{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Resource Options","Levelized Cost Summary","PPA Summary","Storage Summary","NG Summary","Upgrade Summary","Solar PPA Analysis","Wind PPA Analysis","Other PPA","Peak Credit","Ownership Storage","ID Fuel Gen","WA Fuel Gen","Upgrades","Capital Costs","Integration","Fixed O&M","Variable O&M","Efficiency","Prices","AFUDC","Assumptions"],"not_rendered":{"charts":6,"images":0,"macros":0,"external_links":0,"defined_names":63,"comments":6,"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":50,"n_cols":34,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[null,null,"Avista 2021 IRP Resource Assumptions"]
[]
[]
[]
[]
[null,"Short Description","Long Description","Technology","Type","Ownership (Utility or PPA)","First Year Available","Modeled Plant Total Units","Unit Size (MW) (59F)","Plant Size (MW) (59F)","Storage (MWh)","Capital Cost Excludes AFUDC ($mill)","Capital Cost Excludes AFUDC (2020$/kW)","Transmission","Winter Capacity  (%) (9F)","Summer Capacity  (%) (93F)","Fixed O&M (2020$/kW/Yr)","Variable Costs (2020$/MWh)","Net HHV Heat Rate(s) (Btu/kWh)","Net HHV DF Heat Rate(s) (Btu/kWh)","Net HHV Total Heat Rate(s) (Btu/kWh)","Availability/CF (%)","Round Trip Efficiency","Technology Improvement (%)","Forced Outage (%)","Annual Avg Maintenance (days)","Net Degradation Per Year (%)","CO2 (lbs/mmbtu)","Federal Incentives","Development (Yrs)","Tax Depreciation Life","Book Depreciation Life","Lifecycle GHG Emissions (g CO2eq/kWh)","Source"]
[{"$f":"ROW()","v":7},"Advanced Small Frame CT","GE- 7E.03 Simple Cycle","Frame SC","Brownfield","Utility",2023,1,83.9,{"$f":"H7*I7","v":83.9},"n/a",87.275000000000006,{"$f":"L7/J7*1000","v":1040.2264600715137},0,114.28571428571428,88.095238095238088,4.8,4,11352,"n/a",{"$f":"S7","v":11352},{"$f":"100-Y7-(Z7/365*100)","v":93.164383561643831},"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30,null,"Avista (2020 $)"]
[{"$f":"ROW()","v":8},"Frame/Aero Hybrid CT","GE-LMS100PB Wet Intercooler DLN","Advanced Aero SC","Brownfield","Utility",2023,1,91.5,92,"n/a",100.953,1097.3152173913043,0,101.6,90.4,4.4000000000000004,4,8956,"n/a",8956,{"$f":"100-Y8-(Z8/365*100)","v":93.164383561643831},"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30,null,"Avista (2020 $)"]
[{"$f":"ROW()","v":9},"Large Reciprocating Engine Facility","10X Wartsila 18V50SG-B","NG Recip","Greenfield","Utility",2023,10,18.4222,{"$f":"H9*I9","v":184.22200000000001},"n/a",210.874,1144.6732746360369,0,100,100,4.3,5,8382,"n/a",8382,{"$f":"100-Y9-(Z9/365*100)","v":93.164383561643831},"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30,null,"Avista (2020 $)"]
[{"$f":"ROW()","v":10},"Small Reciprocating Engine Facility (Option 2)","Jenbacher 920","NG Recip","Greenfield","Utility",2023,10,9.14,91.4,"n/a",121.82299999999999,1332.8555798687087,0,100,100,8.8000000000000007,7,8146,"n/a",8146,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30,null,"Avista (2020 $)"]
[{"$f":"ROW()","v":11},"Modern Small Frame CT","Siemens- SGT-800-57","Frame SC","Brownfield","Utility",2023,1,50.7,50.7,"n/a",57.645000000000003,1136.9822485207098,0,110.4,90.2,7.9,5,9817,"n/a",9817,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30,null,"Avista (2020 $)"]
[{"$f":"ROW()","v":12},"Aero CT option 2","GE- LM6000- PF Sprint","Aero SS","Brownfield","Utility",2023,1,44.2,44.2,"n/a",58.307000000000002,1319.1628959276018,0,110.5,84.7,9.1,5,9512,"n/a",9512,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30,null,"Avista (2020 $)"]
[{"$f":"ROW()","v":13},"1 on 1 Large CCCT option 2","Siemens- SGT6-9000HL CCCT","1 on 1 CC","Greenfield","Utility",2023,1,586.5,586.5,"n/a",476.78199999999998,812.92753623188412,0,104.8,91.231725404336458,13.6,3.5,6411,7414,6549,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",4,20,30,null,"Avista (2020 $)"]
[{"$f":"ROW()","v":14},"1 on 1 modern CCCT","GE - 7F.04 One on One","1 on 1 CC","Greenfield","Utility",2023,1,311.3,311.3,"n/a",326.22899999999998,1047.9569547060712,0,105.8,91.2,25.7,4,6765,7500,6819,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",4,20,30,null,"Avista (2020 $)"]
[{"$f":"ROW()","v":15},"3 x 2 small CCCT","Siemens- SGT-800 3 on 2","3 on 2 CC","Greenfield","Utility",2023,1,249.1,249.1,"n/a",361.82400000000001,1452.5250903251708,0,107,91.4,32.1,5,6779,8334,6957,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",4,20,30,null,"Avista (2020 $)"]
[{"$f":"ROW()","v":16},"Small Nuclear (share)","Small Modular Reactor (share)","Nuclear","Greenfield","PPA",2027,1,100,100,"n/a",{"$f":"M16*J16/1000","v":454.39590643274846},{"$f":"3108068/684","v":4543.9590643274851},"BPA",100,100,135,0.75,10450,"n/a",10450,95.6,"n/a",0,3,5,0,0,"PTC- 2021",6,20,40,10,"B&V 2019 "]
[{"$f":"ROW()","v":17},"NW Wind On System","NW Wind On System (Share)","Wind","Greenfield","PPA",2023,"n/a","n/a",100,"n/a",130,1300,0,"n/a","n/a",{"$f":"(28+36.5)/2","v":32.25},0,"n/a","n/a","n/a",34,"n/a",3.0000000000000001E-3,"n/a","n/a",0,0,"PTC online- 2020: 100%,80%,60%,40%",2,5,20,10,"Lazard 2019 Midpoint"]
[{"$f":"ROW()","v":18},"NW Wind Off System","NW Wind Off System","Wind","Greenfield","PPA",2023,"n/a","n/a",100,"n/a",126.82926829268294,{"$f":"M17/1.025","v":1268.2926829268295},"BPA","n/a","n/a",{"$f":"(28+36.5)/2","v":32.25},0,"n/a","n/a","n/a",35,"n/a",3.0000000000000001E-3,"n/a","n/a",0,0,{"$f":"AC17","v":"PTC online- 2020: 100%,80%,60%,40%"},2,5,20,10,"Lazard 2019 Midpoint"]
[{"$f":"ROW()","v":19},"Wind Montana","Wind Montana","Wind","Greenfield","PPA",2023,"n/a","n/a",100,"n/a",126.82926829268294,{"$f":"M18","v":1268.2926829268295},"NWE","n/a","n/a",{"$f":"(28+36.5)/2","v":32.25},0.15,"n/a","n/a","n/a",44.5,"n/a",3.0000000000000001E-3,"n/a","n/a",0,0,{"$f":"AC17","v":"PTC online- 2020: 100%,80%,60%,40%"},2,5,20,10,"Lazard 2019 Midpoint"]
[{"$f":"ROW()","v":20},"Off Shore Wind (Share)","Off Shore Wind (Share)","Wind","Greenfield","PPA",2023,"n/a","n/a",100,"n/a",295,2950,"BPA","n/a","n/a",95,0,"n/a","n/a","n/a",55,"n/a",3.0000000000000001E-3,"n/a","n/a",0,0,{"$f":"AC18","v":"PTC online- 2020: 100%,80%,60%,40%"},2,5,20,11,"Lazard 2019 Midpoint"]
[{"$f":"ROW()","v":21},"Solar Photovoltaic Fixed Array (5 MW AC)","Solar Photovoltaic Fixed Array (5 MW AC)","Solar","Greenfield","PPA",2023,"n/a","n/a",5,"n/a",9.625,1925,0,"n/a","n/a",14,0,"n/a","n/a","n/a",25,"n/a",3.0000000000000001E-3,"n/a","n/a",5.0000000000000001E-3,0,"30% ITC through 2023, 10% thereafter",1,5,25,49,"Lazard 2019 Midpoint"]
[{"$f":"ROW()","v":22},"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","Solar","Greenfield","PPA",2023,"n/a","n/a",100,"n/a",100,1000,0,"n/a","n/a",10.5,0,"n/a","n/a","n/a",27,"n/a",3.0000000000000001E-3,"n/a","n/a",5.0000000000000001E-3,0,"30% ITC through 2023, 10% thereafter",1,5,25,49,"Lazard 2019 Midpoint"]
[{"$f":"ROW()","v":23},"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","Solar","Greenfield","PPA",2023,"n/a","n/a",100,"n/a",100,1000,"BPA","n/a","n/a",10.5,0,"n/a","n/a","n/a",30,"n/a",3.0000000000000001E-3,"n/a","n/a",5.0000000000000001E-3,0,"30% ITC through 2023, 10% thereafter",1,5,25,49,"Lazard 2019 Midpoint"]
[{"$f":"ROW()","v":24},"Solar Photovoltiac 4 hr","Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/400 MWh Lithium-ion) - Battery only","Storage","Greenfield","PPA",2023,"n/a","n/a",100,400,128.80000000000001,1288,0,"n/a","n/a",10,0,"n/a","n/a","n/a",27,"n/a",3.0000000000000001E-3,"n/a","n/a",5.0000000000000001E-3,0,"30% ITC through 2023, 10% thereafter",1,5,20,49,"Lazard 2019 Midpoint"]
[{"$f":"ROW()","v":25},"Solar Photovoltiac 2 hr","Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/200 MWh Lithium-ion) - Battery only","Storage","Greenfield","PPA",2023,"n/a","n/a",100,200,94.1,941,0,"n/a","n/a",10,0,"n/a","n/a","n/a",27,"n/a",3.0000000000000001E-3,"n/a","n/a",5.0000000000000001E-3,0,"30% ITC through 2023, 10% thereafter",1,5,20,49,"Lazard 2019 Midpoint"]
[{"$f":"ROW()","v":26},"Solar Photovoltiac 2 hr","Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/100 MWh Lithium-ion) - Battery only","Storage","Greenfield","PPA",2023,"n/a","n/a",50,100,47.05,941,0,"n/a","n/a",10,0,"n/a","n/a","n/a",27,"n/a",3.0000000000000001E-3,"n/a","n/a",5.0000000000000001E-3,0,"30% ITC through 2023, 10% thereafter",1,5,20,49,"Lazard 2019 Midpoint"]
[{"$f":"ROW()","v":27},"Geothermal","Geothermal (Off System)","Geothermal","Greenfield","PPA",2026,"n/a","n/a",20,"n/a",{"$f":"M27*J27/1000","v":70},3500,"BPA",100,100,0,31.04,"n/a","n/a","n/a",{"$f":"100-Y27-(Z27/365*100)","v":90.082191780821915},"n/a",0,8,7,0.01,0,"n/a",4,5,25,40,"B&V 2019 "]
[{"$f":"ROW()","v":28},"Distribution Scale 4hr Lithium-Ion","Distribution Scale 4hr Lithium-Ion","Storage","Greenfield","Utility",2020,"n/a","n/a",5,20,7.44,1488,0,"TBD","TBD",54,0,"n/a","n/a","n/a","n/a",0.88,"varies",2,"n/a","varies","TBD","n/a",1,7,10]
[{"$f":"ROW()","v":29},"Distribution Scale 8hr Lithium-Ion","Distribution Scale 8hr Lithium-Ion","Storage","Greenfield","Utility",2020,"n/a","n/a",5,40,14.574999999999999,2915,0,"TBD","TBD",106,0,"n/a","n/a","n/a","n/a",0.88,"varies",2,"n/a","varies","TBD","n/a",1,7,10]
[{"$f":"ROW()","v":30},"4hr Lithium-Ion","4hr Lithium-Ion","Storage","Greenfield","Utility",2023,"n/a","n/a",25,100,34.65,{"$f":"(898+1874)/2","v":1386},0,"n/a","n/a",{"$f":"M30*0.035","v":48.510000000000005},0,"n/a","n/a","n/a","n/a",0.85,"varies",2,"n/a","varies","n/a","n/a",1,7,10]
[{"$f":"ROW()","v":31},"8hr Lithium-Ion","8hr Lithium-Ion","Storage","Greenfield","Utility",2023,"n/a","n/a",25,200,63.756000000000007,{"$f":"M30*1.84","v":2550.2400000000002},0,"n/a","n/a",{"$f":"M31*0.035","v":89.258400000000023},0,"n/a","n/a","n/a","n/a",0.85,"varies",2,"n/a","varies","n/a","n/a",1,7,10]
[{"$f":"ROW()","v":32},"16hr Lithium-Ion","16hr Lithium-Ion","Storage","Greenfield","Utility",2023,"n/a","n/a",25,400,110.88,{"$f":"M30*3.2","v":4435.2},0,"n/a","n/a",{"$f":"M32*0.035","v":155.232},0,"n/a","n/a","n/a","n/a",0.85,"varies",2,"n/a","varies","n/a","n/a",1,7,10]
[{"$f":"ROW()","v":33},"4 hr Vanadium Flow Battery","4 hr Vanadium Flow Battery","Storage","Greenfield","Utility",2023,"n/a","n/a",25,100,40.822000000000003,{"$f":"((408.22)*4)","v":1632.88},0,"n/a","n/a",{"$f":"M33*0.035","v":57.150800000000011},0,"n/a","n/a","n/a","n/a",0.7,"varies",2,"n/a",0,"n/a","n/a",1,20,30]
[{"$f":"ROW()","v":34},"4 hr Zinc Bromide Flow Battery","4 hr Zinc Bromide Flow Battery","Storage","Greenfield","Utility",2023,"n/a","n/a",25,100,45.924999999999997,{"$f":"((459.25)*4)","v":1837},0,"n/a","n/a",{"$f":"M34*0.035","v":64.295000000000002},0,"n/a","n/a","n/a","n/a",0.67,"varies",2,"n/a",0,"n/a","n/a",1,20,30]
[{"$f":"ROW()","v":35},"Hydrogen Fuel Cell with 40 hrs Storage ","Hydrogen Fuel Cell with 40 hrs Storage ","Hydrogen","Greenfield","Utility",2023,"n/a","n/a",25,{"$f":"40*25","v":1000},133.9,{"$f":"L35/J35*1000","v":5356},0,"n/a","n/a",{"$f":"71438.84/447","v":159.81843400447426},0,5687,"n/a",5687,{"$f":"100-Y35-(Z35/365*100)","v":95.082191780821915},0.41,0,3,7,7.0000000000000001E-3,0,"n/a",2,20,20]
[{"$f":"ROW()","v":36},"Turbine Retrofit Hydrogen","Hydrogen Gas Tubine with 40 hrs Storage","Hydrogen","Greenfield","Utility",2023,1,{"$f":"I7","v":83.9},{"$f":"H36*I36","v":83.9},{"$f":"I36*40","v":3356},125,{"$f":"L36/J36*1000","v":1489.8688915375446},{"$f":"N7","v":0},114.28571428571428,88.095238095238088,4.8,4,11352,"n/a",11352,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30]
[{"$f":"ROW()","v":37},"Liquid Air","Liquid Air","Storage","Greenfield","Utility",2023,"n/a","n/a",25,{"$f":"J37*16","v":400},{"$f":"M37*J37/1000","v":35.719499999999996},1428.78,0,"TBD","TBD",25.51,3.06,"n/a","n/a","n/a","n/a",0.65,0,2,"n/a",0,"TBD","n/a",2,20,30]
[{"$f":"ROW()","v":38},"Pumped Hydro (16 hr/ 100 MW)","Pumped Hydro (16 hr/ 100 MW)","Storage","Greenfield","Utility",2025,"n/a","n/a",100,{"$f":"J38*16","v":1600},297,2970,"Avista","TBD","TBD",15.31,0.51,"n/a","n/a","n/a","n/a",0.81,0,2,"n/a",0,"TBD","n/a",6,20,50]
[{"$f":"ROW()","v":39},"Pumped Hydro (24 hr/ 100 MW)","Pumped Hyrdo (24 hr/ 100 MW)","Storage","Greenfield","Utility",2025,"n/a","n/a",100,{"$f":"J39*24","v":2400},310,3100,"Avista","TBD","TBD",15.31,0.51,"n/a","n/a","n/a","n/a",0.81,0,2,"n/a",0,"TBD","n/a",6,20,50]
[{"$f":"ROW()","v":40},"Pumped Hydro (70 hr/ 500MW share)","Pumped Hydro (70 hr/ 500 MW share)","Storage","Greenfield","Utility",2028,"n/a","n/a",500,{"$f":"J40*70","v":35000},1400,{"$f":"L40/J40*1000","v":2800},"BPA","TBD","TBD",15.31,0.51,"n/a","n/a","n/a","n/a",0.7,0,2,"n/a",0,"TBD","n/a",6,20,50]
[{"$f":"ROW()","v":41},"Pumped Hydro (8.5 hr/ 400 MW)","Pumped Hydro (8.5 hr/ 400 MW share)","Storage","Greenfield","Utility",2023,"n/a","n/a",400,{"$f":"J41*8.5","v":3400},1100,{"$f":"L41/J41*1000","v":2750},"Northwestern","TBD","TBD",15.31,0.51,"n/a","n/a","n/a","n/a",0.83,0,2,"n/a",0,"TBD","n/a",2,20,50]
[{"$f":"ROW()","v":42},"Pumped Hydro (12 hr/ 1200 MW share)","Pumped Hydro (12 hr/ 1200 MW share)","Storage","Greenfield","Utility",2029,"n/a","n/a",1200,{"$f":"J42*12","v":14400},2200,{"$f":"L42/J42*1000","v":1833.3333333333333},"BPA","TBD","TBD",15.31,0.51,"n/a","n/a","n/a","n/a",0.81,0,2,"n/a",0,"TBD","n/a",7,20,50,null,"National Grid/Rye"]
[{"$f":"ROW()","v":43},"Pumped Hydro (10 hr/ 400 MW)","Pumped Hydro (10 hr/ 400 MW)","Storage","Greenfield","Utility",2025,"n/a","n/a",400,{"$f":"J43*10","v":4000},1200,{"$f":"L43/J43*1000","v":3000},"PGE","TBD","TBD",15.31,0.51,"n/a","n/a","n/a","n/a",0.81,0,2,"n/a",0,"TBD","n/a",4,20,50,null,"National Grid/Rye"]
[{"$f":"ROW()","v":44},"Wood Biomass","Wood Biomass","Wood Boiler","Thermal Addition","Utility",2026,"n/a","n/a",50,"n/a",125,2500,0,100,100,26,3.25,13500,"n/a",12000,50,"n/a",0,"n/a","n/a",0,0,"n/a",4,20,20]
[{"$f":"ROW()","v":45},"Rathdrum Supplemental Compression - 2 unit operation","Rathdrum Supplemental Compression to CT","Existing CT Upgrade","Thermal Upgrade","Utility",2023,"n/a","n/a",24,"n/a",17.66,{"$f":"L45/J45*1000","v":735.83333333333337},0,100,100,4.08,2.5499999999999998,11650,"n/a",11650,91.324200913242009,"n/a",0,"n/a","n/a",0,117,"n/a",1,20,20]
[{"$f":"ROW()","v":46},"Rathdrum CT 2055 Uprates - 2 unit operation","Rathdrum CT 2055 Uprates two unit operation","Existing CT Upgrade","Thermal Upgrade","Utility",2023,"n/a","n/a",5,"n/a",4.2,{"$f":"L46/J46*1000","v":840.00000000000011},0,100,100,0,2.5499999999999998,11750,"n/a",11750,91.324200913242009,"n/a",0,"n/a","n/a",0,117,"n/a",1,20,20]
[{"$f":"ROW()","v":47},"Rathdrum CT: Inlet Evaporation - 2 unit operation","Rathdrum CT: Inlet Evaporation 2 unit operation","Inlet Evap","Thermal Upgrade","Utility",2025,"n/a","n/a",4.3159999999999998,"n/a",1.06,{"$f":"L47/J47*1000","v":245.59777571825768},0,0,402.59499536607973,2.04,0.92,11950,"n/a",11950,91.324200913242009,"n/a",0,"n/a","n/a",0,117,"n/a",1,20,20]
[{"$f":"ROW()","v":48},"Kettle Falls Turbine Generator Upgrade","Kettle Falls Turbine Generator Upgrade","Plant Re Power","Thermal Upgrade","Utility",2025,"n/a","n/a",12,"n/a",16.43,{"$f":"L48/J48*1000","v":1369.1666666666667},0,100,100,0,0,13050,"n/a",13050,83.333333333333343,"n/a",0,"n/a","n/a",0,0,"n/a",1,20,20]
[{"$f":"ROW()","v":49},"Long Lake 2nd Powerhouse ","Long Lake 2nd Powerhouse ","2nd Power House","Hydro Upgrade","Utility",2023,"n/a","n/a",68,"n/a",{"$f":"J49*M49/1000","v":161.48844},2374.83,0,100,100,8.98,0,"n/a","n/a","n/a",34,"n/a",0,"n/a","n/a",0,0,"n/a",5,20,50,8]
[{"$f":"ROW()","v":50},"Cabinet Gorge 2nd Powerhouse","Cabinet Gorge 2nd Powerhouse","2nd Power House","Hydro Upgrade","Utility",2023,"n/a","n/a",110,"n/a",{"$f":"J50*M50/1000","v":255.16919999999999},2319.7199999999998,0,0,0,0,0,"n/a","n/a","n/a",16.8,"n/a",0,"n/a","n/a",0,0,"n/a",5,20,50,8]

{"sheet":"Levelized Cost Summary","index":1,"n_rows":56,"n_cols":78,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"PPA Price/ Implied Energy Payment $/MWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPA Price/ Implied Capacity Payment $/kW-Yr"]
["Type","Item","Size (MW)",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["NG Peaker","ID_10X Wartsila 18V50SG-B",55.199999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'ID Fuel Gen'!$C$108","v":142.48043061082569},{"$f":"'ID Fuel Gen'!$Z$108","v":144.63002589914572},{"$f":"'ID Fuel Gen'!$AW$108","v":146.81218289470593},{"$f":"'ID Fuel Gen'!$BT$108","v":149.02739742169342},{"$f":"'ID Fuel Gen'!$CQ$108","v":151.27617290517011},{"$f":"'ID Fuel Gen'!$DN$108","v":153.55902048858846},{"$f":"'ID Fuel Gen'!$EK$108","v":155.87645915314241},{"$f":"'ID Fuel Gen'!$FH$108","v":158.22901583898354},{"$f":"'ID Fuel Gen'!$GE$108","v":160.61722556833308},{"$f":"'ID Fuel Gen'!$HB$108","v":163.04163157051684},{"$f":"'ID Fuel Gen'!$HY$108","v":165.50278540895744},{"$f":"'ID Fuel Gen'!$IV$108","v":168.00124711015164},{"$f":"'ID Fuel Gen'!$JS$108","v":170.53758529466558},{"$f":"'ID Fuel Gen'!$KP$108","v":173.11237731018022},{"$f":"'ID Fuel Gen'!$LM$108","v":175.72620936661863},{"$f":"'ID Fuel Gen'!$MJ$108","v":178.37967667338819},{"$f":"'ID Fuel Gen'!$NG$108","v":181.07338357877282},{"$f":"'ID Fuel Gen'!$OD$108","v":183.80794371150665},{"$f":"'ID Fuel Gen'!$PA$108","v":186.58398012456647},{"$f":"'ID Fuel Gen'!$PX$108","v":189.4021254412161},{"$f":"'ID Fuel Gen'!$QU$108","v":192.26302200333956},{"$f":"'ID Fuel Gen'!$RR$108","v":195.16732202209963},{"$f":"'ID Fuel Gen'!$SO$108","v":198.11568773095749},{"$f":"'ID Fuel Gen'!$TL$108","v":201.1087915410919}]
["NG Peaker","ID_Jenbacher 920",36.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'ID Fuel Gen'!$C$144","v":170.51117089008417},{"$f":"'ID Fuel Gen'!$Z$144","v":173.10630000507305},{"$f":"'ID Fuel Gen'!$AW$144","v":175.74118679724981},{"$f":"'ID Fuel Gen'!$BT$144","v":178.4164454610719},{"$f":"'ID Fuel Gen'!$CQ$144","v":181.13269977859596},{"$f":"'ID Fuel Gen'!$DN$144","v":183.89058327105411},{"$f":"'ID Fuel Gen'!$EK$144","v":186.69073935286514},{"$f":"'ID Fuel Gen'!$FH$144","v":189.53382148811647},{"$f":"'ID Fuel Gen'!$GE$144","v":192.42049334956101},{"$f":"'ID Fuel Gen'!$HB$144","v":195.35142898016656},{"$f":"'ID Fuel Gen'!$HY$144","v":198.32731295726191},{"$f":"'ID Fuel Gen'!$IV$144","v":201.34884055932184},{"$f":"'ID Fuel Gen'!$JS$144","v":204.4167179354325},{"$f":"'ID Fuel Gen'!$KP$144","v":207.53166227748267},{"$f":"'ID Fuel Gen'!$LM$144","v":210.69440199512567},{"$f":"'ID Fuel Gen'!$MJ$144","v":213.90567689355569},{"$f":"'ID Fuel Gen'!$NG$144","v":217.16623835414634},{"$f":"'ID Fuel Gen'!$OD$144","v":220.47684951799738},{"$f":"'ID Fuel Gen'!$PA$144","v":223.83828547243726},{"$f":"'ID Fuel Gen'!$PX$144","v":227.25133344053066},{"$f":"'ID Fuel Gen'!$QU$144","v":230.71679297363991},{"$f":"'ID Fuel Gen'!$RR$144","v":234.23547614708923},{"$f":"'ID Fuel Gen'!$SO$144","v":237.80820775898582},{"$f":"'ID Fuel Gen'!$TL$144","v":241.4358255322459}]
["NG Peaker","ID_GE- 7E.03 Simple Cycle",84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'ID Fuel Gen'!$C$36","v":131.56844924410603},{"$f":"'ID Fuel Gen'!$Z$36","v":134.07156524734748},{"$f":"'ID Fuel Gen'!$AW$36","v":136.62230932906232},{"$f":"'ID Fuel Gen'!$BT$36","v":139.2215878489144},{"$f":"'ID Fuel Gen'!$CQ$36","v":141.87032441684912},{"$f":"'ID Fuel Gen'!$DN$36","v":144.56946022145439},{"$f":"'ID Fuel Gen'!$EK$36","v":147.31995436457453},{"$f":"'ID Fuel Gen'!$FH$36","v":150.12278420229345},{"$f":"'ID Fuel Gen'!$GE$36","v":152.97894569240987},{"$f":"'ID Fuel Gen'!$HB$36","v":155.7403828907976},{"$f":"'ID Fuel Gen'!$HY$36","v":158.55169420794351},{"$f":"'ID Fuel Gen'!$IV$36","v":161.41378095715382},{"$f":"'ID Fuel Gen'!$JS$36","v":164.32756075080474},{"$f":"'ID Fuel Gen'!$KP$36","v":167.29396779530279},{"$f":"'ID Fuel Gen'!$LM$36","v":170.31395319138832},{"$f":"'ID Fuel Gen'!$MJ$36","v":173.3884852398771},{"$f":"'ID Fuel Gen'!$NG$36","v":176.51854975294015},{"$f":"'ID Fuel Gen'!$OD$36","v":179.70515037102103},{"$f":"'ID Fuel Gen'!$PA$36","v":182.949308885493},{"$f":"'ID Fuel Gen'!$PX$36","v":186.60829506320283},{"$f":"'ID Fuel Gen'!$QU$36","v":190.34046096446684},{"$f":"'ID Fuel Gen'!$RR$36","v":194.14727018375623},{"$f":"'ID Fuel Gen'!$SO$36","v":198.03021558743129},{"$f":"'ID Fuel Gen'!$TL$36","v":201.99081989917991}]
["NG Peaker","ID_GE- LM6000- PF Sprint",42.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'ID Fuel Gen'!$C$216","v":170.5080333500793},{"$f":"'ID Fuel Gen'!Z$216","v":173.75555003409579},{"$f":"'ID Fuel Gen'!AW$216","v":177.06493006899572},{"$f":"'ID Fuel Gen'!BT$216","v":180.43735213086305},{"$f":"'ID Fuel Gen'!$CQ$216","v":183.87401735724777},{"$f":"'ID Fuel Gen'!DN$216","v":187.37614977528807},{"$f":"'ID Fuel Gen'!EK$216","v":190.94499673799481},{"$f":"'ID Fuel Gen'!FH$216","v":194.58182936885319},{"$f":"'ID Fuel Gen'!GE$216","v":198.28794301490061},{"$f":"'ID Fuel Gen'!HB$216","v":202.06465770844264},{"$f":"'ID Fuel Gen'!HY$216","v":205.9133186375704},{"$f":"'ID Fuel Gen'!IV$216","v":209.83529662564945},{"$f":"'ID Fuel Gen'!JS$216","v":213.83198861994893},{"$f":"'ID Fuel Gen'!KP$216","v":217.90481818958725},{"$f":"'ID Fuel Gen'!LM$216","v":222.0552360329699},{"$f":"'ID Fuel Gen'!MJ$216","v":226.28472049490281},{"$f":"'ID Fuel Gen'!NG$216","v":230.59477809356378},{"$f":"'ID Fuel Gen'!OD$216","v":234.98694405752056},{"$f":"'ID Fuel Gen'!PA$216","v":239.4627828729883},{"$f":"'ID Fuel Gen'!PX$216","v":244.02388884151858},{"$f":"'ID Fuel Gen'!QU$216","v":248.67188664832352},{"$f":"'ID Fuel Gen'!RR$216","v":253.40843194143369},{"$f":"'ID Fuel Gen'!SO$216","v":258.23521192189742},{"$f":"'ID Fuel Gen'!TL$216","v":263.15394594523463}]
["NG Peaker","ID_GE-LMS100PB Wet Intercooler DLN",92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'ID Fuel Gen'!$C$72","v":137.9832464386798},{"$f":"'ID Fuel Gen'!Z$72","v":140.60761972295862},{"$f":"'ID Fuel Gen'!AW$72","v":143.28191263751052},{"$f":"'ID Fuel Gen'!BT$72","v":146.00707483742477},{"$f":"'ID Fuel Gen'!$CQ$72","v":148.78407404585454},{"$f":"'ID Fuel Gen'!DN$72","v":151.6138963978205},{"$f":"'ID Fuel Gen'!EK$72","v":154.49754679055832},{"$f":"'ID Fuel Gen'!FH$72","v":157.4360492405325},{"$f":"'ID Fuel Gen'!GE$72","v":160.43044724724507},{"$f":"'ID Fuel Gen'!HB$72","v":163.32455213574482},{"$f":"'ID Fuel Gen'!HY$72","v":166.27089062916113},{"$f":"'ID Fuel Gen'!IV$72","v":169.27040595266013},{"$f":"'ID Fuel Gen'!JS$72","v":172.32405837392531},{"$f":"'ID Fuel Gen'!KP$72","v":175.43282551128345},{"$f":"'ID Fuel Gen'!LM$72","v":178.5977026474078},{"$f":"'ID Fuel Gen'!MJ$72","v":181.81970304869577},{"$f":"'ID Fuel Gen'!NG$72","v":185.09985829042571},{"$f":"'ID Fuel Gen'!OD$72","v":188.43921858779657},{"$f":"'ID Fuel Gen'!PA$72","v":191.83885313295769},{"$f":"'ID Fuel Gen'!PX$72","v":195.67563019561695},{"$f":"'ID Fuel Gen'!QU$72","v":199.58914279952927},{"$f":"'ID Fuel Gen'!RR$72","v":203.58092565551991},{"$f":"'ID Fuel Gen'!SO$72","v":207.65254416863019},{"$f":"'ID Fuel Gen'!TL$72","v":211.80559505200284}]
["NG Peaker","ID_Siemens- SGT-800-57",47.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'ID Fuel Gen'!$C$180","v":147.02924180464339},{"$f":"'ID Fuel Gen'!Z$180","v":149.82964431598057},{"$f":"'ID Fuel Gen'!AW$180","v":152.68339421702052},{"$f":"'ID Fuel Gen'!BT$180","v":155.59150795622077},{"$f":"'ID Fuel Gen'!CQ$180","v":158.55502135253028},{"$f":"'ID Fuel Gen'!DN$180","v":161.57498996460771},{"$f":"'ID Fuel Gen'!EK$180","v":164.65248946707845},{"$f":"'ID Fuel Gen'!FH$180","v":167.7886160339649},{"$f":"'ID Fuel Gen'!GE$180","v":170.98448672942698},{"$f":"'ID Fuel Gen'!HB$180","v":174.07830334788778},{"$f":"'ID Fuel Gen'!HY$180","v":177.22814361755215},{"$f":"'ID Fuel Gen'!IV$180","v":180.43502289729045},{"$f":"'ID Fuel Gen'!JS$180","v":183.69997496530013},{"$f":"'ID Fuel Gen'!KP$180","v":187.02405235358674},{"$f":"'ID Fuel Gen'!LM$180","v":190.40832668852525},{"$f":"'ID Fuel Gen'!MJ$180","v":193.85388903761253},{"$f":"'ID Fuel Gen'!NG$180","v":197.3618502625248},{"$f":"'ID Fuel Gen'!OD$180","v":200.93334137859225},{"$f":"'ID Fuel Gen'!PA$180","v":204.56951392081143},{"$f":"'ID Fuel Gen'!PX$180","v":208.66090419922767},{"$f":"'ID Fuel Gen'!QU$180","v":212.83412228321217},{"$f":"'ID Fuel Gen'!RR$180","v":217.09080472887644},{"$f":"'ID Fuel Gen'!SO$180","v":221.43262082345393},{"$f":"'ID Fuel Gen'!TL$180","v":225.86127323992304}]
["NG CCCT","ID_Siemens- SGT-800 3 on 2",235.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'ID Fuel Gen'!$C$324","v":219.4114875967787},{"$f":"'ID Fuel Gen'!$Z$324","v":222.87956611039394},{"$f":"'ID Fuel Gen'!AW$324","v":226.40329594083045},{"$f":"'ID Fuel Gen'!BT$324","v":229.98358583164833},{"$f":"'ID Fuel Gen'!CQ$324","v":233.6213596574654},{"$f":"'ID Fuel Gen'!DN$324","v":237.31755668122568},{"$f":"'ID Fuel Gen'!EK$324","v":241.07313181593716},{"$f":"'ID Fuel Gen'!FH$324","v":244.88905589095907},{"$f":"'ID Fuel Gen'!GE$324","v":248.76631592291818},{"$f":"'ID Fuel Gen'!HB$324","v":252.70591539133721},{"$f":"'ID Fuel Gen'!HY$324","v":256.70887451905895},{"$f":"'ID Fuel Gen'!IV$324","v":260.77623055755163},{"$f":"'ID Fuel Gen'!JS$324","v":264.90903807718087},{"$f":"'ID Fuel Gen'!KP$324","v":269.10836926253921},{"$f":"'ID Fuel Gen'!LM$324","v":273.37531421291936},{"$f":"'ID Fuel Gen'!MJ$324","v":277.71098124802779},{"$f":"'ID Fuel Gen'!NG$324","v":282.11649721902586},{"$f":"'ID Fuel Gen'!OD$324","v":286.59300782499992},{"$f":"'ID Fuel Gen'!PA$324","v":291.14167793495113},{"$f":"'ID Fuel Gen'!PX$324","v":295.76369191540789},{"$f":"'ID Fuel Gen'!QU$324","v":300.46025396375779},{"$f":"'ID Fuel Gen'!RR$324","v":305.23258844740468},{"$f":"'ID Fuel Gen'!SO$324","v":310.08194024884915},{"$f":"'ID Fuel Gen'!TL$324","v":315.00957511680713}]
["NG CCCT","ID_Siemens- SGT6-9000F CCCT (Flex Plant)",479.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'ID Fuel Gen'!C$252","v":113.99694825639641},{"$f":"'ID Fuel Gen'!Z$252","v":115.7797496370851},{"$f":"'ID Fuel Gen'!AW$252","v":117.59079969537949},{"$f":"'ID Fuel Gen'!BT$252","v":119.43055303531646},{"$f":"'ID Fuel Gen'!CQ$252","v":121.29947170850798},{"$f":"'ID Fuel Gen'!DN$252","v":123.19802533858939},{"$f":"'ID Fuel Gen'!EK$252","v":125.12669124779146},{"$f":"'ID Fuel Gen'!FH$252","v":127.08595458567378},{"$f":"'ID Fuel Gen'!GE$252","v":129.07630846005642},{"$f":"'ID Fuel Gen'!HB$252","v":131.09825407018846},{"$f":"'ID Fuel Gen'!HY$252","v":133.15230084219303},{"$f":"'ID Fuel Gen'!IV$252","v":135.23896656682757},{"$f":"'ID Fuel Gen'!JS$252","v":137.35877753960096},{"$f":"'ID Fuel Gen'!KP$252","v":139.51226870328713},{"$f":"'ID Fuel Gen'!LM$252","v":141.69998379287924},{"$f":"'ID Fuel Gen'!MJ$252","v":143.92247548302453},{"$f":"'ID Fuel Gen'!NG$252","v":146.18030553798559},{"$f":"'ID Fuel Gen'!OD$252","v":148.47404496417082},{"$f":"'ID Fuel Gen'!PA$252","v":150.80427416527968},{"$f":"'ID Fuel Gen'!PX$252","v":153.17158310010785},{"$f":"'ID Fuel Gen'!QU$252","v":155.57657144306029},{"$f":"'ID Fuel Gen'!RR$252","v":158.01984874741788},{"$f":"'ID Fuel Gen'!SO$252","v":160.50203461140762},{"$f":"'ID Fuel Gen'!TL$252","v":163.02375884712379}]
["NG CCCT","ID_GE- 7F.04 One on One",308.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'ID Fuel Gen'!C$288","v":161.38541468601133},{"$f":"'ID Fuel Gen'!Z$288","v":163.94925913600036},{"$f":"'ID Fuel Gen'!AW$288","v":166.55448890371756},{"$f":"'ID Fuel Gen'!BT$288","v":169.20178431110551},{"$f":"'ID Fuel Gen'!CQ$288","v":171.89183709051824},{"$f":"'ID Fuel Gen'!DN$288","v":174.62535058020757},{"$f":"'ID Fuel Gen'!EK$288","v":177.40303992323419},{"$f":"'ID Fuel Gen'!FH$288","v":180.22563226985946},{"$f":"'ID Fuel Gen'!GE$288","v":183.09386698348482},{"$f":"'ID Fuel Gen'!HB$288","v":186.0084958501993},{"$f":"'ID Fuel Gen'!HY$288","v":188.97028329200103},{"$f":"'ID Fuel Gen'!IV$288","v":191.9800065837583},{"$f":"'ID Fuel Gen'!JS$288","v":195.03845607397696},{"$f":"'ID Fuel Gen'!KP$288","v":198.1464354094422},{"$f":"'ID Fuel Gen'!LM$288","v":201.30476176380509},{"$f":"'ID Fuel Gen'!MJ$288","v":204.51426607018337},{"$f":"'ID Fuel Gen'!NG$288","v":207.77579325784853},{"$f":"'ID Fuel Gen'!OD$288","v":211.0902024930744},{"$f":"'ID Fuel Gen'!PA$288","v":214.45836742421866},{"$f":"'ID Fuel Gen'!PX$288","v":217.88117643111698},{"$f":"'ID Fuel Gen'!QU$288","v":221.35953287886349},{"$f":"'ID Fuel Gen'!RR$288","v":224.89435537606022},{"$f":"'ID Fuel Gen'!SO$288","v":228.48657803761103},{"$f":"'ID Fuel Gen'!TL$288","v":232.13715075214782}]
["NG Peaker","WA_10X Wartsila 18V50SG-B",55.199999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'WA Fuel Gen'!C$108","v":146.03346811881096},{"$f":"'WA Fuel Gen'!Z$108","v":148.23600366599996},{"$f":"'WA Fuel Gen'!AW$108","v":150.47188973028639},{"$f":"'WA Fuel Gen'!BT$108","v":152.74163388912405},{"$f":"'WA Fuel Gen'!CQ$108","v":155.04575149596545},{"$f":"'WA Fuel Gen'!DN$108","v":157.38476580038665},{"$f":"'WA Fuel Gen'!EK$108","v":159.75920807008629},{"$f":"'WA Fuel Gen'!FH$108","v":162.16961771479004},{"$f":"'WA Fuel Gen'!GE$108","v":164.61654241208905},{"$f":"'WA Fuel Gen'!HB$108","v":167.1005382352447},{"$f":"'WA Fuel Gen'!HY$108","v":169.62216978298974},{"$f":"'WA Fuel Gen'!IV$108","v":172.18201031135698},{"$f":"'WA Fuel Gen'!JS$108","v":174.78064186756899},{"$f":"'WA Fuel Gen'!KP$108","v":177.41865542601988},{"$f":"'WA Fuel Gen'!LM$108","v":180.09665102638419},{"$f":"'WA Fuel Gen'!MJ$108","v":182.81523791388443},{"$f":"'WA Fuel Gen'!NG$108","v":185.57503468175236},{"$f":"'WA Fuel Gen'!OD$108","v":188.3766694159205},{"$f":"'WA Fuel Gen'!PA$108","v":191.22077984197611},{"$f":"'WA Fuel Gen'!PX$108","v":194.10801347441509},{"$f":"'WA Fuel Gen'!QU$108","v":197.03902776823327},{"$f":"'WA Fuel Gen'!RR$108","v":200.0144902728903},{"$f":"'WA Fuel Gen'!SO$108","v":203.03507878868487},{"$f":"'WA Fuel Gen'!TL$108","v":206.10148152557949}]
["NG Peaker","WA_Jenbacher 920",36.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'WA Fuel Gen'!C$144","v":174.64832161504265},{"$f":"'WA Fuel Gen'!Z$144","v":177.30509427583337},{"$f":"'WA Fuel Gen'!AW$144","v":180.00254310264441},{"$f":"'WA Fuel Gen'!BT$144","v":182.74129597541699},{"$f":"'WA Fuel Gen'!CQ$144","v":185.52199056560474},{"$f":"'WA Fuel Gen'!DN$144","v":188.34527449078934},{"$f":"'WA Fuel Gen'!EK$144","v":191.21180547177445},{"$f":"'WA Fuel Gen'!FH$144","v":194.12225149219753},{"$f":"'WA Fuel Gen'!GE$144","v":197.07729096070278},{"$f":"'WA Fuel Gen'!HB$144","v":200.07761287571427},{"$f":"'WA Fuel Gen'!HY$144","v":203.1239169928534},{"$f":"'WA Fuel Gen'!IV$144","v":206.21691399504368},{"$f":"'WA Fuel Gen'!JS$144","v":209.35732566534648},{"$f":"'WA Fuel Gen'!KP$144","v":212.54588506257244},{"$f":"'WA Fuel Gen'!LM$144","v":215.78333669971329},{"$f":"'WA Fuel Gen'!MJ$144","v":219.07043672524162},{"$f":"'WA Fuel Gen'!NG$144","v":222.40795310732446},{"$f":"'WA Fuel Gen'!OD$144","v":225.79666582099779},{"$f":"'WA Fuel Gen'!PA$144","v":229.2373670383524},{"$f":"'WA Fuel Gen'!PX$144","v":232.73086132177801},{"$f":"'WA Fuel Gen'!QU$144","v":236.27796582031775},{"$f":"'WA Fuel Gen'!RR$144","v":239.87951046918266},{"$f":"'WA Fuel Gen'!SO$144","v":243.53633819247833},{"$f":"'WA Fuel Gen'!TL$144","v":247.24930510919737}]
["NG Peaker","WA_GE- 7E.03 Simple Cycle",84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'WA Fuel Gen'!C$36","v":134.82329910713139},{"$f":"'WA Fuel Gen'!Z$36","v":137.38819216077312},{"$f":"'WA Fuel Gen'!AW$36","v":140.00188582130468},{"$f":"'WA Fuel Gen'!BT$36","v":142.66530870297962},{"$f":"'WA Fuel Gen'!CQ$36","v":145.37940709272436},{"$f":"'WA Fuel Gen'!DN$36","v":148.14514528651782},{"$f":"'WA Fuel Gen'!EK$36","v":150.96350593217286},{"$f":"'WA Fuel Gen'!FH$36","v":153.83549037864478},{"$f":"'WA Fuel Gen'!GE$36","v":156.76211903198848},{"$f":"'WA Fuel Gen'!HB$36","v":159.59150202355499},{"$f":"'WA Fuel Gen'!HY$36","v":162.47197944032513},{"$f":"'WA Fuel Gen'!IV$36","v":165.40447451230909},{"$f":"'WA Fuel Gen'!JS$36","v":168.38992716221057},{"$f":"'WA Fuel Gen'!KP$36","v":171.42929430745747},{"$f":"'WA Fuel Gen'!LM$36","v":174.52355016770127},{"$f":"'WA Fuel Gen'!MJ$36","v":177.67368657788475},{"$f":"'WA Fuel Gen'!NG$36","v":180.88071330697832},{"$f":"'WA Fuel Gen'!OD$36","v":184.14565838248973},{"$f":"'WA Fuel Gen'!PA$36","v":187.46956842084771},{"$f":"'WA Fuel Gen'!PX$36","v":191.21895978926463},{"$f":"'WA Fuel Gen'!QU$36","v":195.0433389850499},{"$f":"'WA Fuel Gen'!RR$36","v":198.94420576475085},{"$f":"'WA Fuel Gen'!SO$36","v":202.92308988004586},{"$f":"'WA Fuel Gen'!TL$36","v":206.98155167764693}]
["NG Peaker","WA_GE- LM6000- PF Sprint",42.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'WA Fuel Gen'!C$216","v":174.63567029830966},{"$f":"'WA Fuel Gen'!Z$216","v":177.96152953160367},{"$f":"'WA Fuel Gen'!AW$216","v":181.35073905736621},{"$f":"'WA Fuel Gen'!BT$216","v":184.80450577383283},{"$f":"'WA Fuel Gen'!CQ$216","v":188.32405957636107},{"$f":"'WA Fuel Gen'!DN$216","v":191.91065379572021},{"$f":"'WA Fuel Gen'!EK$216","v":195.56556564473482},{"$f":"'WA Fuel Gen'!FH$216","v":199.290096673443},{"$f":"'WA Fuel Gen'!GE$216","v":203.08557323293164},{"$f":"'WA Fuel Gen'!HB$216","v":206.95334694801193},{"$f":"'WA Fuel Gen'!HY$216","v":210.89479519890662},{"$f":"'WA Fuel Gen'!IV$216","v":214.91132161211988},{"$f":"'WA Fuel Gen'!JS$216","v":219.00435656066253},{"$f":"'WA Fuel Gen'!KP$216","v":223.17535767381563},{"$f":"'WA Fuel Gen'!LM$216","v":227.42581035660882},{"$f":"'WA Fuel Gen'!MJ$216","v":231.75722831920444},{"$f":"'WA Fuel Gen'!NG$216","v":236.1711541163707},{"$f":"'WA Fuel Gen'!OD$216","v":240.66915969724039},{"$f":"'WA Fuel Gen'!PA$216","v":245.25284696554994},{"$f":"'WA Fuel Gen'!PX$216","v":249.92384835055711},{"$f":"'WA Fuel Gen'!QU$216","v":254.6838273888437},{"$f":"'WA Fuel Gen'!RR$216","v":259.53447931720876},{"$f":"'WA Fuel Gen'!SO$216","v":264.47753167686471},{"$f":"'WA Fuel Gen'!TL$216","v":269.51474492915128}]
["NG Peaker","WA_GE-LMS100PB Wet Intercooler DLN",92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'WA Fuel Gen'!C$72","v":141.41672599540649},{"$f":"'WA Fuel Gen'!Z$72","v":144.10626672167209},{"$f":"'WA Fuel Gen'!AW$72","v":146.84696395625949},{"$f":"'WA Fuel Gen'!BT$72","v":149.63979083020359},{"$f":"'WA Fuel Gen'!CQ$72","v":152.48573898817628},{"$f":"'WA Fuel Gen'!DN$72","v":155.3858189407475},{"$f":"'WA Fuel Gen'!EK$72","v":158.34106042335017},{"$f":"'WA Fuel Gen'!FH$72","v":161.35251276207475},{"$f":"'WA Fuel Gen'!GE$72","v":164.42124524642608},{"$f":"'WA Fuel Gen'!HB$72","v":167.38702486699123},{"$f":"'WA Fuel Gen'!HY$72","v":170.4063253706606},{"$f":"'WA Fuel Gen'!IV$72","v":173.48011310211703},{"$f":"'WA Fuel Gen'!JS$72","v":176.60937186378635},{"$f":"'WA Fuel Gen'!KP$72","v":179.7951032314225},{"$f":"'WA Fuel Gen'!LM$72","v":183.03832687540051},{"$f":"'WA Fuel Gen'!MJ$72","v":186.34008088782318},{"$f":"'WA Fuel Gen'!NG$72","v":189.70142211554395},{"$f":"'WA Fuel Gen'!OD$72","v":193.12342649921391},{"$f":"'WA Fuel Gen'!PA$72","v":196.60718941846406},{"$f":"'WA Fuel Gen'!PX$72","v":200.53933320683345},{"$f":"'WA Fuel Gen'!QU$72","v":204.55011987097006},{"$f":"'WA Fuel Gen'!RR$72","v":208.64112226838958},{"$f":"'WA Fuel Gen'!SO$72","v":212.81394471375728},{"$f":"'WA Fuel Gen'!TL$72","v":217.07022360803242}]
["NG Peaker","WA_Siemens- SGT-800-57",47.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'WA Fuel Gen'!C$180","v":150.58683878752109},{"$f":"'WA Fuel Gen'!Z$180","v":153.45476448959317},{"$f":"'WA Fuel Gen'!AW$180","v":156.3773191715284},{"$f":"'WA Fuel Gen'!BT$180","v":159.35554360636516},{"$f":"'WA Fuel Gen'!CQ$180","v":162.39049839931445},{"$f":"'WA Fuel Gen'!DN$180","v":165.48326436573979},{"$f":"'WA Fuel Gen'!EK$180","v":168.63494291634404},{"$f":"'WA Fuel Gen'!FH$180","v":171.84665644969766},{"$f":"'WA Fuel Gen'!GE$180","v":175.11954875225021},{"$f":"'WA Fuel Gen'!HB$180","v":178.28763108464091},{"$f":"'WA Fuel Gen'!HY$180","v":181.51307088045732},{"$f":"'WA Fuel Gen'!IV$180","v":184.79690745383746},{"$f":"'WA Fuel Gen'!JS$180","v":188.14019896848276},{"$f":"'WA Fuel Gen'!KP$180","v":191.54402277986645},{"$f":"'WA Fuel Gen'!LM$180","v":195.00947578366097},{"$f":"'WA Fuel Gen'!MJ$180","v":198.53767477049698},{"$f":"'WA Fuel Gen'!NG$180","v":202.12975678717186},{"$f":"'WA Fuel Gen'!OD$180","v":205.7868795044219},{"$f":"'WA Fuel Gen'!PA$180","v":209.51022159138094},{"$f":"'WA Fuel Gen'!PX$180","v":213.70042602320856},{"$f":"'WA Fuel Gen'!QU$180","v":217.97443454367274},{"$f":"'WA Fuel Gen'!RR$180","v":222.33392323454612},{"$f":"'WA Fuel Gen'!SO$180","v":226.78060169923708},{"$f":"'WA Fuel Gen'!TL$180","v":231.31621373322184}]
["NG CCCT","WA_Siemens- SGT-800 3 on 2",235.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'WA Fuel Gen'!C$324","v":223.92008951976507},{"$f":"'WA Fuel Gen'!Z$324","v":227.4553462020327},{"$f":"'WA Fuel Gen'!AW$324","v":231.04725515583465},{"$f":"'WA Fuel Gen'!BT$324","v":234.69674003895616},{"$f":"'WA Fuel Gen'!CQ$324","v":238.40473986246209},{"$f":"'WA Fuel Gen'!DN$324","v":242.17220925127677},{"$f":"'WA Fuel Gen'!EK$324","v":246.00011870928205},{"$f":"'WA Fuel Gen'!FH$324","v":249.88945488901479},{"$f":"'WA Fuel Gen'!GE$324","v":253.84122086604501},{"$f":"'WA Fuel Gen'!HB$324","v":257.85643641811646},{"$f":"'WA Fuel Gen'!HY$324","v":261.93613830913739},{"$f":"'WA Fuel Gen'!IV$324","v":266.08138057810214},{"$f":"'WA Fuel Gen'!JS$324","v":270.29323483303773},{"$f":"'WA Fuel Gen'!KP$324","v":274.57279055005807},{"$f":"'WA Fuel Gen'!LM$324","v":278.92115537762254},{"$f":"'WA Fuel Gen'!MJ$324","v":283.33945544608491},{"$f":"'WA Fuel Gen'!NG$324","v":287.82883568263395},{"$f":"'WA Fuel Gen'!OD$324","v":292.39046013171577},{"$f":"'WA Fuel Gen'!PA$324","v":297.02551228103704},{"$f":"'WA Fuel Gen'!PX$324","v":301.73519539325048},{"$f":"'WA Fuel Gen'!QU$324","v":306.52073284342038},{"$f":"'WA Fuel Gen'!RR$324","v":311.38336846237416},{"$f":"'WA Fuel Gen'!SO$324","v":316.32436688604167},{"$f":"'WA Fuel Gen'!TL$324","v":321.34501391089378}]
["NG CCCT","WA_Siemens- SGT6-9000F CCCT (Flex Plant)",479.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'WA Fuel Gen'!C$252","v":116.5202552047694},{"$f":"'WA Fuel Gen'!Z$252","v":118.34065385898883},{"$f":"'WA Fuel Gen'!AW$252","v":120.18986139018955},{"$f":"'WA Fuel Gen'!BT$252","v":122.06834074937923},{"$f":"'WA Fuel Gen'!CQ$252","v":123.97656245951029},{"$f":"'WA Fuel Gen'!DN$252","v":125.91500474178157},{"$f":"'WA Fuel Gen'!EK$252","v":127.88415364409127},{"$f":"'WA Fuel Gen'!FH$252","v":129.88450317167849},{"$f":"'WA Fuel Gen'!GE$252","v":131.91655541999256},{"$f":"'WA Fuel Gen'!HB$252","v":133.98082070982761},{"$f":"'WA Fuel Gen'!HY$252","v":136.07781772476281},{"$f":"'WA Fuel Gen'!IV$252","v":138.20807365094765},{"$f":"'WA Fuel Gen'!JS$252","v":140.37212431927443},{"$f":"'WA Fuel Gen'!KP$252","v":142.57051434997774},{"$f":"'WA Fuel Gen'!LM$252","v":144.80379729970559},{"$f":"'WA Fuel Gen'!MJ$252","v":147.07253581110257},{"$f":"'WA Fuel Gen'!NG$252","v":149.37730176495202},{"$f":"'WA Fuel Gen'!OD$252","v":151.71867643491905},{"$f":"'WA Fuel Gen'!PA$252","v":154.09725064494199},{"$f":"'WA Fuel Gen'!PX$252","v":156.51362492931713},{"$f":"'WA Fuel Gen'!QU$252","v":158.96840969552474},{"$f":"'WA Fuel Gen'!RR$252","v":161.46222538984412},{"$f":"'WA Fuel Gen'!SO$252","v":163.99570266580602},{"$f":"'WA Fuel Gen'!TL$252","v":166.56948255553274}]
["NG CCCT","WA_GE- 7F.04 One on One",308.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'WA Fuel Gen'!C$288","v":164.63824713115469},{"$f":"'WA Fuel Gen'!Z$288","v":167.25055878457638},{"$f":"'WA Fuel Gen'!AW$288","v":169.90497791705749},{"$f":"'WA Fuel Gen'!BT$288","v":172.6021956107443},{"$f":"'WA Fuel Gen'!CQ$288","v":175.34291451852147},{"$f":"'WA Fuel Gen'!DN$288","v":178.12784906188813},{"$f":"'WA Fuel Gen'!EK$288","v":180.95772563229175},{"$f":"'WA Fuel Gen'!FH$288","v":183.83328279598194},{"$f":"'WA Fuel Gen'!GE$288","v":186.75527150244656},{"$f":"'WA Fuel Gen'!HB$288","v":189.7244552964936},{"$f":"'WA Fuel Gen'!HY$288","v":192.74161053404512},{"$f":"'WA Fuel Gen'!IV$288","v":195.8075266017089},{"$f":"'WA Fuel Gen'!JS$288","v":198.9230061401949},{"$f":"'WA Fuel Gen'!KP$288","v":202.08886527164682},{"$f":"'WA Fuel Gen'!LM$288","v":205.30593383095658},{"$f":"'WA Fuel Gen'!MJ$288","v":208.57505560113543},{"$f":"'WA Fuel Gen'!NG$288","v":211.89708855281165},{"$f":"'WA Fuel Gen'!OD$288","v":215.27290508793249},{"$f":"'WA Fuel Gen'!PA$288","v":218.70339228774017},{"$f":"'WA Fuel Gen'!PX$288","v":222.189452165105},{"$f":"'WA Fuel Gen'!QU$288","v":225.73200192128806},{"$f":"'WA Fuel Gen'!RR$288","v":229.33197420721669},{"$f":"'WA Fuel Gen'!SO$288","v":232.99031738935182},{"$f":"'WA Fuel Gen'!TL$288","v":236.70799582022951}]
["Solar","Solar Photovoltaic Fixed Array (5 MW AC)",5,{"$f":"'PPA Summary'!$S33","v":63.145526354291007},{"$f":"'PPA Summary'!$S34","v":62.200612999963909},{"$f":"'PPA Summary'!$S35","v":79.841512228318507},{"$f":"'PPA Summary'!$S36","v":78.578477978852646},{"$f":"'PPA Summary'!$S37","v":75.652340025181132},{"$f":"'PPA Summary'!$S38","v":74.482154940780148},{"$f":"'PPA Summary'!$S39","v":73.340353442023186},{"$f":"'PPA Summary'!$S40","v":72.226468606833961},{"$f":"'PPA Summary'!$S41","v":71.140044237843142},{"$f":"'PPA Summary'!$S42","v":71.276142661432615},{"$f":"'PPA Summary'!$S43","v":71.414910436282},{"$f":"'PPA Summary'!$S44","v":71.556392682718723},{"$f":"'PPA Summary'!$S45","v":71.700635285862532},{"$f":"'PPA Summary'!$S46","v":71.847684908589144},{"$f":"'PPA Summary'!$S47","v":71.997589004711827},{"$f":"'PPA Summary'!$S48","v":72.150395832387503},{"$f":"'PPA Summary'!$S49","v":72.306154467749565},{"$f":"'PPA Summary'!$S50","v":72.46491481877176},{"$f":"'PPA Summary'!$S51","v":72.626727639367601},{"$f":"'PPA Summary'!$S52","v":72.979770058031221},{"$f":"'PPA Summary'!$S53","v":73.336415449033467},{"$f":"'PPA Summary'!$S54","v":73.696718423302542},{"$f":"'PPA Summary'!$S55","v":74.060734499865418},{"$f":"'PPA Summary'!$S56","v":74.428523656237815},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",50,{"$f":"'PPA Summary'!$P33","v":28.812539136914978},{"$f":"'PPA Summary'!$P34","v":28.318782646304633},{"$f":"'PPA Summary'!$P35","v":35.851692384409688},{"$f":"'PPA Summary'!$P36","v":35.226528316178701},{"$f":"'PPA Summary'!$P37","v":34.319779987117144},{"$f":"'PPA Summary'!$P38","v":33.842733529052893},{"$f":"'PPA Summary'!$P39","v":33.378417396570164},{"$f":"'PPA Summary'!$P40","v":32.926638096947016},{"$f":"'PPA Summary'!$P41","v":32.487206904410485},{"$f":"'PPA Summary'!$P42","v":32.576052482630068},{"$f":"'PPA Summary'!$P43","v":32.666560455411727},{"$f":"'PPA Summary'!$P44","v":32.758758945870987},{"$f":"'PPA Summary'!$P45","v":32.852676553804464},{"$f":"'PPA Summary'!$P46","v":32.948342363768852},{"$f":"'PPA Summary'!$P47","v":33.045785953297468},{"$f":"'PPA Summary'!$P48","v":33.145037401255784},{"$f":"'PPA Summary'!$P49","v":33.246127296338578},{"$f":"'PPA Summary'!$P50","v":33.349086745710743},{"$f":"'PPA Summary'!$P51","v":33.453947383795636},{"$f":"'PPA Summary'!$P52","v":33.641957038846797},{"$f":"'PPA Summary'!$P53","v":33.832125484248557},{"$f":"'PPA Summary'!$P54","v":34.024481572377198},{"$f":"'PPA Summary'!$P55","v":34.219074520967517},{"$f":"'PPA Summary'!$P56","v":34.41592442268167},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar","Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",25,{"$f":"'PPA Summary'!$M33","v":32.102213461368727},{"$f":"'PPA Summary'!$M34","v":31.677017902279783},{"$f":"'PPA Summary'!$M35","v":40.19210388471754},{"$f":"'PPA Summary'!$M36","v":39.614893940477124},{"$f":"'PPA Summary'!$M37","v":37.698433779706136},{"$f":"'PPA Summary'!$M38","v":37.177533716899354},{"$f":"'PPA Summary'!$M39","v":36.67060879910197},{"$f":"'PPA Summary'!$M40","v":36.177447544141479},{"$f":"'PPA Summary'!$M41","v":35.697843700400206},{"$f":"'PPA Summary'!$M42","v":35.944712222132928},{"$f":"'PPA Summary'!$M43","v":36.190478685651946},{"$f":"'PPA Summary'!$M44","v":36.435232524591775},{"$f":"'PPA Summary'!$M45","v":36.679062561391582},{"$f":"'PPA Summary'!$M46","v":36.785625455045285},{"$f":"'PPA Summary'!$M47","v":36.894169115077112},{"$f":"'PPA Summary'!$M48","v":37.004727054606875},{"$f":"'PPA Summary'!$M49","v":37.11733335479326},{"$f":"'PPA Summary'!$M50","v":37.232022674461923},{"$f":"'PPA Summary'!$M51","v":37.348830259896296},{"$f":"'PPA Summary'!$M52","v":37.580008123458818},{"$f":"'PPA Summary'!$M53","v":37.813660643185301},{"$f":"'PPA Summary'!$M54","v":38.049772163727809},{"$f":"'PPA Summary'!$M55","v":38.288434578881102},{"$f":"'PPA Summary'!$M56","v":38.508200227014953},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar/Storage","Storage Add-on to Solar (100 MW/400 MWh Lithium-ion)",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'PPA Summary'!$N63*12","v":104.35355267716574},{"$f":"'PPA Summary'!$N64*12","v":101.0273623959791},{"$f":"'PPA Summary'!$N65*12","v":118.75664872729244},{"$f":"'PPA Summary'!$N66*12","v":117.01553809210128},{"$f":"'PPA Summary'!$N67*12","v":118.10985161847157},{"$f":"'PPA Summary'!$N68*12","v":116.60978282523303},{"$f":"'PPA Summary'!$N69*12","v":115.27990150312785},{"$f":"'PPA Summary'!$N70*12","v":114.14971165616721},{"$f":"'PPA Summary'!$N71*12","v":112.90525574920184},{"$f":"'PPA Summary'!$N72*12","v":111.35759402675269},{"$f":"'PPA Summary'!$N73*12","v":109.90136362764275},{"$f":"'PPA Summary'!$N74*12","v":108.5959889681387},{"$f":"'PPA Summary'!$N75*12","v":107.47541725320224},{"$f":"'PPA Summary'!$N76*12","v":106.95707283943449},{"$f":"'PPA Summary'!$N77*12","v":106.6016117543606},{"$f":"'PPA Summary'!$N78*12","v":106.3879425459948},{"$f":"'PPA Summary'!$N79*12","v":106.35215621605516},{"$f":"'PPA Summary'!$N80*12","v":106.28105763292147},{"$f":"'PPA Summary'!$N81*12","v":106.19948958894042},{"$f":"'PPA Summary'!$N82*12","v":106.02406116344902},{"$f":"'PPA Summary'!$N83*12","v":105.81364077203133},{"$f":"'PPA Summary'!$N84*12","v":105.57685456894924},{"$f":"'PPA Summary'!$N85*12","v":105.31392668429149},{"$f":"'PPA Summary'!$N86*12","v":105.07954698426511}]
["Solar/Storage","Storage Add-on to Solar (100 MW/200 MWh Lithium-ion)",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'PPA Summary'!X33*12","v":84.853449866671696},{"$f":"'PPA Summary'!X34*12","v":81.955945431463334},{"$f":"'PPA Summary'!X35*12","v":94.28865883050986},{"$f":"'PPA Summary'!X36*12","v":92.656746068801567},{"$f":"'PPA Summary'!X37*12","v":94.395115444511561},{"$f":"'PPA Summary'!X38*12","v":93.172392783595882},{"$f":"'PPA Summary'!X39*12","v":92.090727715891873},{"$f":"'PPA Summary'!X40*12","v":91.164742606260916},{"$f":"'PPA Summary'!X41*12","v":90.151067665088249},{"$f":"'PPA Summary'!X42*12","v":88.910518709413537},{"$f":"'PPA Summary'!X43*12","v":87.741519659915213},{"$f":"'PPA Summary'!X44*12","v":86.690121720339462},{"$f":"'PPA Summary'!X45*12","v":85.78263288606523},{"$f":"'PPA Summary'!X46*12","v":85.417840411725052},{"$f":"'PPA Summary'!X47*12","v":85.178926301752682},{"$f":"'PPA Summary'!X48*12","v":85.049580011260346},{"$f":"'PPA Summary'!X49*12","v":85.057812421521916},{"$f":"'PPA Summary'!X50*12","v":85.038434391507309},{"$f":"'PPA Summary'!X51*12","v":85.014238756598544},{"$f":"'PPA Summary'!X52*12","v":84.91829102583084},{"$f":"'PPA Summary'!X53*12","v":84.79505575840804},{"$f":"'PPA Summary'!X54*12","v":84.652431816523887},{"$f":"'PPA Summary'!X55*12","v":84.490578038248003},{"$f":"'PPA Summary'!X56*12","v":84.364111205365305}]
["Solar/Storage","Storage Add-on to Solar (50 MW/100 MWh Lithium-ion)",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'PPA Summary'!AC33*12","v":78.798319807070115},{"$f":"'PPA Summary'!AC34*12","v":76.615186717314657},{"$f":"'PPA Summary'!AC35*12","v":87.937862165281047},{"$f":"'PPA Summary'!AC36*12","v":86.565513872276497},{"$f":"'PPA Summary'!AC37*12","v":91.788260715702876},{"$f":"'PPA Summary'!AC38*12","v":90.744582286332431},{"$f":"'PPA Summary'!AC39*12","v":89.835147156530581},{"$f":"'PPA Summary'!AC40*12","v":89.071132927286428},{"$f":"'PPA Summary'!AC41*12","v":88.222838173528601},{"$f":"'PPA Summary'!AC42*12","v":86.67930110952679},{"$f":"'PPA Summary'!AC43*12","v":85.208654416694117},{"$f":"'PPA Summary'!AC44*12","v":83.854292160353452},{"$f":"'PPA Summary'!AC45*12","v":82.64097108675989},{"$f":"'PPA Summary'!AC46*12","v":82.298384677304355},{"$f":"'PPA Summary'!AC47*12","v":82.074695807579317},{"$f":"'PPA Summary'!AC48*12","v":81.954518219696823},{"$f":"'PPA Summary'!AC49*12","v":81.964304447675985},{"$f":"'PPA Summary'!AC50*12","v":81.948132773514772},{"$f":"'PPA Summary'!AC51*12","v":81.928655172737365},{"$f":"'PPA Summary'!AC52*12","v":81.763829537080738},{"$f":"'PPA Summary'!AC53*12","v":81.572693318170977},{"$f":"'PPA Summary'!AC54*12","v":81.363224946199082},{"$f":"'PPA Summary'!AC55*12","v":81.135440368746487},{"$f":"'PPA Summary'!AC56*12","v":80.998241042128697}]
["Wind","NW Wind On System",100,{"$f":"'PPA Summary'!M4","v":36.866283778387356},{"$f":"'PPA Summary'!M5","v":44.081014335541305},{"$f":"'PPA Summary'!M6","v":55.359890123039385},{"$f":"'PPA Summary'!M7","v":55.791108437045743},{"$f":"'PPA Summary'!M8","v":56.498467839590887},{"$f":"'PPA Summary'!M9","v":57.094138171412744},{"$f":"'PPA Summary'!M10","v":57.474150645359508},{"$f":"'PPA Summary'!M11","v":57.887381707300641},{"$f":"'PPA Summary'!M12","v":58.333738821069076},{"$f":"'PPA Summary'!M13","v":58.786090240875524},{"$f":"'PPA Summary'!M14","v":59.304361889012526},{"$f":"'PPA Summary'!M15","v":59.962436289587032},{"$f":"'PPA Summary'!M16","v":60.873360825793029},{"$f":"'PPA Summary'!M17","v":61.772369826489239},{"$f":"'PPA Summary'!M18","v":62.565439730074168},{"$f":"'PPA Summary'!M19","v":63.35952061012641},{"$f":"'PPA Summary'!M20","v":64.16254103105598},{"$f":"'PPA Summary'!M21","v":64.971060749385046},{"$f":"'PPA Summary'!M22","v":65.785719276088571},{"$f":"'PPA Summary'!M23","v":66.727663216541146},{"$f":"'PPA Summary'!M24","v":67.680555177524155},{"$f":"'PPA Summary'!M25","v":68.6444877020174},{"$f":"'PPA Summary'!M26","v":69.619553903792408},{"$f":"'PPA Summary'!M27","v":70.605848182827728},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wind","NW Wind Off System",100,{"$f":"'PPA Summary'!$P4","v":35.54778709329814},{"$f":"'PPA Summary'!$P5","v":41.457254244802783},{"$f":"'PPA Summary'!$P6","v":52.806517054392721},{"$f":"'PPA Summary'!$P7","v":53.288642755473795},{"$f":"'PPA Summary'!$P8","v":54.089338385129743},{"$f":"'PPA Summary'!$P9","v":54.760047747864959},{"$f":"'PPA Summary'!$P10","v":55.180513731625624},{"$f":"'PPA Summary'!$P11","v":55.638561448109158},{"$f":"'PPA Summary'!$P12","v":56.134071224578811},{"$f":"'PPA Summary'!$P13","v":56.635651026470718},{"$f":"'PPA Summary'!$P14","v":57.212594965204865},{"$f":"'PPA Summary'!$P15","v":57.95033840512906},{"$f":"'PPA Summary'!$P16","v":58.979612518296733},{"$f":"'PPA Summary'!$P17","v":59.994189324137913},{"$f":"'PPA Summary'!$P18","v":60.88531204294847},{"$f":"'PPA Summary'!$P19","v":61.776659301270016},{"$f":"'PPA Summary'!$P20","v":62.677386354651858},{"$f":"'PPA Summary'!$P21","v":63.583499636620019},{"$f":"'PPA Summary'!$P22","v":64.495723757755698},{"$f":"'PPA Summary'!$P23","v":65.554155304259808},{"$f":"'PPA Summary'!$P24","v":66.624228964157311},{"$f":"'PPA Summary'!$P25","v":67.706035963255673},{"$f":"'PPA Summary'!$P26","v":68.799667915207976},{"$f":"'PPA Summary'!$P27","v":69.90521731482211},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wind","Montana Wind 100-200",100,{"$f":"'PPA Summary'!$S4","v":24.772852127878295},{"$f":"'PPA Summary'!$S5","v":30.50217974843941},{"$f":"'PPA Summary'!$S6","v":41.722582645274947},{"$f":"'PPA Summary'!$S7","v":42.105569974579659},{"$f":"'PPA Summary'!$S8","v":42.73919366865838},{"$f":"'PPA Summary'!$S9","v":43.270658234753824},{"$f":"'PPA Summary'!$S10","v":43.605380972665003},{"$f":"'PPA Summary'!$S11","v":43.969742759866271},{"$f":"'PPA Summary'!$S12","v":44.363651079395304},{"$f":"'PPA Summary'!$S13","v":44.76241720680374},{"$f":"'PPA Summary'!$S14","v":45.220543801213196},{"$f":"'PPA Summary'!$S15","v":45.805228922668981},{"$f":"'PPA Summary'!$S16","v":46.619296581510675},{"$f":"'PPA Summary'!$S17","v":47.421895084862939},{"$f":"'PPA Summary'!$S18","v":48.12748720299787},{"$f":"'PPA Summary'!$S19","v":48.833350106859854},{"$f":"'PPA Summary'!$S20","v":49.546686442872847},{"$f":"'PPA Summary'!$S21","v":50.264357125002853},{"$f":"'PPA Summary'!$S22","v":50.986934031415593},{"$f":"'PPA Summary'!$S23","v":51.824607487262249},{"$f":"'PPA Summary'!$S24","v":52.671541645623911},{"$f":"'PPA Summary'!$S25","v":53.527810336818},{"$f":"'PPA Summary'!$S26","v":54.393487737802715},{"$f":"'PPA Summary'!$S27","v":55.268648380103386},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wind","Montana Wind 300",100,{"$f":"'PPA Summary'!$S$4","v":24.772852127878295},{"$f":"'PPA Summary'!$S$5","v":30.50217974843941},{"$f":"'PPA Summary'!$S$6","v":41.722582645274947},{"$f":"'PPA Summary'!$S$7","v":42.105569974579659},{"$f":"'PPA Summary'!$S$8","v":42.73919366865838},{"$f":"'PPA Summary'!$S$9","v":43.270658234753824},{"$f":"'PPA Summary'!$S$10","v":43.605380972665003},{"$f":"'PPA Summary'!$S$11","v":43.969742759866271},{"$f":"'PPA Summary'!$S$12","v":44.363651079395304},{"$f":"'PPA Summary'!$S$13","v":44.76241720680374},{"$f":"'PPA Summary'!$S$14","v":45.220543801213196},{"$f":"'PPA Summary'!$S$15","v":45.805228922668981},{"$f":"'PPA Summary'!$S$16","v":46.619296581510675},{"$f":"'PPA Summary'!$S$17","v":47.421895084862939},{"$f":"'PPA Summary'!$S$18","v":48.12748720299787},{"$f":"'PPA Summary'!$S$19","v":48.833350106859854},{"$f":"'PPA Summary'!$S$20","v":49.546686442872847},{"$f":"'PPA Summary'!$S$21","v":50.264357125002853},{"$f":"'PPA Summary'!$S$22","v":50.986934031415593},{"$f":"'PPA Summary'!$S$23","v":51.824607487262249},{"$f":"'PPA Summary'!$S$24","v":52.671541645623911},{"$f":"'PPA Summary'!$S$25","v":53.527810336818},{"$f":"'PPA Summary'!$S$26","v":54.393487737802715},{"$f":"'PPA Summary'!$S$27","v":55.268648380103386},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wind","Montana Wind 400",100,{"$f":"'PPA Summary'!$S$4","v":24.772852127878295},{"$f":"'PPA Summary'!$S$5","v":30.50217974843941},{"$f":"'PPA Summary'!$S$6","v":41.722582645274947},{"$f":"'PPA Summary'!$S$7","v":42.105569974579659},{"$f":"'PPA Summary'!$S$8","v":42.73919366865838},{"$f":"'PPA Summary'!$S$9","v":43.270658234753824},{"$f":"'PPA Summary'!$S$10","v":43.605380972665003},{"$f":"'PPA Summary'!$S$11","v":43.969742759866271},{"$f":"'PPA Summary'!$S$12","v":44.363651079395304},{"$f":"'PPA Summary'!$S$13","v":44.76241720680374},{"$f":"'PPA Summary'!$S$14","v":45.220543801213196},{"$f":"'PPA Summary'!$S$15","v":45.805228922668981},{"$f":"'PPA Summary'!$S$16","v":46.619296581510675},{"$f":"'PPA Summary'!$S$17","v":47.421895084862939},{"$f":"'PPA Summary'!$S$18","v":48.12748720299787},{"$f":"'PPA Summary'!$S$19","v":48.833350106859854},{"$f":"'PPA Summary'!$S$20","v":49.546686442872847},{"$f":"'PPA Summary'!$S$21","v":50.264357125002853},{"$f":"'PPA Summary'!$S$22","v":50.986934031415593},{"$f":"'PPA Summary'!$S$23","v":51.824607487262249},{"$f":"'PPA Summary'!$S$24","v":52.671541645623911},{"$f":"'PPA Summary'!$S$25","v":53.527810336818},{"$f":"'PPA Summary'!$S$26","v":54.393487737802715},{"$f":"'PPA Summary'!$S$27","v":55.268648380103386},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["Storage","Distribution Scale 4hr Lithium-Ion",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Storage Summary'!$C$5","v":263.57226976143835},{"$f":"'Storage Summary'!$C$6","v":258.4719785201973},{"$f":"'Storage Summary'!$C$7","v":253.84833162961249},{"$f":"'Storage Summary'!$C$8","v":252.03469621973647},{"$f":"'Storage Summary'!$C$9","v":250.52989689003923},{"$f":"'Storage Summary'!$C$10","v":249.65729244451288},{"$f":"'Storage Summary'!$C$11","v":249.10285705666323},{"$f":"'Storage Summary'!$C$12","v":248.83435664448723},{"$f":"'Storage Summary'!$C$13","v":248.42679236661914},{"$f":"'Storage Summary'!$C$14","v":248.11684586708742},{"$f":"'Storage Summary'!$C$15","v":247.94106833996079},{"$f":"'Storage Summary'!$C$16","v":247.98071577040324},{"$f":"'Storage Summary'!$C$17","v":248.28252184061216},{"$f":"'Storage Summary'!$C$18","v":248.95949519342341},{"$f":"'Storage Summary'!$C$19","v":249.87682035228423},{"$f":"'Storage Summary'!$C$20","v":251.00662193662518},{"$f":"'Storage Summary'!$C$21","v":252.39853409480006},{"$f":"'Storage Summary'!$C$22","v":253.76445717027184},{"$f":"'Storage Summary'!$C$23","v":255.16964236533207},{"$f":"'Storage Summary'!$C$24","v":256.55074062256864},{"$f":"'Storage Summary'!$C$25","v":257.90912498779886},{"$f":"'Storage Summary'!$C$26","v":257.6616686781415},{"$f":"'Storage Summary'!$C$27","v":258.9185986766351},{"$f":"'Storage Summary'!$C$28","v":260.19443251118184},null,"Distribution Scale 4hr Lithium-Ion",237.7228750202606,241.60846481682299,245.55882028052955,249.57504382740399,253.65825704762076,257.80960104616241,262.03023678965297,266.3213454594798,270.68412881132019,275.11980954119275,279.62963165815222,284.21486086375029,288.87678493838962,293.61671413469628,298.43598157804269,303.33594367434961,308.31798052530746,313.38349635114861,318.53391992111523,323.77070499176091,329.0953307532356,334.50930228369833,340.01415101200973,345.61143518885859]
["Storage","Distribution Scale 8hr Lithium-Ion",3.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Storage Summary'!$D$5","v":516.60606332856196},{"$f":"'Storage Summary'!$D$6","v":506.61989676226415},{"$f":"'Storage Summary'!$D$7","v":497.56758566942966},{"$f":"'Storage Summary'!$D$8","v":494.02021093537564},{"$f":"'Storage Summary'!$D$9","v":491.07795867849296},{"$f":"'Storage Summary'!$D$10","v":489.37429275300457},{"$f":"'Storage Summary'!$D$11","v":488.29403713958555},{"$f":"'Storage Summary'!$D$12","v":487.7740474066407},{"$f":"'Storage Summary'!$D$13","v":486.98175089351042},{"$f":"'Storage Summary'!$D$14","v":486.38081061493654},{"$f":"'Storage Summary'!$D$15","v":486.04283300625087},{"$f":"'Storage Summary'!$D$16","v":486.12700147788087},{"$f":"'Storage Summary'!$D$17","v":486.72487011311341},{"$f":"'Storage Summary'!$D$18","v":488.05782605041423},{"$f":"'Storage Summary'!$D$19","v":489.86176769797009},{"$f":"'Storage Summary'!$D$20","v":492.08208973997768},{"$f":"'Storage Summary'!$D$21","v":494.81602849860411},{"$f":"'Storage Summary'!$D$22","v":497.49919801163628},{"$f":"'Storage Summary'!$D$23","v":500.25942860531887},{"$f":"'Storage Summary'!$D$24","v":502.9726220631415},{"$f":"'Storage Summary'!$D$25","v":505.64147117533878},{"$f":"'Storage Summary'!$D$26","v":508.30995872146156},{"$f":"'Storage Summary'!$D$27","v":510.98038029464522},{"$f":"'Storage Summary'!$D$28","v":513.65515608485384},null,"Distribution Scale 8hr Lithium-Ion",377.74991328728771,374.0524106402512,371.51876155899686,370.20663208685943,369.34698581018006,368.95833180977445,368.93311661193837,369.28028537030758,369.93739213399351,370.99157666130191,372.45354502025293,374.32167785881052,376.56373774547995,379.1255179083351,381.9035678959961,384.83081258956486,387.84136024669186,390.84231349137792,393.83581151126447,396.83635267304197,399.84797298004281,402.87503368097572,405.92631511363749,409.01149232000938]
["Storage","4hr Lithium-Ion",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Storage Summary'!$E$5","v":238.61181783281626},{"$f":"'Storage Summary'!$E$6","v":233.72328337082507},{"$f":"'Storage Summary'!$E$7","v":229.27596285885289},{"$f":"'Storage Summary'!$E$8","v":227.44321972969871},{"$f":"'Storage Summary'!$E$9","v":225.89527387552141},{"$f":"'Storage Summary'!$E$10","v":224.93326100404576},{"$f":"'Storage Summary'!$E$11","v":224.26462273345354},{"$f":"'Storage Summary'!$E$12","v":223.85927488645163},{"$f":"'Storage Summary'!$E$13","v":223.3212907233536},{"$f":"'Storage Summary'!$E$14","v":222.87106564215307},{"$f":"'Storage Summary'!$E$15","v":222.54258196841468},{"$f":"'Storage Summary'!$E$16","v":222.41146111061187},{"$f":"'Storage Summary'!$E$17","v":222.52116733023945},{"$f":"'Storage Summary'!$E$18","v":222.97689548973045},{"$f":"'Storage Summary'!$E$19","v":223.65300293139288},{"$f":"'Storage Summary'!$E$20","v":224.52345515113055},{"$f":"'Storage Summary'!$E$21","v":225.63441262185944},{"$f":"'Storage Summary'!$E$22","v":226.71745169250642},{"$f":"'Storage Summary'!$E$23","v":227.83327648414775},{"$f":"'Storage Summary'!$E$24","v":228.92280471420901},{"$f":"'Storage Summary'!$E$25","v":229.98723809354141},{"$f":"'Storage Summary'!$E$26","v":231.04740898163701},{"$f":"'Storage Summary'!$E$27","v":232.10432705652664},{"$f":"'Storage Summary'!$E$28","v":233.15905960227511},null,"Utility Scale 4hr Lithium-Ion",172.58964837922909,170.69119562979267,169.34331441389233,168.57336714512118,168.01564149285187,167.67887957443443,167.51188316181759,167.51884463521395,167.67001070939469,168.00675063023616,168.53409032224229,169.25119403135588,170.14266665732688,171.18266595802481,172.32193434630335,173.52850827961348,174.7709854530257,176.00512169419483,177.23185854508799,178.45801247589756,179.68542385728733,180.91608613219847,182.15409229121732,183.40395909521712]
["Storage","8hr Lithium-Ion",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Storage Summary'!$F$5","v":439.04574481238194},{"$f":"'Storage Summary'!$F$6","v":430.05084140231816},{"$f":"'Storage Summary'!$F$7","v":421.86777166028952},{"$f":"'Storage Summary'!$F$8","v":418.49552430264566},{"$f":"'Storage Summary'!$F$9","v":415.64730393095954},{"$f":"'Storage Summary'!$F$10","v":413.87720024744425},{"$f":"'Storage Summary'!$F$11","v":412.64690582955467},{"$f":"'Storage Summary'!$F$12","v":411.90106579107095},{"$f":"'Storage Summary'!$F$13","v":410.91117493097079},{"$f":"'Storage Summary'!$F$14","v":410.08276078156149},{"$f":"'Storage Summary'!$F$15","v":409.47835082188305},{"$f":"'Storage Summary'!$F$16","v":409.23708844352592},{"$f":"'Storage Summary'!$F$17","v":409.4389478876405},{"$f":"'Storage Summary'!$F$18","v":410.27748770110406},{"$f":"'Storage Summary'!$F$19","v":411.52152539376323},{"$f":"'Storage Summary'!$F$20","v":413.12315747808026},{"$f":"'Storage Summary'!$F$21","v":415.16731922422144},{"$f":"'Storage Summary'!$F$22","v":417.16011111421187},{"$f":"'Storage Summary'!$F$23","v":419.21322873083187},{"$f":"'Storage Summary'!$F$24","v":421.21796067414482},{"$f":"'Storage Summary'!$F$25","v":423.17651809211605},{"$f":"'Storage Summary'!$F$26","v":425.12723252621214},{"$f":"'Storage Summary'!$F$27","v":427.07196178400915},{"$f":"'Storage Summary'!$F$28","v":429.01266966818662},null,"Utility Scale 8hr Lithium-Ion",317.56495301778153,314.07179995881847,311.59169852156197,310.17499554702283,309.1487803468475,308.52913841695948,308.22186501774422,308.23467412879387,308.51281970528635,309.13242115963459,310.1027261929259,311.42219701769471,313.06250664948152,314.97610536276568,317.0723591971983,319.29245523448895,321.57861323356718,323.84942391731846,326.10661972296191,328.36274295565158,330.62117989740869,332.88559848324536,335.16352981584004,337.46328473519958]
["Storage","16hr Lithium-Ion",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Storage Summary'!$G$5","v":763.55781706501159},{"$f":"'Storage Summary'!$G$6","v":747.91450678664},{"$f":"'Storage Summary'!$G$7","v":733.68308114832905},{"$f":"'Storage Summary'!$G$8","v":727.81830313503565},{"$f":"'Storage Summary'!$G$9","v":722.86487640166854},{"$f":"'Storage Summary'!$G$10","v":719.78643521294623},{"$f":"'Storage Summary'!$G$11","v":717.64679274705111},{"$f":"'Storage Summary'!$G$12","v":716.34967963664496},{"$f":"'Storage Summary'!$G$13","v":714.62813031473127},{"$f":"'Storage Summary'!$G$14","v":713.1874100548896},{"$f":"'Storage Summary'!$G$15","v":712.13626229892679},{"$f":"'Storage Summary'!$G$16","v":711.71667555395766},{"$f":"'Storage Summary'!$G$17","v":712.06773545676583},{"$f":"'Storage Summary'!$G$18","v":713.52606556713692},{"$f":"'Storage Summary'!$G$19","v":715.68960938045723},{"$f":"'Storage Summary'!$G$20","v":718.47505648361721},{"$f":"'Storage Summary'!$G$21","v":722.03012038995007},{"$f":"'Storage Summary'!$G$22","v":725.49584541602007},{"$f":"'Storage Summary'!$G$23","v":729.06648474927283},{"$f":"'Storage Summary'!$G$24","v":732.55297508546857},{"$f":"'Storage Summary'!$G$25","v":735.959161899332},{"$f":"'Storage Summary'!$G$26","v":739.35170874123821},{"$f":"'Storage Summary'!$G$27","v":742.73384658088492},{"$f":"'Storage Summary'!$G$28","v":746.10899072728046},null,"Utility Sclae 16hr Lithium-Ion",552.28687481353313,546.21182601533644,541.89860612445545,539.43477486438758,537.65005277712578,536.57241463819014,536.03802611781612,536.06030283268444,536.54403427006287,537.62160201675533,539.30908903117495,541.60382090033829,544.45653330344567,547.78453106567918,551.43018990817075,555.29122649476301,559.26715344968181,563.21638942142317,567.14194734428088,571.06563992287192,574.99335634331942,578.93147562303488,582.89309533189532,586.89266910469462]
["Storage","Pumped Hydro Option 1 - owned",50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Storage Summary'!$K$5","v":420.20326896177403},{"$f":"'Storage Summary'!$K$6","v":426.5616916555752},{"$f":"'Storage Summary'!$K$7","v":433.01680272723956},{"$f":"'Storage Summary'!$K$8","v":439.57008179119146},{"$f":"'Storage Summary'!$K$9","v":446.22303128726281},{"$f":"'Storage Summary'!$K$10","v":452.97717683637313},{"$f":"'Storage Summary'!$K$11","v":459.8340676018239},{"$f":"'Storage Summary'!$K$12","v":466.79527665629166},{"$f":"'Storage Summary'!$K$13","v":473.86240135461486},{"$f":"'Storage Summary'!$K$14","v":481.03706371246602},{"$f":"'Storage Summary'!$K$15","v":488.32091079100269},{"$f":"'Storage Summary'!$K$16","v":495.71561508759368},{"$f":"'Storage Summary'!$K$17","v":503.22287493272017},{"$f":"'Storage Summary'!$K$18","v":510.84441489314554},{"$f":"'Storage Summary'!$K$19","v":518.58198618145957},{"$f":"'Storage Summary'!$K$20","v":526.43736707209769},{"$f":"'Storage Summary'!$K$21","v":534.41236332393714},{"$f":"'Storage Summary'!$K$22","v":542.50880860957818},{"$f":"'Storage Summary'!$K$23","v":550.72856495141752},{"$f":"'Storage Summary'!$K$24","v":559.07352316462141},{"$f":"'Storage Summary'!$K$25","v":567.54560330711081},{"$f":"'Storage Summary'!$K$26","v":576.14675513666964},{"$f":"'Storage Summary'!$K$27","v":584.87895857529497},{"$f":"'Storage Summary'!$K$28","v":593.74422418089728}]
["Storage","Pumped Hydro Option 2 - owned",50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Storage Summary'!$L$5","v":437.76011514296135},{"$f":"'Storage Summary'!$L$6","v":444.38013484486243},{"$f":"'Storage Summary'!$L$7","v":451.10074072004704},{"$f":"'Storage Summary'!$L$8","v":457.92347046009195},{"$f":"'Storage Summary'!$L$9","v":464.84988544732988},{"$f":"'Storage Summary'!$L$10","v":471.8815711234252},{"$f":"'Storage Summary'!$L$11","v":479.02013736375312},{"$f":"'Storage Summary'!$L$12","v":486.26721885767347},{"$f":"'Storage Summary'!$L$13","v":493.62447549479742},{"$f":"'Storage Summary'!$L$14","v":501.09359275733726},{"$f":"'Storage Summary'!$L$15","v":508.6762821186424},{"$f":"'Storage Summary'!$L$16","v":516.37428144801538},{"$f":"'Storage Summary'!$L$17","v":524.18935542191218},{"$f":"'Storage Summary'!$L$18","v":532.12329594162622},{"$f":"'Storage Summary'!$L$19","v":540.17792255756285},{"$f":"'Storage Summary'!$L$20","v":548.35508290020493},{"$f":"'Storage Summary'!$L$21","v":556.65665311788325},{"$f":"'Storage Summary'!$L$22","v":565.08453832145381},{"$f":"'Storage Summary'!$L$23","v":573.64067303600007},{"$f":"'Storage Summary'!$L$24","v":582.32702165966441},{"$f":"'Storage Summary'!$L$25","v":591.14557892973016},{"$f":"'Storage Summary'!$L$26","v":600.09837039606589},{"$f":"'Storage Summary'!$L$27","v":609.18745290205618},{"$f":"'Storage Summary'!$L$28","v":618.41491507312708}]
["Storage","Pumped Hydro Option 3 - PPA",50,{"$f":"'PPA Summary'!$X$63","v":5},{"$f":"'PPA Summary'!$X$64","v":5.0999999999999996},{"$f":"'PPA Summary'!$X$65","v":5.202},{"$f":"'PPA Summary'!$X$66","v":5.3060400000000003},{"$f":"'PPA Summary'!$X$67","v":5.4121608000000005},{"$f":"'PPA Summary'!$X$68","v":5.5204040160000005},{"$f":"'PPA Summary'!$X$69","v":5.6308120963200006},{"$f":"'PPA Summary'!$X$70","v":5.7434283382464004},{"$f":"'PPA Summary'!$X$71","v":5.8582969050113283},{"$f":"'PPA Summary'!$X$72","v":5.9754628431115551},{"$f":"'PPA Summary'!$X$73","v":6.094972099973786},{"$f":"'PPA Summary'!$X$74","v":6.2168715419732621},{"$f":"'PPA Summary'!$X$75","v":6.3412089728127272},{"$f":"'PPA Summary'!$X$76","v":6.4680331522689816},{"$f":"'PPA Summary'!$X$77","v":6.5973938153143612},{"$f":"'PPA Summary'!$X$78","v":6.7293416916206485},{"$f":"'PPA Summary'!$X$79","v":6.863928525453062},{"$f":"'PPA Summary'!$X$80","v":7.0012070959621235},{"$f":"'PPA Summary'!$X$81","v":7.1412312378813665},{"$f":"'PPA Summary'!$X$82","v":7.2840558626389935},{"$f":"'PPA Summary'!$X$83","v":7.4297369798917732},{"$f":"'PPA Summary'!$X$84","v":7.5783317194896087},{"$f":"'PPA Summary'!$X$85","v":7.7298983538794008},{"$f":"'PPA Summary'!$X$86","v":7.8844963209569894},null,{"$f":"'PPA Summary'!$Y$63*12","v":261.08818762868566},{"$f":"'PPA Summary'!$Y$64*12","v":264.88545837907873},{"$f":"'PPA Summary'!$Y$65*12","v":268.73744959874739},{"$f":"'PPA Summary'!$Y$66*12","v":272.64493944538663},{"$f":"'PPA Summary'!$Y$67*12","v":276.60871692769234},{"$f":"'PPA Summary'!$Y$68*12","v":280.62958205217541},{"$f":"'PPA Summary'!$Y$69*12","v":284.70834597185819},{"$f":"'PPA Summary'!$Y$70*12","v":288.84583113688819},{"$f":"'PPA Summary'!$Y$71*12","v":293.04287144707644},{"$f":"'PPA Summary'!$Y$72*12","v":297.30031240641085},{"$f":"'PPA Summary'!$Y$73*12","v":301.61901127953575},{"$f":"'PPA Summary'!$Y$74*12","v":305.99983725023662},{"$f":"'PPA Summary'!$Y$75*12","v":310.44367158195303},{"$f":"'PPA Summary'!$Y$76*12","v":314.95140778034494},{"$f":"'PPA Summary'!$Y$77*12","v":319.52395175793066},{"$f":"'PPA Summary'!$Y$78*12","v":324.1622220008145},{"$f":"'PPA Summary'!$Y$79*12","v":328.8671497375517},{"$f":"'PPA Summary'!$Y$80*12","v":333.63967911014436},{"$f":"'PPA Summary'!$Y$81*12","v":338.4807673472186},{"$f":"'PPA Summary'!$Y$82*12","v":343.3913849393918},{"$f":"'PPA Summary'!$Y$83*12","v":348.37251581686326},{"$f":"'PPA Summary'!$Y$84*12","v":353.42515752924709},{"$f":"'PPA Summary'!$Y$85*12","v":358.55032142767709},{"$f":"'PPA Summary'!$Y$86*12","v":363.74903284941115}]
["Storage","Pumped Hydro Option 4 - PPA",50,{"$f":"'PPA Summary'!$AB$63","v":5},{"$f":"'PPA Summary'!$AB$64","v":5.0999999999999996},{"$f":"'PPA Summary'!$AB$65","v":5.202},{"$f":"'PPA Summary'!$AB$66","v":5.3060400000000003},{"$f":"'PPA Summary'!$AB$67","v":5.4121608000000005},{"$f":"'PPA Summary'!$AB$68","v":5.5204040160000005},{"$f":"'PPA Summary'!$AB$69","v":5.6308120963200006},{"$f":"'PPA Summary'!$AB$70","v":5.7434283382464004},{"$f":"'PPA Summary'!$AB$71","v":5.8582969050113283},{"$f":"'PPA Summary'!$AB$72","v":5.9754628431115551},{"$f":"'PPA Summary'!$AB$73","v":6.094972099973786},{"$f":"'PPA Summary'!$AB$74","v":6.2168715419732621},{"$f":"'PPA Summary'!$AB$75","v":6.3412089728127272},{"$f":"'PPA Summary'!$AB$76","v":6.4680331522689816},{"$f":"'PPA Summary'!$AB$77","v":6.5973938153143612},{"$f":"'PPA Summary'!$AB$78","v":6.7293416916206485},{"$f":"'PPA Summary'!$AB$79","v":6.863928525453062},{"$f":"'PPA Summary'!$AB$80","v":7.0012070959621235},{"$f":"'PPA Summary'!$AB$81","v":7.1412312378813665},{"$f":"'PPA Summary'!$AB$82","v":7.2840558626389935},{"$f":"'PPA Summary'!$AB$83","v":7.4297369798917732},{"$f":"'PPA Summary'!$AB$84","v":7.5783317194896087},{"$f":"'PPA Summary'!$AB$85","v":7.7298983538794008},{"$f":"'PPA Summary'!$AB$86","v":7.8844963209569894},null,{"$f":"'PPA Summary'!$AC$63*12","v":279.30873522928221},{"$f":"'PPA Summary'!$AC$64*12","v":283.49554611153246},{"$f":"'PPA Summary'!$AC$65*12","v":287.74617855495882},{"$f":"'PPA Summary'!$AC$66*12","v":292.06067705778651},{"$f":"'PPA Summary'!$AC$67*12","v":296.4393607442106},{"$f":"'PPA Summary'!$AC$68*12","v":300.88382640956138},{"$f":"'PPA Summary'!$AC$69*12","v":305.39506499713025},{"$f":"'PPA Summary'!$AC$70*12","v":309.97408243113648},{"$f":"'PPA Summary'!$AC$71*12","v":314.62189984421997},{"$f":"'PPA Summary'!$AC$72*12","v":319.33955380845578},{"$f":"'PPA Summary'!$AC$73*12","v":324.12809656988884},{"$f":"'PPA Summary'!$AC$74*12","v":328.9885962866631},{"$f":"'PPA Summary'!$AC$75*12","v":333.92213727077353},{"$f":"'PPA Summary'!$AC$76*12","v":338.92982023353636},{"$f":"'PPA Summary'!$AC$77*12","v":344.01276253479227},{"$f":"'PPA Summary'!$AC$78*12","v":349.17209843593395},{"$f":"'PPA Summary'!$AC$79*12","v":354.40897935678686},{"$f":"'PPA Summary'!$AC$80*12","v":359.72457413644707},{"$f":"'PPA Summary'!$AC$81*12","v":365.12006929806819},{"$f":"'PPA Summary'!$AC$82*12","v":370.59666931773597},{"$f":"'PPA Summary'!$AC$83*12","v":376.15559689744077},{"$f":"'PPA Summary'!$AC$84*12","v":381.79809324221924},{"$f":"'PPA Summary'!$AC$85*12","v":387.52541834155716},{"$f":"'PPA Summary'!$AC$86*12","v":393.33885125507379}]
["Storage","Pumped Hydro Option 5 - PPA",25,{"$f":"'PPA Summary'!$AF$63","v":5},{"$f":"'PPA Summary'!$AF$64","v":5.0999999999999996},{"$f":"'PPA Summary'!$AF$65","v":5.202},{"$f":"'PPA Summary'!$AF$66","v":5.3060400000000003},{"$f":"'PPA Summary'!$AF$67","v":5.4121608000000005},{"$f":"'PPA Summary'!$AF$68","v":5.5204040160000005},{"$f":"'PPA Summary'!$AF$69","v":5.6308120963200006},{"$f":"'PPA Summary'!$AF$70","v":5.7434283382464004},{"$f":"'PPA Summary'!$AF$71","v":5.8582969050113283},{"$f":"'PPA Summary'!$AF$72","v":5.9754628431115551},{"$f":"'PPA Summary'!$AF$73","v":6.094972099973786},{"$f":"'PPA Summary'!$AF$74","v":6.2168715419732621},{"$f":"'PPA Summary'!$AF$75","v":6.3412089728127272},{"$f":"'PPA Summary'!$AF$76","v":6.4680331522689816},{"$f":"'PPA Summary'!$AF$77","v":6.5973938153143612},{"$f":"'PPA Summary'!$AF$78","v":6.7293416916206485},{"$f":"'PPA Summary'!$AF$79","v":6.863928525453062},{"$f":"'PPA Summary'!$AF$80","v":7.0012070959621235},{"$f":"'PPA Summary'!$AF$81","v":7.1412312378813665},{"$f":"'PPA Summary'!$AF$82","v":7.2840558626389935},{"$f":"'PPA Summary'!$AF$83","v":7.4297369798917732},{"$f":"'PPA Summary'!$AF$84","v":7.5783317194896087},{"$f":"'PPA Summary'!$AF$85","v":7.7298983538794008},{"$f":"'PPA Summary'!$AF$86","v":7.8844963209569894},null,{"$f":"'PPA Summary'!$AG$63*12","v":182.27116042960776},{"$f":"'PPA Summary'!$AG$64*12","v":184.98387988677212},{"$f":"'PPA Summary'!$AG$65*12","v":187.73695644718384},{"$f":"'PPA Summary'!$AG$66*12","v":190.53099018334808},{"$f":"'PPA Summary'!$AG$67*12","v":193.36659008388224},{"$f":"'PPA Summary'!$AG$68*12","v":196.24437418587121},{"$f":"'PPA Summary'!$AG$69*12","v":199.16496970917484},{"$f":"'PPA Summary'!$AG$70*12","v":202.12901319273345},{"$f":"'PPA Summary'!$AG$71*12","v":205.13715063289504},{"$f":"'PPA Summary'!$AG$72*12","v":208.19003762378713},{"$f":"'PPA Summary'!$AG$73*12","v":211.28833949977309},{"$f":"'PPA Summary'!$AG$74*12","v":214.43273148001941},{"$f":"'PPA Summary'!$AG$75*12","v":217.62389881520483},{"$f":"'PPA Summary'!$AG$76*12","v":220.86253693641197},{"$f":"'PPA Summary'!$AG$77*12","v":224.14935160619186},{"$f":"'PPA Summary'!$AG$78*12","v":227.48505907195158},{"$f":"'PPA Summary'!$AG$79*12","v":230.87038622148305},{"$f":"'PPA Summary'!$AG$80*12","v":234.30607074092018},{"$f":"'PPA Summary'!$AG$81*12","v":237.7928612749981},{"$f":"'PPA Summary'!$AG$82*12","v":241.33151758964487},{"$f":"'PPA Summary'!$AG$83*12","v":244.92281073700474},{"$f":"'PPA Summary'!$AG$84*12","v":248.56749855676111},{"$f":"'PPA Summary'!$AG$85*12","v":252.26639913321196},{"$f":"'PPA Summary'!$AG$86*12","v":256.02031843017198}]
["Storage","Pumped Hydro Option 6 - PPA",25,{"$f":"'PPA Summary'!$AJ$63","v":5},{"$f":"'PPA Summary'!$AJ$64","v":5.0999999999999996},{"$f":"'PPA Summary'!$AJ$65","v":5.202},{"$f":"'PPA Summary'!$AJ$66","v":5.3060400000000003},{"$f":"'PPA Summary'!$AJ$67","v":5.4121608000000005},{"$f":"'PPA Summary'!$AJ$68","v":5.5204040160000005},{"$f":"'PPA Summary'!$AJ$69","v":5.6308120963200006},{"$f":"'PPA Summary'!$AJ$70","v":5.7434283382464004},{"$f":"'PPA Summary'!$AJ$71","v":5.8582969050113283},{"$f":"'PPA Summary'!$AJ$72","v":5.9754628431115551},{"$f":"'PPA Summary'!$AJ$73","v":6.094972099973786},{"$f":"'PPA Summary'!$AJ$74","v":6.2168715419732621},{"$f":"'PPA Summary'!$AJ$75","v":6.3412089728127272},{"$f":"'PPA Summary'!$AJ$76","v":6.4680331522689816},{"$f":"'PPA Summary'!$AJ$77","v":6.5973938153143612},{"$f":"'PPA Summary'!$AJ$78","v":6.7293416916206485},{"$f":"'PPA Summary'!$AJ$79","v":6.863928525453062},{"$f":"'PPA Summary'!$AJ$80","v":7.0012070959621235},{"$f":"'PPA Summary'!$AJ$81","v":7.1412312378813665},{"$f":"'PPA Summary'!$AJ$82","v":7.2840558626389935},{"$f":"'PPA Summary'!$AJ$83","v":7.4297369798917732},{"$f":"'PPA Summary'!$AJ$84","v":7.5783317194896087},{"$f":"'PPA Summary'!$AJ$85","v":7.7298983538794008},{"$f":"'PPA Summary'!$AJ$86","v":7.8844963209569894},null,{"$f":"'PPA Summary'!$AK$63*12","v":301.8468102663021},{"$f":"'PPA Summary'!$AK$64*12","v":306.35785926545515},{"$f":"'PPA Summary'!$AK$65*12","v":310.93639358097232},{"$f":"'PPA Summary'!$AK$66*12","v":315.58342415350467},{"$f":"'PPA Summary'!$AK$67*12","v":320.29997709483911},{"$f":"'PPA Summary'!$AK$68*12","v":325.08709391592873},{"$f":"'PPA Summary'!$AK$69*12","v":329.94583175864142},{"$f":"'PPA Summary'!$AK$70*12","v":334.87726363103309},{"$f":"'PPA Summary'!$AK$71*12","v":339.88247864588686},{"$f":"'PPA Summary'!$AK$72*12","v":344.96218200136315},{"$f":"'PPA Summary'!$AK$73*12","v":350.11788202531574},{"$f":"'PPA Summary'!$AK$74*12","v":355.35071724986699},{"$f":"'PPA Summary'!$AK$75*12","v":360.66184329491205},{"$f":"'PPA Summary'!$AK$76*12","v":366.05243312519019},{"$f":"'PPA Summary'!$AK$77*12","v":371.52367731124173},{"$f":"'PPA Summary'!$AK$78*12","v":377.07678429431468},{"$f":"'PPA Summary'!$AK$79*12","v":382.71298065525912},{"$f":"'PPA Summary'!$AK$80*12","v":388.43351138748051},{"$f":"'PPA Summary'!$AK$81*12","v":394.23964017402068},{"$f":"'PPA Summary'!$AK$82*12","v":400.13264966881866},{"$f":"'PPA Summary'!$AK$83*12","v":406.11384178221277},{"$f":"'PPA Summary'!$AK$84*12","v":412.18453797076216},{"$f":"'PPA Summary'!$AK$85*12","v":418.34607953144302},{"$f":"'PPA Summary'!$AK$86*12","v":424.59982790027289}]
["Storage","4 hr Vanadium Flow Battery",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Storage Summary'!$H$5","v":237.87962061654108},{"$f":"'Storage Summary'!$H$6","v":233.83130353101657},{"$f":"'Storage Summary'!$H$7","v":230.19331112425436},{"$f":"'Storage Summary'!$H$8","v":230.19331112425436},{"$f":"'Storage Summary'!$H$9","v":227.53283187878944},{"$f":"'Storage Summary'!$H$10","v":227.53283187878944},{"$f":"'Storage Summary'!$H$11","v":227.37342885953231},{"$f":"'Storage Summary'!$H$12","v":227.46301962432824},{"$f":"'Storage Summary'!$H$13","v":227.44089218672693},{"$f":"'Storage Summary'!$H$14","v":227.50812324690702},{"$f":"'Storage Summary'!$H$15","v":227.6958754064664},{"$f":"'Storage Summary'!$H$16","v":228.07326954092559},{"$f":"'Storage Summary'!$H$17","v":228.68011871816194},{"$f":"'Storage Summary'!$H$18","v":229.61250809310883},{"$f":"'Storage Summary'!$H$19","v":230.75611560323847},{"$f":"'Storage Summary'!$H$20","v":232.08741727810343},{"$f":"'Storage Summary'!$H$21","v":233.64869987827339},{"$f":"'Storage Summary'!$H$22","v":235.19550714740919},{"$f":"'Storage Summary'!$H$23","v":236.7833910789698},{"$f":"'Storage Summary'!$H$24","v":238.35872129910496},{"$f":"'Storage Summary'!$H$25","v":239.92282150024931},{"$f":"'Storage Summary'!$H$26","v":241.49491351497653},{"$f":"'Storage Summary'!$H$27","v":243.0761552195473},{"$f":"'Storage Summary'!$H$28","v":244.66776174967001}]
["Storage","4 hr Zinc Bromide Flow Battery",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Storage Summary'!$I$5","v":283.6817777005985},{"$f":"'Storage Summary'!$I$6","v":278.59949377745272},{"$f":"'Storage Summary'!$I$7","v":274.01564831903687},{"$f":"'Storage Summary'!$I$8","v":272.35012223110544},{"$f":"'Storage Summary'!$I$9","v":271.00917769568804},{"$f":"'Storage Summary'!$I$10","v":270.32823726999919},{"$f":"'Storage Summary'!$I$11","v":269.98173103348148},{"$f":"'Storage Summary'!$I$12","v":269.9363205056855},{"$f":"'Storage Summary'!$I$13","v":269.75135571260671},{"$f":"'Storage Summary'!$I$14","v":269.67237851355696},{"$f":"'Storage Summary'!$I$15","v":269.73738908565025},{"$f":"'Storage Summary'!$I$16","v":270.03075022324629},{"$f":"'Storage Summary'!$I$17","v":270.60102560558443},{"$f":"'Storage Summary'!$I$18","v":271.56551076312059},{"$f":"'Storage Summary'!$I$19","v":272.7844993917758},{"$f":"'Storage Summary'!$I$20","v":274.22918854434812},{"$f":"'Storage Summary'!$I$21","v":275.95115795749604},{"$f":"'Storage Summary'!$I$22","v":277.65174559770873},{"$f":"'Storage Summary'!$I$23","v":279.39873105769414},{"$f":"'Storage Summary'!$I$24","v":281.12653237476752},{"$f":"'Storage Summary'!$I$25","v":282.83668935431814},{"$f":"'Storage Summary'!$I$26","v":284.55260182554321},{"$f":"'Storage Summary'!$I$27","v":286.27560394757006},{"$f":"'Storage Summary'!$I$28","v":288.00709821627487}]
["Hydrogen","Hydrogen Gas Turbine with 40 Hrs Storage",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'ID Fuel Gen'!C$390","v":176.44491016860698},{"$f":"'ID Fuel Gen'!Z$390","v":176.56151480759442},{"$f":"'ID Fuel Gen'!AW$390","v":176.68045153936166},{"$f":"'ID Fuel Gen'!BT$390","v":176.80176700576411},{"$f":"'ID Fuel Gen'!CQ$390","v":176.92550878149464},{"$f":"'ID Fuel Gen'!DN$390","v":177.0517253927398},{"$f":"'ID Fuel Gen'!EK$390","v":177.18046633620989},{"$f":"'ID Fuel Gen'!FH$390","v":177.31178209854932},{"$f":"'ID Fuel Gen'!GE$390","v":177.44572417613549},{"$f":"'ID Fuel Gen'!HB$390","v":177.58234509527355},{"$f":"'ID Fuel Gen'!HY$390","v":177.72169843279426},{"$f":"'ID Fuel Gen'!IV$390","v":177.86383883706537},{"$f":"'ID Fuel Gen'!JS$390","v":178.00882204942198},{"$f":"'ID Fuel Gen'!KP$390","v":178.15670492602567},{"$f":"'ID Fuel Gen'!LM$390","v":178.30754546016146},{"$f":"'ID Fuel Gen'!MJ$390","v":178.46140280497994},{"$f":"'ID Fuel Gen'!NG$390","v":178.61833729669482},{"$f":"'ID Fuel Gen'!OD$390","v":178.77841047824393},{"$f":"'ID Fuel Gen'!PA$390","v":178.94168512342407},{"$f":"'ID Fuel Gen'!PX$390","v":179.10822526150793},{"$f":"'ID Fuel Gen'!QU$390","v":179.27809620235325},{"$f":"'ID Fuel Gen'!RR$390","v":179.45136456201561},{"$f":"'ID Fuel Gen'!SO$390","v":179.62809828887117},{"$f":"'ID Fuel Gen'!TL$390","v":179.80836669026382}]
["Hydrogen","Hydrogen Fuel Cell with 40 Hrs Storage",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'ID Fuel Gen'!C$357","v":836.5971984408377},{"$f":"'ID Fuel Gen'!Z$357","v":840.47960902430077},{"$f":"'ID Fuel Gen'!AW$357","v":844.43966781943357},{"$f":"'ID Fuel Gen'!BT$357","v":848.4789277904689},{"$f":"'ID Fuel Gen'!CQ$357","v":852.59897296092458},{"$f":"'ID Fuel Gen'!DN$357","v":856.80141903478977},{"$f":"'ID Fuel Gen'!EK$357","v":861.08791403013186},{"$f":"'ID Fuel Gen'!FH$357","v":865.46013892538133},{"$f":"'ID Fuel Gen'!GE$357","v":869.91980831853539},{"$f":"'ID Fuel Gen'!HB$357","v":874.46867109955281},{"$f":"'ID Fuel Gen'!HY$357","v":879.10851113619015},{"$f":"'ID Fuel Gen'!IV$357","v":883.84114797356074},{"$f":"'ID Fuel Gen'!JS$357","v":888.66843754767865},{"$f":"'ID Fuel Gen'!KP$357","v":893.59227291327863},{"$f":"'ID Fuel Gen'!LM$357","v":898.61458498619061},{"$f":"'ID Fuel Gen'!MJ$357","v":903.73734330056118},{"$f":"'ID Fuel Gen'!NG$357","v":908.96255678121861},{"$f":"'ID Fuel Gen'!OD$357","v":914.29227453148951},{"$f":"'ID Fuel Gen'!PA$357","v":919.72858663676618},{"$f":"'ID Fuel Gen'!PX$357","v":925.27362498414789},{"$f":"'ID Fuel Gen'!QU$357","v":930.92956409847727},{"$f":"'ID Fuel Gen'!RR$357","v":936.6986219950935},{"$f":"'ID Fuel Gen'!SO$357","v":942.5830610496422},{"$f":"'ID Fuel Gen'!TL$357","v":948.58518888528135}]
["Storage","Liquid Air",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Storage Summary'!$J$5","v":251.69575054573144},{"$f":"'Storage Summary'!$J$6","v":256.72966555664613},{"$f":"'Storage Summary'!$J$7","v":261.86425886777903},{"$f":"'Storage Summary'!$J$8","v":267.10154404513452},{"$f":"'Storage Summary'!$J$9","v":272.44357492603717},{"$f":"'Storage Summary'!$J$10","v":277.89244642455793},{"$f":"'Storage Summary'!$J$11","v":283.45029535304917},{"$f":"'Storage Summary'!$J$12","v":289.11930126011015},{"$f":"'Storage Summary'!$J$13","v":294.90168728531222},{"$f":"'Storage Summary'!$J$14","v":300.79972103101852},{"$f":"'Storage Summary'!$J$15","v":306.81571545163899},{"$f":"'Storage Summary'!$J$16","v":312.95202976067173},{"$f":"'Storage Summary'!$J$17","v":319.21107035588517},{"$f":"'Storage Summary'!$J$18","v":325.59529176300305},{"$f":"'Storage Summary'!$J$19","v":332.10719759826304},{"$f":"'Storage Summary'!$J$20","v":338.74934155022828},{"$f":"'Storage Summary'!$J$21","v":345.52432838123275},{"$f":"'Storage Summary'!$J$22","v":352.43481494885754},{"$f":"'Storage Summary'!$J$23","v":359.48351124783454},{"$f":"'Storage Summary'!$J$24","v":366.67318147279133},{"$f":"'Storage Summary'!$J$25","v":374.00664510224715},{"$f":"'Storage Summary'!$J$26","v":381.48677800429209},{"$f":"'Storage Summary'!$J$27","v":389.11651356437801},{"$f":"'Storage Summary'!$J$28","v":396.89884383566562}]
["Nuclear","Small Nuclear (share)",50,{"$f":"'PPA Summary'!$Q63","v":82.194117474444468},{"$f":"'PPA Summary'!$Q64","v":83.610723051506909},{"$f":"'PPA Summary'!$Q65","v":85.081011085829672},{"$f":"'PPA Summary'!$Q66","v":86.478962181882096},{"$f":"'PPA Summary'!$Q67","v":87.90416106012546},{"$f":"'PPA Summary'!$Q68","v":89.357705058121255},{"$f":"'PPA Summary'!$Q69","v":90.840760145499189},{"$f":"'PPA Summary'!$Q70","v":92.37740049634894},{"$f":"'PPA Summary'!$Q71","v":93.947928727905193},{"$f":"'PPA Summary'!$Q72","v":95.489669649628397},{"$f":"'PPA Summary'!$Q73","v":96.962977169746097},{"$f":"'PPA Summary'!$Q74","v":98.467521179776867},{"$f":"'PPA Summary'!$Q75","v":100.02732535952946},{"$f":"'PPA Summary'!$Q76","v":101.62264523139942},{"$f":"'PPA Summary'!$Q77","v":103.25497198270865},{"$f":"'PPA Summary'!$Q78","v":104.92589563257498},{"$f":"'PPA Summary'!$Q79","v":106.55351314670312},{"$f":"'PPA Summary'!$Q80","v":108.21654769027316},{"$f":"'PPA Summary'!$Q81","v":109.91639799177921},{"$f":"'PPA Summary'!$Q82","v":111.64414095548669},{"$f":"'PPA Summary'!$Q83","v":113.43452683747392},{"$f":"'PPA Summary'!$Q84","v":115.26823853599444},{"$f":"'PPA Summary'!$Q85","v":117.04079259344149},{"$f":"'PPA Summary'!$Q86","v":118.87509232403895},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Geothermal","Geothermal (Off System)",20,{"$f":"'PPA Summary'!$U63","v":81.081404685652288},{"$f":"'PPA Summary'!$U64","v":82.480422396420721},{"$f":"'PPA Summary'!$U65","v":83.904103582638044},{"$f":"'PPA Summary'!$U66","v":85.352892076380371},{"$f":"'PPA Summary'!$U67","v":86.82723986568665},{"$f":"'PPA Summary'!$U68","v":88.327607231001025},{"$f":"'PPA Summary'!$U69","v":89.854462899884794},{"$f":"'PPA Summary'!$U70","v":91.408284204657775},{"$f":"'PPA Summary'!$U71","v":92.989557243023185},{"$f":"'PPA Summary'!$U72","v":94.598777041734451},{"$f":"'PPA Summary'!$U73","v":96.236447723362474},{"$f":"'PPA Summary'!$U74","v":97.90308267622089},{"$f":"'PPA Summary'!$U75","v":99.599204727512387},{"$f":"'PPA Summary'!$U76","v":101.32534631975638},{"$f":"'PPA Summary'!$U77","v":103.08204969056112},{"$f":"'PPA Summary'!$U78","v":104.86986705580352},{"$f":"'PPA Summary'!$U79","v":106.68936079628506},{"$f":"'PPA Summary'!$U80","v":108.54110364792683},{"$f":"'PPA Summary'!$U81","v":110.42567889557361},{"$f":"'PPA Summary'!$U82","v":112.3436805704762},{"$f":"'PPA Summary'!$U83","v":114.29571365152205},{"$f":"'PPA Summary'!$U84","v":116.28239427028626},{"$f":"'PPA Summary'!$U85","v":118.30434991997727},{"$f":"'PPA Summary'!$U86","v":120.36221966835004},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wood","Wood Biomass",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Upgrades!$EK$38","v":335.62166244756912},{"$f":"Upgrades!$EK$76","v":342.33409569652042},{"$f":"Upgrades!$EK$114","v":349.18077761045095},{"$f":"Upgrades!$EK$152","v":356.16439316265996},{"$f":"Upgrades!$EK$190","v":363.28768102591295},{"$f":"Upgrades!$EK$228","v":370.5534346464313},{"$f":"Upgrades!$EK$266","v":377.96450333936002},{"$f":"Upgrades!$EK$304","v":385.52379340614721},{"$f":"Upgrades!$EK$342","v":393.23426927426999},{"$f":"Upgrades!$EK$380","v":401.09895465975552},{"$f":"Upgrades!$EK$418","v":409.12093375295058},{"$f":"Upgrades!$EK$456","v":417.30335242800976},{"$f":"Upgrades!$EK$494","v":425.64941947656985},{"$f":"Upgrades!$EK$532","v":434.1624078661012},{"$f":"Upgrades!$EK$570","v":442.84565602342337},{"$f":"Upgrades!$EK$608","v":451.70256914389194},{"$f":"Upgrades!$EK$646","v":460.73662052676957},{"$f":"Upgrades!$EK$684","v":469.95135293730505},{"$f":"Upgrades!$EK$722","v":479.35037999605112},{"$f":"Upgrades!$EK$760","v":488.93738759597221},{"$f":"Upgrades!$EK$798","v":498.71613534789179},{"$f":"Upgrades!$EK$836","v":508.69045805484933},{"$f":"Upgrades!$EK$874","v":518.86426721594648},{"$f":"Upgrades!$EK$912","v":529.24155256026563}]
["Wood","Kettle Falls Turbine Generator Upgrade",12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Upgrades!$BT$38","v":162.76228706611579},{"$f":"Upgrades!$BT$76","v":165.18744514340096},{"$f":"Upgrades!$BT$114","v":167.64873807603763},{"$f":"Upgrades!$BT$152","v":170.1467042733706},{"$f":"Upgrades!$BT$190","v":172.6818901670438},{"$f":"Upgrades!$BT$228","v":175.25485033053275},{"$f":"Upgrades!$BT$266","v":177.86614760045774},{"$f":"Upgrades!$BT$304","v":180.51635319970453},{"$f":"Upgrades!$BT$342","v":183.20604686238013},{"$f":"Upgrades!$BT$380","v":185.93581696062952},{"$f":"Upgrades!$BT$418","v":188.70626063334299},{"$f":"Upgrades!$BT$456","v":191.51798391677977},{"$f":"Upgrades!$BT$494","v":194.3716018771398},{"$f":"Upgrades!$BT$532","v":197.2677387451092},{"$f":"Upgrades!$BT$570","v":200.20702805241123},{"$f":"Upgrades!$BT$608","v":203.19011277039223},{"$f":"Upgrades!$BT$646","v":206.21764545067111},{"$f":"Upgrades!$BT$684","v":209.29028836788601},{"$f":"Upgrades!$BT$722","v":212.40871366456756},{"$f":"Upgrades!$BT$760","v":215.57360349816969},{"$f":"Upgrades!$BT$798","v":218.78565019029239},{"$f":"Upgrades!$BT$836","v":222.04555637812777},{"$f":"Upgrades!$BT$874","v":225.35403516816189},{"$f":"Upgrades!$BT$912","v":228.71181029216748}]
["Thermal Upgrade","Rathdrum CT 2055 Uprates two unit operation",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Upgrades!$Z$38","v":99.856594864665112},{"$f":"Upgrades!$Z$76","v":101.3444581281486},{"$f":"Upgrades!$Z$114","v":102.85449055425806},{"$f":"Upgrades!$Z$152","v":104.3870224635165},{"$f":"Upgrades!$Z$190","v":105.94238909822288},{"$f":"Upgrades!$Z$228","v":107.5209306957864},{"$f":"Upgrades!$Z$266","v":109.12299256315357},{"$f":"Upgrades!$Z$304","v":110.7489251523446},{"$f":"Upgrades!$Z$342","v":112.39908413711456},{"$f":"Upgrades!$Z$380","v":114.0738304907575},{"$f":"Upgrades!$Z$418","v":115.77353056506983},{"$f":"Upgrades!$Z$456","v":117.49855617048938},{"$f":"Upgrades!$Z$494","v":119.24928465742967},{"$f":"Upgrades!$Z$532","v":121.02609899882535},{"$f":"Upgrades!$Z$570","v":122.82938787390788},{"$f":"Upgrades!$Z$608","v":124.65954575322914},{"$f":"Upgrades!$Z$646","v":126.51697298495225},{"$f":"Upgrades!$Z$684","v":128.40207588242805},{"$f":"Upgrades!$Z$722","v":130.31526681307625},{"$f":"Upgrades!$Z$760","v":132.25696428859104},{"$f":"Upgrades!$Z$798","v":134.22759305649106},{"$f":"Upgrades!$Z$836","v":136.22758419303278},{"$f":"Upgrades!$Z$874","v":138.25737519750896},{"$f":"Upgrades!$Z$912","v":140.31741008795177}]
["Thermal Upgrade","Rathdrum CT: Inlet Evaporation 2 unit operation",4.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Upgrades!$AW$38","v":31.673750470816774},{"$f":"Upgrades!$AW$76","v":32.158326380582196},{"$f":"Upgrades!$AW$114","v":32.650375211958156},{"$f":"Upgrades!$AW$152","v":33.150013366287702},{"$f":"Upgrades!$AW$190","v":33.657359080390172},{"$f":"Upgrades!$AW$228","v":34.172532455931687},{"$f":"Upgrades!$AW$266","v":34.695655489273626},{"$f":"Upgrades!$AW$304","v":35.226852101807353},{"$f":"Upgrades!$AW$342","v":35.766248170782703},{"$f":"Upgrades!$AW$380","v":36.313971560638912},{"$f":"Upgrades!$AW$418","v":36.870152154846252},{"$f":"Upgrades!$AW$456","v":37.434921888266352},{"$f":"Upgrades!$AW$494","v":38.00841478004066},{"$f":"Upgrades!$AW$532","v":38.590766967015206},{"$f":"Upgrades!$AW$570","v":39.182116737710686},{"$f":"Upgrades!$AW$608","v":39.782604566847297},{"$f":"Upgrades!$AW$646","v":40.39237315043291},{"$f":"Upgrades!$AW$684","v":41.011567441424752},{"$f":"Upgrades!$AW$722","v":41.640334685973365},{"$f":"Upgrades!$AW$760","v":42.278824460259209},{"$f":"Upgrades!$AW$798","v":42.927188707931194},{"$f":"Upgrades!$AW$836","v":43.585581778157781},{"$f":"Upgrades!$AW$874","v":44.254160464300298},{"$f":"Upgrades!$AW$912","v":44.933084043219324}]
["Thermal Upgrade","Supplemental Compression to CT",24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Upgrades!$C$38","v":92.429281745753613},{"$f":"Upgrades!$C$76","v":93.831752099265856},{"$f":"Upgrades!$C$114","v":95.255624742155476},{"$f":"Upgrades!$C$152","v":96.701228678156312},{"$f":"Upgrades!$C$190","v":98.168898015350393},{"$f":"Upgrades!$C$228","v":99.658972046266527},{"$f":"Upgrades!$C$266","v":101.17179532925303},{"$f":"Upgrades!$C$304","v":102.70771777114598},{"$f":"Upgrades!$C$342","v":104.26709471125291},{"$f":"Upgrades!$C$380","v":105.85028700667371},{"$f":"Upgrades!$C$418","v":107.45766111898074},{"$f":"Upgrades!$C$456","v":109.08958920227938},{"$f":"Upgrades!$C$494","v":110.74644919267165},{"$f":"Upgrades!$C$532","v":112.42862489914633},{"$f":"Upgrades!$C$570","v":114.13650609591753},{"$f":"Upgrades!$C$608","v":115.87048861623607},{"$f":"Upgrades!$C$646","v":117.63097444769721},{"$f":"Upgrades!$C$684","v":119.41837182906868},{"$f":"Upgrades!$C$722","v":121.23309534866462},{"$f":"Upgrades!$C$760","v":123.07556604428939},{"$f":"Upgrades!$C$798","v":124.94621150477749},{"$f":"Upgrades!$C$836","v":126.8454659731555},{"$f":"Upgrades!$C$874","v":128.77377045145147},{"$f":"Upgrades!$C$912","v":130.7315728071799}]
["Hydro","Cabinet Gorge 2nd Powerhouse",110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Upgrades!$DN$38","v":273.11335045456963},{"$f":"Upgrades!$DN$76","v":278.57561746366116},{"$f":"Upgrades!$DN$114","v":284.14712981293422},{"$f":"Upgrades!$DN$152","v":289.83007240919301},{"$f":"Upgrades!$DN$190","v":295.62667385737683},{"$f":"Upgrades!$DN$228","v":301.53920733452441},{"$f":"Upgrades!$DN$266","v":307.56999148121486},{"$f":"Upgrades!$DN$304","v":313.72139131083918},{"$f":"Upgrades!$DN$342","v":319.99581913705595},{"$f":"Upgrades!$DN$380","v":326.39573551979703},{"$f":"Upgrades!$DN$418","v":332.92365023019318},{"$f":"Upgrades!$DN$456","v":339.58212323479694},{"$f":"Upgrades!$DN$494","v":346.37376569949282},{"$f":"Upgrades!$DN$532","v":353.30124101348275},{"$f":"Upgrades!$DN$570","v":360.36726583375241},{"$f":"Upgrades!$DN$608","v":367.57461115042753},{"$f":"Upgrades!$DN$646","v":374.92610337343604},{"$f":"Upgrades!$DN$684","v":382.42462544090478},{"$f":"Upgrades!$DN$722","v":390.07311794972287},{"$f":"Upgrades!$DN$760","v":397.87458030871733},{"$f":"Upgrades!$DN$798","v":405.8320719148918},{"$f":"Upgrades!$DN$836","v":413.94871335318959},{"$f":"Upgrades!$DN$874","v":422.22768762025328},{"$f":"Upgrades!$DN$912","v":430.67224137265839}]
["Hydro","Long Lake 2nd Powerhouse",68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Upgrades!$CQ$38","v":290.50914509557435},{"$f":"Upgrades!$CQ$76","v":296.31932799748591},{"$f":"Upgrades!$CQ$114","v":302.24571455743563},{"$f":"Upgrades!$CQ$152","v":308.29062884858445},{"$f":"Upgrades!$CQ$190","v":314.45644142555597},{"$f":"Upgrades!$CQ$228","v":320.74557025406722},{"$f":"Upgrades!$CQ$266","v":327.1604816591485},{"$f":"Upgrades!$CQ$304","v":333.70369129233131},{"$f":"Upgrades!$CQ$342","v":340.3777651181781},{"$f":"Upgrades!$CQ$380","v":347.18532042054176},{"$f":"Upgrades!$CQ$418","v":354.12902682895253},{"$f":"Upgrades!$CQ$456","v":361.21160736553162},{"$f":"Upgrades!$CQ$494","v":368.43583951284222},{"$f":"Upgrades!$CQ$532","v":375.80455630309916},{"$f":"Upgrades!$CQ$570","v":383.32064742916106},{"$f":"Upgrades!$CQ$608","v":390.9870603777444},{"$f":"Upgrades!$CQ$646","v":398.80680158529924},{"$f":"Upgrades!$CQ$684","v":406.78293761700525},{"$f":"Upgrades!$CQ$722","v":414.91859636934555},{"$f":"Upgrades!$CQ$760","v":423.21696829673232},{"$f":"Upgrades!$CQ$798","v":431.68130766266682},{"$f":"Upgrades!$CQ$836","v":440.31493381592003},{"$f":"Upgrades!$CQ$874","v":449.12123249223879},{"$f":"Upgrades!$CQ$912","v":458.10365714208348}]

{"sheet":"PPA Summary","index":2,"n_rows":87,"n_cols":38,"rows_kept":87,"cut":false,"hidden":false,"merged":[[60,35,60,37],[1,21,1,22],[30,12,30,13],[30,15,30,16],[30,18,30,19],[60,12,60,14],[60,16,60,18],[1,12,1,13],[1,15,1,16],[1,18,1,19],[60,31,60,33],[60,23,60,25],[60,20,60,21],[30,22,30,24],[30,27,30,29],[60,27,60,29]]}
[null,"Loaded w/ Integration & Misc Fees"]
[null,"Levelized PPA Prices at Busbar",null,null,null,null,null,null,null,null,null,null,"On-System Wind",null,null,"Off-System Wind",null,null,"MT Wind",null,null,"Off Shore Wind"]
["Year Beginning",{"$f":"M2","v":"On-System Wind"},{"$f":"P2","v":"Off-System Wind"},{"$f":"S2","v":"MT Wind"},{"$f":"V2","v":"Off Shore Wind"},{"$f":"M31","v":"On-System Solar"},{"$f":"P31","v":"Southern NW Solar"},{"$f":"S31","v":"Small Solar"},{"$f":"Q61","v":"Nuclear"},{"$f":"U61","v":"Geothermal"},null,"Year","$/MWh PPA","FCF",null,"$/MWh PPA","FCF",null,"$/MWh PPA","FCF",null,"$/MWh PPA","FCF"]
[2022,{"$f":"(M4+Integration!Y63)*(1+Misc_Rev)","v":41.189906334765688},{"$f":"(P4+Integration!Y88)*(1+Misc_Rev)","v":39.825104717513639},{"$f":"(S4+Integration!Y113)*(1+Misc_Rev)","v":28.044147507700124},{"$f":"(V4+Integration!Y138)*(1+Misc_Rev)","v":71.750465849456404},{"$f":"(M33+Integration!Y188)*(1+Misc_Rev)","v":34.12987926490807},{"$f":"(P33+Integration!Y213)*(1+Misc_Rev)","v":30.635121987970539},{"$f":"(S33+Integration!Y163)*(1+Misc_Rev)","v":66.165569531693535},{"$f":"Q63*(1+Misc_Rev)","v":84.590404775294417},{"$f":"U63*(1+Misc_Rev)","v":83.445251957857792},null,2022,36.866283778387356,{"$f":"'Wind PPA Analysis'!A29","v":6.4999999999999947E-2},null,35.54778709329814,{"$f":"'Wind PPA Analysis'!AA29","v":6.4999999999999947E-2},null,24.772852127878295,{"$f":"'Wind PPA Analysis'!BA29","v":6.4999991916066868E-2},null,67.713907139344826,{"$f":"'Wind PPA Analysis'!CA29","v":6.4999999999999947E-2}]
[2023,{"$f":"(M5+Integration!Y64)*(1+Misc_Rev)","v":48.715174481392204},{"$f":"(P5+Integration!Y89)*(1+Misc_Rev)","v":45.919234938856505},{"$f":"(S5+Integration!Y114)*(1+Misc_Rev)","v":33.950243816668696},{"$f":"(V5+Integration!Y139)*(1+Misc_Rev)","v":75.941072926825171},{"$f":"(M34+Integration!Y189)*(1+Misc_Rev)","v":33.696514240769979},{"$f":"(P34+Integration!Y214)*(1+Misc_Rev)","v":30.130774538285419},{"$f":"(S34+Integration!Y164)*(1+Misc_Rev)","v":65.197672994617363},86.048310071350528,84.885056630965963,null,2023,44.081014335541305,{"$f":"'Wind PPA Analysis'!A69","v":6.4999999999999947E-2},null,41.457254244802783,{"$f":"'Wind PPA Analysis'!AA69","v":6.5000000000000169E-2},null,30.50217974843941,{"$f":"'Wind PPA Analysis'!BA69","v":6.5000000000004166E-2},null,71.778148130182814,{"$f":"'Wind PPA Analysis'!CA69","v":6.5000000000000169E-2}]
[2024,{"$f":"(M6+Integration!Y65)*(1+Misc_Rev)","v":60.341578953501113},{"$f":"(P6+Integration!Y90)*(1+Misc_Rev)","v":57.617544086587849},{"$f":"(S6+Integration!Y115)*(1+Misc_Rev)","v":45.512057295888276},{"$f":"(V6+Integration!Y140)*(1+Misc_Rev)","v":86.016489409766365},{"$f":"(M35+Integration!Y190)*(1+Misc_Rev)","v":42.465939224273662},{"$f":"(P35+Integration!Y215)*(1+Misc_Rev)","v":37.888779892795732},{"$f":"(S35+Integration!Y165)*(1+Misc_Rev)","v":83.359452398156051},87.561462883025939,86.350243818486263,null,2024,55.359890123039385,{"$f":"'Wind PPA Analysis'!A109","v":6.4999999999999725E-2},null,52.806517054392721,{"$f":"'Wind PPA Analysis'!AA109","v":6.5000000000000169E-2},null,41.722582645274947,{"$f":"'Wind PPA Analysis'!BA109","v":6.4999999999999947E-2},null,81.556911852708893,{"$f":"'Wind PPA Analysis'!CA109","v":6.5000000000000169E-2}]
[2025,{"$f":"(M7+Integration!Y66)*(1+Misc_Rev)","v":60.810986130981881},{"$f":"(P7+Integration!Y91)*(1+Misc_Rev)","v":58.138610887256171},{"$f":"(S7+Integration!Y116)*(1+Misc_Rev)","v":45.925782872430354},{"$f":"(V7+Integration!Y141)*(1+Misc_Rev)","v":85.090566385364255},{"$f":"(M36+Integration!Y191)*(1+Misc_Rev)","v":41.880301247492355},{"$f":"(P36+Integration!Y216)*(1+Misc_Rev)","v":37.252949742875678},{"$f":"(S36+Integration!Y166)*(1+Misc_Rev)","v":82.068667590048634},89.000169845332678,87.84127029197515,null,2025,55.791108437045743,{"$f":"'Wind PPA Analysis'!A149","v":6.4999999999999947E-2},null,53.288642755473795,{"$f":"'Wind PPA Analysis'!AA149","v":6.4999999999999947E-2},null,42.105569974579659,{"$f":"'Wind PPA Analysis'!BA149","v":6.5000000000000169E-2},null,80.641831053182941,{"$f":"'Wind PPA Analysis'!CA149","v":6.5000000000000169E-2}]
[2026,{"$f":"(M8+Integration!Y67)*(1+Misc_Rev)","v":61.563376190030304},{"$f":"(P8+Integration!Y92)*(1+Misc_Rev)","v":58.986360917766838},{"$f":"(S8+Integration!Y117)*(1+Misc_Rev)","v":46.596528270256378},{"$f":"(V8+Integration!Y142)*(1+Misc_Rev)","v":84.198882931397492},{"$f":"(M37+Integration!Y192)*(1+Misc_Rev)","v":39.915951170919023},{"$f":"(P37+Integration!Y217)*(1+Misc_Rev)","v":36.326950380380964},{"$f":"(S37+Integration!Y167)*(1+Misc_Rev)","v":79.065842179298542},90.466918971672357,89.358601216730875,null,2026,56.498467839590887,{"$f":"'Wind PPA Analysis'!A189","v":6.4999999999999947E-2},null,54.089338385129743,{"$f":"'Wind PPA Analysis'!AA189","v":6.4999999999999947E-2},null,42.73919366865838,{"$f":"'Wind PPA Analysis'!BA189","v":6.4999999999999947E-2},null,79.76074598570311,{"$f":"'Wind PPA Analysis'!CA189","v":6.4999999999999947E-2}]
[2027,{"$f":"(M9+Integration!Y68)*(1+Misc_Rev)","v":62.193596058247508},{"$f":"(P9+Integration!Y93)*(1+Misc_Rev)","v":59.693316551560599},{"$f":"(S9+Integration!Y118)*(1+Misc_Rev)","v":47.156616016343392},{"$f":"(V9+Integration!Y143)*(1+Misc_Rev)","v":83.337297939104076},{"$f":"(M38+Integration!Y193)*(1+Misc_Rev)","v":39.385553642407523},{"$f":"(P38+Integration!Y218)*(1+Misc_Rev)","v":35.841116079132021},{"$f":"(S38+Integration!Y168)*(1+Misc_Rev)","v":77.867685482051385},91.962839591385716,90.902710292213627,null,2027,57.094138171412744,{"$f":"'Wind PPA Analysis'!A229","v":6.4999999999999947E-2},null,54.760047747864959,{"$f":"'Wind PPA Analysis'!AA229","v":6.4999999999999947E-2},null,43.270658234753824,{"$f":"'Wind PPA Analysis'!BA229","v":6.5000000000000169E-2},null,78.91324654906883,{"$f":"'Wind PPA Analysis'!CA229","v":6.5000000000000169E-2}]
[2028,{"$f":"(M10+Integration!Y69)*(1+Misc_Rev)","v":62.601345275967546},{"$f":"(P10+Integration!Y94)*(1+Misc_Rev)","v":60.142222721859426},{"$f":"(S10+Integration!Y119)*(1+Misc_Rev)","v":47.513824614745886},{"$f":"(V10+Integration!Y144)*(1+Misc_Rev)","v":82.509543662596442},{"$f":"(M39+Integration!Y194)*(1+Misc_Rev)","v":38.869353795582029},{"$f":"(P39+Integration!Y219)*(1+Misc_Rev)","v":35.368216838145706},{"$f":"(S39+Integration!Y169)*(1+Misc_Rev)","v":76.698540179227052},93.489131666781063,92.474079911268021,null,2028,57.474150645359508,{"$f":"'Wind PPA Analysis'!A269","v":6.4999999999999947E-2},null,55.180513731625624,{"$f":"'Wind PPA Analysis'!AA269","v":6.4999999999999947E-2},null,43.605380972665003,{"$f":"'Wind PPA Analysis'!BA269","v":6.4999999999999947E-2},null,78.098935121667196,{"$f":"'Wind PPA Analysis'!CA269","v":6.4999999999999947E-2}]
[2029,{"$f":"(M11+Integration!Y70)*(1+Misc_Rev)","v":63.042379115831274},{"$f":"(P11+Integration!Y95)*(1+Misc_Rev)","v":60.628929645596578},{"$f":"(S11+Integration!Y120)*(1+Misc_Rev)","v":47.900846869411538},{"$f":"(V11+Integration!Y145)*(1+Misc_Rev)","v":81.714990552507558},{"$f":"(M40+Integration!Y195)*(1+Misc_Rev)","v":38.367015634615605},{"$f":"(P40+Integration!Y220)*(1+Misc_Rev)","v":34.907947010320413},{"$f":"(S40+Integration!Y170)*(1+Misc_Rev)","v":75.5577979201516},95.070571230419489,94.073201322360362,null,2029,57.887381707300641,{"$f":"'Wind PPA Analysis'!A309","v":6.5000000000000169E-2},null,55.638561448109158,{"$f":"'Wind PPA Analysis'!AA309","v":6.4999999999999947E-2},null,43.969742759866271,{"$f":"'Wind PPA Analysis'!BA309","v":6.4999999999999947E-2},null,77.31742639085364,{"$f":"'Wind PPA Analysis'!CA309","v":6.4999999999999947E-2}]
[2030,{"$f":"(M12+Integration!Y71)*(1+Misc_Rev)","v":63.516691048212699},{"$f":"(P12+Integration!Y96)*(1+Misc_Rev)","v":61.153400331027093},{"$f":"(S12+Integration!Y121)*(1+Misc_Rev)","v":48.317655340241345},{"$f":"(V12+Integration!Y146)*(1+Misc_Rev)","v":80.953309395183751},{"$f":"(M41+Integration!Y196)*(1+Misc_Rev)","v":37.878355009742251},{"$f":"(P41+Integration!Y221)*(1+Misc_Rev)","v":34.460137671192186},{"$f":"(S41+Integration!Y171)*(1+Misc_Rev)","v":74.445019571581838},96.68688664203853,95.700574794886279,null,2030,58.333738821069076,{"$f":"'Wind PPA Analysis'!A349","v":6.4999999999999947E-2},null,56.134071224578811,{"$f":"'Wind PPA Analysis'!AA349","v":6.5000000000000169E-2},null,44.363651079395304,{"$f":"'Wind PPA Analysis'!BA349","v":6.4999999999999947E-2},null,76.568347186952764,{"$f":"'Wind PPA Analysis'!CA349","v":6.4999999999999725E-2}]
[2031,{"$f":"(M13+Integration!Y72)*(1+Misc_Rev)","v":63.99921673517219},{"$f":"(P13+Integration!Y97)*(1+Misc_Rev)","v":61.68610427821308},{"$f":"(S13+Integration!Y122)*(1+Misc_Rev)","v":48.74102547895162},{"$f":"(V13+Integration!Y147)*(1+Misc_Rev)","v":81.264322772869974},{"$f":"(M42+Integration!Y197)*(1+Misc_Rev)","v":38.137966767713408},{"$f":"(P42+Integration!Y222)*(1+Misc_Rev)","v":34.556564881619437},{"$f":"(S42+Integration!Y172)*(1+Misc_Rev)","v":74.591075522476956},98.273575478593656,97.356709787609162,null,2031,58.786090240875524,{"$f":"'Wind PPA Analysis'!A389","v":6.5000000000000169E-2},null,56.635651026470718,{"$f":"'Wind PPA Analysis'!AA389","v":6.4999999999999947E-2},null,44.76241720680374,{"$f":"'Wind PPA Analysis'!BA389","v":6.5000000000000169E-2},null,76.860346912437819,{"$f":"'Wind PPA Analysis'!CA389","v":6.5000000000000169E-2}]
[2032,{"$f":"(M14+Integration!Y73)*(1+Misc_Rev)","v":64.548413138219601},{"$f":"(P14+Integration!Y98)*(1+Misc_Rev)","v":62.295231644866831},{"$f":"(S14+Integration!Y123)*(1+Misc_Rev)","v":49.224591715230254},{"$f":"(V14+Integration!Y148)*(1+Misc_Rev)","v":81.583319124147238},{"$f":"(M43+Integration!Y198)*(1+Misc_Rev)","v":38.396052834589234},{"$f":"(P43+Integration!Y223)*(1+Misc_Rev)","v":34.654350598931003},{"$f":"(S43+Integration!Y173)*(1+Misc_Rev)","v":74.739455823144013},99.789835806152865,99.04212512028937,null,2032,59.304361889012526,{"$f":"'Wind PPA Analysis'!A429","v":6.5000000000000169E-2},null,57.212594965204865,{"$f":"'Wind PPA Analysis'!AA429","v":6.4999999999999947E-2},null,45.220543801213196,{"$f":"'Wind PPA Analysis'!BA429","v":6.4999999999999947E-2},null,77.160807063886281,{"$f":"'Wind PPA Analysis'!CA429","v":6.5000000000000169E-2}]
[2033,{"$f":"(M15+Integration!Y74)*(1+Misc_Rev)","v":65.242161483271516},{"$f":"(P15+Integration!Y99)*(1+Misc_Rev)","v":63.070500602058679},{"$f":"(S15+Integration!Y124)*(1+Misc_Rev)","v":49.838920658530512},{"$f":"(V15+Integration!Y149)*(1+Misc_Rev)","v":81.911573842348474},{"$f":"(M44+Integration!Y199)*(1+Misc_Rev)","v":38.653283637905076},{"$f":"(P44+Integration!Y224)*(1+Misc_Rev)","v":34.754044314041117},{"$f":"(S44+Integration!Y174)*(1+Misc_Rev)","v":74.890831566825355},101.33824329225207,100.75734914856342,null,2033,59.962436289587032,{"$f":"'Wind PPA Analysis'!A469","v":6.4999999999999947E-2},null,57.95033840512906,{"$f":"'Wind PPA Analysis'!AA469","v":6.4999999999999947E-2},null,45.805228922668981,{"$f":"'Wind PPA Analysis'!BA469","v":6.4999999999999947E-2},null,77.469858830948695,{"$f":"'Wind PPA Analysis'!CA469","v":6.4999999999999947E-2}]
[2034,{"$f":"(M16+Integration!Y75)*(1+Misc_Rev)","v":66.19468270010988},{"$f":"(P16+Integration!Y100)*(1+Misc_Rev)","v":64.144392056948234},{"$f":"(S16+Integration!Y125)*(1+Misc_Rev)","v":50.688212566076295},{"$f":"(V16+Integration!Y150)*(1+Misc_Rev)","v":82.24791234551536},{"$f":"(M45+Integration!Y200)*(1+Misc_Rev)","v":38.909083318356849},{"$f":"(P45+Integration!Y225)*(1+Misc_Rev)","v":34.855074916399488},{"$f":"(S45+Integration!Y175)*(1+Misc_Rev)","v":75.044529323401051},102.94352200306116,102.50291994213828,null,2034,60.873360825793029,{"$f":"'Wind PPA Analysis'!A509","v":6.5000000000000169E-2},null,58.979612518296733,{"$f":"'Wind PPA Analysis'!AA509","v":6.4999999999999947E-2},null,46.619296581510675,{"$f":"'Wind PPA Analysis'!BA509","v":6.5000000000000169E-2},null,77.787635669122182,{"$f":"'Wind PPA Analysis'!CA509","v":6.4999999999999947E-2}]
[2035,{"$f":"(M17+Integration!Y76)*(1+Misc_Rev)","v":67.136227433984104},{"$f":"(P17+Integration!Y101)*(1+Misc_Rev)","v":65.204407401907986},{"$f":"(S17+Integration!Y126)*(1+Misc_Rev)","v":51.526683842874796},{"$f":"(V17+Integration!Y151)*(1+Misc_Rev)","v":82.594165260676164},{"$f":"(M46+Integration!Y201)*(1+Misc_Rev)","v":39.023991276318661},{"$f":"(P46+Integration!Y226)*(1+Misc_Rev)","v":34.958244264123451},{"$f":"(S46+Integration!Y176)*(1+Misc_Rev)","v":75.201523426911692},104.58535183047563,104.27938546636254,null,2035,61.772369826489239,{"$f":"'Wind PPA Analysis'!A549","v":6.4999999999999947E-2},null,59.994189324137913,{"$f":"'Wind PPA Analysis'!AA549","v":6.4999999999999947E-2},null,47.421895084862939,{"$f":"'Wind PPA Analysis'!BA549","v":6.4999999999999947E-2},null,78.114273338007251,{"$f":"'Wind PPA Analysis'!CA549","v":6.4999999999999947E-2}]
[2036,{"$f":"(M18+Integration!Y77)*(1+Misc_Rev)","v":67.967859045611817},{"$f":"(P18+Integration!Y102)*(1+Misc_Rev)","v":66.136509302020031},{"$f":"(S18+Integration!Y127)*(1+Misc_Rev)","v":52.264644066307334},{"$f":"(V18+Integration!Y152)*(1+Misc_Rev)","v":82.949132078467443},{"$f":"(M47+Integration!Y202)*(1+Misc_Rev)","v":39.140631106612801},{"$f":"(P47+Integration!Y227)*(1+Misc_Rev)","v":35.062967243619163},{"$f":"(S47+Integration!Y177)*(1+Misc_Rev)","v":75.361124050522292},106.26526743589253,106.08730376723973,null,2036,62.565439730074168,{"$f":"'Wind PPA Analysis'!A589","v":6.5000000000000169E-2},null,60.88531204294847,{"$f":"'Wind PPA Analysis'!AA589","v":6.4999999999999947E-2},null,48.12748720299787,{"$f":"'Wind PPA Analysis'!BA589","v":6.5000000000000169E-2},null,78.449909940215846,{"$f":"'Wind PPA Analysis'!CA589","v":6.4999999999999947E-2}]
[2037,{"$f":"(M19+Integration!Y78)*(1+Misc_Rev)","v":68.798197100221998},{"$f":"(P19+Integration!Y103)*(1+Misc_Rev)","v":67.066574966303548},{"$f":"(S19+Integration!Y128)*(1+Misc_Rev)","v":53.001099683330317},{"$f":"(V19+Integration!Y153)*(1+Misc_Rev)","v":83.312061924383983},{"$f":"(M48+Integration!Y203)*(1+Misc_Rev)","v":39.258583351605573},{"$f":"(P48+Integration!Y228)*(1+Misc_Rev)","v":35.168866257655822},{"$f":"(S48+Integration!Y178)*(1+Misc_Rev)","v":75.522890595689503},107.98490519384706,107.9272431599484,null,2037,63.35952061012641,{"$f":"'Wind PPA Analysis'!A629","v":6.4999999999999947E-2},null,61.776659301270016,{"$f":"'Wind PPA Analysis'!AA629","v":6.4999999999999947E-2},null,48.833350106859854,{"$f":"'Wind PPA Analysis'!BA629","v":6.5000000000000169E-2},null,78.794685960937883,{"$f":"'Wind PPA Analysis'!CA629","v":6.5000000000000169E-2}]
[2038,{"$f":"(M20+Integration!Y79)*(1+Misc_Rev)","v":69.639585684399904},{"$f":"(P20+Integration!Y104)*(1+Misc_Rev)","v":68.00809138192777},{"$f":"(S20+Integration!Y129)*(1+Misc_Rev)","v":53.746660375208897},{"$f":"(V20+Integration!Y154)*(1+Misc_Rev)","v":83.685688575962189},{"$f":"(M49+Integration!Y204)*(1+Misc_Rev)","v":39.379195994312198},{"$f":"(P49+Integration!Y229)*(1+Misc_Rev)","v":35.277154404140006},{"$f":"(S49+Integration!Y179)*(1+Misc_Rev)","v":75.688291510227089},109.6599742689821,109.79978242093995,null,2038,64.16254103105598,{"$f":"'Wind PPA Analysis'!A669","v":6.4999999999999947E-2},null,62.677386354651858,{"$f":"'Wind PPA Analysis'!AA669","v":6.5000000000000169E-2},null,49.546686442872847,{"$f":"'Wind PPA Analysis'!BA669","v":6.5000000000000169E-2},null,79.148744308179104,{"$f":"'Wind PPA Analysis'!CA669","v":6.4999999999999725E-2}]
[2039,{"$f":"(M21+Integration!Y80)*(1+Misc_Rev)","v":70.482186281793759},{"$f":"(P21+Integration!Y105)*(1+Misc_Rev)","v":68.950830520137998},{"$f":"(S21+Integration!Y130)*(1+Misc_Rev)","v":54.493283602263801},{"$f":"(V21+Integration!Y155)*(1+Misc_Rev)","v":83.44854740425626},{"$f":"(M50+Integration!Y205)*(1+Misc_Rev)","v":39.500527269929393},{"$f":"(P50+Integration!Y230)*(1+Misc_Rev)","v":35.38608400646978},{"$f":"(S50+Integration!Y180)*(1+Misc_Rev)","v":75.855242528327736},111.37149292163538,111.70551098367848,null,2039,64.971060749385046,{"$f":"'Wind PPA Analysis'!A709","v":6.5000000000000169E-2},null,63.583499636620019,{"$f":"'Wind PPA Analysis'!AA709","v":6.4999999999999947E-2},null,50.264357125002853,{"$f":"'Wind PPA Analysis'!BA709","v":6.4999999999999947E-2},null,78.912008283329186,{"$f":"'Wind PPA Analysis'!CA709","v":6.4999999999999947E-2}]
[2040,{"$f":"(M22+Integration!Y81)*(1+Misc_Rev)","v":71.33169550513206},{"$f":"(P22+Integration!Y106)*(1+Misc_Rev)","v":69.90043261833577},{"$f":"(S22+Integration!Y131)*(1+Misc_Rev)","v":55.245407523136606},{"$f":"(V22+Integration!Y156)*(1+Misc_Rev)","v":84.457068114134103},{"$f":"(M51+Integration!Y206)*(1+Misc_Rev)","v":39.624197272228969},{"$f":"(P51+Integration!Y231)*(1+Misc_Rev)","v":35.497113059264905},{"$f":"(S51+Integration!Y181)*(1+Misc_Rev)","v":76.025506409096238},113.12090065883153,113.64502913809515,null,2040,65.785719276088571,{"$f":"'Wind PPA Analysis'!A749","v":6.4999999999999947E-2},null,64.495723757755698,{"$f":"'Wind PPA Analysis'!AA749","v":6.4999999999999947E-2},null,50.986934031415593,{"$f":"'Wind PPA Analysis'!BA749","v":6.4999999999999947E-2},null,79.885291974542383,{"$f":"'Wind PPA Analysis'!CA749","v":6.5000000000000169E-2}]
[2041,{"$f":"(M23+Integration!Y82)*(1+Misc_Rev)","v":72.311406508472061},{"$f":"(P23+Integration!Y107)*(1+Misc_Rev)","v":70.99973286084419},{"$f":"(S23+Integration!Y132)*(1+Misc_Rev)","v":56.115376474834427},{"$f":"(V23+Integration!Y157)*(1+Misc_Rev)","v":85.171060808821935},{"$f":"(M52+Integration!Y207)*(1+Misc_Rev)","v":39.865294158406009},{"$f":"(P52+Integration!Y232)*(1+Misc_Rev)","v":35.693465284661627},{"$f":"(S52+Integration!Y182)*(1+Misc_Rev)","v":76.392275030668202},114.89901424090294,115.61894823382785,null,2041,66.727663216541146,{"$f":"'Wind PPA Analysis'!A789","v":6.4999999999999947E-2},null,65.554155304259808,{"$f":"'Wind PPA Analysis'!AA789","v":6.4999999999999947E-2},null,51.824607487262249,{"$f":"'Wind PPA Analysis'!BA789","v":6.4999999999999947E-2},null,80.572868315947176,{"$f":"'Wind PPA Analysis'!CA789","v":6.4999999999999947E-2}]
[2042,{"$f":"(M24+Integration!Y83)*(1+Misc_Rev)","v":73.297583856542943},{"$f":"(P24+Integration!Y108)*(1+Misc_Rev)","v":72.106350943798091},{"$f":"(S24+Integration!Y133)*(1+Misc_Rev)","v":56.991208047045617},{"$f":"(V24+Integration!Y158)*(1+Misc_Rev)","v":85.891721079287464},{"$f":"(M53+Integration!Y208)*(1+Misc_Rev)","v":40.107404814717214},{"$f":"(P53+Integration!Y233)*(1+Misc_Rev)","v":35.890659508842788},{"$f":"(S53+Integration!Y183)*(1+Misc_Rev)","v":76.761095990906313},{"$f":"Q83*(1+Misc_Rev)","v":116.74159703289362},{"$f":"U83*(1+Misc_Rev)","v":117.62789088731851},null,2042,67.680555177524155,{"$f":"'Wind PPA Analysis'!A829","v":6.5000000000000169E-2},null,66.624228964157311,{"$f":"'Wind PPA Analysis'!AA829","v":6.4999999999999947E-2},null,52.671541645623911,{"$f":"'Wind PPA Analysis'!BA829","v":6.4999999999999725E-2},null,81.269807081900112,{"$f":"'Wind PPA Analysis'!CA829","v":6.5000000000003055E-2}]
[2043,{"$f":"(M25+Integration!Y84)*(1+Misc_Rev)","v":74.295017454848917},{"$f":"(P25+Integration!Y109)*(1+Misc_Rev)","v":73.224941283856282},{"$f":"(S25+Integration!Y134)*(1+Misc_Rev)","v":57.876565157230957},{"$f":"(V25+Integration!Y159)*(1+Misc_Rev)","v":86.62206519864597},{"$f":"(M54+Integration!Y209)*(1+Misc_Rev)","v":40.351990007529203},{"$f":"(P54+Integration!Y234)*(1+Misc_Rev)","v":36.09005461566435},{"$f":"(S54+Integration!Y184)*(1+Misc_Rev)","v":77.133620521246783},{"$f":"Q84*(1+Misc_Rev)","v":118.62876876227281},{"$f":"U84*(1+Misc_Rev)","v":119.67249119284217},null,2043,68.6444877020174,{"$f":"'Wind PPA Analysis'!A869","v":6.5000000000000169E-2},null,67.706035963255673,{"$f":"'Wind PPA Analysis'!AA869","v":6.5000000000000169E-2},null,53.527810336818,{"$f":"'Wind PPA Analysis'!BA869","v":6.4999999999999947E-2},null,81.976219156547373,{"$f":"'Wind PPA Analysis'!CA869","v":6.4999898368887754E-2}]
[2044,{"$f":"(M26+Integration!Y85)*(1+Misc_Rev)","v":75.303613243324719},{"$f":"(P26+Integration!Y110)*(1+Misc_Rev)","v":74.355413702485635},{"$f":"(S26+Integration!Y135)*(1+Misc_Rev)","v":58.77137906157396},{"$f":"(V26+Integration!Y160)*(1+Misc_Rev)","v":87.362287744502709},{"$f":"(M55+Integration!Y210)*(1+Misc_Rev)","v":40.599083694316775},{"$f":"(P55+Integration!Y235)*(1+Misc_Rev)","v":36.291646703902479},{"$f":"(S55+Integration!Y185)*(1+Misc_Rev)","v":77.509840294695294},{"$f":"Q85*(1+Misc_Rev)","v":120.45299986071068},{"$f":"U85*(1+Misc_Rev)","v":121.75339493754427},null,2044,69.619553903792408,{"$f":"'Wind PPA Analysis'!A909","v":6.5000000000000169E-2},null,68.799667915207976,{"$f":"'Wind PPA Analysis'!AA909","v":6.4999999999999947E-2},null,54.393487737802715,{"$f":"'Wind PPA Analysis'!BA909","v":6.4999999999999947E-2},null,82.692407665765543,{"$f":"'Wind PPA Analysis'!CA909","v":6.4999999999999947E-2}]
[2045,{"$f":"(M27+Integration!Y86)*(1+Misc_Rev)","v":76.306911618134009},{"$f":"(P27+Integration!Y111)*(1+Misc_Rev)","v":75.481779685305867},{"$f":"(S27+Integration!Y136)*(1+Misc_Rev)","v":59.663076358820966},{"$f":"(V27+Integration!Y161)*(1+Misc_Rev)","v":88.102175745309722},{"$f":"(M56+Integration!Y211)*(1+Misc_Rev)","v":40.821425793176779},{"$f":"(P56+Integration!Y236)*(1+Misc_Rev)","v":36.490788030369615},{"$f":"(S56+Integration!Y186)*(1+Misc_Rev)","v":77.884214931394681},{"$f":"Q86*(1+Misc_Rev)","v":122.34077676565397},{"$f":"U86*(1+Misc_Rev)","v":123.87125982056111},null,2045,70.605848182827728,{"$f":"'Wind PPA Analysis'!A949","v":6.5000001402362173E-2},null,69.90521731482211,{"$f":"'Wind PPA Analysis'!AA949","v":6.5000000990367957E-2},null,55.268648380103386,{"$f":"'Wind PPA Analysis'!BA949","v":6.4999999999999947E-2},null,83.418394097057572,{"$f":"'Wind PPA Analysis'!CA949","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4:M27)","v":1444.207182509937},null,null,{"$f":"SUM(P4:P27)","v":1401.6830064794638},null,null,{"$f":"SUM(S4:S27)","v":1102.3261033053298},null,null,{"$f":"SUM(V4:V27)","v":1884.8627580084901}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"On-System Solar",null,null,"Southern NW Solar",null,null,"Small Solar",null,null,null,"Solar + Storage 2 hr",null,null,null,null,"Solar + Storage 2 hr"]
[null,null,null,null,null,null,null,null,null,null,null,"Year","$/MWh PPA","FCF",null,"$/MWh PPA","FCF",null,"$/MWh PPA","FCF",null,"Year","$/MWh PPA","$/kW-mn","FCF",null,"Year","$/MWh PPA","$/kW-mn","FCF"]
[null,null,null,null,null,null,null,null,null,null,null,2022,32.102213461368727,{"$f":"'Solar PPA Analysis'!A29","v":6.0000000000000053E-2},null,28.812539136914978,{"$f":"'Solar PPA Analysis'!AB29","v":6.0000000000000053E-2},null,63.145526354291007,{"$f":"'Solar PPA Analysis'!BC29","v":5.9999999999999831E-2},null,2022,32.102213461368727,7.0711208222226416,{"$f":"'Other PPA'!AA33","v":6.5000000000000169E-2},null,2022,32.102213461368727,6.566526650589176,{"$f":"'Other PPA'!BA33","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2023,31.677017902279783,{"$f":"'Solar PPA Analysis'!A70","v":5.9999999999999831E-2},null,28.318782646304633,{"$f":"'Solar PPA Analysis'!AB70","v":5.9999999999999831E-2},null,62.200612999963909,{"$f":"'Solar PPA Analysis'!BC70","v":6.0000000000000053E-2},null,2023,31.677017902279783,6.8296621192886109,{"$f":"'Other PPA'!AA80","v":6.4999999849383316E-2},null,2023,31.677017902279783,6.3845988931095548,{"$f":"'Other PPA'!BA80","v":6.5000000000000169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2024,40.19210388471754,{"$f":"'Solar PPA Analysis'!A111","v":5.9999999999999831E-2},null,35.851692384409688,{"$f":"'Solar PPA Analysis'!AB111","v":5.9999999999999831E-2},null,79.841512228318507,{"$f":"'Solar PPA Analysis'!BC111","v":6.0000000000000053E-2},null,2024,40.19210388471754,7.8573882358758214,{"$f":"'Other PPA'!AA127","v":6.4999999999999947E-2},null,2024,40.19210388471754,7.3281551804400875,{"$f":"'Other PPA'!BA127","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2025,39.614893940477124,{"$f":"'Solar PPA Analysis'!A152","v":5.9999999999999831E-2},null,35.226528316178701,{"$f":"'Solar PPA Analysis'!AB152","v":5.9999999999999831E-2},null,78.578477978852646,{"$f":"'Solar PPA Analysis'!BC152","v":6.0000000000000053E-2},null,2025,39.614893940477124,7.7213955057334633,{"$f":"'Other PPA'!AA174","v":6.4999999999999947E-2},null,2025,39.614893940477124,7.2137928226897081,{"$f":"'Other PPA'!BA174","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2026,37.698433779706136,{"$f":"'Solar PPA Analysis'!A193","v":6.0000000000000053E-2},null,34.319779987117144,{"$f":"'Solar PPA Analysis'!AB193","v":6.0000000000000053E-2},null,75.652340025181132,{"$f":"'Solar PPA Analysis'!BC193","v":6.0000000000000275E-2},null,2026,37.698433779706136,7.8662596203759634,{"$f":"'Other PPA'!AA221","v":6.5000000000000169E-2},null,2026,37.698433779706136,7.6490217263085727,{"$f":"'Other PPA'!BA221","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2027,37.177533716899354,{"$f":"'Solar PPA Analysis'!A234","v":5.9999999999999831E-2},null,33.842733529052893,{"$f":"'Solar PPA Analysis'!AB234","v":6.0000000000000053E-2},null,74.482154940780148,{"$f":"'Solar PPA Analysis'!BC234","v":6.0000000000000053E-2},null,2027,37.177533716899354,7.7643660652996562,{"$f":"'Other PPA'!AA268","v":6.5000000000000169E-2},null,2027,37.177533716899354,7.5620485238610362,{"$f":"'Other PPA'!BA268","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2028,36.67060879910197,{"$f":"'Solar PPA Analysis'!A275","v":6.0000000000000053E-2},null,33.378417396570164,{"$f":"'Solar PPA Analysis'!AB275","v":6.0000000000000053E-2},null,73.340353442023186,{"$f":"'Solar PPA Analysis'!BC275","v":6.0000000000000053E-2},null,2028,36.67060879910197,7.6742273096576561,{"$f":"'Other PPA'!AA315","v":6.4999999999999947E-2},null,2028,36.67060879910197,7.4862622630442148,{"$f":"'Other PPA'!BA315","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2029,36.177447544141479,{"$f":"'Solar PPA Analysis'!A316","v":5.9999999999999831E-2},null,32.926638096947016,{"$f":"'Solar PPA Analysis'!AB316","v":5.9999999999999831E-2},null,72.226468606833961,{"$f":"'Solar PPA Analysis'!BC316","v":6.0000000000000053E-2},null,2029,36.177447544141479,7.5970618838550763,{"$f":"'Other PPA'!AA362","v":6.4999999999999947E-2},null,2029,36.177447544141479,7.4225944106072026,{"$f":"'Other PPA'!BA362","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2030,35.697843700400206,{"$f":"'Solar PPA Analysis'!A357","v":6.0000000000000053E-2},null,32.487206904410485,{"$f":"'Solar PPA Analysis'!AB357","v":6.0000000000000053E-2},null,71.140044237843142,{"$f":"'Solar PPA Analysis'!BC357","v":6.0000000000000053E-2},null,2030,35.697843700400206,7.512588972090688,{"$f":"'Other PPA'!AA409","v":6.4999999999999947E-2},null,2030,35.697843700400206,7.3519031811273834,{"$f":"'Other PPA'!BA409","v":6.5000000000000169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2031,35.944712222132928,{"$f":"'Solar PPA Analysis'!A398","v":6.0000000000000053E-2},null,32.576052482630068,{"$f":"'Solar PPA Analysis'!AB398","v":6.0000000000000053E-2},null,71.276142661432615,{"$f":"'Solar PPA Analysis'!BC398","v":6.0000000000000053E-2},null,2031,35.944712222132928,7.4092098924511278,{"$f":"'Other PPA'!AA456","v":6.4999999999999947E-2},null,2031,35.944712222132928,7.2232750924605664,{"$f":"'Other PPA'!BA456","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2032,36.190478685651946,{"$f":"'Solar PPA Analysis'!A439","v":6.0000000000000053E-2},null,32.666560455411727,{"$f":"'Solar PPA Analysis'!AB439","v":6.0000000000000053E-2},null,71.414910436282,{"$f":"'Solar PPA Analysis'!BC439","v":6.0000000000000053E-2},null,2032,36.190478685651946,7.3117933049929347,{"$f":"'Other PPA'!AA503","v":6.4999999999999947E-2},null,2032,36.190478685651946,7.1007212013911758,{"$f":"'Other PPA'!BA503","v":6.5000000000000169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2033,36.435232524591775,{"$f":"'Solar PPA Analysis'!A480","v":5.9999999999999831E-2},null,32.758758945870987,{"$f":"'Solar PPA Analysis'!AB480","v":5.9999999999999831E-2},null,71.556392682718723,{"$f":"'Solar PPA Analysis'!BC480","v":6.0000000000000053E-2},null,2033,36.435232524591775,7.2241768100282888,{"$f":"'Other PPA'!AA550","v":6.5000000000000169E-2},null,2033,36.435232524591775,6.987857680029455,{"$f":"'Other PPA'!BA550","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2034,36.679062561391582,{"$f":"'Solar PPA Analysis'!A521","v":6.0000000000000053E-2},null,32.852676553804464,{"$f":"'Solar PPA Analysis'!AB521","v":6.0000000000000053E-2},null,71.700635285862532,{"$f":"'Solar PPA Analysis'!BC521","v":5.9999999999999831E-2},null,2034,36.679062561391582,7.1485527405054361,{"$f":"'Other PPA'!AA597","v":6.4999999999999947E-2},null,2034,36.679062561391582,6.8867475905633242,{"$f":"'Other PPA'!BA597","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2035,36.785625455045285,{"$f":"'Solar PPA Analysis'!A562","v":6.0000000000000053E-2},null,32.948342363768852,{"$f":"'Solar PPA Analysis'!AB562","v":6.0000000000000053E-2},null,71.847684908589144,{"$f":"'Solar PPA Analysis'!BC562","v":6.0000000000000053E-2},null,2035,36.785625455045285,7.1181533676437549,{"$f":"'Other PPA'!AA644","v":6.4999999999999947E-2},null,2035,36.785625455045285,6.8581987231086963,{"$f":"'Other PPA'!BA644","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2036,36.894169115077112,{"$f":"'Solar PPA Analysis'!A603","v":5.9999999999999831E-2},null,33.045785953297468,{"$f":"'Solar PPA Analysis'!AB603","v":6.0000000000000053E-2},null,71.997589004711827,{"$f":"'Solar PPA Analysis'!BC603","v":5.9999999999999831E-2},null,2036,36.894169115077112,7.0982438584793899,{"$f":"'Other PPA'!AA691","v":6.5000000000000169E-2},null,2036,36.894169115077112,6.8395579839649434,{"$f":"'Other PPA'!BA691","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2037,37.004727054606875,{"$f":"'Solar PPA Analysis'!A644","v":6.0000000000000053E-2},null,33.145037401255784,{"$f":"'Solar PPA Analysis'!AB644","v":5.9999999999999831E-2},null,72.150395832387503,{"$f":"'Solar PPA Analysis'!BC644","v":5.9999999999999831E-2},null,2037,37.004727054606875,7.0874650009383622,{"$f":"'Other PPA'!AA738","v":6.5000000000000169E-2},null,2037,37.004727054606875,6.8295431849747352,{"$f":"'Other PPA'!BA738","v":6.5000000000000169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2038,37.11733335479326,{"$f":"'Solar PPA Analysis'!A685","v":6.0000000000000053E-2},null,33.246127296338578,{"$f":"'Solar PPA Analysis'!AB685","v":6.0000000000000053E-2},null,72.306154467749565,{"$f":"'Solar PPA Analysis'!BC685","v":6.0000000000000053E-2},null,2038,37.11733335479326,7.0881510351268266,{"$f":"'Other PPA'!AA785","v":6.4999999999999947E-2},null,2038,37.11733335479326,6.8303587039729985,{"$f":"'Other PPA'!BA785","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2039,37.232022674461923,{"$f":"'Solar PPA Analysis'!A726","v":6.0000000000000053E-2},null,33.349086745710743,{"$f":"'Solar PPA Analysis'!AB726","v":5.9999999999999831E-2},null,72.46491481877176,{"$f":"'Solar PPA Analysis'!BC726","v":5.9999999999999831E-2},null,2039,37.232022674461923,7.0865361992922757,{"$f":"'Other PPA'!AA832","v":6.5000000000000169E-2},null,2039,37.232022674461923,6.8290110644595643,{"$f":"'Other PPA'!BA832","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2040,37.348830259896296,{"$f":"'Solar PPA Analysis'!A767","v":5.9999999999999831E-2},null,33.453947383795636,{"$f":"'Solar PPA Analysis'!AB767","v":6.0000000000000053E-2},null,72.626727639367601,{"$f":"'Solar PPA Analysis'!BC767","v":6.0000000000000053E-2},null,2040,37.348830259896296,7.0845198963832123,{"$f":"'Other PPA'!AA879","v":6.4999999999999947E-2},null,2040,37.348830259896296,6.8273879310614465,{"$f":"'Other PPA'!BA879","v":6.5000000000000169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2041,37.580008123458818,{"$f":"'Solar PPA Analysis'!A808","v":6.0000000000000053E-2},null,33.641957038846797,{"$f":"'Solar PPA Analysis'!AB808","v":5.9999999999999831E-2},null,72.979770058031221,{"$f":"'Solar PPA Analysis'!BC808","v":6.0000000000000053E-2},null,2041,37.580008123458818,7.07652425215257,{"$f":"'Other PPA'!AA926","v":6.5000000000000169E-2},null,2041,37.580008123458818,6.8136524614233949,{"$f":"'Other PPA'!BA926","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2042,37.813660643185301,{"$f":"'Solar PPA Analysis'!A849","v":6.0000057139175889E-2},null,33.832125484248557,{"$f":"'Solar PPA Analysis'!AB849","v":5.9999999999999831E-2},null,73.336415449033467,{"$f":"'Solar PPA Analysis'!BC849","v":6.0000000000000053E-2},null,2042,37.813660643185301,7.066254646534003,{"$f":"'Other PPA'!AA973","v":6.5000000000000169E-2},null,2042,37.813660643185301,6.7977244431809147,{"$f":"'Other PPA'!BA973","v":6.5000000000000169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2043,38.049772163727809,{"$f":"'Solar PPA Analysis'!A890","v":6.0000000000000053E-2},null,34.024481572377198,{"$f":"'Solar PPA Analysis'!AB890","v":5.9999982322199941E-2},null,73.696718423302542,{"$f":"'Solar PPA Analysis'!BC890","v":6.0000000000000719E-2},null,2043,38.049772163727809,7.0543693180436575,{"$f":"'Other PPA'!AA1020","v":6.5000000000000169E-2},null,2043,38.049772163727809,6.7802687455165902,{"$f":"'Other PPA'!BA1020","v":6.5000000000000169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2044,38.288434578881102,{"$f":"'Solar PPA Analysis'!A931","v":6.0000000000000053E-2},null,34.219074520967517,{"$f":"'Solar PPA Analysis'!AB931","v":6.0000000000005604E-2},null,74.060734499865418,{"$f":"'Solar PPA Analysis'!BC931","v":6.0000000000000053E-2},null,2044,38.288434578881102,7.0408815031873333,{"$f":"'Other PPA'!AA1067","v":6.4999999999999947E-2},null,2044,38.288434578881102,6.7612866973955406,{"$f":"'Other PPA'!BA1067","v":6.5000000000000169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2045,38.508200227014953,{"$f":"'Solar PPA Analysis'!A972","v":6.0000000000000053E-2},null,34.41592442268167,{"$f":"'Solar PPA Analysis'!AB972","v":6.0000000000000053E-2},null,74.428523656237815,{"$f":"'Solar PPA Analysis'!BC972","v":6.0000005391323885E-2},null,2045,38.508200227014953,7.030342600447109,{"$f":"'Other PPA'!AA1114","v":6.4999999999999947E-2},null,2045,38.508200227014953,6.7498534201773914,{"$f":"'Other PPA'!BA1114","v":6.5000000018575532E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M33:M56)","v":884.88036637300922},null,null,{"$f":"SUM(P33:P56)","v":795.34025701891187},null,null,{"$f":"SUM(S33:S56)","v":1738.4512006384314},null,null,null,{"$f":"SUM(W33:W56)","v":884.88036637300922},{"$f":"SUM(X33:X56)","v":174.81924496060586},null,null,null,{"$f":"SUM(AB33:AB56)","v":884.88036637300922},{"$f":"SUM(AC33:AC56)","v":168.08034857545772}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Solar + Storage 4 hr",null,null,null,"Nuclear",null,null,null,"Geothermal",null,null,"Pumped Hydro (70 hr/ 500 MW)",null,null,null,"Pumped Hydro (8.5 hr/ 400 MW)",null,null,null,"Pumped Hydro (12 hr/ 1200 MW)",null,null,null,"Pumped Hydro (10 hr/ 400 MW)"]
[null,null,null,null,null,null,null,null,null,null,null,"Year","$/MWh PPA","$/kW-mn","FCF",null,"$/MWh PPA","$/kW-yr","FCF",null,"$/MWh PPA","FCF",null,"$/MWh PPA","$/kW-mn","FCF",null,"$/MWh PPA","$/kW-mn","FCF",null,"$/MWh PPA","$/kW-mn","FCF",null,"$/MWh PPA","$/kW-mn","FCF"]
[null,null,null,null,null,null,null,null,null,null,null,2022,32.102213461368727,8.6961293897638114,{"$f":"'Other PPA'!A33","v":6.5000000000000391E-2},null,82.194117474444468,0,{"$f":"'Other PPA'!BZ33","v":7.9699445438037975E-2},null,81.081404685652288,{"$f":"'Other PPA'!CZ33","v":6.5000000031121274E-2},null,5,21.757348969057141,{"$f":"'Other PPA'!DY33","v":6.4999999999999947E-2},null,5,23.275727935773517,{"$f":"'Other PPA'!EX33","v":6.4999756895600447E-2},null,5,15.189263369133981,{"$f":"'Other PPA'!FW33","v":6.4999999999999947E-2},null,5,25.153900855525176,{"$f":"'Other PPA'!GV33","v":6.4999316685354191E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2023,31.677017902279783,8.4189468663315914,{"$f":"'Other PPA'!A80","v":6.4999999919149731E-2},null,83.610723051506909,0,{"$f":"'Other PPA'!BZ80","v":7.9634640025605608E-2},null,82.480422396420721,{"$f":"'Other PPA'!CZ80","v":6.4999999999999947E-2},null,{"$f":"X63*1.02","v":5.0999999999999996},22.073788198256558,{"$f":"'Other PPA'!DY80","v":6.4999999999999947E-2},null,{"$f":"AB63*1.02","v":5.0999999999999996},23.624628842627708,{"$f":"'Other PPA'!EX80","v":6.4999673021556292E-2},null,{"$f":"AF63*1.02","v":5.0999999999999996},15.415323323897676,{"$f":"'Other PPA'!FW80","v":6.4999999999999947E-2},null,{"$f":"AJ63*1.02","v":5.0999999999999996},25.529821605454597,{"$f":"'Other PPA'!GV80","v":6.4999400561124743E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2024,40.19210388471754,9.8963873939410369,{"$f":"'Other PPA'!A127","v":6.4999999999999947E-2},null,85.081011085829672,0,{"$f":"'Other PPA'!BZ127","v":7.9577697904031242E-2},null,83.904103582638044,{"$f":"'Other PPA'!CZ127","v":6.4999999999999947E-2},null,{"$f":"X64*1.02","v":5.202},22.394787466562281,{"$f":"'Other PPA'!DY127","v":6.4999999999999725E-2},null,{"$f":"AB64*1.02","v":5.202},23.978848212913235,{"$f":"'Other PPA'!EX127","v":6.4999836012663126E-2},null,{"$f":"AF64*1.02","v":5.202},15.644746370598654,{"$f":"'Other PPA'!FW127","v":6.4999999999999725E-2},null,{"$f":"AJ64*1.02","v":5.202},25.911366131747695,{"$f":"'Other PPA'!GV127","v":6.4999484874456614E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2025,39.614893940477124,9.7512948410084395,{"$f":"'Other PPA'!A174","v":6.4999999999999947E-2},null,86.478962181882096,0,{"$f":"'Other PPA'!BZ174","v":7.957629319598869E-2},null,85.352892076380371,{"$f":"'Other PPA'!CZ174","v":6.4999999999999947E-2},null,5.3060400000000003,22.720411620448886,{"$f":"'Other PPA'!DY174","v":6.5000000000000169E-2},null,5.3060400000000003,24.338389754815545,{"$f":"'Other PPA'!EX174","v":6.5000000000008384E-2},null,5.3060400000000003,15.877582515279006,{"$f":"'Other PPA'!FW174","v":6.4999999999999947E-2},null,5.3060400000000003,26.298618679458723,{"$f":"'Other PPA'!GV174","v":6.4999569626353226E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2026,37.698433779706136,9.8424876348726311,{"$f":"'Other PPA'!A221","v":6.4999999999999947E-2},null,87.90416106012546,0,{"$f":"'Other PPA'!BZ221","v":7.9577607761951441E-2},null,86.82723986568665,{"$f":"'Other PPA'!CZ221","v":6.4999999999999947E-2},null,5.4121608000000005,23.05072641064103,{"$f":"'Other PPA'!DY221","v":6.5000000000000169E-2},null,5.4121608000000005,24.703280062017551,{"$f":"'Other PPA'!EX221","v":6.5000000000000169E-2},null,5.4121608000000005,16.113882506990187,{"$f":"'Other PPA'!FW221","v":6.4999999999999725E-2},null,5.4121608000000005,26.691664757903258,{"$f":"'Other PPA'!GV221","v":6.4999654817841312E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2027,37.177533716899354,9.7174819021027528,{"$f":"'Other PPA'!A268","v":6.5000000000000169E-2},null,89.357705058121255,0,{"$f":"'Other PPA'!BZ268","v":7.958853765590157E-2},null,88.327607231001025,{"$f":"'Other PPA'!CZ268","v":6.5000000000000169E-2},null,5.5204040160000005,23.385798504347949,{"$f":"'Other PPA'!DY268","v":6.5000000000000169E-2},null,5.5204040160000005,25.073652200796779,{"$f":"'Other PPA'!EX268","v":6.5000000000000169E-2},null,5.5204040160000005,16.353697848822602,{"$f":"'Other PPA'!FW268","v":6.4999999999999947E-2},null,5.5204040160000005,27.090591159660729,{"$f":"'Other PPA'!GV268","v":6.4999740449926513E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2028,36.67060879910197,9.6066584585939871,{"$f":"'Other PPA'!A315","v":6.5000000000000169E-2},null,90.840760145499189,0,{"$f":"'Other PPA'!BZ315","v":7.9601772397064563E-2},null,89.854462899884794,{"$f":"'Other PPA'!CZ315","v":6.5000000000000169E-2},null,5.6308120963200006,23.725695497654851,{"$f":"'Other PPA'!DY315","v":6.4999999999999947E-2},null,5.6308120963200006,25.449588749760853,{"$f":"'Other PPA'!EX315","v":6.4999999999999947E-2},null,5.6308120963200006,16.597080809097903,{"$f":"'Other PPA'!FW315","v":6.5000000000000169E-2},null,5.6308120963200006,27.495485979886784,{"$f":"'Other PPA'!GV315","v":6.4999826523619797E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2029,36.177447544141479,9.5124759713472677,{"$f":"'Other PPA'!A362","v":6.4999999999999947E-2},null,92.37740049634894,0,{"$f":"'Other PPA'!BZ362","v":7.9619464298559484E-2},null,91.408284204657775,{"$f":"'Other PPA'!CZ362","v":6.5000000000000169E-2},null,5.7434283382464004,24.070485928074017,{"$f":"'Other PPA'!DY362","v":6.5000000000000169E-2},null,5.7434283382464004,25.831173535928041,{"$f":"'Other PPA'!EX362","v":6.4999999999999947E-2},null,5.7434283382464004,16.844084432727787,{"$f":"'Other PPA'!FW362","v":6.4999999999999947E-2},null,5.7434283382464004,27.906438635919422,{"$f":"'Other PPA'!GV362","v":6.499991303996433E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2030,35.697843700400206,9.4087713124334869,{"$f":"'Other PPA'!A409","v":6.4999999999999947E-2},null,93.947928727905193,0,{"$f":"'Other PPA'!BZ409","v":7.9633142877164387E-2},null,92.989557243023185,{"$f":"'Other PPA'!CZ409","v":6.5000000000000169E-2},null,5.8582969050113283,24.420239287256368,{"$f":"'Other PPA'!DY409","v":6.4999999999999947E-2},null,5.8582969050113283,26.218491653684996,{"$f":"'Other PPA'!EX409","v":6.4999999999999725E-2},null,5.8582969050113283,17.094762552741255,{"$f":"'Other PPA'!FW409","v":6.4999999999999725E-2},null,5.8582969050113283,28.323539887157239,{"$f":"'Other PPA'!GV409","v":6.5000000000001723E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2031,35.944712222132928,9.2797995022293911,{"$f":"'Other PPA'!A456","v":6.5000000000000169E-2},null,95.489669649628397,0,{"$f":"'Other PPA'!BZ456","v":7.9597425739993621E-2},null,94.598777041734451,{"$f":"'Other PPA'!CZ456","v":6.4999999999999947E-2},null,5.9754628431115551,24.775026033867572,{"$f":"'Other PPA'!DY456","v":6.4999999999999947E-2},null,5.9754628431115551,26.611629484037984,{"$f":"'Other PPA'!EX456","v":6.4999999999999947E-2},null,5.9754628431115551,17.34916980198226,{"$f":"'Other PPA'!FW456","v":6.4999999999999947E-2},null,5.9754628431115551,28.746848500113597,{"$f":"'Other PPA'!GV456","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2032,36.190478685651946,9.1584469689702299,{"$f":"'Other PPA'!A503","v":6.4999999999999947E-2},null,96.962977169746097,0,{"$f":"'Other PPA'!BZ503","v":7.9564866416900193E-2},null,96.236447723362474,{"$f":"'Other PPA'!CZ503","v":6.5000000000000169E-2},null,6.094972099973786,25.13491760662798,{"$f":"'Other PPA'!DY503","v":6.4999999999999725E-2},null,6.094972099973786,27.010674714157403,{"$f":"'Other PPA'!EX503","v":6.4999999999999947E-2},null,6.094972099973786,17.607361624981092,{"$f":"'Other PPA'!FW503","v":6.4999999999999947E-2},null,6.094972099973786,29.176490168776311,{"$f":"'Other PPA'!GV503","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2033,36.435232524591775,9.0496657473448909,{"$f":"'Other PPA'!A550","v":6.4999999999999947E-2},null,98.467521179776867,0,{"$f":"'Other PPA'!BZ550","v":7.9537224552211461E-2},null,97.90308267622089,{"$f":"'Other PPA'!CZ550","v":6.5000000000000169E-2},null,6.2168715419732621,25.499986437519716,{"$f":"'Other PPA'!DY550","v":6.5000000000000169E-2},null,6.2168715419732621,27.415716357221925,{"$f":"'Other PPA'!EX550","v":6.4999999999999947E-2},null,6.2168715419732621,17.869394290001619,{"$f":"'Other PPA'!FW550","v":6.5000000000000169E-2},null,6.2168715419732621,29.612559770822248,{"$f":"'Other PPA'!GV550","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2034,36.679062561391582,8.9562847711001865,{"$f":"'Other PPA'!A597","v":6.5000000000000169E-2},null,100.02732535952946,0,{"$f":"'Other PPA'!BZ597","v":7.9515034788541161E-2},null,99.599204727512387,{"$f":"'Other PPA'!CZ597","v":6.5000000000000169E-2},null,6.3412089728127272,25.870305965162753,{"$f":"'Other PPA'!DY597","v":6.5000000000000169E-2},null,6.3412089728127272,27.82684477256446,{"$f":"'Other PPA'!EX597","v":6.5000000000000169E-2},null,6.3412089728127272,18.135324901267069,{"$f":"'Other PPA'!FW597","v":6.5000000000000391E-2},null,6.3412089728127272,30.05515360790934,{"$f":"'Other PPA'!GV597","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2035,36.785625455045285,8.9130894032862074,{"$f":"'Other PPA'!A644","v":6.4999999999999947E-2},null,101.62264523139942,0,{"$f":"'Other PPA'!BZ644","v":7.9500331585115713E-2},null,101.32534631975638,{"$f":"'Other PPA'!CZ644","v":6.4999999999999947E-2},null,6.4680331522689816,26.245950648362079,{"$f":"'Other PPA'!DY644","v":6.4999999999999947E-2},null,6.4680331522689816,28.244151686128031,{"$f":"'Other PPA'!EX644","v":6.5000000000000169E-2},null,6.4680331522689816,18.405211411367663,{"$f":"'Other PPA'!FW644","v":6.5000000000001945E-2},null,6.4680331522689816,30.504369427099185,{"$f":"'Other PPA'!GV644","v":6.5000000000000169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2036,36.894169115077112,8.883467646196717,{"$f":"'Other PPA'!A691","v":6.4999999999999947E-2},null,103.25497198270865,0,{"$f":"'Other PPA'!BZ691","v":7.9490373246271062E-2},null,103.08204969056112,{"$f":"'Other PPA'!CZ691","v":6.5000000000000169E-2},null,6.5973938153143612,26.626995979827555,{"$f":"'Other PPA'!DY691","v":6.5000000000000169E-2},null,6.5973938153143612,28.667730211232687,{"$f":"'Other PPA'!EX691","v":6.5000000000000169E-2},null,6.5973938153143612,18.679112633849321,{"$f":"'Other PPA'!FW691","v":6.5000000000000169E-2},null,6.5973938153143612,30.960306442603475,{"$f":"'Other PPA'!GV691","v":6.5000000000000169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2037,37.004727054606875,8.8656618788329009,{"$f":"'Other PPA'!A738","v":6.5000000000000169E-2},null,104.92589563257498,0,{"$f":"'Other PPA'!BZ738","v":7.9484477551734933E-2},null,104.86986705580352,{"$f":"'Other PPA'!CZ738","v":6.5000000000000169E-2},null,6.7293416916206485,27.013518500067875,{"$f":"'Other PPA'!DY738","v":6.5000000000000169E-2},null,6.7293416916206485,29.097674869661162,{"$f":"'Other PPA'!EX738","v":6.5000000000000391E-2},null,6.7293416916206485,18.957088255995966,{"$f":"'Other PPA'!FW738","v":6.5000000000002167E-2},null,6.7293416916206485,31.423065357859556,{"$f":"'Other PPA'!GV738","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2038,37.11733335479326,8.8626796846712637,{"$f":"'Other PPA'!A785","v":6.4999999999999947E-2},null,106.55351314670312,0,{"$f":"'Other PPA'!BZ785","v":7.9482682613904121E-2},null,106.68936079628506,{"$f":"'Other PPA'!CZ785","v":6.4999999999999947E-2},null,6.863928525453062,27.405595811462639,{"$f":"'Other PPA'!DY785","v":6.4999999999999947E-2},null,6.863928525453062,29.53408161306557,{"$f":"'Other PPA'!EX785","v":6.4999999999999725E-2},null,6.863928525453062,19.239198851790253,{"$f":"'Other PPA'!FW785","v":6.5000000000002833E-2},null,6.863928525453062,31.892748387938262,{"$f":"'Other PPA'!GV785","v":6.5000000000000169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2039,37.232022674461923,8.8567548027434562,{"$f":"'Other PPA'!A832","v":6.5000000000000169E-2},null,108.21654769027316,0,{"$f":"'Other PPA'!BZ832","v":7.9480364538344395E-2},null,108.54110364792683,{"$f":"'Other PPA'!CZ832","v":6.4999999999999947E-2},null,7.0012070959621235,27.80330659251203,{"$f":"'Other PPA'!DY832","v":6.5000000000000169E-2},null,7.0012070959621235,29.977047844703922,{"$f":"'Other PPA'!EX832","v":6.5000000000000169E-2},null,7.0012070959621235,19.52550589507668,{"$f":"'Other PPA'!FW832","v":6.5000000000000391E-2},null,7.0012070959621235,32.369459282290045,{"$f":"'Other PPA'!GV832","v":6.5000000000000169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2040,37.348830259896296,8.8499574657450353,{"$f":"'Other PPA'!A879","v":6.4999999999999947E-2},null,109.91639799177921,0,{"$f":"'Other PPA'!BZ879","v":7.9477565182521026E-2},null,110.42567889557361,{"$f":"'Other PPA'!CZ879","v":6.4999999999999947E-2},null,7.1412312378813665,28.206730612268217,{"$f":"'Other PPA'!DY879","v":6.4999999999999725E-2},null,7.1412312378813665,30.426672441505684,{"$f":"'Other PPA'!EX879","v":6.5000000000000169E-2},null,7.1412312378813665,19.816071772916509,{"$f":"'Other PPA'!FW879","v":6.4999999999999503E-2},null,7.1412312378813665,32.853303347835059,{"$f":"'Other PPA'!GV879","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2041,37.580008123458818,8.8353384302874183,{"$f":"'Other PPA'!A926","v":6.5000000000000169E-2},null,111.64414095548669,0,{"$f":"'Other PPA'!BZ926","v":7.9467260272170215E-2},null,112.3436805704762,{"$f":"'Other PPA'!CZ926","v":6.4999999999999947E-2},null,7.2840558626389935,28.615948744949318,{"$f":"'Other PPA'!DY926","v":6.4999999999999947E-2},null,7.2840558626389935,30.883055776477999,{"$f":"'Other PPA'!EX926","v":6.4999999999999947E-2},null,7.2840558626389935,20.110959799137074,{"$f":"'Other PPA'!FW926","v":6.5000000000002389E-2},null,7.2840558626389935,33.344387472401557,{"$f":"'Other PPA'!GV926","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2042,37.813660643185301,8.8178033976692785,{"$f":"'Other PPA'!A973","v":6.4999999999999947E-2},null,113.43452683747392,0,{"$f":"'Other PPA'!BZ973","v":7.945654777317035E-2},null,114.29571365152205,{"$f":"'Other PPA'!CZ973","v":6.5000000000000169E-2},null,7.4297369798917732,29.031042984738605,{"$f":"'Other PPA'!DY973","v":6.4999999999999725E-2},null,7.4297369798917732,31.3462997414534,{"$f":"'Other PPA'!EX973","v":6.5000000000000169E-2},null,7.4297369798917732,20.410234228083727,{"$f":"'Other PPA'!FW973","v":6.5000000000002611E-2},null,7.4297369798917732,33.842820148517731,{"$f":"'Other PPA'!GV973","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2043,38.049772163727809,8.7980712140791031,{"$f":"'Other PPA'!A1020","v":6.4999999999999947E-2},null,115.26823853599444,0,{"$f":"'Other PPA'!BZ1020","v":7.9445643822370737E-2},null,116.28239427028626,{"$f":"'Other PPA'!CZ1020","v":6.4999999999999947E-2},null,7.5783317194896087,29.452096460770591,{"$f":"'Other PPA'!DY1020","v":6.5000000000000169E-2},null,7.5783317194896087,31.816507770184934,{"$f":"'Other PPA'!EX1020","v":6.4999999999999947E-2},null,7.5783317194896087,20.713958213063425,{"$f":"'Other PPA'!FW1020","v":6.4999992601120882E-2},null,7.5783317194896087,34.348711497563514,{"$f":"'Other PPA'!GV1020","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2044,38.288434578881102,8.7761605570242907,{"$f":"'Other PPA'!A1067","v":6.5000000000000169E-2},null,117.04079259344149,0,{"$f":"'Other PPA'!BZ1067","v":7.9434089594667245E-2},null,118.30434991997727,{"$f":"'Other PPA'!CZ1067","v":6.4999999999999947E-2},null,7.7298983538794008,29.879193452306424,{"$f":"'Other PPA'!DY1067","v":6.4999999999999725E-2},null,7.7298983538794008,32.293784861796432,{"$f":"'Other PPA'!EX1067","v":6.5000000000000169E-2},null,7.7298983538794008,21.022199927767662,{"$f":"'Other PPA'!FW1067","v":6.499998520878969E-2},null,7.7298983538794008,34.862173294286919,{"$f":"'Other PPA'!GV1067","v":6.5000000000000391E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2045,38.508200227014953,8.7566289153554262,{"$f":"'Other PPA'!A1114","v":6.5000000000000169E-2},null,118.87509232403895,0,{"$f":"'Other PPA'!BZ1114","v":7.9422250268013972E-2},null,120.36221966835004,{"$f":"'Other PPA'!CZ1114","v":6.5000000000000169E-2},null,7.8844963209569894,30.312419404117595,{"$f":"'Other PPA'!DY1114","v":6.500000000003614E-2},null,7.8844963209569894,32.778237604589485,{"$f":"'Other PPA'!EX1114","v":6.4999999999999947E-2},null,7.8844963209569894,21.335026535847668,{"$f":"'Other PPA'!FW1114","v":6.4999977838579692E-2},null,7.8844963209569894,35.383318991689407,{"$f":"'Other PPA'!GV1114","v":6.4999999999999947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M63:M86)","v":884.88036637300922},{"$f":"SUM(N63:N86)","v":218.51044415593083},null,null,{"$f":"SUM(Q63:Q86)","v":2393.493025562218},{"$f":"SUM(R63:R86)","v":0},null,null,{"$f":"SUM(U63:U86)","v":2387.0852508406933},null,null,{"$f":"SUM(X63:X86)","v":152.1093123688064},{"$f":"Y86*1.02","v":30.918667792199948},null,null,{"$f":"SUM(AB63:AB86)","v":152.1093123688064},{"$f":"SUM(AC63:AC86)","v":666.4238906970993},null,null,{"$f":"SUM(AF63:AF86)","v":152.1093123688064},{"$f":"SUM(AG63:AG86)","v":434.30624187241705},null,null,{"$f":"SUM(AJ63:AJ86)","v":152.1093123688064},{"$f":"SUM(AK63:AK86)","v":719.77714339041972}]

{"sheet":"Storage Summary","index":3,"n_rows":55,"n_cols":23,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[null,null,4,8,4,8,16,4,4,16,16,24]
[]
[null,"Levelized Fixed Cost $/kW",null,null,null,null,null,null,null,null,"option1","option2",null,"Levelized Fixed Cost $/kW-month"]
[null,null,{"$f":"'Resource Options'!$B$28","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'Resource Options'!$B$29","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'Resource Options'!$B$30","v":"4hr Lithium-Ion"},{"$f":"'Resource Options'!$B$31","v":"8hr Lithium-Ion"},{"$f":"'Resource Options'!$B$32","v":"16hr Lithium-Ion"},{"$f":"'Resource Options'!$B$33","v":"4 hr Vanadium Flow Battery"},{"$f":"'Resource Options'!$B$34","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'Resource Options'!B37","v":"Liquid Air"},"Pumped Hydro (16 hr/ 100 MW)","Pumped Hydro (24 hr/ 100 MW)",null,{"$f":"C4","v":"Distribution Scale 4hr Lithium-Ion"},"Distribution Scale 8hr Lithium-Ion","4hr Lithium-Ion","8hr Lithium-Ion","16hr Lithium-Ion","4 hr Vanadium Flow Battery","4 hr Zinc Bromide Flow Battery","Liquid Air","Pumped Hydro (16 hr/ 100 MW)","Pumped Hydro (24 hr/ 100 MW)"]
[null,2022,{"$f":"'Ownership Storage'!B23","v":263.57226976143835},{"$f":"'Ownership Storage'!Y23","v":516.60606332856196},{"$f":"'Ownership Storage'!AV23","v":238.61181783281626},{"$f":"'Ownership Storage'!BS23","v":439.04574481238194},{"$f":"'Ownership Storage'!CP23","v":763.55781706501159},{"$f":"'Ownership Storage'!DM23","v":237.87962061654108},{"$f":"'Ownership Storage'!EJ23","v":283.6817777005985},{"$f":"'Ownership Storage'!HW23","v":251.69575054573144},{"$f":"'Ownership Storage'!IT23","v":420.20326896177403},{"$f":"'Ownership Storage'!JQ23","v":437.76011514296135},null,{"$f":"C5/12","v":21.964355813453196},43.050505277380161,19.884318152734689,36.587145401031826,63.629818088750966,19.823301718045091,23.640148141716541,20.974645878810954,35.016939080147836,36.480009595246777]
[null,2023,{"$f":"'Ownership Storage'!B46","v":258.4719785201973},{"$f":"'Ownership Storage'!Y46","v":506.61989676226415},{"$f":"'Ownership Storage'!AV46","v":233.72328337082507},{"$f":"'Ownership Storage'!BS46","v":430.05084140231816},{"$f":"'Ownership Storage'!CP46","v":747.91450678664},{"$f":"'Ownership Storage'!DM46","v":233.83130353101657},{"$f":"'Ownership Storage'!EJ46","v":278.59949377745272},{"$f":"'Ownership Storage'!HW46","v":256.72966555664613},{"$f":"'Ownership Storage'!IT46","v":426.5616916555752},{"$f":"'Ownership Storage'!JQ46","v":444.38013484486243},null,{"$f":"C6/12","v":21.539331543349775},{"$f":"D6/12","v":42.218324730188677},{"$f":"E6/12","v":19.476940280902088},{"$f":"F6/12","v":35.837570116859844},{"$f":"G6/12","v":62.326208898886669},{"$f":"H6/12","v":19.485941960918048},{"$f":"I6/12","v":23.216624481454392},{"$f":"J6/12","v":21.394138796387178},{"$f":"K6/12","v":35.546807637964598},{"$f":"L6/12","v":37.031677903738533}]
[null,2024,{"$f":"'Ownership Storage'!B69","v":253.84833162961249},{"$f":"'Ownership Storage'!Y69","v":497.56758566942966},{"$f":"'Ownership Storage'!AV69","v":229.27596285885289},{"$f":"'Ownership Storage'!BS69","v":421.86777166028952},{"$f":"'Ownership Storage'!CP69","v":733.68308114832905},{"$f":"'Ownership Storage'!DM69","v":230.19331112425436},{"$f":"'Ownership Storage'!EJ69","v":274.01564831903687},{"$f":"'Ownership Storage'!HW69","v":261.86425886777903},{"$f":"'Ownership Storage'!IT69","v":433.01680272723956},{"$f":"'Ownership Storage'!JQ69","v":451.10074072004704},null,21.15402763580104,41.463965472452472,19.106330238237742,35.155647638357458,61.140256762360757,19.182775927021197,22.834637359919739,21.82202157231492,36.084733560603297,37.591728393337256]
[null,2025,{"$f":"'Ownership Storage'!B92","v":252.03469621973647},{"$f":"'Ownership Storage'!Y92","v":494.02021093537564},{"$f":"'Ownership Storage'!AV92","v":227.44321972969871},{"$f":"'Ownership Storage'!BS92","v":418.49552430264566},{"$f":"'Ownership Storage'!CP92","v":727.81830313503565},{"$f":"'Ownership Storage'!DM69","v":230.19331112425436},{"$f":"'Ownership Storage'!EJ92","v":272.35012223110544},{"$f":"'Ownership Storage'!HW92","v":267.10154404513452},{"$f":"'Ownership Storage'!IT92","v":439.57008179119146},{"$f":"'Ownership Storage'!JQ92","v":457.92347046009195},null,21.002891351644706,41.168350911281301,18.95360164414156,34.87462702522047,60.651525261252971,19.182775927021197,22.695843519258787,22.25846200376121,36.630840149265957,38.160289205007665]
[null,2026,{"$f":"'Ownership Storage'!B115","v":250.52989689003923},{"$f":"'Ownership Storage'!Y115","v":491.07795867849296},{"$f":"'Ownership Storage'!AV115","v":225.89527387552141},{"$f":"'Ownership Storage'!BS115","v":415.64730393095954},{"$f":"'Ownership Storage'!CP115","v":722.86487640166854},{"$f":"'Ownership Storage'!DM138","v":227.53283187878944},{"$f":"'Ownership Storage'!EJ115","v":271.00917769568804},{"$f":"'Ownership Storage'!HW115","v":272.44357492603717},{"$f":"'Ownership Storage'!IT115","v":446.22303128726281},{"$f":"'Ownership Storage'!JQ115","v":464.84988544732988},null,20.877491407503268,40.923163223207744,18.824606156293452,34.637275327579964,60.238739700139043,18.961069323232454,22.584098141307337,22.70363124383643,37.185252607271899,38.737490453944154]
[null,2027,{"$f":"'Ownership Storage'!B138","v":249.65729244451288},{"$f":"'Ownership Storage'!Y138","v":489.37429275300457},{"$f":"'Ownership Storage'!AV138","v":224.93326100404576},{"$f":"'Ownership Storage'!BS138","v":413.87720024744425},{"$f":"'Ownership Storage'!CP138","v":719.78643521294623},{"$f":"'Ownership Storage'!DM138","v":227.53283187878944},{"$f":"'Ownership Storage'!EJ138","v":270.32823726999919},{"$f":"'Ownership Storage'!HW138","v":277.89244642455793},{"$f":"'Ownership Storage'!IT138","v":452.97717683637313},{"$f":"'Ownership Storage'!JQ138","v":471.8815711234252},null,20.804774370376073,40.781191062750381,18.744438417003813,34.489766687287023,59.982202934412186,18.961069323232454,22.527353105833267,23.15770386871316,37.748098069697761,39.323464260285434]
[null,2028,{"$f":"'Ownership Storage'!B161","v":249.10285705666323},{"$f":"'Ownership Storage'!Y161","v":488.29403713958555},{"$f":"'Ownership Storage'!AV161","v":224.26462273345354},{"$f":"'Ownership Storage'!BS161","v":412.64690582955467},{"$f":"'Ownership Storage'!CP161","v":717.64679274705111},{"$f":"'Ownership Storage'!DM161","v":227.37342885953231},{"$f":"'Ownership Storage'!EJ161","v":269.98173103348148},{"$f":"'Ownership Storage'!HW161","v":283.45029535304917},{"$f":"'Ownership Storage'!IT161","v":459.8340676018239},{"$f":"'Ownership Storage'!JQ161","v":479.02013736375312},null,20.758571421388602,40.691169761632132,18.688718561121128,34.387242152462889,59.803899395587592,18.94778573829436,22.498477586123457,23.62085794608743,38.319505633485328,39.918344780312758]
[null,2029,{"$f":"'Ownership Storage'!B184","v":248.83435664448723},{"$f":"'Ownership Storage'!Y184","v":487.7740474066407},{"$f":"'Ownership Storage'!AV184","v":223.85927488645163},{"$f":"'Ownership Storage'!BS184","v":411.90106579107095},{"$f":"'Ownership Storage'!CP184","v":716.34967963664496},{"$f":"'Ownership Storage'!DM184","v":227.46301962432824},{"$f":"'Ownership Storage'!EJ184","v":269.9363205056855},{"$f":"'Ownership Storage'!HW184","v":289.11930126011015},{"$f":"'Ownership Storage'!IT184","v":466.79527665629166},{"$f":"'Ownership Storage'!JQ184","v":486.26721885767347},null,20.736196387040604,40.647837283886723,18.654939573870969,34.325088815922577,59.695806636387083,18.955251635360685,22.494693375473791,24.09327510500918,38.899606388024303,40.522268238139453]
[null,2030,{"$f":"'Ownership Storage'!B207","v":248.42679236661914},{"$f":"'Ownership Storage'!Y207","v":486.98175089351042},{"$f":"'Ownership Storage'!AV207","v":223.3212907233536},{"$f":"'Ownership Storage'!BS207","v":410.91117493097079},{"$f":"'Ownership Storage'!CP207","v":714.62813031473127},{"$f":"'Ownership Storage'!DM207","v":227.44089218672693},{"$f":"'Ownership Storage'!EJ207","v":269.75135571260671},{"$f":"'Ownership Storage'!HW207","v":294.90168728531222},{"$f":"'Ownership Storage'!IT207","v":473.86240135461486},{"$f":"'Ownership Storage'!JQ207","v":493.62447549479742},null,20.70223269721826,40.5818125744592,18.610107560279467,34.242597910914235,59.552344192894274,18.953407682227244,22.479279642717227,24.575140607109351,39.488533446217907,41.135372957899783]
[null,2031,{"$f":"'Ownership Storage'!B230","v":248.11684586708742},{"$f":"'Ownership Storage'!Y230","v":486.38081061493654},{"$f":"'Ownership Storage'!AV230","v":222.87106564215307},{"$f":"'Ownership Storage'!BS230","v":410.08276078156149},{"$f":"'Ownership Storage'!CP230","v":713.1874100548896},{"$f":"'Ownership Storage'!DM230","v":227.50812324690702},{"$f":"'Ownership Storage'!EJ230","v":269.67237851355696},{"$f":"'Ownership Storage'!HW230","v":300.79972103101852},{"$f":"'Ownership Storage'!IT230","v":481.03706371246602},{"$f":"'Ownership Storage'!JQ230","v":501.09359275733726},null,20.676403822257285,40.531734217911378,18.572588803512755,34.173563398463457,59.432284171240802,18.959010270575586,22.472698209463079,25.066643419251545,40.086421976038835,41.757799396444774]
[null,2032,{"$f":"'Ownership Storage'!B253","v":247.94106833996079},{"$f":"'Ownership Storage'!Y253","v":486.04283300625087},{"$f":"'Ownership Storage'!AV253","v":222.54258196841468},{"$f":"'Ownership Storage'!BS253","v":409.47835082188305},{"$f":"'Ownership Storage'!CP253","v":712.13626229892679},{"$f":"'Ownership Storage'!DM253","v":227.6958754064664},{"$f":"'Ownership Storage'!EJ253","v":269.73738908565025},{"$f":"'Ownership Storage'!HW253","v":306.81571545163899},{"$f":"'Ownership Storage'!IT253","v":488.32091079100269},{"$f":"'Ownership Storage'!JQ253","v":508.6762821186424},null,20.661755694996732,40.50356941718757,18.545215164034555,34.123195901823586,59.344688524910566,18.9746562838722,22.47811575713752,25.567976287636583,40.693409232583555,42.389690176553536]
[null,2033,{"$f":"'Ownership Storage'!B276","v":247.98071577040324},{"$f":"'Ownership Storage'!Y276","v":486.12700147788087},{"$f":"'Ownership Storage'!AV276","v":222.41146111061187},{"$f":"'Ownership Storage'!BS276","v":409.23708844352592},{"$f":"'Ownership Storage'!CP276","v":711.71667555395766},{"$f":"'Ownership Storage'!DM276","v":228.07326954092559},{"$f":"'Ownership Storage'!EJ276","v":270.03075022324629},{"$f":"'Ownership Storage'!HW276","v":312.95202976067173},{"$f":"'Ownership Storage'!IT276","v":495.71561508759368},{"$f":"'Ownership Storage'!JQ276","v":516.37428144801538},null,20.665059647533603,40.510583456490075,18.534288425884323,34.10309070362716,59.309722962829802,19.006105795077133,22.502562518603856,26.07933581338931,41.309634590632804,43.031190120667951]
[null,2034,{"$f":"'Ownership Storage'!B299","v":248.28252184061216},{"$f":"'Ownership Storage'!Y299","v":486.72487011311341},{"$f":"'Ownership Storage'!AV299","v":222.52116733023945},{"$f":"'Ownership Storage'!BS299","v":409.4389478876405},{"$f":"'Ownership Storage'!CP299","v":712.06773545676583},{"$f":"'Ownership Storage'!DM299","v":228.68011871816194},{"$f":"'Ownership Storage'!EJ299","v":270.60102560558443},{"$f":"'Ownership Storage'!HW299","v":319.21107035588517},{"$f":"'Ownership Storage'!IT299","v":503.22287493272017},{"$f":"'Ownership Storage'!JQ299","v":524.18935542191218},null,20.690210153384346,40.560405842759451,18.543430610853289,34.119912323970041,59.338977954730488,19.056676559846828,22.550085467132035,26.600922529657097,41.935239577726684,43.682446285159351]
[null,2035,{"$f":"'Ownership Storage'!B322","v":248.95949519342341},{"$f":"'Ownership Storage'!Y322","v":488.05782605041423},{"$f":"'Ownership Storage'!AV322","v":222.97689548973045},{"$f":"'Ownership Storage'!BS322","v":410.27748770110406},{"$f":"'Ownership Storage'!CP322","v":713.52606556713692},{"$f":"'Ownership Storage'!DM322","v":229.61250809310883},{"$f":"'Ownership Storage'!EJ322","v":271.56551076312059},{"$f":"'Ownership Storage'!HW322","v":325.59529176300305},{"$f":"'Ownership Storage'!IT322","v":510.84441489314554},{"$f":"'Ownership Storage'!JQ322","v":532.12329594162622},null,20.746624599451952,40.671485504201186,18.581407957477538,34.18979064175867,59.460505463928079,19.134375674425737,22.630459230260048,27.132940980250254,42.570367907762126,44.343607995135521]
[null,2036,{"$f":"'Ownership Storage'!B345","v":249.87682035228423},{"$f":"'Ownership Storage'!Y345","v":489.86176769797009},{"$f":"'Ownership Storage'!AV345","v":223.65300293139288},{"$f":"'Ownership Storage'!BS345","v":411.52152539376323},{"$f":"'Ownership Storage'!CP345","v":715.68960938045723},{"$f":"'Ownership Storage'!DM345","v":230.75611560323847},{"$f":"'Ownership Storage'!EJ345","v":272.7844993917758},{"$f":"'Ownership Storage'!HW345","v":332.10719759826304},{"$f":"'Ownership Storage'!IT345","v":518.58198618145957},{"$f":"'Ownership Storage'!JQ345","v":540.17792255756285},null,20.823068362690353,40.821813974830839,18.637750244282739,34.293460449480271,59.640800781704769,19.229676300269873,22.732041615981316,27.675599799855252,43.215165515121633,45.014826879796907]
[null,2037,{"$f":"'Ownership Storage'!B368","v":251.00662193662518},{"$f":"'Ownership Storage'!Y368","v":492.08208973997768},{"$f":"'Ownership Storage'!AV368","v":224.52345515113055},{"$f":"'Ownership Storage'!BS368","v":413.12315747808026},{"$f":"'Ownership Storage'!CP368","v":718.47505648361721},{"$f":"'Ownership Storage'!DM368","v":232.08741727810343},{"$f":"'Ownership Storage'!EJ368","v":274.22918854434812},{"$f":"'Ownership Storage'!HW368","v":338.74934155022828},{"$f":"'Ownership Storage'!IT368","v":526.43736707209769},{"$f":"'Ownership Storage'!JQ368","v":548.35508290020493},null,20.917218494718764,41.006840811664809,18.710287929260879,34.426929789840024,59.872921373634767,19.340618106508618,22.852432378695678,28.229111795852358,43.869780589341474,45.696256908350414]
[null,2038,{"$f":"'Ownership Storage'!B391","v":252.39853409480006},{"$f":"'Ownership Storage'!Y391","v":494.81602849860411},{"$f":"'Ownership Storage'!AV391","v":225.63441262185944},{"$f":"'Ownership Storage'!BS391","v":415.16731922422144},{"$f":"'Ownership Storage'!CP391","v":722.03012038995007},{"$f":"'Ownership Storage'!DM391","v":233.64869987827339},{"$f":"'Ownership Storage'!EJ391","v":275.95115795749604},{"$f":"'Ownership Storage'!HW391","v":345.52432838123275},{"$f":"'Ownership Storage'!IT391","v":534.41236332393714},{"$f":"'Ownership Storage'!JQ391","v":556.65665311788325},null,21.03321117456667,41.23466904155034,18.802867718488287,34.597276602018454,60.169176699162506,19.470724989856116,22.995929829791336,28.793694031769395,44.534363610328093,46.388054426490271]
[null,2039,{"$f":"'Ownership Storage'!B414","v":253.76445717027184},{"$f":"'Ownership Storage'!Y414","v":497.49919801163628},{"$f":"'Ownership Storage'!AV414","v":226.71745169250642},{"$f":"'Ownership Storage'!BS414","v":417.16011111421187},{"$f":"'Ownership Storage'!CP414","v":725.49584541602007},{"$f":"'Ownership Storage'!DM414","v":235.19550714740919},{"$f":"'Ownership Storage'!EJ414","v":277.65174559770873},{"$f":"'Ownership Storage'!HW414","v":352.43481494885754},{"$f":"'Ownership Storage'!IT414","v":542.50880860957818},{"$f":"'Ownership Storage'!JQ414","v":565.08453832145381},null,21.147038097522653,41.458266500969692,18.893120974375535,34.763342592850989,60.457987118001675,19.599625595617432,23.137645466475728,29.369567912404793,45.209067384131515,47.090378193454484]
[null,2040,{"$f":"'Ownership Storage'!B437","v":255.16964236533207},{"$f":"'Ownership Storage'!Y437","v":500.25942860531887},{"$f":"'Ownership Storage'!AV437","v":227.83327648414775},{"$f":"'Ownership Storage'!BS437","v":419.21322873083187},{"$f":"'Ownership Storage'!CP437","v":729.06648474927283},{"$f":"'Ownership Storage'!DM437","v":236.7833910789698},{"$f":"'Ownership Storage'!EJ437","v":279.39873105769414},{"$f":"'Ownership Storage'!HW437","v":359.48351124783454},{"$f":"'Ownership Storage'!IT437","v":550.72856495141752},{"$f":"'Ownership Storage'!JQ437","v":573.64067303600007},null,21.264136863777672,41.688285717109906,18.986106373678979,34.934435727569323,60.755540395772734,19.731949256580815,23.283227588141177,29.956959270652877,45.894047079284796,47.803389419666672]
[null,2041,{"$f":"'Ownership Storage'!B460","v":256.55074062256864},{"$f":"'Ownership Storage'!Y460","v":502.9726220631415},{"$f":"'Ownership Storage'!AV460","v":228.92280471420901},{"$f":"'Ownership Storage'!BS460","v":421.21796067414482},{"$f":"'Ownership Storage'!CP460","v":732.55297508546857},{"$f":"'Ownership Storage'!DM460","v":238.35872129910496},{"$f":"'Ownership Storage'!EJ460","v":281.12653237476752},{"$f":"'Ownership Storage'!HW460","v":366.67318147279133},{"$f":"'Ownership Storage'!IT460","v":559.07352316462141},{"$f":"'Ownership Storage'!JQ460","v":582.32702165966441},null,21.379228385214052,41.914385171928458,19.076900392850749,35.101496722845404,61.046081257122381,19.863226774925412,23.427211031230627,30.556098456065943,46.589460263718451,48.527251804972032]
[null,2042,{"$f":"'Ownership Storage'!B483","v":257.90912498779886},{"$f":"'Ownership Storage'!Y483","v":505.64147117533878},{"$f":"'Ownership Storage'!AV483","v":229.98723809354141},{"$f":"'Ownership Storage'!BS483","v":423.17651809211605},{"$f":"'Ownership Storage'!CP483","v":735.959161899332},{"$f":"'Ownership Storage'!DM483","v":239.92282150024931},{"$f":"'Ownership Storage'!EJ483","v":282.83668935431814},{"$f":"'Ownership Storage'!HW483","v":374.00664510224715},{"$f":"'Ownership Storage'!IT483","v":567.54560330711081},{"$f":"'Ownership Storage'!JQ483","v":591.14557892973016},null,21.492427082316571,42.136789264611565,19.165603174461783,35.264709841009669,61.329930158277669,19.993568458354108,23.569724112859845,31.167220425187264,47.295466942259232,49.262131577477511]
[null,2043,{"$f":"'Ownership Storage'!B506","v":257.6616686781415},{"$f":"'Ownership Storage'!Y506","v":508.30995872146156},{"$f":"'Ownership Storage'!AV506","v":231.04740898163701},{"$f":"'Ownership Storage'!BS506","v":425.12723252621214},{"$f":"'Ownership Storage'!CP506","v":739.35170874123821},{"$f":"'Ownership Storage'!DM506","v":241.49491351497653},{"$f":"'Ownership Storage'!EJ506","v":284.55260182554321},{"$f":"'Ownership Storage'!HW506","v":381.48677800429209},{"$f":"'Ownership Storage'!IT506","v":576.14675513666964},{"$f":"'Ownership Storage'!JQ506","v":600.09837039606589},null,21.471805723178459,42.359163226788461,19.253950748469752,35.427269377184345,61.612642395103187,20.124576126248044,23.712716818795268,31.790564833691008,48.01222959472247,50.008197533005493]
[null,2044,{"$f":"'Ownership Storage'!B529","v":258.9185986766351},{"$f":"'Ownership Storage'!Y529","v":510.98038029464522},{"$f":"'Ownership Storage'!AV529","v":232.10432705652664},{"$f":"'Ownership Storage'!BS529","v":427.07196178400915},{"$f":"'Ownership Storage'!CP529","v":742.73384658088492},{"$f":"'Ownership Storage'!DM529","v":243.0761552195473},{"$f":"'Ownership Storage'!EJ529","v":286.27560394757006},{"$f":"'Ownership Storage'!HW529","v":389.11651356437801},{"$f":"'Ownership Storage'!IT529","v":584.87895857529497},{"$f":"'Ownership Storage'!JQ529","v":609.18745290205618},null,21.57654988971959,42.581698357887099,19.342027254710555,35.589330148667429,61.894487215073745,20.256346268295609,23.856300328964171,32.426376130364837,48.739913214607917,50.765621075171346]
[null,2045,{"$f":"'Ownership Storage'!B552","v":260.19443251118184},{"$f":"'Ownership Storage'!Y552","v":513.65515608485384},{"$f":"'Ownership Storage'!AV552","v":233.15905960227511},{"$f":"'Ownership Storage'!BS552","v":429.01266966818662},{"$f":"'Ownership Storage'!CP552","v":746.10899072728046},{"$f":"'Ownership Storage'!DM552","v":244.66776174967001},{"$f":"'Ownership Storage'!EJ552","v":288.00709821627487},{"$f":"'Ownership Storage'!HW552","v":396.89884383566562},{"$f":"'Ownership Storage'!IT552","v":593.74422418089728},{"$f":"'Ownership Storage'!JQ552","v":618.41491507312708},null,21.682869375931819,42.804596340404487,19.429921633522927,35.751055805682221,62.175749227273371,20.388980145805835,24.000591518022905,33.074903652972132,49.478685348408106,51.534576256093921]
[]
[]
[null,"Levelized Fixed Cost $/kWh",null,null,null,null,null,null,null,null,null,null,null,"$/MWh (include losses)"]
[null,{"$f":"B5","v":2022},{"$f":"C5/C$1","v":65.893067440359587},64.575757916070245,{"$f":"E5/D$1","v":29.826477229102032},{"$f":"F5/F$1","v":54.880718101547743},{"$f":"G5/E$1","v":190.8894542662529},{"$f":"H5/F$1","v":29.734952577067634},{"$f":"I5/G$1","v":17.730111106287406},{"$f":"J5/H$1","v":62.923937636432861},{"$f":"K5/I$1","v":105.05081724044351},{"$f":"L5/J$1","v":27.360007196435085},null,{"$f":"'Ownership Storage'!$B$26","v":240.15316616407253},{"$f":"'Ownership Storage'!$AV$26","v":229.48675594123421},{"$f":"'Ownership Storage'!$BS$26","v":214.1048498762662},{"$f":"'Ownership Storage'!$CP$26","v":191.03199077881419},{"$f":"'Ownership Storage'!$DM$26","v":283.84002713039598},{"$f":"'Ownership Storage'!$EJ$26","v":344.60375483072556}]
[null,{"$f":"B6","v":2023},64.617994630049324,63.327487095283018,29.215410421353134,{"$f":"F6/F$1","v":53.756355175289769},186.97862669666,29.228912941377072,17.412468361090795,64.182416389161531,106.6404229138938,27.773758427803902]
[null,2024,63.462082907403122,62.195948208678708,28.659495357356612,52.73347145753619,183.42077028708226,28.774163890531796,17.125978019939804,65.466064716944757,108.25420068180989,28.19379629500294]
[null,2025,63.008674054934119,61.752526366921956,28.430402466212339,52.311940537830708,181.95457578375891,28.774163890531796,17.02188263944409,66.775386011283629,109.89252044779786,28.620216903755747]
[null,2026,62.632474222509806,61.38474483481162,28.236909234440176,51.955912991369942,180.71621910041713,28.44160398484868,16.938073605980502,68.110893731509293,111.5557578218157,29.053117840458118]
[null,2027,62.414323111128219,61.171786594125571,28.11665762550572,51.734650030930531,179.94660880323656,28.44160398484868,16.89551482937495,69.473111606139483,113.24429420909328,29.492598195214075]
[null,2028,62.275714264165806,61.036754642448194,28.033077841681692,51.580863228694334,179.41169818676278,28.421678607441539,16.873858189592593,70.862573838262293,114.95851690045598,29.93875858523457]
[null,2029,62.208589161121807,60.971755925830088,27.982409360806454,51.487633223883869,179.08741990916124,28.43287745304103,16.871020031605344,72.279825315027537,116.69881916407292,30.391701178604592,null,{"$f":"'Ownership Storage'!$B$187","v":240.2998187847486},{"$f":"'Ownership Storage'!$AV$187","v":229.94896539549552},{"$f":"'Ownership Storage'!$BS$187","v":215.51806935124407},{"$f":"'Ownership Storage'!$CP$187","v":193.87172528486676},{"$f":"'Ownership Storage'!$DM$187","v":290.59991584118387},{"$f":"'Ownership Storage'!$EJ$187","v":348.67200522413401}]
[null,2030,62.106698091654785,60.872718861688803,27.9151613404192,51.363896866371348,178.65703257868282,28.430111523340866,16.859459732037919,73.725421821328055,118.46560033865372,30.851529718424839]
[null,2031,62.029211466771855,60.797601326867067,27.858883205269134,51.260345097695186,178.2968525137224,28.438515405863377,16.85452365709731,75.19993025775463,120.25926592811651,31.318349547333579]
[null,2032,61.985267084990198,60.755354125781359,27.817822746051835,51.184793852735382,178.0340655747317,28.4619844258083,16.858586817853141,76.703928862909748,122.08022769775067,31.79226763241515]
[null,2033,61.995178942600809,60.765875184735108,27.801432638826483,51.15463605544074,177.92916888848941,28.509158692615699,16.876921888952893,78.238007440167934,123.92890377189842,32.273392590500961]
[null,2034,62.070630460153041,60.840608764139176,27.815145916279931,51.179868485955062,178.01693386419146,28.585014839770242,16.912564100349027,79.802767588971292,125.80571873318004,32.761834713869511]
[null,2035,62.239873798355852,61.007228256301779,27.872111936216307,51.284685962638008,178.38151639178423,28.701563511638604,16.972844422695037,81.398822940750762,127.71110372328639,33.257705996351639]
[null,2036,62.469205088071057,61.232720962246262,27.95662536642411,51.440190674220403,178.92240234511431,28.844514450404809,17.049031211985987,83.02679939956576,129.64549654536489,33.761120159847678]
[null,2037,62.751655484156295,61.510261217497209,28.065431893891319,51.640394684760032,179.6187641209043,29.010927159762929,17.139324284021757,84.68733538755707,131.60934176802442,34.272192681262808,null,{"$f":"'Ownership Storage'!$B$371","v":253.21769793462514},{"$f":"'Ownership Storage'!$AV$371","v":242.41889288197493},{"$f":"'Ownership Storage'!$BS$371","v":227.94518102694639},{"$f":"'Ownership Storage'!$CP$371","v":206.23461324440342},{"$f":"'Ownership Storage'!$DM$371","v":311.50722203679004},{"$f":"'Ownership Storage'!$EJ$371","v":370.57152600026905}]
[null,2038,63.099633523700014,61.852003562325514,28.20430157773243,51.895914903027681,180.50753009748752,29.206087484784174,17.246947372343502,86.381082095308187,133.60309083098429,34.791040819867703]
[null,2039,63.44111429256796,62.187399751454535,28.339681461563302,52.145013889276484,181.37396135400502,29.399438393426149,17.353234099856795,88.108703737214384,135.62720215239455,35.317783645090863]
[null,2040,63.792410591333017,62.532428575664859,28.479159560518468,52.401653591353984,182.26662118731821,29.597923884871225,17.462420691105883,89.870877811958636,137.68214123785438,35.852542064750004]
[null,2041,64.13768515564216,62.871577757892688,28.615350589276126,52.652245084268102,183.13824377136714,29.79484016238812,17.57040827342297,91.668295368197832,139.76838079115535,36.395438853729026]
[null,2042,64.477281246949715,63.205183896917347,28.748404761692676,52.897064761514507,183.989790474833,29.990352687531164,17.677293084644884,93.501661275561787,141.8864008267777,36.946598683108135]
[null,2043,64.415417169535374,63.538744840182694,28.880926122704626,53.140904065776517,184.83792718530955,30.186864189372066,17.78453761409645,95.371694501073023,144.03668878416741,37.506148149754118]
[null,2044,64.729649669158775,63.872547536830652,29.01304088206583,53.383995223001143,185.68346164522123,30.384519402443413,17.892225246723129,97.279128391094503,146.21973964382374,38.074215806378511]
[null,2045,65.048608127795461,64.20689451060673,29.144882450284388,53.626583708523327,186.52724768182011,30.583470218708751,18.000443638517179,99.224710958916404,148.43605604522432,38.650932192070442]

{"sheet":"NG Summary","index":4,"n_rows":19,"n_cols":13,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,4,1,6],[1,7,1,9],[1,10,1,12]]}
[]
[null,null,null,null,2022,null,null,2029,null,null,2037]
[null,null,"Short Description","Long Description","$/MWh","Fixed Cost $/kW-yr","Variable Cost $/MWh","$/MWh","Fixed Cost $/kW-yr","Variable Cost $/MWh","$/MWh","Fixed Cost $/kW-yr","Variable Cost $/MWh"]
[null,null,{"$f":"'Resource Options'!B7","v":"Advanced Small Frame CT"},{"$f":"'Resource Options'!C7","v":"GE- 7E.03 Simple Cycle"},{"$f":"'ID Fuel Gen'!$C$35","v":58.506098695138725},{"$f":"'ID Fuel Gen'!$C$36","v":131.56844924410603},{"$f":"'ID Fuel Gen'!$C$37","v":42.384884995669772},{"$f":"'ID Fuel Gen'!$FH$35","v":76.37791889848026},{"$f":"'ID Fuel Gen'!$FH$36","v":150.12278420229345},{"$f":"'ID Fuel Gen'!$FH$37","v":57.983223975883881},{"$f":"'ID Fuel Gen'!$MJ$35","v":91.543593227544619},{"$f":"'ID Fuel Gen'!$MJ$36","v":173.3884852398771},{"$f":"'ID Fuel Gen'!$MJ$37","v":70.298128683129917}]
[null,null,{"$f":"'Resource Options'!B8","v":"Frame/Aero Hybrid CT"},{"$f":"'Resource Options'!C8","v":"GE-LMS100PB Wet Intercooler DLN"},{"$f":"'ID Fuel Gen'!$C$71","v":51.37164204313288},{"$f":"'ID Fuel Gen'!$C$72","v":137.9832464386798},{"$f":"'ID Fuel Gen'!$C$73","v":34.464416826414777},{"$f":"'ID Fuel Gen'!$FH$71","v":66.213773876853594},{"$f":"'ID Fuel Gen'!$FH$72","v":157.4360492405325},{"$f":"'ID Fuel Gen'!$FH$73","v":46.922977273347691},{"$f":"'ID Fuel Gen'!$MJ$71","v":79.881537849639216},{"$f":"'ID Fuel Gen'!$MJ$72","v":181.81970304869577},{"$f":"'ID Fuel Gen'!$MJ$73","v":57.60298775299951}]
[null,null,{"$f":"'Resource Options'!B9","v":"Large Reciprocating Engine Facility"},{"$f":"'Resource Options'!C9","v":"10X Wartsila 18V50SG-B"},{"$f":"'ID Fuel Gen'!$C$107","v":51.239843746731921},{"$f":"'ID Fuel Gen'!$C$108","v":142.48043061082569},{"$f":"'ID Fuel Gen'!$C$109","v":33.781574054673683},{"$f":"'ID Fuel Gen'!$FH$107","v":65.056508408511121},{"$f":"'ID Fuel Gen'!$FH$108","v":158.22901583898354},{"$f":"'ID Fuel Gen'!$FH$109","v":45.66854881445834},{"$f":"'ID Fuel Gen'!$MJ$107","v":77.822010474007783},{"$f":"'ID Fuel Gen'!$MJ$108","v":178.37967667338819},{"$f":"'ID Fuel Gen'!$MJ$109","v":55.964970250341118}]
[null,null,{"$f":"'Resource Options'!B10","v":"Small Reciprocating Engine Facility (Option 2)"},{"$f":"'Resource Options'!C10","v":"Jenbacher 920"},{"$f":"'ID Fuel Gen'!$C$143","v":56.323595425300162},{"$f":"'ID Fuel Gen'!$C$144","v":170.51117089008417},{"$f":"'ID Fuel Gen'!$C$145","v":35.430691086467093},{"$f":"'ID Fuel Gen'!$FH$143","v":70.593370906537018},{"$f":"'ID Fuel Gen'!$FH$144","v":189.53382148811647},{"$f":"'ID Fuel Gen'!$FH$145","v":47.369602160750091},{"$f":"'ID Fuel Gen'!$MJ$143","v":84.098924067716766},{"$f":"'ID Fuel Gen'!$MJ$144","v":213.90567689355569},{"$f":"'ID Fuel Gen'!$MJ$145","v":57.888847498884289}]
[null,null,{"$f":"'Resource Options'!B11","v":"Modern Small Frame CT"},{"$f":"'Resource Options'!C11","v":"Siemens- SGT-800-57"},{"$f":"'ID Fuel Gen'!$C$179","v":56.540900202332004},{"$f":"'ID Fuel Gen'!$C$180","v":147.02924180464339},{"$f":"'ID Fuel Gen'!$C$181","v":38.525260124323459},{"$f":"'ID Fuel Gen'!$FH$179","v":72.852001867647488},{"$f":"'ID Fuel Gen'!$FH$180","v":167.7886160339649},{"$f":"'ID Fuel Gen'!$FH$181","v":52.292694898823676},{"$f":"'ID Fuel Gen'!$MJ$179","v":87.899960672904839},{"$f":"'ID Fuel Gen'!$MJ$180","v":193.85388903761253},{"$f":"'ID Fuel Gen'!$MJ$181","v":64.146849728728398}]
[null,null,{"$f":"'Resource Options'!B12","v":"Aero CT option 2"},{"$f":"'Resource Options'!C12","v":"GE- LM6000- PF Sprint"},{"$f":"'ID Fuel Gen'!$C$215","v":58.40954012090436},{"$f":"'ID Fuel Gen'!$C$216","v":170.5080333500793},{"$f":"'ID Fuel Gen'!$C$217","v":37.517020227986741},{"$f":"'ID Fuel Gen'!$FH$215","v":74.72708154894471},{"$f":"'ID Fuel Gen'!$FH$216","v":194.58182936885319},{"$f":"'ID Fuel Gen'!$FH$217","v":50.884775347791326},{"$f":"'ID Fuel Gen'!$MJ$215","v":90.134737150531521},{"$f":"'ID Fuel Gen'!$MJ$216","v":226.28472049490281},{"$f":"'ID Fuel Gen'!$MJ$217","v":62.407843985935266}]
[null,null,{"$f":"'Resource Options'!B13","v":"1 on 1 Large CCCT option 2"},{"$f":"'Resource Options'!C13","v":"Siemens- SGT6-9000HL CCCT"},{"$f":"'ID Fuel Gen'!$C$251","v":39.86843018465612},{"$f":"'ID Fuel Gen'!$C$252","v":113.99694825639641},{"$f":"'ID Fuel Gen'!$C$253","v":25.900270078740771},{"$f":"'ID Fuel Gen'!$FH$251","v":50.686307301891205},{"$f":"'ID Fuel Gen'!$FH$252","v":127.08595458567378},{"$f":"'ID Fuel Gen'!$FH$253","v":35.114338156952492},{"$f":"'ID Fuel Gen'!$MJ$251","v":60.696694278806817},{"$f":"'ID Fuel Gen'!$MJ$252","v":143.92247548302453},{"$f":"'ID Fuel Gen'!$MJ$253","v":43.061729386018399}]
[null,null,{"$f":"'Resource Options'!B14","v":"1 on 1 modern CCCT"},{"$f":"'Resource Options'!C14","v":"GE - 7F.04 One on One"},{"$f":"'ID Fuel Gen'!$C$287","v":47.174842445162362},{"$f":"'ID Fuel Gen'!$C$288","v":161.38541468601133},{"$f":"'ID Fuel Gen'!$C$289","v":27.400126142901495},{"$f":"'ID Fuel Gen'!$FH$287","v":59.14153516626132},{"$f":"'ID Fuel Gen'!$FH$288","v":180.22563226985946},{"$f":"'ID Fuel Gen'!$FH$289","v":37.058308156770138},{"$f":"'ID Fuel Gen'!$MJ$287","v":70.477881843113295},{"$f":"'ID Fuel Gen'!$MJ$288","v":204.51426607018337},{"$f":"'ID Fuel Gen'!$MJ$289","v":45.418544237101514}]
[null,null,{"$f":"'Resource Options'!B15","v":"3 x 2 small CCCT"},{"$f":"'Resource Options'!C15","v":"Siemens- SGT-800 3 on 2"},{"$f":"'ID Fuel Gen'!$C$323","v":55.955654092803478},{"$f":"'ID Fuel Gen'!$C$324","v":219.4114875967787},{"$f":"'ID Fuel Gen'!$C$325","v":29.070945030805415},{"$f":"'ID Fuel Gen'!$FH$323","v":69.097065018241366},{"$f":"'ID Fuel Gen'!$FH$324","v":244.88905589095907},{"$f":"'ID Fuel Gen'!$FH$325","v":39.090564026848092},{"$f":"'ID Fuel Gen'!$MJ$323","v":81.868311692265735},{"$f":"'ID Fuel Gen'!$MJ$324","v":277.71098124802779},{"$f":"'ID Fuel Gen'!$MJ$325","v":47.840107353684694}]
[]
[]
[]
[]
[null,null,"Green = Recip"]
[null,null,"Blue = Gas Combustion Turbine"]
[null,null,"Red = CCCT"]

{"sheet":"Upgrade Summary","index":5,"n_rows":16,"n_cols":12,"rows_kept":16,"cut":false,"hidden":false,"merged":[[1,3,1,5],[1,6,1,8],[1,9,1,11]]}
[]
[null,null,null,2022,null,null,2029,null,null,2037]
[null,null,"Short Description","$/MWh","Fixed Cost $/kW-yr","Variable Cost $/MWh","$/MWh","Fixed Cost $/kW-yr","Variable Cost $/MWh","$/MWh","Fixed Cost $/kW-yr","Variable Cost $/MWh"]
[]
[null,null,{"$f":"'Resource Options'!$B$45","v":"Rathdrum Supplemental Compression - 2 unit operation"},{"$f":"Upgrades!C37","v":47.122855007420888},{"$f":"Upgrades!C38","v":92.429281745753613},{"$f":"Upgrades!C39","v":35.569194789201688},{"$f":"Upgrades!C303","v":61.740470339260703},{"$f":"Upgrades!C304","v":102.70771777114598},{"$f":"Upgrades!C305","v":48.902005617867445},{"$f":"Upgrades!C607","v":74.659682049425868},{"$f":"Upgrades!C608","v":115.87048861623607},{"$f":"Upgrades!C609","v":60.175870972396339}]
[null,null,{"$f":"'Resource Options'!$B$46","v":"Rathdrum CT 2055 Uprates - 2 unit operation"},{"$f":"Upgrades!Z37","v":34.244457773164676},{"$f":"Upgrades!Z38","v":99.856594864665112},{"$f":"Upgrades!Z39","v":21.762383415081526},{"$f":"Upgrades!Z303","v":43.465606910496781},{"$f":"Upgrades!Z304","v":110.7489251523446},{"$f":"Upgrades!Z305","v":29.621991266453701},{"$f":"Upgrades!Z607","v":51.944413991316452},{"$f":"Upgrades!Z608","v":124.65954575322914},{"$f":"Upgrades!Z609","v":36.361970772162813}]
[null,null,{"$f":"'Resource Options'!$B$47","v":"Rathdrum CT: Inlet Evaporation - 2 unit operation"},{"$f":"Upgrades!AW37","v":44.975868992553352},{"$f":"Upgrades!AW38","v":31.673750470816774},{"$f":"Upgrades!AW39","v":41.016650183701252},{"$f":"Upgrades!AW303","v":61.402724381439533},{"$f":"Upgrades!AW304","v":35.226852101807353},{"$f":"Upgrades!AW305","v":56.999367868713605},{"$f":"Upgrades!AW607","v":75.294647936003415},{"$f":"Upgrades!AW608","v":39.782604566847297},{"$f":"Upgrades!AW609","v":70.321822365147497}]
[null,null,{"$f":"'Resource Options'!$B$48","v":"Kettle Falls Turbine Generator Upgrade"},{"$f":"Upgrades!BT37","v":53.334283041521118},{"$f":"Upgrades!BT38","v":162.76228706611579},{"$f":"Upgrades!BT39","v":31.038079333834034},{"$f":"Upgrades!BT303","v":66.112967360240361},{"$f":"Upgrades!BT266","v":177.86614760045774},{"$f":"Upgrades!BT267","v":39.675797110601778},{"$f":"Upgrades!BT607","v":71.761913393136652},{"$f":"Upgrades!BT608","v":203.19011277039223},{"$f":"Upgrades!BT609","v":43.927651369795242}]
[null,null,{"$f":"'Resource Options'!$B$49","v":"Long Lake 2nd Powerhouse "},{"$f":"Upgrades!CQ37","v":97.538660050891181},{"$f":"Upgrades!CQ38","v":290.50914509557435},{"$f":"Upgrades!CQ39","v":0},{"$f":"Upgrades!CQ303","v":112.04126084217405},{"$f":"Upgrades!CQ304","v":333.70369129233131},{"$f":"Upgrades!CQ305","v":0},{"$f":"Upgrades!CQ607","v":131.27419432505513},{"$f":"Upgrades!CQ608","v":390.9870603777444},{"$f":"Upgrades!CQ609","v":0}]
[null,null,{"$f":"'Resource Options'!$B$50","v":"Cabinet Gorge 2nd Powerhouse"},{"$f":"Upgrades!DN37","v":185.57930423364434},{"$f":"Upgrades!DN38","v":273.11335045456963},{"$f":"Upgrades!DN39","v":0},{"$f":"Upgrades!DN303","v":213.17228698551264},{"$f":"Upgrades!DN304","v":313.72139131083918},{"$f":"Upgrades!DN305","v":0},{"$f":"Upgrades!DN607","v":249.76530981628321},{"$f":"Upgrades!DN608","v":367.57461115042753},{"$f":"Upgrades!DN609","v":0}]
[null,null,{"$f":"'Resource Options'!B$44","v":"Wood Biomass"},{"$f":"Upgrades!EK37","v":114.84684919001764},{"$f":"Upgrades!EK38","v":335.62166244756912},{"$f":"Upgrades!EK39","v":38.220898859522407},{"$f":"Upgrades!EK303","v":134.59243442238883},{"$f":"Upgrades!EK304","v":385.52379340614721},{"$f":"Upgrades!EK305","v":46.573303507743397},{"$f":"Upgrades!EK607","v":181.42677909500151},{"$f":"Upgrades!EK608","v":451.70256914389194},{"$f":"Upgrades!EK609","v":78.298338651190576}]
[]
[]
[null,null,"Green = Wood"]
[null,null,"Blue = Hydro"]
[null,null,"Red = Natural Gas"]

{"sheet":"Solar PPA Analysis","index":6,"n_rows":994,"n_cols":78,"rows_kept":994,"cut":false,"hidden":false,"merged":[]}
["Solar Analysis"]
[]
[]
[null,null,"5yr MACRES",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
["Discount Rate",0.08]
["Fed Tax Rate",0.21]
["Debt Rate",0.05]
["Property Tax",0.01]
["Tax Equity Return",7.0000000000000007E-2]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV"]
[null,"2022 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,"2022 Southern NW 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,"2022 Small Solar"]
[null,"Year",null,2022,{"$f":"D12+1","v":2023},{"$f":"E12+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,null,"Year",null,2022,{"$f":"AE12+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,null,"Year",null,2022,{"$f":"BF12+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"D13*(1-'Resource Options'!$AA$22)","v":235337.4},{"$f":"E13*(1-'Resource Options'!$AA$22)","v":234160.71299999999},{"$f":"F13*(1-'Resource Options'!$AA$22)","v":232989.90943499998},{"$f":"G13*(1-'Resource Options'!$AA$22)","v":231824.95988782498},{"$f":"H13*(1-'Resource Options'!$AA$22)","v":230665.83508838585},{"$f":"I13*(1-'Resource Options'!$AA$22)","v":229512.50591294392},{"$f":"J13*(1-'Resource Options'!$AA$22)","v":228364.9433833792},{"$f":"K13*(1-'Resource Options'!$AA$22)","v":227223.11866646231},{"$f":"L13*(1-'Resource Options'!$AA$22)","v":226087.00307313001},{"$f":"M13*(1-'Resource Options'!$AA$22)","v":224956.56805776435},{"$f":"N13*(1-'Resource Options'!$AA$22)","v":223831.78521747552},{"$f":"O13*(1-'Resource Options'!$AA$22)","v":222712.62629138815},{"$f":"P13*(1-'Resource Options'!$AA$22)","v":221599.06315993122},{"$f":"Q13*(1-'Resource Options'!$AA$22)","v":220491.06784413155},{"$f":"R13*(1-'Resource Options'!$AA$22)","v":219388.61250491088},{"$f":"S13*(1-'Resource Options'!$AA$22)","v":218291.66944238634},{"$f":"T13*(1-'Resource Options'!$AA$22)","v":217200.2110951744},{"$f":"U13*(1-'Resource Options'!$AA$22)","v":216114.21003969852},{"$f":"V13*(1-'Resource Options'!$AA$22)","v":215033.63898950003},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D12-$D$12)","v":262800},{"$f":"AE13*(1-'Resource Options'!$AA$22)","v":261486},{"$f":"AF13*(1-'Resource Options'!$AA$22)","v":260178.57},{"$f":"AG13*(1-'Resource Options'!$AA$22)","v":258877.67715},{"$f":"AH13*(1-'Resource Options'!$AA$22)","v":257583.28876425},{"$f":"AI13*(1-'Resource Options'!$AA$22)","v":256295.37232042875},{"$f":"AJ13*(1-'Resource Options'!$AA$22)","v":255013.89545882662},{"$f":"AK13*(1-'Resource Options'!$AA$22)","v":253738.82598153249},{"$f":"AL13*(1-'Resource Options'!$AA$22)","v":252470.13185162481},{"$f":"AM13*(1-'Resource Options'!$AA$22)","v":251207.7811923667},{"$f":"AN13*(1-'Resource Options'!$AA$22)","v":249951.74228640486},{"$f":"AO13*(1-'Resource Options'!$AA$22)","v":248701.98357497284},{"$f":"AP13*(1-'Resource Options'!$AA$22)","v":247458.47365709796},{"$f":"AQ13*(1-'Resource Options'!$AA$22)","v":246221.18128881246},{"$f":"AR13*(1-'Resource Options'!$AA$22)","v":244990.07538236838},{"$f":"AS13*(1-'Resource Options'!$AA$22)","v":243765.12500545653},{"$f":"AT13*(1-'Resource Options'!$AA$22)","v":242546.29938042923},{"$f":"AU13*(1-'Resource Options'!$AA$22)","v":241333.56788352708},{"$f":"AV13*(1-'Resource Options'!$AA$22)","v":240126.90004410944},{"$f":"AW13*(1-'Resource Options'!$AA$22)","v":238926.26554388891},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":10950},{"$f":"BF13*(1-'Resource Options'!$AA$22)","v":10895.25},{"$f":"BG13*(1-'Resource Options'!$AA$22)","v":10840.77375},{"$f":"BH13*(1-'Resource Options'!$AA$22)","v":10786.56988125},{"$f":"BI13*(1-'Resource Options'!$AA$22)","v":10732.637031843749},{"$f":"BJ13*(1-'Resource Options'!$AA$22)","v":10678.97384668453},{"$f":"BK13*(1-'Resource Options'!$AA$22)","v":10625.578977451107},{"$f":"BL13*(1-'Resource Options'!$AA$22)","v":10572.451082563852},{"$f":"BM13*(1-'Resource Options'!$AA$22)","v":10519.588827151032},{"$f":"BN13*(1-'Resource Options'!$AA$22)","v":10466.990883015276},{"$f":"BO13*(1-'Resource Options'!$AA$22)","v":10414.655928600199},{"$f":"BP13*(1-'Resource Options'!$AA$22)","v":10362.582648957199},{"$f":"BQ13*(1-'Resource Options'!$AA$22)","v":10310.769735712413},{"$f":"BR13*(1-'Resource Options'!$AA$22)","v":10259.21588703385},{"$f":"BS13*(1-'Resource Options'!$AA$22)","v":10207.919807598681},{"$f":"BT13*(1-'Resource Options'!$AA$22)","v":10156.880208560688},{"$f":"BU13*(1-'Resource Options'!$AA$22)","v":10106.095807517884},{"$f":"BV13*(1-'Resource Options'!$AA$22)","v":10055.565328480294},{"$f":"BW13*(1-'Resource Options'!$AA$22)","v":10005.287501837893},{"$f":"BX13*(1-'Resource Options'!$AA$22)","v":9955.2610643287026}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M33","v":32.102213461368727},{"$f":"D14","v":32.102213461368727},{"$f":"E14","v":32.102213461368727},32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P33","v":28.812539136914978},{"$f":"AE14","v":28.812539136914978},{"$f":"AF14","v":28.812539136914978},28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,28.812539136914978,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S33","v":63.145526354291007},{"$f":"BF14","v":63.145526354291007},{"$f":"BG14","v":63.145526354291007},63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007,63.145526354291007]
[null,"Revenue",null,{"$f":"D14*D13","v":7592815.5278829318},{"$f":"E14*E13","v":7554851.4502435168},7517077.1929922989,7479491.8070273371,7442094.3479922004,7404883.8762522396,7367859.4568709778,7331020.1595866233,7294365.0587886898,7257893.2334947465,7221603.7673272733,7185495.7484906362,7149568.269748183,7113820.4283994427,7078251.3262574449,7042860.0696261572,7007645.7692780271,6972607.5404316364,6937744.5027294783,6903055.7802158315,null,null,null,null,null,"Revenue",null,{"$f":"AE14*AE13","v":7571935.285181256},7534075.6087553501,7496405.2307115737,7458923.2045580158,7421628.588535225,7384520.4455925496,7347597.8433645871,7310859.8541477639,7274305.5548770251,7237934.0271026399,7201744.356967126,7165735.6351822913,7129906.957006379,7094257.4222213468,7058786.1351102395,7023492.2044346882,6988374.7434125142,6953432.869695452,6918665.7053469745,6884072.3768202402,null,null,null,null,null,"Revenue",null,{"$f":"BF14*BF13","v":691443.51357948652},687986.29601158912,684546.36453153112,681123.63270887348,677718.01454532903,674329.42447260243,670957.77735023934,667602.98846348817,664264.97352117067,660943.64865356486,657638.93041029701,654350.73575824557,651078.98207945423,647823.58716905699,644584.46923321171,641361.54688704561,638154.73915261042,634963.96545684733,631789.14562956314,628630.19990141527]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1092420},{"$f":"HLOOKUP(E12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1114268.3999999999},{"$f":"HLOOKUP(F12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1136553.7679999999},{"$f":"HLOOKUP(G12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1159284.8433600003},{"$f":"HLOOKUP(H12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1182470.5402271999},{"$f":"HLOOKUP(I12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1206119.951031744},{"$f":"HLOOKUP(J12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(K12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(L12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(M12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(N12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(O12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(P12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(Q12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(R12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(S12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(T12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(U12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(V12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(W12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1092420},{"$f":"HLOOKUP(AF12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1114268.3999999999},{"$f":"HLOOKUP(AG12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1136553.7679999999},{"$f":"HLOOKUP(AH12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1159284.8433600003},{"$f":"HLOOKUP(AI12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1182470.5402271999},{"$f":"HLOOKUP(AJ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1206119.951031744},{"$f":"HLOOKUP(AK12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(AL12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(AM12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(AN12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(AO12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(AP12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(AQ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AR12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AS12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AT12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AU12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AV12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AW12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AX12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":72828},{"$f":"HLOOKUP(BG12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":74284.56},{"$f":"HLOOKUP(BH12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":75770.251199999999},{"$f":"HLOOKUP(BI12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":77285.656224000006},{"$f":"HLOOKUP(BJ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":78831.369348480002},{"$f":"HLOOKUP(BK12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":80407.996735449604},{"$f":"HLOOKUP(BL12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":82016.156670158598},{"$f":"HLOOKUP(BM12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":83656.479803561786},{"$f":"HLOOKUP(BN12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":85329.609399633016},{"$f":"HLOOKUP(BO12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":87036.201587625663},{"$f":"HLOOKUP(BP12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":88776.925619378191},{"$f":"HLOOKUP(BQ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":90552.464131765766},{"$f":"HLOOKUP(BR12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BS12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BT12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BU12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BV12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BW12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BX12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BY12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D13","v":0},{"$f":"HLOOKUP(E12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E13","v":0},{"$f":"HLOOKUP(F12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F13","v":0},{"$f":"HLOOKUP(G12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G13","v":0},{"$f":"HLOOKUP(H12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H13","v":0},{"$f":"HLOOKUP(I12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I13","v":0},{"$f":"HLOOKUP(J12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J13","v":0},{"$f":"HLOOKUP(K12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K13","v":0},{"$f":"HLOOKUP(L12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L13","v":0},{"$f":"HLOOKUP(M12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M13","v":0},{"$f":"HLOOKUP(N12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N13","v":0},{"$f":"HLOOKUP(O12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O13","v":0},{"$f":"HLOOKUP(P12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P13","v":0},{"$f":"HLOOKUP(Q12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q13","v":0},{"$f":"HLOOKUP(R12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R13","v":0},{"$f":"HLOOKUP(S12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S13","v":0},{"$f":"HLOOKUP(T12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T13","v":0},{"$f":"HLOOKUP(U12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U13","v":0},{"$f":"HLOOKUP(V12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V13","v":0},{"$f":"HLOOKUP(W12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W13","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE13","v":0},{"$f":"HLOOKUP(AF12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF13","v":0},{"$f":"HLOOKUP(AG12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG13","v":0},{"$f":"HLOOKUP(AH12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH13","v":0},{"$f":"HLOOKUP(AI12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI13","v":0},{"$f":"HLOOKUP(AJ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ13","v":0},{"$f":"HLOOKUP(AK12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK13","v":0},{"$f":"HLOOKUP(AL12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL13","v":0},{"$f":"HLOOKUP(AM12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM13","v":0},{"$f":"HLOOKUP(AN12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN13","v":0},{"$f":"HLOOKUP(AO12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO13","v":0},{"$f":"HLOOKUP(AP12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP13","v":0},{"$f":"HLOOKUP(AQ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ13","v":0},{"$f":"HLOOKUP(AR12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR13","v":0},{"$f":"HLOOKUP(AS12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS13","v":0},{"$f":"HLOOKUP(AT12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT13","v":0},{"$f":"HLOOKUP(AU12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU13","v":0},{"$f":"HLOOKUP(AV12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV13","v":0},{"$f":"HLOOKUP(AW12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW13","v":0},{"$f":"HLOOKUP(AX12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX13","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF13","v":0},{"$f":"HLOOKUP(BG12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG13","v":0},{"$f":"HLOOKUP(BH12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH13","v":0},{"$f":"HLOOKUP(BI12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI13","v":0},{"$f":"HLOOKUP(BJ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ13","v":0},{"$f":"HLOOKUP(BK12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK13","v":0},{"$f":"HLOOKUP(BL12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL13","v":0},{"$f":"HLOOKUP(BM12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM13","v":0},{"$f":"HLOOKUP(BN12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN13","v":0},{"$f":"HLOOKUP(BO12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO13","v":0},{"$f":"HLOOKUP(BP12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP13","v":0},{"$f":"HLOOKUP(BQ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ13","v":0},{"$f":"HLOOKUP(BR12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR13","v":0},{"$f":"HLOOKUP(BS12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS13","v":0},{"$f":"HLOOKUP(BT12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT13","v":0},{"$f":"HLOOKUP(BU12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU13","v":0},{"$f":"HLOOKUP(BV12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV13","v":0},{"$f":"HLOOKUP(BW12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW13","v":0},{"$f":"HLOOKUP(BX12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX13","v":0},{"$f":"HLOOKUP(BY12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY13","v":0}]
[null,"B&O Tax",null,{"$f":"D15*0.00275","v":20880.24270167806},{"$f":"E15*0.00275","v":20775.84148816967},20671.962280728821,20568.602469325175,20465.759456978551,20363.430659693659,20261.613506395188,20160.305438863212,20059.503911668897,19959.206392110551,19859.410360149999,19760.11330834925,19661.312741807502,19563.006178098465,19465.191147207974,19367.86519147193,19271.025865514574,19174.670736186999,19078.797382506065,18983.403395593534,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF15*0.00275","v":1901.4696623435877},{"$f":"BG15*0.00275","v":1891.9623140318699},1882.5025024617105,1873.089989949402,1863.7245399996548,1854.4059172996565,1845.1338877131582,1835.9082182745924,1826.7286771832191,1817.5950337973034,1808.5070586283166,1799.4645233351753,1790.467200718499,1781.5148647149067,1772.6072903913321,1763.7442539393753,1754.9255326696787,1746.15090500633,1737.4201504812986,1728.733049728892]
[null,"Property Tax",null,{"$f":"C42*$B$8","v":1021901.0712508799},{"$f":"D42*$B$8","v":964961.23409484897},911194.05733282922,860422.76185061038,812480.41858136805,767209.39966575196,724460.86019307002,684094.24881960545,645976.84565504536,609983.32589765708,575995.34778350184,543901.16349492094,513595.25174901437,484977.97085811279,457955.23112155392,432438.18547163106,408342.93735660182,385590.26490031468,364105.36043152912,343817.58452653704,null,null,null,null,null,"Property Tax",null,{"$f":"AD42*$B$8","v":1021901.0712508799},{"$f":"AE42*$B$8","v":964961.23409484897},911194.05733282922,860422.76185061038,812480.41858136805,767209.39966575196,724460.86019307002,684094.24881960545,645976.84565504536,609983.32589765708,575995.34778350184,543901.16349492094,513595.25174901437,484977.97085811279,457955.23112155392,432438.18547163106,408342.93735660182,385590.26490031468,364105.36043152912,343817.58452653704,null,null,null,null,null,"Property Tax",null,{"$f":"BE42*$B$8","v":98357.97810789723},{"$f":"BF42*$B$8","v":92877.51878162926},87702.428018284874,82815.690828121311,78201.240288456727,73843.904717828686,69729.35779358304,65844.071448887073,62175.27139429815,58710.895117649532,55439.552224162086,52350.486986386175,49433.542980842663,46679.12969509339,44078.190995449593,41622.17535164451,39303.007720572947,37113.062996655302,35045.140941534693,33092.442510679204]
[null,"Total Operating Costs",null,{"$f":"SUM(D17:D20)","v":2135201.3139525577},{"$f":"SUM(E17:E20)","v":2100005.4755830187},2068419.7876135581,2040276.2076799357,2015416.7182655465,1993692.7813571896,1974964.823751844,1959101.751311895,1945980.4905612096,1935485.5561041525,1927508.6424343246,1921948.2387797562,1918709.2657068376,1917702.7322765477,1918845.412613905,1922059.5408151494,1927272.5231772037,1934416.6667906903,1943428.9235913081,1954250.6490149489,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE17:AE20)","v":2114321.0712508801},2079229.6340948488,2047747.8253328293,2019707.6052106107,1994950.9588085678,1973329.350697496,1954703.2102454489,1938941.4458730319,1925920.9866495407,1915526.3497120419,1907649.2320741746,1902188.1254714071,1899047.9529650304,1898139.726098449,1899380.2214666973,1902691.6756236774,1908001.497311689,1915241.9960545034,1924350.126208802,1935267.2456193552,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF17:BF20)","v":173087.44777024083},169054.04109566112,165355.18172074656,161974.43704207073,158896.33417693639,156106.30737057794,153590.64835145482,151336.45947072346,149331.60947111438,147564.6917390725,146024.98490216859,144702.41564148711,143587.52359596221,142671.42824249738,141945.79764218381,141402.81894905365,141035.17058358178,140835.99597860756,140798.87881050084,140917.81963326267]
[]
[null,"EBITDA",null,{"$f":"D15-D21","v":5457614.213930374},{"$f":"E15-E21","v":5454845.9746604981},5448657.4053787403,5439215.5993474014,5426677.6297266539,5411191.0948950499,5392894.6331191342,5371918.4082747288,5348384.5682274802,5322407.677390594,5294095.1248929482,5263547.50971088,5230859.0040413458,5196117.696122895,5159405.9136435399,5120800.5288110077,5080373.2461008234,5038190.8736409461,4994315.57913817,4948805.1312008826,null,null,null,null,null,"EBITDA",null,{"$f":"AE15-AE21","v":5457614.2139303759},{"$f":"AF15-AF21","v":5454845.9746605009},5448657.405378744,5439215.5993474051,5426677.6297266576,5411191.0948950537,5392894.633119138,5371918.4082747325,5348384.5682274848,5322407.6773905978,5294095.1248929519,5263547.5097108837,5230859.0040413486,5196117.6961228978,5159405.9136435427,5120800.5288110105,5080373.2461008253,5038190.8736409489,4994315.5791381728,4948805.1312008854,null,null,null,null,null,"EBITDA",null,{"$f":"BF15-BF21","v":518356.06580924569},{"$f":"BG15-BG21","v":518932.254915928},519191.18281078455,519149.19566680276,518821.68036839261,518223.11710202449,517367.12899878452,516266.52899276471,514933.36405005632,513378.95691449236,511613.94550812838,509648.32011675846,507491.45848349202,505152.15892655961,502638.67159102787,499958.72793799196,497119.56856902863,494127.96947823977,490990.26681906229,487712.38026815257]
[null,"Before Tax Earnings",null,{"$f":"D23-D43-D33","v":-14395448.422656272},{"$f":"E23-E25-E43","v":-22340863.163363438},-11228768.07743562,-4567239.6903412156,-4579777.6599619631,407963.45005074143,5392894.6331191342,5371918.4082747288,5348384.5682274802,5322407.677390594,5294095.1248929482,5263547.50971088,5230859.0040413458,5196117.696122895,5159405.9136435399,5120800.5288110077,5080373.2461008234,5038190.8736409461,4994315.57913817,4948805.1312008826,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE23-AE43-AE33","v":-14395448.42265627},{"$f":"AF23-AF25-AF43","v":-22340863.163363434},-11228768.077435616,-4567239.6903412119,-4579777.6599619593,407963.45005074516,5392894.633119138,5371918.4082747325,5348384.5682274848,5322407.6773905978,5294095.1248929519,5263547.5097108837,5230859.0040413486,5196117.6961228978,5159405.9136435427,5120800.5288110105,5080373.2461008253,5038190.8736409489,4994315.5791381728,4948805.1312008854,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF23-BF43-BF33","v":-1392501.2129622197},{"$f":"BG23-BG25-BG43","v":-2156404.7496188767},-1086011.0199100983,-443972.12596572685,-444299.641264137,36662.45628575969,517367.12899878452,516266.52899276471,514933.36405005632,513378.95691449236,511613.94550812838,509648.32011675846,507491.45848349202,505152.15892655961,502638.67159102787,499958.72793799196,497119.56856902863,494127.96947823977,490990.26681906229,487712.38026815257]
[null,"ITC",null,{"$f":"-C29*0.3","v":30657032.137526397},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD29*0.3","v":30657032.137526397},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE29*0.3","v":2950739.3432369167},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D24*$B$6-D25","v":-33680076.306284212},-4691581.2643063217,-2358041.2962614801,-959120.33497165528,-961753.30859201215,85672.324510655701,1132507.8729550182,1128102.8657376929,1123160.7593277709,1117705.6122520247,1111759.9762275191,1105344.9770392848,1098480.3908486825,1091184.7161858079,1083475.2418651434,1075368.1110503115,1066878.3816811729,1058020.0834645987,1048806.2716190156,1039249.0775521853,null,null,null,null,null,"Federal Tax",null,{"$f":"AE24*$B$6-AE25","v":-33680076.306284212},-4691581.2643063208,-2358041.2962614791,-959120.33497165446,-961753.30859201145,85672.324510656486,1132507.8729550189,1128102.8657376938,1123160.7593277718,1117705.6122520254,1111759.9762275198,1105344.9770392855,1098480.3908486832,1091184.7161858084,1083475.2418651439,1075368.1110503122,1066878.3816811733,1058020.0834645992,1048806.2716190163,1039249.0775521859,null,null,null,null,null,"Federal Tax",null,{"$f":"BF24*$B$6-BF25","v":-3243164.5979589829},-452844.99741996411,-228062.31418112063,-93234.146452802641,-93302.924665468759,7699.1158200095342,108647.09708974474,108415.97108848058,108136.00645051182,107809.5809520434,107438.92855670696,107026.14722451927,106573.20628153332,106081.95337457751,105554.12103411584,104991.33286697831,104395.10939949601,103766.87359043035,103107.95603200307,102419.59985631204]
[]
[]
[{"$f":"IRR(C29:X29,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-102190107.12508799},{"$f":"D23-D26","v":39137690.520214587},10146427.238966819,7806698.7016402204,6398335.9343190566,6388430.9383186661,5325518.7703843946,4260386.7601641156,4243815.5425370354,4225223.808899709,4204702.0651385691,4182335.1486654291,4158202.532671595,4132378.6131926635,4104932.9799370868,4075930.6717783967,4045432.4177606963,4013494.8644196503,3980170.7901763474,3945509.3075191546,3909556.0536486972,{"$f":"C29*-0.3","v":30657032.137526397},null,null,null,{"$f":"IRR(AD29:AY29,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-102190107.12508799},{"$f":"AE23-AE26","v":39137690.520214587},10146427.238966823,7806698.7016402232,6398335.9343190594,6388430.9383186689,5325518.7703843974,4260386.7601641193,4243815.5425370391,4225223.8088997127,4204702.0651385728,4182335.1486654319,4158202.5326715983,4132378.6131926654,4104932.9799370896,4075930.6717783986,4045432.4177606981,4013494.8644196521,3980170.7901763497,3945509.3075191565,3909556.0536486995,{"$f":"AD29*-0.3","v":30657032.137526397},null,null,null,{"$f":"IRR(BE29:BZ29,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-9835797.8107897229},{"$f":"BF23-BF26","v":3761520.6637682286},971777.25233589206,747253.49699190515,612383.3421196054,612124.60503386136,510524.00128201494,408720.03190903977,407850.5579042841,406797.35759954451,405569.37596244895,404175.01695142139,402622.17289223918,400918.25220195868,399070.2055519821,397084.55055691203,394967.39507101366,392724.45916953264,390361.09588780941,387882.31078705925,385292.78041184053,{"$f":"BE29*-0.3","v":2950739.3432369167}]
[{"$f":"IRR(C30:X30,0.1)","v":8.08018538010844E-2},"ROE",{"$f":"-C49","v":-8755568.5599588882},{"$f":"D29-D33-D35-D44-D25","v":851244.54138861597},328101.30304785818,323212.33331527002,315753.30655051209,305848.31055012112,293613.94803315494,279159.74323018058,262588.52560310066,243996.79196577426,223475.04820463434,201108.13173149433,176975.51573766023,151151.59625872876,123705.96300315205,94703.65484446194,64205.400826761499,32267.847485715523,-1056.2267575873993,-35717.70941478014,-71670.963285237551,{"$f":"X29","v":30657032.137526397},null,null,null,{"$f":"IRR(AD30:AY30,0.1)","v":8.0801853801084844E-2},"ROE",{"$f":"-AD49","v":-8755568.5599588882},{"$f":"AE29-AE33-AE35-AE44-AE25","v":851244.54138861597},328101.3030478619,323212.33331527282,315753.30655051488,305848.31055012485,293613.94803315774,279159.74323018431,262588.52560310438,243996.79196577799,223475.04820463806,201108.13173149712,176975.51573766349,151151.59625873063,123705.96300315484,94703.654844463803,64205.400826763362,32267.847485717386,-1056.226757585071,-35717.709414778277,-71670.963285235222,{"$f":"AY29","v":30657032.137526397},null,null,null,{"$f":"IRR(BE30:BZ30,0.1)","v":8.0458308256607269E-2},"ROE",{"$f":"-BE49","v":-842723.47389604338},{"$f":"BF29-BF33-BF35-BF44-BF25","v":76450.238306227606},26763.381003691582,26967.934040628374,26934.764196882781,26676.02711113877,26203.162130707904,25526.931529148365,24657.457524392696,23604.257219653111,22376.275582557544,20981.91657152999,19429.072512347775,17725.151822067273,15877.105172090698,13891.450177020626,11774.294691122253,9531.3587896412355,7167.995507917949,4689.2104071678477,2099.6800319491304,{"$f":"BZ29","v":2950739.3432369167}]
[]
[]
[null,"Interest",null,{"$f":"C36*$B$7","v":2480744.4253216852},2405720.2957410729,2326944.9596814299,2244230.8568188045,2157381.0488130483,2066188.7504070038,1970436.8370806572,1869897.3280879934,1764330.8436456965,1653486.0349812845,1537098.9858836522,1414892.5843311381,1286575.8627009981,1151843.3049893512,1010374.119392122,861831.47451503132,705861.69739408605,542093.43141709361,370136.75214125158,189582.23890161741,null,null,null,null,null,"Interest",null,{"$f":"AD36*$B$7","v":2480744.4253216852},2405720.2957410729,2326944.9596814299,2244230.8568188045,2157381.0488130483,2066188.7504070038,1970436.8370806572,1869897.3280879934,1764330.8436456965,1653486.0349812845,1537098.9858836522,1414892.5843311381,1286575.8627009981,1151843.3049893512,1010374.119392122,861831.47451503132,705861.69739408605,542093.43141709361,370136.75214125158,189582.23890161741,null,null,null,null,null,"Interest",null,{"$f":"BE36*$B$7","v":238771.65093721231},231550.57846507838,223968.45236933773,216007.21996881004,207647.92594825596,198870.66722667418,189654.54556901334,179977.61782846943,169816.84370089835,159148.03086694868,147945.77739130156,136183.41124187206,123832.92678497109,110864.91810522506,97248.508991491748,82951.279422071762,67939.188374180769,52176.492773895239,35625.662393595427,18247.290494280627]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C48)","v":3981227.0169339348},{"$f":"-PMT($B$7,20,$C48)","v":3981227.0169339348},3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD48)","v":3981227.0169339348},3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,3981227.0169339348,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE48)","v":383193.1003798914},383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914,383193.1003798914]
[null,"Sinking Fund",null,{"$f":"D34-D33","v":1500482.5916122496},{"$f":"E34-E33","v":1575506.7211928619},{"$f":"F34-F33","v":1654282.0572525049},1736996.1601151302,1823845.9681208865,1915038.266526931,2010790.1798532775,2111329.6888459413,2216896.1732882382,2327740.9819526505,2444128.0310502825,2566334.4326027967,2694651.1542329369,2829383.7119445838,2970852.8975418126,3119395.5424189037,3275365.3195398487,3439133.5855168412,3611090.2647926831,3791644.7780323173,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE34-AE33","v":1500482.5916122496},1575506.7211928619,1654282.0572525049,1736996.1601151302,1823845.9681208865,1915038.266526931,2010790.1798532775,2111329.6888459413,2216896.1732882382,2327740.9819526505,2444128.0310502825,2566334.4326027967,2694651.1542329369,2829383.7119445838,2970852.8975418126,3119395.5424189037,3275365.3195398487,3439133.5855168412,3611090.2647926831,3791644.7780323173,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF34-BF33","v":144421.44944267909},151642.52191481303,159224.64801055368,167185.88041108137,175545.17443163545,184322.43315321722,193538.55481087806,203215.48255142197,213376.25667899306,224045.06951294272,235247.32298858985,247009.68913801934,259360.17359492031,272328.18227466632,285944.59138839965,300241.82095781964,315253.91200571065,331016.60760599619,347567.43798629596,364945.80988561077]
[null,"Mortgage Balance",{"$f":"C48","v":49614888.506433703},{"$f":"C36-D35","v":48114405.914821453},{"$f":"D36-E35","v":46538899.193628594},{"$f":"E36-F35","v":44884617.13637609},43147620.97626096,41323775.008140072,39408736.741613142,37397946.561759867,35286616.872913927,33069720.69962569,30741979.717673041,28297851.686622757,25731517.254019961,23036866.099787023,20207482.387842439,17236629.490300626,14117233.947881721,10841868.628341872,7402735.0428250311,3791644.778032348,3.0733644962310791E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD48","v":49614888.506433703},{"$f":"AD36-AE35","v":48114405.914821453},46538899.193628594,44884617.13637609,43147620.97626096,41323775.008140072,39408736.741613142,37397946.561759867,35286616.872913927,33069720.69962569,30741979.717673041,28297851.686622757,25731517.254019961,23036866.099787023,20207482.387842439,17236629.490300626,14117233.947881721,10841868.628341872,7402735.0428250311,3791644.778032348,3.0733644962310791E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE48","v":4775433.0187442461},{"$f":"BE36-BF35","v":4631011.569301567},4479369.0473867543,4320144.3993762005,4152958.518965119,3977413.3445334835,3793090.9113802663,3599552.3565693884,3396336.8740179664,3182960.6173389736,2958915.5478260308,2723668.224837441,2476658.5356994215,2217298.3621045011,1944970.1798298347,1659025.588441435,1358783.7674836153,1043529.8554779047,712513.24787190848,364945.80988561251,1.7462298274040222E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C29)/20","v":5109505.3562543998},{"$f":"-($C29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D39:D39)","v":5109505.3562543998},{"$f":"SUM($D39:E39)","v":10219010.7125088},{"$f":"SUM($D39:F39)","v":15328516.0687632},{"$f":"SUM($D39:G39)","v":20438021.425017599},{"$f":"SUM($D39:H39)","v":25547526.781271998},{"$f":"SUM($D39:I39)","v":30657032.137526397},{"$f":"SUM($D39:J39)","v":35766537.493780799},{"$f":"SUM($D39:K39)","v":40876042.850035198},{"$f":"SUM($D39:L39)","v":45985548.206289597},{"$f":"SUM($D39:M39)","v":51095053.562543996},{"$f":"SUM($D39:N39)","v":56204558.918798395},{"$f":"SUM($D39:O39)","v":61314064.275052793},{"$f":"SUM($D39:P39)","v":66423569.631307192},{"$f":"SUM($D39:Q39)","v":71533074.987561598},{"$f":"SUM($D39:R39)","v":76642580.343815997},{"$f":"SUM($D39:S39)","v":81752085.700070396},{"$f":"SUM($D39:T39)","v":86861591.056324795},{"$f":"SUM($D39:U39)","v":91971096.412579194},{"$f":"SUM($D39:V39)","v":97080601.768833593},{"$f":"SUM($D39:W39)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE39:AE39)","v":5109505.3562543998},{"$f":"SUM($AE39:AF39)","v":10219010.7125088},{"$f":"SUM($AE39:AG39)","v":15328516.0687632},{"$f":"SUM($AE39:AH39)","v":20438021.425017599},{"$f":"SUM($AE39:AI39)","v":25547526.781271998},{"$f":"SUM($AE39:AJ39)","v":30657032.137526397},{"$f":"SUM($AE39:AK39)","v":35766537.493780799},{"$f":"SUM($AE39:AL39)","v":40876042.850035198},{"$f":"SUM($AE39:AM39)","v":45985548.206289597},{"$f":"SUM($AE39:AN39)","v":51095053.562543996},{"$f":"SUM($AE39:AO39)","v":56204558.918798395},{"$f":"SUM($AE39:AP39)","v":61314064.275052793},{"$f":"SUM($AE39:AQ39)","v":66423569.631307192},{"$f":"SUM($AE39:AR39)","v":71533074.987561598},{"$f":"SUM($AE39:AS39)","v":76642580.343815997},{"$f":"SUM($AE39:AT39)","v":81752085.700070396},{"$f":"SUM($AE39:AU39)","v":86861591.056324795},{"$f":"SUM($AE39:AV39)","v":91971096.412579194},{"$f":"SUM($AE39:AW39)","v":97080601.768833593},{"$f":"SUM($AE39:AX39)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF39:BF39)","v":491789.89053948614},{"$f":"SUM($BF39:BG39)","v":983579.78107897227},{"$f":"SUM($BF39:BH39)","v":1475369.6716184583},{"$f":"SUM($BF39:BI39)","v":1967159.5621579445},{"$f":"SUM($BF39:BJ39)","v":2458949.4526974307},{"$f":"SUM($BF39:BK39)","v":2950739.3432369167},{"$f":"SUM($BF39:BL39)","v":3442529.2337764027},{"$f":"SUM($BF39:BM39)","v":3934319.1243158886},{"$f":"SUM($BF39:BN39)","v":4426109.0148553746},{"$f":"SUM($BF39:BO39)","v":4917898.9053948605},{"$f":"SUM($BF39:BP39)","v":5409688.7959343465},{"$f":"SUM($BF39:BQ39)","v":5901478.6864738325},{"$f":"SUM($BF39:BR39)","v":6393268.5770133184},{"$f":"SUM($BF39:BS39)","v":6885058.4675528044},{"$f":"SUM($BF39:BT39)","v":7376848.3580922903},{"$f":"SUM($BF39:BU39)","v":7868638.2486317763},{"$f":"SUM($BF39:BV39)","v":8360428.1391712623},{"$f":"SUM($BF39:BW39)","v":8852218.0297107492},{"$f":"SUM($BF39:BX39)","v":9344007.9202502351},{"$f":"SUM($BF39:BY39)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C29-D40","v":97080601.768833593},91971096.412579194,86861591.056324795,81752085.700070396,76642580.343815997,71533074.987561598,66423569.631307192,61314064.275052793,56204558.918798395,51095053.562543996,45985548.206289597,40876042.850035198,35766537.493780799,30657032.137526393,25547526.781271994,20438021.425017595,15328516.068763196,10219010.712508798,5109505.3562543988,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD29-AE40","v":97080601.768833593},{"$f":"-$AD29-AF40","v":91971096.412579194},86861591.056324795,81752085.700070396,76642580.343815997,71533074.987561598,66423569.631307192,61314064.275052793,56204558.918798395,51095053.562543996,45985548.206289597,40876042.850035198,35766537.493780799,30657032.137526393,25547526.781271994,20438021.425017595,15328516.068763196,10219010.712508798,5109505.3562543988,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE29-BF40","v":9344007.920250237},{"$f":"-$BE29-BG40","v":8852218.029710751},8360428.1391712651,7868638.2486317782,7376848.3580922922,6885058.4675528063,6393268.5770133203,5901478.6864738343,5409688.7959343484,4917898.9053948624,4426109.0148553764,3934319.1243158905,3442529.2337764045,2950739.3432369186,2458949.4526974326,1967159.5621579466,1475369.6716184607,983579.78107897379,491789.89053948782,0]
[null,"Prop. Tax Value",{"$f":"-C29","v":102190107.12508799},{"$f":"C42/(($C42/$X42)^(1/21))","v":96496123.409484893},{"$f":"D42/(($C42/$X42)^(1/21))","v":91119405.733282924},86042276.185061038,81248041.858136803,76720939.96657519,72446086.019307002,68409424.881960541,64597684.565504536,60998332.589765705,57599534.778350182,54390116.349492088,51359525.174901433,48497797.08581128,45795523.112155393,43243818.547163107,40834293.73566018,38559026.490031466,36410536.043152913,34381758.452653706,32466023.375641078,{"$f":"X29","v":30657032.137526397},null,null,null,null,"Prop. Tax Value",{"$f":"-AD29","v":102190107.12508799},{"$f":"AD42/(($AD42/$AY42)^(1/21))","v":96496123.409484893},{"$f":"AE42/(($AD42/$AY42)^(1/21))","v":91119405.733282924},86042276.185061038,81248041.858136803,76720939.96657519,72446086.019307002,68409424.881960541,64597684.565504536,60998332.589765705,57599534.778350182,54390116.349492088,51359525.174901433,48497797.08581128,45795523.112155393,43243818.547163107,40834293.73566018,38559026.490031466,36410536.043152913,34381758.452653706,32466023.375641078,{"$f":"AY29","v":30657032.137526397},null,null,null,null,"Prop. Tax Value",{"$f":"-BE29","v":9835797.8107897229},{"$f":"BE42/(($BE42/$BZ42)^(1/21))","v":9287751.8781629261},{"$f":"BF42/(($BE42/$BZ42)^(1/21))","v":8770242.8018284868},8281569.0828121305,7820124.0288456725,7384390.4717828678,6972935.7793583041,6584407.1448887065,6217527.1394298151,5871089.5117649529,5543955.2224162081,5235048.6986386171,4943354.2980842665,4667912.969509339,4407819.0995449591,4162217.5351644512,3930300.7720572944,3711306.2996655302,3504514.0941534694,3309244.2510679206,3124854.7499054549,{"$f":"BZ29","v":2950739.3432369167}]
[null,"Tax Dep",null,{"$f":"($C29*0.85)*-D$4","v":17372318.21126496},27795709.138023935,16677425.48281436,10006455.289688617,10006455.289688617,5003227.6448443085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD$29*0.85)*-D$4","v":17372318.21126496},27795709.138023935,16677425.48281436,10006455.289688617,10006455.289688617,5003227.6448443085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE29*0.85)*-D$4","v":1672085.627834253},2675337.0045348047,1605202.2027208828,963121.32163252961,963121.32163252961,481560.6608162648]
[null,"After Tax Dep. Value",null,{"$f":"D43*$B$6","v":3648186.8243656415},5837098.918985026,3502259.3513910156,2101355.6108346097,2101355.6108346097,1050677.8054173049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE43*$B$6","v":3648186.8243656415},5837098.918985026,3502259.3513910156,2101355.6108346097,2101355.6108346097,1050677.8054173049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF43*$B$6","v":351137.98184519314},561820.77095230902,337092.46257138537,202255.47754283121,202255.47754283121,101127.73877141561]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D44:I44)","v":15168218.154465124},{"$f":"C46/C50","v":0.14843137541580362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE44:AJ44)","v":15168218.154465124},{"$f":"AD46/AD50","v":0.14843137541580362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF44:BK44)","v":1459940.9973672689},{"$f":"BE46/BE50","v":0.14843137541580365}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D25:W25)","v":28651431.904230274},{"$f":"C47/C50","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AE25:AX25)","v":28651431.904230274},{"$f":"AD47/AD50","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BF25:BY25)","v":2757700.320782165},{"$f":"BE47/BE50","v":0.28037383177570091}]
[0.85,"Debt",{"$f":"(C50-C46-C47)*$A48","v":49614888.506433703},{"$f":"C48/C50","v":0.48551557388722116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD50-AD46-AD47)*$A48","v":49614888.506433703},{"$f":"AD48/AD50","v":0.48551557388722116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE50-BE46-BE47)*$A48","v":4775433.0187442461},{"$f":"BE48/BE50","v":0.48551557388722116}]
[0.15,"Equity",{"$f":"(C50-C46-C47)*$A49","v":8755568.5599588882},{"$f":"C49/C50","v":8.5679218921274308E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD50-AD46-AD47)*$A49","v":8755568.5599588882},{"$f":"AD49/AD50","v":8.5679218921274308E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE50-BE46-BE47)*$A49","v":842723.47389604338},{"$f":"BE49/BE50","v":8.5679218921274322E-2}]
[null,"Total",{"$f":"-C29","v":102190107.12508799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD29","v":102190107.12508799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE29","v":9835797.8107897229}]
[null,"Check",{"$f":"SUM(C46:C49)-C50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD46:AD49)-AD50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE46:BE49)-BE50","v":0}]
[null,"2023 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,"2023 Southern NW 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,"2023 Small Solar"]
[null,"Year",null,2023,{"$f":"D53+1","v":2024},{"$f":"E53+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,null,"Year",null,2023,{"$f":"AE53+1","v":2024},{"$f":"AF53+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,null,"Year",null,2023,{"$f":"BF53+1","v":2024},{"$f":"BG53+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$12)","v":237229.55999999997},{"$f":"D54*(1-'Resource Options'!$AA$22)","v":236043.41219999996},{"$f":"E54*(1-'Resource Options'!$AA$22)","v":234863.19513899996},{"$f":"F54*(1-'Resource Options'!$AA$22)","v":233688.87916330496},{"$f":"G54*(1-'Resource Options'!$AA$22)","v":232520.43476748842},{"$f":"H54*(1-'Resource Options'!$AA$22)","v":231357.83259365096},{"$f":"I54*(1-'Resource Options'!$AA$22)","v":230201.04343068271},{"$f":"J54*(1-'Resource Options'!$AA$22)","v":229050.0382135293},{"$f":"K54*(1-'Resource Options'!$AA$22)","v":227904.78802246167},{"$f":"L54*(1-'Resource Options'!$AA$22)","v":226765.26408234937},{"$f":"M54*(1-'Resource Options'!$AA$22)","v":225631.43776193762},{"$f":"N54*(1-'Resource Options'!$AA$22)","v":224503.28057312794},{"$f":"O54*(1-'Resource Options'!$AA$22)","v":223380.76417026229},{"$f":"P54*(1-'Resource Options'!$AA$22)","v":222263.86034941097},{"$f":"Q54*(1-'Resource Options'!$AA$22)","v":221152.54104766392},{"$f":"R54*(1-'Resource Options'!$AA$22)","v":220046.77834242559},{"$f":"S54*(1-'Resource Options'!$AA$22)","v":218946.54445071347},{"$f":"T54*(1-'Resource Options'!$AA$22)","v":217851.8117284599},{"$f":"U54*(1-'Resource Options'!$AA$22)","v":216762.55266981761},{"$f":"V54*(1-'Resource Options'!$AA$22)","v":215678.73990646852},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D53-$D$12)","v":263588.39999999997},{"$f":"AE54*(1-'Resource Options'!$AA$22)","v":262270.45799999998},{"$f":"AF54*(1-'Resource Options'!$AA$22)","v":260959.10570999997},{"$f":"AG54*(1-'Resource Options'!$AA$22)","v":259654.31018144998},{"$f":"AH54*(1-'Resource Options'!$AA$22)","v":258356.03863054272},{"$f":"AI54*(1-'Resource Options'!$AA$22)","v":257064.25843739},{"$f":"AJ54*(1-'Resource Options'!$AA$22)","v":255778.93714520306},{"$f":"AK54*(1-'Resource Options'!$AA$22)","v":254500.04245947703},{"$f":"AL54*(1-'Resource Options'!$AA$22)","v":253227.54224717963},{"$f":"AM54*(1-'Resource Options'!$AA$22)","v":251961.40453594373},{"$f":"AN54*(1-'Resource Options'!$AA$22)","v":250701.59751326402},{"$f":"AO54*(1-'Resource Options'!$AA$22)","v":249448.08952569769},{"$f":"AP54*(1-'Resource Options'!$AA$22)","v":248200.84907806921},{"$f":"AQ54*(1-'Resource Options'!$AA$22)","v":246959.84483267885},{"$f":"AR54*(1-'Resource Options'!$AA$22)","v":245725.04560851544},{"$f":"AS54*(1-'Resource Options'!$AA$22)","v":244496.42038047287},{"$f":"AT54*(1-'Resource Options'!$AA$22)","v":243273.93827857051},{"$f":"AU54*(1-'Resource Options'!$AA$22)","v":242057.56858717767},{"$f":"AV54*(1-'Resource Options'!$AA$22)","v":240847.28074424178},{"$f":"AW54*(1-'Resource Options'!$AA$22)","v":239643.04434052057},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D53-$D$12)","v":10982.849999999999},{"$f":"BF54*(1-'Resource Options'!$AA$22)","v":10927.935749999999},{"$f":"BG54*(1-'Resource Options'!$AA$22)","v":10873.296071249999},{"$f":"BH54*(1-'Resource Options'!$AA$22)","v":10818.929590893749},{"$f":"BI54*(1-'Resource Options'!$AA$22)","v":10764.83494293928},{"$f":"BJ54*(1-'Resource Options'!$AA$22)","v":10711.010768224583},{"$f":"BK54*(1-'Resource Options'!$AA$22)","v":10657.455714383461},{"$f":"BL54*(1-'Resource Options'!$AA$22)","v":10604.168435811544},{"$f":"BM54*(1-'Resource Options'!$AA$22)","v":10551.147593632486},{"$f":"BN54*(1-'Resource Options'!$AA$22)","v":10498.391855664324},{"$f":"BO54*(1-'Resource Options'!$AA$22)","v":10445.899896386003},{"$f":"BP54*(1-'Resource Options'!$AA$22)","v":10393.670396904074},{"$f":"BQ54*(1-'Resource Options'!$AA$22)","v":10341.702044919553},{"$f":"BR54*(1-'Resource Options'!$AA$22)","v":10289.993534694955},{"$f":"BS54*(1-'Resource Options'!$AA$22)","v":10238.543567021481},{"$f":"BT54*(1-'Resource Options'!$AA$22)","v":10187.350849186374},{"$f":"BU54*(1-'Resource Options'!$AA$22)","v":10136.414094940443},{"$f":"BV54*(1-'Resource Options'!$AA$22)","v":10085.73202446574},{"$f":"BW54*(1-'Resource Options'!$AA$22)","v":10035.303364343412},{"$f":"BX54*(1-'Resource Options'!$AA$22)","v":9985.1268475216948}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M34","v":31.677017902279783},{"$f":"D55","v":31.677017902279783},{"$f":"E55","v":31.677017902279783},31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,31.677017902279783,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P34","v":28.318782646304633},{"$f":"AE55","v":28.318782646304633},{"$f":"AF55","v":28.318782646304633},28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,28.318782646304633,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S34","v":62.200612999963909},{"$f":"BF55","v":62.200612999963909},{"$f":"BG55","v":62.200612999963909},62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909,62.200612999963909]
[null,"Revenue",null,{"$f":"D55*D54","v":7514725.0190699548},7477151.393974605,7439765.6370047322,7402566.8088197075,7365553.9747756086,7328726.2049017306,7292082.5738772219,7255622.1610078365,7219344.0502027972,7183247.3299517836,7147331.0933020245,7111594.4378355145,7076036.4656463368,7040656.2833181052,7005453.0019015148,6970425.7368920064,6935573.6082075471,6900895.7401665086,6866391.2614656771,6832059.3051583478,null,null,null,null,null,"Revenue",null,{"$f":"AE55*AE54","v":7464502.6076872032},7427180.0946487682,7390044.1941755237,7353093.9732046463,7316328.5033386229,7279746.8608219298,7243348.1265178202,7207131.3858852303,7171095.7289558044,7135240.2503110245,7099564.0490594702,7064066.2288141726,7028745.8976701014,6993602.1681817509,6958634.1573408414,6923840.9865541374,6889221.7816213667,6854775.6727132602,6820501.7943496946,6786399.2853779458,null,null,null,null,null,"Revenue",null,{"$f":"BF55*BF54","v":683140.00248665351},679724.30247422028,676325.68096184917,672944.05255704001,669579.33229425468,666231.43563278345,662900.27845461958,659585.77706234646,656287.84817703476,653006.40893614956,649741.37689146888,646492.6700070115,643260.20665697649,640043.90562369162,636843.68609557324,633659.46766509535,630491.17032676993,627338.71447513602,624202.02090276033,621081.0107982466]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1114268.3999999999},{"$f":"HLOOKUP(E53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1136553.7679999999},{"$f":"HLOOKUP(F53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1159284.8433600003},{"$f":"HLOOKUP(G53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1182470.5402271999},{"$f":"HLOOKUP(H53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1206119.951031744},{"$f":"HLOOKUP(I53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(J53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(K53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(L53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(M53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(N53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(O53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(P53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(Q53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(R53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(S53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(T53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(U53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(V53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(W53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1114268.3999999999},{"$f":"HLOOKUP(AF53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1136553.7679999999},{"$f":"HLOOKUP(AG53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1159284.8433600003},{"$f":"HLOOKUP(AH53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1182470.5402271999},{"$f":"HLOOKUP(AI53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1206119.951031744},{"$f":"HLOOKUP(AJ53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(AK53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(AL53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(AM53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(AN53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(AO53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(AP53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AQ53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AR53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AS53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AT53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AU53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AV53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AW53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AX53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":74284.56},{"$f":"HLOOKUP(BG53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":75770.251199999999},{"$f":"HLOOKUP(BH53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":77285.656224000006},{"$f":"HLOOKUP(BI53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":78831.369348480002},{"$f":"HLOOKUP(BJ53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":80407.996735449604},{"$f":"HLOOKUP(BK53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":82016.156670158598},{"$f":"HLOOKUP(BL53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":83656.479803561786},{"$f":"HLOOKUP(BM53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":85329.609399633016},{"$f":"HLOOKUP(BN53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":87036.201587625663},{"$f":"HLOOKUP(BO53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":88776.925619378191},{"$f":"HLOOKUP(BP53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":90552.464131765766},{"$f":"HLOOKUP(BQ53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BR53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BS53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BT53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BU53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BV53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BW53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BX53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BY53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D54","v":0},{"$f":"HLOOKUP(E53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E54","v":0},{"$f":"HLOOKUP(F53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F54","v":0},{"$f":"HLOOKUP(G53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G54","v":0},{"$f":"HLOOKUP(H53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H54","v":0},{"$f":"HLOOKUP(I53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I54","v":0},{"$f":"HLOOKUP(J53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J54","v":0},{"$f":"HLOOKUP(K53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K54","v":0},{"$f":"HLOOKUP(L53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L54","v":0},{"$f":"HLOOKUP(M53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M54","v":0},{"$f":"HLOOKUP(N53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N54","v":0},{"$f":"HLOOKUP(O53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O54","v":0},{"$f":"HLOOKUP(P53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P54","v":0},{"$f":"HLOOKUP(Q53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q54","v":0},{"$f":"HLOOKUP(R53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R54","v":0},{"$f":"HLOOKUP(S53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S54","v":0},{"$f":"HLOOKUP(T53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T54","v":0},{"$f":"HLOOKUP(U53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U54","v":0},{"$f":"HLOOKUP(V53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V54","v":0},{"$f":"HLOOKUP(W53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W54","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE54","v":0},{"$f":"HLOOKUP(AF53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF54","v":0},{"$f":"HLOOKUP(AG53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG54","v":0},{"$f":"HLOOKUP(AH53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH54","v":0},{"$f":"HLOOKUP(AI53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI54","v":0},{"$f":"HLOOKUP(AJ53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ54","v":0},{"$f":"HLOOKUP(AK53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK54","v":0},{"$f":"HLOOKUP(AL53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL54","v":0},{"$f":"HLOOKUP(AM53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM54","v":0},{"$f":"HLOOKUP(AN53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN54","v":0},{"$f":"HLOOKUP(AO53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO54","v":0},{"$f":"HLOOKUP(AP53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP54","v":0},{"$f":"HLOOKUP(AQ53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ54","v":0},{"$f":"HLOOKUP(AR53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR54","v":0},{"$f":"HLOOKUP(AS53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS54","v":0},{"$f":"HLOOKUP(AT53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT54","v":0},{"$f":"HLOOKUP(AU53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU54","v":0},{"$f":"HLOOKUP(AV53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV54","v":0},{"$f":"HLOOKUP(AW53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW54","v":0},{"$f":"HLOOKUP(AX53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX54","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF54","v":0},{"$f":"HLOOKUP(BG53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG54","v":0},{"$f":"HLOOKUP(BH53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH54","v":0},{"$f":"HLOOKUP(BI53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI54","v":0},{"$f":"HLOOKUP(BJ53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ54","v":0},{"$f":"HLOOKUP(BK53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK54","v":0},{"$f":"HLOOKUP(BL53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL54","v":0},{"$f":"HLOOKUP(BM53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM54","v":0},{"$f":"HLOOKUP(BN53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN54","v":0},{"$f":"HLOOKUP(BO53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO54","v":0},{"$f":"HLOOKUP(BP53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP54","v":0},{"$f":"HLOOKUP(BQ53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ54","v":0},{"$f":"HLOOKUP(BR53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR54","v":0},{"$f":"HLOOKUP(BS53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS54","v":0},{"$f":"HLOOKUP(BT53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT54","v":0},{"$f":"HLOOKUP(BU53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU54","v":0},{"$f":"HLOOKUP(BV53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV54","v":0},{"$f":"HLOOKUP(BW53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW54","v":0},{"$f":"HLOOKUP(BX53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX54","v":0},{"$f":"HLOOKUP(BY53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY54","v":0}]
[null,"B&O Tax",null,{"$f":"D56*0.00275","v":20665.493802442375},{"$f":"E56*0.00275","v":20562.166333430163},20459.355501763013,20357.058724254195,20255.273430632922,20153.997063479757,20053.227078162359,19952.960942771548,19853.19613805769,19753.930157367406,19655.160506580567,19556.884704047665,19459.100280527426,19361.804779124788,19264.995755229163,19168.670776453015,19072.827422570754,18977.463285457896,18882.575969030611,18788.163089185455,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF56*0.00275","v":1878.6350068382969},{"$f":"BG56*0.00275","v":1869.2418318041057},1859.895622645085,1850.5961445318599,1841.3431638092002,1832.1364479901545,1822.9757657502037,1813.8608869214527,1804.7915824868455,1795.7676245744112,1786.7887864515394,1777.8548425192814,1768.9655683066853,1760.1207404651518,1751.3201367628262,1742.563536079012,1733.8507183986171,1725.181464806624,1716.5555574825908,1707.9727796951781]
[null,"Property Tax",null,{"$f":"C83*$B$8","v":1004814.8853395653},{"$f":"D83*$B$8","v":948827.08226078318},895958.89269422449,846036.49327246833,798895.7459826878,754381.65850334079,712347.87461064209,672656.19297934172,635176.1127956931,599784.40468864841,566364.7055685618,534807.13604128594,505007.93913977093,476869.13918536529,450298.21965720173,425207.81901054556,401515.44344399951,379143.19567118149,358017.51880511403,338068.95451325341,null,null,null,null,null,"Property Tax",null,{"$f":"AD83*$B$8","v":1004814.8853395653},{"$f":"AE83*$B$8","v":948827.08226078318},895958.89269422449,846036.49327246833,798895.7459826878,754381.65850334079,712347.87461064209,672656.19297934172,635176.1127956931,599784.40468864841,566364.7055685618,534807.13604128594,505007.93913977093,476869.13918536529,450298.21965720173,425207.81901054556,401515.44344399951,379143.19567118149,358017.51880511403,338068.95451325341,null,null,null,null,null,"Property Tax",null,{"$f":"BE83*$B$8","v":96713.432713933173},{"$f":"BF83*$B$8","v":91324.606667600412},86236.043421819137,81431.012477475102,76893.715550833731,72609.234630946579,68563.482931274324,64743.158574261666,61135.700856585485,57729.248951282425,54512.602910974092,51475.186843973788,48607.01414220297,45898.654646591422,43341.203642005668,40926.252579765016,38645.861431484962,36492.532583351218,34459.186184992228,32539.136871900642]
[null,"Total Operating Costs",null,{"$f":"SUM(D58:D61)","v":2139748.7791420077},2105943.0165942134,2075703.091555988,2048864.0922239223,2025270.9704450648,2004778.0056191995,1987248.298742231,1972553.2949166084,1960572.3327481356,1951192.2191366886,1944306.8280516285,1939816.7219613495,1937628.7946606348,1937655.9343096332,1939816.7055644772,1944035.0497420859,1950240.002020759,1958365.4247339121,1968349.755866963,1980135.7719171138,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE58:AE61)","v":2119083.285339565},2085380.850260783,2055243.7360542249,2028507.0334996684,2005015.6970144319,1984624.0085557196,1967195.0716640684,1952600.3339738371,1940719.1366100779,1931438.2889793213,1924651.6675450481,1920259.8372573019,1918169.6943801073,1918294.1295305085,1920551.7098092481,1924866.3789656328,1931167.1745981881,1939387.9614484543,1949467.1798979323,1961347.6088279283,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF58:BF61)","v":172876.62772077147},168964.0996994045,165381.59526846424,162112.97797048697,159143.05545009254,156457.52774909534,154042.93850058632,151886.62886081613,149976.69402669798,148301.94219523502,146851.85582919139,145616.55510089413,144586.76339319872,143753.77474339947,143109.42312223825,142646.05344618318,142356.4942268295,142234.0317666427,142272.38581532938,142465.68660590745]
[]
[null,"EBITDA",null,{"$f":"D56-D62","v":5374976.2399279475},{"$f":"E56-E62","v":5371208.3773803916},5364062.5454487447,5353702.7165957857,5340283.0043305438,5323948.1992825307,5304834.2751349909,5283068.8660912281,5258771.7174546616,5232055.1108150948,5203024.265250396,5171777.7158741653,5138407.6709857024,5103000.3490084717,5065636.2963370373,5026390.6871499205,4985333.6061867885,4942530.315432597,4898041.5055987146,4851923.5332412338,null,null,null,null,null,"EBITDA",null,{"$f":"AE56-AE62","v":5345419.3223476382},{"$f":"AF56-AF62","v":5341799.2443879852},5334800.4581212988,5324586.9397049779,5311312.8063241914,5295122.8522662101,5276153.0548537523,5254531.0519113932,5230376.5923457267,5203801.9613317028,5174912.3815144226,5143806.3915568702,5110576.203289994,5075308.0386512429,5038082.447531593,4998974.6075885044,4958054.6070231786,4915387.7112648059,4871034.6144517623,4825051.6765500177,null,null,null,null,null,"EBITDA",null,{"$f":"BF56-BF62","v":510263.37476588204},{"$f":"BG56-BG62","v":510760.20277481579},510944.08569338493,510831.07458655303,510436.27684416214,509773.90788368811,508857.33995403326,507699.14820153033,506311.15415033675,504704.4667409145,502889.52106227749,500876.11490611738,498673.44326377776,496290.13088029216,493734.26297333499,491013.41421891213,488134.67609994044,485104.68270849332,481929.63508743094,478615.32419233915]
[null,"Before Tax Earnings",null,{"$f":"D64-D84-D74","v":-14146143.18937497},{"$f":"E64-E66-E84","v":-21959756.503855787},-11034516.383292962,-4485444.6406492367,-4498864.3529144786,404374.52066001948,5304834.2751349909,5283068.8660912281,5258771.7174546616,5232055.1108150948,5203024.265250396,5171777.7158741653,5138407.6709857024,5103000.3490084717,5065636.2963370373,5026390.6871499205,4985333.6061867885,4942530.315432597,4898041.5055987146,4851923.5332412338,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE64-AE84-AE74","v":-14455386.731627068},{"$f":"AF64-AF66-AF84","v":-22453909.893635951},-11342625.024693061,-4681868.3499836391,-4695142.4833644256,291895.20742190164,5276153.0548537523,5254531.0519113932,5230376.5923457267,5203801.9613317028,5174912.3815144226,5143806.3915568702,5110576.203289994,5075308.0386512429,5038082.447531593,4998974.6075885044,4958054.6070231786,4915387.7112648059,4871034.6144517623,4825051.6765500177,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF64-BF84-BF74","v":-1368644.370304524},{"$f":"BG64-BG66-BG84","v":-2119845.1670441669},-1067419.1361980045,-436186.85854828067,-436581.65629067156,36264.941316271259,508857.33995403326,507699.14820153033,506311.15415033675,504704.4667409145,502889.52106227749,500876.11490611738,498673.44326377776,496290.13088029216,493734.26297333499,491013.41421891213,488134.67609994044,485104.68270849332,481929.63508743094,478615.32419233915]
[null,"ITC",null,{"$f":"-C70*0.3","v":30144446.560186956},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD70*0.3","v":30144446.560186956},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE70*0.3","v":2901402.9814179954},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D65*$B$6-D66","v":-33115136.629955702},-4611548.8658097154,-2317248.4404915217,-941943.37453633966,-944761.51411204052,84918.649338604082,1114015.1977783481,1109444.4618791579,1104342.0606654789,1098731.5732711698,1092635.0957025832,1086073.3203335747,1079065.6109069975,1071630.073291779,1063783.6222307777,1055542.0443014833,1046920.0572992256,1037931.3662408453,1028588.71617573,1018903.941980659,null,null,null,null,null,"Federal Tax",null,{"$f":"AE65*$B$6-AE66","v":-33180077.773828641},-4715321.0776635492,-2381951.2551855426,-983192.3534965642,-985979.92150652932,61297.993558599344,1107992.1415192878,1103451.5209013924,1098379.0843926026,1092798.4118796575,1086731.6001180287,1080199.3422269428,1073221.0026908987,1065814.6881167609,1057997.3139816346,1049784.6675935858,1041191.4674748675,1032231.4193656092,1022917.2690348701,1013260.8520755037,null,null,null,null,null,"Federal Tax",null,{"$f":"BF65*$B$6-BF66","v":-3188818.2991819456},-445167.48507927504,-224158.01860158093,-91599.240295138938,-91682.147821041028,7615.6376764169645,106860.04139034697,106616.82112232137,106325.34237157072,105987.93801559204,105606.79942307826,105183.98413028465,104721.42308539333,104220.92748486134,103684.19522440035,103112.81698597154,102508.28198098749,101871.98336878359,101205.2233683605,100509.21808039122]
[]
[]
[{"$f":"IRR(C70:X70,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D53,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-100481488.53395653},{"$f":"D64-D67","v":38490112.869883649},{"$f":"E64-E67","v":9982757.243190106},7681310.9859402664,6295646.0911321249,6285044.5184425842,5239029.5499439267,4190819.077356643,4173624.4042120702,4154429.6567891827,4133323.537543925,4110389.169547813,4085704.3955405904,4059342.0600787047,4031370.2757166927,4001852.6741062598,3970848.6428484372,3938413.5488875629,3904598.9491917519,3869452.7894229847,3833019.5912605748,{"$f":"C70*-0.3","v":30144446.560186956},null,null,null,{"$f":"IRR(AD70:AY70,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE53,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-100481488.53395653},{"$f":"AE64-AE67","v":38525497.096176282},10057120.322051534,7716751.7133068414,6307779.2932015425,6297292.7278307211,5233824.8587076105,4168160.9133344647,4151079.531010001,4131997.5079531241,4111003.549452045,4088180.7813963937,4063607.0493299272,4037355.2005990953,4009493.3505344819,3980085.1335499585,3949189.9399949186,3916863.139548311,3883156.2918991968,3848117.3454168923,3811790.824474514,{"$f":"AD70*-0.3","v":30144446.560186956},null,null,null,{"$f":"IRR(BE70:BZ70,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF53,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-9671343.2713933177},{"$f":"BF64-BF67","v":3699081.6739478279},955927.68785409082,735102.10429496586,602430.31488169194,602118.4246652032,502158.27020727115,401997.29856368632,401082.32707920898,399985.81177876604,398716.52872532245,397282.72163919924,395692.13077583275,393952.02017838444,392069.20339543081,390050.06774893461,387900.59723294061,385626.39411895291,383232.69933970971,380724.41171907046,378106.10611194791,{"$f":"BE70*-0.3","v":2901402.9814179954}]
[{"$f":"IRR(C71:X71,0.1)","v":8.0844389021515584E-2},"ROE",{"$f":"-C90","v":-8609175.4536363762},{"$f":"D70-D74-D76-D85-D66","v":843816.26782364398},328593.716919709,322948.50969370827,314764.24489987083,304162.67221033014,291258.17622240004,276158.17614584346,258963.50300127082,239768.75557838287,218662.63633312564,195728.26833701413,171043.49432979152,144681.15886790538,116709.37450589333,87191.772895460948,56187.741637637839,23752.64767676359,-10061.952019047458,-45208.111787814647,-81641.30995022459,{"$f":"X70","v":30144446.560186956},null,null,null,{"$f":"IRR(AD71:AY71,0.1)","v":8.0722797300939675E-2},"ROE",{"$f":"-AD90","v":-8571133.5625049789},{"$f":"AE70-AE74-AE76-AE85-AE66","v":835500.76242027432},322658.45386309922,317129.41271241615,309060.73316352349,298574.16779270209,285784.1040868964,270797.96413105563,253716.58180659194,234634.55874971487,213640.60024863575,190817.83219298441,166244.10012651794,139992.25139568606,112130.40133107267,82722.184346549213,51826.990791509394,19500.190344901755,-14206.657304212451,-49245.603786516935,-85572.124728895258,{"$f":"AY70","v":30144446.560186956},null,null,null,{"$f":"IRR(BE71:BZ71,0.1)","v":8.048677841210039E-2},"ROE",{"$f":"-BE90","v":-828633.13741250115},{"$f":"BF70-BF74-BF76-BF85-BF66","v":75625.625999551732},26714.448450564989,26859.715956234664,26770.43718183742,26458.54696534868,25935.275486574174,25211.186822146876,24296.215337669535,23199.700037226605,21930.416983783012,20496.6098976598,18906.019034293306,17165.908436844999,15283.091653891373,13263.956007395172,11114.485491401167,8840.282377413474,6446.5875981702702,3938.2999775310163,1319.9943704084726,{"$f":"BZ70","v":2901402.9814179954}]
[]
[]
[null,"Interest",null,{"$f":"C77*$B$7","v":2439266.3785303063},2365496.6523962817,2288038.4399555563,2206707.3168927939,2121309.6376768937,2031642.0745001985,1937491.1331646682,1838632.6447623614,1734831.2319399395,1625839.7484763965,1511398.6908396764,1391235.5803211203,1265064.3142766366,1132584.4849299283,993480.66411588457,847421.65226113878,694059.6898136558,533029.62924379855,363948.06564544851,186412.42386718094,null,null,null,null,null,"Interest",null,{"$f":"AD77*$B$7","v":2428487.8427097439},2355044.0873850607,2277928.1442941432,2196956.4040486799,2111936.0767909433,2022664.7331703203,1928929.8223686658,1830508.1660269287,1727165.4268681046,1618655.5507513394,1504720.1808287359,1385088.0424100021,1259474.2970703319,1127579.8644636779,989090.71022669121,843677.09827785532,690992.80573157768,530674.29855798604,362339.8660257149,185588.71186683016,null,null,null,null,null,"Interest",null,{"$f":"BE77*$B$7","v":234779.38893354201},227679.05279314212,220223.69984572224,212395.57925093139,204176.05262640095,195545.54967064405,186483.52156709926,176968.39205837727,166977.50607421916,156487.07579085315,145472.12399331885,133906.42460590781,121762.44024912623,109011.25667450557,95622.513921153877,81564.334030134603,66803.245144564353,51304.101814715599,35030.001318374409,17942.195797216154]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C89)","v":3914660.9012107993},{"$f":"-PMT($B$7,20,$C89)","v":3914660.9012107993},3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,3914660.9012107993,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD89)","v":3897362.9492034093},3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,3897362.9492034093,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE89)","v":376786.11174153944},376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944,376786.11174153944]
[null,"Sinking Fund",null,{"$f":"D75-D74","v":1475394.5226804931},1549164.2488145176,1626622.461255243,1707953.5843180055,1793351.2635339056,1883018.8267106009,1977169.7680461311,2076028.2564484379,2179829.66927086,2288821.1527344026,2403262.2103711227,2523425.3208896788,2649596.5869341628,2782076.4162808713,2921180.2370949145,3067239.2489496605,3220601.2113971435,3381631.2719670008,3550712.8355653509,3728248.4773436184,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE75-AE74","v":1468875.1064936654},1542318.8618183485,1619434.8049092661,1700406.5451547294,1785426.872412466,1874698.216033089,1968433.1268347434,2066854.7831764806,2170197.5223353049,2278707.3984520696,2392642.7683746731,2512274.9067934072,2637888.6521330774,2769783.0847397316,2908272.2389767179,3053685.8509255541,3206370.1434718315,3366688.6506454232,3535023.0831776941,3711774.2373365792,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF75-BF74","v":142006.72280799743},149107.05894839732,156562.4118958172,164390.53249060805,172610.05911513849,181240.56207089539,190302.59017444018,199817.71968316217,209808.60566732028,220299.03595068629,231313.98774822059,242879.68713563163,255023.67149241321,267774.8550670339,281163.59782038559,295221.77771140484,309982.86659697507,325482.00992682384,341756.11042316502,358843.91594432329]
[null,"Mortgage Balance",{"$f":"C89","v":48785327.570606127},{"$f":"C77-D76","v":47309933.047925636},45760768.79911112,44134146.337855875,42426192.753537871,40632841.490003966,38749822.663293362,36772652.895247228,34696624.638798788,32516794.96952793,30227973.816793527,27824711.606422406,25301286.285532728,22651689.698598564,19869613.282317691,16948433.045222774,13881193.796273114,10660592.584875971,7278961.3129089698,3728248.4773436189,0,null,null,null,null,null,"Mortgage Balance",{"$f":"AD89","v":48569756.85419488},{"$f":"AD77-AE76","v":47100881.747701213},45558562.885882862,43939128.080973595,42238721.535818867,40453294.663406402,38578596.447373316,36610163.320538573,34543308.537362091,32373111.015026785,30094403.616574716,27701760.848200042,25189485.941406634,22551597.289273556,19781814.204533823,16873541.965557106,13819856.114631552,10613485.971159721,7246797.3205142971,3711774.237336603,2.3748725652694702E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE89","v":4695587.77867084},{"$f":"BE77-BF76","v":4553581.0558628421},4404473.9969144445,4247911.5850186273,4083521.0525280191,3910910.9934128807,3729670.4313419852,3539367.8411675449,3339550.121484383,3129741.5158170629,2909442.4798663766,2678128.492118156,2435248.8049825244,2180225.1334901112,1912450.2784230774,1631286.6806026918,1336064.9028912871,1026082.036294312,700600.02636748808,358843.91594432306,0]
[]
[]
[null,"Book Depr",null,{"$f":"-($C70)/20","v":5024074.426697826},{"$f":"-($C70)/20","v":5024074.426697826},5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D80:D80)","v":5024074.426697826},{"$f":"SUM($D80:E80)","v":10048148.853395652},{"$f":"SUM($D80:F80)","v":15072223.280093478},{"$f":"SUM($D80:G80)","v":20096297.706791304},{"$f":"SUM($D80:H80)","v":25120372.133489132},{"$f":"SUM($D80:I80)","v":30144446.56018696},{"$f":"SUM($D80:J80)","v":35168520.986884788},{"$f":"SUM($D80:K80)","v":40192595.413582616},{"$f":"SUM($D80:L80)","v":45216669.840280443},{"$f":"SUM($D80:M80)","v":50240744.266978271},{"$f":"SUM($D80:N80)","v":55264818.693676099},{"$f":"SUM($D80:O80)","v":60288893.120373927},{"$f":"SUM($D80:P80)","v":65312967.547071755},{"$f":"SUM($D80:Q80)","v":70337041.973769575},{"$f":"SUM($D80:R80)","v":75361116.400467396},{"$f":"SUM($D80:S80)","v":80385190.827165216},{"$f":"SUM($D80:T80)","v":85409265.253863037},{"$f":"SUM($D80:U80)","v":90433339.680560857},{"$f":"SUM($D80:V80)","v":95457414.107258677},{"$f":"SUM($D80:W80)","v":100481488.5339565},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE80:AE80)","v":5109505.3562543998},{"$f":"SUM($AE80:AF80)","v":10219010.7125088},{"$f":"SUM($AE80:AG80)","v":15328516.0687632},{"$f":"SUM($AE80:AH80)","v":20438021.425017599},{"$f":"SUM($AE80:AI80)","v":25547526.781271998},{"$f":"SUM($AE80:AJ80)","v":30657032.137526397},{"$f":"SUM($AE80:AK80)","v":35766537.493780799},{"$f":"SUM($AE80:AL80)","v":40876042.850035198},{"$f":"SUM($AE80:AM80)","v":45985548.206289597},{"$f":"SUM($AE80:AN80)","v":51095053.562543996},{"$f":"SUM($AE80:AO80)","v":56204558.918798395},{"$f":"SUM($AE80:AP80)","v":61314064.275052793},{"$f":"SUM($AE80:AQ80)","v":66423569.631307192},{"$f":"SUM($AE80:AR80)","v":71533074.987561598},{"$f":"SUM($AE80:AS80)","v":76642580.343815997},{"$f":"SUM($AE80:AT80)","v":81752085.700070396},{"$f":"SUM($AE80:AU80)","v":86861591.056324795},{"$f":"SUM($AE80:AV80)","v":91971096.412579194},{"$f":"SUM($AE80:AW80)","v":97080601.768833593},{"$f":"SUM($AE80:AX80)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF80:BF80)","v":491789.89053948614},{"$f":"SUM($BF80:BG80)","v":983579.78107897227},{"$f":"SUM($BF80:BH80)","v":1475369.6716184583},{"$f":"SUM($BF80:BI80)","v":1967159.5621579445},{"$f":"SUM($BF80:BJ80)","v":2458949.4526974307},{"$f":"SUM($BF80:BK80)","v":2950739.3432369167},{"$f":"SUM($BF80:BL80)","v":3442529.2337764027},{"$f":"SUM($BF80:BM80)","v":3934319.1243158886},{"$f":"SUM($BF80:BN80)","v":4426109.0148553746},{"$f":"SUM($BF80:BO80)","v":4917898.9053948605},{"$f":"SUM($BF80:BP80)","v":5409688.7959343465},{"$f":"SUM($BF80:BQ80)","v":5901478.6864738325},{"$f":"SUM($BF80:BR80)","v":6393268.5770133184},{"$f":"SUM($BF80:BS80)","v":6885058.4675528044},{"$f":"SUM($BF80:BT80)","v":7376848.3580922903},{"$f":"SUM($BF80:BU80)","v":7868638.2486317763},{"$f":"SUM($BF80:BV80)","v":8360428.1391712623},{"$f":"SUM($BF80:BW80)","v":8852218.0297107492},{"$f":"SUM($BF80:BX80)","v":9344007.9202502351},{"$f":"SUM($BF80:BY80)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C70-D81","v":95457414.107258707},90433339.680560872,85409265.253863052,80385190.827165216,75361116.400467396,70337041.973769575,65312967.54707174,60288893.120373912,55264818.693676084,50240744.266978256,45216669.840280429,40192595.413582601,35168520.986884773,30144446.560186952,25120372.133489132,20096297.706791312,15072223.280093491,10048148.853395671,5024074.4266978502,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD70-AE81","v":95371983.177702129},90262477.82144773,85152972.465193331,80043467.108938932,74933961.752684534,69824456.396430135,64714951.040175728,59605445.68392133,54495940.327666931,49386434.971412532,44276929.615158133,39167424.258903734,34057918.902649336,28948413.546394929,23838908.19014053,18729402.833886132,13619897.477631733,8510392.121377334,3400886.7651229352,-1708618.5911314636,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE70-BF81","v":9179553.3808538318},8687763.4903143458,8195973.5997748598,7704183.709235373,7212393.818695887,6720603.928156401,6228814.0376169151,5737024.1470774291,5245234.2565379431,4753444.3659984572,4261654.4754589712,3769864.5849194853,3278074.6943799993,2786284.8038405133,2294494.9133010274,1802705.0227615414,1310915.1322220555,819125.24168256857,327335.3511430826,-164454.53939640336]
[null,"Prop. Tax Value",{"$f":"-C70","v":100481488.53395653},{"$f":"C83/(($C83/$X83)^(1/21))","v":94882708.226078317},{"$f":"D83/(($C83/$X83)^(1/21))","v":89595889.269422442},84603649.32724683,79889574.598268777,75438165.850334078,71234787.461064205,67265619.297934175,63517611.279569313,59978440.468864836,56636470.556856178,53480713.604128592,50500793.913977094,47686913.918536529,45029821.965720169,42520781.901054554,40151544.344399951,37914319.567118146,35801751.880511403,33806895.451325342,31923191.464800365,{"$f":"X70","v":30144446.560186956},null,null,null,null,"Prop. Tax Value",{"$f":"-AD70","v":100481488.53395653},{"$f":"AD83/(($AD83/$AY83)^(1/21))","v":94882708.226078317},{"$f":"AE83/(($AD83/$AY83)^(1/21))","v":89595889.269422442},84603649.32724683,79889574.598268777,75438165.850334078,71234787.461064205,67265619.297934175,63517611.279569313,59978440.468864836,56636470.556856178,53480713.604128592,50500793.913977094,47686913.918536529,45029821.965720169,42520781.901054554,40151544.344399951,37914319.567118146,35801751.880511403,33806895.451325342,31923191.464800365,{"$f":"AY70","v":30144446.560186956},null,null,null,null,"Prop. Tax Value",{"$f":"-BE70","v":9671343.2713933177},{"$f":"BE83/(($BE83/$BZ83)^(1/21))","v":9132460.6667600404},{"$f":"BF83/(($BE83/$BZ83)^(1/21))","v":8623604.3421819136},8143101.2477475107,7689371.5550833726,7260923.4630946573,6856348.2931274325,6474315.8574261665,6113570.0856585484,5772924.8951282427,5451260.2910974091,5147518.6843973789,4860701.4142202968,4589865.4646591423,4334120.3642005669,4092625.2579765012,3864586.1431484958,3649253.2583351219,3445918.6184992227,3253913.6871900642,3072607.178487035,{"$f":"BZ70","v":2901402.9814179954}]
[null,"Tax Dep",null,{"$f":"($C70*0.85)*-D$4","v":17081853.050772611},27330964.881236177,16398578.928741707,9839147.3572450224,9839147.3572450224,4919573.6786225112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD$29*0.85)*-D$4","v":17372318.21126496},27795709.138023935,16677425.48281436,10006455.289688617,10006455.289688617,5003227.6448443085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE70*0.85)*-D$4","v":1644128.3561368641},2630605.3698189827,1578363.2218913895,947017.9331348337,947017.9331348337,473508.96656741685]
[null,"After Tax Dep. Value",null,{"$f":"D84*$B$6","v":3587189.1406622482},5739502.6250595972,3443701.5750357583,2066220.9450214547,2066220.9450214547,1033110.4725107274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE84*$B$6","v":3648186.8243656415},5837098.918985026,3502259.3513910156,2101355.6108346097,2101355.6108346097,1050677.8054173049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF84*$B$6","v":345266.95478874142},552427.12766198639,331456.27659719175,198873.76595831508,198873.76595831508,99436.882979157541]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D85:I85)","v":14914605.546922468},{"$f":"C87/C91","v":0.14843137541580362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE85:AJ85)","v":15168218.154465124},{"$f":"AD87/AD91","v":0.15095534884855139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF85:BK85)","v":1435530.7838912881},{"$f":"BE87/BE91","v":0.14843137541580365}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D66:W66)","v":28172379.962791547},{"$f":"C88/C91","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AE66:AX66)","v":28172379.962791547},{"$f":"AD88/AD91","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BF66:BY66)","v":2711591.5714186872},{"$f":"BE88/BE91","v":0.28037383177570091}]
[0.85,"Debt",{"$f":"(C91-C87-C88)*$A89","v":48785327.570606127},{"$f":"C89/C91","v":0.48551557388722105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD91-AD87-AD88)*$A89","v":48569756.85419488},{"$f":"AD89/AD91","v":0.48337019646938556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE91-BE87-BE88)*$A89","v":4695587.77867084},{"$f":"BE89/BE91","v":0.485515573887221}]
[0.15,"Equity",{"$f":"(C91-C87-C88)*$A90","v":8609175.4536363762},{"$f":"C90/C91","v":8.5679218921274308E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD91-AD87-AD88)*$A90","v":8571133.5625049789},{"$f":"AD90/AD91","v":8.5300622906362158E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE91-BE87-BE88)*$A90","v":828633.13741250115},{"$f":"BE90/BE91","v":8.5679218921274294E-2}]
[null,"Total",{"$f":"-C70","v":100481488.53395653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD70","v":100481488.53395653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE70","v":9671343.2713933177}]
[null,"Check",{"$f":"SUM(C87:C90)-C91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD87:AD90)-AD91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE87:BE90)-BE91","v":0}]
[null,"2024 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,"2024 Southern NW 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,"2024 Small Solar"]
[null,"Year",null,2024,{"$f":"D94+1","v":2025},{"$f":"E94+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,null,"Year",null,2024,{"$f":"AE94+1","v":2025},{"$f":"AF94+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,null,"Year",null,2024,{"$f":"BF94+1","v":2025},{"$f":"BG94+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D94-$D$12)","v":237941.24867999993},{"$f":"D95*(1-'Resource Options'!$AA$22)","v":236751.54243659994},{"$f":"E95*(1-'Resource Options'!$AA$22)","v":235567.78472441694},{"$f":"F95*(1-'Resource Options'!$AA$22)","v":234389.94580079484},{"$f":"G95*(1-'Resource Options'!$AA$22)","v":233217.99607179087},{"$f":"H95*(1-'Resource Options'!$AA$22)","v":232051.90609143191},{"$f":"I95*(1-'Resource Options'!$AA$22)","v":230891.64656097474},{"$f":"J95*(1-'Resource Options'!$AA$22)","v":229737.18832816987},{"$f":"K95*(1-'Resource Options'!$AA$22)","v":228588.50238652903},{"$f":"L95*(1-'Resource Options'!$AA$22)","v":227445.55987459639},{"$f":"M95*(1-'Resource Options'!$AA$22)","v":226308.33207522341},{"$f":"N95*(1-'Resource Options'!$AA$22)","v":225176.79041484729},{"$f":"O95*(1-'Resource Options'!$AA$22)","v":224050.90646277304},{"$f":"P95*(1-'Resource Options'!$AA$22)","v":222930.65193045916},{"$f":"Q95*(1-'Resource Options'!$AA$22)","v":221815.99867080688},{"$f":"R95*(1-'Resource Options'!$AA$22)","v":220706.91867745284},{"$f":"S95*(1-'Resource Options'!$AA$22)","v":219603.38408406556},{"$f":"T95*(1-'Resource Options'!$AA$22)","v":218505.36716364522},{"$f":"U95*(1-'Resource Options'!$AA$22)","v":217412.840327827},{"$f":"V95*(1-'Resource Options'!$AA$22)","v":216325.77612618785},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D94-$D$12)","v":264379.16519999993},{"$f":"AE95*(1-'Resource Options'!$AA$22)","v":263057.26937399991},{"$f":"AF95*(1-'Resource Options'!$AA$22)","v":261741.9830271299},{"$f":"AG95*(1-'Resource Options'!$AA$22)","v":260433.27311199426},{"$f":"AH95*(1-'Resource Options'!$AA$22)","v":259131.10674643429},{"$f":"AI95*(1-'Resource Options'!$AA$22)","v":257835.45121270212},{"$f":"AJ95*(1-'Resource Options'!$AA$22)","v":256546.27395663862},{"$f":"AK95*(1-'Resource Options'!$AA$22)","v":255263.54258685542},{"$f":"AL95*(1-'Resource Options'!$AA$22)","v":253987.22487392114},{"$f":"AM95*(1-'Resource Options'!$AA$22)","v":252717.28874955152},{"$f":"AN95*(1-'Resource Options'!$AA$22)","v":251453.70230580374},{"$f":"AO95*(1-'Resource Options'!$AA$22)","v":250196.43379427472},{"$f":"AP95*(1-'Resource Options'!$AA$22)","v":248945.45162530334},{"$f":"AQ95*(1-'Resource Options'!$AA$22)","v":247700.72436717682},{"$f":"AR95*(1-'Resource Options'!$AA$22)","v":246462.22074534095},{"$f":"AS95*(1-'Resource Options'!$AA$22)","v":245229.90964161424},{"$f":"AT95*(1-'Resource Options'!$AA$22)","v":244003.76009340616},{"$f":"AU95*(1-'Resource Options'!$AA$22)","v":242783.74129293914},{"$f":"AV95*(1-'Resource Options'!$AA$22)","v":241569.82258647445},{"$f":"AW95*(1-'Resource Options'!$AA$22)","v":240361.97347354208},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D94-$D$12)","v":11015.798549999998},{"$f":"BF95*(1-'Resource Options'!$AA$22)","v":10960.719557249997},{"$f":"BG95*(1-'Resource Options'!$AA$22)","v":10905.915959463748},{"$f":"BH95*(1-'Resource Options'!$AA$22)","v":10851.386379666428},{"$f":"BI95*(1-'Resource Options'!$AA$22)","v":10797.129447768097},{"$f":"BJ95*(1-'Resource Options'!$AA$22)","v":10743.143800529257},{"$f":"BK95*(1-'Resource Options'!$AA$22)","v":10689.42808152661},{"$f":"BL95*(1-'Resource Options'!$AA$22)","v":10635.980941118976},{"$f":"BM95*(1-'Resource Options'!$AA$22)","v":10582.801036413381},{"$f":"BN95*(1-'Resource Options'!$AA$22)","v":10529.887031231314},{"$f":"BO95*(1-'Resource Options'!$AA$22)","v":10477.237596075158},{"$f":"BP95*(1-'Resource Options'!$AA$22)","v":10424.851408094783},{"$f":"BQ95*(1-'Resource Options'!$AA$22)","v":10372.727151054309},{"$f":"BR95*(1-'Resource Options'!$AA$22)","v":10320.863515299037},{"$f":"BS95*(1-'Resource Options'!$AA$22)","v":10269.259197722542},{"$f":"BT95*(1-'Resource Options'!$AA$22)","v":10217.912901733929},{"$f":"BU95*(1-'Resource Options'!$AA$22)","v":10166.82333722526},{"$f":"BV95*(1-'Resource Options'!$AA$22)","v":10115.989220539133},{"$f":"BW95*(1-'Resource Options'!$AA$22)","v":10065.409274436437},{"$f":"BX95*(1-'Resource Options'!$AA$22)","v":10015.082228064255}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M35","v":40.19210388471754},{"$f":"D96","v":40.19210388471754},{"$f":"E96","v":40.19210388471754},40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,40.19210388471754,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P35","v":35.851692384409688},{"$f":"AE96","v":35.851692384409688},{"$f":"AF96","v":35.851692384409688},35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,35.851692384409688,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S35","v":79.841512228318507},{"$f":"BF96","v":79.841512228318507},{"$f":"BG96","v":79.841512228318507},79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507,79.841512228318507]
[null,"Revenue",null,{"$f":"D96*D95","v":9563359.385405967},9515542.5884789377,9467964.8755365424,9420625.0511588603,9373521.9259030651,9326654.3162735496,9280021.0446921811,9233620.9394687209,9187452.834771378,9141515.570597522,9095807.9927445333,9050328.9527808111,9005077.3080169056,8960051.9214768223,8915251.6618694384,8870675.4035600908,8826322.0265422892,8782190.4164095782,8738279.4643275291,8694588.0670058914,null,null,null,null,null,"Revenue",null,{"$f":"AE96*AE95","v":9478440.503597429},9431048.3010794409,9383893.0595740434,9336973.594276173,9290288.7263047919,9243837.2826732676,9197618.0962599013,9151630.0057786033,9105871.8557497095,9060342.4964709599,9015040.7839886043,8969965.5800686609,8925115.7521683183,8880490.1734074764,8836087.72254044,8791907.2839277368,8747947.7475080974,8704208.008770559,8660686.9687267058,8617383.5338830724,null,null,null,null,null,"Revenue",null,{"$f":"BF96*BF95","v":879518.01463451807},875120.42456134548,870744.82243853877,866391.09832634602,862059.14283471438,857748.8471205408,853460.10288493813,849192.80237051332,844946.83835866069,840722.10416686744,836518.49364603311,832335.90117780294,828174.22167191398,824033.35056355444,819913.18381073663,815813.61789168289,811734.5498022245,807675.87705321342,803637.49766794732,799619.31017960759]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1136553.7679999999},{"$f":"HLOOKUP(E94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1159284.8433600003},{"$f":"HLOOKUP(F94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1182470.5402271999},{"$f":"HLOOKUP(G94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1206119.951031744},{"$f":"HLOOKUP(H94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(I94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(J94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(K94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(L94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(M94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(N94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(O94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(P94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(Q94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(R94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(S94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(T94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(U94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(V94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(W94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1136553.7679999999},{"$f":"HLOOKUP(AF94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1159284.8433600003},{"$f":"HLOOKUP(AG94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1182470.5402271999},{"$f":"HLOOKUP(AH94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1206119.951031744},{"$f":"HLOOKUP(AI94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(AJ94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(AK94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(AL94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(AM94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(AN94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(AO94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AP94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AQ94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AR94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AS94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AT94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AU94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AV94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AW94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AX94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":75770.251199999999},{"$f":"HLOOKUP(BG94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":77285.656224000006},{"$f":"HLOOKUP(BH94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":78831.369348480002},{"$f":"HLOOKUP(BI94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":80407.996735449604},{"$f":"HLOOKUP(BJ94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":82016.156670158598},{"$f":"HLOOKUP(BK94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":83656.479803561786},{"$f":"HLOOKUP(BL94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":85329.609399633016},{"$f":"HLOOKUP(BM94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":87036.201587625663},{"$f":"HLOOKUP(BN94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":88776.925619378191},{"$f":"HLOOKUP(BO94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":90552.464131765766},{"$f":"HLOOKUP(BP94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BQ94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BR94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BS94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BT94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BU94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BV94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BW94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BX94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BY94,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D95","v":0},{"$f":"HLOOKUP(E94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E95","v":0},{"$f":"HLOOKUP(F94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F95","v":0},{"$f":"HLOOKUP(G94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G95","v":0},{"$f":"HLOOKUP(H94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H95","v":0},{"$f":"HLOOKUP(I94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I95","v":0},{"$f":"HLOOKUP(J94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J95","v":0},{"$f":"HLOOKUP(K94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K95","v":0},{"$f":"HLOOKUP(L94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L95","v":0},{"$f":"HLOOKUP(M94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M95","v":0},{"$f":"HLOOKUP(N94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N95","v":0},{"$f":"HLOOKUP(O94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O95","v":0},{"$f":"HLOOKUP(P94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P95","v":0},{"$f":"HLOOKUP(Q94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q95","v":0},{"$f":"HLOOKUP(R94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R95","v":0},{"$f":"HLOOKUP(S94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S95","v":0},{"$f":"HLOOKUP(T94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T95","v":0},{"$f":"HLOOKUP(U94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U95","v":0},{"$f":"HLOOKUP(V94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V95","v":0},{"$f":"HLOOKUP(W94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W95","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE95","v":0},{"$f":"HLOOKUP(AF94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF95","v":0},{"$f":"HLOOKUP(AG94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG95","v":0},{"$f":"HLOOKUP(AH94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH95","v":0},{"$f":"HLOOKUP(AI94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI95","v":0},{"$f":"HLOOKUP(AJ94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ95","v":0},{"$f":"HLOOKUP(AK94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK95","v":0},{"$f":"HLOOKUP(AL94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL95","v":0},{"$f":"HLOOKUP(AM94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM95","v":0},{"$f":"HLOOKUP(AN94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN95","v":0},{"$f":"HLOOKUP(AO94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO95","v":0},{"$f":"HLOOKUP(AP94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP95","v":0},{"$f":"HLOOKUP(AQ94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ95","v":0},{"$f":"HLOOKUP(AR94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR95","v":0},{"$f":"HLOOKUP(AS94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS95","v":0},{"$f":"HLOOKUP(AT94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT95","v":0},{"$f":"HLOOKUP(AU94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU95","v":0},{"$f":"HLOOKUP(AV94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV95","v":0},{"$f":"HLOOKUP(AW94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW95","v":0},{"$f":"HLOOKUP(AX94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX95","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF95","v":0},{"$f":"HLOOKUP(BG94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG95","v":0},{"$f":"HLOOKUP(BH94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH95","v":0},{"$f":"HLOOKUP(BI94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI95","v":0},{"$f":"HLOOKUP(BJ94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ95","v":0},{"$f":"HLOOKUP(BK94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK95","v":0},{"$f":"HLOOKUP(BL94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL95","v":0},{"$f":"HLOOKUP(BM94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM95","v":0},{"$f":"HLOOKUP(BN94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN95","v":0},{"$f":"HLOOKUP(BO94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO95","v":0},{"$f":"HLOOKUP(BP94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP95","v":0},{"$f":"HLOOKUP(BQ94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ95","v":0},{"$f":"HLOOKUP(BR94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR95","v":0},{"$f":"HLOOKUP(BS94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS95","v":0},{"$f":"HLOOKUP(BT94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT95","v":0},{"$f":"HLOOKUP(BU94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU95","v":0},{"$f":"HLOOKUP(BV94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV95","v":0},{"$f":"HLOOKUP(BW94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW95","v":0},{"$f":"HLOOKUP(BX94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX95","v":0},{"$f":"HLOOKUP(BY94,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY95","v":0}]
[null,"B&O Tax",null,{"$f":"D97*0.00275","v":26299.238309866407},{"$f":"E97*0.00275","v":26167.742118317077},26036.903407725491,25906.718890686865,25777.185296233427,25648.299369752262,25520.057872903497,25392.457583538981,25265.495295621287,25139.167819143186,25013.471980047467,24888.40462014723,24763.962597046488,24640.14278406126,24516.942070140954,24394.357359790247,24272.385572991294,24151.023645126337,24030.268526900705,23910.117184266201,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF97*0.00275","v":2418.6745402449246},{"$f":"BG97*0.00275","v":2406.5811675436998},2394.5482617059815,2382.5755203974513,2370.6626427954643,2358.809329581487,2347.0152829335798,2335.2802065189117,2323.6038054863166,2311.9857864588853,2300.4258575265908,2288.9237282389581,2277.4791095977635,2266.0917140497745,2254.7612554795255,2243.4874492021277,2232.2700119561173,2221.1086618963368,2210.0031185868552,2198.9531029939208]
[null,"Property Tax",null,{"$f":"C124*$B$8","v":988014.38045668765},{"$f":"D124*$B$8","v":932962.69344538287},880978.46000837698,831890.76310495264,785538.2091098571,741768.39717316476,700437.41814715206,661409.3814327271,624555.96818974905,589756.00944225409,556895.08769145538,525865.16072667553,496564.20639735385,468895.88717818586,442769.23342453316,418098.34427668905,394802.1052296157,372803.92143955914,352031.46589069243,332416.44159379171,null,null,null,null,null,"Property Tax",null,{"$f":"AD124*$B$8","v":988014.38045668765},{"$f":"AE124*$B$8","v":932962.69344538287},880978.46000837698,831890.76310495264,785538.2091098571,741768.39717316476,700437.41814715206,661409.3814327271,624555.96818974905,589756.00944225409,556895.08769145538,525865.16072667553,496564.20639735385,468895.88717818586,442769.23342453316,418098.34427668905,394802.1052296157,372803.92143955914,352031.46589069243,332416.44159379171,null,null,null,null,null,"Property Tax",null,{"$f":"BE124*$B$8","v":95096.384118956223},{"$f":"BF124*$B$8","v":89797.659244118127},84794.176775806307,80069.48594885171,75608.052626823759,71395.20822791713,67417.10149666341,63660.6529629,60113.511938263364,56764.015908816968,53601.152190302593,50614.521719942539,47794.304865745326,45131.22914090041,42616.538717111333,40241.965636631343,37999.702628350526,35882.377438557589,33883.028591979164,31995.082503402467]
[null,"Total Operating Costs",null,{"$f":"SUM(D99:D102)","v":2150867.3867665539},2118415.2789237006,2089485.9036433024,2063917.4330273834,2041557.7444584696,2022263.8935963432,2005901.6170145508,1992344.862830651,1981475.3477760432,1973182.1392378835,1967361.2608875188,1963915.3205871591,1962753.1593395437,1963789.5201142933,1966944.7354497614,1972144.432790668,1979319.2565798799,1988404.6061775037,1999340.388732268,2012070.7861790261,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE99:AE102)","v":2124568.1484566876},2092247.5368053832,2063449.0002355769,2038010.7141366967,2015780.5591622358,1996615.5942265913,1980381.5591416473,1966952.4052471118,1956209.8524804218,1948042.9714187402,1942347.7889074713,1939026.9159670118,1937989.1967424972,1939149.3773302322,1942427.7933796204,1947750.0754308777,1955046.8710068886,1964253.5825323774,1975310.1202053674,1988160.6689947597,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF99:BF102)","v":173285.30985920114},169489.89663566183,166020.09438599227,162860.05820469878,159994.8719397778,157410.49736106041,155093.72617923003,153032.13475704458,151214.04136312788,149628.46582704163,148265.09146223022,147114.22913087058,146166.78333168599,145414.22019841993,144848.53730293,144462.2351627794,144248.29035879151,144200.13017330848,144311.60866487765,144576.9840997943]
[]
[null,"EBITDA",null,{"$f":"D97-D103","v":7412491.9986394132},{"$f":"E97-E103","v":7397127.3095552372},7378478.9718932398,7356707.6181314774,7331964.1814445956,7304390.4226772059,7274119.4276776304,7241276.0766380699,7205977.4869953347,7168333.4313596385,7128446.7318570148,7086413.632193652,7042324.1486773621,6996262.401362529,6948306.9264196772,6898530.9707694231,6847002.7699624095,6793785.8102320749,6738939.0755952615,6682517.2808268648,null,null,null,null,null,"EBITDA",null,{"$f":"AE97-AE103","v":7353872.3551407419},{"$f":"AF97-AF103","v":7338800.7642740579},7320444.0593384663,7298962.8801394766,7274508.167142556,7247221.6884466764,7217236.5371182542,7184677.6005314915,7149662.0032692878,7112299.5250522196,7072692.9950811332,7030938.6641016491,6987126.5554258209,6941340.796077244,6893659.9291608194,6844157.2084968593,6792900.8765012091,6739954.4262381811,6685376.8485213388,6629222.8648883123,null,null,null,null,null,"EBITDA",null,{"$f":"BF97-BF103","v":706232.70477531687},{"$f":"BG97-BG103","v":705630.52792568365},704724.7280525465,703531.0401216473,702064.27089493652,700338.34975948045,698366.3767057081,696160.66761346871,693732.79699553282,691093.63833982579,688253.40218380291,685221.67204693239,682007.43834022805,678619.13036513445,675064.64650780661,671351.38272890355,667486.25944343302,663475.746879905,659325.88900306961,655042.3260798133]
[null,"Before Tax Earnings",null,{"$f":"D105-D125-D115","v":-12567105.550616944},{"$f":"E105-E107-E125","v":-19476863.838866666},-8745915.7171599027,-2317929.1953004077,-2342672.6319872895,2467072.0159612633,7274119.4276776304,7241276.0766380699,7205977.4869953347,7168333.4313596385,7128446.7318570148,7086413.632193652,7042324.1486773621,6996262.401362529,6948306.9264196772,6898530.9707694231,6847002.7699624095,6793785.8102320749,6738939.0755952615,6682517.2808268648,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE105-AE125-AE115","v":-13180422.083094681},{"$f":"AF105-AF107-AF125","v":-20456908.373749878},-9356981.4234758951,-2707492.4095491404,-2731947.1225460609,2243994.0436023679,7217236.5371182542,7184677.6005314915,7149662.0032692878,7112299.5250522196,7072692.9950811332,7030938.6641016491,6987126.5554258209,6941340.796077244,6893659.9291608194,6844157.2084968593,6792900.8765012091,6739954.4262381811,6685376.8485213388,6629222.8648883123,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF105-BF125-BF115","v":-1216803.5593406083},{"$f":"BG105-BG107-BG125","v":-1880991.1201099255},-847248.2607688189,-227652.75317117199,-229119.52239788277,234746.45311307081,698366.3767057081,696160.66761346871,693732.79699553282,691093.63833982579,688253.40218380291,685221.67204693239,682007.43834022805,678619.13036513445,675064.64650780661,671351.38272890355,667486.25944343302,663475.746879905,659325.88900306961,655042.3260798133]
[null,"ITC",null,{"$f":"-C111*0.1","v":9880143.804566877},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD111*0.1","v":9880143.804566877},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE111*0.1","v":950963.84118956223},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D106*$B$6-D107","v":-12519235.970196435},-4090141.4061619998,-1836642.3006035795,-486765.1310130856,-491961.25271733076,518085.12335186527,1527565.0798123023,1520667.9760939947,1513255.2722690203,1505350.0205855239,1496973.813689973,1488146.8627606668,1478888.0712222459,1469215.104286131,1459144.4545481321,1448691.5038615789,1437870.5816921059,1426695.0201487357,1415177.2058750049,1403328.6289736414,null,null,null,null,null,"Federal Tax",null,{"$f":"AE106*$B$6-AE107","v":-12648032.44201676},-4295950.7584874742,-1964966.0989299379,-568573.40600531944,-573708.89573467278,471238.74915649724,1515619.6727948333,1508782.296111613,1501429.0206865503,1493582.900260966,1485265.528967038,1476497.1194613462,1467296.5766394222,1457681.5671762212,1447668.585123772,1437273.0137843403,1426509.1840652539,1415390.4295100179,1403929.1381894811,1392136.8016265456,null,null,null,null,null,"Federal Tax",null,{"$f":"BF106*$B$6-BF107","v":-1206492.5886510899},-395008.13522308436,-177922.13476145198,-47807.078165946114,-48115.099703555381,49296.755153744867,146656.93910819868,146193.74019882843,145683.88736906188,145129.66405136342,144533.21445859861,143896.5511298558,143221.56205144789,142510.01737667824,141763.57576663938,140983.79037306973,140172.11448312094,139329.90684478005,138458.43669064462,137558.8884767608]
[]
[]
[{"$f":"IRR(C111:X111,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D94,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-98801438.045668766},{"$f":"D105-D108","v":19931727.968835849},11487268.715717237,9215121.2724968195,7843472.7491445635,7823925.4341619266,6786305.2993253404,5746554.3478653282,5720608.1005440755,5692722.2147263139,5662983.4107741145,5631472.9181670416,5598266.7694329852,5563436.0774551164,5527047.2970763985,5489162.4718715455,5449839.4669078439,5409132.1882703034,5367090.7900833394,5323761.8697202569,5279188.6518532233,{"$f":"C111*-0.3","v":29640431.413700629},null,null,null,{"$f":"IRR(AD111:AY111,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE94,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-98801438.045668766},{"$f":"AE105-AE108","v":20001904.797157504},11634751.522761531,9285410.1582684033,7867536.2861447958,7848217.0628772285,6775982.9392901789,5701616.8643234205,5675895.3044198789,5648232.9825827377,5618716.6247912534,5587427.4661140954,5554441.5446403027,5519829.9787863987,5483659.228901023,5445991.3440370476,5406884.1947125187,5366391.6924359556,5324563.9967281632,5281447.7103318572,5237086.0632617669,{"$f":"AD111*-0.3","v":29640431.413700629},null,null,null,{"$f":"IRR(BE111:BZ111,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF94,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-9509638.4118956216},{"$f":"BF105-BF108","v":1912725.2934264068},1100638.663148768,882646.86281399848,751338.11828759336,750179.37059849186,651041.59460573562,551709.43759750947,549966.92741464032,548048.90962647088,545963.97428846243,543720.18772520428,541325.12091707659,538785.87628878013,536109.11298845615,533301.07074116729,530367.59235583385,527314.14496031206,524145.84003512491,520867.45231242501,517483.43760305247,{"$f":"BE111*-0.3","v":2852891.5235686866}]
[{"$f":"IRR(C112:X112,0.1)","v":8.7068547204126379E-2},"ROE",{"$f":"-C131","v":-11235363.817032944},{"$f":"D111-D115-D117-D126-D107","v":1415563.0820299704},734920.83054001257,720188.64378703386,702989.27431524172,683441.95933260489,661658.68990636664,637744.60385670234,611798.35653544962,583912.47071768809,554173.66676548868,522663.17415841576,489457.02542435937,454626.33344649058,418237.55306777265,380352.72786291968,341029.72289921809,300322.44426167756,258281.04607471358,214952.12571163103,170378.90784459747,{"$f":"X111","v":29640431.413700629},null,null,null,{"$f":"IRR(AD112:AY112,0.1)","v":8.6869939417225428E-2},"ROE",{"$f":"-AD131","v":-11159916.095189864},{"$f":"AE111-AE115-AE117-AE126-AE107","v":1399071.1064735781},723149.54202509671,708647.74512598012,691677.61355877807,672358.3902912112,650802.07212146651,627113.80257201288,601392.2426684713,573729.92083133012,544213.56303984579,512924.40436268784,479938.48288889509,445326.91703499109,409156.16714961547,371488.28228564002,332381.13296111114,291888.63068454852,250060.93497675564,206944.64858044963,162583.00151035935,{"$f":"AY111","v":29640431.413700629},null,null,null,{"$f":"IRR(BE112:BZ112,0.1)","v":8.6640801951746615E-2},"ROE",{"$f":"-BE131","v":-1081403.7673894211},{"$f":"BF111-BF115-BF117-BF126-BF107","v":130544.42307134077},65725.179200459854,65009.597300681518,64066.5838352711,62907.836146169604,61544.358449159379,59986.499736679223,58243.989553810126,56325.971765640657,54241.036427632207,51997.249864374055,49602.183056246373,47062.938427949906,44386.175127625931,41578.132880337071,38644.654495003633,35591.207099481835,32422.902174294693,29144.51445159479,25760.499742222251,{"$f":"BZ111","v":2852891.5235686866}]
[]
[]
[null,"Interest",null,{"$f":"C118*$B$7","v":3183353.081492668},3087080.24836687,2985993.7735847821,2879852.9750635903,2768405.136616338,2651384.9062467236,2528513.6643586289,2399498.8603761285,2264033.316194504,2121794.4948037979,1972443.7323435564,1815625.431760303,1650966.2161478868,1478074.0397548499,1296537.2545421612,1105923.6300688379,905779.32437184849,695627.80339000956,474968.70635907876,243276.6544766014,null,null,null,null,null,"Interest",null,{"$f":"AD118*$B$7","v":3161976.2269704617},3066349.8852314143,2965942.2264054148,2860514.1846381151,2749814.7407824509,2633580.3247340028,2511534.1878831326,2383385.7441897187,2248829.8783116345,2107546.2191396458,1959198.3770090577,1803433.14277194,1639879.6468229666,1468148.4760765447,1287830.7467928017,1098497.1310448712,899696.83450954454,690956.52314745134,471779.19621725357,241643.00294054585,null,null,null,null,null,"Interest",null,{"$f":"BE118*$B$7","v":306397.73409366928},297131.47390531126,287401.90070753533,277185.84884987056,266458.9943993226,255195.7972262472,243369.44019451804,230951.76531120241,217913.20668372104,204222.72012486556,189847.70923806733,174753.94780692918,158905.49830423412,142264.62632640434,124791.71074968304,106445.14939412568,87181.259970790459,66954.176076288466,45715.73798706138,23415.377993372935]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C130)","v":5108809.7440086259},{"$f":"-PMT($B$7,20,$C130)","v":5108809.7440086259},5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,5108809.7440086259,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD130)","v":5074503.0617514076},5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,5074503.0617514076,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE130)","v":491722.93786083022},491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022,491722.93786083022]
[null,"Sinking Fund",null,{"$f":"D116-D115","v":1925456.6625159578},2021729.4956417559,2122815.9704238437,2228956.7689450355,2340404.6073922878,2457424.8377619023,2580296.0796499969,2709310.8836324974,2844776.4278141218,2987015.2492048279,3136366.0116650695,3293184.3122483231,3457843.5278607393,3630735.704253776,3812272.4894664646,4002886.1139397882,4203030.4196367776,4413181.9406186165,4633841.0376495467,4865533.0895320242,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE116-AE115","v":1912526.8347809459},2008153.1765199932,2108560.8353459928,2213988.8771132925,2324688.3209689567,2440922.7370174048,2562968.873868275,2691117.3175616888,2825673.183439773,2966956.8426117618,3115304.6847423501,3271069.9189794678,3434623.4149284409,3606354.5856748628,3786672.3149586059,3976005.9307065364,4174806.227241863,4383546.5386039559,4602723.8655341538,4832860.0588108618,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF116-BF115","v":185325.20376716094},194591.46395551896,204321.03715329489,214537.08901095967,225263.94346150762,236527.14063458302,248353.49766631218,260771.17254962781,273809.73117710918,287500.21773596469,301875.22862276289,316968.99005390104,332817.4395565961,349458.31153442588,366931.22711114719,385277.78846670454,404541.67789003975,424768.76178454177,446007.19987376884,468307.55986745731]
[null,"Mortgage Balance",{"$f":"C130","v":63667061.629853353},{"$f":"C118-D117","v":61741604.967337392},59719875.471695639,57597059.501271799,55368102.732326761,53027698.124934472,50570273.287172571,47989977.207522571,45280666.323890075,42435889.896075957,39448874.646871127,36312508.635206059,33019324.322957736,29561480.795096997,25930745.090843223,22118472.601376757,18115586.487436969,13912556.06780019,9499374.1271815747,4865533.089532028,0,null,null,null,null,null,"Mortgage Balance",{"$f":"AD130","v":63239524.539409228},{"$f":"AD118-AE117","v":61326997.704628281},59318844.528108291,57210283.6927623,54996294.81564901,52671606.494680054,50230683.757662646,47667714.883794375,44976597.566232689,42150924.382792912,39183967.540181153,36068662.855438799,32797592.936459333,29362969.521530893,25756614.935856029,21969942.620897423,17993936.690190889,13819130.462949026,9435583.9243450705,4832860.0588109167,5.4948031902313232E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE130","v":6127954.6818733858},{"$f":"BE118-BF117","v":5942629.4781062249},5748038.0141507061,5543716.9769974109,5329179.8879864514,5103915.9445249438,4867388.8038903605,4619035.3062240481,4358264.1336744204,4084454.4024973111,3796954.1847613463,3495078.9561385834,3178109.9660846824,2845292.5265280865,2495834.2149936608,2128902.9878825136,1743625.199415809,1339083.5215257693,914314.75974122749,468307.55986745865,1.3387762010097504E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C111)/20","v":4940071.9022834385},{"$f":"-($C111)/20","v":4940071.9022834385},4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D121:D121)","v":4940071.9022834385},{"$f":"SUM($D121:E121)","v":9880143.804566877},{"$f":"SUM($D121:F121)","v":14820215.706850316},{"$f":"SUM($D121:G121)","v":19760287.609133754},{"$f":"SUM($D121:H121)","v":24700359.511417191},{"$f":"SUM($D121:I121)","v":29640431.413700629},{"$f":"SUM($D121:J121)","v":34580503.31598407},{"$f":"SUM($D121:K121)","v":39520575.218267508},{"$f":"SUM($D121:L121)","v":44460647.120550945},{"$f":"SUM($D121:M121)","v":49400719.022834383},{"$f":"SUM($D121:N121)","v":54340790.925117821},{"$f":"SUM($D121:O121)","v":59280862.827401258},{"$f":"SUM($D121:P121)","v":64220934.729684696},{"$f":"SUM($D121:Q121)","v":69161006.631968141},{"$f":"SUM($D121:R121)","v":74101078.534251586},{"$f":"SUM($D121:S121)","v":79041150.436535031},{"$f":"SUM($D121:T121)","v":83981222.338818476},{"$f":"SUM($D121:U121)","v":88921294.241101921},{"$f":"SUM($D121:V121)","v":93861366.143385366},{"$f":"SUM($D121:W121)","v":98801438.045668811},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE121:AE121)","v":5109505.3562543998},{"$f":"SUM($AE121:AF121)","v":10219010.7125088},{"$f":"SUM($AE121:AG121)","v":15328516.0687632},{"$f":"SUM($AE121:AH121)","v":20438021.425017599},{"$f":"SUM($AE121:AI121)","v":25547526.781271998},{"$f":"SUM($AE121:AJ121)","v":30657032.137526397},{"$f":"SUM($AE121:AK121)","v":35766537.493780799},{"$f":"SUM($AE121:AL121)","v":40876042.850035198},{"$f":"SUM($AE121:AM121)","v":45985548.206289597},{"$f":"SUM($AE121:AN121)","v":51095053.562543996},{"$f":"SUM($AE121:AO121)","v":56204558.918798395},{"$f":"SUM($AE121:AP121)","v":61314064.275052793},{"$f":"SUM($AE121:AQ121)","v":66423569.631307192},{"$f":"SUM($AE121:AR121)","v":71533074.987561598},{"$f":"SUM($AE121:AS121)","v":76642580.343815997},{"$f":"SUM($AE121:AT121)","v":81752085.700070396},{"$f":"SUM($AE121:AU121)","v":86861591.056324795},{"$f":"SUM($AE121:AV121)","v":91971096.412579194},{"$f":"SUM($AE121:AW121)","v":97080601.768833593},{"$f":"SUM($AE121:AX121)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF121:BF121)","v":491789.89053948614},{"$f":"SUM($BF121:BG121)","v":983579.78107897227},{"$f":"SUM($BF121:BH121)","v":1475369.6716184583},{"$f":"SUM($BF121:BI121)","v":1967159.5621579445},{"$f":"SUM($BF121:BJ121)","v":2458949.4526974307},{"$f":"SUM($BF121:BK121)","v":2950739.3432369167},{"$f":"SUM($BF121:BL121)","v":3442529.2337764027},{"$f":"SUM($BF121:BM121)","v":3934319.1243158886},{"$f":"SUM($BF121:BN121)","v":4426109.0148553746},{"$f":"SUM($BF121:BO121)","v":4917898.9053948605},{"$f":"SUM($BF121:BP121)","v":5409688.7959343465},{"$f":"SUM($BF121:BQ121)","v":5901478.6864738325},{"$f":"SUM($BF121:BR121)","v":6393268.5770133184},{"$f":"SUM($BF121:BS121)","v":6885058.4675528044},{"$f":"SUM($BF121:BT121)","v":7376848.3580922903},{"$f":"SUM($BF121:BU121)","v":7868638.2486317763},{"$f":"SUM($BF121:BV121)","v":8360428.1391712623},{"$f":"SUM($BF121:BW121)","v":8852218.0297107492},{"$f":"SUM($BF121:BX121)","v":9344007.9202502351},{"$f":"SUM($BF121:BY121)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C111-D122","v":93861366.143385321},88921294.241101891,83981222.338818446,79041150.436535016,74101078.534251571,69161006.631968141,64220934.729684696,59280862.827401258,54340790.925117821,49400719.022834383,44460647.120550945,39520575.218267508,34580503.31598407,29640431.413700625,24700359.51141718,19760287.609133735,14820215.70685029,9880143.8045668453,4940071.9022834003,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD111-AE122","v":93691932.689414367},88582427.333159968,83472921.976905569,78363416.620651171,73253911.264396772,68144405.908142373,63034900.551887967,57925395.195633568,52815889.839379169,47706384.48312477,42596879.126870371,37487373.770615973,32377868.414361574,27268363.058107167,22158857.701852769,17049352.34559837,11939846.989343971,6830341.6330895722,1720836.2768351734,-3388669.0794192255,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE111-BF122","v":9017848.5213561356},8526058.6308166496,8034268.7402771637,7542478.8497376768,7050688.9591981908,6558899.0686587049,6067109.1781192189,5575319.2875797329,5083529.397040247,4591739.506500761,4099949.6159612751,3608159.7254217891,3116369.8348823031,2624579.9443428172,2132790.0538033312,1641000.1632638453,1149210.2727243593,657420.3821848724,165630.49164538644,-326159.39889409952]
[null,"Prop. Tax Value",{"$f":"-C111","v":98801438.045668766},{"$f":"C124/(($C124/$X124)^(1/21))","v":93296269.344538286},{"$f":"D124/(($C124/$X124)^(1/21))","v":88097846.000837699},83189076.310495257,78553820.910985708,74176839.717316478,70043741.814715207,66140938.143272705,62455596.818974905,58975600.944225408,55689508.769145533,52586516.072667554,49656420.639735386,46889588.717818588,44276923.342453316,41809834.427668907,39480210.522961572,37280392.143955916,35203146.58906924,33241644.159379169,31389435.703508891,{"$f":"X111","v":29640431.413700629},null,null,null,null,"Prop. Tax Value",{"$f":"-AD111","v":98801438.045668766},{"$f":"AD124/(($AD124/$AY124)^(1/21))","v":93296269.344538286},{"$f":"AE124/(($AD124/$AY124)^(1/21))","v":88097846.000837699},83189076.310495257,78553820.910985708,74176839.717316478,70043741.814715207,66140938.143272705,62455596.818974905,58975600.944225408,55689508.769145533,52586516.072667554,49656420.639735386,46889588.717818588,44276923.342453316,41809834.427668907,39480210.522961572,37280392.143955916,35203146.58906924,33241644.159379169,31389435.703508891,{"$f":"AY111","v":29640431.413700629},null,null,null,null,"Prop. Tax Value",{"$f":"-BE111","v":9509638.4118956216},{"$f":"BE124/(($BE124/$BZ124)^(1/21))","v":8979765.9244118128},{"$f":"BF124/(($BE124/$BZ124)^(1/21))","v":8479417.6775806304},8006948.5948851705,7560805.2626823764,7139520.8227917133,6741710.149666341,6366065.29629,6011351.1938263364,5676401.5908816969,5360115.2190302592,5061452.171994254,4779430.4865745325,4513122.9140900411,4261653.871711133,4024196.5636631339,3799970.2628350528,3588237.7438557586,3388302.859197916,3199508.2503402466,3021233.186462732,{"$f":"BZ111","v":2852891.5235686866}]
[null,"Tax Dep",null,{"$f":"($C111*0.85)*-D$4","v":16796244.467763688},26873991.148421902,16124394.689053142,9674636.8134318851,9674636.8134318851,4837318.4067159425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD$29*0.85)*-D$4","v":17372318.21126496},27795709.138023935,16677425.48281436,10006455.289688617,10006455.289688617,5003227.6448443085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE111*0.85)*-D$4","v":1616638.5300222558},2586621.6480356092,1551972.9888213654,931183.79329281929,931183.79329281929,465591.89664640964]
[null,"After Tax Dep. Value",null,{"$f":"D125*$B$6","v":3527211.3382303743},5643538.141168599,3386122.8847011598,2031673.7308206959,2031673.7308206959,1015836.8654103479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE125*$B$6","v":3648186.8243656415},5837098.918985026,3502259.3513910156,2101355.6108346097,2101355.6108346097,1050677.8054173049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF125*$B$6","v":339494.0913046737},543190.54608747794,325914.32765248674,195548.59659149204,195548.59659149204,97774.298295746019]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D126:I126)","v":14665233.34217792},{"$f":"C128/C132","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE126:AJ126)","v":15168218.154465124},{"$f":"AD128/AD132","v":0.15352224071327739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF126:BK126)","v":1411528.7091846254},{"$f":"BE128/BE132","v":0.14843137541580362}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D107:W107)","v":9233779.2566045579},{"$f":"C129/C132","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE107:AX107)","v":9233779.2566045579},{"$f":"AD129/AD132","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF107:BY107)","v":888751.253448189},{"$f":"BE129/BE132","v":9.3457943925233655E-2}]
[0.85,"Debt",{"$f":"(C132-C128-C129)*$A130","v":63667061.629853353},{"$f":"C130/C132","v":0.64439407856011843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD132-AD128-AD129)*$A130","v":63239524.539409228},{"$f":"AD130/AD132","v":0.64006684305726569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE132-BE128-BE129)*$A130","v":6127954.6818733858},{"$f":"BE130/BE132","v":0.64439407856011832}]
[0.15,"Equity",{"$f":"(C132-C128-C129)*$A131","v":11235363.817032944},{"$f":"C131/C132","v":0.11371660209884443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD132-AD128-AD129)*$A131","v":11159916.095189864},{"$f":"AD131/AD132","v":0.11295297230422335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE132-BE128-BE129)*$A131","v":1081403.7673894211},{"$f":"BE131/BE132","v":0.11371660209884442}]
[null,"Total",{"$f":"-C111","v":98801438.045668766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD111","v":98801438.045668766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE111","v":9509638.4118956216}]
[null,"Check",{"$f":"SUM(C128:C131)-C132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD128:AD131)-AD132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE128:BE131)-BE132","v":0}]
[null,"2025 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,"2025 Southern NW 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,"2025 Small Solar"]
[null,"Year",null,2025,{"$f":"D135+1","v":2026},{"$f":"E135+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,null,null,"Year",null,2025,{"$f":"AE135+1","v":2026},{"$f":"AF135+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,null,null,"Year",null,2025,{"$f":"BF135+1","v":2026},{"$f":"BG135+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D135-$D$12)","v":238655.07242603993},{"$f":"D136*(1-'Resource Options'!$AA$22)","v":237461.79706390973},{"$f":"E136*(1-'Resource Options'!$AA$22)","v":236274.48807859019},{"$f":"F136*(1-'Resource Options'!$AA$22)","v":235093.11563819723},{"$f":"G136*(1-'Resource Options'!$AA$22)","v":233917.65006000624},{"$f":"H136*(1-'Resource Options'!$AA$22)","v":232748.06180970621},{"$f":"I136*(1-'Resource Options'!$AA$22)","v":231584.32150065768},{"$f":"J136*(1-'Resource Options'!$AA$22)","v":230426.39989315439},{"$f":"K136*(1-'Resource Options'!$AA$22)","v":229274.26789368861},{"$f":"L136*(1-'Resource Options'!$AA$22)","v":228127.89655422018},{"$f":"M136*(1-'Resource Options'!$AA$22)","v":226987.25707144907},{"$f":"N136*(1-'Resource Options'!$AA$22)","v":225852.32078609182},{"$f":"O136*(1-'Resource Options'!$AA$22)","v":224723.05918216135},{"$f":"P136*(1-'Resource Options'!$AA$22)","v":223599.44388625055},{"$f":"Q136*(1-'Resource Options'!$AA$22)","v":222481.44666681931},{"$f":"R136*(1-'Resource Options'!$AA$22)","v":221369.03943348522},{"$f":"S136*(1-'Resource Options'!$AA$22)","v":220262.1942363178},{"$f":"T136*(1-'Resource Options'!$AA$22)","v":219160.88326513622},{"$f":"U136*(1-'Resource Options'!$AA$22)","v":218065.07884881055},{"$f":"V136*(1-'Resource Options'!$AA$22)","v":216974.7534545665},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D135-$D$12)","v":265172.30269559991},{"$f":"AE136*(1-'Resource Options'!$AA$22)","v":263846.44118212193},{"$f":"AF136*(1-'Resource Options'!$AA$22)","v":262527.20897621132},{"$f":"AG136*(1-'Resource Options'!$AA$22)","v":261214.57293133027},{"$f":"AH136*(1-'Resource Options'!$AA$22)","v":259908.50006667362},{"$f":"AI136*(1-'Resource Options'!$AA$22)","v":258608.95756634025},{"$f":"AJ136*(1-'Resource Options'!$AA$22)","v":257315.91277850856},{"$f":"AK136*(1-'Resource Options'!$AA$22)","v":256029.33321461602},{"$f":"AL136*(1-'Resource Options'!$AA$22)","v":254749.18654854293},{"$f":"AM136*(1-'Resource Options'!$AA$22)","v":253475.44061580021},{"$f":"AN136*(1-'Resource Options'!$AA$22)","v":252208.06341272121},{"$f":"AO136*(1-'Resource Options'!$AA$22)","v":250947.02309565761},{"$f":"AP136*(1-'Resource Options'!$AA$22)","v":249692.28798017933},{"$f":"AQ136*(1-'Resource Options'!$AA$22)","v":248443.82654027845},{"$f":"AR136*(1-'Resource Options'!$AA$22)","v":247201.60740757704},{"$f":"AS136*(1-'Resource Options'!$AA$22)","v":245965.59937053916},{"$f":"AT136*(1-'Resource Options'!$AA$22)","v":244735.77137368647},{"$f":"AU136*(1-'Resource Options'!$AA$22)","v":243512.09251681803},{"$f":"AV136*(1-'Resource Options'!$AA$22)","v":242294.53205423395},{"$f":"AW136*(1-'Resource Options'!$AA$22)","v":241083.05939396279},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D135-$D$12)","v":11048.845945649997},{"$f":"BF136*(1-'Resource Options'!$AA$22)","v":10993.601715921746},{"$f":"BG136*(1-'Resource Options'!$AA$22)","v":10938.633707342138},{"$f":"BH136*(1-'Resource Options'!$AA$22)","v":10883.940538805427},{"$f":"BI136*(1-'Resource Options'!$AA$22)","v":10829.5208361114},{"$f":"BJ136*(1-'Resource Options'!$AA$22)","v":10775.373231930844},{"$f":"BK136*(1-'Resource Options'!$AA$22)","v":10721.496365771189},{"$f":"BL136*(1-'Resource Options'!$AA$22)","v":10667.888883942333},{"$f":"BM136*(1-'Resource Options'!$AA$22)","v":10614.549439522621},{"$f":"BN136*(1-'Resource Options'!$AA$22)","v":10561.476692325008},{"$f":"BO136*(1-'Resource Options'!$AA$22)","v":10508.669308863384},{"$f":"BP136*(1-'Resource Options'!$AA$22)","v":10456.125962319067},{"$f":"BQ136*(1-'Resource Options'!$AA$22)","v":10403.845332507472},{"$f":"BR136*(1-'Resource Options'!$AA$22)","v":10351.826105844933},{"$f":"BS136*(1-'Resource Options'!$AA$22)","v":10300.066975315709},{"$f":"BT136*(1-'Resource Options'!$AA$22)","v":10248.56664043913},{"$f":"BU136*(1-'Resource Options'!$AA$22)","v":10197.323807236935},{"$f":"BV136*(1-'Resource Options'!$AA$22)","v":10146.33718820075},{"$f":"BW136*(1-'Resource Options'!$AA$22)","v":10095.605502259747},{"$f":"BX136*(1-'Resource Options'!$AA$22)","v":10045.127474748448}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M36","v":39.614893940477124},{"$f":"D137","v":39.614893940477124},{"$f":"E137","v":39.614893940477124},39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,39.614893940477124,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P36","v":35.226528316178701},{"$f":"AE137","v":35.226528316178701},{"$f":"AF137","v":35.226528316178701},35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,35.226528316178701,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S36","v":78.578477978852646},{"$f":"BF137","v":78.578477978852646},{"$f":"BG137","v":78.578477978852646},78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646,78.578477978852646]
[null,"Revenue",null,{"$f":"D137*D136","v":9454295.3825144581},9407023.905601887,9359988.7860738765,9313188.8421435077,9266622.8979327902,9220289.783443125,9174188.3345259093,9128317.3928532805,9082675.8058890142,9037262.4268595688,8992076.1147252712,8947115.7341516446,8902380.1554808859,8857868.2547034808,8813578.9134299643,8769511.0188628156,8725663.4637685008,8682035.146449659,8638624.9707174115,8595431.8458638247,null,null,null,null,null,"Revenue",null,{"$f":"AE137*AE136","v":9341099.629572859},9294394.131424997,9247922.1607678719,9201682.5499640331,9155674.1372142117,9109895.7665281408,9064346.287695501,9019024.5562570225,8973929.4334757384,8929059.7863083594,8884414.4873768166,8839992.4149399325,8795792.4528652336,8751813.4906009082,8708054.4231479038,8664514.1510321647,8621191.5802770033,8578085.6223756187,8535195.1942637395,8492519.2182924226,null,null,null,null,null,"Revenue",null,{"$f":"BF137*BF136","v":868201.49783199362},863860.49034283357,859541.18789111951,855243.48195166385,850967.26454190561,846712.42821919604,842478.86607810005,838266.47174770955,834075.13938897103,829904.76369202614,825755.23987356608,821626.46367419825,817518.33135582728,813430.73969904799,809363.58600055287,805316.76807055005,801290.18423019734,797283.73330904637,793297.31464250106,789330.82806928863]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1159284.8433600003},{"$f":"HLOOKUP(E135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1182470.5402271999},{"$f":"HLOOKUP(F135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1206119.951031744},{"$f":"HLOOKUP(G135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(H135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(I135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(J135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(K135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(L135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(M135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(N135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(O135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(P135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(Q135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(R135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(S135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(T135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(U135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(V135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(W135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1159284.8433600003},{"$f":"HLOOKUP(AF135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1182470.5402271999},{"$f":"HLOOKUP(AG135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1206119.951031744},{"$f":"HLOOKUP(AH135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(AI135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(AJ135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(AK135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(AL135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(AM135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(AN135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AO135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AP135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AQ135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AR135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AS135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AT135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AU135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AV135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AW135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AX135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":77285.656224000006},{"$f":"HLOOKUP(BG135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":78831.369348480002},{"$f":"HLOOKUP(BH135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":80407.996735449604},{"$f":"HLOOKUP(BI135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":82016.156670158598},{"$f":"HLOOKUP(BJ135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":83656.479803561786},{"$f":"HLOOKUP(BK135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":85329.609399633016},{"$f":"HLOOKUP(BL135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":87036.201587625663},{"$f":"HLOOKUP(BM135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":88776.925619378191},{"$f":"HLOOKUP(BN135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":90552.464131765766},{"$f":"HLOOKUP(BO135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BP135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BQ135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BR135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BS135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BT135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BU135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BV135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BW135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BX135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BY135,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D136","v":0},{"$f":"HLOOKUP(E135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E136","v":0},{"$f":"HLOOKUP(F135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F136","v":0},{"$f":"HLOOKUP(G135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G136","v":0},{"$f":"HLOOKUP(H135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H136","v":0},{"$f":"HLOOKUP(I135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I136","v":0},{"$f":"HLOOKUP(J135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J136","v":0},{"$f":"HLOOKUP(K135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K136","v":0},{"$f":"HLOOKUP(L135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L136","v":0},{"$f":"HLOOKUP(M135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M136","v":0},{"$f":"HLOOKUP(N135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N136","v":0},{"$f":"HLOOKUP(O135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O136","v":0},{"$f":"HLOOKUP(P135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P136","v":0},{"$f":"HLOOKUP(Q135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q136","v":0},{"$f":"HLOOKUP(R135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R136","v":0},{"$f":"HLOOKUP(S135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S136","v":0},{"$f":"HLOOKUP(T135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T136","v":0},{"$f":"HLOOKUP(U135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U136","v":0},{"$f":"HLOOKUP(V135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V136","v":0},{"$f":"HLOOKUP(W135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W136","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE136","v":0},{"$f":"HLOOKUP(AF135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF136","v":0},{"$f":"HLOOKUP(AG135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG136","v":0},{"$f":"HLOOKUP(AH135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH136","v":0},{"$f":"HLOOKUP(AI135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI136","v":0},{"$f":"HLOOKUP(AJ135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ136","v":0},{"$f":"HLOOKUP(AK135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK136","v":0},{"$f":"HLOOKUP(AL135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL136","v":0},{"$f":"HLOOKUP(AM135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM136","v":0},{"$f":"HLOOKUP(AN135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN136","v":0},{"$f":"HLOOKUP(AO135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO136","v":0},{"$f":"HLOOKUP(AP135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP136","v":0},{"$f":"HLOOKUP(AQ135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ136","v":0},{"$f":"HLOOKUP(AR135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR136","v":0},{"$f":"HLOOKUP(AS135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS136","v":0},{"$f":"HLOOKUP(AT135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT136","v":0},{"$f":"HLOOKUP(AU135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU136","v":0},{"$f":"HLOOKUP(AV135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV136","v":0},{"$f":"HLOOKUP(AW135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW136","v":0},{"$f":"HLOOKUP(AX135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX136","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF136","v":0},{"$f":"HLOOKUP(BG135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG136","v":0},{"$f":"HLOOKUP(BH135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH136","v":0},{"$f":"HLOOKUP(BI135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI136","v":0},{"$f":"HLOOKUP(BJ135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ136","v":0},{"$f":"HLOOKUP(BK135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK136","v":0},{"$f":"HLOOKUP(BL135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL136","v":0},{"$f":"HLOOKUP(BM135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM136","v":0},{"$f":"HLOOKUP(BN135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN136","v":0},{"$f":"HLOOKUP(BO135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO136","v":0},{"$f":"HLOOKUP(BP135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP136","v":0},{"$f":"HLOOKUP(BQ135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ136","v":0},{"$f":"HLOOKUP(BR135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR136","v":0},{"$f":"HLOOKUP(BS135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS136","v":0},{"$f":"HLOOKUP(BT135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT136","v":0},{"$f":"HLOOKUP(BU135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU136","v":0},{"$f":"HLOOKUP(BV135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV136","v":0},{"$f":"HLOOKUP(BW135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW136","v":0},{"$f":"HLOOKUP(BX135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX136","v":0},{"$f":"HLOOKUP(BY135,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY136","v":0}]
[null,"B&O Tax",null,{"$f":"D138*0.00275","v":25999.312301914757},{"$f":"E138*0.00275","v":25869.315740405189},25739.96916170316,25611.269315894646,25483.212969315173,25355.796904468592,25229.017919946247,25102.872830346521,24977.358466194786,24852.471673863813,24728.209315494496,24604.568268917021,24481.545427572433,24359.13770043457,24237.3420119324,24116.155301872743,23995.574525363376,23875.59665273656,23756.218669472881,23637.437576125518,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF138*0.00275","v":2387.5541190379822},{"$f":"BG138*0.00275","v":2375.6163484427921},2363.7382667005786,2351.9195753670756,2340.1599774902402,2328.4591776027892,2316.8168817147748,2305.2327973062011,2293.7066333196703,2282.2381001530716,2270.8269096523068,2259.472775104045,2248.1754112285248,2236.934534172382,2225.7498615015202,2214.6211121940123,2203.5480066330424,2192.5302665998775,2181.567615266878,2170.6597771905435]
[null,"Property Tax",null,{"$f":"C165*$B$8","v":971494.78001545207},{"$f":"D165*$B$8","v":917363.55721097626},866248.50015703705,817981.54954583792,772404.01025354047,729366.02957242972,688726.1045157318,650350.61657517194,614113.39240161655,579895.2889643797,547583.80182525422,517072.69523932564,488261.65286639018,461055.94794456667,435366.13184167503,411107.73996038298,388201.01403017668,366570.63987308997,346145.49978100025,326858.4386903437,null,null,null,null,null,"Property Tax",null,{"$f":"AD165*$B$8","v":971494.78001545207},{"$f":"AE165*$B$8","v":917363.55721097626},866248.50015703705,817981.54954583792,772404.01025354047,729366.02957242972,688726.1045157318,650350.61657517194,614113.39240161655,579895.2889643797,547583.80182525422,517072.69523932564,488261.65286639018,461055.94794456667,435366.13184167503,411107.73996038298,388201.01403017668,366570.63987308997,346145.49978100025,326858.4386903437,null,null,null,null,null,"Property Tax",null,{"$f":"BE165*$B$8","v":93506.372576487265},{"$f":"BF165*$B$8","v":88296.242381556469},83376.418140114823,78730.724143786909,74343.885986903275,70201.480346346361,66289.887559639203,62596.246845360314,59108.414018655603,55814.921562821561,52704.940925680734,49768.246916785101,46995.184088390073,44376.634989664555,41903.990189761229,39569.119971186861,37364.347600404508,35282.424087784908,33316.504353921271,31460.124723945577]
[null,"Total Operating Costs",null,{"$f":"SUM(D140:D143)","v":2156778.9356773673},2125703.4131785813,2098108.4203504845,2073835.1689141113,2052734.4202762821,2034665.9674713938,2019498.1462500629,2007107.3736961912,1997377.7128442975,1990200.4618542595,1985473.7663810849,1983102.2538533858,1982996.6884460091,1985073.6456000884,1989255.2050077962,1995468.6610395284,2003646.2496483582,2013724.8908405015,2025645.9458514412,2039354.9882154567,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE140:AE143)","v":2130779.6233754521},2099834.0974381762,2072368.4511887811,2048223.8995982166,2027251.2073069669,2009310.1705669248,1994269.1283301166,1982004.5008658448,1972400.3543781028,1965347.9901803955,1960745.5570655905,1958497.6855844688,1958515.1430184366,1960714.5078996539,1965017.8629958639,1971352.5057376558,1979650.6751229949,1989849.2941877649,2001889.7271819683,2015717.5506393311,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF140:BF143)","v":173179.58291952527},169503.22807847927,166148.15314226499,163098.80038931259,160340.52576795529,157859.54892358219,155642.90602897963,153678.40526204472,151954.58478374104,150460.67307737569,149186.55151802211,148122.71904823204,147260.25884308835,146590.8068541761,146106.52212820866,145800.05880186573,145664.53967989213,145693.53130869643,145881.02046258605,146221.39196440196]
[]
[null,"EBITDA",null,{"$f":"D138-D144","v":7297516.4468370909},{"$f":"E138-E144","v":7281320.4924233053},7261880.365723392,7239353.6732293963,7213888.4776565079,7185623.8159717312,7154690.1882758467,7121210.0191570893,7085298.0930447169,7047061.9650053093,7006602.3483441863,6964013.4802982584,6919383.4670348763,6872794.6091033928,6824323.7084221682,6774042.3578232871,6722017.2141201422,6668310.2556091575,6612979.02486597,6556076.857648368,null,null,null,null,null,"EBITDA",null,{"$f":"AE138-AE144","v":7210320.0061974069},{"$f":"AF138-AF144","v":7194560.0339868208},7175553.7095790906,7153458.6503658164,7128422.9299072446,7100585.5959612159,7070077.1593653839,7037020.0553911775,7001529.079097636,6963711.7961279638,6923668.9303112263,6881494.7293554638,6837277.309846797,6791098.9827012541,6743036.5601520399,6693161.6452945089,6641540.9051540084,6588236.328187854,6533305.4670817712,6476801.6676530913,null,null,null,null,null,"EBITDA",null,{"$f":"BF138-BF144","v":695021.91491246829},{"$f":"BG138-BG144","v":694357.26226435427},693393.03474885458,692144.6815623513,690626.73877395038,688852.87929561385,686835.96004912048,684588.06648566481,682120.55460522999,679444.0906146504,676568.688355544,673503.74462596618,670258.07251273887,666839.93284487189,663257.06387234421,659516.70926868427,655625.64455030521,651590.20200034999,647416.29417991498,643109.4361048867]
[null,"Before Tax Earnings",null,{"$f":"D146-D166-D156","v":-12348022.231395708},{"$f":"E146-E148-E166","v":-19143337.523996994},-8592914.4441287871,-2273523.21268191,-2298988.4082547985,2429185.373016078,7154690.1882758467,7121210.0191570893,7085298.0930447169,7047061.9650053093,7006602.3483441863,6964013.4802982584,6919383.4670348763,6872794.6091033928,6824323.7084221682,6774042.3578232871,6722017.2141201422,6668310.2556091575,6612979.02486597,6556076.857648368,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE146-AE166-AE156","v":-13260327.653702505},{"$f":"AF146-AF148-AF166","v":-20601149.104037113},-9501871.7732352689,-2852996.6393228006,-2878032.3597813724,2097357.9511169074,7070077.1593653839,7037020.0553911775,7001529.079097636,6963711.7961279638,6923668.9303112263,6881494.7293554638,6837277.309846797,6791098.9827012541,6743036.5601520399,6693161.6452945089,6641540.9051540084,6588236.328187854,6533305.4670817712,6476801.6676530913,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF146-BF166-BF156","v":-1195861.1828674383},{"$f":"BG146-BG148-BG166","v":-1849016.0718160993},-832630.96569941752,-223469.71870661189,-224987.66149501281,231045.67916113226,686835.96004912048,684588.06648566481,682120.55460522999,679444.0906146504,676568.688355544,673503.74462596618,670258.07251273887,666839.93284487189,663257.06387234421,659516.70926868427,655625.64455030521,651590.20200034999,647416.29417991498,643109.4361048867]
[null,"ITC",null,{"$f":"-C152*0.1","v":9714947.8001545202},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD152*0.1","v":9714947.8001545202},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE152*0.1","v":935063.72576487274},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D147*$B$6-D148","v":-12308032.46874762},-4020100.8800393688,-1804512.0332670452,-477439.8746632011,-482787.56573350768,510128.92833337636,1502484.9395379277,1495454.1040229886,1487912.5995393905,1479883.012651115,1471386.4931522792,1462442.8308626341,1453070.5280773239,1443286.8679117125,1433107.9787686553,1422548.8951428903,1411623.6149652298,1400345.1536779229,1388725.5952218536,1376776.1401061572,null,null,null,null,null,"Federal Tax",null,{"$f":"AE147*$B$6-AE148","v":-12499616.607432045},-4326241.3118477939,-1995393.0723794063,-599129.2942577881,-604386.7955540882,440445.16973455052,1484716.2034667307,1477774.2116321472,1470321.1066105035,1462379.4771868724,1453970.4753653575,1445113.8931646473,1435828.2350678274,1426130.7863672634,1416037.6776319284,1405563.9455118468,1394723.5900823418,1383529.6289194494,1371994.1480871718,1360128.3502071491,null,null,null,null,null,"Federal Tax",null,{"$f":"BF147*$B$6-BF148","v":-1186194.5741670348},-388293.37508138083,-174852.50279687767,-46928.640928388493,-47247.408913952691,48519.592623837772,144235.55161031531,143763.49396198962,143245.31646709828,142683.25902907658,142079.42455466423,141435.78637145288,140754.19522767517,140036.38589742308,139283.98341319227,138498.50894642368,137681.3853555641,136833.94242007349,135957.42177778215,135052.9815820262]
[]
[]
[{"$f":"IRR(C152:X152,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D135,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-97149478.001545206},{"$f":"D146-D149","v":19605548.915584709},11301421.372462675,9066392.3989904374,7716793.5478925975,7696676.0433900151,6675494.8876383547,5652205.2487379191,5625755.9151341002,5597385.4935053261,5567178.9523541946,5535215.8551919069,5501570.6494356245,5466312.9389575524,5429507.7411916805,5391215.7296535131,5351493.4626803966,5310393.5991549119,5267965.1019312348,5224253.4296441162,5179300.7175422106,{"$f":"C152*-0.3","v":29144843.400463562},null,null,null,{"$f":"IRR(AD152:AY152,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE135,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-97149478.001545206},{"$f":"AE146-AE149","v":19709936.613629453},11520801.345834615,9170946.7819584962,7752587.9446236044,7732809.7254613331,6660140.4262266653,5585360.9558986537,5559245.8437590301,5531207.972487133,5501332.3189410912,5469698.4549458688,5436380.836190816,5401449.0747789694,5364968.1963339904,5326998.8825201113,5287597.6997826621,5246817.3150716666,5204706.6992684044,5161311.3189945994,5116673.3174459422,{"$f":"AD152*-0.3","v":29144843.400463562},null,null,null,{"$f":"IRR(BE152:BZ152,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF135,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-9350637.2576487269},{"$f":"BF146-BF149","v":1881216.4890795031},1082650.637345735,868245.53754573222,739073.32249073975,737874.14768790302,640333.28667177609,542600.40843880514,540824.57252367516,538875.23813813168,536760.83158557385,534489.26380087971,532067.95825451333,529503.87728506373,526803.54694744875,523973.08045915194,521018.20032226061,517944.25919474114,514756.2595802765,511458.87240213284,508056.45452286047,{"$f":"BE152*-0.3","v":2805191.177294618}]
[{"$f":"IRR(C153:X153,0.1)","v":8.7121450276060441E-2},"ROE",{"$f":"-C172","v":-11047508.534012156},{"$f":"D152-D156-D158-D167-D148","v":1398974.3056862224},728852.74392561056,713495.04383267742,695698.95676242141,675581.45225983905,653252.36952886567,628814.80364911724,602365.47004529834,573995.04841652419,543788.50726539269,511825.41010310501,478180.20434682257,442922.49386875052,406117.29610287864,367825.28456471115,328103.01759159472,287003.15406610956,244574.65684243292,200862.98455531429,155910.27245340869,{"$f":"X152","v":29144843.400463562},null,null,null,{"$f":"IRR(AD153:AY153,0.1)","v":8.6820175128966337E-2},"ROE",{"$f":"-AD172","v":-10935280.406946892},{"$f":"AE152-AE156-AE158-AE167-AE148","v":1374442.5705577563},711343.00829805434,696328.01201594621,678872.91523746029,659094.69607518893,637103.20225782599,613001.5373471193,586886.42520749569,558848.55393559858,528972.90038955677,497339.0363943344,464021.4176392816,429089.65622743499,392608.77778245602,354639.46396857686,315238.28123112768,274457.8965201322,232347.28071686998,188951.90044306498,144313.89889440779,{"$f":"AY152","v":29144843.400463562},null,null,null,{"$f":"IRR(BE153:BZ153,0.1)","v":8.6676280957479035E-2},"ROE",{"$f":"-BE172","v":-1063322.6963986699},{"$f":"BF152-BF156-BF158-BF167-BF148","v":128833.68287677388},65040.906849042745,64279.167111797899,63292.968094460346,62093.793291623617,60692.444303737851,59099.078099008009,57323.242183877999,55373.907798334549,53259.501245776715,50987.933461082517,48566.62791471614,46002.546945266542,43302.216607651557,40471.750119354809,37516.869982463482,34442.92885494401,31254.929240479367,27957.542062335706,24555.124183063337,{"$f":"BZ152","v":2805191.177294618}]
[]
[]
[null,"Interest",null,{"$f":"C159*$B$7","v":3130127.4179701111},3035464.2666141763,2936067.9576904452,2831701.8333205273,2722117.4027321134,2607053.7506142789,2486236.9158905526,2359379.2394306399,2226178.679147732,2086318.0908506785,1939464.4731387724,1785268.1745412708,1623362.0610138942,1453360.641810149,1274859.1516462164,1087432.5869740869,890634.69406835129,683996.90651732869,467027.22958875506,239209.06881375273,null,null,null,null,null,"Interest",null,{"$f":"AD159*$B$7","v":3098329.4486349528},3004627.9501391239,2906241.3767185034,2802935.4746268522,2694464.2774306182,2580569.5203745719,2460980.0254657241,2335411.0558114336,2203563.6376744285,2065123.8486305734,1919762.0701345252,1767132.2027136749,1606870.8419217819,1438596.4130902942,1261908.2628172324,1076385.7050305174,881587.01935446635,677048.39939461299,462282.84843676689,236779.01993102851,null,null,null,null,null,"Interest",null,{"$f":"BE159*$B$7","v":301274.76397962315},292163.43566161447,282596.5409277053,272551.30145710072,262003.80001296592,250928.92349662437,239300.30315446574,227090.2517951992,214269.69786796928,200808.11624437792,186673.45553960695,171832.06179959743,156248.59837258744,139885.96177422695,122705.19334594843,104665.38649625599,85723.589304078938,65834.70225229302,44951.370847917817,23023.872873323849]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C171)","v":5023390.4450888019},{"$f":"-PMT($B$7,20,$C171)","v":5023390.4450888019},5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,5023390.4450888019,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD171)","v":4972359.4185515344},4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,4972359.4185515344,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE171)","v":483501.33033979713},483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713,483501.33033979713]
[null,"Sinking Fund",null,{"$f":"D157-D156","v":1893263.0271186908},1987926.1784746256,2087322.4873983567,2191688.6117682746,2301273.0423566885,2416336.694474523,2537153.5291982493,2664011.205658162,2797211.7659410699,2937072.3542381236,3083925.9719500295,3238122.2705475311,3400028.3840749077,3570029.803278653,3748531.2934425855,3935957.8581147147,4132755.7510204506,4339393.5385714732,4556363.2155000465,4784181.3762750495,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE157-AE156","v":1874029.9699165816},1967731.4684124105,2066118.041833031,2169423.9439246822,2277895.1411209162,2391789.8981769625,2511379.3930858104,2636948.3627401008,2768795.7808771059,2907235.5699209608,3052597.3484170092,3205227.2158378595,3365488.5766297523,3533763.0054612402,3710451.155734302,3895973.7135210168,4090772.3991970681,4295311.0191569217,4510076.5701147672,4735580.3986205058,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF157-BF156","v":182226.56636017398},191337.89467818267,200904.78941209184,210950.02888269641,221497.53032683121,232572.40684317276,244201.02718533139,256411.07854459793,269231.63247182785,282693.21409541921,296827.87480019021,311669.26854019973,327252.73196720972,343615.36856557021,360796.13699384872,378835.94384354114,397777.74103571818,417666.62808750413,438549.95949187933,460477.45746647328]
[null,"Mortgage Balance",{"$f":"C171","v":62602548.359402217},{"$f":"C159-D158","v":60709285.332283527},58721359.153808899,56634036.666410543,54442348.054642268,52141075.012285575,49724738.31781105,47187584.788612798,44523573.582954638,41726361.817013569,38789289.462775446,35705363.490825415,32467241.220277883,29067212.836202975,25497183.032924324,21748651.73948174,17812693.881367024,13679938.130346574,9340544.5917751007,4784181.3762750542,0,null,null,null,null,null,"Mortgage Balance",{"$f":"AD171","v":61966588.972699054},{"$f":"AD159-AE158","v":60092559.002782471},58124827.534370065,56058709.492537037,53889285.548612356,51611390.407491438,49219600.509314477,46708221.11622867,44071272.75348857,41302476.972611465,38395241.4026905,35342644.054273494,32137416.838435635,28771928.261805885,25238165.256344646,21527714.100610346,17631740.387089327,13540967.987892259,9245656.9687353373,4735580.3986205701,6.4261257648468018E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE171","v":6025495.2795924628},{"$f":"BE159-BF158","v":5843268.7132322891},5651930.8185541062,5451026.0291420147,5240076.0002593184,5018578.4699324872,4786006.0630893148,4541805.0359039837,4285393.9573593857,4016162.3248875579,3733469.1107921386,3436641.2359919483,3124971.9674517484,2797719.2354845386,2454103.8669189685,2093307.7299251198,1714471.7860815786,1316694.0450458603,899027.41695835628,460477.45746647695,3.6670826375484467E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C152)/20","v":4857473.9000772601},{"$f":"-($C152)/20","v":4857473.9000772601},4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D162:D162)","v":4857473.9000772601},{"$f":"SUM($D162:E162)","v":9714947.8001545202},{"$f":"SUM($D162:F162)","v":14572421.700231779},{"$f":"SUM($D162:G162)","v":19429895.60030904},{"$f":"SUM($D162:H162)","v":24287369.500386301},{"$f":"SUM($D162:I162)","v":29144843.400463562},{"$f":"SUM($D162:J162)","v":34002317.30054082},{"$f":"SUM($D162:K162)","v":38859791.200618081},{"$f":"SUM($D162:L162)","v":43717265.100695342},{"$f":"SUM($D162:M162)","v":48574739.000772603},{"$f":"SUM($D162:N162)","v":53432212.900849864},{"$f":"SUM($D162:O162)","v":58289686.800927125},{"$f":"SUM($D162:P162)","v":63147160.701004386},{"$f":"SUM($D162:Q162)","v":68004634.60108164},{"$f":"SUM($D162:R162)","v":72862108.501158893},{"$f":"SUM($D162:S162)","v":77719582.401236147},{"$f":"SUM($D162:T162)","v":82577056.3013134},{"$f":"SUM($D162:U162)","v":87434530.201390654},{"$f":"SUM($D162:V162)","v":92292004.101467907},{"$f":"SUM($D162:W162)","v":97149478.001545161},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE162:AE162)","v":5109505.3562543998},{"$f":"SUM($AE162:AF162)","v":10219010.7125088},{"$f":"SUM($AE162:AG162)","v":15328516.0687632},{"$f":"SUM($AE162:AH162)","v":20438021.425017599},{"$f":"SUM($AE162:AI162)","v":25547526.781271998},{"$f":"SUM($AE162:AJ162)","v":30657032.137526397},{"$f":"SUM($AE162:AK162)","v":35766537.493780799},{"$f":"SUM($AE162:AL162)","v":40876042.850035198},{"$f":"SUM($AE162:AM162)","v":45985548.206289597},{"$f":"SUM($AE162:AN162)","v":51095053.562543996},{"$f":"SUM($AE162:AO162)","v":56204558.918798395},{"$f":"SUM($AE162:AP162)","v":61314064.275052793},{"$f":"SUM($AE162:AQ162)","v":66423569.631307192},{"$f":"SUM($AE162:AR162)","v":71533074.987561598},{"$f":"SUM($AE162:AS162)","v":76642580.343815997},{"$f":"SUM($AE162:AT162)","v":81752085.700070396},{"$f":"SUM($AE162:AU162)","v":86861591.056324795},{"$f":"SUM($AE162:AV162)","v":91971096.412579194},{"$f":"SUM($AE162:AW162)","v":97080601.768833593},{"$f":"SUM($AE162:AX162)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF162:BF162)","v":491789.89053948614},{"$f":"SUM($BF162:BG162)","v":983579.78107897227},{"$f":"SUM($BF162:BH162)","v":1475369.6716184583},{"$f":"SUM($BF162:BI162)","v":1967159.5621579445},{"$f":"SUM($BF162:BJ162)","v":2458949.4526974307},{"$f":"SUM($BF162:BK162)","v":2950739.3432369167},{"$f":"SUM($BF162:BL162)","v":3442529.2337764027},{"$f":"SUM($BF162:BM162)","v":3934319.1243158886},{"$f":"SUM($BF162:BN162)","v":4426109.0148553746},{"$f":"SUM($BF162:BO162)","v":4917898.9053948605},{"$f":"SUM($BF162:BP162)","v":5409688.7959343465},{"$f":"SUM($BF162:BQ162)","v":5901478.6864738325},{"$f":"SUM($BF162:BR162)","v":6393268.5770133184},{"$f":"SUM($BF162:BS162)","v":6885058.4675528044},{"$f":"SUM($BF162:BT162)","v":7376848.3580922903},{"$f":"SUM($BF162:BU162)","v":7868638.2486317763},{"$f":"SUM($BF162:BV162)","v":8360428.1391712623},{"$f":"SUM($BF162:BW162)","v":8852218.0297107492},{"$f":"SUM($BF162:BX162)","v":9344007.9202502351},{"$f":"SUM($BF162:BY162)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C152-D163","v":92292004.101467952},87434530.201390684,82577056.30131343,77719582.401236162,72862108.501158908,68004634.60108164,63147160.701004386,58289686.800927125,53432212.900849864,48574739.000772603,43717265.100695342,38859791.200618081,34002317.30054082,29144843.400463566,24287369.500386313,19429895.600309059,14572421.700231805,9714947.8001545519,4857473.9000772983,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD152-AE163","v":92039972.645290807},86930467.289036408,81820961.932782009,76711456.57652761,71601951.220273212,66492445.864018813,61382940.507764407,56273435.151510008,51163929.795255609,46054424.43900121,40944919.082746811,35835413.726492412,30725908.370238014,25616403.013983607,20506897.657729208,15397392.30147481,10287886.945220411,5178381.588966012,68876.232711613178,-5040629.1235427856,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE152-BF163","v":8858847.367109241},8367057.476569755,7875267.586030269,7383477.6954907821,6891687.8049512962,6399897.9144118102,5908108.0238723243,5416318.1333328383,4924528.2427933523,4432738.3522538664,3940948.4617143804,3449158.5711748945,2957368.6806354085,2465578.7900959225,1973788.8995564366,1481999.0090169506,990209.11847746465,498419.22793797776,6629.3373984917998,-485160.55314099416]
[null,"Prop. Tax Value",{"$f":"-C152","v":97149478.001545206},{"$f":"C165/(($C165/$X165)^(1/21))","v":91736355.721097618},{"$f":"D165/(($C165/$X165)^(1/21))","v":86624850.015703708},81798154.954583794,77240401.025354043,72936602.957242966,68872610.451573178,65035061.657517195,61411339.24016165,57989528.896437965,54758380.182525426,51707269.523932561,48826165.28663902,46105594.794456668,43536613.184167504,41110773.996038295,38820101.40301767,36657063.987308994,34614549.978100024,32685843.869034369,30864604.338546239,{"$f":"X152","v":29144843.400463562},null,null,null,null,"Prop. Tax Value",{"$f":"-AD152","v":97149478.001545206},{"$f":"AD165/(($AD165/$AY165)^(1/21))","v":91736355.721097618},{"$f":"AE165/(($AD165/$AY165)^(1/21))","v":86624850.015703708},81798154.954583794,77240401.025354043,72936602.957242966,68872610.451573178,65035061.657517195,61411339.24016165,57989528.896437965,54758380.182525426,51707269.523932561,48826165.28663902,46105594.794456668,43536613.184167504,41110773.996038295,38820101.40301767,36657063.987308994,34614549.978100024,32685843.869034369,30864604.338546239,{"$f":"AY152","v":29144843.400463562},null,null,null,null,"Prop. Tax Value",{"$f":"-BE152","v":9350637.2576487269},{"$f":"BE165/(($BE165/$BZ165)^(1/21))","v":8829624.2381556462},{"$f":"BF165/(($BE165/$BZ165)^(1/21))","v":8337641.8140114825},7873072.4143786905,7434388.5986903273,7020148.0346346358,6628988.7559639197,6259624.6845360314,5910841.4018655606,5581492.1562821558,5270494.0925680734,4976824.69167851,4699518.4088390069,4437663.4989664555,4190399.0189761231,3956911.9971186863,3736434.7600404508,3528242.4087784905,3331650.4353921269,3146012.4723945577,2970718.1675850754,{"$f":"BZ152","v":2805191.177294618}]
[null,"Tax Dep",null,{"$f":"($C152*0.85)*-D$4","v":16515411.260262687},26424658.016420297,15854794.809852179,9512876.8859113064,9512876.8859113064,4756438.4429556532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD$29*0.85)*-D$4","v":17372318.21126496},27795709.138023935,16677425.48281436,10006455.289688617,10006455.289688617,5003227.6448443085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE152*0.85)*-D$4","v":1589608.3338002835},2543373.3340804535,1526024.0004482721,915614.40026896319,915614.40026896319,457807.20013448159]
[null,"After Tax Dep. Value",null,{"$f":"D166*$B$6","v":3468236.3646551641},5549178.1834482625,3329506.9100689576,1997704.1460413742,1997704.1460413742,998852.07302068709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE166*$B$6","v":3648186.8243656415},5837098.918985026,3502259.3513910156,2101355.6108346097,2101355.6108346097,1050677.8054173049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF166*$B$6","v":333817.75009805954},534108.40015689516,320465.04009413713,192279.02405648227,192279.02405648227,96139.512028241137]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D167:I167)","v":14420030.64069671},{"$f":"C169/C173","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE167:AJ167)","v":15168218.154465124},{"$f":"AD169/AD173","v":0.15613278080839371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF167:BK167)","v":1387927.9491670586},{"$f":"BE169/BE173","v":0.14843137541580362}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D148:W148)","v":9079390.4674341306},{"$f":"C170/C173","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE148:AX148)","v":9079390.4674341306},{"$f":"AD170/AD173","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF148:BY148)","v":873891.33249053522},{"$f":"BE170/BE173","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C173-C169-C170)*$A171","v":62602548.359402217},{"$f":"C171/C173","v":0.64439407856011843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD173-AD169-AD170)*$A171","v":61966588.972699054},{"$f":"AD171/AD173","v":0.63784788397641667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE173-BE169-BE170)*$A171","v":6025495.2795924628},{"$f":"BE171/BE173","v":0.64439407856011832}]
[0.15,"Equity",{"$f":"(C173-C169-C170)*$A172","v":11047508.534012156},{"$f":"C172/C173","v":0.11371660209884442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD173-AD169-AD170)*$A172","v":10935280.406946892},{"$f":"AD172/AD173","v":0.11256139128995589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE173-BE169-BE170)*$A172","v":1063322.6963986699},{"$f":"BE172/BE173","v":0.1137166020988444}]
[null,"Total",{"$f":"-C152","v":97149478.001545206},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD152","v":97149478.001545206},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE152","v":9350637.2576487269}]
[null,"Check",{"$f":"SUM(C169:C172)-C173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD169:AD172)-AD173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE169:BE172)-BE173","v":0}]
[null,"2026 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,"2026 Southern NW 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,"2026 Small Solar"]
[null,"Year",null,2026,{"$f":"D176+1","v":2027},{"$f":"E176+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,null,"Year",null,2026,{"$f":"AE176+1","v":2027},{"$f":"AF176+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,null,"Year",null,2026,{"$f":"BF176+1","v":2027},{"$f":"BG176+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D176-$D$12)","v":239371.03764331801},{"$f":"D177*(1-'Resource Options'!$AA$22)","v":238174.18245510143},{"$f":"E177*(1-'Resource Options'!$AA$22)","v":236983.31154282592},{"$f":"F177*(1-'Resource Options'!$AA$22)","v":235798.39498511178},{"$f":"G177*(1-'Resource Options'!$AA$22)","v":234619.40301018622},{"$f":"H177*(1-'Resource Options'!$AA$22)","v":233446.30599513528},{"$f":"I177*(1-'Resource Options'!$AA$22)","v":232279.07446515959},{"$f":"J177*(1-'Resource Options'!$AA$22)","v":231117.6790928338},{"$f":"K177*(1-'Resource Options'!$AA$22)","v":229962.09069736963},{"$f":"L177*(1-'Resource Options'!$AA$22)","v":228812.28024388276},{"$f":"M177*(1-'Resource Options'!$AA$22)","v":227668.21884266334},{"$f":"N177*(1-'Resource Options'!$AA$22)","v":226529.87774845003},{"$f":"O177*(1-'Resource Options'!$AA$22)","v":225397.22835970778},{"$f":"P177*(1-'Resource Options'!$AA$22)","v":224270.24221790922},{"$f":"Q177*(1-'Resource Options'!$AA$22)","v":223148.89100681967},{"$f":"R177*(1-'Resource Options'!$AA$22)","v":222033.14655178558},{"$f":"S177*(1-'Resource Options'!$AA$22)","v":220922.98081902665},{"$f":"T177*(1-'Resource Options'!$AA$22)","v":219818.36591493152},{"$f":"U177*(1-'Resource Options'!$AA$22)","v":218719.27408535685},{"$f":"V177*(1-'Resource Options'!$AA$22)","v":217625.67771493006},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D176-$D$12)","v":265967.81960368669},{"$f":"AE177*(1-'Resource Options'!$AA$22)","v":264637.98050566827},{"$f":"AF177*(1-'Resource Options'!$AA$22)","v":263314.7906031399},{"$f":"AG177*(1-'Resource Options'!$AA$22)","v":261998.2166501242},{"$f":"AH177*(1-'Resource Options'!$AA$22)","v":260688.22556687359},{"$f":"AI177*(1-'Resource Options'!$AA$22)","v":259384.78443903921},{"$f":"AJ177*(1-'Resource Options'!$AA$22)","v":258087.86051684403},{"$f":"AK177*(1-'Resource Options'!$AA$22)","v":256797.42121425981},{"$f":"AL177*(1-'Resource Options'!$AA$22)","v":255513.43410818852},{"$f":"AM177*(1-'Resource Options'!$AA$22)","v":254235.86693764757},{"$f":"AN177*(1-'Resource Options'!$AA$22)","v":252964.68760295934},{"$f":"AO177*(1-'Resource Options'!$AA$22)","v":251699.86416494453},{"$f":"AP177*(1-'Resource Options'!$AA$22)","v":250441.36484411982},{"$f":"AQ177*(1-'Resource Options'!$AA$22)","v":249189.15801989922},{"$f":"AR177*(1-'Resource Options'!$AA$22)","v":247943.21222979971},{"$f":"AS177*(1-'Resource Options'!$AA$22)","v":246703.49616865072},{"$f":"AT177*(1-'Resource Options'!$AA$22)","v":245469.97868780745},{"$f":"AU177*(1-'Resource Options'!$AA$22)","v":244242.62879436841},{"$f":"AV177*(1-'Resource Options'!$AA$22)","v":243021.41565039658},{"$f":"AW177*(1-'Resource Options'!$AA$22)","v":241806.3085721446},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D176-$D$12)","v":11081.992483486945},{"$f":"BF177*(1-'Resource Options'!$AA$22)","v":11026.582521069511},{"$f":"BG177*(1-'Resource Options'!$AA$22)","v":10971.449608464163},{"$f":"BH177*(1-'Resource Options'!$AA$22)","v":10916.592360421842},{"$f":"BI177*(1-'Resource Options'!$AA$22)","v":10862.009398619733},{"$f":"BJ177*(1-'Resource Options'!$AA$22)","v":10807.699351626634},{"$f":"BK177*(1-'Resource Options'!$AA$22)","v":10753.6608548685},{"$f":"BL177*(1-'Resource Options'!$AA$22)","v":10699.892550594157},{"$f":"BM177*(1-'Resource Options'!$AA$22)","v":10646.393087841187},{"$f":"BN177*(1-'Resource Options'!$AA$22)","v":10593.16112240198},{"$f":"BO177*(1-'Resource Options'!$AA$22)","v":10540.19531678997},{"$f":"BP177*(1-'Resource Options'!$AA$22)","v":10487.49434020602},{"$f":"BQ177*(1-'Resource Options'!$AA$22)","v":10435.056868504989},{"$f":"BR177*(1-'Resource Options'!$AA$22)","v":10382.881584162464},{"$f":"BS177*(1-'Resource Options'!$AA$22)","v":10330.967176241651},{"$f":"BT177*(1-'Resource Options'!$AA$22)","v":10279.312340360442},{"$f":"BU177*(1-'Resource Options'!$AA$22)","v":10227.91577865864},{"$f":"BV177*(1-'Resource Options'!$AA$22)","v":10176.776199765347},{"$f":"BW177*(1-'Resource Options'!$AA$22)","v":10125.89231876652},{"$f":"BX177*(1-'Resource Options'!$AA$22)","v":10075.262857172687}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M37","v":37.698433779706136},{"$f":"D178","v":37.698433779706136},{"$f":"E178","v":37.698433779706136},37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,37.698433779706136,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P37","v":34.319779987117144},{"$f":"AE178","v":34.319779987117144},{"$f":"AF178","v":34.319779987117144},34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,34.319779987117144,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S37","v":75.652340025181132},{"$f":"BF178","v":75.652340025181132},{"$f":"BG178","v":75.652340025181132},75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132,75.652340025181132]
[null,"Revenue",null,{"$f":"D178*D177","v":9023913.2113761678},8978793.6453192886,8933899.6770926919,8889230.1787072271,8844784.0278136916,8800560.1076746229,8756557.3071362488,8712774.5206005685,8669210.6479975656,8625864.5947575774,8582735.2717837878,8539821.59542487,8497122.4874477461,8454636.8750105053,8412363.6906354539,8370301.8721822761,8328450.3628213648,8286808.1110072583,8245374.0704522217,8204147.20009996,null,null,null,null,null,"Revenue",null,{"$f":"AE178*AE177","v":9127957.0524517894},9082317.2671895307,9036905.6808535829,8991721.1524493136,8946762.5466870684,8902028.7339536324,8857518.5902838651,8813230.9973324463,8769164.8423457835,8725319.0181340538,8681692.4230433851,8638283.9609281663,8595092.5411235262,8552117.0784179084,8509356.4930258188,8466809.7105606906,8424475.6620078869,8382353.2836978463,8340441.5172793576,8298739.3096929612,null,null,null,null,null,"Revenue",null,{"$f":"BF178*BF177","v":838378.66351725592},834186.77019966964,830015.83634867123,825865.75716692791,821736.42838109331,817627.74623918778,813539.60750799172,809471.90947045176,805424.54992309958,801397.427173484,797390.44003761653,793403.48783742846,789436.4703982413,785489.28804625,781561.84160601872,777654.0323979886,773765.76223599864,769896.93342481868,766047.44875769457,762217.21151390614]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1182470.5402271999},{"$f":"HLOOKUP(E176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1206119.951031744},{"$f":"HLOOKUP(F176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(G176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(H176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(I176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(J176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(K176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(L176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(M176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(N176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(O176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(P176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(Q176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(R176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(S176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(T176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(U176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(V176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(W176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1182470.5402271999},{"$f":"HLOOKUP(AF176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1206119.951031744},{"$f":"HLOOKUP(AG176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(AH176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(AI176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(AJ176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(AK176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(AL176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(AM176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AN176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AO176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AP176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AQ176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AR176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AS176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AT176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AU176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AV176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AW176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AX176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":78831.369348480002},{"$f":"HLOOKUP(BG176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":80407.996735449604},{"$f":"HLOOKUP(BH176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":82016.156670158598},{"$f":"HLOOKUP(BI176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":83656.479803561786},{"$f":"HLOOKUP(BJ176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":85329.609399633016},{"$f":"HLOOKUP(BK176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":87036.201587625663},{"$f":"HLOOKUP(BL176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":88776.925619378191},{"$f":"HLOOKUP(BM176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":90552.464131765766},{"$f":"HLOOKUP(BN176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BO176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BP176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BQ176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BR176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BS176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BT176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BU176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BV176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BW176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BX176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BY176,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D177","v":0},{"$f":"HLOOKUP(E176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E177","v":0},{"$f":"HLOOKUP(F176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F177","v":0},{"$f":"HLOOKUP(G176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G177","v":0},{"$f":"HLOOKUP(H176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H177","v":0},{"$f":"HLOOKUP(I176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I177","v":0},{"$f":"HLOOKUP(J176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J177","v":0},{"$f":"HLOOKUP(K176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K177","v":0},{"$f":"HLOOKUP(L176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L177","v":0},{"$f":"HLOOKUP(M176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M177","v":0},{"$f":"HLOOKUP(N176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N177","v":0},{"$f":"HLOOKUP(O176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O177","v":0},{"$f":"HLOOKUP(P176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P177","v":0},{"$f":"HLOOKUP(Q176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q177","v":0},{"$f":"HLOOKUP(R176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R177","v":0},{"$f":"HLOOKUP(S176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S177","v":0},{"$f":"HLOOKUP(T176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T177","v":0},{"$f":"HLOOKUP(U176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U177","v":0},{"$f":"HLOOKUP(V176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V177","v":0},{"$f":"HLOOKUP(W176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W177","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE177","v":0},{"$f":"HLOOKUP(AF176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF177","v":0},{"$f":"HLOOKUP(AG176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG177","v":0},{"$f":"HLOOKUP(AH176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH177","v":0},{"$f":"HLOOKUP(AI176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI177","v":0},{"$f":"HLOOKUP(AJ176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ177","v":0},{"$f":"HLOOKUP(AK176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK177","v":0},{"$f":"HLOOKUP(AL176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL177","v":0},{"$f":"HLOOKUP(AM176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM177","v":0},{"$f":"HLOOKUP(AN176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN177","v":0},{"$f":"HLOOKUP(AO176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO177","v":0},{"$f":"HLOOKUP(AP176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP177","v":0},{"$f":"HLOOKUP(AQ176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ177","v":0},{"$f":"HLOOKUP(AR176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR177","v":0},{"$f":"HLOOKUP(AS176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS177","v":0},{"$f":"HLOOKUP(AT176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT177","v":0},{"$f":"HLOOKUP(AU176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU177","v":0},{"$f":"HLOOKUP(AV176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV177","v":0},{"$f":"HLOOKUP(AW176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW177","v":0},{"$f":"HLOOKUP(AX176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX177","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF177","v":0},{"$f":"HLOOKUP(BG176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG177","v":0},{"$f":"HLOOKUP(BH176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH177","v":0},{"$f":"HLOOKUP(BI176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI177","v":0},{"$f":"HLOOKUP(BJ176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ177","v":0},{"$f":"HLOOKUP(BK176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK177","v":0},{"$f":"HLOOKUP(BL176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL177","v":0},{"$f":"HLOOKUP(BM176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM177","v":0},{"$f":"HLOOKUP(BN176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN177","v":0},{"$f":"HLOOKUP(BO176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO177","v":0},{"$f":"HLOOKUP(BP176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP177","v":0},{"$f":"HLOOKUP(BQ176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ177","v":0},{"$f":"HLOOKUP(BR176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR177","v":0},{"$f":"HLOOKUP(BS176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS177","v":0},{"$f":"HLOOKUP(BT176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT177","v":0},{"$f":"HLOOKUP(BU176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU177","v":0},{"$f":"HLOOKUP(BV176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV177","v":0},{"$f":"HLOOKUP(BW176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW177","v":0},{"$f":"HLOOKUP(BX176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX177","v":0},{"$f":"HLOOKUP(BY176,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY177","v":0}]
[null,"B&O Tax",null,{"$f":"D179*0.00275","v":24815.761331284459},{"$f":"E179*0.00275","v":24691.682524628042},24568.2241120049,24445.382991444872,24323.156076487652,24201.540296105213,24080.532594624681,23960.129931651561,23840.329281993305,23721.127635583336,23602.521997405416,23484.509387418391,23367.086840481301,23250.251406278887,23134.000149247498,23018.330148501256,22903.238497758754,22788.722305269959,22674.778693743607,22561.40480027489,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF179*0.00275","v":2305.5413246724538},{"$f":"BG179*0.00275","v":2294.0136180490913},2282.5435499588457,2271.1308322090517,2259.7751780480066,2248.4763021577664,2237.2339206469769,2226.0477510437422,2214.9175122885235,2203.842924727081,2192.8237101034451,2181.8595915529281,2170.9502935951637,2160.0955421271874,2149.2950644165512,2138.5485890944688,2127.8558461489961,2117.2165669182514,2106.6304840836601,2096.0973316632417]
[null,"Property Tax",null,{"$f":"C206*$B$8","v":955251.38729359361},{"$f":"D206*$B$8","v":902025.23853440862},851764.8252344114,804304.89803743153,759489.41520210134,717171.02955797862,677210.60404822882,639476.75426603516,603845.4164806616,570199.43973289523,538428.20065873605,508427.23977492418,480097.91803046421,453347.09249493363,428086.81011728226,404234.01854824537,381710.29307559214,360441.57877441181,340357.94702466181,321393.36559544108,null,null,null,null,null,"Property Tax",null,{"$f":"AD206*$B$8","v":955251.38729359361},{"$f":"AE206*$B$8","v":902025.23853440862},851764.8252344114,804304.89803743153,759489.41520210134,717171.02955797862,677210.60404822882,639476.75426603516,603845.4164806616,570199.43973289523,538428.20065873605,508427.23977492418,480097.91803046421,453347.09249493363,428086.81011728226,404234.01854824537,381710.29307559214,360441.57877441181,340357.94702466181,321393.36559544108,null,null,null,null,null,"Property Tax",null,{"$f":"BE206*$B$8","v":91942.946027008409},{"$f":"BF206*$B$8","v":86819.929208936854},81982.364428812129,77414.346436102816,73100.856213202278,69027.711594955472,65181.52063964204,61549.637598105903,58120.121336263692,54881.696074291191,51823.714313403361,48936.121828336458,46209.424610432179,43634.657652637361,41203.355473788426,38907.524285268621,36739.615708525744,34692.501957037144,32759.452401123704,30934.111438561202]
[null,"Total Operating Costs",null,{"$f":"SUM(D181:D184)","v":2162537.6888520778},2132836.8720907806,2106575.3993987953,2083597.4780823027,2063756.7122730841,2046915.5936684688,2032945.0209335263,2021723.8461741731,2013138.4469786708,2007082.3226088148,2003455.7130012847,2002165.2393143889,2003123.5648260326,2006249.0750554013,2011465.5760438025,2018702.0097895649,2027892.1858880259,2038974.5284806499,2051891.8376673928,2066591.0645836829,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE181:AE184)","v":2137721.9275207934},2108145.1895661526,2082007.1752867904,2059152.0950908579,2039433.5561965965,2022714.0533723636,2008864.4883389017,1997763.7162425215,1989298.1176966776,1983361.1949732315,1979853.1910038793,1978680.7299269706,1979756.4779855516,1982998.8236491224,1988331.5758945551,1995683.6796410636,2004988.9473902672,2016185.80617538,2029217.0589736493,2044029.659783408,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF181:BF184)","v":173079.85670016086},169521.93956243555,166281.06464892958,163341.95707187365,160690.24079088331,158312.3894847389,156195.68017966719,154328.14948091542,152698.55226295325,151296.32268170736,150111.5373798497,149134.88076335914,148357.61223436648,147771.53527171048,147368.96825668984,147142.71694721765,147086.04850898639,147192.66701735329,147456.6903484732,147872.62838275562]
[]
[null,"EBITDA",null,{"$f":"D179-D185","v":6861375.5225240905},{"$f":"E179-E185","v":6845956.7732285075},6827324.2776938966,6805632.7006249242,6781027.315540608,6753644.5140061546,6723612.2862027222,6691050.6744263954,6656072.201018895,6618782.2721487628,6579279.558782503,6537656.3561104815,6493998.922621714,6448387.7999551035,6400898.1145916516,6351599.8623927115,6300558.1769333389,6247833.5825266084,6193482.2327848291,6137556.1355162766,null,null,null,null,null,"EBITDA",null,{"$f":"AE179-AE185","v":6990235.1249309964},{"$f":"AF179-AF185","v":6974172.0776233785},6954898.5055667926,6932569.0573584558,6907328.9904904719,6879314.6805812689,6848654.1019449634,6815467.2810899243,6779866.7246491062,6741957.8231608225,6701839.2320395056,6659603.2310011955,6615336.0631379746,6569118.254768786,6521024.9171312638,6471126.0309196273,6419486.7146176193,6366167.4775224663,6311224.4583057081,6254709.6499095531,null,null,null,null,null,"EBITDA",null,{"$f":"BF179-BF185","v":665298.80681709503},{"$f":"BG179-BG185","v":664664.83063723403},663734.77169974172,662523.80009505432,661046.18759021,659315.35675444885,657343.92732832453,655143.75998953637,652725.99766014633,650101.10449177667,647278.90265776683,644268.60707406932,641078.85816387483,637717.75277453952,634192.87334932887,630511.31545077101,626679.71372701228,622704.26640746533,618590.75840922142,614344.58313115058]
[null,"Before Tax Earnings",null,{"$f":"D187-D207-D197","v":-15514650.584903518},{"$f":"E187-E189-E207","v":-24219835.792798243},-11812151.261922151,-4378052.6231447048,-4402658.008229021,1161801.8521213401,6723612.2862027222,6691050.6744263954,6656072.201018895,6618782.2721487628,6579279.558782503,6537656.3561104815,6493998.922621714,6448387.7999551035,6400898.1145916516,6351599.8623927115,6300558.1769333389,6247833.5825266084,6193482.2327848291,6137556.1355162766,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE187-AE207-AE197","v":-14166438.282547008},{"$f":"AF187-AF189-AF207","v":-22065470.096101865},-10468886.798668353,-3521702.1251826314,-3546942.1920506153,1652179.0893107252,6848654.1019449634,6815467.2810899243,6779866.7246491062,6741957.8231608225,6701839.2320395056,6659603.2310011955,6615336.0631379746,6569118.254768786,6521024.9171312638,6471126.0309196273,6419486.7146176193,6366167.4775224663,6311224.4583057081,6254709.6499095531,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF187-BF207-BF197","v":-1371031.0086526638},{"$f":"BG187-BG189-BG207","v":-2130400.7285838211},-1013304.5638328916,-343699.80122452567,-345177.41372936999,156203.55609465885,657343.92732832453,655143.75998953637,652725.99766014633,650101.10449177667,647278.90265776683,644268.60707406932,641078.85816387483,637717.75277453952,634192.87334932887,630511.31545077101,626679.71372701228,622704.26640746533,618590.75840922142,614344.58313115058]
[null,"ITC",null,{"$f":"-C193*0.1","v":9552513.8729359359},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD193*0.1","v":9552513.8729359359},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE193*0.1","v":919429.46027008409},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D188*$B$6-D189","v":-12810590.495765675},-5086165.516487631,-2480551.7650036514,-919391.05086038797,-924558.18172809435,243978.38894548142,1411958.5801025715,1405120.6416295429,1397775.1622139679,1389944.27715124,1381648.7073443255,1372907.8347832011,1363739.7737505599,1354161.4379905716,1344188.6040642469,1333835.9711024694,1323117.2171560011,1312045.0523305878,1300631.2688848141,1288886.7884584181,null,null,null,null,null,"Federal Tax",null,{"$f":"AE188*$B$6-AE189","v":-12527465.912270807},-4633748.7201813916,-2198466.2277203542,-739557.4462883526,-744857.86033062916,346957.60875525227,1438217.3614084423,1431248.129028884,1423772.0121763123,1415811.1428637726,1407386.238728296,1398516.678510251,1389220.5732589746,1379514.8335014451,1369415.2325975653,1358936.4664931216,1348092.2100696999,1336895.1702797178,1325357.1362441988,1313489.0264810061,null,null,null,null,null,"Federal Tax",null,{"$f":"BF188*$B$6-BF189","v":-1207345.9720871435},-447384.1530026024,-212793.95840490723,-72176.958257150385,-72487.256883167691,32802.746779878355,138042.22473894813,137580.18959780264,137072.45950863074,136521.2319432731,135928.56955813104,135296.40748555455,134626.56021441371,133920.72808265328,133180.50340335906,132407.37624466192,131602.73988267258,130767.89594556771,129904.05926593649,129012.36245754162]
[]
[]
[{"$f":"IRR(C193:X193,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D176,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-95525138.729359359},{"$f":"D187-D190","v":19671966.018289767},11932122.289716139,9307876.0426975489,7725023.7514853124,7705585.4972687028,6509666.1250606729,5311653.7061001509,5285930.0327968523,5258297.0388049269,5228837.9949975228,5197630.8514381777,5164748.5213272804,5130259.1488711536,5094226.3619645322,5056709.510527405,5017763.8912902419,4977440.9597773375,4935788.5301960204,4892850.9639000148,4848669.3470578585,{"$f":"C193*-0.3","v":28657541.618807808},null,null,null,{"$f":"IRR(AD193:AY193,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE176,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-95525138.729359359},{"$f":"AE187-AE190","v":19517701.037201803},11607920.797804769,9153364.7332871463,7672126.5036468087,7652186.8508211011,6532357.0718260165,5410436.7405365212,5384219.1520610405,5356094.7124727936,5326146.6802970497,5294452.9933112096,5261086.552490944,5226115.489879,5189603.4212673409,5151609.6845336985,5112189.5644265059,5071394.5045479191,5029272.3072427483,4985867.3220615089,4941220.6234285468,{"$f":"AD193*-0.3","v":28657541.618807808},null,null,null,{"$f":"IRR(BE193:BZ193,0.1)","v":6.0000000000000275E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF176,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-9194294.6027008407},{"$f":"BF187-BF190","v":1872644.7789042385},1112048.9836398363,876528.73010464897,734700.75835220469,733533.44447337766,626512.60997457046,519301.70258937636,517563.57039173372,515653.53815151559,513579.87254850357,511350.33309963578,508972.19958851475,506452.29794946115,503797.02469188627,501012.36994596978,498103.93920610909,495076.97384433972,491936.37046189763,488686.69914328493,485332.22067360894,{"$f":"BE193*-0.3","v":2758288.3808102519}]
[{"$f":"IRR(C194:X194,0.1)","v":8.6023871332414847E-2},"ROE",{"$f":"-C213","v":-10446726.189391369},{"$f":"D193-D197-D199-D208-D189","v":1291856.9607755672},658095.94056326803,643376.26909092534,626239.92320643691,606801.66898982739,585169.25577760837,561443.79581289738,535720.12250959873,508087.12851767335,478628.08471026924,447420.94115092419,414538.61104002688,380049.23858390003,344016.45167727862,306499.6002401514,267553.98100298829,227231.04949008394,185578.61990876682,142641.0536127612,98459.436770604923,{"$f":"X193","v":28657541.618807808},null,null,null,{"$f":"IRR(AD194:AY194,0.1)","v":8.648841300091159E-2},"ROE",{"$f":"-AD213","v":-10612577.819646101},{"$f":"AE193-AE197-AE199-AE208-AE189","v":1328110.1565690506},683971.96892709006,668745.84700238751,651105.58291780204,631165.930092094,609034.62526382413,584812.76814114302,558595.17966566235,530470.74007741548,500522.70790167153,468829.02091583144,435462.58009556588,400491.51748362184,363979.44887196273,325985.71213832032,286565.59203112777,245770.53215254052,203648.33484737063,160243.34966613073,115596.65103316866,{"$f":"AY193","v":28657541.618807808},null,null,null,{"$f":"IRR(BE194:BZ194,0.1)","v":8.6031819583918923E-2},"ROE",{"$f":"-BE213","v":-1021460.6151409375},{"$f":"BF193-BF197-BF199-BF208-BF189","v":121896.65664333559},60618.908860359457,59884.162299740769,58927.494732037652,57760.180853210622,56392.824492959277,54835.395246321074,53097.263048678462,51187.230808460357,49113.565205448307,46884.025756580522,44505.892245459487,41985.990606405889,39330.717348831007,36546.062602914521,33637.63186305383,30610.666501284461,27470.063118842372,24220.39180022967,20865.913330553682,{"$f":"BZ193","v":2758288.3808102519}]
[]
[]
[null,"Interest",null,{"$f":"C200*$B$7","v":2959905.7536608879},2870390.5458295699,2776399.5776066855,2677709.0609726571,2574084.0185069274,2465277.7239179108,2351031.1145994435,2231072.1748150531,2105115.2880414431,1972860.5569291525,1833993.0892612473,1688182.248209947,1535080.8651060816,1374324.4128470232,1205530.1379750117,1028296.1493593995,842200.4613130067,646799.98886429425,441629.49279314635,226200.47191844101,null,null,null,null,null,"Interest",null,{"$f":"AD200*$B$7","v":3006897.0488997288},2915960.7027249467,2820477.5392414248,2720220.2175837271,2614950.0298431446,2504416.3327155332,2388355.950731541,2266492.5496483492,2138535.9785109977,2004181.5788167787,1863109.4591378488,1714983.7334749722,1559451.721528952,1396143.1089856306,1224669.0658151431,1044621.3204861314,855571.18789066898,657068.54866543354,448640.77747893624,229791.61773311414,null,null,null,null,null,"Interest",null,{"$f":"BE200*$B$7","v":289413.84095659899},280661.21763727622,271470.96315198723,261821.19594243384,251688.94037240278,241050.07202387016,229879.26025791091,218149.90790365369,205834.08793168361,192902.47696111503,179324.28544201801,165067.18434696615,150097.22819716169,134378.77423986702,117874.39758470762,100544.80209679024,82348.726834476984,63242.847809048071,43181.674832347715,22117.443206812335]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C212)","v":4750209.9102872536},{"$f":"-PMT($B$7,20,$C212)","v":4750209.9102872536},4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,4750209.9102872536,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD212)","v":4825623.9723953782},4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,4825623.9723953782,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE212)","v":464466.30734305526},464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526,464466.30734305526]
[null,"Sinking Fund",null,{"$f":"D198-D197","v":1790304.1566263656},1879819.3644576836,1973810.3326805681,2072500.8493145965,2176125.8917803261,2284932.1863693427,2399178.7956878101,2519137.7354722004,2645094.6222458105,2777349.3533581011,2916216.8210260062,3062027.6620773068,3215129.045181172,3375885.4974402301,3544679.7723122416,3721913.7609278541,3908009.4489742471,4103409.9214229593,4308580.417494107,4524009.4383688122,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE198-AE197","v":1818726.9234956494},1909663.2696704315,2005146.4331539534,2105403.7548116511,2210673.9425522336,2321207.639679845,2437268.0216638371,2559131.422747029,2687087.9938843804,2821442.3935785992,2962514.5132575296,3110640.238920406,3266172.2508664262,3429480.8634097474,3600954.9065802349,3781002.651909247,3970052.7845047093,4168555.4237299445,4376983.194916442,4595832.3546622638,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF198-BF197","v":175052.46638645628},183805.08970577904,192995.34419106803,202645.11140062142,212777.36697065248,223416.2353191851,234587.04708514435,246316.39943940158,258632.21941137165,271563.83038194024,285142.02190103725,299399.12299608911,314369.07914589357,330087.53310318827,346591.90975834767,363921.50524626503,382117.58050857828,401223.45953400718,421284.63251070754,442348.86413624295]
[null,"Mortgage Balance",{"$f":"C212","v":59198115.073217757},{"$f":"C200-D199","v":57407810.916591391},55527991.552133709,53554181.219453141,51481680.370138541,49305554.478358217,47020622.291988872,44621443.496301062,42102305.76082886,39457211.138583049,36679861.785224944,33763644.96419894,30701617.302121632,27486488.256940462,24110602.759500232,20565922.987187989,16844009.226260133,12935999.777285885,8832589.8558629267,4524009.4383688197,7.4505805969238281E-9,null,null,null,null,null,"Mortgage Balance",{"$f":"AD212","v":60137940.977994576},{"$f":"AD200-AE199","v":58319214.054498926},56409550.784828492,54404404.351674542,52299000.59686289,50088326.654310659,47767119.014630817,45329850.99296698,42770719.570219949,40083631.576335572,37262189.182756975,34299674.669499442,31189034.430579036,27922862.179712608,24493381.316302862,20892426.409722626,17111423.757813379,13141370.973308669,8972815.5495787244,4595832.3546622824,1.862645149230957E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE212","v":5788276.8191319797},{"$f":"BE200-BF199","v":5613224.3527455237},5429419.2630397445,5236423.9188486766,5033778.8074480556,4821001.4404774029,4597585.2051582178,4362998.1580730733,4116681.7586336718,3858049.5392223001,3586485.7088403599,3301343.6869393229,3001944.5639432338,2687575.4847973404,2357487.9516941523,2010896.0419358048,1646974.5366895397,1264856.9561809613,863633.49664695421,442348.86413624667,3.7252902984619141E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C193)/20","v":4776256.9364679679},{"$f":"-($C193)/20","v":4776256.9364679679},4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D203:D203)","v":4776256.9364679679},{"$f":"SUM($D203:E203)","v":9552513.8729359359},{"$f":"SUM($D203:F203)","v":14328770.809403904},{"$f":"SUM($D203:G203)","v":19105027.745871872},{"$f":"SUM($D203:H203)","v":23881284.68233984},{"$f":"SUM($D203:I203)","v":28657541.618807808},{"$f":"SUM($D203:J203)","v":33433798.555275775},{"$f":"SUM($D203:K203)","v":38210055.491743743},{"$f":"SUM($D203:L203)","v":42986312.428211711},{"$f":"SUM($D203:M203)","v":47762569.364679679},{"$f":"SUM($D203:N203)","v":52538826.301147647},{"$f":"SUM($D203:O203)","v":57315083.237615615},{"$f":"SUM($D203:P203)","v":62091340.174083583},{"$f":"SUM($D203:Q203)","v":66867597.110551551},{"$f":"SUM($D203:R203)","v":71643854.047019511},{"$f":"SUM($D203:S203)","v":76420110.983487487},{"$f":"SUM($D203:T203)","v":81196367.919955462},{"$f":"SUM($D203:U203)","v":85972624.856423438},{"$f":"SUM($D203:V203)","v":90748881.792891413},{"$f":"SUM($D203:W203)","v":95525138.729359388},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE203:AE203)","v":5109505.3562543998},{"$f":"SUM($AE203:AF203)","v":10219010.7125088},{"$f":"SUM($AE203:AG203)","v":15328516.0687632},{"$f":"SUM($AE203:AH203)","v":20438021.425017599},{"$f":"SUM($AE203:AI203)","v":25547526.781271998},{"$f":"SUM($AE203:AJ203)","v":30657032.137526397},{"$f":"SUM($AE203:AK203)","v":35766537.493780799},{"$f":"SUM($AE203:AL203)","v":40876042.850035198},{"$f":"SUM($AE203:AM203)","v":45985548.206289597},{"$f":"SUM($AE203:AN203)","v":51095053.562543996},{"$f":"SUM($AE203:AO203)","v":56204558.918798395},{"$f":"SUM($AE203:AP203)","v":61314064.275052793},{"$f":"SUM($AE203:AQ203)","v":66423569.631307192},{"$f":"SUM($AE203:AR203)","v":71533074.987561598},{"$f":"SUM($AE203:AS203)","v":76642580.343815997},{"$f":"SUM($AE203:AT203)","v":81752085.700070396},{"$f":"SUM($AE203:AU203)","v":86861591.056324795},{"$f":"SUM($AE203:AV203)","v":91971096.412579194},{"$f":"SUM($AE203:AW203)","v":97080601.768833593},{"$f":"SUM($AE203:AX203)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF203:BF203)","v":491789.89053948614},{"$f":"SUM($BF203:BG203)","v":983579.78107897227},{"$f":"SUM($BF203:BH203)","v":1475369.6716184583},{"$f":"SUM($BF203:BI203)","v":1967159.5621579445},{"$f":"SUM($BF203:BJ203)","v":2458949.4526974307},{"$f":"SUM($BF203:BK203)","v":2950739.3432369167},{"$f":"SUM($BF203:BL203)","v":3442529.2337764027},{"$f":"SUM($BF203:BM203)","v":3934319.1243158886},{"$f":"SUM($BF203:BN203)","v":4426109.0148553746},{"$f":"SUM($BF203:BO203)","v":4917898.9053948605},{"$f":"SUM($BF203:BP203)","v":5409688.7959343465},{"$f":"SUM($BF203:BQ203)","v":5901478.6864738325},{"$f":"SUM($BF203:BR203)","v":6393268.5770133184},{"$f":"SUM($BF203:BS203)","v":6885058.4675528044},{"$f":"SUM($BF203:BT203)","v":7376848.3580922903},{"$f":"SUM($BF203:BU203)","v":7868638.2486317763},{"$f":"SUM($BF203:BV203)","v":8360428.1391712623},{"$f":"SUM($BF203:BW203)","v":8852218.0297107492},{"$f":"SUM($BF203:BX203)","v":9344007.9202502351},{"$f":"SUM($BF203:BY203)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C193-D204","v":90748881.792891383},85972624.856423423,81196367.919955462,76420110.983487487,71643854.047019511,66867597.110551551,62091340.174083583,57315083.237615615,52538826.301147647,47762569.364679679,42986312.428211711,38210055.491743743,33433798.555275775,28657541.618807808,23881284.682339847,19105027.745871872,14328770.809403896,9552513.872935921,4776256.9364679456,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD193-AE204","v":90415633.37310496},85306128.016850561,80196622.660596162,75087117.304341763,69977611.948087364,64868106.591832966,59758601.235578559,54649095.879324161,49539590.523069762,44430085.166815363,39320579.810560964,34211074.454306565,29101569.098052166,23992063.74179776,18882558.385543361,13773053.029288962,8663547.6730345637,3554042.3167801648,-1555463.039474234,-6664968.3957286328,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE193-BF204","v":8702504.7121613547},8210714.8216218688,7718924.9310823828,7227135.0405428959,6735345.1500034099,6243555.259463924,5751765.368924438,5259975.4783849521,4768185.5878454661,4276395.6973059801,3784605.8067664942,3292815.9162270082,2801026.0256875223,2309236.1351480363,1817446.2446085503,1325656.3540690644,833866.46352957841,342076.57299009152,-149713.31754939444,-641503.2080888804]
[null,"Prop. Tax Value",{"$f":"-C193","v":95525138.729359359},{"$f":"C206/(($C206/$X206)^(1/21))","v":90202523.853440866},{"$f":"D206/(($C206/$X206)^(1/21))","v":85176482.523441136},80430489.803743154,75948941.520210132,71717102.955797866,67721060.404822886,63947675.426603518,60384541.648066156,57019943.973289527,53842820.065873608,50842723.977492414,48009791.80304642,45334709.249493361,42808681.011728227,40423401.854824536,38171029.307559215,36044157.877441183,34035794.702466182,32139336.559544105,30348548.15400574,{"$f":"X193","v":28657541.618807808},null,null,null,null,"Prop. Tax Value",{"$f":"-AD193","v":95525138.729359359},{"$f":"AD206/(($AD206/$AY206)^(1/21))","v":90202523.853440866},{"$f":"AE206/(($AD206/$AY206)^(1/21))","v":85176482.523441136},80430489.803743154,75948941.520210132,71717102.955797866,67721060.404822886,63947675.426603518,60384541.648066156,57019943.973289527,53842820.065873608,50842723.977492414,48009791.80304642,45334709.249493361,42808681.011728227,40423401.854824536,38171029.307559215,36044157.877441183,34035794.702466182,32139336.559544105,30348548.15400574,{"$f":"AY193","v":28657541.618807808},null,null,null,null,"Prop. Tax Value",{"$f":"-BE193","v":9194294.6027008407},{"$f":"BE206/(($BE206/$BZ206)^(1/21))","v":8681992.9208936859},{"$f":"BF206/(($BE206/$BZ206)^(1/21))","v":8198236.4428812126},7741434.6436102809,7310085.6213202272,6902771.1594955465,6518152.0639642039,6154963.7598105902,5812012.1336263688,5488169.6074291188,5182371.4313403359,4893612.1828336455,4620942.4610432182,4363465.7652637362,4120335.5473788423,3890752.4285268621,3673961.5708525744,3469250.1957037142,3275945.2401123703,3093411.1438561203,2921047.7598230527,{"$f":"BZ193","v":2758288.3808102519}]
[null,"Tax Dep",null,{"$f":"($C29*0.95)*-D$4","v":19416120.353766721},31065792.566026751,18639475.539616048,11183685.323769629,11183685.323769629,5591842.6618848145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD193*0.95)*-D$4","v":18149776.358578276},29039642.173725244,17423785.304235145,10454271.182541087,10454271.182541087,5227135.5912705436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE193*0.95)*-D$4","v":1746915.9745131598},2795065.5592210554,1677039.3355326334,1006223.60131958,1006223.60131958,503111.80065978999]
[null,"After Tax Dep. Value",null,{"$f":"D207*$B$6","v":4077385.274291011},6523816.4388656178,3914289.86331937,2348573.9179916219,2348573.9179916219,1174286.9589958109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE207*$B$6","v":3811453.0353014376},6098324.8564823009,3658994.9138893806,2195396.9483336285,2195396.9483336285,1097698.4741668142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF207*$B$6","v":366852.35464776354},586963.76743642159,352178.260461853,211306.95627711178,211306.95627711178,105653.47813855589]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D208:I208)","v":16952714.407931611},{"$f":"C210/C214","v":0.17746861855874224},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE208:AJ208)","v":15847036.872900058},{"$f":"AD210/AD214","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF208:BK208)","v":1525277.2990166307},{"$f":"BE210/BE214","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D189:W189)","v":8927583.0588186309},{"$f":"C211/C214","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE189:AX189)","v":8927583.0588186309},{"$f":"AD211/AD214","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF189:BY189)","v":859279.86941129353},{"$f":"BE211/BE214","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C214-C210-C211)*$A212","v":59198115.073217757},{"$f":"C212/C214","v":0.61971242188862063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD214-AD210-AD211)*$A212","v":60137940.977994576},{"$f":"AD212/AD214","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE214-BE210-BE211)*$A212","v":5788276.8191319797},{"$f":"BE212/BE214","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C214-C210-C211)*$A213","v":10446726.189391369},{"$f":"C213/C214","v":0.10936101562740363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD214-AD210-AD211)*$A213","v":10612577.819646101},{"$f":"AD213/AD214","v":0.11109722488562436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE214-BE210-BE211)*$A213","v":1021460.6151409375},{"$f":"BE213/BE214","v":0.11109722488562435}]
[null,"Total",{"$f":"-C193","v":95525138.729359359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD193","v":95525138.729359359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE193","v":9194294.6027008407}]
[null,"Check",{"$f":"SUM(C210:C213)-C214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD210:AD213)-AD214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE210:BE213)-BE214","v":0}]
[null,"2027 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,"2027 Southern NW 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,"2027 Small Solar"]
[null,"Year",null,2027,{"$f":"D217+1","v":2028},{"$f":"E217+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,null,"Year",null,2027,{"$f":"AE217+1","v":2028},{"$f":"AF217+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,null,"Year",null,2027,{"$f":"BF217+1","v":2028},{"$f":"BG217+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D217-$D$12)","v":240089.15075624795},{"$f":"D218*(1-'Resource Options'!$AA$22)","v":238888.70500246671},{"$f":"E218*(1-'Resource Options'!$AA$22)","v":237694.26147745439},{"$f":"F218*(1-'Resource Options'!$AA$22)","v":236505.79017006711},{"$f":"G218*(1-'Resource Options'!$AA$22)","v":235323.26121921677},{"$f":"H218*(1-'Resource Options'!$AA$22)","v":234146.64491312069},{"$f":"I218*(1-'Resource Options'!$AA$22)","v":232975.91168855509},{"$f":"J218*(1-'Resource Options'!$AA$22)","v":231811.03213011232},{"$f":"K218*(1-'Resource Options'!$AA$22)","v":230651.97696946174},{"$f":"L218*(1-'Resource Options'!$AA$22)","v":229498.71708461444},{"$f":"M218*(1-'Resource Options'!$AA$22)","v":228351.22349919137},{"$f":"N218*(1-'Resource Options'!$AA$22)","v":227209.4673816954},{"$f":"O218*(1-'Resource Options'!$AA$22)","v":226073.42004478694},{"$f":"P218*(1-'Resource Options'!$AA$22)","v":224943.05294456301},{"$f":"Q218*(1-'Resource Options'!$AA$22)","v":223818.33767984019},{"$f":"R218*(1-'Resource Options'!$AA$22)","v":222699.24599144098},{"$f":"S218*(1-'Resource Options'!$AA$22)","v":221585.74976148378},{"$f":"T218*(1-'Resource Options'!$AA$22)","v":220477.82101267634},{"$f":"U218*(1-'Resource Options'!$AA$22)","v":219375.43190761298},{"$f":"V218*(1-'Resource Options'!$AA$22)","v":218278.55474807491},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D217-$D$12)","v":266765.72306249774},{"$f":"AE218*(1-'Resource Options'!$AA$22)","v":265431.89444718527},{"$f":"AF218*(1-'Resource Options'!$AA$22)","v":264104.73497494933},{"$f":"AG218*(1-'Resource Options'!$AA$22)","v":262784.21130007459},{"$f":"AH218*(1-'Resource Options'!$AA$22)","v":261470.29024357421},{"$f":"AI218*(1-'Resource Options'!$AA$22)","v":260162.93879235635},{"$f":"AJ218*(1-'Resource Options'!$AA$22)","v":258862.12409839456},{"$f":"AK218*(1-'Resource Options'!$AA$22)","v":257567.81347790259},{"$f":"AL218*(1-'Resource Options'!$AA$22)","v":256279.97441051307},{"$f":"AM218*(1-'Resource Options'!$AA$22)","v":254998.5745384605},{"$f":"AN218*(1-'Resource Options'!$AA$22)","v":253723.5816657682},{"$f":"AO218*(1-'Resource Options'!$AA$22)","v":252454.96375743937},{"$f":"AP218*(1-'Resource Options'!$AA$22)","v":251192.68893865217},{"$f":"AQ218*(1-'Resource Options'!$AA$22)","v":249936.72549395889},{"$f":"AR218*(1-'Resource Options'!$AA$22)","v":248687.0418664891},{"$f":"AS218*(1-'Resource Options'!$AA$22)","v":247443.60665715666},{"$f":"AT218*(1-'Resource Options'!$AA$22)","v":246206.38862387088},{"$f":"AU218*(1-'Resource Options'!$AA$22)","v":244975.35668075152},{"$f":"AV218*(1-'Resource Options'!$AA$22)","v":243750.47989734774},{"$f":"AW218*(1-'Resource Options'!$AA$22)","v":242531.72749786099},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D217-$D$12)","v":11115.238460937406},{"$f":"BF218*(1-'Resource Options'!$AA$22)","v":11059.662268632719},{"$f":"BG218*(1-'Resource Options'!$AA$22)","v":11004.363957289555},{"$f":"BH218*(1-'Resource Options'!$AA$22)","v":10949.342137503108},{"$f":"BI218*(1-'Resource Options'!$AA$22)","v":10894.595426815593},{"$f":"BJ218*(1-'Resource Options'!$AA$22)","v":10840.122449681516},{"$f":"BK218*(1-'Resource Options'!$AA$22)","v":10785.921837433109},{"$f":"BL218*(1-'Resource Options'!$AA$22)","v":10731.992228245943},{"$f":"BM218*(1-'Resource Options'!$AA$22)","v":10678.332267104714},{"$f":"BN218*(1-'Resource Options'!$AA$22)","v":10624.94060576919},{"$f":"BO218*(1-'Resource Options'!$AA$22)","v":10571.815902740344},{"$f":"BP218*(1-'Resource Options'!$AA$22)","v":10518.956823226641},{"$f":"BQ218*(1-'Resource Options'!$AA$22)","v":10466.362039110509},{"$f":"BR218*(1-'Resource Options'!$AA$22)","v":10414.030228914957},{"$f":"BS218*(1-'Resource Options'!$AA$22)","v":10361.960077770382},{"$f":"BT218*(1-'Resource Options'!$AA$22)","v":10310.15027738153},{"$f":"BU218*(1-'Resource Options'!$AA$22)","v":10258.599525994623},{"$f":"BV218*(1-'Resource Options'!$AA$22)","v":10207.30652836465},{"$f":"BW218*(1-'Resource Options'!$AA$22)","v":10156.269995722827},{"$f":"BX218*(1-'Resource Options'!$AA$22)","v":10105.488645744213}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M38","v":37.177533716899354},{"$f":"D219","v":37.177533716899354},{"$f":"E219","v":37.177533716899354},37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,37.177533716899354,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P38","v":33.842733529052893},{"$f":"AE219","v":33.842733529052893},{"$f":"AF219","v":33.842733529052893},33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,33.842733529052893,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S38","v":74.482154940780148},{"$f":"BF219","v":74.482154940780148},{"$f":"BG219","v":74.482154940780148},74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148,74.482154940780148]
[null,"Revenue",null,{"$f":"D219*D218","v":8925922.497302141},8881292.8848156296,8836886.4203915522,8792701.9882895947,8748738.4783481453,8704994.7859564051,8661469.8120266236,8618162.4629664905,8575071.650651658,8532196.2923983987,8489535.3109364081,8447087.6343817245,8404852.1962098163,8362827.9352287678,8321013.7955526235,8279408.7265748605,8238011.6829419862,8196821.6245272756,8155837.5164046399,8115058.3288226165,null,null,null,null,null,"Revenue",null,{"$f":"AE219*AE218","v":9028081.2802892309},8982940.8738877848,8938026.169518346,8893336.0386707541,8848869.3584774006,8804625.0116850138,8760601.8866265882,8716798.8771934547,8673214.8828074876,8629848.8083934505,8586699.5643514842,8543766.0665297266,8501047.2361970767,8458542.0000160914,8416249.2900160123,8374168.0435659317,8332297.203348102,8290635.717331361,8249182.5387447039,8207936.6260509798,null,null,null,null,null,"Revenue",null,{"$f":"BF219*BF218","v":827886.91325125855},823747.47868500231,819628.74129157723,815530.59758511942,811452.94459719385,807395.67987420794,803358.70147483691,799341.90796746267,795345.19842762547,791368.47243548732,787411.63007330988,783474.57192294323,779557.19906332856,775659.41306801199,771781.11600267189,767922.21042265859,764082.59937054536,760262.18637369259,756460.87544182409,752678.57106461504]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1206119.951031744},{"$f":"HLOOKUP(E217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(F217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(G217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(H217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(I217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(J217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(K217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(L217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(M217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(N217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(O217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(P217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(Q217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(R217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(S217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(T217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(U217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(V217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(W217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1206119.951031744},{"$f":"HLOOKUP(AF217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(AG217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(AH217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(AI217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(AJ217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(AK217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(AL217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AM217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AN217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AO217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AP217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AQ217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AR217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AS217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AT217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AU217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AV217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AW217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AX217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":80407.996735449604},{"$f":"HLOOKUP(BG217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":82016.156670158598},{"$f":"HLOOKUP(BH217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":83656.479803561786},{"$f":"HLOOKUP(BI217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":85329.609399633016},{"$f":"HLOOKUP(BJ217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":87036.201587625663},{"$f":"HLOOKUP(BK217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":88776.925619378191},{"$f":"HLOOKUP(BL217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":90552.464131765766},{"$f":"HLOOKUP(BM217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BN217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BO217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BP217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BQ217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BR217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BS217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BT217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BU217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BV217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BW217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BX217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BY217,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D218","v":0},{"$f":"HLOOKUP(E217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E218","v":0},{"$f":"HLOOKUP(F217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F218","v":0},{"$f":"HLOOKUP(G217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G218","v":0},{"$f":"HLOOKUP(H217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H218","v":0},{"$f":"HLOOKUP(I217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I218","v":0},{"$f":"HLOOKUP(J217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J218","v":0},{"$f":"HLOOKUP(K217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K218","v":0},{"$f":"HLOOKUP(L217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L218","v":0},{"$f":"HLOOKUP(M217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M218","v":0},{"$f":"HLOOKUP(N217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N218","v":0},{"$f":"HLOOKUP(O217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O218","v":0},{"$f":"HLOOKUP(P217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P218","v":0},{"$f":"HLOOKUP(Q217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q218","v":0},{"$f":"HLOOKUP(R217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R218","v":0},{"$f":"HLOOKUP(S217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S218","v":0},{"$f":"HLOOKUP(T217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T218","v":0},{"$f":"HLOOKUP(U217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U218","v":0},{"$f":"HLOOKUP(V217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V218","v":0},{"$f":"HLOOKUP(W217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W218","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE218","v":0},{"$f":"HLOOKUP(AF217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF218","v":0},{"$f":"HLOOKUP(AG217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG218","v":0},{"$f":"HLOOKUP(AH217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH218","v":0},{"$f":"HLOOKUP(AI217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI218","v":0},{"$f":"HLOOKUP(AJ217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ218","v":0},{"$f":"HLOOKUP(AK217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK218","v":0},{"$f":"HLOOKUP(AL217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL218","v":0},{"$f":"HLOOKUP(AM217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM218","v":0},{"$f":"HLOOKUP(AN217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN218","v":0},{"$f":"HLOOKUP(AO217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO218","v":0},{"$f":"HLOOKUP(AP217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP218","v":0},{"$f":"HLOOKUP(AQ217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ218","v":0},{"$f":"HLOOKUP(AR217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR218","v":0},{"$f":"HLOOKUP(AS217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS218","v":0},{"$f":"HLOOKUP(AT217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT218","v":0},{"$f":"HLOOKUP(AU217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU218","v":0},{"$f":"HLOOKUP(AV217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV218","v":0},{"$f":"HLOOKUP(AW217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW218","v":0},{"$f":"HLOOKUP(AX217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX218","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF218","v":0},{"$f":"HLOOKUP(BG217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG218","v":0},{"$f":"HLOOKUP(BH217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH218","v":0},{"$f":"HLOOKUP(BI217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI218","v":0},{"$f":"HLOOKUP(BJ217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ218","v":0},{"$f":"HLOOKUP(BK217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK218","v":0},{"$f":"HLOOKUP(BL217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL218","v":0},{"$f":"HLOOKUP(BM217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM218","v":0},{"$f":"HLOOKUP(BN217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN218","v":0},{"$f":"HLOOKUP(BO217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO218","v":0},{"$f":"HLOOKUP(BP217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP218","v":0},{"$f":"HLOOKUP(BQ217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ218","v":0},{"$f":"HLOOKUP(BR217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR218","v":0},{"$f":"HLOOKUP(BS217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS218","v":0},{"$f":"HLOOKUP(BT217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT218","v":0},{"$f":"HLOOKUP(BU217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU218","v":0},{"$f":"HLOOKUP(BV217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV218","v":0},{"$f":"HLOOKUP(BW217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW218","v":0},{"$f":"HLOOKUP(BX217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX218","v":0},{"$f":"HLOOKUP(BY217,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY218","v":0}]
[null,"B&O Tax",null,{"$f":"D220*0.00275","v":24546.286867580886},{"$f":"E220*0.00275","v":24423.555433242978},24301.437656076767,24179.930467796385,24059.030815457398,23938.735661380113,23819.041983073213,23699.946773157848,23581.447039292059,23463.539804095595,23346.222105075121,23229.490994549742,23113.343539576992,22997.77682187911,22882.787937769714,22768.373998080864,22654.532128090461,22541.259467450007,22428.553170112758,22316.410404262195,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF220*0.00275","v":2276.6890114409607},{"$f":"BG220*0.00275","v":2265.3055663837563},2253.9790385518372,2242.7091433590781,2231.495597642283,2220.3381196540718,2209.2364290558012,2198.1902469105221,2187.19929567597,2176.2632991975902,2165.3819827016018,2154.5550727880936,2143.7822974241535,2133.0633859370328,2122.3980690073477,2111.786078662311,2101.2271482689998,2090.7210125276547,2080.2674074650163,2069.8660704276913]
[null,"Property Tax",null,{"$f":"C247*$B$8","v":939279.58409804455},{"$f":"D247*$B$8","v":886943.37654611305},837523.31735649169,790856.92014224536,746790.75217992172,705179.92994376889,665887.64274854201,628784.7029347067,593749.12111710466,560665.70510056103,529425.68114372168,499926.33632588712,472070.68084099458,445767.12910841807,420929.19865212112,397475.22575811855,375328.0969753681,354414.99557730358,334667.16215040936,316019.66852268518,null,null,null,null,null,"Property Tax",null,{"$f":"AD247*$B$8","v":939279.58409804455},{"$f":"AE247*$B$8","v":886943.37654611305},837523.31735649169,790856.92014224536,746790.75217992172,705179.92994376889,665887.64274854201,628784.7029347067,593749.12111710466,560665.70510056103,529425.68114372168,499926.33632588712,472070.68084099458,445767.12910841807,420929.19865212112,397475.22575811855,375328.0969753681,354414.99557730358,334667.16215040936,316019.66852268518,null,null,null,null,null,"Property Tax",null,{"$f":"BE247*$B$8","v":90405.65996943682},{"$f":"BF247*$B$8","v":85368.299992563421},80611.61929556237,76119.978563691169,71878.609897317525,67873.568257087813,64091.685614547227,60520.527657465573,57148.352907521359,53964.074115929034,50957.221810083262,48117.909871366675,45436.803030945761,42905.086176685276,40514.435370266685,38256.990479218934,36125.329333879199,34112.443324315485,32211.714356976921,30416.893095308467]
[null,"Total Operating Costs",null,{"$f":"SUM(D222:D225)","v":2169945.8219973696},2141609.2820317349,2116671.952065995,2094980.9916045368,2076392.8068097639,2060772.5498958221,2047993.6467081015,2037937.3509238805,2030492.323396733,2025554.2352497999,2023025.3934008433,2022814.3872755242,2024835.7555347602,2029009.6717075701,2035261.6476827092,2043522.2540708743,2053726.8565044268,2065815.3669937411,2079732.0095084889,2095425.0989986742,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE222:AE225)","v":2145399.5351297883},2117185.7265984919,2092370.5144099181,2070801.0611367407,2052333.7759943064,2036833.8142344416,2024174.6047250284,2014237.4041507225,2006910.8763574408,2002090.6954457043,1999679.1712957681,1999584.8962809744,2001722.4119951832,2006011.8948856909,2012378.8597449395,2020753.8800727935,2031072.3243763363,2043274.1075262912,2057303.4563383763,2073108.6885944121,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF222:BF225)","v":173090.34571632737},169649.76222910578,166522.078137676,163692.29710668325,161146.30708258547,158870.83199612008,156853.3861753688,155082.23131877714,153546.33588588639,152235.33677146951,151139.50313625461,150249.70227449393,149557.36740531583,149054.46728110715,148733.47751212859,148587.3535121929,148609.50497554609,148793.77180010898,149134.40137697308,149626.02717051792]
[]
[null,"EBITDA",null,{"$f":"D220-D226","v":6755976.6753047714},{"$f":"E220-E226","v":6739683.6027838942},6720214.4683255572,6697720.9966850579,6672345.6715383809,6644222.236060583,6613476.1653185226,6580225.1120426096,6544579.3272549249,6506642.0571485991,6466509.9175355649,6424273.2471062001,6380016.4406750556,6333818.2635211982,6285752.1478699148,6235886.4725039862,6184284.826437559,6131006.2575335344,6076105.5068961512,6019633.2298239423,null,null,null,null,null,"EBITDA",null,{"$f":"AE220-AE226","v":6882681.7451594425},{"$f":"AF220-AF226","v":6865755.1472892929},6845655.6551084276,6822534.9775340129,6796535.5824830942,6767791.1974505726,6736427.2819015598,6702561.4730427321,6666304.0064500468,6627758.1129477462,6587020.3930557165,6544181.1702487525,6499324.8242018931,6452530.1051304005,6403870.4302710723,6353414.1634931378,6301224.8789717657,6247361.6098050699,6191879.0824063271,6134827.9374565678,null,null,null,null,null,"EBITDA",null,{"$f":"BF220-BF226","v":654796.56753493124},{"$f":"BG220-BG226","v":654097.7164558965},653106.66315390123,651838.30047843617,650306.63751460845,648524.84787808789,646505.31529946811,644259.67664868548,641798.86254173913,639133.13566401787,636272.12693705526,633224.86964844936,629999.8316580127,626604.94578690478,623047.63849054324,619334.85691046575,615473.09439499932,611468.41457358364,607326.47406485095,603052.54389409709]
[null,"Before Tax Earnings",null,{"$f":"D228-D248-D238","v":-15245922.275606645},{"$f":"E228-E230-E248","v":-23806688.911538891},-11607609.040268114,-4298973.108471144,-4324348.433617821,1145875.1834824821,6613476.1653185226,6580225.1120426096,6544579.3272549249,6506642.0571485991,6466509.9175355649,6424273.2471062001,6380016.4406750556,6333818.2635211982,6285752.1478699148,6235886.4725039862,6184284.826437559,6131006.2575335344,6076105.5068961512,6019633.2298239423,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE228-AE248-AE238","v":-13920252.082945529},{"$f":"AF228-AF230-AF248","v":-21688344.209291264},-10286803.958839906,-3456940.7908349857,-3482940.1858859044,1628053.3132660734,6736427.2819015598,6702561.4730427321,6666304.0064500468,6627758.1129477462,6587020.3930557165,6544181.1702487525,6499324.8242018931,6452530.1051304005,6403870.4302710723,6353414.1634931378,6301224.8789717657,6247361.6098050699,6191879.0824063271,6134827.9374565678,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF228-BF248-BF238","v":-1347485.8134201732},{"$f":"BG228-BG230-BG248","v":-2094234.3466149834},-995892.57468862645,-337561.24222708039,-339092.90519090812,153825.07652532961,646505.31529946811,644259.67664868548,641798.86254173913,639133.13566401787,636272.12693705526,633224.86964844936,629999.8316580127,626604.94578690478,623047.63849054324,619334.85691046575,615473.09439499932,611468.41457358364,607326.47406485095,603052.54389409709]
[null,"ITC",null,{"$f":"-C234*0.1","v":9392795.840980446},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD234*0.1","v":9392795.840980446},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE234*0.1","v":904056.59969436831},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D229*$B$6-D230","v":-12594439.51885784},-4999404.671423167,-2437597.8984563039,-902784.35277894023,-908113.17105974234,240633.78853132122,1388829.9947168897,1381847.273528948,1374361.6587235341,1366394.8320012058,1357967.0826824685,1349097.3818923021,1339803.4525417616,1330101.8353394517,1320007.951052682,1309536.1592258371,1298699.8135518874,1287511.3140820421,1275982.1564481917,1264122.9782630277,null,null,null,null,null,"Federal Tax",null,{"$f":"AE229*$B$6-AE230","v":-12316048.778399007},-4554552.2839511652,-2160228.8313563801,-725957.56607534701,-731417.43903603987,341891.19578587537,1414649.7291993275,1407537.9093389737,1399923.8413545098,1391829.2037190266,1383274.2825417004,1374278.045752238,1364858.2130823976,1355031.322077384,1344812.7903569252,1334216.9743335589,1323257.2245840707,1311945.9380590646,1300294.6073053286,1288313.8668658792,null,null,null,null,null,"Federal Tax",null,{"$f":"BF229*$B$6-BF230","v":-1187028.6205126047},-439789.21278914652,-209137.44068461156,-70887.860867686875,-71209.510090090698,32303.266070319216,135766.1162128883,135294.53209622393,134777.76113376522,134217.95848944376,133617.14665678161,132977.22262617436,132299.96464818265,131587.03861525,130840.00408301408,130060.3199511978,129249.34982294985,128408.36706045255,127538.55955361869,126641.03421776039]
[]
[]
[{"$f":"IRR(C234:X234,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D217,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-93927958.409804448},{"$f":"D228-D231","v":19350416.194162611},11739088.274207061,9157812.3667818606,7600505.3494639983,7580458.8425981235,6403588.4475292619,5224646.1706016324,5198377.8385136612,5170217.6685313908,5140247.2251473935,5108542.8348530959,5075175.865213898,5040212.9881332945,5003716.428181747,4965744.1968172323,4926350.3132781489,4885585.0128856711,4843494.9434514921,4800123.3504479593,4755510.2515609143,{"$f":"C234*-0.3","v":28178387.522941332},null,null,null,{"$f":"IRR(AD234:AY234,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE217,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-93927958.409804448},{"$f":"AE228-AE231","v":19198730.523558449},11420307.431240458,9005884.4864648078,7548492.5436093602,7527953.0215191338,6425900.0016646972,5321777.5527022323,5295023.5637037586,5266380.165095537,5235928.9092287198,5203746.1105140159,5169903.124496514,5134466.6111194957,5097498.7830530163,5059057.6399141476,5019197.1891595786,4977967.6543876948,4935415.6717460053,4891584.4751009988,4846514.0705906888,{"$f":"AD234*-0.3","v":28178387.522941332},null,null,null,{"$f":"IRR(BE234:BZ234,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF217,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-9040565.9969436824},{"$f":"BF228-BF231","v":1841825.188047536},1093886.9292450431,862244.10383851279,722726.16134612309,721516.14760469913,616221.58180776867,510739.19908657984,508965.14455246157,507021.10140797391,504915.17717457411,502654.98028027365,500247.64702227502,497699.86700983008,495017.90717165475,492207.63440752914,489274.53695926792,486223.74457204947,483060.04751313105,479787.91451123229,476411.50967633672,{"$f":"BE234*-0.3","v":2712169.7990831048}]
[{"$f":"IRR(C235:X235,0.1)","v":8.6079857016737371E-2},"ROE",{"$f":"-C254","v":-10272056.927504741},{"$f":"D234-D238-D240-D249-D230","v":1277622.5600900501},653563.64561202936,638183.02938994113,620413.18679394713,600366.67992807319,578149.16590061225,553859.77001438383,527591.43792641256,499431.26794414222,469460.82456014492,437756.43426584732,404389.46462664939,369426.58754604589,332930.02759449836,294957.79622998368,255563.91269090027,214798.61229842249,172708.54286424303,129336.94986071065,84723.850973665714,{"$f":"X234","v":28178387.522941332},null,null,null,{"$f":"IRR(AD235:AY235,0.1)","v":8.6544977742688101E-2},"ROE",{"$f":"-AD254","v":-10435135.518501615},{"$f":"AE234-AE238-AE240-AE249-AE230","v":1313269.6024498772},679007.02678161487,663128.42795873247,644863.09267494455,624323.5705847186,601615.50640902622,576838.013125306,550084.02412683237,521440.6255186107,490989.3696517935,458806.57093708962,424963.58491958771,389527.07154256944,352559.24347609002,314118.10033722129,274257.64958265238,233028.11481076851,190476.13216907904,146644.9355240725,101574.53101376258,{"$f":"AY234","v":28178387.522941332},null,null,null,{"$f":"IRR(BE235:BZ235,0.1)","v":8.6069640138288328E-2},"ROE",{"$f":"-BE254","v":-1004381.7936557808},{"$f":"BF234-BF238-BF240-BF249-BF230","v":120349.57439083548},60036.765315879136,59253.833207302727,58251.826693685434,57041.812952261476,55634.199139410252,54038.768402300688,52264.713868182414,50320.670723694726,48214.746490294929,45954.549595994467,43547.216337995837,40999.436325550894,38317.476487375563,35507.203723249957,32574.106274988735,29523.313887770288,26359.616828851867,23087.483826953103,19711.078992057592,{"$f":"BZ234","v":2712169.7990831048}]
[]
[]
[null,"Interest",null,{"$f":"C241*$B$7","v":2910416.1294596768},2822397.6159032979,2729978.1766691003,2632937.765473193,2531045.3337174901,2424058.2803740022,2311721.87436334,2193768.6480521443,2069917.7604253893,1939874.3284172965,1803328.7248087989,1659955.8410198763,1509414.3130415077,1351345.7086642208,1185373.6740680691,1011103.0377421102,828118.86959985329,635985.49305048352,434245.44767364528,222418.40002796508,null,null,null,null,null,"Interest",null,{"$f":"AD241*$B$7","v":2956621.7302421248},2867205.8397753849,2773319.1547853076,2674738.1355457269,2571228.0653441665,2462542.4916325281,2348422.6392353084,2228596.7942182277,2102779.6569502926,1970671.6628189613,1831958.268981063,1686309.2054512699,1533377.6887449871,1372799.5962033903,1204192.5990347133,1027155.2520076027,841266.03762913647,646082.36253174697,441139.50367948797,225949.50188461604,null,null,null,null,null,"Interest",null,{"$f":"BE241*$B$7","v":284574.84153580456},275968.56207838084,266931.96864808589,257443.54554627623,247480.70128937607,237019.7148196309,226035.67902639849,214502.44144350445,202392.54198146571,189677.14754632502,176325.9833894273,162307.26102468473,147587.60254170498,132131.9611345763,115903.53765709115,98863.693005731737,80971.856121804376,62185.427393680628,42459.6772291507,21747.639556394279]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C253)","v":4670786.4005872486},{"$f":"-PMT($B$7,20,$C253)","v":4670786.4005872486},4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,4670786.4005872486,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD253)","v":4744939.5395769263},4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,4744939.5395769263,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE253)","v":456700.43068427918},456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918,456700.43068427918]
[null,"Sinking Fund",null,{"$f":"D239-D238","v":1760370.2711275718},1848388.7846839507,1940808.2239181483,2037848.6351140556,2139741.0668697585,2246728.1202132464,2359064.5262239086,2477017.7525351043,2600868.6401618593,2730912.0721699521,2867457.6757784495,3010830.5595673723,3161372.0875457409,3319440.6919230279,3485412.7265191795,3659683.3628451386,3842667.5309873954,4034800.9075367651,4236540.9529136037,4448368.0005592834,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE239-AE238","v":1788317.8093348015},1877733.6998015414,1971620.3847916187,2070201.4040311994,2173711.4742327598,2282397.0479443981,2396516.9003416179,2516342.7453586985,2642159.8826266336,2774267.876757965,2912981.2705958635,3058630.3341256566,3211561.8508319389,3372139.9433735358,3540746.9405422127,3717784.2875693236,3903673.5019477899,4098857.1770451795,4303800.0358974384,4518990.0376923103,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF239-BF238","v":172125.58914847462},180731.86860589834,189768.46203619329,199256.88513800295,209219.72939490312,219680.71586464829,230664.7516578807,242197.98924077474,254307.88870281348,267023.28313795419,280374.44729485188,294393.16965959442,309112.82814257417,324568.46954970289,340796.89302718802,357836.73767854745,375728.57456247479,394515.00329059857,414240.75345512846,434952.79112788488]
[null,"Mortgage Balance",{"$f":"C253","v":58208322.58919353},{"$f":"C241-D240","v":56447952.318065956},54599563.533382006,52658755.309463859,50620906.6743498,48481165.607480042,46234437.487266794,43875372.961042888,41398355.208507784,38797486.568345927,36066574.496175975,33199116.820397526,30188286.260830153,27026914.173284411,23707473.481361382,20222060.754842203,16562377.391997065,12719709.86100967,8684908.9534729049,4448368.0005593011,1.7695128917694092E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD253","v":59132434.604842491},{"$f":"AD241-AE240","v":57344116.795507692},55466383.09570615,53494762.71091453,51424561.306883328,49250849.832650565,46968452.784706168,44571935.884364553,42055593.139005855,39413433.256379224,36639165.37962126,33726184.109025396,30667553.77489974,27455991.924067803,24083851.980694268,20543105.040152054,16825320.752582729,12921647.250634938,8822790.0735897589,4518990.0376923205,1.0244548320770264E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE253","v":5691496.8307160912},{"$f":"BE241-BF240","v":5519371.2415676164},5338639.3729617177,5148870.9109255243,4949614.0257875212,4740394.2963926177,4520713.5805279696,4290048.8288700888,4047850.8396293139,3793542.9509265004,3526519.6677885461,3246145.2204936943,2951752.0508340998,2642639.2226915257,2318070.7531418228,1977273.8601146347,1619437.1224360873,1243708.5478736125,849193.54458301398,434952.79112788552,6.4028427004814148E-10]
[]
[]
[null,"Book Depr",null,{"$f":"-($C234)/20","v":4696397.9204902221},{"$f":"-($C234)/20","v":4696397.9204902221},4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,4696397.9204902221,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D244:D244)","v":4696397.9204902221},{"$f":"SUM($D244:E244)","v":9392795.8409804441},{"$f":"SUM($D244:F244)","v":14089193.761470666},{"$f":"SUM($D244:G244)","v":18785591.681960888},{"$f":"SUM($D244:H244)","v":23481989.602451108},{"$f":"SUM($D244:I244)","v":28178387.522941329},{"$f":"SUM($D244:J244)","v":32874785.443431549},{"$f":"SUM($D244:K244)","v":37571183.363921769},{"$f":"SUM($D244:L244)","v":42267581.284411989},{"$f":"SUM($D244:M244)","v":46963979.204902209},{"$f":"SUM($D244:N244)","v":51660377.12539243},{"$f":"SUM($D244:O244)","v":56356775.04588265},{"$f":"SUM($D244:P244)","v":61053172.96637287},{"$f":"SUM($D244:Q244)","v":65749570.88686309},{"$f":"SUM($D244:R244)","v":70445968.807353318},{"$f":"SUM($D244:S244)","v":75142366.727843538},{"$f":"SUM($D244:T244)","v":79838764.648333758},{"$f":"SUM($D244:U244)","v":84535162.568823978},{"$f":"SUM($D244:V244)","v":89231560.489314198},{"$f":"SUM($D244:W244)","v":93927958.409804419},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE244:AE244)","v":5109505.3562543998},{"$f":"SUM($AE244:AF244)","v":10219010.7125088},{"$f":"SUM($AE244:AG244)","v":15328516.0687632},{"$f":"SUM($AE244:AH244)","v":20438021.425017599},{"$f":"SUM($AE244:AI244)","v":25547526.781271998},{"$f":"SUM($AE244:AJ244)","v":30657032.137526397},{"$f":"SUM($AE244:AK244)","v":35766537.493780799},{"$f":"SUM($AE244:AL244)","v":40876042.850035198},{"$f":"SUM($AE244:AM244)","v":45985548.206289597},{"$f":"SUM($AE244:AN244)","v":51095053.562543996},{"$f":"SUM($AE244:AO244)","v":56204558.918798395},{"$f":"SUM($AE244:AP244)","v":61314064.275052793},{"$f":"SUM($AE244:AQ244)","v":66423569.631307192},{"$f":"SUM($AE244:AR244)","v":71533074.987561598},{"$f":"SUM($AE244:AS244)","v":76642580.343815997},{"$f":"SUM($AE244:AT244)","v":81752085.700070396},{"$f":"SUM($AE244:AU244)","v":86861591.056324795},{"$f":"SUM($AE244:AV244)","v":91971096.412579194},{"$f":"SUM($AE244:AW244)","v":97080601.768833593},{"$f":"SUM($AE244:AX244)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF244:BF244)","v":491789.89053948614},{"$f":"SUM($BF244:BG244)","v":983579.78107897227},{"$f":"SUM($BF244:BH244)","v":1475369.6716184583},{"$f":"SUM($BF244:BI244)","v":1967159.5621579445},{"$f":"SUM($BF244:BJ244)","v":2458949.4526974307},{"$f":"SUM($BF244:BK244)","v":2950739.3432369167},{"$f":"SUM($BF244:BL244)","v":3442529.2337764027},{"$f":"SUM($BF244:BM244)","v":3934319.1243158886},{"$f":"SUM($BF244:BN244)","v":4426109.0148553746},{"$f":"SUM($BF244:BO244)","v":4917898.9053948605},{"$f":"SUM($BF244:BP244)","v":5409688.7959343465},{"$f":"SUM($BF244:BQ244)","v":5901478.6864738325},{"$f":"SUM($BF244:BR244)","v":6393268.5770133184},{"$f":"SUM($BF244:BS244)","v":6885058.4675528044},{"$f":"SUM($BF244:BT244)","v":7376848.3580922903},{"$f":"SUM($BF244:BU244)","v":7868638.2486317763},{"$f":"SUM($BF244:BV244)","v":8360428.1391712623},{"$f":"SUM($BF244:BW244)","v":8852218.0297107492},{"$f":"SUM($BF244:BX244)","v":9344007.9202502351},{"$f":"SUM($BF244:BY244)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C234-D245","v":89231560.489314228},84535162.568824008,79838764.648333788,75142366.727843553,70445968.807353348,65749570.88686312,61053172.9663729,56356775.04588268,51660377.125392459,46963979.204902239,42267581.284412019,37571183.363921799,32874785.443431579,28178387.522941358,23481989.602451131,18785591.681960911,14089193.76147069,9392795.8409804702,4696397.92049025,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD234-AE245","v":88818453.05355005},83708947.697295651,78599442.341041252,73489936.984786853,68380431.628532454,63270926.272278056,58161420.916023649,53051915.55976925,47942410.203514852,42832904.847260453,37723399.491006054,32613894.134751655,27504388.778497256,22394883.42224285,17285378.065988451,12175872.709734052,7066367.3534796536,1956861.9972252548,-3152643.359029144,-8262148.7152835429,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE234-BF245","v":8548776.1064041965},8056986.2158647105,7565196.3253252245,7073406.4347857377,6581616.5442462517,6089826.6537067657,5598036.7631672798,5106246.8726277938,4614456.9820883079,4122667.0915488219,3630877.2010093359,3139087.31046985,2647297.419930364,2155507.529390878,1663717.6388513921,1171927.7483119061,680137.85777242016,188347.96723293327,-303441.92330655269,-795231.81384603865]
[null,"Prop. Tax Value",{"$f":"-C234","v":93927958.409804448},{"$f":"C247/(($C247/$X247)^(1/21))","v":88694337.654611304},{"$f":"D247/(($C247/$X247)^(1/21))","v":83752331.735649168},79085692.014224529,74679075.217992172,70517992.994376883,66588764.274854206,62878470.293470673,59374912.111710459,56066570.510056101,52942568.114372171,49992633.632588714,47207068.084099457,44576712.910841808,42092919.865212113,39747522.575811855,37532809.697536811,35441499.557730354,33466716.215040937,31601966.852268517,29841120.428870752,{"$f":"X234","v":28178387.522941332},null,null,null,null,"Prop. Tax Value",{"$f":"-AD234","v":93927958.409804448},{"$f":"AD247/(($AD247/$AY247)^(1/21))","v":88694337.654611304},{"$f":"AE247/(($AD247/$AY247)^(1/21))","v":83752331.735649168},79085692.014224529,74679075.217992172,70517992.994376883,66588764.274854206,62878470.293470673,59374912.111710459,56066570.510056101,52942568.114372171,49992633.632588714,47207068.084099457,44576712.910841808,42092919.865212113,39747522.575811855,37532809.697536811,35441499.557730354,33466716.215040937,31601966.852268517,29841120.428870752,{"$f":"AY234","v":28178387.522941332},null,null,null,null,"Prop. Tax Value",{"$f":"-BE234","v":9040565.9969436824},{"$f":"BE247/(($BE247/$BZ247)^(1/21))","v":8536829.9992563426},{"$f":"BF247/(($BE247/$BZ247)^(1/21))","v":8061161.9295562375},7611997.8563691163,7187860.9897317523,6787356.8257087804,6409168.5614547227,6052052.7657465572,5714835.2907521361,5396407.4115929035,5095722.1810083259,4811790.9871366676,4543680.3030945761,4290508.6176685272,4051443.5370266684,3825699.0479218932,3612532.9333879198,3411244.3324315483,3221171.435697692,3041689.3095308468,2872207.8412788119,{"$f":"BZ234","v":2712169.7990831048}]
[null,"Tax Dep",null,{"$f":"($C70*0.95)*-D$4","v":19091482.821451738},30546372.514322784,18327823.508593671,10996694.105156202,10996694.105156202,5498347.0525781009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD234*0.95)*-D$4","v":17846312.097862847},28554099.356580555,17132459.613948334,10279475.768368999,10279475.768368999,5139737.8841844993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE234*0.95)*-D$4","v":1717707.5394192999},2748332.0630708798,1648999.2378425277,989399.54270551656,989399.54270551656,494699.77135275828]
[null,"After Tax Dep. Value",null,{"$f":"D248*$B$6","v":4009211.3925048648},6414738.2280077841,3848842.9368046708,2309305.7620828021,2309305.7620828021,1154652.8810414011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE248*$B$6","v":3747725.5405511977},5996360.864881916,3597816.51892915,2158689.9113574894,2158689.9113574894,1079344.9556787447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF248*$B$6","v":360718.58327805297},577149.73324488476,346289.83994693082,207773.90396815847,207773.90396815847,103886.95198407923]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D249:I249)","v":16669265.023030994},{"$f":"C251/C255","v":0.17746861855874227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE249:AJ249)","v":15582074.416385164},{"$f":"AD251/AD255","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF249:BK249)","v":1499774.6625770729},{"$f":"BE251/BE255","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D230:W230)","v":8778313.870075183},{"$f":"C252/C255","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE230:AX230)","v":8778313.870075183},{"$f":"AD252/AD255","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF230:BY230)","v":844912.70999473671},{"$f":"BE252/BE255","v":9.3457943925233655E-2}]
[0.85,"Debt",{"$f":"(C255-C251-C252)*$A253","v":58208322.58919353},{"$f":"C253/C255","v":0.61971242188862041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD255-AD251-AD252)*$A253","v":59132434.604842491},{"$f":"AD253/AD255","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE255-BE251-BE252)*$A253","v":5691496.8307160912},{"$f":"BE253/BE255","v":0.62955094101853781}]
[0.15,"Equity",{"$f":"(C255-C251-C252)*$A254","v":10272056.927504741},{"$f":"C254/C255","v":0.10936101562740361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD255-AD251-AD252)*$A254","v":10435135.518501615},{"$f":"AD254/AD255","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE255-BE251-BE252)*$A254","v":1004381.7936557808},{"$f":"BE254/BE255","v":0.11109722488562433}]
[null,"Total",{"$f":"-C234","v":93927958.409804448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD234","v":93927958.409804448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE234","v":9040565.9969436824}]
[null,"Check",{"$f":"SUM(C251:C254)-C255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD251:AD254)-AD255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE251:BE254)-BE255","v":0}]
[null,"2028 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,"2028 Southern NW 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,"2028 Small Solar"]
[null,"Year",null,2028,{"$f":"D258+1","v":2029},{"$f":"E258+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,null,null,null,null,"Year",null,2028,{"$f":"AE258+1","v":2029},{"$f":"AF258+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,null,null,null,null,"Year",null,2028,{"$f":"BF258+1","v":2029},{"$f":"BG258+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D258-$D$12)","v":240809.41820851661},{"$f":"D259*(1-'Resource Options'!$AA$22)","v":239605.37111747402},{"$f":"E259*(1-'Resource Options'!$AA$22)","v":238407.34426188664},{"$f":"F259*(1-'Resource Options'!$AA$22)","v":237215.3075405772},{"$f":"G259*(1-'Resource Options'!$AA$22)","v":236029.23100287432},{"$f":"H259*(1-'Resource Options'!$AA$22)","v":234849.08484785995},{"$f":"I259*(1-'Resource Options'!$AA$22)","v":233674.83942362064},{"$f":"J259*(1-'Resource Options'!$AA$22)","v":232506.46522650254},{"$f":"K259*(1-'Resource Options'!$AA$22)","v":231343.93290037001},{"$f":"L259*(1-'Resource Options'!$AA$22)","v":230187.21323586817},{"$f":"M259*(1-'Resource Options'!$AA$22)","v":229036.27716968884},{"$f":"N259*(1-'Resource Options'!$AA$22)","v":227891.0957838404},{"$f":"O259*(1-'Resource Options'!$AA$22)","v":226751.64030492119},{"$f":"P259*(1-'Resource Options'!$AA$22)","v":225617.88210339658},{"$f":"Q259*(1-'Resource Options'!$AA$22)","v":224489.79269287959},{"$f":"R259*(1-'Resource Options'!$AA$22)","v":223367.34372941518},{"$f":"S259*(1-'Resource Options'!$AA$22)","v":222250.50701076811},{"$f":"T259*(1-'Resource Options'!$AA$22)","v":221139.25447571426},{"$f":"U259*(1-'Resource Options'!$AA$22)","v":220033.55820333568},{"$f":"V259*(1-'Resource Options'!$AA$22)","v":218933.39041231899},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D258-$D$12)","v":267566.02023168514},{"$f":"AE259*(1-'Resource Options'!$AA$22)","v":266228.19013052672},{"$f":"AF259*(1-'Resource Options'!$AA$22)","v":264897.04917987407},{"$f":"AG259*(1-'Resource Options'!$AA$22)","v":263572.56393397471},{"$f":"AH259*(1-'Resource Options'!$AA$22)","v":262254.70111430483},{"$f":"AI259*(1-'Resource Options'!$AA$22)","v":260943.4276087333},{"$f":"AJ259*(1-'Resource Options'!$AA$22)","v":259638.71047068964},{"$f":"AK259*(1-'Resource Options'!$AA$22)","v":258340.51691833619},{"$f":"AL259*(1-'Resource Options'!$AA$22)","v":257048.81433374449},{"$f":"AM259*(1-'Resource Options'!$AA$22)","v":255763.57026207578},{"$f":"AN259*(1-'Resource Options'!$AA$22)","v":254484.75241076539},{"$f":"AO259*(1-'Resource Options'!$AA$22)","v":253212.32864871155},{"$f":"AP259*(1-'Resource Options'!$AA$22)","v":251946.26700546799},{"$f":"AQ259*(1-'Resource Options'!$AA$22)","v":250686.53567044064},{"$f":"AR259*(1-'Resource Options'!$AA$22)","v":249433.10299208845},{"$f":"AS259*(1-'Resource Options'!$AA$22)","v":248185.937477128},{"$f":"AT259*(1-'Resource Options'!$AA$22)","v":246945.00778974235},{"$f":"AU259*(1-'Resource Options'!$AA$22)","v":245710.28275079365},{"$f":"AV259*(1-'Resource Options'!$AA$22)","v":244481.73133703967},{"$f":"AW259*(1-'Resource Options'!$AA$22)","v":243259.32268035447},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D258-$D$12)","v":11148.584176320213},{"$f":"BF259*(1-'Resource Options'!$AA$22)","v":11092.841255438612},{"$f":"BG259*(1-'Resource Options'!$AA$22)","v":11037.37704916142},{"$f":"BH259*(1-'Resource Options'!$AA$22)","v":10982.190163915613},{"$f":"BI259*(1-'Resource Options'!$AA$22)","v":10927.279213096035},{"$f":"BJ259*(1-'Resource Options'!$AA$22)","v":10872.642817030555},{"$f":"BK259*(1-'Resource Options'!$AA$22)","v":10818.279602945402},{"$f":"BL259*(1-'Resource Options'!$AA$22)","v":10764.188204930675},{"$f":"BM259*(1-'Resource Options'!$AA$22)","v":10710.367263906022},{"$f":"BN259*(1-'Resource Options'!$AA$22)","v":10656.815427586493},{"$f":"BO259*(1-'Resource Options'!$AA$22)","v":10603.53135044856},{"$f":"BP259*(1-'Resource Options'!$AA$22)","v":10550.513693696317},{"$f":"BQ259*(1-'Resource Options'!$AA$22)","v":10497.761125227835},{"$f":"BR259*(1-'Resource Options'!$AA$22)","v":10445.272319601696},{"$f":"BS259*(1-'Resource Options'!$AA$22)","v":10393.045958003688},{"$f":"BT259*(1-'Resource Options'!$AA$22)","v":10341.080728213668},{"$f":"BU259*(1-'Resource Options'!$AA$22)","v":10289.3753245726},{"$f":"BV259*(1-'Resource Options'!$AA$22)","v":10237.928447949736},{"$f":"BW259*(1-'Resource Options'!$AA$22)","v":10186.738805709987},{"$f":"BX259*(1-'Resource Options'!$AA$22)","v":10135.805111681437}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M39","v":36.67060879910197},{"$f":"D260","v":36.67060879910197},{"$f":"E260","v":36.67060879910197},36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,36.67060879910197,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P39","v":33.378417396570164},{"$f":"AE260","v":33.378417396570164},{"$f":"AF260","v":33.378417396570164},33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,33.378417396570164,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S39","v":73.340353442023186},{"$f":"BF260","v":73.340353442023186},{"$f":"BG260","v":73.340353442023186},73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186,73.340353442023186]
[null,"Revenue",null,{"$f":"D260*D259","v":8830627.9702638555},8786474.830412535,8742542.4562604725,8698829.7439791709,8655335.5952592753,8612058.9172829781,8568998.6226965636,8526153.6295830794,8483522.8614351638,8441105.2471279893,8398899.7208923493,8356905.2222878877,8315120.6961764479,8273545.0926955659,8232177.367232088,8191016.4803959262,8150061.3979939474,8109311.0910039768,8068764.5355489571,8028420.7128712116,null,null,null,null,null,"Revenue",null,{"$f":"AE260*AE259","v":8930930.3044323232},8886275.6529101618,8841844.2746456116,8797635.0532723833,8753646.8780060206,8709878.6436159909,8666329.2503979113,8622997.6041459218,8579882.6161251906,8536983.2030445654,8494298.2870293427,8451826.7955941949,8409567.6616162248,8367519.8233081428,8325682.2241916023,8284053.8130706446,8242633.5440052906,8201420.3762852643,8160413.2744038384,8119611.2080318183,null,null,null,null,null,"Revenue",null,{"$f":"BF260*BF259","v":817641.10386947135},813552.89835012401,809485.13385837339,805437.70818908163,801410.51964813622,797403.46704989555,793416.44971464609,789449.36746607278,785502.1206287425,781574.61002559878,777666.73697547079,773778.40329059341,769909.51127414044,766059.96371776972,762229.66389918095,758418.51557968499,754626.42300178658,750853.29088677757,747099.02443234366,743363.52931018185]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(E258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(F258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(G258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(H258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(I258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(J258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(K258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(L258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(M258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(N258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(O258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(P258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(Q258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(R258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(S258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(T258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(U258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(V258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(W258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1230242.3500523788},{"$f":"HLOOKUP(AF258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(AG258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(AH258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(AI258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(AJ258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(AK258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AL258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AM258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AN258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AO258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AP258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AQ258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AR258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AS258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AT258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AU258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AV258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AW258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AX258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":82016.156670158598},{"$f":"HLOOKUP(BG258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":83656.479803561786},{"$f":"HLOOKUP(BH258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":85329.609399633016},{"$f":"HLOOKUP(BI258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":87036.201587625663},{"$f":"HLOOKUP(BJ258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":88776.925619378191},{"$f":"HLOOKUP(BK258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":90552.464131765766},{"$f":"HLOOKUP(BL258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BM258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BN258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BO258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BP258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BQ258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BR258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BS258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BT258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BU258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BV258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BW258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BX258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BY258,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D259","v":0},{"$f":"HLOOKUP(E258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E259","v":0},{"$f":"HLOOKUP(F258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F259","v":0},{"$f":"HLOOKUP(G258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G259","v":0},{"$f":"HLOOKUP(H258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H259","v":0},{"$f":"HLOOKUP(I258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I259","v":0},{"$f":"HLOOKUP(J258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J259","v":0},{"$f":"HLOOKUP(K258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K259","v":0},{"$f":"HLOOKUP(L258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L259","v":0},{"$f":"HLOOKUP(M258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M259","v":0},{"$f":"HLOOKUP(N258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N259","v":0},{"$f":"HLOOKUP(O258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O259","v":0},{"$f":"HLOOKUP(P258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P259","v":0},{"$f":"HLOOKUP(Q258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q259","v":0},{"$f":"HLOOKUP(R258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R259","v":0},{"$f":"HLOOKUP(S258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S259","v":0},{"$f":"HLOOKUP(T258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T259","v":0},{"$f":"HLOOKUP(U258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U259","v":0},{"$f":"HLOOKUP(V258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V259","v":0},{"$f":"HLOOKUP(W258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W259","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE259","v":0},{"$f":"HLOOKUP(AF258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF259","v":0},{"$f":"HLOOKUP(AG258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG259","v":0},{"$f":"HLOOKUP(AH258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH259","v":0},{"$f":"HLOOKUP(AI258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI259","v":0},{"$f":"HLOOKUP(AJ258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ259","v":0},{"$f":"HLOOKUP(AK258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK259","v":0},{"$f":"HLOOKUP(AL258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL259","v":0},{"$f":"HLOOKUP(AM258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM259","v":0},{"$f":"HLOOKUP(AN258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN259","v":0},{"$f":"HLOOKUP(AO258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO259","v":0},{"$f":"HLOOKUP(AP258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP259","v":0},{"$f":"HLOOKUP(AQ258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ259","v":0},{"$f":"HLOOKUP(AR258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR259","v":0},{"$f":"HLOOKUP(AS258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS259","v":0},{"$f":"HLOOKUP(AT258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT259","v":0},{"$f":"HLOOKUP(AU258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU259","v":0},{"$f":"HLOOKUP(AV258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV259","v":0},{"$f":"HLOOKUP(AW258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW259","v":0},{"$f":"HLOOKUP(AX258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX259","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF259","v":0},{"$f":"HLOOKUP(BG258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG259","v":0},{"$f":"HLOOKUP(BH258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH259","v":0},{"$f":"HLOOKUP(BI258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI259","v":0},{"$f":"HLOOKUP(BJ258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ259","v":0},{"$f":"HLOOKUP(BK258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK259","v":0},{"$f":"HLOOKUP(BL258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL259","v":0},{"$f":"HLOOKUP(BM258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM259","v":0},{"$f":"HLOOKUP(BN258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN259","v":0},{"$f":"HLOOKUP(BO258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO259","v":0},{"$f":"HLOOKUP(BP258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP259","v":0},{"$f":"HLOOKUP(BQ258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ259","v":0},{"$f":"HLOOKUP(BR258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR259","v":0},{"$f":"HLOOKUP(BS258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS259","v":0},{"$f":"HLOOKUP(BT258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT259","v":0},{"$f":"HLOOKUP(BU258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU259","v":0},{"$f":"HLOOKUP(BV258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV259","v":0},{"$f":"HLOOKUP(BW258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW259","v":0},{"$f":"HLOOKUP(BX258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX259","v":0},{"$f":"HLOOKUP(BY258,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY259","v":0}]
[null,"B&O Tax",null,{"$f":"D261*0.00275","v":24284.226918225602},{"$f":"E261*0.00275","v":24162.805783634471},24041.991754716299,23921.781795942719,23802.172886963006,23683.162022528188,23564.74621241555,23446.922481353467,23329.687868946698,23213.039429601969,23096.974232453958,22981.489361291689,22866.581914485232,22752.249004912806,22638.487759888241,22525.295321088797,22412.668844483353,22300.605500260936,22189.10247275963,22078.156960395831,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF261*0.00275","v":2248.5130356410459},{"$f":"BG261*0.00275","v":2237.2704704628409},2226.0841181105266,2214.9536975199744,2203.8789290323743,2192.8595343872125,2181.8952367152765,2170.9857605317002,2160.1308317290418,2149.3301775703967,2138.5835266825447,2127.8906090491319,2117.2511560038861,2106.6649002238664,2096.1315757227476,2085.6509178441338,2075.2226632549132,2064.8465499386384,2054.5223171889452,2044.2497056029999]
[null,"Property Tax",null,{"$f":"C288*$B$8","v":923574.82945192512},{"$f":"D288*$B$8","v":872113.68329026212},823519.9274902913,777633.79243746714,734304.41080347355,693389.32151510916,654754.0013617865,618271.42270163854,583821.63581202668,551291.37451127975,520573.68375499878,491567.56798251841,464177.65905733325,438313.90270972543,413891.26245065773,390829.43998344283,369052.61119393993,348489.17685125099,329071.52719925449,310735.81966498581,null,null,null,null,null,"Property Tax",null,{"$f":"AD288*$B$8","v":923574.82945192512},{"$f":"AE288*$B$8","v":872113.68329026212},823519.9274902913,777633.79243746714,734304.41080347355,693389.32151510916,654754.0013617865,618271.42270163854,583821.63581202668,551291.37451127975,520573.68375499878,491567.56798251841,464177.65905733325,438313.90270972543,413891.26245065773,390829.43998344283,369052.61119393993,348489.17685125099,329071.52719925449,310735.81966498581,null,null,null,null,null,"Property Tax",null,{"$f":"BE288*$B$8","v":88894.077334747824},{"$f":"BF288*$B$8","v":83940.942016687753},79263.79302094056,74847.252522106224,70676.799539834363,66738.722195829279,63020.072631071977,59508.624435032725,56192.832446907589,53061.794796710696,50105.217061418662,47313.378418317421,44677.099684268345,42187.713135811093,39837.034010875825,37617.333598406396,35521.313827416743,33542.083271932934,31673.134492928271,29908.322642754913]
[null,"Total Operating Costs",null,{"$f":"SUM(D263:D266)","v":2178101.4064225294},2151123.6861273232,2127506.0602395027,2107098.5980477948,2089760.4679811094,2075359.4455141237,2063771.4487902182,2054880.1004233281,2048576.3140261166,2044757.9040929279,2043329.2179425398,2044200.7884979988,2047289.0067490912,2052515.8128074566,2059808.4045252209,2069098.9627054997,2080324.3919874108,2093426.0765394787,2108349.6497437409,2125044.777098543,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE263:AE266)","v":2153817.1795043042},2126960.8803436887,2103464.0684847864,2083176.8162518521,2065958.2950941464,2051676.2834915954,2040206.7025778024,2031433.1779419747,2025246.6261571699,2021544.8646633262,2020232.243710086,2021219.2991367071,2024422.4248346062,2029763.5638025436,2037169.9167653327,2046573.667384411,2057911.7231429275,2071125.4710392179,2086160.5472709816,2102966.6201381469,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF263:BF266)","v":173158.74704054749},169834.69229071238,166819.48653868411,164098.40780725185,161657.60408824493,159484.04586198227,157565.48128218832,155890.3938782535,154447.96263497951,153228.02431775085,152221.03791844036,151418.05110431247,150810.66855875708,150391.02210888953,150151.7425409102,150085.93300964843,150187.14395393751,150449.34943440271,150866.92481489899,151434.62571323532]
[]
[null,"EBITDA",null,{"$f":"D261-D267","v":6652526.5638413262},{"$f":"E261-E267","v":6635351.1442852113},6615036.3960209694,6591731.1459313761,6565575.1272781659,6536699.4717688542,6505227.1739063449,6471273.5291597508,6434946.5474090474,6396347.3430350609,6355570.5029498097,6312704.4337898884,6267831.6894273572,6221029.2798881093,6172368.9627068676,6121917.5176904267,6069737.006006537,6015885.0144644976,5960414.8858052157,5903375.9357726686,null,null,null,null,null,"EBITDA",null,{"$f":"AE261-AE267","v":6777113.124928019},{"$f":"AF261-AF267","v":6759314.7725664731},6738380.2061608247,6714458.2370205317,6687688.5829118742,6658202.3601243952,6626122.5478201089,6591564.4262039475,6554635.9899680205,6515438.3383812392,6474066.043319257,6430607.4964574873,6385145.2367816186,6337756.2595055997,6288512.3074262701,6237480.1456862334,6184721.8208623631,6130294.9052460464,6074252.7271328568,6016644.5878936714,null,null,null,null,null,"EBITDA",null,{"$f":"BF261-BF267","v":644482.3568289238},{"$f":"BG261-BG267","v":643718.20605941163},642665.64731968928,641339.30038182973,639752.91555989126,637919.42118791328,635850.96843245777,633558.97358781926,631054.15799376299,628346.58570784796,625445.69905703049,622360.352186281,619098.84271538339,615668.94160888018,612077.9213582708,608332.58257003652,604439.27904784912,600403.94145237491,596232.09961744468,591928.9035969465]
[null,"Before Tax Earnings",null,{"$f":"D269-D289-D279","v":-14981500.636610849},{"$f":"E269-E271-E289","v":-23400286.021598093},-11406345.903509011,-4221098.2337866127,-4247254.252439823,1130284.7819098597,6505227.1739063449,6471273.5291597508,6434946.5474090474,6396347.3430350609,6355570.5029498097,6312704.4337898884,6267831.6894273572,6221029.2798881093,6172368.9627068676,6121917.5176904267,6069737.006006537,6015885.0144644976,5960414.8858052157,5903375.9357726686,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE269-AE289-AE279","v":-13677995.649571035},{"$f":"AF269-AF271-AF289","v":-21317360.042772055},-10107624.683042292,-3393144.696501337,-3419914.3506099945,1604400.8933634609,6626122.5478201089,6591564.4262039475,6554635.9899680205,6515438.3383812392,6474066.043319257,6430607.4964574873,6385145.2367816186,6337756.2595055997,6288512.3074262701,6237480.1456862334,6184721.8208623631,6130294.9052460464,6074252.7271328568,6016644.5878936714,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF269-BF289-BF279","v":-1324321.8627166108},{"$f":"BG269-BG271-BG289","v":-2058661.7449169219},-978762.32326611097,-331517.48196965037,-333103.86679158884,151491.03001217323,635850.96843245777,633558.97358781926,631054.15799376299,628346.58570784796,625445.69905703049,622360.352186281,619098.84271538339,615668.94160888018,612077.9213582708,608332.58257003652,604439.27904784912,600403.94145237491,596232.09961744468,591928.9035969465]
[null,"ITC",null,{"$f":"-C275*0.1","v":9235748.2945192512},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD275*0.1","v":9235748.2945192512},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE275*0.1","v":888940.77334747824},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D270*$B$6-D271","v":-12381863.42820753},-4914060.0645355992,-2395332.6397368922,-886430.62909518869,-891923.39301236277,237359.80420107054,1366097.7065203325,1358967.4411235477,1351338.7749558999,1343232.9420373628,1334669.8056194601,1325667.9310958765,1316244.654779745,1306416.1487765028,1296197.4821684421,1285602.6787149895,1274644.7712613728,1263335.8530375445,1251687.1260190953,1239708.9465122602,null,null,null,null,null,"Federal Tax",null,{"$f":"AE270*$B$6-AE271","v":-12108127.380929168},-4476645.6089821309,-2122601.1834388813,-712560.38626528077,-718182.01362809876,336924.18760632677,1391485.7350422228,1384228.5295028288,1376473.5578932844,1368242.0510600603,1359553.869097044,1350427.5742560723,1340880.4997241399,1330928.8144961759,1320587.5845595167,1309870.8305941089,1298791.5823810962,1287361.9301016696,1275593.0726979,1263495.3634576709,null,null,null,null,null,"Federal Tax",null,{"$f":"BF270*$B$6-BF271","v":-1167048.3645179665},-432318.9664325536,-205540.08788588329,-69618.671213626571,-69951.81202623366,31813.116302556376,133528.70337081613,133047.38445344204,132521.37317869024,131952.78299864806,131343.59680197641,130695.67395911901,130010.7569702305,129290.47773786483,128536.36348523687,127749.84233970767,126932.2486000483,126084.82770499872,125208.74091966338,124305.06975535877]
[]
[]
[{"$f":"IRR(C275:X275,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D258,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-92357482.945192516},{"$f":"D269-D272","v":19034389.992048856},11549411.208820811,9010369.035757862,7478161.7750265645,7457498.5202905284,6299339.667567784,5139129.4673860129,5112306.0880362028,5083607.7724531479,5053114.4009976983,5020900.6973303501,4987036.5026940117,4951587.0346476119,4914613.131111607,4876171.480538426,4836314.838975437,4795092.2347451644,4752549.161426953,4708727.7597861206,4663666.9892604081,{"$f":"C275*-0.3","v":27707244.883557756},null,null,null,{"$f":"IRR(AD275:AY275,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE258,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-92357482.945192516},{"$f":"AE269-AE272","v":18885240.505857188},11235960.381548604,8860981.389599707,7427018.6232858123,7405870.5965399733,6321278.1725180689,5234636.8127778862,5207335.8967011189,5178162.4320747359,5147196.2873211792,5114512.1742222132,5080179.9222014155,5044264.7370574791,5006827.4450094234,4967924.7228667531,4927609.315092124,4885930.2384812664,4842932.975144377,4798659.6544349566,4753149.224436,{"$f":"AD275*-0.3","v":27707244.883557756},null,null,null,{"$f":"IRR(BE275:BZ275,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF258,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8889407.7334747817},{"$f":"BF269-BF272","v":1811530.7213468903},1076037.1724919653,848205.73520557256,710957.97159545636,709704.72758612491,606106.30488535692,502322.26506164164,500511.58913437719,498532.78481507278,496393.8027091999,494102.10225505405,491664.67822716199,489088.0857451529,486378.46387101535,483541.55787303392,480582.74023032887,477507.03044780082,474319.11374737619,471023.35869778128,467623.83384158777,{"$f":"BE275*-0.3","v":2666822.3200424346}]
[{"$f":"IRR(C276:X276,0.1)","v":8.6138187564830382E-2},"ROE",{"$f":"-C295","v":-10100308.135676863},{"$f":"D275-D279-D281-D290-D271","v":1263773.4675379917},649236.55201588664,633187.90088713495,614776.75331635587,594113.49858031981,571301.73072796408,546438.61541658174,519615.23606677167,490916.92048371676,460423.54902826715,428209.8453609189,394345.65072458051,358896.18267818075,321922.2791421758,283480.62856899481,243623.98700600583,202401.38277573325,159858.30945752189,116036.907816689,70976.137290976942,{"$f":"X275","v":27707244.883557756},null,null,null,{"$f":"IRR(AD276:AY276,0.1)","v":8.6603909430281067E-2},"ROE",{"$f":"-AD295","v":-10260660.052632267},{"$f":"AE275-AE279-AE281-AE290-AE271","v":1298824.4913495574},674254.51985231414,657716.2123918524,638817.85677102115,617669.83002518164,594375.71402307344,569032.66230268683,541731.74622591957,512558.28159953654,481592.13684597984,448908.02374701388,414575.77172621619,378660.58658227976,341223.29453422409,302320.57239155378,262005.16461692471,220326.08800606709,177328.82466917764,133055.50395975728,87545.073960800655,{"$f":"AY275","v":27707244.883557756},null,null,null,{"$f":"IRR(BE276:BZ276,0.1)","v":8.6108988854383117E-2},"ROE",{"$f":"-BE295","v":-987588.53006585594},{"$f":"BF275-BF279-BF281-BF290-BF271","v":118838.17995053018},59472.983303697198,58641.461899316404,57593.647818407422,56340.403809075971,54891.943255213366,53257.865578403551,51447.189651139051,49468.385331834637,47329.40322596184,45037.702771815937,42600.278743923875,40023.686261914787,37314.064387777238,34477.158389795804,31518.340747090755,28442.630964562704,25254.714264138078,21958.959214543167,18559.434358349652,{"$f":"BZ275","v":2666822.3200424346}]
[]
[]
[null,"Interest",null,{"$f":"C282*$B$7","v":2861753.9717751113},2775207.1277653952,2684332.9415551936,2588915.0460344814,2488726.255737734,2383528.025926149,2273069.8846239848,2157088.8362567122,2035308.7354710766,1907439.629646159,1773177.0685299956,1632201.3793580239,1484176.9057274535,1328751.2084153546,1165554.2262376507,994197.39495106158,814272.72210014309,625351.81560667872,426984.86378854106,218699.5643794965,null,null,null,null,null,"Interest",null,{"$f":"AD282*$B$7","v":2907187.0149124758},2819266.1581343394,2726949.2585172965,2630016.5139194014,2528237.1320916116,2421368.781172432,2309157.012707294,2191334.6558188987,2067621.1810860836,1937722.0326166276,1801327.9267236991,1658114.115536124,1507739.61378917,1349846.3869548687,1184058.4987788522,1009981.2161940348,827200.06947997655,635279.86543021537,433763.65117796627,222171.62621310458,null,null,null,null,null,"Interest",null,{"$f":"BE282*$B$7","v":279816.75018532592},271354.36772043025,262468.86613228987,253139.08946474246,243342.82396381767,233056.74518784668,222256.36247307711,210915.96062256905,199008.53867953559,186505.74563935047,173377.81294715608,159593.483620352,145119.93782720767,129922.71474440616,113965.63050746455,97210.692058675864,79618.006687447763,61145.687047658233,41749.751425879243,21384.019023011297]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C294)","v":4592690.8519694312},{"$f":"-PMT($B$7,20,$C294)","v":4592690.8519694312},4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,4592690.8519694312,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD294)","v":4665604.1504751993},4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,4665604.1504751993,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE294)","v":449064.39948323811},449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811,449064.39948323811]
[null,"Sinking Fund",null,{"$f":"D280-D279","v":1730936.8801943199},1817483.7242040359,1908357.9104142375,2003775.8059349498,2103964.5962316971,2209162.8260432822,2319620.9673454463,2435602.0157127189,2557382.1164983548,2685251.2223232724,2819513.7834394355,2960489.4726114073,3108513.9462419776,3263939.6435540766,3427136.6257317802,3598493.4570183698,3778418.1298692878,3967339.0363627523,4165705.9881808902,4373991.2875899347,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE280-AE279","v":1758417.1355627235},1846337.99234086,1938654.8919579028,2035587.6365557979,2137367.0183835877,2244235.3693027673,2356447.1377679054,2474269.4946563006,2597982.9693891155,2727882.1178585719,2864276.2237515002,3007490.0349390754,3157864.5366860293,3315757.7635203307,3481545.6516963472,3655622.9342811648,3838404.0809952226,4030324.285044984,4231840.4992972333,4443432.5242620949,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF280-BF279","v":169247.6492979122},177710.03176280786,186595.53335094824,195925.31001849566,205721.57551942044,216007.65429539143,226808.037010161,238148.43886066906,250055.86080370253,262558.65384388762,275686.58653608203,289470.91586288612,303944.46165603044,319141.68473883194,335098.76897577359,351853.70742456225,369446.39279579034,387918.71243557986,407314.64805735886,427680.38046022679]
[null,"Mortgage Balance",{"$f":"C294","v":57235079.435502224},{"$f":"C282-D281","v":55504142.555307902},53686658.831103869,51778300.920689628,49774525.114754677,47670560.518522978,45461397.692479692,43141776.725134246,40706174.70942153,38148792.592923179,35463541.370599911,32644027.587160476,29683538.114549067,26575024.168307088,23311084.524753012,19883947.899021231,16285454.442002861,12507036.312133573,8539697.2757708207,4373991.28758993,0,null,null,null,null,null,"Mortgage Balance",{"$f":"AD294","v":58143740.298249513},{"$f":"AD282-AE281","v":56385323.162686788},54538985.170345925,52600330.278388023,50564742.641832225,48427375.62344864,46183140.254145876,43826693.116377972,41352423.62172167,38754440.652332552,36026558.534473978,33162282.310722478,30154792.275783401,26996927.739097372,23681169.975577042,20199624.323880695,16544001.38959953,12705597.308604307,8675273.0235593244,4443432.5242620911,0,null,null,null,null,null,"Mortgage Balance",{"$f":"BE294","v":5596335.0037065176},{"$f":"BE282-BF281","v":5427087.354408605},5249377.3226457974,5062781.7892948491,4866856.4792763535,4661134.9037569333,4445127.2494615419,4218319.2124513807,3980170.7735907114,3730114.912787009,3467556.2589431214,3191869.6724070394,2902398.7565441532,2598454.2948881229,2279312.6101492909,1944213.8411735173,1592360.1337489551,1222913.7409531646,834995.02851758478,427680.38046022592,-8.7311491370201111E-10]
[]
[]
[null,"Book Depr",null,{"$f":"-($C275)/20","v":4617874.1472596256},{"$f":"-($C275)/20","v":4617874.1472596256},4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D285:D285)","v":4617874.1472596256},{"$f":"SUM($D285:E285)","v":9235748.2945192512},{"$f":"SUM($D285:F285)","v":13853622.441778876},{"$f":"SUM($D285:G285)","v":18471496.589038502},{"$f":"SUM($D285:H285)","v":23089370.736298129},{"$f":"SUM($D285:I285)","v":27707244.883557756},{"$f":"SUM($D285:J285)","v":32325119.030817382},{"$f":"SUM($D285:K285)","v":36942993.178077005},{"$f":"SUM($D285:L285)","v":41560867.325336628},{"$f":"SUM($D285:M285)","v":46178741.47259625},{"$f":"SUM($D285:N285)","v":50796615.619855873},{"$f":"SUM($D285:O285)","v":55414489.767115496},{"$f":"SUM($D285:P285)","v":60032363.914375119},{"$f":"SUM($D285:Q285)","v":64650238.061634742},{"$f":"SUM($D285:R285)","v":69268112.208894372},{"$f":"SUM($D285:S285)","v":73885986.356153995},{"$f":"SUM($D285:T285)","v":78503860.503413618},{"$f":"SUM($D285:U285)","v":83121734.65067324},{"$f":"SUM($D285:V285)","v":87739608.797932863},{"$f":"SUM($D285:W285)","v":92357482.945192486},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE285:AE285)","v":5109505.3562543998},{"$f":"SUM($AE285:AF285)","v":10219010.7125088},{"$f":"SUM($AE285:AG285)","v":15328516.0687632},{"$f":"SUM($AE285:AH285)","v":20438021.425017599},{"$f":"SUM($AE285:AI285)","v":25547526.781271998},{"$f":"SUM($AE285:AJ285)","v":30657032.137526397},{"$f":"SUM($AE285:AK285)","v":35766537.493780799},{"$f":"SUM($AE285:AL285)","v":40876042.850035198},{"$f":"SUM($AE285:AM285)","v":45985548.206289597},{"$f":"SUM($AE285:AN285)","v":51095053.562543996},{"$f":"SUM($AE285:AO285)","v":56204558.918798395},{"$f":"SUM($AE285:AP285)","v":61314064.275052793},{"$f":"SUM($AE285:AQ285)","v":66423569.631307192},{"$f":"SUM($AE285:AR285)","v":71533074.987561598},{"$f":"SUM($AE285:AS285)","v":76642580.343815997},{"$f":"SUM($AE285:AT285)","v":81752085.700070396},{"$f":"SUM($AE285:AU285)","v":86861591.056324795},{"$f":"SUM($AE285:AV285)","v":91971096.412579194},{"$f":"SUM($AE285:AW285)","v":97080601.768833593},{"$f":"SUM($AE285:AX285)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF285:BF285)","v":491789.89053948614},{"$f":"SUM($BF285:BG285)","v":983579.78107897227},{"$f":"SUM($BF285:BH285)","v":1475369.6716184583},{"$f":"SUM($BF285:BI285)","v":1967159.5621579445},{"$f":"SUM($BF285:BJ285)","v":2458949.4526974307},{"$f":"SUM($BF285:BK285)","v":2950739.3432369167},{"$f":"SUM($BF285:BL285)","v":3442529.2337764027},{"$f":"SUM($BF285:BM285)","v":3934319.1243158886},{"$f":"SUM($BF285:BN285)","v":4426109.0148553746},{"$f":"SUM($BF285:BO285)","v":4917898.9053948605},{"$f":"SUM($BF285:BP285)","v":5409688.7959343465},{"$f":"SUM($BF285:BQ285)","v":5901478.6864738325},{"$f":"SUM($BF285:BR285)","v":6393268.5770133184},{"$f":"SUM($BF285:BS285)","v":6885058.4675528044},{"$f":"SUM($BF285:BT285)","v":7376848.3580922903},{"$f":"SUM($BF285:BU285)","v":7868638.2486317763},{"$f":"SUM($BF285:BV285)","v":8360428.1391712623},{"$f":"SUM($BF285:BW285)","v":8852218.0297107492},{"$f":"SUM($BF285:BX285)","v":9344007.9202502351},{"$f":"SUM($BF285:BY285)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C275-D286","v":87739608.797932893},83121734.65067327,78503860.503413647,73885986.35615401,69268112.208894387,64650238.061634764,60032363.914375134,55414489.767115511,50796615.619855888,46178741.472596265,41560867.325336643,36942993.17807702,32325119.030817397,27707244.883557774,23089370.736298144,18471496.589038521,13853622.441778898,9235748.2945192754,4617874.1472596526,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD275-AE286","v":87247977.588938117},82138472.232683718,77028966.876429319,71919461.520174921,66809956.163920522,61700450.807666123,56590945.451411717,51481440.095157318,46371934.738902919,41262429.38264852,36152924.026394121,31043418.670139723,25933913.313885324,20824407.957630917,15714902.601376519,10605397.24512212,5495891.888867721,386386.53261332214,-4723118.8236410767,-9832624.1798954755,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE275-BF286","v":8397617.8429352958},7905827.9523958098,7414038.0618563239,6922248.171316837,6430458.280777351,5938668.390237865,5446878.4996983791,4955088.6091588931,4463298.7186194072,3971508.8280799212,3479718.9375404352,2987929.0470009493,2496139.1564614633,2004349.2659219773,1512559.3753824914,1020769.4848430054,528979.59430351947,37189.703764032573,-454600.18677545339,-946390.07731493935]
[null,"Prop. Tax Value",{"$f":"-C275","v":92357482.945192516},{"$f":"C288/(($C288/$X288)^(1/21))","v":87211368.329026207},{"$f":"D288/(($C288/$X288)^(1/21))","v":82351992.74902913},77763379.243746713,73430441.080347359,69338932.151510909,65475400.13617865,61827142.270163849,58382163.581202663,55129137.451127969,52057368.375499874,49156756.798251837,46417765.905733325,43831390.270972542,41389126.245065771,39082943.99834428,36905261.119393989,34848917.685125098,32907152.719925448,31073581.966498584,29342176.895300031,{"$f":"X275","v":27707244.883557756},null,null,null,null,"Prop. Tax Value",{"$f":"-AD275","v":92357482.945192516},{"$f":"AD288/(($AD288/$AY288)^(1/21))","v":87211368.329026207},{"$f":"AE288/(($AD288/$AY288)^(1/21))","v":82351992.74902913},77763379.243746713,73430441.080347359,69338932.151510909,65475400.13617865,61827142.270163849,58382163.581202663,55129137.451127969,52057368.375499874,49156756.798251837,46417765.905733325,43831390.270972542,41389126.245065771,39082943.99834428,36905261.119393989,34848917.685125098,32907152.719925448,31073581.966498584,29342176.895300031,{"$f":"AY275","v":27707244.883557756},null,null,null,null,"Prop. Tax Value",{"$f":"-BE275","v":8889407.7334747817},{"$f":"BE288/(($BE288/$BZ288)^(1/21))","v":8394094.2016687747},{"$f":"BF288/(($BE288/$BZ288)^(1/21))","v":7926379.3020940553},7484725.2522106227,7067679.9539834354,6673872.2195829274,6302007.2631071974,5950862.4435032727,5619283.2446907591,5306179.4796710694,5010521.7061418658,4731337.8418317419,4467709.9684268348,4218771.313581109,3983703.4010875826,3761733.3598406394,3552131.3827416743,3354208.3271932933,3167313.4492928269,2990832.2642754912,2824184.5261726305,{"$f":"BZ275","v":2666822.3200424346}]
[null,"Tax Dep",null,{"$f":"($C111*0.95)*-D$4","v":18772273.228677064},30035637.165883303,18021382.299529981,10812829.379717989,10812829.379717989,5406414.6898589944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD275*0.95)*-D$4","v":17547921.75958658},28076674.815338526,16846004.889203116,10107602.933521869,10107602.933521869,5053801.4667609343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE275*0.95)*-D$4","v":1688987.4693602086},2702379.9509763336,1621427.9705858002,972856.7823514801,972856.7823514801,486428.39117574005]
[null,"After Tax Dep. Value",null,{"$f":"D289*$B$6","v":3942177.3780221832},6307483.8048354937,3784490.2829012959,2270694.1697407775,2270694.1697407775,1135347.0848703887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE289*$B$6","v":3685063.5695131817},5896101.7112210905,3537661.0267326543,2122596.6160395923,2122596.6160395923,1061298.3080197962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF289*$B$6","v":354687.36856564379},567499.78970503004,340499.87382301805,204299.92429381082,204299.92429381082,102149.96214690541]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D290:I290)","v":16390554.911845911},{"$f":"C292/C296","v":0.17746861855874221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE290:AJ290)","v":15321542.132143203},{"$f":"AD292/AD296","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF290:BK290)","v":1474698.4302187837},{"$f":"BE292/BE296","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D271:W271)","v":8631540.4621675238},{"$f":"C293/C296","v":9.3457943925233627E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE271:AX271)","v":8631540.4621675238},{"$f":"AD293/AD296","v":9.3457943925233627E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF271:BY271)","v":830785.76948362449},{"$f":"BE293/BE296","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C296-C292-C293)*$A294","v":57235079.435502224},{"$f":"C294/C296","v":0.61971242188862052},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD296-AD292-AD293)*$A294","v":58143740.298249513},{"$f":"AD294/AD296","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE296-BE292-BE293)*$A294","v":5596335.0037065176},{"$f":"BE294/BE296","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C296-C292-C293)*$A295","v":10100308.135676863},{"$f":"C295/C296","v":0.10936101562740362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD296-AD292-AD293)*$A295","v":10260660.052632267},{"$f":"AD295/AD296","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE296-BE292-BE293)*$A295","v":987588.53006585594},{"$f":"BE295/BE296","v":0.11109722488562433}]
[null,"Total",{"$f":"-C275","v":92357482.945192516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD275","v":92357482.945192516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE275","v":8889407.7334747817}]
[null,"Check",{"$f":"SUM(C292:C295)-C296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD292:AD295)-AD296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE292:BE295)-BE296","v":0}]
[null,"2029 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,"2029 Southern NW 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,"2029 Small Solar"]
[null,"Year",null,2029,{"$f":"D299+1","v":2030},{"$f":"E299+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,null,null,null,null,"Year",null,2029,{"$f":"AE299+1","v":2030},{"$f":"AF299+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,null,null,null,null,"Year",null,2029,{"$f":"BF299+1","v":2030},{"$f":"BG299+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D299-$D$12)","v":241531.84646314217},{"$f":"D300*(1-'Resource Options'!$AA$22)","v":240324.18723082644},{"$f":"E300*(1-'Resource Options'!$AA$22)","v":239122.56629467232},{"$f":"F300*(1-'Resource Options'!$AA$22)","v":237926.95346319897},{"$f":"G300*(1-'Resource Options'!$AA$22)","v":236737.31869588298},{"$f":"H300*(1-'Resource Options'!$AA$22)","v":235553.63210240356},{"$f":"I300*(1-'Resource Options'!$AA$22)","v":234375.86394189153},{"$f":"J300*(1-'Resource Options'!$AA$22)","v":233203.98462218206},{"$f":"K300*(1-'Resource Options'!$AA$22)","v":232037.96469907116},{"$f":"L300*(1-'Resource Options'!$AA$22)","v":230877.77487557579},{"$f":"M300*(1-'Resource Options'!$AA$22)","v":229723.38600119791},{"$f":"N300*(1-'Resource Options'!$AA$22)","v":228574.76907119193},{"$f":"O300*(1-'Resource Options'!$AA$22)","v":227431.89522583596},{"$f":"P300*(1-'Resource Options'!$AA$22)","v":226294.73574970677},{"$f":"Q300*(1-'Resource Options'!$AA$22)","v":225163.26207095824},{"$f":"R300*(1-'Resource Options'!$AA$22)","v":224037.44576060344},{"$f":"S300*(1-'Resource Options'!$AA$22)","v":222917.25853180041},{"$f":"T300*(1-'Resource Options'!$AA$22)","v":221802.67223914142},{"$f":"U300*(1-'Resource Options'!$AA$22)","v":220693.65887794571},{"$f":"V300*(1-'Resource Options'!$AA$22)","v":219590.19058355599},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D299-$D$12)","v":268368.71829238016},{"$f":"AE300*(1-'Resource Options'!$AA$22)","v":267026.87470091827},{"$f":"AF300*(1-'Resource Options'!$AA$22)","v":265691.74032741366},{"$f":"AG300*(1-'Resource Options'!$AA$22)","v":264363.28162577661},{"$f":"AH300*(1-'Resource Options'!$AA$22)","v":263041.46521764772},{"$f":"AI300*(1-'Resource Options'!$AA$22)","v":261726.25789155948},{"$f":"AJ300*(1-'Resource Options'!$AA$22)","v":260417.62660210169},{"$f":"AK300*(1-'Resource Options'!$AA$22)","v":259115.53846909117},{"$f":"AL300*(1-'Resource Options'!$AA$22)","v":257819.96077674572},{"$f":"AM300*(1-'Resource Options'!$AA$22)","v":256530.86097286199},{"$f":"AN300*(1-'Resource Options'!$AA$22)","v":255248.20666799767},{"$f":"AO300*(1-'Resource Options'!$AA$22)","v":253971.96563465768},{"$f":"AP300*(1-'Resource Options'!$AA$22)","v":252702.10580648438},{"$f":"AQ300*(1-'Resource Options'!$AA$22)","v":251438.59527745197},{"$f":"AR300*(1-'Resource Options'!$AA$22)","v":250181.40230106472},{"$f":"AS300*(1-'Resource Options'!$AA$22)","v":248930.49528955939},{"$f":"AT300*(1-'Resource Options'!$AA$22)","v":247685.84281311158},{"$f":"AU300*(1-'Resource Options'!$AA$22)","v":246447.41359904603},{"$f":"AV300*(1-'Resource Options'!$AA$22)","v":245215.17653105079},{"$f":"AW300*(1-'Resource Options'!$AA$22)","v":243989.10064839554},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D299-$D$12)","v":11182.029928849173},{"$f":"BF300*(1-'Resource Options'!$AA$22)","v":11126.119779204928},{"$f":"BG300*(1-'Resource Options'!$AA$22)","v":11070.489180308903},{"$f":"BH300*(1-'Resource Options'!$AA$22)","v":11015.136734407359},{"$f":"BI300*(1-'Resource Options'!$AA$22)","v":10960.061050735321},{"$f":"BJ300*(1-'Resource Options'!$AA$22)","v":10905.260745481644},{"$f":"BK300*(1-'Resource Options'!$AA$22)","v":10850.734441754235},{"$f":"BL300*(1-'Resource Options'!$AA$22)","v":10796.480769545464},{"$f":"BM300*(1-'Resource Options'!$AA$22)","v":10742.498365697737},{"$f":"BN300*(1-'Resource Options'!$AA$22)","v":10688.785873869248},{"$f":"BO300*(1-'Resource Options'!$AA$22)","v":10635.341944499902},{"$f":"BP300*(1-'Resource Options'!$AA$22)","v":10582.165234777402},{"$f":"BQ300*(1-'Resource Options'!$AA$22)","v":10529.254408603514},{"$f":"BR300*(1-'Resource Options'!$AA$22)","v":10476.608136560497},{"$f":"BS300*(1-'Resource Options'!$AA$22)","v":10424.225095877695},{"$f":"BT300*(1-'Resource Options'!$AA$22)","v":10372.103970398306},{"$f":"BU300*(1-'Resource Options'!$AA$22)","v":10320.243450546315},{"$f":"BV300*(1-'Resource Options'!$AA$22)","v":10268.642233293584},{"$f":"BW300*(1-'Resource Options'!$AA$22)","v":10217.299022127116},{"$f":"BX300*(1-'Resource Options'!$AA$22)","v":10166.21252701648}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M40","v":36.177447544141479},{"$f":"D301","v":36.177447544141479},{"$f":"E301","v":36.177447544141479},36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,36.177447544141479,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P40","v":32.926638096947016},{"$f":"AE301","v":32.926638096947016},{"$f":"AF301","v":32.926638096947016},32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,32.926638096947016,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S40","v":72.226468606833961},{"$f":"BF301","v":72.226468606833961},{"$f":"BG301","v":72.226468606833961},72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961,72.226468606833961]
[null,"Revenue",null,{"$f":"D301*D300","v":8738005.7056599595},8694315.6771316584,8650844.0987460017,8607589.8782522716,8564551.9288610108,8521729.1692167055,8479120.5233706217,8436724.9207537677,8394541.2961499989,8352568.589669249,8310805.7467209026,8269251.717987298,8227905.4593973616,8186765.9321003743,8145832.1024398729,8105102.9419276733,8064577.4272180339,8024254.5400819443,7984133.267381534,7944212.6010446269,null,null,null,null,null,"Revenue",null,{"$f":"AE301*AE300","v":8836479.6637547258},8792297.2654359527,8748335.7791087721,8704594.1002132297,8661071.1297121625,8617765.7740636021,8574676.9451932851,8531803.5604673177,8489144.5426649805,8446698.8199516553,8404465.3258518968,8362442.9992226381,8320630.7842265246,8279027.6303053917,8237632.4921538653,8196444.3296930958,8155462.1080446299,8114684.7975044074,8074111.3735168846,8033740.816649301,null,null,null,null,null,"Revenue",null,{"$f":"BF301*BF300","v":807638.53361670265},803600.34094861918,799582.33924387605,795584.4275476567,791606.50540991838,787648.47288286872,783710.23051845434,779791.67936586204,775892.72096903273,772013.25736418762,768153.19107736659,764312.42512197979,760490.86299636983,756688.40868138801,752904.96663798112,749140.4418047911,745394.73959576723,741667.76589778834,737959.4270682995,734269.62993295793]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(E299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(F299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(G299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(H299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(I299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(J299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(K299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(L299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(M299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(N299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(O299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(P299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(Q299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(R299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(S299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(T299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(U299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(V299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(W299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1254847.1970534264},{"$f":"HLOOKUP(AF299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(AG299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(AH299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(AI299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(AJ299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AK299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AL299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AM299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AN299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AO299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AP299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AQ299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AR299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AS299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AT299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AU299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AV299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AW299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AX299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":83656.479803561786},{"$f":"HLOOKUP(BG299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":85329.609399633016},{"$f":"HLOOKUP(BH299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":87036.201587625663},{"$f":"HLOOKUP(BI299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":88776.925619378191},{"$f":"HLOOKUP(BJ299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":90552.464131765766},{"$f":"HLOOKUP(BK299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BL299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BM299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BN299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BO299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BP299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BQ299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BR299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BS299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BT299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BU299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BV299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BW299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BX299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BY299,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D300","v":0},{"$f":"HLOOKUP(E299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E300","v":0},{"$f":"HLOOKUP(F299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F300","v":0},{"$f":"HLOOKUP(G299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G300","v":0},{"$f":"HLOOKUP(H299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H300","v":0},{"$f":"HLOOKUP(I299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I300","v":0},{"$f":"HLOOKUP(J299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J300","v":0},{"$f":"HLOOKUP(K299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K300","v":0},{"$f":"HLOOKUP(L299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L300","v":0},{"$f":"HLOOKUP(M299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M300","v":0},{"$f":"HLOOKUP(N299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N300","v":0},{"$f":"HLOOKUP(O299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O300","v":0},{"$f":"HLOOKUP(P299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P300","v":0},{"$f":"HLOOKUP(Q299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q300","v":0},{"$f":"HLOOKUP(R299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R300","v":0},{"$f":"HLOOKUP(S299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S300","v":0},{"$f":"HLOOKUP(T299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T300","v":0},{"$f":"HLOOKUP(U299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U300","v":0},{"$f":"HLOOKUP(V299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V300","v":0},{"$f":"HLOOKUP(W299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W300","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE300","v":0},{"$f":"HLOOKUP(AF299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF300","v":0},{"$f":"HLOOKUP(AG299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG300","v":0},{"$f":"HLOOKUP(AH299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH300","v":0},{"$f":"HLOOKUP(AI299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI300","v":0},{"$f":"HLOOKUP(AJ299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ300","v":0},{"$f":"HLOOKUP(AK299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK300","v":0},{"$f":"HLOOKUP(AL299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL300","v":0},{"$f":"HLOOKUP(AM299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM300","v":0},{"$f":"HLOOKUP(AN299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN300","v":0},{"$f":"HLOOKUP(AO299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO300","v":0},{"$f":"HLOOKUP(AP299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP300","v":0},{"$f":"HLOOKUP(AQ299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ300","v":0},{"$f":"HLOOKUP(AR299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR300","v":0},{"$f":"HLOOKUP(AS299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS300","v":0},{"$f":"HLOOKUP(AT299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT300","v":0},{"$f":"HLOOKUP(AU299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU300","v":0},{"$f":"HLOOKUP(AV299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV300","v":0},{"$f":"HLOOKUP(AW299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW300","v":0},{"$f":"HLOOKUP(AX299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX300","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF300","v":0},{"$f":"HLOOKUP(BG299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG300","v":0},{"$f":"HLOOKUP(BH299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH300","v":0},{"$f":"HLOOKUP(BI299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI300","v":0},{"$f":"HLOOKUP(BJ299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ300","v":0},{"$f":"HLOOKUP(BK299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK300","v":0},{"$f":"HLOOKUP(BL299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL300","v":0},{"$f":"HLOOKUP(BM299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM300","v":0},{"$f":"HLOOKUP(BN299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN300","v":0},{"$f":"HLOOKUP(BO299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO300","v":0},{"$f":"HLOOKUP(BP299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP300","v":0},{"$f":"HLOOKUP(BQ299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ300","v":0},{"$f":"HLOOKUP(BR299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR300","v":0},{"$f":"HLOOKUP(BS299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS300","v":0},{"$f":"HLOOKUP(BT299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT300","v":0},{"$f":"HLOOKUP(BU299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU300","v":0},{"$f":"HLOOKUP(BV299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV300","v":0},{"$f":"HLOOKUP(BW299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW300","v":0},{"$f":"HLOOKUP(BX299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX300","v":0},{"$f":"HLOOKUP(BY299,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY300","v":0}]
[null,"B&O Tax",null,{"$f":"D302*0.00275","v":24029.515690564887},{"$f":"E302*0.00275","v":23909.368112112061},23789.821271551504,23670.872165193745,23552.517804367777,23434.75521534594,23317.581439269208,23200.993532072858,23084.988564412495,22969.563621590434,22854.715803482482,22740.442224465067,22626.740013342744,22513.606313276028,22401.038281709651,22289.033090301102,22177.587924849591,22066.699985225347,21956.366485299219,21846.584652872723,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF302*0.00275","v":2221.0059674459321},{"$f":"BG302*0.00275","v":2209.9009376087024},2198.8514329206591,2187.8571757560558,2176.9178898772752,2166.0333004278887,2155.2031339257492,2144.4271182561206,2133.7049826648399,2123.0364577515156,2112.4212754627579,2101.8591690854441,2091.3498732400171,2080.8931238738169,2070.4886582544482,2060.1362149631755,2049.8355338883598,2039.5863562189179,2029.3884244378235,2019.2414823156341]
[null,"Property Tax",null,{"$f":"C329*$B$8","v":908132.65830348909},{"$f":"D329*$B$8","v":857531.94250564906},809750.67430265364,764631.75542791281,722026.84105483966,681795.85205937666,643806.51445901766,607933.92451406736,574060.13806124975,542073.78272945131,511869.6917626154,483348.55824585079,456416.60859789478,430985.29425641894,406971.00054248289,384294.77174691984,362882.05153477745,342662.43781429826,323569.45126448316,305540.3167601875,null,null,null,null,null,"Property Tax",null,{"$f":"AD329*$B$8","v":908132.65830348909},{"$f":"AE329*$B$8","v":857531.94250564906},809750.67430265364,764631.75542791281,722026.84105483966,681795.85205937666,643806.51445901766,607933.92451406736,574060.13806124975,542073.78272945131,511869.6917626154,483348.55824585079,456416.60859789478,430985.29425641894,406971.00054248289,384294.77174691984,362882.05153477745,342662.43781429826,323569.45126448316,305540.3167601875,null,null,null,null,null,"Property Tax",null,{"$f":"BE329*$B$8","v":87407.768361710827},{"$f":"BF329*$B$8","v":82537.44946616872},77938.502401630423,73595.806459936604,69495.08345152832,65622.85076071501,61966.377016680446,58513.640234478975,55253.288288395284,52174.60158770968,49267.457832151726,46522.298731163137,43930.09857754736,41482.334572180313,39170.958802213965,36988.37178064102,34927.397460222317,32981.259639626202,31143.559684206495,29408.255488168033]
[null,"Total Operating Costs",null,{"$f":"SUM(D304:D307)","v":2187009.3710474805},2161385.4516122565,2139083.51938859,2119956.5118837794,2103866.3208356937,2090683.3084907385,2080285.8511386232,2072559.9083912834,2067398.6167777088,2064701.9063061289,2064376.1387202868,2066333.7662475887,2070493.0097040557,2076777.55488437,2085116.2662251606,2095442.9167862083,2107695.9336475939,2121818.1578712505,2137756.6182229435,2155462.3178956844,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE304:AE307)","v":2162979.8553569154},2137476.0835001441,2115293.6981170382,2096285.6397185856,2080313.8030313258,2067248.5532753926,2056968.269699354,2049358.9148592106,2044313.6282132962,2041732.3426845386,2041521.4229168042,2043593.3240231236,2047866.2696907129,2054263.9485710938,2062715.2279434509,2073153.8836959074,2085518.3457227445,2099751.4578860253,2115800.2517376444,2133615.7332428116,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF304:BF307)","v":173285.25413271855},170076.95980341046,167173.55542217675,164560.58925507084,162224.46547317138,160152.39747554396,158332.3638332953,156753.06670907798,155403.89261452988,154274.87537580036,153356.66118456039,152640.47561873344,152118.09252364194,151781.80465036578,151624.3959538663,151639.11545887004,151819.65260664182,152160.1140006269,152655.00147352173,153299.19140265859]
[]
[null,"EBITDA",null,{"$f":"D302-D308","v":6550996.3346124794},{"$f":"E302-E308","v":6532930.225519402},6511760.5793574117,6487633.3663684921,6460685.6080253171,6431045.8607259672,6398834.6722319983,6364165.0123624839,6327142.6793722901,6287866.6833631201,6246429.6080006156,6202917.9517397098,6157412.4496933054,6109988.3772160038,6060715.8362147119,6009660.0251414645,5956881.4935704395,5902436.3822106943,5846376.6491585905,5788750.2831489425,null,null,null,null,null,"EBITDA",null,{"$f":"AE302-AE308","v":6673499.8083978109},{"$f":"AF302-AF308","v":6654821.1819358086},6633042.0809917338,6608308.460494644,6580757.3266808372,6550517.2207882097,6517708.6754939314,6482444.6456081066,6444830.9144516848,6404966.4772671163,6362943.9029350923,6318849.6751995143,6272764.5145358117,6224763.6817342974,6174917.2642104141,6123290.4459971879,6069943.7623218857,6014933.339618382,5958311.1217792407,5900125.0834064893,null,null,null,null,null,"EBITDA",null,{"$f":"BF302-BF308","v":634353.27948398411},{"$f":"BG302-BG308","v":633523.38114520872},632408.78382169933,631023.83829258592,629382.03993674694,627496.07540732482,625377.86668515904,623038.61265678401,620488.8283545028,617738.38198838732,614796.5298928062,611671.94950324635,608372.77047272795,604906.60403102217,601280.57068411482,597501.32634592103,593575.08698912547,589507.6518971615,585304.4255947778,580970.43853029935]
[null,"Before Tax Earnings",null,{"$f":"D310-D330-D320","v":-14721309.93104814},{"$f":"E310-E312-E330","v":-23000511.086950339},-11208304.208124433,-4144405.5061206138,-4171353.2644637888,1115026.4244814143,6398834.6722319983,6364165.0123624839,6327142.6793722901,6287866.6833631201,6246429.6080006156,6202917.9517397098,6157412.4496933054,6109988.3772160038,6060715.8362147119,6009660.0251414645,5956881.4935704395,5902436.3822106943,5846376.6491585905,5788750.2831489425,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE310-AE330-AE320","v":-13439599.547391621},{"$f":"AF310-AF312-AF330","v":-20952411.630490258},-9931297.6064639073,-3330295.3519787388,-3357846.4857925456,1581215.3145515183,6517708.6754939314,6482444.6456081066,6444830.9144516848,6404966.4772671163,6362943.9029350923,6318849.6751995143,6272764.5145358117,6224763.6817342974,6174917.2642104141,6123290.4459971879,6069943.7623218857,6014933.339618382,5958311.1217792407,5900125.0834064893,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF310-BF330-BF320","v":-1301532.533510749},{"$f":"BG310-BG312-BG330","v":-2023672.7770508006},-961908.91109590617,-325566.77865797735,-327208.57701381634,149200.76693204319,625377.86668515904,623038.61265678401,620488.8283545028,617738.38198838732,614796.5298928062,611671.94950324635,608372.77047272795,604906.60403102217,601280.57068411482,597501.32634592103,593575.08698912547,589507.6518971615,585304.4255947778,580970.43853029935]
[null,"ITC",null,{"$f":"-C316*0.1","v":9081326.5830348916},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD316*0.1","v":9081326.5830348916},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE316*0.1","v":874077.68361710839},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D311*$B$6-D312","v":-12172801.668555001},-4830107.3282595715,-2353743.8837061306,-870325.15628532891,-875984.18553739565,234155.549141097,1343755.2811687195,1336474.6525961217,1328699.9626681809,1320452.0035062551,1311750.2176801292,1302612.7698653389,1293056.6144355941,1283097.5592153608,1272750.3256050895,1262028.6052797076,1250945.1136497923,1239511.6402642457,1227739.0963233039,1215637.5594612779,null,null,null,null,null,"Federal Tax",null,{"$f":"AE311*$B$6-AE312","v":-11903642.487987131},-4400006.4424029542,-2085572.4973574204,-699362.02391553507,-705147.76201643457,332055.21605581883,1368718.8218537255,1361313.3755777024,1353414.4920348537,1345042.9602260944,1336218.2196163693,1326958.4317918979,1317280.5480525205,1307200.3731642023,1296732.6254841869,1285890.9936594095,1274688.190087596,1263136.0013198601,1251245.3355736404,1239026.2675153627,null,null,null,null,null,"Federal Tax",null,{"$f":"BF311*$B$6-BF312","v":-1147399.5156543655},-424971.28318066814,-202000.87133014027,-68369.023518175236,-68713.801172901425,31332.16105572907,131329.3520038834,130838.10865792463,130302.65395444559,129725.06021756133,129107.2712774893,128451.10939568173,127758.28179927287,127030.38684651465,126268.9198436641,125475.27853264341,124650.76826771634,123796.60689840392,122913.92937490334,122003.79209136286]
[]
[]
[{"$f":"IRR(C316:X316,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D299,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90813265.830348909},{"$f":"D310-D313","v":18723798.00316748},11363037.553778972,8865504.4630635418,7357958.5226538209,7336669.7935627131,6196890.3115848703,5055079.3910632785,5027690.3597663622,4998442.7167041097,4967414.6798568647,4934679.3903204864,4900305.1818743711,4864355.8352577109,4826890.8180006426,4787965.5106096221,4747631.4198617572,4705936.3799206475,4662924.7419464486,4618637.5528352866,4573112.7236876646,{"$f":"C316*-0.3","v":27243979.749104671},null,null,null,{"$f":"IRR(AD316:AY316,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE299,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-90813265.830348909},{"$f":"AE310-AE313","v":18577142.296384942},11054827.624338763,8718614.5783491544,7307670.4844101788,7285905.0886972714,6218462.0047323909,5148989.8536402062,5121131.2700304044,5091416.4224168314,5059923.517041022,5026725.683318723,4991891.2434076164,4955483.9664832912,4917563.3085700953,4878184.638726227,4837399.4523377782,4795255.5722342897,4751797.3382985219,4707065.7862056,4661098.8158911262,{"$f":"AD316*-0.3","v":27243979.749104671},null,null,null,{"$f":"IRR(BE316:BZ316,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF299,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8740776.8361710832},{"$f":"BF310-BF313","v":1781752.7951383498},1058494.6643258769,834409.6551518396,699392.86181076115,698095.84110964835,596163.9143515958,494048.51468127564,492200.50399885938,490186.17440005718,488013.32177082601,485689.25861531688,483220.84010756458,480614.48867345508,477876.21718450752,475011.65084045072,472026.04781327763,468924.31872140913,465711.0449987576,462390.49621987448,458966.64643893647,{"$f":"BE316*-0.3","v":2622233.050851325}]
[{"$f":"IRR(C317:X317,0.1)","v":8.6198971693377091E-2},"ROE",{"$f":"-C336","v":-9931430.9836483467},{"$f":"D316-D320-D322-D331-D312","v":1250306.1869464349},645113.81723582465,628389.79676785273,609329.29850660684,588040.56941549899,564625.16904901224,539178.33013877645,511789.29884186015,482541.65577960759,451513.61893236265,418778.3293959843,384404.12094986904,348454.7743332088,310989.75707614049,272064.44968512002,231730.35893725511,190035.31899614539,147023.68102194648,102736.49191078451,57211.662763162516,{"$f":"X316","v":27243979.749104671},null,null,null,{"$f":"IRR(AD317:AY317,0.1)","v":8.6665317625386207E-2},"ROE",{"$f":"-AD336","v":-10089101.816552259},{"$f":"AE316-AE320-AE322-AE331-AE312","v":1284771.1576398741},669713.48465003353,652507.99490421498,632968.43471151311,611203.03899860522,587313.3553434303,561394.60456095077,533536.02095114905,503821.17333757598,472328.26796176657,439130.43423946761,404295.994328361,367888.71740403585,329968.05949083995,290589.3896469716,249804.20325852279,207660.32315503433,164202.08921926655,119470.53712634463,73503.566811870784,{"$f":"AY316","v":27243979.749104671},null,null,null,{"$f":"IRR(BE317:BZ317,0.1)","v":8.614993216626976E-2},"ROE",{"$f":"-BE336","v":-971076.04984315496},{"$f":"BF316-BF320-BF322-BF331-BF312","v":117362.07303413691},58927.428380836616,58046.896495264198,56952.789527264627,55655.76882615182,54165.856847908377,52492.471957397327,50644.461274981091,48630.13167617892,46457.279046947689,44133.215891438595,41664.797383686295,39058.445949576795,36320.174460629234,33455.608116572432,30470.005089399405,27368.275997530844,24155.002274879313,20834.453495996189,17410.603715058183,{"$f":"BZ316","v":2622233.050851325}]
[]
[]
[null,"Interest",null,{"$f":"C323*$B$7","v":2813905.4453670317},2728805.6645891583,2639450.8947723913,2545628.3864647858,2447114.7527417997,2343675.4373326646,2235064.1561530726,2121022.3109145011,2001278.373414001,1875547.239038476,1743529.5479441748,1604910.9722951585,1459361.4678636913,1306534.4882106509,1146066.1595749583,977574.41450748092,800658.08218662988,614895.9332497362,419845.67686599796,215042.90766307269,null,null,null,null,null,"Interest",null,{"$f":"AD323*$B$7","v":2858578.8480231403},2772128.0279703345,2681354.6669148882,2586042.6378066698,2485965.0072430405,2380883.4951512297,2270547.9074548283,2154695.5403736071,2033050.5549383247,1905323.320231278,1771209.7237888791,1630390.4475243604,1482530.2074466154,1327276.9553649835,1164261.0406792697,993094.3302592705,813369.28431827121,624657.98608022206,426511.12293027039,218456.91662282113,null,null,null,null,null,"Interest",null,{"$f":"BE323*$B$7","v":275138.21412222728},266817.32269214472,258080.38669055805,248906.60388889202,239274.13194714268,229160.03640830592,218540.23609252731,207389.44576095976,195681.11591281384,183387.36957226062,170478.93591467972,156925.08057421978,142693.53246673685,127750.40695387978,112060.12516537984,95585.329287454922,78286.793615633753,60123.331160221533,41051.695582038694,21026.47822494671]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C335)","v":4515901.0609245021},{"$f":"-PMT($B$7,20,$C335)","v":4515901.0609245021},4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,4515901.0609245021,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD335)","v":4587595.2490792554},4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,4587595.2490792554,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE335)","v":441556.04272387829},441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829,441556.04272387829]
[null,"Sinking Fund",null,{"$f":"D321-D320","v":1701995.6155574704},1787095.3963353438,1876450.1661521108,1970272.6744597163,2068786.3081827024,2172225.6235918375,2280836.9047714295,2394878.750010001,2514622.6875105011,2640353.8218860263,2772371.512980327,2910990.0886293435,3056539.5930608111,3209366.572713851,3369834.9013495436,3538326.6464170213,3715242.9787378721,3901005.1276747659,4096055.3840585044,4300858.1532614296,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE321-AE320","v":1729016.401056115},1815467.2211089209,1906240.5821643672,2001552.6112725856,2101630.2418362149,2206711.7539280257,2317047.3416244271,2432899.7087056483,2554544.6941409307,2682271.9288479774,2816385.5252903765,2957204.801554895,3105065.0416326402,3260318.2937142719,3423334.2083999859,3594500.9188199849,3774225.9647609843,3962937.2629990336,4161084.1261489848,4369138.3324564341,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF321-BF320","v":166417.82860165101},174738.72003173357,183475.65603332024,192649.43883498627,202281.9107767356,212396.00631557236,223015.80663135098,234166.59696291853,245874.92681106445,258168.67315161767,271077.10680919857,284630.96214965847,298862.51025714143,313805.63576999854,329495.91755849845,345970.71343642334,363269.24910824455,381432.71156365675,400504.34714183956,420529.56449893158]
[null,"Mortgage Balance",{"$f":"C335","v":56278108.907340631},{"$f":"C323-D322","v":54576113.291783161},52789017.89544782,50912567.729295708,48942295.05483599,46873508.746653289,44701283.123061448,42420446.218290016,40025567.468280017,37510944.78076952,34870590.958883494,32098219.445903167,29187229.357273825,26130689.764213014,22921323.191499162,19551488.290149618,16013161.643732596,12297918.664994724,8396913.5373199582,4300858.1532614538,2.4214386940002441E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD335","v":57171576.960462801},{"$f":"AD323-AE322","v":55442560.559406683},53627093.338297762,51720852.756133392,49719300.144860804,47617669.903024592,45410958.149096563,43093910.80747214,40661011.098766491,38106466.404625557,35424194.475777581,32607808.950487204,29650604.148932308,26545539.107299667,23285220.813585393,19861886.605185408,16267385.686365424,12493159.72160444,8530222.4586054068,4369138.332456422,-1.2107193470001221E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE335","v":5502764.2824445451},{"$f":"BE323-BF322","v":5336346.4538428942},5161607.7338111605,4978132.0777778402,4785482.6389428535,4583200.7281661183,4370804.7218505461,4147788.9152191952,3913622.3182562767,3667747.3914452121,3409578.7182935942,3138501.6114843958,2853870.6493347371,2555008.1390775954,2241202.5033075968,1911706.5857490983,1565735.872312675,1202466.6232044306,821033.91164077376,420529.5644989342,2.6193447411060333E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C316)/20","v":4540663.2915174458},{"$f":"-($C316)/20","v":4540663.2915174458},4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D326:D326)","v":4540663.2915174458},{"$f":"SUM($D326:E326)","v":9081326.5830348916},{"$f":"SUM($D326:F326)","v":13621989.874552337},{"$f":"SUM($D326:G326)","v":18162653.166069783},{"$f":"SUM($D326:H326)","v":22703316.457587227},{"$f":"SUM($D326:I326)","v":27243979.749104671},{"$f":"SUM($D326:J326)","v":31784643.040622115},{"$f":"SUM($D326:K326)","v":36325306.332139559},{"$f":"SUM($D326:L326)","v":40865969.623657003},{"$f":"SUM($D326:M326)","v":45406632.915174447},{"$f":"SUM($D326:N326)","v":49947296.206691891},{"$f":"SUM($D326:O326)","v":54487959.498209335},{"$f":"SUM($D326:P326)","v":59028622.789726779},{"$f":"SUM($D326:Q326)","v":63569286.081244223},{"$f":"SUM($D326:R326)","v":68109949.372761667},{"$f":"SUM($D326:S326)","v":72650612.664279118},{"$f":"SUM($D326:T326)","v":77191275.95579657},{"$f":"SUM($D326:U326)","v":81731939.247314021},{"$f":"SUM($D326:V326)","v":86272602.538831472},{"$f":"SUM($D326:W326)","v":90813265.830348924},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE326:AE326)","v":5109505.3562543998},{"$f":"SUM($AE326:AF326)","v":10219010.7125088},{"$f":"SUM($AE326:AG326)","v":15328516.0687632},{"$f":"SUM($AE326:AH326)","v":20438021.425017599},{"$f":"SUM($AE326:AI326)","v":25547526.781271998},{"$f":"SUM($AE326:AJ326)","v":30657032.137526397},{"$f":"SUM($AE326:AK326)","v":35766537.493780799},{"$f":"SUM($AE326:AL326)","v":40876042.850035198},{"$f":"SUM($AE326:AM326)","v":45985548.206289597},{"$f":"SUM($AE326:AN326)","v":51095053.562543996},{"$f":"SUM($AE326:AO326)","v":56204558.918798395},{"$f":"SUM($AE326:AP326)","v":61314064.275052793},{"$f":"SUM($AE326:AQ326)","v":66423569.631307192},{"$f":"SUM($AE326:AR326)","v":71533074.987561598},{"$f":"SUM($AE326:AS326)","v":76642580.343815997},{"$f":"SUM($AE326:AT326)","v":81752085.700070396},{"$f":"SUM($AE326:AU326)","v":86861591.056324795},{"$f":"SUM($AE326:AV326)","v":91971096.412579194},{"$f":"SUM($AE326:AW326)","v":97080601.768833593},{"$f":"SUM($AE326:AX326)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF326:BF326)","v":491789.89053948614},{"$f":"SUM($BF326:BG326)","v":983579.78107897227},{"$f":"SUM($BF326:BH326)","v":1475369.6716184583},{"$f":"SUM($BF326:BI326)","v":1967159.5621579445},{"$f":"SUM($BF326:BJ326)","v":2458949.4526974307},{"$f":"SUM($BF326:BK326)","v":2950739.3432369167},{"$f":"SUM($BF326:BL326)","v":3442529.2337764027},{"$f":"SUM($BF326:BM326)","v":3934319.1243158886},{"$f":"SUM($BF326:BN326)","v":4426109.0148553746},{"$f":"SUM($BF326:BO326)","v":4917898.9053948605},{"$f":"SUM($BF326:BP326)","v":5409688.7959343465},{"$f":"SUM($BF326:BQ326)","v":5901478.6864738325},{"$f":"SUM($BF326:BR326)","v":6393268.5770133184},{"$f":"SUM($BF326:BS326)","v":6885058.4675528044},{"$f":"SUM($BF326:BT326)","v":7376848.3580922903},{"$f":"SUM($BF326:BU326)","v":7868638.2486317763},{"$f":"SUM($BF326:BV326)","v":8360428.1391712623},{"$f":"SUM($BF326:BW326)","v":8852218.0297107492},{"$f":"SUM($BF326:BX326)","v":9344007.9202502351},{"$f":"SUM($BF326:BY326)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C316-D327","v":86272602.538831457},81731939.247314021,77191275.95579657,72650612.664279133,68109949.372761682,63569286.081244238,59028622.789726794,54487959.49820935,49947296.206691906,45406632.915174462,40865969.623657018,36325306.332139574,31784643.04062213,27243979.749104686,22703316.457587242,18162653.166069791,13621989.874552339,9081326.5830348879,4540663.2915174365,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD316-AE327","v":85703760.47409451},80594255.117840111,75484749.761585712,70375244.405331314,65265739.049076915,60156233.692822516,55046728.33656811,49937222.980313711,44827717.624059312,39718212.267804913,34608706.911550514,29499201.555296116,24389696.199041717,19280190.84278731,14170685.486532912,9061180.1302785128,3951674.774024114,-1157830.5822302848,-6267335.9384846836,-11376841.294739082,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE316-BF327","v":8248986.9456315972},7757197.0550921112,7265407.1645526253,6773617.2740131384,6281827.3834736524,5790037.4929341665,5298247.6023946805,4806457.7118551945,4314667.8213157086,3822877.9307762226,3331088.0402367366,2839298.1496972507,2347508.2591577647,1855718.3686182788,1363928.4780787928,872138.58753930684,380348.69699982088,-111441.19353966601,-603231.08407915197,-1095020.9746186379]
[null,"Prop. Tax Value",{"$f":"-C316","v":90813265.830348909},{"$f":"C329/(($C329/$X329)^(1/21))","v":85753194.250564903},{"$f":"D329/(($C329/$X329)^(1/21))","v":80975067.430265367},76463175.542791277,72202684.105483964,68179585.205937669,64380651.445901766,60793392.451406732,57406013.806124978,54207378.272945128,51186969.176261537,48334855.82458508,45641660.859789476,43098529.425641894,40697100.054248288,38429477.174691983,36288205.153477743,34266243.781429827,32356945.126448315,30554031.676018748,28851575.697610632,{"$f":"X316","v":27243979.749104671},null,null,null,null,"Prop. Tax Value",{"$f":"-AD316","v":90813265.830348909},{"$f":"AD329/(($AD329/$AY329)^(1/21))","v":85753194.250564903},{"$f":"AE329/(($AD329/$AY329)^(1/21))","v":80975067.430265367},76463175.542791277,72202684.105483964,68179585.205937669,64380651.445901766,60793392.451406732,57406013.806124978,54207378.272945128,51186969.176261537,48334855.82458508,45641660.859789476,43098529.425641894,40697100.054248288,38429477.174691983,36288205.153477743,34266243.781429827,32356945.126448315,30554031.676018748,28851575.697610632,{"$f":"AY316","v":27243979.749104671},null,null,null,null,"Prop. Tax Value",{"$f":"-BE316","v":8740776.8361710832},{"$f":"BE329/(($BE329/$BZ329)^(1/21))","v":8253744.9466168722},{"$f":"BF329/(($BE329/$BZ329)^(1/21))","v":7793850.2401630422},7359580.6459936602,6949508.3451528316,6562285.0760715008,6196637.7016680446,5851364.0234478973,5525328.8288395284,5217460.1587709682,4926745.7832151726,4652229.8731163135,4393009.8577547362,4148233.4572180314,3917095.8802213967,3698837.1780641023,3492739.7460222319,3298125.9639626201,3114355.9684206494,2940825.5488168034,2776964.1608950226,{"$f":"BZ316","v":2622233.050851325}]
[null,"Tax Dep",null,{"$f":"($C152*0.95)*-D$4","v":18458400.820293587},29533441.312469739,17720064.787481844,10632038.872489106,10632038.872489106,5316019.436244553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD316*0.95)*-D$4","v":17254520.507766291},27607232.812426068,16564339.687455641,9938603.8124733828,9938603.8124733828,4969301.9062366914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE316*0.95)*-D$4","v":1660747.5988725058},2657196.1581960092,1594317.6949176055,956590.61695056327,956590.61695056327,478295.30847528164]
[null,"After Tax Dep. Value",null,{"$f":"D330*$B$6","v":3876264.172261653},6202022.6756186448,3721213.605371187,2232728.163222712,2232728.163222712,1116364.081611356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE330*$B$6","v":3623449.3066309211},5797518.8906094739,3478511.3343656845,2087106.8006194104,2087106.8006194104,1043553.4003097052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF330*$B$6","v":348756.99576322624},558011.19322116196,334806.71593269712,200884.02955961827,200884.02955961827,100442.01477980913]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D331:I331)","v":16116504.833719851},{"$f":"C333/C337","v":0.17746861855874224},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE331:AJ331)","v":15065365.947693769},{"$f":"AD333/AD337","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF331:BK331)","v":1450041.4724655254},{"$f":"BE333/BE337","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D312:W312)","v":8487221.1056400854},{"$f":"C334/C337","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE312:AX312)","v":8487221.1056400854},{"$f":"AD334/AD337","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF312:BY312)","v":816895.0314178582},{"$f":"BE334/BE337","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C337-C333-C334)*$A335","v":56278108.907340631},{"$f":"C335/C337","v":0.61971242188862052},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD337-AD333-AD334)*$A335","v":57171576.960462801},{"$f":"AD335/AD337","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE337-BE333-BE334)*$A335","v":5502764.2824445451},{"$f":"BE335/BE337","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C337-C333-C334)*$A336","v":9931430.9836483467},{"$f":"C336/C337","v":0.10936101562740362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD337-AD333-AD334)*$A336","v":10089101.816552259},{"$f":"AD336/AD337","v":0.11109722488562436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE337-BE333-BE334)*$A336","v":971076.04984315496},{"$f":"BE336/BE337","v":0.11109722488562436}]
[null,"Total",{"$f":"-C316","v":90813265.830348909},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD316","v":90813265.830348909},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE316","v":8740776.8361710832}]
[null,"Check",{"$f":"SUM(C333:C336)-C337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD333:AD336)-AD337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE333:BE336)-BE337","v":0}]
[null,"2030 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,"2030 Southern NW 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,"2030 Small Solar"]
[null,"Year",null,2030,{"$f":"D340+1","v":2031},{"$f":"E340+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,null,"Year",null,2030,{"$f":"AE340+1","v":2031},{"$f":"AF340+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,null,"Year",null,2030,{"$f":"BF340+1","v":2031},{"$f":"BG340+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D340-$D$12)","v":242256.44200253155},{"$f":"D341*(1-'Resource Options'!$AA$22)","v":241045.15979251888},{"$f":"E341*(1-'Resource Options'!$AA$22)","v":239839.93399355627},{"$f":"F341*(1-'Resource Options'!$AA$22)","v":238640.73432358849},{"$f":"G341*(1-'Resource Options'!$AA$22)","v":237447.53065197053},{"$f":"H341*(1-'Resource Options'!$AA$22)","v":236260.29299871068},{"$f":"I341*(1-'Resource Options'!$AA$22)","v":235078.99153371711},{"$f":"J341*(1-'Resource Options'!$AA$22)","v":233903.59657604853},{"$f":"K341*(1-'Resource Options'!$AA$22)","v":232734.07859316829},{"$f":"L341*(1-'Resource Options'!$AA$22)","v":231570.40820020245},{"$f":"M341*(1-'Resource Options'!$AA$22)","v":230412.55615920143},{"$f":"N341*(1-'Resource Options'!$AA$22)","v":229260.49337840543},{"$f":"O341*(1-'Resource Options'!$AA$22)","v":228114.1909115134},{"$f":"P341*(1-'Resource Options'!$AA$22)","v":226973.61995695584},{"$f":"Q341*(1-'Resource Options'!$AA$22)","v":225838.75185717107},{"$f":"R341*(1-'Resource Options'!$AA$22)","v":224709.55809788522},{"$f":"S341*(1-'Resource Options'!$AA$22)","v":223586.0103073958},{"$f":"T341*(1-'Resource Options'!$AA$22)","v":222468.08025585883},{"$f":"U341*(1-'Resource Options'!$AA$22)","v":221355.73985457953},{"$f":"V341*(1-'Resource Options'!$AA$22)","v":220248.96115530664},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D340-$D$12)","v":269173.82444725727},{"$f":"AE341*(1-'Resource Options'!$AA$22)","v":267827.955325021},{"$f":"AF341*(1-'Resource Options'!$AA$22)","v":266488.81554839591},{"$f":"AG341*(1-'Resource Options'!$AA$22)","v":265156.37147065392},{"$f":"AH341*(1-'Resource Options'!$AA$22)","v":263830.58961330063},{"$f":"AI341*(1-'Resource Options'!$AA$22)","v":262511.43666523416},{"$f":"AJ341*(1-'Resource Options'!$AA$22)","v":261198.87948190799},{"$f":"AK341*(1-'Resource Options'!$AA$22)","v":259892.88508449844},{"$f":"AL341*(1-'Resource Options'!$AA$22)","v":258593.42065907596},{"$f":"AM341*(1-'Resource Options'!$AA$22)","v":257300.45355578058},{"$f":"AN341*(1-'Resource Options'!$AA$22)","v":256013.95128800167},{"$f":"AO341*(1-'Resource Options'!$AA$22)","v":254733.88153156167},{"$f":"AP341*(1-'Resource Options'!$AA$22)","v":253460.21212390385},{"$f":"AQ341*(1-'Resource Options'!$AA$22)","v":252192.91106328432},{"$f":"AR341*(1-'Resource Options'!$AA$22)","v":250931.94650796789},{"$f":"AS341*(1-'Resource Options'!$AA$22)","v":249677.28677542805},{"$f":"AT341*(1-'Resource Options'!$AA$22)","v":248428.90034155091},{"$f":"AU341*(1-'Resource Options'!$AA$22)","v":247186.75583984316},{"$f":"AV341*(1-'Resource Options'!$AA$22)","v":245950.82206064393},{"$f":"AW341*(1-'Resource Options'!$AA$22)","v":244721.06795034072},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D340-$D$12)","v":11215.57601863572},{"$f":"BF341*(1-'Resource Options'!$AA$22)","v":11159.498138542542},{"$f":"BG341*(1-'Resource Options'!$AA$22)","v":11103.70064784983},{"$f":"BH341*(1-'Resource Options'!$AA$22)","v":11048.182144610581},{"$f":"BI341*(1-'Resource Options'!$AA$22)","v":10992.941233887528},{"$f":"BJ341*(1-'Resource Options'!$AA$22)","v":10937.97652771809},{"$f":"BK341*(1-'Resource Options'!$AA$22)","v":10883.286645079499},{"$f":"BL341*(1-'Resource Options'!$AA$22)","v":10828.870211854102},{"$f":"BM341*(1-'Resource Options'!$AA$22)","v":10774.725860794832},{"$f":"BN341*(1-'Resource Options'!$AA$22)","v":10720.852231490857},{"$f":"BO341*(1-'Resource Options'!$AA$22)","v":10667.247970333403},{"$f":"BP341*(1-'Resource Options'!$AA$22)","v":10613.911730481736},{"$f":"BQ341*(1-'Resource Options'!$AA$22)","v":10560.842171829327},{"$f":"BR341*(1-'Resource Options'!$AA$22)","v":10508.037960970179},{"$f":"BS341*(1-'Resource Options'!$AA$22)","v":10455.497771165328},{"$f":"BT341*(1-'Resource Options'!$AA$22)","v":10403.220282309501},{"$f":"BU341*(1-'Resource Options'!$AA$22)","v":10351.204180897954},{"$f":"BV341*(1-'Resource Options'!$AA$22)","v":10299.448159993464},{"$f":"BW341*(1-'Resource Options'!$AA$22)","v":10247.950919193498},{"$f":"BX341*(1-'Resource Options'!$AA$22)","v":10196.711164597529}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M41","v":35.697843700400206},{"$f":"D342","v":35.697843700400206},{"$f":"E342","v":35.697843700400206},35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,35.697843700400206,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P41","v":32.487206904410485},{"$f":"AE342","v":32.487206904410485},{"$f":"AF342","v":32.487206904410485},32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,32.487206904410485,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S41","v":71.140044237843142},{"$f":"BF342","v":71.140044237843142},{"$f":"BG342","v":71.140044237843142},71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142,71.140044237843142]
[null,"Revenue",null,{"$f":"D342*D341","v":8648032.602021439},8604792.4390113316,8561768.4768162742,8518959.6344321929,8476364.8362600319,8433983.0120787304,8391813.0970183369,8349854.031533245,8308104.7613755791,8266564.2375687016,8225231.4163808571,8184105.2592989532,8143184.7330024587,8102468.8093374465,8061956.4652907597,8021646.6829643063,7981538.449549485,7941630.7573017376,7901922.6035152283,7862412.9904976524,null,null,null,null,null,"Revenue",null,{"$f":"AE342*AE341","v":8744705.7280695122},8700982.1994291656,8657477.2884320207,8614189.9019898586,8571118.9524799101,8528263.3577175103,8485622.0409289226,8443193.9307242781,8400977.9610706568,8358973.0712653045,8317178.2059089774,8275592.3148794323,8234214.3533050353,8193043.2815385098,8152078.0651308168,8111317.6748051625,8070761.0864311373,8030407.2809989816,7990255.2445939863,7950303.968371016,null,null,null,null,null,"Revenue",null,{"$f":"BF342*BF341","v":797876.57411863783},793887.1912480446,789917.75529180444,785968.16651534545,782038.32568276871,778128.13405435486,774237.49338408303,770366.30591716268,766514.4743875768,762681.90201563889,758868.49250556075,755074.15004303295,751298.77929281769,747542.28539635357,743804.57396937185,740085.55109952495,736385.12334402732,732703.19772730721,729039.68173867068,725394.48332997726]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(E340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(F340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(G340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(H340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(I340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(J340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(K340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(L340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(M340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(N340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(O340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(P340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(Q340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(R340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(S340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(T340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(U340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(V340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(W340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1279944.1409944952},{"$f":"HLOOKUP(AF340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(AG340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(AH340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(AI340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AJ340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AK340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AL340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AM340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AN340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AO340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AP340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AQ340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AR340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AS340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AT340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AU340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AV340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AW340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AX340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":85329.609399633016},{"$f":"HLOOKUP(BG340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":87036.201587625663},{"$f":"HLOOKUP(BH340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":88776.925619378191},{"$f":"HLOOKUP(BI340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":90552.464131765766},{"$f":"HLOOKUP(BJ340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BK340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BL340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BM340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BN340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BO340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BP340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BQ340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BR340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BS340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BT340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BU340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BV340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BW340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BX340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BY340,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D341","v":0},{"$f":"HLOOKUP(E340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E341","v":0},{"$f":"HLOOKUP(F340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F341","v":0},{"$f":"HLOOKUP(G340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G341","v":0},{"$f":"HLOOKUP(H340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H341","v":0},{"$f":"HLOOKUP(I340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I341","v":0},{"$f":"HLOOKUP(J340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J341","v":0},{"$f":"HLOOKUP(K340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K341","v":0},{"$f":"HLOOKUP(L340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L341","v":0},{"$f":"HLOOKUP(M340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M341","v":0},{"$f":"HLOOKUP(N340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N341","v":0},{"$f":"HLOOKUP(O340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O341","v":0},{"$f":"HLOOKUP(P340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P341","v":0},{"$f":"HLOOKUP(Q340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q341","v":0},{"$f":"HLOOKUP(R340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R341","v":0},{"$f":"HLOOKUP(S340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S341","v":0},{"$f":"HLOOKUP(T340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T341","v":0},{"$f":"HLOOKUP(U340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U341","v":0},{"$f":"HLOOKUP(V340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V341","v":0},{"$f":"HLOOKUP(W340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W341","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE341","v":0},{"$f":"HLOOKUP(AF340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF341","v":0},{"$f":"HLOOKUP(AG340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG341","v":0},{"$f":"HLOOKUP(AH340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH341","v":0},{"$f":"HLOOKUP(AI340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI341","v":0},{"$f":"HLOOKUP(AJ340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ341","v":0},{"$f":"HLOOKUP(AK340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK341","v":0},{"$f":"HLOOKUP(AL340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL341","v":0},{"$f":"HLOOKUP(AM340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM341","v":0},{"$f":"HLOOKUP(AN340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN341","v":0},{"$f":"HLOOKUP(AO340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO341","v":0},{"$f":"HLOOKUP(AP340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP341","v":0},{"$f":"HLOOKUP(AQ340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ341","v":0},{"$f":"HLOOKUP(AR340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR341","v":0},{"$f":"HLOOKUP(AS340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS341","v":0},{"$f":"HLOOKUP(AT340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT341","v":0},{"$f":"HLOOKUP(AU340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU341","v":0},{"$f":"HLOOKUP(AV340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV341","v":0},{"$f":"HLOOKUP(AW340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW341","v":0},{"$f":"HLOOKUP(AX340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX341","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF341","v":0},{"$f":"HLOOKUP(BG340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG341","v":0},{"$f":"HLOOKUP(BH340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH341","v":0},{"$f":"HLOOKUP(BI340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI341","v":0},{"$f":"HLOOKUP(BJ340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ341","v":0},{"$f":"HLOOKUP(BK340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK341","v":0},{"$f":"HLOOKUP(BL340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL341","v":0},{"$f":"HLOOKUP(BM340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM341","v":0},{"$f":"HLOOKUP(BN340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN341","v":0},{"$f":"HLOOKUP(BO340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO341","v":0},{"$f":"HLOOKUP(BP340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP341","v":0},{"$f":"HLOOKUP(BQ340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ341","v":0},{"$f":"HLOOKUP(BR340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR341","v":0},{"$f":"HLOOKUP(BS340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS341","v":0},{"$f":"HLOOKUP(BT340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT341","v":0},{"$f":"HLOOKUP(BU340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU341","v":0},{"$f":"HLOOKUP(BV340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV341","v":0},{"$f":"HLOOKUP(BW340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW341","v":0},{"$f":"HLOOKUP(BX340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX341","v":0},{"$f":"HLOOKUP(BY340,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY341","v":0}]
[null,"B&O Tax",null,{"$f":"D343*0.00275","v":23782.089655558957},{"$f":"E343*0.00275","v":23663.179207281162},23544.863311244753,23427.138994688528,23310.003299715085,23193.453283216506,23077.486016800423,22962.098586716424,22847.288093782841,22733.051653313927,22619.386395047357,22506.28946307212,22393.758015756761,22281.789225677978,22170.380279549587,22059.528378151841,21949.230736261081,21839.484582579778,21730.287159666877,21621.635723868541,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF343*0.00275","v":2194.1605788262541},{"$f":"BG343*0.00275","v":2183.1897759321228},2172.2738270524619,2161.4124579171998,2150.6053956276137,2139.8523686494759,2129.1531068062282,2118.5073412721972,2107.9148045658362,2097.3752305430066,2086.8883543902921,2076.4539126183404,2066.0716430552484,2055.7412848399722,2045.4625784157724,2035.2352655236934,2025.0590891960751,2014.9337937500948,2004.8591247813442,1994.8348291574373]
[null,"Property Tax",null,{"$f":"C370*$B$8","v":892948.68025665474},{"$f":"D370*$B$8","v":843194.00842695462},796211.64302831341,751847.11247715808,709954.55227240268,670396.22541294387,633042.06953726278,597769.26929619198,564461.85255286563,533010.30908221472,503311.23051634437,475266.97035198018,448785.32290213794,423779.22013645159,400166.44541341253,377869.36316331127,356814.66363311588,336933.12185404316,318159.37003934092,300431.68266395706,null,null,null,null,null,"Property Tax",null,{"$f":"AD370*$B$8","v":892948.68025665474},{"$f":"AE370*$B$8","v":843194.00842695462},796211.64302831341,751847.11247715808,709954.55227240268,670396.22541294387,633042.06953726278,597769.26929619198,564461.85255286563,533010.30908221472,503311.23051634437,475266.97035198018,448785.32290213794,423779.22013645159,400166.44541341253,377869.36316331127,356814.66363311588,336933.12185404316,318159.37003934092,300431.68266395706,null,null,null,null,null,"Property Tax",null,{"$f":"BE370*$B$8","v":85946.310474703059},{"$f":"BF370*$B$8","v":81157.423311094404},76635.37064147518,72365.284575926489,68333.125656218777,64525.636695995861,60930.29919296156,57535.29216975849,54329.453308213328,51302.242249163188,48443.70593719816,45744.445896378107,43195.587329330789,40788.749938133478,38516.020371040962,36369.926204468713,34343.411374687406,32429.812978451657,30622.839366286571,28916.549456405872]
[null,"Total Operating Costs",null,{"$f":"SUM(D345:D348)","v":2196674.9109067088},2172400.2114486205,2151410.3906302308,2133561.2134483331,2118717.2567881336,2106751.4339364967,2097544.5458992063,2090984.8580349549,2086967.7006017356,2085395.0918897174,2086175.3826886646,2089222.9209078704,2094457.7352325695,2101805.2367630978,2111195.9376419494,2122565.1857294301,2135852.914441104,2151003.4069097843,2167965.0736816321,2186690.2432001028,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE345:AE348)","v":2172892.8212511502},2148737.0322413393,2127865.5273189861,2110134.0744536445,2095407.2534884186,2083557.9806532802,2074467.0598824061,2068022.7594482382,2064120.4125079529,2062662.0402364035,2063555.9962936172,2066716.6314447983,2072063.9772168128,2079523.4475374196,2089025.5573624,2100505.6573512782,2113903.6837048428,2129163.9223272046,2146234.7865219652,2165068.607476234,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF345:BF348)","v":173470.08045316231},170376.81467465218,167584.57008790583,165079.16116560946,162847.24446624744,160876.27274733441,159154.45165611067,157670.69885450043,156414.60544311831,155376.39955665212,154546.91201007331,153917.54388185102,153480.23592669767,153227.43971637136,153152.09041272258,153247.58108252357,153507.73846866525,153926.80013707915,154499.39292324285,155220.51260638176]
[]
[null,"EBITDA",null,{"$f":"D343-D349","v":6451357.6911147302},{"$f":"E343-E349","v":6432392.2275627106},6410358.0861860439,6385398.4209838603,6357647.5794718983,6327231.5781422332,6294268.5511191301,6258869.1734982897,6221137.0607738439,6181169.145678984,6139056.0336921923,6094882.3383910824,6048726.9977698894,6000663.5725743491,5950760.5276488103,5899081.4972348763,5845685.535108381,5790627.3503919533,5733957.5298335962,5675722.7472975496,null,null,null,null,null,"EBITDA",null,{"$f":"AE343-AE349","v":6571812.906818362},{"$f":"AF343-AF349","v":6552245.1671878267},6529611.7611130346,6504055.8275362141,6475711.6989914915,6444705.3770642299,6411154.9810465164,6375171.1712760404,6336857.5485627037,6296311.0310289012,6253622.20961536,6208875.6834346335,6162150.3760882225,6113519.8340010904,6063052.5077684168,6010812.0174538847,5956857.4027262945,5901243.358671777,5844020.4580720216,5785235.3608947825,null,null,null,null,null,"EBITDA",null,{"$f":"BF343-BF349","v":624406.49366547551},{"$f":"BG343-BG349","v":623510.37657339242},622333.18520389858,620889.00534973596,619191.08121652133,617251.86130702042,615083.04172797233,612695.60706266225,610099.86894445843,607305.50245898683,604321.58049548743,601156.60616118193,597818.54336611996,594314.84567998222,590652.4835566493,586837.97001700138,582877.38487536204,578776.39759022812,574540.2888154278,570173.97072359547]
[null,"Before Tax Earnings",null,{"$f":"D351-D371-D361","v":-14465275.613784039},{"$f":"E351-E353-E371","v":-22607249.946162533},-11013427.218049102,-4068872.761557227,-4096623.603069189,1100095.9868716896,6294268.5511191301,6258869.1734982897,6221137.0607738439,6181169.145678984,6139056.0336921923,6094882.3383910824,6048726.9977698894,6000663.5725743491,5950760.5276488103,5899081.4972348763,5845685.535108381,5790627.3503919533,5733957.5298335962,5675722.7472975496,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE351-AE371-AE361","v":-13204995.427742271},{"$f":"AF351-AF353-AF371","v":-20593394.712614477},-9757772.1667683478,-3268374.5291926153,-3296718.657737338,1558490.1986998152,6411154.9810465164,6375171.1712760404,6336857.5485627037,6296311.0310289012,6253622.20961536,6208875.6834346335,6162150.3760882225,6113519.8340010904,6063052.5077684168,6010812.0174538847,5956857.4027262945,5901243.358671777,5844020.4580720216,5785235.3608947825,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF351-BF371-BF361","v":-1279111.3085359861},{"$f":"BG351-BG353-BG371","v":-1989257.4618575803},-945327.51785468508,-319707.41648541414,-321405.34061862878,146953.65038944536,615083.04172797233,612695.60706266225,610099.86894445843,607305.50245898683,604321.58049548743,601156.60616118193,597818.54336611996,594314.84567998222,590652.4835566493,586837.97001700138,582877.38487536204,578776.39759022812,574540.2888154278,570173.97072359547]
[null,"ITC",null,{"$f":"-C357*0.1","v":8929486.8025665488},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD357*0.1","v":8929486.8025665488},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE357*0.1","v":859463.10474703053},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D352*$B$6-D353","v":-11967194.681461196},-4747522.4886941314,-2312819.7157903113,-854463.27992701763,-860290.95664452971,231020.1572430548,1321796.3957350173,1314362.5264346409,1306438.7827625072,1298045.5205925866,1289201.7670753603,1279925.2910621273,1270232.6695316767,1260139.3502406133,1249659.7108062501,1238807.1144193239,1227593.9623727601,1216031.7435823102,1204131.0812650551,1191901.7769324854,null,null,null,null,null,"Federal Tax",null,{"$f":"AE352*$B$6-AE353","v":-11702535.842392426},-4324612.8896490401,-2049132.1550213529,-686358.65113044914,-692310.91812484094,327282.94172696117,1346342.5460197683,1338785.9459679683,1330740.0851981677,1322225.3165160692,1313260.6640192256,1303863.893521273,1294051.5789785266,1283839.165140229,1273241.0266313674,1262270.5236653157,1250940.0545725217,1239261.1053210732,1227244.2961951245,1214899.4257879043,null,null,null,null,null,"Federal Tax",null,{"$f":"BF352*$B$6-BF353","v":-1128076.4795395876},-417744.06699009187,-198518.77874948387,-67138.557461936973,-67495.121529912038,30860.266581783526,129167.43876287418,128666.07748315907,128120.97247833626,127534.15551638723,126907.53190405236,126242.88729384819,125541.89410688519,124806.11759279626,124037.02154689634,123235.97370357029,122404.25082382602,121543.0434939479,120653.46065123983,119736.53385195504]
[]
[]
[{"$f":"IRR(C357:X357,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D340,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-89294868.025665477},{"$f":"D351-D354","v":18418552.372575928},11179914.716256842,8723177.8019763548,7239861.7009108774,7217938.5361164277,6096211.4208991788,4972472.1553841131,4944506.6470636483,4914698.2780113369,4883123.6250863969,4849854.2666168325,4814957.0473289546,4778494.3282382125,4740524.2223337358,4701100.8168425597,4660274.3828155529,4618091.5727356207,4574595.6068096431,4529826.4485685416,4483820.9703650642,{"$f":"C357*-0.3","v":26788460.407699641},null,null,null,{"$f":"IRR(AD357:AY357,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE340,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-89294868.025665477},{"$f":"AE351-AE354","v":18274348.74921079},10876858.056836866,8578743.9161343873,7190414.4786666632,7168022.6171163321,6117422.4353372687,5064812.4350267481,5036385.2253080718,5006117.4633645359,4974085.7145128325,4940361.5455961339,4905011.78991336,4868098.7971096961,4829680.6688608611,4789811.4811370494,4748541.4937885692,4705917.3481537728,4661982.253350704,4616776.1618768973,4570335.9351068782,{"$f":"AD357*-0.3","v":26788460.407699641},null,null,null,{"$f":"IRR(BE357:BZ357,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF340,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8594631.0474703051},{"$f":"BF351-BF354","v":1752482.973205063},1041254.4435634844,820851.96395338245,688027.56281167292,686686.20274643332,586391.59472523688,485915.60296509817,484029.52957950317,481978.89646612218,479771.34694259963,477414.04859143507,474913.71886733372,472276.64925923478,469508.72808718594,466615.46200975298,463601.99631343107,460473.13405153604,457233.35409628024,453886.82816418796,450437.43687164044,{"$f":"BE357*-0.3","v":2578389.3142410913}]
[{"$f":"IRR(C358:X358,0.1)","v":8.6262324017253089E-2},"ROE",{"$f":"-C377","v":-9765377.4576017465},{"$f":"D357-D361-D363-D372-D353","v":1237217.3395220973},641194.66458869725,623787.6929011303,604069.55739140511,582146.39259695495,558117.75154652074,532076.96019826923,504111.45187780447,474303.08282549307,442728.42990055308,409459.07143098861,374561.85214311071,338099.13305236865,300129.02714789193,260705.62165671587,219879.18762970902,177696.37754977681,134200.41162379924,89431.253382697701,43425.775179220363,{"$f":"X357","v":26788460.407699641},null,null,null,{"$f":"IRR(AD358:AY358,0.1)","v":8.6729317818971419E-2},"ROE",{"$f":"-AD377","v":-9920412.0341795031},{"$f":"AE357-AE361-AE363-AE372-AE353","v":1271106.0559055414},665383.02556373272,647502.63476464758,627313.4472389603,604921.58568862919,580426.59136609244,553921.77851209883,525494.56879342254,495226.80684988666,463195.05799818318,429470.88908148464,394121.13339871075,357208.1405950468,318790.01234621182,278920.8246224001,237650.83727391995,195026.69163912348,151091.5968360547,105885.50536224851,59445.278592228889,{"$f":"AY357","v":26788460.407699641},null,null,null,{"$f":"IRR(BE358:BZ358,0.1)","v":8.6192539770044929E-2},"ROE",{"$f":"-BE377","v":-954839.6582897777},{"$f":"BF357-BF361-BF363-BF372-BF353","v":115920.86397443211},58399.971803444903,57469.99062154477,56329.088536756259,54987.728471516661,53455.744743011004,51742.37727556302,49856.303889968025,47805.670776587038,45598.121253064484,43240.822901899926,40740.493177798577,38103.423569699633,35335.502397650795,32442.236320217839,29428.770623895922,26299.90836200089,23060.128406745091,19713.602474652813,16264.211182105297,{"$f":"BZ357","v":2578389.3142410913}]
[]
[]
[null,"Interest",null,{"$f":"C364*$B$7","v":2766856.9463204946},2683180.0338772275,2595319.2758117965,2503065.479843094,2406198.9940759563,2304489.184020462,2197693.883462193,2085558.8178760104,1967816.9990105187,1844188.0892017526,1714377.733902548,1578076.8608383832,1434960.9441210101,1284689.2315677684,1126903.9333868646,961229.37029691564,787271.07905246923,604614.8732458005,412825.8571487983,211447.39024694602,null,null,null,null,null,"Interest",null,{"$f":"AD364*$B$7","v":2810783.4096841929},2725778.0473426702,2636522.4168840712,2542804.0049025421,2444399.6723219366,2341075.1231123009,2232584.3464421835,2118669.0309385601,1999057.9496597559,1873466.3143170113,1741595.097207129,1603130.3192417531,1457742.3023781083,1305084.8846712811,1144794.5960791127,976489.79305733577,799769.74988447002,614213.70455296105,419379.85695487662,214804.31697688802,null,null,null,null,null,"Interest",null,{"$f":"BE364*$B$7","v":270537.90318210371},262356.13705673208,253765.28262509193,244744.88547186978,235273.46846098651,225328.48059955906,214886.24334506027,203921.89422783651,192409.3276547516,180321.13275301241,167628.52810618628,154301.29322701882,140307.69660389301,125614.4201496109,110186.47987261468,93987.142581768669,76977.838426380345,59118.069063222596,40365.31123190697,20674.915509025563]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C376)","v":4440395.1951858439},{"$f":"-PMT($B$7,20,$C376)","v":4440395.1951858439},4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,4440395.1951858439,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD376)","v":4510890.6565146493},4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,4510890.6565146493,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE376)","v":434173.22568953515},434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515,434173.22568953515]
[null,"Sinking Fund",null,{"$f":"D362-D361","v":1673538.2488653492},1757215.1613086164,1845075.9193740473,1937329.7153427498,2034196.2011098876,2135906.0111653819,2242701.3117236509,2354836.3773098337,2472578.1961753252,2596207.1059840913,2726017.4612832959,2862318.3343474604,3005434.2510648337,3155705.9636180755,3313491.2617989792,3479165.8248889283,3653124.1161333746,3835780.3219400435,4027569.3380370457,4228947.8049388975,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE362-AE361","v":1700107.2468304564},1785112.6091719791,1874368.2396305781,1968086.6516121072,2066490.9841927127,2169815.5334023484,2278306.3100724658,2392221.6255760891,2511832.7068548934,2637424.342197638,2769295.5593075203,2907760.3372728964,3053148.354136541,3205805.7718433682,3366096.0604355363,3534400.8634573137,3711120.9066301794,3896676.9519616882,4091510.7995597725,4296086.3395377612,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF362-BF361","v":163635.32250743144},171817.08863280306,180407.94306444321,189428.34021766536,198899.75722854864,208844.74508997609,219286.98234447488,230251.33146169863,241763.89803478355,253852.09293652273,266544.69758334884,279871.93246251636,293865.52908564213,308558.80553992424,323986.74581692048,340186.08310776646,357195.38726315479,375055.15662631253,393807.91445762815,413498.31018050958]
[null,"Mortgage Balance",{"$f":"C376","v":55337138.926409893},{"$f":"C364-D363","v":53663600.677544542},51906385.516235925,50061309.596861877,48123979.881519124,46089783.680409238,43953877.669243857,41711176.357520208,39356339.980210371,36883761.784035049,34287554.678050958,31561537.216767661,28699218.882420201,25693784.631355368,22538078.66773729,19224587.405938312,15745421.581049385,12092297.464916009,8256517.1429759655,4228947.8049389198,2.2351741790771484E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD376","v":56215668.193683855},{"$f":"AD364-AE363","v":54515560.946853399},52730448.33768142,50856080.09805084,48887993.44643873,46821502.462246016,44651686.92884367,42373380.618771203,39981158.993195117,37469326.286340222,34831901.94414258,32062606.384835061,29154846.047562163,26101697.693425622,22895891.921582252,19529795.861146715,15995394.9976894,12284274.091059221,8387597.1390975323,4296086.3395377602,0,null,null,null,null,null,"Mortgage Balance",{"$f":"BE376","v":5410758.0636420734},{"$f":"BE364-BF363","v":5247122.7411346417},5075305.6525018383,4894897.7094373954,4705469.3692197297,4506569.611991181,4297724.8669012049,4078437.8845567303,3848186.5530950315,3606422.655060248,3352570.5621237252,3086025.8645403762,2806153.93207786,2512288.4029922178,2203729.5974522936,1879742.8516353732,1539556.7685276067,1182361.3812644519,807306.22463813936,413498.31018051121,1.6298145055770874E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C357)/20","v":4464743.4012832735},{"$f":"-($C357)/20","v":4464743.4012832735},4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,4464743.4012832735,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D367:D367)","v":4464743.4012832735},{"$f":"SUM($D367:E367)","v":8929486.8025665469},{"$f":"SUM($D367:F367)","v":13394230.20384982},{"$f":"SUM($D367:G367)","v":17858973.605133094},{"$f":"SUM($D367:H367)","v":22323717.006416366},{"$f":"SUM($D367:I367)","v":26788460.407699637},{"$f":"SUM($D367:J367)","v":31253203.808982909},{"$f":"SUM($D367:K367)","v":35717947.21026618},{"$f":"SUM($D367:L367)","v":40182690.611549452},{"$f":"SUM($D367:M367)","v":44647434.012832724},{"$f":"SUM($D367:N367)","v":49112177.414115995},{"$f":"SUM($D367:O367)","v":53576920.815399267},{"$f":"SUM($D367:P367)","v":58041664.216682538},{"$f":"SUM($D367:Q367)","v":62506407.61796581},{"$f":"SUM($D367:R367)","v":66971151.019249082},{"$f":"SUM($D367:S367)","v":71435894.420532361},{"$f":"SUM($D367:T367)","v":75900637.82181564},{"$f":"SUM($D367:U367)","v":80365381.223098919},{"$f":"SUM($D367:V367)","v":84830124.624382198},{"$f":"SUM($D367:W367)","v":89294868.025665477},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE367:AE367)","v":5109505.3562543998},{"$f":"SUM($AE367:AF367)","v":10219010.7125088},{"$f":"SUM($AE367:AG367)","v":15328516.0687632},{"$f":"SUM($AE367:AH367)","v":20438021.425017599},{"$f":"SUM($AE367:AI367)","v":25547526.781271998},{"$f":"SUM($AE367:AJ367)","v":30657032.137526397},{"$f":"SUM($AE367:AK367)","v":35766537.493780799},{"$f":"SUM($AE367:AL367)","v":40876042.850035198},{"$f":"SUM($AE367:AM367)","v":45985548.206289597},{"$f":"SUM($AE367:AN367)","v":51095053.562543996},{"$f":"SUM($AE367:AO367)","v":56204558.918798395},{"$f":"SUM($AE367:AP367)","v":61314064.275052793},{"$f":"SUM($AE367:AQ367)","v":66423569.631307192},{"$f":"SUM($AE367:AR367)","v":71533074.987561598},{"$f":"SUM($AE367:AS367)","v":76642580.343815997},{"$f":"SUM($AE367:AT367)","v":81752085.700070396},{"$f":"SUM($AE367:AU367)","v":86861591.056324795},{"$f":"SUM($AE367:AV367)","v":91971096.412579194},{"$f":"SUM($AE367:AW367)","v":97080601.768833593},{"$f":"SUM($AE367:AX367)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF367:BF367)","v":491789.89053948614},{"$f":"SUM($BF367:BG367)","v":983579.78107897227},{"$f":"SUM($BF367:BH367)","v":1475369.6716184583},{"$f":"SUM($BF367:BI367)","v":1967159.5621579445},{"$f":"SUM($BF367:BJ367)","v":2458949.4526974307},{"$f":"SUM($BF367:BK367)","v":2950739.3432369167},{"$f":"SUM($BF367:BL367)","v":3442529.2337764027},{"$f":"SUM($BF367:BM367)","v":3934319.1243158886},{"$f":"SUM($BF367:BN367)","v":4426109.0148553746},{"$f":"SUM($BF367:BO367)","v":4917898.9053948605},{"$f":"SUM($BF367:BP367)","v":5409688.7959343465},{"$f":"SUM($BF367:BQ367)","v":5901478.6864738325},{"$f":"SUM($BF367:BR367)","v":6393268.5770133184},{"$f":"SUM($BF367:BS367)","v":6885058.4675528044},{"$f":"SUM($BF367:BT367)","v":7376848.3580922903},{"$f":"SUM($BF367:BU367)","v":7868638.2486317763},{"$f":"SUM($BF367:BV367)","v":8360428.1391712623},{"$f":"SUM($BF367:BW367)","v":8852218.0297107492},{"$f":"SUM($BF367:BX367)","v":9344007.9202502351},{"$f":"SUM($BF367:BY367)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C357-D368","v":84830124.624382198},80365381.223098934,75900637.821815655,71435894.420532376,66971151.019249111,62506407.61796584,58041664.216682568,53576920.815399297,49112177.414116025,44647434.012832753,40182690.611549482,35717947.21026621,31253203.808982939,26788460.407699667,22323717.006416395,17858973.605133116,13394230.203849837,8929486.8025665581,4464743.4012832791,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD357-AE368","v":84185362.669411078},79075857.313156679,73966351.95690228,68856846.600647882,63747341.244393483,58637835.888139084,53528330.531884678,48418825.175630279,43309319.81937588,38199814.463121481,33090309.106867082,27980803.750612684,22871298.394358285,17761793.038103878,12652287.68184948,7542782.3255950809,2433276.969340682,-2676228.3869137168,-7785733.7431681156,-12895239.099422514,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE357-BF368","v":8102841.1569308192},7611051.2663913332,7119261.3758518472,6627471.4853123603,6135681.5947728744,5643891.7042333884,5152101.8136939025,4660311.9231544165,4168522.0326149305,3676732.1420754446,3184942.2515359586,2693152.3609964726,2201362.4704569867,1709572.5799175007,1217782.6893780148,725992.7988385288,234202.90829904284,-257586.98224044405,-749376.87277993001,-1241166.763319416]
[null,"Prop. Tax Value",{"$f":"-C357","v":89294868.025665477},{"$f":"C370/(($C370/$X370)^(1/21))","v":84319400.84269546},{"$f":"D370/(($C370/$X370)^(1/21))","v":79621164.302831337},75184711.247715801,70995455.227240264,67039622.541294381,63304206.953726277,59776926.929619201,56446185.255286559,53301030.908221476,50331123.051634438,47526697.035198018,44878532.290213794,42377922.013645157,40016644.541341253,37786936.316331126,35681466.363311589,33693312.185404316,31815937.003934093,30043168.266395707,28369177.351946577,{"$f":"X357","v":26788460.407699641},null,null,null,null,"Prop. Tax Value",{"$f":"-AD357","v":89294868.025665477},{"$f":"AD370/(($AD370/$AY370)^(1/21))","v":84319400.84269546},{"$f":"AE370/(($AD370/$AY370)^(1/21))","v":79621164.302831337},75184711.247715801,70995455.227240264,67039622.541294381,63304206.953726277,59776926.929619201,56446185.255286559,53301030.908221476,50331123.051634438,47526697.035198018,44878532.290213794,42377922.013645157,40016644.541341253,37786936.316331126,35681466.363311589,33693312.185404316,31815937.003934093,30043168.266395707,28369177.351946577,{"$f":"AY357","v":26788460.407699641},null,null,null,null,"Prop. Tax Value",{"$f":"-BE357","v":8594631.0474703051},{"$f":"BE370/(($BE370/$BZ370)^(1/21))","v":8115742.33110944},{"$f":"BF370/(($BE370/$BZ370)^(1/21))","v":7663537.064147518},7236528.4575926485,6833312.565621878,6452563.6695995862,6093029.9192961557,5753529.2169758491,5432945.3308213325,5130224.2249163184,4844370.5937198158,4574444.5896378104,4319558.7329330789,4078874.9938133475,3851602.0371040963,3636992.6204468715,3434341.1374687408,3242981.2978451657,3062283.9366286569,2891654.9456405872,2730533.3201248585,{"$f":"BZ357","v":2578389.3142410913}]
[null,"Tax Dep",null,{"$f":"($C193*0.95)*-D$4","v":18149776.358578276},29039642.173725244,17423785.304235145,10454271.182541087,10454271.182541087,5227135.5912705436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD357*0.95)*-D$4","v":16966024.92487644},27145639.879802305,16287383.927881382,9772430.3567288294,9772430.3567288294,4886215.1783644147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE357*0.95)*-D$4","v":1632979.899019358},2612767.8384309728,1567660.7030585837,940596.4218351501,940596.4218351501,470298.21091757505]
[null,"After Tax Dep. Value",null,{"$f":"D371*$B$6","v":3811453.0353014376},6098324.8564823009,3658994.9138893806,2195396.9483336285,2195396.9483336285,1097698.4741668142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE371*$B$6","v":3562865.2342240522},5700584.3747584838,3420350.6248550904,2052210.3749130541,2052210.3749130541,1026105.187456527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF371*$B$6","v":342925.77879406518},548681.2460705043,329208.74764230254,197525.24858538152,197525.24858538152,98762.624292690758]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D372:I372)","v":15847036.872900058},{"$f":"C374/C378","v":0.17746861855874227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE372:AJ372)","v":14813473.029048333},{"$f":"AD374/AD378","v":0.16589389017060407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF372:BK372)","v":1425796.7790459022},{"$f":"BE374/BE378","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D353:W353)","v":8345314.7687537838},{"$f":"C375/C378","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE353:AX353)","v":8345314.7687537838},{"$f":"AD375/AD378","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF353:BY353)","v":803236.5464925518},{"$f":"BE375/BE378","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C378-C374-C375)*$A376","v":55337138.926409893},{"$f":"C376/C378","v":0.61971242188862052},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD378-AD374-AD375)*$A376","v":56215668.193683855},{"$f":"AD376/AD378","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE378-BE374-BE375)*$A376","v":5410758.0636420734},{"$f":"BE376/BE378","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C378-C374-C375)*$A377","v":9765377.4576017465},{"$f":"C377/C378","v":0.10936101562740362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD378-AD374-AD375)*$A377","v":9920412.0341795031},{"$f":"AD377/AD378","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE378-BE374-BE375)*$A377","v":954839.6582897777},{"$f":"BE377/BE378","v":0.11109722488562436}]
[null,"Total",{"$f":"-C357","v":89294868.025665477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD357","v":89294868.025665477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE357","v":8594631.0474703051}]
[null,"Check",{"$f":"SUM(C374:C377)-C378","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD374:AD377)-AD378","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE374:BE377)-BE378","v":0}]
[null,"2031 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,"2031 Southern NW 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,"2031 Small Solar"]
[null,"Year",null,2031,{"$f":"D381+1","v":2032},{"$f":"E381+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,"Year",null,2031,{"$f":"AE381+1","v":2032},{"$f":"AF381+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,"Year",null,2031,{"$f":"BF381+1","v":2032},{"$f":"BG381+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D381-$D$12)","v":242983.2113285391},{"$f":"D382*(1-'Resource Options'!$AA$22)","v":241768.29527189641},{"$f":"E382*(1-'Resource Options'!$AA$22)","v":240559.45379553692},{"$f":"F382*(1-'Resource Options'!$AA$22)","v":239356.65652655924},{"$f":"G382*(1-'Resource Options'!$AA$22)","v":238159.87324392644},{"$f":"H382*(1-'Resource Options'!$AA$22)","v":236969.0738777068},{"$f":"I382*(1-'Resource Options'!$AA$22)","v":235784.22850831828},{"$f":"J382*(1-'Resource Options'!$AA$22)","v":234605.30736577668},{"$f":"K382*(1-'Resource Options'!$AA$22)","v":233432.28082894778},{"$f":"L382*(1-'Resource Options'!$AA$22)","v":232265.11942480304},{"$f":"M382*(1-'Resource Options'!$AA$22)","v":231103.79382767901},{"$f":"N382*(1-'Resource Options'!$AA$22)","v":229948.27485854062},{"$f":"O382*(1-'Resource Options'!$AA$22)","v":228798.53348424792},{"$f":"P382*(1-'Resource Options'!$AA$22)","v":227654.54081682669},{"$f":"Q382*(1-'Resource Options'!$AA$22)","v":226516.26811274255},{"$f":"R382*(1-'Resource Options'!$AA$22)","v":225383.68677217883},{"$f":"S382*(1-'Resource Options'!$AA$22)","v":224256.76833831792},{"$f":"T382*(1-'Resource Options'!$AA$22)","v":223135.48449662633},{"$f":"U382*(1-'Resource Options'!$AA$22)","v":222019.8070741432},{"$f":"V382*(1-'Resource Options'!$AA$22)","v":220909.70803877249},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D381-$D$12)","v":269981.34592059901},{"$f":"AE382*(1-'Resource Options'!$AA$22)","v":268631.439190996},{"$f":"AF382*(1-'Resource Options'!$AA$22)","v":267288.281995041},{"$f":"AG382*(1-'Resource Options'!$AA$22)","v":265951.84058506577},{"$f":"AH382*(1-'Resource Options'!$AA$22)","v":264622.08138214046},{"$f":"AI382*(1-'Resource Options'!$AA$22)","v":263298.97097522975},{"$f":"AJ382*(1-'Resource Options'!$AA$22)","v":261982.47612035359},{"$f":"AK382*(1-'Resource Options'!$AA$22)","v":260672.56373975181},{"$f":"AL382*(1-'Resource Options'!$AA$22)","v":259369.20092105307},{"$f":"AM382*(1-'Resource Options'!$AA$22)","v":258072.3549164478},{"$f":"AN382*(1-'Resource Options'!$AA$22)","v":256781.99314186556},{"$f":"AO382*(1-'Resource Options'!$AA$22)","v":255498.08317615624},{"$f":"AP382*(1-'Resource Options'!$AA$22)","v":254220.59276027547},{"$f":"AQ382*(1-'Resource Options'!$AA$22)","v":252949.48979647408},{"$f":"AR382*(1-'Resource Options'!$AA$22)","v":251684.7423474917},{"$f":"AS382*(1-'Resource Options'!$AA$22)","v":250426.31863575423},{"$f":"AT382*(1-'Resource Options'!$AA$22)","v":249174.18704257545},{"$f":"AU382*(1-'Resource Options'!$AA$22)","v":247928.31610736257},{"$f":"AV382*(1-'Resource Options'!$AA$22)","v":246688.67452682575},{"$f":"AW382*(1-'Resource Options'!$AA$22)","v":245455.23115419163},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D381-$D$12)","v":11249.222746691625},{"$f":"BF382*(1-'Resource Options'!$AA$22)","v":11192.976632958167},{"$f":"BG382*(1-'Resource Options'!$AA$22)","v":11137.011749793377},{"$f":"BH382*(1-'Resource Options'!$AA$22)","v":11081.326691044411},{"$f":"BI382*(1-'Resource Options'!$AA$22)","v":11025.920057589188},{"$f":"BJ382*(1-'Resource Options'!$AA$22)","v":10970.790457301242},{"$f":"BK382*(1-'Resource Options'!$AA$22)","v":10915.936505014735},{"$f":"BL382*(1-'Resource Options'!$AA$22)","v":10861.356822489661},{"$f":"BM382*(1-'Resource Options'!$AA$22)","v":10807.050038377212},{"$f":"BN382*(1-'Resource Options'!$AA$22)","v":10753.014788185326},{"$f":"BO382*(1-'Resource Options'!$AA$22)","v":10699.249714244399},{"$f":"BP382*(1-'Resource Options'!$AA$22)","v":10645.753465673177},{"$f":"BQ382*(1-'Resource Options'!$AA$22)","v":10592.524698344811},{"$f":"BR382*(1-'Resource Options'!$AA$22)","v":10539.562074853087},{"$f":"BS382*(1-'Resource Options'!$AA$22)","v":10486.864264478821},{"$f":"BT382*(1-'Resource Options'!$AA$22)","v":10434.429943156427},{"$f":"BU382*(1-'Resource Options'!$AA$22)","v":10382.257793440645},{"$f":"BV382*(1-'Resource Options'!$AA$22)","v":10330.346504473442},{"$f":"BW382*(1-'Resource Options'!$AA$22)","v":10278.694771951075},{"$f":"BX382*(1-'Resource Options'!$AA$22)","v":10227.301298091321}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M42","v":35.944712222132928},{"$f":"D383","v":35.944712222132928},{"$f":"E383","v":35.944712222132928},35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,35.944712222132928,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P42","v":32.576052482630068},{"$f":"AE383","v":32.576052482630068},{"$f":"AF383","v":32.576052482630068},32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,32.576052482630068,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S42","v":71.276142661432615},{"$f":"BF383","v":71.276142661432615},{"$f":"BG383","v":71.276142661432615},71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615,71.276142661432615]
[null,"Revenue",null,{"$f":"D383*D382","v":8733961.6060140468},8690291.7979839779,8646840.3389940578,8603606.1372990869,8560588.1066125911,8517785.1660795286,8475196.2402491309,8432820.2590478845,8390656.1577526461,8348702.8769638818,8306959.3625790616,8265424.5657661669,8224097.4429373359,8182976.9557226496,8142062.0709440364,8101351.7605893156,8060845.0017863689,8020540.776777437,7980438.0728935497,7940535.8825290818,null,null,null,null,null,"Revenue",null,{"$f":"AE383*AE382","v":8794926.4940405358},8750951.8615703341,8707197.102262482,8663661.1167511679,8620342.8111674134,8577241.0971115753,8534354.8916260172,8491683.1171678863,8449224.7015820481,8406978.5780741367,8364943.6851837663,8323118.9667578479,8281503.3719240595,8240095.8550644387,8198895.3757891161,8157900.8989101704,8117111.3944156189,8076525.8374435408,8036143.2082563229,7995962.4922150411,null,null,null,null,null,"Revenue",null,{"$f":"BF383*BF382","v":801801.20532342512},797792.19929680799,793803.23830032407,789834.22210882243,785885.05099827831,781955.62574328692,778045.8476145704,774155.61837649753,770284.84028461506,766433.41608319199,762601.24900277588,758788.24275776208,754994.30154397315,751219.33003625344,747463.2333860721,743725.91721914173,740007.28763304604,736307.25119488081,732625.71493890649,728962.58636421198]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(E381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(F381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(G381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(H381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(I381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(J381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(K381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(L381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(M381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(N381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(O381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(P381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(Q381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(R381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(S381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(T381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(U381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(V381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(W381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1305543.0238143848},{"$f":"HLOOKUP(AF381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(AG381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(AH381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AI381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AJ381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AK381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AL381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AM381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AN381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AO381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AP381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AQ381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AR381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AS381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AT381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AU381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AV381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AW381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AX381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":87036.201587625663},{"$f":"HLOOKUP(BG381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":88776.925619378191},{"$f":"HLOOKUP(BH381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":90552.464131765766},{"$f":"HLOOKUP(BI381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BJ381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BK381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BL381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BM381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BN381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BO381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BP381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BQ381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BR381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BS381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BT381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BU381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BV381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BW381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BX381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BY381,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D382","v":0},{"$f":"HLOOKUP(E381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E382","v":0},{"$f":"HLOOKUP(F381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F382","v":0},{"$f":"HLOOKUP(G381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G382","v":0},{"$f":"HLOOKUP(H381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H382","v":0},{"$f":"HLOOKUP(I381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I382","v":0},{"$f":"HLOOKUP(J381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J382","v":0},{"$f":"HLOOKUP(K381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K382","v":0},{"$f":"HLOOKUP(L381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L382","v":0},{"$f":"HLOOKUP(M381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M382","v":0},{"$f":"HLOOKUP(N381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N382","v":0},{"$f":"HLOOKUP(O381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O382","v":0},{"$f":"HLOOKUP(P381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P382","v":0},{"$f":"HLOOKUP(Q381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q382","v":0},{"$f":"HLOOKUP(R381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R382","v":0},{"$f":"HLOOKUP(S381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S382","v":0},{"$f":"HLOOKUP(T381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T382","v":0},{"$f":"HLOOKUP(U381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U382","v":0},{"$f":"HLOOKUP(V381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V382","v":0},{"$f":"HLOOKUP(W381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W382","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE382","v":0},{"$f":"HLOOKUP(AF381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF382","v":0},{"$f":"HLOOKUP(AG381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG382","v":0},{"$f":"HLOOKUP(AH381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH382","v":0},{"$f":"HLOOKUP(AI381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI382","v":0},{"$f":"HLOOKUP(AJ381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ382","v":0},{"$f":"HLOOKUP(AK381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK382","v":0},{"$f":"HLOOKUP(AL381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL382","v":0},{"$f":"HLOOKUP(AM381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM382","v":0},{"$f":"HLOOKUP(AN381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN382","v":0},{"$f":"HLOOKUP(AO381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO382","v":0},{"$f":"HLOOKUP(AP381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP382","v":0},{"$f":"HLOOKUP(AQ381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ382","v":0},{"$f":"HLOOKUP(AR381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR382","v":0},{"$f":"HLOOKUP(AS381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS382","v":0},{"$f":"HLOOKUP(AT381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT382","v":0},{"$f":"HLOOKUP(AU381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU382","v":0},{"$f":"HLOOKUP(AV381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV382","v":0},{"$f":"HLOOKUP(AW381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW382","v":0},{"$f":"HLOOKUP(AX381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX382","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF382","v":0},{"$f":"HLOOKUP(BG381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG382","v":0},{"$f":"HLOOKUP(BH381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH382","v":0},{"$f":"HLOOKUP(BI381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI382","v":0},{"$f":"HLOOKUP(BJ381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ382","v":0},{"$f":"HLOOKUP(BK381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK382","v":0},{"$f":"HLOOKUP(BL381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL382","v":0},{"$f":"HLOOKUP(BM381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM382","v":0},{"$f":"HLOOKUP(BN381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN382","v":0},{"$f":"HLOOKUP(BO381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO382","v":0},{"$f":"HLOOKUP(BP381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP382","v":0},{"$f":"HLOOKUP(BQ381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ382","v":0},{"$f":"HLOOKUP(BR381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR382","v":0},{"$f":"HLOOKUP(BS381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS382","v":0},{"$f":"HLOOKUP(BT381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT382","v":0},{"$f":"HLOOKUP(BU381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU382","v":0},{"$f":"HLOOKUP(BV381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV382","v":0},{"$f":"HLOOKUP(BW381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW382","v":0},{"$f":"HLOOKUP(BX381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX382","v":0},{"$f":"HLOOKUP(BY381,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY382","v":0}]
[null,"B&O Tax",null,{"$f":"D384*0.00275","v":24018.394416538627},{"$f":"E384*0.00275","v":23898.302444455938},23778.810932233657,23659.916877572487,23541.617293184623,23423.909206718701,23306.78966068511,23190.25571238168,23074.304433819776,22958.932911650674,22844.138247092418,22729.917555856959,22616.267968077671,22503.186628237287,22390.670695096098,22278.717341620617,22167.323754912512,22056.487136137952,21946.20470045726,21836.473676954975,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF384*0.00275","v":2204.9533146394187},{"$f":"BG384*0.00275","v":2193.928548066222},2182.958905325891,2172.0441107992615,2161.183890245265,2150.3779707940389,2139.6260809400683,2128.9279505353679,2118.2833107826914,2107.691894228778,2097.1534347576335,2086.6676675838457,2076.2343292459259,2065.8531575996967,2055.5238918116979,2045.2462723526396,2035.0200409908764,2024.8449407859221,2014.7207160819928,2004.6471125015828]
[null,"Property Tax",null,{"$f":"C411*$B$8","v":895323.92374613765},{"$f":"D411*$B$8","v":845436.90448937041},798329.56599876878,753847.02579634741,711843.03138144745,672179.47937254247,634725.96144223213,599359.33555252012,565963.32108065649,534428.11650437361,504650.03838951798,476531.18049311655,449979.09186105774,424906.47286201461,401230.88815821224,378874.49566932576,357763.79063838004,337829.36395817494,319005.67396364565,301230.83093984326,null,null,null,null,null,"Property Tax",null,{"$f":"AD411*$B$8","v":895323.92374613765},{"$f":"AE411*$B$8","v":845436.90448937041},798329.56599876878,753847.02579634741,711843.03138144745,672179.47937254247,634725.96144223213,599359.33555252012,565963.32108065649,534428.11650437361,504650.03838951798,476531.18049311655,449979.09186105774,424906.47286201461,401230.88815821224,378874.49566932576,357763.79063838004,337829.36395817494,319005.67396364565,301230.83093984326,null,null,null,null,null,"Property Tax",null,{"$f":"BE411*$B$8","v":86174.927660565765},{"$f":"BF411*$B$8","v":81373.30205710193},76839.220727381515,72557.776232898454,68514.891770464339,64697.274889607223,61092.373788814853,57688.336046930068,54473.969654013192,51438.706213545971,48572.566194991115,45866.126122462483,43310.487591626814,40897.248012968914,38618.472985227934,36466.670208172603,34434.764848944076,32516.076280974343,30704.296119000894,28993.467477959915]
[null,"Total Operating Costs",null,{"$f":"SUM(D386:D389)","v":2224885.3419770608},2200989.091224499,2180395.3389074886,2162959.6438899357,2148546.4039149685,2137028.3789244043,2128286.2412549634,2122208.1512199892,2118689.3566686651,2117631.8151932973,2118943.8377294289,2122539.7523636483,2128339.5872301036,2136268.7714392394,2146257.8530412754,2158242.2330826735,2172161.914866454,2187961.2675769371,2205588.8034763797,2224996.9679253204,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE386:AE389)","v":2200866.9475605227},2177090.7887800434,2156616.5279752552,2139299.7270123633,2125004.7866217839,2113604.4697176856,2104979.4515942782,2099017.8955076076,2095615.0522348452,2094672.8822816466,2096099.6994823362,2099809.8348077913,2105723.3192620259,2113765.584811002,2123867.1823461792,2135963.5157410526,2149994.5911115413,2165904.7804407994,2183642.5987759228,2203160.4942483655,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF386:BF389)","v":175416.08256283085},172344.15622454634,169574.64376447318,167093.33375809877,164886.85934339868,162942.65221674414,161248.89921322468,159794.50132780458,158569.03504174179,157562.71582625961,156766.36370260332,156171.37074435796,155769.67041427063,155553.70863383447,155516.41648957078,155651.18448530702,155951.83825481235,156412.61565393518,157028.14515590135,157793.42547769635]
[]
[null,"EBITDA",null,{"$f":"D384-D390","v":6509076.264036986},{"$f":"E384-E390","v":6489302.7067594789},6466445.0000865692,6440646.4934091512,6412041.7026976226,6380756.7871551244,6346909.9989941679,6310612.1078278953,6271966.8010839811,6231071.0617705844,6188015.5248496328,6142884.8134025186,6095757.8557072319,6046708.1842834102,5995804.217902761,5943109.527506642,5888683.0869199149,5832579.5092005003,5774849.2694171704,5715538.9146037614,null,null,null,null,null,"EBITDA",null,{"$f":"AE384-AE390","v":6594059.5464800131},{"$f":"AF384-AF390","v":6573861.0727902912},6550580.5742872264,6524361.3897388047,6495338.0245456295,6463636.6273938902,6429375.440031739,6392665.2216602787,6353609.6493472029,6312305.6957924906,6268843.9857014306,6223309.1319500562,6175780.0526620336,6126330.2702534366,6075028.193442937,6021937.3831691183,5967116.8033040781,5910621.0570027418,5852500.6094803996,5792801.9979666751,null,null,null,null,null,"EBITDA",null,{"$f":"BF384-BF390","v":626385.12276059424},{"$f":"BG384-BG390","v":625448.04307226161},624228.59453585092,622740.88835072366,620998.1916548796,619012.97352654277,616796.94840134575,614361.11704869289,611715.80524287326,608870.70025693241,605834.88530017249,602616.87201340415,599224.63112970255,595665.62140241894,591946.81689650135,588074.73273383477,584055.44937823364,579894.63554094569,575597.56978300516,571169.16088651563]
[null,"Before Tax Earnings",null,{"$f":"D392-D412-D402","v":-14124505.031543933},{"$f":"E392-E394-E412","v":-22064796.649821077},-10666014.613861766,-3838829.2749598473,-3867434.065671376,1241018.9029706251,6346909.9989941679,6310612.1078278953,6271966.8010839811,6231071.0617705844,6188015.5248496328,6142884.8134025186,6095757.8557072319,6046708.1842834102,5995804.217902761,5943109.527506642,5888683.0869199149,5832579.5092005003,5774849.2694171704,5715538.9146037614,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE392-AE412-AE402","v":-13235355.098250555},{"$f":"AF392-AF394-AF412","v":-20643986.209092293},-9780127.7948423233,-3274063.6317389244,-3303086.9969320996,1564424.1166550256,6429375.440031739,6392665.2216602787,6353609.6493472029,6312305.6957924906,6268843.9857014306,6223309.1319500562,6175780.0526620336,6126330.2702534366,6075028.193442937,6021937.3831691183,5967116.8033040781,5910621.0570027418,5852500.6094803996,5792801.9979666751,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF392-BF412-BF402","v":-1282196.0367947235},{"$f":"BG392-BG394-BG412","v":-1994269.7578089375},-947602.08599286876,-320357.51996650803,-322100.21666235209,147463.76936792693,616796.94840134575,614361.11704869289,611715.80524287326,608870.70025693241,605834.88530017249,602616.87201340415,599224.63112970255,595665.62140241894,591946.81689650135,588074.73273383477,584055.44937823364,579894.63554094569,575597.56978300516,571169.16088651563]
[null,"ITC",null,{"$f":"-C398*0.1","v":8953239.2374613769},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD398*0.1","v":8953239.2374613769},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE398*0.1","v":861749.27660565777},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D393*$B$6-D394","v":-11919385.294085603},-4633607.296462426,-2239863.0689109708,-806154.14774156793,-812161.15379098896,260613.96962383125,1332851.0997887752,1325228.5426438579,1317113.0282276359,1308524.9229718228,1299483.2602184229,1290005.810814529,1280109.1496985187,1269808.718699516,1259118.8857595797,1248053.0007763947,1236623.448253182,1224841.6969321051,1212718.3465776057,1200263.1720667898,null,null,null,null,null,"Federal Tax",null,{"$f":"AE393*$B$6-AE394","v":-11732663.808093993},-4335237.1039093817,-2053826.8369168879,-687553.36266517406,-693648.26935574086,328529.06449755537,1350168.8424066652,1342459.6965486584,1334258.0263629125,1325584.196116423,1316457.2369973003,1306894.9177095117,1296913.811059027,1286529.3567532217,1275755.9206230168,1264606.8504655147,1253094.5286938564,1241230.4219705758,1229025.1279908838,1216488.4195730018,null,null,null,null,null,"Federal Tax",null,{"$f":"BF393*$B$6-BF394","v":-1131010.4443325498},-418796.64913987683,-198996.43805850242,-67275.079192966688,-67641.045499093932,30967.391567264654,129527.35916428261,129015.83458022551,128460.31910100338,127862.8470539558,127225.32591303621,126549.54312281487,125837.17253723754,125089.78049450797,124308.83154826528,123495.6938741053,122651.64436942906,121777.87346359859,120875.48965443108,119945.52378616828]
[]
[]
[{"$f":"IRR(C398:X398,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D381,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-89532392.374613762},{"$f":"D392-D395","v":18428461.55812259},11122910.003221905,8706308.0689975396,7246800.6411507195,7224202.8564886115,6120142.8175312933,5014058.8992053922,4985383.5651840372,4954853.7728563454,4922546.1387987621,4888532.2646312099,4852879.0025879899,4815648.7060087137,4776899.4655838944,4736685.332143181,4695056.5267302468,4652059.6386667332,4607737.812268395,4562130.9228395652,4515275.7425369713,{"$f":"C398*-0.3","v":26859717.712384127},null,null,null,{"$f":"IRR(AD398:AY398,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE381,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-89532392.374613762},{"$f":"AE392-AE395","v":18326723.354574006},10909098.176699672,8604407.4112041146,7211914.7524039783,7188986.2939013708,6135107.5628963346,5079206.597625074,5050205.5251116203,5019351.6229842901,4986721.4996760674,4952386.7487041298,4916414.2142405445,4878866.2416030066,4839800.9135002149,4799272.2728199204,4757330.5327036036,4714022.2746102214,4669390.6350321658,4623475.4814895159,4576313.5783936735,{"$f":"AD398*-0.3","v":26859717.712384127},null,null,null,{"$f":"IRR(BE398:BZ398,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF381,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8617492.7660565767},{"$f":"BF392-BF395","v":1757395.5670931442},1044244.6922121384,823225.03259435331,690015.96754369035,688639.23715397355,588045.58195927809,487269.58923706313,485345.28246846737,483255.48614186991,481007.85320297664,478609.55938713625,476067.3288905893,473387.45859246503,470575.84090791096,467637.98534823605,464579.03885972948,461403.80500880454,458116.76207734708,454722.0801285741,451223.63710034732,{"$f":"BE398*-0.3","v":2585247.8298169728}]
[{"$f":"IRR(C399:X399,0.1)","v":8.6432076148294401E-2},"ROE",{"$f":"-C418","v":-9837420.6978284903},{"$f":"D398-D402-D404-D413-D394","v":1254342.9476736039},653395.30590357631,635337.71763197798,614956.89735681796,592359.11269471049,567644.02941613691,540905.06676898059,512229.73274762556,481699.94041993376,449392.30636235047,415378.43219479825,379725.17015157826,342494.87357230205,303745.63314748276,263531.49970676936,221902.6942938352,178905.80623032153,134583.97983198334,88977.090403153561,42121.910100559704,{"$f":"X398","v":26859717.712384127},null,null,null,{"$f":"IRR(AD399:AY399,0.1)","v":8.6760171598283531E-2},"ROE",{"$f":"-AD418","v":-9946800.330190422},{"$f":"AE398-AE402-AE404-AE413-AE394","v":1278252.0357045624},670460.62184335105,652069.02802593121,631355.87223267648,608427.41373006953,583383.30998019478,556316.97196409572,527315.89945064206,496461.99732331187,463831.87401508912,429497.12304315157,393524.58857956622,355976.61594202835,316911.28783923667,276382.64715894219,234440.90704262536,191132.64894924313,146501.00937118754,100585.85582853761,53423.952732695267,{"$f":"AY398","v":26859717.712384127},null,null,null,{"$f":"IRR(BE399:BZ399,0.1)","v":8.6213057167333407E-2},"ROE",{"$f":"-BE418","v":-957379.53178082837},{"$f":"BF398-BF402-BF404-BF413-BF394","v":116480.20265195961},58775.82755721733,57812.463213452895,56637.175327202393,55260.444937485619,53692.122616099456,51941.462767193851,50017.155998598086,47927.359672000632,45679.726733107382,43281.432917266968,40739.202420720016,38059.332122595748,35247.714438041672,32309.858878366766,29250.912389860197,26075.678538935259,22788.635607477801,19393.953658704821,15895.510630478035,{"$f":"BZ398","v":2585247.8298169728}]
[]
[]
[null,"Interest",null,{"$f":"C405*$B$7","v":2787269.1977180722},2702974.9659821554,2614466.0226594424,2521531.6321705938,2423950.5221573031,2321490.3566433475,2213907.1828536945,2100944.8503745585,1982334.4012714659,1857793.4297132187,1727025.4095770591,1589718.9884340914,1445547.2462339755,1294166.9169238536,1135217.5711482258,968320.7580838165,793079.10436618666,609075.3679626754,415871.44473898853,213007.32535411741,null,null,null,null,null,"Interest",null,{"$f":"AD405*$B$7","v":2818260.0935539529},2733028.6169486018,2643535.5665129833,2549567.8635555836,2450901.7754503135,2347302.3829397801,2238523.0208037202,2124304.6905608573,2004375.443805851,1878449.7347130948,1746227.7401657004,1607394.6458909365,1461619.8969024345,1308556.4104645073,1147839.7497046837,979087.25590686896,801897.13741916348,615847.51300707273,420495.40737437748,215375.69646004742,null,null,null,null,null,"Interest",null,{"$f":"BE405*$B$7","v":271257.53400456806},263054.00438130298,254440.29827687467,245395.90686722493,235899.29588709271,225927.85435795385,215457.84075235808,204464.32646648254,192921.13646631321,180800.78696613541,168074.41999094872,154711.73466700269,140680.91507685938,125948.55450720887,110479.57590907585,94237.148381036182,77182.599476594522,59275.32312693078,40472.682959783859,20729.910784279589]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C417)","v":4473153.8324364116},{"$f":"-PMT($B$7,20,$C417)","v":4473153.8324364116},4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,4473153.8324364116,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD417)","v":4522889.6256609783},4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,4522889.6256609783,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE417)","v":435328.12646986928},435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928,435328.12646986928]
[null,"Sinking Fund",null,{"$f":"D403-D402","v":1685884.6347183394},1770178.8664542562,1858687.8097769693,1951622.2002658178,2049203.3102791086,2151663.4757930641,2259246.6495827171,2372208.9820618532,2490819.4311649455,2615360.4027231932,2746128.4228593525,2883434.8440023204,3027606.5862024361,3178986.9155125581,3337936.2612881856,3504833.074352595,3680074.7280702251,3864078.4644737365,4057282.3876974229,4260146.5070822947,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE403-AE402","v":1704629.5321070254},1789861.0087123765,1879354.059147995,1973321.7621053946,2071987.8502106648,2175587.2427211981,2284366.604857258,2398584.935100121,2518514.1818551272,2644439.8909478835,2776661.8854952781,2915494.979770042,3061269.7287585437,3214333.2151964707,3375049.8759562946,3543802.3697541095,3720992.488241815,3907042.1126539055,4102394.2182866009,4307513.9292009305,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF403-BF402","v":164070.59246530122},172274.12208856631,180887.82819299461,189932.21960264436,199428.83058277657,209400.27211191543,219870.2857175112,230863.80000338674,242406.99000355607,254527.33950373388,267253.70647892053,280616.39180286659,294647.21139300987,309379.57196266041,324848.55056079343,341090.9780888331,358145.52699327475,376052.80334293848,394855.4435100854,414598.2156855897]
[null,"Mortgage Balance",{"$f":"C417","v":55745383.954361439},{"$f":"C405-D404","v":54059499.319643103},52289320.453188844,50430632.643411875,48479010.443146057,46429807.132866949,44278143.657073885,42018897.007491171,39646688.025429316,37155868.594264373,34540508.19154118,31794379.768681828,28910944.924679507,25883338.338477071,22704351.422964513,19366415.161676329,15861582.087323733,12181507.359253507,8317428.8947797706,4260146.5070823478,5.3085386753082275E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD417","v":56365201.871079057},{"$f":"AD405-AE404","v":54660572.338972032},52870711.330259658,50991357.271111667,49018035.509006269,46946047.658795603,44770460.416074403,42486093.811217144,40087508.876117021,37568994.694261894,34924554.803314008,32147892.917818729,29232397.938048687,26171128.209290143,22956794.994093671,19581745.118137378,16037942.748383269,12316950.260141455,8409908.1474875491,4307513.9292009482,1.7695128917694092E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE417","v":5425150.6800913606},{"$f":"BE405-BF404","v":5261080.0876260595},5088805.9655374931,4907918.1373444982,4717985.9177418537,4518557.0871590767,4309156.8150471617,4089286.5293296506,3858422.729326264,3616015.739322708,3361488.3998189741,3094234.6933400538,2813618.3015371873,2518971.0901441774,2209591.5181815168,1884742.9676207234,1543651.9895318903,1185506.4625386156,809453.65919567714,414598.21568559174,2.0372681319713593E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C398)/20","v":4476619.6187306885},{"$f":"-($C398)/20","v":4476619.6187306885},4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D408:D408)","v":4476619.6187306885},{"$f":"SUM($D408:E408)","v":8953239.2374613769},{"$f":"SUM($D408:F408)","v":13429858.856192065},{"$f":"SUM($D408:G408)","v":17906478.474922754},{"$f":"SUM($D408:H408)","v":22383098.09365344},{"$f":"SUM($D408:I408)","v":26859717.712384127},{"$f":"SUM($D408:J408)","v":31336337.331114814},{"$f":"SUM($D408:K408)","v":35812956.9498455},{"$f":"SUM($D408:L408)","v":40289576.568576187},{"$f":"SUM($D408:M408)","v":44766196.187306874},{"$f":"SUM($D408:N408)","v":49242815.80603756},{"$f":"SUM($D408:O408)","v":53719435.424768247},{"$f":"SUM($D408:P408)","v":58196055.043498933},{"$f":"SUM($D408:Q408)","v":62672674.66222962},{"$f":"SUM($D408:R408)","v":67149294.280960307},{"$f":"SUM($D408:S408)","v":71625913.899691001},{"$f":"SUM($D408:T408)","v":76102533.518421695},{"$f":"SUM($D408:U408)","v":80579153.137152389},{"$f":"SUM($D408:V408)","v":85055772.755883083},{"$f":"SUM($D408:W408)","v":89532392.374613777},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE408:AE408)","v":5109505.3562543998},{"$f":"SUM($AE408:AF408)","v":10219010.7125088},{"$f":"SUM($AE408:AG408)","v":15328516.0687632},{"$f":"SUM($AE408:AH408)","v":20438021.425017599},{"$f":"SUM($AE408:AI408)","v":25547526.781271998},{"$f":"SUM($AE408:AJ408)","v":30657032.137526397},{"$f":"SUM($AE408:AK408)","v":35766537.493780799},{"$f":"SUM($AE408:AL408)","v":40876042.850035198},{"$f":"SUM($AE408:AM408)","v":45985548.206289597},{"$f":"SUM($AE408:AN408)","v":51095053.562543996},{"$f":"SUM($AE408:AO408)","v":56204558.918798395},{"$f":"SUM($AE408:AP408)","v":61314064.275052793},{"$f":"SUM($AE408:AQ408)","v":66423569.631307192},{"$f":"SUM($AE408:AR408)","v":71533074.987561598},{"$f":"SUM($AE408:AS408)","v":76642580.343815997},{"$f":"SUM($AE408:AT408)","v":81752085.700070396},{"$f":"SUM($AE408:AU408)","v":86861591.056324795},{"$f":"SUM($AE408:AV408)","v":91971096.412579194},{"$f":"SUM($AE408:AW408)","v":97080601.768833593},{"$f":"SUM($AE408:AX408)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF408:BF408)","v":491789.89053948614},{"$f":"SUM($BF408:BG408)","v":983579.78107897227},{"$f":"SUM($BF408:BH408)","v":1475369.6716184583},{"$f":"SUM($BF408:BI408)","v":1967159.5621579445},{"$f":"SUM($BF408:BJ408)","v":2458949.4526974307},{"$f":"SUM($BF408:BK408)","v":2950739.3432369167},{"$f":"SUM($BF408:BL408)","v":3442529.2337764027},{"$f":"SUM($BF408:BM408)","v":3934319.1243158886},{"$f":"SUM($BF408:BN408)","v":4426109.0148553746},{"$f":"SUM($BF408:BO408)","v":4917898.9053948605},{"$f":"SUM($BF408:BP408)","v":5409688.7959343465},{"$f":"SUM($BF408:BQ408)","v":5901478.6864738325},{"$f":"SUM($BF408:BR408)","v":6393268.5770133184},{"$f":"SUM($BF408:BS408)","v":6885058.4675528044},{"$f":"SUM($BF408:BT408)","v":7376848.3580922903},{"$f":"SUM($BF408:BU408)","v":7868638.2486317763},{"$f":"SUM($BF408:BV408)","v":8360428.1391712623},{"$f":"SUM($BF408:BW408)","v":8852218.0297107492},{"$f":"SUM($BF408:BX408)","v":9344007.9202502351},{"$f":"SUM($BF408:BY408)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C398-D409","v":85055772.755883068},80579153.137152389,76102533.518421695,71625913.899691015,67149294.280960321,62672674.662229635,58196055.043498948,53719435.424768262,49242815.806037575,44766196.187306888,40289576.568576202,35812956.949845515,31336337.331114829,26859717.712384142,22383098.093653455,17906478.474922761,13429858.856192067,8953239.2374613732,4476619.6187306792,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD398-AE409","v":84422887.018359363},79313381.662104964,74203876.305850565,69094370.949596167,63984865.593341768,58875360.237087369,53765854.880832963,48656349.524578564,43546844.168324165,38437338.812069766,33327833.455815367,28218328.099560969,23108822.74330657,17999317.387052163,12889812.030797765,7780306.6745433658,2670801.318288967,-2438704.0379654318,-7548209.3942198306,-12657714.750474229,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE398-BF409","v":8125702.8755170908},7633912.9849776048,7142123.0944381189,6650333.203898632,6158543.313359146,5666753.42281966,5174963.5322801741,4683173.6417406881,4191383.7512012022,3699593.8606617162,3207803.9701222302,2716014.0795827443,2224224.1890432583,1732434.2985037724,1240644.4079642864,748854.51742480043,257064.62688531447,-234725.26365417242,-726515.15419365838,-1218305.0447331443]
[null,"Prop. Tax Value",{"$f":"-C398","v":89532392.374613762},{"$f":"C411/(($C411/$X411)^(1/21))","v":84543690.448937044},{"$f":"D411/(($C411/$X411)^(1/21))","v":79832956.599876881},75384702.579634741,71184303.138144746,67217947.93725425,63472596.144223213,59935933.555252008,56596332.108065642,53442811.650437362,50465003.838951796,47653118.049311653,44997909.186105773,42490647.286201462,40123088.815821223,37887449.566932574,35776379.063838005,33782936.395817496,31900567.396364562,30123083.093984324,28444639.363702759,{"$f":"X398","v":26859717.712384127},null,null,null,null,"Prop. Tax Value",{"$f":"-AD398","v":89532392.374613762},{"$f":"AD411/(($AD411/$AY411)^(1/21))","v":84543690.448937044},{"$f":"AE411/(($AD411/$AY411)^(1/21))","v":79832956.599876881},75384702.579634741,71184303.138144746,67217947.93725425,63472596.144223213,59935933.555252008,56596332.108065642,53442811.650437362,50465003.838951796,47653118.049311653,44997909.186105773,42490647.286201462,40123088.815821223,37887449.566932574,35776379.063838005,33782936.395817496,31900567.396364562,30123083.093984324,28444639.363702759,{"$f":"AY398","v":26859717.712384127},null,null,null,null,"Prop. Tax Value",{"$f":"-BE398","v":8617492.7660565767},{"$f":"BE411/(($BE411/$BZ411)^(1/21))","v":8137330.2057101922},{"$f":"BF411/(($BE411/$BZ411)^(1/21))","v":7683922.0727381511},7255777.623289845,6851489.1770464331,6469727.4889607225,6109237.3788814852,5768833.6046930067,5447396.9654013189,5143870.6213545967,4857256.6194991115,4586612.6122462479,4331048.7591626812,4089724.8012968912,3861847.2985227932,3646667.0208172603,3443476.4848944079,3251607.6280974341,3070429.6119000893,2899346.7477959916,2737796.538756391,{"$f":"BZ398","v":2585247.8298169728}]
[null,"Tax Dep",null,{"$f":"($C234*0.95)*-D$4","v":17846312.097862847},28554099.356580555,17132459.613948334,10279475.768368999,10279475.768368999,5139737.8841844993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD398*0.95)*-D$4","v":17011154.551176615},27217847.281882584,16330708.36912955,9798425.0214777291,9798425.0214777291,4899212.5107388645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE398*0.95)*-D$4","v":1637323.6255507497},2619717.8008811991,1571830.6805287197,943098.40831723169,943098.40831723169,471549.20415861584]
[null,"After Tax Dep. Value",null,{"$f":"D412*$B$6","v":3747725.5405511977},5996360.864881916,3597816.51892915,2158689.9113574894,2158689.9113574894,1079344.9556787447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE412*$B$6","v":3572342.4557470889},5715747.9291953426,3429448.7575172051,2057669.2545103231,2057669.2545103231,1028834.6272551615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF412*$B$6","v":343837.96136565745},550140.73818505183,330084.44291103113,198050.66574661864,198050.66574661864,99025.332873309322]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D413:I413)","v":15582074.416385164},{"$f":"C415/C419","v":0.17403840110948879},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE413:AJ413)","v":14852876.867305599},{"$f":"AD415/AD419","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF413:BK413)","v":1429589.3984781648},{"$f":"BE415/BE419","v":0.16589389017060407}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D394:W394)","v":8367513.3060386693},{"$f":"C416/C419","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE394:AX394)","v":8367513.3060386693},{"$f":"AD416/AD419","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF394:BY394)","v":805373.15570622217},{"$f":"BE416/BE419","v":9.3457943925233655E-2}]
[0.85,"Debt",{"$f":"(C419-C415-C416)*$A417","v":55745383.954361439},{"$f":"C417/C419","v":0.62262810672048596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD419-AD415-AD416)*$A417","v":56365201.871079057},{"$f":"AD417/AD419","v":0.62955094101853781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE419-BE415-BE416)*$A417","v":5425150.6800913606},{"$f":"BE417/BE419","v":0.62955094101853781}]
[0.15,"Equity",{"$f":"(C419-C415-C416)*$A418","v":9837420.6978284903},{"$f":"C418/C419","v":0.10987554824479165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD419-AD415-AD416)*$A418","v":9946800.330190422},{"$f":"AD418/AD419","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE419-BE415-BE416)*$A418","v":957379.53178082837},{"$f":"BE418/BE419","v":0.11109722488562433}]
[null,"Total",{"$f":"-C398","v":89532392.374613762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD398","v":89532392.374613762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE398","v":8617492.7660565767}]
[null,"Check",{"$f":"SUM(C415:C418)-C419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD415:AD418)-AD419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE415:BE418)-BE419","v":0}]
[null,"2032 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,"2032 Southern NW 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,"2032 Small Solar"]
[null,"Year",null,2032,{"$f":"D422+1","v":2033},{"$f":"E422+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,null,null,"Year",null,2032,{"$f":"AE422+1","v":2033},{"$f":"AF422+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,null,null,"Year",null,2032,{"$f":"BF422+1","v":2033},{"$f":"BG422+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D422-$D$12)","v":243712.16096252468},{"$f":"D423*(1-'Resource Options'!$AA$22)","v":242493.60015771206},{"$f":"E423*(1-'Resource Options'!$AA$22)","v":241281.1321569235},{"$f":"F423*(1-'Resource Options'!$AA$22)","v":240074.72649613887},{"$f":"G423*(1-'Resource Options'!$AA$22)","v":238874.35286365819},{"$f":"H423*(1-'Resource Options'!$AA$22)","v":237679.9810993399},{"$f":"I423*(1-'Resource Options'!$AA$22)","v":236491.58119384319},{"$f":"J423*(1-'Resource Options'!$AA$22)","v":235309.12328787398},{"$f":"K423*(1-'Resource Options'!$AA$22)","v":234132.57767143461},{"$f":"L423*(1-'Resource Options'!$AA$22)","v":232961.91478307743},{"$f":"M423*(1-'Resource Options'!$AA$22)","v":231797.10520916205},{"$f":"N423*(1-'Resource Options'!$AA$22)","v":230638.11968311624},{"$f":"O423*(1-'Resource Options'!$AA$22)","v":229484.92908470065},{"$f":"P423*(1-'Resource Options'!$AA$22)","v":228337.50443927714},{"$f":"Q423*(1-'Resource Options'!$AA$22)","v":227195.81691708075},{"$f":"R423*(1-'Resource Options'!$AA$22)","v":226059.83783249534},{"$f":"S423*(1-'Resource Options'!$AA$22)","v":224929.53864333287},{"$f":"T423*(1-'Resource Options'!$AA$22)","v":223804.89095011621},{"$f":"U423*(1-'Resource Options'!$AA$22)","v":222685.86649536563},{"$f":"V423*(1-'Resource Options'!$AA$22)","v":221572.43716288879},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D422-$D$12)","v":270791.28995836078},{"$f":"AE423*(1-'Resource Options'!$AA$22)","v":269437.33350856899},{"$f":"AF423*(1-'Resource Options'!$AA$22)","v":268090.14684102614},{"$f":"AG423*(1-'Resource Options'!$AA$22)","v":266749.69610682101},{"$f":"AH423*(1-'Resource Options'!$AA$22)","v":265415.94762628688},{"$f":"AI423*(1-'Resource Options'!$AA$22)","v":264088.86788815545},{"$f":"AJ423*(1-'Resource Options'!$AA$22)","v":262768.42354871467},{"$f":"AK423*(1-'Resource Options'!$AA$22)","v":261454.5814309711},{"$f":"AL423*(1-'Resource Options'!$AA$22)","v":260147.30852381623},{"$f":"AM423*(1-'Resource Options'!$AA$22)","v":258846.57198119714},{"$f":"AN423*(1-'Resource Options'!$AA$22)","v":257552.33912129115},{"$f":"AO423*(1-'Resource Options'!$AA$22)","v":256264.57742568469},{"$f":"AP423*(1-'Resource Options'!$AA$22)","v":254983.25453855627},{"$f":"AQ423*(1-'Resource Options'!$AA$22)","v":253708.33826586348},{"$f":"AR423*(1-'Resource Options'!$AA$22)","v":252439.79657453415},{"$f":"AS423*(1-'Resource Options'!$AA$22)","v":251177.59759166147},{"$f":"AT423*(1-'Resource Options'!$AA$22)","v":249921.70960370317},{"$f":"AU423*(1-'Resource Options'!$AA$22)","v":248672.10105568464},{"$f":"AV423*(1-'Resource Options'!$AA$22)","v":247428.74055040622},{"$f":"AW423*(1-'Resource Options'!$AA$22)","v":246191.59684765417},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D422-$D$12)","v":11282.970414931699},{"$f":"BF423*(1-'Resource Options'!$AA$22)","v":11226.55556285704},{"$f":"BG423*(1-'Resource Options'!$AA$22)","v":11170.422785042754},{"$f":"BH423*(1-'Resource Options'!$AA$22)","v":11114.570671117541},{"$f":"BI423*(1-'Resource Options'!$AA$22)","v":11058.997817761952},{"$f":"BJ423*(1-'Resource Options'!$AA$22)","v":11003.702828673142},{"$f":"BK423*(1-'Resource Options'!$AA$22)","v":10948.684314529777},{"$f":"BL423*(1-'Resource Options'!$AA$22)","v":10893.940892957127},{"$f":"BM423*(1-'Resource Options'!$AA$22)","v":10839.471188492342},{"$f":"BN423*(1-'Resource Options'!$AA$22)","v":10785.273832549879},{"$f":"BO423*(1-'Resource Options'!$AA$22)","v":10731.34746338713},{"$f":"BP423*(1-'Resource Options'!$AA$22)","v":10677.690726070194},{"$f":"BQ423*(1-'Resource Options'!$AA$22)","v":10624.302272439843},{"$f":"BR423*(1-'Resource Options'!$AA$22)","v":10571.180761077645},{"$f":"BS423*(1-'Resource Options'!$AA$22)","v":10518.324857272257},{"$f":"BT423*(1-'Resource Options'!$AA$22)","v":10465.733232985896},{"$f":"BU423*(1-'Resource Options'!$AA$22)","v":10413.404566820967},{"$f":"BV423*(1-'Resource Options'!$AA$22)","v":10361.337543986863},{"$f":"BW423*(1-'Resource Options'!$AA$22)","v":10309.530856266929},{"$f":"BX423*(1-'Resource Options'!$AA$22)","v":10257.983201985595}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M43","v":36.190478685651946},{"$f":"D424","v":36.190478685651946},{"$f":"E424","v":36.190478685651946},36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,36.190478685651946,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P43","v":32.666560455411727},{"$f":"AE424","v":32.666560455411727},{"$f":"AF424","v":32.666560455411727},32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,32.666560455411727,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S43","v":71.414910436282},{"$f":"BF424","v":71.414910436282},{"$f":"BG424","v":71.414910436282},71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282,71.414910436282]
[null,"Revenue",null,{"$f":"D424*D423","v":8820059.7667484265},8775959.4679146837,8732079.6705751102,8688419.2722222339,8644977.1758611239,8601752.2899818178,8558743.528531909,8515949.8108892497,8473370.0618348029,8431003.2115256283,8388848.1954680011,8346903.9544906607,8305169.4347182075,8263643.5875446163,8222325.3696068926,8181213.742758858,8140307.6740450636,8099606.1356748389,8059108.1049964642,8018812.5644714823,null,null,null,null,null,"Revenue",null,{"$f":"AE424*AE423","v":8845820.0442237183},8801590.9440026004,8757582.9892825875,8713795.0743361749,8670226.0989644937,8626874.96846967,8583740.5936273225,8540821.8906591851,8498117.7812058888,8455627.1922998596,8413349.0563383605,8371282.3110566679,8329425.8995013852,8287778.7700038776,8246339.8761538574,8205108.1767730881,8164082.6358892228,8123262.2227097768,8082645.9115962274,8042232.6820382457,null,null,null,null,null,"Revenue",null,{"$f":"BF424*BF423","v":805772.32163756678},801743.460029379,797734.74272923206,793746.06901558593,789777.33867050789,785828.45197715529,781899.30971726961,777989.81316868321,774099.86410283984,770229.36478232557,766378.21795841388,762546.32686862175,758733.59523427871,754939.92725810735,751165.22762181691,747409.40148370783,743672.35447628936,739953.99270390789,736254.22274038836,732572.9516266865]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(E422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(F422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(G422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(H422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(I422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(J422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(K422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(L422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(M422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(N422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(O422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(P422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(Q422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(R422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(S422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(T422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(U422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(V422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(W422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1331653.8842906728},{"$f":"HLOOKUP(AF422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(AG422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AH422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AI422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AJ422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AK422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AL422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AM422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AN422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AO422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AP422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AQ422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AR422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AS422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AT422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AU422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AV422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AW422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AX422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":88776.925619378191},{"$f":"HLOOKUP(BG422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":90552.464131765766},{"$f":"HLOOKUP(BH422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BI422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BJ422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BK422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BL422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BM422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BN422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BO422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BP422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BQ422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BR422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BS422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BT422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BU422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BV422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BW422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BX422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BY422,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D423","v":0},{"$f":"HLOOKUP(E422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E423","v":0},{"$f":"HLOOKUP(F422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F423","v":0},{"$f":"HLOOKUP(G422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G423","v":0},{"$f":"HLOOKUP(H422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H423","v":0},{"$f":"HLOOKUP(I422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I423","v":0},{"$f":"HLOOKUP(J422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J423","v":0},{"$f":"HLOOKUP(K422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K423","v":0},{"$f":"HLOOKUP(L422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L423","v":0},{"$f":"HLOOKUP(M422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M423","v":0},{"$f":"HLOOKUP(N422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N423","v":0},{"$f":"HLOOKUP(O422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O423","v":0},{"$f":"HLOOKUP(P422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P423","v":0},{"$f":"HLOOKUP(Q422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q423","v":0},{"$f":"HLOOKUP(R422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R423","v":0},{"$f":"HLOOKUP(S422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S423","v":0},{"$f":"HLOOKUP(T422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T423","v":0},{"$f":"HLOOKUP(U422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U423","v":0},{"$f":"HLOOKUP(V422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V423","v":0},{"$f":"HLOOKUP(W422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W423","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE423","v":0},{"$f":"HLOOKUP(AF422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF423","v":0},{"$f":"HLOOKUP(AG422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG423","v":0},{"$f":"HLOOKUP(AH422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH423","v":0},{"$f":"HLOOKUP(AI422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI423","v":0},{"$f":"HLOOKUP(AJ422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ423","v":0},{"$f":"HLOOKUP(AK422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK423","v":0},{"$f":"HLOOKUP(AL422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL423","v":0},{"$f":"HLOOKUP(AM422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM423","v":0},{"$f":"HLOOKUP(AN422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN423","v":0},{"$f":"HLOOKUP(AO422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO423","v":0},{"$f":"HLOOKUP(AP422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP423","v":0},{"$f":"HLOOKUP(AQ422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ423","v":0},{"$f":"HLOOKUP(AR422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR423","v":0},{"$f":"HLOOKUP(AS422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS423","v":0},{"$f":"HLOOKUP(AT422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT423","v":0},{"$f":"HLOOKUP(AU422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU423","v":0},{"$f":"HLOOKUP(AV422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV423","v":0},{"$f":"HLOOKUP(AW422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW423","v":0},{"$f":"HLOOKUP(AX422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX423","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF423","v":0},{"$f":"HLOOKUP(BG422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG423","v":0},{"$f":"HLOOKUP(BH422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH423","v":0},{"$f":"HLOOKUP(BI422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI423","v":0},{"$f":"HLOOKUP(BJ422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ423","v":0},{"$f":"HLOOKUP(BK422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK423","v":0},{"$f":"HLOOKUP(BL422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL423","v":0},{"$f":"HLOOKUP(BM422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM423","v":0},{"$f":"HLOOKUP(BN422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN423","v":0},{"$f":"HLOOKUP(BO422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO423","v":0},{"$f":"HLOOKUP(BP422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP423","v":0},{"$f":"HLOOKUP(BQ422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ423","v":0},{"$f":"HLOOKUP(BR422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR423","v":0},{"$f":"HLOOKUP(BS422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS423","v":0},{"$f":"HLOOKUP(BT422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT423","v":0},{"$f":"HLOOKUP(BU422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU423","v":0},{"$f":"HLOOKUP(BV422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV423","v":0},{"$f":"HLOOKUP(BW422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW423","v":0},{"$f":"HLOOKUP(BX422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX423","v":0},{"$f":"HLOOKUP(BY422,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY423","v":0}]
[null,"B&O Tax",null,{"$f":"D425*0.00275","v":24255.16435855817},{"$f":"E425*0.00275","v":24133.888536765378},24013.219094081553,23893.152998611142,23773.68723361809,23654.818797449996,23536.544703462747,23418.861979945435,23301.767670045705,23185.258831695475,23069.332537537,22953.985874849317,22839.215945475069,22725.019865747694,22611.394766418955,22498.337792586859,22385.846103623924,22273.916873105805,22162.547288740276,22051.734552296573,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF425*0.00275","v":2215.8738845033085},{"$f":"BG425*0.00275","v":2204.7945150807923},2193.7705425053882,2182.801689792861,2171.8876813438965,2161.0282429371769,2150.2231017224913,2139.4719862138786,2128.7746262828095,2118.1307531513953,2107.5400993856379,2097.0023988887096,2086.5173868942661,2076.084799959795,2065.7043759599965,2055.3758540801964,2045.0989748097957,2034.8734799357467,2024.6991125360678,2014.5756169733877]
[null,"Property Tax",null,{"$f":"C452*$B$8","v":897705.48538330232},{"$f":"D452*$B$8","v":847685.76665531204},800453.12264432537,755852.25888496544,713736.53384492185,673967.47678767319,636414.33249966823,600953.6313850896,567468.78351473075,535849.69529427506,505992.4074916339,477798.75343322806,451176.036245408,426036.72407982743,402298.16232071299,379882.30182780599,358715.44232147798,338727.99006630352,319854.22905638878,302032.10495014308,null,null,null,null,null,"Property Tax",null,{"$f":"AD452*$B$8","v":897705.48538330232},{"$f":"AE452*$B$8","v":847685.76665531204},800453.12264432537,755852.25888496544,713736.53384492185,673967.47678767319,636414.33249966823,600953.6313850896,567468.78351473075,535849.69529427506,505992.4074916339,477798.75343322806,451176.036245408,426036.72407982743,402298.16232071299,379882.30182780599,358715.44232147798,338727.99006630352,319854.22905638878,302032.10495014308,null,null,null,null,null,"Property Tax",null,{"$f":"BE452*$B$8","v":86404.152968142866},{"$f":"BF452*$B$8","v":81589.755040573815},77043.613054516361,72750.779917677966,68697.141382573769,64869.36964081358,61254.8795030931,57841.787020814903,54618.870413292861,51575.533172074,48701.769221069786,45988.130017948213,43425.693488620527,41006.034692683403,38721.198123368638,36563.671550926345,34526.361323442274,32602.569043881736,30785.969546677439,29070.590101451293]
[null,"Total Operating Costs",null,{"$f":"SUM(D427:D430)","v":2253614.5340325334},2230106.6171685639,2209919.042954423,2192907.1671239128,2178935.211423683,2167875.7857371694,2159609.4371582186,2154024.2245192239,2151015.3169620493,2150484.6152187889,2152340.3943438455,2156496.9667090457,2162874.3641398707,2171398.0381335421,2181998.577158859,2194611.4400935541,2209176.7049077265,2225638.8317516865,2243946.4396536513,2264052.0960771325,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE427:AE430)","v":2229359.3696739753},2205972.7286317982,2185905.8238603412,2169014.0141253015,2155161.524190065,2144220.9669397194,2136072.8924547555,2130605.3625392783,2127713.5492920037,2127299.3563870932,2129271.061806309,2133542.9808341963,2140035.1481943955,2148673.0182677945,2159387.1823924398,2172113.1023009671,2186790.8588041025,2203364.9148785807,2221783.8923649113,2242000.3615248362,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF427:BF430)","v":177396.95247202436},174347.01368742037,171600.89701142278,169144.36529015991,166964.02842026055,165047.29722722049,163382.33993515474,161958.04108397471,160763.96275806054,159790.30799807995,159027.88627476705,158468.08091023483,158102.81833878063,157924.53910517436,157926.1705041104,158101.10076988395,158443.15473042699,158946.57084463595,159605.97954644836,160416.38282340422]
[]
[null,"EBITDA",null,{"$f":"D425-D431","v":6566445.2327158935},{"$f":"E425-E431","v":6545852.8507461194},6522160.6276206877,6495512.1050983211,6466041.964437441,6433876.5042446479,6399134.0913736904,6361925.5863700258,6322354.7448727535,6280518.59630684,6236507.8011241555,6190406.987781615,6142295.0705783367,6092245.5494110743,6040326.7924480336,5986602.3026653044,5931130.9691373371,5873967.3039231524,5815161.6653428134,5754760.4683943503,null,null,null,null,null,"EBITDA",null,{"$f":"AE425-AE431","v":6616460.6745497435},{"$f":"AF425-AF431","v":6595618.2153708022},6571677.1654222459,6544781.0602108734,6515064.5747744292,6482654.0015299506,6447667.701172567,6410216.5281199068,6370404.2319138851,6328327.8359127659,6284077.9945320515,6237739.3302224716,6189390.7513069902,6139105.7517360831,6086952.6937614176,6032995.074472121,5977291.7770851199,5919897.3078311961,5860862.0192313157,5800232.3205134096,null,null,null,null,null,"EBITDA",null,{"$f":"BF425-BF431","v":628375.36916554242},{"$f":"BG425-BG431","v":627396.4463419586},626133.84571780928,624601.70372542599,622813.31025024736,620781.15474993479,618516.96978211484,616031.77208470856,613335.9013447793,610439.05678424565,607350.33168364689,604078.24595838692,600630.77689549804,597015.38815293298,593239.05711770651,589308.30071382388,585229.1997458624,581007.42185927194,576648.24319394003,572156.56880328222]
[null,"Before Tax Earnings",null,{"$f":"D433-D453-D443","v":-13788994.036247745},{"$f":"E433-E435-E453","v":-21530821.964592405},-10323844.261582429,-3612090.8284235476,-3641560.9690844277,1380075.0374837136,6399134.0913736904,6361925.5863700258,6322354.7448727535,6280518.59630684,6236507.8011241555,6190406.987781615,6142295.0705783367,6092245.5494110743,6040326.7924480336,5986602.3026653044,5931130.9691373371,5873967.3039231524,5815161.6653428134,5754760.4683943503,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE433-AE453-AE443","v":-13265700.213135809},{"$f":"AF433-AF435-AF453","v":-20694628.540281586},-9802470.8879691884,-3279707.7718239864,-3309424.2572604306,1570409.5855125207,6447667.701172567,6410216.5281199068,6370404.2319138851,6328327.8359127659,6284077.9945320515,6237739.3302224716,6189390.7513069902,6139105.7517360831,6086952.6937614176,6032995.074472121,5977291.7770851199,5919897.3078311961,5860862.0192313157,5800232.3205134096,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF433-BF453-BF443","v":-1285282.6162741922},{"$f":"BG433-BG435-BG453","v":-1999289.8038895845},-949877.90442111657,-321005.34635792952,-322793.73983310815,147977.62970825704,618516.96978211484,616031.77208470856,613335.9013447793,610439.05678424565,607350.33168364689,604078.24595838692,600630.77689549804,597015.38815293298,593239.05711770651,589308.30071382388,585229.1997458624,581007.42185927194,576648.24319394003,572156.56880328222]
[null,"ITC",null,{"$f":"-C439*0.1","v":8977054.8538330235},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD439*0.1","v":8977054.8538330235},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE439*0.1","v":864041.5296814288},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D434*$B$6-D435","v":-11872743.601445049},-4521472.6125644045,-2168007.29493231,-758539.07396894495,-764727.80350772978,289815.75787157984,1343818.159188475,1336004.3731377053,1327694.4964232782,1318908.9052244364,1309666.6382360726,1299985.467434139,1289881.9648214506,1279371.5653763255,1268468.6264140869,1257186.4835597139,1245537.5035188408,1233533.1338238621,1221183.9497219909,1208499.6983628136,null,null,null,null,null,"Federal Tax",null,{"$f":"AE434*$B$6-AE435","v":-11762851.898591543},-4345871.9934591334,-2058518.8864735295,-688738.63208303717,-694979.09402469045,329786.01295762934,1354010.2172462391,1346145.4709051803,1337784.8887019157,1328948.8455416807,1319656.3788517308,1309925.2593467189,1299772.0577744679,1289212.2078645774,1278260.0656898976,1266928.9656391453,1255231.273187875,1243178.4346445512,1230781.0240385763,1218048.7873078159,null,null,null,null,null,"Federal Tax",null,{"$f":"BF434*$B$6-BF435","v":-1133950.8790990091},-419850.85881681275,-199474.35992843448,-67411.122735165191,-67786.685364952704,31075.302238733977,129888.56365424411,129366.67213778879,128800.53928240365,128192.20192469159,127543.56965356584,126856.43165126124,126132.46314805458,125373.23151211592,124580.20199471836,123754.74314990301,122898.1319466311,122011.55859044711,121096.1310707274,120152.87944868926]
[]
[]
[{"$f":"IRR(C439:X439,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D422,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-89770548.538330227},{"$f":"D433-D436","v":18439188.834160943},11067325.463310525,8690167.9225529972,7254051.1790672662,7230769.7679451704,6144060.7463730685,5055315.9321852159,5025921.2132323207,4994660.2484494755,4961609.6910824031,4926841.1628880827,4890421.520347476,4852413.1057568863,4812873.9840347487,4771858.1660339469,4729415.8191055907,4685593.4656184968,4640434.1700992901,4593977.7156208223,4546260.7700315369,{"$f":"C439*-0.3","v":26931164.561499067},null,null,null,{"$f":"IRR(AD439:AY439,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE422,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-89770548.538330227},{"$f":"AE433-AE436","v":18379312.573141284},10941490.208829936,8630196.0518957749,7233519.6922939103,7210043.66879912,6152867.9885723209,5093657.4839263279,5064071.0572147267,5032619.3432119694,4999378.9903710857,4964421.6156803202,4927814.0708757527,4889618.6935325228,4849893.5438715052,4808692.6280715205,4766066.1088329758,4722060.503897245,4676718.8731866451,4630080.9951927392,4582183.5332055939,{"$f":"AD439*-0.3","v":26931164.561499067},null,null,null,{"$f":"IRR(BE439:BZ439,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF422,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8640415.2968142871},{"$f":"BF433-BF436","v":1762326.2482645516},1047247.3051587713,825608.20564624376,692012.82646059117,690599.99561520002,589705.85251120082,488628.40612787072,486665.09994691977,484535.36206237564,482246.85485955409,479806.76203008107,477221.81430712569,474498.31374744349,471642.15664081706,468658.85512298817,465553.55756392085,462331.06779923127,458995.86326882482,455552.11212321266,452003.68935459293,{"$f":"BE439*-0.3","v":2592124.5890442859}]
[{"$f":"IRR(C440:X440,0.1)","v":8.6599334274820361E-2},"ROE",{"$f":"-C459","v":-9908885.3272131439},{"$f":"D439-D443-D445-D454-D435","v":1271421.040103117},665574.38137781341,646857.52510872157,625805.1923160525,602523.7811939572,577113.06764165149,549666.56147359498,520271.84252069984,489010.87773785461,455960.32037078217,421191.79217646178,384772.14963585511,346763.73504526541,307224.61332312785,266208.79532232601,223766.4483939698,179944.09490687586,134784.79938766919,88328.344909201376,40611.399319916032,{"$f":"X439","v":26931164.561499067},null,null,null,{"$f":"IRR(AD440:AY440,0.1)","v":8.6791631755105403E-2},"ROE",{"$f":"-AD459","v":-9973258.819068728},{"$f":"AE439-AE443-AE445-AE454-AE435","v":1285492.3205636479},675617.87807769608,656704.44861833705,635456.5255013525,611980.50200656219,586376.1491434233,558736.97186109051,529150.54514948931,497698.83114673197,464458.47830584832,429501.1036150828,392893.55881051533,354698.18146728538,314973.0318062678,273772.11600628309,231145.59676773846,187139.99183200765,141798.36112140771,95160.483127502259,47263.021140357479,{"$f":"AY439","v":26931164.561499067},null,null,null,{"$f":"IRR(BE440:BZ440,0.1)","v":8.6233962247079798E-2},"ROE",{"$f":"-BE459","v":-959926.1613353655},{"$f":"BF439-BF443-BF445-BF454-BF435","v":117046.04895395366},59157.093323868117,58159.63883079018,56949.246656807343,55536.415811416227,53931.012966169321,52142.306841591519,50179.000660640624,48049.262776096468,45760.755573274888,43320.662743801891,40735.715020846575,38012.214461164316,35156.057354537887,32172.755836708995,29067.458277641679,25844.968512952095,22509.763982545643,19066.012836933485,15517.590068313759,{"$f":"BZ439","v":2592124.5890442859}]
[]
[]
[null,"Interest",null,{"$f":"C446*$B$7","v":2807517.5093770577},2722610.9163103295,2633458.993590265,2539849.4747341969,2441559.4799353257,2338354.9853965114,2229990.2661307557,2116207.3109017122,1996735.2079112169,1871289.4997711969,1739571.5062241757,1601267.6129998034,1456048.5251142124,1303568.4828343419,1143464.4384404782,975355.19182692096,798840.48288268596,613500.03849123919,418892.5718802202,214554.73193865013,null,null,null,null,null,"Interest",null,{"$f":"AD446*$B$7","v":2825756.6654028068},2740298.473069685,2650567.3711199076,2556349.714072641,2457421.1741730114,2353546.2072784002,2244477.4920390579,2129955.3410377493,2009707.0824863748,1883446.4110074316,1750872.7059545415,1611670.3156490065,1465507.8058281951,1312037.1705163431,1150893.0034388984,981691.62800758146,804030.18380469875,617485.66739167168,421613.92515799351,215948.59581263131,null,null,null,null,null,"Interest",null,{"$f":"BE446*$B$7","v":271979.07904502022},263753.7280329573,255117.10947029121,246048.65997949184,236526.78801415247,226528.82245054614,216030.95860875948,205008.20157488351,193434.30668931373,181281.71705946545,168521.49794812477,155123.26788121703,141055.12631096394,126283.57766219818,110773.45158099414,94487.819195729884,77387.905191202415,59432.995486448577,40580.340296457049,20785.052346965938]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C458)","v":4505649.3707116209},{"$f":"-PMT($B$7,20,$C458)","v":4505649.3707116209},4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,4505649.3707116209,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD458)","v":4534920.5120652374},4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,4534920.5120652374,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE458)","v":436486.09928627918},436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918,436486.09928627918]
[null,"Sinking Fund",null,{"$f":"D444-D443","v":1698131.8613345632},1783038.4544012914,1872190.3771213559,1965799.895977424,2064089.8907762952,2167294.3853151095,2275659.1045808652,2389442.0598099087,2508914.1628004042,2634359.870940424,2766077.864487445,2904381.7577118175,3049600.8455974087,3202080.887877279,3362184.9322711425,3530294.1788846999,3706808.8878289349,3892149.3322203816,4086756.7988314005,4291094.638772971,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE444-AE443","v":1709163.8466624306},1794622.0389955523,1884353.1409453298,1978570.7979925964,2077499.3378922259,2181374.3047868372,2290443.0200261795,2404965.1710274881,2525213.4295788626,2651474.1010578061,2784047.8061106959,2923250.1964162309,3069412.7062370423,3222883.3415488945,3384027.508626339,3553228.8840576559,3730890.3282605386,3917434.8446735656,4113306.5869072438,4318971.9162526056,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF444-BF443","v":164507.02024125896},172732.37125332188,181368.98981598797,190437.43930678733,199959.31127212671,209957.27683573304,220455.1406775197,231477.89771139566,243051.79259696545,255204.38222681373,267964.6013381544,281362.83140506211,295430.97297531524,310202.52162408101,325712.64770528505,341998.28009054926,359098.19409507676,377053.1037998306,395905.75898982212,415701.04693931324]
[null,"Mortgage Balance",{"$f":"C458","v":56150350.18754115},{"$f":"C446-D445","v":54452218.326206587},52669179.871805295,50796989.494683936,48831189.598706514,46767099.707930222,44599805.322615109,42324146.218034245,39934704.158224337,37425789.995423935,34791430.124483511,32025352.259996064,29120970.502284247,26071369.656686839,22869288.768809561,19507103.836538419,15976809.657653719,12270000.769824784,8377851.4376044031,4291094.6387730027,3.166496753692627E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD458","v":56515133.308056131},{"$f":"AD446-AE445","v":54805969.461393699},53011347.42239815,51126994.28145282,49148423.483460225,47070924.145567998,44889549.84078116,42599106.820754983,40194141.649727494,37668928.22014863,35017454.119090825,32233406.31298013,29310156.116563901,26240743.410326861,23017860.068777967,19633832.560151629,16080603.676093973,12349713.347833434,8432278.5031598695,4318971.9162526261,2.0489096641540527E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE458","v":5439581.5809004046},{"$f":"BE446-BF445","v":5275074.5606591459},5102342.1894058241,4920973.1995898364,4730535.7602830492,4530576.4490109226,4320619.1721751895,4100164.0314976699,3868686.1337862741,3625634.3411893086,3370429.958962495,3102465.3576243408,2821102.5262192786,2525671.5532439635,2215469.0316198827,1889756.3839145976,1547758.1038240483,1188659.9097289715,811606.80592914089,415701.04693931877,5.5297277867794037E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C439)/20","v":4488527.4269165117},{"$f":"-($C439)/20","v":4488527.4269165117},4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,4488527.4269165117,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D449:D449)","v":4488527.4269165117},{"$f":"SUM($D449:E449)","v":8977054.8538330235},{"$f":"SUM($D449:F449)","v":13465582.280749535},{"$f":"SUM($D449:G449)","v":17954109.707666047},{"$f":"SUM($D449:H449)","v":22442637.134582557},{"$f":"SUM($D449:I449)","v":26931164.561499067},{"$f":"SUM($D449:J449)","v":31419691.988415577},{"$f":"SUM($D449:K449)","v":35908219.415332086},{"$f":"SUM($D449:L449)","v":40396746.842248596},{"$f":"SUM($D449:M449)","v":44885274.269165106},{"$f":"SUM($D449:N449)","v":49373801.696081616},{"$f":"SUM($D449:O449)","v":53862329.122998126},{"$f":"SUM($D449:P449)","v":58350856.549914636},{"$f":"SUM($D449:Q449)","v":62839383.976831146},{"$f":"SUM($D449:R449)","v":67327911.403747663},{"$f":"SUM($D449:S449)","v":71816438.830664173},{"$f":"SUM($D449:T449)","v":76304966.257580683},{"$f":"SUM($D449:U449)","v":80793493.684497193},{"$f":"SUM($D449:V449)","v":85282021.111413702},{"$f":"SUM($D449:W449)","v":89770548.538330212},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE449:AE449)","v":5109505.3562543998},{"$f":"SUM($AE449:AF449)","v":10219010.7125088},{"$f":"SUM($AE449:AG449)","v":15328516.0687632},{"$f":"SUM($AE449:AH449)","v":20438021.425017599},{"$f":"SUM($AE449:AI449)","v":25547526.781271998},{"$f":"SUM($AE449:AJ449)","v":30657032.137526397},{"$f":"SUM($AE449:AK449)","v":35766537.493780799},{"$f":"SUM($AE449:AL449)","v":40876042.850035198},{"$f":"SUM($AE449:AM449)","v":45985548.206289597},{"$f":"SUM($AE449:AN449)","v":51095053.562543996},{"$f":"SUM($AE449:AO449)","v":56204558.918798395},{"$f":"SUM($AE449:AP449)","v":61314064.275052793},{"$f":"SUM($AE449:AQ449)","v":66423569.631307192},{"$f":"SUM($AE449:AR449)","v":71533074.987561598},{"$f":"SUM($AE449:AS449)","v":76642580.343815997},{"$f":"SUM($AE449:AT449)","v":81752085.700070396},{"$f":"SUM($AE449:AU449)","v":86861591.056324795},{"$f":"SUM($AE449:AV449)","v":91971096.412579194},{"$f":"SUM($AE449:AW449)","v":97080601.768833593},{"$f":"SUM($AE449:AX449)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF449:BF449)","v":491789.89053948614},{"$f":"SUM($BF449:BG449)","v":983579.78107897227},{"$f":"SUM($BF449:BH449)","v":1475369.6716184583},{"$f":"SUM($BF449:BI449)","v":1967159.5621579445},{"$f":"SUM($BF449:BJ449)","v":2458949.4526974307},{"$f":"SUM($BF449:BK449)","v":2950739.3432369167},{"$f":"SUM($BF449:BL449)","v":3442529.2337764027},{"$f":"SUM($BF449:BM449)","v":3934319.1243158886},{"$f":"SUM($BF449:BN449)","v":4426109.0148553746},{"$f":"SUM($BF449:BO449)","v":4917898.9053948605},{"$f":"SUM($BF449:BP449)","v":5409688.7959343465},{"$f":"SUM($BF449:BQ449)","v":5901478.6864738325},{"$f":"SUM($BF449:BR449)","v":6393268.5770133184},{"$f":"SUM($BF449:BS449)","v":6885058.4675528044},{"$f":"SUM($BF449:BT449)","v":7376848.3580922903},{"$f":"SUM($BF449:BU449)","v":7868638.2486317763},{"$f":"SUM($BF449:BV449)","v":8360428.1391712623},{"$f":"SUM($BF449:BW449)","v":8852218.0297107492},{"$f":"SUM($BF449:BX449)","v":9344007.9202502351},{"$f":"SUM($BF449:BY449)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C439-D450","v":85282021.111413717},80793493.684497207,76304966.257580698,71816438.830664188,67327911.403747678,62839383.97683116,58350856.549914651,53862329.122998141,49373801.696081631,44885274.269165121,40396746.842248611,35908219.415332101,31419691.988415591,26931164.561499082,22442637.134582564,17954109.707666054,13465582.280749545,8977054.8538330346,4488527.4269165248,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD439-AE450","v":84661043.182075828},79551537.825821429,74442032.469567031,69332527.113312632,64223021.757058233,59113516.400803834,54004011.044549428,48894505.688295029,43785000.33204063,38675494.975786231,33565989.619531833,28456484.263277434,23346978.907023035,18237473.550768629,13127968.19451423,8018462.8382598311,2908957.4820054322,-2200547.8742489666,-7310053.2305033654,-12419558.586757764,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE439-BF450","v":8148625.4062748011},7656835.5157353152,7165045.6251958292,6673255.7346563423,6181465.8441168563,5689675.9535773704,5197886.0630378844,4706096.1724983985,4214306.2819589125,3722516.3914194265,3230726.5008799406,2738936.6103404546,2247146.7198009687,1755356.8292614827,1263566.9387219967,771777.04818251077,279987.15764302481,-211802.73289646208,-703592.62343594804,-1195382.513975434]
[null,"Prop. Tax Value",{"$f":"-C439","v":89770548.538330227},{"$f":"C452/(($C452/$X452)^(1/21))","v":84768576.665531203},{"$f":"D452/(($C452/$X452)^(1/21))","v":80045312.264432535},75585225.888496548,71373653.384492189,67396747.678767323,63641433.249966823,60095363.138508953,56746878.351473071,53584969.529427506,50599240.749163389,47779875.343322806,45117603.624540798,42603672.407982744,40229816.232071295,37988230.182780601,35871544.232147798,33872799.006630354,31985422.905638877,30203210.49501431,28520302.104410194,{"$f":"X439","v":26931164.561499067},null,null,null,null,"Prop. Tax Value",{"$f":"-AD439","v":89770548.538330227},{"$f":"AD452/(($AD452/$AY452)^(1/21))","v":84768576.665531203},{"$f":"AE452/(($AD452/$AY452)^(1/21))","v":80045312.264432535},75585225.888496548,71373653.384492189,67396747.678767323,63641433.249966823,60095363.138508953,56746878.351473071,53584969.529427506,50599240.749163389,47779875.343322806,45117603.624540798,42603672.407982744,40229816.232071295,37988230.182780601,35871544.232147798,33872799.006630354,31985422.905638877,30203210.49501431,28520302.104410194,{"$f":"AY439","v":26931164.561499067},null,null,null,null,"Prop. Tax Value",{"$f":"-BE439","v":8640415.2968142871},{"$f":"BE452/(($BE452/$BZ452)^(1/21))","v":8158975.5040573813},{"$f":"BF452/(($BE452/$BZ452)^(1/21))","v":7704361.3054516353},7275077.9917677967,6869714.1382573768,6486936.9640813582,6125487.9503093101,5784178.7020814903,5461887.0413292861,5157553.3172073998,4870176.9221069785,4598813.0017948216,4342569.3488620529,4100603.4692683402,3872119.8123368635,3656367.1550926343,3452636.1323442273,3260256.9043881735,3078596.9546677438,2907059.0101451292,2745079.0775494832,{"$f":"BZ439","v":2592124.5890442859}]
[null,"Tax Dep",null,{"$f":"($C275*0.95)*-D$4","v":17547921.75958658},28076674.815338526,16846004.889203116,10107602.933521869,10107602.933521869,5053801.4667609343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD439*0.95)*-D$4","v":17056404.222282745},27290246.75565239,16374148.053391434,9824488.8320348598,9824488.8320348598,4912244.4160174299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE439*0.95)*-D$4","v":1641678.9063947145},2626686.2502315431,1576011.7501389259,945607.05008335551,945607.05008335551,472803.52504167776]
[null,"After Tax Dep. Value",null,{"$f":"D453*$B$6","v":3685063.5695131817},5896101.7112210905,3537661.0267326543,2122596.6160395923,2122596.6160395923,1061298.3080197962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE453*$B$6","v":3581844.8866793765},5730951.8186870022,3438571.0912122009,2063142.6547273204,2063142.6547273204,1031571.3273636602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF453*$B$6","v":344752.57034289005},551604.11254862405,330962.46752917441,198577.48051750465,198577.48051750465,99288.740258752325]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D454:I454)","v":15321542.132143203},{"$f":"C456/C460","v":0.17067448491306936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE454:AJ454)","v":14892385.519772634},{"$f":"AD456/AD460","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF454:BK454)","v":1433392.1062781163},{"$f":"BE456/BE460","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D435:W435)","v":8389770.8914327323},{"$f":"C457/C460","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE435:AX435)","v":8389770.8914327323},{"$f":"AD457/AD460","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF435:BY435)","v":807515.44830040075},{"$f":"BE457/BE460","v":9.3457943925233655E-2}]
[0.85,"Debt",{"$f":"(C460-C456-C457)*$A458","v":56150350.18754115},{"$f":"C458/C460","v":0.62548743548744246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD460-AD456-AD457)*$A458","v":56515133.308056131},{"$f":"AD458/AD460","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE460-BE456-BE457)*$A458","v":5439581.5809004046},{"$f":"BE458/BE460","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C460-C456-C457)*$A459","v":9908885.3272131439},{"$f":"C459/C460","v":0.11038013567425455},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD460-AD456-AD457)*$A459","v":9973258.819068728},{"$f":"AD459/AD460","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE460-BE456-BE457)*$A459","v":959926.1613353655},{"$f":"BE459/BE460","v":0.11109722488562435}]
[null,"Total",{"$f":"-C439","v":89770548.538330227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD439","v":89770548.538330227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE439","v":8640415.2968142871}]
[null,"Check",{"$f":"SUM(C456:C459)-C460","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD456:AD459)-AD460","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE456:BE459)-BE460","v":0}]
[null,"2033 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,"2033 Southern NW 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,"2033 Small Solar"]
[null,"Year",null,2033,{"$f":"D463+1","v":2034},{"$f":"E463+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,null,null,null,null,"Year",null,2033,{"$f":"AE463+1","v":2034},{"$f":"AF463+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,null,null,null,null,"Year",null,2033,{"$f":"BF463+1","v":2034},{"$f":"BG463+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D463-$D$12)","v":244443.29744541229},{"$f":"D464*(1-'Resource Options'!$AA$22)","v":243221.08095818522},{"$f":"E464*(1-'Resource Options'!$AA$22)","v":242004.9755533943},{"$f":"F464*(1-'Resource Options'!$AA$22)","v":240794.95067562733},{"$f":"G464*(1-'Resource Options'!$AA$22)","v":239590.9759222492},{"$f":"H464*(1-'Resource Options'!$AA$22)","v":238393.02104263796},{"$f":"I464*(1-'Resource Options'!$AA$22)","v":237201.05593742477},{"$f":"J464*(1-'Resource Options'!$AA$22)","v":236015.05065773765},{"$f":"K464*(1-'Resource Options'!$AA$22)","v":234834.97540444895},{"$f":"L464*(1-'Resource Options'!$AA$22)","v":233660.80052742671},{"$f":"M464*(1-'Resource Options'!$AA$22)","v":232492.49652478957},{"$f":"N464*(1-'Resource Options'!$AA$22)","v":231330.03404216561},{"$f":"O464*(1-'Resource Options'!$AA$22)","v":230173.38387195478},{"$f":"P464*(1-'Resource Options'!$AA$22)","v":229022.516952595},{"$f":"Q464*(1-'Resource Options'!$AA$22)","v":227877.40436783203},{"$f":"R464*(1-'Resource Options'!$AA$22)","v":226738.01734599288},{"$f":"S464*(1-'Resource Options'!$AA$22)","v":225604.32725926291},{"$f":"T464*(1-'Resource Options'!$AA$22)","v":224476.30562296658},{"$f":"U464*(1-'Resource Options'!$AA$22)","v":223353.92409485174},{"$f":"V464*(1-'Resource Options'!$AA$22)","v":222237.15447437749},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D463-$D$12)","v":271603.66382823588},{"$f":"AE464*(1-'Resource Options'!$AA$22)","v":270245.6455090947},{"$f":"AF464*(1-'Resource Options'!$AA$22)","v":268894.41728154925},{"$f":"AG464*(1-'Resource Options'!$AA$22)","v":267549.94519514148},{"$f":"AH464*(1-'Resource Options'!$AA$22)","v":266212.19546916574},{"$f":"AI464*(1-'Resource Options'!$AA$22)","v":264881.13449181989},{"$f":"AJ464*(1-'Resource Options'!$AA$22)","v":263556.72881936078},{"$f":"AK464*(1-'Resource Options'!$AA$22)","v":262238.94517526397},{"$f":"AL464*(1-'Resource Options'!$AA$22)","v":260927.75044938765},{"$f":"AM464*(1-'Resource Options'!$AA$22)","v":259623.1116971407},{"$f":"AN464*(1-'Resource Options'!$AA$22)","v":258324.996138655},{"$f":"AO464*(1-'Resource Options'!$AA$22)","v":257033.37115796172},{"$f":"AP464*(1-'Resource Options'!$AA$22)","v":255748.20430217191},{"$f":"AQ464*(1-'Resource Options'!$AA$22)","v":254469.46328066106},{"$f":"AR464*(1-'Resource Options'!$AA$22)","v":253197.11596425774},{"$f":"AS464*(1-'Resource Options'!$AA$22)","v":251931.13038443646},{"$f":"AT464*(1-'Resource Options'!$AA$22)","v":250671.47473251427},{"$f":"AU464*(1-'Resource Options'!$AA$22)","v":249418.11735885168},{"$f":"AV464*(1-'Resource Options'!$AA$22)","v":248171.02677205743},{"$f":"AW464*(1-'Resource Options'!$AA$22)","v":246930.17163819715},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D463-$D$12)","v":11316.819326176494},{"$f":"BF464*(1-'Resource Options'!$AA$22)","v":11260.235229545611},{"$f":"BG464*(1-'Resource Options'!$AA$22)","v":11203.934053397883},{"$f":"BH464*(1-'Resource Options'!$AA$22)","v":11147.914383130894},{"$f":"BI464*(1-'Resource Options'!$AA$22)","v":11092.17481121524},{"$f":"BJ464*(1-'Resource Options'!$AA$22)","v":11036.713937159164},{"$f":"BK464*(1-'Resource Options'!$AA$22)","v":10981.530367473368},{"$f":"BL464*(1-'Resource Options'!$AA$22)","v":10926.622715636},{"$f":"BM464*(1-'Resource Options'!$AA$22)","v":10871.98960205782},{"$f":"BN464*(1-'Resource Options'!$AA$22)","v":10817.62965404753},{"$f":"BO464*(1-'Resource Options'!$AA$22)","v":10763.541505777293},{"$f":"BP464*(1-'Resource Options'!$AA$22)","v":10709.723798248408},{"$f":"BQ464*(1-'Resource Options'!$AA$22)","v":10656.175179257165},{"$f":"BR464*(1-'Resource Options'!$AA$22)","v":10602.894303360879},{"$f":"BS464*(1-'Resource Options'!$AA$22)","v":10549.879831844075},{"$f":"BT464*(1-'Resource Options'!$AA$22)","v":10497.130432684855},{"$f":"BU464*(1-'Resource Options'!$AA$22)","v":10444.64478052143},{"$f":"BV464*(1-'Resource Options'!$AA$22)","v":10392.421556618823},{"$f":"BW464*(1-'Resource Options'!$AA$22)","v":10340.459448835729},{"$f":"BX464*(1-'Resource Options'!$AA$22)","v":10288.75715159155}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M44","v":36.435232524591775},{"$f":"D465","v":36.435232524591775},{"$f":"E465","v":36.435232524591775},36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,36.435232524591775,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P44","v":32.758758945870987},{"$f":"AE465","v":32.758758945870987},{"$f":"AF465","v":32.758758945870987},32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,32.758758945870987,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S44","v":71.556392682718723},{"$f":"BF465","v":71.556392682718723},{"$f":"BG465","v":71.556392682718723},71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723,71.556392682718723]
[null,"Revenue",null,{"$f":"D465*D464","v":8906348.381501548},8861816.6395940389,8817507.556396069,8773420.0186140891,8729552.9185210187,8685905.153928414,8642475.6281587724,8599263.2500179783,8556266.9337678887,8513485.5990990493,8470918.1711035538,8428563.5802480355,8386420.7623467948,8344488.6585350605,8302766.2152423859,8261252.3841661736,8219946.1222453425,8178846.3916341159,8137952.1596759446,8097262.3988775648,null,null,null,null,null,"Revenue",null,{"$f":"AE465*AE464","v":8897398.9521645587},8852911.9574037362,8808647.397616718,8764604.1606286336,8720781.1398254894,8677177.2341263611,8633791.3479557279,8590622.3912159503,8547669.2792598698,8504930.9328635707,8462406.2781992517,8420094.246808257,8377993.7755742148,8336103.8066963442,8294423.2876628619,8252951.1712245476,8211686.4153684247,8170627.9832915822,8129774.843375125,8089125.969158249,null,null,null,null,null,"Revenue",null,{"$f":"BF465*BF464","v":809790.76762326551},805741.81378514913,801713.10471622343,797704.53919264232,793716.01649667916,789747.43641419569,785798.69923212472,781869.705735964,777960.35720728419,774070.55542124773,770200.20264414162,766349.20163092087,762517.45562276628,758704.86834465247,754911.34400292917,751136.78728291462,747381.10334649996,743644.19782976748,739925.97684061865,736226.34695641545]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(E463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(F463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(G463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(H463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(I463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(J463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(K463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(L463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(M463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(N463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(O463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(P463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(Q463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(R463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(S463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(T463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(U463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(V463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(W463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1358286.9619764863},{"$f":"HLOOKUP(AF463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AG463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AH463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AI463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AJ463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AK463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AL463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AM463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AN463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AO463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AP463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AQ463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AR463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AS463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AT463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AU463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AV463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AW463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AX463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":90552.464131765766},{"$f":"HLOOKUP(BG463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BH463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BI463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BJ463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BK463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BL463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BM463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BN463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BO463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BP463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BQ463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BR463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BS463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BT463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BU463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BV463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BW463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BX463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BY463,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D464","v":0},{"$f":"HLOOKUP(E463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E464","v":0},{"$f":"HLOOKUP(F463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F464","v":0},{"$f":"HLOOKUP(G463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G464","v":0},{"$f":"HLOOKUP(H463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H464","v":0},{"$f":"HLOOKUP(I463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I464","v":0},{"$f":"HLOOKUP(J463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J464","v":0},{"$f":"HLOOKUP(K463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K464","v":0},{"$f":"HLOOKUP(L463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L464","v":0},{"$f":"HLOOKUP(M463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M464","v":0},{"$f":"HLOOKUP(N463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N464","v":0},{"$f":"HLOOKUP(O463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O464","v":0},{"$f":"HLOOKUP(P463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P464","v":0},{"$f":"HLOOKUP(Q463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q464","v":0},{"$f":"HLOOKUP(R463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R464","v":0},{"$f":"HLOOKUP(S463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S464","v":0},{"$f":"HLOOKUP(T463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T464","v":0},{"$f":"HLOOKUP(U463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U464","v":0},{"$f":"HLOOKUP(V463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V464","v":0},{"$f":"HLOOKUP(W463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W464","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE464","v":0},{"$f":"HLOOKUP(AF463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF464","v":0},{"$f":"HLOOKUP(AG463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG464","v":0},{"$f":"HLOOKUP(AH463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH464","v":0},{"$f":"HLOOKUP(AI463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI464","v":0},{"$f":"HLOOKUP(AJ463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ464","v":0},{"$f":"HLOOKUP(AK463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK464","v":0},{"$f":"HLOOKUP(AL463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL464","v":0},{"$f":"HLOOKUP(AM463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM464","v":0},{"$f":"HLOOKUP(AN463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN464","v":0},{"$f":"HLOOKUP(AO463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO464","v":0},{"$f":"HLOOKUP(AP463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP464","v":0},{"$f":"HLOOKUP(AQ463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ464","v":0},{"$f":"HLOOKUP(AR463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR464","v":0},{"$f":"HLOOKUP(AS463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS464","v":0},{"$f":"HLOOKUP(AT463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT464","v":0},{"$f":"HLOOKUP(AU463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU464","v":0},{"$f":"HLOOKUP(AV463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV464","v":0},{"$f":"HLOOKUP(AW463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW464","v":0},{"$f":"HLOOKUP(AX463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX464","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF464","v":0},{"$f":"HLOOKUP(BG463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG464","v":0},{"$f":"HLOOKUP(BH463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH464","v":0},{"$f":"HLOOKUP(BI463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI464","v":0},{"$f":"HLOOKUP(BJ463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ464","v":0},{"$f":"HLOOKUP(BK463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK464","v":0},{"$f":"HLOOKUP(BL463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL464","v":0},{"$f":"HLOOKUP(BM463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM464","v":0},{"$f":"HLOOKUP(BN463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN464","v":0},{"$f":"HLOOKUP(BO463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO464","v":0},{"$f":"HLOOKUP(BP463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP464","v":0},{"$f":"HLOOKUP(BQ463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ464","v":0},{"$f":"HLOOKUP(BR463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR464","v":0},{"$f":"HLOOKUP(BS463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS464","v":0},{"$f":"HLOOKUP(BT463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT464","v":0},{"$f":"HLOOKUP(BU463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU464","v":0},{"$f":"HLOOKUP(BV463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV464","v":0},{"$f":"HLOOKUP(BW463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW464","v":0},{"$f":"HLOOKUP(BX463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX464","v":0},{"$f":"HLOOKUP(BY463,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY464","v":0}]
[null,"B&O Tax",null,{"$f":"D466*0.00275","v":24492.458049129255},{"$f":"E466*0.00275","v":24369.995758883604},24248.145780089188,24126.905051188744,24006.2705259328,23886.239173303136,23766.807977436623,23647.973937549439,23529.734067861693,23412.085397522384,23295.024970534771,23178.549845682097,23062.657096453684,22947.343810971415,22832.607091916561,22718.444056456978,22604.85183617469,22491.827576993819,22379.368439108846,22267.471596913303,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF466*0.00275","v":2226.9246109639798},{"$f":"BG466*0.00275","v":2215.7899879091601},2204.7110379696142,2193.6874827797665,2182.7190453658677,2171.8054501390379,2160.946422888343,2150.1416907739008,2139.3909823200315,2128.6940274084313,2118.0505572713892,2107.4603044850323,2096.9230029626074,2086.4383879477941,2076.0061960080552,2065.6261650280153,2055.298034202875,2045.0215440318605,2034.7964363117012,2024.6224541301424]
[null,"Property Tax",null,{"$f":"C493*$B$8","v":900093.38197442191},{"$f":"D493*$B$8","v":849940.61079461512},802582.32795055932,757862.82589359954,715635.07302494941,675760.23027592851,638107.19462411746,602552.16804457409,568978.25047888001,537275.05548375798,507338.34729556175,479069.69811736047,452376.16450182081,427169.98176587984,403368.27543248609,380892.788750668,359669.62539805315,339629.00651988003,320705.04130567884,302835.51034931059,null,null,null,null,null,"Property Tax",null,{"$f":"AD493*$B$8","v":900093.38197442191},{"$f":"AE493*$B$8","v":849940.61079461512},802582.32795055932,757862.82589359954,715635.07302494941,675760.23027592851,638107.19462411746,602552.16804457409,568978.25047888001,537275.05548375798,507338.34729556175,479069.69811736047,452376.16450182081,427169.98176587984,403368.27543248609,380892.788750668,359669.62539805315,339629.00651988003,320705.04130567884,302835.51034931059,null,null,null,null,null,"Property Tax",null,{"$f":"BE493*$B$8","v":86633.988015038092},{"$f":"BF493*$B$8","v":81806.783788981702},77248.549065241328,72944.296992258955,68879.875778651374,65041.922164058109,61417.817482571292,57995.646174290239,54764.156608592188,51712.724090311684,48831.3159271978,46110.458443795935,43541.205833300242,41115.110744965918,38824.19651037678,36660.93091725179,34618.201444562612,32689.291877538442,30867.860225671582,29147.917871121132]
[null,"Total Operating Costs",null,{"$f":"SUM(D468:D471)","v":2282872.8020000374},2259763.3077695146,2239992.2289709849,2223414.7212899318,2209894.8337029284,2199305.0294043189,2191525.7337557427,2186444.9077593964,2183957.6456395602,2183965.7951959553,2186377.5996670644,2191107.3599120299,2198075.1157862414,2207206.3456485784,2218431.6829975639,2231686.6492897491,2246911.4020465049,2264050.4974053963,2283052.6663194806,2303870.6036524107,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE468:AE471)","v":2258380.3439509082},2235393.312010631,2215744.0831908956,2199287.8162387428,2185888.5631769956,2175418.7902310155,2167758.9257783061,2162796.9338218467,2160427.9115716983,2160553.7097984329,2163082.5746965297,2167928.8100663479,2175012.4586897879,2184259.001837607,2195599.0759056471,2208968.2052332922,2224306.5502103302,2241558.6698284023,2260673.2978803716,2281603.1320554973,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF468:BF471)","v":179413.37675776784},176386.08719129191,173664.04378590002,171232.9838313816,169079.49416748699,167190.9649445363,165555.54598240554,164162.10558354901,163000.1916637668,162059.99507203177,161332.31497786709,160808.52621154682,160480.548448794,160340.8171376955,160382.25607126224,160598.25151445475,160982.62779958395,161529.62430880516,162233.87376696282,163090.38177233041]
[]
[null,"EBITDA",null,{"$f":"D466-D472","v":6623475.5795015106},{"$f":"E466-E472","v":6602053.3318245243},6577515.3274250841,6550005.2973241573,6519658.0848180903,6486600.1245240951,6450949.8944030292,6412818.3422585819,6372309.2881283285,6329519.8039030936,6284540.571436489,6237456.2203360051,6188345.6465605535,6137282.3128864821,6084334.532244822,6029565.7348764241,5973034.720198838,5914795.8942287192,5854899.4933564644,5793391.7952251546,null,null,null,null,null,"EBITDA",null,{"$f":"AE466-AE472","v":6639018.6082136501},{"$f":"AF466-AF472","v":6617518.6453931052},6592903.3144258223,6565316.3443898913,6534892.5766484942,6501758.4438953456,6466032.4221774219,6427825.4573941035,6387241.3676881716,6344377.2230651379,6299323.7035027221,6252165.436741909,6202981.3168844264,6151844.8048587367,6098824.2117572147,6043982.9659912549,5987379.8651580941,5929069.3134631794,5869101.5454947539,5807522.8371027522,null,null,null,null,null,"EBITDA",null,{"$f":"BF466-BF472","v":630377.39086549764},{"$f":"BG466-BG472","v":629355.72659385717},628049.06093032344,626471.55536126066,624636.52232919214,622556.47146965936,620243.15324971918,617707.60015241499,614960.16554351733,612010.56034921599,608867.88766627456,605540.67541937402,602036.90717397234,598364.05120695697,594529.08793166699,590538.5357684599,586398.47554691602,582114.57352096238,577692.10307365586,573135.96518408507]
[null,"Before Tax Earnings",null,{"$f":"D474-D494-D484","v":-13458650.022393923},{"$f":"E474-E476-E494","v":-21005179.480601542},-9986824.360030558,-3388598.5151492255,-3418945.7276552925,1517298.2182874037,6450949.8944030292,6412818.3422585819,6372309.2881283285,6329519.8039030936,6284540.571436489,6237456.2203360051,6188345.6465605535,6137282.3128864821,6084334.532244822,6029565.7348764241,5973034.720198838,5914795.8942287192,5854899.4933564644,5793391.7952251546,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE474-AE494-AE484","v":-13296028.827433143},{"$f":"AF474-AF476-AF494","v":-20745320.166629322},-9824799.9727876317,-3285305.6279381812,-3315729.3956795782,1576447.4577313093,6466032.4221774219,6427825.4573941035,6387241.3676881716,6344377.2230651379,6299323.7035027221,6252165.436741909,6202981.3168844264,6151844.8048587367,6098824.2117572147,6043982.9659912549,5987379.8651580941,5929069.3134631794,5869101.5454947539,5807522.8371027522,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF474-BF494-BF484","v":-1288370.924815506},{"$f":"BG474-BG476-BG494","v":-2004317.5090633007},-952154.88046397141,-321650.8094753162,-323485.84250738472,148495.28905137093,620243.15324971918,617707.60015241499,614960.16554351733,612010.56034921599,608867.88766627456,605540.67541937402,602036.90717397234,598364.05120695697,594529.08793166699,590538.5357684599,586398.47554691602,582114.57352096238,577692.10307365586,573135.96518408507]
[null,"ITC",null,{"$f":"-C480*0.1","v":9000933.81974422},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD480*0.1","v":9000933.81974422},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE480*0.1","v":866339.88015038101},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D475*$B$6-D476","v":-11827250.324446943},-4411087.6909263236,-2097233.1156064169,-711605.68818133732,-717978.60280761134,318632.62584035477,1354699.477824636,1346691.8518743021,1338184.9505069489,1329199.1588196496,1319753.5200016627,1309865.8062705609,1299552.5857777162,1288829.2857061613,1277710.2517714126,1266208.804324049,1254337.2912417559,1242107.137788031,1229528.8936048574,1216612.2769972824,null,null,null,null,null,"Federal Tax",null,{"$f":"AE475*$B$6-AE476","v":-11793099.873505179},-4356517.2349921577,-2063207.9942854026,-689914.18186701799,-696303.17309271137,331053.96612357494,1357866.8086572585,1349843.3460527617,1341320.6872145159,1332319.2168436788,1322857.9777355716,1312954.7417158009,1302626.0765457295,1291887.4090203347,1280753.084469015,1269236.4228581635,1257349.7716831998,1245104.5558272677,1232511.3245538983,1219579.795791578,null,null,null,null,null,"Federal Tax",null,{"$f":"BF475*$B$6-BF476","v":-1136897.7743616372},-420906.67690329312,-199952.52489743399,-67546.669989816393,-67932.026926550781,31184.010700787894,130251.06218244102,129718.59603200715,129141.63476413864,128522.21767333536,127862.25640991765,127163.54183806854,126427.75050653418,125656.45075346096,124851.10846565006,124013.09251137657,123143.67986485235,122244.06043940209,121315.34164546772,120358.55268865786]
[]
[]
[{"$f":"IRR(C480:X480,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D463,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90009338.197442189},{"$f":"D474-D477","v":18450725.903948452},11013141.022750847,8674748.443031501,7261610.9855054943,7237636.6876257015,6167967.4986837404,5096250.4165783934,5066126.4903842798,5034124.3376213796,5000320.6450834442,4964787.0514348261,4927590.4140654439,4888793.0607828368,4848453.0271803206,4806624.2804734092,4763356.9305523746,4718697.4289570823,4672688.7564406879,4625370.5997516066,4576779.5182278724,{"$f":"C480*-0.3","v":27002801.459232654},null,null,null,{"$f":"IRR(AD480:AY480,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE463,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-90009338.197442189},{"$f":"AE474-AE477","v":18432118.481718831},10974035.880385263,8656111.3087112252,7255230.5262569096,7231195.7497412059,6170704.4777717702,5108165.6135201631,5077982.1113413423,5045920.6804736555,5012058.0062214592,4976465.7257671505,4939210.6950261081,4900355.2403386971,4859957.3958384022,4818071.1272882,4774746.5431330912,4730030.0934748948,4683964.7576359119,4636590.2209408553,4587943.0413111746,{"$f":"AD480*-0.3","v":27002801.459232654},null,null,null,{"$f":"IRR(BE480:BZ480,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF463,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8663398.8015038092},{"$f":"BF474-BF477","v":1767275.1652271347},1050262.4034971502,828001.58582775737,694018.22535107704,692568.54925574292,591372.46076887148,489992.09106727818,487989.00412040786,485818.53077937872,483488.34267588065,481005.63125635689,478377.1335813055,475609.15666743816,472707.60045349598,469677.97946601693,466525.4432570833,463254.79568206368,459870.51308156026,456376.76142818813,452777.41249542718,{"$f":"BE480*-0.3","v":2599019.6404511426}]
[{"$f":"IRR(C481:X481,0.1)","v":8.67641962029706E-2},"ROE",{"$f":"-C500","v":-9979782.6851616707},{"$f":"D480-D484-D486-D495-D476","v":1288455.8114433009},677735.16601136327,658350.14253580617,636617.21875607362,612642.92087628134,586527.13224402536,558363.45044838358,528239.5242542699,496237.37149136979,462433.67895343434,426900.08530481625,389703.44793543406,350906.0946528269,310566.06105031073,268737.31434339937,225469.96442236472,180810.46282707248,134801.79031067807,87483.633621596731,38892.552097862586,{"$f":"X480","v":27002801.459232654},null,null,null,{"$f":"IRR(AD481:AY481,0.1)","v":8.6823711577393548E-2},"ROE",{"$f":"-AD500","v":-9999787.6875274517},{"$f":"AE480-AE484-AE486-AE495-AE476","v":1292828.6672693379},680856.32923322264,661410.21776906913,639616.51144068362,615581.73492497951,589405.77004999178,561182.21289283223,530998.71071401145,498937.27984632459,465074.60559412837,429482.32513981964,392227.29439877719,353371.83971136622,312973.99521107133,271087.72666086908,227763.1425057603,183046.69284756389,136981.35700858105,89606.820313524455,40959.640683843754,{"$f":"AY480","v":27002801.459232654},null,null,null,{"$f":"IRR(BE481:BZ481,0.1)","v":8.6255262940298394E-2},"ROE",{"$f":"-BE500","v":-962479.56492451706},{"$f":"BF480-BF484-BF486-BF495-BF476","v":117618.52058637119},59543.871698766598,58511.605824575061,57265.376425015391,55815.700329681305,54172.460150650397,52344.938756897667,50341.85181002735,48171.378468998242,45841.190365500195,43358.478945976414,40729.981270925025,37962.00435705774,35060.4481431155,32030.827155636391,28878.290946702822,25607.643371683196,22223.360771179781,18729.609117807646,15130.260185046704,{"$f":"BZ480","v":2599019.6404511426}]
[]
[]
[null,"Interest",null,{"$f":"C487*$B$7","v":2827605.0941291405},2742091.0005290974,2652301.2022490515,2558021.9140550033,2459028.6614512531,2355085.7462173151,2245945.6852216804,2131348.6211762638,2011021.7039285765,1884678.4408185047,1752018.0145529294,1612724.5669740753,1466466.4470162785,1312895.4210605919,1151645.843807121,982333.78769097663,804556.12876902509,617889.58690097579,421889.71793952398,216089.85552999971,null,null,null,null,null,"Interest",null,{"$f":"AD487*$B$7","v":2833273.178132778},2747587.6670080507,2657617.8803270869,2563149.6043120744,2463957.9144963115,2359806.6401897608,2250447.8021678822,2135621.0222449093,2015052.9033257884,1888456.3784607113,1755530.0273523806,1615957.358688633,1469406.056591698,1315527.1893899161,1153954.3788280454,984302.9277380812,806168.90409361862,619128.179266933,422735.4181989131,216523.01907749218,null,null,null,null,null,"Interest",null,{"$f":"BE487*$B$7","v":272702.54339527985},264455.31294952478,255795.72098148201,246703.1494150371,237155.94927026995,227131.3891182644,216605.60095865859,205553.52339107249,193948.84194510709,181763.92642684342,168969.76513266657,155535.89577378085,141430.33294695089,126619.49197877939,111068.10896219933,94739.15679479028,77593.757019010765,59591.087254442289,40688.284001645377,20840.340586208622]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C499)","v":4537886.9661300099},{"$f":"-PMT($B$7,20,$C499)","v":4537886.9661300099},4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,4537886.9661300099,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD499)","v":4546983.4006273309},4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,4546983.4006273309,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE499)","v":437647.15231038048},437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048,437647.15231038048]
[null,"Sinking Fund",null,{"$f":"D485-D484","v":1710281.8720008694},1795795.9656009125,1885585.7638809583,1979865.0520750065,2078858.3046787567,2182801.2199126948,2291941.2809083294,2406538.3449537461,2526865.2622014331,2653208.5253115054,2785868.9515770804,2925162.3991559343,3071420.5191137316,3224991.5450694179,3386241.122322889,3555553.1784390332,3733330.8373609846,3919997.3792290343,4115997.2481904859,4321797.1106000105,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE485-AE484","v":1713710.2224945528},1799395.7336192802,1889365.520300244,1983833.7963152565,2083025.4861310194,2187176.76043757,2296535.5984594487,2411362.3783824216,2531930.4973015422,2658527.0221666195,2791453.3732749503,2931026.0419386979,3077577.3440356329,3231456.2112374147,3393029.0217992854,3562680.4728892497,3740814.4965337124,3927855.221360398,4124247.9824284175,4330460.3815498389,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF485-BF484","v":164944.60891510063},173191.83936085569,181851.43132889847,190944.00289534338,200491.20304011053,210515.76319211608,221041.55135172189,232093.62891930799,243698.31036527338,255883.22588353706,268677.38717771391,282111.2565365996,296216.81936342956,311027.6603316011,326579.04334818118,342907.99551559018,360053.3952913697,378056.0650559382,396958.86830873508,416806.81172417186]
[null,"Mortgage Balance",{"$f":"C499","v":56552101.882582806},{"$f":"C487-D486","v":54841820.01058194},53046024.044981025,51160438.281100065,49180573.229025058,47101714.924346298,44918913.704433605,42626972.423525274,40220434.078571528,37693568.816370092,35040360.291058585,32254491.339481503,29329328.940325569,26257908.421211839,23032916.87614242,19646675.753819533,16091122.5753805,12357791.738019515,8437794.3587904796,4321797.1105999937,-1.6763806343078613E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD499","v":56665463.562655561},{"$f":"AD487-AE486","v":54951753.340161011},53152357.60654173,51262992.086241484,49279158.289926231,47196132.803795211,45008956.043357641,42712420.444898188,40301058.066515766,37769127.569214225,35110600.547047608,32319147.173772655,29388121.131833956,26310543.787798323,23079087.576560907,19686058.554761622,16123378.081872372,12382563.58533866,8454708.3639782611,4330460.3815498436,0,null,null,null,null,null,"Mortgage Balance",{"$f":"BE499","v":5454050.8679055963},{"$f":"BE487-BF486","v":5289106.2589904955},5115914.4196296399,4934062.9883007417,4743118.9854053985,4542627.7823652877,4332112.0191731714,4111070.4678214495,3878976.8389021414,3635278.5285368683,3379395.3026533313,3110717.9154756172,2828606.6589390174,2532389.8395755878,2221362.1792439865,1894783.1358958054,1551875.1403802154,1191821.7450888457,813765.68003290752,416806.81172417244,5.8207660913467407E-10]
[]
[]
[null,"Book Depr",null,{"$f":"-($C480)/20","v":4500466.9098721091},{"$f":"-($C480)/20","v":4500466.9098721091},4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D490:D490)","v":4500466.9098721091},{"$f":"SUM($D490:E490)","v":9000933.8197442181},{"$f":"SUM($D490:F490)","v":13501400.729616327},{"$f":"SUM($D490:G490)","v":18001867.639488436},{"$f":"SUM($D490:H490)","v":22502334.549360543},{"$f":"SUM($D490:I490)","v":27002801.459232651},{"$f":"SUM($D490:J490)","v":31503268.369104758},{"$f":"SUM($D490:K490)","v":36003735.278976865},{"$f":"SUM($D490:L490)","v":40504202.188848972},{"$f":"SUM($D490:M490)","v":45004669.09872108},{"$f":"SUM($D490:N490)","v":49505136.008593187},{"$f":"SUM($D490:O490)","v":54005602.918465294},{"$f":"SUM($D490:P490)","v":58506069.828337401},{"$f":"SUM($D490:Q490)","v":63006536.738209508},{"$f":"SUM($D490:R490)","v":67507003.648081616},{"$f":"SUM($D490:S490)","v":72007470.55795373},{"$f":"SUM($D490:T490)","v":76507937.467825845},{"$f":"SUM($D490:U490)","v":81008404.37769796},{"$f":"SUM($D490:V490)","v":85508871.287570074},{"$f":"SUM($D490:W490)","v":90009338.197442189},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE490:AE490)","v":5109505.3562543998},{"$f":"SUM($AE490:AF490)","v":10219010.7125088},{"$f":"SUM($AE490:AG490)","v":15328516.0687632},{"$f":"SUM($AE490:AH490)","v":20438021.425017599},{"$f":"SUM($AE490:AI490)","v":25547526.781271998},{"$f":"SUM($AE490:AJ490)","v":30657032.137526397},{"$f":"SUM($AE490:AK490)","v":35766537.493780799},{"$f":"SUM($AE490:AL490)","v":40876042.850035198},{"$f":"SUM($AE490:AM490)","v":45985548.206289597},{"$f":"SUM($AE490:AN490)","v":51095053.562543996},{"$f":"SUM($AE490:AO490)","v":56204558.918798395},{"$f":"SUM($AE490:AP490)","v":61314064.275052793},{"$f":"SUM($AE490:AQ490)","v":66423569.631307192},{"$f":"SUM($AE490:AR490)","v":71533074.987561598},{"$f":"SUM($AE490:AS490)","v":76642580.343815997},{"$f":"SUM($AE490:AT490)","v":81752085.700070396},{"$f":"SUM($AE490:AU490)","v":86861591.056324795},{"$f":"SUM($AE490:AV490)","v":91971096.412579194},{"$f":"SUM($AE490:AW490)","v":97080601.768833593},{"$f":"SUM($AE490:AX490)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF490:BF490)","v":491789.89053948614},{"$f":"SUM($BF490:BG490)","v":983579.78107897227},{"$f":"SUM($BF490:BH490)","v":1475369.6716184583},{"$f":"SUM($BF490:BI490)","v":1967159.5621579445},{"$f":"SUM($BF490:BJ490)","v":2458949.4526974307},{"$f":"SUM($BF490:BK490)","v":2950739.3432369167},{"$f":"SUM($BF490:BL490)","v":3442529.2337764027},{"$f":"SUM($BF490:BM490)","v":3934319.1243158886},{"$f":"SUM($BF490:BN490)","v":4426109.0148553746},{"$f":"SUM($BF490:BO490)","v":4917898.9053948605},{"$f":"SUM($BF490:BP490)","v":5409688.7959343465},{"$f":"SUM($BF490:BQ490)","v":5901478.6864738325},{"$f":"SUM($BF490:BR490)","v":6393268.5770133184},{"$f":"SUM($BF490:BS490)","v":6885058.4675528044},{"$f":"SUM($BF490:BT490)","v":7376848.3580922903},{"$f":"SUM($BF490:BU490)","v":7868638.2486317763},{"$f":"SUM($BF490:BV490)","v":8360428.1391712623},{"$f":"SUM($BF490:BW490)","v":8852218.0297107492},{"$f":"SUM($BF490:BX490)","v":9344007.9202502351},{"$f":"SUM($BF490:BY490)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C480-D491","v":85508871.287570074},81008404.377697974,76507937.46782586,72007470.557953745,67507003.648081645,63006536.738209538,58506069.828337431,54005602.918465324,49505136.008593217,45004669.098721109,40504202.188849002,36003735.278976895,31503268.369104788,27002801.45923268,22502334.549360573,18001867.639488459,13501400.729616344,9000933.8197442293,4500466.9098721147,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD480-AE491","v":84899832.84118779},79790327.484933391,74680822.128678992,69571316.772424594,64461811.416170195,59352306.059915796,54242800.70366139,49133295.347406991,44023789.991152592,38914284.634898193,33804779.278643794,28695273.922389396,23585768.566134997,18476263.20988059,13366757.853626192,8257252.4973717928,3147747.141117394,-1961758.2151370049,-7071263.5713914037,-12180768.927645802,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE480-BF491","v":8171608.9109643232},7679819.0204248372,7188029.1298853513,6696239.2393458644,6204449.3488063784,5712659.4582668925,5220869.5677274065,4729079.6771879205,4237289.7866484346,3745499.8961089486,3253710.0055694627,2761920.1150299767,2270130.2244904907,1778340.3339510048,1286550.4434115188,794760.55287203286,302970.6623325469,-188819.22820694,-680609.11874642596,-1172399.0092859119]
[null,"Prop. Tax Value",{"$f":"-C480","v":90009338.197442189},{"$f":"C493/(($C493/$X493)^(1/21))","v":84994061.079461515},{"$f":"D493/(($C493/$X493)^(1/21))","v":80258232.795055926},75786282.589359954,71563507.302494943,67576023.027592853,63810719.462411746,60255216.804457404,56897825.047888003,53727505.548375793,50733834.729556173,47906969.811736047,45237616.45018208,42716998.176587984,40336827.543248609,38089278.875066802,35966962.539805315,33962900.651988,32070504.130567886,30283551.034931056,28596166.108007934,{"$f":"X480","v":27002801.459232654},null,null,null,null,"Prop. Tax Value",{"$f":"-AD480","v":90009338.197442189},{"$f":"AD493/(($AD493/$AY493)^(1/21))","v":84994061.079461515},{"$f":"AE493/(($AD493/$AY493)^(1/21))","v":80258232.795055926},75786282.589359954,71563507.302494943,67576023.027592853,63810719.462411746,60255216.804457404,56897825.047888003,53727505.548375793,50733834.729556173,47906969.811736047,45237616.45018208,42716998.176587984,40336827.543248609,38089278.875066802,35966962.539805315,33962900.651988,32070504.130567886,30283551.034931056,28596166.108007934,{"$f":"AY480","v":27002801.459232654},null,null,null,null,"Prop. Tax Value",{"$f":"-BE480","v":8663398.8015038092},{"$f":"BE493/(($BE493/$BZ493)^(1/21))","v":8180678.3788981698},{"$f":"BF493/(($BE493/$BZ493)^(1/21))","v":7724854.906524132},7294429.6992258951,6887987.5778651377,6504192.2164058108,6141781.7482571295,5799564.6174290236,5476415.6608592188,5171272.4090311686,4883131.5927197803,4611045.8443795936,4354120.583330024,4111511.0744965919,3882419.6510376777,3666093.0917251785,3461820.1444562608,3268929.1877538441,3086786.0225671581,2914791.7871121131,2752380.9878957625,{"$f":"BZ480","v":2599019.6404511426}]
[null,"Tax Dep",null,{"$f":"($C316*0.95)*-D$4","v":17254520.507766291},27607232.812426068,16564339.687455641,9938603.8124733828,9938603.8124733828,4969301.9062366914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD480*0.95)*-D$4","v":17101774.257514015},27362838.812022425,16417703.287213454,9850621.9723280724,9850621.9723280724,4925310.9861640362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE480*0.95)*-D$4","v":1646045.7722857238},2633673.2356571578,1580203.9413942948,948122.36483657686,948122.36483657686,474061.18241828843]
[null,"After Tax Dep. Value",null,{"$f":"D494*$B$6","v":3623449.3066309211},5797518.8906094739,3478511.3343656845,2087106.8006194104,2087106.8006194104,1043553.4003097052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE494*$B$6","v":3591372.5940779429},5746196.1505247094,3447717.6903148252,2068630.6141888951,2068630.6141888951,1034315.3070944475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF494*$B$6","v":345669.61218000198},553071.37948800309,331842.82769280189,199105.69661568114,199105.69661568114,99552.84830784057]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D495:I495)","v":15065365.947693769},{"$f":"C497/C501","v":0.16737558846001918},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE495:AJ495)","v":14931999.265255228},{"$f":"AD497/AD501","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF495:BK495)","v":1437204.9292808154},{"$f":"BE497/BE501","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D476:W476)","v":8412087.6820039432},{"$f":"C498/C501","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE476:AX476)","v":8412087.6820039432},{"$f":"AD498/AD501","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF476:BY476)","v":809663.43939287937},{"$f":"BE498/BE501","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C501-C497-C498)*$A499","v":56552101.882582806},{"$f":"C499/C501","v":0.6282914974725351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD501-AD497-AD498)*$A499","v":56665463.562655561},{"$f":"AD499/AD501","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE501-BE497-BE498)*$A499","v":5454050.8679055963},{"$f":"BE499/BE501","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C501-C497-C498)*$A500","v":9979782.6851616707},{"$f":"C500/C501","v":0.11087497014221206},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD501-AD497-AD498)*$A500","v":9999787.6875274517},{"$f":"AD500/AD501","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE501-BE497-BE498)*$A500","v":962479.56492451706},{"$f":"BE500/BE501","v":0.11109722488562435}]
[null,"Total",{"$f":"-C480","v":90009338.197442189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD480","v":90009338.197442189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE480","v":8663398.8015038092}]
[null,"Check",{"$f":"SUM(C497:C500)-C501","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD497:AD500)-AD501","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE497:BE500)-BE501","v":0}]
[null,"2034 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,"2034 Southern NW 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,"2034 Small Solar"]
[null,"Year",null,2034,{"$f":"D504+1","v":2035},{"$f":"E504+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,null,null,null,null,"Year",null,2034,{"$f":"AE504+1","v":2035},{"$f":"AF504+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,null,null,null,null,"Year",null,2034,{"$f":"BF504+1","v":2035},{"$f":"BG504+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D504-$D$12)","v":245176.62733774848},{"$f":"D505*(1-'Resource Options'!$AA$22)","v":243950.74420105974},{"$f":"E505*(1-'Resource Options'!$AA$22)","v":242730.99048005443},{"$f":"F505*(1-'Resource Options'!$AA$22)","v":241517.33552765416},{"$f":"G505*(1-'Resource Options'!$AA$22)","v":240309.74885001589},{"$f":"H505*(1-'Resource Options'!$AA$22)","v":239108.20010576581},{"$f":"I505*(1-'Resource Options'!$AA$22)","v":237912.65910523696},{"$f":"J505*(1-'Resource Options'!$AA$22)","v":236723.09580971077},{"$f":"K505*(1-'Resource Options'!$AA$22)","v":235539.48033066222},{"$f":"L505*(1-'Resource Options'!$AA$22)","v":234361.78292900891},{"$f":"M505*(1-'Resource Options'!$AA$22)","v":233189.97401436386},{"$f":"N505*(1-'Resource Options'!$AA$22)","v":232024.02414429205},{"$f":"O505*(1-'Resource Options'!$AA$22)","v":230863.90402357059},{"$f":"P505*(1-'Resource Options'!$AA$22)","v":229709.58450345273},{"$f":"Q505*(1-'Resource Options'!$AA$22)","v":228561.03658093547},{"$f":"R505*(1-'Resource Options'!$AA$22)","v":227418.2313980308},{"$f":"S505*(1-'Resource Options'!$AA$22)","v":226281.14024104064},{"$f":"T505*(1-'Resource Options'!$AA$22)","v":225149.73453983545},{"$f":"U505*(1-'Resource Options'!$AA$22)","v":224023.98586713627},{"$f":"V505*(1-'Resource Options'!$AA$22)","v":222903.86593780058},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D504-$D$12)","v":272418.47481972055},{"$f":"AE505*(1-'Resource Options'!$AA$22)","v":271056.38244562194},{"$f":"AF505*(1-'Resource Options'!$AA$22)","v":269701.10053339385},{"$f":"AG505*(1-'Resource Options'!$AA$22)","v":268352.59503072686},{"$f":"AH505*(1-'Resource Options'!$AA$22)","v":267010.83205557324},{"$f":"AI505*(1-'Resource Options'!$AA$22)","v":265675.77789529535},{"$f":"AJ505*(1-'Resource Options'!$AA$22)","v":264347.39900581888},{"$f":"AK505*(1-'Resource Options'!$AA$22)","v":263025.66201078979},{"$f":"AL505*(1-'Resource Options'!$AA$22)","v":261710.53370073583},{"$f":"AM505*(1-'Resource Options'!$AA$22)","v":260401.98103223214},{"$f":"AN505*(1-'Resource Options'!$AA$22)","v":259099.97112707098},{"$f":"AO505*(1-'Resource Options'!$AA$22)","v":257804.47127143561},{"$f":"AP505*(1-'Resource Options'!$AA$22)","v":256515.44891507842},{"$f":"AQ505*(1-'Resource Options'!$AA$22)","v":255232.87167050302},{"$f":"AR505*(1-'Resource Options'!$AA$22)","v":253956.70731215051},{"$f":"AS505*(1-'Resource Options'!$AA$22)","v":252686.92377558976},{"$f":"AT505*(1-'Resource Options'!$AA$22)","v":251423.48915671182},{"$f":"AU505*(1-'Resource Options'!$AA$22)","v":250166.37171092824},{"$f":"AV505*(1-'Resource Options'!$AA$22)","v":248915.53985237359},{"$f":"AW505*(1-'Resource Options'!$AA$22)","v":247670.96215311173},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D504-$D$12)","v":11350.769784155022},{"$f":"BF505*(1-'Resource Options'!$AA$22)","v":11294.015935234247},{"$f":"BG505*(1-'Resource Options'!$AA$22)","v":11237.545855558075},{"$f":"BH505*(1-'Resource Options'!$AA$22)","v":11181.358126280285},{"$f":"BI505*(1-'Resource Options'!$AA$22)","v":11125.451335648884},{"$f":"BJ505*(1-'Resource Options'!$AA$22)","v":11069.82407897064},{"$f":"BK505*(1-'Resource Options'!$AA$22)","v":11014.474958575787},{"$f":"BL505*(1-'Resource Options'!$AA$22)","v":10959.402583782909},{"$f":"BM505*(1-'Resource Options'!$AA$22)","v":10904.605570863994},{"$f":"BN505*(1-'Resource Options'!$AA$22)","v":10850.082543009674},{"$f":"BO505*(1-'Resource Options'!$AA$22)","v":10795.832130294626},{"$f":"BP505*(1-'Resource Options'!$AA$22)","v":10741.852969643152},{"$f":"BQ505*(1-'Resource Options'!$AA$22)","v":10688.143704794937},{"$f":"BR505*(1-'Resource Options'!$AA$22)","v":10634.702986270962},{"$f":"BS505*(1-'Resource Options'!$AA$22)","v":10581.529471339607},{"$f":"BT505*(1-'Resource Options'!$AA$22)","v":10528.621823982909},{"$f":"BU505*(1-'Resource Options'!$AA$22)","v":10475.978714862995},{"$f":"BV505*(1-'Resource Options'!$AA$22)","v":10423.59882128868},{"$f":"BW505*(1-'Resource Options'!$AA$22)","v":10371.480827182237},{"$f":"BX505*(1-'Resource Options'!$AA$22)","v":10319.623423046325}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M45","v":36.679062561391582},{"$f":"D506","v":36.679062561391582},{"$f":"E506","v":36.679062561391582},36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,36.679062561391582,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P45","v":32.852676553804464},{"$f":"AE506","v":32.852676553804464},{"$f":"AF506","v":32.852676553804464},32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,32.852676553804464,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S45","v":71.700635285862532},{"$f":"BF506","v":71.700635285862532},{"$f":"BG506","v":71.700635285862532},71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532,71.700635285862532]
[null,"Revenue",null,{"$f":"D506*D505","v":8992848.8527122661},8947884.6084487047,8903145.1854064614,8858629.4594794288,8814336.3121820316,8770264.6306211222,8726413.3074680157,8682781.2409306746,8639367.3347260207,8596170.4980523922,8553189.6455621291,8510423.6973343194,8467871.5788476467,8425532.2209534086,8383404.559848642,8341487.5370493988,8299780.0993641522,8258281.1988673313,8216989.7928729951,8175904.8439086294,null,null,null,null,null,"Revenue",null,{"$f":"AE506*AE505","v":8949676.0405330043},8904927.6603303403,8860403.0220286883,8816101.0069185439,8772020.5018839519,8728160.3993745316,8684519.5973776598,8641096.9993907716,8597891.5143938176,8554902.0568218473,8512127.5465377383,8469566.90880505,8427219.0742610227,8385082.9788897187,8343157.5639952701,8301441.7761752941,8259934.5672944169,8218634.8944579447,8177541.7199856546,8136654.0113857267,null,null,null,null,null,"Revenue",null,{"$f":"BF506*BF505","v":813857.40450748778},809788.11748495034,805739.17689752555,801710.48101303796,797701.9286079728,793713.41896493291,789744.8518701084,785796.12761075783,781867.1469727041,777957.81123784045,774068.02218165132,770197.68207074306,766346.69366038928,762514.96019208746,758702.38539112697,754908.87346417131,751134.32909685047,747378.65745136631,743641.76416410937,739923.55534328881]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(E504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(F504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(G504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(H504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(I504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(J504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(K504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(L504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(M504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(N504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(O504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(P504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(Q504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(R504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(S504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(T504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(U504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(V504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(W504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1385452.701216016},{"$f":"HLOOKUP(AF504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AG504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AH504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AI504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AJ504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AK504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AL504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AM504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AN504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AO504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AP504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AQ504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AR504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AS504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AT504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AU504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AV504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AW504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(AX504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":92363.513414401052},{"$f":"HLOOKUP(BG504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BH504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BI504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BJ504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BK504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BL504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BM504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BN504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BO504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BP504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BQ504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BR504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BS504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BT504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BU504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BV504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BW504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BX504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912},{"$f":"HLOOKUP(BY504,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":134556.19827602073}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D505","v":0},{"$f":"HLOOKUP(E504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E505","v":0},{"$f":"HLOOKUP(F504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F505","v":0},{"$f":"HLOOKUP(G504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G505","v":0},{"$f":"HLOOKUP(H504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H505","v":0},{"$f":"HLOOKUP(I504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I505","v":0},{"$f":"HLOOKUP(J504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J505","v":0},{"$f":"HLOOKUP(K504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K505","v":0},{"$f":"HLOOKUP(L504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L505","v":0},{"$f":"HLOOKUP(M504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M505","v":0},{"$f":"HLOOKUP(N504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N505","v":0},{"$f":"HLOOKUP(O504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O505","v":0},{"$f":"HLOOKUP(P504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P505","v":0},{"$f":"HLOOKUP(Q504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q505","v":0},{"$f":"HLOOKUP(R504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R505","v":0},{"$f":"HLOOKUP(S504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S505","v":0},{"$f":"HLOOKUP(T504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T505","v":0},{"$f":"HLOOKUP(U504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U505","v":0},{"$f":"HLOOKUP(V504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V505","v":0},{"$f":"HLOOKUP(W504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W505","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE505","v":0},{"$f":"HLOOKUP(AF504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF505","v":0},{"$f":"HLOOKUP(AG504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG505","v":0},{"$f":"HLOOKUP(AH504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH505","v":0},{"$f":"HLOOKUP(AI504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI505","v":0},{"$f":"HLOOKUP(AJ504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ505","v":0},{"$f":"HLOOKUP(AK504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK505","v":0},{"$f":"HLOOKUP(AL504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL505","v":0},{"$f":"HLOOKUP(AM504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM505","v":0},{"$f":"HLOOKUP(AN504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN505","v":0},{"$f":"HLOOKUP(AO504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO505","v":0},{"$f":"HLOOKUP(AP504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP505","v":0},{"$f":"HLOOKUP(AQ504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ505","v":0},{"$f":"HLOOKUP(AR504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR505","v":0},{"$f":"HLOOKUP(AS504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS505","v":0},{"$f":"HLOOKUP(AT504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT505","v":0},{"$f":"HLOOKUP(AU504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU505","v":0},{"$f":"HLOOKUP(AV504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV505","v":0},{"$f":"HLOOKUP(AW504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW505","v":0},{"$f":"HLOOKUP(AX504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX505","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF505","v":0},{"$f":"HLOOKUP(BG504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG505","v":0},{"$f":"HLOOKUP(BH504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH505","v":0},{"$f":"HLOOKUP(BI504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI505","v":0},{"$f":"HLOOKUP(BJ504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ505","v":0},{"$f":"HLOOKUP(BK504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK505","v":0},{"$f":"HLOOKUP(BL504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL505","v":0},{"$f":"HLOOKUP(BM504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM505","v":0},{"$f":"HLOOKUP(BN504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN505","v":0},{"$f":"HLOOKUP(BO504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO505","v":0},{"$f":"HLOOKUP(BP504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP505","v":0},{"$f":"HLOOKUP(BQ504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ505","v":0},{"$f":"HLOOKUP(BR504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR505","v":0},{"$f":"HLOOKUP(BS504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS505","v":0},{"$f":"HLOOKUP(BT504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT505","v":0},{"$f":"HLOOKUP(BU504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU505","v":0},{"$f":"HLOOKUP(BV504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV505","v":0},{"$f":"HLOOKUP(BW504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW505","v":0},{"$f":"HLOOKUP(BX504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX505","v":0},{"$f":"HLOOKUP(BY504,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY505","v":0}]
[null,"B&O Tax",null,{"$f":"D507*0.00275","v":24730.33434495873},{"$f":"E507*0.00275","v":24606.682673233936},24483.649259867769,24361.231013568427,24239.424858500584,24118.227734208085,23997.636595537042,23877.648412559352,23758.260170496556,23639.468869644075,23521.271525295855,23403.665167669376,23286.646841831029,23170.213607621874,23054.362539583763,22939.090726885846,22824.395273251415,22710.27329688516,22596.721930400734,22483.738320748729,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF507*0.00275","v":2238.1078623955914},{"$f":"BG507*0.00275","v":2226.9173230836132},2215.7827364681953,2204.7038227858543,2193.6803036719252,2182.7119021535655,2171.7983426427982,2160.9393509295837,2150.1346541749363,2139.383980904061,2128.6870609995408,2118.0436256945432,2107.4534075660704,2096.9161405282402,2086.4315598255989,2075.9994020264708,2065.6194050163385,2055.2913079912573,2045.0148514513007,2034.7897771940441]
[null,"Property Tax",null,{"$f":"C534*$B$8","v":902487.63037047372},{"$f":"D534*$B$8","v":852201.45281932876},804717.19694290776,759878.74101047649,717538.66231919569,677557.75248846237,639804.55976181745,604154.95681157243,570491.73262515373,538704.20713134459,508687.86729936779,480344.02351435251,453579.4850993955,428306.25391737692,404441.23504513636,381905.96356874466,360626.34660161188,340532.41967722273,321558.11671555182,303641.05280683964,null,null,null,null,null,"Property Tax",null,{"$f":"AD534*$B$8","v":902487.63037047372},{"$f":"AE534*$B$8","v":852201.45281932876},804717.19694290776,759878.74101047649,717538.66231919569,677557.75248846237,639804.55976181745,604154.95681157243,570491.73262515373,538704.20713134459,508687.86729936779,480344.02351435251,453579.4850993955,428306.25391737692,404441.23504513636,381905.96356874466,360626.34660161188,340532.41967722273,321558.11671555182,303641.05280683964,null,null,null,null,null,"Property Tax",null,{"$f":"BE534*$B$8","v":86864.43442315812},{"$f":"BF534*$B$8","v":82024.389833860405},77454.030205754883,73138.32882225838,69063.096248222602,65214.933677014524,61581.18887707495,58149.91459311387,54909.829265171065,51850.279936391933,48961.207227564177,46233.112263256458,43657.02544081684,41224.476939547552,38927.468873094404,36758.4489934917,34710.285860405165,32776.24539393271,30949.968733871883,29225.451332658329]
[null,"Total Operating Costs",null,{"$f":"SUM(D509:D512)","v":2312670.6659314483},2289969.8907328993,2270625.8365479186,2254493.462176091,2241436.6471327832,2231327.7113768593,2224046.9621346272,2219482.2663169503,2217528.6471103253,2218087.9034019569,2221068.2507736511,2226383.9828699888,2233955.1520129535,2243707.2679981599,2255571.0140673444,2269481.9791079075,2285380.4051833856,2303210.9495488009,2322922.4603521395,2344467.7652678993,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE509:AE512)","v":2287940.3315864895},2265363.2080596648,2246142.187288051,2230132.2311625229,2217197.2222742829,2207209.4836426512,2200049.3255390902,2195604.6179043907,2193770.3869398287,2194448.4345323127,2197546.9792483551,2202980.3177023195,2210668.5051711225,2220537.054390538,2232516.6515277606,2246542.8883810216,2262556.0099101341,2280500.6762519157,2300325.7384217386,2321984.0269471505,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF509:BF512)","v":181466.05569995477},178462.09083963311,175764.81229856599,173359.93198851397,171234.01388223367,169374.42765611401,167769.30493820261,166407.49801689803,165278.54087365765,164372.6124106939,163680.50175182955,163193.57550148215,162903.74685316469,162803.44644495318,162885.59486509493,163143.57671633663,163571.21615265636,164162.75380690352,164912.8250324023,165816.43938587309]
[]
[null,"EBITDA",null,{"$f":"D507-D513","v":6680178.1867808178},{"$f":"E507-E513","v":6657914.7177158054},6632519.3488585427,6604135.9973033378,6572899.6650492484,6538936.9192442633,6502366.3453333881,6463298.9746137243,6421838.6876156954,6378082.5946504353,6332121.3947884776,6284039.714464331,6233916.4268346932,6181824.9529552488,6127833.5457812976,6072005.5579414908,6014399.6941807661,5955070.2493185308,5894067.3325208556,5831437.0786407301,null,null,null,null,null,"EBITDA",null,{"$f":"AE507-AE513","v":6661735.7089465149},{"$f":"AF507-AF513","v":6639564.4522706755},6614260.8347406369,6585968.775756021,6554823.279609669,6520950.9157318808,6484470.27183857,6445492.3814863805,6404121.1274539884,6360453.6222895347,6314580.5672893832,6266586.5911027305,6216550.5690899007,6164545.9244991802,6110640.9124675095,6054898.887794273,5997378.5573842824,5938134.2182060294,5877215.9815639164,5814669.9844385758,null,null,null,null,null,"EBITDA",null,{"$f":"BF507-BF513","v":632391.34880753304},{"$f":"BG507-BG513","v":631326.02664531721},629974.36459895957,628350.54902452393,626467.91472573916,624338.99130881892,621975.54693190579,619388.62959385978,616588.60609904642,613585.19882714655,610387.5204298218,607004.10656926094,603442.94680722454,599711.51374713425,595816.79052603198,591765.29674783465,587563.11294419412,583215.90364446281,578728.93913170707,574107.11595741566]
[null,"Before Tax Earnings",null,{"$f":"D515-D535-D525","v":-13133381.850437963},{"$f":"E515-E517-E535","v":-20487725.162086502},-9654864.5790228397,-3168294.3594254917,-3199530.6916795811,1652721.7408798486,6502366.3453333881,6463298.9746137243,6421838.6876156954,6378082.5946504353,6332121.3947884776,6284039.714464331,6233916.4268346932,6181824.9529552488,6127833.5457812976,6072005.5579414908,6014399.6941807661,5955070.2493185308,5894067.3325208556,5831437.0786407301,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE515-AE535-AE525","v":-13326338.952879097},{"$f":"AF515-AF517-AF535","v":-20796059.510991726},-9847113.543216804,-3290855.8510184428,-3322001.3471647948,1582538.6023446489,6484470.27183857,6445492.3814863805,6404121.1274539884,6360453.6222895347,6314580.5672893832,6266586.5911027305,6216550.5690899007,6164545.9244991802,6110640.9124675095,6054898.887794273,5997378.5573842824,5938134.2182060294,5877215.9815639164,5814669.9844385758,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF515-BF535-BF525","v":-1291460.8373931826},{"$f":"BG515-BG517-BG535","v":-2009352.7798186895},-954432.91927944438,-322293.82130251836,-324176.45560130314,149016.80614529777,621975.54693190579,619388.62959385978,616588.60609904642,613585.19882714655,610387.5204298218,607004.10656926094,603442.94680722454,599711.51374713425,595816.79052603198,591765.29674783465,587563.11294419412,583215.90364446281,578728.93913170707,574107.11595741566]
[null,"ITC",null,{"$f":"-C521*0.1","v":9024876.3037047368},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD521*0.1","v":9024876.3037047368},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE521*0.1","v":868644.3442315812},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D516*$B$6-D517","v":-11782886.492296709},-4302422.2840381656,-2027521.5615947964,-665341.81547935319,-671901.445252712,347071.56558476819,1365496.9325200114,1357292.7846688821,1348586.124399296,1339397.3448765913,1329745.4929055802,1319648.3400375096,1309122.4496352854,1298183.2401206023,1286845.0446140724,1275121.1671677129,1263023.9357779608,1250564.7523568915,1237754.1398293797,1224601.7865145532,null,null,null,null,null,"Federal Tax",null,{"$f":"AE516*$B$6-AE517","v":-11823407.483809348},-4367172.4973082626,-2067893.8440755287,-691079.72871387296,-697620.28290460689,332333.10649237625,1361738.7570860996,1353553.4001121398,1344865.4367653376,1335695.2606808022,1326061.9191307705,1315983.1841315734,1305475.619508879,1294554.6441448277,1283234.591618177,1271528.7664367973,1259449.4970506993,1247008.1858232662,1234215.3561284223,1221080.6967321008,null,null,null,null,null,"Federal Tax",null,{"$f":"BF516*$B$6-BF517","v":-1139851.1200841495},-421964.08376192476,-200430.91304868332,-67681.702473528858,-68077.055676273652,31293.529290512532,130614.86485570022,130071.61221471055,129483.60728079974,128852.89175370077,128181.37929026257,127470.86237954479,126723.01882951715,125939.41788689818,125121.52601046671,124270.71231704527,123388.25371828076,122475.33976533718,121533.07721765849,120562.49435105728]
[]
[]
[{"$f":"IRR(C521:X521,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D504,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90248763.037047371},{"$f":"D515-D518","v":18463064.679077528},10960337.001753971,8660040.9104533382,7269477.8127826909,7244801.1103019603,6191865.3536594948,5136869.4128133766,5106006.1899448419,5073252.5632163994,5038685.2497738441,5002375.9018828971,4964391.3744268212,4924793.9771994073,4883641.7128346469,4840988.5011672247,4796884.3907737778,4751375.7584028058,4704505.4969616393,4656313.1926914761,4606835.2921261769,{"$f":"C521*-0.3","v":27074628.911114212},null,null,null,{"$f":"IRR(AD521:AY521,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE504,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-90248763.037047371},{"$f":"AE515-AE518","v":18485143.192755863},11006736.949578937,8682154.6788161658,7277048.5044698939,7252443.5625142762,6188617.8092395049,5122731.51475247,5091938.9813742405,5059255.6906886511,5024758.3616087325,4988518.6481586127,4950603.4069711566,4911074.9495810214,4869991.2803543527,4827406.320849333,4783370.1213574754,4737929.0603335835,4691126.032382763,4643000.6254354939,4593589.2877064748,{"$f":"AD521*-0.3","v":27074628.911114212},null,null,null,{"$f":"IRR(BE521:BZ521,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF504,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8686443.4423158113},{"$f":"BF515-BF518","v":1772242.4688916826},1053290.1104072421,830405.27764764288,696032.25149805285,694544.97040201281,593045.46201830637,491360.68207620556,489317.01737914921,487104.99881824665,484732.30707344576,482206.14113955921,479533.24418971618,476719.92797770735,473772.09586023609,470695.26451556524,467494.5844307894,464174.85922591336,460740.56387912564,457195.86191404855,453544.62160635839,{"$f":"BE521*-0.3","v":2605933.0326947435}]
[{"$f":"IRR(C522:X522,0.1)","v":8.692675747448364E-2},"ROE",{"$f":"-C541","v":-10050123.925914144},{"$f":"D521-D525-D527-D536-D517","v":1305451.4505350348},689880.93638178147,669818.59498454211,647395.74725593114,622719.04477520054,595888.47558926209,566997.72219967097,536134.49933113623,503380.87260269374,468813.55916013848,432504.21126919147,394519.68381311558,354922.28658570163,313770.02222094126,271116.81055351906,227012.70016007219,181504.06778910011,134633.8063479336,86441.502077770419,36963.601512471214,{"$f":"X521","v":27074628.911114212},null,null,null,{"$f":"IRR(AD522:AY522,0.1)","v":8.6856424695721968E-2},"ROE",{"$f":"-AD541","v":-10026387.122776274},{"$f":"AE521-AE525-AE527-AE536-AE517","v":1300262.8673999365},686177.54082083423,666187.68297210475,643836.95637425804,619232.01441864041,592472.84695518774,563653.13827947155,532860.60490124207,500177.31421565264,465679.98513573408,429440.27168561425,391525.03049815819,351996.57310802303,310912.90388135426,268327.94437633455,224291.744884477,178850.68386058509,132047.65590976458,83922.24896249501,34510.911233476363,{"$f":"AY521","v":27074628.911114212},null,null,null,{"$f":"IRR(BE522:BZ522,0.1)","v":8.6276967362440837E-2},"ROE",{"$f":"-BE541","v":-965039.76056721655},{"$f":"BF521-BF525-BF527-BF536-BF517","v":118197.7375761742},59936.267314274679,58868.454297651886,57585.639993847784,56098.358897807804,54416.509398440772,52549.388340679405,50505.72364362306,48293.705082720495,45921.013337919576,43394.847404033062,40721.950454190024,37908.634242181201,34960.802124709939,31883.97078003909,28683.290695263306,25363.565490387206,21929.270143599482,18384.568178522401,14733.327870832232,{"$f":"BZ521","v":2605933.0326947435}]
[]
[]
[null,"Interest",null,{"$f":"C528*$B$7","v":2847535.1123423409},2761418.2834287728,2670995.6130695259,2576051.8091923166,2476360.8151212474,2371685.2713466245,2261775.9503832702,2146371.1633717488,2025196.1370096505,1897962.3593294481,1764366.8927652352,1624091.6528728118,1476802.6509857671,1322149.19900437,1159763.0744239034,989257.64361441322,810226.94126444869,622244.70379698579,424863.3544561498,217612.93764827203,null,null,null,null,null,"Interest",null,{"$f":"AD528*$B$7","v":2840809.6847866108},2754896.2502022916,2664687.1438887566,2569967.5822595442,2470512.0425488716,2366083.725852665,2256433.9933216483,2141301.7741640806,2020412.944048635,1893479.6724274168,1760199.7372251377,1620255.8052627447,1473314.6767022321,1319026.4917136936,1157023.8974757285,986921.17352586507,808313.31337850844,620775.06022378395,423859.89441132324,217098.97030823948,null,null,null,null,null,"Interest",null,{"$f":"BE528*$B$7","v":273427.93216071132},265158.76408197061,256476.13759929282,247359.37979248117,237786.78409532891,227735.55861331907,217181.77185720869,206100.29576329282,194464.74586468114,182247.4184711389,169419.22470791952,155949.62125653919,141806.53763258984,126956.29982744303,111363.55013203887,94991.162951864506,77800.156412681434,59749.59954653919,40796.514837089846,20895.775892168032]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C540)","v":4569871.6906137057},{"$f":"-PMT($B$7,20,$C540)","v":4569871.6906137057},4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,4569871.6906137057,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD540)","v":4559078.3764729984},4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,4559078.3764729984,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE540)","v":438811.29373552615},438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615,438811.29373552615]
[null,"Sinking Fund",null,{"$f":"D526-D525","v":1722336.5782713648},1808453.4071849328,1898876.0775441797,1993819.8814213891,2093510.8754924582,2198186.4192670812,2308095.7402304355,2423500.5272419569,2544675.5536040552,2671909.3312842576,2805504.7978484705,2945780.0377408937,3093069.0396279385,3247722.4916093359,3410108.6161898021,3580614.0469992924,3759644.749349257,3947626.9868167201,4145008.3361575557,4352258.7529654335,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE526-AE525","v":1718268.6916863876},1804182.1262707068,1894391.2325842418,1989110.7942134542,2088566.3339241268,2192994.6506203334,2302644.3831513501,2417776.6023089178,2538665.4324243637,2665598.7040455816,2798878.6392478608,2938822.571210254,3085763.6997707663,3240051.884759305,3402054.4789972696,3572157.2029471332,3750765.0630944902,3938303.3162492146,4135218.4820616753,4341979.4061647588,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF526-BF525","v":165383.36157481483},173652.52965355554,182335.15613623333,191451.91394304499,201024.50964019724,211075.73512220709,221629.52187831746,232710.99797223334,244346.54787084501,256563.87526438726,269392.06902760663,282861.67247898696,297004.75610293634,311854.99390808312,327447.74360348727,343820.13078366162,361011.1373228447,379061.69418898696,398014.77889843629,417915.5178433581]
[null,"Mortgage Balance",{"$f":"C540","v":56950702.246846817},{"$f":"C528-D527","v":55228365.668575451},53419912.261390515,51521036.183846332,49527216.302424945,47433705.426932484,45235519.007665403,42927423.26743497,40503922.740193009,37959247.186588958,35287337.855304703,32481833.057456233,29536053.019715339,26442983.980087399,23195261.488478065,19785152.872288264,16204538.825288972,12444894.075939715,8497267.0891229957,4352258.75296544,0,null,null,null,null,null,"Mortgage Balance",{"$f":"AD540","v":56816193.695732214},{"$f":"AD528-AE527","v":55097925.004045829},53293742.877775125,51399351.64519088,49410240.850977428,47321674.517053299,45128679.866432965,42826035.483281612,40408258.880972698,37869593.448548332,35203994.744502753,32405116.105254892,29466293.534044638,26380529.834273871,23140477.949514568,19738423.4705173,16166266.267570168,12415501.204475679,8477197.8882264644,4341979.4061647896,3.0733644962310791E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE540","v":5468558.6432142267},{"$f":"BE528-BF527","v":5303175.281639412},5129522.7519858563,4947187.595849623,4755735.6819065781,4554711.1722663809,4343635.4371441733,4122005.9152658558,3889294.9172936226,3644948.3694227776,3388384.4941583904,3118992.4251307836,2836130.7526517967,2539125.9965488603,2227271.0026407773,1899823.25903729,1556003.1282536285,1194991.9909307838,815930.29674179689,417915.51784336061,2.5029294192790985E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C521)/20","v":4512438.1518523684},{"$f":"-($C521)/20","v":4512438.1518523684},4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D531:D531)","v":4512438.1518523684},{"$f":"SUM($D531:E531)","v":9024876.3037047368},{"$f":"SUM($D531:F531)","v":13537314.455557104},{"$f":"SUM($D531:G531)","v":18049752.607409474},{"$f":"SUM($D531:H531)","v":22562190.759261843},{"$f":"SUM($D531:I531)","v":27074628.911114212},{"$f":"SUM($D531:J531)","v":31587067.062966581},{"$f":"SUM($D531:K531)","v":36099505.214818947},{"$f":"SUM($D531:L531)","v":40611943.366671316},{"$f":"SUM($D531:M531)","v":45124381.518523686},{"$f":"SUM($D531:N531)","v":49636819.670376055},{"$f":"SUM($D531:O531)","v":54149257.822228424},{"$f":"SUM($D531:P531)","v":58661695.974080794},{"$f":"SUM($D531:Q531)","v":63174134.125933163},{"$f":"SUM($D531:R531)","v":67686572.277785525},{"$f":"SUM($D531:S531)","v":72199010.429637894},{"$f":"SUM($D531:T531)","v":76711448.581490263},{"$f":"SUM($D531:U531)","v":81223886.733342633},{"$f":"SUM($D531:V531)","v":85736324.885195002},{"$f":"SUM($D531:W531)","v":90248763.037047371},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE531:AE531)","v":5109505.3562543998},{"$f":"SUM($AE531:AF531)","v":10219010.7125088},{"$f":"SUM($AE531:AG531)","v":15328516.0687632},{"$f":"SUM($AE531:AH531)","v":20438021.425017599},{"$f":"SUM($AE531:AI531)","v":25547526.781271998},{"$f":"SUM($AE531:AJ531)","v":30657032.137526397},{"$f":"SUM($AE531:AK531)","v":35766537.493780799},{"$f":"SUM($AE531:AL531)","v":40876042.850035198},{"$f":"SUM($AE531:AM531)","v":45985548.206289597},{"$f":"SUM($AE531:AN531)","v":51095053.562543996},{"$f":"SUM($AE531:AO531)","v":56204558.918798395},{"$f":"SUM($AE531:AP531)","v":61314064.275052793},{"$f":"SUM($AE531:AQ531)","v":66423569.631307192},{"$f":"SUM($AE531:AR531)","v":71533074.987561598},{"$f":"SUM($AE531:AS531)","v":76642580.343815997},{"$f":"SUM($AE531:AT531)","v":81752085.700070396},{"$f":"SUM($AE531:AU531)","v":86861591.056324795},{"$f":"SUM($AE531:AV531)","v":91971096.412579194},{"$f":"SUM($AE531:AW531)","v":97080601.768833593},{"$f":"SUM($AE531:AX531)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF531:BF531)","v":491789.89053948614},{"$f":"SUM($BF531:BG531)","v":983579.78107897227},{"$f":"SUM($BF531:BH531)","v":1475369.6716184583},{"$f":"SUM($BF531:BI531)","v":1967159.5621579445},{"$f":"SUM($BF531:BJ531)","v":2458949.4526974307},{"$f":"SUM($BF531:BK531)","v":2950739.3432369167},{"$f":"SUM($BF531:BL531)","v":3442529.2337764027},{"$f":"SUM($BF531:BM531)","v":3934319.1243158886},{"$f":"SUM($BF531:BN531)","v":4426109.0148553746},{"$f":"SUM($BF531:BO531)","v":4917898.9053948605},{"$f":"SUM($BF531:BP531)","v":5409688.7959343465},{"$f":"SUM($BF531:BQ531)","v":5901478.6864738325},{"$f":"SUM($BF531:BR531)","v":6393268.5770133184},{"$f":"SUM($BF531:BS531)","v":6885058.4675528044},{"$f":"SUM($BF531:BT531)","v":7376848.3580922903},{"$f":"SUM($BF531:BU531)","v":7868638.2486317763},{"$f":"SUM($BF531:BV531)","v":8360428.1391712623},{"$f":"SUM($BF531:BW531)","v":8852218.0297107492},{"$f":"SUM($BF531:BX531)","v":9344007.9202502351},{"$f":"SUM($BF531:BY531)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C521-D532","v":85736324.885195002},81223886.733342633,76711448.581490263,72199010.429637894,67686572.277785525,63174134.125933155,58661695.974080786,54149257.822228424,49636819.670376055,45124381.518523686,40611943.366671316,36099505.214818947,31587067.062966578,27074628.911114208,22562190.759261847,18049752.607409477,13537314.455557108,9024876.3037047386,4512438.1518523693,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD521-AE532","v":85139257.680792972},80029752.324538574,74920246.968284175,69810741.612029776,64701236.255775377,59591730.899520978,54482225.543266572,49372720.187012173,44263214.830757774,39153709.474503376,34044204.118248977,28934698.761994578,23825193.405740179,18715688.049485773,13606182.693231374,8496677.3369769752,3387171.9807225764,-1722333.3755318224,-6831838.7317862213,-11941344.08804062,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE521-BF532","v":8194653.5517763253},7702863.6612368394,7211073.7706973534,6719283.8801578665,6227493.9896183806,5735704.0990788946,5243914.2085394086,4752124.3179999227,4260334.4274604367,3768544.5369209507,3276754.6463814648,2784964.7558419788,2293174.8653024929,1801384.9747630069,1309595.0842235209,817805.19368403498,326015.30314454902,-165774.58739493787,-657564.47793442383,-1149354.3684739098]
[null,"Prop. Tax Value",{"$f":"-C521","v":90248763.037047371},{"$f":"C534/(($C534/$X534)^(1/21))","v":85220145.281932876},{"$f":"D534/(($C534/$X534)^(1/21))","v":80471719.694290772},75987874.10104765,71753866.231919572,67755775.248846233,63980455.976181746,60415495.681157239,57049173.262515366,53870420.713134453,50868786.729936779,48034402.351435252,45357948.509939551,42830625.391737692,40444123.504513636,38190596.356874466,36062634.66016119,34053241.967722274,32155811.671555184,30364105.280683961,28672231.909855224,{"$f":"X521","v":27074628.911114212},null,null,null,null,"Prop. Tax Value",{"$f":"-AD521","v":90248763.037047371},{"$f":"AD534/(($AD534/$AY534)^(1/21))","v":85220145.281932876},{"$f":"AE534/(($AD534/$AY534)^(1/21))","v":80471719.694290772},75987874.10104765,71753866.231919572,67755775.248846233,63980455.976181746,60415495.681157239,57049173.262515366,53870420.713134453,50868786.729936779,48034402.351435252,45357948.509939551,42830625.391737692,40444123.504513636,38190596.356874466,36062634.66016119,34053241.967722274,32155811.671555184,30364105.280683961,28672231.909855224,{"$f":"AY521","v":27074628.911114212},null,null,null,null,"Prop. Tax Value",{"$f":"-BE521","v":8686443.4423158113},{"$f":"BE534/(($BE534/$BZ534)^(1/21))","v":8202438.9833860407},{"$f":"BF534/(($BE534/$BZ534)^(1/21))","v":7745403.020575488},7313832.8822258376,6906309.6248222608,6521493.3677014522,6158118.8877074951,5814991.4593113866,5490982.9265171066,5185027.9936391935,4896120.7227564175,4623311.226325646,4365702.5440816842,4122447.6939547551,3892746.8873094399,3675844.8993491698,3471028.5860405164,3277624.5393932709,3094996.8733871882,2922545.1332658329,2759702.3213235671,{"$f":"BZ521","v":2605933.0326947435}]
[null,"Tax Dep",null,{"$f":"($C357*0.95)*-D$4","v":16966024.92487644},27145639.879802305,16287383.927881382,9772430.3567288294,9772430.3567288294,4886215.1783644147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD521*0.95)*-D$4","v":17147264.977039002},27435623.963262402,16461374.377957441,9876824.6267744638,9876824.6267744638,4938412.3133872319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE521*0.95)*-D$4","v":1650424.2540400042},2640678.8064640067,1584407.2838784039,950644.3703270423,950644.3703270423,475322.18516352115]
[null,"After Tax Dep. Value",null,{"$f":"D535*$B$6","v":3562865.2342240522},5700584.3747584838,3420350.6248550904,2052210.3749130541,2052210.3749130541,1026105.187456527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE535*$B$6","v":3600925.6451781904},5761481.0322851045,3456888.6193710626,2074133.1716226374,2074133.1716226374,1037066.5858113187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF535*$B$6","v":346589.0933484009},554542.54935744137,332725.52961446485,199635.31776867888,199635.31776867888,99817.658884339442]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D536:I536)","v":14813473.029048333},{"$f":"C538/C542","v":0.16414045501063942},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE536:AJ536)","v":14971718.383300809},{"$f":"AD538/AD542","v":0.16589389017060407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF536:BK536)","v":1441027.894392703},{"$f":"BE538/BE542","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D517:W517)","v":8434463.8352380712},{"$f":"C539/C542","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE517:AX517)","v":8434463.8352380712},{"$f":"AD539/AD542","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF517:BY517)","v":811817.14414166461},{"$f":"BE539/BE542","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C542-C538-C539)*$A540","v":56950702.246846817},{"$f":"C540/C542","v":0.6310413609045078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD542-AD538-AD539)*$A540","v":56816193.695732214},{"$f":"AD540/AD542","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE542-BE538-BE539)*$A540","v":5468558.6432142267},{"$f":"BE540/BE542","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C542-C538-C539)*$A541","v":10050123.925914144},{"$f":"C541/C542","v":0.11136024015961903},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD542-AD538-AD539)*$A541","v":10026387.122776274},{"$f":"AD541/AD542","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE542-BE538-BE539)*$A541","v":965039.76056721655},{"$f":"BE541/BE542","v":0.11109722488562435}]
[null,"Total",{"$f":"-C521","v":90248763.037047371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD521","v":90248763.037047371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE521","v":8686443.4423158113}]
[null,"Check",{"$f":"SUM(C538:C541)-C542","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD538:AD541)-AD542","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE538:BE541)-BE542","v":0}]
[null,"2035 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,"2035 Southern NW 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,"2035 Small Solar"]
[null,"Year",null,2035,{"$f":"D545+1","v":2036},{"$f":"E545+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,null,null,null,null,"Year",null,2035,{"$f":"AE545+1","v":2036},{"$f":"AF545+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,null,null,null,null,"Year",null,2035,{"$f":"BF545+1","v":2036},{"$f":"BG545+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D545-$D$12)","v":245912.15721976169},{"$f":"D546*(1-'Resource Options'!$AA$22)","v":244682.59643366287},{"$f":"E546*(1-'Resource Options'!$AA$22)","v":243459.18345149455},{"$f":"F546*(1-'Resource Options'!$AA$22)","v":242241.88753423709},{"$f":"G546*(1-'Resource Options'!$AA$22)","v":241030.67809656591},{"$f":"H546*(1-'Resource Options'!$AA$22)","v":239825.52470608309},{"$f":"I546*(1-'Resource Options'!$AA$22)","v":238626.39708255266},{"$f":"J546*(1-'Resource Options'!$AA$22)","v":237433.2650971399},{"$f":"K546*(1-'Resource Options'!$AA$22)","v":236246.09877165419},{"$f":"L546*(1-'Resource Options'!$AA$22)","v":235064.8682777959},{"$f":"M546*(1-'Resource Options'!$AA$22)","v":233889.54393640693},{"$f":"N546*(1-'Resource Options'!$AA$22)","v":232720.09621672489},{"$f":"O546*(1-'Resource Options'!$AA$22)","v":231556.49573564128},{"$f":"P546*(1-'Resource Options'!$AA$22)","v":230398.71325696306},{"$f":"Q546*(1-'Resource Options'!$AA$22)","v":229246.71969067823},{"$f":"R546*(1-'Resource Options'!$AA$22)","v":228100.48609222483},{"$f":"S546*(1-'Resource Options'!$AA$22)","v":226959.98366176372},{"$f":"T546*(1-'Resource Options'!$AA$22)","v":225825.18374345489},{"$f":"U546*(1-'Resource Options'!$AA$22)","v":224696.05782473763},{"$f":"V546*(1-'Resource Options'!$AA$22)","v":223572.57753561393},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D545-$D$12)","v":273235.73024417966},{"$f":"AE546*(1-'Resource Options'!$AA$22)","v":271869.55159295874},{"$f":"AF546*(1-'Resource Options'!$AA$22)","v":270510.20383499394},{"$f":"AG546*(1-'Resource Options'!$AA$22)","v":269157.65281581896},{"$f":"AH546*(1-'Resource Options'!$AA$22)","v":267811.86455173988},{"$f":"AI546*(1-'Resource Options'!$AA$22)","v":266472.80522898119},{"$f":"AJ546*(1-'Resource Options'!$AA$22)","v":265140.44120283629},{"$f":"AK546*(1-'Resource Options'!$AA$22)","v":263814.7389968221},{"$f":"AL546*(1-'Resource Options'!$AA$22)","v":262495.66530183796},{"$f":"AM546*(1-'Resource Options'!$AA$22)","v":261183.18697532878},{"$f":"AN546*(1-'Resource Options'!$AA$22)","v":259877.27104045212},{"$f":"AO546*(1-'Resource Options'!$AA$22)","v":258577.88468524985},{"$f":"AP546*(1-'Resource Options'!$AA$22)","v":257284.99526182361},{"$f":"AQ546*(1-'Resource Options'!$AA$22)","v":255998.57028551449},{"$f":"AR546*(1-'Resource Options'!$AA$22)","v":254718.57743408691},{"$f":"AS546*(1-'Resource Options'!$AA$22)","v":253444.98454691647},{"$f":"AT546*(1-'Resource Options'!$AA$22)","v":252177.7596241819},{"$f":"AU546*(1-'Resource Options'!$AA$22)","v":250916.870826061},{"$f":"AV546*(1-'Resource Options'!$AA$22)","v":249662.28647193068},{"$f":"AW546*(1-'Resource Options'!$AA$22)","v":248413.97503957103},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D545-$D$12)","v":11384.822093507486},{"$f":"BF546*(1-'Resource Options'!$AA$22)","v":11327.897983039949},{"$f":"BG546*(1-'Resource Options'!$AA$22)","v":11271.258493124749},{"$f":"BH546*(1-'Resource Options'!$AA$22)","v":11214.902200659126},{"$f":"BI546*(1-'Resource Options'!$AA$22)","v":11158.827689655831},{"$f":"BJ546*(1-'Resource Options'!$AA$22)","v":11103.033551207553},{"$f":"BK546*(1-'Resource Options'!$AA$22)","v":11047.518383451516},{"$f":"BL546*(1-'Resource Options'!$AA$22)","v":10992.280791534258},{"$f":"BM546*(1-'Resource Options'!$AA$22)","v":10937.319387576586},{"$f":"BN546*(1-'Resource Options'!$AA$22)","v":10882.632790638703},{"$f":"BO546*(1-'Resource Options'!$AA$22)","v":10828.21962668551},{"$f":"BP546*(1-'Resource Options'!$AA$22)","v":10774.078528552081},{"$f":"BQ546*(1-'Resource Options'!$AA$22)","v":10720.208135909321},{"$f":"BR546*(1-'Resource Options'!$AA$22)","v":10666.607095229774},{"$f":"BS546*(1-'Resource Options'!$AA$22)","v":10613.274059753625},{"$f":"BT546*(1-'Resource Options'!$AA$22)","v":10560.207689454857},{"$f":"BU546*(1-'Resource Options'!$AA$22)","v":10507.406651007583},{"$f":"BV546*(1-'Resource Options'!$AA$22)","v":10454.869617752545},{"$f":"BW546*(1-'Resource Options'!$AA$22)","v":10402.595269663783},{"$f":"BX546*(1-'Resource Options'!$AA$22)","v":10350.582293315465}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M46","v":36.785625455045285},{"$f":"D547","v":36.785625455045285},{"$f":"E547","v":36.785625455045285},36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,36.785625455045285,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P46","v":32.948342363768852},{"$f":"AE547","v":32.948342363768852},{"$f":"AF547","v":32.948342363768852},32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,32.948342363768852,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S46","v":71.847684908589144},{"$f":"BF547","v":71.847684908589144},{"$f":"BG547","v":71.847684908589144},71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144,71.847684908589144]
[null,"Revenue",null,{"$f":"D547*D546","v":9046032.5103283636},9000802.3477767222,8955798.336037837,8911019.3443576489,8866464.2476358619,8822131.9263976812,8778021.2667656932,8734131.1604318637,8690460.5046297051,8647008.2021065559,8603773.1610960234,8560754.2952905428,8517950.5238140915,8475360.7711950205,8432983.9673390444,8390819.0475023482,8348864.952264837,8307120.6275035134,8265585.024365996,8224257.0992441652,null,null,null,null,null,"Revenue",null,{"$f":"AE547*AE546","v":9002664.3860996235},8957651.0641691238,8912862.8088482786,8868298.4948040359,8823957.0023300163,8779837.2173183672,8735938.0312317759,8692258.341075616,8648797.0493702367,8605553.0641233865,8562525.2988027688,8519712.6723087542,8477114.1089472119,8434728.5384024754,8392554.8957104627,8350592.1212319098,8308839.1606257511,8267294.964822622,8225958.4899985092,8184828.6975485161,null,null,null,null,null,"Revenue",null,{"$f":"BF547*BF546","v":817973.11051467003},813883.2449620968,809813.82873728627,805764.75959359983,801735.93579563196,797727.25611665379,793738.61983607057,789769.92673689022,785821.07710320572,781891.97171768977,777982.51185910124,774092.5992998057,770222.13630330667,766371.02562179009,762539.1704936811,758726.47464121273,754932.84226800676,751158.17805666674,747402.38716638344,743665.37523055158]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(E545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(F545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(G545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(H545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(I545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(J545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(K545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(L545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(M545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(N545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(O545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(P545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(Q545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(R545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(S545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(T545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(U545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(V545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(W545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1413161.7552403363},{"$f":"HLOOKUP(AF545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AG545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AH545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AI545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AJ545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AK545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AL545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AM545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AN545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AO545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AP545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AQ545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AR545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AS545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AT545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AU545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AV545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(AW545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(AX545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":94210.783682689085},{"$f":"HLOOKUP(BG545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BH545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BI545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BJ545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BK545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BL545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BM545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BN545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BO545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BP545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BQ545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BR545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BS545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BT545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BU545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BV545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BW545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912},{"$f":"HLOOKUP(BX545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":134556.19827602073},{"$f":"HLOOKUP(BY545,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":137247.32224154111}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D546","v":0},{"$f":"HLOOKUP(E545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E546","v":0},{"$f":"HLOOKUP(F545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F546","v":0},{"$f":"HLOOKUP(G545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G546","v":0},{"$f":"HLOOKUP(H545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H546","v":0},{"$f":"HLOOKUP(I545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I546","v":0},{"$f":"HLOOKUP(J545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J546","v":0},{"$f":"HLOOKUP(K545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K546","v":0},{"$f":"HLOOKUP(L545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L546","v":0},{"$f":"HLOOKUP(M545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M546","v":0},{"$f":"HLOOKUP(N545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N546","v":0},{"$f":"HLOOKUP(O545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O546","v":0},{"$f":"HLOOKUP(P545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P546","v":0},{"$f":"HLOOKUP(Q545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q546","v":0},{"$f":"HLOOKUP(R545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R546","v":0},{"$f":"HLOOKUP(S545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S546","v":0},{"$f":"HLOOKUP(T545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T546","v":0},{"$f":"HLOOKUP(U545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U546","v":0},{"$f":"HLOOKUP(V545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V546","v":0},{"$f":"HLOOKUP(W545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W546","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE546","v":0},{"$f":"HLOOKUP(AF545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF546","v":0},{"$f":"HLOOKUP(AG545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG546","v":0},{"$f":"HLOOKUP(AH545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH546","v":0},{"$f":"HLOOKUP(AI545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI546","v":0},{"$f":"HLOOKUP(AJ545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ546","v":0},{"$f":"HLOOKUP(AK545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK546","v":0},{"$f":"HLOOKUP(AL545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL546","v":0},{"$f":"HLOOKUP(AM545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM546","v":0},{"$f":"HLOOKUP(AN545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN546","v":0},{"$f":"HLOOKUP(AO545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO546","v":0},{"$f":"HLOOKUP(AP545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP546","v":0},{"$f":"HLOOKUP(AQ545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ546","v":0},{"$f":"HLOOKUP(AR545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR546","v":0},{"$f":"HLOOKUP(AS545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS546","v":0},{"$f":"HLOOKUP(AT545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT546","v":0},{"$f":"HLOOKUP(AU545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU546","v":0},{"$f":"HLOOKUP(AV545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV546","v":0},{"$f":"HLOOKUP(AW545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW546","v":0},{"$f":"HLOOKUP(AX545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX546","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF546","v":0},{"$f":"HLOOKUP(BG545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG546","v":0},{"$f":"HLOOKUP(BH545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH546","v":0},{"$f":"HLOOKUP(BI545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI546","v":0},{"$f":"HLOOKUP(BJ545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ546","v":0},{"$f":"HLOOKUP(BK545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK546","v":0},{"$f":"HLOOKUP(BL545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL546","v":0},{"$f":"HLOOKUP(BM545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM546","v":0},{"$f":"HLOOKUP(BN545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN546","v":0},{"$f":"HLOOKUP(BO545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO546","v":0},{"$f":"HLOOKUP(BP545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP546","v":0},{"$f":"HLOOKUP(BQ545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ546","v":0},{"$f":"HLOOKUP(BR545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR546","v":0},{"$f":"HLOOKUP(BS545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS546","v":0},{"$f":"HLOOKUP(BT545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT546","v":0},{"$f":"HLOOKUP(BU545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU546","v":0},{"$f":"HLOOKUP(BV545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV546","v":0},{"$f":"HLOOKUP(BW545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW546","v":0},{"$f":"HLOOKUP(BX545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX546","v":0},{"$f":"HLOOKUP(BY545,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY546","v":0}]
[null,"B&O Tax",null,{"$f":"D548*0.00275","v":24876.589403402999},{"$f":"E548*0.00275","v":24752.206456385986},24628.445424104051,24505.303196983532,24382.776680998617,24260.862797593622,24139.558483605655,24018.860691187623,23898.766387731688,23779.272555793028,23660.376193014064,23542.07431204899,23424.363940488751,23307.242120786304,23190.705910182372,23074.752380631457,22959.3786187283,22844.58172563466,22730.358817006487,22616.707022921451,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF548*0.00275","v":2249.4260539153424},{"$f":"BG548*0.00275","v":2238.1789236457662},2226.9880290275373,2215.8530888823993,2204.7738234379876,2193.7499543207978,2182.7812045491942,2171.8672985264479,2161.0079620338156,2150.202922223647,2139.4519076125284,2128.7546480744654,2118.110874834093,2107.5203204599225,2096.9827188576228,2086.4978052633351,2076.0653162370186,2065.6849896558333,2055.3565647075543,2045.0797818840167]
[null,"Property Tax",null,{"$f":"C575*$B$8","v":904888.24746725929},{"$f":"D575*$B$8","v":854468.30868382833},806857.74468677596,761900.01846156444,719447.31516096485,679360.05611008184,641506.4398907841,605762.00899669132,572009.24063393672,540137.16032231413,510040.97702638432,481621.73861690098,454786.00652976014,429445.54855279735,405517.04873035662,382921.83343183773,361585.61268357234,341438.23591356433,322413.46130601538,304448.73800730595,null,null,null,null,null,"Property Tax",null,{"$f":"AD575*$B$8","v":904888.24746725929},{"$f":"AE575*$B$8","v":854468.30868382833},806857.74468677596,761900.01846156444,719447.31516096485,679360.05611008184,641506.4398907841,605762.00899669132,572009.24063393672,540137.16032231413,510040.97702638432,481621.73861690098,454786.00652976014,429445.54855279735,405517.04873035662,382921.83343183773,361585.61268357234,341438.23591356433,322413.46130601538,304448.73800730595,null,null,null,null,null,"Property Tax",null,{"$f":"BE575*$B$8","v":87095.493818723713},{"$f":"BF575*$B$8","v":82242.574710818473},77660.057926102192,73332.876776925594,69246.804084242875,65388.40540059538,61744.994839487961,58304.593365931541,55055.889411016404,51988.201681022729,49091.444038789487,46356.092341876712,43773.153128489408,41334.134048206739,39031.01594029682,36856.226467814377,34802.615220793836,32863.430206680561,31032.295650703978,29303.191033203198]
[null,"Total Operating Costs",null,{"$f":"SUM(D550:D553)","v":2342926.5921109985},2320645.5054853577,2301739.6802629265,2286063.8816136355,2273481.8229961521,2263865.6846849485,2257095.6594672082,2253059.5240025539,2251652.2344226367,2252775.5448270943,2256337.647407365,2262252.8330006767,2270441.1709434101,2280828.2071562079,2293344.679452816,2307926.2491209917,2324513.2478769934,2343050.4393453859,2363486.7942633326,2385775.2786533446,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE550:AE553)","v":2318050.0027075955},2295893.2990289717,2277111.2348388224,2261558.5784166516,2249099.0463151536,2239604.8218873548,2232956.1009836025,2229040.663311366,2227753.4680349049,2228996.2722713016,2232677.2712143511,2238710.7586886277,2247016.8070029216,2257520.9650354218,2270153.9735426335,2284851.4967403603,2301553.869258265,2320205.8576197512,2340756.4354463262,2363158.571630423,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF550:BF553)","v":183555.70355532813},180575.75299080712,177903.94529859949,175525.96719614713,173428.35998462679,171598.47307340102,170024.42011689174,168695.03761876962,167599.84586644813,166729.01206651222,166073.31555893319,165624.11499473295,165373.31736820089,165313.3488008416,165437.12697997291,165738.03516031257,166209.89764201042,166846.9566434155,167643.85049143227,168595.59305662831]
[]
[null,"EBITDA",null,{"$f":"D548-D554","v":6703105.9182173647},{"$f":"E548-E554","v":6680156.8422913644},6654058.65577491,6624955.4627440134,6592982.4246397093,6558266.2417127322,6520925.607298485,6481071.6364293098,6438808.270207068,6394232.6572794616,6347435.5136886584,6298501.4622898661,6247509.3528706813,6194532.5640388131,6139639.2878862284,6082892.7983813565,6024351.7043878436,5964070.1881581275,5902098.2301026639,5838481.8205908202,null,null,null,null,null,"EBITDA",null,{"$f":"AE548-AE554","v":6684614.3833920285},{"$f":"AF548-AF554","v":6661757.7651401516},6635751.5740094557,6606739.9163873848,6574857.9560148623,6540232.3954310119,6502981.930248173,6463217.67776425,6421043.5813353322,6376556.7918520849,6329848.0275884178,6281001.9136201264,6230097.3019442903,6177207.5733670536,6122400.9221678292,6065740.62449155,6007285.2913674861,5947089.1072028708,5885202.0545521826,5821670.1259180931,null,null,null,null,null,"EBITDA",null,{"$f":"BF548-BF554","v":634417.40695934184},{"$f":"BG548-BG554","v":633307.49197128974},631909.88343868684,630238.79239745275,628307.5758110052,626128.78304325277,623714.19971917884,621074.88911812054,618221.23123675759,615162.95965117752,611909.19630016806,608468.48430507281,604848.81893510581,601057.67682094849,597102.04351370817,592988.43948090018,588722.94462599629,584311.22141325125,579758.5366749512,575069.78217392322]
[null,"Before Tax Earnings",null,{"$f":"D556-D576-D566","v":-13163158.188700423},{"$f":"E556-E558-E576","v":-20537690.439591222},-9676649.7133546397,-3173469.5587337157,-3205442.5968380198,1659053.7309738677,6520925.607298485,6481071.6364293098,6438808.270207068,6394232.6572794616,6347435.5136886584,6298501.4622898661,6247509.3528706813,6194532.5640388131,6139639.2878862284,6082892.7983813565,6024351.7043878436,5964070.1881581275,5902098.2301026639,5838481.8205908202,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE556-AE576-AE566","v":-13356628.557034042},{"$f":"AF556-AF558-AF576","v":-20846844.95786453},-9869410.0597933531,-3296357.0638942998,-3328239.0242668223,1588683.9052901696,6502981.930248173,6463217.67776425,6421043.5813353322,6376556.7918520849,6329848.0275884178,6281001.9136201264,6230097.3019442903,6177207.5733670536,6122400.9221678292,6065740.62449155,6007285.2913674861,5947089.1072028708,5885202.0545521826,5821670.1259180931,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF556-BF576-BF566","v":-1294552.2260566675},{"$f":"BG556-BG558-BG576","v":-2014395.520117911},-956711.92381483363,-322934.29195465939,-324865.50854110694,149542.2408671967,623714.19971917884,621074.88911812054,618221.23123675759,615162.95965117752,611909.19630016806,608468.48430507281,604848.81893510581,601057.67682094849,597102.04351370817,592988.43948090018,588722.94462599629,584311.22141325125,579758.5366749512,575069.78217392322]
[null,"ITC",null,{"$f":"-C562*0.1","v":9048882.4746725932},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD562*0.1","v":9048882.4746725932},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE562*0.1","v":870954.93818723713},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D557*$B$6-D558","v":-11813145.694299683},-4312914.9923141561,-2032096.4398044744,-666428.60733408027,-673142.94533598411,348401.28350451222,1369394.3775326819,1361025.043650155,1352149.7367434842,1342788.8580286868,1332961.4578746182,1322685.3070808719,1311976.9641028431,1300851.8384481508,1289324.250456108,1277407.4876600849,1265113.8579214471,1252454.7395132068,1239440.6283215594,1226081.1823240721,null,null,null,null,null,"Federal Tax",null,{"$f":"AE557*$B$6-AE558","v":-11853774.471649742},-4377837.441151551,-2072576.112556604,-692234.98341780296,-698930.19509603269,333623.62011093559,1365626.2053521164,1357275.7123304924,1348419.1520804197,1339076.9262889377,1329268.0857935676,1319010.4018602264,1308320.4334083009,1297213.5904070812,1285704.1936552441,1273805.5311432255,1261529.9111871719,1248888.7125126028,1235892.4314559584,1222550.7264427994,null,null,null,null,null,"Federal Tax",null,{"$f":"BF557*$B$6-BF558","v":-1142810.9056591373},-423023.05922476132,-200909.50400111504,-67816.201310478471,-68221.756793632463,31403.870582111307,130979.98194102755,130425.72671480531,129826.45855971909,129184.22152674728,128500.93122303528,127778.38170406528,127018.25197637221,126222.11213239918,125391.42913787872,124527.57229098903,123631.81837145922,122705.35649678276,121749.29270173975,120764.65425652388]
[]
[]
[{"$f":"IRR(C562:X562,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D545,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90488824.746725932},{"$f":"D556-D559","v":18516251.612517048},10993071.834605521,8686155.0955793839,7291384.0700780936,7266125.3699756935,6209864.9582082201,5151531.2297658026,5120046.5927791549,5086658.5334635843,5051443.799250775,5014474.0558140399,4975816.1552089937,4935532.3887678385,4893680.7255906621,4850315.0374301206,4805485.3107212717,4759237.846466396,4711615.4486449212,4662657.6017811047,4612400.6382667478,{"$f":"C562*-0.3","v":27146647.42401778},null,null,null,{"$f":"IRR(AD562:AY562,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE545,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-90488824.746725932},{"$f":"AE556-AE559","v":18538388.855041772},11039595.206291702,8708327.6865660604,7298974.8998051882,7273788.151110895,6206608.7753200764,5137355.7248960566,5105941.9654337578,5072624.4292549128,5037479.8655631468,5000579.9417948499,4961991.5117598996,4921776.8685359899,4879993.9829599727,4836696.7285125852,4791935.0933483243,4745755.3801803142,4698200.3946902677,4649309.6230962239,4599119.3994752932,{"$f":"AD562*-0.3","v":27146647.42401778},null,null,null,{"$f":"IRR(BE562:BZ562,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF545,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8709549.3818723708},{"$f":"BF556-BF559","v":1777228.3126184791},1056330.5511960511,832819.38743980182,698054.99370793125,696529.3326046376,594724.91246114147,492734.21777815127,490649.16240331525,488394.77267703851,485978.73812443024,483408.26507713279,480690.10260100756,477830.5669587336,474835.56468854932,471710.61437582946,468460.86718991114,465091.12625453708,461605.8649164685,458009.24397321144,454305.12791739934,{"$f":"BE562*-0.3","v":2612864.8145617112}]
[{"$f":"IRR(C563:X563,0.1)","v":8.6960167106076902E-2},"ROE",{"$f":"-C582","v":-10076857.255557081},{"$f":"D562-D566-D568-D577-D558","v":1312999.1327866279},695296.35609943885,674678.78875143919,651687.26625703136,626428.56615463179,599002.7816423194,569503.68045506347,538019.04346841574,504630.98415284511,469416.24994003586,432446.50650330074,393788.60589825455,353504.83945709933,311653.17627992295,268287.48811938148,223457.76141053252,177210.29715565685,129587.89933418203,80630.052470365539,30373.088956008665,{"$f":"X562","v":27146647.42401778},null,null,null,{"$f":"IRR(AD563:AY563,0.1)","v":8.6889785094028893E-2},"ROE",{"$f":"-AD582","v":-10053057.31252286},{"$f":"AE562-AE566-AE568-AE577-AE558","v":1307796.7480203956},691583.10950630065,671038.21851305244,648119.00899161585,622932.26029732218,595578.06743608089,566150.19994163793,534736.4404793391,501418.90430049412,466274.34060872812,429374.41684043128,390785.9868054809,350571.34358157124,308788.45800555404,265491.20355816651,220729.56839390565,174549.85522589553,126994.86973584909,78104.098141805269,27913.874520874582,{"$f":"AY562","v":27146647.42401778},null,null,null,{"$f":"IRR(BE563:BZ563,0.1)","v":8.6299083818504929E-2},"ROE",{"$f":"-BE582","v":-967606.76633032516},{"$f":"BF562-BF566-BF568-BF577-BF558","v":118783.82231767173},60334.386880456237,59230.276139699854,57910.114217125054,56384.453113831376,54663.206827307047,52755.686001288588,50670.630626452563,48416.240900175821,46000.206347567553,43429.733300270105,40711.570824144874,37852.035181870917,34857.032911686634,31732.082598966779,28482.335413048451,25112.5944776744,21627.33313960582,18030.712196348759,14326.596140536654,{"$f":"BZ562","v":2612864.8145617112}]
[]
[]
[null,"Interest",null,{"$f":"C569*$B$7","v":2855109.5557411727},2768763.6560626943,2678100.4614002923,2582904.1070047701,2482947.9348894716,2377993.9541684082,2267792.2744112918,2152080.5106663196,2030583.1587340985,1903010.9392052665,1769060.1086999932,1628411.7366694559,1480730.9460373917,1325666.1158737242,1162848.0442018735,991889.06894643011,812382.14492821461,623899.87470908836,425993.49097900582,218191.7880624191,null,null,null,null,null,"Interest",null,{"$f":"AD569*$B$7","v":2848366.2385481442},2762224.2742278306,2671775.2116915011,2576803.6960283555,2477083.6045820522,2372377.5085634338,2262436.1077438844,2146997.6368833575,2025787.2424798047,1898516.3283560739,1764881.8685261568,1624565.6857047435,1477233.6937422599,1322535.1021816519,1160101.5810430136,989546.38384744339,810463.42679209472,622426.32188397855,424987.36173045659,217676.45356925845,null,null,null,null,null,"Interest",null,{"$f":"BE569*$B$7","v":274155.25046025886},265864.08639442868,257158.36412530695,248017.35574272918,238419.29694102251,228341.3351992305,217759.4753703489,206648.52255002322,194982.02208868123,182732.19660427218,169869.87984564266,156364.44724908166,142183.74302269259,127294.00358498409,111659.77717539016,95243.839445316538,78007.104828739233,59908.533481333056,40905.03356655658,20951.35865604127]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C581)","v":4582027.5493107392},{"$f":"-PMT($B$7,20,$C581)","v":4582027.5493107392},4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,4582027.5493107392,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD581)","v":4571205.5249544187},4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,4571205.5249544187,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE581)","v":439978.53177686268},439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268,439978.53177686268]
[null,"Sinking Fund",null,{"$f":"D567-D566","v":1726917.9935695664},1813263.8932480449,1903927.0879104468,1999123.4423059691,2099079.6144212675,2204033.595142331,2314235.2748994473,2429947.0386444195,2551444.3905766406,2679016.6101054726,2812967.4406107459,2953615.8126412835,3101296.6032733475,3256361.4334370149,3419179.5051088659,3590138.4803643092,3769645.4043825245,3958127.6746016508,4156034.0583317336,4363835.7612483203,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE567-AE566","v":1722839.2864062744},1808981.2507265881,1899430.3132629176,1994401.8289260631,2094121.9203723664,2198828.0163909849,2308769.4172105342,2424207.8880710611,2545418.2824746137,2672689.1965983445,2806323.6564282617,2946639.8392496752,3093971.8312121588,3248670.422772767,3411103.9439114053,3581659.1411069753,3760742.0981623242,3948779.2030704403,4146218.1632239623,4353529.0713851601,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF567-BF566","v":165823.28131660382},174114.445382434,182820.16765155573,191961.1760341335,201559.23483584018,211637.19657763219,222219.05640651379,233330.00922683947,244996.50968818145,257246.33517259051,270108.65193122003,283614.084527781,297794.78875417006,312684.52819187858,328318.75460147252,344734.69233154616,361971.42694812344,380069.99829552963,399073.4982103061,419027.17312082142]
[null,"Mortgage Balance",{"$f":"C581","v":57102191.114823453},{"$f":"C569-D568","v":55375273.121253885},53562009.228005841,51658082.140095398,49658958.697789431,47559879.08336816,45355845.488225833,43041610.213326387,40611663.174681969,38060218.784105331,35381202.173999861,32568234.733389117,29614618.920747831,26513322.317474484,23256960.884037469,19837781.378928602,16247642.898564292,12477997.494181767,8519869.8195801154,4363835.7612483818,6.1467289924621582E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD581","v":56967324.770962879},{"$f":"AD569-AE568","v":55244485.484556608},53435504.23383002,51536073.920567103,49541672.091641039,47447550.171268672,45248722.154877685,42939952.737667151,40515744.849596091,37970326.567121476,35297637.370523132,32491313.71409487,29544673.874845196,26450702.043633036,23202031.620860271,19790927.676948868,16209268.535841893,12448526.43767957,8499747.2346091308,4353529.0713851685,8.3819031715393066E-9,null,null,null,null,null,"Mortgage Balance",{"$f":"BE581","v":5483105.0092051765},{"$f":"BE569-BF568","v":5317281.727888573},5143167.282506139,4960347.1148545835,4768385.9388204496,4566826.7039846098,4355189.5074069779,4132970.4510004641,3899640.4417736246,3654643.9320854433,3397397.596912853,3127288.9449816328,2843674.8604538515,2545880.0716996817,2233195.5435078032,1904876.7889063307,1560142.0965747845,1198170.6696266611,818100.67133113148,419027.17312082538,3.9581209421157837E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C562)/20","v":4524441.2373362966},{"$f":"-($C562)/20","v":4524441.2373362966},4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,4524441.2373362966,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D572:D572)","v":4524441.2373362966},{"$f":"SUM($D572:E572)","v":9048882.4746725932},{"$f":"SUM($D572:F572)","v":13573323.71200889},{"$f":"SUM($D572:G572)","v":18097764.949345186},{"$f":"SUM($D572:H572)","v":22622206.186681483},{"$f":"SUM($D572:I572)","v":27146647.42401778},{"$f":"SUM($D572:J572)","v":31671088.661354076},{"$f":"SUM($D572:K572)","v":36195529.898690373},{"$f":"SUM($D572:L572)","v":40719971.136026666},{"$f":"SUM($D572:M572)","v":45244412.373362958},{"$f":"SUM($D572:N572)","v":49768853.610699251},{"$f":"SUM($D572:O572)","v":54293294.848035544},{"$f":"SUM($D572:P572)","v":58817736.085371837},{"$f":"SUM($D572:Q572)","v":63342177.32270813},{"$f":"SUM($D572:R572)","v":67866618.560044423},{"$f":"SUM($D572:S572)","v":72391059.797380716},{"$f":"SUM($D572:T572)","v":76915501.034717008},{"$f":"SUM($D572:U572)","v":81439942.272053301},{"$f":"SUM($D572:V572)","v":85964383.509389594},{"$f":"SUM($D572:W572)","v":90488824.746725887},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE572:AE572)","v":5109505.3562543998},{"$f":"SUM($AE572:AF572)","v":10219010.7125088},{"$f":"SUM($AE572:AG572)","v":15328516.0687632},{"$f":"SUM($AE572:AH572)","v":20438021.425017599},{"$f":"SUM($AE572:AI572)","v":25547526.781271998},{"$f":"SUM($AE572:AJ572)","v":30657032.137526397},{"$f":"SUM($AE572:AK572)","v":35766537.493780799},{"$f":"SUM($AE572:AL572)","v":40876042.850035198},{"$f":"SUM($AE572:AM572)","v":45985548.206289597},{"$f":"SUM($AE572:AN572)","v":51095053.562543996},{"$f":"SUM($AE572:AO572)","v":56204558.918798395},{"$f":"SUM($AE572:AP572)","v":61314064.275052793},{"$f":"SUM($AE572:AQ572)","v":66423569.631307192},{"$f":"SUM($AE572:AR572)","v":71533074.987561598},{"$f":"SUM($AE572:AS572)","v":76642580.343815997},{"$f":"SUM($AE572:AT572)","v":81752085.700070396},{"$f":"SUM($AE572:AU572)","v":86861591.056324795},{"$f":"SUM($AE572:AV572)","v":91971096.412579194},{"$f":"SUM($AE572:AW572)","v":97080601.768833593},{"$f":"SUM($AE572:AX572)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF572:BF572)","v":491789.89053948614},{"$f":"SUM($BF572:BG572)","v":983579.78107897227},{"$f":"SUM($BF572:BH572)","v":1475369.6716184583},{"$f":"SUM($BF572:BI572)","v":1967159.5621579445},{"$f":"SUM($BF572:BJ572)","v":2458949.4526974307},{"$f":"SUM($BF572:BK572)","v":2950739.3432369167},{"$f":"SUM($BF572:BL572)","v":3442529.2337764027},{"$f":"SUM($BF572:BM572)","v":3934319.1243158886},{"$f":"SUM($BF572:BN572)","v":4426109.0148553746},{"$f":"SUM($BF572:BO572)","v":4917898.9053948605},{"$f":"SUM($BF572:BP572)","v":5409688.7959343465},{"$f":"SUM($BF572:BQ572)","v":5901478.6864738325},{"$f":"SUM($BF572:BR572)","v":6393268.5770133184},{"$f":"SUM($BF572:BS572)","v":6885058.4675528044},{"$f":"SUM($BF572:BT572)","v":7376848.3580922903},{"$f":"SUM($BF572:BU572)","v":7868638.2486317763},{"$f":"SUM($BF572:BV572)","v":8360428.1391712623},{"$f":"SUM($BF572:BW572)","v":8852218.0297107492},{"$f":"SUM($BF572:BX572)","v":9344007.9202502351},{"$f":"SUM($BF572:BY572)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C562-D573","v":85964383.509389639},81439942.272053331,76915501.034717038,72391059.797380745,67866618.560044453,63342177.322708152,58817736.085371852,54293294.848035559,49768853.610699266,45244412.373362973,40719971.13602668,36195529.898690388,31671088.661354095,27146647.424017802,22622206.186681509,18097764.949345216,13573323.712008923,9048882.4746726304,4524441.2373363376,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD562-AE573","v":85379319.390471533},80269814.034217134,75160308.677962735,70050803.321708336,64941297.965453938,59831792.609199539,54722287.252945133,49612781.896690734,44503276.540436335,39393771.184181936,34284265.827927537,29174760.471673138,24065255.11541874,18955749.759164333,13846244.402909935,8736739.0466555357,3627233.6904011369,-1482271.6658532619,-6591777.0221076608,-11701282.37836206,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE562-BF573","v":8217759.4913328849},7725969.6007933989,7234179.710253913,6742389.8197144261,6250599.9291749401,5758810.0386354541,5267020.1480959682,4775230.2575564822,4283440.3670169963,3791650.4764775103,3299860.5859380243,2808070.6953985384,2316280.8048590524,1824490.9143195665,1332701.0237800805,840911.13324059453,349121.24270110857,-142668.64783837833,-634458.53837786429,-1126248.4289173502]
[null,"Prop. Tax Value",{"$f":"-C562","v":90488824.746725932},{"$f":"C575/(($C575/$X575)^(1/21))","v":85446830.868382826},{"$f":"D575/(($C575/$X575)^(1/21))","v":80685774.468677595},76190001.846156448,71944731.516096488,67936005.611008182,64150643.989078403,60576200.899669133,57200924.063393675,54013716.032231413,51004097.702638432,48162173.861690097,45478600.652976014,42944554.855279736,40551704.873035662,38292183.343183771,36158561.268357232,34143823.591356434,32241346.130601536,30444873.800730594,28748500.046735451,{"$f":"X562","v":27146647.42401778},null,null,null,null,"Prop. Tax Value",{"$f":"-AD562","v":90488824.746725932},{"$f":"AD575/(($AD575/$AY575)^(1/21))","v":85446830.868382826},{"$f":"AE575/(($AD575/$AY575)^(1/21))","v":80685774.468677595},76190001.846156448,71944731.516096488,67936005.611008182,64150643.989078403,60576200.899669133,57200924.063393675,54013716.032231413,51004097.702638432,48162173.861690097,45478600.652976014,42944554.855279736,40551704.873035662,38292183.343183771,36158561.268357232,34143823.591356434,32241346.130601536,30444873.800730594,28748500.046735451,{"$f":"AY562","v":27146647.42401778},null,null,null,null,"Prop. Tax Value",{"$f":"-BE562","v":8709549.3818723708},{"$f":"BE575/(($BE575/$BZ575)^(1/21))","v":8224257.4710818473},{"$f":"BF575/(($BE575/$BZ575)^(1/21))","v":7766005.7926102187},7333287.6776925586,6924680.408424288,6538840.5400595376,6174499.4839487961,5830459.3365931539,5505588.9411016405,5198820.1681022728,4909144.4038789487,4635609.234187671,4377315.3128489405,4133413.4048206741,3903101.5940296822,3685622.6467814376,3480261.5220793835,3286343.0206680563,3103229.5650703977,2930319.1033203197,2767043.1294982871,{"$f":"BZ562","v":2612864.8145617112}]
[null,"Tax Dep",null,{"$f":"($C398*0.95)*-D$4","v":17011154.551176615},27217847.281882584,16330708.36912955,9798425.0214777291,9798425.0214777291,4899212.5107388645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD562*0.95)*-D$4","v":17192876.701877926},27508602.72300468,16505161.633802809,9903096.9802816845,9903096.9802816845,4951548.4901408423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE562*0.95)*-D$4","v":1654814.3825557504},2647703.0120892008,1588621.8072535205,953173.08435211214,953173.08435211214,476586.54217605607]
[null,"After Tax Dep. Value",null,{"$f":"D576*$B$6","v":3572342.4557470889},5715747.9291953426,3429448.7575172051,2057669.2545103231,2057669.2545103231,1028834.6272551615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE576*$B$6","v":3610504.1073943642},5776806.5718309823,3466083.9430985898,2079650.3658591537,2079650.3658591537,1039825.1829295768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF576*$B$6","v":347511.02033670759},556017.63253873214,333610.57952323928,200166.34771394354,200166.34771394354,100083.17385697177]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D577:I577)","v":14852876.867305599},{"$f":"C579/C583","v":0.16414045501063937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE577:AJ577)","v":15011543.15420039},{"$f":"AD579/AD583","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF577:BK577)","v":1444861.0285917874},{"$f":"BE579/BE583","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D558:W558)","v":8456899.5090398062},{"$f":"C580/C583","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE558:AX558)","v":8456899.5090398062},{"$f":"AD580/AD583","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF558:BY558)","v":813976.57774508139},{"$f":"BE580/BE583","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C583-C579-C580)*$A581","v":57102191.114823453},{"$f":"C581/C583","v":0.63104136090450802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD583-AD579-AD580)*$A581","v":56967324.770962879},{"$f":"AD581/AD583","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE583-BE579-BE580)*$A581","v":5483105.0092051765},{"$f":"BE581/BE583","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C583-C579-C580)*$A582","v":10076857.255557081},{"$f":"C582/C583","v":0.11136024015961907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD583-AD579-AD580)*$A582","v":10053057.31252286},{"$f":"AD582/AD583","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE583-BE579-BE580)*$A582","v":967606.76633032516},{"$f":"BE582/BE583","v":0.11109722488562433}]
[null,"Total",{"$f":"-C562","v":90488824.746725932},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD562","v":90488824.746725932},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE562","v":8709549.3818723708}]
[null,"Check",{"$f":"SUM(C579:C582)-C583","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD579:AD582)-AD583","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE579:BE582)-BE583","v":0}]
[null,"2036 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,"2036 Southern NW 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,"2036 Small Solar"]
[null,"Year",null,2036,{"$f":"D586+1","v":2037},{"$f":"E586+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,null,null,null,null,"Year",null,2036,{"$f":"AE586+1","v":2037},{"$f":"AF586+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,null,null,null,null,"Year",null,2036,{"$f":"BF586+1","v":2037},{"$f":"BG586+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D586-$D$12)","v":246649.8936914209},{"$f":"D587*(1-'Resource Options'!$AA$22)","v":245416.64422296381},{"$f":"E587*(1-'Resource Options'!$AA$22)","v":244189.56100184898},{"$f":"F587*(1-'Resource Options'!$AA$22)","v":242968.61319683972},{"$f":"G587*(1-'Resource Options'!$AA$22)","v":241753.77013085553},{"$f":"H587*(1-'Resource Options'!$AA$22)","v":240545.00128020125},{"$f":"I587*(1-'Resource Options'!$AA$22)","v":239342.27627380023},{"$f":"J587*(1-'Resource Options'!$AA$22)","v":238145.56489243123},{"$f":"K587*(1-'Resource Options'!$AA$22)","v":236954.83706796906},{"$f":"L587*(1-'Resource Options'!$AA$22)","v":235770.06288262922},{"$f":"M587*(1-'Resource Options'!$AA$22)","v":234591.21256821608},{"$f":"N587*(1-'Resource Options'!$AA$22)","v":233418.256505375},{"$f":"O587*(1-'Resource Options'!$AA$22)","v":232251.16522284813},{"$f":"P587*(1-'Resource Options'!$AA$22)","v":231089.90939673388},{"$f":"Q587*(1-'Resource Options'!$AA$22)","v":229934.45984975022},{"$f":"R587*(1-'Resource Options'!$AA$22)","v":228784.78755050147},{"$f":"S587*(1-'Resource Options'!$AA$22)","v":227640.86361274894},{"$f":"T587*(1-'Resource Options'!$AA$22)","v":226502.6592946852},{"$f":"U587*(1-'Resource Options'!$AA$22)","v":225370.14599821178},{"$f":"V587*(1-'Resource Options'!$AA$22)","v":224243.29526822071},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D586-$D$12)","v":274055.43743491214},{"$f":"AE587*(1-'Resource Options'!$AA$22)","v":272685.1602477376},{"$f":"AF587*(1-'Resource Options'!$AA$22)","v":271321.73444649891},{"$f":"AG587*(1-'Resource Options'!$AA$22)","v":269965.12577426643},{"$f":"AH587*(1-'Resource Options'!$AA$22)","v":268615.3001453951},{"$f":"AI587*(1-'Resource Options'!$AA$22)","v":267272.22364466812},{"$f":"AJ587*(1-'Resource Options'!$AA$22)","v":265935.86252644478},{"$f":"AK587*(1-'Resource Options'!$AA$22)","v":264606.18321381253},{"$f":"AL587*(1-'Resource Options'!$AA$22)","v":263283.15229774348},{"$f":"AM587*(1-'Resource Options'!$AA$22)","v":261966.73653625476},{"$f":"AN587*(1-'Resource Options'!$AA$22)","v":260656.90285357347},{"$f":"AO587*(1-'Resource Options'!$AA$22)","v":259353.6183393056},{"$f":"AP587*(1-'Resource Options'!$AA$22)","v":258056.85024760908},{"$f":"AQ587*(1-'Resource Options'!$AA$22)","v":256766.56599637103},{"$f":"AR587*(1-'Resource Options'!$AA$22)","v":255482.73316638917},{"$f":"AS587*(1-'Resource Options'!$AA$22)","v":254205.31950055723},{"$f":"AT587*(1-'Resource Options'!$AA$22)","v":252934.29290305445},{"$f":"AU587*(1-'Resource Options'!$AA$22)","v":251669.62143853918},{"$f":"AV587*(1-'Resource Options'!$AA$22)","v":250411.27333134649},{"$f":"AW587*(1-'Resource Options'!$AA$22)","v":249159.21696468975},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D586-$D$12)","v":11418.976559788005},{"$f":"BF587*(1-'Resource Options'!$AA$22)","v":11361.881676989065},{"$f":"BG587*(1-'Resource Options'!$AA$22)","v":11305.072268604121},{"$f":"BH587*(1-'Resource Options'!$AA$22)","v":11248.546907261099},{"$f":"BI587*(1-'Resource Options'!$AA$22)","v":11192.304172724795},{"$f":"BJ587*(1-'Resource Options'!$AA$22)","v":11136.34265186117},{"$f":"BK587*(1-'Resource Options'!$AA$22)","v":11080.660938601864},{"$f":"BL587*(1-'Resource Options'!$AA$22)","v":11025.257633908855},{"$f":"BM587*(1-'Resource Options'!$AA$22)","v":10970.131345739312},{"$f":"BN587*(1-'Resource Options'!$AA$22)","v":10915.280689010615},{"$f":"BO587*(1-'Resource Options'!$AA$22)","v":10860.704285565562},{"$f":"BP587*(1-'Resource Options'!$AA$22)","v":10806.400764137734},{"$f":"BQ587*(1-'Resource Options'!$AA$22)","v":10752.368760317046},{"$f":"BR587*(1-'Resource Options'!$AA$22)","v":10698.60691651546},{"$f":"BS587*(1-'Resource Options'!$AA$22)","v":10645.113881932883},{"$f":"BT587*(1-'Resource Options'!$AA$22)","v":10591.888312523219},{"$f":"BU587*(1-'Resource Options'!$AA$22)","v":10538.928870960603},{"$f":"BV587*(1-'Resource Options'!$AA$22)","v":10486.2342266058},{"$f":"BW587*(1-'Resource Options'!$AA$22)","v":10433.803055472772},{"$f":"BX587*(1-'Resource Options'!$AA$22)","v":10381.634040195408}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M47","v":36.894169115077112},{"$f":"D588","v":36.894169115077112},{"$f":"E588","v":36.894169115077112},36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,36.894169115077112,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P47","v":33.045785953297468},{"$f":"AE588","v":33.045785953297468},{"$f":"AF588","v":33.045785953297468},33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,33.045785953297468,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S47","v":71.997589004711827},{"$f":"BF588","v":71.997589004711827},{"$f":"BG588","v":71.997589004711827},71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827,71.997589004711827]
[null,"Revenue",null,{"$f":"D588*D587","v":9099942.8900670744},9054443.1756167393,9009170.959738655,8964125.1049399618,8919304.4794152621,8874707.9570181854,8830334.4172330946,8786182.7451469284,8742251.8314211927,8698540.5722640883,8655047.8694027681,8611772.6300557535,8568713.7669054754,8525870.1980709471,8483240.8470805921,8440824.6428451892,8398620.519630963,8356627.417032809,8314844.279947645,8273270.0585479056,null,null,null,null,null,"Revenue",null,{"$f":"AE588*AE587","v":9056377.324811412},9011095.438187357,8966039.9609964192,8921209.761191437,8876603.7123854812,8832220.6938235536,8788059.5903544351,8744119.2924026623,8700398.6959406491,8656896.7024609465,8613612.2189486399,8570544.1578538977,8527691.437064629,8485052.9798793048,8442627.7149799075,8400414.5764050093,8358412.5035229838,8316620.4410053696,8275037.3388003428,8233662.152106341,null,null,null,null,null,"Revenue",null,{"$f":"BF588*BF587","v":822138.78120605496},818028.08730002469,813937.94686352462,809868.25712920702,805818.91584356094,801789.8212643431,797780.87215802143,793791.96779723139,789823.00795824523,785873.89291845402,781944.52345386171,778034.80083659245,774144.62683240941,770273.90369824739,766422.53417975619,762590.4215088574,758777.46940131311,754983.58205430664,751208.66414403508,747452.62082331488]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(E586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(F586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(G586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(H586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(I586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(J586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(K586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(L586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(M586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(N586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(O586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(P586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(Q586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(R586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(S586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(T586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(U586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(V586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(W586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1441424.9903451432},{"$f":"HLOOKUP(AF586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AG586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AH586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AI586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AJ586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AK586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AL586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AM586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AN586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AO586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AP586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AQ586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AR586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AS586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AT586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AU586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(AV586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(AW586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(AX586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":96094.999356342887},{"$f":"HLOOKUP(BG586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BH586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BI586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BJ586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BK586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BL586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BM586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BN586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BO586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BP586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BQ586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BR586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BS586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BT586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BU586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BV586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912},{"$f":"HLOOKUP(BW586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":134556.19827602073},{"$f":"HLOOKUP(BX586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":137247.32224154111},{"$f":"HLOOKUP(BY586,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":139992.26868637194}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D587","v":0},{"$f":"HLOOKUP(E586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E587","v":0},{"$f":"HLOOKUP(F586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F587","v":0},{"$f":"HLOOKUP(G586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G587","v":0},{"$f":"HLOOKUP(H586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H587","v":0},{"$f":"HLOOKUP(I586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I587","v":0},{"$f":"HLOOKUP(J586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J587","v":0},{"$f":"HLOOKUP(K586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K587","v":0},{"$f":"HLOOKUP(L586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L587","v":0},{"$f":"HLOOKUP(M586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M587","v":0},{"$f":"HLOOKUP(N586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N587","v":0},{"$f":"HLOOKUP(O586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O587","v":0},{"$f":"HLOOKUP(P586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P587","v":0},{"$f":"HLOOKUP(Q586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q587","v":0},{"$f":"HLOOKUP(R586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R587","v":0},{"$f":"HLOOKUP(S586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S587","v":0},{"$f":"HLOOKUP(T586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T587","v":0},{"$f":"HLOOKUP(U586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U587","v":0},{"$f":"HLOOKUP(V586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V587","v":0},{"$f":"HLOOKUP(W586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W587","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE587","v":0},{"$f":"HLOOKUP(AF586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF587","v":0},{"$f":"HLOOKUP(AG586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG587","v":0},{"$f":"HLOOKUP(AH586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH587","v":0},{"$f":"HLOOKUP(AI586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI587","v":0},{"$f":"HLOOKUP(AJ586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ587","v":0},{"$f":"HLOOKUP(AK586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK587","v":0},{"$f":"HLOOKUP(AL586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL587","v":0},{"$f":"HLOOKUP(AM586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM587","v":0},{"$f":"HLOOKUP(AN586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN587","v":0},{"$f":"HLOOKUP(AO586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO587","v":0},{"$f":"HLOOKUP(AP586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP587","v":0},{"$f":"HLOOKUP(AQ586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ587","v":0},{"$f":"HLOOKUP(AR586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR587","v":0},{"$f":"HLOOKUP(AS586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS587","v":0},{"$f":"HLOOKUP(AT586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT587","v":0},{"$f":"HLOOKUP(AU586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU587","v":0},{"$f":"HLOOKUP(AV586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV587","v":0},{"$f":"HLOOKUP(AW586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW587","v":0},{"$f":"HLOOKUP(AX586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX587","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF587","v":0},{"$f":"HLOOKUP(BG586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG587","v":0},{"$f":"HLOOKUP(BH586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH587","v":0},{"$f":"HLOOKUP(BI586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI587","v":0},{"$f":"HLOOKUP(BJ586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ587","v":0},{"$f":"HLOOKUP(BK586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK587","v":0},{"$f":"HLOOKUP(BL586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL587","v":0},{"$f":"HLOOKUP(BM586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM587","v":0},{"$f":"HLOOKUP(BN586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN587","v":0},{"$f":"HLOOKUP(BO586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO587","v":0},{"$f":"HLOOKUP(BP586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP587","v":0},{"$f":"HLOOKUP(BQ586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ587","v":0},{"$f":"HLOOKUP(BR586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR587","v":0},{"$f":"HLOOKUP(BS586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS587","v":0},{"$f":"HLOOKUP(BT586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT587","v":0},{"$f":"HLOOKUP(BU586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU587","v":0},{"$f":"HLOOKUP(BV586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV587","v":0},{"$f":"HLOOKUP(BW586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW587","v":0},{"$f":"HLOOKUP(BX586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX587","v":0},{"$f":"HLOOKUP(BY586,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY587","v":0}]
[null,"B&O Tax",null,{"$f":"D589*0.00275","v":25024.842947684454},{"$f":"E589*0.00275","v":24899.718732946032},24775.2201392813,24651.344038584895,24528.087318391968,24405.44688180001,24283.419647391009,24162.002549154051,24041.192536408278,23920.986573726241,23801.381640857609,23682.374732653319,23563.962858990057,23446.143044695102,23328.912329471626,23212.267767824269,23096.206428985148,22980.725396840222,22865.821769856022,22751.492661006738,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF589*0.00275","v":2260.8816483166511},{"$f":"BG589*0.00275","v":2249.5772400750679},2238.3293538746925,2227.1377071053194,2216.0020185697927,2204.9220084769436,2193.8973984345589,2182.9279114423862,2172.0132718851742,2161.1532055257485,2150.3474394981195,2139.595702300629,2128.8977237891258,2118.2532351701802,2107.6619689943295,2097.1236591493575,2086.6380408536111,2076.2048506493429,2065.8238263960961,2055.4947072641157]
[null,"Property Tax",null,{"$f":"C616*$B$8","v":907295.2502055224},{"$f":"D616*$B$8","v":856741.19438492728},809003.98628764285,763926.67251067236,721361.04501929332,681167.15385933477,643212.84702089359,607373.33594062261,573530.78521402308,541573.92516877153,511397.68602527457,482902.85244162194,455995.73730712937,430587.87371194788,406595.72407997947,383940.40550876647,362547.43041331071,342346.46162109444,323271.0811130894,305258.57165040541,null,null,null,null,null,"Property Tax",null,{"$f":"AD616*$B$8","v":907295.2502055224},{"$f":"AE616*$B$8","v":856741.19438492728},809003.98628764285,763926.67251067236,721361.04501929332,681167.15385933477,643212.84702089359,607373.33594062261,573530.78521402308,541573.92516877153,511397.68602527457,482902.85244162194,455995.73730712937,430587.87371194788,406595.72407997947,383940.40550876647,362547.43041331071,342346.46162109444,323271.0811130894,305258.57165040541,null,null,null,null,null,"Property Tax",null,{"$f":"BE616*$B$8","v":87327.167832281542},{"$f":"BF616*$B$8","v":82461.339959549266},77866.633680185638,73527.942229152221,69431.000583106972,65562.338558960982,61909.236525761022,58459.683584284932,55202.33807684973,52126.49029749426,49222.027279932678,46479.399547506117,43889.589715811198,41444.082844774988,39134.838442698026,36954.264030218772,34895.190177281154,32950.846931030341,31114.841557134856,29381.137521351524]
[null,"Total Operating Costs",null,{"$f":"SUM(D591:D594)","v":2373745.0834983503},2351894.4032699196,2333437.7663820116,2318229.7477034461,2306133.8981149583,2297022.2618339527,2290774.9209829597,2287279.5658907448,2286431.0896994187,2288131.2059304649,2292288.0877378592,2298816.0276474366,2307635.1166487439,2318670.9415689199,2331854.2997179735,2347120.9298512838,2364411.2585484828,2383670.1611582451,2404846.7365060626,2427894.0946069919,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE591:AE594)","v":2348720.2405506657},2326994.6845369735,2308662.5462427302,2293578.4036648609,2281605.8107965663,2272616.8149521528,2266491.5013355687,2263117.5633415906,2262389.8971630107,2264210.2193567385,2268486.7060970017,2275133.652914783,2284071.1537897536,2295224.7985242251,2308525.3873885018,2323908.6620834596,2341315.0521194977,2360689.4357614052,2381980.9147362066,2405142.6019459851,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF591:BF594)","v":185683.04883694107},182727.81654309409,180082.20036439947,177731.86201320344,175663.32032016164,173863.90464029252,172321.71087850723,171025.55998912521,169964.95881200075,169130.06311555117,168511.64272421255,168101.04861468414,167890.18187177525,167871.46440076362,168037.8112989272,168382.60479434766,168899.66966521388,169583.25005770041,170427.98762507207,171428.90091498758]
[]
[null,"EBITDA",null,{"$f":"D589-D595","v":6726197.8065687241},{"$f":"E589-E595","v":6702548.7723468198},6675733.1933566434,6645895.3572365157,6613170.5813003033,6577685.6951842327,6539559.4962501349,6498903.179256184,6455820.7417217735,6410409.3663336234,6362759.7816649089,6312956.6024083169,6261078.6502567315,6207199.2565020267,6151386.5473626181,6093703.7129939049,6034209.2610824797,5972957.2558745639,5909997.5434415825,5845375.9639409138,null,null,null,null,null,"EBITDA",null,{"$f":"AE589-AE595","v":6707657.0842607468},{"$f":"AF589-AF595","v":6684100.753650384},6657377.4147536885,6627631.3575265761,6594997.9015889149,6559603.8788714008,6521568.0890188664,6481001.7290610718,6438008.798777638,6392686.4831042085,6345125.5128516387,6295410.5049391147,6243620.283274876,6189828.1813550796,6134102.3275914062,6076505.9143215492,6017097.4514034856,5955931.0052439645,5893056.4240641361,5828519.5501603559,null,null,null,null,null,"EBITDA",null,{"$f":"BF589-BF595","v":636455.73236911395},{"$f":"BG589-BG595","v":635300.27075693058},633855.74649912515,632136.39511600358,630155.5955233993,627925.91662405059,625459.1612795142,622766.40780810616,619858.04914624454,616743.82980290288,613432.88072964922,609933.7522219083,606254.44496063422,602402.43929748377,598384.72288082901,594207.81671450974,589877.7997360992,585400.3319966062,580780.67651896295,576023.71990832733]
[null,"Before Tax Earnings",null,{"$f":"D597-D617-D607","v":-13192910.562873466},{"$f":"E597-E599-E617","v":-20587697.98330557},-9698414.8600347899,-3178593.4747983441,-3211318.2507345565,1665441.2791668028,6539559.4962501349,6498903.179256184,6455820.7417217735,6410409.3663336234,6362759.7816649089,6312956.6024083169,6261078.6502567315,6207199.2565020267,6151386.5473626181,6093703.7129939049,6034209.2610824797,5972957.2558745639,5909997.5434415825,5845375.9639409138,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE597-AE617-AE607","v":-13386895.562386859},{"$f":"AF597-AF599-AF617","v":-20897674.852597497},-9891687.9489950389,-3301807.8607226592,-3334441.3166603204,1594884.2697467832,6521568.0890188664,6481001.7290610718,6438008.798777638,6392686.4831042085,6345125.5128516387,6295410.5049391147,6243620.283274876,6189828.1813550796,6134102.3275914062,6076505.9143215492,6017097.4514034856,5955931.0052439645,5893056.4240641361,5828519.5501603559,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF597-BF617-BF607","v":-1297644.9598707184},{"$f":"BG597-BG599-BG617","v":-2019445.6313444278},-958991.79476169008,-323572.12964048539,-325552.92923308967,150071.6542458061,625459.1612795142,622766.40780810616,619858.04914624454,616743.82980290288,613432.88072964922,609933.7522219083,606254.44496063422,602402.43929748377,598384.72288082901,594207.81671450974,589877.7997360992,585400.3319966062,580780.67651896295,576023.71990832733]
[null,"ITC",null,{"$f":"-C603*0.1","v":9072952.502055224},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD603*0.1","v":9072952.502055224},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE603*0.1","v":873271.67832281534},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D598*$B$6-D599","v":-11843463.720258651},-4323416.5764941694,-2036667.1206073058,-667504.62970765226,-674376.83265425684,349742.66862502857,1373307.4942125282,1364769.6676437985,1355722.3557615725,1346185.9669300609,1336179.5541496307,1325720.8865057465,1314826.5165539135,1303511.8438654256,1291791.1749461498,1279677.77972872,1267183.9448273208,1254321.0237336585,1241099.4841227322,1227528.9524275919,null,null,null,null,null,"Federal Tax",null,{"$f":"AE598*$B$6-AE599","v":-11884200.570156464},-4388511.7190454742,-2077254.469288958,-693379.65075175837,-700232.67649866722,334925.69664682448,1369529.2986939619,1361010.3631028251,1351981.847743304,1342464.1614518838,1332476.357698844,1322036.206037214,1311160.2594877239,1299863.9180845667,1288161.4887941952,1276066.2420075254,1263590.4647947319,1250745.5111012326,1237541.8490534686,1223989.1055336746,null,null,null,null,null,"Federal Tax",null,{"$f":"BF598*$B$6-BF599","v":-1145777.1198956661},-424083.58258232981,-201388.27689995492,-67950.147224501925,-68366.115138948822,31515.047391619279,131346.42386869798,130780.94563970229,130170.19032071135,129516.20425860961,128820.90495322633,128086.08796660074,127313.43344173318,126504.51225247158,125660.79180497408,124783.64151004705,123874.33794458082,122934.06971928729,121963.94206898221,120964.98118074873]
[]
[]
[{"$f":"IRR(C603:X603,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D586,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90729525.020552233},{"$f":"D597-D600","v":18569661.526827376},11025965.348840989,8712400.3139639497,7313399.9869441679,7287547.4139545597,6227943.0265592039,5166252.0020376071,5134133.5116123855,5100098.3859602008,5064223.3994035628,5026580.2275152784,4987235.7159025706,4946252.1337028183,4903687.4126366014,4859595.3724164683,4814025.933265185,4767025.3162551587,4718636.2321409052,4668898.0593188498,4617847.0115133217,{"$f":"C603*-0.3","v":27218857.506165668},null,null,null,{"$f":"IRR(AD603:AY603,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE586,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-90729525.020552233},{"$f":"AE597-AE600","v":18591857.654417209},11072612.472695857,8734631.8840426467,7321011.0082783345,7295230.5780875823,6224678.1822245764,5152038.790324904,5119991.3659582464,5086026.9510343336,5050222.3216523249,5012649.1551527949,4973374.2989019006,4932460.023787152,4889964.2632705132,4845940.8387972107,4800439.6723140236,4753506.9866087539,4705185.4941427317,4655514.5750106676,4604530.4446266815,{"$f":"AD603*-0.3","v":27218857.506165668},null,null,null,{"$f":"IRR(BE603:BZ603,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF586,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8732716.7832281534},{"$f":"BF597-BF600","v":1782232.8522647801},1059383.8533392604,835244.02339908003,700086.54234050552,698521.71066234808,596410.86923243129,494112.73741081625,491985.4621684039,489687.85882553319,487227.62554429326,484611.97577642289,481847.66425530758,478941.01151890104,475897.92704501218,472723.93107585493,469424.17520446272,466003.46179151838,462466.26227731892,458816.73444998072,455058.7387275786,{"$f":"BE603*-0.3","v":2619815.034968446}]
[{"$f":"IRR(C604:X604,0.1)","v":8.6994239231465764E-2},"ROE",{"$f":"-C623","v":-10103661.695856862},{"$f":"D603-D607-D609-D618-D599","v":1320648.3955008686},700797.78756208066,679613.48015984241,656041.58962494158,630189.01663533296,602155.95660363731,572036.25944570079,539917.76902047917,505882.64336829446,470007.65681165643,432364.48492337205,393019.9733106643,352036.39111091197,309471.67004469503,265379.629824562,219810.19067327864,172809.57366325241,124420.48954899888,74682.316726943944,23631.268921415322,{"$f":"X603","v":27218857.506165668},null,null,null,{"$f":"IRR(AD604:AY604,0.1)","v":8.6923807120786956E-2},"ROE",{"$f":"-AD623","v":-10079798.444974171},{"$f":"AE603-AE607-AE609-AE618-AE599","v":1315432.1723911539},697074.66373300552,675963.22600461729,652463.84079519822,626683.41060444643,598722.13265760976,568673.85867410712,536626.4343074495,502662.01938353665,466857.39000152797,429284.223501998,390009.36725110374,349095.09213635512,306599.33161971625,262575.90714641381,217074.74066322669,170142.05495795701,121820.56249193475,72149.64335987065,21165.512975884601,{"$f":"AY603","v":27218857.506165668},null,null,null,{"$f":"IRR(BE604:BZ604,0.1)","v":8.6321620808293531E-2},"ROE",{"$f":"-BE623","v":-970180.60032876406},{"$f":"BF603-BF607-BF609-BF618-BF599","v":119376.8996197721},60738.339226585813,59597.16506291955,58238.877470253559,56674.04579209612,54912.599461610691,52963.862739426928,50836.587497014611,48538.984154143895,46078.75087290394,43463.101105033653,40698.789583918289,37792.136847511749,34749.052373622893,31575.056404465635,28275.30053307343,24854.587120129145,21317.387605929631,17667.859778591432,13909.864056189312,{"$f":"BZ603","v":2619815.034968446}]
[]
[]
[null,"Interest",null,{"$f":"C610*$B$7","v":2862704.1471594442},2776128.5673878212,2685224.208627617,2589774.6319294027,2489552.5763962772,2384319.4180864957,2273824.601861225,2157805.044824691,2035984.5099363306,1908072.9483035516,1773765.8085891341,1632743.3118889956,1484669.6903538499,1329192.3877419473,1165941.2199994493,994527.49386982666,814543.08143372263,625559.44837581343,427126.63366500876,218772.17821866387,null,null,null,null,null,"Interest",null,{"$f":"AD610*$B$7","v":2855942.8927426822},2769571.7907972764,2678882.1337545998,2583657.9938597903,2483672.6469702399,2378688.0327362115,2268454.1877904828,2152708.6505974671,2031175.8365448005,1903566.3817895008,1769576.4542964359,1628887.0304287178,1481163.1353676138,1326053.0455534547,1163187.4512485876,992178.57722847711,812619.2595073611,624081.97590018925,426117.82811265887,218255.47293575198,null,null,null,null,null,"Interest",null,{"$f":"BE610*$B$7","v":274884.50342648319},266571.28486423788,257842.40537388029,248677.08190900483,239053.49227088562,228948.72315086043,218338.715574834,207198.20762000623,195500.67426743708,183218.26424723948,170321.73372603199,156780.37667876412,142561.95177913288,127632.60563452006,111956.79218267661,95497.188058240979,78214.60372758357,60067.890180393289,41013.840955843487,21007.089270066197]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C622)","v":4594215.7425919063},{"$f":"-PMT($B$7,20,$C622)","v":4594215.7425919063},4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,4594215.7425919063,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD622)","v":4583364.9316507969},4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,4583364.9316507969,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE622)","v":441148.87467138929},441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929,441148.87467138929]
[null,"Sinking Fund",null,{"$f":"D608-D607","v":1731511.5954324622},1818087.1752040852,1908991.5339642894,2004441.1106625036,2104663.1661956292,2209896.3245054106,2320391.1407306814,2436410.6977672153,2558231.2326555755,2686142.7942883549,2820449.934002772,2961472.4307029108,3109546.0522380564,3265023.3548499588,3428274.522592457,3599688.2487220797,3779672.6611581836,3968656.2942160927,4167089.1089268974,4375443.5643732427,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE608-AE607","v":1727422.0389081147},1813793.1408535205,1904482.7978961971,1999706.9377910066,2099692.284680557,2204676.8989145854,2314910.7438603141,2430656.2810533298,2552189.0951059964,2679798.5498612961,2813788.4773543607,2954477.9012220791,3102201.7962831832,3257311.8860973422,3420177.4804022093,3591186.3544223197,3770745.672143436,3959282.9557506079,4157247.1035381379,4365109.4587150449,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF608-BF607","v":166264.3712449061},174577.58980715141,183306.469297509,192471.79276238446,202095.38240050367,212200.15152052886,222810.15909655529,233950.66705138306,245648.20040395221,257930.61042414981,270827.14094535727,284368.49799262517,298586.92289225641,313516.26903686923,329192.08248871268,345651.68661314831,362934.27094380569,381080.98449099599,400135.03371554578,420141.78540132311]
[null,"Mortgage Balance",{"$f":"C622","v":57254082.943188883},{"$f":"C610-D609","v":55522571.347756423},53704484.17255234,51795492.638588049,49791051.527925543,47686388.361729912,45476492.037224501,43156100.896493822,40719690.198726609,38161458.966071032,35475316.17178268,32654866.237779908,29693393.807076998,26583847.754838943,23318824.399988987,19890549.877396531,16290861.628674451,12511188.967516268,8542532.673300175,4375443.5643732771,3.4458935260772705E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD622","v":57118857.854853638},{"$f":"AD610-AE609","v":55391435.815945521},53577642.675091997,51673159.877195798,49673452.939404793,47573760.654724233,45369083.75580965,43054173.011949338,40623516.730896011,38071327.635790013,35391529.085928716,32577740.608574353,29623262.707352273,26521060.911069091,23263749.02497175,19843571.544569541,16252385.190147221,12481639.518003784,8522356.5622531772,4365109.4587150393,0,null,null,null,null,null,"Mortgage Balance",{"$f":"BE622","v":5497690.0685296636},{"$f":"BE610-BF609","v":5331425.6972847572},5156848.1074776053,4973541.6381800966,4781069.8454177119,4578974.4630172085,4366774.3114966797,4143964.1524001244,3910013.4853487415,3664365.2849447895,3406434.6745206397,3135607.5335752824,2851239.0355826574,2552652.1126904013,2239135.8436535322,1909943.7611648196,1564292.0745516713,1201357.8036078657,820276.81911686971,420141.78540132393,8.149072527885437E-10]
[]
[]
[null,"Book Depr",null,{"$f":"-($C603)/20","v":4536476.251027612},{"$f":"-($C603)/20","v":4536476.251027612},4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,4536476.251027612,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D613:D613)","v":4536476.251027612},{"$f":"SUM($D613:E613)","v":9072952.502055224},{"$f":"SUM($D613:F613)","v":13609428.753082836},{"$f":"SUM($D613:G613)","v":18145905.004110448},{"$f":"SUM($D613:H613)","v":22682381.255138062},{"$f":"SUM($D613:I613)","v":27218857.506165676},{"$f":"SUM($D613:J613)","v":31755333.75719329},{"$f":"SUM($D613:K613)","v":36291810.008220904},{"$f":"SUM($D613:L613)","v":40828286.259248517},{"$f":"SUM($D613:M613)","v":45364762.510276131},{"$f":"SUM($D613:N613)","v":49901238.761303745},{"$f":"SUM($D613:O613)","v":54437715.012331359},{"$f":"SUM($D613:P613)","v":58974191.263358973},{"$f":"SUM($D613:Q613)","v":63510667.514386587},{"$f":"SUM($D613:R613)","v":68047143.765414193},{"$f":"SUM($D613:S613)","v":72583620.016441807},{"$f":"SUM($D613:T613)","v":77120096.267469421},{"$f":"SUM($D613:U613)","v":81656572.518497035},{"$f":"SUM($D613:V613)","v":86193048.769524649},{"$f":"SUM($D613:W613)","v":90729525.020552263},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE613:AE613)","v":5109505.3562543998},{"$f":"SUM($AE613:AF613)","v":10219010.7125088},{"$f":"SUM($AE613:AG613)","v":15328516.0687632},{"$f":"SUM($AE613:AH613)","v":20438021.425017599},{"$f":"SUM($AE613:AI613)","v":25547526.781271998},{"$f":"SUM($AE613:AJ613)","v":30657032.137526397},{"$f":"SUM($AE613:AK613)","v":35766537.493780799},{"$f":"SUM($AE613:AL613)","v":40876042.850035198},{"$f":"SUM($AE613:AM613)","v":45985548.206289597},{"$f":"SUM($AE613:AN613)","v":51095053.562543996},{"$f":"SUM($AE613:AO613)","v":56204558.918798395},{"$f":"SUM($AE613:AP613)","v":61314064.275052793},{"$f":"SUM($AE613:AQ613)","v":66423569.631307192},{"$f":"SUM($AE613:AR613)","v":71533074.987561598},{"$f":"SUM($AE613:AS613)","v":76642580.343815997},{"$f":"SUM($AE613:AT613)","v":81752085.700070396},{"$f":"SUM($AE613:AU613)","v":86861591.056324795},{"$f":"SUM($AE613:AV613)","v":91971096.412579194},{"$f":"SUM($AE613:AW613)","v":97080601.768833593},{"$f":"SUM($AE613:AX613)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF613:BF613)","v":491789.89053948614},{"$f":"SUM($BF613:BG613)","v":983579.78107897227},{"$f":"SUM($BF613:BH613)","v":1475369.6716184583},{"$f":"SUM($BF613:BI613)","v":1967159.5621579445},{"$f":"SUM($BF613:BJ613)","v":2458949.4526974307},{"$f":"SUM($BF613:BK613)","v":2950739.3432369167},{"$f":"SUM($BF613:BL613)","v":3442529.2337764027},{"$f":"SUM($BF613:BM613)","v":3934319.1243158886},{"$f":"SUM($BF613:BN613)","v":4426109.0148553746},{"$f":"SUM($BF613:BO613)","v":4917898.9053948605},{"$f":"SUM($BF613:BP613)","v":5409688.7959343465},{"$f":"SUM($BF613:BQ613)","v":5901478.6864738325},{"$f":"SUM($BF613:BR613)","v":6393268.5770133184},{"$f":"SUM($BF613:BS613)","v":6885058.4675528044},{"$f":"SUM($BF613:BT613)","v":7376848.3580922903},{"$f":"SUM($BF613:BU613)","v":7868638.2486317763},{"$f":"SUM($BF613:BV613)","v":8360428.1391712623},{"$f":"SUM($BF613:BW613)","v":8852218.0297107492},{"$f":"SUM($BF613:BX613)","v":9344007.9202502351},{"$f":"SUM($BF613:BY613)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C603-D614","v":86193048.769524619},81656572.518497005,77120096.267469391,72583620.016441792,68047143.765414178,63510667.514386557,58974191.263358943,54437715.012331329,49901238.761303715,45364762.510276102,40828286.259248488,36291810.008220874,31755333.75719326,27218857.506165646,22682381.25513804,18145905.004110426,13609428.753082812,9072952.502055198,4536476.2510275841,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD603-AE614","v":85620019.664297834},80510514.308043435,75401008.951789036,70291503.595534638,65181998.239280239,60072492.88302584,54962987.526771434,49853482.170517035,44743976.814262636,39634471.458008237,34524966.101753838,29415460.74549944,24305955.389245041,19196450.032990634,14086944.676736236,8977439.3204818368,3867933.964227438,-1241571.3920269608,-6351076.7482813597,-11460582.104535758,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE603-BF614","v":8240926.8926886674},7749137.0021491814,7257347.1116096955,6765557.2210702086,6273767.3305307226,5781977.4399912367,5290187.5494517507,4798397.6589122647,4306607.7683727788,3814817.8778332928,3323027.9872938069,2831238.0967543209,2339448.2062148349,1847658.315675349,1355868.425135863,864078.53459637705,372288.64405689109,-119501.2464825958,-611291.13702208176,-1103081.0275615677]
[null,"Prop. Tax Value",{"$f":"-C603","v":90729525.020552233},{"$f":"C616/(($C616/$X616)^(1/21))","v":85674119.43849273},{"$f":"D616/(($C616/$X616)^(1/21))","v":80900398.628764287},76392667.251067236,72136104.501929328,68116715.385933474,64321284.702089362,60737333.594062261,57353078.521402307,54157392.516877152,51139768.602527454,48290285.244162194,45599573.730712935,43058787.371194787,40659572.407997943,38394040.550876647,36254743.041331068,34234646.162109442,32327108.11130894,30525857.165040541,28824971.056859773,{"$f":"X603","v":27218857.506165668},null,null,null,null,"Prop. Tax Value",{"$f":"-AD603","v":90729525.020552233},{"$f":"AD616/(($AD616/$AY616)^(1/21))","v":85674119.43849273},{"$f":"AE616/(($AD616/$AY616)^(1/21))","v":80900398.628764287},76392667.251067236,72136104.501929328,68116715.385933474,64321284.702089362,60737333.594062261,57353078.521402307,54157392.516877152,51139768.602527454,48290285.244162194,45599573.730712935,43058787.371194787,40659572.407997943,38394040.550876647,36254743.041331068,34234646.162109442,32327108.11130894,30525857.165040541,28824971.056859773,{"$f":"AY603","v":27218857.506165668},null,null,null,null,"Prop. Tax Value",{"$f":"-BE603","v":8732716.7832281534},{"$f":"BE616/(($BE616/$BZ616)^(1/21))","v":8246133.9959549271},{"$f":"BF616/(($BE616/$BZ616)^(1/21))","v":7786663.3680185638},7352794.2229152219,6943100.0583106978,6556233.8558960976,6190923.6525761019,5845968.3584284931,5520233.8076849729,5212649.0297494261,4922202.7279932676,4647939.9547506114,4388958.97158112,4144408.2844774984,3913483.8442698023,3695426.4030218772,3489519.0177281154,3295084.693103034,3111484.1557134856,2938113.7521351525,2774403.4642227534,{"$f":"BZ603","v":2619815.034968446}]
[null,"Tax Dep",null,{"$f":"($C439*0.95)*-D$4","v":17056404.222282745},27290246.75565239,16374148.053391434,9824488.8320348598,9824488.8320348598,4912244.4160174299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD603*0.95)*-D$4","v":17238609.753904924},27581775.60624788,16549065.363748727,9929439.2182492353,9929439.2182492353,4964719.6091246177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE603*0.95)*-D$4","v":1659216.1888133492},2654745.9021013584,1592847.5412608152,955708.52475648897,955708.52475648897,477854.26237824449]
[null,"After Tax Dep. Value",null,{"$f":"D617*$B$6","v":3581844.8866793765},5730951.8186870022,3438571.0912122009,2063142.6547273204,2063142.6547273204,1031571.3273636602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE617*$B$6","v":3620108.0483200341},5792172.8773120549,3475303.7263872325,2085182.2358323394,2085182.2358323394,1042591.1179161697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF617*$B$6","v":348435.3996508033},557496.63944128528,334497.98366477119,200698.79019886267,200698.79019886267,100349.39509943133]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D618:I618)","v":14892385.519772634},{"$f":"C620/C624","v":0.16414045501063937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE618:AJ618)","v":15051473.858990565},{"$f":"AD620/AD624","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF618:BK618)","v":1448704.358927842},{"$f":"BE620/BE624","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D599:W599)","v":8479394.8617338538},{"$f":"C621/C624","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE599:AX599)","v":8479394.8617338538},{"$f":"AD621/AD624","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF599:BY599)","v":816141.75544188346},{"$f":"BE621/BE624","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C624-C620-C621)*$A622","v":57254082.943188883},{"$f":"C622/C624","v":0.63104136090450791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD624-AD620-AD621)*$A622","v":57118857.854853638},{"$f":"AD622/AD624","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE624-BE620-BE621)*$A622","v":5497690.0685296636},{"$f":"BE622/BE624","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C624-C620-C621)*$A623","v":10103661.695856862},{"$f":"C623/C624","v":0.11136024015961904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD624-AD620-AD621)*$A623","v":10079798.444974171},{"$f":"AD623/AD624","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE624-BE620-BE621)*$A623","v":970180.60032876406},{"$f":"BE623/BE624","v":0.11109722488562433}]
[null,"Total",{"$f":"-C603","v":90729525.020552233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD603","v":90729525.020552233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE603","v":8732716.7832281534}]
[null,"Check",{"$f":"SUM(C620:C623)-C624","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD620:AD623)-AD624","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE620:BE623)-BE624","v":0}]
[null,"2037 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,"2037 Southern NW 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,"2037 Small Solar"]
[null,"Year",null,2037,{"$f":"D627+1","v":2038},{"$f":"E627+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,null,null,null,null,"Year",null,2037,{"$f":"AE627+1","v":2038},{"$f":"AF627+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,null,null,null,null,"Year",null,2037,{"$f":"BF627+1","v":2038},{"$f":"BG627+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D627-$D$12)","v":247389.84337249512},{"$f":"D628*(1-'Resource Options'!$AA$22)","v":246152.89415563265},{"$f":"E628*(1-'Resource Options'!$AA$22)","v":244922.12968485447},{"$f":"F628*(1-'Resource Options'!$AA$22)","v":243697.5190364302},{"$f":"G628*(1-'Resource Options'!$AA$22)","v":242479.03144124805},{"$f":"H628*(1-'Resource Options'!$AA$22)","v":241266.6362840418},{"$f":"I628*(1-'Resource Options'!$AA$22)","v":240060.3031026216},{"$f":"J628*(1-'Resource Options'!$AA$22)","v":238860.00158710851},{"$f":"K628*(1-'Resource Options'!$AA$22)","v":237665.70157917295},{"$f":"L628*(1-'Resource Options'!$AA$22)","v":236477.37307127708},{"$f":"M628*(1-'Resource Options'!$AA$22)","v":235294.98620592069},{"$f":"N628*(1-'Resource Options'!$AA$22)","v":234118.51127489109},{"$f":"O628*(1-'Resource Options'!$AA$22)","v":232947.91871851662},{"$f":"P628*(1-'Resource Options'!$AA$22)","v":231783.17912492403},{"$f":"Q628*(1-'Resource Options'!$AA$22)","v":230624.26322929942},{"$f":"R628*(1-'Resource Options'!$AA$22)","v":229471.14191315294},{"$f":"S628*(1-'Resource Options'!$AA$22)","v":228323.78620358717},{"$f":"T628*(1-'Resource Options'!$AA$22)","v":227182.16727256923},{"$f":"U628*(1-'Resource Options'!$AA$22)","v":226046.2564362064},{"$f":"V628*(1-'Resource Options'!$AA$22)","v":224916.02515402538},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D627-$D$12)","v":274877.60374721681},{"$f":"AE628*(1-'Resource Options'!$AA$22)","v":273503.21572848072},{"$f":"AF628*(1-'Resource Options'!$AA$22)","v":272135.69964983832},{"$f":"AG628*(1-'Resource Options'!$AA$22)","v":270775.02115158911},{"$f":"AH628*(1-'Resource Options'!$AA$22)","v":269421.14604583115},{"$f":"AI628*(1-'Resource Options'!$AA$22)","v":268074.04031560197},{"$f":"AJ628*(1-'Resource Options'!$AA$22)","v":266733.67011402396},{"$f":"AK628*(1-'Resource Options'!$AA$22)","v":265400.00176345382},{"$f":"AL628*(1-'Resource Options'!$AA$22)","v":264073.00175463653},{"$f":"AM628*(1-'Resource Options'!$AA$22)","v":262752.63674586336},{"$f":"AN628*(1-'Resource Options'!$AA$22)","v":261438.87356213405},{"$f":"AO628*(1-'Resource Options'!$AA$22)","v":260131.67919432337},{"$f":"AP628*(1-'Resource Options'!$AA$22)","v":258831.02079835176},{"$f":"AQ628*(1-'Resource Options'!$AA$22)","v":257536.86569435999},{"$f":"AR628*(1-'Resource Options'!$AA$22)","v":256249.18136588819},{"$f":"AS628*(1-'Resource Options'!$AA$22)","v":254967.93545905873},{"$f":"AT628*(1-'Resource Options'!$AA$22)","v":253693.09578176343},{"$f":"AU628*(1-'Resource Options'!$AA$22)","v":252424.63030285461},{"$f":"AV628*(1-'Resource Options'!$AA$22)","v":251162.50715134034},{"$f":"AW628*(1-'Resource Options'!$AA$22)","v":249906.69461558363},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D627-$D$12)","v":11453.233489467368},{"$f":"BF628*(1-'Resource Options'!$AA$22)","v":11395.967322020031},{"$f":"BG628*(1-'Resource Options'!$AA$22)","v":11338.987485409931},{"$f":"BH628*(1-'Resource Options'!$AA$22)","v":11282.292547982881},{"$f":"BI628*(1-'Resource Options'!$AA$22)","v":11225.881085242967},{"$f":"BJ628*(1-'Resource Options'!$AA$22)","v":11169.751679816753},{"$f":"BK628*(1-'Resource Options'!$AA$22)","v":11113.902921417668},{"$f":"BL628*(1-'Resource Options'!$AA$22)","v":11058.33340681058},{"$f":"BM628*(1-'Resource Options'!$AA$22)","v":11003.041739776527},{"$f":"BN628*(1-'Resource Options'!$AA$22)","v":10948.026531077645},{"$f":"BO628*(1-'Resource Options'!$AA$22)","v":10893.286398422257},{"$f":"BP628*(1-'Resource Options'!$AA$22)","v":10838.819966430145},{"$f":"BQ628*(1-'Resource Options'!$AA$22)","v":10784.625866597993},{"$f":"BR628*(1-'Resource Options'!$AA$22)","v":10730.702737265003},{"$f":"BS628*(1-'Resource Options'!$AA$22)","v":10677.049223578677},{"$f":"BT628*(1-'Resource Options'!$AA$22)","v":10623.663977460783},{"$f":"BU628*(1-'Resource Options'!$AA$22)","v":10570.545657573479},{"$f":"BV628*(1-'Resource Options'!$AA$22)","v":10517.692929285611},{"$f":"BW628*(1-'Resource Options'!$AA$22)","v":10465.104464639184},{"$f":"BX628*(1-'Resource Options'!$AA$22)","v":10412.778942315988}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M48","v":37.004727054606875},{"$f":"D629","v":37.004727054606875},{"$f":"E629","v":37.004727054606875},37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,37.004727054606875,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P48","v":33.145037401255784},{"$f":"AE629","v":33.145037401255784},{"$f":"AF629","v":33.145037401255784},33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,33.145037401255784,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S48","v":72.150395832387503},{"$f":"BF629","v":72.150395832387503},{"$f":"BG629","v":72.150395832387503},72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503,72.150395832387503]
[null,"Revenue",null,{"$f":"D629*D628","v":9154593.6300811265},9108820.6619307213,9063276.5586210676,9017960.1758279614,8972870.374948822,8928006.0230740774,8883365.9929587077,8838949.1629939154,8794754.4171789456,8750780.6450930499,8707026.7418675851,8663491.6081582475,8620174.1501174551,8577073.2793668676,8534187.9129700344,8491516.9734051842,8449059.3885381576,8406814.0915954672,8364780.0211374899,8322956.1210318031,null,null,null,null,null,"Revenue",null,{"$f":"AE629*AE628","v":9110828.4569690675},9065274.3146842234,9019947.9431108013,8974848.2033952475,8929973.9623782709,8885324.0925663784,8840897.4721035473,8796692.9847430289,8752709.5198193118,8708945.9722202159,8665401.2423591148,8622074.2361473199,8578963.8649665825,8536069.0456417501,8493388.70041354,8450921.7569114733,8408667.1481269151,8366623.8123862799,8324790.6933243489,8283166.7398577267,null,null,null,null,null,"Revenue",null,{"$f":"BF629*BF628","v":826355.32982582739},822223.55317669827,818112.43541081471,814021.87323376059,809951.76386759186,805902.00504825392,801872.49502301263,797863.13254789752,793873.81688515807,789904.44780073233,785954.92556172865,782025.15093391994,778115.02517925028,774224.45005335403,770353.32780308719,766501.56116407167,762669.05335825135,758855.70809146005,755061.4295510028,751286.12240324786]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(E627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(F627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(G627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(H627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(I627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(J627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(K627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(L627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(M627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(N627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(O627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(P627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(Q627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(R627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(S627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(T627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(U627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(V627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(W627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1470253.4901520463},{"$f":"HLOOKUP(AF627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AG627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AH627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AI627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AJ627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AK627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AL627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AM627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AN627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AO627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AP627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AQ627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AR627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AS627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AT627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(AU627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(AV627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(AW627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(AX627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":98016.899343469748},{"$f":"HLOOKUP(BG627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BH627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BI627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BJ627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BK627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BL627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BM627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BN627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BO627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BP627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BQ627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BR627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BS627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BT627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BU627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912},{"$f":"HLOOKUP(BV627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":134556.19827602073},{"$f":"HLOOKUP(BW627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":137247.32224154111},{"$f":"HLOOKUP(BX627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":139992.26868637194},{"$f":"HLOOKUP(BY627,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":142792.11406009941}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D628","v":0},{"$f":"HLOOKUP(E627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E628","v":0},{"$f":"HLOOKUP(F627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F628","v":0},{"$f":"HLOOKUP(G627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G628","v":0},{"$f":"HLOOKUP(H627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H628","v":0},{"$f":"HLOOKUP(I627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I628","v":0},{"$f":"HLOOKUP(J627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J628","v":0},{"$f":"HLOOKUP(K627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K628","v":0},{"$f":"HLOOKUP(L627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L628","v":0},{"$f":"HLOOKUP(M627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M628","v":0},{"$f":"HLOOKUP(N627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N628","v":0},{"$f":"HLOOKUP(O627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O628","v":0},{"$f":"HLOOKUP(P627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P628","v":0},{"$f":"HLOOKUP(Q627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q628","v":0},{"$f":"HLOOKUP(R627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R628","v":0},{"$f":"HLOOKUP(S627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S628","v":0},{"$f":"HLOOKUP(T627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T628","v":0},{"$f":"HLOOKUP(U627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U628","v":0},{"$f":"HLOOKUP(V627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V628","v":0},{"$f":"HLOOKUP(W627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W628","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE628","v":0},{"$f":"HLOOKUP(AF627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF628","v":0},{"$f":"HLOOKUP(AG627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG628","v":0},{"$f":"HLOOKUP(AH627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH628","v":0},{"$f":"HLOOKUP(AI627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI628","v":0},{"$f":"HLOOKUP(AJ627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ628","v":0},{"$f":"HLOOKUP(AK627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK628","v":0},{"$f":"HLOOKUP(AL627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL628","v":0},{"$f":"HLOOKUP(AM627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM628","v":0},{"$f":"HLOOKUP(AN627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN628","v":0},{"$f":"HLOOKUP(AO627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO628","v":0},{"$f":"HLOOKUP(AP627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP628","v":0},{"$f":"HLOOKUP(AQ627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ628","v":0},{"$f":"HLOOKUP(AR627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR628","v":0},{"$f":"HLOOKUP(AS627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS628","v":0},{"$f":"HLOOKUP(AT627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT628","v":0},{"$f":"HLOOKUP(AU627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU628","v":0},{"$f":"HLOOKUP(AV627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV628","v":0},{"$f":"HLOOKUP(AW627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW628","v":0},{"$f":"HLOOKUP(AX627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX628","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF628","v":0},{"$f":"HLOOKUP(BG627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG628","v":0},{"$f":"HLOOKUP(BH627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH628","v":0},{"$f":"HLOOKUP(BI627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI628","v":0},{"$f":"HLOOKUP(BJ627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ628","v":0},{"$f":"HLOOKUP(BK627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK628","v":0},{"$f":"HLOOKUP(BL627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL628","v":0},{"$f":"HLOOKUP(BM627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM628","v":0},{"$f":"HLOOKUP(BN627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN628","v":0},{"$f":"HLOOKUP(BO627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO628","v":0},{"$f":"HLOOKUP(BP627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP628","v":0},{"$f":"HLOOKUP(BQ627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ628","v":0},{"$f":"HLOOKUP(BR627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR628","v":0},{"$f":"HLOOKUP(BS627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS628","v":0},{"$f":"HLOOKUP(BT627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT628","v":0},{"$f":"HLOOKUP(BU627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU628","v":0},{"$f":"HLOOKUP(BV627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV628","v":0},{"$f":"HLOOKUP(BW627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW628","v":0},{"$f":"HLOOKUP(BX627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX628","v":0},{"$f":"HLOOKUP(BY627,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY628","v":0}]
[null,"B&O Tax",null,{"$f":"D630*0.00275","v":25175.132482723096},{"$f":"E630*0.00275","v":25049.256820309482},24924.010536207934,24799.390483526891,24675.393531109257,24552.016563453712,24429.256480636446,24307.110198233266,24185.574647242098,24064.646774005887,23944.323540135858,23824.60192243518,23705.478912823,23586.951518258884,23469.016760667593,23351.671676864255,23234.913318479932,23118.738751887533,23003.145058128095,22888.129332837456,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF630*0.00275","v":2272.4771570210251},{"$f":"BG630*0.00275","v":2261.1147712359202},2249.8091973797405,2238.5601513928414,2227.3673506358773,2216.2305138826982,2205.1493613132848,2194.1236145067182,2183.1529964341844,2172.2372314520139,2161.3760452947536,2150.5691650682797,2139.8163192429383,2129.1172376467234,2118.4716514584898,2107.879293201197,2097.3398967351909,2086.8531972515152,2076.4189312652575,2066.0368366089315]
[null,"Property Tax",null,{"$f":"C657*$B$8","v":909708.6555710691},{"$f":"D657*$B$8","v":859020.12596199138},811155.93689116824,765958.71745955094,723279.86539904482,682979.05848860077,644923.79319396941,608988.94901422493,575056.37710269261,543014.51180972066,512758.00387010188,484187.37402911671,457208.68596836634,431733.23745602171,407677.26870603225,384961.6869874199,363511.80657821021,343257.10320900672,324130.98218885041,306070.55945099564,null,null,null,null,null,"Property Tax",null,{"$f":"AD657*$B$8","v":909708.6555710691},{"$f":"AE657*$B$8","v":859020.12596199138},811155.93689116824,765958.71745955094,723279.86539904482,682979.05848860077,644923.79319396941,608988.94901422493,575056.37710269261,543014.51180972066,512758.00387010188,484187.37402911671,457208.68596836634,431733.23745602171,407677.26870603225,384961.6869874199,363511.80657821021,343257.10320900672,324130.98218885041,306070.55945099564,null,null,null,null,null,"Property Tax",null,{"$f":"BE657*$B$8","v":87559.458098715375},{"$f":"BF657*$B$8","v":82680.68712384165},78073.758925774906,73723.526555481745,69615.687044658029,65736.734379527799,62073.915094919525,58615.186342619119,55349.176296134137,52265.146761685581,49352.957872497282,46603.03475030246,44006.336024455246,41554.32410514207,39238.93711295558,37052.562372539134,34988.011383152705,33038.496183866868,31197.607035676825,29459.291347158309]
[null,"Total Operating Costs",null,{"$f":"SUM(D632:D635)","v":2405137.2782058385},2383727.942737388,2365731.6785815652,2351002.8737203507,2339404.9200229724,2330809.7293667295,2325097.2770755738,2322155.1711614458,2321878.2459379015,2324168.1786554535,2328933.1278833989,2336087.3924341761,2345551.0896934662,2357249.852282803,2371114.5420413925,2387080.9803704708,2405089.6940370006,2425085.6755840112,2447018.1575425584,2470840.3996853242,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE632:AE635)","v":2379962.1457231157},2358678.6859170785,2340807.6680453569,2326203.4832368237,2314729.5264918632,2306257.7128032758,2300668.0205949377,2297848.0609632125,2297692.6712906593,2300103.5318814479,2304988.8043432632,2312262.7905117413,2321845.6107806433,2333662.900764544,2347645.5252807252,2363729.3086936069,2381854.7807185207,2401966.9368321239,2424015.0124844303,2447952.2703524865,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF632:BF635)","v":187848.83459920617},184919.03922541672,182300.35020010057,179978.40442535945,177939.69846814848,176171.54184772214,174662.01294963071,173399.91742039169,172374.74890509949,171576.65199791937,170996.38728266943,170625.29834754567,170455.28066451664,170478.75223002365,170688.62586939361,171078.28311281945,171641.54955590863,172372.67162265949,173266.29465331402,174317.44224386665]
[]
[null,"EBITDA",null,{"$f":"D630-D636","v":6749456.3518752884},{"$f":"E630-E636","v":6725092.7191933338},6697544.8800395019,6666957.3021076107,6633465.45492585,6597196.2937073484,6558268.7158831339,6516793.9918324696,6472876.1712410441,6426612.4664375968,6378093.6139841862,6327404.2157240715,6274623.0604239888,6219823.4270840641,6163073.3709286414,6104435.993034713,6043969.6945011569,5981728.4160114564,5917761.8635949316,5852115.7213464789,null,null,null,null,null,"EBITDA",null,{"$f":"AE630-AE636","v":6730866.3112459518},{"$f":"AF630-AF636","v":6706595.6287671449},6679140.2750654444,6648644.7201584242,6615244.4358864073,6579066.3797631022,6540229.4515086096,6498844.9237798164,6455016.8485286525,6408842.4403387681,6360412.4380158521,6309811.4456355786,6257118.2541859392,6202406.1448772065,6145743.1751328148,6087192.4482178669,6026812.3674083948,5964656.8755541556,5900775.6808399186,5835214.4695052402,null,null,null,null,null,"EBITDA",null,{"$f":"BF630-BF636","v":638506.49522662116},{"$f":"BG630-BG636","v":637304.51395128155},635812.08521071414,634043.46880840114,632012.06539944338,629730.46320053178,627210.48207338189,624463.21512750583,621499.06798005861,618327.79580281302,614958.53827905923,611399.85258637427,607659.74451473367,603745.69782333041,599664.70193369361,595423.27805125224,591027.50380234269,586483.03646880062,581795.13489768875,576968.68015938124]
[null,"Before Tax Earnings",null,{"$f":"D638-D658-D648","v":-13222636.845829615},{"$f":"E638-E640-E658","v":-20637746.092829093},-9720158.4071739521,-3183664.6702204617,-3217156.5174022224,1671885.3075433122,6558268.7158831339,6516793.9918324696,6472876.1712410441,6426612.4664375968,6378093.6139841862,6327404.2157240715,6274623.0604239888,6219823.4270840641,6163073.3709286414,6104435.993034713,6043969.6945011569,5981728.4160114564,5917761.8635949316,5852115.7213464789,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE638-AE658-AE648","v":-13417137.84544174},{"$f":"AF638-AF640-AF658","v":-20948547.500593357},-9913945.6025508549,-3307206.8064113557,-3340607.0906833727,1601140.6164782122,6540229.4515086096,6498844.9237798164,6455016.8485286525,6408842.4403387681,6360412.4380158521,6309811.4456355786,6257118.2541859392,6202406.1448772065,6145743.1751328148,6087192.4482178669,6026812.3674083948,5964656.8755541556,5900775.6808399186,5835214.4695052402,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF638-BF658-BF648","v":-1300738.9048545684},{"$f":"BG638-BG640-BG658","v":-2024503.0122496658},-961272.43050985422,-324207.24062393978,-326238.64403289754,150605.10848436132,627210.48207338189,624463.21512750583,621499.06798005861,618327.79580281302,614958.53827905923,611399.85258637427,607659.74451473367,603745.69782333041,599664.70193369361,595423.27805125224,591027.50380234269,586483.03646880062,581795.13489768875,576968.68015938124]
[null,"ITC",null,{"$f":"-C644*0.1","v":9097086.555710692},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD644*0.1","v":9097086.555710692},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE644*0.1","v":875594.58098715381},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D639*$B$6-D640","v":-11873840.293334911},-4333926.679494109,-2041233.2655065299,-668569.58074629691,-675602.8686544667,351095.91458409553,1377236.4303354581,1368526.7382848186,1359303.9959606193,1349588.6179518953,1339399.6589366791,1328754.8853020549,1317670.8426890376,1306162.9196876534,1294245.4078950146,1281931.5585372897,1269233.635845243,1256162.9673624057,1242729.9913549356,1228944.3014827606,null,null,null,null,null,"Federal Tax",null,{"$f":"AE639*$B$6-AE640","v":-11914685.503253456},-4399194.975124605,-2081928.5765356794,-694513.42934638471,-701527.48904350819,336239.52946042456,1373448.184816808,1364757.4339937614,1355553.538191017,1345856.9124711412,1335686.6119833288,1325060.4035834714,1313994.8333790472,1302505.2904242133,1290606.066777891,1278310.4141257519,1265630.5971557628,1252577.9438663726,1239162.8929763827,1225395.0385961004,null,null,null,null,null,"Federal Tax",null,{"$f":"BF639*$B$6-BF640","v":-1148749.7510066133},-425145.63257242978,-201867.21040706939,-68083.520531027345,-68510.115246908477,31627.072781715877,131714.2012354102,131137.27517677622,130514.8042758123,129848.83711859073,129141.29303860244,128393.9690431386,127608.54634809407,126786.59654289938,125929.58740607565,125038.88839076296,124115.77579849196,123161.43765844812,122176.97832851464,121163.42283347006]
[]
[]
[{"$f":"IRR(C644:X644,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D627,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90970865.557106912},{"$f":"D638-D641","v":18623296.645210199},11059019.398687443,8738778.1455460321,7335526.8828539075,7309068.3235803172,6246100.3791232528,5181032.2855476756,5148267.2535476508,5113572.1752804248,5077023.8484857017,5038693.9550475068,4998649.3304220168,4956952.2177349515,4913660.5073964112,4868827.9630336268,4822504.4344974235,4774736.0586559139,4725565.4486490507,4675031.8722399957,4623171.4198637186,{"$f":"C644*-0.3","v":27291259.667132072},null,null,null,{"$f":"IRR(AD644:AY644,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE627,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-90970865.557106912},{"$f":"AE638-AE641","v":18645551.814499408},11105790.603891749,8761068.8516011238,7343158.1495048087,7316771.924929915,6242826.8503026776,5166781.2666918021,5134087.4897860549,5099463.3103376357,5062985.5278676264,5024725.8260325231,4984751.0420521069,4943123.4208068922,4899900.8544529937,4855137.1083549242,4808882.0340921152,4761181.770252632,4712078.9316877834,4661612.7878635358,4609819.43090914,{"$f":"AD644*-0.3","v":27291259.667132072},null,null,null,{"$f":"IRR(BE644:BZ644,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF627,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8755945.8098715376},{"$f":"BF638-BF641","v":1787256.2462332344},1062450.1465237113,837679.29561778356,702126.98933942849,700522.18064635189,598103.39041881589,495496.28083797172,493325.9399507296,490984.26370424632,488478.95868422231,485817.24524045677,483005.88354323566,480051.1981666396,476959.10128043103,473735.11452761793,470384.38966048928,466911.72800385073,463321.5988103525,459618.15656917414,455805.2573259112,{"$f":"BE644*-0.3","v":2626783.7429614612}]
[{"$f":"IRR(C645:X645,0.1)","v":8.7028988590258427E-2},"ROE",{"$f":"-C664","v":-10130537.435967842},{"$f":"D644-D648-D650-D659-D640","v":1328401.1389543619},706386.89169553202,684624.09876400512,660459.91219781153,634001.35292422026,605348.71556160389,574595.92908047419,541830.89708044939,507135.81881322339,470587.49201850034,432257.59858030546,392212.97395481542,350515.86126775015,307224.15092920978,262391.60656642541,216068.0780302221,168299.70218871254,119129.09218184929,68595.515772794373,16735.063396517187,{"$f":"X644","v":27291259.667132072},null,null,null,{"$f":"IRR(AD645:AY645,0.1)","v":8.6958505500594363E-2},"ROE",{"$f":"-AD664","v":-10106610.708837803},{"$f":"AE644-AE648-AE650-AE659-AE640","v":1323171.0406911615},702653.8643570561,680964.13493271312,656872.64655616647,630486.42198127275,601905.75764386263,571224.5843228139,538530.80741706677,503906.62796864752,467428.84549863823,429169.14366353489,389194.35968311876,347566.73843790404,304344.17208400555,259580.42598593608,213325.35172312707,165625.08788364381,116522.24931879528,66056.105494547635,14262.748540151864,{"$f":"AY644","v":27291259.667132072},null,null,null,{"$f":"IRR(BE645:BZ645,0.1)","v":8.6344587031860653E-2},"ROE",{"$f":"-BE664","v":-972761.28072563838},{"$f":"BF644-BF648-BF650-BF659-BF640","v":119977.09675419121},61148.235343497363,59969.216638449172,58572.009680621908,56967.200987545279,55164.73525040508,53173.950159956701,51003.609272714559,48661.933026231331,46156.628006207291,43494.914562441758,40683.552865220641,37728.867488624528,34636.770602416014,31412.783849602914,28062.058982474264,24589.397325835656,20999.268132337485,17295.825891159126,13482.92664789618,{"$f":"BZ644","v":2626783.7429614612}]
[]
[]
[null,"Interest",null,{"$f":"C651*$B$7","v":2870318.9401908889},2783513.0693770731,2692366.9050225667,2596663.432450335,2496174.7862494919,2390661.7077386063,2279872.9753021766,2163544.8062439254,2041400.2287327615,1913148.4223460397,1778484.0256399815,1637086.4090986205,1488618.9117301914,1332728.039493341,1169042.6236446479,997172.9370035202,816709.76603033615,627223.43650849292,428262.79051055742,219354.11221272522,null,null,null,null,null,"Interest",null,{"$f":"AD651*$B$7","v":2863539.7008373775},2776938.8517607972,2686007.9602303877,2590530.5241234577,2490279.2162111807,2385015.3429032904,2274488.2759300056,2158434.8556080563,2036578.7642700095,1908629.8683650605,1774283.5276648642,1633219.869929658,1485103.0293076914,1329580.3466546265,1166281.5298689085,994817.77224390442,814780.8267376502,625742.03395608324,427251.30153543805,218836.03249376049,null,null,null,null,null,"Interest",null,{"$f":"BE651*$B$7","v":275615.69620559755},267280.36448197666,258528.26617217474,249338.56294688271,239689.3745603261,229557.72675444168,218919.49655826302,207749.35485227543,196020.70606098845,183705.62483013712,170774.7895377432,157197.41248072963,142941.16657086535,127972.10836550785,112254.59724988248,95751.210578475861,78422.654573498905,60227.670768273092,41122.93777278599,21062.968127524538]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C663)","v":4606436.3564672014},{"$f":"-PMT($B$7,20,$C663)","v":4606436.3564672014},4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,4606436.3564672014,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD663)","v":4595556.6823689882},4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,4595556.6823689882,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE663)","v":442322.33067801502},442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502,442322.33067801502]
[null,"Sinking Fund",null,{"$f":"D649-D648","v":1736117.4162763124},1822923.2870901283,1914069.4514446347,2009772.9240168664,2110261.5702177095,2215774.6487285951,2326563.3811650248,2442891.550223276,2565036.1277344399,2693287.9341211617,2827952.3308272199,2969349.9473685808,3117817.4447370097,3273708.3169738604,3437393.7328225533,3609263.4194636811,3789726.5904368651,3979212.9199587083,4178173.5659566438,4387082.2442544764,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE649-AE648","v":1732016.9815316107},1818617.830608191,1909548.7221386004,2005026.1582455304,2105277.4661578075,2210541.3394656978,2321068.4064389826,2437121.8267609319,2558977.9180989787,2686926.8140039276,2821273.1547041237,2962336.8124393299,3110453.6530612968,3265976.3357143616,3429275.1525000799,3600738.9101250838,3780775.855631338,3969814.6484129047,4168305.3808335504,4376720.6498752274,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF649-BF648","v":166706.63447241747},175041.96619603835,183794.06450584027,192983.76773113231,202632.95611768891,212764.60392357333,223402.83411975199,234572.97582573959,246301.62461702657,258616.70584787789,271547.54114027182,285124.91819728538,299381.1641071497,314350.22231250716,330067.73342813255,346571.12009953917,363899.67610451614,382094.65990974195,401199.392905229,421259.36255049048]
[null,"Mortgage Balance",{"$f":"C663","v":57406378.803817771},{"$f":"C651-D650","v":55670261.387541458},53847338.100451328,51933268.649006695,49923495.724989831,47813234.154772125,45597459.506043531,43270896.124878503,40828004.574655227,38262968.44692079,35569680.512799628,32741728.181972407,29772378.234603826,26654560.789866816,23380852.472892955,19943458.740070403,16334195.320606722,12544468.730169857,8565255.8102111481,4387082.2442545043,2.7939677238464355E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD663","v":57270794.016747549},{"$f":"AD651-AE650","v":55538777.035215937},53720159.204607747,51810610.482469149,49805584.324223615,47700306.858065806,45489765.518600106,43168697.112161122,40731575.285400189,38172597.367301211,35485670.553297281,32664397.398593158,29702060.586153828,26591606.933092531,23325630.597378168,19896355.444878086,16295616.534753002,12514840.679121664,8545026.03070876,4376720.6498752097,-1.7695128917694092E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE663","v":5512313.9241119511},{"$f":"BE651-BF650","v":5345607.2896395335},5170565.3234434947,4986771.2589376541,4793787.4912065221,4591154.5350888334,4378389.9311652603,4154987.0970455082,3920414.1212197687,3674112.496602742,3415495.790754864,3143948.2496145922,2858823.3314173068,2559442.1673101569,2245091.9449976496,1915024.2115695172,1568453.091469978,1204553.4153654617,822458.75545571977,421259.36255049077,0]
[]
[]
[null,"Book Depr",null,{"$f":"-($C644)/20","v":4548543.277855346},{"$f":"-($C644)/20","v":4548543.277855346},4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D654:D654)","v":4548543.277855346},{"$f":"SUM($D654:E654)","v":9097086.555710692},{"$f":"SUM($D654:F654)","v":13645629.833566038},{"$f":"SUM($D654:G654)","v":18194173.111421384},{"$f":"SUM($D654:H654)","v":22742716.389276728},{"$f":"SUM($D654:I654)","v":27291259.667132072},{"$f":"SUM($D654:J654)","v":31839802.944987416},{"$f":"SUM($D654:K654)","v":36388346.22284276},{"$f":"SUM($D654:L654)","v":40936889.500698105},{"$f":"SUM($D654:M654)","v":45485432.778553449},{"$f":"SUM($D654:N654)","v":50033976.056408793},{"$f":"SUM($D654:O654)","v":54582519.334264137},{"$f":"SUM($D654:P654)","v":59131062.612119481},{"$f":"SUM($D654:Q654)","v":63679605.889974825},{"$f":"SUM($D654:R654)","v":68228149.167830169},{"$f":"SUM($D654:S654)","v":72776692.445685521},{"$f":"SUM($D654:T654)","v":77325235.723540872},{"$f":"SUM($D654:U654)","v":81873779.001396224},{"$f":"SUM($D654:V654)","v":86422322.279251575},{"$f":"SUM($D654:W654)","v":90970865.557106927},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE654:AE654)","v":5109505.3562543998},{"$f":"SUM($AE654:AF654)","v":10219010.7125088},{"$f":"SUM($AE654:AG654)","v":15328516.0687632},{"$f":"SUM($AE654:AH654)","v":20438021.425017599},{"$f":"SUM($AE654:AI654)","v":25547526.781271998},{"$f":"SUM($AE654:AJ654)","v":30657032.137526397},{"$f":"SUM($AE654:AK654)","v":35766537.493780799},{"$f":"SUM($AE654:AL654)","v":40876042.850035198},{"$f":"SUM($AE654:AM654)","v":45985548.206289597},{"$f":"SUM($AE654:AN654)","v":51095053.562543996},{"$f":"SUM($AE654:AO654)","v":56204558.918798395},{"$f":"SUM($AE654:AP654)","v":61314064.275052793},{"$f":"SUM($AE654:AQ654)","v":66423569.631307192},{"$f":"SUM($AE654:AR654)","v":71533074.987561598},{"$f":"SUM($AE654:AS654)","v":76642580.343815997},{"$f":"SUM($AE654:AT654)","v":81752085.700070396},{"$f":"SUM($AE654:AU654)","v":86861591.056324795},{"$f":"SUM($AE654:AV654)","v":91971096.412579194},{"$f":"SUM($AE654:AW654)","v":97080601.768833593},{"$f":"SUM($AE654:AX654)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF654:BF654)","v":491789.89053948614},{"$f":"SUM($BF654:BG654)","v":983579.78107897227},{"$f":"SUM($BF654:BH654)","v":1475369.6716184583},{"$f":"SUM($BF654:BI654)","v":1967159.5621579445},{"$f":"SUM($BF654:BJ654)","v":2458949.4526974307},{"$f":"SUM($BF654:BK654)","v":2950739.3432369167},{"$f":"SUM($BF654:BL654)","v":3442529.2337764027},{"$f":"SUM($BF654:BM654)","v":3934319.1243158886},{"$f":"SUM($BF654:BN654)","v":4426109.0148553746},{"$f":"SUM($BF654:BO654)","v":4917898.9053948605},{"$f":"SUM($BF654:BP654)","v":5409688.7959343465},{"$f":"SUM($BF654:BQ654)","v":5901478.6864738325},{"$f":"SUM($BF654:BR654)","v":6393268.5770133184},{"$f":"SUM($BF654:BS654)","v":6885058.4675528044},{"$f":"SUM($BF654:BT654)","v":7376848.3580922903},{"$f":"SUM($BF654:BU654)","v":7868638.2486317763},{"$f":"SUM($BF654:BV654)","v":8360428.1391712623},{"$f":"SUM($BF654:BW654)","v":8852218.0297107492},{"$f":"SUM($BF654:BX654)","v":9344007.9202502351},{"$f":"SUM($BF654:BY654)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C644-D655","v":86422322.279251561},81873779.001396224,77325235.723540872,72776692.445685536,68228149.167830184,63679605.88997484,59131062.612119496,54582519.334264152,50033976.056408808,45485432.778553464,40936889.500698119,36388346.222842775,31839802.944987431,27291259.667132087,22742716.389276743,18194173.111421391,13645629.83356604,9097086.5557106882,4548543.2778553367,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD644-AE655","v":85861360.200852513},80751854.844598114,75642349.488343716,70532844.132089317,65423338.775834918,60313833.419580519,55204328.063326113,50094822.707071714,44985317.350817315,39875811.994562916,34766306.638308518,29656801.282054119,24547295.92579972,19437790.569545314,14328285.213290915,9218779.8570365161,4109274.5007821172,-1000230.8554722816,-6109736.2117266804,-11219241.567981079,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE644-BF655","v":8264155.9193320516},7772366.0287925657,7280576.1382530797,6788786.2477135928,6296996.3571741069,5805206.4666346209,5313416.576095135,4821626.685555649,4329836.795016163,3838046.9044766771,3346257.0139371911,2854467.1233977051,2362677.2328582192,1870887.3423187332,1379097.4517792473,887307.5612397613,395517.67070027534,-96272.219839211553,-588062.11037869751,-1079852.0009181835]
[null,"Prop. Tax Value",{"$f":"-C644","v":90970865.557106912},{"$f":"C657/(($C657/$X657)^(1/21))","v":85902012.59619914},{"$f":"D657/(($C657/$X657)^(1/21))","v":81115593.689116821},76595871.745955095,72327986.539904475,68297905.84886007,64492379.319396935,60898894.901422486,57505637.710269257,54301451.180972062,51275800.387010187,48418737.402911671,45720868.596836634,43173323.745602168,40767726.870603226,38496168.698741987,36351180.657821022,34325710.320900671,32413098.218885038,30607055.945099566,28901645.479871035,{"$f":"X644","v":27291259.667132072},null,null,null,null,"Prop. Tax Value",{"$f":"-AD644","v":90970865.557106912},{"$f":"AD657/(($AD657/$AY657)^(1/21))","v":85902012.59619914},{"$f":"AE657/(($AD657/$AY657)^(1/21))","v":81115593.689116821},76595871.745955095,72327986.539904475,68297905.84886007,64492379.319396935,60898894.901422486,57505637.710269257,54301451.180972062,51275800.387010187,48418737.402911671,45720868.596836634,43173323.745602168,40767726.870603226,38496168.698741987,36351180.657821022,34325710.320900671,32413098.218885038,30607055.945099566,28901645.479871035,{"$f":"AY644","v":27291259.667132072},null,null,null,null,"Prop. Tax Value",{"$f":"-BE644","v":8755945.8098715376},{"$f":"BE657/(($BE657/$BZ657)^(1/21))","v":8268068.7123841643},{"$f":"BF657/(($BE657/$BZ657)^(1/21))","v":7807375.8925774908},7372352.6555481749,6961568.7044658028,6573673.4379527792,6207391.5094919521,5861518.6342619117,5534917.6296134135,5226514.6761685582,4935295.7872497281,4660303.4750302462,4400633.6024455242,4155432.4105142066,3923893.7112955581,3705256.2372539137,3498801.1383152707,3303849.6183866868,3119760.7035676823,2945929.1347158309,2781783.377437585,{"$f":"BZ644","v":2626783.7429614612}]
[null,"Tax Dep",null,{"$f":"($C480*0.95)*-D$4","v":17101774.257514015},27362838.812022425,16417703.287213454,9850621.9723280724,9850621.9723280724,4925310.9861640362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD644*0.95)*-D$4","v":17284464.455850314},27655143.129360501,16593085.877616299,9955851.52656978,9955851.52656978,4977925.76328489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE644*0.95)*-D$4","v":1663629.703875592},2661807.5262009474,1597084.5157205684,958250.70943234093,958250.70943234093,479125.35471617046]
[null,"After Tax Dep. Value",null,{"$f":"D658*$B$6","v":3591372.5940779429},5746196.1505247094,3447717.6903148252,2068630.6141888951,2068630.6141888951,1034315.3070944475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE658*$B$6","v":3629737.5357285659},5807580.0571657047,3484548.0342994225,2090728.8205796536,2090728.8205796536,1045364.4102898268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF658*$B$6","v":349362.23781387432},558979.58050219889,335387.74830131937,201232.64898079159,201232.64898079159,100616.3244903958]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D659:I659)","v":14931999.265255228},{"$f":"C661/C665","v":0.16414045501063934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE659:AJ659)","v":15091510.779455479},{"$f":"AD661/AD665","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF659:BK659)","v":1452557.9125225893},{"$f":"BE661/BE665","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D640:W640)","v":8501950.0520660672},{"$f":"C662/C665","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE640:AX640)","v":8501950.0520660672},{"$f":"AD662/AD665","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF640:BY640)","v":818312.69251135865},{"$f":"BE662/BE665","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C665-C661-C662)*$A663","v":57406378.803817771},{"$f":"C663/C665","v":0.63104136090450791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD665-AD661-AD662)*$A663","v":57270794.016747549},{"$f":"AD663/AD665","v":0.62955094101853781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE665-BE661-BE662)*$A663","v":5512313.9241119511},{"$f":"BE663/BE665","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C665-C661-C662)*$A664","v":10130537.435967842},{"$f":"C664/C665","v":0.11136024015961904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD665-AD661-AD662)*$A664","v":10106610.708837803},{"$f":"AD664/AD665","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE665-BE661-BE662)*$A664","v":972761.28072563838},{"$f":"BE664/BE665","v":0.11109722488562435}]
[null,"Total",{"$f":"-C644","v":90970865.557106912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD644","v":90970865.557106912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE644","v":8755945.8098715376}]
[null,"Check",{"$f":"SUM(C661:C664)-C665","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD661:AD664)-AD665","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE661:BE664)-BE665","v":0}]
[null,"2038 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,"2038 Southern NW 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,"2038 Small Solar"]
[null,"Year",null,2038,{"$f":"D668+1","v":2039},{"$f":"E668+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,null,null,null,null,"Year",null,2038,{"$f":"AE668+1","v":2039},{"$f":"AF668+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,null,null,null,null,"Year",null,2038,{"$f":"BF668+1","v":2039},{"$f":"BG668+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D668-$D$12)","v":248132.01290261259},{"$f":"D669*(1-'Resource Options'!$AA$22)","v":246891.35283809953},{"$f":"E669*(1-'Resource Options'!$AA$22)","v":245656.89607390904},{"$f":"F669*(1-'Resource Options'!$AA$22)","v":244428.61159353951},{"$f":"G669*(1-'Resource Options'!$AA$22)","v":243206.4685355718},{"$f":"H669*(1-'Resource Options'!$AA$22)","v":241990.43619289395},{"$f":"I669*(1-'Resource Options'!$AA$22)","v":240780.48401192948},{"$f":"J669*(1-'Resource Options'!$AA$22)","v":239576.58159186982},{"$f":"K669*(1-'Resource Options'!$AA$22)","v":238378.69868391048},{"$f":"L669*(1-'Resource Options'!$AA$22)","v":237186.80519049094},{"$f":"M669*(1-'Resource Options'!$AA$22)","v":236000.87116453849},{"$f":"N669*(1-'Resource Options'!$AA$22)","v":234820.8668087158},{"$f":"O669*(1-'Resource Options'!$AA$22)","v":233646.76247467223},{"$f":"P669*(1-'Resource Options'!$AA$22)","v":232478.52866229886},{"$f":"Q669*(1-'Resource Options'!$AA$22)","v":231316.13601898737},{"$f":"R669*(1-'Resource Options'!$AA$22)","v":230159.55533889242},{"$f":"S669*(1-'Resource Options'!$AA$22)","v":229008.75756219795},{"$f":"T669*(1-'Resource Options'!$AA$22)","v":227863.71377438697},{"$f":"U669*(1-'Resource Options'!$AA$22)","v":226724.39520551503},{"$f":"V669*(1-'Resource Options'!$AA$22)","v":225590.77322948744},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D668-$D$12)","v":275702.23655845842},{"$f":"AE669*(1-'Resource Options'!$AA$22)","v":274323.72537566611},{"$f":"AF669*(1-'Resource Options'!$AA$22)","v":272952.1067487878},{"$f":"AG669*(1-'Resource Options'!$AA$22)","v":271587.34621504386},{"$f":"AH669*(1-'Resource Options'!$AA$22)","v":270229.40948396863},{"$f":"AI669*(1-'Resource Options'!$AA$22)","v":268878.26243654877},{"$f":"AJ669*(1-'Resource Options'!$AA$22)","v":267533.87112436601},{"$f":"AK669*(1-'Resource Options'!$AA$22)","v":266196.20176874415},{"$f":"AL669*(1-'Resource Options'!$AA$22)","v":264865.22075990046},{"$f":"AM669*(1-'Resource Options'!$AA$22)","v":263540.89465610095},{"$f":"AN669*(1-'Resource Options'!$AA$22)","v":262223.19018282043},{"$f":"AO669*(1-'Resource Options'!$AA$22)","v":260912.07423190633},{"$f":"AP669*(1-'Resource Options'!$AA$22)","v":259607.51386074678},{"$f":"AQ669*(1-'Resource Options'!$AA$22)","v":258309.47629144305},{"$f":"AR669*(1-'Resource Options'!$AA$22)","v":257017.92890998584},{"$f":"AS669*(1-'Resource Options'!$AA$22)","v":255732.8392654359},{"$f":"AT669*(1-'Resource Options'!$AA$22)","v":254454.17506910872},{"$f":"AU669*(1-'Resource Options'!$AA$22)","v":253181.90419376318},{"$f":"AV669*(1-'Resource Options'!$AA$22)","v":251915.99467279436},{"$f":"AW669*(1-'Resource Options'!$AA$22)","v":250656.41469943037},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D668-$D$12)","v":11487.593189935767},{"$f":"BF669*(1-'Resource Options'!$AA$22)","v":11430.155223986088},{"$f":"BG669*(1-'Resource Options'!$AA$22)","v":11373.004447866158},{"$f":"BH669*(1-'Resource Options'!$AA$22)","v":11316.139425626827},{"$f":"BI669*(1-'Resource Options'!$AA$22)","v":11259.558728498692},{"$f":"BJ669*(1-'Resource Options'!$AA$22)","v":11203.260934856198},{"$f":"BK669*(1-'Resource Options'!$AA$22)","v":11147.244630181916},{"$f":"BL669*(1-'Resource Options'!$AA$22)","v":11091.508407031006},{"$f":"BM669*(1-'Resource Options'!$AA$22)","v":11036.05086499585},{"$f":"BN669*(1-'Resource Options'!$AA$22)","v":10980.870610670871},{"$f":"BO669*(1-'Resource Options'!$AA$22)","v":10925.966257617516},{"$f":"BP669*(1-'Resource Options'!$AA$22)","v":10871.336426329428},{"$f":"BQ669*(1-'Resource Options'!$AA$22)","v":10816.979744197781},{"$f":"BR669*(1-'Resource Options'!$AA$22)","v":10762.894845476792},{"$f":"BS669*(1-'Resource Options'!$AA$22)","v":10709.080371249409},{"$f":"BT669*(1-'Resource Options'!$AA$22)","v":10655.534969393162},{"$f":"BU669*(1-'Resource Options'!$AA$22)","v":10602.257294546196},{"$f":"BV669*(1-'Resource Options'!$AA$22)","v":10549.246008073465},{"$f":"BW669*(1-'Resource Options'!$AA$22)","v":10496.499778033098},{"$f":"BX669*(1-'Resource Options'!$AA$22)","v":10444.017279142932}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M49","v":37.11733335479326},{"$f":"D670","v":37.11733335479326},{"$f":"E670","v":37.11733335479326},37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,37.11733335479326,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P49","v":33.246127296338578},{"$f":"AE670","v":33.246127296338578},{"$f":"AF670","v":33.246127296338578},33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,33.246127296338578,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S49","v":72.306154467749565},{"$f":"BF670","v":72.306154467749565},{"$f":"BG670","v":72.306154467749565},72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565,72.306154467749565]
[null,"Revenue",null,{"$f":"D670*D669","v":9209998.6389021333},9163948.645707624,9118128.9024790861,9072538.2579666898,9027175.5666768569,8982039.6888434719,8937129.4903992563,8892443.8429472595,8847981.6237325221,8803741.7156138606,8759723.0070357919,8715924.3920006119,8672344.7700406089,8628983.0461904071,8585838.1309594549,8542908.9403046574,8500194.3956031334,8457693.4236251172,8415404.9565069918,8373327.9317244571,null,null,null,null,null,"Revenue",null,{"$f":"AE670*AE669","v":9166031.6525077596},9120201.49424522,9074600.4867739957,9029227.4843401257,8984081.3469184246,8939160.9401838314,8894465.1354829129,8849992.8098054975,8805742.8457564693,8761714.1315276884,8717905.5608700477,8674316.033065699,8630944.4529003687,8587789.7306358684,8544850.7819826882,8502126.5280727744,8459615.8954324108,8417317.8159552496,8375231.2268754728,8333355.0707410946,null,null,null,null,null,"Revenue",null,{"$f":"BF670*BF669","v":830623.68765416357},826470.5692158927,822338.21636981331,818226.52528796415,814135.39266152435,810064.71569821669,806014.39211972547,801984.32015912677,797974.39855833119,793984.52656553942,790014.60393271176,786064.53091304819,782134.20825848286,778223.53721719049,774332.41953110462,770460.75743344915,766608.45364628185,762775.41137805046,758961.53432116017,755166.72664955433]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(E668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(F668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(G668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(H668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(I668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(J668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(K668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(L668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(M668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(N668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(O668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(P668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(Q668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(R668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(S668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(T668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(U668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(V668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(W668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1499658.5599550873},{"$f":"HLOOKUP(AF668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AG668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AH668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AI668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AJ668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AK668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AL668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AM668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AN668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AO668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AP668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AQ668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AR668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AS668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(AT668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(AU668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(AV668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(AW668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(AX668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":99977.237330339151},{"$f":"HLOOKUP(BG668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BH668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BI668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BJ668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BK668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BL668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BM668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BN668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BO668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BP668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BQ668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BR668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BS668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BT668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912},{"$f":"HLOOKUP(BU668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":134556.19827602073},{"$f":"HLOOKUP(BV668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":137247.32224154111},{"$f":"HLOOKUP(BW668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":139992.26868637194},{"$f":"HLOOKUP(BX668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":142792.11406009941},{"$f":"HLOOKUP(BY668,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":145647.95634130138}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D669","v":0},{"$f":"HLOOKUP(E668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E669","v":0},{"$f":"HLOOKUP(F668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F669","v":0},{"$f":"HLOOKUP(G668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G669","v":0},{"$f":"HLOOKUP(H668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H669","v":0},{"$f":"HLOOKUP(I668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I669","v":0},{"$f":"HLOOKUP(J668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J669","v":0},{"$f":"HLOOKUP(K668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K669","v":0},{"$f":"HLOOKUP(L668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L669","v":0},{"$f":"HLOOKUP(M668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M669","v":0},{"$f":"HLOOKUP(N668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N669","v":0},{"$f":"HLOOKUP(O668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O669","v":0},{"$f":"HLOOKUP(P668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P669","v":0},{"$f":"HLOOKUP(Q668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q669","v":0},{"$f":"HLOOKUP(R668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R669","v":0},{"$f":"HLOOKUP(S668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S669","v":0},{"$f":"HLOOKUP(T668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T669","v":0},{"$f":"HLOOKUP(U668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U669","v":0},{"$f":"HLOOKUP(V668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V669","v":0},{"$f":"HLOOKUP(W668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W669","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE669","v":0},{"$f":"HLOOKUP(AF668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF669","v":0},{"$f":"HLOOKUP(AG668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG669","v":0},{"$f":"HLOOKUP(AH668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH669","v":0},{"$f":"HLOOKUP(AI668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI669","v":0},{"$f":"HLOOKUP(AJ668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ669","v":0},{"$f":"HLOOKUP(AK668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK669","v":0},{"$f":"HLOOKUP(AL668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL669","v":0},{"$f":"HLOOKUP(AM668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM669","v":0},{"$f":"HLOOKUP(AN668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN669","v":0},{"$f":"HLOOKUP(AO668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO669","v":0},{"$f":"HLOOKUP(AP668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP669","v":0},{"$f":"HLOOKUP(AQ668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ669","v":0},{"$f":"HLOOKUP(AR668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR669","v":0},{"$f":"HLOOKUP(AS668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS669","v":0},{"$f":"HLOOKUP(AT668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT669","v":0},{"$f":"HLOOKUP(AU668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU669","v":0},{"$f":"HLOOKUP(AV668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV669","v":0},{"$f":"HLOOKUP(AW668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW669","v":0},{"$f":"HLOOKUP(AX668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX669","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF669","v":0},{"$f":"HLOOKUP(BG668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG669","v":0},{"$f":"HLOOKUP(BH668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH669","v":0},{"$f":"HLOOKUP(BI668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI669","v":0},{"$f":"HLOOKUP(BJ668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ669","v":0},{"$f":"HLOOKUP(BK668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK669","v":0},{"$f":"HLOOKUP(BL668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL669","v":0},{"$f":"HLOOKUP(BM668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM669","v":0},{"$f":"HLOOKUP(BN668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN669","v":0},{"$f":"HLOOKUP(BO668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO669","v":0},{"$f":"HLOOKUP(BP668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP669","v":0},{"$f":"HLOOKUP(BQ668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ669","v":0},{"$f":"HLOOKUP(BR668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR669","v":0},{"$f":"HLOOKUP(BS668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS669","v":0},{"$f":"HLOOKUP(BT668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT669","v":0},{"$f":"HLOOKUP(BU668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU669","v":0},{"$f":"HLOOKUP(BV668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV669","v":0},{"$f":"HLOOKUP(BW668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW669","v":0},{"$f":"HLOOKUP(BX668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX669","v":0},{"$f":"HLOOKUP(BY668,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY669","v":0}]
[null,"B&O Tax",null,{"$f":"D671*0.00275","v":25327.496256980867},{"$f":"E671*0.00275","v":25200.858775695964},25074.854481817485,24949.480209408397,24824.732808361354,24700.609144319547,24577.106098597953,24454.220568104964,24331.949465264435,24210.289717938114,24089.238269348425,23968.792078001683,23848.948117611671,23729.703377023619,23611.054860138498,23492.999585837806,23375.534587908616,23258.656914969069,23142.363630394226,23026.651812242257,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF671*0.00275","v":2284.2151410489496},{"$f":"BG671*0.00275","v":2272.7940653437049},2261.4300950169863,2250.1229445419012,2238.8723298191917,2227.6779681700959,2216.5395783292447,2205.4568804375986,2194.4295960354107,2183.4574480552333,2172.5401608149573,2161.6774600108824,2150.8690727108278,2140.1147273472739,2129.4141537105374,2118.7670829419849,2108.1732475272752,2097.6323812896385,2087.1442193831904,2076.7084982862743]
[null,"Property Tax",null,{"$f":"C698*$B$8","v":912128.48059488821},{"$f":"D698*$B$8","v":861305.11949705041},813313.61168329872,767996.16764799331,725203.78984100616,684795.78278418037,646639.29048386519,610608.85961860255,576586.0270657856,544458.93041113438,514121.94016039628,485475.31244403409,458424.86107304209,432881.64786765457,408761.69024079019,385985.68507480627,364478.7479837081,344170.16710354248,324993.17060147255,306884.70713913511,null,null,null,null,null,"Property Tax",null,{"$f":"AD698*$B$8","v":912128.48059488821},{"$f":"AE698*$B$8","v":861305.11949705041},813313.61168329872,767996.16764799331,725203.78984100616,684795.78278418037,646639.29048386519,610608.85961860255,576586.0270657856,544458.93041113438,514121.94016039628,485475.31244403409,458424.86107304209,432881.64786765457,408761.69024079019,385985.68507480627,364478.7479837081,344170.16710354248,324993.17060147255,306884.70713913511,null,null,null,null,null,"Property Tax",null,{"$f":"BE698*$B$8","v":87792.366257257963},{"$f":"BF698*$B$8","v":82900.617751591068},78281.435124517477,73919.631136119337,69800.864772196815,65911.594092977335,62239.031709072013,58771.102738290487,55496.405105081853,52404.17205207167,49484.236740438129,46726.998822738271,44123.39287828029,41664.858607261747,39343.312685676043,37151.122188450092,35081.079493431898,33126.378583715959,31280.592670391728,29537.653062141751]
[null,"Total Operating Costs",null,{"$f":"SUM(D673:D676)","v":2437114.5368069564},2416157.7094269353,2398633.2319423892,2384395.3089502198,2373307.1769640422,2365240.6193294679,2360075.5085314503,2357699.3743746746,2358006.9966027769,2360900.0206022337,2366286.5949123688,2374081.0293343128,2384203.4724991764,2396579.6078193709,2411140.3668071157,2427821.6588009549,2446564.1161947339,2467312.8543140911,2490017.2451333581,2514630.7040708978,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE673:AE676)","v":2411787.0405499754},2390956.850651239,2373558.3774605715,2359445.8287408114,2348482.4441556809,2340540.0101851486,2335498.4024328524,2333245.1538065695,2333675.0471375128,2336689.7308842959,2342197.3566430206,2350112.2372563113,2360354.5243815645,2372849.9044423476,2387529.3119469769,2404328.6592151169,2423188.5816068253,2444054.1973991222,2466874.8815029636,2491604.0522586554,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF673:BF676)","v":190053.81872864606},187150.1938938807,184559.18293801934,182266.39815351582,180258.31405632765,178522.22055454535,177046.17875066711,175818.97923125926,174830.10270589904,174069.68286500432,173528.47133342802,173197.80460356761,173069.57283822598,173136.19043958856,173390.56828646568,173826.08754741281,174436.57498250029,175216.27965137755,176159.85094987432,177262.31790172943]
[]
[null,"EBITDA",null,{"$f":"D671-D677","v":6772884.1020951774},{"$f":"E671-E677","v":6747790.9362806883},6719495.6705366969,6688142.9490164705,6653868.3897128142,6616799.0695140045,6577053.9818678061,6534744.4685725849,6489974.6271297447,6442841.6950116269,6393436.4121234231,6341843.3626662996,6288141.2975414321,6232403.4383710362,6174697.7641523387,6115087.2815037025,6053630.279408399,5990380.5693110265,5925387.7113736337,5858697.2276535593,null,null,null,null,null,"EBITDA",null,{"$f":"AE671-AE677","v":6754244.6119577847},{"$f":"AF671-AF677","v":6729244.6435939809},6701042.1093134247,6669781.6555993147,6635598.9027627436,6598620.9299986828,6558966.7330500605,6516747.6559989285,6472067.7986189565,6425024.4006433925,6375708.2042270266,6324203.7958093882,6270589.9285188038,6214939.8261935208,6157321.4700357113,6097797.8688576575,6036427.3138255849,5973263.618556127,5908356.3453725092,5841751.0184824392,null,null,null,null,null,"EBITDA",null,{"$f":"BF671-BF677","v":640569.86892551754},{"$f":"BG671-BG677","v":639320.375322012},637779.03343179403,635960.12713444838,633877.07860519667,631542.49514367129,628968.21336905833,626165.34092786745,623144.29585243214,619914.84370053513,616486.13259928371,612866.72630948061,609064.63542025688,605087.34677760187,600941.85124463891,596634.66988603631,592171.87866378156,587559.13172667287,582801.68337128591,577904.40874782484]
[null,"Before Tax Earnings",null,{"$f":"D679-D699-D689","v":-13252334.863515621},{"$f":"E679-E681-E699","v":-20687833.026981711},-9741878.707420744,-3188681.6777579933,-3222956.2370616496,1678386.7561267726,6577053.9818678061,6534744.4685725849,6489974.6271297447,6442841.6950116269,6393436.4121234231,6341843.3626662996,6288141.2975414321,6232403.4383710362,6174697.7641523387,6115087.2815037025,6053630.279408399,5990380.5693110265,5925387.7113736337,5858697.2276535593,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE679-AE699-AE689","v":-13447353.235786695},{"$f":"AF679-AF681-AF699","v":-20999461.166490618},-9936181.3767373357,-3312552.4360311404,-3346735.1888677115,1607453.8841834553,6558966.7330500605,6516747.6559989285,6472067.7986189565,6425024.4006433925,6375708.2042270266,6324203.7958093882,6270589.9285188038,6214939.8261935208,6157321.4700357113,6097797.8688576575,6036427.3138255849,5973263.618556127,5908356.3453725092,5841751.0184824392,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF679-BF699-BF689","v":-1303833.923919888},{"$f":"BG679-BG681-BG699","v":-2029567.5588986299},-963553.72710059118,-324839.52918498265,-326922.57771423436,151142.66698395577,628968.21336905833,626165.34092786745,623144.29585243214,619914.84370053513,616486.13259928371,612866.72630948061,609064.63542025688,605087.34677760187,600941.85124463891,596634.66988603631,592171.87866378156,587559.13172667287,582801.68337128591,577904.40874782484]
[null,"ITC",null,{"$f":"-C685*0.1","v":9121284.8059488814},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD685*0.1","v":9121284.8059488814},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE685*0.1","v":877923.66257257969},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D680*$B$6-D681","v":-11904275.127287161},-4344444.9356661588,-2045794.5285583562,-669623.15232917853,-676820.80978294637,352461.21878662222,1381181.3361922393,1372296.3384002429,1362894.6716972464,1352996.7559524416,1342621.6465459189,1331787.1061599229,1320509.6724837008,1308804.7220579176,1296686.530471991,1284168.3291157775,1271262.3586757637,1257979.9195553155,1244331.419388463,1230326.4178072475,null,null,null,null,null,"Federal Tax",null,{"$f":"AE680*$B$6-AE681","v":-11945228.985464087},-4409886.84496303,-2086598.0891148404,-695636.01156653941,-702814.38966221933,337565.3156785256,1377383.0139405127,1368517.007759775,1359134.2377099809,1349255.1241351124,1338898.7228876755,1328082.7971199714,1316823.8849889487,1305137.3635006393,1293037.5087074994,1280537.552460108,1267649.7359033728,1254385.3598967865,1240754.8325282268,1226767.7138813122,null,null,null,null,null,"Federal Tax",null,{"$f":"BF680*$B$6-BF681","v":-1151728.7865957562},-426209.18736871227,-202346.28269112413,-68216.30112884636,-68653.741319989218,31739.960066630712,132083.32480750224,131494.72159485216,130860.30212901074,130182.11717711238,129462.08784584957,128702.01252499092,127903.57343825394,127068.34282329639,126197.78876137416,125293.28067606762,124356.09451939413,123387.41766260129,122388.35350797004,121359.92583704321]
[]
[]
[{"$f":"IRR(C685:X685,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D668,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-91212848.059488818},{"$f":"D679-D682","v":18677159.229382336},11092235.871946847,8765290.1990950536,7357766.101345649,7330689.1994957607,6264337.8507273821,5195872.645675567,5162448.1301723421,5127079.9554324988,5089844.9390591849,5050814.7655775044,5010056.2565063769,4967631.6250577308,4923598.7163131181,4878011.2336803479,4830918.9523879252,4782367.9207326351,4732400.6497557107,4681056.2919851709,4628370.8098463118,{"$f":"C685*-0.3","v":27363854.417846646},null,null,null,{"$f":"IRR(AD685:AY685,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE668,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-91212848.059488818},{"$f":"AE679-AE682","v":18699473.59742187},11139131.488557011,8787640.1984282658,7365417.667165854,7338413.2924249629,6261055.6143201571,5181583.7191095483,5148230.6482391534,5112933.5609089751,5075769.2765082801,5036809.4813393513,4996120.9986894168,4953766.0435298551,4909802.462692881,4864283.9613282122,4817260.3163975496,4768777.577922212,4718878.2586593404,4667601.5128442822,4614983.3046011273,{"$f":"AD685*-0.3","v":27363854.417846646},null,null,null,{"$f":"IRR(BE685:BZ685,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF668,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8779236.6257257964},{"$f":"BF679-BF682","v":1792298.6555212736},1065529.5626907242,840125.31612291816,704176.42826329474,702530.81992518588,599802.53507704055,496884.88856155612,494670.61933301529,492283.99372342142,489732.72652342275,487024.04475343414,484164.71378448966,481161.06198200292,478019.00395430549,474744.06248326472,471341.38920996868,467815.78414438746,464171.7140640716,460413.32986331586,456544.48291078163,{"$f":"BE685*-0.3","v":2633770.9877177388}]
[{"$f":"IRR(C686:X686,0.1)","v":8.7064430310455743E-2},"ROE",{"$f":"-C705","v":-10157484.665547518},{"$f":"D685-D689-D691-D700-D681","v":1336259.30107986},712065.36248633824,689712.10254858714,664943.45254760724,637866.55069771851,608581.78774065909,577183.16850016266,543758.65299693774,508390.47825709451,471155.46188378055,432125.28840210009,391366.77933097258,348942.14788232651,304909.2391377138,259321.75650494359,212229.47521252092,163678.44355723076,113711.17258030642,62366.814809766598,9681.33267090749,{"$f":"X685","v":27363854.417846646},null,null,null,{"$f":"IRR(AD686:AY686,0.1)","v":8.6993895346214822E-2},"ROE",{"$f":"-AD705","v":-10133494.293323314},{"$f":"AE685-AE689-AE691-AE700-AE681","v":1331015.2907552943},708322.40529515501,686042.40321351588,661346.64477936807,634342.27003847738,605129.67155486892,573802.85596545786,540449.78509506304,505152.69776488468,467988.41336418968,429028.61819526087,388340.1355453264,345985.18038576469,302021.5995487906,256503.09818412177,209479.45325345919,160996.71477812156,111097.39551525004,59820.649700191803,7202.4414570368826,{"$f":"AY685","v":27363854.417846646},null,null,null,{"$f":"IRR(BE686:BZ686,0.1)","v":8.6367991395137844E-2},"ROE",{"$f":"-BE705","v":-975348.82573236863},{"$f":"BF685-BF689-BF691-BF700-BF681","v":120584.54350461613},61564.188426770852,60346.528333498747,58909.592358595721,57263.984020486823,55419.663085881752,53385.980483937601,51171.711255396775,48785.08564580293,46233.818445804238,43525.136675815564,40665.805706871091,37662.15390438441,34520.095876686973,31245.154405646201,27842.481132350164,24316.876066768949,20672.805986453081,16914.421785697341,13045.574833163118,{"$f":"BZ685","v":2633770.9877177388}]
[]
[]
[null,"Interest",null,{"$f":"C692*$B$7","v":2877953.9885717966},2790917.2141416166,2699528.6009899271,2603570.5571806533,2502814.611180916,2397020.8678811914,2285937.4374164804,2169299.8354285345,2046830.3533411911,1918237.3971494802,1783214.793148184,1641441.0589468228,1492578.6380353938,1336273.0960783933,1172152.2770235427,999825.41701594973,818882.21400797693,628891.85084960563,429401.96953331563,219937.59415121117,null,null,null,null,null,"Interest",null,{"$f":"AD692*$B$7","v":2871156.7164416057},2784325.5091064814,2693152.7414046014,2597421.3353176266,2496903.3589263032,2391359.4837154141,2280538.4147439799,2164176.2923239744,2041996.0637829688,1913706.8238149127,1779003.1218484538,1637564.2347836718,1489053.4033656509,1333117.0303767289,1169383.8387383607,997463.98751807422,816948.1437367734,627406.50776640757,428387.78999752342,219418.13634019505,null,null,null,null,null,"Interest",null,{"$f":"BE692*$B$7","v":276348.83395750442},267991.33025149873,259215.95136019273,250001.80352432141,240326.94829665657,230168.35030760846,219501.82241910795,208301.9681361824,196542.12113911062,184194.28179218521,171229.05047791355,157615.5575979283,143321.39007394377,128312.51417376004,112553.19447856711,96005.908798614546,78631.258834664346,60387.876372516635,41232.324787261539,21118.995622743689]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C704)","v":4618689.4771754043},{"$f":"-PMT($B$7,20,$C704)","v":4618689.4771754043},4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,4618689.4771754043,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD704)","v":4607780.8631440904},4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,4607780.8631440904,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE704)","v":443498.90807761851},443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851,443498.90807761851]
[null,"Sinking Fund",null,{"$f":"D690-D689","v":1740735.4886036078},1827772.2630337877,1919160.8761854772,2015118.919994751,2115874.8659944884,2221668.6092942129,2332752.0397589239,2449389.6417468698,2571859.1238342132,2700452.0800259244,2835474.6840272201,2977248.4182285815,3126110.8391400105,3282416.3810970113,3446537.2001518616,3618864.0601594546,3799807.2631674274,3989797.6263257987,4189287.5076420885,4398751.8830241933,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE690-AE689","v":1736624.1467024847},1823455.354037609,1914628.121739489,2010359.5278264638,2110877.5042177872,2216421.3794286763,2327242.4484001105,2443604.570820116,2565784.7993611218,2694074.0393291777,2828777.7412956366,2970216.6283604186,3118727.4597784393,3274663.8327673618,3438397.02440573,3610316.8756260164,3790832.7194073172,3980374.355377683,4179393.0731465667,4388362.7268038951,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF690-BF689","v":167150.07412011409},175507.57782611978,184282.95671742578,193497.1045532971,203171.95978096194,213330.55777001005,223997.08565851056,235196.93994143611,246956.7869385079,259304.6262854333,272269.85759970499,285883.35047969024,300177.51800367475,315186.39390385849,330945.71359905141,347492.99927900394,364867.64924295415,383111.03170510189,402266.58329035697,422379.91245487484]
[null,"Mortgage Balance",{"$f":"C704","v":57559079.771435931},{"$f":"C692-D691","v":55818344.282832325},53990572.01979854,52071411.143613063,50056292.223618314,47940417.357623823,45718748.74832961,43385996.708570689,40936607.066823818,38364747.942989603,35664295.862963676,32828821.178936455,29851572.760707874,26725461.921567865,23443045.540470853,19996508.340318993,16377644.280159539,12577837.016992111,8588039.3906663116,4398751.8830242231,2.9802322387695313E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD704","v":57423134.328832112},{"$f":"AD692-AE691","v":55686510.182129629},53863054.828092024,51948426.706352532,49938067.178526066,47827189.674308278,45610768.2948796,43283525.84647949,40839921.275659375,38274136.47629825,35580062.436969072,32751284.695673436,29781068.067313015,26662340.607534576,23387676.774767213,19949279.750361484,16338962.874735467,12548130.155328151,8567755.7999504674,4388362.7268039007,0,null,null,null,null,null,"Mortgage Balance",{"$f":"BE704","v":5526976.6791500887},{"$f":"BE692-BF691","v":5359826.6050299741},5184319.0272038542,5000036.0704864282,4806538.9659331311,4603367.0061521688,4390036.4483821588,4166039.3627236481,3930842.422782212,3683885.635843704,3424581.0095582707,3152311.1519585657,2866427.8014788753,2566250.2834752006,2251063.8895713422,1920118.1759722908,1572625.1766932867,1207757.5274503327,824646.4957452307,422379.91245487373,-1.1059455573558807E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C685)/20","v":4560642.4029744407},{"$f":"-($C685)/20","v":4560642.4029744407},4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,4560642.4029744407,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D695:D695)","v":4560642.4029744407},{"$f":"SUM($D695:E695)","v":9121284.8059488814},{"$f":"SUM($D695:F695)","v":13681927.208923321},{"$f":"SUM($D695:G695)","v":18242569.611897763},{"$f":"SUM($D695:H695)","v":22803212.014872205},{"$f":"SUM($D695:I695)","v":27363854.417846646},{"$f":"SUM($D695:J695)","v":31924496.820821088},{"$f":"SUM($D695:K695)","v":36485139.223795526},{"$f":"SUM($D695:L695)","v":41045781.626769967},{"$f":"SUM($D695:M695)","v":45606424.029744409},{"$f":"SUM($D695:N695)","v":50167066.432718851},{"$f":"SUM($D695:O695)","v":54727708.835693292},{"$f":"SUM($D695:P695)","v":59288351.238667734},{"$f":"SUM($D695:Q695)","v":63848993.641642176},{"$f":"SUM($D695:R695)","v":68409636.04461661},{"$f":"SUM($D695:S695)","v":72970278.447591051},{"$f":"SUM($D695:T695)","v":77530920.850565493},{"$f":"SUM($D695:U695)","v":82091563.253539935},{"$f":"SUM($D695:V695)","v":86652205.656514376},{"$f":"SUM($D695:W695)","v":91212848.059488818},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE695:AE695)","v":5109505.3562543998},{"$f":"SUM($AE695:AF695)","v":10219010.7125088},{"$f":"SUM($AE695:AG695)","v":15328516.0687632},{"$f":"SUM($AE695:AH695)","v":20438021.425017599},{"$f":"SUM($AE695:AI695)","v":25547526.781271998},{"$f":"SUM($AE695:AJ695)","v":30657032.137526397},{"$f":"SUM($AE695:AK695)","v":35766537.493780799},{"$f":"SUM($AE695:AL695)","v":40876042.850035198},{"$f":"SUM($AE695:AM695)","v":45985548.206289597},{"$f":"SUM($AE695:AN695)","v":51095053.562543996},{"$f":"SUM($AE695:AO695)","v":56204558.918798395},{"$f":"SUM($AE695:AP695)","v":61314064.275052793},{"$f":"SUM($AE695:AQ695)","v":66423569.631307192},{"$f":"SUM($AE695:AR695)","v":71533074.987561598},{"$f":"SUM($AE695:AS695)","v":76642580.343815997},{"$f":"SUM($AE695:AT695)","v":81752085.700070396},{"$f":"SUM($AE695:AU695)","v":86861591.056324795},{"$f":"SUM($AE695:AV695)","v":91971096.412579194},{"$f":"SUM($AE695:AW695)","v":97080601.768833593},{"$f":"SUM($AE695:AX695)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF695:BF695)","v":491789.89053948614},{"$f":"SUM($BF695:BG695)","v":983579.78107897227},{"$f":"SUM($BF695:BH695)","v":1475369.6716184583},{"$f":"SUM($BF695:BI695)","v":1967159.5621579445},{"$f":"SUM($BF695:BJ695)","v":2458949.4526974307},{"$f":"SUM($BF695:BK695)","v":2950739.3432369167},{"$f":"SUM($BF695:BL695)","v":3442529.2337764027},{"$f":"SUM($BF695:BM695)","v":3934319.1243158886},{"$f":"SUM($BF695:BN695)","v":4426109.0148553746},{"$f":"SUM($BF695:BO695)","v":4917898.9053948605},{"$f":"SUM($BF695:BP695)","v":5409688.7959343465},{"$f":"SUM($BF695:BQ695)","v":5901478.6864738325},{"$f":"SUM($BF695:BR695)","v":6393268.5770133184},{"$f":"SUM($BF695:BS695)","v":6885058.4675528044},{"$f":"SUM($BF695:BT695)","v":7376848.3580922903},{"$f":"SUM($BF695:BU695)","v":7868638.2486317763},{"$f":"SUM($BF695:BV695)","v":8360428.1391712623},{"$f":"SUM($BF695:BW695)","v":8852218.0297107492},{"$f":"SUM($BF695:BX695)","v":9344007.9202502351},{"$f":"SUM($BF695:BY695)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C685-D696","v":86652205.656514376},82091563.253539935,77530920.850565493,72970278.447591051,68409636.04461661,63848993.641642168,59288351.238667727,54727708.835693292,50167066.432718851,45606424.029744409,41045781.626769967,36485139.223795526,31924496.820821084,27363854.417846642,22803212.014872208,18242569.611897767,13681927.208923325,9121284.8059488833,4560642.4029744416,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD685-AE696","v":86103342.703234419},80993837.34698002,75884331.990725622,70774826.634471223,65665321.278216824,60555815.921962425,55446310.565708019,50336805.20945362,45227299.853199221,40117794.496944822,35008289.140690424,29898783.784436025,24789278.428181626,19679773.07192722,14570267.715672821,9460762.359418422,4351257.0031640232,-758248.35309037566,-5867753.7093447745,-10977259.065599173,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE685-BF696","v":8287446.7351863105},7795656.8446468245,7303866.9541073386,6812077.0635678517,6320287.1730283657,5828497.2824888797,5336707.3919493938,4844917.5014099078,4353127.6108704219,3861337.7203309359,3369547.8297914499,2877757.939251964,2385968.048712478,1894178.1581729921,1402388.2676335061,910598.37709402014,418808.48655453417,-72981.403984952718,-564771.29452443868,-1056561.1850639246]
[null,"Prop. Tax Value",{"$f":"-C685","v":91212848.059488818},{"$f":"C698/(($C698/$X698)^(1/21))","v":86130511.949705034},{"$f":"D698/(($C698/$X698)^(1/21))","v":81331361.168329865},76799616.764799327,72520378.98410061,68479578.278418034,64663929.048386522,61060885.961860254,57658602.70657856,54445893.041113436,51412194.016039625,48547531.244403407,45842486.107304208,43288164.786765456,40876169.024079017,38598568.507480629,36447874.798370808,34417016.710354246,32499317.060147252,30688470.713913511,28978523.856847472,{"$f":"X685","v":27363854.417846646},null,null,null,null,"Prop. Tax Value",{"$f":"-AD685","v":91212848.059488818},{"$f":"AD698/(($AD698/$AY698)^(1/21))","v":86130511.949705034},{"$f":"AE698/(($AD698/$AY698)^(1/21))","v":81331361.168329865},76799616.764799327,72520378.98410061,68479578.278418034,64663929.048386522,61060885.961860254,57658602.70657856,54445893.041113436,51412194.016039625,48547531.244403407,45842486.107304208,43288164.786765456,40876169.024079017,38598568.507480629,36447874.798370808,34417016.710354246,32499317.060147252,30688470.713913511,28978523.856847472,{"$f":"AY685","v":27363854.417846646},null,null,null,null,"Prop. Tax Value",{"$f":"-BE685","v":8779236.6257257964},{"$f":"BE698/(($BE698/$BZ698)^(1/21))","v":8290061.7751591066},{"$f":"BF698/(($BE698/$BZ698)^(1/21))","v":7828143.5124517474},7391963.1136119328,6980086.4772196813,6591159.4092977336,6223903.1709072012,5877110.2738290485,5549640.5105081853,5240417.2052071672,4948423.6740438128,4672699.8822738267,4412339.2878280291,4166485.8607261744,3934331.2685676045,3715112.2188450093,3508107.9493431896,3312637.8583715959,3128059.2670391728,2953765.3062141752,2789182.9212215692,{"$f":"BZ685","v":2633770.9877177388}]
[null,"Tax Dep",null,{"$f":"($C521*0.95)*-D$4","v":17147264.977039002},27435623.963262402,16461374.377957441,9876824.6267744638,9876824.6267744638,4938412.3133872319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD685*0.95)*-D$4","v":17330441.131302875},27728705.8100846,16637223.48605076,9982334.0916304551,9982334.0916304551,4991167.0458152276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE685*0.95)*-D$4","v":1668054.9588879012},2668887.9342206419,1601332.7605323852,960799.65631943103,960799.65631943103,480399.82815971551]
[null,"After Tax Dep. Value",null,{"$f":"D699*$B$6","v":3600925.6451781904},5761481.0322851045,3456888.6193710626,2074133.1716226374,2074133.1716226374,1037066.5858113187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE699*$B$6","v":3639392.6375736035},5823028.2201177655,3493816.9320706595,2096290.1592423955,2096290.1592423955,1048145.0796211978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF699*$B$6","v":350291.54136645922},560466.46618633473,336279.8797118009,201767.92782708051,201767.92782708051,100883.96391354025]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D700:I700)","v":14971718.383300809},{"$f":"C702/C706","v":0.16414045501063937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE700:AJ700)","v":15131654.198128833},{"$f":"AD702/AD706","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF700:BK700)","v":1456421.7165698996},{"$f":"BE702/BE706","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D681:W681)","v":8524565.2392045613},{"$f":"C703/C706","v":9.3457943925233627E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE681:AX681)","v":8524565.2392045613},{"$f":"AD703/AD706","v":9.3457943925233627E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF681:BY681)","v":820489.40427343897},{"$f":"BE703/BE706","v":9.3457943925233655E-2}]
[0.85,"Debt",{"$f":"(C706-C702-C703)*$A704","v":57559079.771435931},{"$f":"C704/C706","v":0.63104136090450791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD706-AD702-AD703)*$A704","v":57423134.328832112},{"$f":"AD704/AD706","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE706-BE702-BE703)*$A704","v":5526976.6791500887},{"$f":"BE704/BE706","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C706-C702-C703)*$A705","v":10157484.665547518},{"$f":"C705/C706","v":0.11136024015961905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD706-AD702-AD703)*$A705","v":10133494.293323314},{"$f":"AD705/AD706","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE706-BE702-BE703)*$A705","v":975348.82573236863},{"$f":"BE705/BE706","v":0.11109722488562435}]
[null,"Total",{"$f":"-C685","v":91212848.059488818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD685","v":91212848.059488818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE685","v":8779236.6257257964}]
[null,"Check",{"$f":"SUM(C702:C705)-C706","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD702:AD705)-AD706","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE702:BE705)-BE706","v":0}]
[null,"2039 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,"2039 Southern NW 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,"2039 Small Solar"]
[null,"Year",null,2039,{"$f":"D709+1","v":2040},{"$f":"E709+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,null,"Year",null,2039,{"$f":"AE709+1","v":2040},{"$f":"AF709+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,null,"Year",null,2039,{"$f":"BF709+1","v":2040},{"$f":"BG709+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D709-$D$12)","v":248876.40894132041},{"$f":"D710*(1-'Resource Options'!$AA$22)","v":247632.0268966138},{"$f":"E710*(1-'Resource Options'!$AA$22)","v":246393.86676213072},{"$f":"F710*(1-'Resource Options'!$AA$22)","v":245161.89742832008},{"$f":"G710*(1-'Resource Options'!$AA$22)","v":243936.08794117847},{"$f":"H710*(1-'Resource Options'!$AA$22)","v":242716.40750147257},{"$f":"I710*(1-'Resource Options'!$AA$22)","v":241502.82546396522},{"$f":"J710*(1-'Resource Options'!$AA$22)","v":240295.31133664539},{"$f":"K710*(1-'Resource Options'!$AA$22)","v":239093.83477996217},{"$f":"L710*(1-'Resource Options'!$AA$22)","v":237898.36560606235},{"$f":"M710*(1-'Resource Options'!$AA$22)","v":236708.87377803202},{"$f":"N710*(1-'Resource Options'!$AA$22)","v":235525.32940914185},{"$f":"O710*(1-'Resource Options'!$AA$22)","v":234347.70276209613},{"$f":"P710*(1-'Resource Options'!$AA$22)","v":233175.96424828566},{"$f":"Q710*(1-'Resource Options'!$AA$22)","v":232010.08442704423},{"$f":"R710*(1-'Resource Options'!$AA$22)","v":230850.03400490902},{"$f":"S710*(1-'Resource Options'!$AA$22)","v":229695.78383488447},{"$f":"T710*(1-'Resource Options'!$AA$22)","v":228547.30491571003},{"$f":"U710*(1-'Resource Options'!$AA$22)","v":227404.56839113147},{"$f":"V710*(1-'Resource Options'!$AA$22)","v":226267.54554917582},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D709-$D$12)","v":276529.34326813376},{"$f":"AE710*(1-'Resource Options'!$AA$22)","v":275146.69655179308},{"$f":"AF710*(1-'Resource Options'!$AA$22)","v":273770.9630690341},{"$f":"AG710*(1-'Resource Options'!$AA$22)","v":272402.1082536889},{"$f":"AH710*(1-'Resource Options'!$AA$22)","v":271040.09771242045},{"$f":"AI710*(1-'Resource Options'!$AA$22)","v":269684.89722385834},{"$f":"AJ710*(1-'Resource Options'!$AA$22)","v":268336.47273773904},{"$f":"AK710*(1-'Resource Options'!$AA$22)","v":266994.79037405032},{"$f":"AL710*(1-'Resource Options'!$AA$22)","v":265659.8164221801},{"$f":"AM710*(1-'Resource Options'!$AA$22)","v":264331.51734006917},{"$f":"AN710*(1-'Resource Options'!$AA$22)","v":263009.85975336883},{"$f":"AO710*(1-'Resource Options'!$AA$22)","v":261694.81045460197},{"$f":"AP710*(1-'Resource Options'!$AA$22)","v":260386.33640232898},{"$f":"AQ710*(1-'Resource Options'!$AA$22)","v":259084.40472031734},{"$f":"AR710*(1-'Resource Options'!$AA$22)","v":257788.98269671574},{"$f":"AS710*(1-'Resource Options'!$AA$22)","v":256500.03778323217},{"$f":"AT710*(1-'Resource Options'!$AA$22)","v":255217.537594316},{"$f":"AU710*(1-'Resource Options'!$AA$22)","v":253941.44990634441},{"$f":"AV710*(1-'Resource Options'!$AA$22)","v":252671.74265681268},{"$f":"AW710*(1-'Resource Options'!$AA$22)","v":251408.38394352861},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D709-$D$12)","v":11522.055969505574},{"$f":"BF710*(1-'Resource Options'!$AA$22)","v":11464.445689658047},{"$f":"BG710*(1-'Resource Options'!$AA$22)","v":11407.123461209756},{"$f":"BH710*(1-'Resource Options'!$AA$22)","v":11350.087843903708},{"$f":"BI710*(1-'Resource Options'!$AA$22)","v":11293.337404684189},{"$f":"BJ710*(1-'Resource Options'!$AA$22)","v":11236.870717660768},{"$f":"BK710*(1-'Resource Options'!$AA$22)","v":11180.686364072464},{"$f":"BL710*(1-'Resource Options'!$AA$22)","v":11124.782932252101},{"$f":"BM710*(1-'Resource Options'!$AA$22)","v":11069.15901759084},{"$f":"BN710*(1-'Resource Options'!$AA$22)","v":11013.813222502886},{"$f":"BO710*(1-'Resource Options'!$AA$22)","v":10958.744156390372},{"$f":"BP710*(1-'Resource Options'!$AA$22)","v":10903.95043560842},{"$f":"BQ710*(1-'Resource Options'!$AA$22)","v":10849.430683430377},{"$f":"BR710*(1-'Resource Options'!$AA$22)","v":10795.183530013224},{"$f":"BS710*(1-'Resource Options'!$AA$22)","v":10741.207612363158},{"$f":"BT710*(1-'Resource Options'!$AA$22)","v":10687.501574301343},{"$f":"BU710*(1-'Resource Options'!$AA$22)","v":10634.064066429835},{"$f":"BV710*(1-'Resource Options'!$AA$22)","v":10580.893746097687},{"$f":"BW710*(1-'Resource Options'!$AA$22)","v":10527.989277367198},{"$f":"BX710*(1-'Resource Options'!$AA$22)","v":10475.349330980362}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M50","v":37.232022674461923},{"$f":"D711","v":37.232022674461923},{"$f":"E711","v":37.232022674461923},37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,37.232022674461923,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P50","v":33.349086745710743},{"$f":"AE711","v":33.349086745710743},{"$f":"AF711","v":33.349086745710743},33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,33.349086745710743,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S50","v":72.46491481877176},{"$f":"BF711","v":72.46491481877176},{"$f":"BG711","v":72.46491481877176},72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176,72.46491481877176]
[null,"Revenue",null,{"$f":"D711*D710","v":9266172.1008419003},9219841.2403376903,9173742.034136001,9127873.3239653222,9082233.957345495,9036822.7875587661,8991638.6736209728,8946680.4802528676,8901947.0778516047,8857437.342462346,8813150.1557500344,8769084.4049712829,8725238.9829464257,8681612.7880316935,8638204.7240915354,8595013.700471079,8552038.6319687236,8509278.4388088789,8466732.0466148332,8424398.3863817602,null,null,null,null,null,"Revenue",null,{"$f":"AE711*AE710","v":9222001.0563834161},9175891.0511014983,9130011.5958459899,9084361.53786676,9038939.7301774248,8993745.0315265376,8948776.3063689042,8904032.4248370603,8859512.2627128754,8815214.7013993096,8771138.6278923135,8727282.9347528517,8683646.5200790875,8640228.2874786928,8597027.1460412983,8554042.0103110932,8511271.8002595361,8468715.4412582386,8426371.8640519474,8384240.0047316877,null,null,null,null,null,"Revenue",null,{"$f":"BF711*BF710","v":834944.80436734215},830770.08034550538,826616.2299437779,822483.14879405906,818370.73305008875,814278.87938483828,810207.4849879141,806156.44756297441,802125.66532515956,798115.03699853376,794124.46181354113,790153.83950447338,786203.07030695095,782272.05495541613,778360.69468063908,774468.89120723587,770596.54675119964,766743.56401744368,762909.84619735647,759095.29696636961]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(E709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(F709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(G709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(H709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(I709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(J709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(K709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(L709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(M709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(N709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(O709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(P709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(Q709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(R709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(S709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(T709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(U709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(V709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(W709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1529651.7311541887},{"$f":"HLOOKUP(AF709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AG709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AH709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AI709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AJ709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AK709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AL709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AM709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AN709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AO709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AP709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AQ709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AR709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(AS709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(AT709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(AU709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(AV709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(AW709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(AX709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":101976.78207694592},{"$f":"HLOOKUP(BG709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BH709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BI709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BJ709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BK709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BL709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BM709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BN709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BO709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BP709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BQ709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BR709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BS709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912},{"$f":"HLOOKUP(BT709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":134556.19827602073},{"$f":"HLOOKUP(BU709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":137247.32224154111},{"$f":"HLOOKUP(BV709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":139992.26868637194},{"$f":"HLOOKUP(BW709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":142792.11406009941},{"$f":"HLOOKUP(BX709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":145647.95634130138},{"$f":"HLOOKUP(BY709,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":148560.91546812741}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D710","v":0},{"$f":"HLOOKUP(E709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E710","v":0},{"$f":"HLOOKUP(F709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F710","v":0},{"$f":"HLOOKUP(G709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G710","v":0},{"$f":"HLOOKUP(H709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H710","v":0},{"$f":"HLOOKUP(I709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I710","v":0},{"$f":"HLOOKUP(J709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J710","v":0},{"$f":"HLOOKUP(K709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K710","v":0},{"$f":"HLOOKUP(L709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L710","v":0},{"$f":"HLOOKUP(M709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M710","v":0},{"$f":"HLOOKUP(N709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N710","v":0},{"$f":"HLOOKUP(O709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O710","v":0},{"$f":"HLOOKUP(P709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P710","v":0},{"$f":"HLOOKUP(Q709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q710","v":0},{"$f":"HLOOKUP(R709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R710","v":0},{"$f":"HLOOKUP(S709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S710","v":0},{"$f":"HLOOKUP(T709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T710","v":0},{"$f":"HLOOKUP(U709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U710","v":0},{"$f":"HLOOKUP(V709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V710","v":0},{"$f":"HLOOKUP(W709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W710","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE710","v":0},{"$f":"HLOOKUP(AF709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF710","v":0},{"$f":"HLOOKUP(AG709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG710","v":0},{"$f":"HLOOKUP(AH709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH710","v":0},{"$f":"HLOOKUP(AI709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI710","v":0},{"$f":"HLOOKUP(AJ709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ710","v":0},{"$f":"HLOOKUP(AK709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK710","v":0},{"$f":"HLOOKUP(AL709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL710","v":0},{"$f":"HLOOKUP(AM709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM710","v":0},{"$f":"HLOOKUP(AN709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN710","v":0},{"$f":"HLOOKUP(AO709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO710","v":0},{"$f":"HLOOKUP(AP709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP710","v":0},{"$f":"HLOOKUP(AQ709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ710","v":0},{"$f":"HLOOKUP(AR709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR710","v":0},{"$f":"HLOOKUP(AS709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS710","v":0},{"$f":"HLOOKUP(AT709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT710","v":0},{"$f":"HLOOKUP(AU709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU710","v":0},{"$f":"HLOOKUP(AV709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV710","v":0},{"$f":"HLOOKUP(AW709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW710","v":0},{"$f":"HLOOKUP(AX709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX710","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF710","v":0},{"$f":"HLOOKUP(BG709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG710","v":0},{"$f":"HLOOKUP(BH709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH710","v":0},{"$f":"HLOOKUP(BI709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI710","v":0},{"$f":"HLOOKUP(BJ709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ710","v":0},{"$f":"HLOOKUP(BK709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK710","v":0},{"$f":"HLOOKUP(BL709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL710","v":0},{"$f":"HLOOKUP(BM709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM710","v":0},{"$f":"HLOOKUP(BN709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN710","v":0},{"$f":"HLOOKUP(BO709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO710","v":0},{"$f":"HLOOKUP(BP709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP710","v":0},{"$f":"HLOOKUP(BQ709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ710","v":0},{"$f":"HLOOKUP(BR709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR710","v":0},{"$f":"HLOOKUP(BS709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS710","v":0},{"$f":"HLOOKUP(BT709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT710","v":0},{"$f":"HLOOKUP(BU709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU710","v":0},{"$f":"HLOOKUP(BV709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV710","v":0},{"$f":"HLOOKUP(BW709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW710","v":0},{"$f":"HLOOKUP(BX709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX710","v":0},{"$f":"HLOOKUP(BY709,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY710","v":0}]
[null,"B&O Tax",null,{"$f":"D712*0.00275","v":25481.973277315225},{"$f":"E712*0.00275","v":25354.563410928647},25227.790593874,25101.651640904634,24976.143382700109,24851.262665786606,24727.006352457673,24603.371320695383,24480.35446409191,24357.95269177145,24236.162928312595,24114.982113671027,23994.40720310267,23874.435167087155,23755.062991251722,23636.287676295466,23518.106237913988,23400.515706724414,23283.513128190789,23167.095562549839,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF712*0.00275","v":2296.0982120101908},{"$f":"BG712*0.00275","v":2284.6177209501398},2273.194632345389,2261.8286591836622,2250.5195158877441,2239.2669183083053,2228.0705837167638,2216.9302307981793,2205.8455796441885,2194.8163517459675,2183.8422699872381,2172.9230586373014,2162.0584433441149,2151.2481511273941,2140.4919103717575,2129.7894508198983,2119.140503565799,2108.5448010479699,2098.00207704273,2087.5120666575162]
[null,"Property Tax",null,{"$f":"C739*$B$8","v":914554.74235327041},{"$f":"D739*$B$8","v":863596.19111491216},815477.02589037595,770039.03745393665,727132.83192198293,686617.33956638607,648359.35099655215,612233.07918518793,578119.74589778041,545907.19116602791,515489.50452122279,486766.6767751351,459644.27120349632,434033.11305098253,409848.99633683066,387012.40699710516,365448.26145334466,345085.65974803781,325857.65243527241,307701.02046012512,null,null,null,null,null,"Property Tax",null,{"$f":"AD739*$B$8","v":914554.74235327041},{"$f":"AE739*$B$8","v":863596.19111491216},815477.02589037595,770039.03745393665,727132.83192198293,686617.33956638607,648359.35099655215,612233.07918518793,578119.74589778041,545907.19116602791,515489.50452122279,486766.6767751351,459644.27120349632,434033.11305098253,409848.99633683066,387012.40699710516,365448.26145334466,345085.65974803781,325857.65243527241,307701.02046012512,null,null,null,null,null,"Property Tax",null,{"$f":"BE739*$B$8","v":88025.893951502279},{"$f":"BF739*$B$8","v":83121.133394810313},78489.663741948694,74116.257354941423,69986.535072490879,66086.918933264664,62404.587533418155,58927.433871574351,55644.02554266138,52543.567149730196,49615.86481016771,46851.292639606771,44240.761103336532,41775.687131157079,39447.965897419956,37249.944173471384,35174.395164884438,33214.494750748658,31363.799046894979,29616.223219287058]
[null,"Total Operating Costs",null,{"$f":"SUM(D714:D717)","v":2469688.4467847743},2449195.5203031139,2432154.4775770679,2418419.3434095159,2407853.2027056511,2400327.7141811601,2395722.6515369769,2393925.4705776102,2394830.9008350335,2398340.5603404241,2404362.5922618126,2412811.3221973283,2423606.9349812921,2436675.1699242564,2451947.0334683931,2469358.5282965177,2488850.3979868381,2510367.8863562532,2533860.5106829838,2559281.8480445859,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE714:AE717)","v":2444206.4735074593},2423840.9568921849,2406926.6869831942,2393317.6917686118,2382877.0593229509,2375476.4515153738,2370995.6451845192,2369322.099256915,2370350.5463709417,2373982.607648652,2380126.4293334996,2388696.3400836578,2399612.5277781892,2412800.7347571691,2428191.9704771414,2445722.2406202224,2465332.2917489242,2486967.3706495287,2510576.997554793,2536114.7524820361,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF714:BF717)","v":192298.77424045838},189422.06883424532,186859.50244714867,184596.66296843672,182620.00308177652,180916.79331483881,179475.07772966608,178283.63210715429,177331.92448718296,176610.0779336511,176108.83540097339,175819.52658547892,175734.03665166019,175844.7767293636,176144.65608381244,176627.0558658324,177285.8043548222,178115.15361189604,179109.75746523909,180264.65075407198]
[]
[null,"EBITDA",null,{"$f":"D712-D718","v":6796483.6540571265},{"$f":"E712-E718","v":6770645.720034577},6741587.5565589331,6709453.9805558063,6674380.7546398435,6636495.0733776055,6595916.0220839959,6552755.0096752569,6507116.1770165712,6459096.7821219219,6408787.5634882217,6356273.0827739546,6301632.0479651336,6244937.6181074372,6186257.6906231418,6125655.1721745618,6063188.233981885,5998910.5524526257,5932871.5359318499,5865116.5383371748,null,null,null,null,null,"EBITDA",null,{"$f":"AE712-AE718","v":6777794.5828759568},{"$f":"AF712-AF718","v":6752050.0942093134},6723084.9088627957,6691043.8460981483,6656062.6708544735,6618268.5800111638,6577780.6611843854,6534710.3255801452,6489161.7163419332,6441232.0937506575,6391012.1985588139,6338586.594669194,6284033.9923008978,6227427.5527215237,6168835.1755641568,6108319.7696908712,6045939.508510612,5981748.0706087099,5915794.8664971543,5848125.2522496516,null,null,null,null,null,"EBITDA",null,{"$f":"BF712-BF718","v":642646.03012688376},{"$f":"BG712-BG718","v":641348.01151126006},639756.72749662923,637886.48582562234,635750.7299683122,633362.0860699995,630732.40725824796,627872.81545582018,624793.74083797657,621504.95906488271,618015.62641256768,614334.31291899446,610469.03365529072,606427.27822605253,602216.03859682661,597841.83534140349,593310.74239637749,588628.41040554759,583800.08873211732,578830.64621229761]
[null,"Before Tax Earnings",null,{"$f":"D720-D740-D730","v":-13282002.394002195},{"$f":"E720-E722-E740","v":-20737957.002970103},-9763574.0772438757,-3193642.9997258782,-3228716.2256418411,1684946.5832367633,6595916.0220839959,6552755.0096752569,6507116.1770165712,6459096.7821219219,6408787.5634882217,6356273.0827739546,6301632.0479651336,6244937.6181074372,6186257.6906231418,6125655.1721745618,6063188.233981885,5998910.5524526257,5932871.5359318499,5865116.5383371748,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE720-AE740-AE730","v":-13477539.515143519},{"$f":"AF720-AF722-AF740","v":-21050414.073330104},-9958393.5916608535,-3317843.2542160405,-3352824.4294597153,1613825.0298540695,6577780.6611843854,6534710.3255801452,6489161.7163419332,6441232.0937506575,6391012.1985588139,6338586.594669194,6284033.9923008978,6227427.5527215237,6168835.1755641568,6108319.7696908712,6045939.508510612,5981748.0706087099,5915794.8664971543,5848125.2522496516,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF720-BF740-BF730","v":-1306929.8768074908},{"$f":"BG720-BG722-BG740","v":-2034639.1646144087},-965835.57817877212,-325468.89757961838,-327604.65343692852,151684.39436737914,630732.40725824796,627872.81545582018,624793.74083797657,621504.95906488271,618015.62641256768,614334.31291899446,610469.03365529072,606427.27822605253,602216.03859682661,597841.83534140349,593310.74239637749,588628.41040554759,583800.08873211732,578830.64621229761]
[null,"ITC",null,{"$f":"-C726*0.1","v":9145547.4235327039},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD726*0.1","v":9145547.4235327039},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE726*0.1","v":880258.93951502279},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D721*$B$6-D722","v":-11934767.926273165},-4354970.9706237214,-2050350.5562212139,-670665.0299424344,-678030.40738478664,353838.78247972025,1385142.3646376391,1376078.5520318039,1366494.3971734799,1356410.3242456035,1345845.3883325264,1334817.3473825303,1323342.7300726781,1311436.8998025618,1299114.1150308598,1286387.5861566579,1273269.5291361958,1259771.2160150514,1245903.0225456883,1231674.4730508067,null,null,null,null,null,"Federal Tax",null,{"$f":"AE721*$B$6-AE722","v":-11975830.721712843},-4420586.9553993214,-2091262.6542487792,-696747.08338536846,-704093.13018654019,338903.25626935455,1381333.9388487209,1372289.1683718304,1362723.960431806,1352658.7396876381,1342112.5616973508,1331103.1848805307,1319647.1383831885,1307759.7860715198,1295455.3868684729,1282747.1516350829,1269647.2967872284,1256167.0948278289,1242316.9219644023,1228106.3029724269,null,null,null,null,null,"Federal Tax",null,{"$f":"BF721*$B$6-BF722","v":-1154714.2136445958},-427274.2245690258,-202825.47141754214,-68348.468491719861,-68796.977221754991,31853.722817149617,132453.80552423207,131853.29124572224,131206.68557597508,130516.04140362536,129783.28154663921,129010.20571298883,128198.49706761105,127349.72842747103,126465.36810533359,125546.78542169473,124595.25590323927,123611.96618516499,122598.01863374464,121554.43570458249]
[]
[]
[{"$f":"IRR(C726:X726,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D709,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-91455474.235327035},{"$f":"D720-D723","v":18731251.58033029},11125616.690658297,8791938.1127801463,7380119.0104982406,7352411.1620246302,6282656.2908978853,5210773.6574463565,5176676.457643453,5140621.779843091,5102686.4578763181,5062942.1751556955,5021455.735391424,4978289.3178924555,4933500.7183048753,4887143.5755922822,4839267.5860179039,4789918.7048456892,4739139.3364375746,4686968.513386162,4633442.0652863681,{"$f":"C726*-0.3","v":27436642.27059811},null,null,null,{"$f":"IRR(AD726:AY726,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE709,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-91455474.235327035},{"$f":"AE720-AE723","v":18753625.304588798},11172637.049608635,8814347.5631115753,7387790.9294835171,7360155.8010410136,6279365.3237418095,5196446.7223356646,5162421.1572083151,5126437.7559101274,5088573.3540630192,5048899.6368614631,5007483.4097886635,4964386.8539177096,4919667.7666500043,4873379.7886956837,4825572.6180557888,4776292.2117233835,4725580.975780881,4673477.944532752,4620018.949277225,{"$f":"AD726*-0.3","v":27436642.27059811},null,null,null,{"$f":"IRR(BE726:BZ726,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF709,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8802589.3951502275},{"$f":"BF720-BF723","v":1797360.2437714795},1068622.2360802859,842582.19891417143,706234.95431734226,704547.70719006716,601508.3632528499,498278.60173401586,496019.52421009797,493587.05526200146,490988.91766125732,488232.34486592846,485324.1072060056,482270.53658767964,479077.54979858152,475750.67049149302,472295.04991970875,468715.48649313825,465016.4442203826,461202.0700983727,457276.21050771512,{"$f":"BE726*-0.3","v":2640776.8185450681}]
[{"$f":"IRR(C727:X727,0.1)","v":8.7100579920964982E-2},"ROE",{"$f":"-C746","v":-10184503.57475787},{"$f":"D726-D730-D732-D741-D722","v":1344224.8582185339},717834.92764262483,694878.97849686723,669493.45345439762,641785.60498078726,611855.91678361921,579798.4662616672,545701.26645876374,509646.58865840174,471711.26669162884,431966.98397100624,390480.54420673475,347314.12670776621,302525.52712018602,256168.38440759294,208292.39483321458,158943.51366099995,108164.1452528853,55993.322201472707,2466.8741016788408,{"$f":"X726","v":27436642.27059811},null,null,null,{"$f":"IRR(AD727:AY727,0.1)","v":8.7029992171075765E-2},"ROE",{"$f":"-AD746","v":-10160449.388143551},{"$f":"AE726-AE730-AE732-AE741-AE722","v":1338966.8988264948},714082.01418530662,691199.51776155736,665887.07817748562,638251.9497349821,608394.61796876788,576409.16209561285,542383.59696826339,506400.19567007571,468535.79382296745,428862.07662141137,387445.84954861179,344349.29367765784,299630.2064099526,253342.22845563199,205535.05781573709,156254.65148333181,105543.4155408293,53440.384292700328,-18.610962826758623,{"$f":"AY726","v":27436642.27059811},null,null,null,{"$f":"IRR(BE727:BZ727,0.1)","v":8.6391843015749537E-2},"ROE",{"$f":"-BE746","v":-977943.25360881677},{"$f":"BF726-BF730-BF732-BF741-BF722","v":121199.3722168575},61986.313920790213,60729.199549232144,59251.708629136585,57564.461501861515,55677.432822194532,53599.986560910766,51340.909036992845,48908.440088896343,46310.302488152258,43553.72969282337,40645.492032900511,37591.92141457455,34398.934625476424,31072.055318387924,27616.434746603656,24036.871320033155,20337.829047277512,16523.454925267608,12597.595334610029,{"$f":"BZ726","v":2640776.8185450681}]
[]
[]
[null,"Interest",null,{"$f":"C733*$B$7","v":2885609.3461813964},2798341.0539312321,2706709.3470685594,2610496.0548627526,2509472.0980466558,2403396.9433897543,2292018.0310000074,2175070.1729907733,2052274.9220810775,1923339.908625897,1787958.1444979575,1645807.2921636209,1496548.8972125677,1339827.5825139617,1175270.2020804253,1002484.9526252121,821060.44069723831,630564.70317286579,430544.17877227452,220522.62815165377,null,null,null,null,null,"Interest",null,{"$f":"AD733*$B$7","v":2878793.9933073395},2791731.8149607037,2700316.5276967362,2604330.4760695705,2503545.1218610462,2397720.499942096,2286604.6469271979,2169933.0012615556,2047427.7733126306,1918797.2839662593,1783735.2701525697,1641920.1556481954,1493014.2854186026,1336663.12167753,1172494.3997494038,1000117.2417248716,819121.22579911258,629075.40907706553,429527.30151891627,220001.78858285947,null,null,null,null,null,"Interest",null,{"$f":"BE733*$B$7","v":277083.92185583146},268704.18718996778,259905.46579081091,250666.80832169621,240966.21797912579,230780.59811942681,220085.69726674288,208856.05137142478,197064.92318134077,184684.23858175255,171684.51975218492,158034.81498113892,143702.62497154059,128653.82546146236,112852.58597588023,96261.28451601899,78840.417983164676,60548.508123667656,41342.002771195781,21175.172151100316]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C745)","v":4630975.1911846893},{"$f":"-PMT($B$7,20,$C745)","v":4630975.1911846893},4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,4630975.1911846893,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD745)","v":4620037.5602400517},4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,4620037.5602400517,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE745)","v":444678.61517310509},444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509,444678.61517310509]
[null,"Sinking Fund",null,{"$f":"D731-D730","v":1745365.8450032929},1832634.1372534572,1924265.8441161299,2020479.1363219367,2121503.0931380335,2227578.247794935,2338957.1601846819,2455905.018193916,2578700.2691036118,2707635.2825587923,2843017.0466867317,2985167.8990210686,3134426.2939721216,3291147.6086707273,3455704.989104264,3628490.238559477,3809914.750487451,4000410.4880118235,4200431.0124124149,4410452.563033036,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE731-AE730","v":1741243.5669327122},1828305.745279348,1919721.0325433156,2015707.0841704812,2116492.4383790055,2222317.0602979558,2333432.9133128538,2450104.5589784961,2572609.7869274211,2701240.2762737926,2836302.290087482,2978117.4045918565,3127023.2748214491,3283374.4385625217,3447543.1604906479,3619920.3185151801,3800916.3344409391,3990962.1511629862,4190510.2587211356,4400035.7716571921,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF731-BF730","v":167594.69331727363},175974.42798313731,184773.14938229418,194011.80685140888,203712.3971939793,213898.01705367828,224592.91790636221,235822.56380168031,247613.69199176432,259994.37659135254,272994.09542092017,286643.80019196618,300975.99020156451,316024.78971164272,331826.02919722488,348417.3306570861,365838.19718994043,384130.10704943741,403336.61240190931,423503.44302200479]
[null,"Mortgage Balance",{"$f":"C745","v":57712186.923627928},{"$f":"C733-D732","v":55966821.078624636},54134186.94137118,52209921.097255051,50189441.960933112,48067938.86779508,45840360.620000146,43501403.459815465,41045498.441621549,38466798.17251794,35759162.889959149,32916145.843272418,29930977.944251351,26796551.650279231,23505404.041608505,20049699.052504241,16421208.813944764,12611294.063457314,8610883.57544549,4410452.5630330751,3.9115548133850098E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD745","v":57575879.866146788},{"$f":"AD733-AE732","v":55834636.299214073},54006330.553934723,52086609.521391407,50070902.437220924,47954409.998841919,45732092.93854396,43398660.025231108,40948555.46625261,38375945.679325186,35674705.403051391,32838403.112963907,29860285.708372049,26733262.4335506,23449887.994988076,20002344.834497429,16382424.51598225,12581508.181541311,8590546.0303783249,4400035.7716571894,0,null,null,null,null,null,"Mortgage Balance",{"$f":"BE745","v":5541678.4371166285},{"$f":"BE733-BF732","v":5374083.7437993549},5198109.315816218,5013336.1664339239,4819324.3595825154,4615611.962388536,4401713.9453348573,4177121.0274284952,3941298.463626815,3693684.7716350509,3433690.3950436981,3160696.2996227778,2874052.4994308115,2573076.509229247,2257051.7195176044,1925225.6903203796,1576808.3596632935,1210970.1624733531,826840.05542391562,423503.44302200631,1.5133991837501526E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C726)/20","v":4572773.7117663519},{"$f":"-($C726)/20","v":4572773.7117663519},4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,4572773.7117663519,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D736:D736)","v":4572773.7117663519},{"$f":"SUM($D736:E736)","v":9145547.4235327039},{"$f":"SUM($D736:F736)","v":13718321.135299057},{"$f":"SUM($D736:G736)","v":18291094.847065408},{"$f":"SUM($D736:H736)","v":22863868.558831759},{"$f":"SUM($D736:I736)","v":27436642.27059811},{"$f":"SUM($D736:J736)","v":32009415.982364461},{"$f":"SUM($D736:K736)","v":36582189.694130816},{"$f":"SUM($D736:L736)","v":41154963.40589717},{"$f":"SUM($D736:M736)","v":45727737.117663525},{"$f":"SUM($D736:N736)","v":50300510.82942988},{"$f":"SUM($D736:O736)","v":54873284.541196235},{"$f":"SUM($D736:P736)","v":59446058.252962589},{"$f":"SUM($D736:Q736)","v":64018831.964728944},{"$f":"SUM($D736:R736)","v":68591605.676495299},{"$f":"SUM($D736:S736)","v":73164379.388261646},{"$f":"SUM($D736:T736)","v":77737153.100027993},{"$f":"SUM($D736:U736)","v":82309926.811794341},{"$f":"SUM($D736:V736)","v":86882700.523560688},{"$f":"SUM($D736:W736)","v":91455474.235327035},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE736:AE736)","v":5109505.3562543998},{"$f":"SUM($AE736:AF736)","v":10219010.7125088},{"$f":"SUM($AE736:AG736)","v":15328516.0687632},{"$f":"SUM($AE736:AH736)","v":20438021.425017599},{"$f":"SUM($AE736:AI736)","v":25547526.781271998},{"$f":"SUM($AE736:AJ736)","v":30657032.137526397},{"$f":"SUM($AE736:AK736)","v":35766537.493780799},{"$f":"SUM($AE736:AL736)","v":40876042.850035198},{"$f":"SUM($AE736:AM736)","v":45985548.206289597},{"$f":"SUM($AE736:AN736)","v":51095053.562543996},{"$f":"SUM($AE736:AO736)","v":56204558.918798395},{"$f":"SUM($AE736:AP736)","v":61314064.275052793},{"$f":"SUM($AE736:AQ736)","v":66423569.631307192},{"$f":"SUM($AE736:AR736)","v":71533074.987561598},{"$f":"SUM($AE736:AS736)","v":76642580.343815997},{"$f":"SUM($AE736:AT736)","v":81752085.700070396},{"$f":"SUM($AE736:AU736)","v":86861591.056324795},{"$f":"SUM($AE736:AV736)","v":91971096.412579194},{"$f":"SUM($AE736:AW736)","v":97080601.768833593},{"$f":"SUM($AE736:AX736)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF736:BF736)","v":491789.89053948614},{"$f":"SUM($BF736:BG736)","v":983579.78107897227},{"$f":"SUM($BF736:BH736)","v":1475369.6716184583},{"$f":"SUM($BF736:BI736)","v":1967159.5621579445},{"$f":"SUM($BF736:BJ736)","v":2458949.4526974307},{"$f":"SUM($BF736:BK736)","v":2950739.3432369167},{"$f":"SUM($BF736:BL736)","v":3442529.2337764027},{"$f":"SUM($BF736:BM736)","v":3934319.1243158886},{"$f":"SUM($BF736:BN736)","v":4426109.0148553746},{"$f":"SUM($BF736:BO736)","v":4917898.9053948605},{"$f":"SUM($BF736:BP736)","v":5409688.7959343465},{"$f":"SUM($BF736:BQ736)","v":5901478.6864738325},{"$f":"SUM($BF736:BR736)","v":6393268.5770133184},{"$f":"SUM($BF736:BS736)","v":6885058.4675528044},{"$f":"SUM($BF736:BT736)","v":7376848.3580922903},{"$f":"SUM($BF736:BU736)","v":7868638.2486317763},{"$f":"SUM($BF736:BV736)","v":8360428.1391712623},{"$f":"SUM($BF736:BW736)","v":8852218.0297107492},{"$f":"SUM($BF736:BX736)","v":9344007.9202502351},{"$f":"SUM($BF736:BY736)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C726-D737","v":86882700.523560688},82309926.811794326,77737153.100027978,73164379.388261631,68591605.676495284,64018831.964728922,59446058.252962574,54873284.54119622,50300510.829429865,45727737.11766351,41154963.405897155,36582189.694130801,32009415.982364446,27436642.270598091,22863868.558831736,18291094.847065389,13718321.135299042,9145547.4235326946,4572773.7117663473,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD726-AE737","v":86345968.879072636},81236463.522818238,76126958.166563839,71017452.81030944,65907947.454055041,60798442.097800642,55688936.741546236,50579431.385291837,45469926.029037438,40360420.67278304,35250915.316528641,30141409.960274242,25031904.604019843,19922399.247765437,14812893.891511038,9703388.5352566391,4593883.1790022403,-515622.17725215852,-5625127.5335065573,-10734632.889760956,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE726-BF737","v":8310799.5046107415},7819009.6140712555,7327219.7235317696,6835429.8329922827,6343639.9424527967,5851850.0519133108,5360060.1613738248,4868270.2708343389,4376480.3802948529,3884690.4897553669,3392900.599215881,2901110.708676395,2409320.818136909,1917530.9275974231,1425741.0370579371,933951.14651845116,442161.2559789652,-49628.634560521692,-541418.52510000765,-1033208.4156394936]
[null,"Prop. Tax Value",{"$f":"-C726","v":91455474.235327035},{"$f":"C739/(($C739/$X739)^(1/21))","v":86359619.111491218},{"$f":"D739/(($C739/$X739)^(1/21))","v":81547702.589037597},77003903.745393664,72713283.192198291,68661733.956638604,64835935.099655211,61223307.918518789,57811974.589778043,54590719.116602786,51548950.452122279,48676667.67751351,45964427.120349631,43403311.305098251,40984899.633683063,38701240.699710518,36544826.145334467,34508565.974803783,32585765.243527237,30770102.046012513,29055606.730306681,{"$f":"X726","v":27436642.27059811},null,null,null,null,"Prop. Tax Value",{"$f":"-AD726","v":91455474.235327035},{"$f":"AD739/(($AD739/$AY739)^(1/21))","v":86359619.111491218},{"$f":"AE739/(($AD739/$AY739)^(1/21))","v":81547702.589037597},77003903.745393664,72713283.192198291,68661733.956638604,64835935.099655211,61223307.918518789,57811974.589778043,54590719.116602786,51548950.452122279,48676667.67751351,45964427.120349631,43403311.305098251,40984899.633683063,38701240.699710518,36544826.145334467,34508565.974803783,32585765.243527237,30770102.046012513,29055606.730306681,{"$f":"AY726","v":27436642.27059811},null,null,null,null,"Prop. Tax Value",{"$f":"-BE726","v":8802589.3951502275},{"$f":"BE739/(($BE739/$BZ739)^(1/21))","v":8312113.3394810306},{"$f":"BF739/(($BE739/$BZ739)^(1/21))","v":7848966.3741948698},7411625.7354941415,6998653.5072490871,6608691.8933264669,6240458.7533418154,5892743.3871574346,5564402.554266138,5254356.7149730194,4961586.4810167709,4685129.2639606772,4424076.1103336532,4177568.7131157075,3944796.5897419956,3724994.4173471383,3517439.5164884436,3321449.4750748654,3136379.9046894978,2961622.3219287056,2796602.1477920189,{"$f":"BZ726","v":2640776.8185450681}]
[null,"Tax Dep",null,{"$f":"($C562*0.95)*-D$4","v":17192876.701877926},27508602.72300468,16505161.633802809,9903096.9802816845,9903096.9802816845,4951548.4901408423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD726*0.95)*-D$4","v":17376540.104712136},27802464.167539418,16681478.500523649,10008887.100314189,10008887.100314189,5004443.5501570944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE726*0.95)*-D$4","v":1672491.9850785432},2675987.1761256689,1605592.3056754014,963355.38340524072,963355.38340524072,481677.69170262036]
[null,"After Tax Dep. Value",null,{"$f":"D740*$B$6","v":3610504.1073943642},5776806.5718309823,3466083.9430985898,2079650.3658591537,2079650.3658591537,1039825.1829295768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE740*$B$6","v":3649073.4219895485},5838517.4751832774,3503110.4851099662,2101866.2910659797,2101866.2910659797,1050933.1455329899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF740*$B$6","v":351223.31686649407},561957.3069863905,337174.38419183425,202304.63051510055,202304.63051510055,101152.31525755028]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D741:I741)","v":15011543.15420039},{"$f":"C743/C747","v":0.16414045501063942},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE741:AJ741)","v":15171904.39829585},{"$f":"AD743/AD747","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF741:BK741)","v":1460295.7983359755},{"$f":"BE743/BE747","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D722:W722)","v":8547240.5827408452},{"$f":"C744/C747","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE722:AX722)","v":8547240.5827408452},{"$f":"AD744/AD747","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF722:BY722)","v":822671.90608880634},{"$f":"BE744/BE747","v":9.3457943925233655E-2}]
[0.85,"Debt",{"$f":"(C747-C743-C744)*$A745","v":57712186.923627928},{"$f":"C745/C747","v":0.63104136090450791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD747-AD743-AD744)*$A745","v":57575879.866146788},{"$f":"AD745/AD747","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE747-BE743-BE744)*$A745","v":5541678.4371166285},{"$f":"BE745/BE747","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C747-C743-C744)*$A746","v":10184503.57475787},{"$f":"C746/C747","v":0.11136024015961904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD747-AD743-AD744)*$A746","v":10160449.388143551},{"$f":"AD746/AD747","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE747-BE743-BE744)*$A746","v":977943.25360881677},{"$f":"BE746/BE747","v":0.11109722488562435}]
[null,"Total",{"$f":"-C726","v":91455474.235327035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD726","v":91455474.235327035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE726","v":8802589.3951502275}]
[null,"Check",{"$f":"SUM(C743:C746)-C747","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD743:AD746)-AD747","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE743:BE746)-BE747","v":0}]
[null,"2040 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,"2040 Southern NW 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,"2040 Small Solar"]
[null,"Year",null,2040,{"$f":"D750+1","v":2041},{"$f":"E750+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,null,null,null,null,"Year",null,2040,{"$f":"AE750+1","v":2041},{"$f":"AF750+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,null,null,null,null,"Year",null,2040,{"$f":"BF750+1","v":2041},{"$f":"BG750+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D750-$D$12)","v":249623.03816814433},{"$f":"D751*(1-'Resource Options'!$AA$22)","v":248374.92297730359},{"$f":"E751*(1-'Resource Options'!$AA$22)","v":247133.04836241706},{"$f":"F751*(1-'Resource Options'!$AA$22)","v":245897.38312060497},{"$f":"G751*(1-'Resource Options'!$AA$22)","v":244667.89620500195},{"$f":"H751*(1-'Resource Options'!$AA$22)","v":243444.55672397694},{"$f":"I751*(1-'Resource Options'!$AA$22)","v":242227.33394035706},{"$f":"J751*(1-'Resource Options'!$AA$22)","v":241016.19727065528},{"$f":"K751*(1-'Resource Options'!$AA$22)","v":239811.116284302},{"$f":"L751*(1-'Resource Options'!$AA$22)","v":238612.0607028805},{"$f":"M751*(1-'Resource Options'!$AA$22)","v":237419.00039936608},{"$f":"N751*(1-'Resource Options'!$AA$22)","v":236231.90539736924},{"$f":"O751*(1-'Resource Options'!$AA$22)","v":235050.74587038238},{"$f":"P751*(1-'Resource Options'!$AA$22)","v":233875.49214103047},{"$f":"Q751*(1-'Resource Options'!$AA$22)","v":232706.11468032532},{"$f":"R751*(1-'Resource Options'!$AA$22)","v":231542.58410692369},{"$f":"S751*(1-'Resource Options'!$AA$22)","v":230384.87118638906},{"$f":"T751*(1-'Resource Options'!$AA$22)","v":229232.94683045711},{"$f":"U751*(1-'Resource Options'!$AA$22)","v":228086.78209630481},{"$f":"V751*(1-'Resource Options'!$AA$22)","v":226946.3481858233},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D750-$D$12)","v":277358.93129793816},{"$f":"AE751*(1-'Resource Options'!$AA$22)","v":275972.13664144848},{"$f":"AF751*(1-'Resource Options'!$AA$22)","v":274592.27595824125},{"$f":"AG751*(1-'Resource Options'!$AA$22)","v":273219.31457845005},{"$f":"AH751*(1-'Resource Options'!$AA$22)","v":271853.21800555778},{"$f":"AI751*(1-'Resource Options'!$AA$22)","v":270493.95191552996},{"$f":"AJ751*(1-'Resource Options'!$AA$22)","v":269141.48215595231},{"$f":"AK751*(1-'Resource Options'!$AA$22)","v":267795.77474517253},{"$f":"AL751*(1-'Resource Options'!$AA$22)","v":266456.79587144667},{"$f":"AM751*(1-'Resource Options'!$AA$22)","v":265124.51189208945},{"$f":"AN751*(1-'Resource Options'!$AA$22)","v":263798.88933262898},{"$f":"AO751*(1-'Resource Options'!$AA$22)","v":262479.89488596586},{"$f":"AP751*(1-'Resource Options'!$AA$22)","v":261167.49541153602},{"$f":"AQ751*(1-'Resource Options'!$AA$22)","v":259861.65793447834},{"$f":"AR751*(1-'Resource Options'!$AA$22)","v":258562.34964480594},{"$f":"AS751*(1-'Resource Options'!$AA$22)","v":257269.53789658193},{"$f":"AT751*(1-'Resource Options'!$AA$22)","v":255983.19020709902},{"$f":"AU751*(1-'Resource Options'!$AA$22)","v":254703.27425606351},{"$f":"AV751*(1-'Resource Options'!$AA$22)","v":253429.7578847832},{"$f":"AW751*(1-'Resource Options'!$AA$22)","v":252162.60909535928},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D750-$D$12)","v":11556.62213741409},{"$f":"BF751*(1-'Resource Options'!$AA$22)","v":11498.839026727019},{"$f":"BG751*(1-'Resource Options'!$AA$22)","v":11441.344831593384},{"$f":"BH751*(1-'Resource Options'!$AA$22)","v":11384.138107435418},{"$f":"BI751*(1-'Resource Options'!$AA$22)","v":11327.21741689824},{"$f":"BJ751*(1-'Resource Options'!$AA$22)","v":11270.581329813749},{"$f":"BK751*(1-'Resource Options'!$AA$22)","v":11214.228423164681},{"$f":"BL751*(1-'Resource Options'!$AA$22)","v":11158.157281048858},{"$f":"BM751*(1-'Resource Options'!$AA$22)","v":11102.366494643613},{"$f":"BN751*(1-'Resource Options'!$AA$22)","v":11046.854662170395},{"$f":"BO751*(1-'Resource Options'!$AA$22)","v":10991.620388859543},{"$f":"BP751*(1-'Resource Options'!$AA$22)","v":10936.662286915245},{"$f":"BQ751*(1-'Resource Options'!$AA$22)","v":10881.97897548067},{"$f":"BR751*(1-'Resource Options'!$AA$22)","v":10827.569080603267},{"$f":"BS751*(1-'Resource Options'!$AA$22)","v":10773.431235200251},{"$f":"BT751*(1-'Resource Options'!$AA$22)","v":10719.564079024249},{"$f":"BU751*(1-'Resource Options'!$AA$22)","v":10665.966258629127},{"$f":"BV751*(1-'Resource Options'!$AA$22)","v":10612.636427335981},{"$f":"BW751*(1-'Resource Options'!$AA$22)","v":10559.573245199301},{"$f":"BX751*(1-'Resource Options'!$AA$22)","v":10506.775378973305}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M51","v":37.348830259896296},{"$f":"D752","v":37.348830259896296},{"$f":"E752","v":37.348830259896296},37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,37.348830259896296,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P51","v":33.453947383795636},{"$f":"AE752","v":33.453947383795636},{"$f":"AF752","v":33.453947383795636},33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,33.453947383795636,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S51","v":72.626727639367601},{"$f":"BF752","v":72.626727639367601},{"$f":"BG752","v":72.626727639367601},72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601,72.626727639367601]
[null,"Revenue",null,{"$f":"D752*D751","v":9323128.481501637},9276512.8390941285,9230130.2748986576,9183979.6235241629,9138059.7254065424,9092369.4267795105,9046907.5796456132,9001673.0417473856,8956664.6765386481,8911881.3531559557,8867321.9463901743,8822985.3366582226,8778870.4099749327,8734976.0579250567,8691301.1776354313,8647844.6717472542,8604605.4483885188,8561582.4211465754,8518774.5090408418,8476180.6364956386,null,null,null,null,null,"Revenue",null,{"$f":"AE752*AE751","v":9278751.0940670129},9232357.3385966774,9186195.5519036949,9140264.5741441753,9094563.2512734551,9049090.4350170866,9003844.9828420002,8958825.7579277903,8914031.6291381512,8869461.4709924608,8825114.1636374984,8780988.5928193107,8737083.6498552151,8693398.2316059377,8649931.2404479086,8606681.5842456687,8563648.1763244402,8520829.9354428183,8478225.785765605,8435834.6568367761,null,null,null,null,null,"Revenue",null,{"$f":"BF752*BF751","v":839319.64840505936},835123.050163034,830947.43491221883,826792.69773765781,822658.73424896947,818545.44057772472,814452.71337483614,810380.44980796194,806328.54755892209,802296.90482112754,798285.42029702186,794293.99319553666,790322.52322955907,786370.91061341134,782439.05606034433,778526.86078004248,774634.2264761423,770761.05534376157,766907.25006704265,763072.71381670749]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(E750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(F750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(G750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(H750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(I750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(J750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(K750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(L750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(M750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(N750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(O750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(P750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(Q750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(R750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(S750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(T750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(U750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(V750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},{"$f":"HLOOKUP(W750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2272982.0066623492},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1560244.7657772729},{"$f":"HLOOKUP(AF750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AG750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AH750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AI750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AJ750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AK750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AL750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AM750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AN750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AO750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AP750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AQ750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(AR750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(AS750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(AT750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(AU750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(AV750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(AW750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},{"$f":"HLOOKUP(AX750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2272982.0066623492},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":104016.31771848486},{"$f":"HLOOKUP(BG750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BH750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BI750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BJ750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BK750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BL750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BM750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BN750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BO750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BP750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BQ750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BR750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912},{"$f":"HLOOKUP(BS750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":134556.19827602073},{"$f":"HLOOKUP(BT750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":137247.32224154111},{"$f":"HLOOKUP(BU750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":139992.26868637194},{"$f":"HLOOKUP(BV750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":142792.11406009941},{"$f":"HLOOKUP(BW750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":145647.95634130138},{"$f":"HLOOKUP(BX750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":148560.91546812741},{"$f":"HLOOKUP(BY750,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":151532.13377748994}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D751","v":0},{"$f":"HLOOKUP(E750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E751","v":0},{"$f":"HLOOKUP(F750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F751","v":0},{"$f":"HLOOKUP(G750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G751","v":0},{"$f":"HLOOKUP(H750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H751","v":0},{"$f":"HLOOKUP(I750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I751","v":0},{"$f":"HLOOKUP(J750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J751","v":0},{"$f":"HLOOKUP(K750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K751","v":0},{"$f":"HLOOKUP(L750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L751","v":0},{"$f":"HLOOKUP(M750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M751","v":0},{"$f":"HLOOKUP(N750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N751","v":0},{"$f":"HLOOKUP(O750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O751","v":0},{"$f":"HLOOKUP(P750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P751","v":0},{"$f":"HLOOKUP(Q750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q751","v":0},{"$f":"HLOOKUP(R750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R751","v":0},{"$f":"HLOOKUP(S750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S751","v":0},{"$f":"HLOOKUP(T750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T751","v":0},{"$f":"HLOOKUP(U750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U751","v":0},{"$f":"HLOOKUP(V750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V751","v":0},{"$f":"HLOOKUP(W750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W751","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE751","v":0},{"$f":"HLOOKUP(AF750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF751","v":0},{"$f":"HLOOKUP(AG750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG751","v":0},{"$f":"HLOOKUP(AH750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH751","v":0},{"$f":"HLOOKUP(AI750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI751","v":0},{"$f":"HLOOKUP(AJ750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ751","v":0},{"$f":"HLOOKUP(AK750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK751","v":0},{"$f":"HLOOKUP(AL750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL751","v":0},{"$f":"HLOOKUP(AM750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM751","v":0},{"$f":"HLOOKUP(AN750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN751","v":0},{"$f":"HLOOKUP(AO750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO751","v":0},{"$f":"HLOOKUP(AP750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP751","v":0},{"$f":"HLOOKUP(AQ750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ751","v":0},{"$f":"HLOOKUP(AR750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR751","v":0},{"$f":"HLOOKUP(AS750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS751","v":0},{"$f":"HLOOKUP(AT750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT751","v":0},{"$f":"HLOOKUP(AU750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU751","v":0},{"$f":"HLOOKUP(AV750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV751","v":0},{"$f":"HLOOKUP(AW750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW751","v":0},{"$f":"HLOOKUP(AX750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX751","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF751","v":0},{"$f":"HLOOKUP(BG750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG751","v":0},{"$f":"HLOOKUP(BH750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH751","v":0},{"$f":"HLOOKUP(BI750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI751","v":0},{"$f":"HLOOKUP(BJ750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ751","v":0},{"$f":"HLOOKUP(BK750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK751","v":0},{"$f":"HLOOKUP(BL750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL751","v":0},{"$f":"HLOOKUP(BM750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM751","v":0},{"$f":"HLOOKUP(BN750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN751","v":0},{"$f":"HLOOKUP(BO750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO751","v":0},{"$f":"HLOOKUP(BP750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP751","v":0},{"$f":"HLOOKUP(BQ750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ751","v":0},{"$f":"HLOOKUP(BR750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR751","v":0},{"$f":"HLOOKUP(BS750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS751","v":0},{"$f":"HLOOKUP(BT750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT751","v":0},{"$f":"HLOOKUP(BU750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU751","v":0},{"$f":"HLOOKUP(BV750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV751","v":0},{"$f":"HLOOKUP(BW750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW751","v":0},{"$f":"HLOOKUP(BX750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX751","v":0},{"$f":"HLOOKUP(BY750,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY751","v":0}]
[null,"B&O Tax",null,{"$f":"D753*0.00275","v":25638.603324129501},{"$f":"E753*0.00275","v":25510.410307508853},25382.858255971307,25255.943964691447,25129.664244867989,25004.015923643652,24878.995844025434,24754.60086480531,24630.82786048128,24507.673721178875,24385.135352572979,24263.209675810111,24141.893627431062,24021.184159293905,23901.078238497434,23781.572847304949,23662.664983068425,23544.351658153082,23426.629899862313,23309.496750363003,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF753*0.00275","v":2308.129033113913},{"$f":"BG753*0.00275","v":2296.5883879483436},2285.1054460086016,2273.6799187785587,2262.3115191846659,2250.9999615887427,2239.7449617807993,2228.5462369718953,2217.4035057870356,2206.3164882581004,2195.2849058168099,2184.3084812877255,2173.3869388812873,2162.5200041868811,2151.7074041659466,2140.9488671451168,2130.2441228093912,2119.5929021953443,2108.994937684367,2098.4499629959455]
[null,"Property Tax",null,{"$f":"C780*$B$8","v":916987.45796793036},{"$f":"D780*$B$8","v":865893.35698327806},817646.19477924472,772087.34129356442,729067.00525489566,688443.74168963288,650083.98687020317,613861.61917582073,579657.54442186875,547359.30429452972,516860.70660324948,488061.47613535717,460866.9249648978,435187.64113169827,410939.19466708676,388041.85999971762,366420.35382881074,346003.5876029678,326724.43379075034,308519.50517454924,null,null,null,null,null,"Property Tax",null,{"$f":"AD780*$B$8","v":916987.45796793036},{"$f":"AE780*$B$8","v":865893.35698327806},817646.19477924472,772087.34129356442,729067.00525489566,688443.74168963288,650083.98687020317,613861.61917582073,579657.54442186875,547359.30429452972,516860.70660324948,488061.47613535717,460866.9249648978,435187.64113169827,410939.19466708676,388041.85999971762,366420.35382881074,346003.5876029678,326724.43379075034,308519.50517454924,null,null,null,null,null,"Property Tax",null,{"$f":"BE780*$B$8","v":88260.042829413273},{"$f":"BF780*$B$8","v":83342.235609640498},78698.446247502274,74313.406599505557,70172.699255783693,66262.710137627146,62570.583736257046,59084.18084567273,55792.038650604853,52683.333038348464,49747.843010562741,46975.917078028106,44358.4415278714,41886.810458925946,39552.897486707087,37349.029024972806,35267.959056023021,33302.845306785632,31447.226752359711,29695.002373050349]
[null,"Total Operating Costs",null,{"$f":"SUM(D755:D758)","v":2502870.8270693328},2482853.4283836051,2466307.7073498908,2453087.5126592238,2443055.7814487512,2436084.0518012438,2432052.0027859556,2430847.0205137874,2432363.7887649746,2436503.9028279856,2443175.5052643446,2452292.9423858603,2463776.4402985154,2477551.7994313031,2493550.1065287013,2511707.4631426022,2531964.7297133701,2554267.2843806413,2578564.7957125236,2604811.0085872617,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE755:AE758)","v":2477232.2237452031},2457343.0180760962,2440924.8490939196,2427831.5686945324,2417926.1172038829,2411080.0358775998,2407173.0069419304,2406092.4196489821,2407732.960904493,2411996.2291068067,2418790.3699117717,2428029.73271005,2439634.5466710846,2453530.6152720088,2469649.0282902038,2487925.8902952974,2508302.0647303015,2530722.9327224884,2555138.1658126614,2581501.5118368985,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF755:BF758)","v":194584.48958101205},191735.46807044343,189202.12864782254,186970.03501168202,185025.61823823419,183356.12971174705,181949.59670281963,180794.78044752203,179881.13658856682,179198.77784742502,178738.43880361441,178491.44266429538,178449.66991383181,178605.52873913356,178951.92713241413,179482.24657848987,180190.31723893181,181070.39455028236,182117.13715817148,183325.58611353624]
[]
[null,"EBITDA",null,{"$f":"D753-D759","v":6820257.6544323042},{"$f":"E753-E759","v":6793659.4107105229},6763822.5675487667,6730892.1108649392,6695003.9439577907,6656285.3749782667,6614855.5768596577,6570826.0212335978,6524300.887773674,6475377.4503279701,6424146.4411258297,6370692.3942723628,6315093.9696764173,6257424.2584937532,6197751.07110673,6136137.2086046524,6072640.7186751487,6007315.1367659345,5940209.7133283187,5871369.627908377,null,null,null,null,null,"EBITDA",null,{"$f":"AE753-AE759","v":6801518.8703218102},{"$f":"AF753-AF759","v":6775014.3205205817},6745270.7028097752,6712433.0054496434,6676637.1340695722,6638010.3991394863,6596671.9759000698,6552733.3382788077,6506298.6682336582,6457465.2418856546,6406323.7937257271,6352958.8601092603,6297449.10318413,6239867.6163339289,6180282.2121577049,6118755.6939503718,6055346.1115941387,5990107.0027203299,5923087.6199529432,5854333.1449998775,null,null,null,null,null,"EBITDA",null,{"$f":"BF753-BF759","v":644735.15882404731},{"$f":"BG753-BG759","v":643387.58209259063},641745.30626439629,639822.66272597574,637633.11601073528,635189.31086597766,632503.11667201645,629585.66936043988,626447.41097035527,623098.12697370257,619546.98149340739,615802.55053124134,611872.85331572732,607765.38187427772,603487.12892793026,599044.61420155258,594443.90923721052,589690.66079347918,584790.11290887115,579747.12770317122]
[null,"Before Tax Earnings",null,{"$f":"D761-D781-D771","v":-13311637.166514859},{"$f":"E761-E763-E781","v":-20788116.195537359},-9785242.7961999606,-3198547.1073842961,-3234435.2742914446,1691565.765853649,6614855.5768596577,6570826.0212335978,6524300.887773674,6475377.4503279701,6424146.4411258297,6370692.3942723628,6315093.9696764173,6257424.2584937532,6197751.07110673,6136137.2086046524,6072640.7186751487,6007315.1367659345,5940209.7133283187,5871369.627908377,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE761-AE781-AE771","v":-13507694.416398404},{"$f":"AF761-AF763-AF781","v":-21101404.401704498},-9980580.5305252727,-3323077.734551385,-3358873.6059314562,1620255.0291389721,6596671.9759000698,6552733.3382788077,6506298.6682336582,6457465.2418856546,6406323.7937257271,6352958.8601092603,6297449.10318413,6239867.6163339289,6180282.2121577049,6118755.6939503718,6055346.1115941387,5990107.0027203299,5923087.6199529432,5854333.1449998775,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF761-BF781-BF771","v":-1310026.6200227726},{"$f":"BG761-BG763-BG781","v":-2039717.7199215726},-968117.87494410155,-326095.24599912297,-328284.79271436343,152230.35650342831,632503.11667201645,629585.66936043988,626447.41097035527,623098.12697370257,619546.98149340739,615802.55053124134,611872.85331572732,607765.38187427772,603487.12892793026,599044.61420155258,594443.90923721052,589690.66079347918,584790.11290887115,579747.12770317122]
[null,"ITC",null,{"$f":"-C767*0.1","v":9169874.5796793029},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD767*0.1","v":9169874.5796793029},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE767*0.1","v":882600.4282941327},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D762*$B$6-D763","v":-11965318.384647423},-4365504.4010628453,-2054900.9872019917,-671694.89255070221,-679231.4076012033,355228.81082926627,1389119.6711405281,1379873.4644590556,1370103.1864324715,1359829.2645688737,1349070.7526364243,1337845.4027971961,1326169.7336320477,1314059.0942836881,1301527.7249324133,1288588.8138069769,1275254.5509217812,1261536.1787208463,1247444.0397989468,1232987.6218607591,null,null,null,null,null,"Federal Tax",null,{"$f":"AE762*$B$6-AE763","v":-12006490.407122968},-4431294.9243579442,-2095921.9114103073,-697846.32425579079,-705363.45724560576,340253.55611918413,1385301.1149390147,1376074.0010385495,1366322.7203290681,1356067.7007959874,1345327.9966824027,1334121.3606229445,1322464.3116686672,1310372.1994301251,1297859.264553118,1284938.6957295781,1271622.683434769,1257922.4705712693,1243848.400190118,1229409.9604499743,null,null,null,null,null,"Federal Tax",null,{"$f":"BF762*$B$6-BF763","v":-1157706.018498915},-428340.72118353023,-203304.75373826132,-68480.001659815825,-68939.806470016323,31968.374865719943,132825.65450112344,132212.99056569237,131553.95630377461,130850.60666447754,130104.86611361554,129318.53561156068,128493.29919630273,127630.73019359831,126732.29707486535,125799.36898232604,124833.2209398142,123835.03876663062,122805.92371086293,121746.89681766595]
[]
[]
[{"$f":"IRR(C767:X767,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D750,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-91698745.796793029},{"$f":"D761-D764","v":18785576.039079726},11159163.811773367,8818723.5547507592,7402587.0034156414,7374235.3515589945,6301056.5641490007,5225735.9057191294,5190952.5567745417,5154197.7013412025,5115548.1857590964,5075075.6884894054,5032846.9914751668,4988924.2360443696,4943365.1642100653,4896223.3461743165,4847548.3947976753,4797386.1677533677,4745778.9580450878,4692765.6735293716,4638382.0060476176,{"$f":"C767*-0.3","v":27509623.739037909},null,null,null,{"$f":"IRR(AD767:AY767,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE750,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-91698745.796793029},{"$f":"AE761-AE764","v":18808009.27744478},11206309.244878527,8841192.6142200828,7410279.3297054339,7382000.5913151782,6297756.8430203022,5211370.8609610554,5176659.3372402582,5139975.9479045905,5101397.541089667,5060995.7970433244,5018837.499486316,4974984.791515463,4929495.4169038041,4882422.9476045873,4833816.9982207939,4783723.4281593692,4732184.5321490606,4679239.2197628254,4624923.1845499035,{"$f":"AD767*-0.3","v":27509623.739037909},null,null,null,{"$f":"IRR(BE767:BZ767,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF750,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8826004.2829413265},{"$f":"BF761-BF764","v":1802441.1773229623},1071728.3032761209,845050.06000265758,708302.66438579152,706572.92248075164,603220.93600025773,499677.46217089298,497372.67879474751,494893.45466658066,492247.52030922502,489442.11537979182,486484.01491968066,483379.5541194246,480134.65168067941,476754.83185306494,473245.24521922658,469610.68829739629,465855.62202684855,461984.18919800821,458000.23088550527,{"$f":"BE767*-0.3","v":2647801.2848823979}]
[{"$f":"IRR(C768:X768,0.1)","v":8.7137453364592554E-2},"ROE",{"$f":"-C787","v":-10211594.354266729},{"$f":"D767-D771-D773-D782-D763","v":1352299.8258871473},723697.34926806949,700126.24317028467,674111.18239005958,645759.5305334127,615171.86103958904,582442.32052588742,547658.97158129979,510904.11614796054,472254.60056585446,431782.10329616349,389553.40628192481,345630.65085112769,300071.57901682332,252929.76098107453,204254.80960443337,154092.58256012574,102485.37285184581,49472.088336129673,-4911.5791456243023,{"$f":"X767","v":27509623.739037909},null,null,null,{"$f":"IRR(AD768:AY768,0.1)","v":8.7066811902277941E-2},"ROE",{"$f":"-AD787","v":-10187476.183516014},{"$f":"AE767-AE771-AE773-AE782-AE763","v":1347027.8803231418},719934.45306096971,696436.99506943021,670495.21415492659,642216.47576467087,611701.35516990279,579044.0008107638,544332.47708996665,507649.08775429893,469070.68093937542,428668.93689303286,386510.63933602441,342657.93136517145,297168.55675351247,250096.08745429572,201490.13807050232,151396.56800907757,99857.671998769045,46912.359612533823,-7403.6756003880873,{"$f":"AY767","v":27509623.739037909},null,null,null,{"$f":"IRR(BE768:BZ768,0.1)","v":8.6416151229032678E-2},"ROE",{"$f":"-BE787","v":-980544.58266341628},{"$f":"BF767-BF771-BF773-BF782-BF763","v":121821.71785000525},62414.729563681176,61117.331659407588,59598.443264055299,57868.701359015424,55938.095294656843,53816.001881427452,51511.218505282013,49031.99437711513,46386.06001975949,43580.655090326327,40622.554630215163,37518.093829959049,34273.191391213913,30893.371563599445,27383.784929761081,23749.228007930797,19994.161737382994,16122.728908542718,12138.770596039772,{"$f":"BZ767","v":2647801.2848823979}]
[]
[]
[null,"Interest",null,{"$f":"C774*$B$7","v":2893285.0670422399},2805784.64113469,2713909.1939317621,2617439.9743686882,2516147.2938274606,2409789.9792591715,2298114.7989624678,2180855.8596509295,2057733.9733738136,1928455.9927828421,1792714.113162322,1650185.1395607761,1500529.7172791529,1343391.5238834484,1178396.4208179589,1005151.5625991947,823244.46146949229,632242.00528330484,431689.42628780793,221109.21834253619,null,null,null,null,null,"Interest",null,{"$f":"AD774*$B$7","v":2886451.5853295377},2799157.8215884999,2707499.3696604106,2611257.9951359164,2510204.5518851979,2404098.4364719428,2292687.0152880256,2175705.0230449121,2052873.9311896432,1923901.2847416108,1788480.0059711765,1646287.663262221,1496985.7034178174,1340218.6455811937,1175613.2348527387,1002777.553587861,821300.08825973945,630748.74966521189,430669.84414095787,220586.9933404912,null,null,null,null,null,"Interest",null,{"$f":"BE774*$B$7","v":277820.96508796792},269418.94032789307,260596.81432981446,251333.5820318319,241607.18811895023,231394.47451042451,220671.12522147244,209411.60846807278,197589.11587700315,185175.49865638002,172141.20057472575,158455.18758898877,144084.87395396494,128996.0446371899,113152.77385457612,96517.339532831655,79050.133494999958,60709.567155276687,41451.972498567244,21231.49810902233]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C786)","v":4643293.5851932419},{"$f":"-PMT($B$7,20,$C786)","v":4643293.5851932419},4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,4643293.5851932419,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD786)","v":4632326.8601502916},4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,4632326.8601502916,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE786)","v":445861.4602894655},445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655,445861.4602894655]
[null,"Sinking Fund",null,{"$f":"D772-D771","v":1750008.518151002},1837508.9440585519,1929384.3912614798,2025853.6108245538,2127146.2913657813,2233503.6059340704,2345178.7862307741,2462437.7255423125,2585559.6118194284,2714837.5924103996,2850579.47203092,2993108.4456324661,3142763.867914089,3299902.0613097935,3464897.1643752828,3638142.0225940472,3820049.1237237495,4011051.579909937,4211604.1589054344,4422184.3668507058,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE772-AE771","v":1745875.2748207538},1833169.0385617916,1924827.490489881,2021068.8650143752,2122122.3082650937,2228228.4236783488,2339639.844862266,2456621.8371053794,2579452.9289606484,2708425.5754086808,2843846.854179115,2986039.1968880706,3135341.1567324745,3292108.2145690979,3456713.6252975529,3629549.3065624307,3811026.7718905522,4001578.1104850797,4201657.0160093335,4411739.8668098003,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF772-BF771","v":168040.49520149757},176442.51996157243,185264.64595965104,194527.87825763359,204254.27217051527,214466.98577904099,225190.33506799306,236449.85182139272,248272.34441246235,260685.96163308548,273720.25971473975,287406.27270047669,301776.58633550059,316865.41565227561,332708.68643488939,349344.12075663381,366811.32679446554,385151.89313418884,404409.48779089825,424629.96218044317]
[null,"Mortgage Balance",{"$f":"C786","v":57865701.340844795},{"$f":"C774-D773","v":56115692.822693795},54278183.878635243,52348799.487373762,50322945.876549207,48195799.585183427,45962295.979249358,43617117.193018585,41154679.467476271,38569119.85565684,35854282.263246439,33003702.79121552,30010594.345583055,26867830.477668967,23567928.416359175,20103031.251983892,16464889.229389844,12644840.105666095,8633788.5257561579,4422184.3668507235,1.7695128917694092E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD786","v":57729031.706590749},{"$f":"AD774-AE773","v":55983156.431769997},54149987.393208206,52225159.902718328,50204091.037703954,48081968.729438856,45853740.30576051,43514100.460898243,41057478.623792864,38478025.694832213,35769600.119423531,32925753.265244417,29939714.068356346,26804372.911623873,23512264.697054774,20055551.07175722,16426001.765194789,12614974.993304236,8613396.8828191571,4411739.8668098236,2.3283064365386963E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE786","v":5556419.3017593585},{"$f":"BE774-BF773","v":5388378.8065578612},5211936.2865962889,5026671.6406366378,4832143.7623790046,4627889.4902084898,4413422.5044294484,4188232.1693614554,3951782.3175400626,3703509.9731276003,3442824.011494515,3169103.7517797751,2881697.4790792987,2579920.892743798,2263055.4770915224,1930346.790656633,1581002.6698999992,1214191.3431055336,829039.44997134479,424629.96218044654,3.3760443329811096E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C767)/20","v":4584937.2898396514},{"$f":"-($C767)/20","v":4584937.2898396514},4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D777:D777)","v":4584937.2898396514},{"$f":"SUM($D777:E777)","v":9169874.5796793029},{"$f":"SUM($D777:F777)","v":13754811.869518954},{"$f":"SUM($D777:G777)","v":18339749.159358606},{"$f":"SUM($D777:H777)","v":22924686.449198257},{"$f":"SUM($D777:I777)","v":27509623.739037909},{"$f":"SUM($D777:J777)","v":32094561.02887756},{"$f":"SUM($D777:K777)","v":36679498.318717211},{"$f":"SUM($D777:L777)","v":41264435.608556867},{"$f":"SUM($D777:M777)","v":45849372.898396522},{"$f":"SUM($D777:N777)","v":50434310.188236177},{"$f":"SUM($D777:O777)","v":55019247.478075832},{"$f":"SUM($D777:P777)","v":59604184.767915487},{"$f":"SUM($D777:Q777)","v":64189122.057755142},{"$f":"SUM($D777:R777)","v":68774059.347594798},{"$f":"SUM($D777:S777)","v":73358996.637434453},{"$f":"SUM($D777:T777)","v":77943933.927274108},{"$f":"SUM($D777:U777)","v":82528871.217113763},{"$f":"SUM($D777:V777)","v":87113808.506953418},{"$f":"SUM($D777:W777)","v":91698745.796793073},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE777:AE777)","v":5109505.3562543998},{"$f":"SUM($AE777:AF777)","v":10219010.7125088},{"$f":"SUM($AE777:AG777)","v":15328516.0687632},{"$f":"SUM($AE777:AH777)","v":20438021.425017599},{"$f":"SUM($AE777:AI777)","v":25547526.781271998},{"$f":"SUM($AE777:AJ777)","v":30657032.137526397},{"$f":"SUM($AE777:AK777)","v":35766537.493780799},{"$f":"SUM($AE777:AL777)","v":40876042.850035198},{"$f":"SUM($AE777:AM777)","v":45985548.206289597},{"$f":"SUM($AE777:AN777)","v":51095053.562543996},{"$f":"SUM($AE777:AO777)","v":56204558.918798395},{"$f":"SUM($AE777:AP777)","v":61314064.275052793},{"$f":"SUM($AE777:AQ777)","v":66423569.631307192},{"$f":"SUM($AE777:AR777)","v":71533074.987561598},{"$f":"SUM($AE777:AS777)","v":76642580.343815997},{"$f":"SUM($AE777:AT777)","v":81752085.700070396},{"$f":"SUM($AE777:AU777)","v":86861591.056324795},{"$f":"SUM($AE777:AV777)","v":91971096.412579194},{"$f":"SUM($AE777:AW777)","v":97080601.768833593},{"$f":"SUM($AE777:AX777)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF777:BF777)","v":491789.89053948614},{"$f":"SUM($BF777:BG777)","v":983579.78107897227},{"$f":"SUM($BF777:BH777)","v":1475369.6716184583},{"$f":"SUM($BF777:BI777)","v":1967159.5621579445},{"$f":"SUM($BF777:BJ777)","v":2458949.4526974307},{"$f":"SUM($BF777:BK777)","v":2950739.3432369167},{"$f":"SUM($BF777:BL777)","v":3442529.2337764027},{"$f":"SUM($BF777:BM777)","v":3934319.1243158886},{"$f":"SUM($BF777:BN777)","v":4426109.0148553746},{"$f":"SUM($BF777:BO777)","v":4917898.9053948605},{"$f":"SUM($BF777:BP777)","v":5409688.7959343465},{"$f":"SUM($BF777:BQ777)","v":5901478.6864738325},{"$f":"SUM($BF777:BR777)","v":6393268.5770133184},{"$f":"SUM($BF777:BS777)","v":6885058.4675528044},{"$f":"SUM($BF777:BT777)","v":7376848.3580922903},{"$f":"SUM($BF777:BU777)","v":7868638.2486317763},{"$f":"SUM($BF777:BV777)","v":8360428.1391712623},{"$f":"SUM($BF777:BW777)","v":8852218.0297107492},{"$f":"SUM($BF777:BX777)","v":9344007.9202502351},{"$f":"SUM($BF777:BY777)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C767-D778","v":87113808.506953374},82528871.217113733,77943933.927274078,73358996.637434423,68774059.347594768,64189122.05775512,59604184.767915472,55019247.478075817,50434310.188236162,45849372.898396507,41264435.608556852,36679498.318717197,32094561.028877541,27509623.739037886,22924686.449198231,18339749.159358576,13754811.869518921,9169874.5796792656,4584937.2898396105,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD767-AE778","v":86589240.44053863},81479735.084284231,76370229.728029832,71260724.371775433,66151219.015521035,61041713.659266636,55932208.30301223,50822702.946757831,45713197.590503432,40603692.234249033,35494186.877994634,30384681.521740235,25275176.165485837,20165670.80923143,15056165.452977031,9946660.0967226326,4837154.7404682338,-272350.615786165,-5381855.9720405638,-10491361.328294963,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE767-BF778","v":8334214.3924018405},7842424.5018623546,7350634.6113228686,6858844.7207833817,6367054.8302438958,5875264.9397044098,5383475.0491649238,4891685.1586254379,4399895.2680859519,3908105.377546466,3416315.48700698,2924525.596467494,2432735.7059280081,1940945.8153885221,1449155.9248490361,957366.03430955019,465576.14377006423,-26213.746769422665,-518003.63730890863,-1009793.5278483946]
[null,"Prop. Tax Value",{"$f":"-C767","v":91698745.796793029},{"$f":"C780/(($C780/$X780)^(1/21))","v":86589335.69832781},{"$f":"D780/(($C780/$X780)^(1/21))","v":81764619.477924466},77208734.129356444,72906700.525489569,68844374.168963283,65008398.687020317,61386161.917582072,57965754.442186877,54735930.429452971,51686070.660324946,48806147.613535717,46086692.496489778,43518764.113169827,41093919.466708675,38804185.999971762,36642035.382881075,34600358.760296777,32672443.379075035,30851950.517454922,29132894.64420931,{"$f":"X767","v":27509623.739037909},null,null,null,null,"Prop. Tax Value",{"$f":"-AD767","v":91698745.796793029},{"$f":"AD780/(($AD780/$AY780)^(1/21))","v":86589335.69832781},{"$f":"AE780/(($AD780/$AY780)^(1/21))","v":81764619.477924466},77208734.129356444,72906700.525489569,68844374.168963283,65008398.687020317,61386161.917582072,57965754.442186877,54735930.429452971,51686070.660324946,48806147.613535717,46086692.496489778,43518764.113169827,41093919.466708675,38804185.999971762,36642035.382881075,34600358.760296777,32672443.379075035,30851950.517454922,29132894.64420931,{"$f":"AY767","v":27509623.739037909},null,null,null,null,"Prop. Tax Value",{"$f":"-BE767","v":8826004.2829413265},{"$f":"BE780/(($BE780/$BZ780)^(1/21))","v":8334223.5609640498},{"$f":"BF780/(($BE780/$BZ780)^(1/21))","v":7869844.6247502277},7431340.6599505553,7017269.9255783688,6626271.0137627143,6257058.3736257041,5908418.084567273,5579203.865060485,5268333.3038348462,4974784.3010562742,4697591.7078028107,4435844.1527871396,4188681.0458925944,3955289.7486707084,3734902.9024972809,3526795.9056023019,3330284.5306785633,3144722.6752359709,2969500.2373050349,2804041.1095051449,{"$f":"BZ767","v":2647801.2848823979}]
[null,"Tax Dep",null,{"$f":"($C603*0.95)*-D$4","v":17238609.753904924},27581775.60624788,16549065.363748727,9929439.2182492353,9929439.2182492353,4964719.6091246177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD767*0.95)*-D$4","v":17422761.701390676},27876418.722225081,16725851.233335048,10035510.740001028,10035510.740001028,5017755.3700005142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE767*0.95)*-D$4","v":1676940.813758852},2683105.3020141632,1609863.1812084978,965917.90872509871,965917.90872509871,482958.95436254935]
[null,"After Tax Dep. Value",null,{"$f":"D781*$B$6","v":3620108.0483200341},5792172.8773120549,3475303.7263872325,2085182.2358323394,2085182.2358323394,1042591.1179161697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE781*$B$6","v":3658779.9572920417},5854047.9316672664,3512428.75900036,2107457.2554002157,2107457.2554002157,1053728.6277001079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF781*$B$6","v":352157.57088935887},563452.11342297425,338071.26805378456,202842.76083227072,202842.76083227072,101421.38041613536]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D782:I782)","v":15051473.858990565},{"$f":"C784/C788","v":0.1641404550106394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE782:AJ782)","v":15212261.66399532},{"$f":"AD784/AD788","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF782:BK782)","v":1464180.1851595491},{"$f":"BE784/BE788","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D763:W763)","v":8569976.2426909376},{"$f":"C785/C788","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE763:AX763)","v":8569976.2426909376},{"$f":"AD785/AD788","v":9.3457943925233655E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF763:BY763)","v":824860.21335900249},{"$f":"BE785/BE788","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C788-C784-C785)*$A786","v":57865701.340844795},{"$f":"C786/C788","v":0.63104136090450791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD788-AD784-AD785)*$A786","v":57729031.706590749},{"$f":"AD786/AD788","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE788-BE784-BE785)*$A786","v":5556419.3017593585},{"$f":"BE786/BE788","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C788-C784-C785)*$A787","v":10211594.354266729},{"$f":"C787/C788","v":0.11136024015961904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD788-AD784-AD785)*$A787","v":10187476.183516014},{"$f":"AD787/AD788","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE788-BE784-BE785)*$A787","v":980544.58266341628},{"$f":"BE787/BE788","v":0.11109722488562436}]
[null,"Total",{"$f":"-C767","v":91698745.796793029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD767","v":91698745.796793029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE767","v":8826004.2829413265}]
[null,"Check",{"$f":"SUM(C784:C787)-C788","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD784:AD787)-AD788","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE784:BE787)-BE788","v":0}]
[null,"2041 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,"2041 Southern NW 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,"2041 Small Solar"]
[null,"Year",null,2041,{"$f":"D791+1","v":2042},{"$f":"E791+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,null,null,null,null,"Year",null,2041,{"$f":"AE791+1","v":2042},{"$f":"AF791+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,null,null,null,null,"Year",null,2041,{"$f":"BF791+1","v":2042},{"$f":"BG791+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D791-$D$12)","v":250371.90728264875},{"$f":"D792*(1-'Resource Options'!$AA$22)","v":249120.0477462355},{"$f":"E792*(1-'Resource Options'!$AA$22)","v":247874.44750750432},{"$f":"F792*(1-'Resource Options'!$AA$22)","v":246635.07526996679},{"$f":"G792*(1-'Resource Options'!$AA$22)","v":245401.89989361697},{"$f":"H792*(1-'Resource Options'!$AA$22)","v":244174.89039414888},{"$f":"I792*(1-'Resource Options'!$AA$22)","v":242954.01594217814},{"$f":"J792*(1-'Resource Options'!$AA$22)","v":241739.24586246724},{"$f":"K792*(1-'Resource Options'!$AA$22)","v":240530.54963315491},{"$f":"L792*(1-'Resource Options'!$AA$22)","v":239327.89688498914},{"$f":"M792*(1-'Resource Options'!$AA$22)","v":238131.25740056418},{"$f":"N792*(1-'Resource Options'!$AA$22)","v":236940.60111356137},{"$f":"O792*(1-'Resource Options'!$AA$22)","v":235755.89810799356},{"$f":"P792*(1-'Resource Options'!$AA$22)","v":234577.11861745358},{"$f":"Q792*(1-'Resource Options'!$AA$22)","v":233404.23302436632},{"$f":"R792*(1-'Resource Options'!$AA$22)","v":232237.21185924447},{"$f":"S792*(1-'Resource Options'!$AA$22)","v":231076.02579994826},{"$f":"T792*(1-'Resource Options'!$AA$22)","v":229920.64567094852},{"$f":"U792*(1-'Resource Options'!$AA$22)","v":228771.04244259378},{"$f":"V792*(1-'Resource Options'!$AA$22)","v":227627.1872303808},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D791-$D$12)","v":278191.00809183193},{"$f":"AE792*(1-'Resource Options'!$AA$22)","v":276800.05305137276},{"$f":"AF792*(1-'Resource Options'!$AA$22)","v":275416.05278611591},{"$f":"AG792*(1-'Resource Options'!$AA$22)","v":274038.9725221853},{"$f":"AH792*(1-'Resource Options'!$AA$22)","v":272668.77765957435},{"$f":"AI792*(1-'Resource Options'!$AA$22)","v":271305.4337712765},{"$f":"AJ792*(1-'Resource Options'!$AA$22)","v":269948.90660242009},{"$f":"AK792*(1-'Resource Options'!$AA$22)","v":268599.16206940799},{"$f":"AL792*(1-'Resource Options'!$AA$22)","v":267256.16625906096},{"$f":"AM792*(1-'Resource Options'!$AA$22)","v":265919.88542776566},{"$f":"AN792*(1-'Resource Options'!$AA$22)","v":264590.28600062686},{"$f":"AO792*(1-'Resource Options'!$AA$22)","v":263267.3345706237},{"$f":"AP792*(1-'Resource Options'!$AA$22)","v":261950.99789777058},{"$f":"AQ792*(1-'Resource Options'!$AA$22)","v":260641.24290828171},{"$f":"AR792*(1-'Resource Options'!$AA$22)","v":259338.03669374029},{"$f":"AS792*(1-'Resource Options'!$AA$22)","v":258041.34651027157},{"$f":"AT792*(1-'Resource Options'!$AA$22)","v":256751.13977772021},{"$f":"AU792*(1-'Resource Options'!$AA$22)","v":255467.38407883162},{"$f":"AV792*(1-'Resource Options'!$AA$22)","v":254190.04715843746},{"$f":"AW792*(1-'Resource Options'!$AA$22)","v":252919.09692264526},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D791-$D$12)","v":11591.292003826331},{"$f":"BF792*(1-'Resource Options'!$AA$22)","v":11533.335543807199},{"$f":"BG792*(1-'Resource Options'!$AA$22)","v":11475.668866088163},{"$f":"BH792*(1-'Resource Options'!$AA$22)","v":11418.290521757723},{"$f":"BI792*(1-'Resource Options'!$AA$22)","v":11361.199069148934},{"$f":"BJ792*(1-'Resource Options'!$AA$22)","v":11304.393073803189},{"$f":"BK792*(1-'Resource Options'!$AA$22)","v":11247.871108434172},{"$f":"BL792*(1-'Resource Options'!$AA$22)","v":11191.631752892001},{"$f":"BM792*(1-'Resource Options'!$AA$22)","v":11135.67359412754},{"$f":"BN792*(1-'Resource Options'!$AA$22)","v":11079.995226156901},{"$f":"BO792*(1-'Resource Options'!$AA$22)","v":11024.595250026117},{"$f":"BP792*(1-'Resource Options'!$AA$22)","v":10969.472273775988},{"$f":"BQ792*(1-'Resource Options'!$AA$22)","v":10914.624912407107},{"$f":"BR792*(1-'Resource Options'!$AA$22)","v":10860.051787845072},{"$f":"BS792*(1-'Resource Options'!$AA$22)","v":10805.751528905846},{"$f":"BT792*(1-'Resource Options'!$AA$22)","v":10751.722771261317},{"$f":"BU792*(1-'Resource Options'!$AA$22)","v":10697.964157405009},{"$f":"BV792*(1-'Resource Options'!$AA$22)","v":10644.474336617985},{"$f":"BW792*(1-'Resource Options'!$AA$22)","v":10591.251964934894},{"$f":"BX792*(1-'Resource Options'!$AA$22)","v":10538.29570511022}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M52","v":37.580008123458818},{"$f":"D793","v":37.580008123458818},{"$f":"E793","v":37.580008123458818},37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,37.580008123458818,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P52","v":33.641957038846797},{"$f":"AE793","v":33.641957038846797},{"$f":"AF793","v":33.641957038846797},33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,33.641957038846797,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S52","v":72.979770058031221},{"$f":"BF793","v":72.979770058031221},{"$f":"BG793","v":72.979770058031221},72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221,72.979770058031221]
[null,"Revenue",null,{"$f":"D793*D792","v":9408978.3095678184},9361933.4180199783,9315123.750929879,9268548.1321752295,9222205.3915143535,9176094.3645567819,9130213.8927339986,9084562.8232703265,9039140.0091539752,8993944.309108207,8948974.5875626653,8904229.7146248519,8859708.5660517272,8815410.0232214686,8771332.9731053617,8727476.3082398344,8683838.9266986344,8640419.7320651412,8597217.6334048156,8554231.5452377927,null,null,null,null,null,"Revenue",null,{"$f":"AE793*AE792","v":9358889.9428188913},9312095.4931047969,9265535.0156392734,9219207.3405610751,9173111.303858269,9127245.7473389786,9081609.5186022837,9036201.4710092712,8991020.4636542257,8946065.3613359556,8901335.0345292762,8856828.3593566287,8812544.2175598461,8768481.4964720458,8724639.0889896844,8681015.8935447354,8637610.8140770122,8594422.7600066271,8551450.646206595,8508693.3929755613,null,null,null,null,null,"Revenue",null,{"$f":"BF793*BF792","v":845929.82511474157},841700.17598916788,837491.67510922195,833304.21673367592,829137.69565000758,824992.00717175752,820867.04713589861,816762.71190021909,812678.89834071801,808615.50384901429,804572.42632976931,800549.5641981205,796546.81637712987,792564.08229524421,788601.26188376802,784658.25557434908,780734.96429647726,776831.28947499499,772947.13302761992,769082.39736248192]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(E791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(F791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(G791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(H791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(I791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(J791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(K791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(L791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(M791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(N791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(O791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(P791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(Q791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(R791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(S791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(T791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(U791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},{"$f":"HLOOKUP(V791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2272982.0066623492},{"$f":"HLOOKUP(W791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2318441.6467955965},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1591449.6610928182},{"$f":"HLOOKUP(AF791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AG791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AH791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AI791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AJ791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AK791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AL791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AM791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AN791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AO791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AP791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(AQ791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(AR791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(AS791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(AT791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(AU791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(AV791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},{"$f":"HLOOKUP(AW791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2272982.0066623492},{"$f":"HLOOKUP(AX791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2318441.6467955965},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":106096.64407285457},{"$f":"HLOOKUP(BG791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BH791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BI791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BJ791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BK791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BL791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BM791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BN791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BO791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BP791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BQ791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912},{"$f":"HLOOKUP(BR791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":134556.19827602073},{"$f":"HLOOKUP(BS791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":137247.32224154111},{"$f":"HLOOKUP(BT791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":139992.26868637194},{"$f":"HLOOKUP(BU791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":142792.11406009941},{"$f":"HLOOKUP(BV791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":145647.95634130138},{"$f":"HLOOKUP(BW791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":148560.91546812741},{"$f":"HLOOKUP(BX791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":151532.13377748994},{"$f":"HLOOKUP(BY791,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":154562.77645303975}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D792","v":0},{"$f":"HLOOKUP(E791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E792","v":0},{"$f":"HLOOKUP(F791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F792","v":0},{"$f":"HLOOKUP(G791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G792","v":0},{"$f":"HLOOKUP(H791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H792","v":0},{"$f":"HLOOKUP(I791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I792","v":0},{"$f":"HLOOKUP(J791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J792","v":0},{"$f":"HLOOKUP(K791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K792","v":0},{"$f":"HLOOKUP(L791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L792","v":0},{"$f":"HLOOKUP(M791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M792","v":0},{"$f":"HLOOKUP(N791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N792","v":0},{"$f":"HLOOKUP(O791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O792","v":0},{"$f":"HLOOKUP(P791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P792","v":0},{"$f":"HLOOKUP(Q791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q792","v":0},{"$f":"HLOOKUP(R791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R792","v":0},{"$f":"HLOOKUP(S791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S792","v":0},{"$f":"HLOOKUP(T791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T792","v":0},{"$f":"HLOOKUP(U791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U792","v":0},{"$f":"HLOOKUP(V791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V792","v":0},{"$f":"HLOOKUP(W791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W792","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE792","v":0},{"$f":"HLOOKUP(AF791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF792","v":0},{"$f":"HLOOKUP(AG791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG792","v":0},{"$f":"HLOOKUP(AH791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH792","v":0},{"$f":"HLOOKUP(AI791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI792","v":0},{"$f":"HLOOKUP(AJ791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ792","v":0},{"$f":"HLOOKUP(AK791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK792","v":0},{"$f":"HLOOKUP(AL791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL792","v":0},{"$f":"HLOOKUP(AM791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM792","v":0},{"$f":"HLOOKUP(AN791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN792","v":0},{"$f":"HLOOKUP(AO791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO792","v":0},{"$f":"HLOOKUP(AP791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP792","v":0},{"$f":"HLOOKUP(AQ791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ792","v":0},{"$f":"HLOOKUP(AR791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR792","v":0},{"$f":"HLOOKUP(AS791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS792","v":0},{"$f":"HLOOKUP(AT791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT792","v":0},{"$f":"HLOOKUP(AU791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU792","v":0},{"$f":"HLOOKUP(AV791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV792","v":0},{"$f":"HLOOKUP(AW791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW792","v":0},{"$f":"HLOOKUP(AX791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX792","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF792","v":0},{"$f":"HLOOKUP(BG791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG792","v":0},{"$f":"HLOOKUP(BH791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH792","v":0},{"$f":"HLOOKUP(BI791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI792","v":0},{"$f":"HLOOKUP(BJ791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ792","v":0},{"$f":"HLOOKUP(BK791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK792","v":0},{"$f":"HLOOKUP(BL791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL792","v":0},{"$f":"HLOOKUP(BM791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM792","v":0},{"$f":"HLOOKUP(BN791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN792","v":0},{"$f":"HLOOKUP(BO791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO792","v":0},{"$f":"HLOOKUP(BP791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP792","v":0},{"$f":"HLOOKUP(BQ791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ792","v":0},{"$f":"HLOOKUP(BR791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR792","v":0},{"$f":"HLOOKUP(BS791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS792","v":0},{"$f":"HLOOKUP(BT791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT792","v":0},{"$f":"HLOOKUP(BU791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU792","v":0},{"$f":"HLOOKUP(BV791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV792","v":0},{"$f":"HLOOKUP(BW791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW792","v":0},{"$f":"HLOOKUP(BX791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX792","v":0},{"$f":"HLOOKUP(BY791,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY792","v":0}]
[null,"B&O Tax",null,{"$f":"D794*0.00275","v":25874.690351311499},{"$f":"E794*0.00275","v":25745.316899554939},25616.590315057165,25488.50736348188,25361.064826664471,25234.259502531149,25108.088205018496,24982.547763993396,24857.635025173429,24733.346850047568,24609.680115797328,24486.63171521834,24364.198556642248,24242.377563859038,24121.165676039742,24000.559847659544,23880.557048421244,23761.154263179138,23642.348491863242,23524.13674940393,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF794*0.00275","v":2326.3070190655394},{"$f":"BG794*0.00275","v":2314.6754839702116},2303.1021065503601,2291.5865960176088,2280.1286630375207,2268.7280197223331,2257.3843796237211,2246.0974577256025,2234.8669704369745,2223.6926355847891,2212.5741724068653,2201.5113015448314,2190.5037450371069,2179.5512263119213,2168.6534701803621,2157.8102028294597,2147.0211518153124,2136.286046056236,2125.6046158259546,2114.9765927468252]
[null,"Property Tax",null,{"$f":"C821*$B$8","v":922232.6262275069},{"$f":"D821*$B$8","v":870846.26698522246},822323.13101338176,776503.68088576349,733237.26852495363,692381.63989209745,653802.46727510064,617372.90763750626,582973.18557596172,550490.19951509428,519817.14984501991,490853.18777885125,463503.08377569681,437676.91443897143,413289.76686058234,390261.45943891583,368516.2782527114,347982.72812405659,328593.29755203333,310284.23674414755,null,null,null,null,null,"Property Tax",null,{"$f":"AD821*$B$8","v":922232.6262275069},{"$f":"AE821*$B$8","v":870846.26698522246},822323.13101338176,776503.68088576349,733237.26852495363,692381.63989209745,653802.46727510064,617372.90763750626,582973.18557596172,550490.19951509428,519817.14984501991,490853.18777885125,463503.08377569681,437676.91443897143,413289.76686058234,390261.45943891583,368516.2782527114,347982.72812405659,328593.29755203333,310284.23674414755,null,null,null,null,null,"Property Tax",null,{"$f":"BE821*$B$8","v":88764.890274397505},{"$f":"BF821*$B$8","v":83818.953197327646},79148.601360037996,74738.479285254725,70574.08709552676,66641.732839614371,62928.487475228423,59422.142360109967,56111.1691116863,52984.681703327813,50032.40067258315,47244.619323714425,44612.171813410809,42126.403014750991,39779.140060331047,37562.665470995649,35469.691781823465,33493.337581940446,31627.104889383205,29864.857786624198]
[null,"Total Operating Costs",null,{"$f":"SUM(D796:D799)","v":2539556.9776716367},2519870.2381994524,2503683.948729407,2490851.3001982328,2481234.6275395853,2474704.9194663558,2471141.3559532803,2470430.8718841244,2472467.7454134123,2477153.2096736645,2484395.0865355101,2494107.4412002563,2506210.25647265,2520629.1256259475,2537294.9628322017,2556143.7301880661,2577116.1804206534,2600157.6144091468,2625217.6527062459,2652250.0202891482,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE796:AE799)","v":2513682.2873203252},2494124.9212998971,2478067.3584143501,2465362.7928347508,2455873.5627129208,2449470.6599638243,2446033.2677482618,2445448.3241201304,2447610.1103882389,2452419.8628236167,2459785.4064197131,2469620.8094850378,2481846.0579160075,2496386.7480620886,2513173.7971561621,2532143.1703404067,2553235.6233722321,2576396.4601459675,2601575.3042143825,2628725.8835397442,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF796:BF799)","v":197187.84136631762},194352.20563560951,191834.65195998625,189620.67334453817,187696.63537109544,186049.72886411846,184667.92521972954,183539.9342500105,182655.16440294174,182003.68522614744,181576.19194996957,181363.97207233839,181358.87383446866,181553.27648260404,181940.06221688335,182512.58973392451,183264.66927494016,184190.53909612406,185284.84328269912,186542.61083241078]
[]
[null,"EBITDA",null,{"$f":"D794-D800","v":6869421.3318961821},{"$f":"E794-E800","v":6842063.1798205264},6811439.802200472,6777696.8319769967,6740970.7639747681,6701389.4450904261,6659072.5367807187,6614131.9513862021,6566672.2637405628,6516791.0994345425,6464579.5010271557,6410122.2734245956,6353498.3095790772,6294780.8975955211,6234038.0102731604,6171332.5780517682,6106722.7462779805,6040262.1176559944,5971999.9806985697,5901981.5249486445,null,null,null,null,null,"EBITDA",null,{"$f":"AE794-AE800","v":6845207.6554985661},{"$f":"AF794-AF800","v":6817970.5718048997},6787467.6572249234,6753844.5477263238,6717237.7411453482,6677775.0873751547,6635576.2508540219,6590753.1468891408,6543410.3532659868,6493645.4985123388,6441549.6281095631,6387207.5498715909,6330698.1596438382,6272094.7484099567,6211465.2918335218,6148872.7232043287,6084375.1907047797,6018026.29986066,5949875.3419922125,5879967.5094358176,null,null,null,null,null,"EBITDA",null,{"$f":"BF794-BF800","v":648741.98374842398},{"$f":"BG794-BG800","v":647347.97035355843},645657.02314923564,643683.54338913772,641441.06027891207,638942.27830763906,636199.12191616907,633222.77765020856,630023.7339377763,626611.81862286688,622996.2343797998,619185.59212578204,615187.94254266121,611010.80581264012,606661.19966688473,602145.6658404246,597470.29502153711,592640.75037887087,587662.2897449208,582539.78653007117]
[null,"Before Tax Earnings",null,{"$f":"D802-D822-D812","v":-13326835.225755215},{"$f":"E802-E804-E822","v":-20813079.949539974},-9781646.0754158273,-3178154.6945927832,-3214880.7625950119,1723463.6818055362,6659072.5367807187,6614131.9513862021,6566672.2637405628,6516791.0994345425,6464579.5010271557,6410122.2734245956,6353498.3095790772,6294780.8975955211,6234038.0102731604,6171332.5780517682,6106722.7462779805,6040262.1176559944,5971999.9806985697,5901981.5249486445,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE802-AE822-AE812","v":-13580174.331221687},{"$f":"AF802-AF804-AF822","v":-21217901.265511308},-10034055.445164803,-3339069.31370751,-3375676.1202884857,1631318.1566582378,6635576.2508540219,6590753.1468891408,6543410.3532659868,6493645.4985123388,6441549.6281095631,6387207.5498715909,6330698.1596438382,6272094.7484099567,6211465.2918335218,6148872.7232043287,6084375.1907047797,6018026.29986066,5949875.3419922125,5879967.5094358176,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF802-BF822-BF812","v":-1317201.0324733995},{"$f":"BG802-BG804-BG822","v":-2051104.6939881255},-973414.57545577479,-327759.41577386844,-330001.89888409409,153220.79872613598,636199.12191616907,633222.77765020856,630023.7339377763,626611.81862286688,622996.2343797998,619185.59212578204,615187.94254266121,611010.80581264012,606661.19966688473,602145.6658404246,597470.29502153711,592640.75037887087,587662.2897449208,582539.78653007117]
[null,"ITC",null,{"$f":"-C808*0.1","v":9222326.2622750681},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD808*0.1","v":9222326.2622750681},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE808*0.1","v":887648.90274397517},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D803*$B$6-D804","v":-12020961.659683663},-4370746.7894033948,-2054145.6758373238,-667412.48586448445,-675124.96014495252,361927.37317916256,1398405.2327239509,1388967.7097911024,1379001.1753855182,1368526.1308812539,1357561.6952157028,1346125.6774191649,1334234.6450116062,1321903.9884950593,1309147.9821573636,1295979.8413908712,1282411.776718376,1268455.0447077588,1254119.9959466995,1239416.1202392152,null,null,null,null,null,"Federal Tax",null,{"$f":"AE803*$B$6-AE804","v":-12074162.871831622},-4455759.2657573745,-2107151.6434846087,-701204.55587857706,-708891.98526058195,342576.81289822992,1393471.0126793445,1384058.1608467195,1374116.1741858572,1363665.554687591,1352725.4219030081,1341313.5854730341,1329446.613525206,1317139.8971660908,1304407.7112850395,1291263.271872909,1277718.7900480037,1263785.5229707386,1249473.8218183646,1234793.1769815215,null,null,null,null,null,"Federal Tax",null,{"$f":"BF803*$B$6-BF804","v":-1164261.1195633891},-430731.98573750636,-204417.06084571269,-68829.477312512376,-69300.39876565976,32176.367732488554,133601.81560239551,132976.7833065438,132304.98412693301,131588.48191080205,130829.20921975795,130028.97434641422,129189.46793395885,128312.26922065442,127398.85193004578,126450.58982648916,125468.76195452279,124454.55757956288,123409.08084643337,122333.35517131494]
[]
[]
[{"$f":"IRR(C808:X808,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D791,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-92223262.622750685},{"$f":"D802-D805","v":18890382.991579846},11212809.96922392,8865585.4780377951,7445109.3178414814,7416095.724119721,6339462.0719112633,5260667.3040567674,5225164.2415950997,5187671.0883550448,5148264.9685532888,5107017.8058114527,5063996.5960054304,5019263.6645674706,4972876.9091004618,4924890.0281157969,4875352.7366608968,4824310.9695596043,4771807.072948236,4717879.9847518699,4662565.4047094295,{"$f":"C808*-0.3","v":27666978.786825206},null,null,null,{"$f":"IRR(AD808:AY808,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE791,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-92223262.622750685},{"$f":"AE802-AE805","v":18919370.52733019},11273729.837562274,8894619.3007095326,7455049.1036049007,7426129.7264059298,6335198.2744769249,5242105.2381746769,5206694.9860424213,5169294.1790801296,5129979.9438247476,5088824.2062065545,5045893.9643985573,5001251.546118632,4954954.8512438657,4907057.580548482,4857609.4513314199,4806656.4006567765,4754240.7768899212,4700401.5201738477,4645174.3324542958,{"$f":"AD808*-0.3","v":27666978.786825206},null,null,null,{"$f":"IRR(BE808:BZ808,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF791,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8876489.0274397507},{"$f":"BF802-BF805","v":1813003.103311813},1078079.9560910647,850074.08399494831,712513.02070165006,710741.45904457185,606765.91057515051,502597.30631377356,500245.99434366473,497718.74981084326,495023.3367120648,492167.02516004187,489156.61777936784,485998.47460870235,482698.53659198573,479262.34773683897,475695.07601393544,472001.5330670143,468186.19279930799,464253.20889848744,460206.43135875626,{"$f":"BE808*-0.3","v":2662946.708231925}]
[{"$f":"IRR(C809:X809,0.1)","v":8.7188430912646941E-2},"ROE",{"$f":"-C828","v":-10276913.300474411},{"$f":"D808-D812-D814-D823-D804","v":1365324.5613774173},732235.27985942084,708042.81153957825,681385.86506303353,652372.27134127216,621103.02942264173,587672.67185797263,552169.60939630494,514676.45615625009,475270.33635449409,434023.17361265793,391001.9638066357,346269.03236867581,299882.27690166701,251895.39591700211,202358.10446210206,151316.33736080956,98812.440749441274,44885.352553075179,-10429.227489365265,{"$f":"X808","v":27666978.786825206},null,null,null,{"$f":"IRR(AD809:AY809,0.1)","v":8.709764111222329E-2},"ROE",{"$f":"-AD828","v":-10245748.547285726},{"$f":"AE808-AE812-AE814-AE823-AE804","v":1358512.3166170176},727372.98193551973,703275.67941733869,676713.42291344423,647794.04571447335,616618.549236021,583281.4683843255,547871.21625206992,510470.40928977821,471156.17403439619,430000.43641620316,387070.19460820593,342427.77632828057,296131.08145351429,248233.81075813062,198785.68154106848,147832.63086642511,95417.007099569775,41577.750383496284,-13649.437336055562,{"$f":"AY808","v":27666978.786825206},null,null,null,{"$f":"IRR(BE809:BZ809,0.1)","v":8.6436488174155279E-2},"ROE",{"$f":"-BE828","v":-986153.2976762508},{"$f":"BF808-BF812-BF814-BF823-BF804","v":122770.50053067063},62993.108736989903,61657.260445575055,60098.211435097561,58326.649778019404,56352.612020713714,54185.518471452378,51834.206501343579,49306.961968522082,46611.548869743594,43755.237317720719,40744.829937046685,37586.686766381259,34286.748749664635,30850.559894517879,27283.288171614287,23589.74522469315,19774.404956986895,15841.421056166291,11794.643516435113,{"$f":"BZ808","v":2662946.708231925}]
[]
[]
[null,"Interest",null,{"$f":"C815*$B$7","v":2911792.101801083},2823731.9752811976,2731268.8424353176,2634182.5529471436,2532241.948984561,2425204.3148238491,2312814.798955102,2194805.8072929173,2070896.3660476236,1940791.4527400651,1804181.2937671286,1660740.6268455451,1510127.9265778828,1351984.5912968372,1185934.0892517392,1011581.0621043865,828510.38359966606,636286.17116970965,434450.74811825529,222523.55391422834,null,null,null,null,null,"Interest",null,{"$f":"AD815*$B$7","v":2902962.0883976226},2815169.0043279864,2722986.2660548682,2626194.3908680938,2524562.9219219815,2417849.879528563,2305801.185015473,2188150.0557767292,2064616.3700760482,1934906.0000903327,1798710.1116053318,1655704.4286960808,1505548.4616413673,1347884.696233918,1182337.7425560963,1008513.4411943834,825997.9247645851,634356.63251329679,433133.27564944403,221848.75094239868,null,null,null,null,null,"Interest",null,{"$f":"BE815*$B$7","v":279410.10100827104},270960.01666656852,262087.42810778093,252771.21012105394,242989.1812349906,232718.05090462405,221933.36405773918,210609.44286851009,198719.32561981954,186234.70250869446,173125.84824201313,159361.55126199772,144909.03943298155,129733.90201251456,113800.00772102425,97069.418714959407,79502.300258591305,61056.825879404816,41689.077781258995,21352.94227820589]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C827)","v":4672994.6321987947},{"$f":"-PMT($B$7,20,$C827)","v":4672994.6321987947},4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,4672994.6321987947,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD827)","v":4658823.7697903514},4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,4658823.7697903514,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE827)","v":448411.78784232115},448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115,448411.78784232115]
[null,"Sinking Fund",null,{"$f":"D813-D812","v":1761202.5303977118},1849262.6569175972,1941725.7897634772,2038812.0792516512,2140752.6832142337,2247790.3173749456,2360179.8332436928,2478188.8249058775,2602098.2661511712,2732203.1794587299,2868813.3384316661,3012254.0053532496,3162866.7056209119,3321010.0409019575,3487060.5429470558,3661413.5700944085,3844484.2485991288,4036708.4610290853,4238543.8840805395,4450471.0782845663,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE813-AE812","v":1755861.6813927288},1843654.765462365,1935837.5037354832,2032629.3789222576,2134260.8478683699,2240973.8902617884,2353022.5847748783,2470673.7140136221,2594207.3997143032,2723917.7697000187,2860113.6581850196,3003119.3410942703,3153275.3081489839,3310939.0735564334,3476486.0272342553,3650310.328595968,3832825.8450257662,4024467.1372770546,4225690.4941409072,4436975.0188479526,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF813-BF812","v":169001.68683405011},177451.77117575263,186324.35973454022,195640.57772126721,205422.60660733056,215693.7369376971,226478.42378458197,237802.34497381106,249692.46222250161,262177.08533362672,275285.93960030802,289050.23658032343,303502.74840933958,318677.88582980656,334611.78012129688,351342.36912736174,368909.48758372985,387354.96196291631,406722.71006106213,427058.84556411527]
[null,"Mortgage Balance",{"$f":"C827","v":58235842.036021657},{"$f":"C815-D814","v":56474639.505623944},54625376.84870635,52683651.058942869,50644838.979691215,48504086.296476983,46256295.979102038,43896116.145858347,41417927.320952468,38815829.0548013,36083625.87534257,33214812.536910903,30202558.531557653,27039691.825936742,23718681.785034783,20231621.242087729,16570207.671993321,12725723.423394192,8689014.9623651057,4450471.0782845663,0,null,null,null,null,null,"Mortgage Balance",{"$f":"AD827","v":58059241.76795245},{"$f":"AD815-AE814","v":56303380.08655972},54459725.321097359,52523887.817361876,50491258.438439623,48356997.590571254,46116023.700309463,43763001.115534581,41292327.40152096,38698120.001806654,35974202.232106633,33114088.573921613,30110969.232827343,26957693.924678359,23646754.851121925,20170268.823887669,16519958.495291701,12687132.650265934,8662665.5129888803,4436975.0188479731,2.0489096641540527E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE827","v":5588202.0201654211},{"$f":"BE815-BF814","v":5419200.3333313707},5241748.5621556183,5055424.2024210785,4859783.6246998115,4654361.0180924805,4438667.2811547834,4212188.8573702015,3974386.5123963905,3724694.0501738889,3462516.9648402622,3187231.0252399542,2898180.7886596308,2594678.0402502911,2276000.1544204848,1941388.3742991879,1590046.0051718261,1221136.5175880962,833781.5556251799,427058.84556411777,2.5029294192790985E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C808)/20","v":4611163.131137534},{"$f":"-($C808)/20","v":4611163.131137534},4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,4611163.131137534,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D818:D818)","v":4611163.131137534},{"$f":"SUM($D818:E818)","v":9222326.2622750681},{"$f":"SUM($D818:F818)","v":13833489.393412601},{"$f":"SUM($D818:G818)","v":18444652.524550136},{"$f":"SUM($D818:H818)","v":23055815.655687671},{"$f":"SUM($D818:I818)","v":27666978.786825206},{"$f":"SUM($D818:J818)","v":32278141.917962741},{"$f":"SUM($D818:K818)","v":36889305.049100272},{"$f":"SUM($D818:L818)","v":41500468.180237807},{"$f":"SUM($D818:M818)","v":46111631.311375342},{"$f":"SUM($D818:N818)","v":50722794.442512877},{"$f":"SUM($D818:O818)","v":55333957.573650412},{"$f":"SUM($D818:P818)","v":59945120.704787947},{"$f":"SUM($D818:Q818)","v":64556283.835925482},{"$f":"SUM($D818:R818)","v":69167446.96706301},{"$f":"SUM($D818:S818)","v":73778610.098200545},{"$f":"SUM($D818:T818)","v":78389773.22933808},{"$f":"SUM($D818:U818)","v":83000936.360475615},{"$f":"SUM($D818:V818)","v":87612099.49161315},{"$f":"SUM($D818:W818)","v":92223262.622750685},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE818:AE818)","v":5109505.3562543998},{"$f":"SUM($AE818:AF818)","v":10219010.7125088},{"$f":"SUM($AE818:AG818)","v":15328516.0687632},{"$f":"SUM($AE818:AH818)","v":20438021.425017599},{"$f":"SUM($AE818:AI818)","v":25547526.781271998},{"$f":"SUM($AE818:AJ818)","v":30657032.137526397},{"$f":"SUM($AE818:AK818)","v":35766537.493780799},{"$f":"SUM($AE818:AL818)","v":40876042.850035198},{"$f":"SUM($AE818:AM818)","v":45985548.206289597},{"$f":"SUM($AE818:AN818)","v":51095053.562543996},{"$f":"SUM($AE818:AO818)","v":56204558.918798395},{"$f":"SUM($AE818:AP818)","v":61314064.275052793},{"$f":"SUM($AE818:AQ818)","v":66423569.631307192},{"$f":"SUM($AE818:AR818)","v":71533074.987561598},{"$f":"SUM($AE818:AS818)","v":76642580.343815997},{"$f":"SUM($AE818:AT818)","v":81752085.700070396},{"$f":"SUM($AE818:AU818)","v":86861591.056324795},{"$f":"SUM($AE818:AV818)","v":91971096.412579194},{"$f":"SUM($AE818:AW818)","v":97080601.768833593},{"$f":"SUM($AE818:AX818)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF818:BF818)","v":491789.89053948614},{"$f":"SUM($BF818:BG818)","v":983579.78107897227},{"$f":"SUM($BF818:BH818)","v":1475369.6716184583},{"$f":"SUM($BF818:BI818)","v":1967159.5621579445},{"$f":"SUM($BF818:BJ818)","v":2458949.4526974307},{"$f":"SUM($BF818:BK818)","v":2950739.3432369167},{"$f":"SUM($BF818:BL818)","v":3442529.2337764027},{"$f":"SUM($BF818:BM818)","v":3934319.1243158886},{"$f":"SUM($BF818:BN818)","v":4426109.0148553746},{"$f":"SUM($BF818:BO818)","v":4917898.9053948605},{"$f":"SUM($BF818:BP818)","v":5409688.7959343465},{"$f":"SUM($BF818:BQ818)","v":5901478.6864738325},{"$f":"SUM($BF818:BR818)","v":6393268.5770133184},{"$f":"SUM($BF818:BS818)","v":6885058.4675528044},{"$f":"SUM($BF818:BT818)","v":7376848.3580922903},{"$f":"SUM($BF818:BU818)","v":7868638.2486317763},{"$f":"SUM($BF818:BV818)","v":8360428.1391712623},{"$f":"SUM($BF818:BW818)","v":8852218.0297107492},{"$f":"SUM($BF818:BX818)","v":9344007.9202502351},{"$f":"SUM($BF818:BY818)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C808-D819","v":87612099.49161315},83000936.360475615,78389773.22933808,73778610.098200545,69167446.96706301,64556283.835925475,59945120.70478794,55333957.573650412,50722794.442512877,46111631.311375342,41500468.180237807,36889305.049100272,32278141.917962737,27666978.786825202,23055815.655687675,18444652.52455014,13833489.393412605,9222326.26227507,4611163.131137535,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD808-AE819","v":87113757.266496286},82004251.910241887,76894746.553987488,71785241.197733089,66675735.841478691,61566230.485224292,56456725.128969885,51347219.772715487,46237714.416461088,41128209.060206689,36018703.70395229,30909198.347697891,25799692.991443492,20690187.635189086,15580682.278934687,10471176.922680289,5361671.5664258897,252166.21017149091,-4857339.1460829079,-9966844.5023373067,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE808-BF819","v":8384699.1369002648},7892909.2463607788,7401119.3558212928,6909329.465281806,6417539.57474232,5925749.684202834,5433959.7936633481,4942169.9031238621,4450380.0125843761,3958590.1220448902,3466800.2315054042,2975010.3409659183,2483220.4504264323,1991430.5598869463,1499640.6693474604,1007850.7788079744,516060.88826848846,24270.997729001567,-467518.89281048439,-959308.78334997036]
[null,"Prop. Tax Value",{"$f":"-C808","v":92223262.622750685},{"$f":"C821/(($C821/$X821)^(1/21))","v":87084626.69852224},{"$f":"D821/(($C821/$X821)^(1/21))","v":82232313.101338178},77650368.088576347,73323726.852495357,69238163.989209741,65380246.727510057,61737290.763750628,58297318.557596169,55049019.951509424,51981714.984501988,49085318.777885124,46350308.377569683,43767691.443897143,41328976.686058231,39026145.943891585,36851627.825271137,34798272.812405661,32859329.755203333,31028423.674414754,29299534.801574178,{"$f":"X808","v":27666978.786825206},null,null,null,null,"Prop. Tax Value",{"$f":"-AD808","v":92223262.622750685},{"$f":"AD821/(($AD821/$AY821)^(1/21))","v":87084626.69852224},{"$f":"AE821/(($AD821/$AY821)^(1/21))","v":82232313.101338178},77650368.088576347,73323726.852495357,69238163.989209741,65380246.727510057,61737290.763750628,58297318.557596169,55049019.951509424,51981714.984501988,49085318.777885124,46350308.377569683,43767691.443897143,41328976.686058231,39026145.943891585,36851627.825271137,34798272.812405661,32859329.755203333,31028423.674414754,29299534.801574178,{"$f":"AY808","v":27666978.786825206},null,null,null,null,"Prop. Tax Value",{"$f":"-BE808","v":8876489.0274397507},{"$f":"BE821/(($BE821/$BZ821)^(1/21))","v":8381895.3197327638},{"$f":"BF821/(($BE821/$BZ821)^(1/21))","v":7914860.1360037988},7473847.9285254721,7057408.7095526764,6664173.2839614367,6292848.7475228421,5942214.2360109966,5611116.9111686302,5298468.170332781,5003240.0672583152,4724461.9323714422,4461217.1813410809,4212640.3014750993,3977914.0060331044,3756266.5470995647,3546969.1781823467,3349333.7581940447,3162710.4889383204,2986485.7786624199,2820080.2246515146,{"$f":"BZ808","v":2662946.708231925}]
[null,"Tax Dep",null,{"$f":"($C644*0.95)*-D$4","v":17284464.455850314},27655143.129360501,16593085.877616299,9955851.52656978,9955851.52656978,4977925.76328489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD808*0.95)*-D$4","v":17522419.898322631},28035871.837316208,16821523.102389727,10092913.861433834,10092913.861433834,5046456.9307169169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE808*0.95)*-D$4","v":1686532.9152135525},2698452.664341684,1619071.5986050104,971442.95916300616,971442.95916300616,485721.47958150308]
[null,"After Tax Dep. Value",null,{"$f":"D822*$B$6","v":3629737.5357285659},5807580.0571657047,3484548.0342994225,2090728.8205796536,2090728.8205796536,1045364.4102898268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE822*$B$6","v":3679708.1786477524},5887533.0858364031,3532519.8515018425,2119511.910901105,2119511.910901105,1059755.9554505525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF822*$B$6","v":354171.91219484602},566675.05951175361,340005.03570705216,204003.02142423129,204003.02142423129,102001.51071211565]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D823:I823)","v":15091510.779455479},{"$f":"C825/C829","v":0.16364104186151981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE823:AJ823)","v":15299275.800713373},{"$f":"AD825/AD829","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF823:BK823)","v":1472555.2958186618},{"$f":"BE825/BE829","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D804:W804)","v":8618996.5067991279},{"$f":"C826/C829","v":9.3457943925233627E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE804:AX804)","v":8618996.5067991279},{"$f":"AD826/AD829","v":9.3457943925233627E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF804:BY804)","v":829578.41377941601},{"$f":"BE826/BE829","v":9.3457943925233655E-2}]
[0.85,"Debt",{"$f":"(C829-C825-C826)*$A827","v":58235842.036021657},{"$f":"C827/C829","v":0.63146586208125954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD829-AD825-AD826)*$A827","v":58059241.76795245},{"$f":"AD827/AD829","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE829-BE825-BE826)*$A827","v":5588202.0201654211},{"$f":"BE827/BE829","v":0.62955094101853781}]
[0.15,"Equity",{"$f":"(C829-C825-C826)*$A828","v":10276913.300474411},{"$f":"C828/C829","v":0.11143515213198697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD829-AD825-AD826)*$A828","v":10245748.547285726},{"$f":"AD828/AD829","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE829-BE825-BE826)*$A828","v":986153.2976762508},{"$f":"BE828/BE829","v":0.11109722488562433}]
[null,"Total",{"$f":"-C808","v":92223262.622750685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD808","v":92223262.622750685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE808","v":8876489.0274397507}]
[null,"Check",{"$f":"SUM(C825:C828)-C829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD825:AD828)-AD829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE825:BE828)-BE829","v":0}]
[null,"2042 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,"2042 Southern NW 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,"2042 Small Solar"]
[null,"Year",null,2042,{"$f":"D832+1","v":2043},{"$f":"E832+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,null,null,null,null,"Year",null,2042,{"$f":"AE832+1","v":2043},{"$f":"AF832+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,null,null,null,null,"Year",null,2042,{"$f":"BF832+1","v":2043},{"$f":"BG832+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D832-$D$12)","v":251123.02300449664},{"$f":"D833*(1-'Resource Options'!$AA$22)","v":249867.40788947415},{"$f":"E833*(1-'Resource Options'!$AA$22)","v":248618.07085002679},{"$f":"F833*(1-'Resource Options'!$AA$22)","v":247374.98049577666},{"$f":"G833*(1-'Resource Options'!$AA$22)","v":246138.10559329778},{"$f":"H833*(1-'Resource Options'!$AA$22)","v":244907.4150653313},{"$f":"I833*(1-'Resource Options'!$AA$22)","v":243682.87799000464},{"$f":"J833*(1-'Resource Options'!$AA$22)","v":242464.46360005462},{"$f":"K833*(1-'Resource Options'!$AA$22)","v":241252.14128205433},{"$f":"L833*(1-'Resource Options'!$AA$22)","v":240045.88057564406},{"$f":"M833*(1-'Resource Options'!$AA$22)","v":238845.65117276582},{"$f":"N833*(1-'Resource Options'!$AA$22)","v":237651.422916902},{"$f":"O833*(1-'Resource Options'!$AA$22)","v":236463.1658023175},{"$f":"P833*(1-'Resource Options'!$AA$22)","v":235280.84997330591},{"$f":"Q833*(1-'Resource Options'!$AA$22)","v":234104.44572343939},{"$f":"R833*(1-'Resource Options'!$AA$22)","v":232933.9234948222},{"$f":"S833*(1-'Resource Options'!$AA$22)","v":231769.25387734809},{"$f":"T833*(1-'Resource Options'!$AA$22)","v":230610.40760796136},{"$f":"U833*(1-'Resource Options'!$AA$22)","v":229457.35556992155},{"$f":"V833*(1-'Resource Options'!$AA$22)","v":228310.06879207195},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D832-$D$12)","v":279025.58111610741},{"$f":"AE833*(1-'Resource Options'!$AA$22)","v":277630.45321052684},{"$f":"AF833*(1-'Resource Options'!$AA$22)","v":276242.30094447423},{"$f":"AG833*(1-'Resource Options'!$AA$22)","v":274861.08943975187},{"$f":"AH833*(1-'Resource Options'!$AA$22)","v":273486.78399255313},{"$f":"AI833*(1-'Resource Options'!$AA$22)","v":272119.35007259034},{"$f":"AJ833*(1-'Resource Options'!$AA$22)","v":270758.75332222739},{"$f":"AK833*(1-'Resource Options'!$AA$22)","v":269404.95955561625},{"$f":"AL833*(1-'Resource Options'!$AA$22)","v":268057.93475783814},{"$f":"AM833*(1-'Resource Options'!$AA$22)","v":266717.64508404897},{"$f":"AN833*(1-'Resource Options'!$AA$22)","v":265384.0568586287},{"$f":"AO833*(1-'Resource Options'!$AA$22)","v":264057.13657433557},{"$f":"AP833*(1-'Resource Options'!$AA$22)","v":262736.85089146387},{"$f":"AQ833*(1-'Resource Options'!$AA$22)","v":261423.16663700654},{"$f":"AR833*(1-'Resource Options'!$AA$22)","v":260116.0508038215},{"$f":"AS833*(1-'Resource Options'!$AA$22)","v":258815.47054980238},{"$f":"AT833*(1-'Resource Options'!$AA$22)","v":257521.39319705337},{"$f":"AU833*(1-'Resource Options'!$AA$22)","v":256233.78623106811},{"$f":"AV833*(1-'Resource Options'!$AA$22)","v":254952.61729991276},{"$f":"AW833*(1-'Resource Options'!$AA$22)","v":253677.8542134132},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D832-$D$12)","v":11626.065879837808},{"$f":"BF833*(1-'Resource Options'!$AA$22)","v":11567.935550438619},{"$f":"BG833*(1-'Resource Options'!$AA$22)","v":11510.095872686425},{"$f":"BH833*(1-'Resource Options'!$AA$22)","v":11452.545393322993},{"$f":"BI833*(1-'Resource Options'!$AA$22)","v":11395.282666356377},{"$f":"BJ833*(1-'Resource Options'!$AA$22)","v":11338.306253024595},{"$f":"BK833*(1-'Resource Options'!$AA$22)","v":11281.614721759472},{"$f":"BL833*(1-'Resource Options'!$AA$22)","v":11225.206648150674},{"$f":"BM833*(1-'Resource Options'!$AA$22)","v":11169.080614909921},{"$f":"BN833*(1-'Resource Options'!$AA$22)","v":11113.235211835372},{"$f":"BO833*(1-'Resource Options'!$AA$22)","v":11057.669035776195},{"$f":"BP833*(1-'Resource Options'!$AA$22)","v":11002.380690597314},{"$f":"BQ833*(1-'Resource Options'!$AA$22)","v":10947.368787144327},{"$f":"BR833*(1-'Resource Options'!$AA$22)","v":10892.631943208606},{"$f":"BS833*(1-'Resource Options'!$AA$22)","v":10838.168783492563},{"$f":"BT833*(1-'Resource Options'!$AA$22)","v":10783.977939575101},{"$f":"BU833*(1-'Resource Options'!$AA$22)","v":10730.058049877225},{"$f":"BV833*(1-'Resource Options'!$AA$22)","v":10676.407759627838},{"$f":"BW833*(1-'Resource Options'!$AA$22)","v":10623.025720829699},{"$f":"BX833*(1-'Resource Options'!$AA$22)","v":10569.910592225551}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M53","v":37.813660643185301},{"$f":"D834","v":37.813660643185301},{"$f":"E834","v":37.813660643185301},37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,37.813660643185301,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P53","v":33.832125484248557},{"$f":"AE834","v":33.832125484248557},{"$f":"AF834","v":33.832125484248557},33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,33.832125484248557,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S53","v":73.336415449033467},{"$f":"BF834","v":73.336415449033467},{"$f":"BG834","v":73.336415449033467},73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467,73.336415449033467]
[null,"Revenue",null,{"$f":"D834*D833","v":9495880.7715828512},9448401.3677249365,9401159.360886313,9354153.5640818812,9307382.7962614726,9260845.8822801653,9214541.6528687645,9168468.944604421,9122626.5998813976,9077013.4668819904,9031628.3995475806,8986470.2575498428,8941537.9062620942,8896830.2167307828,8852346.065647129,8808084.3353188951,8764043.9136423003,8720223.6940740887,8676622.5756037179,8633239.4627256989,null,null,null,null,null,"Revenue",null,{"$f":"AE834*AE833","v":9440028.4736355208},9392828.331267342,9345864.1896110065,9299134.8686629515,9252639.1943196375,9206375.9983480386,9160344.1183562987,9114542.397764517,9068969.6857756935,9023624.8373468146,8978506.7131600808,8933614.1795942802,8888946.108696308,8844501.3781528268,8800278.8712620623,8756277.476905752,8712496.0895212218,8668933.6090736166,8625588.9410282485,8582460.9963231068,null,null,null,null,null,"Revenue",null,{"$f":"BF834*BF833","v":852613.99740161828},848350.92741461017,844109.17277753702,839888.62691364938,835689.1837790811,831510.73786018568,827353.18417088466,823216.41825003026,819100.33615878015,815004.83447798633,810929.81030559633,806875.16125406837,802840.78544779797,798826.58152055903,794832.44861295633,790858.28636989149,786903.99493804201,782969.47496335185,779054.62758853496,775159.35445059242]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(E832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(F832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(G832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(H832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(I832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(J832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(K832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(L832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(M832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(N832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(O832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(P832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(Q832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(R832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(S832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(T832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},{"$f":"HLOOKUP(U832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2272982.0066623492},{"$f":"HLOOKUP(V832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2318441.6467955965},{"$f":"HLOOKUP(W832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2364810.4797315085},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1623278.6543146749},{"$f":"HLOOKUP(AF832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AG832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AH832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AI832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AJ832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AK832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AL832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AM832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AN832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AO832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(AP832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(AQ832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(AR832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(AS832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(AT832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(AU832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},{"$f":"HLOOKUP(AV832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2272982.0066623492},{"$f":"HLOOKUP(AW832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2318441.6467955965},{"$f":"HLOOKUP(AX832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2364810.4797315085},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":108218.57695431165},{"$f":"HLOOKUP(BG832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BH832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BI832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BJ832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BK832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BL832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BM832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BN832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BO832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BP832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912},{"$f":"HLOOKUP(BQ832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":134556.19827602073},{"$f":"HLOOKUP(BR832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":137247.32224154111},{"$f":"HLOOKUP(BS832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":139992.26868637194},{"$f":"HLOOKUP(BT832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":142792.11406009941},{"$f":"HLOOKUP(BU832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":145647.95634130138},{"$f":"HLOOKUP(BV832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":148560.91546812741},{"$f":"HLOOKUP(BW832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":151532.13377748994},{"$f":"HLOOKUP(BX832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":154562.77645303975},{"$f":"HLOOKUP(BY832,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":157654.03198210054}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D833","v":0},{"$f":"HLOOKUP(E832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E833","v":0},{"$f":"HLOOKUP(F832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F833","v":0},{"$f":"HLOOKUP(G832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G833","v":0},{"$f":"HLOOKUP(H832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H833","v":0},{"$f":"HLOOKUP(I832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I833","v":0},{"$f":"HLOOKUP(J832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J833","v":0},{"$f":"HLOOKUP(K832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K833","v":0},{"$f":"HLOOKUP(L832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L833","v":0},{"$f":"HLOOKUP(M832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M833","v":0},{"$f":"HLOOKUP(N832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N833","v":0},{"$f":"HLOOKUP(O832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O833","v":0},{"$f":"HLOOKUP(P832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P833","v":0},{"$f":"HLOOKUP(Q832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q833","v":0},{"$f":"HLOOKUP(R832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R833","v":0},{"$f":"HLOOKUP(S832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S833","v":0},{"$f":"HLOOKUP(T832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T833","v":0},{"$f":"HLOOKUP(U832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U833","v":0},{"$f":"HLOOKUP(V832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V833","v":0},{"$f":"HLOOKUP(W832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W833","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE833","v":0},{"$f":"HLOOKUP(AF832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF833","v":0},{"$f":"HLOOKUP(AG832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG833","v":0},{"$f":"HLOOKUP(AH832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH833","v":0},{"$f":"HLOOKUP(AI832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI833","v":0},{"$f":"HLOOKUP(AJ832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ833","v":0},{"$f":"HLOOKUP(AK832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK833","v":0},{"$f":"HLOOKUP(AL832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL833","v":0},{"$f":"HLOOKUP(AM832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM833","v":0},{"$f":"HLOOKUP(AN832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN833","v":0},{"$f":"HLOOKUP(AO832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO833","v":0},{"$f":"HLOOKUP(AP832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP833","v":0},{"$f":"HLOOKUP(AQ832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ833","v":0},{"$f":"HLOOKUP(AR832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR833","v":0},{"$f":"HLOOKUP(AS832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS833","v":0},{"$f":"HLOOKUP(AT832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT833","v":0},{"$f":"HLOOKUP(AU832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU833","v":0},{"$f":"HLOOKUP(AV832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV833","v":0},{"$f":"HLOOKUP(AW832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW833","v":0},{"$f":"HLOOKUP(AX832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX833","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF833","v":0},{"$f":"HLOOKUP(BG832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG833","v":0},{"$f":"HLOOKUP(BH832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH833","v":0},{"$f":"HLOOKUP(BI832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI833","v":0},{"$f":"HLOOKUP(BJ832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ833","v":0},{"$f":"HLOOKUP(BK832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK833","v":0},{"$f":"HLOOKUP(BL832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL833","v":0},{"$f":"HLOOKUP(BM832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM833","v":0},{"$f":"HLOOKUP(BN832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN833","v":0},{"$f":"HLOOKUP(BO832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO833","v":0},{"$f":"HLOOKUP(BP832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP833","v":0},{"$f":"HLOOKUP(BQ832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ833","v":0},{"$f":"HLOOKUP(BR832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR833","v":0},{"$f":"HLOOKUP(BS832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS833","v":0},{"$f":"HLOOKUP(BT832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT833","v":0},{"$f":"HLOOKUP(BU832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU833","v":0},{"$f":"HLOOKUP(BV832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV833","v":0},{"$f":"HLOOKUP(BW832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW833","v":0},{"$f":"HLOOKUP(BX832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX833","v":0},{"$f":"HLOOKUP(BY832,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY833","v":0}]
[null,"B&O Tax",null,{"$f":"D835*0.00275","v":26113.67212185284},{"$f":"E835*0.00275","v":25983.103761243572},25853.188242437358,25723.922301225171,25595.302689719047,25467.326176270453,25339.9895453891,25213.289597662155,25087.223149673842,24961.787033925473,24836.978098755844,24712.793208262065,24589.229242220757,24466.283096009651,24343.951680529604,24222.231922126961,24101.120762516326,23980.615158703742,23860.712082910224,23741.408522495673,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF835*0.00275","v":2344.68849285445},{"$f":"BG835*0.00275","v":2332.965050390178},2321.3002251382268,2309.6937240125358,2298.1452553924728,2286.6545291155103,2275.2212564699325,2263.8451501875829,2252.5259244366453,2241.2632948144624,2230.0569783403898,2218.9066934486877,2207.8121599814444,2196.7730991815374,2185.7892336856298,2174.8602875172014,2163.9859860796155,2153.1660561492176,2142.4002258684709,2131.6882247391291]
[null,"Property Tax",null,{"$f":"C862*$B$8","v":927507.79684952809},{"$f":"D862*$B$8","v":875827.50763237791},827026.81932277849,780945.28194043017,737431.38570091641,696342.06287228037,657542.21738791431,620904.2806691929,586307.79219745635,553639.00345632073,522790.50394213351,493660.86801294639,466154.32141489396,440180.42638956243,415653.784327025,392493.7549869066,370624.19136431703,349973.18932892638,330472.85121403111,312059.06257832417,null,null,null,null,null,"Property Tax",null,{"$f":"AD862*$B$8","v":927507.79684952809},{"$f":"AE862*$B$8","v":875827.50763237791},827026.81932277849,780945.28194043017,737431.38570091641,696342.06287228037,657542.21738791431,620904.2806691929,586307.79219745635,553639.00345632073,522790.50394213351,493660.86801294639,466154.32141489396,440180.42638956243,415653.784327025,392493.7549869066,370624.19136431703,349973.18932892638,330472.85121403111,312059.06257832417,null,null,null,null,null,"Property Tax",null,{"$f":"BE862*$B$8","v":89272.625446767066},{"$f":"BF862*$B$8","v":84298.397609616353},79601.331359817399,75165.983386766384,70977.770873713191,67022.923551456974,63288.438423586733,59762.037014409798,56432.124999005151,53287.754082670843,50318.586004430326,47514.858546246069,44867.353436183519,42367.366039995366,40006.676741476134,37777.523917489743,35672.578418815494,33684.91947290914,31808.011929350472,30035.684773163684]
[null,"Total Operating Costs",null,{"$f":"SUM(D837:D840)","v":2576900.1232860559},2557554.8387945895,2541739.1195142032,2529305.4984296225,2520115.7084623622,2514040.1895217123,2510957.6234159279,2510754.4950791323,2513324.6786556523,2518569.047064939,2526395.1037470764,2536716.6353615192,2549453.3842802318,2564530.739781152,2581879.4469090453,2601435.3320285538,2623139.0441487445,2646935.811149979,2672775.210092538,2700610.9508323283,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE837:AE840)","v":2550786.4511642028},2531571.7350333459,2515885.9312717658,2503581.5761283971,2494520.4057726432,2488572.8633454414,2485617.6338705388,2485541.2054814701,2488237.4555059788,2493607.2600310137,2501558.1256483202,2512003.8421532572,2524864.1550380113,2540064.4566851421,2557535.4952285159,2577213.100106427,2599037.9233862283,2622955.1959912758,2648914.4980096277,2676869.5423098328,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF837:BF840)","v":199835.89089393316},197014.31115340441,194513.23904822147,192318.09672331007,190415.18413388744,188791.63144544989,187435.35411223158,186335.01048541584,185479.96181067664,184860.23448246485,184466.48442984984,184289.9635157155,184322.48783770605,184556.40782554884,184984.58003526117,185600.34054630832,186397.47987302253,187370.2193065483,188513.1886082587,189821.40498000337]
[]
[null,"EBITDA",null,{"$f":"D835-D841","v":6918980.6482967958},{"$f":"E835-E841","v":6890846.5289303474},6859420.2413721103,6824848.0656522587,6787267.0877991104,6746805.6927584531,6703584.0294528361,6657714.4495252892,6609301.9212257452,6558444.4198170509,6505233.2958005043,6449753.6221883241,6392084.5219818624,6332299.4769496303,6270466.6187380832,6206649.0032903412,6140904.8694935553,6073287.8829241097,6003847.3655111799,5932628.5118933711,null,null,null,null,null,"EBITDA",null,{"$f":"AE835-AE841","v":6889242.022471318},{"$f":"AF835-AF841","v":6861256.5962339956},6829978.2583392411,6795553.2925345544,6758118.7885469943,6717803.1350025972,6674726.4844857603,6629001.1922830474,6580732.2302697152,6530017.5773158008,6476948.5875117611,6421610.3374410234,6364081.9536582967,6304436.9214676842,6242743.3760335464,6179064.3767993245,6113458.1661349935,6045978.4130823407,5976674.4430186208,5905591.4540132741,null,null,null,null,null,"EBITDA",null,{"$f":"BF835-BF841","v":652778.10650768515},{"$f":"BG835-BG841","v":651336.61626120575},649595.93372931553,647570.53019033931,645273.99964519369,642719.10641473578,639917.83005865314,636881.40776461444,633620.37434810353,630144.59999552148,626463.32587574655,622585.19773835293,618518.29761009198,614270.17369501013,609847.86857769522,605257.94582358317,600506.51506501948,595599.25565680349,590541.43898027623,585337.94947058905]
[null,"Before Tax Earnings",null,{"$f":"D843-D863-D853","v":-13341870.686606333},{"$f":"E843-E845-E863","v":-20837859.281154253},-9777803.2446786501,-3157486.0259781964,-3195067.0038313447,1755638.6469432255,6703584.0294528361,6657714.4495252892,6609301.9212257452,6558444.4198170509,6505233.2958005043,6449753.6221883241,6392084.5219818624,6332299.4769496303,6270466.6187380832,6206649.0032903412,6140904.8694935553,6073287.8829241097,6003847.3655111799,5932628.5118933711,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE843-AE863-AE853","v":-13652973.149212975},{"$f":"AF843-AF845-AF863","v":-21334980.427991658},-10087763.956196152,-3355092.0361866802,-3392526.5401742402,1642480.4706419799,6674726.4844857603,6629001.1922830474,6580732.2302697152,6530017.5773158008,6476948.5875117611,6421610.3374410234,6364081.9536582967,6304436.9214676842,6242743.3760335464,6179064.3767993245,6113458.1661349935,6045978.4130823407,5976674.4430186208,5905591.4540132741,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF843-BF863-BF853","v":-1324410.1037669275},{"$f":"BG843-BG845-BG863","v":-2062551.1973205134},-978736.75441971573,-329429.08269907942,-331725.61324422504,154219.29997002642,639917.83005865314,636881.40776461444,633620.37434810353,630144.59999552148,626463.32587574655,622585.19773835293,618518.29761009198,614270.17369501013,609847.86857769522,605257.94582358317,600506.51506501948,595599.25565680349,590541.43898027623,585337.94947058905]
[null,"ITC",null,{"$f":"-C849*0.1","v":9275077.9684952814},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD849*0.1","v":9275077.9684952814},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE849*0.1","v":892726.25446767069},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D844*$B$6-D845","v":-12076870.81268261},-4375950.4490423929,-2053338.6813825164,-663072.06545542122,-670964.07080458233,368684.11585807736,1407752.6461850954,1398120.0344003106,1387953.4034574064,1377273.3281615807,1366098.9921181058,1354448.260659548,1342337.749616191,1329782.8901594223,1316797.9899349974,1303396.2906909715,1289590.0225936465,1275390.4554140631,1260807.9467573478,1245851.9874976079,null,null,null,null,null,"Federal Tax",null,{"$f":"AE844*$B$6-AE845","v":-12142202.329830006},-4480345.8898782479,-2118430.4308011918,-704569.32759920286,-712430.57343659038,344920.89883481577,1401692.5617420096,1392090.2503794399,1381953.7683566401,1371303.6912363181,1360159.2033774697,1348538.1708626149,1336457.2102682423,1323931.7535082137,1310976.1089670446,1297603.5191278581,1283826.2148883487,1269655.4667472916,1255101.6330339103,1240174.2053427876,null,null,null,null,null,"Federal Tax",null,{"$f":"BF844*$B$6-BF845","v":-1170852.3762587255},-433135.7514373078,-205534.7184281403,-69180.107366806682,-69662.378781287262,32386.052993705547,134382.74431231717,133745.09563056903,133060.27861310175,132330.36599905952,131557.29843390678,130742.89152505412,129888.84249811931,128996.73647595213,128068.05240131599,127104.16862295246,126106.36816365409,125075.84368792873,124013.702185858,122920.96938882369]
[]
[]
[{"$f":"IRR(C849:X849,0.1)","v":6.0000057139175889E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D832,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-92750779.68495281},{"$f":"D843-D846","v":18995851.460979406},11266796.97797274,8912758.9227546267,7487920.1311076796,7458231.1586036924,6378121.576900376,5295831.3832677407,5259594.4151249789,5221348.5177683383,5181171.0916554704,5139134.3036823981,5095305.3615287766,5049746.7723656716,5002516.5867902078,4953668.6288030855,4903252.7125993697,4851314.846899909,4797897.4275100464,4743039.4187538326,4686776.5243957629,{"$f":"C849*-0.3","v":27825233.905485842},null,null,null,{"$f":"IRR(AD849:AY849,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE832,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-92750779.68495281},{"$f":"AE843-AE846","v":19031444.352301322},11341602.486112244,8948408.6891404334,7500122.6201337576,7470549.3619835842,6372882.2361677811,5273033.9227437507,5236910.9419036079,5198778.4619130753,5158713.8860794827,5116789.3841342917,5073072.1665784083,5027624.7433900544,4980505.1679594703,4931767.267066502,4881460.8576714667,4829631.9512466453,4776322.9463350493,4721572.8099847101,4665417.2486704867,{"$f":"AD849*-0.3","v":27825233.905485842},null,null,null,{"$f":"IRR(BE849:BZ849,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF832,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8927262.5446767062},{"$f":"BF843-BF846","v":1823630.4827664108},1084472.3676985134,855130.6521574558,716750.63755714602,714936.37842648092,610333.05342103029,505535.08574633597,503136.31213404541,500560.09573500179,497814.23399646196,494906.0274418398,491842.30621329881,488629.45511197264,485273.43721905799,481779.81617637922,478153.77720063069,474400.14690136537,470523.41196887475,466527.73679441825,462416.98008176533,{"$f":"BE849*-0.3","v":2678178.763403012}]
[{"$f":"IRR(C850:X850,0.1)","v":8.7240135628759541E-2},"ROE",{"$f":"-C869","v":-10342624.248000892},{"$f":"D849-D853-D855-D864-D845","v":1378506.9295728244},740894.83251727838,716068.0653462708,688756.04652758851,659067.0740236009,627102.57194148272,592957.4579300452,556720.48978728335,518474.59243064281,478297.16631777491,436260.37834470253,392431.43619108107,346872.84702797607,299642.66145251226,250794.70346539002,200378.78726167418,148440.92156221345,95023.502172350883,40165.493416137062,-16097.400941932574,{"$f":"X849","v":27825233.905485842},null,null,null,{"$f":"IRR(AD850:AY850,0.1)","v":8.7128979475147972E-2},"ROE",{"$f":"-AD869","v":-10304354.228976199},{"$f":"AE849-AE853-AE855-AE864-AE845","v":1370138.0326228719},734920.46927130688,710210.58233444905,683014.85934874741,653441.60119857406,621592.23489850038,587561.68099019956,551438.70015005674,513306.22015952412,473241.64432593156,431317.14238074049,387599.92482485715,342152.50163650326,295032.92620591912,246295.02531295083,195988.61591791548,144159.70949309412,90850.704581498168,36100.56823115889,-20054.993083064444,{"$f":"AY849","v":27825233.905485842},null,null,null,{"$f":"IRR(BE850:BZ850,0.1)","v":8.6457145731382523E-2},"ROE",{"$f":"-BE869","v":-991794.09453895921},{"$f":"BF849-BF853-BF855-BF864-BF845","v":123729.74949736008},63579.223577573197,62204.084377379972,60604.015581588843,58789.756450923742,56771.390798862063,54558.382477556705,52159.608865266142,49583.392466222518,46837.530727682693,43929.324173060537,40865.602944519487,37652.751843193313,34296.733950278722,30803.112907599949,27177.073931851424,23423.443632586102,19546.708700095478,15551.033525638981,11440.276812986122,{"$f":"BZ849","v":2678178.763403012}]
[]
[]
[null,"Interest",null,{"$f":"C856*$B$7","v":2930410.203600253},2841787.0175133809,2748732.6721221651,2651025.6094613886,2548433.1936675734,2440711.1570840674,2327603.0186713859,2208839.4733380708,2084137.7507380892,1953200.9420081088,1815717.2928416294,1671359.461216826,1519783.7380107827,1360629.2286444372,1193516.9938097743,1018049.1472333781,833807.90832816239,640354.60747768567,437228.64158468507,223946.37739703455,null,null,null,null,null,"Interest",null,{"$f":"AD856*$B$7","v":2919567.0315432567},2831271.7710327418,2738561.7474967013,2641216.2227838589,2539003.4218353741,2431679.9808394653,2318990.3677937607,2200666.2740957714,2076425.9757128824,1945973.662410849,1808998.733443714,1665175.0580282221,1514160.1988419555,1355594.5966963759,1189100.7144435169,1014282.1380780153,830722.63289423846,637985.15245127294,435610.79798615893,223117.72579778932,null,null,null,null,null,"Interest",null,{"$f":"BE856*$B$7","v":281008.32678603841},272509.90796190139,263586.56819655746,254217.06144294637,244379.07935165474,234049.19815579854,223202.82290014951,211814.12888171803,199856.00016236497,187299.96500704426,174116.12809395749,160273.09933521642,145737.91913853827,130475.9799320262,114450.94376518855,97624.655790009012,79957.053416070514,61406.070923435072,41927.539306167862,21475.081108037295]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C868)","v":4702873.9253376955},{"$f":"-PMT($B$7,20,$C868)","v":4702873.9253376955},4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,4702873.9253376955,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD868)","v":4685472.2417535512},4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,4685472.2417535512,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE868)","v":450976.70326877927},450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927,450976.70326877927]
[null,"Sinking Fund",null,{"$f":"D854-D853","v":1772463.7217374425},1861086.9078243147,1954141.2532155304,2051848.315876307,2154440.7316701221,2262162.7682536282,2375270.9066663096,2494034.4519996247,2618736.1745996065,2749672.9833295867,2887156.6324960664,3031514.4641208695,3183090.1873269128,3342244.6966932584,3509356.931527921,3684824.7781043174,3869066.017009533,4062519.3178600101,4265645.2837530104,4478927.5479406612,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE854-AE853","v":1765905.2102102945},1854200.4707208094,1946910.4942568499,2044256.0189696923,2146468.8199181771,2253792.2609140859,2366481.8739597904,2484805.9676577798,2609046.2660406688,2739498.5793427024,2876473.5083098374,3020297.1837253291,3171312.0429115957,3329877.6450571753,3496371.5273100343,3671190.1036755359,3854749.6088593127,4047487.0893022781,4249861.4437673921,4462354.515955762,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF854-BF853","v":169968.37648274086},178466.79530687787,187390.1350722218,196759.64182583289,206597.62391712453,216927.50511298073,227773.88036862976,239162.57438706124,251120.70310641429,263676.73826173501,276860.57517482177,290703.60393356287,305238.78413024102,320500.72333675309,336525.7595035907,353352.04747877026,371019.64985270874,389570.63234534417,409049.1639626114,429501.62216074194]
[null,"Mortgage Balance",{"$f":"C868","v":58608204.072005056},{"$f":"C856-D855","v":56835740.350267611},54974653.442443296,53020512.189227767,50968663.873351462,48814223.141681343,46552060.373427719,44176789.46676141,41682755.014761783,39064018.840162173,36314345.856832586,33427189.22433652,30395674.760215651,27212584.572888739,23870339.876195483,20360982.944667563,16676158.166563246,12807092.149553712,8744572.8316937014,4478927.547940691,2.9802322387695313E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD868","v":58391340.630865127},{"$f":"AD856-AE855","v":56625435.420654833},54771234.949934021,52824324.455677174,50780068.436707482,48633599.616789304,46379807.355875216,44013325.481915429,41528519.514257647,38919473.248216979,36179974.668874279,33303501.160564441,30283203.97683911,27111891.933927514,23782014.288870338,20285642.761560306,16614452.657884769,12759703.049025457,8712215.9597231783,4462354.5159557862,2.4214386940002441E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE868","v":5620166.5357207684},{"$f":"BE856-BF855","v":5450198.1592380274},5271731.3639311492,5084341.2288589273,4887581.5870330948,4680983.9631159706,4464056.4580029901,4236282.5776343606,3997120.0032472992,3745999.3001408847,3482322.5618791496,3205461.9867043281,2914758.3827707651,2609519.5986405239,2289018.8753037709,1952493.1158001802,1599141.0683214101,1228121.4184687014,838550.78612335725,429501.62216074584,3.8999132812023163E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C849)/20","v":4637538.9842476407},{"$f":"-($C849)/20","v":4637538.9842476407},4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,4637538.9842476407,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D859:D859)","v":4637538.9842476407},{"$f":"SUM($D859:E859)","v":9275077.9684952814},{"$f":"SUM($D859:F859)","v":13912616.952742923},{"$f":"SUM($D859:G859)","v":18550155.936990563},{"$f":"SUM($D859:H859)","v":23187694.921238203},{"$f":"SUM($D859:I859)","v":27825233.905485842},{"$f":"SUM($D859:J859)","v":32462772.889733482},{"$f":"SUM($D859:K859)","v":37100311.873981126},{"$f":"SUM($D859:L859)","v":41737850.858228765},{"$f":"SUM($D859:M859)","v":46375389.842476405},{"$f":"SUM($D859:N859)","v":51012928.826724045},{"$f":"SUM($D859:O859)","v":55650467.810971685},{"$f":"SUM($D859:P859)","v":60288006.795219325},{"$f":"SUM($D859:Q859)","v":64925545.779466964},{"$f":"SUM($D859:R859)","v":69563084.763714612},{"$f":"SUM($D859:S859)","v":74200623.747962251},{"$f":"SUM($D859:T859)","v":78838162.732209891},{"$f":"SUM($D859:U859)","v":83475701.716457531},{"$f":"SUM($D859:V859)","v":88113240.700705171},{"$f":"SUM($D859:W859)","v":92750779.68495281},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE859:AE859)","v":5109505.3562543998},{"$f":"SUM($AE859:AF859)","v":10219010.7125088},{"$f":"SUM($AE859:AG859)","v":15328516.0687632},{"$f":"SUM($AE859:AH859)","v":20438021.425017599},{"$f":"SUM($AE859:AI859)","v":25547526.781271998},{"$f":"SUM($AE859:AJ859)","v":30657032.137526397},{"$f":"SUM($AE859:AK859)","v":35766537.493780799},{"$f":"SUM($AE859:AL859)","v":40876042.850035198},{"$f":"SUM($AE859:AM859)","v":45985548.206289597},{"$f":"SUM($AE859:AN859)","v":51095053.562543996},{"$f":"SUM($AE859:AO859)","v":56204558.918798395},{"$f":"SUM($AE859:AP859)","v":61314064.275052793},{"$f":"SUM($AE859:AQ859)","v":66423569.631307192},{"$f":"SUM($AE859:AR859)","v":71533074.987561598},{"$f":"SUM($AE859:AS859)","v":76642580.343815997},{"$f":"SUM($AE859:AT859)","v":81752085.700070396},{"$f":"SUM($AE859:AU859)","v":86861591.056324795},{"$f":"SUM($AE859:AV859)","v":91971096.412579194},{"$f":"SUM($AE859:AW859)","v":97080601.768833593},{"$f":"SUM($AE859:AX859)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF859:BF859)","v":491789.89053948614},{"$f":"SUM($BF859:BG859)","v":983579.78107897227},{"$f":"SUM($BF859:BH859)","v":1475369.6716184583},{"$f":"SUM($BF859:BI859)","v":1967159.5621579445},{"$f":"SUM($BF859:BJ859)","v":2458949.4526974307},{"$f":"SUM($BF859:BK859)","v":2950739.3432369167},{"$f":"SUM($BF859:BL859)","v":3442529.2337764027},{"$f":"SUM($BF859:BM859)","v":3934319.1243158886},{"$f":"SUM($BF859:BN859)","v":4426109.0148553746},{"$f":"SUM($BF859:BO859)","v":4917898.9053948605},{"$f":"SUM($BF859:BP859)","v":5409688.7959343465},{"$f":"SUM($BF859:BQ859)","v":5901478.6864738325},{"$f":"SUM($BF859:BR859)","v":6393268.5770133184},{"$f":"SUM($BF859:BS859)","v":6885058.4675528044},{"$f":"SUM($BF859:BT859)","v":7376848.3580922903},{"$f":"SUM($BF859:BU859)","v":7868638.2486317763},{"$f":"SUM($BF859:BV859)","v":8360428.1391712623},{"$f":"SUM($BF859:BW859)","v":8852218.0297107492},{"$f":"SUM($BF859:BX859)","v":9344007.9202502351},{"$f":"SUM($BF859:BY859)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C849-D860","v":88113240.700705171},83475701.716457531,78838162.732209891,74200623.747962251,69563084.763714612,64925545.779466972,60288006.795219332,55650467.810971685,51012928.826724045,46375389.842476405,41737850.858228765,37100311.873981126,32462772.889733486,27825233.905485846,23187694.921238199,18550155.936990559,13912616.952742919,9275077.9684952796,4637538.9842476398,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD849-AE860","v":87641274.328698412},82531768.972444013,77422263.616189614,72312758.259935215,67203252.903680816,62093747.547426417,56984242.191172011,51874736.834917612,46765231.478663214,41655726.122408815,36546220.766154416,31436715.409900017,26327210.053645618,21217704.697391212,16108199.341136813,10998693.984882414,5889188.6286280155,779683.2723736167,-4329822.0838807821,-9439327.440135181,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE849-BF860","v":8435472.6541372202},7943682.7635977343,7451892.8730582483,6960102.9825187614,6468313.0919792755,5976523.2014397895,5484733.3109003035,4992943.4203608176,4501153.5298213316,4009363.6392818457,3517573.7487423597,3025783.8582028737,2533993.9676633878,2042204.0771239018,1550414.1865844158,1058624.2960449299,566834.40550544392,75044.514965957031,-416745.37557352893,-908535.26611301489]
[null,"Prop. Tax Value",{"$f":"-C849","v":92750779.68495281},{"$f":"C862/(($C862/$X862)^(1/21))","v":87582750.763237789},{"$f":"D862/(($C862/$X862)^(1/21))","v":82702681.932277843},78094528.19404301,73743138.570091635,69634206.287228033,65754221.738791429,62090428.06691929,58630779.219745629,55363900.345632069,52279050.394213349,49366086.80129464,46615432.141489394,44018042.638956241,41565378.432702497,39249375.498690657,37062419.136431701,34997318.932892635,33047285.121403109,31205906.257832419,29467128.140639193,{"$f":"X849","v":27825233.905485842},null,null,null,null,"Prop. Tax Value",{"$f":"-AD849","v":92750779.68495281},{"$f":"AD862/(($AD862/$AY862)^(1/21))","v":87582750.763237789},{"$f":"AE862/(($AD862/$AY862)^(1/21))","v":82702681.932277843},78094528.19404301,73743138.570091635,69634206.287228033,65754221.738791429,62090428.06691929,58630779.219745629,55363900.345632069,52279050.394213349,49366086.80129464,46615432.141489394,44018042.638956241,41565378.432702497,39249375.498690657,37062419.136431701,34997318.932892635,33047285.121403109,31205906.257832419,29467128.140639193,{"$f":"AY849","v":27825233.905485842},null,null,null,null,"Prop. Tax Value",{"$f":"-BE849","v":8927262.5446767062},{"$f":"BE862/(($BE862/$BZ862)^(1/21))","v":8429839.760961635},{"$f":"BF862/(($BE862/$BZ862)^(1/21))","v":7960133.1359817404},7516598.338676638,7097777.0873713186,6702292.3551456966,6328843.842358673,5976203.7014409797,5643212.4999005152,5328775.4082670845,5031858.6004430326,4751485.8546246067,4486735.343618352,4236736.6039995365,4000667.6741476133,3777752.3917489741,3567257.8418815495,3368491.9472909141,3180801.1929350472,3003568.4773163684,2836211.0835365206,{"$f":"BZ849","v":2678178.763403012}]
[null,"Tax Dep",null,{"$f":"($C685*0.95)*-D$4","v":17330441.131302875},27728705.8100846,16637223.48605076,9982334.0916304551,9982334.0916304551,4991167.0458152276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD849*0.95)*-D$4","v":17622648.140141036},28196237.024225656,16917742.214535393,10150645.328721235,10150645.328721235,5075322.6643606173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE849*0.95)*-D$4","v":1696179.8834885743},2713887.8135817191,1628332.6881490313,976999.61288941873,976999.61288941873,488499.80644470936]
[null,"After Tax Dep. Value",null,{"$f":"D863*$B$6","v":3639392.6375736035},5823028.2201177655,3493816.9320706595,2096290.1592423955,2096290.1592423955,1048145.0796211978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE863*$B$6","v":3700756.1094296174},5921209.7750873873,3552725.8650524323,2131635.519031459,2131635.519031459,1065817.7595157295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF863*$B$6","v":356197.77553260059},569916.44085216103,341949.86451129656,205169.91870677791,205169.91870677791,102584.95935338896]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D864:I864)","v":15131654.198128833},{"$f":"C866/C870","v":0.16314314822502435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE864:AJ864)","v":15386787.658293454},{"$f":"AD866/AD870","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF864:BK864)","v":1480978.3121107449},{"$f":"BE866/BE870","v":0.16589389017060407}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D845:W845)","v":8668297.166818019},{"$f":"C867/C870","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE845:AX845)","v":8668297.166818019},{"$f":"AD867/AD870","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF845:BY845)","v":834323.60230623418},{"$f":"BE867/BE870","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C870-C866-C867)*$A868","v":58608204.072005056},{"$f":"C868/C870","v":0.63188907167228059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD870-AD866-AD867)*$A868","v":58391340.630865127},{"$f":"AD868/AD870","v":0.62955094101853781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE870-BE866-BE867)*$A868","v":5620166.5357207684},{"$f":"BE868/BE870","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C870-C866-C867)*$A869","v":10342624.248000892},{"$f":"C869/C870","v":0.11150983617746128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD870-AD866-AD867)*$A869","v":10304354.228976199},{"$f":"AD869/AD870","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE870-BE866-BE867)*$A869","v":991794.09453895921},{"$f":"BE869/BE870","v":0.11109722488562436}]
[null,"Total",{"$f":"-C849","v":92750779.68495281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD849","v":92750779.68495281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE849","v":8927262.5446767062}]
[null,"Check",{"$f":"SUM(C866:C869)-C870","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD866:AD869)-AD870","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE866:BE869)-BE870","v":0}]
[null,"2043 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,"2043 Southern NW 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,"2043 Small Solar"]
[null,"Year",null,2043,{"$f":"D873+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,null,null,null,null,"Year",null,2043,{"$f":"AE873+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,null,null,null,null,"Year",null,2043,{"$f":"BF873+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D873-$D$12)","v":251876.39207351013},{"$f":"D874*(1-'Resource Options'!$AA$22)","v":250617.01011314258},{"$f":"E874*(1-'Resource Options'!$AA$22)","v":249363.92506257686},{"$f":"F874*(1-'Resource Options'!$AA$22)","v":248117.10543726396},{"$f":"G874*(1-'Resource Options'!$AA$22)","v":246876.51991007765},{"$f":"H874*(1-'Resource Options'!$AA$22)","v":245642.13731052727},{"$f":"I874*(1-'Resource Options'!$AA$22)","v":244413.92662397464},{"$f":"J874*(1-'Resource Options'!$AA$22)","v":243191.85699085475},{"$f":"K874*(1-'Resource Options'!$AA$22)","v":241975.89770590048},{"$f":"L874*(1-'Resource Options'!$AA$22)","v":240766.01821737099},{"$f":"M874*(1-'Resource Options'!$AA$22)","v":239562.18812628413},{"$f":"N874*(1-'Resource Options'!$AA$22)","v":238364.3771856527},{"$f":"O874*(1-'Resource Options'!$AA$22)","v":237172.55529972442},{"$f":"P874*(1-'Resource Options'!$AA$22)","v":235986.69252322579},{"$f":"Q874*(1-'Resource Options'!$AA$22)","v":234806.75906060965},{"$f":"R874*(1-'Resource Options'!$AA$22)","v":233632.7252653066},{"$f":"S874*(1-'Resource Options'!$AA$22)","v":232464.56163898006},{"$f":"T874*(1-'Resource Options'!$AA$22)","v":231302.23883078515},{"$f":"U874*(1-'Resource Options'!$AA$22)","v":230145.72763663123},{"$f":"V874*(1-'Resource Options'!$AA$22)","v":228994.99899844808},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D873-$D$12)","v":279862.65785945568},{"$f":"AE874*(1-'Resource Options'!$AA$22)","v":278463.3445701584},{"$f":"AF874*(1-'Resource Options'!$AA$22)","v":277071.02784730762},{"$f":"AG874*(1-'Resource Options'!$AA$22)","v":275685.67270807107},{"$f":"AH874*(1-'Resource Options'!$AA$22)","v":274307.24434453069},{"$f":"AI874*(1-'Resource Options'!$AA$22)","v":272935.70812280802},{"$f":"AJ874*(1-'Resource Options'!$AA$22)","v":271571.02958219399},{"$f":"AK874*(1-'Resource Options'!$AA$22)","v":270213.17443428305},{"$f":"AL874*(1-'Resource Options'!$AA$22)","v":268862.10856211162},{"$f":"AM874*(1-'Resource Options'!$AA$22)","v":267517.79801930109},{"$f":"AN874*(1-'Resource Options'!$AA$22)","v":266180.20902920456},{"$f":"AO874*(1-'Resource Options'!$AA$22)","v":264849.30798405851},{"$f":"AP874*(1-'Resource Options'!$AA$22)","v":263525.06144413823},{"$f":"AQ874*(1-'Resource Options'!$AA$22)","v":262207.43613691756},{"$f":"AR874*(1-'Resource Options'!$AA$22)","v":260896.39895623297},{"$f":"AS874*(1-'Resource Options'!$AA$22)","v":259591.91696145179},{"$f":"AT874*(1-'Resource Options'!$AA$22)","v":258293.95737664454},{"$f":"AU874*(1-'Resource Options'!$AA$22)","v":257002.48758976132},{"$f":"AV874*(1-'Resource Options'!$AA$22)","v":255717.47515181251},{"$f":"AW874*(1-'Resource Options'!$AA$22)","v":254438.88777605345},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D873-$D$12)","v":11660.944077477321},{"$f":"BF874*(1-'Resource Options'!$AA$22)","v":11602.639357089934},{"$f":"BG874*(1-'Resource Options'!$AA$22)","v":11544.626160304484},{"$f":"BH874*(1-'Resource Options'!$AA$22)","v":11486.903029502962},{"$f":"BI874*(1-'Resource Options'!$AA$22)","v":11429.468514355447},{"$f":"BJ874*(1-'Resource Options'!$AA$22)","v":11372.321171783669},{"$f":"BK874*(1-'Resource Options'!$AA$22)","v":11315.459565924752},{"$f":"BL874*(1-'Resource Options'!$AA$22)","v":11258.882268095127},{"$f":"BM874*(1-'Resource Options'!$AA$22)","v":11202.587856754652},{"$f":"BN874*(1-'Resource Options'!$AA$22)","v":11146.574917470878},{"$f":"BO874*(1-'Resource Options'!$AA$22)","v":11090.842042883523},{"$f":"BP874*(1-'Resource Options'!$AA$22)","v":11035.387832669107},{"$f":"BQ874*(1-'Resource Options'!$AA$22)","v":10980.21089350576},{"$f":"BR874*(1-'Resource Options'!$AA$22)","v":10925.309839038231},{"$f":"BS874*(1-'Resource Options'!$AA$22)","v":10870.68328984304},{"$f":"BT874*(1-'Resource Options'!$AA$22)","v":10816.329873393825},{"$f":"BU874*(1-'Resource Options'!$AA$22)","v":10762.248224026855},{"$f":"BV874*(1-'Resource Options'!$AA$22)","v":10708.43698290672},{"$f":"BW874*(1-'Resource Options'!$AA$22)","v":10654.894797992187},{"$f":"BX874*(1-'Resource Options'!$AA$22)","v":10601.620324002226}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M54","v":38.049772163727809},{"$f":"D875","v":38.049772163727809},38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,38.049772163727809,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P54","v":34.024481572377198},{"$f":"AE875","v":34.024481572377198},34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,34.024481572377198,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S54","v":73.696718423302542},{"$f":"BF875","v":73.696718423302542},73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542,73.696718423302542]
[null,"Revenue",null,{"$f":"D875*D874","v":9583839.3318188377},{"$f":"E875*E874","v":9535920.1351597439},9488240.534483945,9440799.3318115249,9393595.3351524677,9346627.358476704,9299894.2216843218,9253394.7505759001,9207127.7768230196,9161092.1379389055,9115286.67724921,9069710.2438629642,9024361.692643648,8979239.8841804303,8934343.6847595274,8889671.9663357288,8845223.606504051,8800997.4884715304,8756992.5010291729,8713207.5385240279,null,null,null,null,null,"Revenue",null,{"$f":"AE875*AE874","v":9522181.8451355547},{"$f":"AF875*AF874","v":9474570.9359098766},9427198.0812303275,9380062.0908241756,9333161.7803700529,9286495.9714682028,9240063.4916108623,9193863.1741528083,9147893.8582820445,9102154.3889906351,9056643.6170456819,9011360.3989604525,8966303.5969656501,8921472.0789808221,8876864.7185859177,8832480.3949929886,8788317.9930180237,8744376.4030529335,8700654.521037668,8657151.2484324798,null,null,null,null,null,"Revenue",null,{"$f":"BF875*BF874","v":859373.31222772354},{"$f":"BG875*BG874","v":855076.44566658488},850801.06343825196,846547.05812106072,842314.32283045538,838102.75121630309,833912.23746022163,829742.67627292045,825593.96289155586,821465.99307709804,817358.66311171255,813271.86979615409,809205.51044717326,805159.48289493739,801133.68548046262,797128.01705306035,793142.37696779496,789176.66508295597,785230.78175754123,781304.62784875347]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(E873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(F873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(G873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(H873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(I873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(J873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(K873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(L873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(M873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(N873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(O873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(P873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(Q873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(R873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(S873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},{"$f":"HLOOKUP(T873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2272982.0066623492},{"$f":"HLOOKUP(U873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2318441.6467955965},{"$f":"HLOOKUP(V873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2364810.4797315085},{"$f":"HLOOKUP(W873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2412106.6893261387},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1655744.2274009681},{"$f":"HLOOKUP(AF873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AG873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AH873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AI873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AJ873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AK873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AL873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AM873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AN873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(AO873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(AP873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(AQ873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(AR873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(AS873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(AT873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},{"$f":"HLOOKUP(AU873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2272982.0066623492},{"$f":"HLOOKUP(AV873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2318441.6467955965},{"$f":"HLOOKUP(AW873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2364810.4797315085},{"$f":"HLOOKUP(AX873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2412106.6893261387},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":110382.9484933979},{"$f":"HLOOKUP(BG873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BH873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BI873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BJ873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BK873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BL873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BM873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BN873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BO873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912},{"$f":"HLOOKUP(BP873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":134556.19827602073},{"$f":"HLOOKUP(BQ873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":137247.32224154111},{"$f":"HLOOKUP(BR873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":139992.26868637194},{"$f":"HLOOKUP(BS873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":142792.11406009941},{"$f":"HLOOKUP(BT873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":145647.95634130138},{"$f":"HLOOKUP(BU873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":148560.91546812741},{"$f":"HLOOKUP(BV873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":151532.13377748994},{"$f":"HLOOKUP(BW873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":154562.77645303975},{"$f":"HLOOKUP(BX873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":157654.03198210054},{"$f":"HLOOKUP(BY873,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":160807.11262174259}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D874","v":0},{"$f":"HLOOKUP(E873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E874","v":0},{"$f":"HLOOKUP(F873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F874","v":0},{"$f":"HLOOKUP(G873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G874","v":0},{"$f":"HLOOKUP(H873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H874","v":0},{"$f":"HLOOKUP(I873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I874","v":0},{"$f":"HLOOKUP(J873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J874","v":0},{"$f":"HLOOKUP(K873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K874","v":0},{"$f":"HLOOKUP(L873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L874","v":0},{"$f":"HLOOKUP(M873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M874","v":0},{"$f":"HLOOKUP(N873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N874","v":0},{"$f":"HLOOKUP(O873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O874","v":0},{"$f":"HLOOKUP(P873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P874","v":0},{"$f":"HLOOKUP(Q873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q874","v":0},{"$f":"HLOOKUP(R873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R874","v":0},{"$f":"HLOOKUP(S873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S874","v":0},{"$f":"HLOOKUP(T873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T874","v":0},{"$f":"HLOOKUP(U873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U874","v":0},{"$f":"HLOOKUP(V873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V874","v":0},{"$f":"HLOOKUP(W873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W874","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE874","v":0},{"$f":"HLOOKUP(AF873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF874","v":0},{"$f":"HLOOKUP(AG873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG874","v":0},{"$f":"HLOOKUP(AH873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH874","v":0},{"$f":"HLOOKUP(AI873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI874","v":0},{"$f":"HLOOKUP(AJ873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ874","v":0},{"$f":"HLOOKUP(AK873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK874","v":0},{"$f":"HLOOKUP(AL873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL874","v":0},{"$f":"HLOOKUP(AM873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM874","v":0},{"$f":"HLOOKUP(AN873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN874","v":0},{"$f":"HLOOKUP(AO873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO874","v":0},{"$f":"HLOOKUP(AP873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP874","v":0},{"$f":"HLOOKUP(AQ873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ874","v":0},{"$f":"HLOOKUP(AR873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR874","v":0},{"$f":"HLOOKUP(AS873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS874","v":0},{"$f":"HLOOKUP(AT873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT874","v":0},{"$f":"HLOOKUP(AU873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU874","v":0},{"$f":"HLOOKUP(AV873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV874","v":0},{"$f":"HLOOKUP(AW873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW874","v":0},{"$f":"HLOOKUP(AX873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX874","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF874","v":0},{"$f":"HLOOKUP(BG873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG874","v":0},{"$f":"HLOOKUP(BH873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH874","v":0},{"$f":"HLOOKUP(BI873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI874","v":0},{"$f":"HLOOKUP(BJ873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ874","v":0},{"$f":"HLOOKUP(BK873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK874","v":0},{"$f":"HLOOKUP(BL873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL874","v":0},{"$f":"HLOOKUP(BM873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM874","v":0},{"$f":"HLOOKUP(BN873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN874","v":0},{"$f":"HLOOKUP(BO873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO874","v":0},{"$f":"HLOOKUP(BP873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP874","v":0},{"$f":"HLOOKUP(BQ873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ874","v":0},{"$f":"HLOOKUP(BR873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR874","v":0},{"$f":"HLOOKUP(BS873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS874","v":0},{"$f":"HLOOKUP(BT873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT874","v":0},{"$f":"HLOOKUP(BU873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU874","v":0},{"$f":"HLOOKUP(BV873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV874","v":0},{"$f":"HLOOKUP(BW873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW874","v":0},{"$f":"HLOOKUP(BX873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX874","v":0},{"$f":"HLOOKUP(BY873,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY874","v":0}]
[null,"B&O Tax",null,{"$f":"D876*0.00275","v":26355.558162501802},{"$f":"E876*0.00275","v":26223.780371689296},26092.661469830848,25962.198162481691,25832.387171669285,25703.225235810936,25574.709109631884,25446.835564083725,25319.601386263301,25193.003379331989,25067.038362435327,24941.70317062315,24816.994654770031,24692.909681496181,24569.445133088699,24446.597907423253,24324.364917886138,24202.743093296707,24081.729377830223,23961.320730941075,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF876*0.00275","v":2363.2766086262395},{"$f":"BG876*0.00275","v":2351.4602255831082},2339.7029244551927,2328.0044098329167,2316.3643877837521,2304.7825658448332,2293.2586530156095,2281.792359750531,2270.3833979517785,2259.0314809620195,2247.7363235572093,2236.4976419394238,2225.3151537297263,2214.1885779610775,2203.1176350712722,2192.1020468959159,2181.141536661436,2170.2358289781287,2159.3846498332382,2148.5877265840718]
[null,"Property Tax",null,{"$f":"C903*$B$8","v":932813.14144750743},880837.24097603513,831757.41272930475,785412.28895312932,741649.49322712561,700325.13947190973,661303.35887137312,624455.85315462062,589661.47276882571,556805.8185560907,525780.8656246824,496484.60817798035,468820.72413338709,442698.25842851069,418031.32397337549,394738.81926543161,372744.16173892084,351975.0359718877,332363.15592297527,313844.04041627212,null,null,null,null,null,"Property Tax",null,{"$f":"AD903*$B$8","v":932813.14144750743},880837.24097603513,831757.41272930475,785412.28895312932,741649.49322712561,700325.13947190973,661303.35887137312,624455.85315462062,589661.47276882571,556805.8185560907,525780.8656246824,496484.60817798035,468820.72413338709,442698.25842851069,418031.32397337549,394738.81926543161,372744.16173892084,351975.0359718877,332363.15592297527,313844.04041627212,null,null,null,null,null,"Property Tax",null,{"$f":"BE903*$B$8","v":89783.26486432254},84780.584443943328,80056.650975195531,75595.932811738661,71383.763723110795,67406.29467417128,63650.448291369634,60103.875866132214,56754.916753999452,53592.560036023715,50606.408316375659,47786.643537130592,45123.994697838483,42609.707373744131,40235.514932437371,37993.611354297776,35876.625567371113,33877.597212294175,31989.953757586351,30207.488890066172]
[null,"Total Operating Costs",null,{"$f":"SUM(D878:D881)","v":2614912.9270109772},{"$f":"SUM(E878:E881)","v":2595920.1332967118},2580486.3683871026,2568463.5071873381,2559712.6808719561,2554103.7811903451,2551514.992793282,2551832.3520272267,2554949.3307297817,2560766.4436416095,2569190.8781274282,2580136.1449717204,2593521.7490837369,2609272.8790114978,2627320.1142259846,2647599.1491947658,2670050.5333191562,2694619.4258607812,2721255.3650323143,2749912.050473352,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE878:AE881)","v":2588557.3688484756},{"$f":"SUM(AF878:AF881)","v":2569696.3529250226},2554393.7069172719,2542501.3090248564,2533880.2937002871,2528400.5559545341,2525940.2836836502,2526385.5164631428,2529629.7293435186,2535573.4402622776,2544123.8397649932,2555194.4418010972,2568704.7544289669,2584579.9693300016,2602750.6690928959,2623152.5512873428,2645726.1684012702,2670416.6827674843,2697173.6356544839,2725950.7297424106,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF878:BF881)","v":202529.48996634668},{"$f":"SUM(BG878:BG881)","v":199722.65213279228},197238.77351218188,195063.20522635337,193182.18147577194,191582.77167219104,190252.8352652037,189180.97911311759,188356.51725693076,187769.43296406488,187410.3429159536,187270.46342061114,187341.57853794016,187616.01001180464,188086.58890881002,188746.62886932111,189589.90088152248,190610.60949431206,191803.37038952013,193163.18923839284]
[]
[null,"EBITDA",null,{"$f":"D876-D882","v":6968926.40480786},{"$f":"E876-E882","v":6940000.0018630326},6907754.1660968419,6872335.8246241864,6833882.6542805117,6792523.5772863589,6748379.2288910393,6701562.3985486738,6652178.446093238,6600325.694297296,6546095.7991217822,6489574.0988912433,6430839.9435599111,6369967.0051689325,6307023.5705335429,6242072.8171409629,6175173.0731848944,6106378.0626107492,6035737.1359968586,5963295.488050676,null,null,null,null,null,"EBITDA",null,{"$f":"AE876-AE882","v":6933624.476287079},{"$f":"AF876-AF882","v":6904874.5829848535},6872804.3743130555,6837560.7817993192,6799281.4866697658,6758095.4155136682,6714123.2079272121,6667477.6576896654,6618264.1289385259,6566580.9487283574,6512519.7772806883,6456165.9571593553,6397598.8425366832,6336892.1096508205,6274114.0494930223,6209327.8437056458,6142591.8246167535,6073959.7202854492,6003480.8853831841,5931200.5186900692,null,null,null,null,null,"EBITDA",null,{"$f":"BF876-BF882","v":656843.82226137689},{"$f":"BG876-BG882","v":655353.7935337926},653562.28992607002,651483.85289470735,649132.14135468344,646519.97954411199,643659.4021950179,640561.69715980289,637237.44563462515,633696.56011303316,629948.32019575895,626001.40637554298,621863.9319092331,617543.47288313275,613047.09657165257,608381.38818373927,603552.47608627251,598566.05558864388,593427.41136802104,588141.43861036061]
[null,"Before Tax Earnings",null,{"$f":"D884-D904-D894","v":-13356753.72149759},{"$f":"E884-E886-E904","v":-20862464.165676385},-9773724.3344268072,-3136551.2756900024,-3175004.4460336771,1788080.0271292645,6748379.2288910393,6701562.3985486738,6652178.446093238,6600325.694297296,6546095.7991217822,6489574.0988912433,6430839.9435599111,6369967.0051689325,6307023.5705335429,6242072.8171409629,6175173.0731848944,6106378.0626107492,6035737.1359968586,5963295.488050676,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE884-AE904-AE894","v":-13726092.166179247},{"$f":"AF884-AF886-AF904","v":-21452644.917019371},-10141707.32568948,-3371146.2382022021,-3409425.5333317555,1653741.9055129075,6714123.2079272121,6667477.6576896654,6618264.1289385259,6566580.9487283574,6512519.7772806883,6456165.9571593553,6397598.8425366832,6336892.1096508205,6274114.0494930223,6209327.8437056458,6142591.8246167535,6073959.7202854492,6003480.8853831841,5931200.5186900692,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF884-BF904-BF894","v":-1331653.9045760059},{"$f":"BG884-BG886-BG904","v":-2074057.4583416125},-984084.46119917324,-331104.19778043858,-333455.9093204625,155225.95420653903,643659.4021950179,640561.69715980289,637237.44563462515,633696.56011303316,629948.32019575895,626001.40637554298,621863.9319092331,617543.47288313275,613047.09657165257,608381.38818373927,603552.47608627251,598566.05558864388,593427.41136802104,588141.43861036061]
[null,"ITC",null,{"$f":"-C890*0.1","v":9328131.414475074},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD890*0.1","v":9328131.414475074},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE890*0.1","v":897832.64864322543},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D885*$B$6-D886","v":-12133049.695989568},-4381117.4747920409,-2052482.1102296296,-658675.76789490052,-666750.93366707221,375496.80569714552,1417159.6380671181,1407328.1036952215,1396957.47367958,1386068.3958024322,1374680.1178155742,1362810.560767161,1350476.3881475814,1337693.0710854759,1324474.9498120439,1310835.2915996022,1296786.3453688277,1282339.3931482572,1267504.7985593402,1252292.0524906418,null,null,null,null,null,"Federal Tax",null,{"$f":"AE885*$B$6-AE886","v":-12210610.769372717},-4505055.4325740682,-2129758.5383947906,-707940.71002246242,-715979.36199966865,347285.80015771056,1409965.8736647144,1400170.3081148297,1389835.4670770904,1378981.999232955,1367629.1532289444,1355794.8510034645,1343495.7569327033,1330747.3430266723,1317563.9503935347,1303958.8471781856,1289944.2831695182,1275531.5412599442,1260730.9859304687,1245552.1089249144,null,null,null,null,null,"Federal Tax",null,{"$f":"BF885*$B$6-BF886","v":-1177479.9686041865},-435552.06625173858,-206657.73685182637,-69531.881533892098,-70025.740957297123,32597.450383373194,135168.47446095376,134517.95640355861,133819.86358327128,133076.27762373697,132289.14724110937,131460.29533886403,130591.42570093894,129684.12930545787,128739.89028004704,127760.09151858524,126746.01997811723,125698.87167361521,124619.75638728442,123509.70210817573]
[]
[]
[{"$f":"IRR(C890:X890,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D873,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-93281314.144750744},{"$f":"D884-D887","v":19101976.10079743},11321117.476655073,8960236.2763264719,7531011.5925190868,7500633.5879475838,6417026.7715892131,5331219.5908239214,5294234.2948534526,5255220.9724136582,5214257.2984948643,5171415.6813062076,5126763.5381240826,5080363.5554123297,5032273.9340834562,4982548.6207214985,4931237.5255413605,4878386.7278160667,4824038.6694624918,4768232.3374375179,4711003.4355600346,{"$f":"C890*-0.3","v":27984394.243425224},null,null,null,{"$f":"IRR(AD890:AY890,0.1)","v":5.9999982322199941E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE873,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-93281314.144750744},{"$f":"AE884-AE887","v":19144235.245659795},11409930.015558921,9002562.9127078466,7545501.4918217817,7515260.848669434,6410809.6153559573,5304157.3342624977,5267307.349574836,5228428.6618614355,5187598.9494954022,5144890.6240517441,5100371.106155891,5054103.0856039803,5006144.766624148,4956550.0990994871,4905368.9965274604,4852647.5414472353,4798428.1790255047,4742749.8994527152,4685648.4097651551,{"$f":"AD890*-0.3","v":27984394.243425224},null,null,null,{"$f":"IRR(BE890:BZ890,0.1)","v":6.0000000000000719E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF873,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-8978326.4864322543},{"$f":"BF884-BF887","v":1834323.7908655633},1090905.8597855312,860220.02677789633,721015.73442859948,719157.88231198059,613922.52916073881,508490.92773406417,506043.74075624428,503417.58205135388,500620.28248929617,497659.17295464955,494541.11103667895,491272.50620829419,487859.34357767488,484307.20629160554,480621.29666515405,476806.45610815531,472867.1839150287,468807.65498073661,464631.73650218488,{"$f":"BE890*-0.3","v":2693497.9459296763}]
[{"$f":"IRR(C891:X891,0.1)","v":8.7291780448979672E-2},"ROE",{"$f":"-C910","v":-10408729.4879764},{"$f":"D890-D894-D896-D905-D886","v":1391838.757927632},749667.49506662134,724193.28481133096,696212.7950479323,665834.79047642928,633161.11965104844,598287.08441874664,561301.78844827786,522288.46600848343,481324.79208968952,438483.17490103282,393831.03171890788,347431.049007155,299341.42767828144,249616.11431632377,198305.01913618576,145454.22141089197,91106.163057317026,35299.831032343209,-21929.070845140144,{"$f":"X890","v":27984394.243425224},null,null,null,{"$f":"IRR(AD891:AY891,0.1)","v":8.7160754254664852E-2},"ROE",{"$f":"-AD910","v":-10363295.135165943},{"$f":"AE890-AE894-AE896-AE905-AE886","v":1381906.2538327854},742577.7775816517,717242.31273093214,689399.87464508042,659159.23149273265,626622.23527941573,591884.19128611591,555034.20659845416,516155.51888505369,475325.80651902035,432617.4810753623,388097.96317950916,341829.94262759853,293871.62364776619,244276.95612310525,193095.85355107859,140374.39847085346,86155.036049122922,30476.756476333365,-26624.733211226761,{"$f":"AY890","v":27984394.243425224},null,null,null,{"$f":"IRR(BE891:BZ891,0.1)","v":8.6478129439666818E-2},"ROE",{"$f":"-BE910","v":-997467.15675972158},{"$f":"BF890-BF894-BF896-BF905-BF886","v":124699.62540221424},64173.206880219514,62757.919030118675,61115.95377534235,59258.101658723404,57194.493828371938,54934.637722587591,52487.450744767702,49861.292039877328,47063.992477819615,44102.882943172997,40984.8210252024,37716.216196817579,34303.05356619833,30750.916280128993,27065.006653677498,23250.166096678819,19310.893903552147,15251.364969260059,11075.446490708331,{"$f":"BZ890","v":2693497.9459296763}]
[]
[]
[null,"Interest",null,{"$f":"C897*$B$7","v":2949140.0215933137},2859950.3973527211,2766301.2919000983,2667969.7311748443,2564721.5924133277,2456311.0467137354,2342479.9737291629,2222957.3470953624,2097458.5891298722,1965684.893266107,1827322.5126091533,1682042.0129193524,1529497.4882450611,1369325.7373370556,1201145.3988836496,1024556.0435075732,839137.22036269307,644447.45606056903,440023.20354333875,225377.73840024695,null,null,null,null,null,"Interest",null,{"$f":"AD897*$B$7","v":2936266.9549636841},2847466.6455630492,2754226.3206923828,2656323.979578183,2553526.5214082729,2445589.1903298679,2332254.9926975421,2213254.0851836,2088303.132293961,1957104.6317598401,1819346.2061990127,1674699.8593601445,1522821.1951793325,1363348.5977894801,1195902.3705301348,1020083.8319078226,835474.3663543947,641634.42752329528,438102.49175064091,224393.95918935386,null,null,null,null,null,"Interest",null,{"$f":"BE897*$B$7","v":282615.69441525446},274068.6646354433,265094.28336664167,255671.1830343999,245776.92768554611,235387.95956924959,224479.54304713823,213025.70569892132,200999.17648329353,188371.32080688438,175112.07234665478,161189.86146341369,146571.54003601053,131222.30253723724,115105.60316352526,98183.068821127701,80414.407761610259,61757.31364911695,42167.364830998966,21597.918571975089]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C909)","v":4732932.5064051747},{"$f":"-PMT($B$7,20,$C909)","v":4732932.5064051747},4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,4732932.5064051747,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD909)","v":4712273.1429763818},4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,4712273.1429763818,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE909)","v":453556.29001147655},453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655,453556.29001147655]
[null,"Sinking Fund",null,{"$f":"D895-D894","v":1783792.4848118611},{"$f":"E895-E894","v":1872982.1090524537},{"$f":"F895-F894","v":1966631.2145050764},2064962.7752303304,2168210.9139918471,2276621.4596914393,2390452.5326760118,2509975.1593098124,2635473.9172753026,2767247.6131390678,2905609.9937960217,3050890.4934858223,3203435.0181601136,3363606.7690681191,3531787.1075215251,3708376.4628976015,3893795.2860424817,4088485.0503446059,4292909.3028618358,4507554.7680049278,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE895-AE894","v":1776006.1880126977},{"$f":"AF895-AF894","v":1864806.4974133326},{"$f":"AG895-AG894","v":1958046.8222839991},2055949.1633981988,2158746.6215681089,2266683.9526465139,2380018.1502788397,2499019.0577927819,2623970.0106824208,2755168.5112165418,2892926.9367773691,3037573.2836162373,3189451.9477970493,3348924.5451869015,3516370.7724462468,3692189.3110685591,3876798.7766219871,4070638.7154530864,4274170.651225741,4487879.1837870283,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF895-BF894","v":170940.59559622209},{"$f":"BG895-BG894","v":179487.62537603325},{"$f":"BH895-BH894","v":188462.00664483488},197885.10697707665,207779.36232593044,218168.33044222696,229076.74696433832,240530.58431255523,252557.11352818302,265184.96920459217,278444.21766482177,292366.42854806286,306984.74997546605,322333.98747423931,338450.68684795126,355373.22119034885,373141.88224986626,391798.97636235959,411388.92518047756,431958.37143950147]
[null,"Mortgage Balance",{"$f":"C909","v":58982800.431866273},{"$f":"C897-D896","v":57199007.947054416},55326025.838001959,53359394.623496883,51294431.848266549,49126220.934274703,46849599.474583261,44459146.941907249,41949171.782597438,39313697.865322135,36546450.252183065,33640840.258387044,30589949.764901221,27386514.746741109,24022907.97767299,20491120.870151464,16782744.407253861,12888949.12121138,8800464.0708667748,4507554.768004939,1.1175870895385742E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD909","v":58725339.099273682},{"$f":"AD897-AE896","v":56949332.911260985},55084526.413847655,53126479.591563657,51070530.428165458,48911783.806597352,46645099.853950836,44265081.703671999,41766062.645879216,39142092.635196798,36386924.123980254,33493997.187202886,30456423.903586648,27266971.9557896,23918047.410602696,20401676.638156451,16709487.327087892,12832688.550465904,8762049.8350128178,4487879.1837870767,4.8428773880004883E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE909","v":5652313.8883050885},{"$f":"BE897-BF896","v":5481373.2927088663},5301885.6673328327,5113423.6606879979,4915538.5537109217,4707759.1913849916,4489590.8609427642,4260514.113978426,4019983.5296658706,3767426.4161376874,3502241.4469330953,3223797.2292682733,2931430.8007202107,2624446.0507447445,2302112.0632705051,1963661.3764225538,1608288.1552322051,1235146.2729823389,843347.29661997932,431958.37143950176,0]
[]
[]
[null,"Book Depr",null,{"$f":"-($C890)/20","v":4664065.707237537},{"$f":"-($C890)/20","v":4664065.707237537},4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D900:D900)","v":4664065.707237537},{"$f":"SUM($D900:E900)","v":9328131.414475074},{"$f":"SUM($D900:F900)","v":13992197.12171261},{"$f":"SUM($D900:G900)","v":18656262.828950148},{"$f":"SUM($D900:H900)","v":23320328.536187686},{"$f":"SUM($D900:I900)","v":27984394.243425224},{"$f":"SUM($D900:J900)","v":32648459.950662762},{"$f":"SUM($D900:K900)","v":37312525.657900296},{"$f":"SUM($D900:L900)","v":41976591.36513783},{"$f":"SUM($D900:M900)","v":46640657.072375365},{"$f":"SUM($D900:N900)","v":51304722.779612899},{"$f":"SUM($D900:O900)","v":55968788.486850433},{"$f":"SUM($D900:P900)","v":60632854.194087967},{"$f":"SUM($D900:Q900)","v":65296919.901325502},{"$f":"SUM($D900:R900)","v":69960985.608563036},{"$f":"SUM($D900:S900)","v":74625051.315800577},{"$f":"SUM($D900:T900)","v":79289117.023038119},{"$f":"SUM($D900:U900)","v":83953182.730275661},{"$f":"SUM($D900:V900)","v":88617248.437513202},{"$f":"SUM($D900:W900)","v":93281314.144750744},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE900:AE900)","v":5109505.3562543998},{"$f":"SUM($AE900:AF900)","v":10219010.7125088},{"$f":"SUM($AE900:AG900)","v":15328516.0687632},{"$f":"SUM($AE900:AH900)","v":20438021.425017599},{"$f":"SUM($AE900:AI900)","v":25547526.781271998},{"$f":"SUM($AE900:AJ900)","v":30657032.137526397},{"$f":"SUM($AE900:AK900)","v":35766537.493780799},{"$f":"SUM($AE900:AL900)","v":40876042.850035198},{"$f":"SUM($AE900:AM900)","v":45985548.206289597},{"$f":"SUM($AE900:AN900)","v":51095053.562543996},{"$f":"SUM($AE900:AO900)","v":56204558.918798395},{"$f":"SUM($AE900:AP900)","v":61314064.275052793},{"$f":"SUM($AE900:AQ900)","v":66423569.631307192},{"$f":"SUM($AE900:AR900)","v":71533074.987561598},{"$f":"SUM($AE900:AS900)","v":76642580.343815997},{"$f":"SUM($AE900:AT900)","v":81752085.700070396},{"$f":"SUM($AE900:AU900)","v":86861591.056324795},{"$f":"SUM($AE900:AV900)","v":91971096.412579194},{"$f":"SUM($AE900:AW900)","v":97080601.768833593},{"$f":"SUM($AE900:AX900)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF900:BF900)","v":491789.89053948614},{"$f":"SUM($BF900:BG900)","v":983579.78107897227},{"$f":"SUM($BF900:BH900)","v":1475369.6716184583},{"$f":"SUM($BF900:BI900)","v":1967159.5621579445},{"$f":"SUM($BF900:BJ900)","v":2458949.4526974307},{"$f":"SUM($BF900:BK900)","v":2950739.3432369167},{"$f":"SUM($BF900:BL900)","v":3442529.2337764027},{"$f":"SUM($BF900:BM900)","v":3934319.1243158886},{"$f":"SUM($BF900:BN900)","v":4426109.0148553746},{"$f":"SUM($BF900:BO900)","v":4917898.9053948605},{"$f":"SUM($BF900:BP900)","v":5409688.7959343465},{"$f":"SUM($BF900:BQ900)","v":5901478.6864738325},{"$f":"SUM($BF900:BR900)","v":6393268.5770133184},{"$f":"SUM($BF900:BS900)","v":6885058.4675528044},{"$f":"SUM($BF900:BT900)","v":7376848.3580922903},{"$f":"SUM($BF900:BU900)","v":7868638.2486317763},{"$f":"SUM($BF900:BV900)","v":8360428.1391712623},{"$f":"SUM($BF900:BW900)","v":8852218.0297107492},{"$f":"SUM($BF900:BX900)","v":9344007.9202502351},{"$f":"SUM($BF900:BY900)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C890-D901","v":88617248.437513202},83953182.730275676,79289117.023038134,74625051.315800592,69960985.608563066,65296919.901325524,60632854.194087982,55968788.486850448,51304722.779612914,46640657.07237538,41976591.365137845,37312525.657900311,32648459.950662777,27984394.243425243,23320328.536187708,18656262.828950167,13992197.121712625,9328131.4144750834,4664065.7072375417,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD890-AE901","v":88171808.788496345},{"$f":"-$AD890-AF901","v":83062303.432241946},77952798.075987548,72843292.719733149,67733787.36347875,62624282.007224351,57514776.650969945,52405271.294715546,47295765.938461147,42186260.582206748,37076755.22595235,31967249.869697951,26857744.513443552,21748239.157189146,16638733.800934747,11529228.444680348,6419723.0884259492,1310217.7321715504,-3799287.6240828484,-8908792.9803372473,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE890-BF901","v":8486536.5958927684},{"$f":"-$BE890-BG901","v":7994746.7053532824},7502956.8148137964,7011166.9242743095,6519377.0337348236,6027587.1431953376,5535797.2526558517,5044007.3621163657,4552217.4715768797,4060427.5810373938,3568637.6904979078,3076847.7999584218,2585057.9094189359,2093268.0188794499,1601478.128339964,1109688.237800478,617898.34726099204,126108.45672150515,-365681.43381798081,-857471.32435746677]
[null,"Prop. Tax Value",{"$f":"-C890","v":93281314.144750744},{"$f":"C903/(($C903/$X903)^(1/21))","v":88083724.097603515},83175741.272930473,78541228.895312935,74164949.322712556,70032513.94719097,66130335.887137309,62445585.31546206,58966147.276882567,55680581.855609074,52578086.562468238,49648460.817798033,46882072.413338706,44269825.842851065,41803132.397337548,39473881.926543161,37274416.173892081,35197503.597188771,33236315.592297524,31384404.04162721,29635680.11360364,{"$f":"X890","v":27984394.243425224},null,null,null,null,"Prop. Tax Value",{"$f":"-AD890","v":93281314.144750744},{"$f":"AD903/(($AD903/$AY903)^(1/21))","v":88083724.097603515},83175741.272930473,78541228.895312935,74164949.322712556,70032513.94719097,66130335.887137309,62445585.31546206,58966147.276882567,55680581.855609074,52578086.562468238,49648460.817798033,46882072.413338706,44269825.842851065,41803132.397337548,39473881.926543161,37274416.173892081,35197503.597188771,33236315.592297524,31384404.04162721,29635680.11360364,{"$f":"AY890","v":27984394.243425224},null,null,null,null,"Prop. Tax Value",{"$f":"-BE890","v":8978326.4864322543},{"$f":"BE903/(($BE903/$BZ903)^(1/21))","v":8478058.4443943333},8005665.0975195533,7559593.2811738662,7138376.3723110799,6740629.4674171275,6365044.829136963,6010387.5866132211,5675491.6753999451,5359256.0036023716,5060640.831637566,4778664.3537130589,4512399.4697838482,4260970.7373744128,4023551.4932437367,3799361.1354297772,3587662.556737111,3387759.7212294172,3198995.3757586349,3020748.889006617,2852434.2109343484,{"$f":"BZ890","v":2693497.9459296763}]
[null,"Tax Dep",null,{"$f":"($C726*0.95)*-D$4","v":17376540.104712136},27802464.167539418,16681478.500523649,10008887.100314189,10008887.100314189,5004443.5501570944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD890*0.95)*-D$4","v":17723449.687502641},28357519.500004224,17014511.700002536,10208707.020001521,10208707.020001521,5104353.5100007607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE890*0.95)*-D$4","v":1705882.0324221284},2729411.2518754052,1637646.7511252433,982588.05067514593,982588.05067514593,491294.02533757297]
[null,"After Tax Dep. Value",null,{"$f":"D904*$B$6","v":3649073.4219895485},5838517.4751832774,3503110.4851099662,2101866.2910659797,2101866.2910659797,1050933.1455329899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE904*$B$6","v":3721924.4343755543},5955079.0950008873,3573047.4570005327,2143828.4742003195,2143828.4742003195,1071914.2371001597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF904*$B$6","v":358235.22680864693},573176.36289383506,343905.81773630105,206343.49064178063,206343.49064178063,103171.74532089032]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D905:I905)","v":15171904.39829585},{"$f":"C907/C911","v":0.16264676947788931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE905:AJ905)","v":15474800.083698891},{"$f":"AD907/AD911","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF905:BK905)","v":1489449.5080560178},{"$f":"BE907/BE911","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D886:W886)","v":8717879.8266122174},{"$f":"C908/C911","v":9.3457943925233627E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE886:AX886)","v":8717879.8266122174},{"$f":"AD908/AD911","v":9.3457943925233627E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF886:BY886)","v":839095.93331142562},{"$f":"BE908/BE911","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C911-C907-C908)*$A909","v":58982800.431866273},{"$f":"C909/C911","v":0.63231099360734544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD911-AD907-AD908)*$A909","v":58725339.099273682},{"$f":"AD909/AD911","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE911-BE907-BE908)*$A909","v":5652313.8883050885},{"$f":"BE909/BE911","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C911-C907-C908)*$A910","v":10408729.4879764},{"$f":"C910/C911","v":0.11158429298953154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD911-AD907-AD908)*$A910","v":10363295.135165943},{"$f":"AD910/AD911","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE911-BE907-BE908)*$A910","v":997467.15675972158},{"$f":"BE910/BE911","v":0.11109722488562433}]
[null,"Total",{"$f":"-C890","v":93281314.144750744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD890","v":93281314.144750744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE890","v":8978326.4864322543}]
[null,"Check",{"$f":"SUM(C907:C910)-C911","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD907:AD910)-AD911","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE907:BE910)-BE911","v":0}]
[null,"2044 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,"2044 Southern NW 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,"2044 Small Solar"]
[null,"Year",null,2044,{"$f":"D914+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,null,null,null,null,"Year",null,2044,{"$f":"AE914+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,null,null,null,null,"Year",null,2044,{"$f":"BF914+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D914-$D$12)","v":252632.02124973058},{"$f":"D915*(1-'Resource Options'!$AA$22)","v":251368.86114348192},{"$f":"E915*(1-'Resource Options'!$AA$22)","v":250112.0168377645},{"$f":"F915*(1-'Resource Options'!$AA$22)","v":248861.45675357568},{"$f":"G915*(1-'Resource Options'!$AA$22)","v":247617.1494698078},{"$f":"H915*(1-'Resource Options'!$AA$22)","v":246379.06372245876},{"$f":"I915*(1-'Resource Options'!$AA$22)","v":245147.16840384647},{"$f":"J915*(1-'Resource Options'!$AA$22)","v":243921.43256182724},{"$f":"K915*(1-'Resource Options'!$AA$22)","v":242701.8253990181},{"$f":"L915*(1-'Resource Options'!$AA$22)","v":241488.31627202302},{"$f":"M915*(1-'Resource Options'!$AA$22)","v":240280.87469066289},{"$f":"N915*(1-'Resource Options'!$AA$22)","v":239079.47031720958},{"$f":"O915*(1-'Resource Options'!$AA$22)","v":237884.07296562352},{"$f":"P915*(1-'Resource Options'!$AA$22)","v":236694.65260079541},{"$f":"Q915*(1-'Resource Options'!$AA$22)","v":235511.17933779143},{"$f":"R915*(1-'Resource Options'!$AA$22)","v":234333.62344110248},{"$f":"S915*(1-'Resource Options'!$AA$22)","v":233161.95532389695},{"$f":"T915*(1-'Resource Options'!$AA$22)","v":231996.14554727747},{"$f":"U915*(1-'Resource Options'!$AA$22)","v":230836.16481954107},{"$f":"V915*(1-'Resource Options'!$AA$22)","v":229681.98399544336},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D914-$D$12)","v":280702.24583303399},{"$f":"AE915*(1-'Resource Options'!$AA$22)","v":279298.7346038688},{"$f":"AF915*(1-'Resource Options'!$AA$22)","v":277902.24093084945},{"$f":"AG915*(1-'Resource Options'!$AA$22)","v":276512.72972619522},{"$f":"AH915*(1-'Resource Options'!$AA$22)","v":275130.16607756424},{"$f":"AI915*(1-'Resource Options'!$AA$22)","v":273754.5152471764},{"$f":"AJ915*(1-'Resource Options'!$AA$22)","v":272385.74267094053},{"$f":"AK915*(1-'Resource Options'!$AA$22)","v":271023.81395758584},{"$f":"AL915*(1-'Resource Options'!$AA$22)","v":269668.69488779793},{"$f":"AM915*(1-'Resource Options'!$AA$22)","v":268320.35141335893},{"$f":"AN915*(1-'Resource Options'!$AA$22)","v":266978.74965629214},{"$f":"AO915*(1-'Resource Options'!$AA$22)","v":265643.85590801068},{"$f":"AP915*(1-'Resource Options'!$AA$22)","v":264315.63662847062},{"$f":"AQ915*(1-'Resource Options'!$AA$22)","v":262994.05844532826},{"$f":"AR915*(1-'Resource Options'!$AA$22)","v":261679.08815310162},{"$f":"AS915*(1-'Resource Options'!$AA$22)","v":260370.69271233611},{"$f":"AT915*(1-'Resource Options'!$AA$22)","v":259068.83924877443},{"$f":"AU915*(1-'Resource Options'!$AA$22)","v":257773.49505253055},{"$f":"AV915*(1-'Resource Options'!$AA$22)","v":256484.62757726791},{"$f":"AW915*(1-'Resource Options'!$AA$22)","v":255202.20443938157},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D914-$D$12)","v":11695.926909709749},{"$f":"BF915*(1-'Resource Options'!$AA$22)","v":11637.447275161201},{"$f":"BG915*(1-'Resource Options'!$AA$22)","v":11579.260038785394},{"$f":"BH915*(1-'Resource Options'!$AA$22)","v":11521.363738591468},{"$f":"BI915*(1-'Resource Options'!$AA$22)","v":11463.756919898511},{"$f":"BJ915*(1-'Resource Options'!$AA$22)","v":11406.438135299019},{"$f":"BK915*(1-'Resource Options'!$AA$22)","v":11349.405944622524},{"$f":"BL915*(1-'Resource Options'!$AA$22)","v":11292.658914899412},{"$f":"BM915*(1-'Resource Options'!$AA$22)","v":11236.195620324914},{"$f":"BN915*(1-'Resource Options'!$AA$22)","v":11180.014642223288},{"$f":"BO915*(1-'Resource Options'!$AA$22)","v":11124.114569012172},{"$f":"BP915*(1-'Resource Options'!$AA$22)","v":11068.493996167112},{"$f":"BQ915*(1-'Resource Options'!$AA$22)","v":11013.151526186277},{"$f":"BR915*(1-'Resource Options'!$AA$22)","v":10958.085768555346},{"$f":"BS915*(1-'Resource Options'!$AA$22)","v":10903.295339712569},{"$f":"BT915*(1-'Resource Options'!$AA$22)","v":10848.778863014006},{"$f":"BU915*(1-'Resource Options'!$AA$22)","v":10794.534968698936},{"$f":"BV915*(1-'Resource Options'!$AA$22)","v":10740.562293855441},{"$f":"BW915*(1-'Resource Options'!$AA$22)","v":10686.859482386164},{"$f":"BX915*(1-'Resource Options'!$AA$22)","v":10633.425184974232}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M55","v":38.288434578881102},{"$f":"D916","v":38.288434578881102},38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,38.288434578881102,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P55","v":34.219074520967517},{"$f":"AE916","v":34.219074520967517},34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,34.219074520967517,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S55","v":74.060734499865418},{"$f":"BF916","v":74.060734499865418},74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418,74.060734499865418]
[null,"Revenue",null,{"$f":"D916*D915","v":9672884.6181508098},{"$f":"E916*E915","v":9624520.1950600557},9576397.5940847546,9528515.6061143316,9480873.0280837584,9433468.6629433408,9386301.3196286242,9339369.8130304813,9292672.9639653284,9246209.5991455019,9199978.5511497743,9153978.6583940256,9108208.7651020549,9062667.721276544,9017354.3826701622,8972267.6107568108,8927406.2727030274,8882769.2413395122,8838355.3951328136,8794163.6181571484,null,null,null,null,null,"Revenue",null,{"$f":"AE916*AE915","v":9605371.0683635343},{"$f":"AF916*AF915","v":9557344.2130217161},9509557.4919566065,9462009.7044968251,9414699.6559743397,9367626.1576944683,9320788.0269059949,9274184.0867714658,9227813.1663376093,9181674.100505922,9135765.7300033923,9090086.9013533741,9044636.4668466076,8999413.2845123746,8954416.2180898134,8909644.1369993631,8865095.9163143672,8820770.4367327951,8776666.5845491309,8732783.2516263854,null,null,null,null,null,"Revenue",null,{"$f":"BF916*BF915","v":866208.93758984515},{"$f":"BG916*BG915","v":861877.89290189592},857568.50343738648,853280.66092019959,849014.25761559862,844769.18632752064,840545.34039588296,836342.61369390367,832160.90062543401,828000.09612230677,823860.09564169531,819740.79516348685,815642.09118766943,811563.88073173119,807506.06132807257,803468.53102143214,799451.18836632499,795453.93242449325,791476.66276237089,787519.27944855893]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(E914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(F914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(G914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(H914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(I914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(J914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(K914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(L914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(M914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(N914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(O914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(P914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(Q914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(R914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},{"$f":"HLOOKUP(S914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2272982.0066623492},{"$f":"HLOOKUP(T914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2318441.6467955965},{"$f":"HLOOKUP(U914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2364810.4797315085},{"$f":"HLOOKUP(V914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2412106.6893261387},{"$f":"HLOOKUP(W914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2460348.823112661},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1688859.1119489875},{"$f":"HLOOKUP(AF914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AG914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AH914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AI914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AJ914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AK914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AL914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AM914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(AN914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(AO914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(AP914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(AQ914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(AR914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(AS914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},{"$f":"HLOOKUP(AT914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2272982.0066623492},{"$f":"HLOOKUP(AU914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2318441.6467955965},{"$f":"HLOOKUP(AV914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2364810.4797315085},{"$f":"HLOOKUP(AW914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2412106.6893261387},{"$f":"HLOOKUP(AX914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2460348.823112661},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":112590.60746326584},{"$f":"HLOOKUP(BG914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BH914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BI914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BJ914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BK914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BL914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BM914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BN914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912},{"$f":"HLOOKUP(BO914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":134556.19827602073},{"$f":"HLOOKUP(BP914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":137247.32224154111},{"$f":"HLOOKUP(BQ914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":139992.26868637194},{"$f":"HLOOKUP(BR914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":142792.11406009941},{"$f":"HLOOKUP(BS914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":145647.95634130138},{"$f":"HLOOKUP(BT914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":148560.91546812741},{"$f":"HLOOKUP(BU914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":151532.13377748994},{"$f":"HLOOKUP(BV914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":154562.77645303975},{"$f":"HLOOKUP(BW914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":157654.03198210054},{"$f":"HLOOKUP(BX914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":160807.11262174259},{"$f":"HLOOKUP(BY914,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":164023.25487417742}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D915","v":0},{"$f":"HLOOKUP(E914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E915","v":0},{"$f":"HLOOKUP(F914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F915","v":0},{"$f":"HLOOKUP(G914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G915","v":0},{"$f":"HLOOKUP(H914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H915","v":0},{"$f":"HLOOKUP(I914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I915","v":0},{"$f":"HLOOKUP(J914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J915","v":0},{"$f":"HLOOKUP(K914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K915","v":0},{"$f":"HLOOKUP(L914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L915","v":0},{"$f":"HLOOKUP(M914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M915","v":0},{"$f":"HLOOKUP(N914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N915","v":0},{"$f":"HLOOKUP(O914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O915","v":0},{"$f":"HLOOKUP(P914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P915","v":0},{"$f":"HLOOKUP(Q914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q915","v":0},{"$f":"HLOOKUP(R914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R915","v":0},{"$f":"HLOOKUP(S914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S915","v":0},{"$f":"HLOOKUP(T914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T915","v":0},{"$f":"HLOOKUP(U914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U915","v":0},{"$f":"HLOOKUP(V914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V915","v":0},{"$f":"HLOOKUP(W914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W915","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE915","v":0},{"$f":"HLOOKUP(AF914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF915","v":0},{"$f":"HLOOKUP(AG914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG915","v":0},{"$f":"HLOOKUP(AH914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH915","v":0},{"$f":"HLOOKUP(AI914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI915","v":0},{"$f":"HLOOKUP(AJ914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ915","v":0},{"$f":"HLOOKUP(AK914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK915","v":0},{"$f":"HLOOKUP(AL914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL915","v":0},{"$f":"HLOOKUP(AM914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM915","v":0},{"$f":"HLOOKUP(AN914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN915","v":0},{"$f":"HLOOKUP(AO914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO915","v":0},{"$f":"HLOOKUP(AP914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP915","v":0},{"$f":"HLOOKUP(AQ914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ915","v":0},{"$f":"HLOOKUP(AR914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR915","v":0},{"$f":"HLOOKUP(AS914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS915","v":0},{"$f":"HLOOKUP(AT914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT915","v":0},{"$f":"HLOOKUP(AU914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU915","v":0},{"$f":"HLOOKUP(AV914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV915","v":0},{"$f":"HLOOKUP(AW914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW915","v":0},{"$f":"HLOOKUP(AX914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX915","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF915","v":0},{"$f":"HLOOKUP(BG914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG915","v":0},{"$f":"HLOOKUP(BH914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH915","v":0},{"$f":"HLOOKUP(BI914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI915","v":0},{"$f":"HLOOKUP(BJ914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ915","v":0},{"$f":"HLOOKUP(BK914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK915","v":0},{"$f":"HLOOKUP(BL914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL915","v":0},{"$f":"HLOOKUP(BM914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM915","v":0},{"$f":"HLOOKUP(BN914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN915","v":0},{"$f":"HLOOKUP(BO914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO915","v":0},{"$f":"HLOOKUP(BP914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP915","v":0},{"$f":"HLOOKUP(BQ914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ915","v":0},{"$f":"HLOOKUP(BR914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR915","v":0},{"$f":"HLOOKUP(BS914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS915","v":0},{"$f":"HLOOKUP(BT914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT915","v":0},{"$f":"HLOOKUP(BU914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU915","v":0},{"$f":"HLOOKUP(BV914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV915","v":0},{"$f":"HLOOKUP(BW914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW915","v":0},{"$f":"HLOOKUP(BX914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX915","v":0},{"$f":"HLOOKUP(BY914,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY915","v":0}]
[null,"B&O Tax",null,{"$f":"D917*0.00275","v":26600.432699914727},{"$f":"E917*0.00275","v":26467.430536415151},26335.093383733074,26203.417916814411,26072.400827230333,25942.038823094186,25812.328628978714,25683.266985833823,25554.850650904653,25427.076397650129,25299.94101566188,25173.44131058357,25047.574104030649,24922.336233510494,24797.724552342945,24673.735929581228,24550.367249933322,24427.615413683656,24305.477336615237,24183.949949932157,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF917*0.00275","v":2382.074578372074},{"$f":"BG917*0.00275","v":2370.1642054802137},2358.3133844528129,2346.5218175305486,2334.7892084428959,2323.1152624006818,2311.4996860886781,2299.9421876582351,2288.4424767199434,2277.0002643363437,2265.6152630146621,2254.2871866995888,2243.0157507660906,2231.8006720122607,2220.6416686521993,2209.5384603089383,2198.4907680073934,2187.4983141673565,2176.5608225965198,2165.678018483537]
[null,"Property Tax",null,{"$f":"C944*$B$8","v":938148.83261658717},885875.62999441801,836515.06513011642,789904.84724594129,745891.72832838481,704330.99926968908,665086.01408411737,628027.74063466501,593034.33639306342,559990.74783823162,528788.33217605564,499324.50013675849,471502.37867543014,445230.49246672186,420422.46314650326,396996.72531163,374876.25834406755,353988.33317764703,334264.27317485475,315639.22832745325,null,null,null,null,null,"Property Tax",null,{"$f":"AD944*$B$8","v":938148.83261658717},885875.62999441801,836515.06513011642,789904.84724594129,745891.72832838481,704330.99926968908,665086.01408411737,628027.74063466501,593034.33639306342,559990.74783823162,528788.33217605564,499324.50013675849,471502.37867543014,445230.49246672186,420422.46314650326,396996.72531163,374876.25834406755,353988.33317764703,334264.27317485475,315639.22832745325,null,null,null,null,null,"Property Tax",null,{"$f":"BE944*$B$8","v":90296.82513934646},85265.529386962677,80514.575018773641,76028.341547421791,71792.078851606988,67791.858679707526,64014.528855596254,60447.670036086471,57079.554877832306,53899.109479429753,50895.876971945319,48059.983138162963,45382.103947510106,42853.434899921936,40465.662077850902,38210.934811244355,36081.839865616465,34071.377068348491,32172.936293079736,30380.275726517346]
[null,"Total Operating Costs",null,{"$f":"SUM(D919:D922)","v":2653608.3772654897},{"$f":"SUM(E919:E922)","v":2634979.3547188002},2619939.1785855768,2608339.0656359168,2600039.5456382395,2594909.9629050605,2592828.0060216184,2593679.2641951917,2597356.8087501549,2603760.7983761923,2612798.1068148348,2624381.971742922,2638431.6636809516,2654872.1738197529,2673633.9197207573,2694652.4679035605,2717868.2723895977,2743226.4283228391,2770676.439837609,2800172.0013900464,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE919:AE922)","v":2627007.9445655746},{"$f":"SUM(AF919:AF922)","v":2608511.9241823852},2593604.0852018436,2582135.6477191024,2573967.1448110091,2568967.9240819663,2567015.6773926397,2567995.997209358,2571801.9580992502,2578333.7219785424,2587498.1657991726,2599208.5304323384,2613384.089576921,2629949.8375862422,2648836.1951684142,2669978.7319739792,2693317.9051396642,2718798.8129091556,2746370.9625009936,2775988.0514401142,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF919:BF922)","v":205269.50718098436},{"$f":"SUM(BG919:BG922)","v":202478.11320497404},200012.15640800822,197856.91672982974,195998.5624922248,194424.10226292667,193121.33942891977,192078.82932872424,191285.83880163135,190732.30801978684,190408.81447650108,190306.5390112345,190417.2337583756,190733.19191323558,191247.21921463052,191952.60704904323,192843.1070866636,193912.90736461637,195156.60973741882,196569.2086191783]
[]
[null,"EBITDA",null,{"$f":"D917-D923","v":7019276.2408853201},{"$f":"E917-E923","v":6989540.8403412551},6956458.4154991778,6920176.5404784149,6880833.4824455194,6838558.7000382803,6793473.3136070054,6745690.5488352897,6695316.155215174,6642448.8007693095,6587180.4443349391,6529596.6866511032,6469777.1014211029,6407795.5474567916,6343720.4629494045,6277615.1428532507,6209538.0003134292,6139542.8130166736,6067678.9552952051,5993991.6167671019,null,null,null,null,null,"EBITDA",null,{"$f":"AE917-AE923","v":6978363.1237979596},{"$f":"AF917-AF923","v":6948832.2888393309},6915953.4067547629,6879874.0567777231,6840732.5111633306,6798658.233612502,6753772.3495133556,6706188.0895621078,6656011.2082383595,6603340.3785273796,6548267.5642042197,6490878.3709210362,6431252.3772696871,6369463.4469261318,6305580.0229213992,6239665.4050253835,6171778.011174703,6101971.623823639,6030295.6220481377,5956795.2001862712,null,null,null,null,null,"EBITDA",null,{"$f":"BF917-BF923","v":660939.43040886079},{"$f":"BG917-BG923","v":659399.77969692182},657556.34702937829,655423.74419036985,653015.69512337376,650345.084064594,647424.00096696313,644263.78436517948,640875.06182380265,637267.78810251993,633451.28116519423,629434.25615225232,625224.8574292938,620830.6888184956,616258.84211344202,611515.92397238896,606608.08127966139,601541.02505987685,596320.05302495207,590950.07082938065]
[null,"Before Tax Earnings",null,{"$f":"D925-D945-D935","v":-13371467.669189181},{"$f":"E925-E927-E945","v":-20886877.881883826},-9769392.8178358711,-3115334.1995226135,-3154677.257555509,1820803.3300377661,6793473.3136070054,6745690.5488352897,6695316.155215174,6642448.8007693095,6587180.4443349391,6529596.6866511032,6469777.1014211029,6407795.5474567916,6343720.4629494045,6277615.1428532507,6209538.0003134292,6139542.8130166736,6067678.9552952051,5993991.6167671019,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE925-AE945-AE935","v":-13799527.09786327},{"$f":"AF925-AF927-AF945","v":-21570892.222704917},-10195881.300171785,-3387226.7673782054,-3426368.3129925979,1665107.8215345377,6753772.3495133556,6706188.0895621078,6656011.2082383595,6603340.3785273796,6548267.5642042197,6490878.3709210362,6431252.3772696871,6369463.4469261318,6305580.0229213992,6239665.4050253835,6171778.011174703,6101971.623823639,6030295.6220481377,5956795.2001862712,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF925-BF945-BF935","v":-1338932.5034260314},{"$f":"BG925-BG927-BG945","v":-2085623.7045392101},-989457.74351230089,-332784.71013463766,-335192.75920163374,156240.85690209025,647424.00096696313,644263.78436517948,640875.06182380265,637267.78810251993,633451.28116519423,629434.25615225232,625224.8574292938,620830.6888184956,616258.84211344202,611515.92397238896,606608.08127966139,601541.02505987685,596320.05302495207,590950.07082938065]
[null,"ITC",null,{"$f":"-C931*0.1","v":9381488.3261658717},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD931*0.1","v":9381488.3261658717},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE931*0.1","v":902968.25139346463},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D926*$B$6-D927","v":-12189496.5366956},-4386244.3551956033,-2051572.491745533,-654220.18189974886,-662482.22408665682,382368.69930793089,1426629.395857471,1416595.0152554107,1406016.3925951864,1394914.248161555,1383307.8933103371,1371215.3041967317,1358653.1912984315,1345637.0649659261,1332181.2972193749,1318299.1799991827,1304002.98006582,1289303.9907335015,1274212.5806119931,1258738.2395210913,null,null,null,null,null,"Federal Tax",null,{"$f":"AE926*$B$6-AE927","v":-12279389.016717158},-4529887.3667680323,-2141135.0730360746,-711317.62114942307,-719537.34572844557,349672.64252225292,1418292.1933978046,1408299.4988080426,1397762.3537300555,1386701.4794907498,1375136.1884828862,1363084.4578934174,1350562.9992266342,1337587.3238544876,1324171.8048134937,1310329.7350553304,1296073.3823466876,1281414.0410029641,1266362.0806301089,1250926.9920391168,null,null,null,null,null,"Federal Tax",null,{"$f":"BF926*$B$6-BF927","v":-1184144.0771129313},-437980.97795323411,-207786.12613758317,-69884.7891282739,-70390.479432343083,32810.57994943895,135959.04020306226,135295.39471668768,134583.76298299854,133826.23550152918,133024.76904469079,132181.19379197297,131297.22006015168,130374.44465188407,129414.35684382282,128418.34403420168,127387.69706872888,126323.61526257414,125227.21113523992,124099.51487416994]
[]
[]
[{"$f":"IRR(C931:X931,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D914,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-93814883.261658713},{"$f":"D925-D928","v":19208772.777580921},11375785.195536859,9008030.9072447103,7574396.7223781636,7543315.7065321766,6456190.0007303497,5366843.9177495344,5329095.5335798785,5289299.7626199871,5247534.5526077542,5203872.5510246018,5158381.3824543711,5111123.9101226712,5062158.4824908655,5011539.1657300293,4959315.9628540678,4905535.0202476094,4850238.822283172,4793466.3746832125,4735253.377246011,{"$f":"C931*-0.3","v":28144464.978497613},null,null,null,{"$f":"IRR(AD931:AY931,0.1)","v":6.0000000000005604E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE914,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-93814883.261658713},{"$f":"AE925-AE928","v":19257752.140515119},11478719.655607363,9057088.4797908366,7591191.6779271457,7560269.8568917764,6448985.5910902489,5335480.1561155505,5297888.5907540657,5258248.854508304,5216638.8990366301,5173131.3757213335,5127793.913027619,5080689.3780430527,5031876.1230716445,4981408.2181079052,4929335.6699700532,4875704.6288280152,4820557.5828206744,4763933.541418029,4705868.2081471542,{"$f":"AD931*-0.3","v":28144464.978497613},null,null,null,{"$f":"IRR(BE931:BZ931,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF914,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-9029682.5139346458},{"$f":"BF925-BF928","v":1845083.5075217921},1097380.757650156,865342.47316696146,725308.53331864369,723406.1745557168,617534.50411515508,511464.96076390089,508968.38964849181,506291.29884080414,503441.55260099075,500426.51212050347,497253.06236027938,493927.63736914215,490456.24416661152,486844.48526961921,483097.57993818726,479220.38421093253,475217.40979730268,471092.84188971214,466850.5559552107,{"$f":"BE931*-0.3","v":2708904.7541803936}]
[{"$f":"IRR(C932:X932,0.1)","v":8.7344173057518182E-2},"ROE",{"$f":"-C951","v":-10475231.324766442},{"$f":"D931-D935-D937-D946-D927","v":1405333.0709083583},758565.840654945,732430.72502970044,703768.04376329901,672687.02791731199,639289.94981559296,603672.49453488551,565924.11036522966,526128.33940533828,484363.1293931054,440701.12780995294,395209.95923972223,347952.48690802231,298987.05927621666,248367.74251538049,196144.53963941894,142363.5970329605,87067.399068522733,30294.951468563639,-27918.045968638733,{"$f":"X931","v":28144464.978497613},null,null,null,{"$f":"IRR(AD932:AY932,0.1)","v":8.7193221963285605E-2},"ROE",{"$f":"-AD951","v":-10422573.183339093},{"$f":"AE931-AE935-AE937-AE946-AE927","v":1393822.6268548574},750350.16282886453,724375.84598205518,695873.15950019332,664951.33846482448,631712.65919966949,596252.81076134369,558661.2453998588,519021.50915409718,477411.5536824232,433904.03036712669,388566.56767341215,341462.03268884588,292648.7777174376,242180.87275369838,190108.32461584639,136477.28347380832,81330.237466467544,24706.196063822135,-33359.13720705267,{"$f":"AY931","v":28144464.978497613},null,null,null,{"$f":"IRR(BE932:BZ932,0.1)","v":8.6499444948325621E-2},"ROE",{"$f":"-BE951","v":-1003172.668896387},{"$f":"BF931-BF935-BF937-BF946-BF927","v":125680.29183199303},64775.193970226217,63318.88216286659,61634.125920049963,59731.767157123075,57621.984420687135,55314.328773558722,52817.75765814964,50140.666850461974,47290.92061064858,44275.880130161298,41102.43036993721,37777.005378799979,34305.612176269351,30693.853279277042,26946.947947845096,23069.752220590366,19066.777806960512,14942.209899369976,10699.923964868532,{"$f":"BZ931","v":2708904.7541803936}]
[]
[]
[null,"Interest",null,{"$f":"C938*$B$7","v":2967982.2086838256},2878222.7479572841,2783975.3141944162,2685015.5087434044,2581107.7130198423,2472004.5275101019,2357446.1827248745,2237159.9207003857,2110859.3455746728,1978243.7416926739,1838997.3576165752,1692788.6543366716,1539269.5158927729,1378074.4205266789,1208819.5703922806,1031101.9777511621,844498.50547798781,648564.85959115485,442834.53140998009,226817.68681974662,null,null,null,null,null,"Interest",null,{"$f":"AD938*$B$7","v":2953062.4019460767},2863754.1547756698,2769980.4952467433,2671518.1527413703,2568132.6931107286,2459577.9604985542,2345595.4912557718,2225913.8985508503,2100248.2262106827,1968299.2702535065,1829752.8664984715,1684279.1425556848,1531531.7324157585,1371146.951768836,1202742.9320895677,1025918.7114263356,840253.27972994209,645304.5764487288,440608.43800345494,225677.49263591736,null,null,null,null,null,"Interest",null,{"$f":"BE938*$B$7","v":284232.25618730969},275636.33739715803,266610.62266749883,257133.62220135663,247182.77171190735,236734.37869798561,225763.56603336777,214244.21273551905,202148.89177277789,189448.80476189969,176113.71340047757,162111.86747098435,147409.92924501645,131972.89410775015,115764.00721362057,98744.675974784492,80874.378174006604,62110.565483189821,42408.562157832203,21721.458666206705]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C950)","v":4763171.4232146489},{"$f":"-PMT($B$7,20,$C950)","v":4763171.4232146489},4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,4763171.4232146489,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD950)","v":4739227.3453542069},4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,4739227.3453542069,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE950)","v":456150.63199034217},456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217,456150.63199034217]
[null,"Sinking Fund",null,{"$f":"D936-D935","v":1795189.2145308233},{"$f":"E936-E935","v":1884948.6752573648},{"$f":"F936-F935","v":1979196.1090202327},2078155.9144712444,2182063.7101948066,2291166.8957045469,2405725.2404897744,2526011.5025142631,2652312.0776399761,2784927.681521975,2924174.0655980734,3070382.7688779775,3223901.9073218759,3385097.0026879702,3554351.852822368,3732069.4454634869,3918672.9177366612,4114606.563623494,4320336.8918046691,4536353.7363949027,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE936-AE935","v":1786164.9434081302},{"$f":"AF936-AF935","v":1875473.1905785371},{"$f":"AG936-AG935","v":1969246.8501074635},2067709.1926128366,2171094.6522434782,2279649.3848556527,2393631.854098435,2513313.4468033565,2638979.1191435242,2770928.0751007004,2909474.4788557356,3054948.2027985221,3207695.6129384483,3368080.3935853709,3536484.4132646392,3713308.6339278715,3898974.065624265,4093922.7689054781,4298618.9073507516,4513549.8527182899,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF936-BF935","v":171918.37580303248},{"$f":"BG936-BG935","v":180514.29459318414},{"$f":"BH936-BH935","v":189540.00932284334},199017.00978898554,208967.86027843482,219416.25329235656,230387.0659569744,241906.41925482312,254001.74021756428,266701.82722844247,280036.91858986462,294038.76451935782,308740.70274532575,324177.73788259202,340386.62477672158,357405.95601555769,375276.25381633558,394040.06650715234,413742.06983250997,434429.17332413548]
[null,"Mortgage Balance",{"$f":"C950","v":59359644.173676506},{"$f":"C938-D937","v":57564454.95914568},55679506.283888318,53700310.174868084,51622154.260396838,49440090.550202034,47148923.654497489,44743198.414007716,42217186.91149345,39564874.833853476,36779947.152331501,33855773.086733431,30785390.317855455,27561488.410533577,24176391.407845609,20622039.555023242,16889970.109559756,12971297.191823095,8856690.6281996015,4536353.7363949325,2.9802322387695313E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD950","v":59061248.038921528},{"$f":"AD938-AE937","v":57275083.095513396},55399609.904934861,53430363.0548274,51362653.862214565,49191559.209971085,46911909.825115435,44518277.971017003,42004964.524213649,39365985.405070126,36595057.329969428,33685582.851113692,30630634.648315169,27422939.03537672,24054858.641791351,20518374.228526711,16805065.594598841,12906091.528974576,8812168.7600690983,4513549.8527183468,5.6810677051544189E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE950","v":5684645.123746193},{"$f":"BE938-BF937","v":5512726.7479431601},5332212.4533499759,5142672.4440271324,4943655.434238147,4734687.5739597119,4515271.3206673553,4284884.2547103809,4042977.8354555578,3788976.0952379936,3522274.2680095513,3242237.3494196869,2948198.5849003289,2639457.882155003,2315280.1442724112,1974893.5194956898,1617487.563480132,1242211.3096637963,848171.24315664405,434429.17332413408,-1.3969838619232178E-9]
[]
[]
[null,"Book Depr",null,{"$f":"-($C931)/20","v":4690744.1630829358},{"$f":"-($C931)/20","v":4690744.1630829358},4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D941:D941)","v":4690744.1630829358},{"$f":"SUM($D941:E941)","v":9381488.3261658717},{"$f":"SUM($D941:F941)","v":14072232.489248808},{"$f":"SUM($D941:G941)","v":18762976.652331743},{"$f":"SUM($D941:H941)","v":23453720.815414678},{"$f":"SUM($D941:I941)","v":28144464.978497613},{"$f":"SUM($D941:J941)","v":32835209.141580548},{"$f":"SUM($D941:K941)","v":37525953.304663487},{"$f":"SUM($D941:L941)","v":42216697.467746422},{"$f":"SUM($D941:M941)","v":46907441.630829357},{"$f":"SUM($D941:N941)","v":51598185.793912292},{"$f":"SUM($D941:O941)","v":56288929.956995226},{"$f":"SUM($D941:P941)","v":60979674.120078161},{"$f":"SUM($D941:Q941)","v":65670418.283161096},{"$f":"SUM($D941:R941)","v":70361162.446244031},{"$f":"SUM($D941:S941)","v":75051906.609326974},{"$f":"SUM($D941:T941)","v":79742650.772409916},{"$f":"SUM($D941:U941)","v":84433394.935492858},{"$f":"SUM($D941:V941)","v":89124139.098575801},{"$f":"SUM($D941:W941)","v":93814883.261658743},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE941:AE941)","v":5109505.3562543998},{"$f":"SUM($AE941:AF941)","v":10219010.7125088},{"$f":"SUM($AE941:AG941)","v":15328516.0687632},{"$f":"SUM($AE941:AH941)","v":20438021.425017599},{"$f":"SUM($AE941:AI941)","v":25547526.781271998},{"$f":"SUM($AE941:AJ941)","v":30657032.137526397},{"$f":"SUM($AE941:AK941)","v":35766537.493780799},{"$f":"SUM($AE941:AL941)","v":40876042.850035198},{"$f":"SUM($AE941:AM941)","v":45985548.206289597},{"$f":"SUM($AE941:AN941)","v":51095053.562543996},{"$f":"SUM($AE941:AO941)","v":56204558.918798395},{"$f":"SUM($AE941:AP941)","v":61314064.275052793},{"$f":"SUM($AE941:AQ941)","v":66423569.631307192},{"$f":"SUM($AE941:AR941)","v":71533074.987561598},{"$f":"SUM($AE941:AS941)","v":76642580.343815997},{"$f":"SUM($AE941:AT941)","v":81752085.700070396},{"$f":"SUM($AE941:AU941)","v":86861591.056324795},{"$f":"SUM($AE941:AV941)","v":91971096.412579194},{"$f":"SUM($AE941:AW941)","v":97080601.768833593},{"$f":"SUM($AE941:AX941)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF941:BF941)","v":491789.89053948614},{"$f":"SUM($BF941:BG941)","v":983579.78107897227},{"$f":"SUM($BF941:BH941)","v":1475369.6716184583},{"$f":"SUM($BF941:BI941)","v":1967159.5621579445},{"$f":"SUM($BF941:BJ941)","v":2458949.4526974307},{"$f":"SUM($BF941:BK941)","v":2950739.3432369167},{"$f":"SUM($BF941:BL941)","v":3442529.2337764027},{"$f":"SUM($BF941:BM941)","v":3934319.1243158886},{"$f":"SUM($BF941:BN941)","v":4426109.0148553746},{"$f":"SUM($BF941:BO941)","v":4917898.9053948605},{"$f":"SUM($BF941:BP941)","v":5409688.7959343465},{"$f":"SUM($BF941:BQ941)","v":5901478.6864738325},{"$f":"SUM($BF941:BR941)","v":6393268.5770133184},{"$f":"SUM($BF941:BS941)","v":6885058.4675528044},{"$f":"SUM($BF941:BT941)","v":7376848.3580922903},{"$f":"SUM($BF941:BU941)","v":7868638.2486317763},{"$f":"SUM($BF941:BV941)","v":8360428.1391712623},{"$f":"SUM($BF941:BW941)","v":8852218.0297107492},{"$f":"SUM($BF941:BX941)","v":9344007.9202502351},{"$f":"SUM($BF941:BY941)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C931-D942","v":89124139.098575771},84433394.935492843,79742650.772409901,75051906.609326974,70361162.446244031,65670418.283161104,60979674.120078161,56288929.956995226,51598185.793912292,46907441.630829357,42216697.467746422,37525953.304663487,32835209.141580552,28144464.978497617,23453720.815414682,18762976.65233174,14072232.489248797,9381488.3261658549,4690744.1630829126,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD931-AE942","v":88705377.905404314},{"$f":"-$AD931-AF942","v":83595872.549149916},78486367.192895517,73376861.836641118,68267356.480386719,63157851.12413232,58048345.767877914,52938840.411623515,47829335.055369116,42719829.699114718,37610324.342860319,32500818.98660592,27391313.630351521,22281808.274097115,17172302.917842716,12062797.561588317,6953292.2053339183,1843786.8490795195,-3265718.5071748793,-8375223.8634292781,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE931-BF942","v":8537892.6233951598},{"$f":"-$BE931-BG942","v":8046102.7328556739},7554312.8423161879,7062522.951776701,6570733.0612372151,6078943.1706977291,5587153.2801582431,5095363.3896187572,4603573.4990792712,4111783.6085397853,3619993.7180002993,3128203.8274608133,2636413.9369213274,2144624.0463818414,1652834.1558423555,1161044.2653028695,669254.37476338353,177464.48422389664,-314325.40631558932,-806115.29685507528]
[null,"Prop. Tax Value",{"$f":"-C931","v":93814883.261658713},{"$f":"C944/(($C944/$X944)^(1/21))","v":88587562.999441803},83651506.513011634,78990484.724594131,74589172.832838476,70433099.926968902,66508601.408411734,62802774.063466504,59303433.639306337,55999074.783823162,52878833.217605561,49932450.013675846,47150237.867543012,44523049.246672183,42042246.314650327,39699672.531163,37487625.834406756,35398833.317764699,33426427.317485474,31563922.832745325,29805196.203853462,{"$f":"X931","v":28144464.978497613},null,null,null,null,"Prop. Tax Value",{"$f":"-AD931","v":93814883.261658713},{"$f":"AD944/(($AD944/$AY944)^(1/21))","v":88587562.999441803},83651506.513011634,78990484.724594131,74589172.832838476,70433099.926968902,66508601.408411734,62802774.063466504,59303433.639306337,55999074.783823162,52878833.217605561,49932450.013675846,47150237.867543012,44523049.246672183,42042246.314650327,39699672.531163,37487625.834406756,35398833.317764699,33426427.317485474,31563922.832745325,29805196.203853462,{"$f":"AY931","v":28144464.978497613},null,null,null,null,"Prop. Tax Value",{"$f":"-BE931","v":9029682.5139346458},{"$f":"BE944/(($BE944/$BZ944)^(1/21))","v":8526552.9386962671},8051457.5018773638,7602834.1547421794,7179207.8851606986,6779185.8679707525,6401452.885559625,6044767.0036086468,5707955.4877832308,5389910.947942975,5089587.6971945316,4805998.3138162959,4538210.3947510105,4285343.4899921939,4046566.2077850904,3821093.4811244351,3608183.9865616467,3407137.706834849,3217293.6293079737,3038027.5726517346,2868750.1346208928,{"$f":"BZ931","v":2708904.7541803936}]
[null,"Tax Dep",null,{"$f":"($C767*0.95)*-D$4","v":17422761.701390676},27876418.722225081,16725851.233335048,10035510.740001028,10035510.740001028,5017755.3700005142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD931*0.95)*-D$4","v":17824827.819715153},28519724.511544246,17111834.706926547,10267100.824155929,10267100.824155929,5133550.4120779643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE931*0.95)*-D$4","v":1715639.6776475825},2745023.4842361319,1647014.0905416792,988208.45432500751,988208.45432500751,494104.22716250375]
[null,"After Tax Dep. Value",null,{"$f":"D945*$B$6","v":3658779.9572920417},5854047.9316672664,3512428.75900036,2107457.2554002157,2107457.2554002157,1053728.6277001079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE945*$B$6","v":3743213.8421401819},5989142.1474242918,3593485.2884545745,2156091.1730727451,2156091.1730727451,1078045.5865363725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF945*$B$6","v":360284.33230599231},576454.93168958765,345872.95901375264,207523.77540825156,207523.77540825156,103761.88770412578]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D946:I946)","v":15212261.66399532},{"$f":"C948/C952","v":0.16215190101091809},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE946:AJ946)","v":15563315.940177649},{"$f":"AD948/AD952","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF946:BK946)","v":1497969.159242098},{"$f":"BE948/BE952","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D927:W927)","v":8767746.0992204398},{"$f":"C949/C952","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE927:AX927)","v":8767746.0992204398},{"$f":"AD949/AD952","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF927:BY927)","v":843895.56204996689},{"$f":"BE949/BE952","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C952-C948-C949)*$A950","v":59359644.173676506},{"$f":"C950/C952","v":0.63273163180427094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD952-AD948-AD949)*$A950","v":59061248.038921528},{"$f":"AD950/AD952","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE952-BE948-BE949)*$A950","v":5684645.123746193},{"$f":"BE950/BE952","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C952-C948-C949)*$A951","v":10475231.324766442},{"$f":"C951/C952","v":0.11165852325957723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD952-AD948-AD949)*$A951","v":10422573.183339093},{"$f":"AD951/AD952","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE952-BE948-BE949)*$A951","v":1003172.668896387},{"$f":"BE951/BE952","v":0.11109722488562433}]
[null,"Total",{"$f":"-C931","v":93814883.261658713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD931","v":93814883.261658713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE931","v":9029682.5139346458}]
[null,"Check",{"$f":"SUM(C948:C951)-C952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD948:AD951)-AD952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE948:BE951)-BE952","v":0}]
[null,"2045 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,"2045 Southern NW 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,"2045 Small Solar"]
[null,"Year",null,2045,{"$f":"D955+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,null,null,null,null,"Year",null,2045,{"$f":"AE955+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,null,null,null,null,"Year",null,2045,{"$f":"BF955+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D955-$D$12)","v":253389.91731347973},{"$f":"D956*(1-'Resource Options'!$AA$22)","v":252122.96772691232},{"$f":"E956*(1-'Resource Options'!$AA$22)","v":250862.35288827776},{"$f":"F956*(1-'Resource Options'!$AA$22)","v":249608.04112383636},{"$f":"G956*(1-'Resource Options'!$AA$22)","v":248360.00091821718},{"$f":"H956*(1-'Resource Options'!$AA$22)","v":247118.20091362609},{"$f":"I956*(1-'Resource Options'!$AA$22)","v":245882.60990905797},{"$f":"J956*(1-'Resource Options'!$AA$22)","v":244653.19685951268},{"$f":"K956*(1-'Resource Options'!$AA$22)","v":243429.93087521513},{"$f":"L956*(1-'Resource Options'!$AA$22)","v":242212.78122083904},{"$f":"M956*(1-'Resource Options'!$AA$22)","v":241001.71731473485},{"$f":"N956*(1-'Resource Options'!$AA$22)","v":239796.70872816117},{"$f":"O956*(1-'Resource Options'!$AA$22)","v":238597.72518452036},{"$f":"P956*(1-'Resource Options'!$AA$22)","v":237404.73655859777},{"$f":"Q956*(1-'Resource Options'!$AA$22)","v":236217.71287580478},{"$f":"R956*(1-'Resource Options'!$AA$22)","v":235036.62431142575},{"$f":"S956*(1-'Resource Options'!$AA$22)","v":233861.44118986861},{"$f":"T956*(1-'Resource Options'!$AA$22)","v":232692.13398391925},{"$f":"U956*(1-'Resource Options'!$AA$22)","v":231528.67331399966},{"$f":"V956*(1-'Resource Options'!$AA$22)","v":230371.02994742966},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($D955-$D$12)","v":281544.35257053305},{"$f":"AE956*(1-'Resource Options'!$AA$22)","v":280136.63080768037},{"$f":"AF956*(1-'Resource Options'!$AA$22)","v":278735.94765364198},{"$f":"AG956*(1-'Resource Options'!$AA$22)","v":277342.26791537378},{"$f":"AH956*(1-'Resource Options'!$AA$22)","v":275955.55657579692},{"$f":"AI956*(1-'Resource Options'!$AA$22)","v":274575.7787929179},{"$f":"AJ956*(1-'Resource Options'!$AA$22)","v":273202.89989895333},{"$f":"AK956*(1-'Resource Options'!$AA$22)","v":271836.88539945858},{"$f":"AL956*(1-'Resource Options'!$AA$22)","v":270477.70097246126},{"$f":"AM956*(1-'Resource Options'!$AA$22)","v":269125.31246759894},{"$f":"AN956*(1-'Resource Options'!$AA$22)","v":267779.68590526097},{"$f":"AO956*(1-'Resource Options'!$AA$22)","v":266440.78747573466},{"$f":"AP956*(1-'Resource Options'!$AA$22)","v":265108.583538356},{"$f":"AQ956*(1-'Resource Options'!$AA$22)","v":263783.04062066425},{"$f":"AR956*(1-'Resource Options'!$AA$22)","v":262464.12541756092},{"$f":"AS956*(1-'Resource Options'!$AA$22)","v":261151.80479047311},{"$f":"AT956*(1-'Resource Options'!$AA$22)","v":259846.04576652075},{"$f":"AU956*(1-'Resource Options'!$AA$22)","v":258546.81553768815},{"$f":"AV956*(1-'Resource Options'!$AA$22)","v":257254.0814599997},{"$f":"AW956*(1-'Resource Options'!$AA$22)","v":255967.81105269969},null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D955-$D$12)","v":11731.014690438877},{"$f":"BF956*(1-'Resource Options'!$AA$22)","v":11672.359616986681},{"$f":"BG956*(1-'Resource Options'!$AA$22)","v":11613.997818901747},{"$f":"BH956*(1-'Resource Options'!$AA$22)","v":11555.927829807239},{"$f":"BI956*(1-'Resource Options'!$AA$22)","v":11498.148190658203},{"$f":"BJ956*(1-'Resource Options'!$AA$22)","v":11440.657449704911},{"$f":"BK956*(1-'Resource Options'!$AA$22)","v":11383.454162456386},{"$f":"BL956*(1-'Resource Options'!$AA$22)","v":11326.536891644104},{"$f":"BM956*(1-'Resource Options'!$AA$22)","v":11269.904207185884},{"$f":"BN956*(1-'Resource Options'!$AA$22)","v":11213.554686149955},{"$f":"BO956*(1-'Resource Options'!$AA$22)","v":11157.486912719205},{"$f":"BP956*(1-'Resource Options'!$AA$22)","v":11101.69947815561},{"$f":"BQ956*(1-'Resource Options'!$AA$22)","v":11046.190980764832},{"$f":"BR956*(1-'Resource Options'!$AA$22)","v":10990.960025861008},{"$f":"BS956*(1-'Resource Options'!$AA$22)","v":10936.005225731704},{"$f":"BT956*(1-'Resource Options'!$AA$22)","v":10881.325199603045},{"$f":"BU956*(1-'Resource Options'!$AA$22)","v":10826.918573605029},{"$f":"BV956*(1-'Resource Options'!$AA$22)","v":10772.783980737004},{"$f":"BW956*(1-'Resource Options'!$AA$22)","v":10718.920060833319},{"$f":"BX956*(1-'Resource Options'!$AA$22)","v":10665.325460529153}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M56","v":38.508200227014953},{"$f":"D957","v":38.508200227014953},38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,38.508200227014953,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P56","v":34.41592442268167},{"$f":"AE957","v":34.41592442268167},34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,34.41592442268167,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S56","v":74.428523656237815},{"$f":"BF957","v":74.428523656237815},74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815,74.428523656237815]
[null,"Revenue",null,{"$f":"D957*D956","v":9757589.6714142412},{"$f":"E957*E956","v":9708801.7230571695},9660257.7144418824,9611956.4258696735,9563896.6437403243,9516077.1605216227,9468496.7747190148,9421154.2908454202,9374048.519391194,9327178.2767942362,9280542.385410266,9234139.6734832153,9187968.9751157984,9142029.1302402206,9096318.9845890179,9050837.389666073,9005583.202717742,8960555.2867041528,8915752.5102706328,8871173.7477192786,null,null,null,null,null,"Revenue",null,{"$f":"AE957*AE956","v":9689609.159700308},{"$f":"AF957*AF956","v":9641161.1139018051},9592955.3083322961,9544990.5317906346,9497265.5791316815,9449779.2512360234,9402530.3549798429,9355517.7032049447,9308740.1146889199,9262196.4141154736,9215885.4320448972,9169806.0048846733,9123956.9748602509,9078337.1899859495,9032945.5040360205,8987780.7765158396,8942841.8726332597,8898127.6632700935,8853637.0249537434,8809368.8398289736,null,null,null,null,null,"Revenue",null,{"$f":"BF957*BF956","v":873122.1043990032},{"$f":"BG957*BG956","v":868756.49387700821},864412.71140762314,860090.64785058494,855790.19461133215,851511.24363827542,847253.68742008391,843017.41898298357,838802.33188806858,834608.32022862835,830435.27862748515,826283.10223434784,822151.68672317604,818040.92828956025,813950.7236481125,809880.97002987191,805831.5651797225,801802.40735382389,797793.39531705482,793804.42834046949]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(E955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(F955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(G955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(H955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(I955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(J955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(K955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(L955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(M955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(N955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(O955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(P955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(Q955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},{"$f":"HLOOKUP(R955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2272982.0066623492},{"$f":"HLOOKUP(S955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2318441.6467955965},{"$f":"HLOOKUP(T955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2364810.4797315085},{"$f":"HLOOKUP(U955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2412106.6893261387},{"$f":"HLOOKUP(V955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2460348.823112661},{"$f":"HLOOKUP(W955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2509555.7995749144},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AE955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1722636.294187967},{"$f":"HLOOKUP(AF955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1757089.020071727},{"$f":"HLOOKUP(AG955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1792230.8004731613},{"$f":"HLOOKUP(AH955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1828075.4164826244},{"$f":"HLOOKUP(AI955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1864636.9248122771},{"$f":"HLOOKUP(AJ955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1901929.6633085224},{"$f":"HLOOKUP(AK955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1939968.2565746929},{"$f":"HLOOKUP(AL955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":1978767.6217061868},{"$f":"HLOOKUP(AM955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2018342.9741403107},{"$f":"HLOOKUP(AN955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2058709.8336231171},{"$f":"HLOOKUP(AO955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2099884.0302955797},{"$f":"HLOOKUP(AP955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2141881.7109014909},{"$f":"HLOOKUP(AQ955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2184719.3451195206},{"$f":"HLOOKUP(AR955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2228413.7320219111},{"$f":"HLOOKUP(AS955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2272982.0066623492},{"$f":"HLOOKUP(AT955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2318441.6467955965},{"$f":"HLOOKUP(AU955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2364810.4797315085},{"$f":"HLOOKUP(AV955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2412106.6893261387},{"$f":"HLOOKUP(AW955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2460348.823112661},{"$f":"HLOOKUP(AX955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":2509555.7995749144},null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":114842.41961253116},{"$f":"HLOOKUP(BG955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":117139.26800478177},{"$f":"HLOOKUP(BH955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":119482.0533648774},{"$f":"HLOOKUP(BI955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":121871.69443217493},{"$f":"HLOOKUP(BJ955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":124309.12832081846},{"$f":"HLOOKUP(BK955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":126795.31088723485},{"$f":"HLOOKUP(BL955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":129331.21710497954},{"$f":"HLOOKUP(BM955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":131917.84144707912},{"$f":"HLOOKUP(BN955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":134556.19827602073},{"$f":"HLOOKUP(BO955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":137247.32224154111},{"$f":"HLOOKUP(BP955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":139992.26868637194},{"$f":"HLOOKUP(BQ955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":142792.11406009941},{"$f":"HLOOKUP(BR955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":145647.95634130138},{"$f":"HLOOKUP(BS955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":148560.91546812741},{"$f":"HLOOKUP(BT955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":151532.13377748994},{"$f":"HLOOKUP(BU955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":154562.77645303975},{"$f":"HLOOKUP(BV955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":157654.03198210054},{"$f":"HLOOKUP(BW955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":160807.11262174259},{"$f":"HLOOKUP(BX955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":164023.25487417742},{"$f":"HLOOKUP(BY955,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":167303.71997166093}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D956","v":0},{"$f":"HLOOKUP(E955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E956","v":0},{"$f":"HLOOKUP(F955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F956","v":0},{"$f":"HLOOKUP(G955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G956","v":0},{"$f":"HLOOKUP(H955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H956","v":0},{"$f":"HLOOKUP(I955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I956","v":0},{"$f":"HLOOKUP(J955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J956","v":0},{"$f":"HLOOKUP(K955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K956","v":0},{"$f":"HLOOKUP(L955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L956","v":0},{"$f":"HLOOKUP(M955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M956","v":0},{"$f":"HLOOKUP(N955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N956","v":0},{"$f":"HLOOKUP(O955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O956","v":0},{"$f":"HLOOKUP(P955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P956","v":0},{"$f":"HLOOKUP(Q955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q956","v":0},{"$f":"HLOOKUP(R955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R956","v":0},{"$f":"HLOOKUP(S955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S956","v":0},{"$f":"HLOOKUP(T955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T956","v":0},{"$f":"HLOOKUP(U955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U956","v":0},{"$f":"HLOOKUP(V955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V956","v":0},{"$f":"HLOOKUP(W955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W956","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AE955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE956","v":0},{"$f":"HLOOKUP(AF955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF956","v":0},{"$f":"HLOOKUP(AG955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG956","v":0},{"$f":"HLOOKUP(AH955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH956","v":0},{"$f":"HLOOKUP(AI955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI956","v":0},{"$f":"HLOOKUP(AJ955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ956","v":0},{"$f":"HLOOKUP(AK955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK956","v":0},{"$f":"HLOOKUP(AL955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL956","v":0},{"$f":"HLOOKUP(AM955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM956","v":0},{"$f":"HLOOKUP(AN955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN956","v":0},{"$f":"HLOOKUP(AO955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO956","v":0},{"$f":"HLOOKUP(AP955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP956","v":0},{"$f":"HLOOKUP(AQ955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ956","v":0},{"$f":"HLOOKUP(AR955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR956","v":0},{"$f":"HLOOKUP(AS955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS956","v":0},{"$f":"HLOOKUP(AT955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT956","v":0},{"$f":"HLOOKUP(AU955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU956","v":0},{"$f":"HLOOKUP(AV955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV956","v":0},{"$f":"HLOOKUP(AW955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW956","v":0},{"$f":"HLOOKUP(AX955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX956","v":0},null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF956","v":0},{"$f":"HLOOKUP(BG955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG956","v":0},{"$f":"HLOOKUP(BH955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH956","v":0},{"$f":"HLOOKUP(BI955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI956","v":0},{"$f":"HLOOKUP(BJ955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ956","v":0},{"$f":"HLOOKUP(BK955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK956","v":0},{"$f":"HLOOKUP(BL955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL956","v":0},{"$f":"HLOOKUP(BM955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM956","v":0},{"$f":"HLOOKUP(BN955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN956","v":0},{"$f":"HLOOKUP(BO955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO956","v":0},{"$f":"HLOOKUP(BP955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP956","v":0},{"$f":"HLOOKUP(BQ955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ956","v":0},{"$f":"HLOOKUP(BR955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR956","v":0},{"$f":"HLOOKUP(BS955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS956","v":0},{"$f":"HLOOKUP(BT955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT956","v":0},{"$f":"HLOOKUP(BU955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU956","v":0},{"$f":"HLOOKUP(BV955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV956","v":0},{"$f":"HLOOKUP(BW955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW956","v":0},{"$f":"HLOOKUP(BX955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX956","v":0},{"$f":"HLOOKUP(BY955,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY956","v":0}]
[null,"B&O Tax",null,{"$f":"D958*0.00275","v":26833.371596389163},{"$f":"E958*0.00275","v":26699.204738407214},26565.708714715176,26432.880171141602,26300.715770285889,26169.212191434461,26038.36613047729,25908.174299824903,25778.633428325782,25649.740261184146,25521.491559878232,25393.884102078842,25266.914681568443,25140.580108160604,25014.877207619797,24889.802821581699,24765.353807473788,24641.527038436419,24518.319403244237,24395.727806228013,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"B&O Tax",null,{"$f":"BF958*0.00275","v":2401.0857870972586},{"$f":"BG958*0.00275","v":2389.0803581617724},2377.1349563709637,2365.2492815891083,2353.4230351811634,2341.6559200052575,2329.9476404052307,2318.2979022032046,2306.7064126921887,2295.1728806287279,2283.6970162255839,2272.2785311444563,2260.9171384887341,2249.6125527962904,2238.3644900323093,2227.1726675821478,2216.0368042442369,2204.9566202230158,2193.9318371219006,2182.962177936291]
[null,"Property Tax",null,{"$f":"C985*$B$8","v":943515.04393915413},890942.83859798615,841299.93130266061,794423.10297218803,750158.22901442309,708359.77258551167,668890.30608467851,631620.05931109539,596426.49279723165,563193.89491586632,531813.00143610267,502180.63627754065,474199.37228145346,447777.21088363137,422827.2796357011,399267.54658041231,377020.55054179544,356013.14644342294,336176.26481741475,317444.68471348612,null,null,null,null,null,"Property Tax",null,{"$f":"AD985*$B$8","v":943515.04393915413},890942.83859798615,841299.93130266061,794423.10297218803,750158.22901442309,708359.77258551167,668890.30608467851,631620.05931109539,596426.49279723165,563193.89491586632,531813.00143610267,502180.63627754065,474199.37228145346,447777.21088363137,422827.2796357011,399267.54658041231,377020.55054179544,356013.14644342294,336176.26481741475,317444.68471348612,null,null,null,null,null,"Property Tax",null,{"$f":"BE985*$B$8","v":90813.32297914353},85753.248215056097,80975.118387881026,76463.223661073047,72202.729542638175,68179.628111355458,64380.691960650263,60793.430708692882,57406.049931733505,54207.412385652096,51187.001388224846,48334.886241713262,45641.689582089879,43098.556547549495,40697.125664936219,38429.501358364672,36288.227989647799,34266.265345179447,32356.96548867616,30554.050903673033]
[null,"Total Operating Costs",null,{"$f":"SUM(D960:D963)","v":2692984.7097235103},{"$f":"SUM(E960:E963)","v":2674731.0634081205},2660096.4404905373,2648931.3996259542,2641095.8695969861,2636458.6480854684,2634896.9287898485,2636295.8553171074,2640548.1003658683,2647553.4688001676,2657218.5232915608,2669456.2312811101,2684185.6320825424,2701331.5230137031,2720824.1635056697,2742598.9961975906,2766596.3840807774,2792761.362807998,2821043.40733332,2851396.2120946287,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AE960:AE963)","v":2666151.3381271213},{"$f":"SUM(AF960:AF963)","v":2648031.8586697131},2633530.7317758221,2622498.5194548126,2614795.1538267001,2610289.4358940339,2608858.5626593716,2610387.6810172824,2614769.4669375424,2621903.7285389835,2631697.0317316824,2644062.3471790315,2658918.7174009741,2676190.9429055424,2695809.2862980505,2717709.1933760089,2741831.0302733039,2768119.8357695616,2796525.0879300758,2827000.4842884005,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF960:BF963)","v":208056.82837877196},{"$f":"SUM(BG960:BG963)","v":205281.59657799965},202834.30670912939,200700.1673748371,198865.28089863778,197316.59491859557,196041.85670603503,195029.57005797519,194268.95462044643,193749.90750782195,193462.96709082235,193399.27883295715,193550.56306188001,193909.08456847319,194467.62393245846,195219.45047898658,196158.29677599258,197278.33458714504,198574.15219997548,200040.73305327023]
[]
[null,"EBITDA",null,{"$f":"D958-D964","v":7064604.9616907313},{"$f":"E958-E964","v":7034070.6596490489},7000161.2739513451,6963025.0262437193,6922800.7741433382,6879618.5124361543,6833599.8459291663,6784858.4355283128,6733500.4190253261,6679624.8079940686,6623323.8621187052,6564683.4422021052,6503783.343033256,6440697.6072265171,6375494.8210833482,6308238.3934684824,6238986.818636965,6167793.9238961544,6094709.1029373128,6019777.5356246494,null,null,null,null,null,"EBITDA",null,{"$f":"AE958-AE964","v":7023457.8215731867},{"$f":"AF958-AF964","v":6993129.255232092},6959424.576556474,6922492.012335822,6882470.4253049809,6839489.8153419895,6793671.7923204713,6745130.0221876623,6693970.6477513779,6640292.6855764901,6584188.4003132153,6525743.6577056423,6465038.2574592773,6402146.2470804071,6337136.2177379699,6270071.5831398312,6201010.8423599564,6130007.8275005314,6057111.9370236676,5982368.3555405736,null,null,null,null,null,"EBITDA",null,{"$f":"BF958-BF964","v":665065.27602023119},{"$f":"BG958-BG964","v":663474.89729900856},661578.40469849377,659390.48047574784,656924.91371269431,654194.6487196798,651211.83071404882,647987.84892500844,644533.37726762216,640858.41272080643,636972.31153666275,632883.82340139069,628601.12366129598,624131.84372108709,619483.09971565404,614661.51955088531,609673.26840372989,604524.07276667887,599219.24311707937,593763.69528719923]
[null,"Before Tax Earnings",null,{"$f":"D966-D986-D976","v":-13442774.003549397},{"$f":"E966-E968-E986","v":-21001801.17766716},-9821361.8284383826,-3129888.8351901146,-3170113.0872904956,1833161.5817192374,6833599.8459291663,6784858.4355283128,6733500.4190253261,6679624.8079940686,6623323.8621187052,6564683.4422021052,6503783.343033256,6440697.6072265171,6375494.8210833482,6308238.3934684824,6238986.818636965,6167793.9238961544,6094709.1029373128,6019777.5356246494,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AE966-AE986-AE976","v":-13873281.932155952},{"$f":"AF966-AF968-AF986","v":-21689728.080518194},-10250289.824893698,-3403336.6285342798,-3443358.2155651208,1676575.4949069386,6793671.7923204713,6745130.0221876623,6693970.6477513779,6640292.6855764901,6584188.4003132153,6525743.6577056423,6465038.2574592773,6402146.2470804071,6337136.2177379699,6270071.5831398312,6201010.8423599564,6130007.8275005314,6057111.9370236676,5982368.3555405736,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BF966-BF986-BF976","v":-1346245.925276197},{"$f":"BG966-BG968-BG986","v":-2097250.1212669546},-994856.60644108395,-334470.52620799874,-336936.09297105228,157264.1453778065,651211.83071404882,647987.84892500844,644533.37726762216,640858.41272080643,636972.31153666275,632883.82340139069,628601.12366129598,624131.84372108709,619483.09971565404,614661.51955088531,609673.26840372989,604524.07276667887,599219.24311707937,593763.69528719923]
[null,"ITC",null,{"$f":"-C972*0.1","v":9435150.4393915422},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-AD972*0.1","v":9435150.4393915422},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ITC",null,{"$f":"-BE972*0.1","v":908133.2297914353},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D967*$B$6-D968","v":-12258132.980136916},-4410378.2473101029,-2062485.9839720603,-657276.65538992407,-665723.74833100406,384963.93216103985,1435055.9676451248,1424820.2714609457,1414035.0879953185,1402721.2096787544,1390898.0110449281,1378583.5228624421,1365794.5020369836,1352546.4975175685,1338853.9124275031,1324730.0626283812,1310187.2319137626,1295236.7240181924,1279888.9116168357,1264153.2824811763,null,null,null,null,null,"Federal Tax",null,{"$f":"AE967*$B$6-AE968","v":-12348539.645144291},-4554842.8969088206,-2152560.8632276766,-714700.6919921987,-723105.22526867536,352080.85393045709,1426671.076387299,1416477.304659409,1405733.8360277894,1394461.4639710628,1382679.5640657751,1370406.1681181849,1357658.0340664482,1344450.7118868853,1330798.6057249736,1316715.0324593645,1302212.2768955908,1287301.6437751115,1271993.5067749701,1256297.3546635204,null,null,null,null,null,"Federal Tax",null,{"$f":"BF967*$B$6-BF968","v":-1190844.8740994367},-440422.52546606044,-208919.88735262761,-70238.810503679735,-70756.579523920969,33025.470529339364,136754.48444995025,136077.44827425177,135352.00922620064,134580.26667136935,133764.18542269917,132905.60291429205,132006.23596887215,131067.68718142828,130091.45094028734,129078.91910568591,128031.38636478328,126950.05528100255,125836.04105458666,124690.37601031183]
[]
[]
[{"$f":"IRR(C972:X972,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D955,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-94351504.393915415},{"$f":"D966-D969","v":19322737.941827647},11444448.906959152,9062647.2579234056,7620301.6816336438,7588524.522474342,6494654.5802751146,5398543.8782840418,5360038.1640673671,5319465.3310300075,5276903.5983153144,5232425.8510737773,5186099.9193396633,5137988.8409962729,5088151.1097089481,5036640.9086558446,4983508.3308401015,4928799.5867232028,4872557.1998779625,4814820.1913204771,4755624.2531434726,{"$f":"C972*-0.3","v":28305451.318174623},null,null,null,{"$f":"IRR(AD972:AY972,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AE955,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-94351504.393915415},{"$f":"AE966-AE969","v":19371997.466717478},11547972.152140912,9111985.4397841506,7637192.704328021,7605575.650573656,6487408.961411532,5367000.715933172,5328652.7175282538,5288236.811723588,5245831.2216054276,5201508.8362474404,5155337.4895874579,5107380.2233928293,5057695.5351935215,5006337.6120129963,4953356.5506804669,4898798.5654643653,4842706.1837254204,4785118.4302486973,4726071.0008770535,{"$f":"AD972*-0.3","v":28305451.318174623},null,null,null,{"$f":"IRR(BE972:BZ972,0.1)","v":6.0000005391323885E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF955,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-9081332.2979143523},{"$f":"BF966-BF969","v":1855910.1501196679},1103897.4227650689,870498.29205112136,729629.29097942752,727681.49323661532,621169.1781903404,514457.34626409854,511910.40065075667,509181.36804142152,506278.14604943711,503208.12611396355,499978.22048709868,496594.88769242383,493064.15653965878,489391.64877536672,485582.60044519941,481641.88203894661,477574.01748567633,473383.20206249272,469073.3192768874,{"$f":"BE972*-0.3","v":2724399.6893743058}]
[{"$f":"IRR(C973:X973,0.1)","v":8.7377197844045629E-2},"ROE",{"$f":"-C992","v":-10535149.64794411},{"$f":"D972-D976-D978-D987-D968","v":1417462.5600329153},766499.05736731086,739710.64266612427,710373.00697710039,678595.84781779908,644481.86106912419,608127.11452860385,569621.40031192917,529048.56727456953,486486.83455987647,442009.08731833939,395683.15558422543,347572.07724083494,297734.34595351014,246224.14490040671,193091.56708466355,138382.82296776492,82140.436122524552,24403.427565039136,-34792.510611965321,{"$f":"X972","v":28305451.318174623},null,null,null,{"$f":"IRR(AD973:AY973,0.1)","v":8.7226145777979047E-2},"ROE",{"$f":"-AD992","v":-10482190.301947793},{"$f":"AE972-AE976-AE978-AE987-AE968","v":1405886.2762390748},758236.38586371671,731609.68970998097,702432.96397566563,670815.91022130009,636861.2283505369,600664.99016353767,562316.99175861944,521901.08595395368,479495.4958357932,435173.11047780607,389001.76381782349,341044.49762319494,291359.80942388717,240001.88624336198,187020.82491083257,132462.83969473094,76370.457955786027,18782.70447906293,-40264.724892580882,{"$f":"AY972","v":28305451.318174623},null,null,null,{"$f":"IRR(BE973:BZ973,0.1)","v":8.6521122624798164E-2},"ROE",{"$f":"-BE992","v":-1008910.8165624744},{"$f":"BF972-BF976-BF978-BF987-BF968","v":126671.94803612272},65385.355260889861,63887.126106483047,62158.66597051383,60210.868227701634,58053.958883220126,55697.532658771612,53150.58704542974,50421.554436094564,47518.332444110187,44448.31250863662,41218.406881771749,37835.07408709696,34304.342934331857,30631.835170039791,26822.786839872482,22882.068433619686,18814.203880349407,14623.388457165798,10313.505671560473,{"$f":"BZ972","v":2724399.6893743058}]
[]
[]
[null,"Interest",null,{"$f":"C979*$B$7","v":2984959.0669174977},2894686.1820756011,2799899.6529916092,2700373.7974534179,2595871.6491383165,2486144.3934074603,2370930.7748900615,2249956.4754467928,2122933.4610313606,1989559.2958951567,1849516.4225021426,1702471.4054394779,1548074.13752368,1385957.006212092,1215734.0183349245,1036999.8810638987,849329.03692932171,652274.65058801591,445367.54492964479,228115.08398835512,null,null,null,null,null,"Interest",null,{"$f":"AD979*$B$7","v":2969953.9188852087},2880134.8285409873,2785824.7836795547,2686799.2365750507,2582822.4121153215,2473646.7464326057,2359012.2974657542,2238646.1260505603,2112261.6460646065,1979557.942079355,1840219.0528948409,1693913.2192511011,1540292.0939251743,1378989.9123329513,1209622.6216611171,1031786.9664556914,845059.52848999435,648995.71862601233,443128.7182688312,226968.36789379103,null,null,null,null,null,"Interest",null,{"$f":"BE979*$B$7","v":285858.0646927011},277212.97724706976,268135.63542915689,258604.42652034841,248596.65716609947,238088.49934413811,227054.93363107869,215469.68963236629,203305.18343371825,190532.45192513781,177121.08384112836,163039.14735291843,148253.11404029801,132727.77906204655,116426.17733488254,99309.49552136031,81336.979617161982,62465.837917753728,42651.139133375073,21845.705409777478]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C991)","v":4790416.7637554379},{"$f":"-PMT($B$7,20,$C991)","v":4790416.7637554379},4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,4790416.7637554379,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AD991)","v":4766335.7257696344},4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,4766335.7257696344,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE991)","v":458759.81360532693},458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693,458759.81360532693]
[null,"Sinking Fund",null,{"$f":"D977-D976","v":1805457.6968379403},{"$f":"E977-E976","v":1895730.5816798368},{"$f":"F977-F976","v":1990517.1107638287},2090042.96630202,2194545.1146171214,2304272.3703479776,2419485.9888653765,2540460.2883086451,2667483.3027240774,2800857.4678602815,2940900.3412532955,3087945.35831596,3242342.6262317579,3404459.7575433459,3574682.7454205137,3753416.8826915394,3941087.7268261164,4138142.1131674219,4345049.2188257929,4562301.6797670824,null,null,null,null,null,"Sinking Fund",null,{"$f":"AE977-AE976","v":1796381.8068844257},{"$f":"AF977-AF976","v":1886200.897228647},{"$f":"AG977-AG976","v":1980510.9420900797},2079536.4891945836,2183513.3136543129,2292688.9793370287,2407323.4283038802,2527689.5997190741,2654074.0797050279,2786777.7836902793,2926116.6728747934,3072422.5065185335,3226043.63184446,3387345.8134366833,3556713.1041085171,3734548.7593139429,3921276.19727964,4117340.0071436223,4323207.0075008031,4539367.3578758435,null,null,null,null,null,"Sinking Fund",null,{"$f":"BF977-BF976","v":172901.74891262583},{"$f":"BG977-BG976","v":181546.83635825716},{"$f":"BH977-BH976","v":190624.17817617004},200155.38708497852,210163.15643922746,220671.31426118882,231704.87997424824,243290.12397296063,255454.63017160867,268227.36168018915,281638.72976419854,295720.66625240853,310506.69956502889,326032.03454328037,342333.63627044437,359450.31808396662,377422.83398816496,396293.9756875732,416108.67447195185,436914.10819554946]
[null,"Mortgage Balance",{"$f":"C991","v":59699181.338349953},{"$f":"C979-D978","v":57893723.641512014},55997993.059832178,54007475.949068353,51917432.98276633,49722887.868149206,47418615.497801229,44999129.508935854,42458669.220627211,39791185.917903133,36990328.450042851,34049428.108789556,30961482.750473596,27719140.124241836,24314680.366698489,20739997.621277973,16986580.738586433,13045493.011760317,8907350.8985928949,4562301.679767102,1.9557774066925049E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"AD991","v":59399078.377704166},{"$f":"AD979-AE978","v":57602696.570819743},55716495.673591092,53735984.731501013,51656448.242306426,49472934.928652115,47180245.949315086,44772922.521011204,42245232.921292126,39591158.841587096,36804381.057896815,33878264.385022022,30805841.878503487,27579798.246659026,24192452.433222342,20635739.329113826,16901190.569799885,12979914.372520246,8862574.3653766233,4539367.3578758202,-2.3283064365386963E-8,null,null,null,null,null,"Mortgage Balance",{"$f":"BE991","v":5717161.2938540215},{"$f":"BE979-BF978","v":5544259.5449413955},5362712.708583138,5172088.5304069677,4971933.1433219891,4761769.9868827621,4541098.6726215733,4309393.7926473254,4066103.6686743647,3810649.038502756,3542421.6768225669,3260782.9470583685,2965062.2808059598,2654555.5812409311,2328523.5466976506,1986189.9104272062,1626739.5923432396,1249316.7583550746,853022.78266750136,436914.10819554952,0]
[]
[]
[null,"Book Depr",null,{"$f":"-($C972)/20","v":4717575.2196957711},{"$f":"-($C972)/20","v":4717575.2196957711},4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,null,null,null,null,null,"Book Depr",null,{"$f":"-($AD$29)/20","v":5109505.3562543998},{"$f":"-($AD$29)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,null,"Book Depr",null,{"$f":"-($BE$29)/20","v":491789.89053948614},{"$f":"-($BE$29)/20","v":491789.89053948614},491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614,491789.89053948614]
[null,"Accum Depreciation",null,{"$f":"SUM($D982:D982)","v":4717575.2196957711},{"$f":"SUM($D982:E982)","v":9435150.4393915422},{"$f":"SUM($D982:F982)","v":14152725.659087313},{"$f":"SUM($D982:G982)","v":18870300.878783084},{"$f":"SUM($D982:H982)","v":23587876.098478854},{"$f":"SUM($D982:I982)","v":28305451.318174623},{"$f":"SUM($D982:J982)","v":33023026.537870392},{"$f":"SUM($D982:K982)","v":37740601.757566161},{"$f":"SUM($D982:L982)","v":42458176.977261931},{"$f":"SUM($D982:M982)","v":47175752.1969577},{"$f":"SUM($D982:N982)","v":51893327.416653469},{"$f":"SUM($D982:O982)","v":56610902.636349238},{"$f":"SUM($D982:P982)","v":61328477.856045008},{"$f":"SUM($D982:Q982)","v":66046053.075740777},{"$f":"SUM($D982:R982)","v":70763628.295436546},{"$f":"SUM($D982:S982)","v":75481203.515132323},{"$f":"SUM($D982:T982)","v":80198778.7348281},{"$f":"SUM($D982:U982)","v":84916353.954523876},{"$f":"SUM($D982:V982)","v":89633929.174219653},{"$f":"SUM($D982:W982)","v":94351504.39391543},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE982:AE982)","v":5109505.3562543998},{"$f":"SUM($AE982:AF982)","v":10219010.7125088},{"$f":"SUM($AE982:AG982)","v":15328516.0687632},{"$f":"SUM($AE982:AH982)","v":20438021.425017599},{"$f":"SUM($AE982:AI982)","v":25547526.781271998},{"$f":"SUM($AE982:AJ982)","v":30657032.137526397},{"$f":"SUM($AE982:AK982)","v":35766537.493780799},{"$f":"SUM($AE982:AL982)","v":40876042.850035198},{"$f":"SUM($AE982:AM982)","v":45985548.206289597},{"$f":"SUM($AE982:AN982)","v":51095053.562543996},{"$f":"SUM($AE982:AO982)","v":56204558.918798395},{"$f":"SUM($AE982:AP982)","v":61314064.275052793},{"$f":"SUM($AE982:AQ982)","v":66423569.631307192},{"$f":"SUM($AE982:AR982)","v":71533074.987561598},{"$f":"SUM($AE982:AS982)","v":76642580.343815997},{"$f":"SUM($AE982:AT982)","v":81752085.700070396},{"$f":"SUM($AE982:AU982)","v":86861591.056324795},{"$f":"SUM($AE982:AV982)","v":91971096.412579194},{"$f":"SUM($AE982:AW982)","v":97080601.768833593},{"$f":"SUM($AE982:AX982)","v":102190107.12508799},null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BF982:BF982)","v":491789.89053948614},{"$f":"SUM($BF982:BG982)","v":983579.78107897227},{"$f":"SUM($BF982:BH982)","v":1475369.6716184583},{"$f":"SUM($BF982:BI982)","v":1967159.5621579445},{"$f":"SUM($BF982:BJ982)","v":2458949.4526974307},{"$f":"SUM($BF982:BK982)","v":2950739.3432369167},{"$f":"SUM($BF982:BL982)","v":3442529.2337764027},{"$f":"SUM($BF982:BM982)","v":3934319.1243158886},{"$f":"SUM($BF982:BN982)","v":4426109.0148553746},{"$f":"SUM($BF982:BO982)","v":4917898.9053948605},{"$f":"SUM($BF982:BP982)","v":5409688.7959343465},{"$f":"SUM($BF982:BQ982)","v":5901478.6864738325},{"$f":"SUM($BF982:BR982)","v":6393268.5770133184},{"$f":"SUM($BF982:BS982)","v":6885058.4675528044},{"$f":"SUM($BF982:BT982)","v":7376848.3580922903},{"$f":"SUM($BF982:BU982)","v":7868638.2486317763},{"$f":"SUM($BF982:BV982)","v":8360428.1391712623},{"$f":"SUM($BF982:BW982)","v":8852218.0297107492},{"$f":"SUM($BF982:BX982)","v":9344007.9202502351},{"$f":"SUM($BF982:BY982)","v":9835797.8107897211}]
[null,"End Year Book Value",null,{"$f":"-$C972-D983","v":89633929.174219638},84916353.954523876,80198778.7348281,75481203.515132338,70763628.295436561,66046053.075740792,61328477.856045023,56610902.636349253,51893327.416653484,47175752.196957715,42458176.977261946,37740601.757566176,33023026.537870407,28305451.318174638,23587876.098478869,18870300.878783092,14152725.659087315,9435150.4393915385,4717575.2196957618,0,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AD972-AE983","v":89241999.037661016},{"$f":"-$AD972-AF983","v":84132493.681406617},79022988.325152218,73913482.96889782,68803977.612643421,63694472.256389022,58584966.900134616,53475461.543880217,48365956.187625818,43256450.831371419,38146945.47511702,33037440.118862621,27927934.762608223,22818429.406353816,17708924.050099418,12599418.693845019,7489913.3375906199,2380407.9813362211,-2729097.3749181777,-7838602.7311725765,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE972-BF983","v":8589542.4073748663},{"$f":"-$BE972-BG983","v":8097752.5168353803},7605962.6262958944,7114172.7357564075,6622382.8452169215,6130592.9546774356,5638803.0641379496,5147013.1735984636,4655223.2830589777,4163433.3925194917,3671643.5019800058,3179853.6114405198,2688063.7209010338,2196273.8303615479,1704483.9398220619,1212694.049282576,720904.15874309,229114.2682036031,-262675.62233588286,-754465.51287536882]
[null,"Prop. Tax Value",{"$f":"-C972","v":94351504.393915415},{"$f":"C985/(($C985/$X985)^(1/21))","v":89094283.85979861},84129993.130266055,79442310.2972188,75015822.901442304,70835977.258551165,66889030.608467847,63162005.931109533,59642649.279723167,56319389.491586626,53181300.143610261,50218063.627754062,47419937.228145346,44777721.088363133,42282727.96357011,39926754.658041231,37702055.054179542,35601314.644342296,33617626.481741473,31744468.47134861,29975681.926139485,{"$f":"X972","v":28305451.318174623},null,null,null,null,"Prop. Tax Value",{"$f":"-AD972","v":94351504.393915415},{"$f":"AD985/(($AD985/$AY985)^(1/21))","v":89094283.85979861},84129993.130266055,79442310.2972188,75015822.901442304,70835977.258551165,66889030.608467847,63162005.931109533,59642649.279723167,56319389.491586626,53181300.143610261,50218063.627754062,47419937.228145346,44777721.088363133,42282727.96357011,39926754.658041231,37702055.054179542,35601314.644342296,33617626.481741473,31744468.47134861,29975681.926139485,{"$f":"AY972","v":28305451.318174623},null,null,null,null,"Prop. Tax Value",{"$f":"-BE972","v":9081332.2979143523},{"$f":"BE985/(($BE985/$BZ985)^(1/21))","v":8575324.8215056099},8097511.8387881024,7646322.3661073046,7220272.9542638175,6817962.8111355454,6438069.1960650263,6079343.0708692884,5740604.9931733506,5420741.2385652093,5118700.1388224848,4833488.6241713259,4564168.9582089875,4309855.6547549497,4069712.5664936216,3842950.1358364671,3628822.7989647798,3426626.5345179448,3235696.5488676159,3055405.0903673032,2885159.3853909252,{"$f":"BZ972","v":2724399.6893743058}]
[null,"Tax Dep",null,{"$f":"($C808*0.95)*-D$4","v":17522419.898322631},28035871.837316208,16821523.102389727,10092913.861433834,10092913.861433834,5046456.9307169169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AD972*0.95)*-D$4","v":17926785.83484393},28682857.335750286,17209714.401450172,10325828.640870102,10325828.640870102,5162914.3204350509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BE972*0.95)*-D$4","v":1725453.136603727},2760725.018565963,1656435.0111395777,993861.00668374659,993861.00668374659,496930.50334187329]
[null,"After Tax Dep. Value",null,{"$f":"D986*$B$6","v":3679708.1786477524},5887533.0858364031,3532519.8515018425,2119511.910901105,2119511.910901105,1059755.9554505525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AE986*$B$6","v":3764625.0253172251},6023400.0405075597,3614040.0243045362,2168424.0145827215,2168424.0145827215,1084212.0072913608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF986*$B$6","v":362345.15868678264},579752.25389885216,347851.35233931133,208710.81140358676,208710.81140358676,104355.40570179338]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D987:I987)","v":15299275.800713373},{"$f":"C989/C993","v":0.16215190101091806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AE987:AJ987)","v":15652338.107355468},{"$f":"AD989/AD993","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF987:BK987)","v":1506537.5428329627},{"$f":"BE989/BE993","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D968:W968)","v":8817897.6069079824},{"$f":"C990/C993","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,AE968:AX968)","v":8817897.6069079824},{"$f":"AD990/AD993","v":9.3457943925233641E-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,"ITC Tax Equity",{"$f":"NPV($B$9,BF968:BY968)","v":848722.64466489269},{"$f":"BE990/BE993","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C993-C989-C990)*$A991","v":59699181.338349953},{"$f":"C991/C993","v":0.63273163180427106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AD993-AD989-AD990)*$A991","v":59399078.377704166},{"$f":"AD991/AD993","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE993-BE989-BE990)*$A991","v":5717161.2938540215},{"$f":"BE991/BE993","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C993-C989-C990)*$A992","v":10535149.64794411},{"$f":"C992/C993","v":0.11165852325957724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AD993-AD989-AD990)*$A992","v":10482190.301947793},{"$f":"AD992/AD993","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE993-BE989-BE990)*$A992","v":1008910.8165624744},{"$f":"BE992/BE993","v":0.11109722488562433}]
[null,"Total",{"$f":"-C972","v":94351504.393915415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AD972","v":94351504.393915415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BE972","v":9081332.2979143523}]
[null,"Check",{"$f":"SUM(C989:C992)-C993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AD989:AD992)-AD993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE989:BE992)-BE993","v":0}]

{"sheet":"Wind PPA Analysis","index":7,"n_rows":971,"n_cols":102,"rows_kept":971,"cut":false,"hidden":false,"merged":[]}
["Wind Analysis"]
[null,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]
["PTC Value",24,{"$f":"B3*1.02","v":24.48},{"$f":"C3*1.02","v":24.9696},25.468992,25.978371840000001,26.4979392768,27.027898062336,27.568456023582719,28.119825144054374,28.682221646935464,29.255866079874174,29.840983401471657,30.43780306950109,31.046559130891112,31.667490313508935,32.300840119779117,32.946856922174703,33.605794060618194,34.277909941830558,34.963468140667167,35.662737503480514,36.375992253550123,{"$f":"W3*1.02","v":37.103512098621124},37.845582340593545,38.602493987405417,39.374543867153527,40.162034744496601,40.965275439386531,41.784580948174259,42.620272567137746,43.472678018480501,44.342131578850115,45.228974210427118,46.133553694635658,47.056224768528374,47.99734926389894,48.95729624917692,49.936442174160462,50.935171017643668,51.953874437996539,52.992951926756469,54.052810965291599,55.133867184597435,56.236544528289386,57.361275418855172]
["PTC % of Value",null,0.8,0.6,0.4,0,0,0,0]
[null,null,"5yr MACRES",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
["Discount Rate",0.08]
["Fed Tax Rate",0.21]
["Debt Rate",0.05]
["Property Tax",0.01]
["Tax Equity Return",7.0000000000000007E-2,null,{"$f":"D14/8760","v":34}]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV"]
[null,"2022 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Off Shore Wind"]
[null,"Year",null,2022,{"$f":"D13+1","v":2023},{"$f":"E13+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,"Year",null,2022,{"$f":"AD13+1","v":2023},{"$f":"AE13+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,"Year",null,2022,{"$f":"BD13+1","v":2023},{"$f":"BE13+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,"Year",null,2022,{"$f":"CD13+1","v":2023},{"$f":"CE13+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D13-$D$13)","v":297840},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},{"$f":"'Resource Options'!$V$18/100*'Resource Options'!$J$17*8760","v":306600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD13-$AD$13)","v":306600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD13-$AD$13)","v":389820},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD13-$AD$13)","v":481800.00000000006}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M4","v":36.866283778387356},{"$f":"D15","v":36.866283778387356},{"$f":"E15","v":36.866283778387356},36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,36.866283778387356,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P4","v":35.54778709329814},{"$f":"AD15","v":35.54778709329814},{"$f":"AE15","v":35.54778709329814},35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,35.54778709329814,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$4","v":24.772852127878295},{"$f":"BD15","v":24.772852127878295},{"$f":"BE15","v":24.772852127878295},24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,24.772852127878295,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V4","v":67.713907139344826},{"$f":"CD15","v":67.713907139344826},{"$f":"CE15","v":67.713907139344826},67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826,67.713907139344826]
[null,"Revenue",null,{"$f":"D15*D14","v":10980253.96055489},{"$f":"E15*E14","v":11303202.606453564},11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,11303202.606453564,null,null,null,null,"Revenue",null,{"$f":"AD15*AD14","v":10898951.52280521},10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,10898951.52280521,null,null,null,null,"Revenue",null,{"$f":"BD15*BD14","v":9656953.2164895162},9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,9656953.2164895162,null,null,null,null,"Revenue",null,{"$f":"CD15*CD14","v":32624560.45973634},32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634,32624560.45973634]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3355290},{"$f":"HLOOKUP(E13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3422395.8000000003},{"$f":"HLOOKUP(F13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3490843.7160000005},{"$f":"HLOOKUP(G13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3560660.5903200009},{"$f":"HLOOKUP(H13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(I13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(J13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(K13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(L13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(M13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(N13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(O13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(P13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(Q13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(R13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(S13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(T13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(U13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(V13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(W13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3355290},{"$f":"HLOOKUP(AE13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3422395.8000000003},{"$f":"HLOOKUP(AF13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3490843.7160000005},{"$f":"HLOOKUP(AG13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3560660.5903200009},{"$f":"HLOOKUP(AH13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(AI13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(AJ13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(AK13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(AL13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(AM13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(AN13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(AO13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(AP13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AQ13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AR13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AS13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AT13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AU13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AV13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AW13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3355290},{"$f":"HLOOKUP(BE13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3422395.8000000003},{"$f":"HLOOKUP(BF13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3490843.7160000005},{"$f":"HLOOKUP(BG13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3560660.5903200009},{"$f":"HLOOKUP(BH13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(BI13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(BJ13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(BK13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(BL13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(BM13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(BN13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(BO13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(BP13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BQ13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BR13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BS13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BT13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BU13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BV13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BW13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":9883800.0000000019},{"$f":"HLOOKUP(CE13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10081476},{"$f":"HLOOKUP(CF13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10283105.520000001},{"$f":"HLOOKUP(CG13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10488767.630400002},{"$f":"HLOOKUP(CH13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10698542.983008001},{"$f":"HLOOKUP(CI13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10912513.842668161},{"$f":"HLOOKUP(CJ13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11130764.119521523},{"$f":"HLOOKUP(CK13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11353379.401911953},{"$f":"HLOOKUP(CL13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11580446.989950195},{"$f":"HLOOKUP(CM13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11812055.929749198},{"$f":"HLOOKUP(CN13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12048297.048344182},{"$f":"HLOOKUP(CO13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12289262.989311066},{"$f":"HLOOKUP(CP13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CQ13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CR13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CS13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CT13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CU13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CV13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CW13,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D14","v":0},{"$f":"HLOOKUP(E13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E14","v":0},{"$f":"HLOOKUP(F13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F14","v":0},{"$f":"HLOOKUP(G13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G14","v":0},{"$f":"HLOOKUP(H13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H14","v":0},{"$f":"HLOOKUP(I13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I14","v":0},{"$f":"HLOOKUP(J13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J14","v":0},{"$f":"HLOOKUP(K13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K14","v":0},{"$f":"HLOOKUP(L13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L14","v":0},{"$f":"HLOOKUP(M13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M14","v":0},{"$f":"HLOOKUP(N13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N14","v":0},{"$f":"HLOOKUP(O13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O14","v":0},{"$f":"HLOOKUP(P13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P14","v":0},{"$f":"HLOOKUP(Q13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q14","v":0},{"$f":"HLOOKUP(R13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R14","v":0},{"$f":"HLOOKUP(S13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S14","v":0},{"$f":"HLOOKUP(T13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T14","v":0},{"$f":"HLOOKUP(U13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U14","v":0},{"$f":"HLOOKUP(V13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V14","v":0},{"$f":"HLOOKUP(W13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W14","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD14","v":0},{"$f":"HLOOKUP(AE13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE14","v":0},{"$f":"HLOOKUP(AF13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF14","v":0},{"$f":"HLOOKUP(AG13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG14","v":0},{"$f":"HLOOKUP(AH13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH14","v":0},{"$f":"HLOOKUP(AI13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI14","v":0},{"$f":"HLOOKUP(AJ13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ14","v":0},{"$f":"HLOOKUP(AK13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK14","v":0},{"$f":"HLOOKUP(AL13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL14","v":0},{"$f":"HLOOKUP(AM13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM14","v":0},{"$f":"HLOOKUP(AN13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN14","v":0},{"$f":"HLOOKUP(AO13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO14","v":0},{"$f":"HLOOKUP(AP13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP14","v":0},{"$f":"HLOOKUP(AQ13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ14","v":0},{"$f":"HLOOKUP(AR13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR14","v":0},{"$f":"HLOOKUP(AS13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS14","v":0},{"$f":"HLOOKUP(AT13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT14","v":0},{"$f":"HLOOKUP(AU13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU14","v":0},{"$f":"HLOOKUP(AV13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV14","v":0},{"$f":"HLOOKUP(AW13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW14","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD14","v":60835.309200000003},{"$f":"HLOOKUP(BE13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE14","v":62052.015383999998},{"$f":"HLOOKUP(BF13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF14","v":63293.055691679998},{"$f":"HLOOKUP(BG13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG14","v":64558.916805513603},{"$f":"HLOOKUP(BH13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH14","v":65850.095141623868},{"$f":"HLOOKUP(BI13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI14","v":67167.097044456343},{"$f":"HLOOKUP(BJ13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ14","v":68510.438985345478},{"$f":"HLOOKUP(BK13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK14","v":69880.647765052388},{"$f":"HLOOKUP(BL13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL14","v":71278.260720353443},{"$f":"HLOOKUP(BM13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM14","v":72703.82593476052},{"$f":"HLOOKUP(BN13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN14","v":74157.902453455725},{"$f":"HLOOKUP(BO13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO14","v":75641.060502524837},{"$f":"HLOOKUP(BP13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP14","v":77153.881712575341},{"$f":"HLOOKUP(BQ13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ14","v":78696.959346826843},{"$f":"HLOOKUP(BR13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR14","v":80270.898533763393},{"$f":"HLOOKUP(BS13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS14","v":81876.31650443867},{"$f":"HLOOKUP(BT13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT14","v":83513.84283452743},{"$f":"HLOOKUP(BU13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU14","v":85184.119691217988},{"$f":"HLOOKUP(BV13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV14","v":86887.802085042349},{"$f":"HLOOKUP(BW13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW14","v":88625.558126743214},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD14","v":0},{"$f":"HLOOKUP(CE13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE14","v":0},{"$f":"HLOOKUP(CF13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF14","v":0},{"$f":"HLOOKUP(CG13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG14","v":0},{"$f":"HLOOKUP(CH13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH14","v":0},{"$f":"HLOOKUP(CI13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI14","v":0},{"$f":"HLOOKUP(CJ13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ14","v":0},{"$f":"HLOOKUP(CK13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK14","v":0},{"$f":"HLOOKUP(CL13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL14","v":0},{"$f":"HLOOKUP(CM13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM14","v":0},{"$f":"HLOOKUP(CN13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN14","v":0},{"$f":"HLOOKUP(CO13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO14","v":0},{"$f":"HLOOKUP(CP13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP14","v":0},{"$f":"HLOOKUP(CQ13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ14","v":0},{"$f":"HLOOKUP(CR13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR14","v":0},{"$f":"HLOOKUP(CS13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS14","v":0},{"$f":"HLOOKUP(CT13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT14","v":0},{"$f":"HLOOKUP(CU13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU14","v":0},{"$f":"HLOOKUP(CV13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV14","v":0},{"$f":"HLOOKUP(CW13,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW14","v":0}]
[null,"Property Tax",null,{"$f":"C42*$B$9","v":1332768.0581438385},{"$f":"D42*$B$9","v":1258506.8617008424},1188383.4634767096,1122167.3073409151,1059640.6836398556,1000598.0133973209,944845.17239897314,892198.85293851374,842485.96112704743,795543.04778407933,751215.77103899291,709358.38887611497,669833.27995492623,632510.49112994026,597267.31018255663,563987.86236009095,532562.72939545626,502888.58975488431,474867.87893087219,448408.46866344177,null,null,null,null,"Property Tax",null,{"$f":"AC42*$B$9","v":1300261.5201403305},{"$f":"AD42*$B$9","v":1227811.5723910662},1159398.5009528878,1094797.3730155274,1033795.7889169327,976193.18380226463,921800.16819412052,870437.90530586755,821937.52305077843,776139.55881373631,732893.43515999347,692056.96475718578,653495.88288285525,617083.40598042984,582699.81481225078,550232.06083911355,519573.3945321528,490623.01439500944,463285.73554231465,437471.67674482154,null,null,null,null,"Property Tax",null,{"$f":"BC42*$B$9","v":1300261.5201403305},{"$f":"BD42*$B$9","v":1227811.5723910662},1159398.5009528878,1094797.3730155274,1033795.7889169327,976193.18380226463,921800.16819412052,870437.90530586755,821937.52305077843,776139.55881373631,732893.43515999347,692056.96475718578,653495.88288285525,617083.40598042984,582699.81481225078,550232.06083911355,519573.3945321528,490623.01439500944,463285.73554231465,437471.67674482154,null,null,null,null,"Property Tax",null,{"$f":"CC42*$B$9","v":3138820.4553566407},{"$f":"CD42*$B$9","v":2963926.8862841912},2798778.3029278563,2642831.7193613336,2495574.404573488,2356522.196679004,2225217.9110604078,2101229.8372076536,1984150.319313084,1873594.4159549619,1769198.6344627887,1670619.7358031825,1577533.6060569391,1489634.1907768506,1406632.4887225954,1328255.6016642356,1254245.8371302087,1184359.8611497697,1118367.8982042184,1056052.9757564592]
[null,"Total Operating Costs",null,{"$f":"SUM(D18:D20)","v":4688058.0581438383},{"$f":"SUM(E18:E20)","v":4680902.6617008429},4679227.17947671,4682827.8976609157,4691514.4857662562,4705109.2915662499,4723446.6761312801,4746372.3867454669,4773742.9656101391,4805425.1923568323,4841295.5585032022,4881239.7720896089,4925152.29083269,4972935.8822252601,5024501.2090997826,5079766.4392556623,5138656.8778289389,5201104.6211570362,5267048.2309610676,5336432.4277342418,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD18:AD20)","v":4655551.5201403303},4650207.3723910665,4650242.2169528883,4655457.963335528,4665669.5910433326,4680704.4619711936,4700401.6719264276,4724611.4391128207,4753194.5275338702,4786021.7033864893,4822973.2226242032,4863938.3479706794,4908814.8937606188,4957508.7970757494,5009933.7137294766,5066010.6377346851,5125667.5429656347,5188839.0457971618,5255466.0875725104,5325495.6358156214,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD18:BD20)","v":4716386.8293403303},4712259.3877750663,4713535.2726445682,4720016.8801410422,4731519.6861849567,4747871.5590156494,4768912.1109117726,4794492.0868778732,4824472.7882542238,4858725.5293212505,4897131.1250776583,4939579.4084732039,4985968.7754731942,5036205.7564225765,5090204.6122632399,5147886.9542391235,5209181.3858001623,5274023.16548838,5342353.8896575524,5414121.1939423643,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD18:CD20)","v":13022620.455356643},13045402.886284191,13081883.822927859,13131599.349761335,13194117.38758149,13269036.039347164,13355982.030581931,13454609.239119608,13564597.30926328,13685650.345704161,13817495.682806971,13959882.725114249,14112581.855154227,14275383.404856086,14448096.687083416,14630549.083992274,14822585.189104807,15024066.000163859,15234868.159998592,15454883.242786722]
[]
[null,"EBITDA",null,{"$f":"D16-D21","v":6292195.902411052},{"$f":"E16-E21","v":6622299.9447527211},6623975.426976854,6620374.7087926483,6611688.1206873078,6598093.3148873141,6579755.9303222839,6556830.2197080972,6529459.6408434249,6497777.4140967317,6461907.0479503619,6421962.8343639551,6378050.3156208741,6330266.7242283039,6278701.3973537814,6223436.1671979018,6164545.7286246251,6102097.9852965279,6036154.3754924964,5966770.1787193222,null,null,null,null,"EBITDA",null,{"$f":"AD16-AD21","v":6243400.0026648799},{"$f":"AE16-AE21","v":6248744.1504141437},6248709.3058523219,6243493.5594696822,6233281.9317618776,6218247.0608340167,6198549.8508787826,6174340.0836923895,6145756.99527134,6112929.8194187209,6075978.300181007,6035013.1748345308,5990136.6290445914,5941442.7257294608,5889017.8090757336,5832940.8850705251,5773283.9798395755,5710112.4770080484,5643485.4352326998,5573455.8869895888,null,null,null,null,"EBITDA",null,{"$f":"BD16-BD21","v":4940566.3871491859},{"$f":"BE16-BE21","v":4944693.8287144499},4943417.943844948,4936936.336348474,4925433.5303045595,4909081.6574738668,4888041.1055777436,4862461.129611643,4832480.4282352924,4798227.6871682657,4759822.0914118579,4717373.8080163123,4670984.441016322,4620747.4600669397,4566748.6042262763,4509066.2622503927,4447771.8306893539,4382930.0510011362,4314599.3268319638,4242832.0225471519,null,null,null,null,"EBITDA",null,{"$f":"CD16-CD21","v":19601940.004379697},{"$f":"CE16-CE21","v":19579157.573452149},19542676.636808481,19492961.109975003,19430443.07215485,19355524.420389175,19268578.429154411,19169951.220616732,19059963.150473058,18938910.114032179,18807064.776929371,18664677.734622091,18511978.604582112,18349177.054880254,18176463.772652924,17994011.375744067,17801975.270631533,17600494.459572479,17389692.299737748,17169677.216949619]
[null,"Before Tax Earnings",null,{"$f":"D23-D43-D33","v":-23558579.558046162},{"$f":"E23-E25-E43","v":-40711553.684170112},-23744152.573071249,-13607674.230384499,-13713852.03667704,-6150143.870119473,1406832.8968220418,1280448.7255378496,1147550.5167897725,1008230.1075620055,6461907.0479503619,6421962.8343639551,6378050.3156208741,6330266.7242283039,6278701.3973537814,6223436.1671979018,6164545.7286246251,6102097.9852965279,6036154.3754924964,5966770.1787193222,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD23-AD43-AD33","v":-23464009.858896114},{"$f":"AE23-AE25-AE43","v":-41085109.478508689},-24119418.694195777,-13984555.379707463,-14092258.22560247,-6529990.1241727704,1025626.8173785405,897958.58952214196,763847.87121768761,623382.51288399473,6075978.300181007,6035013.1748345308,5990136.6290445914,5941442.7257294608,5889017.8090757336,5832940.8850705251,5773283.9798395755,5710112.4770080484,5643485.4352326998,5573455.8869895888,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD23-BD43-BD33","v":-24363788.390723519},{"$f":"BE23-BE25-BE43","v":-43660877.508752383},-26721862.118918031,-16614207.706797849,-16749663.633108351,-9215703.6737024523,-1688961.0370154222,-1846081.0558333863,-2010232.6009186385,-2181339.6025687428,4759822.0914118579,4717373.8080163123,4670984.441016322,4620747.4600669397,4566748.6042262763,4509066.2622503927,4447771.8306893539,4382930.0510011362,4314599.3268319638,4242832.0225471519,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD23-CD43-CD33","v":-51851482.050859004},{"$f":"CE23-CE25-CE43","v":-88225673.205320358},-48232503.837546222,-24326274.821870845,-24541993.345413744,-6693570.6697623692,11139699.376511171,10878494.586920626,10602677.384103032,10312478.632334752,18807064.776929371,18664677.734622091,18511978.604582112,18349177.054880254,18176463.772652924,17994011.375744067,17801975.270631533,17600494.459572479,17389692.299737748,17169677.216949619]
[null,"PTC",null,{"$f":"D14*HLOOKUP(D13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":4462167.3983999994},{"$f":"E14*HLOOKUP(E13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":4685275.7683199998},4778981.2836863995,4874560.9093601275,4972052.1275473302,5071493.1700982777,5172923.033500242,5276381.4941702476,5381909.1240536524,5489547.3065347262,{"$f":"N14*N7","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD14*HLOOKUP(AD13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":4593407.6160000004},{"$f":"AE14*HLOOKUP(AE13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":4685275.7683199998},4778981.2836863995,4874560.9093601275,4972052.1275473302,5071493.1700982777,5172923.033500242,5276381.4941702476,5381909.1240536524,5489547.3065347262,{"$f":"AN14*AN7","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD14*HLOOKUP(BD13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":5840189.6831999989},{"$f":"BE14*HLOOKUP(BE13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":5956993.4768639999},6076133.3464012798,6197656.0133293057,6321609.1335958913,6448041.3162678089,6577002.1425931659,6708542.1854450293,6842713.029153931,6979567.2897370085,{"$f":"BN14*BN7","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD14*HLOOKUP(CD13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":7218211.9680000003},{"$f":"CE14*HLOOKUP(CE13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":7362576.2073600003},7509827.7315072007,7660024.2861373452,7813224.771860091,7969489.2672972931,8128879.0526432395,8291456.6336961044,8457285.7663700264,8626431.4816974271,{"$f":"CN14*CN7","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D24*$B$7-D25","v":-9409469.1055896934},{"$f":"E24*$B$7-E25","v":-13234702.041995723},-9765253.3240313604,-7732172.4977408722,-7851961.0552495085,-6363023.3828233667,-4877488.1251676129,-5007487.2618072992,-5140923.5155277997,-5277818.9839467052,1357000.4800695758,1348612.1952164306,1339390.5662803836,1329356.0120879437,1318527.293444294,1306921.5951115594,1294554.6030111713,1281440.5769122709,1267592.4188534243,1253021.7375310576,null,null,null,null,"Federal Tax",null,{"$f":"AD24*$B$7-AD25","v":-9520849.6863681842},-13313148.758806825,-9844059.2094675116,-7811317.5390986949,-7931426.354923849,-6442791.0961745596,-4957541.4018507488,-5087810.1903705979,-5221501.0710979383,-5358636.9788290877,1275955.4430380114,1267352.7667152514,1257928.6920993642,1247702.9724031868,1236693.739905904,1224917.5858648103,1212389.6357663109,1199123.6201716901,1185131.9413988669,1170425.7362678137,null,null,null,null,"Federal Tax",null,{"$f":"BD24*$B$7-BD25","v":-10956585.245251939},-15125777.753702,-11687724.391374066,-9686639.6317568533,-9839038.4965486452,-8383339.0877453238,-6931683.9603664046,-7096219.2071700403,-7264861.875346845,-7437648.6062764442,999562.63919649017,990648.49968342553,980906.73261342756,970356.96661405731,959017.20688751794,946903.91507258243,934032.0844447643,920415.31071023853,906065.85863471241,890994.72473490192,null,null,null,null,"Federal Tax",null,{"$f":"CD24*$B$7-CD25","v":-18107023.198680393},-25889967.580477275,-17638653.537391908,-12768541.998730224,-12967043.374396976,-9375139.1079473905,-5789542.1835758938,-6006972.7704427727,-6230723.5157083897,-6460810.968907129,3949483.6031551678,3919582.3242706391,3887515.5069622435,3853327.1815248532,3817057.3922571139,3778742.388906254,3738414.8068326218,3696103.8365102205,3651835.3829449271,3605632.2155594197]
[]
[]
[{"$f":"IRR(C29:X29,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-('Capital Costs'!$D$174*1000000*(1+AFUDC!$Y$16))","v":-133276805.81438385},{"$f":"D23-D26","v":15701665.008000746},{"$f":"E23-E26","v":19857001.986748442},16389228.751008214,14352547.206533521,14463649.175936816,12961116.697710682,11457244.055489898,11564317.481515396,11670383.156371225,11775596.398043437,5104906.567880786,5073350.6391475247,5038659.7493404904,5000910.7121403599,4960174.1039094869,4916514.5720863426,4869991.1256134538,4820657.408384257,4768561.9566390719,4713748.4411882646,{"$f":"C29*-0.3","v":39983041.744315155},null,null,{"$f":"IRR(AC29:AX29,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD13,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-130026152.01403305},{"$f":"AD23-AD26","v":15764249.689033065},{"$f":"AE23-AE26","v":19561892.909220967},16092768.515319834,14054811.098568376,14164708.286685728,12661038.157008577,11156091.252729531,11262150.274062987,11367258.066369278,11471566.798247809,4800022.857142996,4767660.4081192799,4732207.936945227,4693739.7533262745,4652324.0691698296,4608023.2992057148,4560894.3440732649,4510988.8568363581,4458353.4938338324,4403030.1507217754,{"$f":"AC29*-0.3","v":39007845.604209915},null,null,{"$f":"IRR(BC29:BX29,0.1)","v":6.4999991916066868E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD13,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-130026152.01403305},{"$f":"BD23-BD26","v":15897151.632401124},{"$f":"BE23-BE26","v":20070471.582416449},16631142.335219014,14623575.968105327,14764472.026853204,13292420.74521919,11819725.065944148,11958680.336781684,12097342.303582137,12235876.29344471,3760259.4522153679,3726725.3083328865,3690077.7084028944,3650390.4934528824,3607731.3973387582,3562162.34717781,3513739.7462445898,3462514.7402908979,3408533.4681972517,3351837.29781225,{"$f":"BC29*-0.3","v":39007845.604209915},null,null,{"$f":"IRR(CC29:CX29,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD13,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-313882045.53566408},{"$f":"CD23-CD26","v":37708963.203060091},{"$f":"CE23-CE26","v":45469125.153929427},37181330.174200386,32261503.108705226,32397486.446551826,28730663.528336566,25058120.612730306,25176923.991059504,25290686.666181449,25399721.082939308,14857581.173774203,14745095.410351451,14624463.097619869,14495849.8733554,14359406.380395811,14215268.986837814,14063560.46379891,13904390.623062259,13737856.916792821,13564045.0013902,{"$f":"CC29*-0.3","v":94164613.660699219}]
[{"$f":"IRR(C30:X30,0.1)","v":0.10097842773667476},"ROE",{"$f":"-C49","v":-11277932.814989792},{"$f":"D29-D33-D35-D44-D25","v":513705.55771702249},{"$f":"E29-E33-E35-E44-E25","v":1087358.6600222439},1108360.4492062544,1125587.603232217,1139198.3544483073,1149341.0768020125,1156154.8143100524,1159769.7796655446,1160307.824637969,1157882.8838291075,-23259.639798817225,-54815.568532078527,-89506.458339112811,-127255.49553924333,-167992.10377011634,-211651.63559326064,-258175.08206614899,-307508.79929534625,-359604.25104053132,-414417.76649133861,{"$f":"X29","v":39983041.744315155},null,null,{"$f":"IRR(AC30:AX30,0.1)","v":0.1008287282395377},"ROE",{"$f":"-AC49","v":-10771936.583591379},{"$f":"AD29-AD33-AD35-AD44-AD25","v":675130.5525408471},1022330.1138862763,1041980.7449093806,1057932.0266585788,1070337.9965887275,1079343.0674914168,1085082.542941194,1087683.1036046436,1087263.2660275288,1083933.8154249862,-98062.819145100191,-130425.26816881634,-165877.73934286926,-204345.92296182178,-245761.60711826663,-290062.3770823814,-337191.33221483137,-387096.81945173815,-439732.18245426379,-495055.52556632087,{"$f":"AX29","v":39007845.604209915},null,null,{"$f":"IRR(BC30:BX30,0.1)","v":9.6541861465715195E-2},"ROE",{"$f":"-BC49","v":-9349389.2293974198},{"$f":"BD29-BD33-BD35-BD44-BD25","v":208094.08261908405},906034.73244793434,930046.15600385983,950445.44613652863,967388.38461782131,981021.16344267689,991480.90097306296,998896.12895873655,1003387.2520502871,1005066.9813297838,-490982.57016255055,-524516.71404503193,-561164.31397502404,-600851.52892503608,-643510.62503916025,-689079.67520010844,-737502.27613332868,-788727.28208702058,-842708.5541806668,-899404.7245656685,{"$f":"BX29","v":39007845.604209915},null,null,{"$f":"IRR(CC30:CX30,0.1)","v":0.1065524870443515},"ROE",{"$f":"-CC49","v":-30624751.581550166},{"$f":"CD29-CD33-CD35-CD44-CD25","v":3382385.9616993237},3088356.1257099276,3090459.0058323368,3082725.0161062228,3065507.8682300765,3039137.677377007,3003922.1992241926,2960147.9965005266,2908081.538948549,2847970.2403790075,932261.81291133165,819776.04948857799,699143.73675699532,570530.51249252632,434087.01953293756,289949.62597494014,138241.10293603688,-20928.737800614908,-187462.44407005236,-361274.35947267339,{"$f":"CX29","v":94164613.660699219}]
[]
[]
[null,"Interest",null,{"$f":"C36*$B$8","v":3195414.2975804415},{"$f":"D36*$B$8","v":3098776.7020754833},2997307.2267952771,2890764.2777510607,2778894.1812546337,2661430.5799333854,2538093.7985460744,2408590.178089398,2272611.3766098875,2129833.6350564021,1979917.0064252419,1822504.5463625239,1657221.4632966698,1483674.2260775231,1301449.6269974192,1110113.7979633098,909211.17747749528,698263.42596738983,476768.28688177915,244198.39084188794,null,null,null,null,"Interest",null,{"$f":"AC36*$B$8","v":3052048.6986842244},2959746.8498040307,2862829.908479827,2761067.1200894136,2654216.1922794799,2542022.7180790491,2424219.5701685967,2300526.2648626217,2170648.2942913482,2034276.4251915105,1891085.9626366813,1740735.9769541109,1582868.4919874116,1417107.6327723775,1243058.7305965915,1060307.3833120163,868418.46866321214,666935.10828196793,455377.57988166151,233242.17506133975,null,null,null,null,"Interest",null,{"$f":"BC36*$B$8","v":2648993.6149959359},2568881.1946268366,2484763.1532392823,2396439.2097823503,2303699.0691525722,2206321.9214913049,2104075.916446974,1996717.6111504268,1883991.3905890521,1765628.858999609,1641348.2008306934,1510853.5097533322,1373834.0841221027,1229963.6872093119,1078899.7704508814,920282.65785452968,753734.68962836033,578859.32299088233,395240.18802153051,202440.09630371109,null,null,null,null,"Interest",null,{"$f":"CC36*$B$8","v":8677012.948105881},8414597.6274680328,8139061.5407982906,7849748.6497950619,7545970.1142416708,7227002.6519106105,6892086.8164629973,6540425.1892430037,6171180.4806620097,5783473.5366519662,5376381.2454414209,4948934.339670348,4500115.0886107227,4028854.874998115,3534031.6507048775,3014467.2651969772,2468924.6604136825,1896104.925391223,1294644.2036176405,663110.44575537881]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C48)","v":5128166.2076796032},{"$f":"-PMT($B$8,20,$C48)","v":5128166.2076796032},5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,5128166.2076796032,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC48)","v":4898085.6762880962},{"$f":"-PMT($B$8,20,$AC48)","v":4898085.6762880962},4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,4898085.6762880962,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC48)","v":4251242.0223779185},{"$f":"-PMT($B$8,20,$BC48)","v":4251242.0223779185},4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,4251242.0223779185,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC48)","v":13925319.360862873},{"$f":"-PMT($B$8,20,$CC48)","v":13925319.360862873},13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873,13925319.360862873]
[null,"Sinking Fund",null,{"$f":"D34-D33","v":1932751.9100991618},{"$f":"E34-E33","v":2029389.50560412},{"$f":"F34-F33","v":2130858.9808843262},2237401.9299285426,2349272.0264249695,2466735.6277462179,2590072.4091335288,2719576.0295902053,2855554.8310697158,2998332.5726232012,3148249.2012543613,3305661.6613170793,3470944.7443829337,3644491.9816020802,3826716.5806821841,4018052.4097162932,4218955.0302021075,4429902.7817122135,4651397.9207978239,4883967.816837715,null,null,null,null,"Sinking Fund",null,{"$f":"AD34-AD33","v":1846036.9776038718},1938338.8264840655,2035255.7678082692,2137018.5561986826,2243869.4840086163,2356062.9582090471,2473866.1061194995,2597559.4114254746,2727437.381996748,2863809.2510965858,3006999.713651415,3157349.6993339853,3315217.1843006844,3480978.0435157185,3655026.9456915045,3837778.29297608,4029667.2076248843,4231150.5680061281,4442708.0964064347,4664843.5012267567,null,null,null,null,"Sinking Fund",null,{"$f":"BD34-BD33","v":1602248.4073819825},1682360.8277510819,1766478.8691386362,1854802.8125955681,1947542.9532253463,2044920.1008866136,2147166.1059309444,2254524.4112274917,2367250.6317888666,2485613.1633783095,2609893.8215472251,2740388.512624586,2877407.9382558158,3021278.3351686066,3172342.2519270368,3330959.3645233889,3497507.3327495581,3672382.6993870363,3856001.8343563881,4048801.9260742073,null,null,null,null,"Sinking Fund",null,{"$f":"CD34-CD33","v":5248306.4127569925},5510721.7333948407,5786257.8200645829,6075570.7110678116,6379349.2466212027,6698316.708952263,7033232.5443998761,7384894.1716198698,7754138.8802008638,8141845.8242109073,8548938.1154214516,8976385.0211925246,9425204.2722521499,9896464.4858647585,10391287.710157996,10910852.095665896,11456394.700449191,12029214.43547165,12630675.157245234,13262208.915107494]
[null,"Mortgage Balance",{"$f":"C48","v":63908285.951608822},{"$f":"C36-D35","v":61975534.041509658},{"$f":"D36-E35","v":59946144.53590554},{"$f":"E36-F35","v":57815285.555021212},55577883.62509267,53228611.598667704,50761875.970921487,48171803.561787955,45452227.532197751,42596672.701128036,39598340.128504835,36450090.927250475,33144429.265933394,29673484.521550462,26028992.539948381,22202275.959266197,18184223.549549904,13965268.519347796,9535365.7376355827,4883967.8168377588,4.377216100692749E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC48","v":61040973.973684482},{"$f":"AC36-AD35","v":59194936.996080607},57256598.169596538,55221342.401788272,53084323.845589593,50840454.361580975,48484391.40337193,46010525.297252432,43412965.88582696,40685528.503830209,37821719.252733625,34814719.539082214,31657369.83974823,28342152.655447546,24861174.611931827,21206147.666240323,17368369.373264242,13338702.165639358,9107551.5976332296,4664843.5012267949,3.8184225559234619E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC48","v":52979872.299918711},{"$f":"BC36-BD35","v":51377623.89253673},49695263.064785644,47928784.195647009,46073981.38305144,44126438.429826096,42081518.328939483,39934352.223008536,37679827.811781041,35312577.179992177,32826964.016613867,30217070.195066642,27476681.682442054,24599273.744186237,21577995.40901763,18405653.157090593,15074693.792567205,11577186.459817646,7904803.7604306098,4048801.9260742217,1.4435499906539917E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC48","v":173540258.96211761},{"$f":"CC36-CD35","v":168291952.54936063},162781230.8159658,156994972.99590123,150919402.2848334,144540053.03821221,137841736.32925993,130808503.78486006,123423609.61324018,115669470.73303932,107527624.90882841,98978686.793406963,90002301.772214442,80577097.4999623,70680633.014097542,60289345.303939544,49378493.208273649,37922098.507824458,25892884.072352808,13262208.915107574,8.0093741416931152E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C29/20","v":6663840.2907191925},{"$f":"-$C29/20","v":6663840.2907191925},6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,6663840.2907191925,null,null,null,null,"Book Depr",null,{"$f":"-$AC29/20","v":6501307.6007016525},{"$f":"-$AC29/20","v":6501307.6007016525},6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,null,null,null,null,"Book Depr",null,{"$f":"-$BC29/20","v":6501307.6007016525},{"$f":"-$BC29/20","v":6501307.6007016525},6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,6501307.6007016525,null,null,null,null,"Book Depr",null,{"$f":"-$CC29/20","v":15694102.276783204},{"$f":"-$CC29/20","v":15694102.276783204},15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204,15694102.276783204]
[null,"Accum Depreciation",null,{"$f":"SUM($D39:D39)","v":6663840.2907191925},{"$f":"SUM($D39:E39)","v":13327680.581438385},{"$f":"SUM($D39:F39)","v":19991520.872157577},{"$f":"SUM($D39:G39)","v":26655361.16287677},{"$f":"SUM($D39:H39)","v":33319201.453595962},{"$f":"SUM($D39:I39)","v":39983041.744315155},{"$f":"SUM($D39:J39)","v":46646882.035034344},{"$f":"SUM($D39:K39)","v":53310722.32575354},{"$f":"SUM($D39:L39)","v":59974562.616472736},{"$f":"SUM($D39:M39)","v":66638402.907191932},{"$f":"SUM($D39:N39)","v":73302243.197911128},{"$f":"SUM($D39:O39)","v":79966083.488630325},{"$f":"SUM($D39:P39)","v":86629923.779349521},{"$f":"SUM($D39:Q39)","v":93293764.070068717},{"$f":"SUM($D39:R39)","v":99957604.360787913},{"$f":"SUM($D39:S39)","v":106621444.65150711},{"$f":"SUM($D39:T39)","v":113285284.94222631},{"$f":"SUM($D39:U39)","v":119949125.2329455},{"$f":"SUM($D39:V39)","v":126612965.5236647},{"$f":"SUM($D39:W39)","v":133276805.81438389},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD39:AD39)","v":6501307.6007016525},{"$f":"SUM($AD39:AE39)","v":13002615.201403305},{"$f":"SUM($AD39:AF39)","v":19503922.802104957},{"$f":"SUM($AD39:AG39)","v":26005230.40280661},{"$f":"SUM($AD39:AH39)","v":32506538.003508262},{"$f":"SUM($AD39:AI39)","v":39007845.604209915},{"$f":"SUM($AD39:AJ39)","v":45509153.204911567},{"$f":"SUM($AD39:AK39)","v":52010460.80561322},{"$f":"SUM($AD39:AL39)","v":58511768.406314872},{"$f":"SUM($AD39:AM39)","v":65013076.007016525},{"$f":"SUM($AD39:AN39)","v":71514383.60771817},{"$f":"SUM($AD39:AO39)","v":78015691.20841983},{"$f":"SUM($AD39:AP39)","v":84516998.80912149},{"$f":"SUM($AD39:AQ39)","v":91018306.409823149},{"$f":"SUM($AD39:AR39)","v":97519614.010524809},{"$f":"SUM($AD39:AS39)","v":104020921.61122647},{"$f":"SUM($AD39:AT39)","v":110522229.21192813},{"$f":"SUM($AD39:AU39)","v":117023536.81262979},{"$f":"SUM($AD39:AV39)","v":123524844.41333145},{"$f":"SUM($AD39:AW39)","v":130026152.01403311},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD39:BD39)","v":6501307.6007016525},{"$f":"SUM($BD39:BE39)","v":13002615.201403305},{"$f":"SUM($BD39:BF39)","v":19503922.802104957},{"$f":"SUM($BD39:BG39)","v":26005230.40280661},{"$f":"SUM($BD39:BH39)","v":32506538.003508262},{"$f":"SUM($BD39:BI39)","v":39007845.604209915},{"$f":"SUM($BD39:BJ39)","v":45509153.204911567},{"$f":"SUM($BD39:BK39)","v":52010460.80561322},{"$f":"SUM($BD39:BL39)","v":58511768.406314872},{"$f":"SUM($BD39:BM39)","v":65013076.007016525},{"$f":"SUM($BD39:BN39)","v":71514383.60771817},{"$f":"SUM($BD39:BO39)","v":78015691.20841983},{"$f":"SUM($BD39:BP39)","v":84516998.80912149},{"$f":"SUM($BD39:BQ39)","v":91018306.409823149},{"$f":"SUM($BD39:BR39)","v":97519614.010524809},{"$f":"SUM($BD39:BS39)","v":104020921.61122647},{"$f":"SUM($BD39:BT39)","v":110522229.21192813},{"$f":"SUM($BD39:BU39)","v":117023536.81262979},{"$f":"SUM($BD39:BV39)","v":123524844.41333145},{"$f":"SUM($BD39:BW39)","v":130026152.01403311},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD39:CD39)","v":15694102.276783204},{"$f":"SUM($CD39:CE39)","v":31388204.553566407},{"$f":"SUM($CD39:CF39)","v":47082306.830349609},{"$f":"SUM($CD39:CG39)","v":62776409.107132815},{"$f":"SUM($CD39:CH39)","v":78470511.38391602},{"$f":"SUM($CD39:CI39)","v":94164613.660699219},{"$f":"SUM($CD39:CJ39)","v":109858715.93748242},{"$f":"SUM($CD39:CK39)","v":125552818.21426561},{"$f":"SUM($CD39:CL39)","v":141246920.49104881},{"$f":"SUM($CD39:CM39)","v":156941022.76783201},{"$f":"SUM($CD39:CN39)","v":172635125.04461521},{"$f":"SUM($CD39:CO39)","v":188329227.32139841},{"$f":"SUM($CD39:CP39)","v":204023329.59818161},{"$f":"SUM($CD39:CQ39)","v":219717431.8749648},{"$f":"SUM($CD39:CR39)","v":235411534.151748},{"$f":"SUM($CD39:CS39)","v":251105636.4285312},{"$f":"SUM($CD39:CT39)","v":266799738.7053144},{"$f":"SUM($CD39:CU39)","v":282493840.98209763},{"$f":"SUM($CD39:CV39)","v":298187943.25888085},{"$f":"SUM($CD39:CW39)","v":313882045.53566408}]
[null,"End Year Book Value",null,{"$f":"-$C29-D40","v":126612965.52366465},119949125.23294547,113285284.94222628,106621444.65150708,99957604.360787883,93293764.070068687,86629923.779349506,79966083.48863031,73302243.197911114,66638402.907191917,59974562.616472721,53310722.325753525,46646882.035034329,39983041.744315132,33319201.453595936,26655361.16287674,19991520.872157544,13327680.581438348,6663840.2907191515,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC29-AD40","v":123524844.41333139},{"$f":"-$AC29-AE40","v":117023536.81262974},110522229.2119281,104020921.61122644,97519614.01052478,91018306.409823135,84516998.80912149,78015691.20841983,71514383.60771817,65013076.007016525,58511768.40631488,52010460.80561322,45509153.20491156,39007845.6042099,32506538.00350824,26005230.40280658,19503922.80210492,13002615.20140326,6501307.6007016003,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC29-BD40","v":123524844.41333139},{"$f":"-$BC29-BE40","v":117023536.81262974},110522229.2119281,104020921.61122644,97519614.01052478,91018306.409823135,84516998.80912149,78015691.20841983,71514383.60771817,65013076.007016525,58511768.40631488,52010460.80561322,45509153.20491156,39007845.6042099,32506538.00350824,26005230.40280658,19503922.80210492,13002615.20140326,6501307.6007016003,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC29-CD40","v":298187943.25888085},282493840.98209769,266799738.70531446,251105636.42853126,235411534.15174806,219717431.87496486,204023329.59818166,188329227.32139847,172635125.04461527,156941022.76783207,141246920.49104887,125552818.21426567,109858715.93748248,94164613.660699278,78470511.38391608,62776409.107132882,47082306.830349684,31388204.553566456,15694102.276783228,0]
[null,"Prop. Tax Value",{"$f":"-C29","v":133276805.81438385},{"$f":"C42/(($C42/$X42)^(1/21))","v":125850686.17008424},{"$f":"D42/(($C42/$X42)^(1/21))","v":118838346.34767094},112216730.73409151,105964068.36398555,100059801.33973208,94484517.239897311,89219885.293851376,84248596.112704739,79554304.778407931,75121577.103899285,70935838.887611493,66983327.995492622,63251049.112994023,59726731.018255658,56398786.236009099,53256272.939545624,50288858.975488432,47486787.893087216,44840846.866344176,42342336.403503753,{"$f":"X29","v":39983041.744315155},null,null,null,"Prop. Tax Value",{"$f":"-AC29","v":130026152.01403305},{"$f":"AC42/(($AC42/$AX42)^(1/21))","v":122781157.23910661},{"$f":"AD42/(($AC42/$AX42)^(1/21))","v":115939850.09528877},109479737.30155273,103379578.89169326,97619318.380226463,92180016.819412053,87043790.530586749,82193752.305077836,77613955.881373629,73289343.515999347,69205696.475718573,65349588.288285524,61708340.598042987,58269981.481225073,55023206.083911352,51957339.453215279,49062301.439500943,46328573.554231465,43747167.674482152,41309596.491223201,{"$f":"AX29","v":39007845.604209915},null,null,null,"Prop. Tax Value",{"$f":"-BC29","v":130026152.01403305},{"$f":"BC42/(($BC42/$BX42)^(1/21))","v":122781157.23910661},{"$f":"BD42/(($BC42/$BX42)^(1/21))","v":115939850.09528877},109479737.30155273,103379578.89169326,97619318.380226463,92180016.819412053,87043790.530586749,82193752.305077836,77613955.881373629,73289343.515999347,69205696.475718573,65349588.288285524,61708340.598042987,58269981.481225073,55023206.083911352,51957339.453215279,49062301.439500943,46328573.554231465,43747167.674482152,41309596.491223201,{"$f":"BX29","v":39007845.604209915},null,null,null,"Prop. Tax Value",{"$f":"-CC29","v":313882045.53566408},{"$f":"CC42/(($CC42/$CX42)^(1/21))","v":296392688.6284191},{"$f":"CD42/(($CC42/$CX42)^(1/21))","v":279877830.29278564},264283171.93613335,249557440.45734879,235652219.66790038,222521791.10604078,210122983.72076535,198415031.93130839,187359441.59549618,176919863.44627887,167061973.58031824,157753360.60569391,148963419.07768506,140663248.87225953,132825560.16642354,125424583.71302086,118435986.11497697,111836789.82042184,105605297.57564591,99721021.087501183,{"$f":"CX29","v":94164613.660699219}]
[null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D43*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD43*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD43*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD43*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D44:I44)","v":23273481.880063493},{"$f":"C46/C50","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD44:AI44)","v":23273481.880063493},{"$f":"AC46/AC50","v":0.17899077623670434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD44:BI44)","v":23273481.880063493},{"$f":"BC46/BC50","v":0.17899077623670434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD44:CI44)","v":54811698.514334738},{"$f":"CC46/CC50","v":0.17462514754800429}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D25:W25)","v":34817105.167721741},{"$f":"C47/C50","v":0.2612390427199458},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD25:AW25)","v":34939759.576693699},{"$f":"AC47/AC50","v":0.26871332447739305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD25:BW25)","v":44423408.604653426},{"$f":"BC47/BC50","v":0.34164979826411412},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD25:CW25)","v":54905336.47766155},{"$f":"CC47/CC50","v":0.17492346968735129}]
[0.85,"Debt",{"$f":"(C50-C46-C47)*$A48","v":63908285.951608822},{"$f":"C48/C50","v":0.47951543827224247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC50-AC46-AC47)*$A48","v":61040973.973684482},{"$f":"AC48/AC50","v":0.46945151439301724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC50-BC46-BC47)*$A48","v":52979872.299918711},{"$f":"BC48/BC50","v":0.40745551167430433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC50-CC46-CC47)*$A48","v":173540258.96211761},{"$f":"CC48/CC50","v":0.55288367534994776}]
[0.15,"Equity",{"$f":"(C50-C46-C47)*$A49","v":11277932.814989792},{"$f":"C49/C50","v":8.4620371459807497E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC50-AC46-AC47)*$A49","v":10771936.583591379},{"$f":"AC49/AC50","v":8.2844384892885398E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC50-BC46-BC47)*$A49","v":9349389.2293974198},{"$f":"BC49/BC50","v":7.1903913824877236E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC50-CC46-CC47)*$A49","v":30624751.581550166},{"$f":"CC49/CC50","v":9.7567707414696656E-2}]
[null,"Total",{"$f":"-C29","v":133276805.81438385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC29","v":130026152.01403305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC29","v":130026152.01403305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC29","v":313882045.53566408}]
[null,"Check",{"$f":"SUM(C46:C49)-C50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC46:AC49)-AC50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC46:BC49)-BC50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC46:CC49)-CC50","v":0}]
[null,"2023 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Off Shore Wind"]
[null,"Year",null,2023,{"$f":"D53+1","v":2024},{"$f":"E53+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,"Year",null,2023,{"$f":"AD53+1","v":2024},{"$f":"AE53+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,"Year",null,2023,{"$f":"BD53+1","v":2024},{"$f":"BE53+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,"Year",null,2023,{"$f":"CD53+1","v":2024},{"$f":"CE53+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D53-$D$13)","v":298733.51999999996},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD53-$AD$13)","v":307519.8},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD53-$AD$13)","v":390989.45999999996},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD53-$AD$13)","v":483245.4}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M5","v":44.081014335541305},{"$f":"D55","v":44.081014335541305},{"$f":"E55","v":44.081014335541305},44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,44.081014335541305,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P5","v":41.457254244802783},{"$f":"AD55","v":41.457254244802783},{"$f":"AE55","v":41.457254244802783},41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,41.457254244802783,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$5","v":30.50217974843941},{"$f":"BD55","v":30.50217974843941},{"$f":"BE55","v":30.50217974843941},30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,30.50217974843941,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V5","v":71.778148130182814},{"$f":"CD55","v":71.778148130182814},{"$f":"CE55","v":71.778148130182814},71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814,71.778148130182814]
[null,"Revenue",null,{"$f":"D55*D54","v":13168476.577626713},13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,13168476.577626713,null,null,null,null,"Revenue",null,{"$f":"AD55*AD54","v":12748926.533910902},12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,12748926.533910902,null,null,null,null,"Revenue",null,{"$f":"BD55*BD54","v":11926030.788665259},11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,11926030.788665259,null,null,null,null,"Revenue",null,{"$f":"CD55*CD54","v":34686459.904429451},34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451,34686459.904429451]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3422395.8000000003},{"$f":"HLOOKUP(E53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3490843.7160000005},{"$f":"HLOOKUP(F53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3560660.5903200009},{"$f":"HLOOKUP(G53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(H53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(I53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(J53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(K53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(L53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(M53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(N53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(O53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(P53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(Q53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(R53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(S53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(T53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(U53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(V53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(W53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3422395.8000000003},{"$f":"HLOOKUP(AE53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3490843.7160000005},{"$f":"HLOOKUP(AF53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3560660.5903200009},{"$f":"HLOOKUP(AG53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(AH53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(AI53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(AJ53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(AK53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(AL53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(AM53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(AN53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(AO53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AP53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AQ53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AR53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AS53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AT53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AU53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AV53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AW53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3422395.8000000003},{"$f":"HLOOKUP(BE53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3490843.7160000005},{"$f":"HLOOKUP(BF53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3560660.5903200009},{"$f":"HLOOKUP(BG53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(BH53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(BI53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(BJ53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(BK53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(BL53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(BM53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(BN53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(BO53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BP53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BQ53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BR53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BS53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BT53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BU53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BV53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BW53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10081476},{"$f":"HLOOKUP(CE53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10283105.520000001},{"$f":"HLOOKUP(CF53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10488767.630400002},{"$f":"HLOOKUP(CG53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10698542.983008001},{"$f":"HLOOKUP(CH53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10912513.842668161},{"$f":"HLOOKUP(CI53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11130764.119521523},{"$f":"HLOOKUP(CJ53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11353379.401911953},{"$f":"HLOOKUP(CK53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11580446.989950195},{"$f":"HLOOKUP(CL53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11812055.929749198},{"$f":"HLOOKUP(CM53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12048297.048344182},{"$f":"HLOOKUP(CN53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12289262.989311066},{"$f":"HLOOKUP(CO53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CP53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CQ53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CR53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CS53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CT53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CU53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CV53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CW53,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D54","v":0},{"$f":"HLOOKUP(E53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E54","v":0},{"$f":"HLOOKUP(F53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F54","v":0},{"$f":"HLOOKUP(G53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G54","v":0},{"$f":"HLOOKUP(H53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H54","v":0},{"$f":"HLOOKUP(I53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I54","v":0},{"$f":"HLOOKUP(J53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J54","v":0},{"$f":"HLOOKUP(K53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K54","v":0},{"$f":"HLOOKUP(L53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L54","v":0},{"$f":"HLOOKUP(M53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M54","v":0},{"$f":"HLOOKUP(N53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N54","v":0},{"$f":"HLOOKUP(O53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O54","v":0},{"$f":"HLOOKUP(P53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P54","v":0},{"$f":"HLOOKUP(Q53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q54","v":0},{"$f":"HLOOKUP(R53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R54","v":0},{"$f":"HLOOKUP(S53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S54","v":0},{"$f":"HLOOKUP(T53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T54","v":0},{"$f":"HLOOKUP(U53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U54","v":0},{"$f":"HLOOKUP(V53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V54","v":0},{"$f":"HLOOKUP(W53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W54","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD54","v":0},{"$f":"HLOOKUP(AE53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE54","v":0},{"$f":"HLOOKUP(AF53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF54","v":0},{"$f":"HLOOKUP(AG53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG54","v":0},{"$f":"HLOOKUP(AH53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH54","v":0},{"$f":"HLOOKUP(AI53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI54","v":0},{"$f":"HLOOKUP(AJ53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ54","v":0},{"$f":"HLOOKUP(AK53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK54","v":0},{"$f":"HLOOKUP(AL53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL54","v":0},{"$f":"HLOOKUP(AM53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM54","v":0},{"$f":"HLOOKUP(AN53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN54","v":0},{"$f":"HLOOKUP(AO53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO54","v":0},{"$f":"HLOOKUP(AP53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP54","v":0},{"$f":"HLOOKUP(AQ53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ54","v":0},{"$f":"HLOOKUP(AR53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR54","v":0},{"$f":"HLOOKUP(AS53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS54","v":0},{"$f":"HLOOKUP(AT53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT54","v":0},{"$f":"HLOOKUP(AU53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU54","v":0},{"$f":"HLOOKUP(AV53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV54","v":0},{"$f":"HLOOKUP(AW53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW54","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD54","v":62238.17143015199},{"$f":"HLOOKUP(BE53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE54","v":63482.934858755034},{"$f":"HLOOKUP(BF53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF54","v":64752.593555930143},{"$f":"HLOOKUP(BG53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG54","v":66047.64542704873},{"$f":"HLOOKUP(BH53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH54","v":67368.598335589704},{"$f":"HLOOKUP(BI53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI54","v":68715.970302301503},{"$f":"HLOOKUP(BJ53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ54","v":70090.28970834754},{"$f":"HLOOKUP(BK53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK54","v":71492.095502514509},{"$f":"HLOOKUP(BL53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL54","v":72921.937412564788},{"$f":"HLOOKUP(BM53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM54","v":74380.376160816086},{"$f":"HLOOKUP(BN53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN54","v":75867.983684032413},{"$f":"HLOOKUP(BO53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO54","v":77385.343357713049},{"$f":"HLOOKUP(BP53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP54","v":78933.050224867315},{"$f":"HLOOKUP(BQ53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ54","v":80511.711229364679},{"$f":"HLOOKUP(BR53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR54","v":82121.945453951979},{"$f":"HLOOKUP(BS53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS54","v":83764.384363031015},{"$f":"HLOOKUP(BT53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT54","v":85439.672050291629},{"$f":"HLOOKUP(BU53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU54","v":87148.465491297466},{"$f":"HLOOKUP(BV53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV54","v":88891.43480112344},{"$f":"HLOOKUP(BW53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW54","v":90669.26349714589},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD54","v":0},{"$f":"HLOOKUP(CE53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE54","v":0},{"$f":"HLOOKUP(CF53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF54","v":0},{"$f":"HLOOKUP(CG53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG54","v":0},{"$f":"HLOOKUP(CH53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH54","v":0},{"$f":"HLOOKUP(CI53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI54","v":0},{"$f":"HLOOKUP(CJ53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ54","v":0},{"$f":"HLOOKUP(CK53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK54","v":0},{"$f":"HLOOKUP(CL53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL54","v":0},{"$f":"HLOOKUP(CM53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM54","v":0},{"$f":"HLOOKUP(CN53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN54","v":0},{"$f":"HLOOKUP(CO53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO54","v":0},{"$f":"HLOOKUP(CP53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP54","v":0},{"$f":"HLOOKUP(CQ53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ54","v":0},{"$f":"HLOOKUP(CR53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR54","v":0},{"$f":"HLOOKUP(CS53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS54","v":0},{"$f":"HLOOKUP(CT53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT54","v":0},{"$f":"HLOOKUP(CU53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU54","v":0},{"$f":"HLOOKUP(CV53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV54","v":0},{"$f":"HLOOKUP(CW53,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW54","v":0}]
[null,"Property Tax",null,{"$f":"C82*$B$9","v":1354235.2383521069},{"$f":"D82*$B$9","v":1278777.9009326054},1207525.010133005,1140242.2962058678,1076708.5428016291,1016714.8596395327,960063.99570499512,906569.69071528036,856056.06272119773,808357.02983133867,763315.76415756065,720784.17618636799,680622.42788087099,642698.47291247,606887.62251060992,573072.135503178,541140.83119965321,510988.72384422127,482516.67743698641,455631.07978837995,null,null,null,null,"Property Tax",null,{"$f":"AC82*$B$9","v":1321205.1105874216},{"$f":"AD82*$B$9","v":1247588.1960318105},1178073.1806175662,1112431.5084935301,1050447.358830858,991916.93623369082,936647.80068780051,884458.23484417633,835176.64655726659,788641.00471350155,744698.30649518152,703204.07432816434,664021.88085938664,627022.90040240996,592085.48537620506,559094.76634456415,527942.27434112527,498525.58423826477,470747.97798730404,444518.12662280991,null,null,null,null,"Property Tax",null,{"$f":"BC82*$B$9","v":1321205.1105874216},{"$f":"BD82*$B$9","v":1247588.1960318105},1178073.1806175662,1112431.5084935301,1050447.358830858,991916.93623369082,936647.80068780051,884458.23484417633,835176.64655726659,788641.00471350155,744698.30649518152,703204.07432816434,664021.88085938664,627022.90040240996,592085.48537620506,559094.76634456415,527942.27434112527,498525.58423826477,470747.97798730404,444518.12662280991,null,null,null,null,"Property Tax",null,{"$f":"CC82*$B$9","v":3086339.3773430767},{"$f":"CD82*$B$9","v":2914370.0287455185},2751982.729702902,2598643.5730136111,2453848.4005290186,2317121.1455505304,2188012.2675874773,2066097.274329541,1950975.3259741687,1842267.9173201947,1739617.6332945707,1642686.9738205532,1551157.2441636671,1464727.5071070618,1383113.5935111537,1306047.1680044099,1233274.846733392,1164557.364271346,1099668.7869462441,1038395.7700018112]
[null,"Total Operating Costs",null,{"$f":"SUM(D58:D60)","v":4776631.0383521076},4769621.6169326063,4768185.6004530061,4772116.0983322682,4781219.8209705576,4795316.3633718397,4814237.5295119481,4837826.695198372,4865938.207293951,4898436.8172955476,4935197.1473710546,4976103.1870641317,5021047.8189761909,5069932.371829696,5122666.1994061815,5179166.2839366607,5239356.8626018055,5303169.0758744162,5370540.6365077859,5441415.5180405956,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD58:AD60)","v":4743600.9105874216},4738431.9120318107,4738733.7709375676,4744305.3106199298,4754958.6369997868,4770518.4399659978,4790821.3344947537,4815715.2393272677,4845058.7911300203,4878720.7921777107,4916579.6897086753,4958523.0852059284,5004447.2719547059,5054256.7993196361,5107864.0622717766,5165188.9147780463,5226158.3057432771,5290705.93626846,5358771.9370581042,5430302.5648750253,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD58:BD60)","v":4805839.0820175735},4801914.8468905659,4803486.3644934967,4810352.9560469789,4822327.2353353761,4839234.4102682993,4860911.6242031008,4887207.3348297821,4917980.7285425849,4953101.168338527,4992447.6733927075,5035908.4285636414,5083380.3221795745,5134768.5105490005,5189986.0077257287,5248953.2991410773,5311597.9777935687,5377854.4017597577,5447663.3718592273,5520971.8283721711,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD58:CD60)","v":13167815.377343077},13197475.54874552,13240750.360102903,13297186.556021612,13366362.24319718,13447885.265072053,13541391.669499431,13646544.264279736,13763031.255723367,13890564.965664376,14028880.622605637,14177735.22291784,14336906.458242903,14506191.705467882,14685407.075839192,14874386.519979008,15072980.985747481,15281057.62606572,15498499.053976508,15725202.642372677]
[]
[null,"EBITDA",null,{"$f":"D56-D61","v":8391845.539274605},{"$f":"E56-E61","v":8398854.9606941063},8400290.9771737065,8396360.4792944454,8387256.756656155,8373160.2142548729,8354239.0481147645,8330649.8824283406,8302538.3703327617,8270039.760331165,8233279.430255658,8192373.3905625809,8147428.7586505217,8098544.2057970166,8045810.3782205312,7989310.2936900519,7929119.7150249071,7865307.5017522965,7797935.9411189267,7727061.059586117,null,null,null,null,"EBITDA",null,{"$f":"AD56-AD61","v":8005325.6233234806},{"$f":"AE56-AE61","v":8010494.6218790915},8010192.7629733346,8004621.2232909724,7993967.8969111154,7978408.0939449044,7958105.1994161485,7933211.2945836345,7903867.7427808819,7870205.7417331915,7832346.844202227,7790403.4487049738,7744479.2619561963,7694669.7345912661,7641062.4716391256,7583737.6191328559,7522768.2281676251,7458220.5976424422,7390154.596852798,7318623.9690358769,null,null,null,null,"EBITDA",null,{"$f":"BD56-BD61","v":7120191.7066476857},{"$f":"BE56-BE61","v":7124115.9417746933},7122544.4241717625,7115677.8326182803,7103703.5533298831,7086796.37839696,7065119.1644621585,7038823.4538354771,7008050.0601226743,6972929.6203267323,6933583.1152725518,6890122.3601016179,6842650.4664856847,6791262.2781162588,6736044.7809395306,6677077.4895241819,6614432.8108716905,6548176.3869055016,6478367.4168060319,6405058.9602930881,null,null,null,null,"EBITDA",null,{"$f":"CD56-CD61","v":21518644.527086373},{"$f":"CE56-CE61","v":21488984.35568393},21445709.544326548,21389273.348407838,21320097.66123227,21238574.639357395,21145068.23493002,21039915.640149713,20923428.648706086,20795894.938765075,20657579.281823814,20508724.681511611,20349553.44618655,20180268.198961571,20001052.828590259,19812073.384450443,19613478.918681972,19405402.278363731,19187960.850452945,18961257.262056775]
[null,"Before Tax Earnings",null,{"$f":"D63-D83-D73","v":-22459452.475914247},{"$f":"E63-E65-E83","v":-38040916.852026142},-20767354.668348633,-10434085.11706695,-10507781.952716142,-2787368.4974804092,4926902.6345110731,4834766.7405525763,4736737.5656194817,4632922.9395236187,8233279.430255658,8192373.3905625809,8147428.7586505217,8098544.2057970166,8045810.3782205312,7989310.2936900519,7929119.7150249071,7865307.5017522965,7797935.9411189267,7727061.059586117,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD63-AD83-AD73","v":-22263245.950725384},{"$f":"AE63-AE65-AE83","v":-37833628.723748714},-20838410.348113839,-10673512.329146028,-10750658.565978285,-3157297.1226974344,4429964.7736476427,4334508.0602997588,4233190.4438113282,4126114.8967842469,7832346.844202227,7790403.4487049738,7744479.2619561963,7694669.7345912661,7641062.4716391256,7583737.6191328559,7522768.2281676251,7458220.5976424422,7390154.596852798,7318623.9690358769,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD63-BD83-BD73","v":-22873480.17812242},{"$f":"BE63-BE65-BE83","v":-39587369.749788463},-22610768.279769469,-12464859.504529858,-12561374.769964878,-4987769.7358588455,2579340.6231279159,2463329.3416745495,2341046.0657185279,2212585.5460345028,6933583.1152725518,6890122.3601016179,6842650.4664856847,6791262.2781162588,6736044.7809395306,6677077.4895241819,6614432.8108716905,6548176.3869055016,6478367.4168060319,6405058.9602930881,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD63-CD83-CD73","v":-50453685.230018258},{"$f":"CE63-CE65-CE83","v":-83974841.692196384},-43941646.10451813,-19994381.261417776,-20168045.807875689,-2276541.643364301,15600847.565865224,15384810.557703622,15155221.464611072,14912323.610988162,20657579.281823814,20508724.681511611,20349553.44618655,20180268.198961571,20001052.828590259,19812073.384450443,19613478.918681972,19405402.278363731,19187960.850452945,18961257.262056775]
[null,"PTC",null,{"$f":"D54*HLOOKUP(D53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":3043376.6524047358},{"$f":"E54*HLOOKUP(E53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":3104244.1854528305},3166329.0691618873,3229655.6505451249,3294248.7635560273,3360133.7388271475,3427336.4136036914,3495883.1418757648,3565800.8047132799,3637116.8208075459,{"$f":"N54*N48","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD54*HLOOKUP(AD53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":3132887.7304166402},{"$f":"AE54*HLOOKUP(AE53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":3195545.4850249733},3259456.3947254722,3324645.5226199818,3391138.4330723817,3458961.2017338295,3528140.4257685058,3598703.2342838757,3670677.2989695538,3744090.8449489446,{"$f":"AN54*AN48","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD54*HLOOKUP(BD53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":3983242.9715297278},{"$f":"BE54*HLOOKUP(BE53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":4062907.8309603222},4144165.9875795292,4227049.3073311197,4311590.293477742,4397822.0993472962,4485778.5413342426,4575494.1121609276,4667003.9944041464,4760344.0742922295,{"$f":"BN54*BN48","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD54*HLOOKUP(CD53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":4923109.2906547207},{"$f":"CE54*HLOOKUP(CE53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":5021571.4764678152},5122002.905997172,5224442.9641171144,5328931.8233994571,5435510.4598674458,5544220.6690647956,5655105.0824460909,5768207.1840950139,5883571.3277769135,{"$f":"CN54*CN48","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D64*$B$7-D65","v":-7759861.6723467279},-11092836.724378319,-7527473.5495151002,-5420813.5251291841,-5500882.9736264171,-3945481.1232980336,-2392686.8603563663,-2480582.126359724,-2571085.915933189,-2664203.0035075862,1728988.6803536881,1720398.4120181419,1710960.0393166095,1700694.2832173735,1689620.1794263115,1677755.1616749109,1665115.1401552304,1651714.5753679823,1637566.5476349746,1622682.8225130846,null,null,null,null,"Federal Tax",null,{"$f":"AD64*$B$7-AD65","v":-7808169.3800689708},-11140607.517012203,-7635522.5678293779,-5566083.1117406469,-5648776.7319278214,-4121993.5975002907,-2597847.8233025009,-2688456.5416209265,-2781707.3057691748,-2877606.716624253,1644792.8372824676,1635984.7242280445,1626340.6450108013,1615880.6442641658,1604623.1190442163,1592584.9000178997,1579781.3279152012,1566226.3255049128,1551932.4653390874,1536911.033497534,null,null,null,null,"Federal Tax",null,{"$f":"BD64*$B$7-BD65","v":-8786673.8089354355},-12376255.478415899,-8892427.3263311163,-6844669.8032823894,-6949478.995170366,-5445253.743877654,-3944117.0104773804,-4058194.9504092722,-4175384.3206032556,-4295701.1096249837,1456052.4542072357,1446925.6956213396,1436956.5979619937,1426165.0784044142,1414569.4039973014,1402186.2728000781,1389030.8902830549,1375117.0412501553,1360457.1575292666,1345062.3816615485,null,null,null,null,"Federal Tax",null,{"$f":"CD64*$B$7-CD65","v":-15518383.188958555},-22656288.231829055,-14349748.587945979,-9423263.0290148482,-9564221.4430533517,-5913584.2049739491,-2268042.6802330986,-2424294.8653283305,-2585610.676526689,-2751983.3694693996,4338091.6491830004,4306832.1831174381,4273406.2236991758,4237856.3217819296,4200221.094003954,4160535.4107345929,4118830.5729232137,4075134.4784563831,4029471.7785951183,3981864.0250319229]
[]
[]
[{"$f":"IRR(C69:X69,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D53,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-135423523.83521068},{"$f":"D63-D66","v":16151707.211621333},{"$f":"E63-E66","v":19491691.685072426},15927764.526688807,13817174.004423629,13888139.730282571,12318641.337552907,10746925.90847113,10811232.008788064,10873624.286265951,10934242.763838751,6504290.7499019699,6471974.9785444392,6436468.7193339122,6397849.9225796433,6356190.1987942196,6311555.1320151407,6264004.5748696765,6213592.926384314,6160369.3934839517,6104378.2370730322,{"$f":"C69*-0.3","v":40627057.150563203},null,null,{"$f":"IRR(AC69:AX69,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD53,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-132120511.05874217},{"$f":"AD63-AD66","v":15813495.003392451},{"$f":"AE63-AE66","v":19151102.138891295},15645715.330802713,13570704.335031619,13642744.628838938,12100401.691445194,10555953.022718649,10621667.83620456,10685575.048550056,10747812.458357444,6187554.0069197593,6154418.7244769298,6118138.6169453952,6078789.0903271008,6036439.3525949093,5991152.7191149564,5942986.9002524242,5891994.2721375292,5838222.1315137111,5781712.9355383432,{"$f":"AC69*-0.3","v":39636153.317622647},null,null,{"$f":"IRR(BC69:BX69,0.1)","v":6.5000000000004166E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD53,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-132120511.05874217},{"$f":"BD63-BD66","v":15906865.51558312},{"$f":"BE63-BE66","v":19500371.420190591},16014971.750502879,13960347.635900669,14053182.548500249,12532050.122274615,11009236.174939539,11097018.404244749,11183434.38072593,11268630.729951717,5477530.6610653158,5443196.6644802783,5405693.8685236908,5365097.1997118443,5321475.3769422295,5274891.2167241033,5225401.9205886358,5173059.3456553463,5117910.2592767654,5059996.5786315398,{"$f":"BC69*-0.3","v":39636153.317622647},null,null,{"$f":"IRR(CC69:CX69,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD53,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-308633937.73430765},{"$f":"CD63-CD66","v":37037027.716044933},{"$f":"CE63-CE66","v":44145272.587512985},35795458.132272527,30812536.377422687,30884319.10428562,27152158.844331346,23413110.915163118,23464210.505478043,23509039.325232774,23547878.308234476,16319487.632640813,16201892.498394173,16076147.222487375,15942411.877179641,15800831.734586306,15651537.973715849,15494648.345758758,15330267.799907347,15158489.071857827,14979393.237024853,{"$f":"CC69*-0.3","v":92590181.320292294}]
[{"$f":"IRR(C70:X70,0.1)","v":0.10565214966028247},"ROE",{"$f":"-C89","v":-13293858.522870746},{"$f":"D69-D73-D75-D84-D65","v":1375718.815612115},1242162.9553678031,1256335.2339655915,1266528.7227314552,1272901.3355794926,1275600.911889418,1274765.752341805,1270525.1243866659,1262999.7390270373,1252302.2005055728,459467.00737633649,427151.23601880623,391644.97680827882,353026.18005400989,311366.45626858622,266731.3894895073,219180.83234404307,168769.18385868054,115545.65095831826,59554.494547398761,{"$f":"X69","v":40627057.150563203},null,null,{"$f":"IRR(AC70:AX70,0.1)","v":0.10528279581540745},"ROE",{"$f":"-AC89","v":-12752507.333548576},{"$f":"AD69-AD73-AD75-AD84-AD65","v":1284314.399635877},1200688.2740039141,1213871.096505471,1223159.2970142518,1228706.6803691704,1230657.2174447645,1229145.5678143315,1224297.5727848727,1216230.7204446904,1205054.5842726873,388886.97778394725,355751.69534111768,319471.58780958364,280122.06119128922,237772.32345909625,192485.68997914437,144319.87111661211,93327.243001717143,39555.102377898991,-16954.09359746892,{"$f":"AX69","v":39636153.317622647},null,null,{"$f":"IRR(BC70:BX70,0.1)","v":0.10310868772386739},"ROE",{"$f":"-BC89","v":-11782273.136094129},{"$f":"BD69-BD73-BD75-BD84-BD65","v":968502.91642635781},1123768.4550807606,1139591.1690644771,1151572.0588850621,1159865.9853380201,1164617.996373619,1165963.8501823833,1164030.5086609079,1158936.6028988697,1150792.8722365741,120036.87764240243,85702.881057364866,48200.085100777447,7603.4162889309227,-36018.406480683945,-82602.566698810086,-132091.86283427756,-184434.43776756711,-239583.524146148,-297497.20479137357,{"$f":"BX69","v":39636153.317622647},null,null,{"$f":"IRR(CC70:CX70,0.1)","v":0.10877343500899972},"ROE",{"$f":"-CC89","v":-32456190.529312294},{"$f":"CD69-CD73-CD75-CD84-CD65","v":4172783.2218114715},3272738.3599676965,3259641.8591965325,3236569.67662594,3203863.5442065326,3161841.8705836646,3110800.9550174754,3051016.1319511067,2982742.8500569128,2906217.6893767146,1561398.3415599652,1443803.2073133253,1318057.9314065278,1184322.5860987939,1042742.4435054604,893448.6826350037,736559.05467791297,572178.50882650167,400399.78077698126,221303.94594400749,{"$f":"CX69","v":92590181.320292294}]
[]
[]
[null,"Interest",null,{"$f":"C76*$B$8","v":3766593.2481467114},3652681.7234277651,3533074.622472872,3407487.1664702343,3275620.3376674643,3137160.1674245559,2991776.9886695016,2839124.6509766951,2678839.6963992487,2510540.4940929292,2333826.3316712938,2148276.4611285771,1953449.0970587239,1748880.3647853786,1534083.1958983657,1308546.1685670023,1071732.2898690708,823077.71723624249,561990.41597177298,287848.74964407989,null,null,null,null,"Interest",null,{"$f":"AC76*$B$8","v":3613210.4111720966},3503937.5802739109,3389201.1078308159,3268727.8117655665,3142230.8508970537,3009409.041985116,2869946.142627581,2723510.0983021692,2569752.251760487,2408306.5128917205,2238788.4870795161,2060794.5599767016,1873900.936518746,1677662.6318878927,1471612.4120254968,1255259.6811699809,1028089.3137716893,789560.42800348322,539105.09794686676,276127.00138741953,null,null,null,null,"Interest",null,{"$f":"BC76*$B$8","v":3338310.7218933366},3237351.5688168574,3131344.4580865549,3020036.991819737,2903164.1522395778,2780447.6706804112,2651595.3650432862,2516300.4441243052,2374240.7771593747,2225078.1268461975,2068457.344017362,1904005.5220470843,1731331.1089782929,1550022.9752560619,1359649.4348477193,1159757.2174189596,949870.38911876199,729489.21940355434,498088.99120258633,255118.75159156998,null,null,null,null,"Interest",null,{"$f":"CC76*$B$8","v":9195920.6499718167},8917812.2179163657,8625798.3642581403,8319183.8179170061,7997238.5442588143,7659196.0069177123,7304251.3427095553,6931559.4452909902,6540232.9530014982,6129340.1360975308,5697902.6783483652,5244893.347711741,4769233.550543285,4269790.7635164065,3745375.8371381853,3194740.1644410524,2616572.7081090626,2009496.8789604735,1372067.258354455,702766.15671813535]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C88)","v":6044823.7425256334},{"$f":"-PMT($B$8,20,$C88)","v":6044823.7425256334},6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,6044823.7425256334,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC88)","v":5798667.0291358121},{"$f":"-PMT($B$8,20,$AC88)","v":5798667.0291358121},5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,5798667.0291358121,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC88)","v":5357493.7834229134},{"$f":"-PMT($B$8,20,$BC88)","v":5357493.7834229134},5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,5357493.7834229134,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC88)","v":14758089.291080846},{"$f":"-PMT($B$8,20,$CC88)","v":14758089.291080846},14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846,14758089.291080846]
[null,"Sinking Fund",null,{"$f":"D74-D73","v":2278230.494378922},2392142.0190978684,2511749.1200527614,2637336.5760553991,2769203.4048581691,2907663.5751010776,3053046.7538561318,3205699.0915489383,3365984.0461263848,3534283.2484327042,3710997.4108543396,3896547.2813970563,4091374.6454669097,4295943.3777402546,4510740.5466272682,4736277.5739586316,4973091.4526565624,5221746.0252893912,5482833.3265538607,5756974.9928815532,null,null,null,null,"Sinking Fund",null,{"$f":"AD74-AD73","v":2185456.6179637155},2294729.4488619012,2409465.9213049961,2529939.2173702456,2656436.1782387584,2789257.9871506961,2928720.8865082311,3075156.9308336428,3228914.7773753251,3390360.5162440916,3559878.542056296,3737872.4691591104,3924766.0926170661,4121004.3972479193,4327054.6171103157,4543407.3479658309,4770577.7153641228,5009106.6011323286,5259561.9311889457,5522540.0277483929,null,null,null,null,"Sinking Fund",null,{"$f":"BD74-BD73","v":2019183.0615295768},2120142.214606056,2226149.3253363585,2337456.7916031764,2454329.6311833356,2577046.1127425022,2705898.4183796272,2841193.3392986082,2983253.0062635387,3132415.6565767159,3289036.4394055512,3453488.2613758291,3626162.6744446205,3807470.8081668513,3997844.3485751944,4197736.566003954,4407623.3943041516,4628004.5640193587,4859404.7922203271,5102375.0318313437,null,null,null,null,"Sinking Fund",null,{"$f":"CD74-CD73","v":5562168.6411090288},5840277.0731644798,6132290.9268227052,6438905.4731638394,6760850.7468220312,7098893.2841631332,7453837.9483712902,7826529.8457898553,8217856.3380793473,8628749.1549833156,9060186.6127324812,9513195.9433691055,9988855.7405375615,10488298.52756444,11012713.45394266,11563349.126639793,12141516.582971783,12748592.412120372,13386022.03272639,14055323.134362711]
[null,"Mortgage Balance",{"$f":"C88","v":75331864.962934226},{"$f":"C76-D75","v":73053634.468555301},70661492.449457437,68149743.329404682,65512406.753349282,62743203.34849111,59835539.773390032,56782493.019533902,53576793.927984968,50210809.88185858,46676526.633425876,42965529.222571537,39068981.941174477,34977607.295707569,30681663.917967312,26170923.371340044,21434645.797381412,16461554.344724849,11239808.319435459,5756974.992881598,4.4703483581542969E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC88","v":72264208.223441929},{"$f":"AC76-AD75","v":70078751.605478212},67784022.156616315,65374556.235311322,62844617.017941073,60188180.839702316,57398922.852551617,54470201.966043383,51395045.035209738,48166130.257834412,44775769.741590321,41215891.199534029,37478018.730374917,33553252.637757853,29432248.240509935,25105193.623399619,20561786.275433786,15791208.560069663,10782101.958937336,5522540.0277483901,0,null,null,null,null,"Mortgage Balance",{"$f":"BC88","v":66766214.437866725},{"$f":"BC76-BD75","v":64747031.376337148},62626889.161731094,60400739.836394735,58063283.044791557,55608953.413608223,53031907.300865725,50326008.882486098,47484815.543187492,44501562.536923952,41369146.880347237,38080110.440941684,34626622.179565854,31000459.505121235,27192988.696954384,23195144.348379191,18997407.782375239,14589784.388071086,9961779.8240517266,5102375.0318313995,5.5879354476928711E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC88","v":183918412.99943632},{"$f":"CC76-CD75","v":178356244.3583273},172515967.28516281,166383676.35834011,159944770.88517627,153183920.13835424,146085026.85419109,138631188.9058198,130804659.06002995,122586802.72195061,113958053.56696729,104897866.95423481,95384671.010865703,85395815.270328134,74907516.742763698,63894803.288821042,52331454.162181251,40189937.579209469,27441345.167089097,14055323.134362707,0]
[]
[]
[null,"Book Depr",null,{"$f":"-$C69/20","v":6771176.1917605344},{"$f":"-$C69/20","v":6771176.1917605344},6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,6771176.1917605344,null,null,null,null,"Book Depr",null,{"$f":"-$AC69/20","v":6606025.5529371081},{"$f":"-$AC69/20","v":6606025.5529371081},6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,null,null,null,null,"Book Depr",null,{"$f":"-$BC69/20","v":6606025.5529371081},{"$f":"-$BC69/20","v":6606025.5529371081},6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,6606025.5529371081,null,null,null,null,"Book Depr",null,{"$f":"-$CC69/20","v":15431696.886715382},{"$f":"-$CC69/20","v":15431696.886715382},15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382,15431696.886715382]
[null,"Accum Depreciation",null,{"$f":"SUM($D79:D79)","v":6771176.1917605344},{"$f":"SUM($D79:E79)","v":13542352.383521069},{"$f":"SUM($D79:F79)","v":20313528.575281605},{"$f":"SUM($D79:G79)","v":27084704.767042138},{"$f":"SUM($D79:H79)","v":33855880.95880267},{"$f":"SUM($D79:I79)","v":40627057.150563203},{"$f":"SUM($D79:J79)","v":47398233.342323735},{"$f":"SUM($D79:K79)","v":54169409.534084268},{"$f":"SUM($D79:L79)","v":60940585.7258448},{"$f":"SUM($D79:M79)","v":67711761.91760534},{"$f":"SUM($D79:N79)","v":74482938.10936588},{"$f":"SUM($D79:O79)","v":81254114.30112642},{"$f":"SUM($D79:P79)","v":88025290.492886961},{"$f":"SUM($D79:Q79)","v":94796466.684647501},{"$f":"SUM($D79:R79)","v":101567642.87640804},{"$f":"SUM($D79:S79)","v":108338819.06816858},{"$f":"SUM($D79:T79)","v":115109995.25992912},{"$f":"SUM($D79:U79)","v":121881171.45168966},{"$f":"SUM($D79:V79)","v":128652347.6434502},{"$f":"SUM($D79:W79)","v":135423523.83521074},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD79:AD79)","v":6606025.5529371081},{"$f":"SUM($AD79:AE79)","v":13212051.105874216},{"$f":"SUM($AD79:AF79)","v":19818076.658811323},{"$f":"SUM($AD79:AG79)","v":26424102.211748432},{"$f":"SUM($AD79:AH79)","v":33030127.764685541},{"$f":"SUM($AD79:AI79)","v":39636153.317622647},{"$f":"SUM($AD79:AJ79)","v":46242178.870559752},{"$f":"SUM($AD79:AK79)","v":52848204.423496857},{"$f":"SUM($AD79:AL79)","v":59454229.976433963},{"$f":"SUM($AD79:AM79)","v":66060255.529371068},{"$f":"SUM($AD79:AN79)","v":72666281.082308173},{"$f":"SUM($AD79:AO79)","v":79272306.635245278},{"$f":"SUM($AD79:AP79)","v":85878332.188182384},{"$f":"SUM($AD79:AQ79)","v":92484357.741119489},{"$f":"SUM($AD79:AR79)","v":99090383.294056594},{"$f":"SUM($AD79:AS79)","v":105696408.8469937},{"$f":"SUM($AD79:AT79)","v":112302434.3999308},{"$f":"SUM($AD79:AU79)","v":118908459.95286791},{"$f":"SUM($AD79:AV79)","v":125514485.50580502},{"$f":"SUM($AD79:AW79)","v":132120511.05874212},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD79:BD79)","v":6606025.5529371081},{"$f":"SUM($BD79:BE79)","v":13212051.105874216},{"$f":"SUM($BD79:BF79)","v":19818076.658811323},{"$f":"SUM($BD79:BG79)","v":26424102.211748432},{"$f":"SUM($BD79:BH79)","v":33030127.764685541},{"$f":"SUM($BD79:BI79)","v":39636153.317622647},{"$f":"SUM($BD79:BJ79)","v":46242178.870559752},{"$f":"SUM($BD79:BK79)","v":52848204.423496857},{"$f":"SUM($BD79:BL79)","v":59454229.976433963},{"$f":"SUM($BD79:BM79)","v":66060255.529371068},{"$f":"SUM($BD79:BN79)","v":72666281.082308173},{"$f":"SUM($BD79:BO79)","v":79272306.635245278},{"$f":"SUM($BD79:BP79)","v":85878332.188182384},{"$f":"SUM($BD79:BQ79)","v":92484357.741119489},{"$f":"SUM($BD79:BR79)","v":99090383.294056594},{"$f":"SUM($BD79:BS79)","v":105696408.8469937},{"$f":"SUM($BD79:BT79)","v":112302434.3999308},{"$f":"SUM($BD79:BU79)","v":118908459.95286791},{"$f":"SUM($BD79:BV79)","v":125514485.50580502},{"$f":"SUM($BD79:BW79)","v":132120511.05874212},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD79:CD79)","v":15431696.886715382},{"$f":"SUM($CD79:CE79)","v":30863393.773430765},{"$f":"SUM($CD79:CF79)","v":46295090.660146147},{"$f":"SUM($CD79:CG79)","v":61726787.546861529},{"$f":"SUM($CD79:CH79)","v":77158484.433576912},{"$f":"SUM($CD79:CI79)","v":92590181.320292294},{"$f":"SUM($CD79:CJ79)","v":108021878.20700768},{"$f":"SUM($CD79:CK79)","v":123453575.09372306},{"$f":"SUM($CD79:CL79)","v":138885271.98043844},{"$f":"SUM($CD79:CM79)","v":154316968.86715382},{"$f":"SUM($CD79:CN79)","v":169748665.75386921},{"$f":"SUM($CD79:CO79)","v":185180362.64058459},{"$f":"SUM($CD79:CP79)","v":200612059.52729997},{"$f":"SUM($CD79:CQ79)","v":216043756.41401535},{"$f":"SUM($CD79:CR79)","v":231475453.30073074},{"$f":"SUM($CD79:CS79)","v":246907150.18744612},{"$f":"SUM($CD79:CT79)","v":262338847.0741615},{"$f":"SUM($CD79:CU79)","v":277770543.96087688},{"$f":"SUM($CD79:CV79)","v":293202240.84759223},{"$f":"SUM($CD79:CW79)","v":308633937.73430765}]
[null,"End Year Book Value",null,{"$f":"-$C69-D80","v":128652347.64345014},121881171.45168962,115109995.25992908,108338819.06816855,101567642.87640801,94796466.684647471,88025290.492886946,81254114.30112642,74482938.10936588,67711761.91760534,60940585.7258448,54169409.53408426,47398233.34232372,40627057.15056318,33855880.95880264,27084704.7670421,20313528.57528156,13542352.38352102,6771176.1917604804,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC69-AD80","v":125514485.50580506},118908459.95286795,112302434.39993083,105696408.84699373,99090383.294056624,92484357.741119519,85878332.188182414,79272306.635245308,72666281.082308203,66060255.529371098,59454229.976433992,52848204.423496887,46242178.870559782,39636153.317622676,33030127.764685571,26424102.211748466,19818076.658811361,13212051.105874255,6606025.55293715,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC69-BD80","v":125514485.50580506},118908459.95286795,112302434.39993083,105696408.84699373,99090383.294056624,92484357.741119519,85878332.188182414,79272306.635245308,72666281.082308203,66060255.529371098,59454229.976433992,52848204.423496887,46242178.870559782,39636153.317622676,33030127.764685571,26424102.211748466,19818076.658811361,13212051.105874255,6606025.55293715,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC69-CD80","v":293202240.84759223},277770543.96087688,262338847.0741615,246907150.18744612,231475453.30073074,216043756.41401535,200612059.52729997,185180362.64058459,169748665.75386921,154316968.86715382,138885271.98043844,123453575.09372306,108021878.20700768,92590181.320292294,77158484.433576912,61726787.546861529,46295090.660146147,30863393.773430765,15431696.886715412,0]
[null,"Prop. Tax Value",{"$f":"-C69","v":135423523.83521068},{"$f":"C82/(($C82/$X82)^(1/21))","v":127877790.09326053},{"$f":"D82/(($C82/$X82)^(1/21))","v":120752501.01330049},114024229.62058678,107670854.2801629,101671485.96395327,96006399.57049951,90656969.071528032,85605606.272119775,80835702.983133867,76331576.415756062,72078417.618636802,68062242.7880871,64269847.291246995,60688762.251060992,57307213.550317802,54114083.119965322,51098872.384422123,48251667.743698642,45563107.978837997,43024353.47350999,{"$f":"X69","v":40627057.150563203},null,null,null,"Prop. Tax Value",{"$f":"-AC69","v":132120511.05874217},{"$f":"AC82/(($AC82/$AX82)^(1/21))","v":124758819.60318105},{"$f":"AD82/(($AC82/$AX82)^(1/21))","v":117807318.06175663},111243150.849353,105044735.8830858,99191693.623369083,93664780.06878005,88445823.484417632,83517664.655726656,78864100.471350148,74469830.649518147,70320407.432816431,66402188.085938662,62702290.040240996,59208548.5376205,55909476.634456411,52794227.434112526,49852558.423826478,47074797.798730403,44451812.662280992,41974978.998546347,{"$f":"AX69","v":39636153.317622647},null,null,null,"Prop. Tax Value",{"$f":"-BC69","v":132120511.05874217},{"$f":"BC82/(($BC82/$BX82)^(1/21))","v":124758819.60318105},{"$f":"BD82/(($BC82/$BX82)^(1/21))","v":117807318.06175663},111243150.849353,105044735.8830858,99191693.623369083,93664780.06878005,88445823.484417632,83517664.655726656,78864100.471350148,74469830.649518147,70320407.432816431,66402188.085938662,62702290.040240996,59208548.5376205,55909476.634456411,52794227.434112526,49852558.423826478,47074797.798730403,44451812.662280992,41974978.998546347,{"$f":"BX69","v":39636153.317622647},null,null,null,"Prop. Tax Value",{"$f":"-CC69","v":308633937.73430765},{"$f":"CC82/(($CC82/$CX82)^(1/21))","v":291437002.87455183},{"$f":"CD82/(($CC82/$CX82)^(1/21))","v":275198272.97029018},259864357.30136111,245384840.05290183,231712114.55505303,218801226.75874773,206609727.4329541,195097532.59741688,184226791.73201945,173961763.32945707,164268697.38205531,155115724.4163667,146472750.71070617,138311359.35111538,130604716.80044098,123327484.67333919,116455736.42713459,109966878.69462441,103839577.00018112,98053685.614918172,{"$f":"CX69","v":92590181.320292294}]
[null,"Tax Dep",null,{"$f":"$C$69*-D$5","v":27084704.767042138},43335527.62726742,26001316.576360453,15600789.945816269,15600789.945816269,7800394.9729081346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D83*$B$7","v":5687788.0010788487},9100460.8017261587,5460276.4810356945,3276165.8886214164,3276165.8886214164,1638082.9443107082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD83*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD83*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD83*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D84:I84)","v":23648352.831194337},{"$f":"C86/C90","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD84:AI84)","v":23273481.880063493},{"$f":"AC86/AC90","v":0.17615343517492041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD84:BI84)","v":23273481.880063493},{"$f":"BC86/BC90","v":0.17615343517492041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD84:CI84)","v":54811698.514334738},{"$f":"CC86/CC90","v":0.17759452805711939}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D65:W65)","v":23149447.518211368},{"$f":"C87/C90","v":0.17094111024891537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD65:AW65)","v":23830313.621688172},{"$f":"AC87/AC90","v":0.18036800971117167},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD65:BW65)","v":30298541.604717821},{"$f":"BC87/BC90","v":0.22932504091848971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD65:CW65)","v":37447635.691224277},{"$f":"CC87/CC90","v":0.12133349937511298}]
[0.85,"Debt",{"$f":"(C90-C86-C87)*$A88","v":75331864.962934226},{"$f":"C88/C90","v":0.55626868087261827},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC90-AC86-AC87)*$A88","v":72264208.223441929},{"$f":"AC88/AC90","v":0.54695677184682179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC90-BC86-BC87)*$A88","v":66766214.437866725},{"$f":"BC88/BC90","v":0.5053432953206014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC90-CC86-CC87)*$A88","v":183918412.99943632},{"$f":"CC88/CC90","v":0.59591117668260241}]
[0.15,"Equity",{"$f":"(C90-C86-C87)*$A89","v":13293858.522870746},{"$f":"C89/C90","v":9.8165061330462045E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC90-AC86-AC87)*$A89","v":12752507.333548576},{"$f":"AC89/AC90","v":9.6521783267086186E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC90-BC86-BC87)*$A89","v":11782273.136094129},{"$f":"BC89/BC90","v":8.9178228585988492E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC90-CC86-CC87)*$A89","v":32456190.529312294},{"$f":"CC89/CC90","v":0.10516079588516514}]
[null,"Total",{"$f":"-C69","v":135423523.83521068},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC69","v":132120511.05874217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC69","v":132120511.05874217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC69","v":308633937.73430765}]
[null,"Check",{"$f":"SUM(C86:C89)-C90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC86:AC89)-AC90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC86:BC89)-BC90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC86:CC89)-CC90","v":0}]
[null,"2024 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Off Shore Wind"]
[null,"Year",null,2024,{"$f":"D93+1","v":2025},{"$f":"E93+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,"Year",null,2024,{"$f":"AD93+1","v":2025},{"$f":"AE93+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,"Year",null,2024,{"$f":"BD93+1","v":2025},{"$f":"BE93+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,"Year",null,2024,{"$f":"CD93+1","v":2025},{"$f":"CE93+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D93-$D$13)","v":299629.72055999993},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD93-$AD$13)","v":308442.3593999999},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD93-$AD$13)","v":392162.42837999988},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD93-$AD$13)","v":484695.13619999989}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M6","v":55.359890123039385},{"$f":"D95","v":55.359890123039385},{"$f":"E95","v":55.359890123039385},55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,55.359890123039385,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P6","v":52.806517054392721},{"$f":"AD95","v":52.806517054392721},{"$f":"AE95","v":52.806517054392721},52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,52.806517054392721,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$6","v":41.722582645274947},{"$f":"BD95","v":41.722582645274947},{"$f":"BE95","v":41.722582645274947},41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,41.722582645274947,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V6","v":81.556911852708893},{"$f":"CD95","v":81.556911852708893},{"$f":"CE95","v":81.556911852708893},81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893,81.556911852708893]
[null,"Revenue",null,{"$f":"D95*D94","v":16587468.40779859},16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,16587468.40779859,null,null,null,null,"Revenue",null,{"$f":"AD95*AD94","v":16287766.711953223},16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,16287766.711953223,null,null,null,null,"Revenue",null,{"$f":"BD95*BD94","v":16362029.328456262},16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,16362029.328456262,null,null,null,null,"Revenue",null,{"$f":"CD95*CD94","v":39530238.498500124},39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124,39530238.498500124]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3490843.7160000005},{"$f":"HLOOKUP(E93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3560660.5903200009},{"$f":"HLOOKUP(F93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(G93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(H93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(I93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(J93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(K93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(L93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(M93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(N93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(O93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(P93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(Q93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(R93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(S93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(T93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(U93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(V93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(W93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3490843.7160000005},{"$f":"HLOOKUP(AE93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3560660.5903200009},{"$f":"HLOOKUP(AF93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(AG93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(AH93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(AI93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(AJ93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(AK93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(AL93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(AM93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(AN93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AO93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AP93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AQ93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AR93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AS93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AT93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AU93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AV93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AW93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3490843.7160000005},{"$f":"HLOOKUP(BE93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3560660.5903200009},{"$f":"HLOOKUP(BF93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(BG93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(BH93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(BI93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(BJ93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(BK93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(BL93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(BM93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(BN93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BO93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BP93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BQ93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BR93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BS93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BT93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BU93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BV93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BW93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10283105.520000001},{"$f":"HLOOKUP(CE93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10488767.630400002},{"$f":"HLOOKUP(CF93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10698542.983008001},{"$f":"HLOOKUP(CG93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10912513.842668161},{"$f":"HLOOKUP(CH93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11130764.119521523},{"$f":"HLOOKUP(CI93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11353379.401911953},{"$f":"HLOOKUP(CJ93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11580446.989950195},{"$f":"HLOOKUP(CK93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11812055.929749198},{"$f":"HLOOKUP(CL93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12048297.048344182},{"$f":"HLOOKUP(CM93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12289262.989311066},{"$f":"HLOOKUP(CN93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CO93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CP93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CQ93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CR93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CS93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CT93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CU93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CV93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CW93,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D94","v":0},{"$f":"HLOOKUP(E93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E94","v":0},{"$f":"HLOOKUP(F93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F94","v":0},{"$f":"HLOOKUP(G93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G94","v":0},{"$f":"HLOOKUP(H93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H94","v":0},{"$f":"HLOOKUP(I93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I94","v":0},{"$f":"HLOOKUP(J93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J94","v":0},{"$f":"HLOOKUP(K93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K94","v":0},{"$f":"HLOOKUP(L93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L94","v":0},{"$f":"HLOOKUP(M93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M94","v":0},{"$f":"HLOOKUP(N93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N94","v":0},{"$f":"HLOOKUP(O93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O94","v":0},{"$f":"HLOOKUP(P93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P94","v":0},{"$f":"HLOOKUP(Q93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q94","v":0},{"$f":"HLOOKUP(R93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R94","v":0},{"$f":"HLOOKUP(S93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S94","v":0},{"$f":"HLOOKUP(T93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T94","v":0},{"$f":"HLOOKUP(U93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U94","v":0},{"$f":"HLOOKUP(V93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V94","v":0},{"$f":"HLOOKUP(W93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W94","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD94","v":0},{"$f":"HLOOKUP(AE93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE94","v":0},{"$f":"HLOOKUP(AF93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF94","v":0},{"$f":"HLOOKUP(AG93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG94","v":0},{"$f":"HLOOKUP(AH93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH94","v":0},{"$f":"HLOOKUP(AI93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI94","v":0},{"$f":"HLOOKUP(AJ93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ94","v":0},{"$f":"HLOOKUP(AK93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK94","v":0},{"$f":"HLOOKUP(AL93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL94","v":0},{"$f":"HLOOKUP(AM93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM94","v":0},{"$f":"HLOOKUP(AN93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN94","v":0},{"$f":"HLOOKUP(AO93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO94","v":0},{"$f":"HLOOKUP(AP93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP94","v":0},{"$f":"HLOOKUP(AQ93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ94","v":0},{"$f":"HLOOKUP(AR93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR94","v":0},{"$f":"HLOOKUP(AS93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS94","v":0},{"$f":"HLOOKUP(AT93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT94","v":0},{"$f":"HLOOKUP(AU93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU94","v":0},{"$f":"HLOOKUP(AV93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV94","v":0},{"$f":"HLOOKUP(AW93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW94","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD94","v":63673.383663331282},{"$f":"HLOOKUP(BE93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE94","v":64946.851336597916},{"$f":"HLOOKUP(BF93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF94","v":66245.788363329862},{"$f":"HLOOKUP(BG93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG94","v":67570.704130596467},{"$f":"HLOOKUP(BH93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH94","v":68922.118213208392},{"$f":"HLOOKUP(BI93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI94","v":70300.56057747257},{"$f":"HLOOKUP(BJ93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ94","v":71706.571789022026},{"$f":"HLOOKUP(BK93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK94","v":73140.703224802463},{"$f":"HLOOKUP(BL93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL94","v":74603.517289298514},{"$f":"HLOOKUP(BM93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM94","v":76095.587635084492},{"$f":"HLOOKUP(BN93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN94","v":77617.499387786171},{"$f":"HLOOKUP(BO93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO94","v":79169.849375541904},{"$f":"HLOOKUP(BP93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP94","v":80753.246363052749},{"$f":"HLOOKUP(BQ93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ94","v":82368.311290313824},{"$f":"HLOOKUP(BR93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR94","v":84015.677516120093},{"$f":"HLOOKUP(BS93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS94","v":85695.991066442497},{"$f":"HLOOKUP(BT93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT94","v":87409.910887771344},{"$f":"HLOOKUP(BU93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU94","v":89158.10910552679},{"$f":"HLOOKUP(BV93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV94","v":90941.271287637312},{"$f":"HLOOKUP(BW93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW94","v":92760.096713390056},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD94","v":0},{"$f":"HLOOKUP(CE93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE94","v":0},{"$f":"HLOOKUP(CF93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF94","v":0},{"$f":"HLOOKUP(CG93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG94","v":0},{"$f":"HLOOKUP(CH93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH94","v":0},{"$f":"HLOOKUP(CI93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI94","v":0},{"$f":"HLOOKUP(CJ93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ94","v":0},{"$f":"HLOOKUP(CK93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK94","v":0},{"$f":"HLOOKUP(CL93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL94","v":0},{"$f":"HLOOKUP(CM93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM94","v":0},{"$f":"HLOOKUP(CN93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN94","v":0},{"$f":"HLOOKUP(CO93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO94","v":0},{"$f":"HLOOKUP(CP93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP94","v":0},{"$f":"HLOOKUP(CQ93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ94","v":0},{"$f":"HLOOKUP(CR93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR94","v":0},{"$f":"HLOOKUP(CS93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS94","v":0},{"$f":"HLOOKUP(CT93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT94","v":0},{"$f":"HLOOKUP(CU93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU94","v":0},{"$f":"HLOOKUP(CV93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV94","v":0},{"$f":"HLOOKUP(CW93,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW94","v":0}]
[null,"Property Tax",null,{"$f":"C122*$B$9","v":1368920.624028868},{"$f":"D122*$B$9","v":1292645.0239687522},1220619.4637300894,1152607.1331341367,1088384.4169516372,1027740.1596865684,970474.97132578655,916400.5717719692,865339.17180443823,817122.88853254914,771593.19341973681,728600.39106339635,688003.12701689929,649667.92303553002,613468.73821829609,579286.55460270634,547008.98585000797,516529.90773429628,487749.10922059166,460571.96298468031,null,null,null,null,"Property Tax",null,{"$f":"AC122*$B$9","v":1335532.3161257254},{"$f":"AD122*$B$9","v":1261117.0965548807},1190848.2572976486,1124494.7640333045,1061838.4555625732,1002673.3265234816,946804.85007393837,894049.33831411658,844233.33834579366,797193.06198297499,752773.84723876778,710829.64981794776,671222.56294331641,633822.36393710237,598506.08606663032,565157.61424654268,533667.30326830049,503931.61730175244,475852.78948350402,449338.50047285878,null,null,null,null,"Property Tax",null,{"$f":"BC122*$B$9","v":1335532.3161257254},{"$f":"BD122*$B$9","v":1261117.0965548807},1190848.2572976486,1124494.7640333045,1061838.4555625732,1002673.3265234816,946804.85007393837,894049.33831411658,844233.33834579366,797193.06198297499,752773.84723876778,710829.64981794776,671222.56294331641,633822.36393710237,598506.08606663032,565157.61424654268,533667.30326830049,503931.61730175244,475852.78948350402,449338.50047285878,null,null,null,null,"Property Tax",null,{"$f":"CC122*$B$9","v":3034735.7829539008},{"$f":"CD122*$B$9","v":2865641.7618648941},2705969.5784622701,2555194.2524728244,2412820.0552721736,2278378.8799969261,2151428.7024734151,2031552.1279027516,1918355.0185238812,1811465.1977426014,1710531.226465886,1615221.2476182741,1525221.8950412509,1440237.263188232,1359987.9342276475,1284210.0593553763,1212654.4912960099,1145085.9651407292,1081282.3248285032,1021033.7927273813]
[null,"Total Operating Costs",null,{"$f":"SUM(D98:D100)","v":4859764.340028869},4853305.6142887529,4852493.2658564895,4857118.4113030657,4866985.9206839446,4881913.6934935218,4901731.9758088784,4926282.7163447225,4955418.9592686472,4989004.2717460431,5026912.2042975007,5069025.7821587157,5115237.0259341253,5165446.4999311017,5219562.8866517786,5277502.5860048588,5339189.3378802035,5404553.8668050962,5473533.5474728066,5546072.0900019398,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD98:AD100)","v":4826376.0321257263},4821777.6868748814,4822722.0594240483,4829006.0422022333,4840439.9592948798,4856846.8603304345,4878061.8545570299,4903931.4828868704,4934313.1258100029,4969074.4451964693,5008092.8581165317,5051255.0409132671,5098456.4618605422,5149600.9408326736,5204600.2345001129,5263373.6456486946,5325847.6552984957,5391955.5763725527,5461637.2277357196,5534838.6274901181,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD98:BD100)","v":4890049.4157890566},4886724.5382114798,4888967.8477873784,4896576.7463328298,4909362.0775080882,4927147.4209079072,4949768.4263460524,4977072.1861116728,5008916.6430993015,5045170.0328315534,5085710.3575043175,5130424.8902888093,5179209.7082235953,5231969.2521229871,5288615.9120162334,5349069.6367151374,5413257.566186267,5481113.6854780791,5552578.4990233574,5627598.7242035083,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD98:CD100)","v":13317841.302953903},13354409.392264895,13404512.56147027,13467708.095140986,13543584.174793696,13631758.281908879,13731875.69242361,13843608.05765195,13966652.066868063,14100728.187053667,14245579.475563174,14400970.46169751,14566686.093402071,14742530.74551627,14928327.286202244,15123916.198369466,15329154.753090383,15543916.232170992,15768089.197199369,16001576.802545663]
[]
[null,"EBITDA",null,{"$f":"D96-D101","v":11727704.067769721},{"$f":"E96-E101","v":11734162.793509837},11734975.141942101,11730349.996495524,11720482.487114646,11705554.714305069,11685736.431989711,11661185.691453867,11632049.448529944,11598464.136052547,11560556.20350109,11518442.625639874,11472231.381864466,11422021.907867488,11367905.521146812,11309965.821793731,11248279.069918387,11182914.540993493,11113934.860325783,11041396.317796651,null,null,null,null,"EBITDA",null,{"$f":"AD96-AD101","v":11461390.679827496},{"$f":"AE96-AE101","v":11465989.025078341},11465044.652529174,11458760.669750988,11447326.752658343,11430919.851622788,11409704.857396193,11383835.229066353,11353453.58614322,11318692.266756754,11279673.853836691,11236511.671039956,11189310.250092681,11138165.771120548,11083166.477453109,11024393.066304527,10961919.056654727,10895811.13558067,10826129.484217502,10752928.084463105,null,null,null,null,"EBITDA",null,{"$f":"BD96-BD101","v":11471979.912667206},{"$f":"BE96-BE101","v":11475304.790244782},11473061.480668884,11465452.582123432,11452667.250948174,11434881.907548355,11412260.90211021,11384957.14234459,11353112.68535696,11316859.295624709,11276318.970951945,11231604.438167453,11182819.620232668,11130060.076333275,11073413.416440029,11012959.691741124,10948771.762269996,10880915.642978184,10809450.829432905,10734430.604252754,null,null,null,null,"EBITDA",null,{"$f":"CD96-CD101","v":26212397.195546221},{"$f":"CE96-CE101","v":26175829.106235228},26125725.937029853,26062530.403359137,25986654.323706426,25898480.216591246,25798362.806076512,25686630.440848172,25563586.431632061,25429510.311446458,25284659.022936948,25129268.036802612,24963552.405098051,24787707.752983853,24601911.212297879,24406322.300130658,24201083.745409742,23986322.266329132,23762149.301300757,23528661.695954461]
[null,"Before Tax Earnings",null,{"$f":"D103-D123-D113","v":-20452667.209632009},{"$f":"E103-E105-E123","v":-32071297.17541394},-14548300.839412166,-4039615.5923170354,-4049483.1016979143,3820571.9198987894,11685736.431989711,11661185.691453867,11632049.448529944,11598464.136052547,11560556.20350109,11518442.625639874,11472231.381864466,11422021.907867488,11367905.521146812,11309965.821793731,11248279.069918387,11182914.540993493,11113934.860325783,11041396.317796651,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD103-AD123-AD113","v":-19880859.846680909},{"$f":"AE103-AE105-AE123","v":-31182588.835524492},-14124102.063832527,-3894727.3600660302,-3906161.2771586757,3754175.8367142789,11409704.857396193,11383835.229066353,11353453.58614322,11318692.266756754,11279673.853836691,11236511.671039956,11189310.250092681,11138165.771120548,11083166.477453109,11024393.066304527,10961919.056654727,10895811.13558067,10826129.484217502,10752928.084463105,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD103-BD123-BD113","v":-19870270.613841198},{"$f":"BE103-BE105-BE123","v":-31173273.070358053},-14116085.235692818,-3888035.4476935863,-3900820.7788688447,3758137.8926398456,11412260.90211021,11384957.14234459,11353112.68535696,11316859.295624709,11276318.970951945,11231604.438167453,11182819.620232668,11130060.076333275,11073413.416440029,11012959.691741124,10948771.762269996,10880915.642978184,10809450.829432905,10734430.604252754,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD103-CD123-CD113","v":-47132141.802281447},{"$f":"CE103-CE105-CE123","v":-74266425.465177268},-34139626.805817649,-10096681.242349364,-10172557.322002076,7818874.3937369958,25798362.806076512,25686630.440848172,25563586.431632061,25429510.311446458,25284659.022936948,25129268.036802612,24963552.405098051,24787707.752983853,24601911.212297879,24406322.300130658,24201083.745409742,23986322.266329132,23762149.301300757,23528661.695954461]
[null,"PTC",null,{"$f":"D94*HLOOKUP(D93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E94*HLOOKUP(E93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N94*N88","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD94*HLOOKUP(AD93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE94*HLOOKUP(AE93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN94*AN88","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD94*HLOOKUP(BD93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE94*HLOOKUP(BE93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN94*BN88","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD94*HLOOKUP(CD93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE94*HLOOKUP(CE93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN94*CN88","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D104*$B$7-D105","v":-4295060.1140227215},-6734972.4068369269,-3055143.1762765548,-848319.27438657742,-850391.45135656197,802320.10317874572,2454004.6507178391,2448848.995205312,2442730.3841912881,2435677.4685710347,2427716.802735229,2418872.9513843735,2409168.5901915375,2398624.6006521722,2387260.1594408303,2375092.8225766835,2362138.6046828609,2348412.0536086336,2333926.3206684142,2318693.2267372967,null,null,null,null,"Federal Tax",null,{"$f":"AD104*$B$7-AD105","v":-4174980.5678029908},-6548343.6554601435,-2966061.4334048308,-817892.74561386625,-820293.86820332182,788376.92570999858,2396038.0200532004,2390605.3981039342,2384225.2530900761,2376925.3760189181,2368731.5093057049,2359667.4509183904,2349755.1525194631,2339014.8119353149,2327464.9602651526,2315122.5439239508,2302003.0018974924,2288120.3384719407,2273487.1916856752,2258114.8977372521,null,null,null,null,"Federal Tax",null,{"$f":"BD104*$B$7-BD105","v":-4172756.8289066516},-6546387.3447751906,-2964377.8994954918,-816487.44401565311,-819172.36356245738,789208.95745436754,2396574.7894431441,2390840.9998923638,2384153.6639249614,2376540.4520811886,2368026.9838999081,2358636.9320151652,2348392.1202488602,2337312.6160299876,2325416.817452406,2312721.5352656357,2299242.0700766989,2284992.2850254187,2269984.67418091,2254230.4268930783,null,null,null,null,"Federal Tax",null,{"$f":"CD104*$B$7-CD105","v":-9897749.778479103},-15595949.347687226,-7169321.6292217057,-2120303.0608933661,-2136237.0376204359,1641963.6226847691,5417656.1892760675,5394192.3925781157,5368353.1506427322,5340197.1654037563,5309778.394816759,5277146.287728548,5242346.0050705904,5205418.6281266091,5166401.3545825547,5125327.6830274379,5082227.5865360452,5037127.6759291179,4990051.3532731589,4941018.9561504368]
[]
[]
[{"$f":"IRR(C109:X109,0.1)","v":6.4999999999999725E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D93,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-136892062.40288681},{"$f":"D103-D106","v":16022764.181792442},{"$f":"E103-E106","v":18469135.200346764},14790118.318218656,12578669.270882102,12570873.938471207,10903234.611126324,9231731.7812718712,9212336.6962485537,9189319.0643386561,9162786.6674815118,9132839.4007658623,9099569.6742555015,9063062.7916729283,9023397.3072153144,8980645.3617059812,8934872.9992170483,8886140.4652355257,8834502.4873848595,8780008.5396573693,8722703.0910593551,{"$f":"C109*-0.3","v":41067618.720866039},null,null,{"$f":"IRR(AC109:AX109,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD93,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-133553231.61257254},{"$f":"AD103-AD106","v":15636371.247630488},{"$f":"AE103-AE106","v":18014332.680538483},14431106.085934006,12276653.415364854,12267620.620861664,10642542.92591279,9013666.8373429924,8993229.8309624195,8969228.3330531437,8941766.8907378353,8910942.3445309866,8876844.2201215662,8839555.0975732189,8799150.9591852333,8755701.5171879567,8709270.5223805755,8659916.0547572337,8607690.7971087284,8552642.2925318275,8494813.186725853,{"$f":"AC109*-0.3","v":40065969.483771756},null,null,{"$f":"IRR(BC109:BX109,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD93,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-133553231.61257254},{"$f":"BD103-BD106","v":15644736.741573857},{"$f":"BE103-BE106","v":18021692.135019973},14437439.380164376,12281940.026139086,12271839.614510631,10645672.950093988,9015686.1126670651,8994116.142452227,8968959.0214319974,8940318.8435435202,8908291.9870520364,8872967.5061522871,8834427.499983808,8792747.460303288,8747996.5989876222,8700238.1564754881,8649529.6921932977,8595923.3579527661,8539466.1552519947,8480200.177359676,{"$f":"BC109*-0.3","v":40065969.483771756},null,null,{"$f":"IRR(CC109:CX109,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD93,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-303473578.29539007},{"$f":"CD103-CD106","v":36110146.974025324},{"$f":"CE103-CE106","v":41771778.453922451},33295047.566251561,28182833.464252502,28122891.361326862,24256516.593906477,20380706.616800442,20292438.048270054,20195233.280989327,20089313.146042701,19974880.628120188,19852121.749074064,19721206.400027461,19582289.124857243,19435509.857715324,19280994.617103219,19118856.158873696,18949194.590400014,18772097.948027596,18587642.739804022,{"$f":"CC109*-0.3","v":91042073.488617018}]
[{"$f":"IRR(C110:X110,0.1)","v":0.11171336156847289},"ROE",{"$f":"-C129","v":-16948089.871144813},{"$f":"D109-D113-D115-D124-D105","v":2566865.6120654717},1563556.6580670476,1564198.4133285368,1560544.548425741,1552749.2160148467,1540956.2754952817,1525299.8324661483,1505904.7474428304,1482887.1155329328,1456354.7186757885,1426407.451960139,1393137.7254497781,1356630.8428672049,1316965.358409591,1274213.4129002579,1228441.0504113249,1179708.5164298024,1128070.5385791361,1073576.5908516459,1016271.1422536317,{"$f":"X109","v":41067618.720866039},null,null,{"$f":"IRR(AC110:AX110,0.1)","v":0.11182768784110975},"ROE",{"$f":"-AC129","v":-16541962.459876357},{"$f":"AD109-AD113-AD115-AD124-AD105","v":2516982.835139662},1536368.7615251839,1535622.7072113436,1530658.3608165765,1521625.5663133869,1508664.1144952993,1491904.269056289,1471467.2626757151,1447465.7647664398,1420004.3224511314,1389179.7762442827,1355081.6518348623,1317792.529286515,1277388.3908985294,1233938.9489012528,1187507.9540938716,1138153.4864705298,1085928.2288220245,1030879.7242451236,973050.61843914911,{"$f":"AX109","v":40065969.483771756},null,null,{"$f":"IRR(BC110:BX110,0.1)","v":0.11190428393625873},"ROE",{"$f":"-BC129","v":-16541962.459876357},{"$f":"BD109-BD113-BD115-BD124-BD105","v":2525348.3290830329},1543728.2160066739,1541956.0014417153,1535944.9715908086,1525844.5599623537,1511794.1386764976,1493923.5443803617,1472353.5741655226,1447196.4531452935,1418556.2752568163,1386529.4187653325,1351204.9378655832,1312664.9316971041,1270984.8920165841,1226234.0307009183,1178475.5881887842,1127767.1239065938,1074160.7896660622,1017703.5869652908,958437.60907297209,{"$f":"BX109","v":40065969.483771756},null,null,{"$f":"IRR(CC110:CX110,0.1)","v":0.1128868523858173},"ROE",{"$f":"-CC129","v":-37299281.967158295},{"$f":"CD109-CD113-CD115-CD124-CD105","v":5966819.3775947765},3718623.3099931702,3679041.8063209318,3629117.3347210623,3569175.2317954209,3499517.6871744301,3420424.9328677878,3332156.3643373996,3234951.597056672,3129031.4621100463,3014598.9441875331,2891840.0651414096,2760924.7160948068,2622007.4409245886,2475228.173782669,2320712.9331705645,2158574.4749410413,1988912.9064673595,1811816.2640949395,1627361.0558713693,{"$f":"CX109","v":91042073.488617018}]
[]
[]
[null,"Interest",null,{"$f":"C116*$B$8","v":4801958.796824364},4656735.1392252957,4504250.2987462748,4344141.2162433024,4176026.6796151809,3999506.4161556545,3814160.1395231509,3619546.5490590222,3415202.2790716873,3200640.7955849855,2975351.2379239486,2738797.20237986,2490415.4650585665,2229614.6408712091,1955773.7754744831,1668240.8668079213,1366331.3127080312,1049326.2809031464,716470.99750801758,366972.94994313223,null,null,null,null,"Interest",null,{"$f":"AC116*$B$8","v":4686889.363631635},4545145.7033988815,4396314.86015449,4240042.4747478804,4075956.470070939,3903666.1651601512,3722761.3450038233,3532811.2838396798,3333363.7196173286,3123943.7771838601,2904052.837628718,2673167.3510958184,2430737.5902362741,2176186.341333753,1908907.5299861052,1628264.7780710752,1333589.8885602937,1024181.2545739731,699302.18888833653,358179.16991841816,null,null,null,null,"Interest",null,{"$f":"BC116*$B$8","v":4686889.363631635},4545145.7033988815,4396314.86015449,4240042.4747478804,4075956.470070939,3903666.1651601512,3722761.3450038233,3532811.2838396798,3333363.7196173286,3123943.7771838601,2904052.837628718,2673167.3510958184,2430737.5902362741,2176186.341333753,1908907.5299861052,1628264.7780710752,1333589.8885602937,1024181.2545739731,699302.18888833653,358179.16991841816,null,null,null,null,"Interest",null,{"$f":"CC116*$B$8","v":10568129.890694851},10248522.30103296,9912934.3318879753,9560566.9642857425,9190581.2283033971,8802096.2055219337,8394186.9316013977,7965882.1939848354,7516162.2194874436,7043956.2462651841,6548139.9743818101,6027532.8889042679,5480895.4491528487,4906926.1374138584,4304258.3600879181,3671457.1938956813,3007015.9693938326,2309352.6836668919,1576806.2336536036,807632.46113965102]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C128)","v":7706431.9488057233},{"$f":"-PMT($B$8,20,$C128)","v":7706431.9488057233},7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,7706431.9488057233,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC128)","v":7521762.5682867039},{"$f":"-PMT($B$8,20,$AC128)","v":7521762.5682867039},7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC128)","v":7521762.5682867039},{"$f":"-PMT($B$8,20,$BC128)","v":7521762.5682867039},7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,7521762.5682867039,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC128)","v":16960281.683932655},{"$f":"-PMT($B$8,20,$CC128)","v":16960281.683932655},16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655,16960281.683932655]
[null,"Sinking Fund",null,{"$f":"D114-D113","v":2904473.1519813593},3049696.8095804276,3202181.6500594486,3362290.7325624209,3530405.2691905424,3706925.5326500689,3892271.8092825725,4086885.3997467011,4291229.6697340365,4505791.1532207374,4731080.7108817752,4967634.7464258634,5216016.4837471563,5476817.3079345142,5750658.1733312402,6038191.0819978025,6340100.636097692,6657105.6679025767,6989960.951297706,7339458.9988625906,null,null,null,null,"Sinking Fund",null,{"$f":"AD114-AD113","v":2834873.2046550689},2976616.8648878224,3125447.7081322139,3281720.0935388235,3445806.0982157649,3618096.4031265527,3799001.2232828806,3988951.2844470241,4188398.8486693753,4397818.7911028434,4617709.7306579854,4848595.2171908859,5091024.9780504294,5345576.2269529514,5612855.038300599,5893497.7902156282,6188172.6797264107,6497581.313712731,6822460.3793983674,7163583.398368286,null,null,null,null,"Sinking Fund",null,{"$f":"BD114-BD113","v":2834873.2046550689},2976616.8648878224,3125447.7081322139,3281720.0935388235,3445806.0982157649,3618096.4031265527,3799001.2232828806,3988951.2844470241,4188398.8486693753,4397818.7911028434,4617709.7306579854,4848595.2171908859,5091024.9780504294,5345576.2269529514,5612855.038300599,5893497.7902156282,6188172.6797264107,6497581.313712731,6822460.3793983674,7163583.398368286,null,null,null,null,"Sinking Fund",null,{"$f":"CD114-CD113","v":6392151.7932378035},6711759.3828996941,7047347.3520446792,7399714.7196469121,7769700.4556292575,8158185.4784107208,8566094.7523312569,8994399.4899478182,9444119.464445211,9916325.4376674704,10412141.709550845,10932748.795028387,11479386.234779805,12053355.546518795,12656023.323844736,13288824.490036974,13953265.714538822,14650929.000265762,15383475.450279051,16152649.222793004]
[null,"Mortgage Balance",{"$f":"C128","v":96039175.936487272},{"$f":"C116-D115","v":93134702.784505919},90085005.974925488,86882824.324866042,83520533.592303619,79990128.323113084,76283202.790463015,72390930.981180444,68304045.581433743,64012815.911699705,59507024.758478969,54775944.047597192,49808309.301171333,44592292.817424178,39115475.509489663,33364817.336158425,27326626.25416062,20986525.618062928,14329419.950160351,7339458.9988626447,5.4016709327697754E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC128","v":93737787.272632688},{"$f":"AC116-AD115","v":90902914.067977622},87926297.203089803,84800849.494957596,81519129.401418775,78073323.303203017,74455226.900076464,70656225.67679359,66667274.392346568,62478875.543677196,58081056.752574354,53463347.021916367,48614751.804725483,43523726.826675057,38178150.599722102,32565295.561421502,26671797.771205872,20483625.091479462,13986043.777766731,7163583.3983683633,7.7299773693084717E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC128","v":93737787.272632688},{"$f":"BC116-BD115","v":90902914.067977622},87926297.203089803,84800849.494957596,81519129.401418775,78073323.303203017,74455226.900076464,70656225.67679359,66667274.392346568,62478875.543677196,58081056.752574354,53463347.021916367,48614751.804725483,43523726.826675057,38178150.599722102,32565295.561421502,26671797.771205872,20483625.091479462,13986043.777766731,7163583.3983683633,7.7299773693084717E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC128","v":211362597.81389701},{"$f":"CC116-CD115","v":204970446.02065921},198258686.63775951,191211339.28571483,183811624.56606793,176041924.11043867,167883738.63202795,159317643.8796967,150323244.38974887,140879124.92530367,130962799.48763619,120550657.77808535,109617908.98305696,98138522.748277158,86085167.201758355,73429143.877913624,60140319.387876652,46187053.673337832,31536124.67307207,16152649.222793018,1.4901161193847656E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C109/20","v":6844603.1201443402},{"$f":"-$C109/20","v":6844603.1201443402},6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,6844603.1201443402,null,null,null,null,"Book Depr",null,{"$f":"-$AC109/20","v":6677661.580628627},{"$f":"-$AC109/20","v":6677661.580628627},6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,null,null,null,null,"Book Depr",null,{"$f":"-$BC109/20","v":6677661.580628627},{"$f":"-$BC109/20","v":6677661.580628627},6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,6677661.580628627,null,null,null,null,"Book Depr",null,{"$f":"-$CC109/20","v":15173678.914769504},{"$f":"-$CC109/20","v":15173678.914769504},15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504,15173678.914769504]
[null,"Accum Depreciation",null,{"$f":"SUM($D119:D119)","v":6844603.1201443402},{"$f":"SUM($D119:E119)","v":13689206.24028868},{"$f":"SUM($D119:F119)","v":20533809.36043302},{"$f":"SUM($D119:G119)","v":27378412.480577361},{"$f":"SUM($D119:H119)","v":34223015.600721702},{"$f":"SUM($D119:I119)","v":41067618.720866039},{"$f":"SUM($D119:J119)","v":47912221.841010377},{"$f":"SUM($D119:K119)","v":54756824.961154714},{"$f":"SUM($D119:L119)","v":61601428.081299052},{"$f":"SUM($D119:M119)","v":68446031.201443389},{"$f":"SUM($D119:N119)","v":75290634.321587726},{"$f":"SUM($D119:O119)","v":82135237.441732064},{"$f":"SUM($D119:P119)","v":88979840.561876401},{"$f":"SUM($D119:Q119)","v":95824443.682020739},{"$f":"SUM($D119:R119)","v":102669046.80216508},{"$f":"SUM($D119:S119)","v":109513649.92230941},{"$f":"SUM($D119:T119)","v":116358253.04245375},{"$f":"SUM($D119:U119)","v":123202856.16259809},{"$f":"SUM($D119:V119)","v":130047459.28274243},{"$f":"SUM($D119:W119)","v":136892062.40288678},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD119:AD119)","v":6677661.580628627},{"$f":"SUM($AD119:AE119)","v":13355323.161257254},{"$f":"SUM($AD119:AF119)","v":20032984.741885882},{"$f":"SUM($AD119:AG119)","v":26710646.322514508},{"$f":"SUM($AD119:AH119)","v":33388307.903143134},{"$f":"SUM($AD119:AI119)","v":40065969.483771764},{"$f":"SUM($AD119:AJ119)","v":46743631.06440039},{"$f":"SUM($AD119:AK119)","v":53421292.645029016},{"$f":"SUM($AD119:AL119)","v":60098954.225657642},{"$f":"SUM($AD119:AM119)","v":66776615.806286268},{"$f":"SUM($AD119:AN119)","v":73454277.386914894},{"$f":"SUM($AD119:AO119)","v":80131938.967543527},{"$f":"SUM($AD119:AP119)","v":86809600.548172161},{"$f":"SUM($AD119:AQ119)","v":93487262.128800794},{"$f":"SUM($AD119:AR119)","v":100164923.70942943},{"$f":"SUM($AD119:AS119)","v":106842585.29005806},{"$f":"SUM($AD119:AT119)","v":113520246.87068669},{"$f":"SUM($AD119:AU119)","v":120197908.45131533},{"$f":"SUM($AD119:AV119)","v":126875570.03194396},{"$f":"SUM($AD119:AW119)","v":133553231.6125726},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD119:BD119)","v":6677661.580628627},{"$f":"SUM($BD119:BE119)","v":13355323.161257254},{"$f":"SUM($BD119:BF119)","v":20032984.741885882},{"$f":"SUM($BD119:BG119)","v":26710646.322514508},{"$f":"SUM($BD119:BH119)","v":33388307.903143134},{"$f":"SUM($BD119:BI119)","v":40065969.483771764},{"$f":"SUM($BD119:BJ119)","v":46743631.06440039},{"$f":"SUM($BD119:BK119)","v":53421292.645029016},{"$f":"SUM($BD119:BL119)","v":60098954.225657642},{"$f":"SUM($BD119:BM119)","v":66776615.806286268},{"$f":"SUM($BD119:BN119)","v":73454277.386914894},{"$f":"SUM($BD119:BO119)","v":80131938.967543527},{"$f":"SUM($BD119:BP119)","v":86809600.548172161},{"$f":"SUM($BD119:BQ119)","v":93487262.128800794},{"$f":"SUM($BD119:BR119)","v":100164923.70942943},{"$f":"SUM($BD119:BS119)","v":106842585.29005806},{"$f":"SUM($BD119:BT119)","v":113520246.87068669},{"$f":"SUM($BD119:BU119)","v":120197908.45131533},{"$f":"SUM($BD119:BV119)","v":126875570.03194396},{"$f":"SUM($BD119:BW119)","v":133553231.6125726},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD119:CD119)","v":15173678.914769504},{"$f":"SUM($CD119:CE119)","v":30347357.829539008},{"$f":"SUM($CD119:CF119)","v":45521036.744308516},{"$f":"SUM($CD119:CG119)","v":60694715.659078017},{"$f":"SUM($CD119:CH119)","v":75868394.573847517},{"$f":"SUM($CD119:CI119)","v":91042073.488617018},{"$f":"SUM($CD119:CJ119)","v":106215752.40338652},{"$f":"SUM($CD119:CK119)","v":121389431.31815602},{"$f":"SUM($CD119:CL119)","v":136563110.23292553},{"$f":"SUM($CD119:CM119)","v":151736789.14769503},{"$f":"SUM($CD119:CN119)","v":166910468.06246454},{"$f":"SUM($CD119:CO119)","v":182084146.97723404},{"$f":"SUM($CD119:CP119)","v":197257825.89200354},{"$f":"SUM($CD119:CQ119)","v":212431504.80677304},{"$f":"SUM($CD119:CR119)","v":227605183.72154254},{"$f":"SUM($CD119:CS119)","v":242778862.63631204},{"$f":"SUM($CD119:CT119)","v":257952541.55108154},{"$f":"SUM($CD119:CU119)","v":273126220.46585107},{"$f":"SUM($CD119:CV119)","v":288299899.3806206},{"$f":"SUM($CD119:CW119)","v":303473578.29539013}]
[null,"End Year Book Value",null,{"$f":"-$C109-D120","v":130047459.28274247},123202856.16259813,116358253.0424538,109513649.92230944,102669046.80216511,95824443.682020769,88979840.561876431,82135237.441732094,75290634.321587756,68446031.201443419,61601428.081299081,54756824.961154744,47912221.841010407,41067618.720866069,34223015.600721732,27378412.480577394,20533809.360433057,13689206.24028872,6844603.1201443821,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC109-AD120","v":126875570.0319439},120197908.45131528,113520246.87068665,106842585.29005803,100164923.7094294,93487262.12880078,86809600.548172146,80131938.967543513,73454277.386914894,66776615.806286268,60098954.225657642,53421292.645029008,46743631.064400375,40065969.483771741,33388307.903143108,26710646.322514474,20032984.741885841,13355323.161257207,6677661.5806285739,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC109-BD120","v":126875570.0319439},120197908.45131528,113520246.87068665,106842585.29005803,100164923.7094294,93487262.12880078,86809600.548172146,80131938.967543513,73454277.386914894,66776615.806286268,60098954.225657642,53421292.645029008,46743631.064400375,40065969.483771741,33388307.903143108,26710646.322514474,20032984.741885841,13355323.161257207,6677661.5806285739,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC109-CD120","v":288299899.38062054},273126220.46585107,257952541.55108154,242778862.63631207,227605183.72154254,212431504.80677307,197257825.89200354,182084146.97723407,166910468.06246454,151736789.14769503,136563110.23292553,121389431.31815603,106215752.40338653,91042073.488617033,75868394.573847532,60694715.659078032,45521036.744308531,30347357.829539001,15173678.914769471,0]
[null,"Prop. Tax Value",{"$f":"-C109","v":136892062.40288681},{"$f":"C122/(($C122/$X122)^(1/21))","v":129264502.39687523},{"$f":"D122/(($C122/$X122)^(1/21))","v":122061946.37300894},115260713.31341366,108838441.69516373,102774015.96865684,97047497.132578656,91640057.17719692,86533917.180443823,81712288.853254914,77159319.341973677,72860039.106339633,68800312.701689929,64966792.303553,61346873.82182961,57928655.460270628,54700898.585000798,51652990.773429625,48774910.922059163,46057196.298468031,43490911.429143056,{"$f":"X109","v":41067618.720866039},null,null,null,"Prop. Tax Value",{"$f":"-AC109","v":133553231.61257254},{"$f":"AC122/(($AC122/$AX122)^(1/21))","v":126111709.65548807},{"$f":"AD122/(($AC122/$AX122)^(1/21))","v":119084825.72976486},112449476.40333045,106183845.55625732,100267332.65234816,94680485.007393837,89404933.83141166,84423333.834579363,79719306.198297501,75277384.723876774,71082964.981794775,67122256.29433164,63382236.393710241,59850608.606663033,56515761.424654268,53366730.326830044,50393161.730175242,47585278.9483504,44933850.047285877,42430157.491846874,{"$f":"AX109","v":40065969.483771756},null,null,null,"Prop. Tax Value",{"$f":"-BC109","v":133553231.61257254},{"$f":"BC122/(($BC122/$BX122)^(1/21))","v":126111709.65548807},{"$f":"BD122/(($BC122/$BX122)^(1/21))","v":119084825.72976486},112449476.40333045,106183845.55625732,100267332.65234816,94680485.007393837,89404933.83141166,84423333.834579363,79719306.198297501,75277384.723876774,71082964.981794775,67122256.29433164,63382236.393710241,59850608.606663033,56515761.424654268,53366730.326830044,50393161.730175242,47585278.9483504,44933850.047285877,42430157.491846874,{"$f":"BX109","v":40065969.483771756},null,null,null,"Prop. Tax Value",{"$f":"-CC109","v":303473578.29539007},{"$f":"CC122/(($CC122/$CX122)^(1/21))","v":286564176.1864894},{"$f":"CD122/(($CC122/$CX122)^(1/21))","v":270596957.84622699},255519425.24728242,241282005.52721736,227837887.99969259,215142870.24734151,203155212.79027516,191835501.85238811,181146519.77426013,171053122.64658859,161522124.76182741,152522189.50412509,144023726.31882319,135998793.42276475,128421005.93553762,121265449.12960097,114508596.51407291,108128232.48285031,102103379.27273813,96414227.991436779,{"$f":"CX109","v":91042073.488617018}]
[null,"Tax Dep",null,{"$f":"$C$109*-D$5","v":27378412.480577365},43805459.968923777,26283275.981354266,15769965.58881256,15769965.58881256,7884982.7944062799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D123*$B$7","v":5749466.6209212467},9199146.5934739932,5519487.9560843958,3311692.7736506374,3311692.7736506374,1655846.3868253187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD123*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD123*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD123*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D124:I124)","v":23904796.595254712},{"$f":"C126/C130","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD124:AI124)","v":23273481.880063493},{"$f":"AC126/AC130","v":0.17426371192258411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD124:BI124)","v":23273481.880063493},{"$f":"BC126/BC130","v":0.17426371192258411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD124:CI124)","v":54811698.514334738},{"$f":"CC126/CC130","v":0.18061440083914995}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D105:W105)","v":0},{"$f":"C127/C130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD105:AW105)","v":0},{"$f":"AC127/AC130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD105:BW105)","v":0},{"$f":"BC127/BC130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD105:CW105)","v":0},{"$f":"CC127/CC130","v":0}]
[0.85,"Debt",{"$f":"(C130-C126-C127)*$A128","v":96039175.936487272},{"$f":"C128/C130","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC130-AC126-AC127)*$A128","v":93737787.272632688},{"$f":"AC128/AC130","v":0.70187584486580357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC130-BC126-BC127)*$A128","v":93737787.272632688},{"$f":"BC128/BC130","v":0.70187584486580357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC130-CC126-CC127)*$A128","v":211362597.81389701},{"$f":"CC128/CC130","v":0.69647775928672251}]
[0.15,"Equity",{"$f":"(C130-C126-C127)*$A129","v":16948089.871144813},{"$f":"C129/C130","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC130-AC126-AC127)*$A129","v":16541962.459876357},{"$f":"AC129/AC130","v":0.12386044321161238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC130-BC126-BC127)*$A129","v":16541962.459876357},{"$f":"BC129/BC130","v":0.12386044321161238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC130-CC126-CC127)*$A129","v":37299281.967158295},{"$f":"CC129/CC130","v":0.1229078398741275}]
[null,"Total",{"$f":"-C109","v":136892062.40288681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC109","v":133553231.61257254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC109","v":133553231.61257254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC109","v":303473578.29539007}]
[null,"Check",{"$f":"SUM(C126:C129)-C130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC126:AC129)-AC130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC126:BC129)-BC130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC126:CC129)-CC130","v":0}]
[null,"2025 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Off Shore Wind"]
[null,"Year",null,2025,{"$f":"D133+1","v":2026},{"$f":"E133+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,null,"Year",null,2025,{"$f":"AD133+1","v":2026},{"$f":"AE133+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,null,"Year",null,2025,{"$f":"BD133+1","v":2026},{"$f":"BE133+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,null,"Year",null,2025,{"$f":"CD133+1","v":2026},{"$f":"CE133+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D133-$D$13)","v":300528.60972167988},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD133-$AD$13)","v":309367.6864781999},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD133-$AD$13)","v":393338.91566513985},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD133-$AD$13)","v":486149.22160859988}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M7","v":55.791108437045743},{"$f":"D135","v":55.791108437045743},{"$f":"E135","v":55.791108437045743},55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,55.791108437045743,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P7","v":53.288642755473795},{"$f":"AD135","v":53.288642755473795},{"$f":"AE135","v":53.288642755473795},53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,53.288642755473795,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$7","v":42.105569974579659},{"$f":"BD135","v":42.105569974579659},{"$f":"BE135","v":42.105569974579659},42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,42.105569974579659,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V7","v":80.641831053182941},{"$f":"CD135","v":80.641831053182941},{"$f":"CE135","v":80.641831053182941},80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941,80.641831053182941]
[null,"Revenue",null,{"$f":"D135*D134","v":16766824.253416842},16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,16766824.253416842,null,null,null,null,"Revenue",null,{"$f":"AD135*AD134","v":16485784.124824215},16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,16485784.124824215,null,null,null,null,"Revenue",null,{"$f":"BD135*BD134","v":16561759.237263832},16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,16561759.237263832,null,null,null,null,"Revenue",null,{"$f":"CD135*CD134","v":39203963.395597108},39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108,39203963.395597108]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3560660.5903200009},{"$f":"HLOOKUP(E133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(F133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(G133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(H133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(I133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(J133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(K133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(L133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(M133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(N133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(O133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(P133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(Q133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(R133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(S133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(T133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(U133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(V133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(W133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3560660.5903200009},{"$f":"HLOOKUP(AE133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(AF133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(AG133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(AH133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(AI133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(AJ133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(AK133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(AL133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(AM133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AN133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AO133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AP133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AQ133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AR133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AS133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AT133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AU133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AV133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AW133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3560660.5903200009},{"$f":"HLOOKUP(BE133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(BF133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(BG133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(BH133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(BI133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(BJ133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(BK133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(BL133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(BM133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BN133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BO133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BP133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BQ133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BR133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BS133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BT133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BU133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BV133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BW133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10488767.630400002},{"$f":"HLOOKUP(CE133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10698542.983008001},{"$f":"HLOOKUP(CF133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10912513.842668161},{"$f":"HLOOKUP(CG133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11130764.119521523},{"$f":"HLOOKUP(CH133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11353379.401911953},{"$f":"HLOOKUP(CI133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11580446.989950195},{"$f":"HLOOKUP(CJ133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11812055.929749198},{"$f":"HLOOKUP(CK133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12048297.048344182},{"$f":"HLOOKUP(CL133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12289262.989311066},{"$f":"HLOOKUP(CM133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CN133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CO133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CP133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CQ133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CR133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CS133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CT133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CU133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CV133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CW133,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D134","v":0},{"$f":"HLOOKUP(E133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E134","v":0},{"$f":"HLOOKUP(F133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F134","v":0},{"$f":"HLOOKUP(G133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G134","v":0},{"$f":"HLOOKUP(H133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H134","v":0},{"$f":"HLOOKUP(I133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I134","v":0},{"$f":"HLOOKUP(J133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J134","v":0},{"$f":"HLOOKUP(K133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K134","v":0},{"$f":"HLOOKUP(L133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L134","v":0},{"$f":"HLOOKUP(M133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M134","v":0},{"$f":"HLOOKUP(N133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N134","v":0},{"$f":"HLOOKUP(O133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O134","v":0},{"$f":"HLOOKUP(P133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P134","v":0},{"$f":"HLOOKUP(Q133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q134","v":0},{"$f":"HLOOKUP(R133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R134","v":0},{"$f":"HLOOKUP(S133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S134","v":0},{"$f":"HLOOKUP(T133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T134","v":0},{"$f":"HLOOKUP(U133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U134","v":0},{"$f":"HLOOKUP(V133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V134","v":0},{"$f":"HLOOKUP(W133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W134","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD134","v":0},{"$f":"HLOOKUP(AE133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE134","v":0},{"$f":"HLOOKUP(AF133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF134","v":0},{"$f":"HLOOKUP(AG133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG134","v":0},{"$f":"HLOOKUP(AH133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH134","v":0},{"$f":"HLOOKUP(AI133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI134","v":0},{"$f":"HLOOKUP(AJ133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ134","v":0},{"$f":"HLOOKUP(AK133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK134","v":0},{"$f":"HLOOKUP(AL133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL134","v":0},{"$f":"HLOOKUP(AM133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM134","v":0},{"$f":"HLOOKUP(AN133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN134","v":0},{"$f":"HLOOKUP(AO133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO134","v":0},{"$f":"HLOOKUP(AP133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP134","v":0},{"$f":"HLOOKUP(AQ133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ134","v":0},{"$f":"HLOOKUP(AR133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR134","v":0},{"$f":"HLOOKUP(AS133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS134","v":0},{"$f":"HLOOKUP(AT133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT134","v":0},{"$f":"HLOOKUP(AU133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU134","v":0},{"$f":"HLOOKUP(AV133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV134","v":0},{"$f":"HLOOKUP(AW133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW134","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD134","v":65141.691890607704},{"$f":"HLOOKUP(BE133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE134","v":66444.52572841986},{"$f":"HLOOKUP(BF133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF134","v":67773.416242988256},{"$f":"HLOOKUP(BG133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG134","v":69128.884567848014},{"$f":"HLOOKUP(BH133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH134","v":70511.462259204971},{"$f":"HLOOKUP(BI133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI134","v":71921.691504389091},{"$f":"HLOOKUP(BJ133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ134","v":73360.125334476863},{"$f":"HLOOKUP(BK133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK134","v":74827.327841166407},{"$f":"HLOOKUP(BL133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL134","v":76323.874397989741},{"$f":"HLOOKUP(BM133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM134","v":77850.351885949523},{"$f":"HLOOKUP(BN133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN134","v":79407.358923668522},{"$f":"HLOOKUP(BO133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO134","v":80995.50610214191},{"$f":"HLOOKUP(BP133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP134","v":82615.416224184752},{"$f":"HLOOKUP(BQ133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ134","v":84267.724548668441},{"$f":"HLOOKUP(BR133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR134","v":85953.079039641816},{"$f":"HLOOKUP(BS133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS134","v":87672.140620434657},{"$f":"HLOOKUP(BT133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT134","v":89425.583432843356},{"$f":"HLOOKUP(BU133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU134","v":91214.095101500207},{"$f":"HLOOKUP(BV133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV134","v":93038.377003530215},{"$f":"HLOOKUP(BW133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW134","v":94899.144543600822},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD134","v":0},{"$f":"HLOOKUP(CE133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE134","v":0},{"$f":"HLOOKUP(CF133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF134","v":0},{"$f":"HLOOKUP(CG133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG134","v":0},{"$f":"HLOOKUP(CH133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH134","v":0},{"$f":"HLOOKUP(CI133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI134","v":0},{"$f":"HLOOKUP(CJ133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ134","v":0},{"$f":"HLOOKUP(CK133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK134","v":0},{"$f":"HLOOKUP(CL133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL134","v":0},{"$f":"HLOOKUP(CM133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM134","v":0},{"$f":"HLOOKUP(CN133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN134","v":0},{"$f":"HLOOKUP(CO133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO134","v":0},{"$f":"HLOOKUP(CP133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP134","v":0},{"$f":"HLOOKUP(CQ133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ134","v":0},{"$f":"HLOOKUP(CR133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR134","v":0},{"$f":"HLOOKUP(CS133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS134","v":0},{"$f":"HLOOKUP(CT133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT134","v":0},{"$f":"HLOOKUP(CU133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU134","v":0},{"$f":"HLOOKUP(CV133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV134","v":0},{"$f":"HLOOKUP(CW133,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW134","v":0}]
[null,"Property Tax",null,{"$f":"C162*$B$9","v":1379631.3046561801},{"$f":"D162*$B$9","v":1302758.9106128633},1230169.8094652693,1161625.3381893199,1096900.1319500743,1035781.3831330154,978068.14166175423,923570.65430169867,872109.74077740207,823516.20465235529,777630.27703427395,734301.09127685893,693386.18695092399,654751.04145401309,618268.62771850533,583818.99656401202,551288.88232089754,520571.33042826841,491565.34578202374,464175.5606767835,null,null,null,null,"Property Tax",null,{"$f":"AC162*$B$9","v":1345981.7606401762},{"$f":"AD162*$B$9","v":1270984.3030369401},1200165.6677709948,1133293.0128676293,1070146.4701951947,1010518.4225687955,954212.82113341894,901044.54078214522,850838.7714901485,803430.44356327353,758663.68491148681,716391.30856278923,676474.32873260882,638781.50385757384,603188.90509122482,569579.5088429387,537842.81202038797,507874.46871050593,479575.94710441359,452854.20553832548,null,null,null,null,"Property Tax",null,{"$f":"BC162*$B$9","v":1345981.7606401762},{"$f":"BD162*$B$9","v":1270984.3030369401},1200165.6677709948,1133293.0128676293,1070146.4701951947,1010518.4225687955,954212.82113341894,901044.54078214522,850838.7714901485,803430.44356327353,758663.68491148681,716391.30856278923,676474.32873260882,638781.50385757384,603188.90509122482,569579.5088429387,537842.81202038797,507874.46871050593,479575.94710441359,452854.20553832548,null,null,null,null,"Property Tax",null,{"$f":"CC162*$B$9","v":2983995.0006629117},{"$f":"CD162*$B$9","v":2817728.2316065128},2660725.7671103808,2512471.4045714783,2372477.7039480228,2240284.3851233772,2115456.8145680595,1997584.5763242173,1886280.1226141618,1781177.4996363448,1681931.1443593763,1588214.7483580962,1499720.1849561608,1416156.4961477243,1337248.9359673609,1262738.067162954,1192378.9082015401,1125940.1278035759,1063203.2843573703,1003962.1077129792]
[null,"Total Operating Costs",null,{"$f":"SUM(D138:D140)","v":4940291.894976181},4934632.7127392637,4934681.0876341984,4940226.8419216266,4951073.6657570275,4967038.3876161072,4987950.2862345073,5013650.4417659082,5043991.1239908962,5078835.2155301189,5118055.6681295941,5161534.9901940851,5209164.7638464952,5260845.1898874957,5316484.6591206575,5375999.3485942073,5439312.8413916975,5506355.768680484,5577065.4727992835,5651385.6902343873,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD138:AD140)","v":4906642.3509601774},4902858.1051633405,4904676.9459399236,4911894.5165999364,4924320.0040021483,4941775.4270518869,4964094.9657061724,4991124.3282463551,5022720.1547036422,5058749.454441037,5099089.0760068065,5143625.2074800152,5192252.9056281801,5244875.6522910558,5301404.9364933772,5361759.8608731339,5425866.7710911874,5493658.9069627216,5565076.0741216736,5640064.335095929,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD138:BD140)","v":4971784.042850785},4969302.6308917599,4972450.3621829115,4981023.4011677839,4994831.4662613533,5013697.118556276,5037455.0910406495,5065951.6560875215,5099044.0291016316,5136599.8063269863,5178496.4349304754,5224620.7135821572,5274868.3218523646,5329143.3768397244,5387358.0155330189,5449432.0014935685,5515292.3545240313,5584873.0020642215,5658114.4511252036,5734963.4796395302,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD138:CD140)","v":13472762.631062914},13516271.214614514,13573239.609778542,13643235.524093002,13725857.105859976,13820731.375073573,13927512.744317258,14045881.624668399,14175543.111925228,14316225.748733632,14467680.358438611,14629678.946718916,14802013.6672842,14984495.848122321,15176955.074981451,15379238.328957327,15591209.175231803,15812747.00017444,16043746.294175653,16284115.977727629]
[]
[null,"EBITDA",null,{"$f":"D136-D141","v":11826532.35844066},{"$f":"E136-E141","v":11832191.540677577},11832143.165782643,11826597.411495216,11815750.587659813,11799785.865800735,11778873.967182335,11753173.811650934,11722833.129425947,11687989.037886724,11648768.585287247,11605289.263222758,11557659.489570346,11505979.063529346,11450339.594296183,11390824.904822635,11327511.412025144,11260468.484736357,11189758.780617557,11115438.563182455,null,null,null,null,"EBITDA",null,{"$f":"AD136-AD141","v":11579141.773864038},{"$f":"AE136-AE141","v":11582926.019660875},11581107.17888429,11573889.608224278,11561464.120822066,11544008.697772328,11521689.159118041,11494659.79657786,11463063.970120572,11427034.670383178,11386695.048817407,11342158.917344199,11293531.219196035,11240908.472533159,11184379.188330837,11124024.263951082,11059917.353733027,10992125.217861492,10920708.050702542,10845719.789728286,null,null,null,null,"EBITDA",null,{"$f":"BD136-BD141","v":11589975.194413047},{"$f":"BE136-BE141","v":11592456.606372073},11589308.875080921,11580735.836096048,11566927.771002479,11548062.118707556,11524304.146223184,11495807.581176311,11462715.2081622,11425159.430936847,11383262.802333357,11337138.523681674,11286890.915411469,11232615.860424109,11174401.221730813,11112327.235770263,11046466.882739801,10976886.235199612,10903644.786138628,10826795.757624302,null,null,null,null,"EBITDA",null,{"$f":"CD136-CD141","v":25731200.764534194},{"$f":"CE136-CE141","v":25687692.180982593},25630723.785818566,25560727.871504106,25478106.289737131,25383232.020523533,25276450.651279852,25158081.770928711,25028420.283671878,24887737.646863475,24736283.037158497,24574284.448878191,24401949.72831291,24219467.547474787,24027008.320615657,23824725.066639781,23612754.220365304,23391216.395422667,23160217.101421453,22919847.417869478]
[null,"Before Tax Earnings",null,{"$f":"D143-D163-D153","v":-20605623.918887626},{"$f":"E143-E145-E163","v":-32316010.208320186},-14656777.883616017,-4066755.2181439791,-4077602.0419793818,3853109.550981137,11778873.967182335,11753173.811650934,11722833.129425947,11687989.037886724,11648768.585287247,11605289.263222758,11557659.489570346,11505979.063529346,11450339.594296183,11390824.904822635,11327511.412025144,11260468.484736357,11189758.780617557,11115438.563182455,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD143-AD163-AD153","v":-19807518.891830783},{"$f":"AE143-AE145-AE163","v":-31065651.840941958},-14008039.537477411,-3779598.4215927403,-3792023.9089949522,3867264.6828638185,11521689.159118041,11494659.79657786,11463063.970120572,11427034.670383178,11386695.048817407,11342158.917344199,11293531.219196035,11240908.472533159,11184379.188330837,11124024.263951082,11059917.353733027,10992125.217861492,10920708.050702542,10845719.789728286,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD143-BD163-BD153","v":-19796685.471281774},{"$f":"BE143-BE145-BE163","v":-31056121.25423076},-13999837.841280781,-3772752.1937209703,-3786560.2588145398,3871318.1037990469,11524304.146223184,11495807.581176311,11462715.2081622,11425159.430936847,11383262.802333357,11337138.523681674,11286890.915411469,11232615.860424109,11174401.221730813,11112327.235770263,11046466.882739801,10976886.235199612,10903644.786138628,10826795.757624302,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD143-CD163-CD153","v":-47397689.908556782},{"$f":"CE143-CE145-CE163","v":-74754562.390429914},-34634628.95702894,-10598483.774204396,-10681105.35597137,7303626.1976692826,25276450.651279852,25158081.770928711,25028420.283671878,24887737.646863475,24736283.037158497,24574284.448878191,24401949.72831291,24219467.547474787,24027008.320615657,23824725.066639781,23612754.220365304,23391216.395422667,23160217.101421453,22919847.417869478]
[null,"PTC",null,{"$f":"D134*HLOOKUP(D133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E134*HLOOKUP(E133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N134*N128","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD134*HLOOKUP(AD133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE134*HLOOKUP(AE133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN134*AN128","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD134*HLOOKUP(BD133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE134*HLOOKUP(BE133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN134*BN128","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD134*HLOOKUP(CD133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE134*HLOOKUP(CE133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN134*CN128","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D144*$B$7-D145","v":-4327181.0229664017},-6786362.1437472384,-3077923.3555593635,-854018.59581023559,-856296.4288156702,809153.00570603879,2473563.5331082903,2468166.5004466958,2461794.9571794486,2454477.6979562119,2446241.402910322,2437110.7452767789,2427108.4928097725,2416255.6033411627,2404571.3148021982,2392073.230012753,2378777.3965252801,2364698.3817946347,2349849.343929687,2334242.0982683152,null,null,null,null,"Federal Tax",null,{"$f":"AD144*$B$7-AD145","v":-4159578.9672844643},-6523786.8865978112,-2941688.3028702564,-793715.6685344755,-796325.02088893997,812125.58340140188,2419554.7234147885,2413878.5572813503,2407243.4337253198,2399677.2807804672,2391205.9602516554,2381853.3726422819,2371641.556031167,2360590.7792319632,2348719.6295494754,2336045.0954297269,2322582.6442839354,2308346.2957509132,2293348.6906475336,2277601.1558429399,null,null,null,null,"Federal Tax",null,{"$f":"BD144*$B$7-BD145","v":-4157303.9489691723},-6521785.4633884598,-2939965.9466689639,-792277.96068140375,-795177.65435105329,812976.80179779988,2420103.8707068684,2414119.592047025,2407170.1937140618,2399283.4804967376,2390485.1884900047,2380799.0899731517,2370247.0922364085,2358849.3306890628,2346624.2565634707,2333588.7195117553,2319758.0453753583,2305146.1093919184,2289765.4050891115,2273627.1091011032,null,null,null,null,"Federal Tax",null,{"$f":"CD144*$B$7-CD145","v":-9953514.8807969242},-15698458.101990281,-7273272.0809760774,-2225681.5925829229,-2243032.1247539874,1533761.5015105493,5308054.6367687685,5283197.171895029,5255968.2595710941,5226424.9058413301,5194619.4378032843,5160599.7342644203,5124409.4429457104,5086088.1849697046,5045671.7473292882,5003192.2639943538,4958678.3862767136,4912155.4430387598,4863645.5912985047,4813167.9577525901]
[]
[]
[{"$f":"IRR(C149:X149,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D133,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-137963130.46561801},{"$f":"D143-D146","v":16153713.381407062},{"$f":"E143-E146","v":18618553.684424818},14910066.521342007,12680616.007305453,12672047.016475484,10990632.860094696,9305310.4340740442,9285007.3112042379,9261038.1722464971,9233511.339930512,9202527.1823769249,9168178.5179459788,9130550.9967605732,9089723.4601881839,9045768.2794939857,8998751.6748098806,8948734.0154998638,8895770.1029417217,8839909.43668787,8781196.4649141394,{"$f":"C149*-0.3","v":41388939.1396854},null,null,{"$f":"IRR(AC149:AX149,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD133,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-134598176.06401762},{"$f":"AD143-AD146","v":15738720.741148502},{"$f":"AE143-AE146","v":18106712.906258687},14522795.481754547,12367605.276758755,12357789.141711006,10731883.114370925,9102134.4357032534,9080781.239296509,9055820.5363952518,9027357.3896027096,8995489.0885657519,8960305.5447019171,8921889.6631648671,8880317.6933011953,8835659.5587813612,8787979.1685213558,8737334.7094490919,8683778.9221105799,8627359.3600550089,8568118.6338853464,{"$f":"AC149*-0.3","v":40379452.819205284},null,null,{"$f":"IRR(BC149:BX149,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD133,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-134598176.06401762},{"$f":"BD143-BD146","v":15747279.14338222},{"$f":"BE143-BE146","v":18114242.069760531},14529274.821749885,12373013.796777451,12362105.425353533,10735085.316909757,9104200.2755163163,9081687.9891292863,9055545.014448138,9025875.9504401088,8992777.6138433516,8956339.4337085225,8916643.8231750596,8873766.5297350455,8827776.9651673436,8778738.516258508,8726708.8373644426,8671740.1258076932,8613879.3810495157,8553168.6485231984,{"$f":"BC149*-0.3","v":40379452.819205284},null,null,{"$f":"IRR(CC149:CX149,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD133,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-298399500.06629115},{"$f":"CD143-CD146","v":35684715.645331115},{"$f":"CE143-CE146","v":41386150.282972872},32903995.866794642,27786409.464087028,27721138.414491117,23849470.519012984,19968396.014511082,19874884.599033684,19772452.024100784,19661312.741022147,19541663.599355213,19413684.714613773,19277540.285367198,19133379.362505082,18981336.573286369,18821532.802645426,18654075.83408859,18479060.952383906,18296571.510122947,18106679.460116889,{"$f":"CC149*-0.3","v":89519850.019887343}]
[{"$f":"IRR(C150:X150,0.1)","v":0.11176262449545837},"ROE",{"$f":"-C169","v":-17080694.767781235},{"$f":"D149-D153-D155-D164-D145","v":2592533.4464905709},1580702.8617747519,1580664.6456077565,1576283.499720688,1567714.5088907182,1555102.3786220471,1538581.9787135101,1518278.8558437042,1494309.7168859635,1466782.8845699783,1435798.7270163912,1401450.0625854451,1363822.5414000396,1322995.0048276503,1279039.824133452,1232023.2194493469,1182005.5601393301,1129041.647581188,1073180.9813273363,1014468.0095536057,{"$f":"X149","v":41388939.1396854},null,null,{"$f":"IRR(AC150:AX150,0.1)","v":0.11192427439043962},"ROE",{"$f":"-AC169","v":-16698704.127593119},{"$f":"AD149-AD153-AD155-AD164-AD145","v":2548060.6393413413},1557477.2979290541,1556040.4137155525,1550338.5328941429,1540522.3978463942,1526732.6136371009,1509100.1781002153,1487746.9816934709,1462786.2787922136,1434323.1319996715,1402454.8309627138,1367271.287098879,1328855.405561829,1287283.4356981572,1242625.3011783231,1194944.9109183177,1144300.4518460538,1090744.6645075418,1034325.1024519708,975084.37628230825,{"$f":"AX149","v":40379452.819205284},null,null,{"$f":"IRR(BC150:BX150,0.1)","v":0.11200218277129981},"ROE",{"$f":"-BC169","v":-16698704.127593119},{"$f":"BD149-BD153-BD155-BD164-BD145","v":2556619.0415750612},1565006.4614308979,1562519.7537108883,1555747.0529128397,1544838.6814889209,1529934.8161759321,1511166.0179132782,1488653.7315262482,1462510.7568450999,1432841.6928370707,1399743.3562403135,1363305.1761054844,1323609.5655720215,1280732.2721320074,1234742.7075643055,1185704.2586554699,1133674.5797614045,1078705.8682046551,1020845.1234464776,960134.39092016034,{"$f":"BX149","v":40379452.819205284},null,null,{"$f":"IRR(CC150:CX150,0.1)","v":0.11299655325192592},"ROE",{"$f":"-CC169","v":-36538170.232793458},{"$f":"CD149-CD153-CD155-CD164-CD145","v":5887471.6389047951},3679078.72904782,3634073.6968682427,3578776.9245598186,3513505.8749639094,3438555.2022851668,3354197.9205826577,3260686.5051052589,3158253.9301723614,3047114.6470937226,2927465.5054267887,2799486.6206853464,2663342.1914387736,2519181.2685766574,2367138.4793579448,2207334.7087170016,2039877.7401601672,1864862.8584554791,1682373.4161945228,1492481.3661884628,{"$f":"CX149","v":89519850.019887343}]
[]
[]
[null,"Interest",null,{"$f":"C156*$B$8","v":4839530.1842046836},4693170.2706468916,4539492.3614112092,4378130.5567137431,4208700.6617814032,4030799.2721024472,3844002.8129395428,3647866.5308184931,3441923.4345913911,3225683.1835529339,2998630.9199625538,2760226.0431926548,2509900.9225842613,2247059.5459454474,1971076.1004746929,1681293.482730401,1377021.7340988945,1057536.3980358124,722076.7951695763,369844.2121600284,null,null,null,null,"Interest",null,{"$f":"AC156*$B$8","v":4731299.5028180508},4588212.7650788007,4437971.6904525897,4280218.5620950675,4114577.7773196683,3940654.9533055001,3758035.9880906232,3566286.0746150026,3364948.6654656008,3153544.385858729,2931569.8922715136,2698496.6740049375,2453769.7948250324,2196806.5716861323,1926995.1873902869,1643693.2338796493,1346226.1826934798,1033885.778948002,705928.35501525016,361573.05988586071,null,null,null,null,"Interest",null,{"$f":"BC156*$B$8","v":4731299.5028180508},4588212.7650788007,4437971.6904525897,4280218.5620950675,4114577.7773196683,3940654.9533055001,3758035.9880906232,3566286.0746150026,3364948.6654656008,3153544.385858729,2931569.8922715136,2698496.6740049375,2453769.7948250324,2196806.5716861323,1926995.1873902869,1643693.2338796493,1346226.1826934798,1033885.778948002,705928.35501525016,361573.05988586071,null,null,null,null,"Interest",null,{"$f":"CC156*$B$8","v":10352481.565958148},10039395.739559634,9710655.6218411922,9365478.4982368313,9003042.5184522513,8622484.7396784425,8222899.071965944,7803334.1208678186,7362790.9222147884,6900220.5636291057,6414521.68711414,5904537.8667734256,5369054.8554156758,4806797.6934900377,4216427.6734681185,3596539.1524451035,2945656.2053709375,2262229.1109430632,1544630.6617937949,791152.29018706339]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C168)","v":7766728.4553605337},{"$f":"-PMT($B$8,20,$C168)","v":7766728.4553605337},7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,7766728.4553605337,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC168)","v":7593034.2576030381},{"$f":"-PMT($B$8,20,$AC168)","v":7593034.2576030381},7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC168)","v":7593034.2576030381},{"$f":"-PMT($B$8,20,$BC168)","v":7593034.2576030381},7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,7593034.2576030381,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC168)","v":16614198.093928425},{"$f":"-PMT($B$8,20,$CC168)","v":16614198.093928425},16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425,16614198.093928425]
[null,"Sinking Fund",null,{"$f":"D154-D153","v":2927198.27115585},3073558.1847136421,3227236.0939493245,3388597.8986467905,3558027.7935791304,3735929.1832580864,3922725.6424209909,4118861.9245420406,4324805.0207691425,4541045.2718075998,4768097.5353979804,5006502.4121678788,5256827.5327762719,5519668.9094150867,5795652.3548858408,6085434.9726301329,6389706.7212616391,6709192.0573247215,7044651.6601909576,7396884.2432005052,null,null,null,null,"Sinking Fund",null,{"$f":"AD154-AD153","v":2861734.7547849873},3004821.4925242374,3155062.5671504484,3312815.6955079706,3478456.4802833698,3652379.304297538,3834998.2695124149,4026748.1829880355,4228085.5921374373,4439489.8717443086,4661464.365331525,4894537.5835981006,5139264.4627780057,5396227.6859169062,5666039.0702127516,5949341.023723389,6246808.0749095585,6559148.4786550365,6887105.9025877882,7231461.1977171777,null,null,null,null,"Sinking Fund",null,{"$f":"BD154-BD153","v":2861734.7547849873},3004821.4925242374,3155062.5671504484,3312815.6955079706,3478456.4802833698,3652379.304297538,3834998.2695124149,4026748.1829880355,4228085.5921374373,4439489.8717443086,4661464.365331525,4894537.5835981006,5139264.4627780057,5396227.6859169062,5666039.0702127516,5949341.023723389,6246808.0749095585,6559148.4786550365,6887105.9025877882,7231461.1977171777,null,null,null,null,"Sinking Fund",null,{"$f":"CD154-CD153","v":6261716.5279702768},6574802.354368791,6903542.4720872324,7248719.5956915934,7611155.5754761733,7991713.3542499822,8391299.0219624806,8810863.973060606,9251407.1717136353,9713977.530299319,10199676.406814285,10709660.227155,11245143.238512749,11807400.400438387,12397770.420460306,13017658.941483321,13668541.888557486,14351968.982985362,15069567.43213463,15823045.803741362]
[null,"Mortgage Balance",{"$f":"C168","v":96790603.684093669},{"$f":"C156-D155","v":93863405.41293782},90789847.228224173,87562611.134274855,84174013.235628068,80615985.442048937,76880056.258790851,72957330.616369858,68838468.691827819,64513663.671058677,59972618.399251074,55204520.863853097,50198018.45168522,44941190.918908946,39421522.009493858,33625869.654608019,27540434.681977887,21150727.960716248,14441535.903391525,7396884.2432005676,6.2398612499237061E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC168","v":94625990.056361005},{"$f":"AC156-AD155","v":91764255.301576018},88759433.809051782,85604371.241901338,82291555.546393365,78813099.06611,75160719.761812463,71325721.492300048,67298973.309312016,63070887.717174575,58631397.84543027,53969933.480098747,49075395.896500647,43936131.433722645,38539903.747805737,32873864.677592985,26924523.653869595,20677715.578960039,14118567.100305002,7231461.197717214,3.6321580410003662E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC168","v":94625990.056361005},{"$f":"BC156-BD155","v":91764255.301576018},88759433.809051782,85604371.241901338,82291555.546393365,78813099.06611,75160719.761812463,71325721.492300048,67298973.309312016,63070887.717174575,58631397.84543027,53969933.480098747,49075395.896500647,43936131.433722645,38539903.747805737,32873864.677592985,26924523.653869595,20677715.578960039,14118567.100305002,7231461.197717214,3.6321580410003662E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC168","v":207049631.31916294},{"$f":"CC156-CD155","v":200787914.79119265},194213112.43682384,187309569.96473661,180060850.36904502,172449694.79356885,164457981.43931887,156066682.41735637,147255818.44429576,138004411.27258211,128290433.74228279,118090757.3354685,107381097.1083135,96135953.869800746,84328553.469362363,71930783.048902065,58913124.107418746,45244582.21886126,30892613.235875897,15823045.803741267,-9.4994902610778809E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C149/20","v":6898156.5232809009},{"$f":"-$C149/20","v":6898156.5232809009},6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,6898156.5232809009,null,null,null,null,"Book Depr",null,{"$f":"-$AC149/20","v":6729908.803200881},{"$f":"-$AC149/20","v":6729908.803200881},6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,null,null,null,null,"Book Depr",null,{"$f":"-$BC149/20","v":6729908.803200881},{"$f":"-$BC149/20","v":6729908.803200881},6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,6729908.803200881,null,null,null,null,"Book Depr",null,{"$f":"-$CC149/20","v":14919975.003314558},{"$f":"-$CC149/20","v":14919975.003314558},14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558,14919975.003314558]
[null,"Accum Depreciation",null,{"$f":"SUM($D159:D159)","v":6898156.5232809009},{"$f":"SUM($D159:E159)","v":13796313.046561802},{"$f":"SUM($D159:F159)","v":20694469.569842704},{"$f":"SUM($D159:G159)","v":27592626.093123604},{"$f":"SUM($D159:H159)","v":34490782.616404504},{"$f":"SUM($D159:I159)","v":41388939.139685407},{"$f":"SUM($D159:J159)","v":48287095.662966311},{"$f":"SUM($D159:K159)","v":55185252.186247215},{"$f":"SUM($D159:L159)","v":62083408.709528118},{"$f":"SUM($D159:M159)","v":68981565.232809022},{"$f":"SUM($D159:N159)","v":75879721.756089926},{"$f":"SUM($D159:O159)","v":82777878.279370829},{"$f":"SUM($D159:P159)","v":89676034.802651733},{"$f":"SUM($D159:Q159)","v":96574191.325932637},{"$f":"SUM($D159:R159)","v":103472347.84921354},{"$f":"SUM($D159:S159)","v":110370504.37249444},{"$f":"SUM($D159:T159)","v":117268660.89577535},{"$f":"SUM($D159:U159)","v":124166817.41905625},{"$f":"SUM($D159:V159)","v":131064973.94233716},{"$f":"SUM($D159:W159)","v":137963130.46561804},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD159:AD159)","v":6729908.803200881},{"$f":"SUM($AD159:AE159)","v":13459817.606401762},{"$f":"SUM($AD159:AF159)","v":20189726.409602642},{"$f":"SUM($AD159:AG159)","v":26919635.212803524},{"$f":"SUM($AD159:AH159)","v":33649544.016004406},{"$f":"SUM($AD159:AI159)","v":40379452.819205284},{"$f":"SUM($AD159:AJ159)","v":47109361.622406162},{"$f":"SUM($AD159:AK159)","v":53839270.425607041},{"$f":"SUM($AD159:AL159)","v":60569179.228807919},{"$f":"SUM($AD159:AM159)","v":67299088.032008797},{"$f":"SUM($AD159:AN159)","v":74028996.835209683},{"$f":"SUM($AD159:AO159)","v":80758905.638410568},{"$f":"SUM($AD159:AP159)","v":87488814.441611454},{"$f":"SUM($AD159:AQ159)","v":94218723.24481234},{"$f":"SUM($AD159:AR159)","v":100948632.04801323},{"$f":"SUM($AD159:AS159)","v":107678540.85121411},{"$f":"SUM($AD159:AT159)","v":114408449.654415},{"$f":"SUM($AD159:AU159)","v":121138358.45761588},{"$f":"SUM($AD159:AV159)","v":127868267.26081677},{"$f":"SUM($AD159:AW159)","v":134598176.06401765},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD159:BD159)","v":6729908.803200881},{"$f":"SUM($BD159:BE159)","v":13459817.606401762},{"$f":"SUM($BD159:BF159)","v":20189726.409602642},{"$f":"SUM($BD159:BG159)","v":26919635.212803524},{"$f":"SUM($BD159:BH159)","v":33649544.016004406},{"$f":"SUM($BD159:BI159)","v":40379452.819205284},{"$f":"SUM($BD159:BJ159)","v":47109361.622406162},{"$f":"SUM($BD159:BK159)","v":53839270.425607041},{"$f":"SUM($BD159:BL159)","v":60569179.228807919},{"$f":"SUM($BD159:BM159)","v":67299088.032008797},{"$f":"SUM($BD159:BN159)","v":74028996.835209683},{"$f":"SUM($BD159:BO159)","v":80758905.638410568},{"$f":"SUM($BD159:BP159)","v":87488814.441611454},{"$f":"SUM($BD159:BQ159)","v":94218723.24481234},{"$f":"SUM($BD159:BR159)","v":100948632.04801323},{"$f":"SUM($BD159:BS159)","v":107678540.85121411},{"$f":"SUM($BD159:BT159)","v":114408449.654415},{"$f":"SUM($BD159:BU159)","v":121138358.45761588},{"$f":"SUM($BD159:BV159)","v":127868267.26081677},{"$f":"SUM($BD159:BW159)","v":134598176.06401765},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD159:CD159)","v":14919975.003314558},{"$f":"SUM($CD159:CE159)","v":29839950.006629117},{"$f":"SUM($CD159:CF159)","v":44759925.009943679},{"$f":"SUM($CD159:CG159)","v":59679900.013258234},{"$f":"SUM($CD159:CH159)","v":74599875.016572788},{"$f":"SUM($CD159:CI159)","v":89519850.019887343},{"$f":"SUM($CD159:CJ159)","v":104439825.0232019},{"$f":"SUM($CD159:CK159)","v":119359800.02651645},{"$f":"SUM($CD159:CL159)","v":134279775.02983102},{"$f":"SUM($CD159:CM159)","v":149199750.03314558},{"$f":"SUM($CD159:CN159)","v":164119725.03646013},{"$f":"SUM($CD159:CO159)","v":179039700.03977469},{"$f":"SUM($CD159:CP159)","v":193959675.04308924},{"$f":"SUM($CD159:CQ159)","v":208879650.0464038},{"$f":"SUM($CD159:CR159)","v":223799625.04971835},{"$f":"SUM($CD159:CS159)","v":238719600.0530329},{"$f":"SUM($CD159:CT159)","v":253639575.05634746},{"$f":"SUM($CD159:CU159)","v":268559550.05966204},{"$f":"SUM($CD159:CV159)","v":283479525.0629766},{"$f":"SUM($CD159:CW159)","v":298399500.06629115}]
[null,"End Year Book Value",null,{"$f":"-$C149-D160","v":131064973.94233711},124166817.41905621,117268660.89577532,110370504.37249441,103472347.84921351,96574191.325932607,89676034.802651703,82777878.2793708,75879721.756089896,68981565.232808992,62083408.709528089,55185252.186247185,48287095.662966281,41388939.139685377,34490782.616404474,27592626.09312357,20694469.569842666,13796313.046561763,6898156.523280859,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC149-AD160","v":127868267.26081674},121138358.45761587,114408449.65441498,107678540.8512141,100948632.04801321,94218723.24481234,87488814.441611469,80758905.638410583,74028996.835209697,67299088.032008827,60569179.228807941,53839270.425607055,47109361.62240617,40379452.819205284,33649544.016004398,26919635.212803513,20189726.409602627,13459817.606401742,6729908.8032008559,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC149-BD160","v":127868267.26081674},121138358.45761587,114408449.65441498,107678540.8512141,100948632.04801321,94218723.24481234,87488814.441611469,80758905.638410583,74028996.835209697,67299088.032008827,60569179.228807941,53839270.425607055,47109361.62240617,40379452.819205284,33649544.016004398,26919635.212803513,20189726.409602627,13459817.606401742,6729908.8032008559,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC149-CD160","v":283479525.0629766},268559550.05966204,253639575.05634749,238719600.05303293,223799625.04971838,208879650.04640383,193959675.04308927,179039700.03977472,164119725.03646013,149199750.03314558,134279775.02983102,119359800.02651647,104439825.02320191,89519850.019887358,74599875.016572803,59679900.013258249,44759925.009943694,29839950.006629109,14919975.003314555,0]
[null,"Prop. Tax Value",{"$f":"-C149","v":137963130.46561801},{"$f":"C162/(($C162/$X162)^(1/21))","v":130275891.06128632},{"$f":"D162/(($C162/$X162)^(1/21))","v":123016980.94652693},116162533.81893198,109690013.19500743,103578138.31330153,97806814.166175425,92357065.430169865,87210974.077740207,82351620.465235531,77763027.703427389,73430109.12768589,69338618.695092395,65475104.145401306,61826862.771850534,58381899.656401202,55128888.23208975,52057133.042826839,49156534.578202374,46417556.067678347,43831192.124993257,{"$f":"X149","v":41388939.1396854},null,null,null,"Prop. Tax Value",{"$f":"-AC149","v":134598176.06401762},{"$f":"AC162/(($AC162/$AX162)^(1/21))","v":127098430.30369401},{"$f":"AD162/(($AC162/$AX162)^(1/21))","v":120016566.77709948},113329301.28676294,107014647.01951946,101051842.25687955,95421282.113341898,90104454.078214526,85083877.149014845,80343044.356327355,75866368.49114868,71639130.856278926,67647432.873260885,63878150.385757387,60318890.509122483,56957950.884293869,53784281.202038795,50787446.871050589,47957594.710441358,45285420.553832546,42762138.658530019,{"$f":"AX149","v":40379452.819205284},null,null,null,"Prop. Tax Value",{"$f":"-BC149","v":134598176.06401762},{"$f":"BC162/(($BC162/$BX162)^(1/21))","v":127098430.30369401},{"$f":"BD162/(($BC162/$BX162)^(1/21))","v":120016566.77709948},113329301.28676294,107014647.01951946,101051842.25687955,95421282.113341898,90104454.078214526,85083877.149014845,80343044.356327355,75866368.49114868,71639130.856278926,67647432.873260885,63878150.385757387,60318890.509122483,56957950.884293869,53784281.202038795,50787446.871050589,47957594.710441358,45285420.553832546,42762138.658530019,{"$f":"BX149","v":40379452.819205284},null,null,null,"Prop. Tax Value",{"$f":"-CC149","v":298399500.06629115},{"$f":"CC162/(($CC162/$CX162)^(1/21))","v":281772823.16065127},{"$f":"CD162/(($CC162/$CX162)^(1/21))","v":266072576.71103805},251247140.45714784,237247770.39480227,224028438.51233771,211545681.45680594,199758457.63242173,188628012.26141617,178117749.96363449,168193114.43593761,158821474.83580962,149972018.49561608,141615649.61477244,133724893.59673609,126273806.71629541,119237890.82015401,112594012.78035758,106320328.43573703,100396210.77129792,94802182.099419922,{"$f":"CX149","v":89519850.019887343}]
[null,"Tax Dep",null,{"$f":"$C149*-D$5","v":27592626.093123604},44148201.748997763,26488921.049398661,15893352.629639195,15893352.629639195,7946676.3148195976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D163*$B$7","v":5794451.4795559561},9271122.3672895301,5562673.4203737183,3337604.052224231,3337604.052224231,1668802.0261121155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD163*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD163*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD163*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D164:I164)","v":24091832.013743106},{"$f":"C166/C170","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD164:AI164)","v":23273481.880063493},{"$f":"AC166/AC170","v":0.17291082658500626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD164:BI164)","v":23273481.880063493},{"$f":"BC166/BC170","v":0.17291082658500626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD164:CI164)","v":54811698.514334738},{"$f":"CC166/CC170","v":0.1836856244804633}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D145:W145)","v":0},{"$f":"C167/C170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD145:AW145)","v":0},{"$f":"AC167/AC170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD145:BW145)","v":0},{"$f":"BC167/BC170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD145:CW145)","v":0},{"$f":"CC167/CC170","v":0}]
[0.85,"Debt",{"$f":"(C170-C166-C167)*$A168","v":96790603.684093669},{"$f":"C168/C170","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC170-AC166-AC167)*$A168","v":94625990.056361005},{"$f":"AC168/AC170","v":0.70302579740274462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC170-BC166-BC167)*$A168","v":94625990.056361005},{"$f":"BC168/BC170","v":0.70302579740274462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC170-CC166-CC167)*$A168","v":207049631.31916294},{"$f":"CC168/CC170","v":0.6938672191916061}]
[0.15,"Equity",{"$f":"(C170-C166-C167)*$A169","v":17080694.767781235},{"$f":"C169/C170","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC170-AC166-AC167)*$A169","v":16698704.127593119},{"$f":"AC169/AC170","v":0.12406337601224905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC170-BC166-BC167)*$A169","v":16698704.127593119},{"$f":"BC169/BC170","v":0.12406337601224905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC170-CC166-CC167)*$A169","v":36538170.232793458},{"$f":"CC169/CC170","v":0.12244715632793049}]
[null,"Total",{"$f":"-C149","v":137963130.46561801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC149","v":134598176.06401762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC149","v":134598176.06401762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC149","v":298399500.06629115}]
[null,"Check",{"$f":"SUM(C166:C169)-C170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC166:AC169)-AC170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC166:BC169)-BC170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC166:CC169)-CC170","v":0}]
[null,"2026 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Off Shore Wind"]
[null,"Year",null,2026,{"$f":"D173+1","v":2027},{"$f":"E173+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,"Year",null,2026,{"$f":"AD173+1","v":2027},{"$f":"AE173+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,"Year",null,2026,{"$f":"BD173+1","v":2027},{"$f":"BE173+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,"Year",null,2026,{"$f":"CD173+1","v":2027},{"$f":"CE173+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D173-$D$13)","v":301430.19555084489},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD173-$AD$13)","v":310295.78953763447},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD173-$AD$13)","v":394518.93241213524},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD173-$AD$13)","v":487607.66927342559}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M8","v":56.498467839590887},{"$f":"D175","v":56.498467839590887},{"$f":"E175","v":56.498467839590887},56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,56.498467839590887,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P8","v":54.089338385129743},{"$f":"AD175","v":54.089338385129743},{"$f":"AE175","v":54.089338385129743},54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,54.089338385129743,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$8","v":42.73919366865838},{"$f":"BD175","v":42.73919366865838},{"$f":"BE175","v":42.73919366865838},42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,42.73919366865838,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$8","v":79.76074598570311},{"$f":"CD175","v":79.76074598570311},{"$f":"CE175","v":79.76074598570311},79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311,79.76074598570311]
[null,"Revenue",null,{"$f":"D175*D174","v":17030344.209211003},17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,17030344.209211003,null,null,null,null,"Revenue",null,{"$f":"AD175*AD174","v":16783693.959782112},16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,16783693.959782112,null,null,null,null,"Revenue",null,{"$f":"BD175*BD174","v":16861421.058314595},16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,16861421.058314595,null,null,null,null,"Revenue",null,{"$f":"CD175*CD174","v":38891951.449598432},38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432,38891951.449598432]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(E173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(F173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(G173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(H173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(I173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(J173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(K173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(L173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(M173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(N173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(O173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(P173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(Q173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(R173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(S173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(T173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(U173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(V173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(W173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(AE173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(AF173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(AG173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(AH173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(AI173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(AJ173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(AK173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(AL173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AM173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AN173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AO173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AP173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AQ173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AR173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AS173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AT173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AU173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AV173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AW173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3631873.8021264002},{"$f":"HLOOKUP(BE173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(BF173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(BG173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(BH173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(BI173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(BJ173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(BK173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(BL173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BM173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BN173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BO173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BP173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BQ173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BR173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BS173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BT173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BU173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BV173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BW173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10698542.983008001},{"$f":"HLOOKUP(CE173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10912513.842668161},{"$f":"HLOOKUP(CF173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11130764.119521523},{"$f":"HLOOKUP(CG173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11353379.401911953},{"$f":"HLOOKUP(CH173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11580446.989950195},{"$f":"HLOOKUP(CI173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11812055.929749198},{"$f":"HLOOKUP(CJ173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12048297.048344182},{"$f":"HLOOKUP(CK173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12289262.989311066},{"$f":"HLOOKUP(CL173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CM173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CN173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CO173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CP173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CQ173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CR173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CS173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CT173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CU173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CV173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CW173,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D174","v":0},{"$f":"HLOOKUP(E173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E174","v":0},{"$f":"HLOOKUP(F173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F174","v":0},{"$f":"HLOOKUP(G173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G174","v":0},{"$f":"HLOOKUP(H173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H174","v":0},{"$f":"HLOOKUP(I173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I174","v":0},{"$f":"HLOOKUP(J173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J174","v":0},{"$f":"HLOOKUP(K173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K174","v":0},{"$f":"HLOOKUP(L173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L174","v":0},{"$f":"HLOOKUP(M173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M174","v":0},{"$f":"HLOOKUP(N173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N174","v":0},{"$f":"HLOOKUP(O173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O174","v":0},{"$f":"HLOOKUP(P173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P174","v":0},{"$f":"HLOOKUP(Q173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q174","v":0},{"$f":"HLOOKUP(R173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R174","v":0},{"$f":"HLOOKUP(S173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S174","v":0},{"$f":"HLOOKUP(T173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T174","v":0},{"$f":"HLOOKUP(U173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U174","v":0},{"$f":"HLOOKUP(V173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V174","v":0},{"$f":"HLOOKUP(W173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W174","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD174","v":0},{"$f":"HLOOKUP(AE173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE174","v":0},{"$f":"HLOOKUP(AF173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF174","v":0},{"$f":"HLOOKUP(AG173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG174","v":0},{"$f":"HLOOKUP(AH173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH174","v":0},{"$f":"HLOOKUP(AI173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI174","v":0},{"$f":"HLOOKUP(AJ173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ174","v":0},{"$f":"HLOOKUP(AK173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK174","v":0},{"$f":"HLOOKUP(AL173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL174","v":0},{"$f":"HLOOKUP(AM173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM174","v":0},{"$f":"HLOOKUP(AN173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN174","v":0},{"$f":"HLOOKUP(AO173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO174","v":0},{"$f":"HLOOKUP(AP173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP174","v":0},{"$f":"HLOOKUP(AQ173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ174","v":0},{"$f":"HLOOKUP(AR173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR174","v":0},{"$f":"HLOOKUP(AS173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS174","v":0},{"$f":"HLOOKUP(AT173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT174","v":0},{"$f":"HLOOKUP(AU173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU174","v":0},{"$f":"HLOOKUP(AV173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV174","v":0},{"$f":"HLOOKUP(AW173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW174","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD174","v":66643.859305605103},{"$f":"HLOOKUP(BE173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE174","v":67976.736491717209},{"$f":"HLOOKUP(BF173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF174","v":69336.271221551549},{"$f":"HLOOKUP(BG173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG174","v":70722.996645982581},{"$f":"HLOOKUP(BH173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH174","v":72137.45657890226},{"$f":"HLOOKUP(BI173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI174","v":73580.205710480295},{"$f":"HLOOKUP(BJ173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ174","v":75051.809824689903},{"$f":"HLOOKUP(BK173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK174","v":76552.846021183708},{"$f":"HLOOKUP(BL173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL174","v":78083.902941607375},{"$f":"HLOOKUP(BM173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM174","v":79645.581000439532},{"$f":"HLOOKUP(BN173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN174","v":81238.49262044832},{"$f":"HLOOKUP(BO173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO174","v":82863.262472857299},{"$f":"HLOOKUP(BP173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP174","v":84520.527722314437},{"$f":"HLOOKUP(BQ173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ174","v":86210.938276760731},{"$f":"HLOOKUP(BR173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR174","v":87935.157042295948},{"$f":"HLOOKUP(BS173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS174","v":89693.860183141878},{"$f":"HLOOKUP(BT173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT174","v":91487.7373868047},{"$f":"HLOOKUP(BU173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU174","v":93317.492134540793},{"$f":"HLOOKUP(BV173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV174","v":95183.841977231627},{"$f":"HLOOKUP(BW173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW174","v":97087.518816776254},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD174","v":0},{"$f":"HLOOKUP(CE173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE174","v":0},{"$f":"HLOOKUP(CF173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF174","v":0},{"$f":"HLOOKUP(CG173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG174","v":0},{"$f":"HLOOKUP(CH173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH174","v":0},{"$f":"HLOOKUP(CI173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI174","v":0},{"$f":"HLOOKUP(CJ173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ174","v":0},{"$f":"HLOOKUP(CK173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK174","v":0},{"$f":"HLOOKUP(CL173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL174","v":0},{"$f":"HLOOKUP(CM173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM174","v":0},{"$f":"HLOOKUP(CN173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN174","v":0},{"$f":"HLOOKUP(CO173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO174","v":0},{"$f":"HLOOKUP(CP173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP174","v":0},{"$f":"HLOOKUP(CQ173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ174","v":0},{"$f":"HLOOKUP(CR173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR174","v":0},{"$f":"HLOOKUP(CS173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS174","v":0},{"$f":"HLOOKUP(CT173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT174","v":0},{"$f":"HLOOKUP(CU173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU174","v":0},{"$f":"HLOOKUP(CV173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV174","v":0},{"$f":"HLOOKUP(CW173,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW174","v":0}]
[null,"Property Tax",null,{"$f":"C202*$B$9","v":1399369.1437961529},{"$f":"D202*$B$9","v":1321396.9668305358},1247769.3621371533,1178244.2522344829,1112593.04808207,1050599.8975110669,992060.97553186014,936783.81418541772,884586.6697349957,835297.92511762085,788755.5256906891,744806.44641849271,703306.18874685792,664118.30551168777,627113.9523193707,592171.46392405953,559175.95420900371,528018.9384567301,498597.97666614852,470816.33674385591,null,null,null,null,"Property Tax",null,{"$f":"AC202*$B$9","v":1365238.1890694175},{"$f":"AD202*$B$9","v":1289167.7725175957},1217335.9630606372,1149506.5875458368,1085456.6322751902,1024975.5097668946,967864.36637254676,913935.42847357842,863011.38510731293,814924.80499280093,769517.58603969682,726640.43553023681,686152.37926522736,647920.2980601833,611818.49006767885,577728.25748688751,545537.51630146708,515140.42776266369,486437.05040599871,459333.01145742054,null,null,null,null,"Property Tax",null,{"$f":"BC202*$B$9","v":1365238.1890694175},{"$f":"BD202*$B$9","v":1289167.7725175957},1217335.9630606372,1149506.5875458368,1085456.6322751902,1024975.5097668946,967864.36637254676,913935.42847357842,863011.38510731293,814924.80499280093,769517.58603969682,726640.43553023681,686152.37926522736,647920.2980601833,611818.49006767885,577728.25748688751,545537.51630146708,515140.42776266369,486437.05040599871,459333.01145742054,null,null,null,null,"Property Tax",null,{"$f":"CC202*$B$9","v":2934102.6042518276},{"$f":"CD202*$B$9","v":2770615.8155740518},2616238.4322842951,2470462.8826870434,2332809.8767380118,2202826.8302041143,2080086.3766284816,1964184.9622080764,1854741.5189640529,1751396.2118424252,1653809.2556256873,1561659.7977655488,1474644.863463694,1392478.3595321346,1314890.1337579868,1241625.0866799895,1172442.3328564104,1107114.4088667,1045426.5254429152,987175.86127201829]
[null,"Total Operating Costs",null,{"$f":"SUM(D178:D180)","v":5031242.9459225535},5025908.2449994646,5026370.8658694606,5032417.7860414358,5043850.0525651611,5060482.0420838203,5082140.7629960692,5108665.1973989122,5139905.6806127597,5175723.316212941,5215989.4246079149,5260585.0233140644,5309400.3371803407,5362334.3369138399,5419294.3043495659,5480195.4229948595,5544960.3924612189,5613519.0654739896,5685808.1062237527,5761770.6688926117,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD178:AD180)","v":4997111.9911958175},4993679.0506865242,4995937.4667929439,5003680.1213527899,5016713.6367582818,5034857.6543396479,5057944.153836756,5085816.8116870727,5118330.3959850771,5155350.1960881203,5196751.4849569229,5242419.0124258082,5292246.5276987096,5346136.3294623354,5403998.8420978738,5465752.2165576871,5531321.9545536824,5600640.5547799235,5673647.1799636027,5750287.3436061768,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD178:BD180)","v":5063755.8505014228},5061655.7871782416,5065273.7380144959,5074403.1179987723,5088851.0933371838,5108437.8600501288,5132995.9636614462,5162369.6577082565,5196414.2989266841,5234995.7770885602,5277989.9775773715,5325282.274898666,5376767.0554210236,5432347.2677390957,5491933.9991401695,5555446.0767408293,5622809.6919404874,5693958.0469144639,5768831.0219408339,5847374.8624229534,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD178:CD180)","v":13632645.587259829},13683129.658242213,13747002.551805818,13823842.284598997,13913256.866688207,14014882.759953313,14128383.424972663,14253447.951519143,14389789.76806134,14537145.42592166,14695273.453986507,14863953.280093588,15042984.215438291,15232184.498546224,15431390.39555236,15640455.353710253,15859249.205227276,16087657.418684982,16325580.395457566,16572932.80868696]
[]
[null,"EBITDA",null,{"$f":"D176-D181","v":11999101.263288449},{"$f":"E176-E181","v":12004435.964211538},12003973.343341542,11997926.423169568,11986494.156645842,11969862.167127183,11948203.446214933,11921679.011812091,11890438.528598243,11854620.892998062,11814354.784603089,11769759.185896939,11720943.872030662,11668009.872297164,11611049.904861437,11550148.786216144,11485383.816749785,11416825.143737014,11344536.10298725,11268573.540318392,null,null,null,null,"EBITDA",null,{"$f":"AD176-AD181","v":11786581.968586296},{"$f":"AE176-AE181","v":11790014.909095589},11787756.492989168,11780013.838429322,11766980.32302383,11748836.305442464,11725749.805945355,11697877.14809504,11665363.563797034,11628343.763693992,11586942.474825189,11541274.947356304,11491447.432083402,11437557.630319778,11379695.117684238,11317941.743224425,11252372.00522843,11183053.405002188,11110046.779818509,11033406.616175935,null,null,null,null,"EBITDA",null,{"$f":"BD176-BD181","v":11797665.207813174},{"$f":"BE176-BE181","v":11799765.271136355},11796147.320300099,11787017.940315824,11772569.964977412,11752983.198264467,11728425.094653148,11699051.400606338,11665006.75938791,11626425.281226035,11583431.080737224,11536138.783415928,11484654.002893571,11429073.790575501,11369487.059174426,11305974.981573766,11238611.366374109,11167463.011400132,11092590.036373761,11014046.195891641,null,null,null,null,"EBITDA",null,{"$f":"CD176-CD181","v":25259305.862338603},{"$f":"CE176-CE181","v":25208821.791356221},25144948.897792615,25068109.164999433,24978694.582910225,24877068.689645119,24763568.024625771,24638503.498079289,24502161.681537092,24354806.023676772,24196677.995611925,24027998.169504844,23848967.23416014,23659766.951052207,23460561.054046072,23251496.095888179,23032702.244371153,22804294.03091345,22566371.054140866,22319018.640911471]
[null,"Before Tax Earnings",null,{"$f":"D183-D203-D193","v":-20897049.040127765},{"$f":"E183-E185-E203","v":-32775376.637265354},-14863914.217544591,-4122806.1133621112,-4134238.3798858374,3909495.898861343,11948203.446214933,11921679.011812091,11890438.528598243,11854620.892998062,11814354.784603089,11769759.185896939,11720943.872030662,11668009.872297164,11611049.904861437,11550148.786216144,11485383.816749785,11416825.143737014,11344536.10298725,11268573.540318392,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD183-AD203-AD193","v":-19681918.517932799},{"$f":"AE183-AE185-AE203","v":-30858562.951507244},-13801390.223372534,-3573474.1913876962,-3586507.706793189,4072092.2905339543,11725749.805945355,11697877.14809504,11665363.563797034,11628343.763693992,11586942.474825189,11541274.947356304,11491447.432083402,11437557.630319778,11379695.117684238,11317941.743224425,11252372.00522843,11183053.405002188,11110046.779818509,11033406.616175935,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD183-BD203-BD193","v":-19670835.278705921},{"$f":"BE183-BE185-BE203","v":-30848812.589466479},-13792999.396061603,-3566470.0895011947,-3580918.0648396071,4076239.1833559573,11728425.094653148,11699051.400606338,11665006.75938791,11626425.281226035,11583431.080737224,11536138.783415928,11484654.002893571,11429073.790575501,11369487.059174426,11305974.981573766,11238611.366374109,11167463.011400132,11092590.036373761,11014046.195891641,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD183-CD203-CD193","v":-47657542.126005262},{"$f":"CE183-CE185-CE203","v":-75233432.780056283},-35120403.845054887,-11091102.480709068,-11180517.062798277,6797462.8667908683,24763568.024625771,24638503.498079289,24502161.681537092,24354806.023676772,24196677.995611925,24027998.169504844,23848967.23416014,23659766.951052207,23460561.054046072,23251496.095888179,23032702.244371153,22804294.03091345,22566371.054140866,22319018.640911471]
[null,"PTC",null,{"$f":"D174*HLOOKUP(D173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E174*HLOOKUP(E173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N174*N168","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD174*HLOOKUP(AD173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE174*HLOOKUP(AE173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN174*AN168","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD174*HLOOKUP(BD173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE174*HLOOKUP(BE173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN174*BN168","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD174*HLOOKUP(CD173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE174*HLOOKUP(CE173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN174*CN168","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D184*$B$7-D185","v":-4388380.2984268302},-6882829.093825724,-3121421.9856843641,-865789.28380604333,-868190.05977602582,820994.13876088196,2509122.7237051358,2503552.5924805389,2496992.0910056308,2489470.387529593,2481014.5047666486,2471649.429038357,2461398.2131264391,2450282.0731824045,2438320.4800209017,2425531.24510539,2411930.6015174547,2397533.2801847728,2382352.5816273224,2366400.4434668622,null,null,null,null,"Federal Tax",null,{"$f":"AD184*$B$7-AD185","v":-4133202.8887658874},-6480298.2198165208,-2898291.9469082318,-750429.5801914162,-753166.61842656962,855139.38101213041,2462407.4592485246,2456554.2010999583,2449726.3483973769,2441952.1903757383,2433257.9197132895,2423667.7389448239,2413203.9607375143,2401887.1023671534,2389735.9747136896,2376767.7660771292,2362998.1210979703,2348441.2150504594,2333109.8237618869,2317015.3893969464,null,null,null,null,"Federal Tax",null,{"$f":"BD184*$B$7-BD185","v":-4130875.4085282432},-6478250.6437879605,-2896529.8731729365,-748958.71879525087,-751992.79361631745,856010.22850475099,2462969.2698771609,2456800.7941273306,2449651.4194714609,2441549.3090574672,2432520.5269548171,2422589.1445173449,2411777.3406076496,2400105.4960208549,2387592.2824266292,2374254.7461304907,2360108.3869385626,2345167.2323940275,2329443.9076384897,2312949.7011372447,null,null,null,null,"Federal Tax",null,{"$f":"CD184*$B$7-CD185","v":-10008083.846461104},-15799020.883811818,-7375284.8074615262,-2329131.5209489041,-2347908.5831876379,1427467.2020260822,5200349.2851714119,5174085.7345966501,5145453.953122789,5114509.2649721215,5081302.3790785037,5045879.6155960169,5008283.1191736292,4968551.0597209632,4926717.8213496748,4882814.1801365176,4836867.4713179423,4788901.7464918243,4738937.9213695815,4686993.9145914083]
[]
[]
[{"$f":"IRR(C189:X189,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D173,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-139936914.37961528},{"$f":"D183-D186","v":16387481.561715279},{"$f":"E183-E186","v":18887265.058037262},15125395.329025906,12863715.706975611,12854684.216421869,11148868.028366301,9439080.7225097977,9418126.4193315525,9393446.4375926126,9365150.5054684691,9333340.2798364405,9298109.7568585817,9259545.6589042228,9217727.79911476,9172729.424840536,9124617.541110754,9073453.2152323313,9019291.8635522425,8962183.521359928,8902173.0968515296,{"$f":"C189*-0.3","v":41981074.313884579},null,null,{"$f":"IRR(AC189:AX189,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD173,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-136523818.90694174},{"$f":"AD183-AD186","v":15919784.857352182},{"$f":"AE183-AE186","v":18270313.12891211},14686048.439897399,12530443.418620739,12520146.941450398,10893696.924430333,9263342.3466968313,9241322.9469950814,9215637.2153996564,9186391.5733182542,9153684.5551119,9117607.2084114812,9078243.4713458866,9035670.5279526245,8989959.1429705471,8941173.9771472961,8889373.8841304593,8834612.189951729,8776936.9560566209,8716391.2267789878,{"$f":"AC189*-0.3","v":40957145.672082521},null,null,{"$f":"IRR(BC189:BX189,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD173,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-136523818.90694174},{"$f":"BD183-BD186","v":15928540.616341416},{"$f":"BE183-BE186","v":18278015.914924316},14692677.193473035,12535976.659111075,12524562.758593729,10896972.969759716,9265455.8247759864,9242250.6064790078,9215355.339916449,9184875.9721685685,9150910.5537824072,9113549.6388985831,9072876.6622859202,9028968.2945546452,8981894.7767477967,8931720.2354432754,8878502.9794355463,8822295.7790061049,8763146.1287352704,8701096.4947543964,{"$f":"BC189*-0.3","v":40957145.672082521},null,null,{"$f":"IRR(CC189:CX189,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD173,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-293410260.42518276},{"$f":"CD183-CD186","v":35267389.708799705},{"$f":"CE183-CE186","v":41007842.675168037},32520233.705254141,27397240.685948338,27326603.166097865,23449601.487619035,19563218.739454359,19464417.763482638,19356707.728414305,19240296.758704651,19115375.616533421,18982118.553908825,18840684.114986509,18691215.891331244,18533843.232696399,18368681.915751662,18195834.77305321,18015392.284421626,17827433.132771283,17632024.726320062,{"$f":"CC189*-0.3","v":88023078.127554819}]
[{"$f":"IRR(C190:X190,0.1)","v":0.11178582356632827},"ROE",{"$f":"-C209","v":-17325061.508799378},{"$f":"D189-D193-D195-D204-D185","v":2632287.1917825332},1605660.4457382131,1605294.9752509138,1600517.908315056,1591486.4177613137,1578347.1460415716,1561236.7565208939,1540282.4533426487,1515602.4716037093,1487306.5394795649,1455496.3138475372,1420265.7908696784,1381701.6929153195,1339883.8331258576,1294885.4588516336,1246773.5751218507,1195609.2492434289,1141447.8975633392,1084339.5553710246,1024329.1308626253,{"$f":"X189","v":41981074.313884579},null,null,{"$f":"IRR(AC190:AX190,0.1)","v":0.11203061090252509},"ROE",{"$f":"-AC209","v":-16987550.554031737},{"$f":"AD189-AD193-AD195-AD204-AD185","v":2597783.976381775},1589736.7414192278,1587952.5926951542,1581835.8955928786,1571539.4184225379,1557205.6445332593,1538967.3099305448,1516947.9102287944,1491262.1786333695,1462016.5365519673,1429309.518345613,1393232.1716451943,1353868.4345795996,1311295.4911863375,1265584.1062042601,1216798.9403810091,1164998.8473641723,1110237.1531854421,1052561.919290334,992016.19001270086,{"$f":"AX189","v":40957145.672082521},null,null,{"$f":"IRR(BC190:BX190,0.1)","v":0.11210925189630139},"ROE",{"$f":"-BC209","v":-16987550.554031737},{"$f":"BD189-BD193-BD195-BD204-BD185","v":2606539.7353710085},1597439.527431434,1594581.3462707922,1587369.1360832145,1575955.2355658682,1560481.689862642,1541080.7880096999,1517875.5697127208,1490980.3031501621,1460500.9354022816,1426535.5170161203,1389174.6021322962,1348501.6255196333,1304593.2577883583,1257519.7399815097,1207345.1986769885,1154127.9426692594,1097920.742239818,1038771.0919689834,976721.45798810944,{"$f":"BX189","v":40957145.672082521},null,null,{"$f":"IRR(CC190:CX190,0.1)","v":0.11311409307583231},"ROE",{"$f":"-CC209","v":-35789784.286627203},{"$f":"CD189-CD193-CD195-CD204-CD185","v":5810442.7747527473},3641068.193622347,3590608.6077071037,3529905.2188004889,3459267.6989500131,3378983.2432705779,3289317.7179052942,3190516.741933573,3082806.7068652399,2966395.7371555865,2841474.5949843563,2708217.5323597603,2566783.0934374444,2417314.8697821796,2259942.2111473344,2094780.8942025974,1921933.7515041456,1741491.2628725618,1553532.1112222187,1358123.704770999,{"$f":"CX189","v":88023078.127554819}]
[]
[]
[null,"Interest",null,{"$f":"C196*$B$8","v":4908767.4274931578},4760313.60056837,4604437.0822973428,4440766.7381127654,4268912.8767189579,4088466.3222554605,3898997.4400687884,3700055.113772783,3491165.6711619766,3271831.7564206305,3041531.1459422167,2799715.5049398821,2545809.0818874314,2279207.3376823575,1999275.5062670303,1705347.0832809368,1396722.2391455383,1072666.15280337,732407.2621440934,375135.42695185286,null,null,null,null,"Interest",null,{"$f":"AC196*$B$8","v":4813139.3236423256},4667577.5379861277,4514737.663047119,4354255.7943611611,4185749.8322409042,4008818.5720146354,3823040.7487770529,3627974.0343775917,3423153.9842581563,3208092.9316327497,2982278.8263760731,2745174.0158565626,2496213.9648110764,2234805.9112133156,1960327.4549356671,1672125.0758441361,1369512.5777980285,1051769.4548496155,718139.1757537818,367827.3827031565,null,null,null,null,"Interest",null,{"$f":"BC196*$B$8","v":4813139.3236423256},4667577.5379861277,4514737.663047119,4354255.7943611611,4185749.8322409042,4008818.5720146354,3823040.7487770529,3627974.0343775917,3423153.9842581563,3208092.9316327497,2982278.8263760731,2745174.0158565626,2496213.9648110764,2234805.9112133156,1960327.4549356671,1672125.0758441361,1369512.5777980285,1051769.4548496155,718139.1757537818,367827.3827031565,null,null,null,null,"Interest",null,{"$f":"CC196*$B$8","v":10140438.881211042},9833765.77419414,9511759.0118263941,9173651.911340259,8818639.4558298197,8445876.3775438573,8054475.1453435961,7643503.8515333226,7211983.9930325346,6758888.1416067081,6283137.4976095902,5783599.3214126164,5259084.2364057936,4708343.3971486306,4130065.5159286084,3522873.7406475861,2885322.3766025119,2215893.4443551842,1512993.0654954903,774947.66769281169]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C208)","v":7877843.9659889033},{"$f":"-PMT($B$8,20,$C208)","v":7877843.9659889033},7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,7877843.9659889033,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC208)","v":7724375.0367662869},{"$f":"-PMT($B$8,20,$AC208)","v":7724375.0367662869},7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC208)","v":7724375.0367662869},{"$f":"-PMT($B$8,20,$BC208)","v":7724375.0367662869},7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,7724375.0367662869,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC208)","v":16273901.021549065},{"$f":"-PMT($B$8,20,$CC208)","v":16273901.021549065},16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065,16273901.021549065]
[null,"Sinking Fund",null,{"$f":"D194-D193","v":2969076.5384957455},3117530.3654205333,3273406.8836915605,3437077.2278761379,3608931.0892699454,3789377.6437334428,3978846.5259201149,4177788.8522161203,4386678.2948269267,4606012.2095682733,4836312.8200466866,5078128.4610490212,5332034.8841014719,5598636.6283065453,5878568.4597218726,6172496.8827079665,6481121.7268433645,6805177.8131855335,7145436.7038448099,7502708.5390370507,null,null,null,null,"Sinking Fund",null,{"$f":"AD194-AD193","v":2911235.7131239614},3056797.4987801593,3209637.3737191679,3370119.2424051259,3538625.2045253827,3715556.4647516515,3901334.2879892341,4096401.0023886953,4301221.0525081307,4516282.1051335372,4742096.2103902139,4979201.0209097248,5228161.0719552105,5489569.1255529709,5764047.5818306198,6052249.9609221509,6354862.4589682585,6672605.5819166712,7006235.8610125054,7356547.6540631307,null,null,null,null,"Sinking Fund",null,{"$f":"BD194-BD193","v":2911235.7131239614},3056797.4987801593,3209637.3737191679,3370119.2424051259,3538625.2045253827,3715556.4647516515,3901334.2879892341,4096401.0023886953,4301221.0525081307,4516282.1051335372,4742096.2103902139,4979201.0209097248,5228161.0719552105,5489569.1255529709,5764047.5818306198,6052249.9609221509,6354862.4589682585,6672605.5819166712,7006235.8610125054,7356547.6540631307,null,null,null,null,"Sinking Fund",null,{"$f":"CD194-CD193","v":6133462.1403380223},6440135.2473549247,6762142.0097226705,7100249.1102088057,7455261.565719245,7828024.6440052073,8219425.8762054686,8630397.1700157411,9061917.028516531,9515012.8799423575,9990763.5239394754,10490301.700136449,11014816.785143271,11565557.624400433,12143835.505620457,12751027.280901479,13388578.644946553,14058007.57719388,14760907.956053574,15498953.353856253]
[null,"Mortgage Balance",{"$f":"C208","v":98175348.549863145},{"$f":"C196-D195","v":95206272.011367396},92088741.64594686,88815334.762255296,85378257.534379154,81769326.445109203,77979948.801375762,74001102.275455654,69823313.423239529,65436635.128412604,60830622.918844327,55994310.098797642,50916181.637748621,45584146.753647149,39985510.125340603,34106941.665618733,27934444.782910764,21453323.0560674,14648145.242881866,7502708.5390370563,0,null,null,null,null,"Mortgage Balance",{"$f":"AC208","v":96262786.472846508},{"$f":"AC196-AD195","v":93351550.759722546},90294753.260942385,87085115.887223214,83714996.644818082,80176371.440292701,76460814.975541055,72559480.687551826,68463079.685163125,64161858.632654995,59645576.527521461,54903480.317131251,49924279.296221524,44696118.224266313,39206549.098713338,33442501.516882718,27390251.555960566,21035389.096992306,14362783.515075635,7356547.6540631298,0,null,null,null,null,"Mortgage Balance",{"$f":"BC208","v":96262786.472846508},{"$f":"BC196-BD195","v":93351550.759722546},90294753.260942385,87085115.887223214,83714996.644818082,80176371.440292701,76460814.975541055,72559480.687551826,68463079.685163125,64161858.632654995,59645576.527521461,54903480.317131251,49924279.296221524,44696118.224266313,39206549.098713338,33442501.516882718,27390251.555960566,21035389.096992306,14362783.515075635,7356547.6540631298,0,null,null,null,null,"Mortgage Balance",{"$f":"CC208","v":202808777.62422082},{"$f":"CC196-CD195","v":196675315.48388278},190235180.23652786,183473038.22680518,176372789.11659637,168917527.55087712,161089502.90687191,152870077.03066644,144239679.86065069,135177762.83213416,125662749.9521918,115671986.42825232,105181684.72811587,94166867.9429726,82601310.318572164,70457474.812951714,57706447.532050237,44317868.887103684,30259861.309909806,15498953.353856232,-2.0489096641540527E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C189/20","v":6996845.718980764},{"$f":"-$C189/20","v":6996845.718980764},6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,6996845.718980764,null,null,null,null,"Book Depr",null,{"$f":"-$AC189/20","v":6826190.9453470875},{"$f":"-$AC189/20","v":6826190.9453470875},6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,null,null,null,null,"Book Depr",null,{"$f":"-$BC189/20","v":6826190.9453470875},{"$f":"-$BC189/20","v":6826190.9453470875},6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,6826190.9453470875,null,null,null,null,"Book Depr",null,{"$f":"-$CC189/20","v":14670513.021259138},{"$f":"-$CC189/20","v":14670513.021259138},14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138,14670513.021259138]
[null,"Accum Depreciation",null,{"$f":"SUM($D199:D199)","v":6996845.718980764},{"$f":"SUM($D199:E199)","v":13993691.437961528},{"$f":"SUM($D199:F199)","v":20990537.156942293},{"$f":"SUM($D199:G199)","v":27987382.875923056},{"$f":"SUM($D199:H199)","v":34984228.594903819},{"$f":"SUM($D199:I199)","v":41981074.313884586},{"$f":"SUM($D199:J199)","v":48977920.032865353},{"$f":"SUM($D199:K199)","v":55974765.75184612},{"$f":"SUM($D199:L199)","v":62971611.470826887},{"$f":"SUM($D199:M199)","v":69968457.189807653},{"$f":"SUM($D199:N199)","v":76965302.908788413},{"$f":"SUM($D199:O199)","v":83962148.627769172},{"$f":"SUM($D199:P199)","v":90958994.346749932},{"$f":"SUM($D199:Q199)","v":97955840.065730691},{"$f":"SUM($D199:R199)","v":104952685.78471145},{"$f":"SUM($D199:S199)","v":111949531.50369221},{"$f":"SUM($D199:T199)","v":118946377.22267297},{"$f":"SUM($D199:U199)","v":125943222.94165373},{"$f":"SUM($D199:V199)","v":132940068.66063449},{"$f":"SUM($D199:W199)","v":139936914.37961525},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD199:AD199)","v":6826190.9453470875},{"$f":"SUM($AD199:AE199)","v":13652381.890694175},{"$f":"SUM($AD199:AF199)","v":20478572.836041264},{"$f":"SUM($AD199:AG199)","v":27304763.78138835},{"$f":"SUM($AD199:AH199)","v":34130954.726735435},{"$f":"SUM($AD199:AI199)","v":40957145.672082521},{"$f":"SUM($AD199:AJ199)","v":47783336.617429607},{"$f":"SUM($AD199:AK199)","v":54609527.562776692},{"$f":"SUM($AD199:AL199)","v":61435718.508123778},{"$f":"SUM($AD199:AM199)","v":68261909.453470871},{"$f":"SUM($AD199:AN199)","v":75088100.398817956},{"$f":"SUM($AD199:AO199)","v":81914291.344165042},{"$f":"SUM($AD199:AP199)","v":88740482.289512128},{"$f":"SUM($AD199:AQ199)","v":95566673.234859213},{"$f":"SUM($AD199:AR199)","v":102392864.1802063},{"$f":"SUM($AD199:AS199)","v":109219055.12555338},{"$f":"SUM($AD199:AT199)","v":116045246.07090047},{"$f":"SUM($AD199:AU199)","v":122871437.01624756},{"$f":"SUM($AD199:AV199)","v":129697627.96159464},{"$f":"SUM($AD199:AW199)","v":136523818.90694174},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD199:BD199)","v":6826190.9453470875},{"$f":"SUM($BD199:BE199)","v":13652381.890694175},{"$f":"SUM($BD199:BF199)","v":20478572.836041264},{"$f":"SUM($BD199:BG199)","v":27304763.78138835},{"$f":"SUM($BD199:BH199)","v":34130954.726735435},{"$f":"SUM($BD199:BI199)","v":40957145.672082521},{"$f":"SUM($BD199:BJ199)","v":47783336.617429607},{"$f":"SUM($BD199:BK199)","v":54609527.562776692},{"$f":"SUM($BD199:BL199)","v":61435718.508123778},{"$f":"SUM($BD199:BM199)","v":68261909.453470871},{"$f":"SUM($BD199:BN199)","v":75088100.398817956},{"$f":"SUM($BD199:BO199)","v":81914291.344165042},{"$f":"SUM($BD199:BP199)","v":88740482.289512128},{"$f":"SUM($BD199:BQ199)","v":95566673.234859213},{"$f":"SUM($BD199:BR199)","v":102392864.1802063},{"$f":"SUM($BD199:BS199)","v":109219055.12555338},{"$f":"SUM($BD199:BT199)","v":116045246.07090047},{"$f":"SUM($BD199:BU199)","v":122871437.01624756},{"$f":"SUM($BD199:BV199)","v":129697627.96159464},{"$f":"SUM($BD199:BW199)","v":136523818.90694174},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD199:CD199)","v":14670513.021259138},{"$f":"SUM($CD199:CE199)","v":29341026.042518277},{"$f":"SUM($CD199:CF199)","v":44011539.063777417},{"$f":"SUM($CD199:CG199)","v":58682052.085036553},{"$f":"SUM($CD199:CH199)","v":73352565.10629569},{"$f":"SUM($CD199:CI199)","v":88023078.127554834},{"$f":"SUM($CD199:CJ199)","v":102693591.14881398},{"$f":"SUM($CD199:CK199)","v":117364104.17007312},{"$f":"SUM($CD199:CL199)","v":132034617.19133227},{"$f":"SUM($CD199:CM199)","v":146705130.21259141},{"$f":"SUM($CD199:CN199)","v":161375643.23385054},{"$f":"SUM($CD199:CO199)","v":176046156.25510967},{"$f":"SUM($CD199:CP199)","v":190716669.2763688},{"$f":"SUM($CD199:CQ199)","v":205387182.29762793},{"$f":"SUM($CD199:CR199)","v":220057695.31888705},{"$f":"SUM($CD199:CS199)","v":234728208.34014618},{"$f":"SUM($CD199:CT199)","v":249398721.36140531},{"$f":"SUM($CD199:CU199)","v":264069234.38266444},{"$f":"SUM($CD199:CV199)","v":278739747.40392357},{"$f":"SUM($CD199:CW199)","v":293410260.4251827}]
[null,"End Year Book Value",null,{"$f":"-$C189-D200","v":132940068.66063452},125943222.94165374,118946377.22267298,111949531.50369222,104952685.78471145,97955840.065730691,90958994.346749932,83962148.627769157,76965302.908788383,69968457.189807624,62971611.470826864,55974765.751846105,48977920.032865345,41981074.313884586,34984228.594903827,27987382.875923067,20990537.156942308,13993691.437961549,6996845.7189807892,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC189-AD200","v":129697627.96159466},122871437.01624757,116045246.07090047,109219055.1255534,102392864.1802063,95566673.234859228,88740482.289512128,81914291.344165057,75088100.398817956,68261909.453470871,61435718.508123785,54609527.5627767,47783336.617429614,40957145.672082528,34130954.726735443,27304763.781388357,20478572.836041272,13652381.890694186,6826190.9453471005,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC189-BD200","v":129697627.96159466},122871437.01624757,116045246.07090047,109219055.1255534,102392864.1802063,95566673.234859228,88740482.289512128,81914291.344165057,75088100.398817956,68261909.453470871,61435718.508123785,54609527.5627767,47783336.617429614,40957145.672082528,34130954.726735443,27304763.781388357,20478572.836041272,13652381.890694186,6826190.9453471005,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC189-CD200","v":278739747.40392363},264069234.38266447,249398721.36140534,234728208.34014621,220057695.31888705,205387182.29762793,190716669.2763688,176046156.25510964,161375643.23385048,146705130.21259135,132034617.19133222,117364104.17007309,102693591.14881396,88023078.127554834,73352565.106295705,58682052.085036576,44011539.063777447,29341026.042518318,14670513.021259189,0]
[null,"Prop. Tax Value",{"$f":"-C189","v":139936914.37961528},{"$f":"C202/(($C202/$X202)^(1/21))","v":132139696.68305357},{"$f":"D202/(($C202/$X202)^(1/21))","v":124776936.21371531},117824425.22344828,111259304.80820699,105059989.75110668,99206097.553186014,93678381.418541774,88458666.973499566,83529792.511762083,78875552.569068909,74480644.641849265,70330618.874685794,66411830.55116877,62711395.231937066,59217146.39240595,55917595.420900367,52801893.84567301,49859797.666614853,47081633.674385592,44458267.646226034,{"$f":"X189","v":41981074.313884579},null,null,null,"Prop. Tax Value",{"$f":"-AC189","v":136523818.90694174},{"$f":"AC202/(($AC202/$AX202)^(1/21))","v":128916777.25175957},{"$f":"AD202/(($AC202/$AX202)^(1/21))","v":121733596.30606373},114950658.75458369,108545663.22751902,102497550.97668946,96786436.63725467,91393542.847357839,86301138.510731295,81492480.499280095,76951758.603969678,72664043.553023681,68615237.926522732,64792029.806018323,61181849.006767884,57772825.74868875,54553751.630146712,51514042.776266366,48643705.040599868,45933301.145742051,43373919.654854678,{"$f":"AX189","v":40957145.672082521},null,null,null,"Prop. Tax Value",{"$f":"-BC189","v":136523818.90694174},{"$f":"BC202/(($BC202/$BX202)^(1/21))","v":128916777.25175957},{"$f":"BD202/(($BC202/$BX202)^(1/21))","v":121733596.30606373},114950658.75458369,108545663.22751902,102497550.97668946,96786436.63725467,91393542.847357839,86301138.510731295,81492480.499280095,76951758.603969678,72664043.553023681,68615237.926522732,64792029.806018323,61181849.006767884,57772825.74868875,54553751.630146712,51514042.776266366,48643705.040599868,45933301.145742051,43373919.654854678,{"$f":"BX189","v":40957145.672082521},null,null,null,"Prop. Tax Value",{"$f":"-CC189","v":293410260.42518276},{"$f":"CC202/(($CC202/$CX202)^(1/21))","v":277061581.55740517},{"$f":"CD202/(($CC202/$CX202)^(1/21))","v":261623843.2284295},247046288.26870432,233280987.67380118,220282683.02041143,208008637.66284814,196418496.22080764,185474151.89640528,175139621.18424252,165380925.56256872,156165979.77655488,147464486.34636939,139247835.95321345,131489013.37579867,124162508.66799895,117244233.28564104,110711440.88667001,104542652.54429151,98717586.127201825,93217089.614717633,{"$f":"CX189","v":88023078.127554819}]
[null,"Tax Dep",null,{"$f":"$C189*-D$5","v":27987382.875923056},44779812.601476893,26867887.560886133,16120732.536531679,16120732.536531679,8060366.2682658397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D203*$B$7","v":5877350.4039438413},9403760.6463101469,5642256.3877860876,3385353.8326716525,3385353.8326716525,1692676.9163358263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD203*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD203*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD203*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D204:I204)","v":24436504.320952754},{"$f":"C206/C210","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD204:AI204)","v":23273481.880063493},{"$f":"AC206/AC210","v":0.1704719518278881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD204:BI204)","v":23273481.880063493},{"$f":"BC206/BC210","v":0.1704719518278881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD204:CI204)","v":54811698.514334738},{"$f":"CC206/CC210","v":0.18680907216709716}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D185:W185)","v":0},{"$f":"C207/C210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD185:AW185)","v":0},{"$f":"AC207/AC210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD185:BW185)","v":0},{"$f":"BC207/BC210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD185:CW185)","v":0},{"$f":"CC207/CC210","v":0}]
[0.85,"Debt",{"$f":"(C210-C206-C207)*$A208","v":98175348.549863145},{"$f":"C208/C210","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC210-AC206-AC207)*$A208","v":96262786.472846508},{"$f":"AC208/AC210","v":0.70509884094629505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC210-BC206-BC207)*$A208","v":96262786.472846508},{"$f":"BC208/BC210","v":0.70509884094629505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC210-CC206-CC207)*$A208","v":202808777.62422082},{"$f":"CC208/CC210","v":0.69121228865796747}]
[0.15,"Equity",{"$f":"(C210-C206-C207)*$A209","v":17325061.508799378},{"$f":"C209/C210","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC210-AC206-AC207)*$A209","v":16987550.554031737},{"$f":"AC209/AC210","v":0.12442920722581678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC210-BC206-BC207)*$A209","v":16987550.554031737},{"$f":"BC209/BC210","v":0.12442920722581678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC210-CC206-CC207)*$A209","v":35789784.286627203},{"$f":"CC209/CC210","v":0.12197863917493543}]
[null,"Total",{"$f":"-C189","v":139936914.37961528},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC189","v":136523818.90694174},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC189","v":136523818.90694174},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC189","v":293410260.42518276}]
[null,"Check",{"$f":"SUM(C206:C209)-C210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC206:AC209)-AC210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC206:BC209)-BC210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC206:CC209)-CC210","v":0}]
[null,"2027 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Off Shore Wind"]
[null,"Year",null,2027,{"$f":"D213+1","v":2028},{"$f":"E213+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,"Year",null,2027,{"$f":"AD213+1","v":2028},{"$f":"AE213+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,"Year",null,2027,{"$f":"BD213+1","v":2028},{"$f":"BE213+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,"Year",null,2027,{"$f":"CD213+1","v":2028},{"$f":"CE213+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D213-$D$13)","v":302334.48613749741},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD213-$AD$13)","v":311226.67690624733},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD213-$AD$13)","v":395702.48920937162},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD213-$AD$13)","v":489070.49228124588}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M9","v":57.094138171412744},{"$f":"D215","v":57.094138171412744},{"$f":"E215","v":57.094138171412744},57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,57.094138171412744,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P9","v":54.760047747864959},{"$f":"AD215","v":54.760047747864959},{"$f":"AE215","v":54.760047747864959},54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,54.760047747864959,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$9","v":43.270658234753824},{"$f":"BD215","v":43.270658234753824},{"$f":"BE215","v":43.270658234753824},43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,43.270658234753824,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$9","v":78.91324654906883},{"$f":"CD215","v":78.91324654906883},{"$f":"CE215","v":78.91324654906883},78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883,78.91324654906883]
[null,"Revenue",null,{"$f":"D215*D214","v":17261526.925517347},17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,17261526.925517347,null,null,null,null,"Revenue",null,{"$f":"AD215*AD214","v":17042787.687795445},17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,17042787.687795445,null,null,null,null,"Revenue",null,{"$f":"BD215*BD214","v":17122307.173220083},17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,17122307.173220083,null,null,null,null,"Revenue",null,{"$f":"CD215*CD214","v":38594140.337264419},38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419,38594140.337264419]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(E213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(F213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(G213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(H213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(I213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(J213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(K213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(L213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(M213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(N213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(O213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(P213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(Q213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(R213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(S213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(T213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(U213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(V213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(W213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(AE213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(AF213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(AG213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(AH213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(AI213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(AJ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(AK213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AL213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AM213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AN213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AO213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AP213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AQ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AR213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AS213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AT213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AU213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AV213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AW213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3704511.2781689288},{"$f":"HLOOKUP(BE213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(BF213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(BG213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(BH213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(BI213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(BJ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(BK213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BL213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BM213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BN213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BO213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BP213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BQ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BR213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BS213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BT213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BU213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BV213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BW213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":10912513.842668161},{"$f":"HLOOKUP(CE213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11130764.119521523},{"$f":"HLOOKUP(CF213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11353379.401911953},{"$f":"HLOOKUP(CG213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11580446.989950195},{"$f":"HLOOKUP(CH213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11812055.929749198},{"$f":"HLOOKUP(CI213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12048297.048344182},{"$f":"HLOOKUP(CJ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12289262.989311066},{"$f":"HLOOKUP(CK213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CL213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CM213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CN213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CO213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CP213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CQ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CR213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CS213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CT213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CU213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CV213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CW213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D214","v":0},{"$f":"HLOOKUP(E213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E214","v":0},{"$f":"HLOOKUP(F213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F214","v":0},{"$f":"HLOOKUP(G213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G214","v":0},{"$f":"HLOOKUP(H213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H214","v":0},{"$f":"HLOOKUP(I213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I214","v":0},{"$f":"HLOOKUP(J213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J214","v":0},{"$f":"HLOOKUP(K213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K214","v":0},{"$f":"HLOOKUP(L213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L214","v":0},{"$f":"HLOOKUP(M213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M214","v":0},{"$f":"HLOOKUP(N213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N214","v":0},{"$f":"HLOOKUP(O213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O214","v":0},{"$f":"HLOOKUP(P213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P214","v":0},{"$f":"HLOOKUP(Q213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q214","v":0},{"$f":"HLOOKUP(R213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R214","v":0},{"$f":"HLOOKUP(S213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S214","v":0},{"$f":"HLOOKUP(T213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T214","v":0},{"$f":"HLOOKUP(U213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U214","v":0},{"$f":"HLOOKUP(V213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V214","v":0},{"$f":"HLOOKUP(W213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W214","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD214","v":0},{"$f":"HLOOKUP(AE213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE214","v":0},{"$f":"HLOOKUP(AF213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF214","v":0},{"$f":"HLOOKUP(AG213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG214","v":0},{"$f":"HLOOKUP(AH213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH214","v":0},{"$f":"HLOOKUP(AI213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI214","v":0},{"$f":"HLOOKUP(AJ213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ214","v":0},{"$f":"HLOOKUP(AK213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK214","v":0},{"$f":"HLOOKUP(AL213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL214","v":0},{"$f":"HLOOKUP(AM213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM214","v":0},{"$f":"HLOOKUP(AN213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN214","v":0},{"$f":"HLOOKUP(AO213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO214","v":0},{"$f":"HLOOKUP(AP213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP214","v":0},{"$f":"HLOOKUP(AQ213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ214","v":0},{"$f":"HLOOKUP(AR213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR214","v":0},{"$f":"HLOOKUP(AS213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS214","v":0},{"$f":"HLOOKUP(AT213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT214","v":0},{"$f":"HLOOKUP(AU213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU214","v":0},{"$f":"HLOOKUP(AV213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV214","v":0},{"$f":"HLOOKUP(AW213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW214","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD214","v":68180.666701192356},{"$f":"HLOOKUP(BE213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE214","v":69544.280035216201},{"$f":"HLOOKUP(BF213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF214","v":70935.165635920523},{"$f":"HLOOKUP(BG213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG214","v":72353.868948638963},{"$f":"HLOOKUP(BH213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH214","v":73800.946327611731},{"$f":"HLOOKUP(BI213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI214","v":75276.965254163966},{"$f":"HLOOKUP(BJ213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ214","v":76782.504559247245},{"$f":"HLOOKUP(BK213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK214","v":78318.154650432189},{"$f":"HLOOKUP(BL213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL214","v":79884.51774344084},{"$f":"HLOOKUP(BM213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM214","v":81482.208098309668},{"$f":"HLOOKUP(BN213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN214","v":83111.85226027586},{"$f":"HLOOKUP(BO213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO214","v":84774.089305481379},{"$f":"HLOOKUP(BP213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP214","v":86469.571091591002},{"$f":"HLOOKUP(BQ213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ214","v":88198.962513422826},{"$f":"HLOOKUP(BR213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR214","v":89962.941763691299},{"$f":"HLOOKUP(BS213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS214","v":91762.200598965108},{"$f":"HLOOKUP(BT213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT214","v":93597.444610944411},{"$f":"HLOOKUP(BU213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU214","v":95469.393503163315},{"$f":"HLOOKUP(BV213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV214","v":97378.781373226579},{"$f":"HLOOKUP(BW213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW214","v":99326.357000691103},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD214","v":0},{"$f":"HLOOKUP(CE213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE214","v":0},{"$f":"HLOOKUP(CF213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF214","v":0},{"$f":"HLOOKUP(CG213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG214","v":0},{"$f":"HLOOKUP(CH213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH214","v":0},{"$f":"HLOOKUP(CI213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI214","v":0},{"$f":"HLOOKUP(CJ213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ214","v":0},{"$f":"HLOOKUP(CK213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK214","v":0},{"$f":"HLOOKUP(CL213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL214","v":0},{"$f":"HLOOKUP(CM213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM214","v":0},{"$f":"HLOOKUP(CN213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN214","v":0},{"$f":"HLOOKUP(CO213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO214","v":0},{"$f":"HLOOKUP(CP213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP214","v":0},{"$f":"HLOOKUP(CQ213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ214","v":0},{"$f":"HLOOKUP(CR213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR214","v":0},{"$f":"HLOOKUP(CS213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS214","v":0},{"$f":"HLOOKUP(CT213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT214","v":0},{"$f":"HLOOKUP(CU213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU214","v":0},{"$f":"HLOOKUP(CV213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV214","v":0},{"$f":"HLOOKUP(CW213,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW214","v":0}]
[null,"Property Tax",null,{"$f":"C242*$B$9","v":1415388.4806679983},{"$f":"D242*$B$9","v":1336523.7139415015},1262053.2541602536,1191732.2526506255,1125329.5035895498,1062626.6838314373,1003417.6350915707,947507.68612589722,894713.01267863635,844860.03309330007,797784.83759997692,753332.64940245508,711357.31579331134,671720.82762382342,634292.86554878927,598950.37155436468,565577.14436016686,534063.45736537676,504305.69788270199,476206.02647404961,null,null,null,null,"Property Tax",null,{"$f":"AC242*$B$9","v":1380866.8104078027},{"$f":"AD242*$B$9","v":1303925.5745770743},1231271.4674734178,1162665.6123420733,1097882.4425263898,1036708.9598355483,978944.0342356785,924397.7425618507,872890.74407671823,824253.6908227317,778326.67082924594,734958.68234385876,694007.13735932834,655337.39280373044,618822.30785247753,584341.82590669743,551782.57986357762,521037.51938085567,492005.5589099534,464591.24534053646,null,null,null,null,"Property Tax",null,{"$f":"BC242*$B$9","v":1380866.8104078027},{"$f":"BD242*$B$9","v":1303925.5745770743},1231271.4674734178,1162665.6123420733,1097882.4425263898,1036708.9598355483,978944.0342356785,924397.7425618507,872890.74407671823,824253.6908227317,778326.67082924594,734958.68234385876,694007.13735932834,655337.39280373044,618822.30785247753,584341.82590669743,551782.57986357762,521037.51938085567,492005.5589099534,464591.24534053646,null,null,null,null,"Property Tax",null,{"$f":"CC242*$B$9","v":2885044.4087087368},{"$f":"CD242*$B$9","v":2724291.1191376536},2572494.9256965015,2429156.7432885161,2293805.2955989521,2165995.5656031012,2045307.3324112531,1931343.7896399572,1823730.2407669739,1722112.8671804196,1626157.5648716257,1535548.8459469087,1449988.8013465807,1369196.1213607572,1292905.170721553,1220865.1152307,1152839.0970510512,1088603.4559504488,1027946.9939375095,970670.28087154997]
[null,"Total Operating Costs",null,{"$f":"SUM(D218:D220)","v":5119899.7588369269},5115125.2176738083,5116226.7879672069,5122989.2571337167,5135211.6481623035,5152706.4712956464,5175299.0183050651,5202826.6970036607,5235138.403773956,5272093.9320105258,5313563.4144955482,5359426.7978359377,5409573.3471954633,5463901.179654019,5522316.8246195894,5584734.8098065797,5651077.2713774266,5721273.5869229808,5795260.0300314575,5872979.4452657811,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD218:AD220)","v":5085378.0885767313},5082527.0783093814,5085445.0012803711,5093922.6168251652,5107764.5870991433,5126788.7472997578,5150825.4174491726,5179716.7534396145,5213316.1351720383,5251487.5897399578,5294105.2477248171,5341052.8307773415,5392223.1687614806,5447517.7448339257,5506846.2669232776,5570126.2641589129,5637282.7068808377,5708247.6489384593,5782959.8910587095,5861364.6641322682,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD218:BD220)","v":5153558.7552779242},5152071.3583445977,5156380.1669162912,5166276.4857738037,5181565.5334267551,5202065.7125539212,5227607.9220084194,5258034.9080900466,5293200.6529154796,5332969.7978382679,5377217.0999850929,5425826.9200828224,5478692.739853072,5535716.7073473483,5596809.2086869692,5661888.4647578783,5730880.1514917817,5803717.0424416224,5880338.6724319365,5960691.0211329591,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD218:CD220)","v":13797558.251376897},13855055.238659177,13925874.327608455,14009603.733238712,14105861.22534815,14214292.613947283,14334570.321722319,14466392.038737245,14609479.454846209,14763577.065541239,14928451.047199665,15103888.197921505,15289694.940360671,15485696.38315513,15691735.437751817,15907671.987601565,16133382.106869332,16368757.325965099,16613703.941352451,16868142.367234793]
[]
[null,"EBITDA",null,{"$f":"D216-D221","v":12141627.16668042},{"$f":"E216-E221","v":12146401.707843538},12145300.13755014,12138537.66838363,12126315.277355043,12108820.454221699,12086227.907212282,12058700.228513686,12026388.521743391,11989432.993506821,11947963.511021798,11902100.127681408,11851953.578321883,11797625.745863328,11739210.100897757,11676792.115710767,11610449.654139921,11540253.338594366,11466266.895485889,11388547.480251566,null,null,null,null,"EBITDA",null,{"$f":"AD216-AD221","v":11957409.599218715},{"$f":"AE216-AE221","v":11960260.609486064},11957342.686515074,11948865.07097028,11935023.100696303,11915998.940495688,11891962.270346273,11863070.934355831,11829471.552623406,11791300.098055487,11748682.440070629,11701734.857018104,11650564.519033965,11595269.94296152,11535941.420872167,11472661.423636533,11405504.980914608,11334540.038856987,11259827.796736736,11181423.023663178,null,null,null,null,"EBITDA",null,{"$f":"BD216-BD221","v":11968748.417942159},{"$f":"BE216-BE221","v":11970235.814875485},11965927.006303791,11956030.687446279,11940741.639793329,11920241.460666161,11894699.251211664,11864272.265130036,11829106.520304604,11789337.375381816,11745090.07323499,11696480.253137261,11643614.43336701,11586590.465872735,11525497.964533113,11460418.708462205,11391427.021728301,11318590.130778462,11241968.500788147,11161616.152087124,null,null,null,null,"EBITDA",null,{"$f":"CD216-CD221","v":24796582.085887522},{"$f":"CE216-CE221","v":24739085.098605242},24668266.009655964,24584536.604025707,24488279.111916266,24379847.723317135,24259570.015542097,24127748.298527174,23984660.882418208,23830563.271723181,23665689.290064752,23490252.139342912,23304445.396903746,23108443.954109289,22902404.899512604,22686468.349662855,22460758.230395086,22225383.01129932,21980436.395911969,21725997.970029626]
[null,"Before Tax Earnings",null,{"$f":"D223-D243-D233","v":-21131103.19485236},{"$f":"E223-E225-E243","v":-33146029.673532408},-15030158.691275427,-4166737.6289117094,-4178960.0199402962,3956182.8055740297,12086227.907212282,12058700.228513686,12026388.521743391,11989432.993506821,11947963.511021798,11902100.127681408,11851953.578321883,11797625.745863328,11739210.100897757,11676792.115710767,11610449.654139921,11540253.338594366,11466266.895485889,11388547.480251566,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD223-AD243-AD233","v":-19577512.52798852},{"$f":"AE223-AE225-AE243","v":-30688317.251116768},-13631804.029846627,-3404622.9588467386,-3418464.9291207157,4239254.9255871791,11891962.270346273,11863070.934355831,11829471.552623406,11791300.098055487,11748682.440070629,11701734.857018104,11650564.519033965,11595269.94296152,11535941.420872167,11472661.423636533,11405504.980914608,11334540.038856987,11259827.796736736,11181423.023663178,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD223-BD243-BD233","v":-19566173.709265076},{"$f":"BE223-BE225-BE243","v":-30678342.04572735},-13623219.710057911,-3397457.3423707392,-3412746.3900236897,4243497.4457576517,11894699.251211664,11864272.265130036,11829106.520304604,11789337.375381816,11745090.07323499,11696480.253137261,11643614.43336701,11586590.465872735,11525497.964533113,11460418.708462205,11391427.021728301,11318590.130778462,11241968.500788147,11161616.152087124,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD223-CD243-CD233","v":-47911768.571398206},{"$f":"CE223-CE225-CE243","v":-75703169.472807258},-35597086.733191535,-11574675.041682795,-11670932.533792235,6300241.9004628845,24259570.015542097,24127748.298527174,23984660.882418208,23830563.271723181,23665689.290064752,23490252.139342912,23304445.396903746,23108443.954109289,22902404.899512604,22686468.349662855,22460758.230395086,22225383.01129932,21980436.395911969,21725997.970029626]
[null,"PTC",null,{"$f":"D214*HLOOKUP(D213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E214*HLOOKUP(E213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N214*N208","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD214*HLOOKUP(AD213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE214*HLOOKUP(AE213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN214*AN208","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD214*HLOOKUP(BD213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE214*HLOOKUP(BE213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN214*BN208","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD214*HLOOKUP(CD213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE214*HLOOKUP(CE213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN214*CN208","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D224*$B$7-D225","v":-4437531.6709189955},-6960666.2314418051,-3156333.3251678394,-875014.90207145899,-877581.60418746213,830798.3891705462,2538107.8605145789,2532327.0479878741,2525541.589566112,2517780.9286364322,2509072.3373145778,2499441.0268130954,2488910.2514475957,2477501.4066312988,2465234.1211885288,2452126.344299261,2438194.4273693832,2423453.2011048165,2407916.0480520367,2391594.9708528286,null,null,null,null,"Federal Tax",null,{"$f":"AD224*$B$7-AD225","v":-4111277.6308775889},-6444546.6227345206,-2862678.8462677915,-714970.82135781506,-717877.63511535025,890243.5343733076,2497312.0767727173,2491244.8962147245,2484189.026050915,2476173.0205916525,2467223.3124148319,2457364.3199738017,2446618.5489971326,2435006.6880219192,2422547.6983831548,2409258.8989636721,2395156.0459920675,2380253.408159967,2364563.8373147142,2348098.8349692672,null,null,null,null,"Federal Tax",null,{"$f":"BD224*$B$7-BD225","v":-4108896.4789456655},-6442451.8296027435,-2860876.139112161,-713466.04189785523,-716676.7419049748,891134.46360910684,2497886.8427544492,2491497.1756773074,2484112.3692639666,2475760.8488301812,2466468.9153793477,2456260.8531588246,2445159.031007072,2433183.9978332743,2420354.5725519536,2406687.9287770628,2392199.6745629432,2376903.927463477,2360813.3851655107,2343939.3919382961,null,null,null,null,"Federal Tax",null,{"$f":"CD224*$B$7-CD225","v":-10061471.399993623},-15897665.589289524,-7475388.2139702225,-2430681.7587533868,-2450895.8320963695,1323050.7990972057,5094509.7032638406,5066827.1426907061,5036778.7853078237,5004418.2870618682,4969794.7509135976,4932952.9492620109,4893933.5333497869,4852773.2303629508,4809505.0288976468,4764158.3534291992,4716759.2283829683,4667330.4323728569,4615891.6431415137,4562459.5737062208]
[]
[]
[{"$f":"IRR(C229:X229,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D213,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-141538848.06679982},{"$f":"D223-D226","v":16579158.837599415},{"$f":"E223-E226","v":19107067.939285345},15301633.46271798,13013552.570455089,13003896.881542506,11278022.065051153,9548120.0466977023,9526373.1805258114,9500846.9321772791,9471652.0648703892,9438891.1737072207,9402659.1008683126,9363043.3268742878,9320124.3392320294,9273975.9797092285,9224665.7714115065,9172255.2267705388,9116800.1374895498,9058350.847433852,8996952.5093987361,{"$f":"C229*-0.3","v":42461654.420039944},null,null,{"$f":"IRR(AC229:AX229,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD213,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-138086681.04078028},{"$f":"AD223-AD226","v":16068687.230096303},{"$f":"AE223-AE226","v":18404807.232220583},14820021.532782866,12663835.892328095,12652900.735811653,11025755.406122381,9394650.193573555,9371826.0381411053,9345282.526572492,9315127.0774638355,9281459.1276557967,9244370.5370443016,9203945.9700368326,9160263.2549396008,9113393.7224890124,9063402.5246728621,9010348.9349225406,8954286.6306970194,8895263.9594220221,8833324.1886939108,{"$f":"AC229*-0.3","v":41426004.312234081},null,null,{"$f":"IRR(BC229:BX229,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD213,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-138086681.04078028},{"$f":"BD223-BD226","v":16077644.896887824},{"$f":"BE223-BE226","v":18412687.644478228},14826803.145415952,12669496.729344135,12657418.381698303,11029106.997057054,9396812.408457214,9372775.0894527286,9344994.151040636,9313576.5265516341,9278621.157855643,9240219.3999784365,9198455.4023599382,9153406.4680394605,9105143.3919811584,9053730.7796851415,8999227.3471653573,8941686.2033149842,8881155.1156226359,8817676.760148827,{"$f":"BC229*-0.3","v":41426004.312234081},null,null,{"$f":"IRR(CC229:CX229,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-288504440.87087369},{"$f":"CD223-CD226","v":34858053.485881142},{"$f":"CE223-CE226","v":40636750.687894762},32143654.223626185,27015218.362779092,26939174.944012634,23056796.924219929,19165060.312278256,19060921.155836467,18947882.097110383,18826144.984661311,18695894.539151154,18557299.1900809,18410511.86355396,18255670.723746337,18092899.870614957,17922309.996233657,17743999.002012119,17558052.578926463,17364544.752770454,17163538.396323405,{"$f":"CC229*-0.3","v":86551332.261262104}]
[{"$f":"IRR(C230:X230,0.1)","v":0.11182100935073835},"ROE",{"$f":"-C249","v":-17523390.87590405},{"$f":"D229-D233-D235-D244-D225","v":2666501.3041214813},1627631.4345240556,1626761.1939922702,1621418.8433507257,1611763.1544381431,1597942.2441628014,1580094.1320253611,1558347.2658534702,1532821.0175049379,1503626.150198048,1470865.2590348795,1434633.1861959714,1395017.4122019466,1352098.4245596882,1305950.0650368873,1256639.8567391653,1204229.3120981976,1148774.2228172086,1090324.9327615108,1028926.5947263939,{"$f":"X229","v":42461654.420039944},null,null,{"$f":"IRR(AC230:AX230,0.1)","v":0.11213182324413284},"ROE",{"$f":"-AC249","v":-17221979.874107517},{"$f":"AD229-AD233-AD235-AD244-AD225","v":2640089.463240562},1617633.9588423688,1615328.7996952888,1608631.4834149024,1597696.3268984612,1582667.2403399758,1563678.2709219363,1540854.1154894871,1514310.6039208733,1484155.1548122168,1450487.205004178,1413398.6143926829,1372974.0473852139,1329291.3322879821,1282421.7998373937,1232430.6020212434,1179377.0122709218,1123314.7080454007,1064292.0367704034,1002352.2660422921,{"$f":"AX229","v":41426004.312234081},null,null,{"$f":"IRR(BC230:BX230,0.1)","v":0.11221147141636689},"ROE",{"$f":"-BC249","v":-17221979.874107517},{"$f":"BD229-BD233-BD235-BD244-BD225","v":2649047.130032083},1625514.3711000141,1622110.4123283755,1614292.3204309428,1602213.9727851097,1586018.8312746491,1565840.4858055953,1541803.1668011104,1514022.2283890173,1482604.6039000154,1447649.2352040242,1409247.4773268178,1367483.4797083195,1322434.5453878418,1274171.4693295397,1222758.8570335228,1168255.4245137386,1110714.2806633655,1050183.1929710172,986704.83749720827,{"$f":"BX229","v":41426004.312234081},null,null,{"$f":"IRR(CC230:CX230,0.1)","v":0.11323998805350355},"ROE",{"$f":"-CC249","v":-35053911.353480838},{"$f":"CD229-CD233-CD235-CD244-CD225","v":5735713.8571633622},3604583.5116782486,3548636.4314083252,3482490.2009604201,3406446.7821939606,3320785.9852006491,3225766.5960583687,3121627.4396165796,3008588.3808904961,2886851.2684414238,2756600.8229312673,2618005.4738610126,2471218.1473340727,2316377.0075264499,2153606.1543950699,1983016.2800137699,1804705.2857922316,1618758.8627065755,1425251.0365505666,1224244.6801035181,{"$f":"CX229","v":86551332.261262104}]
[]
[]
[null,"Interest",null,{"$f":"C236*$B$8","v":4964960.748172815},4814807.4898478379,4657146.5686066132,4491602.6013033269,4317781.4356348757,4135269.2116830023,3943631.3765335353,3742411.649626595,3531130.9363743076,3309286.187459406,3076349.2010987592,2831765.3654200803,2574952.3379574674,2305298.6591217234,2022162.2963441927,1724869.1154277856,1412711.2754655576,1084945.5435052183,740791.52494686213,379429.80546058813,null,null,null,null,"Interest",null,{"$f":"AC236*$B$8","v":4879560.9643304637},4731990.4164144052,4577041.3411025451,4414344.8120250916,4243513.4564937642,4064140.5331858718,3875798.9637125842,3678040.3157656328,3470393.7354213335,3252364.8260598192,3023434.4712302294,2783057.5986591596,2530661.8824595367,2265646.3804499325,1987380.1033398481,1695200.5123742595,1388411.9418603918,1066283.9428208303,728049.54382929089,372903.42488817452,null,null,null,null,"Interest",null,{"$f":"BC236*$B$8","v":4879560.9643304637},4731990.4164144052,4577041.3411025451,4414344.8120250916,4243513.4564937642,4064140.5331858718,3875798.9637125842,3678040.3157656328,3470393.7354213335,3252364.8260598192,3023434.4712302294,2783057.5986591596,2530661.8824595367,2265646.3804499325,1987380.1033398481,1695200.5123742595,1388411.9418603918,1066283.9428208303,728049.54382929089,372903.42488817452,null,null,null,null,"Interest",null,{"$f":"CC236*$B$8","v":9931941.5501529053},9631573.9418495577,9316187.9531310406,8985032.6649765968,8637319.6124144327,8272220.9072241597,7888867.2667743731,7486345.944302097,7063698.5557062076,6619918.7976805232,6153950.0517535554,5664682.868530239,5150952.326145757,4611535.2566420501,4045147.3336631581,3450440.0145353214,2825997.3294510935,2170332.5101126535,1481884.4498072919,759013.98648666195]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C248)","v":7968025.9146723412},{"$f":"-PMT($B$8,20,$C248)","v":7968025.9146723412},7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,7968025.9146723412,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC248)","v":7830971.9226516187},{"$f":"-PMT($B$8,20,$AC248)","v":7830971.9226516187},7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC248)","v":7830971.9226516187},{"$f":"-PMT($B$8,20,$BC248)","v":7830971.9226516187},7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,7830971.9226516187,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC248)","v":15939293.716219887},{"$f":"-PMT($B$8,20,$CC248)","v":15939293.716219887},15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887,15939293.716219887]
[null,"Sinking Fund",null,{"$f":"D234-D233","v":3003065.1664995262},3153218.4248245033,3310879.346065728,3476423.3133690143,3650244.4790374655,3832756.7029893389,4024394.5381388059,4225614.2650457462,4436894.9782980336,4658739.7272129357,4891676.7135735825,5136260.5492522605,5393073.5767148733,5662727.2555506174,5945863.6183281485,6243156.7992445556,6555314.6392067838,6883080.3711671233,7227234.3897254793,7588596.1092117531,null,null,null,null,"Sinking Fund",null,{"$f":"AD234-AD233","v":2951410.958321155},3098981.5062372135,3253930.5815490736,3416627.1106265271,3587458.4661578545,3766831.3894657469,3955172.9589390345,4152931.6068859859,4360578.1872302853,4578607.0965917995,4807537.4514213894,5047914.3239924591,5300310.0401920825,5565325.5422016867,5843591.8193117706,6135771.4102773592,6442559.980791227,6764687.9798307884,7102922.3788223276,7458068.4977634437,null,null,null,null,"Sinking Fund",null,{"$f":"BD234-BD233","v":2951410.958321155},3098981.5062372135,3253930.5815490736,3416627.1106265271,3587458.4661578545,3766831.3894657469,3955172.9589390345,4152931.6068859859,4360578.1872302853,4578607.0965917995,4807537.4514213894,5047914.3239924591,5300310.0401920825,5565325.5422016867,5843591.8193117706,6135771.4102773592,6442559.980791227,6764687.9798307884,7102922.3788223276,7458068.4977634437,null,null,null,null,"Sinking Fund",null,{"$f":"CD234-CD233","v":6007352.1660669819},6307719.7743703295,6623105.7630888466,6954261.0512432903,7301974.1038054544,7667072.8089957274,8050426.449445514,8452947.7719177902,8875595.1605136804,9319374.9185393639,9785343.6644663326,10274610.847689647,10788341.39007413,11327758.459577836,11894146.382556729,12488853.701684566,13113296.386768794,13768961.206107233,14457409.266412595,15180279.729733225]
[null,"Mortgage Balance",{"$f":"C248","v":99299214.963456288},{"$f":"C236-D235","v":96296149.796956763},93142931.372132257,89832052.026066527,86355628.712697506,82705384.233660042,78872627.530670702,74848232.992531896,70622618.727486148,66185723.749188118,61526984.021975182,56635307.3084016,51499046.759149343,46105973.182434469,40443245.926883854,34497382.308555707,28254225.509311151,21698910.870104365,14815830.498937242,7588596.1092117624,9.3132257461547852E-9,null,null,null,null,"Mortgage Balance",{"$f":"AC248","v":97591219.286609262},{"$f":"AC236-AD235","v":94639808.328288108},91540826.822050899,88286896.240501821,84870269.129875287,81282810.663717434,77515979.274251685,73560806.315312654,69407874.708426669,65047296.52119638,60468689.42460458,55661151.973183192,50613237.649190731,45312927.608998649,39747602.066796958,33904010.247485191,27768238.837207831,21325678.856416605,14560990.876585817,7458068.4977634894,4.5634806156158447E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC248","v":97591219.286609262},{"$f":"BC236-BD235","v":94639808.328288108},91540826.822050899,88286896.240501821,84870269.129875287,81282810.663717434,77515979.274251685,73560806.315312654,69407874.708426669,65047296.52119638,60468689.42460458,55661151.973183192,50613237.649190731,45312927.608998649,39747602.066796958,33904010.247485191,27768238.837207831,21325678.856416605,14560990.876585817,7458068.4977634894,4.5634806156158447E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC248","v":198638831.00305811},{"$f":"CC236-CD235","v":192631478.83699113},186323759.06262079,179700653.29953194,172746392.24828863,165444418.14448318,157777345.33548746,149726918.88604194,141273971.11412415,132398375.95361046,123079001.0350711,113293657.37060477,103019046.52291512,92230705.132840991,80902946.673263162,69008800.290706426,56519946.589021862,43406650.202253066,29637688.996145833,15180279.729733238,0]
[]
[]
[null,"Book Depr",null,{"$f":"-$C229/20","v":7076942.4033399913},{"$f":"-$C229/20","v":7076942.4033399913},7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,7076942.4033399913,null,null,null,null,"Book Depr",null,{"$f":"-$AC229/20","v":6904334.0520390142},{"$f":"-$AC229/20","v":6904334.0520390142},6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,null,null,null,null,"Book Depr",null,{"$f":"-$BC229/20","v":6904334.0520390142},{"$f":"-$BC229/20","v":6904334.0520390142},6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,6904334.0520390142,null,null,null,null,"Book Depr",null,{"$f":"-$CC229/20","v":14425222.043543685},{"$f":"-$CC229/20","v":14425222.043543685},14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685,14425222.043543685]
[null,"Accum Depreciation",null,{"$f":"SUM($D239:D239)","v":7076942.4033399913},{"$f":"SUM($D239:E239)","v":14153884.806679983},{"$f":"SUM($D239:F239)","v":21230827.210019976},{"$f":"SUM($D239:G239)","v":28307769.613359965},{"$f":"SUM($D239:H239)","v":35384712.016699955},{"$f":"SUM($D239:I239)","v":42461654.420039944},{"$f":"SUM($D239:J239)","v":49538596.823379934},{"$f":"SUM($D239:K239)","v":56615539.226719923},{"$f":"SUM($D239:L239)","v":63692481.630059913},{"$f":"SUM($D239:M239)","v":70769424.03339991},{"$f":"SUM($D239:N239)","v":77846366.436739907},{"$f":"SUM($D239:O239)","v":84923308.840079904},{"$f":"SUM($D239:P239)","v":92000251.243419901},{"$f":"SUM($D239:Q239)","v":99077193.646759897},{"$f":"SUM($D239:R239)","v":106154136.05009989},{"$f":"SUM($D239:S239)","v":113231078.45343989},{"$f":"SUM($D239:T239)","v":120308020.85677989},{"$f":"SUM($D239:U239)","v":127384963.26011989},{"$f":"SUM($D239:V239)","v":134461905.66345987},{"$f":"SUM($D239:W239)","v":141538848.06679985},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD239:AD239)","v":6904334.0520390142},{"$f":"SUM($AD239:AE239)","v":13808668.104078028},{"$f":"SUM($AD239:AF239)","v":20713002.156117044},{"$f":"SUM($AD239:AG239)","v":27617336.208156057},{"$f":"SUM($AD239:AH239)","v":34521670.260195069},{"$f":"SUM($AD239:AI239)","v":41426004.312234081},{"$f":"SUM($AD239:AJ239)","v":48330338.364273094},{"$f":"SUM($AD239:AK239)","v":55234672.416312106},{"$f":"SUM($AD239:AL239)","v":62139006.468351118},{"$f":"SUM($AD239:AM239)","v":69043340.520390138},{"$f":"SUM($AD239:AN239)","v":75947674.57242915},{"$f":"SUM($AD239:AO239)","v":82852008.624468163},{"$f":"SUM($AD239:AP239)","v":89756342.676507175},{"$f":"SUM($AD239:AQ239)","v":96660676.728546187},{"$f":"SUM($AD239:AR239)","v":103565010.7805852},{"$f":"SUM($AD239:AS239)","v":110469344.83262421},{"$f":"SUM($AD239:AT239)","v":117373678.88466322},{"$f":"SUM($AD239:AU239)","v":124278012.93670224},{"$f":"SUM($AD239:AV239)","v":131182346.98874125},{"$f":"SUM($AD239:AW239)","v":138086681.04078028},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD239:BD239)","v":6904334.0520390142},{"$f":"SUM($BD239:BE239)","v":13808668.104078028},{"$f":"SUM($BD239:BF239)","v":20713002.156117044},{"$f":"SUM($BD239:BG239)","v":27617336.208156057},{"$f":"SUM($BD239:BH239)","v":34521670.260195069},{"$f":"SUM($BD239:BI239)","v":41426004.312234081},{"$f":"SUM($BD239:BJ239)","v":48330338.364273094},{"$f":"SUM($BD239:BK239)","v":55234672.416312106},{"$f":"SUM($BD239:BL239)","v":62139006.468351118},{"$f":"SUM($BD239:BM239)","v":69043340.520390138},{"$f":"SUM($BD239:BN239)","v":75947674.57242915},{"$f":"SUM($BD239:BO239)","v":82852008.624468163},{"$f":"SUM($BD239:BP239)","v":89756342.676507175},{"$f":"SUM($BD239:BQ239)","v":96660676.728546187},{"$f":"SUM($BD239:BR239)","v":103565010.7805852},{"$f":"SUM($BD239:BS239)","v":110469344.83262421},{"$f":"SUM($BD239:BT239)","v":117373678.88466322},{"$f":"SUM($BD239:BU239)","v":124278012.93670224},{"$f":"SUM($BD239:BV239)","v":131182346.98874125},{"$f":"SUM($BD239:BW239)","v":138086681.04078028},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD239:CD239)","v":14425222.043543685},{"$f":"SUM($CD239:CE239)","v":28850444.08708737},{"$f":"SUM($CD239:CF239)","v":43275666.130631059},{"$f":"SUM($CD239:CG239)","v":57700888.174174741},{"$f":"SUM($CD239:CH239)","v":72126110.217718422},{"$f":"SUM($CD239:CI239)","v":86551332.261262104},{"$f":"SUM($CD239:CJ239)","v":100976554.30480579},{"$f":"SUM($CD239:CK239)","v":115401776.34834947},{"$f":"SUM($CD239:CL239)","v":129826998.39189315},{"$f":"SUM($CD239:CM239)","v":144252220.43543684},{"$f":"SUM($CD239:CN239)","v":158677442.47898054},{"$f":"SUM($CD239:CO239)","v":173102664.52252424},{"$f":"SUM($CD239:CP239)","v":187527886.56606793},{"$f":"SUM($CD239:CQ239)","v":201953108.60961163},{"$f":"SUM($CD239:CR239)","v":216378330.65315533},{"$f":"SUM($CD239:CS239)","v":230803552.69669902},{"$f":"SUM($CD239:CT239)","v":245228774.74024272},{"$f":"SUM($CD239:CU239)","v":259653996.78378642},{"$f":"SUM($CD239:CV239)","v":274079218.82733011},{"$f":"SUM($CD239:CW239)","v":288504440.87087381}]
[null,"End Year Book Value",null,{"$f":"-$C229-D240","v":134461905.66345984},127384963.26011984,120308020.85677984,113231078.45343986,106154136.05009986,99077193.646759868,92000251.243419886,84923308.840079904,77846366.436739907,70769424.03339991,63692481.630059913,56615539.226719916,49538596.823379919,42461654.420039922,35384712.016699925,28307769.613359928,21230827.210019931,14153884.806679934,7076942.4033399522,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC229-AD240","v":131182346.98874126},124278012.93670225,117373678.88466322,110469344.83262423,103565010.7805852,96660676.728546202,89756342.676507175,82852008.624468178,75947674.57242915,69043340.520390138,62139006.468351126,55234672.416312113,48330338.364273101,41426004.312234089,34521670.260195076,27617336.208156064,20713002.156117052,13808668.10407804,6904334.0520390272,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC229-BD240","v":131182346.98874126},124278012.93670225,117373678.88466322,110469344.83262423,103565010.7805852,96660676.728546202,89756342.676507175,82852008.624468178,75947674.57242915,69043340.520390138,62139006.468351126,55234672.416312113,48330338.364273101,41426004.312234089,34521670.260195076,27617336.208156064,20713002.156117052,13808668.10407804,6904334.0520390272,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC229-CD240","v":274079218.82732999},259653996.78378633,245228774.74024263,230803552.69669896,216378330.65315527,201953108.60961157,187527886.5660679,173102664.52252424,158677442.47898054,144252220.43543684,129826998.39189315,115401776.34834945,100976554.30480576,86551332.261262059,72126110.217718363,57700888.174174666,43275666.13063097,28850444.087087274,14425222.043543577,0]
[null,"Prop. Tax Value",{"$f":"-C229","v":141538848.06679982},{"$f":"C242/(($C242/$X242)^(1/21))","v":133652371.39415014},{"$f":"D242/(($C242/$X242)^(1/21))","v":126205325.41602536},119173225.26506254,112532950.35895498,106262668.38314372,100341763.50915706,94750768.612589717,89471301.267863631,84486003.309330001,79778483.759997696,75333264.940245509,71135731.57933113,67172082.762382343,63429286.55487892,59895037.155436464,56557714.436016686,53406345.73653768,50430569.788270198,47620602.647404961,44967205.52678524,{"$f":"X229","v":42461654.420039944},null,null,null,"Prop. Tax Value",{"$f":"-AC229","v":138086681.04078028},{"$f":"AC242/(($AC242/$AX242)^(1/21))","v":130392557.45770742},{"$f":"AD242/(($AC242/$AX242)^(1/21))","v":123127146.74734178},116266561.23420733,109788244.25263898,103670895.98355483,97894403.423567846,92439774.25618507,87289074.407671824,82425369.08227317,77832667.08292459,73495868.234385878,69400713.735932827,65533739.280373044,61882230.785247751,58434182.590669744,55178257.986357763,52103751.938085563,49200555.890995339,46459124.534053646,43870444.416375868,{"$f":"AX229","v":41426004.312234081},null,null,null,"Prop. Tax Value",{"$f":"-BC229","v":138086681.04078028},{"$f":"BC242/(($BC242/$BX242)^(1/21))","v":130392557.45770742},{"$f":"BD242/(($BC242/$BX242)^(1/21))","v":123127146.74734178},116266561.23420733,109788244.25263898,103670895.98355483,97894403.423567846,92439774.25618507,87289074.407671824,82425369.08227317,77832667.08292459,73495868.234385878,69400713.735932827,65533739.280373044,61882230.785247751,58434182.590669744,55178257.986357763,52103751.938085563,49200555.890995339,46459124.534053646,43870444.416375868,{"$f":"BX229","v":41426004.312234081},null,null,null,"Prop. Tax Value",{"$f":"-CC229","v":288504440.87087369},{"$f":"CC242/(($CC242/$CX242)^(1/21))","v":272429111.91376537},{"$f":"CD242/(($CC242/$CX242)^(1/21))","v":257249492.56965014},242915674.32885158,229380529.55989522,216599556.56031013,204530733.24112532,193134378.96399572,182373024.07669738,172211286.71804196,162615756.48716256,153554884.59469086,144998880.13465807,136919612.13607571,129290517.0721553,122086511.52306999,115283909.70510511,108860345.59504488,102794699.39375095,97067028.087154999,91658499.876359537,{"$f":"CX229","v":86551332.261262104}]
[null,"Tax Dep",null,{"$f":"$C229*-D$5","v":28307769.613359965},45292431.381375946,27175458.828825567,16305275.297295339,16305275.297295339,8152637.6486476697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D243*$B$7","v":5944631.6188055929},9511410.5900889486,5706846.3540533688,3424107.8124320214,3424107.8124320214,1712053.9062160107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD243*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD243*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD243*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D244:I244)","v":24716242.227439482},{"$f":"C246/C250","v":0.17462514754800429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD244:AI244)","v":23273481.880063493},{"$f":"AC246/AC250","v":0.168542553884616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD244:BI244)","v":23273481.880063493},{"$f":"BC246/BC250","v":0.168542553884616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD244:CI244)","v":54811698.514334738},{"$f":"CC246/CC250","v":0.18998563193301721}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D225:W225)","v":0},{"$f":"C247/C250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD225:AW225)","v":0},{"$f":"AC247/AC250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD225:BW225)","v":0},{"$f":"BC247/BC250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD225:CW225)","v":0},{"$f":"CC247/CC250","v":0}]
[0.85,"Debt",{"$f":"(C250-C246-C247)*$A248","v":99299214.963456288},{"$f":"C248/C250","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC250-AC246-AC247)*$A248","v":97591219.286609262},{"$f":"AC248/AC250","v":0.7067388291980764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC250-BC246-BC247)*$A248","v":97591219.286609262},{"$f":"BC248/BC250","v":0.7067388291980764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC250-CC246-CC247)*$A248","v":198638831.00305811},{"$f":"CC248/CC250","v":0.68851221285693531}]
[0.15,"Equity",{"$f":"(C250-C246-C247)*$A249","v":17523390.87590405},{"$f":"C249/C250","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC250-AC246-AC247)*$A249","v":17221979.874107517},{"$f":"AC249/AC250","v":0.1247186169173076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC250-BC246-BC247)*$A249","v":17221979.874107517},{"$f":"BC249/BC250","v":0.1247186169173076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC250-CC246-CC247)*$A249","v":35053911.353480838},{"$f":"CC249/CC250","v":0.1215021552100474}]
[null,"Total",{"$f":"-C229","v":141538848.06679982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC229","v":138086681.04078028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC229","v":138086681.04078028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC229","v":288504440.87087369}]
[null,"Check",{"$f":"SUM(C246:C249)-C250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC246:AC249)-AC250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC246:BC249)-BC250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC246:CC249)-CC250","v":0}]
[null,"2028 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Off Shore Wind"]
[null,"Year",null,2028,{"$f":"D253+1","v":2029},{"$f":"E253+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,null,null,null,"Year",null,2028,{"$f":"AD253+1","v":2029},{"$f":"AE253+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,null,null,null,"Year",null,2028,{"$f":"BD253+1","v":2029},{"$f":"BE253+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,null,null,null,"Year",null,2028,{"$f":"CD253+1","v":2029},{"$f":"CE253+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D253-$D$13)","v":303241.48959590984},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD253-$AD$13)","v":312160.35693696601},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD253-$AD$13)","v":396889.59667699959},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD253-$AD$13)","v":490537.70375808945}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M10","v":57.474150645359508},{"$f":"D255","v":57.474150645359508},{"$f":"E255","v":57.474150645359508},57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,57.474150645359508,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P10","v":55.180513731625624},{"$f":"AD255","v":55.180513731625624},{"$f":"AE255","v":55.180513731625624},55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,55.180513731625624,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$10","v":43.605380972665003},{"$f":"BD255","v":43.605380972665003},{"$f":"BE255","v":43.605380972665003},43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,43.605380972665003,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$10","v":78.098935121667196},{"$f":"CD255","v":78.098935121667196},{"$f":"CE255","v":78.098935121667196},78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196,78.098935121667196]
[null,"Revenue",null,{"$f":"D255*D254","v":17428547.054958541},17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,17428547.054958541,null,null,null,null,"Revenue",null,{"$f":"AD255*AD254","v":17225168.86242941},17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,17225168.86242941,null,null,null,null,"Revenue",null,{"$f":"BD255*BD254","v":17306522.067187924},17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,17306522.067187924,null,null,null,null,"Revenue",null,{"$f":"CD255*CD254","v":38310472.300534628},38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628,38310472.300534628]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(E253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(F253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(G253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(H253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(I253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(J253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(K253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(L253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(M253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(N253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(O253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(P253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(Q253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(R253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(S253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(T253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(U253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(V253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(W253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(AE253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(AF253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(AG253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(AH253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(AI253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(AJ253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AK253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AL253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AM253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AN253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AO253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AP253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AQ253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AR253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AS253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AT253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AU253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AV253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AW253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3778601.5037323069},{"$f":"HLOOKUP(BE253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(BF253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(BG253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(BH253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(BI253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(BJ253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BK253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BL253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BM253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BN253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BO253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BP253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BQ253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BR253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BS253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BT253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BU253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BV253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BW253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11130764.119521523},{"$f":"HLOOKUP(CE253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11353379.401911953},{"$f":"HLOOKUP(CF253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11580446.989950195},{"$f":"HLOOKUP(CG253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11812055.929749198},{"$f":"HLOOKUP(CH253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12048297.048344182},{"$f":"HLOOKUP(CI253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12289262.989311066},{"$f":"HLOOKUP(CJ253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CK253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CL253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CM253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CN253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CO253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CP253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CQ253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CR253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CS253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CT253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CU253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CV253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CW253,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D254","v":0},{"$f":"HLOOKUP(E253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E254","v":0},{"$f":"HLOOKUP(F253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F254","v":0},{"$f":"HLOOKUP(G253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G254","v":0},{"$f":"HLOOKUP(H253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H254","v":0},{"$f":"HLOOKUP(I253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I254","v":0},{"$f":"HLOOKUP(J253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J254","v":0},{"$f":"HLOOKUP(K253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K254","v":0},{"$f":"HLOOKUP(L253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L254","v":0},{"$f":"HLOOKUP(M253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M254","v":0},{"$f":"HLOOKUP(N253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N254","v":0},{"$f":"HLOOKUP(O253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O254","v":0},{"$f":"HLOOKUP(P253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P254","v":0},{"$f":"HLOOKUP(Q253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q254","v":0},{"$f":"HLOOKUP(R253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R254","v":0},{"$f":"HLOOKUP(S253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S254","v":0},{"$f":"HLOOKUP(T253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T254","v":0},{"$f":"HLOOKUP(U253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U254","v":0},{"$f":"HLOOKUP(V253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V254","v":0},{"$f":"HLOOKUP(W253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W254","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD254","v":0},{"$f":"HLOOKUP(AE253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE254","v":0},{"$f":"HLOOKUP(AF253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF254","v":0},{"$f":"HLOOKUP(AG253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG254","v":0},{"$f":"HLOOKUP(AH253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH254","v":0},{"$f":"HLOOKUP(AI253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI254","v":0},{"$f":"HLOOKUP(AJ253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ254","v":0},{"$f":"HLOOKUP(AK253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK254","v":0},{"$f":"HLOOKUP(AL253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL254","v":0},{"$f":"HLOOKUP(AM253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM254","v":0},{"$f":"HLOOKUP(AN253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN254","v":0},{"$f":"HLOOKUP(AO253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO254","v":0},{"$f":"HLOOKUP(AP253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP254","v":0},{"$f":"HLOOKUP(AQ253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ254","v":0},{"$f":"HLOOKUP(AR253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR254","v":0},{"$f":"HLOOKUP(AS253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS254","v":0},{"$f":"HLOOKUP(AT253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT254","v":0},{"$f":"HLOOKUP(AU253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU254","v":0},{"$f":"HLOOKUP(AV253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV254","v":0},{"$f":"HLOOKUP(AW253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW254","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD254","v":69752.912875321825},{"$f":"HLOOKUP(BE253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE254","v":71147.971132828257},{"$f":"HLOOKUP(BF253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF254","v":72570.93055548484},{"$f":"HLOOKUP(BG253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG254","v":74022.349166594533},{"$f":"HLOOKUP(BH253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH254","v":75502.796149926435},{"$f":"HLOOKUP(BI253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI254","v":77012.852072924958},{"$f":"HLOOKUP(BJ253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ254","v":78553.109114383464},{"$f":"HLOOKUP(BK253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK254","v":80124.171296671135},{"$f":"HLOOKUP(BL253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL254","v":81726.654722604566},{"$f":"HLOOKUP(BM253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM254","v":83361.187817056663},{"$f":"HLOOKUP(BN253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN254","v":85028.411573397781},{"$f":"HLOOKUP(BO253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO254","v":86728.979804865754},{"$f":"HLOOKUP(BP253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP254","v":88463.559400963059},{"$f":"HLOOKUP(BQ253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ254","v":90232.830588982339},{"$f":"HLOOKUP(BR253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR254","v":92037.487200761971},{"$f":"HLOOKUP(BS253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS254","v":93878.236944777207},{"$f":"HLOOKUP(BT253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT254","v":95755.801683672762},{"$f":"HLOOKUP(BU253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU254","v":97670.917717346223},{"$f":"HLOOKUP(BV253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV254","v":99624.336071693149},{"$f":"HLOOKUP(BW253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW254","v":101616.82279312701},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD254","v":0},{"$f":"HLOOKUP(CE253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE254","v":0},{"$f":"HLOOKUP(CF253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF254","v":0},{"$f":"HLOOKUP(CG253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG254","v":0},{"$f":"HLOOKUP(CH253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH254","v":0},{"$f":"HLOOKUP(CI253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI254","v":0},{"$f":"HLOOKUP(CJ253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ254","v":0},{"$f":"HLOOKUP(CK253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK254","v":0},{"$f":"HLOOKUP(CL253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL254","v":0},{"$f":"HLOOKUP(CM253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM254","v":0},{"$f":"HLOOKUP(CN253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN254","v":0},{"$f":"HLOOKUP(CO253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO254","v":0},{"$f":"HLOOKUP(CP253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP254","v":0},{"$f":"HLOOKUP(CQ253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ254","v":0},{"$f":"HLOOKUP(CR253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR254","v":0},{"$f":"HLOOKUP(CS253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS254","v":0},{"$f":"HLOOKUP(CT253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT254","v":0},{"$f":"HLOOKUP(CU253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU254","v":0},{"$f":"HLOOKUP(CV253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV254","v":0},{"$f":"HLOOKUP(CW253,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW254","v":0}]
[null,"Property Tax",null,{"$f":"C282*$B$9","v":1424204.8489254396},{"$f":"D282*$B$9","v":1344848.838391681},1269914.5066723046,1199155.479946272,1132339.1122235886,1069245.7204371474,1009667.8621548878,953409.65353748715,900286.12529912125,850122.61455378321,802754.19054763217,758025.11238926125,715788.31699497392,675904.93556550355,638243.83700441895,602681.1967770363,569100.08979230595,537390.10596912529,507446.98722311109,479172.28468029626,null,null,null,null,"Property Tax",null,{"$f":"AC282*$B$9","v":1389468.1452931119},{"$f":"AD282*$B$9","v":1312047.6472113959},1238940.9821193214,1169907.7853134361,1104721.0850961839,1043166.5565240461,985041.8167364758,930155.75954876794,878327.92712109408,829387.9166378373,783174.8200464705,739536.69501391356,698330.06536095007,659419.44933219848,622676.91415065248,587981.65539223049,555219.59979737166,524283.03021378064,495070.23143718147,467485.15578565479,null,null,null,null,"Property Tax",null,{"$f":"BC282*$B$9","v":1389468.1452931119},{"$f":"BD282*$B$9","v":1312047.6472113959},1238940.9821193214,1169907.7853134361,1104721.0850961839,1043166.5565240461,985041.8167364758,930155.75954876794,878327.92712109408,829387.9166378373,783174.8200464705,739536.69501391356,698330.06536095007,659419.44933219848,622676.91415065248,587981.65539223049,555219.59979737166,524283.03021378064,495070.23143718147,467485.15578565479,null,null,null,null,"Property Tax",null,{"$f":"CC282*$B$9","v":2836806.4661951256},{"$f":"CD282*$B$9","v":2678740.9716256708},2529482.8105388544,2388541.2425407306,2255452.8710565367,2129780.1197462161,2011109.7938133359,1899051.7214771763,1793237.4711413491,1693319.140041162,1598968.2103869712,1509874.4692426757,1425744.9885880651,1346303.1622116044,1271287.796267088,1200452.250504042,1133563.6273483569,1070402.0061669566,1010759.7201988735,954440.67377537698]
[null,"Total Operating Costs",null,{"$f":"SUM(D258:D260)","v":5202806.3526577465},5199022.3721986338,5201171.5111553967,5209037.6245190259,5222418.8996877978,5241127.1036506416,5264986.8730326518,5293835.0446328074,5327520.0242163474,5365901.1914493544,5408848.3389811143,5456241.1437914129,5507968.6690251697,5563928.8946363032,5624028.2752566338,5688181.323794296,5756310.2193499096,5828344.4381178813,5904220.4060148429,5983881.1718478631,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD258:AD260)","v":5168069.6490254188},5166221.1810183488,5170197.9866024125,5179789.9298861893,5194800.8725603931,5215047.9397375397,5240360.8276142394,5270581.1506440882,5305561.8260383205,5345166.4935334083,5389268.9684799528,5437752.7264160654,5490510.4173911456,5547443.408402998,5608461.3524028677,5673481.7824094901,5742429.7293549757,5815237.3623625366,5891843.6502289129,5972194.0429532211,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD258:BD260)","v":5237822.5619007405},5237369.1521511776,5242768.9171578977,5253812.2790527837,5270303.6687103193,5292060.791810465,5318913.9367286228,5350705.3219407592,5387288.4807609254,5428527.6813504649,5474297.3800533507,5524481.7062209314,5578973.9767921083,5637676.2389919804,5700498.8396036299,5767360.019354267,5838185.5310386484,5912908.2800798826,5991467.9863006063,6073810.8657463482,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD258:CD260)","v":13967570.585716648},14032120.373537624,14109929.800489049,14200597.172289928,14303749.919400718,14419043.109057281,14546158.042910624,14684800.935556412,14834701.669502169,14995612.6223692,15167307.562361568,15349580.608256765,15542245.250382438,15745133.429241868,15958094.668637954,16180995.260322325,16413717.497363009,16656158.953581899,16908231.806562118,17169862.201865885]
[]
[null,"EBITDA",null,{"$f":"D256-D261","v":12225740.702300794},{"$f":"E256-E261","v":12229524.682759907},12227375.543803144,12219509.430439515,12206128.155270744,12187419.9513079,12163560.181925889,12134712.010325734,12101027.030742195,12062645.863509186,12019698.715977427,11972305.911167128,11920578.385933371,11864618.160322238,11804518.779701907,11740365.731164245,11672236.835608631,11600202.616840661,11524326.648943698,11444665.883110678,null,null,null,null,"EBITDA",null,{"$f":"AD256-AD261","v":12057099.213403992},{"$f":"AE256-AE261","v":12058947.681411061},12054970.875826998,12045378.932543222,12030367.989869017,12010120.92269187,11984808.03481517,11954587.711785322,11919607.036391091,11880002.368896002,11835899.893949457,11787416.136013344,11734658.445038265,11677725.454026412,11616707.510026542,11551687.080019921,11482739.133074434,11409931.500066873,11333325.212200496,11252974.819476189,null,null,null,null,"EBITDA",null,{"$f":"BD256-BD261","v":12068699.505287183},{"$f":"BE256-BE261","v":12069152.915036745},12063753.150030026,12052709.788135141,12036218.398477605,12014461.27537746,11987608.130459301,11955816.745247165,11919233.586426999,11877994.385837458,11832224.687134573,11782040.360966992,11727548.090395816,11668845.828195944,11606023.227584295,11539162.047833657,11468336.536149275,11393613.787108041,11315054.080887318,11232711.201441575,null,null,null,null,"EBITDA",null,{"$f":"CD256-CD261","v":24342901.714817978},{"$f":"CE256-CE261","v":24278351.926997006},24200542.500045579,24109875.128244698,24006722.38113391,23891429.191477347,23764314.257624004,23625671.364978217,23475770.631032459,23314859.678165428,23143164.73817306,22960891.692277864,22768227.05015219,22565338.871292762,22352377.631896675,22129477.040212303,21896754.80317162,21654313.346952729,21402240.49397251,21140610.098668743]
[null,"Before Tax Earnings",null,{"$f":"D263-D283-D273","v":-21254243.461141821},{"$f":"E263-E265-E283","v":-33345030.482854161},-15117357.555565298,-4187330.4291815497,-4200711.7043503206,3984000.0214973679,12163560.181925889,12134712.010325734,12101027.030742195,12062645.863509186,12019698.715977427,11972305.911167128,11920578.385933371,11864618.160322238,11804518.779701907,11740365.731164245,11672236.835608631,11600202.616840661,11524326.648943698,11444665.883110678,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD263-AD283-AD273","v":-19514378.587065805},{"$f":"AE263-AE265-AE283","v":-30589630.179191772},-13534175.840534704,-3308109.0972737968,-3323120.0399480015,4333376.9077833612,11984808.03481517,11954587.711785322,11919607.036391091,11880002.368896002,11835899.893949457,11787416.136013344,11734658.445038265,11677725.454026412,11616707.510026542,11551687.080019921,11482739.133074434,11409931.500066873,11333325.212200496,11252974.819476189,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD263-BD283-BD273","v":-19502778.295182612},{"$f":"BE263-BE265-BE283","v":-30579424.945566088},-13525393.566331675,-3300778.2416818775,-3317269.631339414,4337717.2604689505,11987608.130459301,11955816.745247165,11919233.586426999,11877994.385837458,11832224.687134573,11782040.360966992,11727548.090395816,11668845.828195944,11606023.227584295,11539162.047833657,11468336.536149275,11393613.787108041,11315054.080887318,11232711.201441575,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD263-CD283-CD273","v":-48160437.686784901},{"$f":"CE263-CE265-CE283","v":-76163902.644415498},-36064810.24280192,-12049336.517463803,-12152489.264574591,5811823.3686230965,23764314.257624004,23625671.364978217,23475770.631032459,23314859.678165428,23143164.73817306,22960891.692277864,22768227.05015219,22565338.871292762,22352377.631896675,22129477.040212303,21896754.80317162,21654313.346952729,21402240.49397251,21140610.098668743]
[null,"PTC",null,{"$f":"D254*HLOOKUP(D253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E254*HLOOKUP(E253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N254*N248","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD254*HLOOKUP(AD253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE254*HLOOKUP(AE253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN254*AN248","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD254*HLOOKUP(BD253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE254*HLOOKUP(BE253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN254*BN248","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD254*HLOOKUP(CD253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE254*HLOOKUP(CE253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN254*CN248","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D264*$B$7-D265","v":-4463391.1268397821},-7002456.401399374,-3174645.0866687126,-879339.39012812544,-882149.45791356731,836640.00451444718,2554347.6382044367,2548289.522168404,2541215.676455861,2533155.6313369288,2524136.7303552595,2514184.2413450968,2503321.4610460079,2491569.8136676699,2478948.9437374002,2465476.8035444915,2451169.7354778126,2436042.5495365388,2420108.5962781766,2403379.8354532421,null,null,null,null,"Federal Tax",null,{"$f":"AD264*$B$7-AD265","v":-4098019.5032838187},-6423822.3376302719,-2842176.9265122875,-694702.91042749735,-697855.20838908025,910009.15063450579,2516809.6873111855,2510463.4194749175,2503117.4776421287,2494800.4974681605,2485538.9777293857,2475357.3885628022,2464278.2734580357,2452322.3453455465,2439508.5771055738,2425854.2868041834,2411375.2179456311,2396085.6150140432,2379998.2945621042,2363124.7120899996,null,null,null,null,"Federal Tax",null,{"$f":"BD264*$B$7-BD265","v":-4095583.4419883485},-6421679.2385688778,-2840332.6489296518,-693163.43075319426,-696626.62258127693,910920.62469847954,2517397.7073964532,2510721.5165019045,2503039.0531496699,2494378.8210258661,2484767.1842982601,2474228.4758030684,2462785.0989831211,2450457.623921148,2437264.8777927021,2423224.0300450679,2408350.6725913477,2392658.8952926886,2376161.3569863364,2358869.3523027305,null,null,null,null,"Federal Tax",null,{"$f":"CD264*$B$7-CD265","v":-10113691.91422483},-15994419.555327253,-7573610.1509884028,-2530360.6686673984,-2552022.7455606642,1220482.9074108503,4990505.994101041,4961390.9866454257,4929911.8325168164,4896120.53241474,4860064.5950163426,4821787.2553783515,4781327.68053196,4738721.1629714798,4693999.3026983012,4647190.1784445839,4598318.5086660404,4547405.8028600728,4494470.5037342273,4439528.1207204359]
[]
[]
[{"$f":"IRR(C269:X269,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D253,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-142420484.89254397},{"$f":"D263-D266","v":16689131.829140577},{"$f":"E263-E266","v":19231981.084159281},15402020.630471857,13098848.820567641,13088277.61318431,11350779.946793454,9609212.5437214524,9586422.4881573301,9559811.3542863335,9529490.2321722563,9495561.9856221676,9458121.6698220316,9417256.9248873629,9373048.3466545679,9325569.8359645065,9274888.9276197534,9221067.1001308188,9164160.0673041213,9104218.0526655205,9041286.0476574358,{"$f":"C269*-0.3","v":42726145.467763193},null,null,{"$f":"IRR(AC269:AX269,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD253,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-138946814.52931118},{"$f":"AD263-AD266","v":16155118.716687812},{"$f":"AE263-AE266","v":18482770.019041333},14897147.802339286,12740081.84297072,12728223.198258098,11100111.772057366,9467998.3475039843,9444124.2923104055,9416489.5587489624,9385201.8714278415,9350360.9162200708,9312058.7474505417,9270380.171580229,9225403.1086808667,9177198.9329209682,9125832.7932157367,9071363.9151288029,9013845.88505283,8953326.9176383913,8889850.1073861904,{"$f":"AC269*-0.3","v":41684044.358793356},null,null,{"$f":"IRR(BC269:BX269,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD253,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-138946814.52931118},{"$f":"BD263-BD266","v":16164282.947275532},{"$f":"BE263-BE266","v":18490832.153605625},14904085.798959678,12745873.218888335,12732845.021058882,11103540.650678981,9470210.4230628479,9445095.2287452593,9416194.5332773291,9383615.5648115911,9347457.5028363131,9307811.8851639237,9264762.9914126955,9218388.2042747959,9168758.3497915938,9115938.017788589,9059985.8635579273,9000954.8918153532,8938892.7239009812,8873841.8491388448,{"$f":"BC269*-0.3","v":41684044.358793356},null,null,{"$f":"IRR(CC269:CX269,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD253,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-283680646.61951256},{"$f":"CD263-CD266","v":34456593.629042804},{"$f":"CE263-CE266","v":40272771.482324257},31774152.651033983,26640235.796912096,26558745.126694575,22670946.284066498,18773808.263522964,18664280.37833279,18545858.798515644,18418739.145750687,18283100.143156718,18139104.436899513,17986899.36962023,17826617.708321281,17658378.329198375,17482286.86176772,17298436.294505581,17106907.544092655,16907769.990238283,16701081.977948308,{"$f":"CC269*-0.3","v":85104193.985853761}]
[{"$f":"IRR(C270:X270,0.1)","v":0.11187854970309674},"ROE",{"$f":"-C289","v":-17632543.005648773},{"$f":"D269-D273-D275-D284-D265","v":2689813.2030155417},1643666.2387421392,1641968.4189662952,1635754.1894090283,1625182.9820256983,1610403.5008950534,1591554.2830832633,1568764.2275191415,1542153.093648145,1511831.9715340678,1477903.724983979,1440463.4091838431,1399598.6642491743,1355390.0860163793,1307911.5753263179,1257230.6669815648,1203408.8394926302,1146501.8066659328,1086559.7920273319,1023627.7870192472,{"$f":"X269","v":42726145.467763193},null,null,{"$f":"IRR(AC270:AX270,0.1)","v":0.11222609004586692},"ROE",{"$f":"-AC289","v":-17350999.897387154},{"$f":"AD269-AD273-AD275-AD284-AD265","v":2667854.5138503592},1636930.3096814062,1633788.6332699964,1626210.998075814,1614352.3533631936,1598357.1702932464,1578359.9888706529,1554485.9336770736,1526851.2001156304,1495563.5127945095,1460722.5575867388,1422420.3888172098,1380741.812946897,1335764.7500475347,1287560.5742876362,1236194.4345824048,1181725.5564954709,1124207.526419498,1063688.5590050593,1000211.7487528576,{"$f":"AX269","v":41684044.358793356},null,null,{"$f":"IRR(BC270:BX270,0.1)","v":0.11230725948582831},"ROE",{"$f":"-BC289","v":-17350999.897387154},{"$f":"BD269-BD273-BD275-BD284-BD265","v":2677018.7444380801},1644992.4442456979,1640726.6298903888,1632002.3739934294,1618974.1761639751,1601786.0489148619,1580572.0644295164,1555456.8701119274,1526556.1746439971,1493977.2061782591,1457819.1442029811,1418173.5265305918,1375124.6327793635,1328749.845641464,1279119.9911582619,1226299.659155257,1170347.5049245954,1111316.5331820212,1049254.3652676493,984203.49050551187,{"$f":"BX269","v":41684044.358793356},null,null,{"$f":"IRR(CC270:CX270,0.1)","v":0.11337479457776056},"ROE",{"$f":"-CC289","v":-34330342.215776674},{"$f":"CD269-CD273-CD275-CD284-CD265","v":5663266.671509102},3569616.9772918224,3508147.5300002005,3436520.3062775042,3355029.6360599827,3263948.0162312994,3163527.2184871575,3053999.3332969816,2935577.7534798365,2808458.1007148791,2672819.098120911,2528823.3918637056,2376618.3245844226,2216336.6632854734,2048097.2841625698,1872005.816731913,1688155.2494697738,1496626.4990568478,1297488.9452024754,1090800.9329125006,{"$f":"CX269","v":85104193.985853761}]
[]
[]
[null,"Interest",null,{"$f":"C276*$B$8","v":4995887.1849338198},4844798.6311486019,4686155.6496741222,4519580.5191259189,4344676.6320503056,4161027.5506209116,3968196.0151200476,3765722.9028441403,3553126.1349544376,3329899.52867025,3095511.5920718531,2849404.2586435364,2590991.5585438036,2319658.2234390844,2034758.2215791293,1735613.2196261764,1421510.9675755759,1091703.6029224452,745405.87003665802,381793.25050658151,null,null,null,null,"Interest",null,{"$f":"AC276*$B$8","v":4916116.6375930263},4767440.5515410108,4611330.6611863952,4447415.2763140481,4275304.1221980834,4094587.4103763211,3904834.8629634702,3705594.6881799772,3496392.5046573095,3276730.2119585085,3046084.804624767,2803907.1269243388,2549620.5653388891,2282619.6756741665,2002268.7415262081,1707900.2606708519,1398813.3557727281,1074272.1056296979,733503.79297951609,375697.06469682534,null,null,null,null,"Interest",null,{"$f":"BC276*$B$8","v":4916116.6375930263},4767440.5515410108,4611330.6611863952,4447415.2763140481,4275304.1221980834,4094587.4103763211,3904834.8629634702,3705594.6881799772,3496392.5046573095,3276730.2119585085,3046084.804624767,2803907.1269243388,2549620.5653388891,2282619.6756741665,2002268.7415262081,1707900.2606708519,1398813.3557727281,1074272.1056296979,733503.79297951609,375697.06469682534,null,null,null,null,"Interest",null,{"$f":"CC276*$B$8","v":9726930.2944700569},9432762.7569417711,9123886.8425370678,8799567.1324121319,8459031.4367809482,8101468.9563682051,7726028.3519348251,7331815.717279776,6917892.4508919753,6483273.0211847834,6026922.619992232,5547754.6987400539,5044628.3814252652,4516345.7482447382,3961648.9834051849,3379217.380323654,2767664.197088046,2125533.3546906579,1451295.9701734006,743346.71643028012]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C288)","v":8017658.2606381886},{"$f":"-PMT($B$8,20,$C288)","v":8017658.2606381886},8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,8017658.2606381886,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC288)","v":7889638.358633332},{"$f":"-PMT($B$8,20,$AC288)","v":7889638.358633332},7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC288)","v":7889638.358633332},{"$f":"-PMT($B$8,20,$BC288)","v":7889638.358633332},7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,7889638.358633332,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC288)","v":15610281.045035807},{"$f":"-PMT($B$8,20,$CC288)","v":15610281.045035807},15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807,15610281.045035807]
[null,"Sinking Fund",null,{"$f":"D274-D273","v":3021771.0757043688},3172859.6294895867,3331502.6109640663,3498077.7415122697,3672981.628587883,3856630.7100172769,4049462.245518141,4251935.3577940483,4464532.125683751,4687758.7319679391,4922146.668566335,5168254.0019946527,5426666.7020943854,5698000.0371991042,5982900.0390590597,6282045.0410120124,6596147.2930626124,6925954.6577157434,7272252.3906015307,7635865.0101316068,null,null,null,null,"Sinking Fund",null,{"$f":"AD274-AD273","v":2973521.7210403057},3122197.8070923211,3278307.6974469367,3442223.0823192839,3614334.2364352485,3795050.9482570109,3984803.4956698618,4184043.6704533547,4393245.8539760225,4612908.146674823,4843553.5540085649,5085731.2317089932,5340017.7932944428,5607018.6829591654,5887369.6171071241,6181738.09796248,6490825.0028606039,6815366.2530036345,7156134.5656538159,7513941.2939365068,null,null,null,null,"Sinking Fund",null,{"$f":"BD274-BD273","v":2973521.7210403057},3122197.8070923211,3278307.6974469367,3442223.0823192839,3614334.2364352485,3795050.9482570109,3984803.4956698618,4184043.6704533547,4393245.8539760225,4612908.146674823,4843553.5540085649,5085731.2317089932,5340017.7932944428,5607018.6829591654,5887369.6171071241,6181738.09796248,6490825.0028606039,6815366.2530036345,7156134.5656538159,7513941.2939365068,null,null,null,null,"Sinking Fund",null,{"$f":"CD274-CD273","v":5883350.7505657505},6177518.2880940363,6486394.2024987396,6810713.9126236755,7151249.6082548592,7508812.0886676023,7884252.6931009823,8278465.3277560314,8692388.5941438321,9127008.023851024,9583358.4250435755,10062526.346295753,10565652.663610542,11093935.296791069,11648632.061630622,12231063.664712153,12842616.847947761,13484747.690345149,14158985.074862408,14866934.328605527]
[null,"Mortgage Balance",{"$f":"C288","v":99917743.698676392},{"$f":"C276-D275","v":96895972.622972026},93723112.993482441,90391610.382518381,86893532.641006112,83220551.012418225,79363920.302400947,75314458.056882799,71062522.699088752,66597990.573404998,61910231.841437057,56988085.172870725,51819831.170876071,46393164.468781687,40695164.431582585,34712264.392523527,28430219.351511516,21834072.058448903,14908117.40073316,7635865.0101316292,2.2351741790771484E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC288","v":98322332.751860529},{"$f":"AC276-AD275","v":95348811.030820221},92226613.223727897,88948305.526280954,85506082.443961665,81891748.207526416,78096697.259269401,74111893.763599545,69927850.09314619,65534604.239170164,60921696.092495337,56078142.538486771,50992411.306777775,45652393.513483331,40045374.830524161,34158005.213417038,27976267.115454558,21485442.112593956,14670075.859590322,7513941.2939365059,0,null,null,null,null,"Mortgage Balance",{"$f":"BC288","v":98322332.751860529},{"$f":"BC276-BD275","v":95348811.030820221},92226613.223727897,88948305.526280954,85506082.443961665,81891748.207526416,78096697.259269401,74111893.763599545,69927850.09314619,65534604.239170164,60921696.092495337,56078142.538486771,50992411.306777775,45652393.513483331,40045374.830524161,34158005.213417038,27976267.115454558,21485442.112593956,14670075.859590322,7513941.2939365059,0,null,null,null,null,"Mortgage Balance",{"$f":"CC288","v":194538605.88940114},{"$f":"CC276-CD275","v":188655255.1388354},182477736.85074136,175991342.64824262,169180628.73561895,162029379.1273641,154520567.0386965,146636314.34559551,138357849.01783949,129665460.42369565,120538452.39984463,110955093.97480106,100892567.6285053,90326914.964894757,79232979.668103695,67584347.606473073,55353283.94176092,42510667.093813159,29025919.403468009,14866934.328605602,7.4505805969238281E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C269/20","v":7121024.2446271982},{"$f":"-$C269/20","v":7121024.2446271982},7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,7121024.2446271982,null,null,null,null,"Book Depr",null,{"$f":"-$AC269/20","v":6947340.7264655586},{"$f":"-$AC269/20","v":6947340.7264655586},6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,null,null,null,null,"Book Depr",null,{"$f":"-$BC269/20","v":6947340.7264655586},{"$f":"-$BC269/20","v":6947340.7264655586},6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,6947340.7264655586,null,null,null,null,"Book Depr",null,{"$f":"-$CC269/20","v":14184032.330975628},{"$f":"-$CC269/20","v":14184032.330975628},14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628,14184032.330975628]
[null,"Accum Depreciation",null,{"$f":"SUM($D279:D279)","v":7121024.2446271982},{"$f":"SUM($D279:E279)","v":14242048.489254396},{"$f":"SUM($D279:F279)","v":21363072.733881593},{"$f":"SUM($D279:G279)","v":28484096.978508793},{"$f":"SUM($D279:H279)","v":35605121.223135993},{"$f":"SUM($D279:I279)","v":42726145.467763193},{"$f":"SUM($D279:J279)","v":49847169.712390393},{"$f":"SUM($D279:K279)","v":56968193.957017593},{"$f":"SUM($D279:L279)","v":64089218.201644793},{"$f":"SUM($D279:M279)","v":71210242.446271986},{"$f":"SUM($D279:N279)","v":78331266.690899178},{"$f":"SUM($D279:O279)","v":85452290.935526371},{"$f":"SUM($D279:P279)","v":92573315.180153564},{"$f":"SUM($D279:Q279)","v":99694339.424780756},{"$f":"SUM($D279:R279)","v":106815363.66940795},{"$f":"SUM($D279:S279)","v":113936387.91403514},{"$f":"SUM($D279:T279)","v":121057412.15866233},{"$f":"SUM($D279:U279)","v":128178436.40328953},{"$f":"SUM($D279:V279)","v":135299460.64791673},{"$f":"SUM($D279:W279)","v":142420484.89254394},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD279:AD279)","v":6947340.7264655586},{"$f":"SUM($AD279:AE279)","v":13894681.452931117},{"$f":"SUM($AD279:AF279)","v":20842022.179396674},{"$f":"SUM($AD279:AG279)","v":27789362.905862235},{"$f":"SUM($AD279:AH279)","v":34736703.632327795},{"$f":"SUM($AD279:AI279)","v":41684044.358793356},{"$f":"SUM($AD279:AJ279)","v":48631385.085258916},{"$f":"SUM($AD279:AK279)","v":55578725.811724477},{"$f":"SUM($AD279:AL279)","v":62526066.538190037},{"$f":"SUM($AD279:AM279)","v":69473407.26465559},{"$f":"SUM($AD279:AN279)","v":76420747.991121143},{"$f":"SUM($AD279:AO279)","v":83368088.717586696},{"$f":"SUM($AD279:AP279)","v":90315429.444052249},{"$f":"SUM($AD279:AQ279)","v":97262770.170517802},{"$f":"SUM($AD279:AR279)","v":104210110.89698336},{"$f":"SUM($AD279:AS279)","v":111157451.62344891},{"$f":"SUM($AD279:AT279)","v":118104792.34991446},{"$f":"SUM($AD279:AU279)","v":125052133.07638001},{"$f":"SUM($AD279:AV279)","v":131999473.80284557},{"$f":"SUM($AD279:AW279)","v":138946814.52931112},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD279:BD279)","v":6947340.7264655586},{"$f":"SUM($BD279:BE279)","v":13894681.452931117},{"$f":"SUM($BD279:BF279)","v":20842022.179396674},{"$f":"SUM($BD279:BG279)","v":27789362.905862235},{"$f":"SUM($BD279:BH279)","v":34736703.632327795},{"$f":"SUM($BD279:BI279)","v":41684044.358793356},{"$f":"SUM($BD279:BJ279)","v":48631385.085258916},{"$f":"SUM($BD279:BK279)","v":55578725.811724477},{"$f":"SUM($BD279:BL279)","v":62526066.538190037},{"$f":"SUM($BD279:BM279)","v":69473407.26465559},{"$f":"SUM($BD279:BN279)","v":76420747.991121143},{"$f":"SUM($BD279:BO279)","v":83368088.717586696},{"$f":"SUM($BD279:BP279)","v":90315429.444052249},{"$f":"SUM($BD279:BQ279)","v":97262770.170517802},{"$f":"SUM($BD279:BR279)","v":104210110.89698336},{"$f":"SUM($BD279:BS279)","v":111157451.62344891},{"$f":"SUM($BD279:BT279)","v":118104792.34991446},{"$f":"SUM($BD279:BU279)","v":125052133.07638001},{"$f":"SUM($BD279:BV279)","v":131999473.80284557},{"$f":"SUM($BD279:BW279)","v":138946814.52931112},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD279:CD279)","v":14184032.330975628},{"$f":"SUM($CD279:CE279)","v":28368064.661951255},{"$f":"SUM($CD279:CF279)","v":42552096.992926881},{"$f":"SUM($CD279:CG279)","v":56736129.32390251},{"$f":"SUM($CD279:CH279)","v":70920161.654878139},{"$f":"SUM($CD279:CI279)","v":85104193.985853761},{"$f":"SUM($CD279:CJ279)","v":99288226.316829383},{"$f":"SUM($CD279:CK279)","v":113472258.64780501},{"$f":"SUM($CD279:CL279)","v":127656290.97878063},{"$f":"SUM($CD279:CM279)","v":141840323.30975625},{"$f":"SUM($CD279:CN279)","v":156024355.64073187},{"$f":"SUM($CD279:CO279)","v":170208387.97170749},{"$f":"SUM($CD279:CP279)","v":184392420.30268312},{"$f":"SUM($CD279:CQ279)","v":198576452.63365874},{"$f":"SUM($CD279:CR279)","v":212760484.96463436},{"$f":"SUM($CD279:CS279)","v":226944517.29560998},{"$f":"SUM($CD279:CT279)","v":241128549.6265856},{"$f":"SUM($CD279:CU279)","v":255312581.95756122},{"$f":"SUM($CD279:CV279)","v":269496614.28853685},{"$f":"SUM($CD279:CW279)","v":283680646.6195125}]
[null,"End Year Book Value",null,{"$f":"-$C269-D280","v":135299460.64791676},128178436.40328957,121057412.15866238,113936387.91403517,106815363.66940798,99694339.424780786,92573315.180153579,85452290.935526371,78331266.690899178,71210242.446271986,64089218.201644793,56968193.957017601,49847169.712390408,42726145.467763215,35605121.223136023,28484096.97850883,21363072.733881637,14242048.489254445,7121024.2446272373,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC269-AD280","v":131999473.80284563},125052133.07638006,118104792.34991451,111157451.62344894,104210110.89698339,97262770.170517832,90315429.444052264,83368088.717586696,76420747.991121143,69473407.26465559,62526066.538190037,55578725.811724484,48631385.085258931,41684044.358793378,34736703.632327825,27789362.905862272,20842022.179396719,13894681.452931166,6947340.7264656126,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC269-BD280","v":131999473.80284563},125052133.07638006,118104792.34991451,111157451.62344894,104210110.89698339,97262770.170517832,90315429.444052264,83368088.717586696,76420747.991121143,69473407.26465559,62526066.538190037,55578725.811724484,48631385.085258931,41684044.358793378,34736703.632327825,27789362.905862272,20842022.179396719,13894681.452931166,6947340.7264656126,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC269-CD280","v":269496614.28853691},255312581.95756131,241128549.62658566,226944517.29561004,212760484.96463442,198576452.6336588,184392420.30268317,170208387.97170755,156024355.64073193,141840323.30975631,127656290.97878069,113472258.64780506,99288226.316829443,85104193.985853821,70920161.654878199,56736129.323902577,42552096.992926955,28368064.661951333,14184032.330975711,0]
[null,"Prop. Tax Value",{"$f":"-C269","v":142420484.89254397},{"$f":"C282/(($C282/$X282)^(1/21))","v":134484883.8391681},{"$f":"D282/(($C282/$X282)^(1/21))","v":126991450.66723046},119915547.99462719,113233911.22235885,106924572.04371473,100966786.21548878,95340965.353748709,90028612.529912129,85012261.455378324,80275419.054763213,75802511.238926128,71578831.699497387,67590493.556550354,63824383.700441889,60268119.677703626,56910008.979230598,53739010.596912526,50744698.722311109,47917228.468029626,45247303.499071352,{"$f":"X269","v":42726145.467763193},null,null,null,"Prop. Tax Value",{"$f":"-AC269","v":138946814.52931118},{"$f":"AC282/(($AC282/$AX282)^(1/21))","v":131204764.72113959},{"$f":"AD282/(($AC282/$AX282)^(1/21))","v":123894098.21193214},116990778.53134359,110472108.50961839,104316655.65240461,98504181.673647583,93015575.954876795,87832792.712109402,82938791.663783729,78317482.004647046,73953669.501391351,69833006.536095008,65941944.93321985,62267691.415065251,58798165.539223045,55521959.979737163,52428303.021378063,49507023.143718146,46748515.578565478,44143710.730801307,{"$f":"AX269","v":41684044.358793356},null,null,null,"Prop. Tax Value",{"$f":"-BC269","v":138946814.52931118},{"$f":"BC282/(($BC282/$BX282)^(1/21))","v":131204764.72113959},{"$f":"BD282/(($BC282/$BX282)^(1/21))","v":123894098.21193214},116990778.53134359,110472108.50961839,104316655.65240461,98504181.673647583,93015575.954876795,87832792.712109402,82938791.663783729,78317482.004647046,73953669.501391351,69833006.536095008,65941944.93321985,62267691.415065251,58798165.539223045,55521959.979737163,52428303.021378063,49507023.143718146,46748515.578565478,44143710.730801307,{"$f":"BX269","v":41684044.358793356},null,null,null,"Prop. Tax Value",{"$f":"-CC269","v":283680646.61951256},{"$f":"CC282/(($CC282/$CX282)^(1/21))","v":267874097.16256708},{"$f":"CD282/(($CC282/$CX282)^(1/21))","v":252948281.05388546},238854124.25407305,225545287.10565364,212978011.97462162,201110979.38133359,189905172.14771762,179323747.11413491,169331914.00411621,159896821.03869712,150987446.92426756,142574498.85880652,134630316.22116044,127128779.62670879,120045225.05040419,113356362.73483568,107040200.61669566,101075972.01988736,95444067.377537698,90125969.758426741,{"$f":"CX269","v":85104193.985853761}]
[null,"Tax Dep",null,{"$f":"$C269*-D$5","v":28484096.978508797},45574555.165614069,27344733.099368442,16406839.859621065,16406839.859621065,8203419.9298105324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D283*$B$7","v":5981660.3654868472},9570656.5847789533,5742393.9508673726,3445436.3705204236,3445436.3705204236,1722718.1852602118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD283*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD283*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD283*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D284:I284)","v":24870198.188218798},{"$f":"C286/C290","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD284:AI284)","v":23273481.880063493},{"$f":"AC286/AC290","v":0.16749921154294539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD284:BI284)","v":23273481.880063493},{"$f":"BC286/BC290","v":0.16749921154294539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD284:CI284)","v":54811698.514334738},{"$f":"CC286/CC290","v":0.19321620691259592}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D265:W265)","v":0},{"$f":"C287/C290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD265:AW265)","v":0},{"$f":"AC287/AC290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD265:BW265)","v":0},{"$f":"BC287/BC290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD265:CW265)","v":0},{"$f":"CC287/CC290","v":0}]
[0.85,"Debt",{"$f":"(C290-C286-C287)*$A288","v":99917743.698676392},{"$f":"C288/C290","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC290-AC286-AC287)*$A288","v":98322332.751860529},{"$f":"AC288/AC290","v":0.70762567018849643},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC290-BC286-BC287)*$A288","v":98322332.751860529},{"$f":"BC288/BC290","v":0.70762567018849643},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC290-CC286-CC287)*$A288","v":194538605.88940114},{"$f":"CC288/CC290","v":0.68576622412429344}]
[0.15,"Equity",{"$f":"(C290-C286-C287)*$A289","v":17632543.005648773},{"$f":"C289/C290","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC290-AC286-AC287)*$A289","v":17350999.897387154},{"$f":"AC289/AC290","v":0.1248751182685582},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC290-BC286-BC287)*$A289","v":17350999.897387154},{"$f":"BC289/BC290","v":0.1248751182685582},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC290-CC286-CC287)*$A289","v":34330342.215776674},{"$f":"CC289/CC290","v":0.12101756896311062}]
[null,"Total",{"$f":"-C269","v":142420484.89254397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC269","v":138946814.52931118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC269","v":138946814.52931118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC269","v":283680646.61951256}]
[null,"Check",{"$f":"SUM(C286:C289)-C290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC286:AC289)-AC290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC286:BC289)-BC290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC286:CC289)-CC290","v":0}]
[null,"2029 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Off Shore Wind"]
[null,"Year",null,2029,{"$f":"D293+1","v":2030},{"$f":"E293+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,null,null,null,"Year",null,2029,{"$f":"AD293+1","v":2030},{"$f":"AE293+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,null,null,null,"Year",null,2029,{"$f":"BD293+1","v":2030},{"$f":"BE293+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,null,null,null,"Year",null,2029,{"$f":"CD293+1","v":2030},{"$f":"CE293+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D293-$D$13)","v":304151.2140646975},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD293-$AD$13)","v":313096.83800777688},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD293-$AD$13)","v":398080.26546703058},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD293-$AD$13)","v":492009.31686936371}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M11","v":57.887381707300641},{"$f":"D295","v":57.887381707300641},{"$f":"E295","v":57.887381707300641},57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,57.887381707300641,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P11","v":55.638561448109158},{"$f":"AD295","v":55.638561448109158},{"$f":"AE295","v":55.638561448109158},55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,55.638561448109158,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$11","v":43.969742759866271},{"$f":"BD295","v":43.969742759866271},{"$f":"BE295","v":43.969742759866271},43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,43.969742759866271,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$11","v":77.31742639085364},{"$f":"CD295","v":77.31742639085364},{"$f":"CE295","v":77.31742639085364},77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364,77.31742639085364]
[null,"Revenue",null,{"$f":"D295*D294","v":17606517.425302051},17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,17606517.425302051,null,null,null,null,"Revenue",null,{"$f":"AD295*AD294","v":17420257.660704374},17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,17420257.660704374,null,null,null,null,"Revenue",null,{"$f":"BD295*BD294","v":17503486.87036461},17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,17503486.87036461,null,null,null,null,"Revenue",null,{"$f":"CD295*CD294","v":38040894.14066121},38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121,38040894.14066121]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(E293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(F293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(G293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(H293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(I293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(J293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(K293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(L293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(M293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(N293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(O293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(P293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(Q293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(R293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(S293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(T293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(U293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(V293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(W293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(AE293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(AF293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(AG293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(AH293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(AI293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AJ293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AK293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AL293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AM293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AN293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AO293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AP293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AQ293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AR293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AS293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AT293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AU293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AV293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AW293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3854173.5338069531},{"$f":"HLOOKUP(BE293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(BF293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(BG293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(BH293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(BI293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BJ293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BK293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BL293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BM293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BN293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BO293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BP293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BQ293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BR293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BS293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BT293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BU293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BV293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BW293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11353379.401911953},{"$f":"HLOOKUP(CE293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11580446.989950195},{"$f":"HLOOKUP(CF293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11812055.929749198},{"$f":"HLOOKUP(CG293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12048297.048344182},{"$f":"HLOOKUP(CH293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12289262.989311066},{"$f":"HLOOKUP(CI293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CJ293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CK293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CL293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CM293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CN293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CO293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CP293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CQ293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CR293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CS293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CT293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CU293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CV293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CW293,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D294","v":0},{"$f":"HLOOKUP(E293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E294","v":0},{"$f":"HLOOKUP(F293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F294","v":0},{"$f":"HLOOKUP(G293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G294","v":0},{"$f":"HLOOKUP(H293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H294","v":0},{"$f":"HLOOKUP(I293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I294","v":0},{"$f":"HLOOKUP(J293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J294","v":0},{"$f":"HLOOKUP(K293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K294","v":0},{"$f":"HLOOKUP(L293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L294","v":0},{"$f":"HLOOKUP(M293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M294","v":0},{"$f":"HLOOKUP(N293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N294","v":0},{"$f":"HLOOKUP(O293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O294","v":0},{"$f":"HLOOKUP(P293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P294","v":0},{"$f":"HLOOKUP(Q293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q294","v":0},{"$f":"HLOOKUP(R293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R294","v":0},{"$f":"HLOOKUP(S293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S294","v":0},{"$f":"HLOOKUP(T293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T294","v":0},{"$f":"HLOOKUP(U293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U294","v":0},{"$f":"HLOOKUP(V293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V294","v":0},{"$f":"HLOOKUP(W293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W294","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD294","v":0},{"$f":"HLOOKUP(AE293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE294","v":0},{"$f":"HLOOKUP(AF293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF294","v":0},{"$f":"HLOOKUP(AG293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG294","v":0},{"$f":"HLOOKUP(AH293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH294","v":0},{"$f":"HLOOKUP(AI293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI294","v":0},{"$f":"HLOOKUP(AJ293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ294","v":0},{"$f":"HLOOKUP(AK293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK294","v":0},{"$f":"HLOOKUP(AL293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL294","v":0},{"$f":"HLOOKUP(AM293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM294","v":0},{"$f":"HLOOKUP(AN293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN294","v":0},{"$f":"HLOOKUP(AO293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO294","v":0},{"$f":"HLOOKUP(AP293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP294","v":0},{"$f":"HLOOKUP(AQ293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ294","v":0},{"$f":"HLOOKUP(AR293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR294","v":0},{"$f":"HLOOKUP(AS293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS294","v":0},{"$f":"HLOOKUP(AT293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT294","v":0},{"$f":"HLOOKUP(AU293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU294","v":0},{"$f":"HLOOKUP(AV293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV294","v":0},{"$f":"HLOOKUP(AW293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW294","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD294","v":71361.415046226743},{"$f":"HLOOKUP(BE293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE294","v":72788.643347151301},{"$f":"HLOOKUP(BF293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF294","v":74244.416214094323},{"$f":"HLOOKUP(BG293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG294","v":75729.304538376207},{"$f":"HLOOKUP(BH293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH294","v":77243.890629143731},{"$f":"HLOOKUP(BI293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI294","v":78788.768441726599},{"$f":"HLOOKUP(BJ293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ294","v":80364.543810561139},{"$f":"HLOOKUP(BK293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK294","v":81971.834686772374},{"$f":"HLOOKUP(BL293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL294","v":83611.271380507838},{"$f":"HLOOKUP(BM293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM294","v":85283.496808117983},{"$f":"HLOOKUP(BN293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN294","v":86989.166744280345},{"$f":"HLOOKUP(BO293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO294","v":88728.950079165952},{"$f":"HLOOKUP(BP293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP294","v":90503.529080749286},{"$f":"HLOOKUP(BQ293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ294","v":92313.599662364257},{"$f":"HLOOKUP(BR293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR294","v":94159.87165561154},{"$f":"HLOOKUP(BS293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS294","v":96043.069088723772},{"$f":"HLOOKUP(BT293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT294","v":97963.93047049825},{"$f":"HLOOKUP(BU293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU294","v":99923.209079908222},{"$f":"HLOOKUP(BV293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV294","v":101921.6732615064},{"$f":"HLOOKUP(BW293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW294","v":103960.1067267365},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD294","v":0},{"$f":"HLOOKUP(CE293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE294","v":0},{"$f":"HLOOKUP(CF293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF294","v":0},{"$f":"HLOOKUP(CG293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG294","v":0},{"$f":"HLOOKUP(CH293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH294","v":0},{"$f":"HLOOKUP(CI293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI294","v":0},{"$f":"HLOOKUP(CJ293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ294","v":0},{"$f":"HLOOKUP(CK293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK294","v":0},{"$f":"HLOOKUP(CL293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL294","v":0},{"$f":"HLOOKUP(CM293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM294","v":0},{"$f":"HLOOKUP(CN293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN294","v":0},{"$f":"HLOOKUP(CO293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO294","v":0},{"$f":"HLOOKUP(CP293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP294","v":0},{"$f":"HLOOKUP(CQ293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ294","v":0},{"$f":"HLOOKUP(CR293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR294","v":0},{"$f":"HLOOKUP(CS293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS294","v":0},{"$f":"HLOOKUP(CT293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT294","v":0},{"$f":"HLOOKUP(CU293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU294","v":0},{"$f":"HLOOKUP(CV293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV294","v":0},{"$f":"HLOOKUP(CW293,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW294","v":0}]
[null,"Property Tax",null,{"$f":"C322*$B$9","v":1434029.8551498426},{"$f":"D322*$B$9","v":1354126.3999854701},1278675.1269875129,1207427.9627027996,1140150.6562118889,1076622.0089441254,1016633.147407031,959986.83643886494,906496.83072642086,855987.26245594327,808292.06308383856,763254.4173260458,720726.24757085741,680567.72702000965,642646.81995731813,606838.84763332468,573026.07833864214,541097.34031821683,510947.65625382192,482477.89811301092,null,null,null,null,"Property Tax",null,{"$f":"AC322*$B$9","v":1399053.5172193581},{"$f":"AD322*$B$9","v":1321098.9268150926},1247487.9287683051,1177978.500197853,1112342.1036213546,1050362.9355552439,991837.21698246908,936572.52335498994,884387.15192821517,835109.52434726153,788577.62252081779,744638.45592784928,703147.55860571435,663968.51416586281,626972.50727543212,592037.90013007261,559049.83252550429,527899.84421289433,498485.51829641149,470710.14450049825,null,null,null,null,"Property Tax",null,{"$f":"BC322*$B$9","v":1399053.5172193581},{"$f":"BD322*$B$9","v":1321098.9268150926},1247487.9287683051,1177978.500197853,1112342.1036213546,1050362.9355552439,991837.21698246908,936572.52335498994,884387.15192821517,835109.52434726153,788577.62252081779,744638.45592784928,703147.55860571435,663968.51416586281,626972.50727543212,592037.90013007261,559049.83252550429,527899.84421289433,498485.51829641149,470710.14450049825,null,null,null,null,"Property Tax",null,{"$f":"CC322*$B$9","v":2789375.0620803433},{"$f":"CD322*$B$9","v":2633952.4225800899},2487189.8579466455,2348604.8329654499,2217741.6990524717,2094170.19614406,1977484.0380607771,1867299.5766940783,1763254.540623866,1665006.8440196745,1572233.4619093016,1484629.3681169385,1401906.5323788733,1323792.973339427,1250031.8643135028,1180380.6888756149,1114610.4434990927,1052504.8846238456,993859.81767714885,938482.42570985307]
[null,"Total Operating Costs",null,{"$f":"SUM(D298:D300)","v":5288203.3889567954},5285383.4044685615,5288557.2715602666,5297507.7501670085,5312032.0394253824,5331941.0198218897,5357058.5385023504,5387220.7353560906,5422275.4076219918,5462081.4108894253,5506508.0944859907,5555434.7693562414,5608750.2066416573,5666352.1652722247,5728146.9469745774,5794048.9771909285,5863980.4104873985,5937870.7591099488,6015656.5434213886,6097280.9630239289,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD298:AD300)","v":5253227.0510263108},5252355.9312981842,5257370.0733410586,5268058.2876620628,5284223.4868348483,5305681.9464330077,5332262.6080777887,5363806.4222722165,5400165.7288237866,5441203.6727807438,5486793.6539229695,5536818.8079580441,5591171.5176765146,5649752.9524180777,5712472.6342926919,5779248.0296876766,5850004.1646742597,5924673.2630046261,6003194.4054639777,6085513.2094114162,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD298:BD300)","v":5324588.4660725379},5325144.5746453349,5331614.4895551531,5343787.5922004385,5361467.3774639918,5384470.7148747342,5412627.15188835,5445778.2569589876,5483777.000204294,5526487.169588862,5573782.8206672501,5625547.7580372114,5681675.0467572641,5742066.5520804422,5806632.5059483033,5875291.0987764001,5947968.095144758,6024596.4720845344,6105116.0787254842,6189473.316138153,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD298:CD300)","v":14142754.463992298},14214399.412530284,14299245.787695844,14396901.881309632,14507004.688363537,14629218.445241347,14763233.252140012,14908763.775054898,15065548.022951905,15233346.195994271,15411939.600923391,15601129.629911311,15800736.799409136,16010599.845710292,16230574.874131784,16460534.558890266,16700367.390914034,16949976.970987089,17209281.345767658,17478212.384362169]
[]
[null,"EBITDA",null,{"$f":"D296-D301","v":12318314.036345255},{"$f":"E296-E301","v":12321134.020833489},12317960.153741784,12309009.675135043,12294485.385876669,12274576.405480161,12249458.886799701,12219296.68994596,12184242.01768006,12144436.014412627,12100009.33081606,12051082.65594581,11997767.218660394,11940165.260029826,11878370.478327474,11812468.448111122,11742537.014814653,11668646.666192103,11590860.881880663,11509236.462278122,null,null,null,null,"EBITDA",null,{"$f":"AD296-AD301","v":12167030.609678064},{"$f":"AE296-AE301","v":12167901.729406189},12162887.587363316,12152199.373042312,12136034.173869526,12114575.714271367,12087995.052626586,12056451.238432158,12020091.931880588,11979053.98792363,11933464.006781405,11883438.85274633,11829086.143027861,11770504.708286297,11707785.026411682,11641009.631016698,11570253.496030115,11495584.397699747,11417063.255240396,11334744.451292958,null,null,null,null,"EBITDA",null,{"$f":"BD296-BD301","v":12178898.404292073},{"$f":"BE296-BE301","v":12178342.295719275},12171872.380809456,12159699.278164171,12142019.492900617,12119016.155489877,12090859.71847626,12057708.613405623,12019709.870160315,11976999.700775748,11929704.04969736,11877939.112327399,11821811.823607346,11761420.318284169,11696854.364416307,11628195.77158821,11555518.775219852,11478890.398280077,11398370.791639127,11314013.554226458,null,null,null,null,"EBITDA",null,{"$f":"CD296-CD301","v":23898139.676668912},{"$f":"CE296-CE301","v":23826494.728130925},23741648.352965366,23643992.259351578,23533889.452297673,23411675.695419863,23277660.888521198,23132130.365606312,22975346.117709305,22807547.944666937,22628954.539737821,22439764.510749899,22240157.341252074,22030294.294950917,21810319.266529426,21580359.581770942,21340526.749747176,21090917.169674121,20831612.794893552,20562681.756299041]
[null,"Before Tax Earnings",null,{"$f":"D303-D323-D313","v":-21392634.832102343},{"$f":"E303-E305-E323","v":-33567821.343961477},-15215413.065135192,-4211014.2561911419,-4225538.5454495158,4014564.4398170691,12249458.886799701,12219296.68994596,12184242.01768006,12144436.014412627,12100009.33081606,12051082.65594581,11997767.218660394,11940165.260029826,11878370.478327474,11812468.448111122,11742537.014814653,11668646.666192103,11590860.881880663,11509236.462278122,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD303-AD323-AD313","v":-19445185.02147828},{"$f":"AE303-AE305-AE323","v":-30480676.131196644},-13426259.128998386,-3201288.6567747071,-3217453.8559474926,4437831.6993628573,12087995.052626586,12056451.238432158,12020091.931880588,11979053.98792363,11933464.006781405,11883438.85274633,11829086.143027861,11770504.708286297,11707785.026411682,11641009.631016698,11570253.496030115,11495584.397699747,11417063.255240396,11334744.451292958,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD303-BD323-BD313","v":-19433317.226864271},{"$f":"BE303-BE305-BE323","v":-30470235.56488356},-13417274.335552245,-3193788.751652848,-3211468.5369164012,4442272.1405813675,12090859.71847626,12057708.613405623,12019709.870160315,11976999.700775748,11929704.04969736,11877939.112327399,11821811.823607346,11761420.318284169,11696854.364416307,11628195.77158821,11555518.775219852,11478890.398280077,11398370.791639127,11314013.554226458,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD303-CD323-CD313","v":-48403616.25744614},{"$f":"CE303-CE305-CE323","v":-76615759.843281582},-36523704.389882132,-12515219.386356924,-12625322.193410829,5332069.8725656122,23277660.888521198,23132130.365606312,22975346.117709305,22807547.944666937,22628954.539737821,22439764.510749899,22240157.341252074,22030294.294950917,21810319.266529426,21580359.581770942,21340526.749747176,21090917.169674121,20831612.794893552,20562681.756299041]
[null,"PTC",null,{"$f":"D294*HLOOKUP(D293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E294*HLOOKUP(E293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N294*N288","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD294*HLOOKUP(AD293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE294*HLOOKUP(AE293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN294*AN288","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD294*HLOOKUP(BD293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE294*HLOOKUP(BE293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN294*BN288","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD294*HLOOKUP(CD293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE294*HLOOKUP(CE293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN294*CN288","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D304*$B$7-D305","v":-4492453.3147414923},-7049242.4822319103,-3195236.74367839,-884312.99380013975,-887363.09454439825,843058.53236158448,2572386.3662279369,2566052.3048886517,2558690.8237128127,2550331.5630266513,2541001.9594713724,2530727.3577486197,2519531.1159186824,2507434.7046062634,2494457.8004487692,2480618.3741033357,2465932.773111077,2450415.7999003418,2434080.785194939,2416939.6570784054,null,null,null,null,"Federal Tax",null,{"$f":"AD304*$B$7-AD305","v":-4083488.8545104386},-6400941.9875512952,-2819514.4170896611,-672270.61792268849,-675665.30974897346,931944.65686620004,2538478.9610515828,2531854.7600707528,2524219.3056949233,2515601.3374639619,2506027.4414240951,2495522.1590767293,2484108.0900358506,2471805.9887401224,2458634.855546453,2444612.0225135065,2429753.2341663241,2414072.7235169467,2397583.2836004831,2380296.3347715209,null,null,null,null,"Federal Tax",null,{"$f":"BD304*$B$7-BD305","v":-4080996.6176414969},-6398749.4686255474,-2817627.6104659713,-670695.63784709806,-674408.39275244426,932877.14952208719,2539080.5408800147,2532118.8088151808,2524139.0727336663,2515169.9371629069,2505237.8504364453,2494367.2135887537,2482580.4829575424,2469898.2668396751,2456339.4165274245,2441921.1120335241,2426658.9427961688,2410566.983638816,2393657.8662442164,2375942.8463875563,null,null,null,null,"Federal Tax",null,{"$f":"CD304*$B$7-CD305","v":-10164759.414063688},-16089309.567089131,-7669977.9218752477,-2628196.0711349538,-2651317.660616274,1119734.6732387785,4888308.7865894511,4857747.3767773248,4824822.6847189534,4789585.0683800569,4752080.4533449421,4712350.5472574783,4670433.0416629352,4626361.8019396923,4580167.0459711794,4531875.512171898,4481510.6174469069,4429092.6056315657,4374638.6869276455,4318163.1688227989]
[]
[]
[{"$f":"IRR(C309:X309,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D293,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-143402985.51498425},{"$f":"D303-D306","v":16810767.351086747},{"$f":"E303-E306","v":19370376.5030654},15513196.897420175,13193322.668935182,13181848.480421066,11431517.873118578,9677072.5205717646,9653244.3850573078,9625551.1939672474,9594104.4513859749,9559007.3713446874,9520355.2981971893,9478236.1027417108,9432730.5554235633,9383912.6778787039,9331850.0740077868,9276604.2417035755,9218230.8662917614,9156780.0966857243,9092296.8051997162,{"$f":"C309*-0.3","v":43020895.654495277},null,null,{"$f":"IRR(AC309:AX309,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD293,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-139905351.72193581},{"$f":"AD303-AD306","v":16250519.464188501},{"$f":"AE303-AE306","v":18568843.716957483},14982402.004452977,12824469.990964999,12811699.4836185,11182631.057405166,9549516.0915750023,9524596.4783614054,9495872.6261856649,9463452.6504596677,9427436.5653573088,9387916.6936696004,9344978.0529920105,9298698.7195461746,9249150.1708652303,9196397.6085031908,9140500.2618637905,9081511.6741828006,9019479.9716399126,8954448.1165214367,{"$f":"AC309*-0.3","v":41971605.516580738},null,null,{"$f":"IRR(BC309:BX309,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD293,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-139905351.72193581},{"$f":"BD303-BD306","v":16259895.021933571},{"$f":"BE303-BE306","v":18577091.764344823},14989499.991275428,12830394.916011268,12816427.885653062,11186139.00596779,9551779.177596245,9525589.8045904413,9495570.7974266484,9461829.7636128403,9424466.1992609147,9383571.898738645,9339231.3406498041,9291522.0514444932,9240514.9478888828,9186274.6595546864,9128859.8324236833,9068323.4146412611,9004712.9253949113,8938070.7078389022,{"$f":"BC309*-0.3","v":41971605.516580738},null,null,{"$f":"IRR(CC309:CX309,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD293,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-278937506.20803434},{"$f":"CD303-CD306","v":34062899.090732604},{"$f":"CE303-CE306","v":39915804.295220055},31411626.274840616,26272188.330486532,26185207.112913948,22291941.022181086,18389352.101931747,18274382.988828987,18150523.43299035,18017962.876286879,17876874.086392879,17727413.96349242,17569724.299589138,17403932.493011225,17230152.220558248,17048484.069599044,16859016.132300269,16661824.564042555,16456974.107965905,16244518.587476242,{"$f":"CC309*-0.3","v":83681251.862410292}]
[{"$f":"IRR(C310:X310,0.1)","v":0.11193413289650977},"ROE",{"$f":"-C329","v":-17754182.70159087},{"$f":"D309-D313-D315-D324-D305","v":2714873.1566768186},1660727.0736778677,1658219.7186754216,1651148.8405760941,1639674.652061977,1623946.5575487383,1604103.717791175,1580275.5822767178,1552582.3911866574,1521135.6486053849,1486038.5685640974,1447386.4954165993,1405267.2999611208,1359761.7526429724,1310943.8750981139,1258881.2712271968,1203635.4389229864,1145262.0635111723,1083811.2939051352,1019328.0024191253,{"$f":"X309","v":43020895.654495277},null,null,{"$f":"IRR(AC310:AX310,0.1)","v":0.11232177105711338},"ROE",{"$f":"-AC329","v":-17494780.476280846},{"$f":"AD309-AD313-AD315-AD324-AD305","v":2697877.0827345485},1657625.8289810587,1653664.6567671895,1645220.9674535953,1632450.4601070955,1615498.277024549,1594499.5543251722,1569579.9411115749,1540856.0889358344,1508436.1132098371,1472420.0281074783,1432900.1564197699,1389961.5157421799,1343682.182296345,1294133.6336154006,1241381.0712533602,1185483.7246139599,1126495.13693297,1064463.4343900811,999431.57927160524,{"$f":"AX309","v":41971605.516580738},null,null,{"$f":"IRR(BC310:BX310,0.1)","v":0.11240442732489453},"ROE",{"$f":"-BC329","v":-17494780.476280846},{"$f":"BD309-BD313-BD315-BD324-BD305","v":2707252.6404796178},1665873.8763683978,1660762.64358964,1651145.8924998641,1637178.8621416576,1619006.2255871729,1596762.6403464149,1570573.2673406107,1540554.2601768179,1506813.2263630098,1469449.6620110841,1428555.3614888145,1384214.8033999735,1336505.5141946636,1285498.4106390532,1231258.1223048558,1173843.2951738527,1113306.8773914305,1049696.3881450798,983054.17058907077,{"$f":"BX309","v":41971605.516580738},null,null,{"$f":"IRR(CC310:CX310,0.1)","v":0.11351911315564456},"ROE",{"$f":"-CC329","v":-33618871.15405494},{"$f":"CD309-CD313-CD315-CD324-CD305","v":5593083.7125207782},3536161.3695094958,3469132.7331287097,3391984.4191738162,3305003.2016012296,3208454.3336677607,3102582.636217813,2987613.5231150547,2863753.9672764167,2731193.4105729461,2590104.6206789464,2440644.4977784865,2282954.8338752054,2117163.0272972919,1943382.7548443154,1761714.6038851105,1572246.6665863357,1375055.0983286221,1170204.6422519721,957749.12176230922,{"$f":"CX309","v":83681251.862410292}]
[]
[]
[null,"Interest",null,{"$f":"C316*$B$8","v":5030351.7654507468},4878220.9135842547,4718483.5191244381,4550759.2549416302,4374648.7775496831,4189732.7762881368,3995570.9749635146,3791701.0835726606,3577637.6976122642,3352871.1423538476,3116866.2593325106,2869061.1321601067,2608865.748629082,2335660.5959215066,2048795.1855785528,1747586.5047184508,1431317.389815344,1099234.8191670817,750548.11998640629,384427.0858466971,null,null,null,null,"Interest",null,{"$f":"AC316*$B$8","v":4956854.4682795731},4806946.3648310602,4649542.8562101219,4484269.172158136,4310731.8039035518,4128517.5672362372,3937192.6187355579,3736301.4228098448,3525365.6670878455,3303883.1235797461,3071326.452896242,2827141.9486785624,2570748.2192499992,2301534.8033500076,2018860.7166550164,1722052.9256252758,1410404.7450440482,1083174.1554337591,739582.03634295566,378810.3112976118,null,null,null,null,"Interest",null,{"$f":"BC316*$B$8","v":4956854.4682795731},4806946.3648310602,4649542.8562101219,4484269.172158136,4310731.8039035518,4128517.5672362372,3937192.6187355579,3736301.4228098448,3525365.6670878455,3303883.1235797461,3071326.452896242,2827141.9486785624,2570748.2192499992,2301534.8033500076,2018860.7166550164,1722052.9256252758,1410404.7450440482,1083174.1554337591,739582.03634295566,378810.3112976118,null,null,null,null,"Interest",null,{"$f":"CC316*$B$8","v":9525346.8269822337},9237275.6950456481,8934801.006512234,8617202.5835521501,8283724.2394440593,7933571.978130566,7565912.1037513977,7179869.235653271,6774524.2241502376,6348911.962072053,5902019.0868899589,5432781.5679487605,4940082.1730605019,4422747.8084278302,3879546.7255635248,3309185.5885560047,2710306.3946981081,2081483.2411473168,1421218.9299189858,727941.40312923852]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C328)","v":8072968.80278059},{"$f":"-PMT($B$8,20,$C328)","v":8072968.80278059},8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,8072968.80278059,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC328)","v":7955016.5372498306},{"$f":"-PMT($B$8,20,$AC328)","v":7955016.5372498306},7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC328)","v":7955016.5372498306},{"$f":"-PMT($B$8,20,$BC328)","v":7955016.5372498306},7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,7955016.5372498306,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC328)","v":15286769.465713933},{"$f":"-PMT($B$8,20,$CC328)","v":15286769.465713933},15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933,15286769.465713933]
[null,"Sinking Fund",null,{"$f":"D314-D313","v":3042617.0373298433},3194747.8891963353,3354485.283656152,3522209.5478389598,3698320.0252309069,3883236.0264924532,4077397.8278170754,4281267.7192079294,4495331.1051683258,4720097.6604267424,4956102.5434480794,5203907.6706204833,5464103.054151508,5737308.2068590838,6024173.617202037,6325382.2980621392,6641651.4129652455,6973733.9836135078,7322420.6827941835,7688541.716933893,null,null,null,null,"Sinking Fund",null,{"$f":"AD314-AD313","v":2998162.0689702574},3148070.1724187704,3305473.6810397087,3470747.3650916945,3644284.7333462788,3826498.9700135933,4017823.9185142727,4218715.1144399857,4429650.870161985,4651133.4136700844,4883690.0843535885,5127874.5885712681,5384268.3179998314,5653481.7338998225,5936155.8205948137,6232963.6116245547,6544611.7922057826,6871842.3818160715,7215434.5009068754,7576206.2259522192,null,null,null,null,"Sinking Fund",null,{"$f":"BD314-BD313","v":2998162.0689702574},3148070.1724187704,3305473.6810397087,3470747.3650916945,3644284.7333462788,3826498.9700135933,4017823.9185142727,4218715.1144399857,4429650.870161985,4651133.4136700844,4883690.0843535885,5127874.5885712681,5384268.3179998314,5653481.7338998225,5936155.8205948137,6232963.6116245547,6544611.7922057826,6871842.3818160715,7215434.5009068754,7576206.2259522192,null,null,null,null,"Sinking Fund",null,{"$f":"CD314-CD313","v":5761422.6387316994},6049493.770668285,6351968.4592016991,6669566.8821617831,7003045.2262698738,7353197.4875833672,7720857.3619625354,8106900.2300606621,8512245.2415636964,8937857.503641881,9384750.3788239732,9853987.8977651726,10346687.29265343,10864021.657286104,11407222.740150409,11977583.877157928,12576463.071015825,13205286.224566616,13865550.535794947,14558828.062584694]
[null,"Mortgage Balance",{"$f":"C328","v":100607035.30901493},{"$f":"C316-D315","v":97564418.271685094},94369670.382488757,91015185.098832607,87492975.550993651,83794655.525762737,79911419.49927029,75834021.671453208,71552753.95224528,67057422.847076952,62337325.186650209,57381222.643202126,52177314.97258164,46713211.918430135,40975903.711571053,34951730.094369017,28626347.796306878,21984696.383341633,15010962.399728125,7688541.7169339415,4.8428773880004883E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC328","v":99137089.365591466},{"$f":"AC316-AD315","v":96138927.296621203},92990857.12420243,89685383.443162724,86214636.078071028,82570351.344724745,78743852.374711156,74726028.456196889,70507313.34175691,66077662.471594922,61426529.057924837,56542838.973571248,51414964.384999983,46030696.067000151,40377214.333100326,34441058.512505516,28208094.900880963,21663483.108675182,14791640.726859111,7576206.225952236,1.6763806343078613E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC328","v":99137089.365591466},{"$f":"BC316-BD315","v":96138927.296621203},92990857.12420243,89685383.443162724,86214636.078071028,82570351.344724745,78743852.374711156,74726028.456196889,70507313.34175691,66077662.471594922,61426529.057924837,56542838.973571248,51414964.384999983,46030696.067000151,40377214.333100326,34441058.512505516,28208094.900880963,21663483.108675182,14791640.726859111,7576206.225952236,1.6763806343078613E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC328","v":190506936.53964466},{"$f":"CC316-CD315","v":184745513.90091297},178696020.13024467,172344051.67104298,165674484.78888118,158671439.56261131,151318242.07502794,143597384.71306542,135490484.48300475,126978239.24144106,118040381.73779917,108655631.3589752,98801643.461210027,88454956.168556601,77590934.511270493,66183711.771120086,54206127.89396216,41629664.822946332,28424378.598379716,14558828.062584769,7.4505805969238281E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C309/20","v":7170149.2757492121},{"$f":"-$C309/20","v":7170149.2757492121},7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,7170149.2757492121,null,null,null,null,"Book Depr",null,{"$f":"-$AC309/20","v":6995267.5860967906},{"$f":"-$AC309/20","v":6995267.5860967906},6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,null,null,null,null,"Book Depr",null,{"$f":"-$BC309/20","v":6995267.5860967906},{"$f":"-$BC309/20","v":6995267.5860967906},6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,6995267.5860967906,null,null,null,null,"Book Depr",null,{"$f":"-$CC309/20","v":13946875.310401717},{"$f":"-$CC309/20","v":13946875.310401717},13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717,13946875.310401717]
[null,"Accum Depreciation",null,{"$f":"SUM($D319:D319)","v":7170149.2757492121},{"$f":"SUM($D319:E319)","v":14340298.551498424},{"$f":"SUM($D319:F319)","v":21510447.827247635},{"$f":"SUM($D319:G319)","v":28680597.102996849},{"$f":"SUM($D319:H319)","v":35850746.378746063},{"$f":"SUM($D319:I319)","v":43020895.654495277},{"$f":"SUM($D319:J319)","v":50191044.930244491},{"$f":"SUM($D319:K319)","v":57361194.205993704},{"$f":"SUM($D319:L319)","v":64531343.481742918},{"$f":"SUM($D319:M319)","v":71701492.757492125},{"$f":"SUM($D319:N319)","v":78871642.033241332},{"$f":"SUM($D319:O319)","v":86041791.308990538},{"$f":"SUM($D319:P319)","v":93211940.584739745},{"$f":"SUM($D319:Q319)","v":100382089.86048895},{"$f":"SUM($D319:R319)","v":107552239.13623816},{"$f":"SUM($D319:S319)","v":114722388.41198736},{"$f":"SUM($D319:T319)","v":121892537.68773657},{"$f":"SUM($D319:U319)","v":129062686.96348578},{"$f":"SUM($D319:V319)","v":136232836.23923498},{"$f":"SUM($D319:W319)","v":143402985.51498419},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD319:AD319)","v":6995267.5860967906},{"$f":"SUM($AD319:AE319)","v":13990535.172193581},{"$f":"SUM($AD319:AF319)","v":20985802.758290373},{"$f":"SUM($AD319:AG319)","v":27981070.344387162},{"$f":"SUM($AD319:AH319)","v":34976337.930483952},{"$f":"SUM($AD319:AI319)","v":41971605.516580746},{"$f":"SUM($AD319:AJ319)","v":48966873.102677539},{"$f":"SUM($AD319:AK319)","v":55962140.688774332},{"$f":"SUM($AD319:AL319)","v":62957408.274871126},{"$f":"SUM($AD319:AM319)","v":69952675.860967919},{"$f":"SUM($AD319:AN319)","v":76947943.447064713},{"$f":"SUM($AD319:AO319)","v":83943211.033161506},{"$f":"SUM($AD319:AP319)","v":90938478.619258299},{"$f":"SUM($AD319:AQ319)","v":97933746.205355093},{"$f":"SUM($AD319:AR319)","v":104929013.79145189},{"$f":"SUM($AD319:AS319)","v":111924281.37754868},{"$f":"SUM($AD319:AT319)","v":118919548.96364547},{"$f":"SUM($AD319:AU319)","v":125914816.54974227},{"$f":"SUM($AD319:AV319)","v":132910084.13583906},{"$f":"SUM($AD319:AW319)","v":139905351.72193584},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD319:BD319)","v":6995267.5860967906},{"$f":"SUM($BD319:BE319)","v":13990535.172193581},{"$f":"SUM($BD319:BF319)","v":20985802.758290373},{"$f":"SUM($BD319:BG319)","v":27981070.344387162},{"$f":"SUM($BD319:BH319)","v":34976337.930483952},{"$f":"SUM($BD319:BI319)","v":41971605.516580746},{"$f":"SUM($BD319:BJ319)","v":48966873.102677539},{"$f":"SUM($BD319:BK319)","v":55962140.688774332},{"$f":"SUM($BD319:BL319)","v":62957408.274871126},{"$f":"SUM($BD319:BM319)","v":69952675.860967919},{"$f":"SUM($BD319:BN319)","v":76947943.447064713},{"$f":"SUM($BD319:BO319)","v":83943211.033161506},{"$f":"SUM($BD319:BP319)","v":90938478.619258299},{"$f":"SUM($BD319:BQ319)","v":97933746.205355093},{"$f":"SUM($BD319:BR319)","v":104929013.79145189},{"$f":"SUM($BD319:BS319)","v":111924281.37754868},{"$f":"SUM($BD319:BT319)","v":118919548.96364547},{"$f":"SUM($BD319:BU319)","v":125914816.54974227},{"$f":"SUM($BD319:BV319)","v":132910084.13583906},{"$f":"SUM($BD319:BW319)","v":139905351.72193584},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD319:CD319)","v":13946875.310401717},{"$f":"SUM($CD319:CE319)","v":27893750.620803434},{"$f":"SUM($CD319:CF319)","v":41840625.931205153},{"$f":"SUM($CD319:CG319)","v":55787501.241606869},{"$f":"SUM($CD319:CH319)","v":69734376.552008584},{"$f":"SUM($CD319:CI319)","v":83681251.862410307},{"$f":"SUM($CD319:CJ319)","v":97628127.17281203},{"$f":"SUM($CD319:CK319)","v":111575002.48321375},{"$f":"SUM($CD319:CL319)","v":125521877.79361548},{"$f":"SUM($CD319:CM319)","v":139468753.1040172},{"$f":"SUM($CD319:CN319)","v":153415628.41441891},{"$f":"SUM($CD319:CO319)","v":167362503.72482061},{"$f":"SUM($CD319:CP319)","v":181309379.03522232},{"$f":"SUM($CD319:CQ319)","v":195256254.34562403},{"$f":"SUM($CD319:CR319)","v":209203129.65602574},{"$f":"SUM($CD319:CS319)","v":223150004.96642745},{"$f":"SUM($CD319:CT319)","v":237096880.27682915},{"$f":"SUM($CD319:CU319)","v":251043755.58723086},{"$f":"SUM($CD319:CV319)","v":264990630.89763257},{"$f":"SUM($CD319:CW319)","v":278937506.20803428}]
[null,"End Year Book Value",null,{"$f":"-$C309-D320","v":136232836.23923504},129062686.96348582,121892537.68773662,114722388.41198739,107552239.13623819,100382089.86048898,93211940.58473976,86041791.308990538,78871642.033241332,71701492.757492125,64531343.481742918,57361194.205993712,50191044.930244505,43020895.654495299,35850746.378746092,28680597.102996886,21510447.827247679,14340298.551498473,7170149.2757492661,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC309-AD320","v":132910084.13583902},125914816.54974222,118919548.96364543,111924281.37754865,104929013.79145186,97933746.205355063,90938478.61925827,83943211.033161476,76947943.447064683,69952675.860967889,62957408.274871096,55962140.688774303,48966873.102677509,41971605.516580716,34976337.930483922,27981070.344387129,20985802.758290336,13990535.172193542,6995267.5860967487,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC309-BD320","v":132910084.13583902},125914816.54974222,118919548.96364543,111924281.37754865,104929013.79145186,97933746.205355063,90938478.61925827,83943211.033161476,76947943.447064683,69952675.860967889,62957408.274871096,55962140.688774303,48966873.102677509,41971605.516580716,34976337.930483922,27981070.344387129,20985802.758290336,13990535.172193542,6995267.5860967487,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC309-CD320","v":264990630.89763263},251043755.58723089,237096880.27682918,223150004.96642748,209203129.65602577,195256254.34562403,181309379.03522229,167362503.72482058,153415628.41441888,139468753.10401714,125521877.79361543,111575002.48321372,97628127.172812015,83681251.862410307,69734376.552008599,55787501.241606891,41840625.931205183,27893750.620803475,13946875.310401767,0]
[null,"Prop. Tax Value",{"$f":"-C309","v":143402985.51498425},{"$f":"C322/(($C322/$X322)^(1/21))","v":135412639.99854702},{"$f":"D322/(($C322/$X322)^(1/21))","v":127867512.6987513},120742796.27027996,114015065.62118888,107662200.89441253,101663314.74070311,95998683.643886492,90649683.072642088,85598726.245594323,80829206.308383852,76325441.732604578,72072624.757085741,68056772.702000961,64264681.995731816,60683884.763332464,57302607.833864212,54109734.031821683,51094765.625382192,48247789.81130109,45559446.122972146,{"$f":"X309","v":43020895.654495277},null,null,null,"Prop. Tax Value",{"$f":"-AC309","v":139905351.72193581},{"$f":"AC322/(($AC322/$AX322)^(1/21))","v":132109892.68150926},{"$f":"AD322/(($AC322/$AX322)^(1/21))","v":124748792.8768305},117797850.01978528,111234210.36213546,105036293.55552439,99183721.698246911,93657252.335498989,88438715.192821518,83510952.434726149,78857762.252081782,74463845.592784926,70314755.860571429,66396851.41658628,62697250.727543212,59203790.013007261,55904983.252550431,52789984.421289429,49848551.829641148,47071014.450049825,44448240.119972803,{"$f":"AX309","v":41971605.516580738},null,null,null,"Prop. Tax Value",{"$f":"-BC309","v":139905351.72193581},{"$f":"BC322/(($BC322/$BX322)^(1/21))","v":132109892.68150926},{"$f":"BD322/(($BC322/$BX322)^(1/21))","v":124748792.8768305},117797850.01978528,111234210.36213546,105036293.55552439,99183721.698246911,93657252.335498989,88438715.192821518,83510952.434726149,78857762.252081782,74463845.592784926,70314755.860571429,66396851.41658628,62697250.727543212,59203790.013007261,55904983.252550431,52789984.421289429,49848551.829641148,47071014.450049825,44448240.119972803,{"$f":"BX309","v":41971605.516580738},null,null,null,"Prop. Tax Value",{"$f":"-CC309","v":278937506.20803434},{"$f":"CC322/(($CC322/$CX322)^(1/21))","v":263395242.25800899},{"$f":"CD322/(($CC322/$CX322)^(1/21))","v":248718985.79466453},234860483.29654497,221774169.90524715,209417019.61440599,197748403.80607772,186729957.66940781,176325454.0623866,166500684.40196744,157223346.19093016,148462936.81169385,140190653.23788732,132379297.3339427,125003186.43135028,118038068.88756149,111461044.34990928,105250488.46238455,99385981.767714888,93848242.570985302,88619063.544065878,{"$f":"CX309","v":83681251.862410292}]
[null,"Tax Dep",null,{"$f":"$C309*-D$5","v":28680597.102996852},45888955.364794962,27533373.218876977,16520023.931326184,16520023.931326184,8260011.9656630922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D323*$B$7","v":6022925.3916293392},9636680.6266069412,5782008.3759641647,3469205.0255784984,3469205.0255784984,1734602.5127892492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD323*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD323*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD323*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D324:I324)","v":25041767.504378442},{"$f":"C326/C330","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD324:AI324)","v":23273481.880063493},{"$f":"AC326/AC330","v":0.16635161981737426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD324:BI324)","v":23273481.880063493},{"$f":"BC326/BC330","v":0.16635161981737426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD324:CI324)","v":54811698.514334738},{"$f":"CC326/CC330","v":0.19650171559738414}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D305:W305)","v":0},{"$f":"C327/C330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD305:AW305)","v":0},{"$f":"AC327/AC330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD305:BW305)","v":0},{"$f":"BC327/BC330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD305:CW305)","v":0},{"$f":"CC327/CC330","v":0}]
[0.85,"Debt",{"$f":"(C330-C326-C327)*$A328","v":100607035.30901493},{"$f":"C328/C330","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC330-AC326-AC327)*$A328","v":99137089.365591466},{"$f":"AC328/AC330","v":0.70860112315523183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC330-BC326-BC327)*$A328","v":99137089.365591466},{"$f":"BC328/BC330","v":0.70860112315523183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC330-CC326-CC327)*$A328","v":190506936.53964466},{"$f":"CC328/CC330","v":0.68297354174222347}]
[0.15,"Equity",{"$f":"(C330-C326-C327)*$A329","v":17754182.70159087},{"$f":"C329/C330","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC330-AC326-AC327)*$A329","v":17494780.476280846},{"$f":"AC329/AC330","v":0.12504725702739386},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC330-BC326-BC327)*$A329","v":17494780.476280846},{"$f":"BC329/BC330","v":0.12504725702739386},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC330-CC326-CC327)*$A329","v":33618871.15405494},{"$f":"CC329/CC330","v":0.12052474266039238}]
[null,"Total",{"$f":"-C309","v":143402985.51498425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC309","v":139905351.72193581},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC309","v":139905351.72193581},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC309","v":278937506.20803434}]
[null,"Check",{"$f":"SUM(C326:C329)-C330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC326:AC329)-AC330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC326:BC329)-BC330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC326:CC329)-CC330","v":0}]
[null,"2030 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Off Shore Wind"]
[null,"Year",null,2030,{"$f":"D333+1","v":2031},{"$f":"E333+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,"Year",null,2030,{"$f":"AD333+1","v":2031},{"$f":"AE333+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,"Year",null,2030,{"$f":"BD333+1","v":2031},{"$f":"BE333+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,"Year",null,2030,{"$f":"CD333+1","v":2031},{"$f":"CE333+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D333-$D$13)","v":305063.6677068916},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD333-$AD$13)","v":314036.12852180016},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD333-$AD$13)","v":399274.50626343163},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD333-$AD$13)","v":493485.34481997171}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M12","v":58.333738821069076},{"$f":"D335","v":58.333738821069076},{"$f":"E335","v":58.333738821069076},58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,58.333738821069076,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P12","v":56.134071224578811},{"$f":"AD335","v":56.134071224578811},{"$f":"AE335","v":56.134071224578811},56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,56.134071224578811,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$12","v":44.363651079395304},{"$f":"BD335","v":44.363651079395304},{"$f":"BE335","v":44.363651079395304},44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,44.363651079395304,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$12","v":76.568347186952764},{"$f":"CD335","v":76.568347186952764},{"$f":"CE335","v":76.568347186952764},76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764,76.568347186952764]
[null,"Revenue",null,{"$f":"D335*D334","v":17795504.315811221},17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,17795504.315811221,null,null,null,null,"Revenue",null,{"$f":"AD335*AD334","v":17628126.405533716},17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,17628126.405533716,null,null,null,null,"Revenue",null,{"$f":"BD335*BD334","v":17713274.880768716},17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,17713274.880768716,null,null,null,null,"Revenue",null,{"$f":"CD335*CD334","v":37785357.213848695},37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695,37785357.213848695]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(E333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(F333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(G333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(H333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(I333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(J333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(K333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(L333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(M333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(N333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(O333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(P333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(Q333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(R333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(S333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(T333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(U333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(V333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(W333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(AE333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(AF333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(AG333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(AH333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AI333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AJ333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AK333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AL333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AM333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AN333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AO333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AP333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AQ333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AR333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AS333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AT333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AU333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AV333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AW333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":3931257.0044830916},{"$f":"HLOOKUP(BE333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(BF333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(BG333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(BH333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BI333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BJ333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BK333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BL333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BM333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BN333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BO333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BP333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BQ333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BR333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BS333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BT333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BU333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BV333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BW333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11580446.989950195},{"$f":"HLOOKUP(CE333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11812055.929749198},{"$f":"HLOOKUP(CF333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12048297.048344182},{"$f":"HLOOKUP(CG333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12289262.989311066},{"$f":"HLOOKUP(CH333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CI333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CJ333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CK333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CL333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CM333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CN333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CO333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CP333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CQ333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CR333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CS333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CT333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CU333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CV333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CW333,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D334","v":0},{"$f":"HLOOKUP(E333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E334","v":0},{"$f":"HLOOKUP(F333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F334","v":0},{"$f":"HLOOKUP(G333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G334","v":0},{"$f":"HLOOKUP(H333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H334","v":0},{"$f":"HLOOKUP(I333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I334","v":0},{"$f":"HLOOKUP(J333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J334","v":0},{"$f":"HLOOKUP(K333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K334","v":0},{"$f":"HLOOKUP(L333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L334","v":0},{"$f":"HLOOKUP(M333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M334","v":0},{"$f":"HLOOKUP(N333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N334","v":0},{"$f":"HLOOKUP(O333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O334","v":0},{"$f":"HLOOKUP(P333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P334","v":0},{"$f":"HLOOKUP(Q333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q334","v":0},{"$f":"HLOOKUP(R333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R334","v":0},{"$f":"HLOOKUP(S333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S334","v":0},{"$f":"HLOOKUP(T333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T334","v":0},{"$f":"HLOOKUP(U333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U334","v":0},{"$f":"HLOOKUP(V333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V334","v":0},{"$f":"HLOOKUP(W333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W334","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD334","v":0},{"$f":"HLOOKUP(AE333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE334","v":0},{"$f":"HLOOKUP(AF333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF334","v":0},{"$f":"HLOOKUP(AG333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG334","v":0},{"$f":"HLOOKUP(AH333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH334","v":0},{"$f":"HLOOKUP(AI333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI334","v":0},{"$f":"HLOOKUP(AJ333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ334","v":0},{"$f":"HLOOKUP(AK333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK334","v":0},{"$f":"HLOOKUP(AL333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL334","v":0},{"$f":"HLOOKUP(AM333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM334","v":0},{"$f":"HLOOKUP(AN333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN334","v":0},{"$f":"HLOOKUP(AO333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO334","v":0},{"$f":"HLOOKUP(AP333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP334","v":0},{"$f":"HLOOKUP(AQ333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ334","v":0},{"$f":"HLOOKUP(AR333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR334","v":0},{"$f":"HLOOKUP(AS333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS334","v":0},{"$f":"HLOOKUP(AT333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT334","v":0},{"$f":"HLOOKUP(AU333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU334","v":0},{"$f":"HLOOKUP(AV333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV334","v":0},{"$f":"HLOOKUP(AW333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW334","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD334","v":73007.009277192745},{"$f":"HLOOKUP(BE333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE334","v":74467.14946273659},{"$f":"HLOOKUP(BF333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF334","v":75956.492451991333},{"$f":"HLOOKUP(BG333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG334","v":77475.622301031151},{"$f":"HLOOKUP(BH333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH334","v":79025.134747051779},{"$f":"HLOOKUP(BI333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI334","v":80605.637441992818},{"$f":"HLOOKUP(BJ333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ334","v":82217.750190832681},{"$f":"HLOOKUP(BK333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK334","v":83862.105194649354},{"$f":"HLOOKUP(BL333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL334","v":85539.347298542329},{"$f":"HLOOKUP(BM333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM334","v":87250.134244513174},{"$f":"HLOOKUP(BN333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN334","v":88995.136929403438},{"$f":"HLOOKUP(BO333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO334","v":90775.039667991528},{"$f":"HLOOKUP(BP333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP334","v":92590.540461351338},{"$f":"HLOOKUP(BQ333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ334","v":94442.351270578365},{"$f":"HLOOKUP(BR333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR334","v":96331.198295989947},{"$f":"HLOOKUP(BS333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS334","v":98257.822261909736},{"$f":"HLOOKUP(BT333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT334","v":100222.97870714794},{"$f":"HLOOKUP(BU333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU334","v":102227.4382812909},{"$f":"HLOOKUP(BV333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV334","v":104271.98704691671},{"$f":"HLOOKUP(BW333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW334","v":106357.42678785505},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD334","v":0},{"$f":"HLOOKUP(CE333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE334","v":0},{"$f":"HLOOKUP(CF333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF334","v":0},{"$f":"HLOOKUP(CG333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG334","v":0},{"$f":"HLOOKUP(CH333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH334","v":0},{"$f":"HLOOKUP(CI333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI334","v":0},{"$f":"HLOOKUP(CJ333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ334","v":0},{"$f":"HLOOKUP(CK333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK334","v":0},{"$f":"HLOOKUP(CL333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL334","v":0},{"$f":"HLOOKUP(CM333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM334","v":0},{"$f":"HLOOKUP(CN333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN334","v":0},{"$f":"HLOOKUP(CO333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO334","v":0},{"$f":"HLOOKUP(CP333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP334","v":0},{"$f":"HLOOKUP(CQ333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ334","v":0},{"$f":"HLOOKUP(CR333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR334","v":0},{"$f":"HLOOKUP(CS333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS334","v":0},{"$f":"HLOOKUP(CT333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT334","v":0},{"$f":"HLOOKUP(CU333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU334","v":0},{"$f":"HLOOKUP(CV333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV334","v":0},{"$f":"HLOOKUP(CW333,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW334","v":0}]
[null,"Property Tax",null,{"$f":"C362*$B$9","v":1444866.9680533533},{"$f":"D362*$B$9","v":1364359.67416004},1288338.2080372632,1216552.6215149404,1148766.8934150457,1084758.1535462979,1024315.9499374918,967241.55690023559,913347.32164610282,862456.0473099607,814400.41035094333,769022.41041556315,726172.85085418529,685710.84818287496,647503.36887779529,611424.79197919869,577356.49606691406,545186.46924936131,514808.94088379125,486124.03381689632,null,null,null,null,"Property Tax",null,{"$f":"AC362*$B$9","v":1409626.3102959539},{"$f":"AD362*$B$9","v":1331082.6089366239},1256915.3249144028,1186880.6063560389,1120748.1886976052,1058300.637606144,999332.63408535731,943650.29941486346,891070.55770351447,841420.53396093671,794536.98570823681,750265.76625908539,708461.31790652161,668986.1933491457,631710.60378321435,596511.99217482749,563274.63030918397,531889.23829205928,502252.62525247876,474267.35006526427,null,null,null,null,"Property Tax",null,{"$f":"BC362*$B$9","v":1409626.3102959539},{"$f":"BD362*$B$9","v":1331082.6089366239},1256915.3249144028,1186880.6063560389,1120748.1886976052,1058300.637606144,999332.63408535731,943650.29941486346,891070.55770351447,841420.53396093671,794536.98570823681,750265.76625908539,708461.31790652161,668986.1933491457,631710.60378321435,596511.99217482749,563274.63030918397,531889.23829205928,502252.62525247876,474267.35006526427,null,null,null,null,"Property Tax",null,{"$f":"CC362*$B$9","v":2742736.7110423609},{"$f":"CD362*$B$9","v":2589912.7380745513},2445604.0435217782,2309336.1601582682,2180661.0578443147,2059155.6704645315,1944420.5049444013,1836078.3277717533,1733772.9247046353,1637167.9295876655,1545945.7184261782,1459806.3650820234,1378466.6551574985,1301659.1548251917,1229131.3315421809,1160644.7237576144,1095974.1568837878,1034907.0029529347,977242.48152558692,922790.99955198425]
[null,"Total Operating Costs",null,{"$f":"SUM(D338:D340)","v":5376123.9725364447},5374241.8187327934,5378417.9955014726,5388434.0047284346,5404085.9042928098,5425183.5446416177,5451549.8488547178,5483020.1337958071,5519441.470079585,5560672.0787121132,5606580.7623811383,5657046.3694863627,5711957.2891064007,5771210.9752001343,5834713.4984353995,5902379.1241279542,5974129.9148586458,6049895.3564169277,6129612.0057947086,6213223.1600260325,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD338:AD340)","v":5340883.3147790451},5340964.7535093771,5346995.1123786122,5358761.9895695327,5376067.1995753692,5398726.0287014637,5426566.5330025833,5459428.8763104351,5497164.7061369969,5539636.5653630886,5586717.337738432,5638289.7253298853,5694245.7561587365,5754486.320366405,5818920.7333408184,5887466.3243235834,5960048.0491009159,6036598.1254596254,6117055.6901633963,6201366.4762744,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD338:BD340)","v":5413890.3240562379},5415431.9029721143,5422951.604830604,5436237.6118705636,5455092.3343224209,5479331.6661434565,5508784.283193416,5543290.9815050848,5582704.0534355389,5626886.6996076014,5675712.474667835,5729064.7649978772,5786836.2966200877,5848928.6716369838,5915251.9316368084,5985724.1465854933,6060271.0278080637,6138825.5637409166,6221327.6772103133,6307723.9030622551,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD338:CD340)","v":14323183.700992556},14401968.667823751,14493901.091865961,14598599.149469335,14715709.306941602,14844904.884543765,14985884.70330522,15138371.810099792,15302112.276679233,15476874.068601755,15662445.980220553,15858636.632112287,16065273.527528364,16282202.164643474,16509285.201556832,16746401.671172556,16993446.243247032,17250328.531043444,17516972.440177903,17793315.55737735]
[]
[null,"EBITDA",null,{"$f":"D336-D341","v":12419380.343274776},{"$f":"E336-E341","v":12421262.497078426},12417086.320309747,12407070.311082786,12391418.41151841,12370320.771169603,12343954.466956504,12312484.182015413,12276062.845731635,12234832.237099107,12188923.553430082,12138457.946324859,12083547.02670482,12024293.340611085,11960790.81737582,11893125.191683266,11821374.400952574,11745608.959394293,11665892.310016513,11582281.155785188,null,null,null,null,"EBITDA",null,{"$f":"AD336-AD341","v":12287243.090754671},{"$f":"AE336-AE341","v":12287161.65202434},12281131.293155104,12269364.415964182,12252059.205958348,12229400.376832252,12201559.872531133,12168697.529223282,12130961.699396718,12088489.840170627,12041409.067795284,11989836.680203831,11933880.64937498,11873640.085167311,11809205.672192898,11740660.081210133,11668078.356432799,11591528.28007409,11511070.71537032,11426759.929259315,null,null,null,null,"EBITDA",null,{"$f":"BD336-BD341","v":12299384.556712478},{"$f":"BE336-BE341","v":12297842.977796603},12290323.275938112,12277037.268898152,12258182.546446295,12233943.21462526,12204490.597575299,12169983.899263632,12130570.827333178,12086388.181161115,12037562.40610088,11984210.115770839,11926438.584148629,11864346.209131733,11798022.949131908,11727550.734183222,11653003.852960654,11574449.3170278,11491947.203558404,11405550.977706462,null,null,null,null,"EBITDA",null,{"$f":"CD336-CD341","v":23462173.512856141},{"$f":"CE336-CE341","v":23383388.546024945},23291456.121982735,23186758.064379361,23069647.906907093,22940452.32930493,22799472.510543473,22646985.403748903,22483244.937169462,22308483.145246938,22122911.233628143,21926720.581736408,21720083.686320331,21503155.049205221,21276072.012291864,21038955.54267614,20791910.970601663,20535028.682805251,20268384.773670793,19992041.656471346]
[null,"Before Tax Earnings",null,{"$f":"D343-D363-D353","v":-21546325.675213933},{"$f":"E343-E345-E363","v":-33814480.480628878},-15324359.466314632,-4237797.1608918421,-4253449.0604562182,4047887.0351822888,12343954.466956504,12312484.182015413,12276062.845731635,12234832.237099107,12188923.553430082,12138457.946324859,12083547.02670482,12024293.340611085,11960790.81737582,11893125.191683266,11821374.400952574,11745608.959394293,11665892.310016513,11582281.155785188,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD343-AD363-AD353","v":-19369906.910977203},{"$f":"AE343-AE345-AE363","v":-30361416.208578493},-13308015.423206598,-3084123.6138528362,-3101428.8238586709,4552656.361923743,12201559.872531133,12168697.529223282,12130961.699396718,12088489.840170627,12041409.067795284,11989836.680203831,11933880.64937498,11873640.085167311,11809205.672192898,11740660.081210133,11668078.356432799,11591528.28007409,11511070.71537032,11426759.929259315,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD343-BD363-BD353","v":-19357765.445019398},{"$f":"BE343-BE345-BE363","v":-30350734.88280623},-13298823.440423589,-3076450.7609188668,-3095305.4833707232,4557199.1997167505,12204490.597575299,12169983.899263632,12130570.827333178,12086388.181161115,12037562.40610088,11984210.115770839,11926438.584148629,11864346.209131733,11798022.949131908,11727550.734183222,11653003.852960654,11574449.3170278,11491947.203558404,11405550.977706462,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD343-CD363-CD353","v":-48641369.429347485},{"$f":"CE343-CE345-CE363","v":-77058866.025387555},-36973896.620864764,-12972453.581329141,-13089563.738801409,4860846.5064506792,22799472.510543473,22646985.403748903,22483244.937169462,22308483.145246938,22122911.233628143,21926720.581736408,21720083.686320331,21503155.049205221,21276072.012291864,21038955.54267614,20791910.970601663,20535028.682805251,20268384.773670793,19992041.656471346]
[null,"PTC",null,{"$f":"D334*HLOOKUP(D333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E334*HLOOKUP(E333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N334*N328","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD334*HLOOKUP(AD333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE334*HLOOKUP(AE333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN334*AN328","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD334*HLOOKUP(BD333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE334*HLOOKUP(BE333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN334*BN328","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD334*HLOOKUP(CD333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE334*HLOOKUP(CE333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN334*CN328","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D344*$B$7-D345","v":-4524728.3917949256},-7101040.9009320643,-3218115.4879260729,-889937.40378728684,-893224.30269580579,850056.27738828061,2592230.4380608657,2585621.6782232369,2577973.1976036434,2569314.7697908124,2559673.9462203174,2549076.1687282203,2537544.8756080121,2525101.6015283279,2511766.0716489223,2497556.290253486,2482488.6242000405,2466577.8814728013,2449837.3851034674,2432279.0427148896,null,null,null,null,"Federal Tax",null,{"$f":"AD344*$B$7-AD345","v":-4067680.4513052125},-6375897.4038014831,-2794683.2388733854,-647665.95890909561,-651300.05301032087,956057.83600398595,2562327.5732315378,2555426.4811368892,2547501.9568733107,2538582.8664358319,2528695.9042370096,2517865.7028428046,2506114.9363687458,2493464.4178851354,2479933.1911605084,2465538.6170541276,2450296.4548508879,2434220.9388155588,2417324.8502277671,2399619.585144456,null,null,null,null,"Federal Tax",null,{"$f":"BD344*$B$7-BD345","v":-4065130.7434540736},-6373654.3253893079,-2792752.9224889535,-646054.65979296202,-650014.1515078519,957011.83194051753,2562943.025490813,2555696.6188453627,2547419.8737399676,2538141.5180438343,2527888.1052811849,2516684.124311876,2504552.1026712121,2491512.7039176635,2477584.8193177003,2462785.6541784764,2447130.8091217373,2430634.3565758378,2413308.9127472648,2395165.7053183569,null,null,null,null,"Federal Tax",null,{"$f":"CD344*$B$7-CD345","v":-10214687.580162972},-16182361.865331385,-7764518.2903816001,-2724215.2520791194,-2748808.3851482957,1020777.7663546426,4787889.2272141287,4755866.9347872697,4721481.4368055873,4684781.4605018571,4645811.3590619098,4604611.3221646454,4561217.574127269,4515662.5603330964,4467975.122581291,4418180.6639619889,4366301.3038263489,4312356.0233891029,4256360.8024708666,4198328.7478589825]
[]
[]
[{"$f":"IRR(C349:X349,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D333,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-144486696.80533531},{"$f":"D343-D346","v":16944108.7350697},{"$f":"E343-E346","v":19522303.398010492},15635201.80823582,13297007.714870073,13284642.714214215,11520264.493781323,9751724.0288956389,9726862.503792176,9698089.6481279917,9665517.467308294,9629249.6072097644,9589381.7775966376,9546002.1510968078,9499191.7390827574,9449024.7457268983,9395568.9014297798,9338885.7767525334,9279031.0779214911,9216054.924913045,9150002.113070298,{"$f":"C349*-0.3","v":43346009.041600592},null,null,{"$f":"IRR(AC349:AX349,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD333,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-140962631.02959538},{"$f":"AD343-AD346","v":16354923.542059883},{"$f":"AE343-AE346","v":18663059.055825822},15075814.532028489,12917030.374873279,12903359.258968668,11273342.540828267,9639232.299299594,9613271.0480863936,9583459.7425234076,9549906.973734796,9512713.1635582745,9471970.9773610272,9427765.7130062357,9380175.6672821753,9329272.4810323901,9275121.4641560055,9217781.9015819114,9157307.3412585314,9093745.8651425522,9027140.3441148587,{"$f":"AC349*-0.3","v":42288789.308878608},null,null,{"$f":"IRR(BC349:BX349,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD333,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-140962631.02959538},{"$f":"BD343-BD346","v":16364515.300166551},{"$f":"BE343-BE346","v":18671497.30318591},15083076.198427066,12923091.928691113,12908196.697954148,11276931.382684743,9641547.5720844865,9614287.2804182693,9583150.9535932112,9548246.6631172802,9509674.300819695,9467525.9914589636,9421886.4814774171,9372833.505214069,9320438.1298142076,9264765.0800047461,9205873.0438389163,9143814.9604519624,9078638.2908111401,9010385.2723881043,{"$f":"BC349*-0.3","v":42288789.308878608},null,null,{"$f":"IRR(CC349:CX349,0.1)","v":6.4999999999999725E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD333,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-274273671.10423607},{"$f":"CD343-CD346","v":33676861.093019113},{"$f":"CE343-CE346","v":39565750.41135633},31055974.412364334,25910973.316458479,25818456.292055387,21919674.562950287,18011583.283329345,17891118.468961634,17761763.500363875,17623701.684745081,17477099.874566235,17322109.259571761,17158866.112193063,16987492.488872126,16808096.889710572,16620774.878714152,16425609.666775314,16222672.659416148,16012023.971199926,15793712.908612363,{"$f":"CC349*-0.3","v":82282101.331270814}]
[{"$f":"IRR(C350:X350,0.1)","v":0.11198769365224481},"ROE",{"$f":"-C369","v":-17888352.90854698},{"$f":"D349-D353-D355-D364-D345","v":2741690.4007946365},1678820.3042409793,1675521.1245937198,1667608.4773044214,1655243.4766485626,1638576.3407730069,1617746.9604446585,1592885.4353411961,1564112.5796770118,1531540.3988573141,1495272.5387587845,1455404.7091456577,1412025.0826458279,1365214.6706317775,1315047.6772759184,1261591.8329787999,1204908.7083015535,1145054.0094705112,1082077.8564620642,1016025.044619319,{"$f":"X349","v":43346009.041600592},null,null,{"$f":"IRR(AC350:AX350,0.1)","v":0.11241864015044611},"ROE",{"$f":"-AC369","v":-17653372.372429781},{"$f":"AD349-AD353-AD355-AD364-AD345","v":2730168.1576306131},1679728.1648740787,1674964.1813673824,1665668.3483865568,1651997.2324819462,1634096.7574723321,1612102.7590744463,1586141.5078612454,1556330.2022982594,1522777.4335096478,1485583.6233331263,1444841.437135879,1400636.1727810875,1353046.1270570271,1302142.9408072419,1247991.9239308573,1190652.3613567632,1130177.8010333832,1066616.324917404,1000010.8038897105,{"$f":"AX349","v":42288789.308878608},null,null,{"$f":"IRR(BC350:BX350,0.1)","v":0.11250274660118853},"ROE",{"$f":"-BC369","v":-17653372.372429781},{"$f":"BD349-BD353-BD355-BD364-BD345","v":2739759.9157372806},1688166.4122341666,1682225.8477659598,1671729.9022043915,1656834.6714674262,1637685.599328808,1614418.0318593387,1587157.7401931211,1556021.413368063,1521117.122892132,1482544.7605945468,1440396.4512338154,1394756.9412522689,1345703.9649889208,1293308.5895890594,1237635.5397795979,1178743.5036137681,1116685.4202268142,1051508.7505859919,983255.73216295615,{"$f":"BX349","v":42288789.308878608},null,null,{"$f":"IRR(CC350:CX350,0.1)","v":0.11367359279446054},"ROE",{"$f":"-CC369","v":-32919295.888485197},{"$f":"CD349-CD353-CD355-CD364-CD345","v":5525148.1805228963},3504209.9513613805,3431583.3363680337,3348871.8708613701,3256354.8464582786,3154290.3401525691,3042916.2833310198,2922451.4689633092,2793096.5003655497,2655034.6847467553,2508432.8745679092,2353442.2595734354,2190199.1121947374,2018825.4888737984,1839429.889712248,1652107.8787158262,1456942.6667769887,1254005.659417823,1043356.9712015986,825045.90861403756,{"$f":"CX349","v":82282101.331270814}]
[]
[]
[null,"Interest",null,{"$f":"C356*$B$8","v":5068366.6574216448},4915086.1368701784,4754141.5902911378,4585149.8163831457,4407708.4537797542,4221395.0230461927,4025765.9207759532,3820355.3633922022,3604674.2781392629,3378209.1386236772,3140420.7421323122,2890742.925816379,2628581.2186846491,2353311.4261963326,2064278.1440835998,1760793.1978652307,1442134.0043359434,1107541.8511301915,756220.09026415204,387332.2413548106,null,null,null,null,"Interest",null,{"$f":"AC356*$B$8","v":5001788.8388551055},4850521.8037866028,4691691.4169646753,4524919.5108016524,4349809.0093304776,4165942.9827857446,3972883.6549137742,3770171.3606482055,3557323.4516693577,3333833.1472415682,3099168.3275923897,2852770.2669607513,2594052.3032975318,2322398.4414511509,2037161.8865124509,1737663.5038268161,1423190.2020068995,1092993.2350959869,746286.41983952885,382244.26382024796,null,null,null,null,"Interest",null,{"$f":"BC356*$B$8","v":5001788.8388551055},4850521.8037866028,4691691.4169646753,4524919.5108016524,4349809.0093304776,4165942.9827857446,3972883.6549137742,3770171.3606482055,3557323.4516693577,3333833.1472415682,3099168.3275923897,2852770.2669607513,2594052.3032975318,2322398.4414511509,2037161.8865124509,1737663.5038268161,1423190.2020068995,1092993.2350959869,746286.41983952885,382244.26382024796,null,null,null,null,"Interest",null,{"$f":"CC356*$B$8","v":9327133.8350708075},9045057.1768244319,8748876.6856657378,8437887.1699491087,8111348.1784466477,7768482.2373690642,7408472.9992376007,7030463.2991995635,6633553.114159625,6216797.4198676907,5779203.9408611581,5319730.7879042998,4837283.977299599,4330714.8261646619,3798817.2174729789,3240324.7283467115,2653907.6147641311,2038169.6455024213,1391644.7777776262,712793.66666659107]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C368)","v":8133977.0684509799},{"$f":"-PMT($B$8,20,$C368)","v":8133977.0684509799},8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,8133977.0684509799,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC368)","v":8027129.5402251482},{"$f":"-PMT($B$8,20,$AC368)","v":8027129.5402251482},8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC368)","v":8027129.5402251482},{"$f":"-PMT($B$8,20,$BC368)","v":8027129.5402251482},8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,8027129.5402251482,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC368)","v":14968666.999998325},{"$f":"-PMT($B$8,20,$CC368)","v":14968666.999998325},14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325,14968666.999998325]
[null,"Sinking Fund",null,{"$f":"D354-D353","v":3065610.4110293351},3218890.9315808015,3379835.4781598421,3548827.2520678341,3726268.6146712257,3912582.0454047872,4108211.1476750267,4313621.7050587777,4529302.7903117165,4755767.9298273027,4993556.3263186682,5243234.1426346004,5505395.8497663308,5780665.6422546469,6069698.9243673803,6373183.8705857489,6691843.0641150363,7026435.2173207887,7377756.9781868281,7746644.8270961689,null,null,null,null,"Sinking Fund",null,{"$f":"AD354-AD353","v":3025340.7013700427},3176607.7364385454,3335438.1232604729,3502210.0294234958,3677320.5308946706,3861186.5574394036,4054245.885311374,4256958.1795769427,4469806.0885557905,4693296.39298358,4927961.2126327585,5174359.2732643969,5433077.2369276164,5704731.0987739973,5989967.6537126973,6289466.0363983326,6603939.3382182484,6934136.3051291611,7280843.1203856189,7644885.2764049005,null,null,null,null,"Sinking Fund",null,{"$f":"BD354-BD353","v":3025340.7013700427},3176607.7364385454,3335438.1232604729,3502210.0294234958,3677320.5308946706,3861186.5574394036,4054245.885311374,4256958.1795769427,4469806.0885557905,4693296.39298358,4927961.2126327585,5174359.2732643969,5433077.2369276164,5704731.0987739973,5989967.6537126973,6289466.0363983326,6603939.3382182484,6934136.3051291611,7280843.1203856189,7644885.2764049005,null,null,null,null,"Sinking Fund",null,{"$f":"CD354-CD353","v":5641533.164927518},5923609.8231738936,6219790.3143325876,6530779.8300492167,6857318.8215516778,7200184.7626292612,7560194.0007607248,7938203.700798762,8335113.8858387005,8751869.5801306348,9189463.0591371674,9648936.2120940257,10131383.022698727,10637952.173833665,11169849.782525346,11728342.271651614,12314759.385234194,12930497.354495903,13577022.2222207,14255873.333331734]
[null,"Mortgage Balance",{"$f":"C368","v":101367333.1484329},{"$f":"C356-D355","v":98301722.737403557},95082831.80582276,91702996.327662915,88154169.075595081,84427900.460923851,80515318.415519059,76407107.267844036,72093485.562785253,67564182.772473544,62808414.842646241,57814858.516327575,52571624.373692974,47066228.523926646,41285562.881671995,35215863.957304612,28842680.086718865,22150837.022603828,15124401.80528304,7746644.8270962117,4.2840838432312012E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC368","v":100035776.7771021},{"$f":"AC356-AD355","v":97010436.075732052},93833828.33929351,90498390.216033041,86996180.186609551,83318859.655714884,79457673.098275483,75403427.212964103,71146469.033387154,66676662.944831364,61983366.551847786,57055405.339215025,51881046.065950632,46447968.829023018,40743237.730249017,34753270.07653632,28463804.040137988,21859864.701919738,14925728.396790577,7644885.2764049582,5.7741999626159668E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC368","v":100035776.7771021},{"$f":"BC356-BD355","v":97010436.075732052},93833828.33929351,90498390.216033041,86996180.186609551,83318859.655714884,79457673.098275483,75403427.212964103,71146469.033387154,66676662.944831364,61983366.551847786,57055405.339215025,51881046.065950632,46447968.829023018,40743237.730249017,34753270.07653632,28463804.040137988,21859864.701919738,14925728.396790577,7644885.2764049582,5.7741999626159668E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC368","v":186542676.70141613},{"$f":"CC356-CD355","v":180901143.53648862},174977533.71331474,168757743.39898217,162226963.56893295,155369644.74738127,148169459.984752,140609265.98399127,132671062.2831925,124335948.3973538,115584078.81722316,106394615.758086,96745679.545991972,86614296.523293242,75976344.349459574,64806494.566934228,53078152.295282617,40763392.910048425,27832895.55555252,14255873.33333182,8.5681676864624023E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C349/20","v":7224334.840266766},{"$f":"-$C349/20","v":7224334.840266766},7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,7224334.840266766,null,null,null,null,"Book Depr",null,{"$f":"-$AC349/20","v":7048131.5514797689},{"$f":"-$AC349/20","v":7048131.5514797689},7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,null,null,null,null,"Book Depr",null,{"$f":"-$BC349/20","v":7048131.5514797689},{"$f":"-$BC349/20","v":7048131.5514797689},7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,7048131.5514797689,null,null,null,null,"Book Depr",null,{"$f":"-$CC349/20","v":13713683.555211803},{"$f":"-$CC349/20","v":13713683.555211803},13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803,13713683.555211803]
[null,"Accum Depreciation",null,{"$f":"SUM($D359:D359)","v":7224334.840266766},{"$f":"SUM($D359:E359)","v":14448669.680533532},{"$f":"SUM($D359:F359)","v":21673004.5208003},{"$f":"SUM($D359:G359)","v":28897339.361067064},{"$f":"SUM($D359:H359)","v":36121674.201333828},{"$f":"SUM($D359:I359)","v":43346009.041600592},{"$f":"SUM($D359:J359)","v":50570343.881867357},{"$f":"SUM($D359:K359)","v":57794678.722134121},{"$f":"SUM($D359:L359)","v":65019013.562400885},{"$f":"SUM($D359:M359)","v":72243348.402667657},{"$f":"SUM($D359:N359)","v":79467683.242934421},{"$f":"SUM($D359:O359)","v":86692018.083201185},{"$f":"SUM($D359:P359)","v":93916352.923467949},{"$f":"SUM($D359:Q359)","v":101140687.76373471},{"$f":"SUM($D359:R359)","v":108365022.60400148},{"$f":"SUM($D359:S359)","v":115589357.44426824},{"$f":"SUM($D359:T359)","v":122813692.28453501},{"$f":"SUM($D359:U359)","v":130038027.12480177},{"$f":"SUM($D359:V359)","v":137262361.96506855},{"$f":"SUM($D359:W359)","v":144486696.80533531},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD359:AD359)","v":7048131.5514797689},{"$f":"SUM($AD359:AE359)","v":14096263.102959538},{"$f":"SUM($AD359:AF359)","v":21144394.654439308},{"$f":"SUM($AD359:AG359)","v":28192526.205919076},{"$f":"SUM($AD359:AH359)","v":35240657.757398844},{"$f":"SUM($AD359:AI359)","v":42288789.308878615},{"$f":"SUM($AD359:AJ359)","v":49336920.860358387},{"$f":"SUM($AD359:AK359)","v":56385052.411838159},{"$f":"SUM($AD359:AL359)","v":63433183.963317931},{"$f":"SUM($AD359:AM359)","v":70481315.514797702},{"$f":"SUM($AD359:AN359)","v":77529447.066277474},{"$f":"SUM($AD359:AO359)","v":84577578.617757246},{"$f":"SUM($AD359:AP359)","v":91625710.169237018},{"$f":"SUM($AD359:AQ359)","v":98673841.720716789},{"$f":"SUM($AD359:AR359)","v":105721973.27219656},{"$f":"SUM($AD359:AS359)","v":112770104.82367633},{"$f":"SUM($AD359:AT359)","v":119818236.3751561},{"$f":"SUM($AD359:AU359)","v":126866367.92663588},{"$f":"SUM($AD359:AV359)","v":133914499.47811565},{"$f":"SUM($AD359:AW359)","v":140962631.0295954},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD359:BD359)","v":7048131.5514797689},{"$f":"SUM($BD359:BE359)","v":14096263.102959538},{"$f":"SUM($BD359:BF359)","v":21144394.654439308},{"$f":"SUM($BD359:BG359)","v":28192526.205919076},{"$f":"SUM($BD359:BH359)","v":35240657.757398844},{"$f":"SUM($BD359:BI359)","v":42288789.308878615},{"$f":"SUM($BD359:BJ359)","v":49336920.860358387},{"$f":"SUM($BD359:BK359)","v":56385052.411838159},{"$f":"SUM($BD359:BL359)","v":63433183.963317931},{"$f":"SUM($BD359:BM359)","v":70481315.514797702},{"$f":"SUM($BD359:BN359)","v":77529447.066277474},{"$f":"SUM($BD359:BO359)","v":84577578.617757246},{"$f":"SUM($BD359:BP359)","v":91625710.169237018},{"$f":"SUM($BD359:BQ359)","v":98673841.720716789},{"$f":"SUM($BD359:BR359)","v":105721973.27219656},{"$f":"SUM($BD359:BS359)","v":112770104.82367633},{"$f":"SUM($BD359:BT359)","v":119818236.3751561},{"$f":"SUM($BD359:BU359)","v":126866367.92663588},{"$f":"SUM($BD359:BV359)","v":133914499.47811565},{"$f":"SUM($BD359:BW359)","v":140962631.0295954},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD359:CD359)","v":13713683.555211803},{"$f":"SUM($CD359:CE359)","v":27427367.110423606},{"$f":"SUM($CD359:CF359)","v":41141050.665635407},{"$f":"SUM($CD359:CG359)","v":54854734.220847212},{"$f":"SUM($CD359:CH359)","v":68568417.776059017},{"$f":"SUM($CD359:CI359)","v":82282101.331270814},{"$f":"SUM($CD359:CJ359)","v":95995784.886482611},{"$f":"SUM($CD359:CK359)","v":109709468.44169441},{"$f":"SUM($CD359:CL359)","v":123423151.99690621},{"$f":"SUM($CD359:CM359)","v":137136835.552118},{"$f":"SUM($CD359:CN359)","v":150850519.10732982},{"$f":"SUM($CD359:CO359)","v":164564202.66254163},{"$f":"SUM($CD359:CP359)","v":178277886.21775344},{"$f":"SUM($CD359:CQ359)","v":191991569.77296525},{"$f":"SUM($CD359:CR359)","v":205705253.32817706},{"$f":"SUM($CD359:CS359)","v":219418936.88338888},{"$f":"SUM($CD359:CT359)","v":233132620.43860069},{"$f":"SUM($CD359:CU359)","v":246846303.9938125},{"$f":"SUM($CD359:CV359)","v":260559987.54902431},{"$f":"SUM($CD359:CW359)","v":274273671.10423613}]
[null,"End Year Book Value",null,{"$f":"-$C349-D360","v":137262361.96506855},130038027.12480178,122813692.28453502,115589357.44426826,108365022.60400149,101140687.76373473,93916352.923467964,86692018.0832012,79467683.242934436,72243348.402667657,65019013.562400892,57794678.722134128,50570343.881867364,43346009.0416006,36121674.201333836,28897339.361067072,21673004.520800307,14448669.680533543,7224334.8402667642,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC349-AD360","v":133914499.4781156},126866367.92663583,119818236.37515607,112770104.8236763,105721973.27219653,98673841.72071676,91625710.169236988,84577578.617757216,77529447.066277444,70481315.514797673,63433183.963317901,56385052.411838129,49336920.860358357,42288789.308878586,35240657.757398814,28192526.205919042,21144394.65443927,14096263.102959499,7048131.551479727,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC349-BD360","v":133914499.4781156},126866367.92663583,119818236.37515607,112770104.8236763,105721973.27219653,98673841.72071676,91625710.169236988,84577578.617757216,77529447.066277444,70481315.514797673,63433183.963317901,56385052.411838129,49336920.860358357,42288789.308878586,35240657.757398814,28192526.205919042,21144394.65443927,14096263.102959499,7048131.551479727,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC349-CD360","v":260559987.54902425},246846303.99381247,233132620.43860066,219418936.88338885,205705253.32817703,191991569.77296525,178277886.21775347,164564202.66254166,150850519.10732985,137136835.55211806,123423151.99690625,109709468.44169444,95995784.886482626,82282101.331270814,68568417.776059002,54854734.220847189,41141050.665635377,27427367.110423565,13713683.555211753,0]
[null,"Prop. Tax Value",{"$f":"-C349","v":144486696.80533531},{"$f":"C362/(($C362/$X362)^(1/21))","v":136435967.416004},{"$f":"D362/(($C362/$X362)^(1/21))","v":128833820.80372633},121655262.15149404,114876689.34150457,108475815.3546298,102431594.99374917,96724155.690023556,91334732.164610282,86245604.730996072,81440041.035094336,76902241.041556314,72617285.085418522,68571084.818287492,64750336.887779526,61142479.197919868,57735649.606691405,54518646.924936131,51480894.088379122,48612403.38168963,45903743.600240842,{"$f":"X349","v":43346009.041600592},null,null,null,"Prop. Tax Value",{"$f":"-AC349","v":140962631.02959538},{"$f":"AC362/(($AC362/$AX362)^(1/21))","v":133108260.89366239},{"$f":"AD362/(($AC362/$AX362)^(1/21))","v":125691532.49144027},118688060.63560389,112074818.86976051,105830063.7606144,99933263.408535734,94365029.941486344,89107055.77035144,84142053.396093667,79453698.570823684,75026576.625908539,70846131.790652156,66898619.334914565,63171060.378321432,59651199.217482746,56327463.03091839,53188923.82920593,50225262.525247872,47426735.006526425,44784140.097795896,{"$f":"AX349","v":42288789.308878608},null,null,null,"Prop. Tax Value",{"$f":"-BC349","v":140962631.02959538},{"$f":"BC362/(($BC362/$BX362)^(1/21))","v":133108260.89366239},{"$f":"BD362/(($BC362/$BX362)^(1/21))","v":125691532.49144027},118688060.63560389,112074818.86976051,105830063.7606144,99933263.408535734,94365029.941486344,89107055.77035144,84142053.396093667,79453698.570823684,75026576.625908539,70846131.790652156,66898619.334914565,63171060.378321432,59651199.217482746,56327463.03091839,53188923.82920593,50225262.525247872,47426735.006526425,44784140.097795896,{"$f":"BX349","v":42288789.308878608},null,null,null,"Prop. Tax Value",{"$f":"-CC349","v":274273671.10423607},{"$f":"CC362/(($CC362/$CX362)^(1/21))","v":258991273.80745512},{"$f":"CD362/(($CC362/$CX362)^(1/21))","v":244560404.3521778},230933616.01582679,218066105.78443146,205915567.04645315,194442050.49444014,183607832.77717534,173377292.47046351,163716792.95876655,154594571.84261781,145980636.50820234,137846665.51574984,130165915.48251916,122913133.15421808,116064472.37576143,109597415.68837878,103490700.29529347,97724248.152558684,92279099.955198422,87137352.801609099,{"$f":"CX349","v":82282101.331270814}]
[null,"Tax Dep",null,{"$f":"$C349*-D$5","v":28897339.361067064},46235742.977707304,27741445.786624379,16644867.471974628,16644867.471974628,8322433.735987314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D363*$B$7","v":6068441.2658240832},9709506.0253185332,5825703.6151911197,3495422.1691146716,3495422.1691146716,1747711.0845573358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD363*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD363*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD363*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D364:I364)","v":25231010.748355433},{"$f":"C366/C370","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD364:AI364)","v":23273481.880063493},{"$f":"AC366/AC370","v":0.16510391236367589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD364:BI364)","v":23273481.880063493},{"$f":"BC366/BC370","v":0.16510391236367589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD364:CI364)","v":54811698.514334738},{"$f":"CC366/CC370","v":0.19984309209725012}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D345:W345)","v":0},{"$f":"C367/C370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD345:AW345)","v":0},{"$f":"AC367/AC370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD345:BW345)","v":0},{"$f":"BC367/BC370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD345:CW345)","v":0},{"$f":"CC367/CC370","v":0}]
[0.85,"Debt",{"$f":"(C370-C366-C367)*$A368","v":101367333.1484329},{"$f":"C368/C370","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC370-AC366-AC367)*$A368","v":100035776.7771021},{"$f":"AC368/AC370","v":0.70966167449087547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC370-BC366-BC367)*$A368","v":100035776.7771021},{"$f":"BC368/BC370","v":0.70966167449087547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC370-CC366-CC367)*$A368","v":186542676.70141613},{"$f":"CC368/CC370","v":0.68013337171733745}]
[0.15,"Equity",{"$f":"(C370-C366-C367)*$A369","v":17888352.90854698},{"$f":"C369/C370","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC370-AC366-AC367)*$A369","v":17653372.372429781},{"$f":"AC369/AC370","v":0.12523441314544861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC370-BC366-BC367)*$A369","v":17653372.372429781},{"$f":"BC369/BC370","v":0.12523441314544861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC370-CC366-CC367)*$A369","v":32919295.888485197},{"$f":"CC369/CC370","v":0.12002353618541248}]
[null,"Total",{"$f":"-C349","v":144486696.80533531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC349","v":140962631.02959538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC349","v":140962631.02959538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC349","v":274273671.10423607}]
[null,"Check",{"$f":"SUM(C366:C369)-C370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC366:AC369)-AC370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC366:BC369)-BC370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC366:CC369)-CC370","v":0}]
[null,"2031 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031 Off Shore Wind"]
[null,"Year",null,2031,{"$f":"D373+1","v":2032},{"$f":"E373+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,"Year",null,2031,{"$f":"AD373+1","v":2032},{"$f":"AE373+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,"Year",null,2031,{"$f":"BD373+1","v":2032},{"$f":"BE373+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,"Year",null,2031,{"$f":"CD373+1","v":2032},{"$f":"CE373+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D373-$D$13)","v":305978.85871001222},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD373-$AD$13)","v":314978.2369073655},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD373-$AD$13)","v":400472.32978222187},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD373-$AD$13)","v":494965.80085443158}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M13","v":58.786090240875524},{"$f":"D375","v":58.786090240875524},{"$f":"E375","v":58.786090240875524},58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,58.786090240875524,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P13","v":56.635651026470718},{"$f":"AD375","v":56.635651026470718},{"$f":"AE375","v":56.635651026470718},56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,56.635651026470718,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$13","v":44.76241720680374},{"$f":"BD375","v":44.76241720680374},{"$f":"BE375","v":44.76241720680374},44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,44.76241720680374,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$13","v":76.860346912437819},{"$f":"CD375","v":76.860346912437819},{"$f":"CE375","v":76.860346912437819},76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819,76.860346912437819]
[null,"Revenue",null,{"$f":"D375*D374","v":17987300.799926881},17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,17987300.799926881,null,null,null,null,"Revenue",null,{"$f":"AD375*AD374","v":17838997.506418571},17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,17838997.506418571,null,null,null,null,"Revenue",null,{"$f":"BD375*BD374","v":17926109.505492508},17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,17926109.505492508,null,null,null,null,"Revenue",null,{"$f":"CD375*CD374","v":38043243.163464226},38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226,38043243.163464226]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(E373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(F373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(G373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(H373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(I373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(J373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(K373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(L373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(M373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(N373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(O373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(P373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(Q373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(R373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(S373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(T373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(U373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(V373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(W373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(AE373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(AF373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(AG373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AH373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AI373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AJ373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AK373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AL373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AM373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AN373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AO373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AP373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AQ373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AR373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AS373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AT373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AU373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AV373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AW373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4009882.1445727535},{"$f":"HLOOKUP(BE373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(BF373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(BG373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BH373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BI373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BJ373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BK373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BL373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BM373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BN373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BO373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BP373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BQ373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BR373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BS373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BT373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BU373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BV373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BW373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":11812055.929749198},{"$f":"HLOOKUP(CE373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12048297.048344182},{"$f":"HLOOKUP(CF373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12289262.989311066},{"$f":"HLOOKUP(CG373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CH373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CI373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CJ373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CK373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CL373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CM373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CN373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CO373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CP373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CQ373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CR373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CS373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CT373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CU373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CV373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CW373,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D374","v":0},{"$f":"HLOOKUP(E373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E374","v":0},{"$f":"HLOOKUP(F373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F374","v":0},{"$f":"HLOOKUP(G373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G374","v":0},{"$f":"HLOOKUP(H373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H374","v":0},{"$f":"HLOOKUP(I373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I374","v":0},{"$f":"HLOOKUP(J373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J374","v":0},{"$f":"HLOOKUP(K373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K374","v":0},{"$f":"HLOOKUP(L373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L374","v":0},{"$f":"HLOOKUP(M373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M374","v":0},{"$f":"HLOOKUP(N373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N374","v":0},{"$f":"HLOOKUP(O373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O374","v":0},{"$f":"HLOOKUP(P373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P374","v":0},{"$f":"HLOOKUP(Q373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q374","v":0},{"$f":"HLOOKUP(R373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R374","v":0},{"$f":"HLOOKUP(S373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S374","v":0},{"$f":"HLOOKUP(T373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T374","v":0},{"$f":"HLOOKUP(U373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U374","v":0},{"$f":"HLOOKUP(V373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V374","v":0},{"$f":"HLOOKUP(W373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W374","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD374","v":0},{"$f":"HLOOKUP(AE373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE374","v":0},{"$f":"HLOOKUP(AF373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF374","v":0},{"$f":"HLOOKUP(AG373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG374","v":0},{"$f":"HLOOKUP(AH373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH374","v":0},{"$f":"HLOOKUP(AI373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI374","v":0},{"$f":"HLOOKUP(AJ373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ374","v":0},{"$f":"HLOOKUP(AK373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK374","v":0},{"$f":"HLOOKUP(AL373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL374","v":0},{"$f":"HLOOKUP(AM373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM374","v":0},{"$f":"HLOOKUP(AN373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN374","v":0},{"$f":"HLOOKUP(AO373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO374","v":0},{"$f":"HLOOKUP(AP373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP374","v":0},{"$f":"HLOOKUP(AQ373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ374","v":0},{"$f":"HLOOKUP(AR373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR374","v":0},{"$f":"HLOOKUP(AS373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS374","v":0},{"$f":"HLOOKUP(AT373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT374","v":0},{"$f":"HLOOKUP(AU373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU374","v":0},{"$f":"HLOOKUP(AV373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV374","v":0},{"$f":"HLOOKUP(AW373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW374","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD374","v":74690.550911124796},{"$f":"HLOOKUP(BE373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE374","v":76184.361929347288},{"$f":"HLOOKUP(BF373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF374","v":77708.049167934238},{"$f":"HLOOKUP(BG373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG374","v":79262.210151292922},{"$f":"HLOOKUP(BH373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH374","v":80847.45435431879},{"$f":"HLOOKUP(BI373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI374","v":82464.403441405171},{"$f":"HLOOKUP(BJ373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ374","v":84113.691510233286},{"$f":"HLOOKUP(BK373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK374","v":85795.965340437935},{"$f":"HLOOKUP(BL373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL374","v":87511.884647246712},{"$f":"HLOOKUP(BM373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM374","v":89262.122340191636},{"$f":"HLOOKUP(BN373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN374","v":91047.364786995488},{"$f":"HLOOKUP(BO373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO374","v":92868.312082735385},{"$f":"HLOOKUP(BP373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP374","v":94725.678324390086},{"$f":"HLOOKUP(BQ373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ374","v":96620.191890877904},{"$f":"HLOOKUP(BR373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR374","v":98552.595728695451},{"$f":"HLOOKUP(BS373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS374","v":100523.64764326937},{"$f":"HLOOKUP(BT373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT374","v":102534.12059613476},{"$f":"HLOOKUP(BU373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU374","v":104584.80300805744},{"$f":"HLOOKUP(BV373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV374","v":106676.49906821859},{"$f":"HLOOKUP(BW373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW374","v":108810.02904958298},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD374","v":0},{"$f":"HLOOKUP(CE373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE374","v":0},{"$f":"HLOOKUP(CF373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF374","v":0},{"$f":"HLOOKUP(CG373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG374","v":0},{"$f":"HLOOKUP(CH373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH374","v":0},{"$f":"HLOOKUP(CI373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI374","v":0},{"$f":"HLOOKUP(CJ373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ374","v":0},{"$f":"HLOOKUP(CK373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK374","v":0},{"$f":"HLOOKUP(CL373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL374","v":0},{"$f":"HLOOKUP(CM373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM374","v":0},{"$f":"HLOOKUP(CN373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN374","v":0},{"$f":"HLOOKUP(CO373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO374","v":0},{"$f":"HLOOKUP(CP373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP374","v":0},{"$f":"HLOOKUP(CQ373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ374","v":0},{"$f":"HLOOKUP(CR373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR374","v":0},{"$f":"HLOOKUP(CS373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS374","v":0},{"$f":"HLOOKUP(CT373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT374","v":0},{"$f":"HLOOKUP(CU373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU374","v":0},{"$f":"HLOOKUP(CV373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV374","v":0},{"$f":"HLOOKUP(CW373,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW374","v":0}]
[null,"Property Tax",null,{"$f":"C402*$B$9","v":1455814.7156640545},{"$f":"D402*$B$9","v":1374697.418529023},1298099.9382523417,1225770.4328082711,1157471.0926878559,1092977.3590138264,1032077.1852217613,974570.33988002222,920267.74835622625,868990.87116574682,820571.11695833819,774849.28821286326,731675.05781764386,690906.47481550497,652409.49768846564,616057.55364758382,581731.12247896008,549317.34357764106,518709.64487740607,489807.39245640719,null,null,null,null,"Property Tax",null,{"$f":"AC402*$B$9","v":1420307.0396722476},{"$f":"AD402*$B$9","v":1341168.213199046},1266438.9641486253,1195873.5929836784,1129240.0904271759,1066319.374647635,1006904.5709480593,950800.33159026504,897822.19351826888,847795.97186902072,800557.18727642717,755950.52508571988,713829.32470014005,674055.09738098027,636497.07091557595,601031.759656179,567542.55851605837,535919.35958794225,506058.19012429827,477860.87068917736,null,null,null,null,"Property Tax",null,{"$f":"BC402*$B$9","v":1420307.0396722476},{"$f":"BD402*$B$9","v":1341168.213199046},1266438.9641486253,1195873.5929836784,1129240.0904271759,1066319.374647635,1006904.5709480593,950800.33159026504,897822.19351826888,847795.97186902072,800557.18727642717,755950.52508571988,713829.32470014005,674055.09738098027,636497.07091557595,601031.759656179,567542.55851605837,535919.35958794225,506058.19012429827,477860.87068917736,null,null,null,null,"Property Tax",null,{"$f":"CC402*$B$9","v":2741639.616357943},{"$f":"CD402*$B$9","v":2588876.7729793205},2444625.8019043687,2308412.4256942039,2179788.7934211763,2058332.0081963453,1943642.7367424231,1835343.8964406443,1733079.4155347529,1636513.0624158299,1545327.340138807,1459222.4425359899,1377915.2684954349,1301138.491163261,1228639.6790095635,1160180.465868111,1095535.7672210338,1034493.0401517531,976851.58453297615,922421.88315216301]
[null,"Total Operating Costs",null,{"$f":"SUM(D378:D380)","v":5465696.8602368077},5464777.2059932323,5469981.3214658359,5481089.4436860345,5497896.4837831762,5520211.2579310527,5547855.7621173328,5580664.4883135045,5618483.7797583779,5661171.2231959421,5708595.0760291377,5760633.7264650781,5817175.1848349031,5878116.6043731086,5943363.8298372217,6012830.9724393152,6086440.0096465265,6164120.4084885586,6245808.7710865419,6331448.5011897255,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD378:AD380)","v":5430189.1842450015},5431248.0006632553,5438320.3473621197,5451192.6038614418,5469665.4815224959,5493553.2735648612,5522683.147843631,5556894.4800237473,5596038.2249204209,5639976.323899216,5688581.1463472266,5741734.9633379355,5799329.4517174,5861265.2269385839,5927451.403064332,5997805.1784479106,6072251.4456836246,6150722.4244988598,6233157.3163334345,6319501.9794224957,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD378:BD380)","v":5504879.7351561263},5507432.3625926021,5516028.3965300526,5530454.8140127361,5550512.9358768146,5576017.6770062661,5606796.8393538641,5642690.4453641856,5683550.1095676674,5729238.4462394081,5779628.5111342221,5834603.2754206713,5894055.1300417902,5957885.4188294616,6026003.9987930274,6098328.8260911796,6174785.5662797596,6255307.227506917,6339833.8154016528,6428312.0084720785,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD378:CD380)","v":14553695.546107141},14637173.821323503,14733888.791215435,14843460.674791493,14965538.00750041,15099796.206557164,15245936.219070463,15403683.248415241,15572785.554548843,15753013.324210204,15944157.607169069,16146029.314906854,16358458.278313717,16581292.361177912,16814396.626424506,17057652.552231353,17310957.295311544,17574222.99880407,17847376.14235834,18130356.932134032]
[]
[null,"EBITDA",null,{"$f":"D376-D381","v":12521603.939690072},{"$f":"E376-E381","v":12522523.593933649},12517319.478461046,12506211.356240846,12489404.316143705,12467089.541995827,12439445.037809547,12406636.311613377,12368817.020168502,12326129.576730939,12278705.723897744,12226667.073461803,12170125.615091978,12109184.195553772,12043936.970089659,11974469.827487566,11900860.790280353,11823180.391438322,11741492.028840339,11655852.298737155,null,null,null,null,"EBITDA",null,{"$f":"AD376-AD381","v":12408808.322173569},{"$f":"AE376-AE381","v":12407749.505755316},12400677.159056451,12387804.902557129,12369332.024896074,12345444.232853711,12316314.35857494,12282103.026394824,12242959.281498149,12199021.182519354,12150416.360071344,12097262.543080635,12039668.054701172,11977732.279479988,11911546.103354238,11841192.327970661,11766746.060734946,11688275.081919711,11605840.190085135,11519495.526996076,null,null,null,null,"EBITDA",null,{"$f":"BD376-BD381","v":12421229.770336382},{"$f":"BE376-BE381","v":12418677.142899906},12410081.108962456,12395654.691479772,12375596.569615694,12350091.828486241,12319312.666138645,12283419.060128324,12242559.39592484,12196871.0592531,12146480.994358286,12091506.230071837,12032054.375450719,11968224.086663047,11900105.50669948,11827780.679401329,11751323.939212749,11670802.277985591,11586275.690090856,11497797.497020431,null,null,null,null,"EBITDA",null,{"$f":"CD376-CD381","v":23489547.617357083},{"$f":"CE376-CE381","v":23406069.342140723},23309354.372248791,23199782.488672733,23077705.155963816,22943446.956907064,22797306.944393761,22639559.915048987,22470457.608915381,22290229.839254022,22099085.556295156,21897213.848557372,21684784.885150507,21461950.802286312,21228846.53703972,20985590.611232873,20732285.868152682,20469020.164660156,20195867.021105886,19912886.231330194]
[null,"Before Tax Earnings",null,{"$f":"D383-D403-D393","v":-21701460.012180336},{"$f":"E383-E385-E403","v":-34063547.307316095},-15434323.062288802,-4264774.168209061,-4281581.2083062027,4081596.7797708735,12439445.037809547,12406636.311613377,12368817.020168502,12326129.576730939,12278705.723897744,12226667.073461803,12170125.615091978,12109184.195553772,12043936.970089659,11974469.827487566,11900860.790280353,11823180.391438322,11741492.028840339,11655852.298737155,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD383-AD403-AD393","v":-19293734.779407553},{"$f":"AE383-AE385-AE403","v":-30240828.354847517},-13188469.55730525,-2965683.1272598896,-2984156.0049209446,4668700.2179452013,12316314.35857494,12282103.026394824,12242959.281498149,12199021.182519354,12150416.360071344,12097262.543080635,12039668.054701172,11977732.279479988,11911546.103354238,11841192.327970661,11766746.060734946,11688275.081919711,11605840.190085135,11519495.526996076,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD383-BD403-BD393","v":-19281313.331244741},{"$f":"BE383-BE385-BE403","v":-30229900.717702925},-13179065.607399246,-2957833.3383372463,-2977891.4602013249,4673347.8135777321,12319312.666138645,12283419.060128324,12242559.39592484,12196871.0592531,12146480.994358286,12091506.230071837,12032054.375450719,11968224.086663047,11900105.50669948,11827780.679401329,11751323.939212749,11670802.277985591,11586275.690090856,11497797.497020431,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD383-CD403-CD393","v":-48609332.672437772},{"$f":"CE383-CE385-CE403","v":-77036185.229271784},-36955998.370598711,-12959429.157035768,-13081506.489744686,4863841.1340528131,22797306.944393761,22639559.915048987,22470457.608915381,22290229.839254022,22099085.556295156,21897213.848557372,21684784.885150507,21461950.802286312,21228846.53703972,20985590.611232873,20732285.868152682,20469020.164660156,20195867.021105886,19912886.231330194]
[null,"PTC",null,{"$f":"D374*HLOOKUP(D373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E374*HLOOKUP(E373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N374*N368","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD374*HLOOKUP(AD373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE374*HLOOKUP(AE373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN374*AN368","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD374*HLOOKUP(BD373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE374*HLOOKUP(BE373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN374*BN368","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD374*HLOOKUP(CD373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE374*HLOOKUP(CE373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN374*CN368","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D384*$B$7-D385","v":-4557306.6025578706},-7153344.9345363798,-3241207.8430806482,-895602.57532390277,-899132.05374430248,857135.32375188335,2612283.4579400048,2605393.6254388089,2597451.5742353853,2588487.2111134971,2578528.2020185259,2567600.0854269783,2555726.3791693151,2542928.6810662919,2529226.7637188281,2514638.6637723888,2499180.765958874,2482867.8822020474,2465713.3260564711,2447728.9827348026,null,null,null,null,"Federal Tax",null,{"$f":"AD384*$B$7-AD385","v":-4051684.3036755859},-6350573.9545179782,-2769578.6070341025,-622793.45672457677,-626672.76103339833,980427.04576849227,2586426.0153007372,2579241.6355429129,2571021.4491146114,2561794.4483290641,2551587.4356149822,2540425.1340469331,2528330.2914872458,2515323.7786907973,2501424.6817043899,2486650.3888738388,2471016.6727543385,2454537.7672031391,2437226.4399178782,2419094.0606691758,null,null,null,null,"Federal Tax",null,{"$f":"BD384*$B$7-BD385","v":-4049075.7995613953},-6348279.1507176142,-2767603.7775538415,-621145.00105082174,-625357.20664227824,981403.04085132375,2587055.6598891155,2579518.0026269481,2570937.4731442165,2561342.922443151,2550761.0088152401,2539216.3083150857,2526731.418844651,2513327.0581992399,2499022.1564068906,2483833.9426742787,2467778.0272346772,2450868.4783769739,2433117.8949190797,2414537.4743742906,null,null,null,null,"Federal Tax",null,{"$f":"CD384*$B$7-CD385","v":-10207959.861211931},-16177598.898147075,-7760759.6578257289,-2721480.122977511,-2747116.3628463838,1021406.6381510907,4787434.4583226899,4754307.5821602866,4718796.0978722302,4680948.2662433442,4640807.9668219825,4598414.9081970481,4553804.825881606,4507009.6684801253,4458057.7727783406,4406974.0283589028,4353780.0323120626,4298494.2345786327,4241132.0744322361,4181706.1085793404]
[]
[]
[{"$f":"IRR(C389:X389,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D373,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-145581471.56640545},{"$f":"D383-D386","v":17078910.542247944},{"$f":"E383-E386","v":19675868.528470028},15758527.321541693,13401813.931564748,13388536.369888008,11609954.218243944,9827161.5798695423,9801242.6861745678,9771365.4459331166,9737642.365617441,9700177.5218792185,9659066.9880348239,9614399.2359226625,9566255.5144874807,9514710.2063708305,9459831.1637151763,9401680.0243214797,9340312.5092362743,9275778.7027838677,9208123.3160023522,{"$f":"C389*-0.3","v":43674441.469921634},null,null,{"$f":"IRR(AC389:AX389,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD373,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-142030703.96722475},{"$f":"AD383-AD386","v":16460492.625849156},{"$f":"AE383-AE386","v":18758323.460273296},15170255.766090553,13010598.359281706,12996004.785929473,11365017.187085219,9729888.3432742022,9702861.3908519112,9671937.8323835377,9637226.7341902889,9598828.9244563617,9556837.4090337027,9511337.7632139251,9462408.5007891916,9410121.4216498472,9354541.9390968233,9295729.3879806083,9233737.3147165719,9168613.7501672581,9100401.4663268998,{"$f":"AC389*-0.3","v":42609211.19016742},null,null,{"$f":"IRR(BC389:BX389,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD373,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-142030703.96722475},{"$f":"BD383-BD386","v":16470305.569897778},{"$f":"BE383-BE386","v":18766956.29361752},15177684.886516297,13016799.692530595,13000953.776257971,11368688.787634918,9732257.0062495302,9703901.0575013757,9671621.9227806237,9635528.1368099488,9595719.9855430461,9552289.9217567518,9505322.9566060677,9454897.028463807,9401083.3502925895,9343946.7367270496,9283545.9119780716,9219933.799608618,9153157.7951717749,9083260.0226461403,{"$f":"BC389*-0.3","v":42609211.19016742},null,null,{"$f":"IRR(CC389:CX389,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD373,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-274163961.63579428},{"$f":"CD383-CD386","v":33697507.478569016},{"$f":"CE383-CE386","v":39583668.240287796},31070114.030074522,25921262.611650243,25824821.518810198,21922040.318755973,18009872.486071073,17885252.3328887,17751661.51104315,17609281.573010676,17458277.589473173,17298798.940360323,17130980.059268899,16954941.133806188,16770788.76426138,16578616.58287397,16378505.83584062,16170525.930081524,15954734.94667365,15731180.122750852,{"$f":"CC389*-0.3","v":82249188.490738288}]
[{"$f":"IRR(C390:X390,0.1)","v":0.11204194743890938},"ROE",{"$f":"-C409","v":-18023892.842079945},{"$f":"D389-D393-D395-D404-D385","v":2768880.576713345},1697185.4794620126,1693074.2282386543,1684298.8116846965,1671021.2500079577,1653392.5784311329,1631553.420123972,1605634.5264289975,1575757.2861875463,1542034.2058718707,1504569.3621336482,1463458.8282892536,1418791.0761770923,1370647.3547419105,1319102.0466252603,1264223.003969606,1206071.8645759095,1144704.349490704,1080170.5430382974,1012515.1562567819,{"$f":"X389","v":43674441.469921634},null,null,{"$f":"IRR(AC390:AX390,0.1)","v":0.11251592368347141},"ROE",{"$f":"-AC409","v":-17813583.313074186},{"$f":"AD389-AD393-AD395-AD404-AD385","v":2762888.0459697023},1702143.3738713693,1696556.2199792657,1686387.1373448009,1671793.5639925683,1652922.2082791007,1629909.607598871,1602882.65517658,1571959.0967082065,1537247.9985149577,1498850.1887810305,1456858.6733583715,1411359.0275385939,1362429.7651138604,1310142.685974516,1254563.2034214921,1195750.6523052771,1133758.5790412407,1068635.0144919259,1000422.7306515686,{"$f":"AX389","v":42609211.19016742},null,null,{"$f":"IRR(BC390:BX390,0.1)","v":0.1126015057565295},"ROE",{"$f":"-BC409","v":-17813583.313074186},{"$f":"BD389-BD393-BD395-BD404-BD385","v":2772700.9900183268},1710776.2072155941,1703985.3404050078,1692588.4705936899,1676742.5543210665,1656593.8088288005,1632278.270574199,1603922.3218260445,1571643.1871052925,1535549.4011346176,1495741.2498677149,1452311.1860814206,1405344.2209307365,1354918.2927884758,1301104.6146172583,1243968.0010517184,1183567.1763027404,1119955.0639332868,1053179.0594964428,983281.2869708091,{"$f":"BX389","v":42609211.19016742},null,null,{"$f":"IRR(CC390:CX390,0.1)","v":0.11382596233823961},"ROE",{"$f":"-CC409","v":-32902839.46821893},{"$f":"CD389-CD393-CD395-CD404-CD385","v":5553277.4319218174},3529610.6461418644,3453205.8199272435,3366644.031902153,3270202.9390621074,3164138.9618072743,3048688.351921767,2924068.1987393936,2790477.3768938445,2648097.4388613701,2497093.4553238675,2337614.8062110171,2169795.9251195937,1993756.9996568821,1809604.6301120743,1617432.4487246647,1417321.7016913146,1209341.7959322184,993550.81252434477,769995.98860154673,{"$f":"CX389","v":82249188.490738288}]
[]
[]
[null,"Interest",null,{"$f":"C396*$B$8","v":5106769.6385893179},4952327.7125315052,4790163.6901708012,4619891.466692063,4441105.6320393877,4253380.5056540789,4056269.1229495043,3849302.171109701,3631986.8716779076,3403805.8072745241,3164215.6896509719,2912646.066146242,2648497.9614662756,2371142.4515523105,2079919.1661426479,1774134.7164625016,1453061.044298348,1115933.6885259869,761949.96496500773,390267.05522597954,null,null,null,null,"Interest",null,{"$f":"AC396*$B$8","v":5047181.9387043538},4894542.0988558047,4734270.2670148285,4565984.8435818031,4389285.1489771269,4203750.4696422173,4008939.0563405612,3804387.0723738223,3589607.4892087467,3364088.9268854172,3127294.4364459217,2878660.2214844511,2617594.2957749069,2343475.0737798857,2055649.8906851131,1753433.4484356025,1436106.1840736158,1102912.55649353,753059.24753444002,385713.27312739543,null,null,null,null,"Interest",null,{"$f":"BC396*$B$8","v":5047181.9387043538},4894542.0988558047,4734270.2670148285,4565984.8435818031,4389285.1489771269,4203750.4696422173,4008939.0563405612,3804387.0723738223,3589607.4892087467,3364088.9268854172,3127294.4364459217,2878660.2214844511,2617594.2957749069,2343475.0737798857,2055649.8906851131,1753433.4484356025,1436106.1840736158,1102912.55649353,753059.24753444002,385713.27312739543,null,null,null,null,"Interest",null,{"$f":"CC396*$B$8","v":9322471.1826620307},9040535.5350876674,8744503.1051345859,8433669.0536838509,8107293.2996605774,7764598.7579361415,7404769.4891254827,7026948.7568742922,6630236.9880105406,6213689.6307036029,5776314.9055313179,5317071.4441004191,4834865.8095979746,4328549.8933704076,3796918.1813314632,3238704.8836905714,2652580.9211676344,2037150.7605185509,1390949.0918370131,712437.33972139854]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C408)","v":8195608.1597455703},{"$f":"-PMT($B$8,20,$C408)","v":8195608.1597455703},8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,8195608.1597455703,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC408)","v":8099978.7356753312},{"$f":"-PMT($B$8,20,$AC408)","v":8099978.7356753312},8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC408)","v":8099978.7356753312},{"$f":"-PMT($B$8,20,$BC408)","v":8099978.7356753312},8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,8099978.7356753312,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC408)","v":14961184.134149306},{"$f":"-PMT($B$8,20,$CC408)","v":14961184.134149306},14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306,14961184.134149306]
[null,"Sinking Fund",null,{"$f":"D394-D393","v":3088838.5211562524},3243280.4472140651,3405444.469574769,3575716.6930535072,3754502.5277061826,3942227.6540914914,4139339.036796066,4346305.9886358697,4563621.2880676631,4791802.3524710461,5031392.4700945988,5282962.0935993288,5547110.1982792951,5824465.7081932593,6115688.9936029222,6421473.4432830689,6742547.1154472223,7079674.4712195834,7433658.1947805621,7805341.1045195907,null,null,null,null,"Sinking Fund",null,{"$f":"AD394-AD393","v":3052796.7969709774},3205436.6368195266,3365708.4686605027,3533993.8920935281,3710693.5866982043,3896228.2660331139,4091039.67933477,4295591.6633015089,4510371.2464665845,4735889.8087899145,4972684.2992294095,5221318.5141908806,5482384.4399004243,5756503.6618954455,6044328.8449902181,6346545.2872397285,6663872.5516017154,6997066.1791818012,7346919.4881408913,7714265.4625479355,null,null,null,null,"Sinking Fund",null,{"$f":"BD394-BD393","v":3052796.7969709774},3205436.6368195266,3365708.4686605027,3533993.8920935281,3710693.5866982043,3896228.2660331139,4091039.67933477,4295591.6633015089,4510371.2464665845,4735889.8087899145,4972684.2992294095,5221318.5141908806,5482384.4399004243,5756503.6618954455,6044328.8449902181,6346545.2872397285,6663872.5516017154,6997066.1791818012,7346919.4881408913,7714265.4625479355,null,null,null,null,"Sinking Fund",null,{"$f":"CD394-CD393","v":5638712.9514872748},5920648.5990616381,6216681.0290147197,6527515.0804654546,6853890.8344887281,7196585.3762131641,7556414.6450238228,7934235.3772750134,8330947.1461387649,8747494.5034457035,9184869.2286179885,9644112.6900488865,10126318.324551331,10632634.240778897,11164265.952817842,11722479.250458734,12308603.212981671,12924033.373630755,13570235.042312292,14248746.794427907]
[null,"Mortgage Balance",{"$f":"C408","v":102135392.77178635},{"$f":"C396-D395","v":99046554.250630096},95803273.803416029,92397829.333841264,88822112.64078775,85067610.113081574,81125382.458990082,76986043.422194019,72639737.433558151,68076116.145490482,63284313.793019436,58252921.322924837,52969959.229325511,47422849.031046212,41598383.322852954,35482694.32925003,29061220.88596696,22318673.770519737,15238999.299300153,7805341.1045195907,0,null,null,null,null,"Mortgage Balance",{"$f":"AC408","v":100943638.77408707},{"$f":"AC396-AD395","v":97890841.977116093},94685405.340296566,91319696.871636063,87785702.979542539,84075009.392844334,80178781.126811221,76087741.447476447,71792149.784174934,67281778.537708342,62545888.728918426,57573204.42968902,52351885.915498137,46869501.475597709,41112997.813702263,35068668.968712047,28722123.681472316,22058251.129870601,15061184.9506888,7714265.4625479085,-2.7008354663848877E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC408","v":100943638.77408707},{"$f":"BC396-BD395","v":97890841.977116093},94685405.340296566,91319696.871636063,87785702.979542539,84075009.392844334,80178781.126811221,76087741.447476447,71792149.784174934,67281778.537708342,62545888.728918426,57573204.42968902,52351885.915498137,46869501.475597709,41112997.813702263,35068668.968712047,28722123.681472316,22058251.129870601,15061184.9506888,7714265.4625479085,-2.7008354663848877E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC408","v":186449423.65324062},{"$f":"CC396-CD395","v":180810710.70175335},174890062.10269171,168673381.073677,162145865.99321154,155291975.15872282,148095389.78250965,140538975.13748583,132604739.76021081,124273792.61407205,115526298.11062635,106341428.88200837,96697316.191959485,86570997.867408156,75938363.626629263,64774097.673811421,53051618.423352689,40743015.210371017,27818981.836740263,14248746.79442797,6.3329935073852539E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C389/20","v":7279073.5783202723},{"$f":"-$C389/20","v":7279073.5783202723},7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,7279073.5783202723,null,null,null,null,"Book Depr",null,{"$f":"-$AC389/20","v":7101535.1983612375},{"$f":"-$AC389/20","v":7101535.1983612375},7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,null,null,null,null,"Book Depr",null,{"$f":"-$BC389/20","v":7101535.1983612375},{"$f":"-$BC389/20","v":7101535.1983612375},7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,7101535.1983612375,null,null,null,null,"Book Depr",null,{"$f":"-$CC389/20","v":13708198.081789713},{"$f":"-$CC389/20","v":13708198.081789713},13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713,13708198.081789713]
[null,"Accum Depreciation",null,{"$f":"SUM($D399:D399)","v":7279073.5783202723},{"$f":"SUM($D399:E399)","v":14558147.156640545},{"$f":"SUM($D399:F399)","v":21837220.734960817},{"$f":"SUM($D399:G399)","v":29116294.313281089},{"$f":"SUM($D399:H399)","v":36395367.891601361},{"$f":"SUM($D399:I399)","v":43674441.469921634},{"$f":"SUM($D399:J399)","v":50953515.048241906},{"$f":"SUM($D399:K399)","v":58232588.626562178},{"$f":"SUM($D399:L399)","v":65511662.20488245},{"$f":"SUM($D399:M399)","v":72790735.783202723},{"$f":"SUM($D399:N399)","v":80069809.361523002},{"$f":"SUM($D399:O399)","v":87348882.939843267},{"$f":"SUM($D399:P399)","v":94627956.518163532},{"$f":"SUM($D399:Q399)","v":101907030.0964838},{"$f":"SUM($D399:R399)","v":109186103.67480406},{"$f":"SUM($D399:S399)","v":116465177.25312433},{"$f":"SUM($D399:T399)","v":123744250.83144459},{"$f":"SUM($D399:U399)","v":131023324.40976486},{"$f":"SUM($D399:V399)","v":138302397.98808512},{"$f":"SUM($D399:W399)","v":145581471.56640539},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD399:AD399)","v":7101535.1983612375},{"$f":"SUM($AD399:AE399)","v":14203070.396722475},{"$f":"SUM($AD399:AF399)","v":21304605.595083714},{"$f":"SUM($AD399:AG399)","v":28406140.79344495},{"$f":"SUM($AD399:AH399)","v":35507675.991806187},{"$f":"SUM($AD399:AI399)","v":42609211.190167427},{"$f":"SUM($AD399:AJ399)","v":49710746.388528667},{"$f":"SUM($AD399:AK399)","v":56812281.586889908},{"$f":"SUM($AD399:AL399)","v":63913816.785251148},{"$f":"SUM($AD399:AM399)","v":71015351.983612388},{"$f":"SUM($AD399:AN399)","v":78116887.181973621},{"$f":"SUM($AD399:AO399)","v":85218422.380334854},{"$f":"SUM($AD399:AP399)","v":92319957.578696087},{"$f":"SUM($AD399:AQ399)","v":99421492.77705732},{"$f":"SUM($AD399:AR399)","v":106523027.97541855},{"$f":"SUM($AD399:AS399)","v":113624563.17377979},{"$f":"SUM($AD399:AT399)","v":120726098.37214102},{"$f":"SUM($AD399:AU399)","v":127827633.57050225},{"$f":"SUM($AD399:AV399)","v":134929168.7688635},{"$f":"SUM($AD399:AW399)","v":142030703.96722475},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD399:BD399)","v":7101535.1983612375},{"$f":"SUM($BD399:BE399)","v":14203070.396722475},{"$f":"SUM($BD399:BF399)","v":21304605.595083714},{"$f":"SUM($BD399:BG399)","v":28406140.79344495},{"$f":"SUM($BD399:BH399)","v":35507675.991806187},{"$f":"SUM($BD399:BI399)","v":42609211.190167427},{"$f":"SUM($BD399:BJ399)","v":49710746.388528667},{"$f":"SUM($BD399:BK399)","v":56812281.586889908},{"$f":"SUM($BD399:BL399)","v":63913816.785251148},{"$f":"SUM($BD399:BM399)","v":71015351.983612388},{"$f":"SUM($BD399:BN399)","v":78116887.181973621},{"$f":"SUM($BD399:BO399)","v":85218422.380334854},{"$f":"SUM($BD399:BP399)","v":92319957.578696087},{"$f":"SUM($BD399:BQ399)","v":99421492.77705732},{"$f":"SUM($BD399:BR399)","v":106523027.97541855},{"$f":"SUM($BD399:BS399)","v":113624563.17377979},{"$f":"SUM($BD399:BT399)","v":120726098.37214102},{"$f":"SUM($BD399:BU399)","v":127827633.57050225},{"$f":"SUM($BD399:BV399)","v":134929168.7688635},{"$f":"SUM($BD399:BW399)","v":142030703.96722475},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD399:CD399)","v":13708198.081789713},{"$f":"SUM($CD399:CE399)","v":27416396.163579427},{"$f":"SUM($CD399:CF399)","v":41124594.245369136},{"$f":"SUM($CD399:CG399)","v":54832792.327158853},{"$f":"SUM($CD399:CH399)","v":68540990.40894857},{"$f":"SUM($CD399:CI399)","v":82249188.490738288},{"$f":"SUM($CD399:CJ399)","v":95957386.572528005},{"$f":"SUM($CD399:CK399)","v":109665584.65431772},{"$f":"SUM($CD399:CL399)","v":123373782.73610744},{"$f":"SUM($CD399:CM399)","v":137081980.81789714},{"$f":"SUM($CD399:CN399)","v":150790178.89968684},{"$f":"SUM($CD399:CO399)","v":164498376.98147655},{"$f":"SUM($CD399:CP399)","v":178206575.06326625},{"$f":"SUM($CD399:CQ399)","v":191914773.14505595},{"$f":"SUM($CD399:CR399)","v":205622971.22684565},{"$f":"SUM($CD399:CS399)","v":219331169.30863535},{"$f":"SUM($CD399:CT399)","v":233039367.39042506},{"$f":"SUM($CD399:CU399)","v":246747565.47221476},{"$f":"SUM($CD399:CV399)","v":260455763.55400446},{"$f":"SUM($CD399:CW399)","v":274163961.63579416}]
[null,"End Year Book Value",null,{"$f":"-$C389-D400","v":138302397.98808518},131023324.4097649,123744250.83144462,116465177.25312436,109186103.67480409,101907030.09648381,94627956.518163532,87348882.939843267,80069809.361523002,72790735.783202723,65511662.204882443,58232588.626562178,50953515.048241913,43674441.469921649,36395367.891601384,29116294.313281119,21837220.734960854,14558147.156640589,7279073.5783203244,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC389-AD400","v":134929168.7688635},127827633.57050227,120726098.37214103,113624563.1737798,106523027.97541857,99421492.77705732,92319957.578696072,85218422.380334839,78116887.181973606,71015351.983612359,63913816.785251126,56812281.586889893,49710746.38852866,42609211.190167427,35507675.991806194,28406140.793444961,21304605.595083728,14203070.396722496,7101535.1983612478,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC389-BD400","v":134929168.7688635},127827633.57050227,120726098.37214103,113624563.1737798,106523027.97541857,99421492.77705732,92319957.578696072,85218422.380334839,78116887.181973606,71015351.983612359,63913816.785251126,56812281.586889893,49710746.38852866,42609211.190167427,35507675.991806194,28406140.793444961,21304605.595083728,14203070.396722496,7101535.1983612478,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC389-CD400","v":260455763.55400458},246747565.47221485,233039367.39042515,219331169.30863541,205622971.22684571,191914773.14505601,178206575.06326628,164498376.98147655,150790178.89968684,137081980.81789714,123373782.73610744,109665584.65431774,95957386.572528034,82249188.490738332,68540990.40894863,54832792.327158928,41124594.245369226,27416396.163579524,13708198.081789821,0]
[null,"Prop. Tax Value",{"$f":"-C389","v":145581471.56640545},{"$f":"C402/(($C402/$X402)^(1/21))","v":137469741.85290229},{"$f":"D402/(($C402/$X402)^(1/21))","v":129809993.82523417},122577043.28082711,115747109.26878558,109297735.90138264,103207718.52217613,97457033.988002226,92026774.835622624,86899087.116574675,82057111.695833817,77484928.821286321,73167505.781764388,69090647.4815505,65240949.768846557,61605755.36475838,58173112.247896008,54931734.35776411,51870964.487740606,48980739.245640717,46251555.966661558,{"$f":"X389","v":43674441.469921634},null,null,null,"Prop. Tax Value",{"$f":"-AC389","v":142030703.96722475},{"$f":"AC402/(($AC402/$AX402)^(1/21))","v":134116821.3199046},{"$f":"AD402/(($AC402/$AX402)^(1/21))","v":126643896.41486253},119587359.29836784,112924009.04271759,106631937.46476349,100690457.09480593,95080033.159026504,89782219.351826891,84779597.186902076,80055718.727642715,75595052.508571982,71382932.470014006,67405509.738098025,63649707.091557592,60103175.965617903,56754255.851605833,53591935.958794221,50605819.012429826,47786087.068917736,45123469.235767335,{"$f":"AX389","v":42609211.19016742},null,null,null,"Prop. Tax Value",{"$f":"-BC389","v":142030703.96722475},{"$f":"BC402/(($BC402/$BX402)^(1/21))","v":134116821.3199046},{"$f":"BD402/(($BC402/$BX402)^(1/21))","v":126643896.41486253},119587359.29836784,112924009.04271759,106631937.46476349,100690457.09480593,95080033.159026504,89782219.351826891,84779597.186902076,80055718.727642715,75595052.508571982,71382932.470014006,67405509.738098025,63649707.091557592,60103175.965617903,56754255.851605833,53591935.958794221,50605819.012429826,47786087.068917736,45123469.235767335,{"$f":"BX389","v":42609211.19016742},null,null,null,"Prop. Tax Value",{"$f":"-CC389","v":274163961.63579428},{"$f":"CC402/(($CC402/$CX402)^(1/21))","v":258887677.29793206},{"$f":"CD402/(($CC402/$CX402)^(1/21))","v":244462580.19043684},230841242.5694204,217978879.34211764,205833200.81963453,194364273.67424232,183534389.64406443,173307941.55347529,163651306.24158299,154532734.0138807,145922244.25359899,137791526.84954348,130113849.11632611,122863967.90095635,116018046.5868111,109553576.72210339,103449304.01517531,97685158.453297615,92242188.315216303,87102497.860488415,{"$f":"CX389","v":82249188.490738288}]
[null,"Tax Dep",null,{"$f":"$C389*-D$5","v":29116294.313281089},46586070.901249744,27951642.540749848,16770985.524449907,16770985.524449907,8385492.7622249536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D403*$B$7","v":6114421.8057890283},9783074.8892624453,5869844.9335574675,3521906.9601344806,3521906.9601344806,1760953.4800672403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD403*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD403*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD403*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D404:I404)","v":25422185.952539138},{"$f":"C406/C410","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD404:AI404)","v":23273481.880063493},{"$f":"AC406/AC410","v":0.16386232856688596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD404:BI404)","v":23273481.880063493},{"$f":"BC406/BC410","v":0.16386232856688596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD404:CI404)","v":54811698.514334738},{"$f":"CC406/CC410","v":0.19992306132177889}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D385:W385)","v":0},{"$f":"C407/C410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD385:AW385)","v":0},{"$f":"AC407/AC410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD385:BW385)","v":0},{"$f":"BC407/BC410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD385:CW385)","v":0},{"$f":"CC407/CC410","v":0}]
[0.85,"Debt",{"$f":"(C410-C406-C407)*$A408","v":102135392.77178635},{"$f":"C408/C410","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC410-AC406-AC407)*$A408","v":100943638.77408707},{"$f":"AC408/AC410","v":0.71071702071814702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC410-BC406-BC407)*$A408","v":100943638.77408707},{"$f":"BC408/BC410","v":0.71071702071814702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC410-CC406-CC407)*$A408","v":186449423.65324062},{"$f":"CC408/CC410","v":0.68006539787648801}]
[0.15,"Equity",{"$f":"(C410-C406-C407)*$A409","v":18023892.842079945},{"$f":"C409/C410","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC410-AC406-AC407)*$A409","v":17813583.313074186},{"$f":"AC409/AC410","v":0.12542065071496711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC410-BC406-BC407)*$A409","v":17813583.313074186},{"$f":"BC409/BC410","v":0.12542065071496711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC410-CC406-CC407)*$A409","v":32902839.46821893},{"$f":"CC409/CC410","v":0.12001154080173317}]
[null,"Total",{"$f":"-C389","v":145581471.56640545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC389","v":142030703.96722475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC389","v":142030703.96722475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC389","v":274163961.63579428}]
[null,"Check",{"$f":"SUM(C406:C409)-C410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC406:AC409)-AC410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC406:BC409)-BC410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC406:CC409)-CC410","v":0}]
[null,"2032 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032 Off Shore Wind"]
[null,"Year",null,2032,{"$f":"D413+1","v":2033},{"$f":"E413+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,null,"Year",null,2032,{"$f":"AD413+1","v":2033},{"$f":"AE413+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,null,"Year",null,2032,{"$f":"BD413+1","v":2033},{"$f":"BE413+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,null,"Year",null,2032,{"$f":"CD413+1","v":2033},{"$f":"CE413+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D413-$D$13)","v":306896.79528614221},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD413-$AD$13)","v":315923.17161808757},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD413-$AD$13)","v":401673.74677156843},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD413-$AD$13)","v":496450.69825699477}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M14","v":59.304361889012526},{"$f":"D415","v":59.304361889012526},{"$f":"E415","v":59.304361889012526},59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,59.304361889012526,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P14","v":57.212594965204865},{"$f":"AD415","v":57.212594965204865},{"$f":"AE415","v":57.212594965204865},57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,57.212594965204865,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$14","v":45.220543801213196},{"$f":"BD415","v":45.220543801213196},{"$f":"BE415","v":45.220543801213196},45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,45.220543801213196,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$14","v":77.160807063886281},{"$f":"CD415","v":77.160807063886281},{"$f":"CE415","v":77.160807063886281},77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281,77.160807063886281]
[null,"Revenue",null,{"$f":"D415*D414","v":18200318.61022757},18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,18200318.61022757,null,null,null,null,"Revenue",null,{"$f":"AD415*AD414","v":18074784.457908548},18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,18074784.457908548,null,null,null,null,"Revenue",null,{"$f":"BD415*BD414","v":18163905.259681128},18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,18163905.259681128,null,null,null,null,"Revenue",null,{"$f":"CD415*CD414","v":38306536.5449396},38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396,38306536.5449396]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(E413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(F413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(G413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(H413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(I413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(J413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(K413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(L413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(M413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(N413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(O413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(P413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(Q413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(R413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(S413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(T413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(U413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(V413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(W413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(AE413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(AF413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AG413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AH413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AI413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AJ413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AK413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AL413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AM413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AN413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AO413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AP413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AQ413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AR413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AS413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AT413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AU413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AV413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AW413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4090079.7874642094},{"$f":"HLOOKUP(BE413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(BF413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BG413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BH413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BI413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BJ413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BK413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BL413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BM413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BN413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BO413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BP413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BQ413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BR413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BS413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BT413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BU413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BV413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BW413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12048297.048344182},{"$f":"HLOOKUP(CE413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12289262.989311066},{"$f":"HLOOKUP(CF413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CG413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CH413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CI413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CJ413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CK413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CL413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CM413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CN413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CO413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CP413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CQ413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CR413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CS413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CT413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CU413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CV413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CW413,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D414","v":0},{"$f":"HLOOKUP(E413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E414","v":0},{"$f":"HLOOKUP(F413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F414","v":0},{"$f":"HLOOKUP(G413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G414","v":0},{"$f":"HLOOKUP(H413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H414","v":0},{"$f":"HLOOKUP(I413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I414","v":0},{"$f":"HLOOKUP(J413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J414","v":0},{"$f":"HLOOKUP(K413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K414","v":0},{"$f":"HLOOKUP(L413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L414","v":0},{"$f":"HLOOKUP(M413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M414","v":0},{"$f":"HLOOKUP(N413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N414","v":0},{"$f":"HLOOKUP(O413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O414","v":0},{"$f":"HLOOKUP(P413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P414","v":0},{"$f":"HLOOKUP(Q413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q414","v":0},{"$f":"HLOOKUP(R413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R414","v":0},{"$f":"HLOOKUP(S413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S414","v":0},{"$f":"HLOOKUP(T413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T414","v":0},{"$f":"HLOOKUP(U413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U414","v":0},{"$f":"HLOOKUP(V413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V414","v":0},{"$f":"HLOOKUP(W413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W414","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD414","v":0},{"$f":"HLOOKUP(AE413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE414","v":0},{"$f":"HLOOKUP(AF413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF414","v":0},{"$f":"HLOOKUP(AG413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG414","v":0},{"$f":"HLOOKUP(AH413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH414","v":0},{"$f":"HLOOKUP(AI413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI414","v":0},{"$f":"HLOOKUP(AJ413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ414","v":0},{"$f":"HLOOKUP(AK413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK414","v":0},{"$f":"HLOOKUP(AL413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL414","v":0},{"$f":"HLOOKUP(AM413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM414","v":0},{"$f":"HLOOKUP(AN413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN414","v":0},{"$f":"HLOOKUP(AO413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO414","v":0},{"$f":"HLOOKUP(AP413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP414","v":0},{"$f":"HLOOKUP(AQ413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ414","v":0},{"$f":"HLOOKUP(AR413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR414","v":0},{"$f":"HLOOKUP(AS413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS414","v":0},{"$f":"HLOOKUP(AT413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT414","v":0},{"$f":"HLOOKUP(AU413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU414","v":0},{"$f":"HLOOKUP(AV413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV414","v":0},{"$f":"HLOOKUP(AW413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW414","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD414","v":76412.91501513531},{"$f":"HLOOKUP(BE413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE414","v":77941.17331543802},{"$f":"HLOOKUP(BF413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF414","v":79499.996781746784},{"$f":"HLOOKUP(BG413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG414","v":81089.996717381728},{"$f":"HLOOKUP(BH413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH414","v":82711.796651729368},{"$f":"HLOOKUP(BI413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI414","v":84366.032584763961},{"$f":"HLOOKUP(BJ413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ414","v":86053.353236459239},{"$f":"HLOOKUP(BK413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK414","v":87774.420301188424},{"$f":"HLOOKUP(BL413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL414","v":89529.908707212191},{"$f":"HLOOKUP(BM413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM414","v":91320.506881356458},{"$f":"HLOOKUP(BN413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN414","v":93146.917018983557},{"$f":"HLOOKUP(BO413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO414","v":95009.855359363239},{"$f":"HLOOKUP(BP413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP414","v":96910.052466550507},{"$f":"HLOOKUP(BQ413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ414","v":98848.253515881515},{"$f":"HLOOKUP(BR413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR414","v":100825.21858619915},{"$f":"HLOOKUP(BS413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS414","v":102841.72295792314},{"$f":"HLOOKUP(BT413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT414","v":104898.55741708158},{"$f":"HLOOKUP(BU413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU414","v":106996.52856542321},{"$f":"HLOOKUP(BV413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV414","v":109136.4591367317},{"$f":"HLOOKUP(BW413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW414","v":111319.18831946632},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD414","v":0},{"$f":"HLOOKUP(CE413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE414","v":0},{"$f":"HLOOKUP(CF413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF414","v":0},{"$f":"HLOOKUP(CG413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG414","v":0},{"$f":"HLOOKUP(CH413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH414","v":0},{"$f":"HLOOKUP(CI413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI414","v":0},{"$f":"HLOOKUP(CJ413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ414","v":0},{"$f":"HLOOKUP(CK413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK414","v":0},{"$f":"HLOOKUP(CL413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL414","v":0},{"$f":"HLOOKUP(CM413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM414","v":0},{"$f":"HLOOKUP(CN413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN414","v":0},{"$f":"HLOOKUP(CO413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO414","v":0},{"$f":"HLOOKUP(CP413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP414","v":0},{"$f":"HLOOKUP(CQ413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ414","v":0},{"$f":"HLOOKUP(CR413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR414","v":0},{"$f":"HLOOKUP(CS413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS414","v":0},{"$f":"HLOOKUP(CT413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT414","v":0},{"$f":"HLOOKUP(CU413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU414","v":0},{"$f":"HLOOKUP(CV413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV414","v":0},{"$f":"HLOOKUP(CW413,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW414","v":0}]
[null,"Property Tax",null,{"$f":"C442*$B$9","v":1468882.9106411131},{"$f":"D442*$B$9","v":1387037.4599549691},1309752.3984935142,1236773.6235582323,1167861.1909309928,1102788.5259703221,1041341.6786650082,983318.62019576353,928528.57869213342,876791.41200071014,827937.01540240156,781804.76233140996,738242.97625707951,697108.43199223478,658265.88478837814,621587.62566947856,586953.06154234603,554248.31870305608,523365.86843580491,494204.17347321758,null,null,null,null,"Property Tax",null,{"$f":"AC442*$B$9","v":1433056.4981864509},{"$f":"AD442*$B$9","v":1353207.278004847},1277807.2180424521,1206608.4132275428,1139376.7716399923,1075891.244849094,1015943.1011365924,959335.2392153783,905881.54018744652,855406.25561044819,807743.42966087896,762736.35349405801,720237.05000690639,680105.7873094969,642210.61930573441,606426.95187266159,572637.1332120446,540730.06702737138,510600.84725444351,482150.41314460209,null,null,null,null,"Property Tax",null,{"$f":"BC442*$B$9","v":1433056.4981864509},{"$f":"BD442*$B$9","v":1353207.278004847},1277807.2180424521,1206608.4132275428,1139376.7716399923,1075891.244849094,1015943.1011365924,959335.2392153783,905881.54018744652,855406.25561044819,807743.42966087896,762736.35349405801,720237.05000690639,680105.7873094969,642210.61930573441,606426.95187266159,572637.1332120446,540730.06702737138,510600.84725444351,482150.41314460209,null,null,null,null,"Property Tax",null,{"$f":"CC442*$B$9","v":2740542.9605114004},{"$f":"CD442*$B$9","v":2587841.2222701292},2443647.9515836071,2307489.0607239269,2178916.8779038079,2057508.6753930671,1942865.2796477266,1834609.7588820681,1732386.1837685392,1635858.4571908638,1544709.2092027518,1458638.7535589759,1377364.1023880369,1300618.035766796,1228148.2231379598,1159716.3936817639,1095097.5529141456,1034079.2429356925,976460.84389916318,922052.91439890233]
[null,"Total Operating Costs",null,{"$f":"SUM(D418:D420)","v":5558962.6981053222},5558918.8431684636,5565071.4093712782,5577199.0146535523,5595095.0898482185,5618567.1028658934,5647435.8270984907,5681534.6515979152,5720708.9307223288,5764815.37107151,5813721.4536546171,5867304.8893486699,5925453.1058146833,5988062.7641409906,6055039.30358011,6126296.5128370449,6201756.1264532637,6281347.4449121924,6365006.9771691235,6452678.1043812027,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD418:AD420)","v":5523136.2856506603},5525088.6612183414,5533126.2289202157,5547033.804322863,5566610.6705572186,5591669.8217446655,5622037.2495700745,5657551.2706175307,5698061.8922176417,5743430.2146812482,5793527.8679130943,5848236.480511318,5907447.1795645105,5971060.1194582526,6038984.0380974663,6111135.8390402282,6187440.1981229624,6267829.1932365075,6352241.9559877627,6440624.3440525876,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD418:BD420)","v":5599549.2006657962},5603029.834533779,5612626.2257019626,5628123.8010402434,5649322.467208948,5676035.8543294296,5708090.6028065337,5745325.6909187194,5787591.8009248544,5834750.7215626044,5886674.7849320779,5943246.3358706813,6004357.2320310613,6069908.3729741341,6139809.2566836653,6213977.5619981512,6292338.755540044,6374825.721801931,6461378.4151244946,6551943.5323720537,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD418:CD420)","v":14788840.008855581},14877104.211581195,14978696.200680895,15093238.274803162,15220381.076264627,15359802.157721106,15511204.631622324,15674315.897896158,15848886.445562912,16034688.724221127,16231516.081573617,16439181.763377259,16657517.972402688,16886374.983181737,17125620.309501201,17375137.921772271,17634827.51156646,17904603.800761055,18184395.892881032,18474146.664360408]
[]
[null,"EBITDA",null,{"$f":"D416-D421","v":12641355.912122248},{"$f":"E416-E421","v":12641399.767059106},12635247.200856291,12623119.595574018,12605223.520379351,12581751.507361677,12552882.783129079,12518783.958629655,12479609.67950524,12435503.23915606,12386597.156572953,12333013.720878899,12274865.504412886,12212255.84608658,12145279.306647461,12074022.097390525,11998562.483774306,11918971.165315378,11835311.633058447,11747640.505846366,null,null,null,null,"EBITDA",null,{"$f":"AD416-AD421","v":12551648.172257889},{"$f":"AE416-AE421","v":12549695.796690207},12541658.228988333,12527750.653585685,12508173.787351329,12483114.636163883,12452747.208338473,12417233.187291019,12376722.565690907,12331354.243227299,12281256.589995455,12226547.97739723,12167337.278344039,12103724.338450296,12035800.419811081,11963648.618868321,11887344.259785585,11806955.264672041,11722542.501920786,11634160.113855962,null,null,null,null,"EBITDA",null,{"$f":"BD416-BD421","v":12564356.059015332},{"$f":"BE416-BE421","v":12560875.425147349},12551279.033979166,12535781.458640885,12514582.79247218,12487869.405351698,12455814.656874593,12418579.568762409,12376313.458756274,12329154.538118523,12277230.474749051,12220658.923810447,12159548.027650066,12093996.886706993,12024096.002997462,11949927.697682977,11871566.504141085,11789079.537879197,11702526.844556633,11611961.727309074,null,null,null,null,"EBITDA",null,{"$f":"CD416-CD421","v":23517696.536084019},{"$f":"CE416-CE421","v":23429432.333358407},23327840.344258703,23213298.270136438,23086155.468674973,22946734.387218494,22795331.913317278,22632220.647043444,22457650.099376686,22271847.820718475,22075020.463365983,21867354.781562343,21649018.572536912,21420161.561757863,21180916.235438399,20931398.623167329,20671709.03337314,20401932.744178545,20122140.652058568,19832389.880579192]
[null,"Before Tax Earnings",null,{"$f":"D423-D443-D433","v":-21888913.117168594},{"$f":"E423-E425-E443","v":-34362853.373456508},-15567304.683453079,-4298411.5350116044,-4316307.6102062706,4120985.9420688655,12552882.783129079,12518783.958629655,12479609.67950524,12435503.23915606,12386597.156572953,12333013.720878899,12274865.504412886,12212255.84608658,12145279.306647461,12074022.097390525,11998562.483774306,11918971.165315378,11835311.633058447,11747640.505846366,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD423-AD443-AD433","v":-19205080.1280086},{"$f":"AE423-AE425-AE443","v":-30098882.063912626},-13047488.487373369,-2825737.3762313332,-2845314.2424656898,4806370.6212553736,12452747.208338473,12417233.187291019,12376722.565690907,12331354.243227299,12281256.589995455,12226547.97739723,12167337.278344039,12103724.338450296,12035800.419811081,11963648.618868321,11887344.259785585,11806955.264672041,11722542.501920786,11634160.113855962,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD423-BD443-BD433","v":-19192372.241251156},{"$f":"BE423-BE425-BE443","v":-30087702.435455486},-13037867.682382535,-2817706.571176134,-2838905.2373448387,4811125.3904431891,12455814.656874593,12418579.568762409,12376313.458756274,12329154.538118523,12277230.474749051,12220658.923810447,12159548.027650066,12093996.886706993,12024096.002997462,11949927.697682977,11871566.504141085,11789079.537879197,11702526.844556633,11611961.727309074,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD423-CD443-CD433","v":-48576522.966363028},{"$f":"CE423-CE425-CE443","v":-77012822.238054097},-36937512.398588799,-12945913.375572063,-13073056.177033529,4867128.5643642433,22795331.913317278,22632220.647043444,22457650.099376686,22271847.820718475,22075020.463365983,21867354.781562343,21649018.572536912,21420161.561757863,21180916.235438399,20931398.623167329,20671709.03337314,20401932.744178545,20122140.652058568,19832389.880579192]
[null,"PTC",null,{"$f":"D414*HLOOKUP(D413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E414*HLOOKUP(E413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N414*N408","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD414*HLOOKUP(AD413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE414*HLOOKUP(AE413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN414*AN408","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD414*HLOOKUP(BD413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE414*HLOOKUP(BE413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN414*BN408","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD414*HLOOKUP(CD413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE414*HLOOKUP(CE413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN414*CN408","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D424*$B$7-D425","v":-4596671.754605405},-7216199.2084258664,-3269133.9835251467,-902666.42235243693,-906424.59814331681,865407.04783446167,2636105.3844571067,2628944.6313122273,2620718.0326961004,2611455.6802227725,2601185.4028803199,2589932.8813845688,2577721.7559267059,2564573.7276781816,2550508.6543959668,2535544.6404520101,2519698.1215926041,2502983.9447162296,2485415.4429422738,2467004.5062277368,null,null,null,null,"Federal Tax",null,{"$f":"AD424*$B$7-AD425","v":-4033066.8268818059},-6320765.2334216516,-2739972.5823484072,-593404.84900857997,-597515.99091779487,1009337.8304636284,2615076.9137510792,2607618.9693311136,2599111.7387950905,2589584.3910777327,2579063.8838990456,2567575.0752534182,2555140.8284522481,2541782.1110745622,2527518.0881603272,2512366.2099623475,2496342.2945549726,2479460.6055811285,2461733.9254033649,2443173.6239097519,null,null,null,null,"Federal Tax",null,{"$f":"BD424*$B$7-BD425","v":-4030398.1706627426},-6318417.5114456518,-2737952.2133003324,-591718.37994698808,-596170.09984241612,1010336.3319930696,2615721.0779436645,2607901.7094401056,2599025.8263388174,2589122.4530048897,2578218.3996973005,2566338.3740001936,2553505.0858065137,2539739.3462084685,2525060.1606294666,2509484.8165134252,2493028.9658696279,2475706.7029546313,2457530.6373568927,2438511.9627349055,null,null,null,null,"Federal Tax",null,{"$f":"CD424*$B$7-CD425","v":-10201069.822936235},-16172692.669991359,-7756877.6037036479,-2718641.808870133,-2745341.7971770409,1022096.998516491,4787019.7017966285,4752766.3358791228,4716106.5208691042,4677088.0423508799,4635754.2973068561,4592144.504128092,4546293.9002327509,4498233.9279691512,4447992.4094420634,4395593.710865139,4341058.8970083594,4284405.8762774942,4225649.5369322989,4164801.8749216301]
[]
[]
[{"$f":"IRR(C429:X429,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D413,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-146888291.06411129},{"$f":"D423-D426","v":17238027.666727655},{"$f":"E423-E426","v":19857598.975484975},15904381.184381437,13525786.017926455,13511648.118522668,11716344.459527215,9916777.3986719735,9889839.3273174278,9858891.6468091402,9824047.5589332879,9785411.7536926325,9743080.8394943308,9697143.7484861799,9647682.1184083987,9594770.6522514932,9538477.4569385145,9478864.3621817026,9415987.2205991484,9349896.1901161745,9280635.999618629,{"$f":"C429*-0.3","v":44066487.319233388},null,null,{"$f":"IRR(AC429:AX429,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD413,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-143305649.81864509},{"$f":"AD423-AD426","v":16584714.999139694},{"$f":"AE423-AE426","v":18870461.030111857},15281630.811336741,13121155.502594266,13105689.778269123,11473776.805700254,9837670.2945873942,9809614.217959905,9777610.8268958163,9741769.8521495666,9702192.7060964089,9658972.9021438118,9612196.4498917907,9561942.2273757346,9508282.3316507544,9451282.4089059737,9391001.9652306121,9327494.659090912,9260808.5765174218,9190986.4899462089,{"$f":"AC429*-0.3","v":42991694.945593528},null,null,{"$f":"IRR(BC429:BX429,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD413,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-143305649.81864509},{"$f":"BD423-BD426","v":16594754.229678074},{"$f":"BE423-BE426","v":18879292.936593},15289231.247279499,13127499.838587873,13110752.892314596,11477533.073358629,9840093.5789309293,9810677.859322302,9777287.6324174553,9740032.0851136334,9699012.075051751,9654320.5498102531,9606042.9418435525,9554257.5404985249,9499035.8423679955,9440442.881169552,9378537.538271457,9313372.8349245656,9244996.2071997412,9173449.7645741682,{"$f":"BC429*-0.3","v":42991694.945593528},null,null,{"$f":"IRR(CC429:CX429,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD413,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-274054296.05114001},{"$f":"CD423-CD426","v":33718766.359020256},{"$f":"CE423-CE426","v":39602125.003349766},31084717.947962351,25931940.079006571,25831497.265852012,21924637.388702001,18008312.211520649,17879454.31116432,17741543.57850758,17594759.778367594,17439266.166059129,17275210.277434252,17102724.672304161,16921927.633788712,16732923.825996336,16535804.912302189,16330650.13636478,16117526.86790105,15896491.115126269,15667588.005657561,{"$f":"CC429*-0.3","v":82216288.815341994}]
[{"$f":"IRR(C430:X430,0.1)","v":0.11209071741172205},"ROE",{"$f":"-C449","v":-18185685.234594997},{"$f":"D429-D433-D435-D444-D425","v":2799542.9880313911},1717529.3619731069,1712668.8346728794,1703088.0264998847,1688950.1270960975,1670407.2368121354,1647600.9446683843,1620662.8733138386,1589715.192805551,1554871.1049296986,1516235.2996890433,1473904.3854907416,1427967.2944825906,1378505.6644048095,1325594.198247904,1269301.0029349253,1209687.9081781134,1146810.7665955592,1080719.7361125844,1011459.5456150398,{"$f":"X429","v":44066487.319233388},null,null,{"$f":"IRR(AC430:AX430,0.1)","v":0.11261467411450865},"ROE",{"$f":"-AC449","v":-18004825.190787241},{"$f":"AD429-AD433-AD435-AD444-AD425","v":2800151.2086611381},1727321.7331108246,1720972.0546263466,1709985.0700582555,1694519.3457331136,1674722.6162950308,1650732.3483129581,1622676.271685469,1590672.8806213802,1554831.9058751296,1515254.7598219728,1472034.9558693757,1425258.5036173547,1375004.2811012976,1321344.3853763184,1264344.4626315376,1204064.018956176,1140556.7128164759,1073870.6302429866,1004048.5436717728,{"$f":"AX429","v":42991694.945593528},null,null,{"$f":"IRR(BC430:BX430,0.1)","v":0.11270161393863187},"ROE",{"$f":"-BC449","v":-18004825.190787241},{"$f":"BD429-BD433-BD435-BD444-BD425","v":2810190.4391995175},1736153.6395919677,1728572.4905691044,1716329.4060518621,1699582.4597785864,1678478.883953406,1653155.6326564932,1623739.913047866,1590349.6861430192,1553094.1388391964,1512074.1287773149,1467382.603535817,1419104.9955691164,1367319.5942240879,1312097.8960935595,1253504.9348951159,1191599.5919970209,1126434.8886501295,1058058.260925306,986511.81829973217,{"$f":"BX429","v":42991694.945593528},null,null,{"$f":"IRR(CC430:CX430,0.1)","v":0.11398247954928231},"ROE",{"$f":"-CC449","v":-32886389.630520791},{"$f":"CD429-CD433-CD435-CD444-CD425","v":5582016.1850757301},3555547.2819065079,3475289.6105177421,3384801.3719611559,3284358.5588065945,3174215.9044559766,3054607.950074017,2925750.0497176861,2787839.3170609474,2641055.5169209614,2485561.9046124965,2321506.0159876198,2149020.4108575284,1968223.3723420799,1779219.5645497032,1582100.6508555561,1376945.8749181479,1163822.6064544171,942786.85367963649,713883.74421092868,{"$f":"CX429","v":82216288.815341994}]
[]
[]
[null,"Interest",null,{"$f":"C436*$B$8","v":5152610.8164685834},4996782.5345918331,4833162.8386212457,4661362.1578521281,4480971.4430445554,4291561.1924966043,4092680.4294212544,3883855.6281921375,3664589.5869015651,3434360.2435464635,3192619.4330236074,2938791.5819746088,2672272.33837316,2392427.1325916382,2098589.6665210403,1790060.3271469132,1466104.5208040792,1125950.9241441039,768789.64765112952,393770.30733350653,null,null,null,null,"Interest",null,{"$f":"AC436*$B$8","v":5101367.1373897186},4947088.5969454823,4785096.1294790348,4615004.0386392651,4436407.3432575073,4248880.8131066607,4051977.9564482719,3845229.956956964,3628144.5574910901,3400204.8880519229,3160868.2351407968,2909564.7495841151,2645696.0897495989,2368633.9969233568,2077718.7994558029,1772257.8421148714,1451523.8369068932,1114753.1314385161,761143.8906967201,389854.18791783426,null,null,null,null,"Interest",null,{"$f":"BC436*$B$8","v":5101367.1373897186},4947088.5969454823,4785096.1294790348,4615004.0386392651,4436407.3432575073,4248880.8131066607,4051977.9564482719,3845229.956956964,3628144.5574910901,3400204.8880519229,3160868.2351407968,2909564.7495841151,2645696.0897495989,2368633.9969233568,2077718.7994558029,1772257.8421148714,1451523.8369068932,1114753.1314385161,761143.8906967201,389854.18791783426,null,null,null,null,"Interest",null,{"$f":"CC436*$B$8","v":9317810.3953142241},9036015.7020076048,8740131.2740356531,8429452.624665102,8103240.0428260257,7760716.8318949956,7401067.4604174141,7023435.620365954,6626922.1883119196,6210583.0846551843,5773427.0258156117,5314413.1640340611,4832448.6091634324,4326385.8265492721,3795019.9048044044,3237085.6869722926,2651254.7582485755,2036132.2830886727,1390253.6841707746,712081.15530698176]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C448)","v":8269176.4540035892},{"$f":"-PMT($B$8,20,$C448)","v":8269176.4540035892},8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,8269176.4540035892,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC448)","v":8186937.9462744361},{"$f":"-PMT($B$8,20,$AC448)","v":8186937.9462744361},8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC448)","v":8186937.9462744361},{"$f":"-PMT($B$8,20,$BC448)","v":8186937.9462744361},8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,8186937.9462744361,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC448)","v":14953704.261446632},{"$f":"-PMT($B$8,20,$CC448)","v":14953704.261446632},14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632,14953704.261446632]
[null,"Sinking Fund",null,{"$f":"D434-D433","v":3116565.6375350058},3272393.9194117561,3436013.6153823435,3607814.2961514611,3788205.0109590339,3977615.2615069849,4176496.0245823348,4385320.8258114513,4604586.8671020241,4834816.2104571257,5076557.0209799819,5330384.8720289804,5596904.1156304292,5876749.3214119505,6170586.7874825485,6479116.1268566763,6803071.93319951,7143225.5298594851,7500386.8063524598,7875406.1466700826,null,null,null,null,"Sinking Fund",null,{"$f":"AD434-AD433","v":3085570.8088847175},3239849.3493289538,3401841.8167954013,3571933.907635171,3750530.6030169288,3938057.1331677753,4134959.9898261642,4341707.9893174721,4558793.3887833459,4786733.0582225136,5026069.7111336393,5277373.196690321,5541241.8565248372,5818303.9493510798,6109219.1468186332,6414680.1041595647,6735414.1093675429,7072184.81483592,7425794.0555777159,7797083.7583566019,null,null,null,null,"Sinking Fund",null,{"$f":"BD434-BD433","v":3085570.8088847175},3239849.3493289538,3401841.8167954013,3571933.907635171,3750530.6030169288,3938057.1331677753,4134959.9898261642,4341707.9893174721,4558793.3887833459,4786733.0582225136,5026069.7111336393,5277373.196690321,5541241.8565248372,5818303.9493510798,6109219.1468186332,6414680.1041595647,6735414.1093675429,7072184.81483592,7425794.0555777159,7797083.7583566019,null,null,null,null,"Sinking Fund",null,{"$f":"CD434-CD433","v":5635893.8661324084},5917688.5594390277,6213572.9874109793,6524251.6367815305,6850464.2186206067,7192987.4295516368,7552636.8010292184,7930268.6410806784,8326782.0731347129,8743121.1767914481,9180277.2356310207,9639291.0974125713,10121255.652283199,10627318.434897359,11158684.356642228,11716618.57447434,12302449.503198057,12917571.97835796,13563450.577275857,14241623.106139651]
[null,"Mortgage Balance",{"$f":"C448","v":103052216.32937166},{"$f":"C436-D435","v":99935650.691836655},96663256.772424906,93227243.157042563,89619428.860891104,85831223.849932075,81853608.588425085,77677112.563842744,73291791.738031298,68687204.870929271,63852388.660472147,58775831.639492169,53445446.767463192,47848542.651832759,41971793.330420807,35801206.542938262,29322090.416081585,22519018.482882075,15375792.95302259,7875406.1466701301,4.7497451305389404E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC448","v":102027342.74779436},{"$f":"AC436-AD435","v":98941771.93890965},95701922.5895807,92300080.772785306,88728146.865150139,84977616.262133211,81039559.128965437,76904599.13913928,72562891.149821803,68004097.761038452,63217364.702815935,58191294.991682298,52913921.794991978,47372679.938467138,41554375.989116058,35445156.842297427,29030476.738137864,22295062.628770322,15222877.813934401,7797083.7583566848,8.2887709140777588E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC448","v":102027342.74779436},{"$f":"BC436-BD435","v":98941771.93890965},95701922.5895807,92300080.772785306,88728146.865150139,84977616.262133211,81039559.128965437,76904599.13913928,72562891.149821803,68004097.761038452,63217364.702815935,58191294.991682298,52913921.794991978,47372679.938467138,41554375.989116058,35445156.842297427,29030476.738137864,22295062.628770322,15222877.813934401,7797083.7583566848,8.2887709140777588E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC448","v":186356207.90628448},{"$f":"CC436-CD435","v":180720314.04015207},174802625.48071304,168589052.49330205,162064800.8565205,155214336.63789991,148021349.20834827,140468712.40731907,132538443.76623839,124211661.69310367,115468540.51631223,106288263.28068121,96648972.183268636,86527716.530985445,75900398.096088082,64741713.73944585,53025095.164971508,40722645.661773451,27805073.683415491,14241623.106139634,-1.6763806343078613E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C429/20","v":7344414.5532055646},{"$f":"-$C429/20","v":7344414.5532055646},7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,7344414.5532055646,null,null,null,null,"Book Depr",null,{"$f":"-$AC429/20","v":7165282.4909322541},{"$f":"-$AC429/20","v":7165282.4909322541},7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,null,null,null,null,"Book Depr",null,{"$f":"-$BC429/20","v":7165282.4909322541},{"$f":"-$BC429/20","v":7165282.4909322541},7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,7165282.4909322541,null,null,null,null,"Book Depr",null,{"$f":"-$CC429/20","v":13702714.802557001},{"$f":"-$CC429/20","v":13702714.802557001},13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001,13702714.802557001]
[null,"Accum Depreciation",null,{"$f":"SUM($D439:D439)","v":7344414.5532055646},{"$f":"SUM($D439:E439)","v":14688829.106411129},{"$f":"SUM($D439:F439)","v":22033243.659616694},{"$f":"SUM($D439:G439)","v":29377658.212822258},{"$f":"SUM($D439:H439)","v":36722072.766027823},{"$f":"SUM($D439:I439)","v":44066487.319233388},{"$f":"SUM($D439:J439)","v":51410901.872438952},{"$f":"SUM($D439:K439)","v":58755316.425644517},{"$f":"SUM($D439:L439)","v":66099730.978850082},{"$f":"SUM($D439:M439)","v":73444145.532055646},{"$f":"SUM($D439:N439)","v":80788560.085261211},{"$f":"SUM($D439:O439)","v":88132974.638466775},{"$f":"SUM($D439:P439)","v":95477389.19167234},{"$f":"SUM($D439:Q439)","v":102821803.7448779},{"$f":"SUM($D439:R439)","v":110166218.29808347},{"$f":"SUM($D439:S439)","v":117510632.85128903},{"$f":"SUM($D439:T439)","v":124855047.4044946},{"$f":"SUM($D439:U439)","v":132199461.95770016},{"$f":"SUM($D439:V439)","v":139543876.51090574},{"$f":"SUM($D439:W439)","v":146888291.06411129},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD439:AD439)","v":7165282.4909322541},{"$f":"SUM($AD439:AE439)","v":14330564.981864508},{"$f":"SUM($AD439:AF439)","v":21495847.47279676},{"$f":"SUM($AD439:AG439)","v":28661129.963729016},{"$f":"SUM($AD439:AH439)","v":35826412.454661272},{"$f":"SUM($AD439:AI439)","v":42991694.945593528},{"$f":"SUM($AD439:AJ439)","v":50156977.436525784},{"$f":"SUM($AD439:AK439)","v":57322259.92745804},{"$f":"SUM($AD439:AL439)","v":64487542.418390296},{"$f":"SUM($AD439:AM439)","v":71652824.909322545},{"$f":"SUM($AD439:AN439)","v":78818107.400254801},{"$f":"SUM($AD439:AO439)","v":85983389.891187057},{"$f":"SUM($AD439:AP439)","v":93148672.382119313},{"$f":"SUM($AD439:AQ439)","v":100313954.87305157},{"$f":"SUM($AD439:AR439)","v":107479237.36398382},{"$f":"SUM($AD439:AS439)","v":114644519.85491608},{"$f":"SUM($AD439:AT439)","v":121809802.34584834},{"$f":"SUM($AD439:AU439)","v":128975084.83678059},{"$f":"SUM($AD439:AV439)","v":136140367.32771283},{"$f":"SUM($AD439:AW439)","v":143305649.81864509},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD439:BD439)","v":7165282.4909322541},{"$f":"SUM($BD439:BE439)","v":14330564.981864508},{"$f":"SUM($BD439:BF439)","v":21495847.47279676},{"$f":"SUM($BD439:BG439)","v":28661129.963729016},{"$f":"SUM($BD439:BH439)","v":35826412.454661272},{"$f":"SUM($BD439:BI439)","v":42991694.945593528},{"$f":"SUM($BD439:BJ439)","v":50156977.436525784},{"$f":"SUM($BD439:BK439)","v":57322259.92745804},{"$f":"SUM($BD439:BL439)","v":64487542.418390296},{"$f":"SUM($BD439:BM439)","v":71652824.909322545},{"$f":"SUM($BD439:BN439)","v":78818107.400254801},{"$f":"SUM($BD439:BO439)","v":85983389.891187057},{"$f":"SUM($BD439:BP439)","v":93148672.382119313},{"$f":"SUM($BD439:BQ439)","v":100313954.87305157},{"$f":"SUM($BD439:BR439)","v":107479237.36398382},{"$f":"SUM($BD439:BS439)","v":114644519.85491608},{"$f":"SUM($BD439:BT439)","v":121809802.34584834},{"$f":"SUM($BD439:BU439)","v":128975084.83678059},{"$f":"SUM($BD439:BV439)","v":136140367.32771283},{"$f":"SUM($BD439:BW439)","v":143305649.81864509},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD439:CD439)","v":13702714.802557001},{"$f":"SUM($CD439:CE439)","v":27405429.605114002},{"$f":"SUM($CD439:CF439)","v":41108144.407671005},{"$f":"SUM($CD439:CG439)","v":54810859.210228004},{"$f":"SUM($CD439:CH439)","v":68513574.012785003},{"$f":"SUM($CD439:CI439)","v":82216288.815342009},{"$f":"SUM($CD439:CJ439)","v":95919003.617899016},{"$f":"SUM($CD439:CK439)","v":109621718.42045602},{"$f":"SUM($CD439:CL439)","v":123324433.22301303},{"$f":"SUM($CD439:CM439)","v":137027148.02557003},{"$f":"SUM($CD439:CN439)","v":150729862.82812703},{"$f":"SUM($CD439:CO439)","v":164432577.63068402},{"$f":"SUM($CD439:CP439)","v":178135292.43324101},{"$f":"SUM($CD439:CQ439)","v":191838007.235798},{"$f":"SUM($CD439:CR439)","v":205540722.03835499},{"$f":"SUM($CD439:CS439)","v":219243436.84091198},{"$f":"SUM($CD439:CT439)","v":232946151.64346898},{"$f":"SUM($CD439:CU439)","v":246648866.44602597},{"$f":"SUM($CD439:CV439)","v":260351581.24858296},{"$f":"SUM($CD439:CW439)","v":274054296.05113995}]
[null,"End Year Book Value",null,{"$f":"-$C429-D440","v":139543876.51090574},132199461.95770016,124855047.4044946,117510632.85128903,110166218.29808347,102821803.7448779,95477389.19167234,88132974.638466775,80788560.085261211,73444145.532055646,66099730.978850082,58755316.425644517,51410901.872438952,44066487.319233388,36722072.766027823,29377658.212822258,22033243.659616694,14688829.106411129,7344414.5532055497,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC429-AD440","v":136140367.32771283},128975084.83678058,121809802.34584832,114644519.85491607,107479237.36398381,100313954.87305155,93148672.382119298,85983389.891187042,78818107.400254786,71652824.909322545,64487542.418390289,57322259.927458033,50156977.436525777,42991694.945593521,35826412.454661265,28661129.963729009,21495847.472796753,14330564.981864497,7165282.490932256,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC429-BD440","v":136140367.32771283},128975084.83678058,121809802.34584832,114644519.85491607,107479237.36398381,100313954.87305155,93148672.382119298,85983389.891187042,78818107.400254786,71652824.909322545,64487542.418390289,57322259.927458033,50156977.436525777,42991694.945593521,35826412.454661265,28661129.963729009,21495847.472796753,14330564.981864497,7165282.490932256,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC429-CD440","v":260351581.24858302},246648866.446026,232946151.64346901,219243436.84091201,205540722.03835499,191838007.235798,178135292.43324101,164432577.63068399,150729862.82812697,137027148.02556998,123324433.22301298,109621718.42045599,95919003.617899001,82216288.815342009,68513574.012785017,54810859.210228026,41108144.407671034,27405429.605114043,13702714.802557051,0]
[null,"Prop. Tax Value",{"$f":"-C429","v":146888291.06411129},{"$f":"C442/(($C442/$X442)^(1/21))","v":138703745.9954969},{"$f":"D442/(($C442/$X442)^(1/21))","v":130975239.84935142},123677362.35582322,116786119.09309928,110278852.5970322,104134167.86650081,98331862.019576356,92852857.869213343,87679141.200071007,82793701.540240154,78180476.23314099,73824297.625707954,69710843.199223474,65826588.478837818,62158762.566947855,58695306.154234603,55424831.870305605,52336586.843580492,49420417.347321756,46666735.41557169,{"$f":"X429","v":44066487.319233388},null,null,null,"Prop. Tax Value",{"$f":"-AC429","v":143305649.81864509},{"$f":"AC442/(($AC442/$AX442)^(1/21))","v":135320727.80048469},{"$f":"AD442/(($AC442/$AX442)^(1/21))","v":127780721.8042452},120660841.32275428,113937677.16399921,107589124.48490939,101594310.11365925,95933523.921537831,90588154.018744648,85540625.561044812,80774342.966087893,76273635.349405795,72023705.000690639,68010578.730949685,64221061.930573434,60642695.187266156,57263713.321204454,54073006.702737138,51060084.725444347,48215041.314460211,45528522.35665527,{"$f":"AX429","v":42991694.945593528},null,null,null,"Prop. Tax Value",{"$f":"-BC429","v":143305649.81864509},{"$f":"BC442/(($BC442/$BX442)^(1/21))","v":135320727.80048469},{"$f":"BD442/(($BC442/$BX442)^(1/21))","v":127780721.8042452},120660841.32275428,113937677.16399921,107589124.48490939,101594310.11365925,95933523.921537831,90588154.018744648,85540625.561044812,80774342.966087893,76273635.349405795,72023705.000690639,68010578.730949685,64221061.930573434,60642695.187266156,57263713.321204454,54073006.702737138,51060084.725444347,48215041.314460211,45528522.35665527,{"$f":"BX429","v":42991694.945593528},null,null,null,"Prop. Tax Value",{"$f":"-CC429","v":274054296.05114001},{"$f":"CC442/(($CC442/$CX442)^(1/21))","v":258784122.22701293},{"$f":"CD442/(($CC442/$CX442)^(1/21))","v":244364795.15836072},230748906.07239267,217891687.79038081,205750867.5393067,194286527.96477264,183460975.88820681,173238618.37685391,163585845.71908638,154470920.92027518,145863875.35589758,137736410.23880368,130061803.57667959,122814822.31379598,115971639.36817639,109509755.29141456,103407924.29356925,97646084.389916316,92205291.439890236,87067656.861344233,{"$f":"CX429","v":82216288.815341994}]
[null,"Tax Dep",null,{"$f":"$C429*-D$5","v":29377658.212822258},47004253.140515618,28202551.88430937,16921531.130585622,16921531.130585622,8460765.565292811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D443*$B$7","v":6169308.2246926744},9870893.1595082786,5922535.8957049679,3553521.5374229806,3553521.5374229806,1776760.7687114903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD443*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD443*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD443*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D444:I444)","v":25650389.500144631},{"$f":"C446/C450","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD444:AI444)","v":23273481.880063493},{"$f":"AC446/AC450","v":0.16240449633016107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD444:BI444)","v":23273481.880063493},{"$f":"BC446/BC450","v":0.16240449633016107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD444:CI444)","v":54811698.514334738},{"$f":"CC446/CC450","v":0.20000306254679759}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D425:W425)","v":0},{"$f":"C447/C450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD425:AW425)","v":0},{"$f":"AC447/AC450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD425:BW425)","v":0},{"$f":"BC447/BC450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD425:CW425)","v":0},{"$f":"CC447/CC450","v":0}]
[0.85,"Debt",{"$f":"(C450-C446-C447)*$A448","v":103052216.32937166},{"$f":"C448/C450","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC450-AC446-AC447)*$A448","v":102027342.74779436},{"$f":"AC448/AC450","v":0.71195617811936307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC450-BC446-BC447)*$A448","v":102027342.74779436},{"$f":"BC448/BC450","v":0.71195617811936307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC450-CC446-CC447)*$A448","v":186356207.90628448},{"$f":"CC448/CC450","v":0.67999739683522209}]
[0.15,"Equity",{"$f":"(C450-C446-C447)*$A449","v":18185685.234594997},{"$f":"C449/C450","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC450-AC446-AC447)*$A449","v":18004825.190787241},{"$f":"AC449/AC450","v":0.12563932555047586},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC450-BC446-BC447)*$A449","v":18004825.190787241},{"$f":"BC449/BC450","v":0.12563932555047586},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC450-CC446-CC447)*$A449","v":32886389.630520791},{"$f":"CC449/CC450","v":0.11999954061798036}]
[null,"Total",{"$f":"-C429","v":146888291.06411129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC429","v":143305649.81864509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC429","v":143305649.81864509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC429","v":274054296.05114001}]
[null,"Check",{"$f":"SUM(C446:C449)-C450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC446:AC449)-AC450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC446:BC449)-BC450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC446:CC449)-CC450","v":0}]
[null,"2033 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033 Off Shore Wind"]
[null,"Year",null,2033,{"$f":"D453+1","v":2034},{"$f":"E453+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,null,null,null,"Year",null,2033,{"$f":"AD453+1","v":2034},{"$f":"AE453+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,null,null,null,"Year",null,2033,{"$f":"BD453+1","v":2034},{"$f":"BE453+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,null,null,null,"Year",null,2033,{"$f":"CD453+1","v":2034},{"$f":"CE453+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D453-$D$13)","v":307817.48567200062},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD453-$AD$13)","v":316870.94113294187},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD453-$AD$13)","v":402878.76801188319},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD453-$AD$13)","v":497940.05035176582}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M15","v":59.962436289587032},{"$f":"D455","v":59.962436289587032},{"$f":"E455","v":59.962436289587032},59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,59.962436289587032,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P15","v":57.95033840512906},{"$f":"AD455","v":57.95033840512906},{"$f":"AE455","v":57.95033840512906},57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,57.95033840512906,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$15","v":45.805228922668981},{"$f":"BD455","v":45.805228922668981},{"$f":"BE455","v":45.805228922668981},45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,45.805228922668981,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$15","v":77.469858830948695},{"$f":"CD455","v":77.469858830948695},{"$f":"CE455","v":77.469858830948695},77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695,77.469858830948695]
[null,"Revenue",null,{"$f":"D455*D454","v":18457486.373428207},18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,18457486.373428207,null,null,null,null,"Revenue",null,{"$f":"AD455*AD454","v":18362778.269405711},18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,18362778.269405711,null,null,null,null,"Revenue",null,{"$f":"BD455*BD454","v":18453954.196867157},18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,18453954.196867157,null,null,null,null,"Revenue",null,{"$f":"CD455*CD454","v":38575345.407026783},38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783,38575345.407026783]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(E453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(F453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(G453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(H453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(I453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(J453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(K453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(L453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(M453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(N453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(O453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(P453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(Q453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(R453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(S453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(T453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(U453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(V453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(W453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(AE453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AF453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AG453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AH453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AI453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AJ453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AK453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AL453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AM453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AN453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AO453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AP453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AQ453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AR453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AS453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AT453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AU453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AV453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AW453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4171881.383213494},{"$f":"HLOOKUP(BE453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BF453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BG453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BH453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BI453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BJ453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BK453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BL453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BM453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BN453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BO453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BP453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BQ453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BR453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BS453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BT453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BU453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BV453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BW453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12289262.989311066},{"$f":"HLOOKUP(CE453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CF453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CG453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CH453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CI453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CJ453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CK453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CL453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CM453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CN453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CO453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CP453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CQ453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CR453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CS453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CT453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CU453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CV453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CW453,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D454","v":0},{"$f":"HLOOKUP(E453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E454","v":0},{"$f":"HLOOKUP(F453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F454","v":0},{"$f":"HLOOKUP(G453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G454","v":0},{"$f":"HLOOKUP(H453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H454","v":0},{"$f":"HLOOKUP(I453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I454","v":0},{"$f":"HLOOKUP(J453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J454","v":0},{"$f":"HLOOKUP(K453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K454","v":0},{"$f":"HLOOKUP(L453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L454","v":0},{"$f":"HLOOKUP(M453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M454","v":0},{"$f":"HLOOKUP(N453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N454","v":0},{"$f":"HLOOKUP(O453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O454","v":0},{"$f":"HLOOKUP(P453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P454","v":0},{"$f":"HLOOKUP(Q453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q454","v":0},{"$f":"HLOOKUP(R453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R454","v":0},{"$f":"HLOOKUP(S453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S454","v":0},{"$f":"HLOOKUP(T453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T454","v":0},{"$f":"HLOOKUP(U453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U454","v":0},{"$f":"HLOOKUP(V453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V454","v":0},{"$f":"HLOOKUP(W453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W454","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD454","v":0},{"$f":"HLOOKUP(AE453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE454","v":0},{"$f":"HLOOKUP(AF453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF454","v":0},{"$f":"HLOOKUP(AG453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG454","v":0},{"$f":"HLOOKUP(AH453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH454","v":0},{"$f":"HLOOKUP(AI453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI454","v":0},{"$f":"HLOOKUP(AJ453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ454","v":0},{"$f":"HLOOKUP(AK453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK454","v":0},{"$f":"HLOOKUP(AL453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL454","v":0},{"$f":"HLOOKUP(AM453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM454","v":0},{"$f":"HLOOKUP(AN453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN454","v":0},{"$f":"HLOOKUP(AO453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO454","v":0},{"$f":"HLOOKUP(AP453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP454","v":0},{"$f":"HLOOKUP(AQ453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ454","v":0},{"$f":"HLOOKUP(AR453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR454","v":0},{"$f":"HLOOKUP(AS453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS454","v":0},{"$f":"HLOOKUP(AT453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT454","v":0},{"$f":"HLOOKUP(AU453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU454","v":0},{"$f":"HLOOKUP(AV453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV454","v":0},{"$f":"HLOOKUP(AW453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW454","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD454","v":78174.996835384343},{"$f":"HLOOKUP(BE453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE454","v":79738.496772092039},{"$f":"HLOOKUP(BF453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF454","v":81333.266707533883},{"$f":"HLOOKUP(BG453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG454","v":82959.932041684558},{"$f":"HLOOKUP(BH453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH454","v":84619.130682518269},{"$f":"HLOOKUP(BI453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI454","v":86311.513296168618},{"$f":"HLOOKUP(BJ453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ454","v":88037.743562092001},{"$f":"HLOOKUP(BK453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK454","v":89798.498433333836},{"$f":"HLOOKUP(BL453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL454","v":91594.468402000537},{"$f":"HLOOKUP(BM453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM454","v":93426.357770040529},{"$f":"HLOOKUP(BN453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN454","v":95294.884925441336},{"$f":"HLOOKUP(BO453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO454","v":97200.782623950174},{"$f":"HLOOKUP(BP453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP454","v":99144.798276429181},{"$f":"HLOOKUP(BQ453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ454","v":101127.69424195775},{"$f":"HLOOKUP(BR453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR454","v":103150.24812679691},{"$f":"HLOOKUP(BS453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS454","v":105213.25308933285},{"$f":"HLOOKUP(BT453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT454","v":107317.5181511195},{"$f":"HLOOKUP(BU453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU454","v":109463.86851414191},{"$f":"HLOOKUP(BV453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV454","v":111653.14588442474},{"$f":"HLOOKUP(BW453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW454","v":113886.20880211325},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD454","v":0},{"$f":"HLOOKUP(CE453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE454","v":0},{"$f":"HLOOKUP(CF453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF454","v":0},{"$f":"HLOOKUP(CG453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG454","v":0},{"$f":"HLOOKUP(CH453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH454","v":0},{"$f":"HLOOKUP(CI453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI454","v":0},{"$f":"HLOOKUP(CJ453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ454","v":0},{"$f":"HLOOKUP(CK453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK454","v":0},{"$f":"HLOOKUP(CL453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL454","v":0},{"$f":"HLOOKUP(CM453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM454","v":0},{"$f":"HLOOKUP(CN453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN454","v":0},{"$f":"HLOOKUP(CO453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO454","v":0},{"$f":"HLOOKUP(CP453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP454","v":0},{"$f":"HLOOKUP(CQ453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ454","v":0},{"$f":"HLOOKUP(CR453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR454","v":0},{"$f":"HLOOKUP(CS453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS454","v":0},{"$f":"HLOOKUP(CT453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT454","v":0},{"$f":"HLOOKUP(CU453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU454","v":0},{"$f":"HLOOKUP(CV453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV454","v":0},{"$f":"HLOOKUP(CW453,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW454","v":0}]
[null,"Property Tax",null,{"$f":"C482*$B$9","v":1486575.3130976632},{"$f":"D482*$B$9","v":1403744.0502393667},1325528.1055867809,1251670.315824934,1181927.8466553206,1116071.3943899816,1053884.4320323814,995162.49736629298,939712.52071203175,887352.19013978762,837909.3520529659,791221.44517073676,747134.96604880539,705504.96438110829,666194.56642305641,629074.52496940689,594022.79440715199,560924.12944625586,529669.7062089236,500156.76443159312,null,null,null,null,"Property Tax",null,{"$f":"AC482*$B$9","v":1450317.3786318661},{"$f":"AD482*$B$9","v":1369506.3904774303},1293198.151791981,1221141.7715365207,1153100.3382003123,1088850.1408682745,1028179.9336901279,970890.24133296846,916792.70313368936,865709.45379491465,817472.53858825937,771923.36114218226,728912.16199883458,688297.52622547152,649945.91846151836,613731.24387259211,579534.43356795318,547243.05311829841,516750.9328867548,487957.81895765197,null,null,null,null,"Property Tax",null,{"$f":"BC482*$B$9","v":1450317.3786318661},{"$f":"BD482*$B$9","v":1369506.3904774303},1293198.151791981,1221141.7715365207,1153100.3382003123,1088850.1408682745,1028179.9336901279,970890.24133296846,916792.70313368936,865709.45379491465,817472.53858825937,771923.36114218226,728912.16199883458,688297.52622547152,649945.91846151836,613731.24387259211,579534.43356795318,547243.05311829841,516750.9328867548,487957.81895765197,null,null,null,null,"Property Tax",null,{"$f":"CC482*$B$9","v":2739446.7433271958},{"$f":"CD482*$B$9","v":2586806.0857812213},2442670.4924029741,2306566.0650996375,2178045.3111526468,2056685.67192291,1942088.1335358673,1833875.9149785156,1731693.2292950321,1635204.1138079879,1544091.3255190712,1458055.2980575529,1376813.1567470825,1300097.7885524901,1227656.9638487054,1159252.507124292,1094659.5138929808,1033665.6112385191,976070.25956160424,921684.09323314356]
[null,"Total Operating Costs",null,{"$f":"SUM(D458:D460)","v":5658456.6963111572},5659063.0611171303,5665953.4966821009,5678904.2147421604,5697706.4235508917,5722165.5428234637,5752100.4634345332,5787342.8493964886,5827736.4797828319,5873136.6283920025,5923409.4790702257,5978431.5747283408,6038089.2981975609,6102278.3831728399,6170903.4535906231,6243877.5898803249,6321121.9206162877,6402565.2381795747,6488143.637116909,6577800.173957739,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD458:AD460)","v":5622198.7618453596},5624825.4013551939,5633623.5428873003,5648375.6704537468,5668878.9150958834,5694944.2893017568,5726395.9650922799,5763070.593363164,5804816.6622044891,5851493.8920471296,5902972.665605519,5959133.4906997867,6019866.4941475904,6085070.9450172037,6154654.8056290848,6228534.3087835098,6306633.5597770894,6388884.1618516175,6475224.8637947403,6565601.228483798,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD458:BD460)","v":5700373.7586807441},5704563.8981272858,5714956.8095948342,5731335.602495431,5753498.0457784021,5781255.8025979251,5814433.708654372,5852869.0917964978,5896411.1306064893,5944920.2498171702,5998267.5505309599,6056334.2733237371,6119011.2924240194,6186198.6392591614,6257805.0537558813,6333747.5618728427,6413951.0779282087,6498348.0303657595,6586878.0096791647,6679487.4372859113,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD458:CD460)","v":15028709.732638262},15121854.334878508,15228419.706482209,15348030.263460457,15480338.793480685,15625025.023897506,15781794.272549957,15950376.176772889,16130523.496325295,16322010.986178853,16524634.335337354,16738209.168072203,16962570.104162026,17197569.874915734,17443078.491939213,17698982.465776607,17965184.071718346,18241600.660220388,18528164.009523112,18824819.718193881]
[]
[null,"EBITDA",null,{"$f":"D456-D461","v":12799029.67711705},{"$f":"E456-E461","v":12798423.312311076},12791532.876746107,12778582.158686046,12759779.949877314,12735320.830604743,12705385.909993675,12670143.524031717,12629749.893645376,12584349.745036203,12534076.894357981,12479054.798699867,12419397.075230647,12355207.990255367,12286582.919837583,12213608.783547882,12136364.452811919,12054921.135248631,11969342.736311298,11879686.199470468,null,null,null,null,"EBITDA",null,{"$f":"AD456-AD461","v":12740579.507560352},{"$f":"AE456-AE461","v":12737952.868050518},12729154.726518411,12714402.598951966,12693899.354309827,12667833.980103955,12636382.304313432,12599707.676042547,12557961.607201222,12511284.377358582,12459805.603800192,12403644.778705925,12342911.77525812,12277707.324388508,12208123.463776626,12134243.960622203,12056144.709628623,11973894.107554093,11887553.405610971,11797177.040921913,null,null,null,null,"EBITDA",null,{"$f":"BD456-BD461","v":12753580.438186413},{"$f":"BE456-BE461","v":12749390.298739871},12738997.387272323,12722618.594371725,12700456.151088756,12672698.394269232,12639520.488212785,12601085.105070658,12557543.066260668,12509033.947049987,12455686.646336198,12397619.92354342,12334942.904443137,12267755.557607995,12196149.143111276,12120206.634994313,12040003.118938949,11955606.166501397,11867076.187187992,11774466.759581245,null,null,null,null,"EBITDA",null,{"$f":"CD456-CD461","v":23546635.67438852},{"$f":"CE456-CE461","v":23453491.072148275},23346925.700544573,23227315.143566325,23095006.613546096,22950320.383129276,22793551.134476826,22624969.230253894,22444821.910701487,22253334.42084793,22050711.071689427,21837136.238954581,21612775.302864756,21377775.532111049,21132266.91508757,20876362.941250175,20610161.335308436,20333744.746806394,20047181.39750367,19750525.688832901]
[null,"Before Tax Earnings",null,{"$f":"D463-D483-D473","v":-22147149.573589958},{"$f":"E463-E465-E483","v":-34771986.706814148},-15750713.134729028,-4346765.4481990337,-4365567.657007765,4172647.0271622036,12705385.909993675,12670143.524031717,12629749.893645376,12584349.745036203,12534076.894357981,12479054.798699867,12419397.075230647,12355207.990255367,12286582.919837583,12213608.783547882,12136364.452811919,12054921.135248631,11969342.736311298,11879686.199470468,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD463-AD483-AD473","v":-19089507.534599151},{"$f":"AE463-AE465-AE483","v":-29910624.992552318},-12859991.98984329,-2639085.4308650531,-2659588.6755071916,4991089.9651954453,12636382.304313432,12599707.676042547,12557961.607201222,12511284.377358582,12459805.603800192,12403644.778705925,12342911.77525812,12277707.324388508,12208123.463776626,12134243.960622203,12056144.709628623,11973894.107554093,11887553.405610971,11797177.040921913,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD463-BD483-BD473","v":-19076506.603973091},{"$f":"BE463-BE465-BE483","v":-29899187.56186296},-12850149.329089379,-2630869.4354452938,-2653031.8787282631,4995954.3793607224,12639520.488212785,12601085.105070658,12557543.066260668,12509033.947049987,12455686.646336198,12397619.92354342,12334942.904443137,12267755.557607995,12196149.143111276,12120206.634994313,12040003.118938949,11955606.166501397,11867076.187187992,11774466.759581245,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD463-CD483-CD473","v":-48542924.905025661},{"$f":"CE463-CE465-CE483","v":-76988763.499264225},-36918427.042302929,-12931896.502142176,-13064205.032162406,4870714.5602750257,22793551.134476826,22624969.230253894,22444821.910701487,22253334.42084793,22050711.071689427,21837136.238954581,21612775.302864756,21377775.532111049,21132266.91508757,20876362.941250175,20610161.335308436,20333744.746806394,20047181.39750367,19750525.688832901]
[null,"PTC",null,{"$f":"D454*HLOOKUP(D453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E454*HLOOKUP(E453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD454*HLOOKUP(AD453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE454*HLOOKUP(AE453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD454*HLOOKUP(BD453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE454*HLOOKUP(BE453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD454*HLOOKUP(CD453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE454*HLOOKUP(CE453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D464*$B$7-D465","v":-4650901.4104538914},-7302117.208430971,-3307649.7582930955,-912820.74412179703,-916769.20797163062,876255.87570406275,2668131.0410986715,2660730.1400466603,2652247.4776655287,2642713.4464576025,2632156.1478151758,2620601.507726972,2608073.3857984357,2594593.677953627,2580182.4131658925,2564857.8445450552,2548636.5350905028,2531533.4384022127,2513561.9746253723,2494734.1018887982,null,null,null,null,"Federal Tax",null,{"$f":"AD464*$B$7-AD465","v":-4008796.5822658218},-6281231.2484359862,-2700598.3178670909,-554207.94048166112,-558513.62185651017,1048128.8926910434,2653640.2839058209,2645938.611968935,2637171.9375122567,2627369.719245302,2616559.1767980405,2604765.4035282442,2592011.472804205,2578318.5381215867,2563705.9273930914,2548191.2317306623,2531790.3890220108,2514517.7625863594,2496386.2151783039,2477407.1785936016,null,null,null,null,"Federal Tax",null,{"$f":"BD464*$B$7-BD465","v":-4006066.386834349},-6278829.3879912216,-2698531.3591087693,-552482.58144351165,-557136.69453293527,1049150.4196657517,2654299.3025246849,2646227.8720648382,2637084.04391474,2626897.1288804971,2615694.1957306014,2603500.1839441182,2590338.0099330586,2576228.6670976789,2561191.3200533679,2545243.3933488056,2528400.6549771791,2510677.2949652933,2492085.9993094783,2472638.0195120615,null,null,null,null,"Federal Tax",null,{"$f":"CD464*$B$7-CD465","v":-10194014.230055388},-16167640.334845487,-7752869.6788836149,-2715698.2654498569,-2743483.0567541053,1022850.0576577553,4786645.738240133,4751243.5383533174,4713412.6012473125,4673200.2283780649,4630649.3250547796,4585798.6101804618,4538682.8136015991,4489332.8617433198,4437776.0521683898,4384036.2176625365,4328133.8804147718,4270086.3968293425,4209908.0934757702,4147610.3946549091]
[]
[]
[{"$f":"IRR(C469:X469,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D453,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-148657531.30976632},{"$f":"D463-D466","v":17449931.087570943},{"$f":"E463-E466","v":20100540.520742048},16099182.635039203,13691402.902807843,13676549.157848945,11859064.95490068,10037254.868895004,10009413.383985057,9977502.4159798473,9941636.2985786013,9901920.7465428058,9858453.2909728959,9811323.6894322112,9760614.3123017401,9706400.5066716895,9648750.9390028268,9587727.9177214168,9523387.6968464181,9455780.7616859265,9384952.0975816697,{"$f":"C469*-0.3","v":44597259.392929897},null,null,{"$f":"IRR(AC469:AX469,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD453,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-145031737.8631866},{"$f":"AD463-AD466","v":16749376.089826174},{"$f":"AE463-AE466","v":19019184.116486505},15429753.044385502,13268610.539433626,13252412.976166338,11619705.087412911,9982742.0204076115,9953769.0640736129,9920789.6696889661,9883914.6581132803,9843246.4270021524,9798879.3751776814,9750900.3024539147,9699388.7862669211,9644417.5363835339,9586052.7288915403,9524354.3206066117,9459376.3449677341,9391167.1904326677,9319769.8623283114,{"$f":"AC469*-0.3","v":43509521.358955979},null,null,{"$f":"IRR(BC469:BX469,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD453,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-145031737.8631866},{"$f":"BD463-BD466","v":16759646.825020762},{"$f":"BE463-BE466","v":19028219.686731093},15437528.746381093,13275101.175815236,13257592.84562169,11623547.97460348,9985221.1856881008,9954857.2330058198,9920459.0223459266,9882136.8181694895,9839992.4506055973,9794119.7395993024,9744604.8945100792,9691526.8905103169,9634957.8230579086,9574963.2416455075,9511602.4639617689,9444928.871536104,9374990.1878785137,9301828.7400691845,{"$f":"BC469*-0.3","v":43509521.358955979},null,null,{"$f":"IRR(CC469:CX469,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD453,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-273944674.33271956},{"$f":"CD463-CD466","v":33740649.904443905},{"$f":"CE463-CE466","v":39621131.406993762},31099795.379428189,25943013.409016181,25838489.670300201,21927470.32547152,18006905.396236692,17873725.691900577,17731409.309454173,17580134.192469865,17420061.746634647,17251337.628774121,17074092.489263158,16888442.670367729,16694490.86291918,16492326.72358764,16282027.454893664,16063658.349977052,15837273.3040279,15602915.294177992,{"$f":"CC469*-0.3","v":82183402.299815863}]
[{"$f":"IRR(C470:X470,0.1)","v":0.11212625045735214},"ROE",{"$f":"-C489","v":-18404728.195601448},{"$f":"D469-D473-D475-D484-D465","v":2837537.7331404546},1741977.3773054481,1736533.9332091231,1726302.8659416735,1711449.1209827764,1692126.4167574439,1668477.8294747006,1640636.3445647545,1608725.3765595444,1572859.2591582984,1533143.7071225028,1489676.251552593,1442546.6500119083,1391837.2728814371,1337623.4672513865,1279973.8995825239,1218950.8783011138,1154610.6574261151,1087003.7222656244,1016175.0581613658,{"$f":"X469","v":44597259.392929897},null,null,{"$f":"IRR(AC470:AX470,0.1)","v":0.11271545763112667},"ROE",{"$f":"-AC489","v":-18263738.397468466},{"$f":"AD469-AD473-AD475-AD484-AD465","v":2847082.3944966262},1758314.9146344792,1751364.3828241155,1739710.2020466253,1723512.6387793357,1702920.9931566953,1678074.1692821831,1649101.2129481845,1616121.8185635377,1579246.8069878519,1538578.575876724,1494211.524052253,1446232.4513284862,1394720.9351414926,1339749.6852581054,1281384.8777661119,1219686.4694811832,1154708.4938423056,1086499.3393072393,1015102.011202882,{"$f":"AX469","v":43509521.358955979},null,null,{"$f":"IRR(BC470:BX470,0.1)","v":0.11280345453272522},"ROE",{"$f":"-BC489","v":-18263738.397468466},{"$f":"BD469-BD473-BD475-BD484-BD465","v":2857353.1296912124},1767350.4848790672,1759140.084819708,1746200.8384282328,1728692.5082346881,1706763.8803472645,1680553.3345626723,1650189.3818803914,1615791.1712204982,1577468.967044061,1535324.5994801689,1489451.888473874,1439937.0433846507,1386859.0393848885,1330289.9719324801,1270295.3905200791,1206934.6128363404,1140261.0204106756,1070322.3367530853,997160.88894375507,{"$f":"BX469","v":43509521.358955979},null,null,{"$f":"IRR(CC470:CX470,0.1)","v":0.11414327872269592},"ROE",{"$f":"-CC489","v":-32869946.372757722},{"$f":"CD469-CD473-CD475-CD484-CD465","v":5611376.6112529747},3582030.5663040951,3497843.9227371793,3403351.5827243607,3298827.8440083787,3184525.7219790909,3060678.0155436546,2927498.3112075403,2785181.9287611349,2633906.811776828,2473834.3659416102,2305110.2480810843,2127865.1085701212,1942215.2896746919,1748263.4822261427,1546099.3428946026,1335800.0742006265,1117430.9692840148,891045.92333486304,656687.91348495521,{"$f":"CX469","v":82183402.299815863}]
[]
[]
[null,"Interest",null,{"$f":"C476*$B$8","v":5214672.9887537435},5056967.7862204164,4891377.3235604214,4717507.3377674278,4534943.8526847837,4343252.1933480082,4141975.9510443928,3930635.896625597,3708728.8394858614,3475726.4294891395,3231073.8989925813,2974188.7419711952,2704459.3270987403,2421243.4414826618,2123866.7615857795,1811621.2476940537,1483763.4581077411,1139512.7790421129,778049.56602320343,398513.19235334842,null,null,null,null,"Interest",null,{"$f":"AC476*$B$8","v":5174725.8792827325},5018228.7806905983,4853906.8271688567,4681368.775971028,4500203.8222133089,4309980.6207677023,4110246.2592498162,3900525.1796560357,3680318.046082566,3449100.5558304228,3206322.1910656728,2951404.9080626848,2683741.7609095476,2402695.456398753,2107596.8366624191,1797743.2859392688,1472397.057679961,1130783.5180076875,772089.30135180044,395460.37386311899,null,null,null,null,"Interest",null,{"$f":"BC476*$B$8","v":5174725.8792827325},5018228.7806905983,4853906.8271688567,4681368.775971028,4500203.8222133089,4309980.6207677023,4110246.2592498162,3900525.1796560357,3680318.046082566,3449100.5558304228,3206322.1910656728,2951404.9080626848,2683741.7609095476,2402695.456398753,2107596.8366624191,1797743.2859392688,1472397.057679961,1130783.5180076875,772089.30135180044,395460.37386311899,null,null,null,null,"Interest",null,{"$f":"CC476*$B$8","v":9313151.4722813554},9031497.6768607702,8735761.1916691568,8425237.8822179642,8099188.40729421,7756836.458624268,7397366.9125208296,7019923.8891122192,6623608.7145331791,6207477.7812251858,5770540.3012517933,5311755.9472797308,4830032.3756090654,4324222.6253548665,3793122.3875879589,3235467.1379327048,2649929.1257946882,2035114.213049771,1389558.5546676079,711725.11336633621]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C488)","v":8368777.039420303},{"$f":"-PMT($B$8,20,$C488)","v":8368777.039420303},8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,8368777.039420303,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC488)","v":8304667.8511254285},{"$f":"-PMT($B$8,20,$AC488)","v":8304667.8511254285},8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC488)","v":8304667.8511254285},{"$f":"-PMT($B$8,20,$BC488)","v":8304667.8511254285},8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,8304667.8511254285,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC488)","v":14946227.380693037},{"$f":"-PMT($B$8,20,$CC488)","v":14946227.380693037},14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037,14946227.380693037]
[null,"Sinking Fund",null,{"$f":"D474-D473","v":3154104.0506665595},3311809.2531998865,3477399.7158598816,3651269.7016528752,3833833.1867355192,4025524.8460722947,4226801.0883759102,4438141.1427947059,4660048.1999344416,4893050.6099311635,5137703.1404277217,5394588.2974491082,5664317.7123215627,5947533.5979376417,6244910.2778345235,6557155.7917262493,6885013.5813125614,7229264.2603781903,7590727.4733970994,7970263.8470669547,null,null,null,null,"Sinking Fund",null,{"$f":"AD474-AD473","v":3129941.971842696},3286439.0704348302,3450761.0239565717,3623299.0751544004,3804464.0289121196,3994687.2303577261,4194421.5918756127,4404142.6714693923,4624349.8050428629,4855567.2952950057,5098345.6600597557,5353262.9430627432,5620926.0902158804,5901972.394726675,6197071.0144630093,6506924.5651861597,6832270.7934454679,7173884.3331177412,7532578.5497736279,7909207.4772623098,null,null,null,null,"Sinking Fund",null,{"$f":"BD474-BD473","v":3129941.971842696},3286439.0704348302,3450761.0239565717,3623299.0751544004,3804464.0289121196,3994687.2303577261,4194421.5918756127,4404142.6714693923,4624349.8050428629,4855567.2952950057,5098345.6600597557,5353262.9430627432,5620926.0902158804,5901972.394726675,6197071.0144630093,6506924.5651861597,6832270.7934454679,7173884.3331177412,7532578.5497736279,7909207.4772623098,null,null,null,null,"Sinking Fund",null,{"$f":"CD474-CD473","v":5633075.9084116817},5914729.7038322669,6210466.1890238803,6520989.4984750729,6847038.973398827,7189390.9220687691,7548860.4681722075,7926303.4915808178,8322618.666159858,8738749.5994678512,9175687.0794412438,9634471.4334133063,10116195.005083971,10622004.75533817,11153104.993105078,11710760.242760332,12296298.254898349,12911113.167643266,13556668.82602543,14234502.267326701]
[null,"Mortgage Balance",{"$f":"C488","v":104293459.77507487},{"$f":"C476-D475","v":101139355.72440831},97827546.471208423,94350146.755348548,90698877.053695679,86865043.866960153,82839519.020887852,78612717.932511941,74174576.789717227,69514528.589782789,64621477.979851626,59483774.839423902,54089186.541974798,48424868.829653233,42477335.23171559,36232424.95388107,29675269.16215482,22790255.580842257,15560991.320464067,7970263.8470669677,1.3038516044616699E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC488","v":103494517.58565465},{"$f":"AC476-AD475","v":100364575.61381195},97078136.543377131,93627375.519420564,90004076.44426617,86199612.415354043,82204925.184996322,78010503.593120709,73606360.921651319,68982011.116608456,64126443.821313448,59028098.161253691,53674835.218190946,48053909.127975062,42151936.733248383,35954865.718785375,29447941.153599218,22615670.36015375,15441786.027036007,7909207.4772623796,6.9849193096160889E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC488","v":103494517.58565465},{"$f":"BC476-BD475","v":100364575.61381195},97078136.543377131,93627375.519420564,90004076.44426617,86199612.415354043,82204925.184996322,78010503.593120709,73606360.921651319,68982011.116608456,64126443.821313448,59028098.161253691,53674835.218190946,48053909.127975062,42151936.733248383,35954865.718785375,29447941.153599218,22615670.36015375,15441786.027036007,7909207.4772623796,6.9849193096160889E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC488","v":186263029.44562709},{"$f":"CC476-CD475","v":180629953.53721541},174715223.83338314,168504757.64435926,161983768.14588419,155136729.17248535,147947338.25041658,140398477.78224438,132472174.29066357,124149555.62450372,115410806.02503586,106235118.94559461,96600647.512181297,86484452.507097334,75862447.751759171,64709342.758654095,52998582.515893765,40702284.260995418,27791171.093352154,14234502.267326724,2.2351741790771484E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C469/20","v":7432876.5654883161},{"$f":"-$C469/20","v":7432876.5654883161},7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,7432876.5654883161,null,null,null,null,"Book Depr",null,{"$f":"-$AC469/20","v":7251586.8931593299},{"$f":"-$AC469/20","v":7251586.8931593299},7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,null,null,null,null,"Book Depr",null,{"$f":"-$BC469/20","v":7251586.8931593299},{"$f":"-$BC469/20","v":7251586.8931593299},7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,7251586.8931593299,null,null,null,null,"Book Depr",null,{"$f":"-$CC469/20","v":13697233.716635978},{"$f":"-$CC469/20","v":13697233.716635978},13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978,13697233.716635978]
[null,"Accum Depreciation",null,{"$f":"SUM($D479:D479)","v":7432876.5654883161},{"$f":"SUM($D479:E479)","v":14865753.130976632},{"$f":"SUM($D479:F479)","v":22298629.696464948},{"$f":"SUM($D479:G479)","v":29731506.261953264},{"$f":"SUM($D479:H479)","v":37164382.827441581},{"$f":"SUM($D479:I479)","v":44597259.392929897},{"$f":"SUM($D479:J479)","v":52030135.958418213},{"$f":"SUM($D479:K479)","v":59463012.523906529},{"$f":"SUM($D479:L479)","v":66895889.089394845},{"$f":"SUM($D479:M479)","v":74328765.654883161},{"$f":"SUM($D479:N479)","v":81761642.220371485},{"$f":"SUM($D479:O479)","v":89194518.785859793},{"$f":"SUM($D479:P479)","v":96627395.351348102},{"$f":"SUM($D479:Q479)","v":104060271.91683641},{"$f":"SUM($D479:R479)","v":111493148.48232472},{"$f":"SUM($D479:S479)","v":118926025.04781303},{"$f":"SUM($D479:T479)","v":126358901.61330134},{"$f":"SUM($D479:U479)","v":133791778.17878965},{"$f":"SUM($D479:V479)","v":141224654.74427795},{"$f":"SUM($D479:W479)","v":148657531.30976626},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD479:AD479)","v":7251586.8931593299},{"$f":"SUM($AD479:AE479)","v":14503173.78631866},{"$f":"SUM($AD479:AF479)","v":21754760.67947799},{"$f":"SUM($AD479:AG479)","v":29006347.57263732},{"$f":"SUM($AD479:AH479)","v":36257934.465796649},{"$f":"SUM($AD479:AI479)","v":43509521.358955979},{"$f":"SUM($AD479:AJ479)","v":50761108.252115309},{"$f":"SUM($AD479:AK479)","v":58012695.145274639},{"$f":"SUM($AD479:AL479)","v":65264282.038433969},{"$f":"SUM($AD479:AM479)","v":72515868.931593299},{"$f":"SUM($AD479:AN479)","v":79767455.824752629},{"$f":"SUM($AD479:AO479)","v":87019042.717911959},{"$f":"SUM($AD479:AP479)","v":94270629.611071289},{"$f":"SUM($AD479:AQ479)","v":101522216.50423062},{"$f":"SUM($AD479:AR479)","v":108773803.39738995},{"$f":"SUM($AD479:AS479)","v":116025390.29054928},{"$f":"SUM($AD479:AT479)","v":123276977.18370861},{"$f":"SUM($AD479:AU479)","v":130528564.07686794},{"$f":"SUM($AD479:AV479)","v":137780150.97002727},{"$f":"SUM($AD479:AW479)","v":145031737.8631866},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD479:BD479)","v":7251586.8931593299},{"$f":"SUM($BD479:BE479)","v":14503173.78631866},{"$f":"SUM($BD479:BF479)","v":21754760.67947799},{"$f":"SUM($BD479:BG479)","v":29006347.57263732},{"$f":"SUM($BD479:BH479)","v":36257934.465796649},{"$f":"SUM($BD479:BI479)","v":43509521.358955979},{"$f":"SUM($BD479:BJ479)","v":50761108.252115309},{"$f":"SUM($BD479:BK479)","v":58012695.145274639},{"$f":"SUM($BD479:BL479)","v":65264282.038433969},{"$f":"SUM($BD479:BM479)","v":72515868.931593299},{"$f":"SUM($BD479:BN479)","v":79767455.824752629},{"$f":"SUM($BD479:BO479)","v":87019042.717911959},{"$f":"SUM($BD479:BP479)","v":94270629.611071289},{"$f":"SUM($BD479:BQ479)","v":101522216.50423062},{"$f":"SUM($BD479:BR479)","v":108773803.39738995},{"$f":"SUM($BD479:BS479)","v":116025390.29054928},{"$f":"SUM($BD479:BT479)","v":123276977.18370861},{"$f":"SUM($BD479:BU479)","v":130528564.07686794},{"$f":"SUM($BD479:BV479)","v":137780150.97002727},{"$f":"SUM($BD479:BW479)","v":145031737.8631866},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD479:CD479)","v":13697233.716635978},{"$f":"SUM($CD479:CE479)","v":27394467.433271956},{"$f":"SUM($CD479:CF479)","v":41091701.149907932},{"$f":"SUM($CD479:CG479)","v":54788934.866543911},{"$f":"SUM($CD479:CH479)","v":68486168.583179891},{"$f":"SUM($CD479:CI479)","v":82183402.299815863},{"$f":"SUM($CD479:CJ479)","v":95880636.016451836},{"$f":"SUM($CD479:CK479)","v":109577869.73308781},{"$f":"SUM($CD479:CL479)","v":123275103.44972378},{"$f":"SUM($CD479:CM479)","v":136972337.16635975},{"$f":"SUM($CD479:CN479)","v":150669570.88299572},{"$f":"SUM($CD479:CO479)","v":164366804.5996317},{"$f":"SUM($CD479:CP479)","v":178064038.31626767},{"$f":"SUM($CD479:CQ479)","v":191761272.03290364},{"$f":"SUM($CD479:CR479)","v":205458505.74953961},{"$f":"SUM($CD479:CS479)","v":219155739.46617559},{"$f":"SUM($CD479:CT479)","v":232852973.18281156},{"$f":"SUM($CD479:CU479)","v":246550206.89944753},{"$f":"SUM($CD479:CV479)","v":260247440.6160835},{"$f":"SUM($CD479:CW479)","v":273944674.3327195}]
[null,"End Year Book Value",null,{"$f":"-$C469-D480","v":141224654.74427801},133791778.17878969,126358901.61330137,118926025.04781306,111493148.48232475,104060271.91683643,96627395.351348102,89194518.785859793,81761642.220371485,74328765.654883161,66895889.089394838,59463012.523906529,52030135.95841822,44597259.392929912,37164382.827441603,29731506.261953294,22298629.696464986,14865753.130976677,7432876.5654883683,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC469-AD480","v":137780150.97002727},130528564.07686794,123276977.18370861,116025390.29054928,108773803.39738995,101522216.50423062,94270629.611071289,87019042.717911959,79767455.824752629,72515868.931593299,65264282.038433969,58012695.145274639,50761108.252115309,43509521.358955979,36257934.465796649,29006347.57263732,21754760.67947799,14503173.78631866,7251586.8931593299,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC469-BD480","v":137780150.97002727},130528564.07686794,123276977.18370861,116025390.29054928,108773803.39738995,101522216.50423062,94270629.611071289,87019042.717911959,79767455.824752629,72515868.931593299,65264282.038433969,58012695.145274639,50761108.252115309,43509521.358955979,36257934.465796649,29006347.57263732,21754760.67947799,14503173.78631866,7251586.8931593299,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC469-CD480","v":260247440.61608359},246550206.89944762,232852973.18281162,219155739.46617565,205458505.74953967,191761272.0329037,178064038.31626773,164366804.59963176,150669570.88299578,136972337.16635981,123275103.44972384,109577869.73308787,95880636.016451895,82183402.299815923,68486168.583179951,54788934.866543978,41091701.149908006,27394467.433272034,13697233.716636062,0]
[null,"Prop. Tax Value",{"$f":"-C469","v":148657531.30976632},{"$f":"C482/(($C482/$X482)^(1/21))","v":140374405.02393666},{"$f":"D482/(($C482/$X482)^(1/21))","v":132552810.55867809},125167031.58249341,118192784.66553205,111607139.43899816,105388443.20323813,99516249.736629292,93971252.071203172,88735219.013978764,83790935.205296591,79122144.517073676,74713496.604880542,70550496.438110828,66619456.642305635,62907452.496940687,59402279.440715194,56092412.944625586,52966970.620892361,50015676.443159312,47228826.960326098,{"$f":"X469","v":44597259.392929897},null,null,null,"Prop. Tax Value",{"$f":"-AC469","v":145031737.8631866},{"$f":"AC482/(($AC482/$AX482)^(1/21))","v":136950639.04774302},{"$f":"AD482/(($AC482/$AX482)^(1/21))","v":129319815.17919809},122114177.15365207,115310033.82003124,108885014.08682746,102817993.36901279,97089024.133296847,91679270.313368931,86570945.379491463,81747253.858825937,77192336.11421822,72891216.199883461,68829752.62254715,64994591.846151836,61373124.387259208,57953443.356795311,54724305.311829843,51675093.28867548,48795781.895765193,46076904.351537667,{"$f":"AX469","v":43509521.358955979},null,null,null,"Prop. Tax Value",{"$f":"-BC469","v":145031737.8631866},{"$f":"BC482/(($BC482/$BX482)^(1/21))","v":136950639.04774302},{"$f":"BD482/(($BC482/$BX482)^(1/21))","v":129319815.17919809},122114177.15365207,115310033.82003124,108885014.08682746,102817993.36901279,97089024.133296847,91679270.313368931,86570945.379491463,81747253.858825937,77192336.11421822,72891216.199883461,68829752.62254715,64994591.846151836,61373124.387259208,57953443.356795311,54724305.311829843,51675093.28867548,48795781.895765193,46076904.351537667,{"$f":"BX469","v":43509521.358955979},null,null,null,"Prop. Tax Value",{"$f":"-CC469","v":273944674.33271956},{"$f":"CC482/(($CC482/$CX482)^(1/21))","v":258680608.57812214},{"$f":"CD482/(($CC482/$CX482)^(1/21))","v":244267049.24029738},230656606.50996372,217804531.11526468,205668567.19229099,194208813.35358673,183387591.49785155,173169322.9295032,163520411.38079879,154409132.55190712,145805529.80575529,137681315.67470825,130009778.855249,122765696.38487054,115925250.7124292,109465951.38929808,103366561.12385191,97607025.956160426,92168409.323314354,87032829.798599765,{"$f":"CX469","v":82183402.299815863}]
[null,"Tax Dep",null,{"$f":"$C469*-D$5","v":29731506.261953264},47570410.019125223,28542246.011475135,17125347.606885079,17125347.606885079,8562673.8034425396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D483*$B$7","v":6243616.3150101854},9989786.1040162966,5993871.6624097778,3596322.9974458665,3596322.9974458665,1798161.4987229332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD483*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD483*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD483*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D484:I484)","v":25959343.339090008},{"$f":"C486/C490","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD484:AI484)","v":23273481.880063493},{"$f":"AC486/AC490","v":0.16047164726122337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD484:BI484)","v":23273481.880063493},{"$f":"BC486/BC490","v":0.16047164726122337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD484:CI484)","v":54811698.514334738},{"$f":"CC486/CC490","v":0.20008309578511163}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D465:W465)","v":0},{"$f":"C487/C490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD465:AW465)","v":0},{"$f":"AC487/AC490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD465:BW465)","v":0},{"$f":"BC487/BC490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD465:CW465)","v":0},{"$f":"CC487/CC490","v":0}]
[0.85,"Debt",{"$f":"(C490-C486-C487)*$A488","v":104293459.77507487},{"$f":"C488/C490","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC490-AC486-AC487)*$A488","v":103494517.58565465},{"$f":"AC488/AC490","v":0.71359909982796021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC490-BC486-BC487)*$A488","v":103494517.58565465},{"$f":"BC488/BC490","v":0.71359909982796021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC490-CC486-CC487)*$A488","v":186263029.44562709},{"$f":"CC488/CC490","v":0.67992936858265507}]
[0.15,"Equity",{"$f":"(C490-C486-C487)*$A489","v":18404728.195601448},{"$f":"C489/C490","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC490-AC486-AC487)*$A489","v":18263738.397468466},{"$f":"AC489/AC490","v":0.1259292529108165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC490-BC486-BC487)*$A489","v":18263738.397468466},{"$f":"BC489/BC490","v":0.1259292529108165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC490-CC486-CC487)*$A489","v":32869946.372757722},{"$f":"CC489/CC490","v":0.11998753563223324}]
[null,"Total",{"$f":"-C469","v":148657531.30976632},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC469","v":145031737.8631866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC469","v":145031737.8631866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC469","v":273944674.33271956}]
[null,"Check",{"$f":"SUM(C486:C489)-C490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC486:AC489)-AC490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC486:BC489)-BC490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC486:CC489)-CC490","v":0}]
[null,"2034 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034 Off Shore Wind"]
[null,"Year",null,2034,{"$f":"D493+1","v":2035},{"$f":"E493+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,null,null,null,"Year",null,2034,{"$f":"AD493+1","v":2035},{"$f":"AE493+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,null,null,null,"Year",null,2034,{"$f":"BD493+1","v":2035},{"$f":"BE493+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,null,null,null,"Year",null,2034,{"$f":"CD493+1","v":2035},{"$f":"CE493+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D493-$D$13)","v":308740.93812901661},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD493-$AD$13)","v":317821.55395634059},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD493-$AD$13)","v":404087.40431591874},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD493-$AD$13)","v":499433.870502821}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M16","v":60.873360825793029},{"$f":"D495","v":60.873360825793029},{"$f":"E495","v":60.873360825793029},60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,60.873360825793029,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P16","v":58.979612518296733},{"$f":"AD495","v":58.979612518296733},{"$f":"AE495","v":58.979612518296733},58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,58.979612518296733,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$16","v":46.619296581510675},{"$f":"BD495","v":46.619296581510675},{"$f":"BE495","v":46.619296581510675},46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,46.619296581510675,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$16","v":77.787635669122182},{"$f":"CD495","v":77.787635669122182},{"$f":"CE495","v":77.787635669122182},77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182,77.787635669122182]
[null,"Revenue",null,{"$f":"D495*D494","v":18794098.528421469},18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,18794098.528421469,null,null,null,null,"Revenue",null,{"$f":"AD495*AD494","v":18744992.102307905},18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,18744992.102307905,null,null,null,null,"Revenue",null,{"$f":"BD495*BD494","v":18838270.546656631},18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,18838270.546656631,null,null,null,null,"Revenue",null,{"$f":"CD495*CD494","v":38849779.959492989},38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989,38849779.959492989]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(E493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(F493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(G493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(H493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(I493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(J493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(K493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(L493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(M493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(N493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(O493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(P493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(Q493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(R493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(S493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(T493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(U493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(V493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(W493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(AE493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AF493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AG493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AH493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AI493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AJ493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AK493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AL493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AM493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AN493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AO493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AP493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AQ493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AR493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AS493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AT493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AU493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AV493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(AW493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4255319.0108777639},{"$f":"HLOOKUP(BE493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BF493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BG493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BH493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BI493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BJ493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BK493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BL493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BM493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BN493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BO493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BP493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BQ493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BR493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BS493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BT493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BU493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BV493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(BW493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12535048.249097288},{"$f":"HLOOKUP(CE493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CF493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CG493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CH493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CI493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CJ493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CK493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CL493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CM493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CN493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CO493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CP493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CQ493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CR493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CS493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CT493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CU493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CV493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739},{"$f":"HLOOKUP(CW493,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18261198.337459952}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D494","v":0},{"$f":"HLOOKUP(E493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E494","v":0},{"$f":"HLOOKUP(F493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F494","v":0},{"$f":"HLOOKUP(G493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G494","v":0},{"$f":"HLOOKUP(H493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H494","v":0},{"$f":"HLOOKUP(I493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I494","v":0},{"$f":"HLOOKUP(J493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J494","v":0},{"$f":"HLOOKUP(K493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K494","v":0},{"$f":"HLOOKUP(L493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L494","v":0},{"$f":"HLOOKUP(M493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M494","v":0},{"$f":"HLOOKUP(N493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N494","v":0},{"$f":"HLOOKUP(O493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O494","v":0},{"$f":"HLOOKUP(P493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P494","v":0},{"$f":"HLOOKUP(Q493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q494","v":0},{"$f":"HLOOKUP(R493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R494","v":0},{"$f":"HLOOKUP(S493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S494","v":0},{"$f":"HLOOKUP(T493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T494","v":0},{"$f":"HLOOKUP(U493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U494","v":0},{"$f":"HLOOKUP(V493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V494","v":0},{"$f":"HLOOKUP(W493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W494","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD494","v":0},{"$f":"HLOOKUP(AE493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE494","v":0},{"$f":"HLOOKUP(AF493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF494","v":0},{"$f":"HLOOKUP(AG493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG494","v":0},{"$f":"HLOOKUP(AH493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH494","v":0},{"$f":"HLOOKUP(AI493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI494","v":0},{"$f":"HLOOKUP(AJ493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ494","v":0},{"$f":"HLOOKUP(AK493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK494","v":0},{"$f":"HLOOKUP(AL493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL494","v":0},{"$f":"HLOOKUP(AM493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM494","v":0},{"$f":"HLOOKUP(AN493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN494","v":0},{"$f":"HLOOKUP(AO493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO494","v":0},{"$f":"HLOOKUP(AP493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP494","v":0},{"$f":"HLOOKUP(AQ493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ494","v":0},{"$f":"HLOOKUP(AR493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR494","v":0},{"$f":"HLOOKUP(AS493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS494","v":0},{"$f":"HLOOKUP(AT493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT494","v":0},{"$f":"HLOOKUP(AU493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU494","v":0},{"$f":"HLOOKUP(AV493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV494","v":0},{"$f":"HLOOKUP(AW493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW494","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD494","v":79977.712262408284},{"$f":"HLOOKUP(BE493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE494","v":81577.266507656459},{"$f":"HLOOKUP(BF493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF494","v":83208.811837809597},{"$f":"HLOOKUP(BG493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG494","v":84872.988074565801},{"$f":"HLOOKUP(BH493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH494","v":86570.447836057108},{"$f":"HLOOKUP(BI493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI494","v":88301.856792778257},{"$f":"HLOOKUP(BJ493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ494","v":90067.893928633814},{"$f":"HLOOKUP(BK493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK494","v":91869.251807206514},{"$f":"HLOOKUP(BL493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL494","v":93706.636843350629},{"$f":"HLOOKUP(BM493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM494","v":95580.769580217646},{"$f":"HLOOKUP(BN493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN494","v":97492.384971822001},{"$f":"HLOOKUP(BO493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO494","v":99442.232671258433},{"$f":"HLOOKUP(BP493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP494","v":101431.0773246836},{"$f":"HLOOKUP(BQ493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ494","v":103459.69887117729},{"$f":"HLOOKUP(BR493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR494","v":105528.89284860082},{"$f":"HLOOKUP(BS493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS494","v":107639.47070557284},{"$f":"HLOOKUP(BT493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT494","v":109792.2601196843},{"$f":"HLOOKUP(BU493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU494","v":111988.10532207799},{"$f":"HLOOKUP(BV493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV494","v":114227.86742851956},{"$f":"HLOOKUP(BW493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW494","v":116512.42477708994},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD494","v":0},{"$f":"HLOOKUP(CE493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE494","v":0},{"$f":"HLOOKUP(CF493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF494","v":0},{"$f":"HLOOKUP(CG493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG494","v":0},{"$f":"HLOOKUP(CH493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH494","v":0},{"$f":"HLOOKUP(CI493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI494","v":0},{"$f":"HLOOKUP(CJ493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ494","v":0},{"$f":"HLOOKUP(CK493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK494","v":0},{"$f":"HLOOKUP(CL493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL494","v":0},{"$f":"HLOOKUP(CM493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM494","v":0},{"$f":"HLOOKUP(CN493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN494","v":0},{"$f":"HLOOKUP(CO493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO494","v":0},{"$f":"HLOOKUP(CP493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP494","v":0},{"$f":"HLOOKUP(CQ493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ494","v":0},{"$f":"HLOOKUP(CR493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR494","v":0},{"$f":"HLOOKUP(CS493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS494","v":0},{"$f":"HLOOKUP(CT493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT494","v":0},{"$f":"HLOOKUP(CU493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU494","v":0},{"$f":"HLOOKUP(CV493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV494","v":0},{"$f":"HLOOKUP(CW493,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW494","v":0}]
[null,"Property Tax",null,{"$f":"C522*$B$9","v":1512748.0884887511},{"$f":"D522*$B$9","v":1428458.4911491473},1348865.4697125214,1273707.3332240153,1202736.9720231583,1135721.0452811425,1072439.2138081335,1012683.4156081867,956257.18179989757,902974.99065362394,852661.65762144513,805151.75935435819,760289.08981296001,717926.14668338106,677923.64640987595,640150.06624956673,604481.21184367465,570799.80888347654,538995.11752843671,508962.56830877706,null,null,null,null,"Property Tax",null,{"$f":"AC522*$B$9","v":1475851.7936475617},{"$f":"AD522*$B$9","v":1393618.0401455092},1315966.3119146549,1242641.3007063565,1173401.9239250324,1108020.5319816023,1046282.1598128132,987983.82010554802,932933.83590233908,880951.21039377945,831865.03182580008,785513.91156522755,741745.45347605867,700415.75286183518,661388.92332670826,624536.64999957732,589737.76765236561,556877.86232534295,525848.89514969452,496548.84713051439,null,null,null,null,"Property Tax",null,{"$f":"BC522*$B$9","v":1475851.7936475617},{"$f":"BD522*$B$9","v":1393618.0401455092},1315966.3119146549,1242641.3007063565,1173401.9239250324,1108020.5319816023,1046282.1598128132,987983.82010554802,932933.83590233908,880951.21039377945,831865.03182580008,785513.91156522755,741745.45347605867,700415.75286183518,661388.92332670826,624536.64999957732,589737.76765236561,556877.86232534295,525848.89514969452,496548.84713051439,null,null,null,null,"Property Tax",null,{"$f":"CC522*$B$9","v":2738350.9646298643},{"$f":"CD522*$B$9","v":2585771.3633469082},2441693.4242060124,2305643.4386735968,2177174.0930281854,2055862.9976541402,1941311.2982824529,1833142.3646125239,1731000.5520033136,1634550.0321624642,1543473.6889888633,1457472.0759383293,1376262.4314843831,1299577.7494370684,1227165.9010631654,1158788.8061214418,1094221.6500874232,1033252.1449940231,975679.83145777916,921315.41959584982]
[null,"Total Operating Costs",null,{"$f":"SUM(D498:D500)","v":5768067.0993665149},5768883.8822444668,5776099.368629748,5789485.9101195866,5808831.1204566406,5833937.076683294,5864619.5658383286,5900707.3746789861,5942041.6200521132,5988475.1176708834,6039871.7871790491,6096106.0915031144,6157062.5086046923,6222635.0338509474,6292726.7113207933,6367249.1924587032,6446122.3205769937,6529273.7397914622,6616638.5270545827,6708158.8460254455,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD498:AD500)","v":5731170.8045253251},5734043.4312408287,5743200.2108318806,5758419.8776019281,5779496.0723585151,5806236.5633837543,5838462.5118430089,5876007.7791763479,5918718.2741545541,5966451.3374110386,6019075.1613834044,6076468.2437139833,6138518.8722677901,6205124.6400294015,6276191.9882376259,6351635.7762087137,6431378.8763856841,6515351.7932333285,6603492.3046758408,6695745.124847183,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD498:BD500)","v":5811148.5167877339},5815620.697748485,5826409.0226696897,5843292.8656764943,5866066.5201945715,5894538.4201765331,5928530.4057716429,5967877.0309835542,6012424.9109979048,6062032.1069912575,6116567.5463552261,6175910.4763852414,6239949.9495924739,6308584.3389005791,6381720.8810862266,6459275.2469142862,6541171.1365053682,6627339.8985554064,6717720.1721043605,6812257.5496242726,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD498:CD500)","v":15273399.213727152},15371520.577426143,15483157.622566832,15607936.921001635,15745513.445002783,15895569.136668229,16057811.560076825,16231972.631642787,16417807.424374178,16615093.041980747,16823627.559003513,17043229.023353271,17273734.517847627,17514999.277527578,17766895.85971548,18029313.363946807,18302156.699069291,18585345.894955531,18878815.456418518,19182513.7570558]
[]
[null,"EBITDA",null,{"$f":"D496-D501","v":13026031.429054953},{"$f":"E496-E501","v":13025214.646177001},13017999.159791721,13004612.618301883,12985267.407964829,12960161.451738175,12929478.96258314,12893391.153742483,12852056.908369355,12805623.410750587,12754226.74124242,12697992.436918356,12637036.019816777,12571463.494570522,12501371.817100676,12426849.335962765,12347976.207844475,12264824.788630007,12177460.001366887,12085939.682396024,null,null,null,null,"EBITDA",null,{"$f":"AD496-AD501","v":13013821.297782579},{"$f":"AE496-AE501","v":13010948.671067076},13001791.891476024,12986572.224705976,12965496.029949389,12938755.53892415,12906529.590464896,12868984.323131558,12826273.828153349,12778540.764896866,12725916.940924499,12668523.858593922,12606473.230040114,12539867.462278504,12468800.114070278,12393356.326099191,12313613.225922219,12229640.309074577,12141499.797632065,12049246.977460722,null,null,null,null,"EBITDA",null,{"$f":"BD496-BD501","v":13027122.029868897},{"$f":"BE496-BE501","v":13022649.848908145},13011861.523986941,12994977.680980137,12972204.026462059,12943732.126480099,12909740.140884988,12870393.515673077,12825845.635658726,12776238.439665373,12721703.000301406,12662360.07027139,12598320.597064156,12529686.207756052,12456549.665570404,12378995.299742345,12297099.410151262,12210930.648101225,12120550.37455227,12026012.997032359,null,null,null,null,"EBITDA",null,{"$f":"CD496-CD501","v":23576380.745765835},{"$f":"CE496-CE501","v":23478259.382066846},23366622.336926155,23241843.038491353,23104266.514490206,22954210.822824761,22791968.399416164,22617807.3278502,22431972.535118811,22234686.917512242,22026152.400489476,21806550.936139718,21576045.441645361,21334780.681965411,21082884.099777509,20820466.595546182,20547623.260423698,20264434.064537458,19970964.503074471,19667266.202437188]
[null,"Before Tax Earnings",null,{"$f":"D503-D523-D513","v":-22535413.319637194},{"$f":"E503-E505-E523","v":-35382724.185463034},-16026764.1391923,-4422245.3610885292,-4441590.5714255832,4246732.4620429687,12929478.96258314,12893391.153742483,12852056.908369355,12805623.410750587,12754226.74124242,12697992.436918356,12637036.019816777,12571463.494570522,12501371.817100676,12426849.335962765,12347976.207844475,12264824.788630007,12177460.001366887,12085939.682396024,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD503-AD523-AD513","v":-18924787.008193627},{"$f":"AE503-AE505-AE523","v":-29637629.189535759},-12587354.824885678,-2366915.8051110432,-2387991.9998676293,5262011.5240156408,12906529.590464896,12868984.323131558,12826273.828153349,12778540.764896866,12725916.940924499,12668523.858593922,12606473.230040114,12539867.462278504,12468800.114070278,12393356.326099191,12313613.225922219,12229640.309074577,12141499.797632065,12049246.977460722,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD503-BD523-BD513","v":-18911486.276107311},{"$f":"BE503-BE505-BE523","v":-29625928.011694688},-12577285.19237476,-2358510.348836882,-2381284.0033549592,5266988.1115715895,12909740.140884988,12870393.515673077,12825845.635658726,12776238.439665373,12721703.000301406,12662360.07027139,12598320.597064156,12529686.207756052,12456549.665570404,12378995.299742345,12297099.410151262,12210930.648101225,12120550.37455227,12026012.997032359,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD503-CD523-CD513","v":-48508522.774184681},{"$f":"CE503-CE505-CE523","v":-76963995.189345658},-36898730.405921347,-12917368.607217148,-13054945.131218296,4874604.9999705106,22791968.399416164,22617807.3278502,22431972.535118811,22234686.917512242,22026152.400489476,21806550.936139718,21576045.441645361,21334780.681965411,21082884.099777509,20820466.595546182,20547623.260423698,20264434.064537458,19970964.503074471,19667266.202437188]
[null,"PTC",null,{"$f":"D494*HLOOKUP(D493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E494*HLOOKUP(E493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD494*HLOOKUP(AD493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE494*HLOOKUP(AE493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD494*HLOOKUP(BD493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE494*HLOOKUP(BE493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD494*HLOOKUP(CD493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE494*HLOOKUP(CE493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D504*$B$7-D505","v":-4732436.7971238103},-7430372.0789472368,-3365620.4692303827,-928671.52582859108,-932734.01999937242,891813.81702902343,2715190.5821424592,2707612.1422859211,2698931.9507575645,2689180.9162576231,2678387.6156609082,2666578.4117528545,2653777.5641615232,2640007.3338598097,2625288.0815911419,2609638.3605521806,2593075.0036473395,2575613.2056123014,2557266.6002870463,2538047.3333031652,null,null,null,null,"Federal Tax",null,{"$f":"AD504*$B$7-AD505","v":-3974205.2717206613},-6223902.1298025092,-2643344.5132259922,-497052.31907331903,-501478.31997220212,1105022.4200432845,2710371.2139976281,2702486.707857627,2693517.5039122035,2683493.560628342,2672442.5575941447,2660390.0103047234,2647359.3783084238,2633372.1670784857,2618448.0239547584,2602604.82848083,2585858.777443666,2568224.4649056611,2549714.9575027335,2530341.8652667515,null,null,null,null,"Federal Tax",null,{"$f":"BD504*$B$7-BD505","v":-3971412.1179825352},-6221444.8824558845,-2641229.8903986998,-495287.17325574521,-500069.64070454141,1106067.5034300338,2711045.4295858475,2702782.6382913459,2693427.5834883326,2683010.0723297284,2671557.6300632949,2659095.6147569916,2645647.3253834727,2631234.1036287709,2615875.4297697847,2599589.0129458923,2582390.8761317651,2564295.4361012573,2545315.5786559768,2525462.7293767952,null,null,null,null,"Federal Tax",null,{"$f":"CD504*$B$7-CD505","v":-10186789.782578783},-16162438.989762587,-7748733.3852434829,-2712647.4075156008,-2741538.4775558421,1023667.0499938072,4786313.3638773942,4749739.5388485417,4710714.2323749503,4669284.252677571,4625492.0041027898,4579375.6965893405,4530969.5427455259,4480303.9432127364,4427405.6609532768,4372297.9850646984,4315000.8846889762,4255531.1535528656,4193902.5456456388,4130125.9025118095]
[]
[]
[{"$f":"IRR(C509:X509,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D493,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-151274808.84887511},{"$f":"D503-D506","v":17758468.226178765},{"$f":"E503-E506","v":20455586.72512424},16383619.629022103,13933284.144130474,13918001.427964201,12068347.634709151,10214288.38044068,10185779.011456562,10153124.95761179,10116442.494492963,10075839.125581512,10031414.025165502,9983258.4556552544,9931456.160710711,9876083.7355095334,9817210.9754105844,9754901.2041971348,9689211.583017705,9620193.401079841,9547892.3490928598,{"$f":"C509*-0.3","v":45382442.654662527},null,null,{"$f":"IRR(AC509:AX509,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD493,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-147585179.36475617},{"$f":"AD503-AD506","v":16988026.56950324},{"$f":"AE503-AE506","v":19234850.800869584},15645136.404702015,13483624.543779295,13466974.349921592,11833733.118880866,10196158.376467267,10166497.61527393,10132756.324241146,10095047.204268524,10053474.383330354,10008133.848289199,9959113.8517316915,9906495.2952000182,9850352.0901155192,9790751.4976183604,9727754.4484785534,9661415.8441689163,9591784.8401293308,9518905.11219397,{"$f":"AC509*-0.3","v":44275553.809426852},null,null,{"$f":"IRR(BC509:BX509,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD493,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-147585179.36475617},{"$f":"BD503-BD506","v":16998534.147851434},{"$f":"BE503-BE506","v":19244094.73136403},15653091.414385641,13490264.854235882,13472273.6671666,11837664.623050066,10198694.71129914,10167610.877381731,10132418.052170394,10093228.367335645,10050145.37023811,10003264.455514397,9952673.2716806829,9898452.1041272804,9840674.2358006202,9779406.2867964525,9714708.5340194963,9646635.2119999677,9575234.7958962936,9500550.2676555645,{"$f":"BC509*-0.3","v":44275553.809426852},null,null,{"$f":"IRR(CC509:CX509,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD493,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-273835096.46298641},{"$f":"CD503-CD506","v":33763170.528344616},{"$f":"CE503-CE506","v":39640698.371829435},31115355.722169638,25954490.446006954,25845804.992046047,21930543.772830956,18005655.03553877,17868067.789001659,17721258.30274386,17565402.664834671,17400660.396386687,17227175.239550378,17045075.898899835,16854476.738752674,16655478.438824233,16448168.610481484,16232622.37573472,16008902.910984593,15777061.957428832,15537140.299925379,{"$f":"CC509*-0.3","v":82150528.938895926}]
[{"$f":"IRR(C510:X510,0.1)","v":0.11213697846645521},"ROE",{"$f":"-C529","v":-18728763.455001622},{"$f":"D509-D513-D515-D524-D505","v":2888807.7922924748},1773801.1082462966,1768100.8740019202,1757525.5062249508,1742242.7900586771,1722409.0846396205,1698169.9182071425,1669660.5492230244,1637006.4953782521,1600324.0322594251,1559720.6633479744,1515295.5629319642,1467139.9934217166,1415337.6984771732,1359965.2732759956,1301092.5131770466,1238782.741963597,1173093.1207841681,1104074.9388463041,1031773.886859322,{"$f":"X509","v":45382442.654662527},null,null,{"$f":"IRR(AC510:AX510,0.1)","v":0.11281842254597629},"ROE",{"$f":"-AC529","v":-18646754.622703902},{"$f":"AD509-AD513-AD515-AD524-AD505","v":2911572.3346965695},1799821.0595404375,1792587.2036635084,1780563.6669151727,1763913.4730574675,1742788.4851475297,1717329.9858647175,1687669.2246713806,1653927.9336385969,1616218.8136659749,1574645.9927278049,1529305.4576866496,1480285.461129142,1427666.9045974687,1371523.6995129697,1311923.1070158109,1248926.0578760039,1182587.4535663677,1112956.4495267812,1040076.7215914205,{"$f":"AX509","v":44275553.809426852},null,null,{"$f":"IRR(BC510:BX510,0.1)","v":0.11290690122751612},"ROE",{"$f":"-BC529","v":-18646754.622703902},{"$f":"BD509-BD513-BD515-BD524-BD505","v":2922079.9130447628},1809064.9900348838,1800542.2133471342,1787203.9773717579,1769212.7903024778,1746719.9893167294,1719866.3206965905,1688782.4867791813,1653589.6615678445,1614399.9767330959,1571316.9796355609,1524436.0649118479,1473844.8810781334,1419623.7135247309,1361845.8451980706,1300577.8961939029,1235880.1434169468,1167806.8213974191,1096406.4052937441,1021721.8770530149,{"$f":"BX509","v":44275553.809426852},null,null,{"$f":"IRR(CC510:CX510,0.1)","v":0.11430849961449696},"ROE",{"$f":"-CC529","v":-32853509.692297749},{"$f":"CD509-CD513-CD515-CD524-CD505","v":5641371.125154987},3609071.4211410731,3520878.1554799285,3422302.5097164344,3313617.0557555258,3195073.059339826,3066901.5448470339,2929314.2983099222,2782504.8120521232,2626649.1741429344,2461906.9056949504,2288421.7488586418,2106322.4082080983,1915723.248060938,1716724.9481324963,1509415.1197897475,1293868.885042984,1070149.4202928562,838308.46673709527,598386.80923364311,{"$f":"CX509","v":82150528.938895926}]
[]
[]
[null,"Interest",null,{"$f":"C516*$B$8","v":5306482.9789171265},5146001.2047513062,4977495.3418771951,4800564.1858593775,4614786.47204067,4419719.8725310266,4214899.9430459011,3999839.0170865194,3774025.0448291684,3536920.3739589499,3287960.4695452205,3026552.5699108043,2752074.2752946676,2463872.065947724,2161259.7461334332,1843516.8103284282,1509886.7277331725,1159575.1410081543,791747.97494688525,405529.45058255258,null,null,null,null,"Interest",null,{"$f":"AC516*$B$8","v":5283247.1430994384},5123468.0807242831,4955700.0652303696,4779543.648961761,4594579.4118797211,4400366.96294358,4196443.8915606318,3982324.6666085357,3757499.4804088348,3521433.0348991491,3273563.2671139794,3013300.0109395511,2740023.5919564012,2453083.3520240933,2151796.1000951706,1835444.4855698016,1503275.2903181643,1154497.635303945,788281.09753901477,403753.73288583802,null,null,null,null,"Interest",null,{"$f":"BC516*$B$8","v":5283247.1430994384},5123468.0807242831,4955700.0652303696,4779543.648961761,4594579.4118797211,4400366.96294358,4196443.8915606318,3982324.6666085357,3757499.4804088348,3521433.0348991491,3273563.2671139794,3013300.0109395511,2740023.5919564012,2453083.3520240933,2151796.1000951706,1835444.4855698016,1503275.2903181643,1154497.635303945,788281.09753901477,403753.73288583802,null,null,null,null,"Interest",null,{"$f":"CC516*$B$8","v":9308494.4128176961},9026981.4589239936,8731392.8573356066,8421024.8256678004,8095138.3924166039,7752957.6375028482,7393667.8448434025,7016413.5625509862,6620296.5661439486,6204373.7199165598,5767654.7313778,5309099.7934121033,4827617.1085481215,4322060.2894409401,3791225.6293784007,3233849.236312734,2648604.0235937838,2034096.5502388861,1388863.7032162435,711369.21384246892]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C528)","v":8516118.4622335378},{"$f":"-PMT($B$8,20,$C528)","v":8516118.4622335378},8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,8516118.4622335378,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC528)","v":8478828.3906025495},{"$f":"-PMT($B$8,20,$AC528)","v":8478828.3906025495},8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC528)","v":8478828.3906025495},{"$f":"-PMT($B$8,20,$BC528)","v":8478828.3906025495},8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,8478828.3906025495,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC528)","v":14938753.490691736},{"$f":"-PMT($B$8,20,$CC528)","v":14938753.490691736},14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736,14938753.490691736]
[null,"Sinking Fund",null,{"$f":"D514-D513","v":3209635.4833164113},3370117.2574822316,3538623.1203563428,3715554.2763741603,3901331.9901928678,4096398.5897025112,4301218.5191876367,4516279.4451470189,4742093.4174043695,4979198.0882745879,5228157.9926883169,5489565.892322734,5764044.1869388707,6052246.3962858133,6354858.7161001042,6672601.6519051101,7006231.7345003653,7356543.3212253833,7724370.4872866524,8110589.0116509851,null,null,null,null,"Sinking Fund",null,{"$f":"AD514-AD513","v":3195581.2475031111},3355360.3098782664,3523128.32537218,3699284.7416407885,3884248.9787228284,4078461.4276589695,4282384.4990419177,4496503.7239940139,4721328.9101937152,4957395.3557034004,5205265.1234885696,5465528.379662998,5738804.7986461483,6025745.0385784563,6327032.290507379,6643383.9050327484,6975553.1002843855,7324330.7552986043,7690547.2930635344,8075074.657716712,null,null,null,null,"Sinking Fund",null,{"$f":"BD514-BD513","v":3195581.2475031111},3355360.3098782664,3523128.32537218,3699284.7416407885,3884248.9787228284,4078461.4276589695,4282384.4990419177,4496503.7239940139,4721328.9101937152,4957395.3557034004,5205265.1234885696,5465528.379662998,5738804.7986461483,6025745.0385784563,6327032.290507379,6643383.9050327484,6975553.1002843855,7324330.7552986043,7690547.2930635344,8075074.657716712,null,null,null,null,"Sinking Fund",null,{"$f":"CD514-CD513","v":5630259.0778740402},5911772.0317677427,6207360.6333561298,6517728.665023936,6843615.0982751325,7185795.8531888882,7545085.6458483338,7922339.9281407502,8318456.9245477878,8734379.7707751766,9171098.7593139373,9629653.6972796321,10111136.382143615,10616693.201250795,11147527.861313336,11704904.254379002,12290149.467097953,12904656.940452849,13549889.787475493,14227384.276849268]
[null,"Mortgage Balance",{"$f":"C528","v":106129659.57834253},{"$f":"C516-D515","v":102920024.09502612},99549906.83754389,96011283.717187554,92295729.440813392,88394397.450620532,84297998.860918015,79996780.341730386,75480500.896583363,70738407.479178995,65759209.390904404,60531051.398216084,55041485.50589335,49277441.318954483,43225194.922668666,36870336.206568561,30197734.55466345,23191502.820163086,15834959.498937704,8110589.0116510512,6.6123902797698975E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC528","v":105664942.86198877},{"$f":"AC516-AD515","v":102469361.61448565},99114001.304607391,95590872.979235217,91891588.237594426,88007339.2588716,83928877.831212625,79646493.33217071,75149989.608176693,70428660.697982982,65471265.342279583,60266000.218791015,54800471.839128017,49061667.040481865,43035922.001903407,36708889.711396031,30065505.806363285,23089952.706078898,15765621.950780295,8075074.6577167604,4.8428773880004883E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC528","v":105664942.86198877},{"$f":"BC516-BD515","v":102469361.61448565},99114001.304607391,95590872.979235217,91891588.237594426,88007339.2588716,83928877.831212625,79646493.33217071,75149989.608176693,70428660.697982982,65471265.342279583,60266000.218791015,54800471.839128017,49061667.040481865,43035922.001903407,36708889.711396031,30065505.806363285,23089952.706078898,15765621.950780295,8075074.6577167604,4.8428773880004883E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC528","v":186169888.25635391},{"$f":"CC516-CD515","v":180539629.17847988},174627857.14671212,168420496.513356,161902767.84833208,155059152.75005695,147873356.89686805,140328271.25101972,132405931.32287897,124087474.39833118,115353094.627556,106181995.86824206,96552342.170962423,86441205.788818806,75824512.587568015,64676984.726254679,52972080.471875675,40681931.004777722,27777274.064324871,14227384.276849378,1.0989606380462646E-7]
[]
[]
[null,"Book Depr",null,{"$f":"-$C509/20","v":7563740.4424437555},{"$f":"-$C509/20","v":7563740.4424437555},7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,7563740.4424437555,null,null,null,null,"Book Depr",null,{"$f":"-$AC509/20","v":7379258.968237808},{"$f":"-$AC509/20","v":7379258.968237808},7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,null,null,null,null,"Book Depr",null,{"$f":"-$BC509/20","v":7379258.968237808},{"$f":"-$BC509/20","v":7379258.968237808},7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,7379258.968237808,null,null,null,null,"Book Depr",null,{"$f":"-$CC509/20","v":13691754.82314932},{"$f":"-$CC509/20","v":13691754.82314932},13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932,13691754.82314932]
[null,"Accum Depreciation",null,{"$f":"SUM($D519:D519)","v":7563740.4424437555},{"$f":"SUM($D519:E519)","v":15127480.884887511},{"$f":"SUM($D519:F519)","v":22691221.327331267},{"$f":"SUM($D519:G519)","v":30254961.769775022},{"$f":"SUM($D519:H519)","v":37818702.212218776},{"$f":"SUM($D519:I519)","v":45382442.654662535},{"$f":"SUM($D519:J519)","v":52946183.097106293},{"$f":"SUM($D519:K519)","v":60509923.539550051},{"$f":"SUM($D519:L519)","v":68073663.981993809},{"$f":"SUM($D519:M519)","v":75637404.424437568},{"$f":"SUM($D519:N519)","v":83201144.866881326},{"$f":"SUM($D519:O519)","v":90764885.309325084},{"$f":"SUM($D519:P519)","v":98328625.751768842},{"$f":"SUM($D519:Q519)","v":105892366.1942126},{"$f":"SUM($D519:R519)","v":113456106.63665636},{"$f":"SUM($D519:S519)","v":121019847.07910012},{"$f":"SUM($D519:T519)","v":128583587.52154388},{"$f":"SUM($D519:U519)","v":136147327.96398762},{"$f":"SUM($D519:V519)","v":143711068.40643138},{"$f":"SUM($D519:W519)","v":151274808.84887514},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD519:AD519)","v":7379258.968237808},{"$f":"SUM($AD519:AE519)","v":14758517.936475616},{"$f":"SUM($AD519:AF519)","v":22137776.904713422},{"$f":"SUM($AD519:AG519)","v":29517035.872951232},{"$f":"SUM($AD519:AH519)","v":36896294.841189042},{"$f":"SUM($AD519:AI519)","v":44275553.809426852},{"$f":"SUM($AD519:AJ519)","v":51654812.777664661},{"$f":"SUM($AD519:AK519)","v":59034071.745902471},{"$f":"SUM($AD519:AL519)","v":66413330.714140281},{"$f":"SUM($AD519:AM519)","v":73792589.682378083},{"$f":"SUM($AD519:AN519)","v":81171848.650615886},{"$f":"SUM($AD519:AO519)","v":88551107.618853688},{"$f":"SUM($AD519:AP519)","v":95930366.587091491},{"$f":"SUM($AD519:AQ519)","v":103309625.55532929},{"$f":"SUM($AD519:AR519)","v":110688884.5235671},{"$f":"SUM($AD519:AS519)","v":118068143.4918049},{"$f":"SUM($AD519:AT519)","v":125447402.4600427},{"$f":"SUM($AD519:AU519)","v":132826661.4282805},{"$f":"SUM($AD519:AV519)","v":140205920.39651832},{"$f":"SUM($AD519:AW519)","v":147585179.36475614},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD519:BD519)","v":7379258.968237808},{"$f":"SUM($BD519:BE519)","v":14758517.936475616},{"$f":"SUM($BD519:BF519)","v":22137776.904713422},{"$f":"SUM($BD519:BG519)","v":29517035.872951232},{"$f":"SUM($BD519:BH519)","v":36896294.841189042},{"$f":"SUM($BD519:BI519)","v":44275553.809426852},{"$f":"SUM($BD519:BJ519)","v":51654812.777664661},{"$f":"SUM($BD519:BK519)","v":59034071.745902471},{"$f":"SUM($BD519:BL519)","v":66413330.714140281},{"$f":"SUM($BD519:BM519)","v":73792589.682378083},{"$f":"SUM($BD519:BN519)","v":81171848.650615886},{"$f":"SUM($BD519:BO519)","v":88551107.618853688},{"$f":"SUM($BD519:BP519)","v":95930366.587091491},{"$f":"SUM($BD519:BQ519)","v":103309625.55532929},{"$f":"SUM($BD519:BR519)","v":110688884.5235671},{"$f":"SUM($BD519:BS519)","v":118068143.4918049},{"$f":"SUM($BD519:BT519)","v":125447402.4600427},{"$f":"SUM($BD519:BU519)","v":132826661.4282805},{"$f":"SUM($BD519:BV519)","v":140205920.39651832},{"$f":"SUM($BD519:BW519)","v":147585179.36475614},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD519:CD519)","v":13691754.82314932},{"$f":"SUM($CD519:CE519)","v":27383509.646298639},{"$f":"SUM($CD519:CF519)","v":41075264.469447955},{"$f":"SUM($CD519:CG519)","v":54767019.292597279},{"$f":"SUM($CD519:CH519)","v":68458774.115746602},{"$f":"SUM($CD519:CI519)","v":82150528.938895926},{"$f":"SUM($CD519:CJ519)","v":95842283.762045249},{"$f":"SUM($CD519:CK519)","v":109534038.58519457},{"$f":"SUM($CD519:CL519)","v":123225793.4083439},{"$f":"SUM($CD519:CM519)","v":136917548.2314932},{"$f":"SUM($CD519:CN519)","v":150609303.05464253},{"$f":"SUM($CD519:CO519)","v":164301057.87779185},{"$f":"SUM($CD519:CP519)","v":177992812.70094118},{"$f":"SUM($CD519:CQ519)","v":191684567.5240905},{"$f":"SUM($CD519:CR519)","v":205376322.34723982},{"$f":"SUM($CD519:CS519)","v":219068077.17038915},{"$f":"SUM($CD519:CT519)","v":232759831.99353847},{"$f":"SUM($CD519:CU519)","v":246451586.81668779},{"$f":"SUM($CD519:CV519)","v":260143341.63983712},{"$f":"SUM($CD519:CW519)","v":273835096.46298641}]
[null,"End Year Book Value",null,{"$f":"-$C509-D520","v":143711068.40643135},136147327.96398759,128583587.52154383,121019847.07910009,113456106.63665633,105892366.19421257,98328625.751768813,90764885.309325054,83201144.866881296,75637404.424437538,68073663.98199378,60509923.539550021,52946183.097106263,45382442.654662505,37818702.212218747,30254961.769774988,22691221.32733123,15127480.884887487,7563740.4424437284,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC509-AD520","v":140205920.39651835},132826661.42828055,125447402.46004274,118068143.49180493,110688884.52356713,103309625.55532932,95930366.587091506,88551107.618853688,81171848.650615886,73792589.682378083,66413330.714140281,59034071.745902479,51654812.777664676,44275553.809426874,36896294.841189072,29517035.872951269,22137776.904713467,14758517.936475664,7379258.9682378471,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC509-BD520","v":140205920.39651835},132826661.42828055,125447402.46004274,118068143.49180493,110688884.52356713,103309625.55532932,95930366.587091506,88551107.618853688,81171848.650615886,73792589.682378083,66413330.714140281,59034071.745902479,51654812.777664676,44275553.809426874,36896294.841189072,29517035.872951269,22137776.904713467,14758517.936475664,7379258.9682378471,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC509-CD520","v":260143341.63983709},246451586.81668776,232759831.99353844,219068077.17038912,205376322.34723979,191684567.52409047,177992812.70094115,164301057.87779182,150609303.0546425,136917548.2314932,123225793.40834388,109534038.58519456,95842283.762045234,82150528.938895911,68458774.115746588,54767019.292597264,41075264.469447941,27383509.646298617,13691754.823149294,0]
[null,"Prop. Tax Value",{"$f":"-C509","v":151274808.84887511},{"$f":"C522/(($C522/$X522)^(1/21))","v":142845849.11491472},{"$f":"D522/(($C522/$X522)^(1/21))","v":134886546.97125214},127370733.32240154,120273697.20231582,113572104.52811424,107243921.38081335,101268341.56081867,95625718.179989755,90297499.065362394,85266165.762144506,80515175.935435817,76028908.981296003,71792614.668338105,67792364.64098759,64015006.624956667,60448121.184367463,57079980.888347648,53899511.752843671,50896256.830877706,48060341.831537984,{"$f":"X509","v":45382442.654662527},null,null,null,"Prop. Tax Value",{"$f":"-AC509","v":147585179.36475617},{"$f":"AC522/(($AC522/$AX522)^(1/21))","v":139361804.01455092},{"$f":"AD522/(($AC522/$AX522)^(1/21))","v":131596631.1914655},124264130.07063565,117340192.39250323,110802053.19816023,104628215.98128131,98798382.010554805,93293383.590233907,88095121.039377943,83186503.182580009,78551391.156522751,74174545.347605869,70041575.286183521,66138892.33267083,62453664.999957733,58973776.765236557,55687786.232534297,52584889.514969446,49654884.713051438,46888138.372232191,{"$f":"AX509","v":44275553.809426852},null,null,null,"Prop. Tax Value",{"$f":"-BC509","v":147585179.36475617},{"$f":"BC522/(($BC522/$BX522)^(1/21))","v":139361804.01455092},{"$f":"BD522/(($BC522/$BX522)^(1/21))","v":131596631.1914655},124264130.07063565,117340192.39250323,110802053.19816023,104628215.98128131,98798382.010554805,93293383.590233907,88095121.039377943,83186503.182580009,78551391.156522751,74174545.347605869,70041575.286183521,66138892.33267083,62453664.999957733,58973776.765236557,55687786.232534297,52584889.514969446,49654884.713051438,46888138.372232191,{"$f":"BX509","v":44275553.809426852},null,null,null,"Prop. Tax Value",{"$f":"-CC509","v":273835096.46298641},{"$f":"CC522/(($CC522/$CX522)^(1/21))","v":258577136.33469084},{"$f":"CD522/(($CC522/$CX522)^(1/21))","v":244169342.42060122},230564343.8673597,217717409.30281854,205586299.76541403,194131129.82824528,183314236.46125239,173100055.20033136,163455003.21624643,154347368.89888632,145747207.59383294,137626243.1484383,129957774.94370684,122716590.10631654,115878880.61214417,109422165.0087423,103325214.49940231,97567983.145777911,92131541.959584981,86998016.666680276,{"$f":"CX509","v":82150528.938895926}]
[null,"Tax Dep",null,{"$f":"$C509*-D$5","v":30254961.769775022},48407938.831640035,29044763.298984021,17426857.979390413,17426857.979390413,8713428.9896952063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D523*$B$7","v":6353541.9716527546},10165667.154644407,6099400.2927866438,3659640.1756719863,3659640.1756719863,1829820.0878359932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD523*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD523*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD523*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D524:I524)","v":26416385.81553096},{"$f":"C526/C530","v":0.17462514754800429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD524:AI524)","v":23273481.880063493},{"$f":"AC526/AC530","v":0.15769525083913188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD524:BI524)","v":23273481.880063493},{"$f":"BC526/BC530","v":0.15769525083913188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD524:CI524)","v":54811698.514334738},{"$f":"CC526/CC530","v":0.2001631610495315}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D505:W505)","v":0},{"$f":"C527/C530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD505:AW505)","v":0},{"$f":"AC527/AC530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD505:BW505)","v":0},{"$f":"BC527/BC530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD505:CW505)","v":0},{"$f":"CC527/CC530","v":0}]
[0.85,"Debt",{"$f":"(C530-C526-C527)*$A528","v":106129659.57834253},{"$f":"C528/C530","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC530-AC526-AC527)*$A528","v":105664942.86198877},{"$f":"AC528/AC530","v":0.71595903678673789},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC530-BC526-BC527)*$A528","v":105664942.86198877},{"$f":"BC528/BC530","v":0.71595903678673789},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC530-CC526-CC527)*$A528","v":186169888.25635391},{"$f":"CC528/CC530","v":0.67986131310789821}]
[0.15,"Equity",{"$f":"(C530-C526-C527)*$A529","v":18728763.455001622},{"$f":"C529/C530","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC530-AC526-AC527)*$A529","v":18646754.622703902},{"$f":"AC529/AC530","v":0.12634571237413023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC530-BC526-BC527)*$A529","v":18646754.622703902},{"$f":"BC529/BC530","v":0.12634571237413023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC530-CC526-CC527)*$A529","v":32853509.692297749},{"$f":"CC529/CC530","v":0.11997552584257028}]
[null,"Total",{"$f":"-C509","v":151274808.84887511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC509","v":147585179.36475617},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC509","v":147585179.36475617},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC509","v":273835096.46298641}]
[null,"Check",{"$f":"SUM(C526:C529)-C530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC526:AC529)-AC530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC526:BC529)-BC530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC526:CC529)-CC530","v":0}]
[null,"2035 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035 Off Shore Wind"]
[null,"Year",null,2035,{"$f":"D533+1","v":2036},{"$f":"E533+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,null,null,null,"Year",null,2035,{"$f":"AD533+1","v":2036},{"$f":"AE533+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,null,null,null,"Year",null,2035,{"$f":"BD533+1","v":2036},{"$f":"BE533+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,null,null,null,"Year",null,2035,{"$f":"CD533+1","v":2036},{"$f":"CE533+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D533-$D$13)","v":309667.16094340361},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD533-$AD$13)","v":318775.01861820958},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD533-$AD$13)","v":405299.66652886645},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD533-$AD$13)","v":500932.17211432941}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M17","v":61.772369826489239},{"$f":"D535","v":61.772369826489239},{"$f":"E535","v":61.772369826489239},61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,61.772369826489239,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P17","v":59.994189324137913},{"$f":"AD535","v":59.994189324137913},{"$f":"AE535","v":59.994189324137913},59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,59.994189324137913,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$17","v":47.421895084862939},{"$f":"BD535","v":47.421895084862939},{"$f":"BE535","v":47.421895084862939},47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,47.421895084862939,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$17","v":78.114273338007251},{"$f":"CD535","v":78.114273338007251},{"$f":"CE535","v":78.114273338007251},78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251,78.114273338007251]
[null,"Revenue",null,{"$f":"D535*D534","v":19128874.388914891},19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,19128874.388914891,null,null,null,null,"Revenue",null,{"$f":"AD535*AD534","v":19124648.818786453},19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,19124648.818786453,null,null,null,null,"Revenue",null,{"$f":"BD535*BD534","v":19220078.264061838},19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,19220078.264061838,null,null,null,null,"Revenue",null,{"$f":"CD535*CD534","v":39129952.616340421},39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421,39129952.616340421]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(E533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(F533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(G533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(H533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(I533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(J533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(K533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(L533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(M533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(N533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(O533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(P533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(Q533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(R533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(S533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(T533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(U533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(V533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(W533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(AE533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AF533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AG533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AH533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AI533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AJ533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AK533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AL533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AM533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AN533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AO533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AP533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AQ533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AR533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AS533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AT533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AU533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(AV533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(AW533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4340425.3910953198},{"$f":"HLOOKUP(BE533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BF533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BG533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BH533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BI533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BJ533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BK533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BL533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BM533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BN533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BO533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BP533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BQ533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BR533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BS533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BT533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BU533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(BV533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(BW533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":12785749.214079235},{"$f":"HLOOKUP(CE533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CF533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CG533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CH533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CI533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CJ533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CK533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CL533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CM533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CN533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CO533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CP533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CQ533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CR533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CS533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CT533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CU533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739},{"$f":"HLOOKUP(CV533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18261198.337459952},{"$f":"HLOOKUP(CW533,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18626422.304209154}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D534","v":0},{"$f":"HLOOKUP(E533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E534","v":0},{"$f":"HLOOKUP(F533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F534","v":0},{"$f":"HLOOKUP(G533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G534","v":0},{"$f":"HLOOKUP(H533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H534","v":0},{"$f":"HLOOKUP(I533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I534","v":0},{"$f":"HLOOKUP(J533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J534","v":0},{"$f":"HLOOKUP(K533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K534","v":0},{"$f":"HLOOKUP(L533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L534","v":0},{"$f":"HLOOKUP(M533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M534","v":0},{"$f":"HLOOKUP(N533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N534","v":0},{"$f":"HLOOKUP(O533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O534","v":0},{"$f":"HLOOKUP(P533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P534","v":0},{"$f":"HLOOKUP(Q533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q534","v":0},{"$f":"HLOOKUP(R533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R534","v":0},{"$f":"HLOOKUP(S533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S534","v":0},{"$f":"HLOOKUP(T533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T534","v":0},{"$f":"HLOOKUP(U533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U534","v":0},{"$f":"HLOOKUP(V533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V534","v":0},{"$f":"HLOOKUP(W533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W534","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD534","v":0},{"$f":"HLOOKUP(AE533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE534","v":0},{"$f":"HLOOKUP(AF533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF534","v":0},{"$f":"HLOOKUP(AG533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG534","v":0},{"$f":"HLOOKUP(AH533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH534","v":0},{"$f":"HLOOKUP(AI533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI534","v":0},{"$f":"HLOOKUP(AJ533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ534","v":0},{"$f":"HLOOKUP(AK533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK534","v":0},{"$f":"HLOOKUP(AL533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL534","v":0},{"$f":"HLOOKUP(AM533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM534","v":0},{"$f":"HLOOKUP(AN533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN534","v":0},{"$f":"HLOOKUP(AO533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO534","v":0},{"$f":"HLOOKUP(AP533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP534","v":0},{"$f":"HLOOKUP(AQ533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ534","v":0},{"$f":"HLOOKUP(AR533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR534","v":0},{"$f":"HLOOKUP(AS533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS534","v":0},{"$f":"HLOOKUP(AT533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT534","v":0},{"$f":"HLOOKUP(AU533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU534","v":0},{"$f":"HLOOKUP(AV533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV534","v":0},{"$f":"HLOOKUP(AW533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW534","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD534","v":81821.998307179412},{"$f":"HLOOKUP(BE533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE534","v":83458.438273323016},{"$f":"HLOOKUP(BF533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF534","v":85127.607038789487},{"$f":"HLOOKUP(BG533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG534","v":86830.159179565264},{"$f":"HLOOKUP(BH533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH534","v":88566.76236315658},{"$f":"HLOOKUP(BI533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI534","v":90338.097610419718},{"$f":"HLOOKUP(BJ533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ534","v":92144.859562628117},{"$f":"HLOOKUP(BK533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK534","v":93987.756753880662},{"$f":"HLOOKUP(BL533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL534","v":95867.511888958281},{"$f":"HLOOKUP(BM533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM534","v":97784.862126737455},{"$f":"HLOOKUP(BN533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN534","v":99740.559369272203},{"$f":"HLOOKUP(BO533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO534","v":101735.37055665765},{"$f":"HLOOKUP(BP533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP534","v":103770.0779677908},{"$f":"HLOOKUP(BQ533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ534","v":105845.47952714661},{"$f":"HLOOKUP(BR533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR534","v":107962.38911768954},{"$f":"HLOOKUP(BS533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS534","v":110121.63690004335},{"$f":"HLOOKUP(BT533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT534","v":112324.06963804421},{"$f":"HLOOKUP(BU533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU534","v":114570.5510308051},{"$f":"HLOOKUP(BV533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV534","v":116861.96205142119},{"$f":"HLOOKUP(BW533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW534","v":119199.20129244964},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD534","v":0},{"$f":"HLOOKUP(CE533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE534","v":0},{"$f":"HLOOKUP(CF533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF534","v":0},{"$f":"HLOOKUP(CG533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG534","v":0},{"$f":"HLOOKUP(CH533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH534","v":0},{"$f":"HLOOKUP(CI533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI534","v":0},{"$f":"HLOOKUP(CJ533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ534","v":0},{"$f":"HLOOKUP(CK533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK534","v":0},{"$f":"HLOOKUP(CL533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL534","v":0},{"$f":"HLOOKUP(CM533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM534","v":0},{"$f":"HLOOKUP(CN533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN534","v":0},{"$f":"HLOOKUP(CO533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO534","v":0},{"$f":"HLOOKUP(CP533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP534","v":0},{"$f":"HLOOKUP(CQ533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ534","v":0},{"$f":"HLOOKUP(CR533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR534","v":0},{"$f":"HLOOKUP(CS533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS534","v":0},{"$f":"HLOOKUP(CT533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT534","v":0},{"$f":"HLOOKUP(CU533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU534","v":0},{"$f":"HLOOKUP(CV533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV534","v":0},{"$f":"HLOOKUP(CW533,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW534","v":0}]
[null,"Property Tax",null,{"$f":"C562*$B$9","v":1538507.1529995652},{"$f":"D562*$B$9","v":1452782.2729503131},1371833.9420676548,1295396.0133248719,1223217.1692798191,1155060.0957775889,1090700.7016940699,1029927.3821550182,972540.32280820713,918350.84286120161,867180.77472474996,818861.87822214933,773235.28743858414,730150.98839175329,689467.3258064395,651050.53737136337,614774.31394702091,580519.38427853037,548173.12284807931,517629.17957764538,null,null,null,null,"Property Tax",null,{"$f":"AC562*$B$9","v":1500982.5882922588},{"$f":"AD562*$B$9","v":1417348.558975915},1338374.5776269799,1263800.9886096308,1193382.6041754331,1126887.8983195985,1064098.2455551899,1004807.2021024566,948819.82712995796,895952.04181580618,846030.02412170696,798889.63728990138,754375.89018398419,712342.42769927112,672651.04956725775,635171.25597206142,599779.81848489807,566360.37490588299,534803.04668105277,505004.07763672696,null,null,null,null,"Property Tax",null,{"$f":"BC562*$B$9","v":1500982.5882922588},{"$f":"BD562*$B$9","v":1417348.558975915},1338374.5776269799,1263800.9886096308,1193382.6041754331,1126887.8983195985,1064098.2455551899,1004807.2021024566,948819.82712995796,895952.04181580618,846030.02412170696,798889.63728990138,754375.89018398419,712342.42769927112,672651.04956725775,635171.25597206142,599779.81848489807,566360.37490588299,534803.04668105277,505004.07763672696,null,null,null,null,"Property Tax",null,{"$f":"CC562*$B$9","v":2737255.6242440124},{"$f":"CD562*$B$9","v":2584737.0548015698},2440716.7468363298,2304721.1812981274,2176303.2233909741,2055040.6524550787,1940534.77376314,1832409.1076666787,1730308.1517825122,1633896.2121495989,1542856.2995132674,1456889.0871079538,1375711.926511789,1299057.9183372932,1226675.0347027397,1158325.2905989927,1093783.9614273878,1032838.8441360253,975289.55952519586,920946.89342801122]
[null,"Total Operating Costs",null,{"$f":"SUM(D538:D540)","v":5878932.5440948848},5880016.1718675392,5887612.5189632261,5901490.1617583539,5921433.2006819714,5947240.4478077842,5978724.6607648693,6015711.8204072332,6058040.4498254666,6105560.9724188056,6158135.1068735057,6215635.2970138807,6277944.1746061509,6344954.0533026708,6416566.452015576,6492691.6461046822,6573248.2448550062,6658162.7938046763,6747369.4005647479,6840809.3828486465,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD538:AD540)","v":5841407.9793875786},5844582.4578931406,5854153.1545225512,5869895.1370431129,5891598.6355775855,5919068.2503497936,5952122.2046259902,5990591.6403546715,6034319.9541472178,6083162.1713734102,6136984.3562704632,6195663.0560816331,6259084.7773515508,6327145.4926101882,6399750.1757763941,6476812.3647053801,6558253.7493928829,6644003.7844320294,6733999.3243977213,6828184.2809077287,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD538:BD540)","v":5923229.9776947582},5928040.8961664643,5939280.7615613407,5956725.2962226784,5980165.3979407419,6009406.3479602132,6044267.0641886182,6084579.397108552,6130187.4660361763,6180947.033500148,6236724.9156397358,6297398.4266382903,6362854.8553193416,6432990.9721373357,6507712.5648940839,6586934.0016054232,6670577.8190309275,6758574.3354628347,6850861.2864491427,6947383.4822001783,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD538:CD540)","v":15523004.838323247},15626201.25316239,15743010.229164369,15873060.533272725,16016009.362405064,16171540.914249452,16339365.040793404,16519215.980037544,16710851.161600795,16914050.08216425,17128613.246928208,17354361.173471197,17591133.454602297,17838787.87698961,18097199.592528105,18366260.33958086,18645877.711388893,18935974.469096765,19236487.896985147,19547369.197637167]
[]
[null,"EBITDA",null,{"$f":"D536-D541","v":13249941.844820006},{"$f":"E536-E541","v":13248858.217047352},13241261.869951665,13227384.227156537,13207441.188232919,13181633.941107105,13150149.728150021,13113162.568507656,13070833.939089425,13023313.416496085,12970739.282041386,12913239.09190101,12850930.214308739,12783920.335612219,12712307.936899316,12636182.742810208,12555626.144059885,12470711.595110215,12381504.988350142,12288065.006066244,null,null,null,null,"EBITDA",null,{"$f":"AD536-AD541","v":13283240.839398876},{"$f":"AE536-AE541","v":13280066.360893313},13270495.664263902,13254753.681743341,13233050.183208868,13205580.56843666,13172526.614160463,13134057.178431783,13090328.864639236,13041486.647413043,12987664.462515991,12928985.762704819,12865564.041434903,12797503.326176265,12724898.643010059,12647836.454081073,12566395.069393571,12480645.034354424,12390649.494388733,12296464.537878726,null,null,null,null,"EBITDA",null,{"$f":"BD536-BD541","v":13296848.286367081},{"$f":"BE536-BE541","v":13292037.367895374},13280797.502500497,13263352.967839159,13239912.866121097,13210671.916101625,13175811.19987322,13135498.866953287,13089890.798025662,13039131.23056169,12983353.348422103,12922679.837423548,12857223.408742497,12787087.291924503,12712365.699167755,12633144.262456415,12549500.445030911,12461503.928599004,12369216.977612697,12272694.781861659,null,null,null,null,"EBITDA",null,{"$f":"CD536-CD541","v":23606947.778017174},{"$f":"CE536-CE541","v":23503751.36317803},23386942.387176052,23256892.083067697,23113943.253935359,22958411.702090971,22790587.575547017,22610736.636302877,22419101.454739626,22215902.534176171,22001339.369412214,21775591.442869224,21538819.161738124,21291164.739350811,21032753.023812316,20763692.276759561,20484074.904951528,20193978.147243656,19893464.719355274,19582583.418703254]
[null,"Before Tax Earnings",null,{"$f":"D543-D563-D553","v":-22917042.951385565},{"$f":"E543-E545-E563","v":-35983370.678938732},-16298075.46763999,-4496218.1753984559,-4516161.2143220734,4319832.7398296092,13150149.728150021,13113162.568507656,13070833.939089425,13023313.416496085,12970739.282041386,12913239.09190101,12850930.214308739,12783920.335612219,12712307.936899316,12636182.742810208,12555626.144059885,12470711.595110215,12381504.988350142,12288065.006066244,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD543-AD563-AD553","v":-18762173.343817294},{"$f":"AE543-AE545-AE563","v":-29368511.49970952},-12318651.052097799,-2098734.3480736781,-2120437.8466081508,5528836.5535281505,13172526.614160463,13134057.178431783,13090328.864639236,13041486.647413043,12987664.462515991,12928985.762704819,12865564.041434903,12797503.326176265,12724898.643010059,12647836.454081073,12566395.069393571,12480645.034354424,12390649.494388733,12296464.537878726,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD543-BD563-BD553","v":-18748565.896849088},{"$f":"BE543-BE545-BE563","v":-29356540.492707461},-12308349.213861205,-2090135.0619778596,-2113575.1636959221,5533927.9011931159,13175811.19987322,13135498.866953287,13089890.798025662,13039131.23056169,12983353.348422103,12922679.837423548,12857223.408742497,12787087.291924503,12712365.699167755,12633144.262456415,12549500.445030911,12461503.928599004,12369216.977612697,12272694.781861659,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD543-CD563-CD553","v":-48473300.545293473},{"$f":"CE543-CE545-CE563","v":-76938503.208234474},-36878410.35567145,-12902319.562640805,-13045268.391773142,4878805.8792367205,22790587.575547017,22610736.636302877,22419101.454739626,22215902.534176171,22001339.369412214,21775591.442869224,21538819.161738124,21291164.739350811,21032753.023812316,20763692.276759561,20484074.904951528,20193978.147243656,19893464.719355274,19582583.418703254]
[null,"PTC",null,{"$f":"D534*HLOOKUP(D533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E534*HLOOKUP(E533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD534*HLOOKUP(AD533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE534*HLOOKUP(AE533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD534*HLOOKUP(BD533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE534*HLOOKUP(BE533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD534*HLOOKUP(CD533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE534*HLOOKUP(CE533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D544*$B$7-D545","v":-4812579.0197909689},-7556507.8425771333,-3422595.8482043976,-944205.81683367572,-948393.85500763543,907164.87536421791,2761531.4429115043,2753764.1393866078,2744875.1272087791,2734895.817464178,2723855.2492286908,2711780.2092992119,2698695.3450048352,2684623.2704785657,2669584.6667488562,2653598.3759901435,2636681.4902525758,2618849.4349731449,2600116.0475535295,2580493.6512739114,null,null,null,null,"Federal Tax",null,{"$f":"AD544*$B$7-AD545","v":-3940056.4022016316},-6167387.4149389993,-2586916.7209405378,-440734.21309547237,-445291.94778771163,1161055.6762409115,2766230.5889736973,2758152.0074706743,2748969.0615742393,2738712.1959567391,2727409.5371283581,2715087.0101680118,2701768.4487013295,2687475.6984970155,2672228.7150321123,2656045.6553570251,2638942.9645726499,2620935.457214429,2602036.3938216339,2582257.5529545322,null,null,null,null,"Federal Tax",null,{"$f":"BD544*$B$7-BD545","v":-3937198.8383383085},-6164873.5034685666,-2584753.3349108528,-438928.36301535048,-443850.78437614365,1162124.8592505543,2766920.3519733762,2758454.7620601901,2748877.0675853891,2738217.5584179549,2726504.2031686413,2713762.765858945,2700016.9158359244,2685288.3313041455,2669596.7968252283,2652960.2951158471,2635395.0934564914,2616915.8250057907,2597535.5652986662,2577265.9041909482,null,null,null,null,"Federal Tax",null,{"$f":"CD544*$B$7-CD545","v":-10179393.11451163},-16157085.673729239,-7744466.1746910047,-2709487.1081545688,-2739506.3622723599,1024549.2346397112,4786023.3908648733,4748254.6936236043,4708011.3054953218,4665339.5321769956,4620281.267576565,4572874.2030025367,4523152.0239650058,4471144.5952636702,4416878.1350005865,4360375.3781195078,4301655.730039821,4240735.4109211676,4177627.5910646073,4112342.5179276834]
[]
[]
[{"$f":"IRR(C549:X549,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D533,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-153850715.29995653},{"$f":"D543-D546","v":18062520.864610974},{"$f":"E543-E546","v":20805366.059624486},16663857.718156062,14171590.043990212,14155835.043240555,12274469.065742888,10388618.285238517,10359398.429121049,10325958.811880646,10288417.599031907,10246884.032812696,10201458.882601798,10152234.869303904,10099297.065133654,10042723.27015046,9982584.3668200653,9918944.6538073085,9851862.1601370703,9781388.9407966118,9707571.3547923323,{"$f":"C549*-0.3","v":46155214.589986958},null,null,{"$f":"IRR(AC549:AX549,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD533,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-150098258.82922587},{"$f":"AD543-AD546","v":17223297.241600506},{"$f":"AE543-AE546","v":19447453.77583231},15857412.38520444,13695487.894838814,13678342.130996579,12044524.892195748,10406296.025186766,10375905.170961108,10341359.803064996,10302774.451456305,10260254.925387632,10213898.752536807,10163795.592733573,10110027.627679249,10052669.927977948,9991790.7987240478,9927452.104820922,9859709.577139996,9788613.1005670987,9714206.9849241935,{"$f":"AC549*-0.3","v":45029477.648767762},null,null,{"$f":"IRR(BC549:BX549,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD533,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-150098258.82922587},{"$f":"BD543-BD546","v":17234047.124705389},{"$f":"BE543-BE546","v":19456910.871363942},15865550.83741135,13702281.330854509,13683763.650497241,12048547.05685107,10408890.847899843,10377044.104893098,10341013.730440274,10300913.672143735,10256849.145253461,10208917.071564604,10157206.492906572,10101798.960620357,10042768.902342526,9980183.9673405681,9914105.3515744191,9844588.1035932135,9771681.4123140313,9695428.8776707109,{"$f":"BC549*-0.3","v":45029477.648767762},null,null,{"$f":"IRR(CC549:CX549,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD533,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-273725562.42440122},{"$f":"CD543-CD546","v":33786340.892528802},{"$f":"CE543-CE546","v":39660837.036907271},31131408.561867058,25966379.191222265,25853449.616207719,21933862.467451259,18004564.184682146,17862481.942679271,17711090.149244305,17550563.001999177,17381058.101835649,17202717.239866689,17015667.137773119,16820020.14408714,16615874.88881173,16403316.898640053,16182419.174911708,15953242.736322489,15715837.128290666,15470240.90077557,{"$f":"CC549*-0.3","v":82117668.727320358}]
[{"$f":"IRR(C550:X550,0.1)","v":0.11215034260087253},"ROE",{"$f":"-C569","v":-19047676.716050345},{"$f":"D549-D553-D555-D564-D545","v":2939659.9505620999},1805467.1200167071,1799466.0058111139,1788502.6680029645,1772747.6672533066,1752359.9420239136,1727487.4137878176,1698267.5576703493,1664827.9404299464,1627286.7275812067,1585753.1613619961,1540328.0111510977,1491103.9978532046,1438166.1936829537,1381592.3986997604,1321453.4953693654,1257813.7823566087,1190731.2886863705,1120258.0693459129,1046440.4833416333,{"$f":"X549","v":46155214.589986958},null,null,{"$f":"IRR(AC550:AX550,0.1)","v":0.11291921185985876},"ROE",{"$f":"-AC569","v":-19023716.542374358},{"$f":"AD549-AD553-AD555-AD564-AD545","v":2975435.4084557155},1841016.4361650441,1833455.5858278135,1821019.4196365718,1803873.6557943355,1782172.6601242921,1756060.0362460967,1725669.1820204388,1691123.8141243272,1652538.4625156354,1610018.9364469629,1563662.763596138,1513559.6037929039,1459791.63873858,1402433.9390372783,1341554.8097833786,1277216.1158802528,1209473.5881993268,1138377.1116264295,1063970.9959835242,{"$f":"AX549","v":45029477.648767762},null,null,{"$f":"IRR(BC550:BX550,0.1)","v":0.1130082357583988},"ROE",{"$f":"-BC569","v":-19023716.542374358},{"$f":"BD549-BD553-BD555-BD564-BD545","v":2986185.2915605986},1850473.5316966753,1841594.0380347231,1827812.8556522671,1809295.1752949972,1786194.8247796143,1758654.8589591738,1726808.1159524284,1690777.7414996047,1650677.6832030658,1606613.1563127916,1558681.0826239344,1506970.5039659031,1451562.9716796875,1392532.913401857,1329947.9783998989,1263869.3626337498,1194352.1146525443,1121445.423373362,1045192.8887300417,{"$f":"BX549","v":45029477.648767762},null,null,{"$f":"IRR(CC550:CX550,0.1)","v":0.11447828771748814},"ROE",{"$f":"-CC569","v":-32837079.586509973},{"$f":"CD549-CD553-CD555-CD564-CD545","v":5672012.3897844627},3636680.9866641983,3544401.8956226353,3441662.1553770341,3328732.5803624876,3205862.6544054216,3073281.5944356993,2931199.3524328237,2779807.5589978583,2619280.4117527306,2449775.511589203,2271434.6496202424,2084384.5475266725,1888737.5538406931,1684592.2985652834,1472034.3083936069,1251136.5846652612,1021960.1460760422,784554.5380442217,538958.31052912399,{"$f":"CX549","v":82117668.727320358}]
[]
[]
[null,"Interest",null,{"$f":"C556*$B$8","v":5396841.7362142652},5233627.2794524431,5062252.0998525312,4882308.1612726217,4693367.0257637184,4494978.8334793691,4286671.2315808022,4067948.2495873072,3838289.1184941377,3597147.0308463098,3343947.8388160905,3078088.6871843599,2798936.5779710431,2505826.8632970597,2198061.6628893777,1874908.2024613116,1535597.0690118421,1179320.3788898992,805229.8542618592,412434.80340241711,null,null,null,null,"Interest",null,{"$f":"AC556*$B$8","v":5390053.0203394014},5227043.871909338,5055884.2660577707,4876166.6799136261,4687463.2144622738,4489324.5757383546,4281279.0050782384,4062831.1558851171,3833460.9142323392,3592622.1604969227,3339741.4690747354,3074216.7430814388,2795415.7807884775,2502674.7703808676,2195296.7094528778,1872549.7454784883,1533665.433305379,1177836.9055236147,804216.95135276194,411915.99947336654,null,null,null,null,"Interest",null,{"$f":"BC556*$B$8","v":5390053.0203394014},5227043.871909338,5055884.2660577707,4876166.6799136261,4687463.2144622738,4489324.5757383546,4281279.0050782384,4062831.1558851171,3833460.9142323392,3592622.1604969227,3339741.4690747354,3074216.7430814388,2795415.7807884775,2502674.7703808676,2195296.7094528778,1872549.7454784883,1533665.433305379,1177836.9055236147,804216.95135276194,411915.99947336654,null,null,null,null,"Interest",null,{"$f":"CC556*$B$8","v":9303839.2161778267},9022467.0474743955,8727026.2703357916,8416813.4543402605,8091089.9975449508,7749080.3679098757,7389970.2567930482,7012904.6401203787,6616985.7426140755,6201270.9002324566,5764770.3157317573,5306444.7020060234,4825202.8075940013,4319898.81846138,3789329.6298721265,3232231.9818534106,2647279.4514337587,2033079.2944931239,1388169.1297054579,711013.45667840843]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C568)","v":8661130.8714506999},{"$f":"-PMT($B$8,20,$C568)","v":8661130.8714506999},8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,8661130.8714506999,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC568)","v":8650235.9889406692},{"$f":"-PMT($B$8,20,$AC568)","v":8650235.9889406692},8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC568)","v":8650235.9889406692},{"$f":"-PMT($B$8,20,$BC568)","v":8650235.9889406692},8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,8650235.9889406692,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC568)","v":14931282.590246446},{"$f":"-PMT($B$8,20,$CC568)","v":14931282.590246446},14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446,14931282.590246446]
[null,"Sinking Fund",null,{"$f":"D554-D553","v":3264289.1352364346},3427503.5919982567,3598878.7715981686,3778822.7101780782,3967763.8456869815,4166152.0379713308,4374459.6398698976,4593182.6218633931,4822841.7529565617,5063983.84060439,5317183.0326346094,5583042.18426634,5862194.2934796568,6155304.0081536397,6463069.2085613217,6786222.6689893883,7125533.802438858,7481810.4925608002,7855901.0171888405,8248696.0680482825,null,null,null,null,"Sinking Fund",null,{"$f":"AD554-AD553","v":3260182.9686012678},3423192.1170313312,3594351.7228828985,3774069.3090270432,3962772.7744783955,4160911.4132023146,4368956.9838624308,4587404.8330555521,4816775.0747083295,5057613.828443747,5310494.5198659338,5576019.2458592299,5854820.2081521917,6147561.2185598016,6454939.2794877915,6777686.2434621807,7116570.5556352902,7472399.0834170543,7846019.0375879072,8238319.9894673023,null,null,null,null,"Sinking Fund",null,{"$f":"BD554-BD553","v":3260182.9686012678},3423192.1170313312,3594351.7228828985,3774069.3090270432,3962772.7744783955,4160911.4132023146,4368956.9838624308,4587404.8330555521,4816775.0747083295,5057613.828443747,5310494.5198659338,5576019.2458592299,5854820.2081521917,6147561.2185598016,6454939.2794877915,6777686.2434621807,7116570.5556352902,7472399.0834170543,7846019.0375879072,8238319.9894673023,null,null,null,null,"Sinking Fund",null,{"$f":"CD554-CD553","v":5627443.3740686197},5908815.5427720509,6204256.3199106548,6514469.135906186,6840192.5927014956,7182202.2223365707,7541312.3334533982,7918377.9501260677,8314296.8476323709,8730011.6900139898,9166512.27451469,9624837.8882404231,10106079.782652445,10611383.771785066,11141952.96037432,11699050.608393036,12284003.138812687,12898203.295753323,13543113.460540988,14220269.133568037]
[null,"Mortgage Balance",{"$f":"C568","v":107936834.72428529},{"$f":"C556-D555","v":104672545.58904886},101245041.99705061,97646163.225452438,93867340.515274361,89899576.669587374,85733424.631616041,81358964.991746143,76765782.369882748,71942940.616926193,66878956.776321806,61561773.743687198,55978731.559420854,50116537.265941195,43961233.257787555,37498164.049226232,30711941.380236842,23586407.577797983,16104597.085237183,8248696.0680483421,5.9604644775390625E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC568","v":107801060.40678802},{"$f":"AC556-AD555","v":104540877.43818675},101117685.32115541,97523333.598272517,93749264.289245471,89786491.514767081,85625580.101564765,81256623.117702335,76669218.284646779,71852443.209938452,66794829.381494701,61484334.861628771,55908315.615769543,50053495.407617353,43905934.189057551,37450994.909569763,30673308.66610758,23556738.110472292,16084339.027055237,8238319.9894673303,2.7939677238464355E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC568","v":107801060.40678802},{"$f":"BC556-BD555","v":104540877.43818675},101117685.32115541,97523333.598272517,93749264.289245471,89786491.514767081,85625580.101564765,81256623.117702335,76669218.284646779,71852443.209938452,66794829.381494701,61484334.861628771,55908315.615769543,50053495.407617353,43905934.189057551,37450994.909569763,30673308.66610758,23556738.110472292,16084339.027055237,8238319.9894673303,2.7939677238464355E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC568","v":186076784.32355651},{"$f":"CC556-CD555","v":180449340.94948789},174540525.40671584,168336269.08680519,161821799.950899,154981607.35819751,147799405.13586095,140258092.80240756,132339714.8522815,124025418.00464913,115295406.31463514,106128894.04012045,96504056.151880026,86397976.369227588,75786592.597442523,64644639.637068205,52945589.028675169,40661585.889862478,27763382.594109155,14220269.133568168,1.3038516044616699E-7]
[]
[]
[null,"Book Depr",null,{"$f":"-$C549/20","v":7692535.7649978269},{"$f":"-$C549/20","v":7692535.7649978269},7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,7692535.7649978269,null,null,null,null,"Book Depr",null,{"$f":"-$AC549/20","v":7504912.941461293},{"$f":"-$AC549/20","v":7504912.941461293},7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,null,null,null,null,"Book Depr",null,{"$f":"-$BC549/20","v":7504912.941461293},{"$f":"-$BC549/20","v":7504912.941461293},7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,7504912.941461293,null,null,null,null,"Book Depr",null,{"$f":"-$CC549/20","v":13686278.121220062},{"$f":"-$CC549/20","v":13686278.121220062},13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062,13686278.121220062]
[null,"Accum Depreciation",null,{"$f":"SUM($D559:D559)","v":7692535.7649978269},{"$f":"SUM($D559:E559)","v":15385071.529995654},{"$f":"SUM($D559:F559)","v":23077607.294993483},{"$f":"SUM($D559:G559)","v":30770143.059991308},{"$f":"SUM($D559:H559)","v":38462678.824989133},{"$f":"SUM($D559:I559)","v":46155214.589986958},{"$f":"SUM($D559:J559)","v":53847750.354984783},{"$f":"SUM($D559:K559)","v":61540286.119982608},{"$f":"SUM($D559:L559)","v":69232821.88498044},{"$f":"SUM($D559:M559)","v":76925357.649978265},{"$f":"SUM($D559:N559)","v":84617893.41497609},{"$f":"SUM($D559:O559)","v":92310429.179973915},{"$f":"SUM($D559:P559)","v":100002964.94497174},{"$f":"SUM($D559:Q559)","v":107695500.70996957},{"$f":"SUM($D559:R559)","v":115388036.47496739},{"$f":"SUM($D559:S559)","v":123080572.23996522},{"$f":"SUM($D559:T559)","v":130773108.00496304},{"$f":"SUM($D559:U559)","v":138465643.76996088},{"$f":"SUM($D559:V559)","v":146158179.53495872},{"$f":"SUM($D559:W559)","v":153850715.29995656},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD559:AD559)","v":7504912.941461293},{"$f":"SUM($AD559:AE559)","v":15009825.882922586},{"$f":"SUM($AD559:AF559)","v":22514738.824383877},{"$f":"SUM($AD559:AG559)","v":30019651.765845172},{"$f":"SUM($AD559:AH559)","v":37524564.707306467},{"$f":"SUM($AD559:AI559)","v":45029477.648767762},{"$f":"SUM($AD559:AJ559)","v":52534390.590229057},{"$f":"SUM($AD559:AK559)","v":60039303.531690352},{"$f":"SUM($AD559:AL559)","v":67544216.473151639},{"$f":"SUM($AD559:AM559)","v":75049129.414612934},{"$f":"SUM($AD559:AN559)","v":82554042.356074229},{"$f":"SUM($AD559:AO559)","v":90058955.297535524},{"$f":"SUM($AD559:AP559)","v":97563868.238996819},{"$f":"SUM($AD559:AQ559)","v":105068781.18045811},{"$f":"SUM($AD559:AR559)","v":112573694.12191941},{"$f":"SUM($AD559:AS559)","v":120078607.0633807},{"$f":"SUM($AD559:AT559)","v":127583520.004842},{"$f":"SUM($AD559:AU559)","v":135088432.94630328},{"$f":"SUM($AD559:AV559)","v":142593345.88776457},{"$f":"SUM($AD559:AW559)","v":150098258.82922587},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD559:BD559)","v":7504912.941461293},{"$f":"SUM($BD559:BE559)","v":15009825.882922586},{"$f":"SUM($BD559:BF559)","v":22514738.824383877},{"$f":"SUM($BD559:BG559)","v":30019651.765845172},{"$f":"SUM($BD559:BH559)","v":37524564.707306467},{"$f":"SUM($BD559:BI559)","v":45029477.648767762},{"$f":"SUM($BD559:BJ559)","v":52534390.590229057},{"$f":"SUM($BD559:BK559)","v":60039303.531690352},{"$f":"SUM($BD559:BL559)","v":67544216.473151639},{"$f":"SUM($BD559:BM559)","v":75049129.414612934},{"$f":"SUM($BD559:BN559)","v":82554042.356074229},{"$f":"SUM($BD559:BO559)","v":90058955.297535524},{"$f":"SUM($BD559:BP559)","v":97563868.238996819},{"$f":"SUM($BD559:BQ559)","v":105068781.18045811},{"$f":"SUM($BD559:BR559)","v":112573694.12191941},{"$f":"SUM($BD559:BS559)","v":120078607.0633807},{"$f":"SUM($BD559:BT559)","v":127583520.004842},{"$f":"SUM($BD559:BU559)","v":135088432.94630328},{"$f":"SUM($BD559:BV559)","v":142593345.88776457},{"$f":"SUM($BD559:BW559)","v":150098258.82922587},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD559:CD559)","v":13686278.121220062},{"$f":"SUM($CD559:CE559)","v":27372556.242440123},{"$f":"SUM($CD559:CF559)","v":41058834.363660187},{"$f":"SUM($CD559:CG559)","v":54745112.484880246},{"$f":"SUM($CD559:CH559)","v":68431390.606100306},{"$f":"SUM($CD559:CI559)","v":82117668.727320373},{"$f":"SUM($CD559:CJ559)","v":95803946.84854044},{"$f":"SUM($CD559:CK559)","v":109490224.96976051},{"$f":"SUM($CD559:CL559)","v":123176503.09098057},{"$f":"SUM($CD559:CM559)","v":136862781.21220064},{"$f":"SUM($CD559:CN559)","v":150549059.33342069},{"$f":"SUM($CD559:CO559)","v":164235337.45464075},{"$f":"SUM($CD559:CP559)","v":177921615.5758608},{"$f":"SUM($CD559:CQ559)","v":191607893.69708085},{"$f":"SUM($CD559:CR559)","v":205294171.8183009},{"$f":"SUM($CD559:CS559)","v":218980449.93952096},{"$f":"SUM($CD559:CT559)","v":232666728.06074101},{"$f":"SUM($CD559:CU559)","v":246353006.18196106},{"$f":"SUM($CD559:CV559)","v":260039284.30318111},{"$f":"SUM($CD559:CW559)","v":273725562.42440116}]
[null,"End Year Book Value",null,{"$f":"-$C549-D560","v":146158179.53495869},138465643.76996088,130773108.00496304,123080572.23996523,115388036.47496739,107695500.70996958,100002964.94497174,92310429.17997393,84617893.41497609,76925357.649978265,69232821.88498044,61540286.119982615,53847750.35498479,46155214.589986965,38462678.82498914,30770143.059991315,23077607.29499349,15385071.52999565,7692535.7649978101,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC549-AD560","v":142593345.88776457},135088432.94630328,127583520.00484198,120078607.06338069,112573694.12191939,105068781.1804581,97563868.238996804,90058955.297535509,82554042.356074229,75049129.414612934,67544216.473151639,60039303.531690344,52534390.590229049,45029477.648767754,37524564.70730646,30019651.765845165,22514738.82438387,15009825.88292259,7504912.9414612949,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC549-BD560","v":142593345.88776457},135088432.94630328,127583520.00484198,120078607.06338069,112573694.12191939,105068781.1804581,97563868.238996804,90058955.297535509,82554042.356074229,75049129.414612934,67544216.473151639,60039303.531690344,52534390.590229049,45029477.648767754,37524564.70730646,30019651.765845165,22514738.82438387,15009825.88292259,7504912.9414612949,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC549-CD560","v":260039284.30318117},246353006.18196109,232666728.06074104,218980449.93952098,205294171.8183009,191607893.69708085,177921615.5758608,164235337.45464072,150549059.33342063,136862781.21220058,123176503.09098053,109490224.96976048,95803946.848540425,82117668.727320373,68431390.606100321,54745112.484880269,41058834.363660216,27372556.242440164,13686278.121220112,0]
[null,"Prop. Tax Value",{"$f":"-C549","v":153850715.29995653},{"$f":"C562/(($C562/$X562)^(1/21))","v":145278227.29503131},{"$f":"D562/(($C562/$X562)^(1/21))","v":137183394.20676547},129539601.3324872,122321716.9279819,115506009.57775888,109070070.169407,102992738.21550182,97254032.280820712,91835084.286120161,86718077.472474992,81886187.822214931,77323528.743858412,73015098.839175329,68946732.580643952,65105053.737136334,61477431.394702084,58051938.427853033,54817312.284807935,51762917.957764536,48878713.016450301,{"$f":"X549","v":46155214.589986958},null,null,null,"Prop. Tax Value",{"$f":"-AC549","v":150098258.82922587},{"$f":"AC562/(($AC562/$AX562)^(1/21))","v":141734855.8975915},{"$f":"AD562/(($AC562/$AX562)^(1/21))","v":133837457.76269799},126380098.86096309,119338260.41754329,112688789.83195986,106409824.555519,100480720.21024565,94881982.712995797,89595204.181580618,84603002.412170693,79888963.728990138,75437589.018398419,71234242.769927114,67265104.956725776,63517125.597206146,59977981.848489806,56636037.490588292,53480304.668105274,50500407.763672695,47686549.28434173,{"$f":"AX549","v":45029477.648767762},null,null,null,"Prop. Tax Value",{"$f":"-BC549","v":150098258.82922587},{"$f":"BC562/(($BC562/$BX562)^(1/21))","v":141734855.8975915},{"$f":"BD562/(($BC562/$BX562)^(1/21))","v":133837457.76269799},126380098.86096309,119338260.41754329,112688789.83195986,106409824.555519,100480720.21024565,94881982.712995797,89595204.181580618,84603002.412170693,79888963.728990138,75437589.018398419,71234242.769927114,67265104.956725776,63517125.597206146,59977981.848489806,56636037.490588292,53480304.668105274,50500407.763672695,47686549.28434173,{"$f":"BX549","v":45029477.648767762},null,null,null,"Prop. Tax Value",{"$f":"-CC549","v":273725562.42440122},{"$f":"CC562/(($CC562/$CX562)^(1/21))","v":258473705.48015696},{"$f":"CD562/(($CC562/$CX562)^(1/21))","v":244071674.68363297},230472118.12981275,217630322.33909741,205504065.24550787,194053477.37631398,183240910.76666787,173030815.17825121,163389621.21495989,154285629.95132673,145688908.71079537,137571192.6511789,129905791.83372933,122667503.47027397,115832529.05989927,109378396.14273877,103283884.41360253,97528955.952519581,92094689.342801124,86963217.460013583,{"$f":"CX549","v":82117668.727320358}]
[null,"Tax Dep",null,{"$f":"$C549*-D$5","v":30770143.059991308},49232228.895986088,29539337.337591656,17723602.402554993,17723602.402554993,8861801.2012774963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D563*$B$7","v":6461730.042598174},10338768.068157079,6203260.8408942474,3721956.5045365482,3721956.5045365482,1860978.2522682741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD563*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD563*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD563*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D564:I564)","v":26866203.859620906},{"$f":"C566/C570","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD564:AI564)","v":23273481.880063493},{"$f":"AC566/AC570","v":0.15505497573121665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD564:BI564)","v":23273481.880063493},{"$f":"BC566/BC570","v":0.15505497573121665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD564:CI564)","v":54811698.514334738},{"$f":"CC566/CC570","v":0.20024325835287263}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D545:W545)","v":0},{"$f":"C567/C570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD545:AW545)","v":0},{"$f":"AC567/AC570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD545:BW545)","v":0},{"$f":"BC567/BC570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD545:CW545)","v":0},{"$f":"CC567/CC570","v":0}]
[0.85,"Debt",{"$f":"(C570-C566-C567)*$A568","v":107936834.72428529},{"$f":"C568/C570","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC570-AC566-AC567)*$A568","v":107801060.40678802},{"$f":"AC568/AC570","v":0.7182032706284659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC570-BC566-BC567)*$A568","v":107801060.40678802},{"$f":"BC568/BC570","v":0.7182032706284659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC570-CC566-CC567)*$A568","v":186076784.32355651},{"$f":"CC568/CC570","v":0.67979323040005823}]
[0.15,"Equity",{"$f":"(C570-C566-C567)*$A569","v":19047676.716050345},{"$f":"C569/C570","v":0.12380622786779938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC570-AC566-AC567)*$A569","v":19023716.542374358},{"$f":"AC569/AC570","v":0.12674175364031751},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC570-BC566-BC567)*$A569","v":19023716.542374358},{"$f":"BC569/BC570","v":0.12674175364031751},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC570-CC566-CC567)*$A569","v":32837079.586509973},{"$f":"CC569/CC570","v":0.11996351124706911}]
[null,"Total",{"$f":"-C549","v":153850715.29995653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC549","v":150098258.82922587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC549","v":150098258.82922587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC549","v":273725562.42440122}]
[null,"Check",{"$f":"SUM(C566:C569)-C570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC566:AC569)-AC570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC566:BC569)-BC570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC566:CC569)-CC570","v":0}]
[null,"2036 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036 Off Shore Wind"]
[null,"Year",null,2036,{"$f":"D573+1","v":2037},{"$f":"E573+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,null,null,null,"Year",null,2036,{"$f":"AD573+1","v":2037},{"$f":"AE573+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,null,null,null,"Year",null,2036,{"$f":"BD573+1","v":2037},{"$f":"BE573+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,null,null,null,"Year",null,2036,{"$f":"CD573+1","v":2037},{"$f":"CE573+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D573-$D$13)","v":310596.1624262337},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD573-$AD$13)","v":319731.34367406415},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD573-$AD$13)","v":406515.56552845298},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD573-$AD$13)","v":502434.96863067226}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M18","v":62.565439730074168},{"$f":"D575","v":62.565439730074168},{"$f":"E575","v":62.565439730074168},62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,62.565439730074168,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P18","v":60.88531204294847},{"$f":"AD575","v":60.88531204294847},{"$f":"AE575","v":60.88531204294847},60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,60.88531204294847,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$18","v":48.12748720299787},{"$f":"BD575","v":48.12748720299787},{"$f":"BE575","v":48.12748720299787},48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,48.12748720299787,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$18","v":78.449909940215846},{"$f":"CD575","v":78.449909940215846},{"$f":"CE575","v":78.449909940215846},78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846,78.449909940215846]
[null,"Revenue",null,{"$f":"D575*D574","v":19432585.480670851},19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,19432585.480670851,null,null,null,null,"Revenue",null,{"$f":"AD575*AD574","v":19466942.629506595},19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,19466942.629506595,null,null,null,null,"Revenue",null,{"$f":"BD575*BD574","v":19564572.677790064},19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,19564572.677790064,null,null,null,null,"Revenue",null,{"$f":"CD575*CD574","v":39415978.039891414},39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414,39415978.039891414]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(E573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(F573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(G573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(H573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(I573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(J573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(K573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(L573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(M573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(N573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(O573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(P573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(Q573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(R573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(S573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(T573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(U573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(V573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(W573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(AE573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AF573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AG573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AH573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AI573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AJ573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AK573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AL573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AM573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AN573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AO573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AP573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AQ573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AR573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AS573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AT573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(AU573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(AV573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(AW573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4427233.8989172261},{"$f":"HLOOKUP(BE573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BF573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BG573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BH573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BI573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BJ573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BK573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BL573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BM573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BN573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BO573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BP573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BQ573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BR573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BS573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BT573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(BU573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(BV573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(BW573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13041464.198360819},{"$f":"HLOOKUP(CE573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CF573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CG573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CH573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CI573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CJ573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CK573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CL573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CM573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CN573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CO573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CP573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CQ573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CR573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CS573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CT573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739},{"$f":"HLOOKUP(CU573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18261198.337459952},{"$f":"HLOOKUP(CV573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18626422.304209154},{"$f":"HLOOKUP(CW573,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18998950.750293337}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D574","v":0},{"$f":"HLOOKUP(E573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E574","v":0},{"$f":"HLOOKUP(F573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F574","v":0},{"$f":"HLOOKUP(G573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G574","v":0},{"$f":"HLOOKUP(H573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H574","v":0},{"$f":"HLOOKUP(I573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I574","v":0},{"$f":"HLOOKUP(J573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J574","v":0},{"$f":"HLOOKUP(K573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K574","v":0},{"$f":"HLOOKUP(L573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L574","v":0},{"$f":"HLOOKUP(M573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M574","v":0},{"$f":"HLOOKUP(N573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N574","v":0},{"$f":"HLOOKUP(O573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O574","v":0},{"$f":"HLOOKUP(P573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P574","v":0},{"$f":"HLOOKUP(Q573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q574","v":0},{"$f":"HLOOKUP(R573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R574","v":0},{"$f":"HLOOKUP(S573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S574","v":0},{"$f":"HLOOKUP(T573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T574","v":0},{"$f":"HLOOKUP(U573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U574","v":0},{"$f":"HLOOKUP(V573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V574","v":0},{"$f":"HLOOKUP(W573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W574","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD574","v":0},{"$f":"HLOOKUP(AE573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE574","v":0},{"$f":"HLOOKUP(AF573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF574","v":0},{"$f":"HLOOKUP(AG573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG574","v":0},{"$f":"HLOOKUP(AH573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH574","v":0},{"$f":"HLOOKUP(AI573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI574","v":0},{"$f":"HLOOKUP(AJ573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ574","v":0},{"$f":"HLOOKUP(AK573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK574","v":0},{"$f":"HLOOKUP(AL573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL574","v":0},{"$f":"HLOOKUP(AM573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM574","v":0},{"$f":"HLOOKUP(AN573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN574","v":0},{"$f":"HLOOKUP(AO573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO574","v":0},{"$f":"HLOOKUP(AP573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP574","v":0},{"$f":"HLOOKUP(AQ573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ574","v":0},{"$f":"HLOOKUP(AR573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR574","v":0},{"$f":"HLOOKUP(AS573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS574","v":0},{"$f":"HLOOKUP(AT573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT574","v":0},{"$f":"HLOOKUP(AU573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU574","v":0},{"$f":"HLOOKUP(AV573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV574","v":0},{"$f":"HLOOKUP(AW573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW574","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD574","v":83708.813588142963},{"$f":"HLOOKUP(BE573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE574","v":85382.989859905836},{"$f":"HLOOKUP(BF573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF574","v":87090.649657103946},{"$f":"HLOOKUP(BG573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG574","v":88832.462650246031},{"$f":"HLOOKUP(BH573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH574","v":90609.11190325096},{"$f":"HLOOKUP(BI573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI574","v":92421.294141315986},{"$f":"HLOOKUP(BJ573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ574","v":94269.720024142298},{"$f":"HLOOKUP(BK573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK574","v":96155.114424625135},{"$f":"HLOOKUP(BL573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL574","v":98078.216713117654},{"$f":"HLOOKUP(BM573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM574","v":100039.78104738001},{"$f":"HLOOKUP(BN573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN574","v":102040.5766683276},{"$f":"HLOOKUP(BO573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO574","v":104081.38820169415},{"$f":"HLOOKUP(BP573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP574","v":106163.01596572803},{"$f":"HLOOKUP(BQ573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ574","v":108286.27628504259},{"$f":"HLOOKUP(BR573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR574","v":110452.00181074346},{"$f":"HLOOKUP(BS573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS574","v":112661.04184695832},{"$f":"HLOOKUP(BT573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT574","v":114914.2626838975},{"$f":"HLOOKUP(BU573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU574","v":117212.54793757544},{"$f":"HLOOKUP(BV573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV574","v":119556.79889632696},{"$f":"HLOOKUP(BW573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW574","v":121947.93487425349},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD574","v":0},{"$f":"HLOOKUP(CE573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE574","v":0},{"$f":"HLOOKUP(CF573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF574","v":0},{"$f":"HLOOKUP(CG573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG574","v":0},{"$f":"HLOOKUP(CH573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH574","v":0},{"$f":"HLOOKUP(CI573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI574","v":0},{"$f":"HLOOKUP(CJ573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ574","v":0},{"$f":"HLOOKUP(CK573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK574","v":0},{"$f":"HLOOKUP(CL573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL574","v":0},{"$f":"HLOOKUP(CM573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM574","v":0},{"$f":"HLOOKUP(CN573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN574","v":0},{"$f":"HLOOKUP(CO573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO574","v":0},{"$f":"HLOOKUP(CP573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP574","v":0},{"$f":"HLOOKUP(CQ573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ574","v":0},{"$f":"HLOOKUP(CR573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR574","v":0},{"$f":"HLOOKUP(CS573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS574","v":0},{"$f":"HLOOKUP(CT573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT574","v":0},{"$f":"HLOOKUP(CU573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU574","v":0},{"$f":"HLOOKUP(CV573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV574","v":0},{"$f":"HLOOKUP(CW573,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW574","v":0}]
[null,"Property Tax",null,{"$f":"C602*$B$9","v":1560651.444256647},{"$f":"D602*$B$9","v":1473692.6949282771},1391579.2453704504,1314041.1178057978,1240823.3774891109,1171685.2945168104,1106399.5523399883,1044751.5003787254,986538.44828037894,931568.99950145942,879662.42202200647,830648.05412345659,784364.74327628361,740660.31629254972,699391.0790013026,660421.34380181949,623622.98354135675,588875.01025061787,556063.17735187884,525079.60403188574,null,null,null,null,"Property Tax",null,{"$f":"AC602*$B$9","v":1522586.7748845329},{"$f":"AD602*$B$9","v":1437748.9706617331},1357638.2881662922,1281991.33444468,1210559.3926723027,1143107.6044066437,1079414.1974048659,1019269.7564670485,962476.53490768617,908847.80439166713,858207.24099707883,810388.34548629867,765233.89587930066,722595.43052931642,682332.76000127045,644313.5061481162,608412.66686961602,574512.20512255374,542500.66083110112,512272.7844213518,null,null,null,null,"Property Tax",null,{"$f":"BC602*$B$9","v":1522586.7748845329},{"$f":"BD602*$B$9","v":1437748.9706617331},1357638.2881662922,1281991.33444468,1210559.3926723027,1143107.6044066437,1079414.1974048659,1019269.7564670485,962476.53490768617,908847.80439166713,858207.24099707883,810388.34548629867,765233.89587930066,722595.43052931642,682332.76000127045,644313.5061481162,608412.66686961602,574512.20512255374,542500.66083110112,512272.7844213518,null,null,null,null,"Property Tax",null,{"$f":"CC602*$B$9","v":2736160.7219943148},{"$f":"CD602*$B$9","v":2583703.1599796494},2439740.4601375954,2303799.2928256085,2175432.7021016176,2054218.6361940966,1939758.5598536343,1831676.1440236119,1729616.0285217988,1633242.6536647389,1542239.1569934615,1456306.33147311,1375161.6417411838,1298538.2951699579,1226184.3646888582,1157861.9604827529,1093346.4478428164,1032425.7085983705,974899.4437013854,920578.51467063976]
[null,"Total Operating Costs",null,{"$f":"SUM(D578:D580)","v":5987885.3431738727},5989471.2718238486,5997673.3938039327,6012257.1492079496,6033003.7295193058,6059709.2535876101,6092183.990592204,6130251.6273959847,6173748.5778379831,6222523.3316502152,6276435.8408137383,6335356.941291023,6399167.8081872016,6467759.4425016856,6541032.1877346216,6618895.2747098049,6701266.3930675024,6788071.2879672861,6879243.3806228805,6974723.4113683095,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD578:AD580)","v":5949820.6738017593},5953527.5475573046,5963732.4365997743,5980207.3658468323,6002739.7447024975,6031131.5634774435,6065198.6356570814,6104769.8834843077,6149686.6644652905,6199802.1365404231,6254980.6597888106,6315097.2326538656,6380036.9607902179,6449694.556738453,6523973.8687345888,6602787.4370561019,6686056.0763957622,6773708.4828392221,6865680.8641021028,6961916.5917577753,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD578:BD580)","v":6033529.4873899026},6038910.5374172106,6050823.0862568785,6069039.8284970783,6093348.8566057496,6123552.8576187594,6159468.3556812238,6200924.9979089331,6247764.8811784079,6299841.9175878027,6357021.2364571383,6419178.6208555587,6486199.9767559459,6557980.833023496,6634425.8705453323,6715448.4789030589,6800970.3390796594,6890921.0307767978,6985237.6629984295,7083864.5266320286,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD578:CD580)","v":15777624.920355134},15885996.642307688,16008079.812112194,16143505.431839697,16291932.963895991,16453048.90322436,16626565.432224499,16812219.153841894,17009769.898536451,17218999.60107968,17439711.243356705,17671727.859563619,17914891.6003935,18169062.852995321,18434119.413670726,18709955.71044426,18996482.072803557,19293624.046058323,19601321.747910541,19919529.264963977]
[]
[null,"EBITDA",null,{"$f":"D576-D581","v":13444700.137496978},{"$f":"E576-E581","v":13443114.208847001},13434912.086866919,13420328.331462901,13399581.751151545,13372876.22708324,13340401.490078647,13302333.853274867,13258836.902832868,13210062.149020635,13156149.639857113,13097228.539379828,13033417.672483649,12964826.038169164,12891553.292936228,12813690.205961045,12731319.087603349,12644514.192703564,12553342.10004797,12457862.06930254,null,null,null,null,"EBITDA",null,{"$f":"AD576-AD581","v":13517121.955704836},{"$f":"AE576-AE581","v":13513415.08194929},13503210.192906821,13486735.263659764,13464202.884804098,13435811.066029152,13401743.993849514,13362172.746022288,13317255.965041306,13267140.492966171,13211961.969717786,13151845.39685273,13086905.668716379,13017248.072768142,12942968.760772007,12864155.192450494,12780886.553110834,12693234.146667372,12601261.765404493,12505026.037748821,null,null,null,null,"EBITDA",null,{"$f":"BD576-BD581","v":13531043.190400161},{"$f":"BE576-BE581","v":13525662.140372854},13513749.591533186,13495532.849292986,13471223.821184315,13441019.820171304,13405104.322108841,13363647.679881131,13316807.796611656,13264730.760202263,13207551.441332925,13145394.056934506,13078372.701034117,13006591.844766568,12930146.807244733,12849124.198887005,12763602.338710405,12673651.647013266,12579335.014791634,12480708.151158035,null,null,null,null,"EBITDA",null,{"$f":"CD576-CD581","v":23638353.119536281},{"$f":"CE576-CE581","v":23529981.397583727},23407898.227779221,23272472.608051717,23124045.075995423,22962929.136667054,22789412.607666917,22603758.88604952,22406208.141354963,22196978.438811734,21976266.79653471,21744250.180327795,21501086.439497914,21246915.186896093,20981858.626220688,20706022.329447154,20419495.967087857,20122353.993833091,19814656.291980874,19496448.774927437]
[null,"Before Tax Earnings",null,{"$f":"D583-D603-D593","v":-23242849.183648337},{"$f":"E583-E585-E603","v":-36497732.007365704},-16529595.642860703,-4558376.3063736707,-4579122.8866850268,4383523.9081649538,13340401.490078647,13302333.853274867,13258836.902832868,13210062.149020635,13156149.639857113,13097228.539379828,13033417.672483649,12964826.038169164,12891553.292936228,12813690.205961045,12731319.087603349,12644514.192703564,12553342.10004797,12457862.06930254,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD583-AD603-AD593","v":-18620110.020528503},{"$f":"AE583-AE585-AE603","v":-29135162.778653543},-12085936.52345488,-1866752.7661572546,-1889285.1450129207,5759067.0511206426,13401743.993849514,13362172.746022288,13317255.965041306,13267140.492966171,13211961.969717786,13151845.39685273,13086905.668716379,13017248.072768142,12942968.760772007,12864155.192450494,12780886.553110834,12693234.146667372,12601261.765404493,12505026.037748821,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD583-BD603-BD593","v":-18606188.785833176},{"$f":"BE583-BE585-BE603","v":-29122915.72022998},-12075397.124828516,-1857955.1805240326,-1882264.2086327039,5764275.8052627947,13405104.322108841,13363647.679881131,13316807.796611656,13264730.760202263,13207551.441332925,13145394.056934506,13078372.701034117,13006591.844766568,12930146.807244733,12849124.198887005,12763602.338710405,12673651.647013266,12579335.014791634,12480708.151158035,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD583-CD603-CD593","v":-48437241.869213156},{"$f":"CE583-CE585-CE603","v":-76912273.173828781},-36857454.515068278,-12886739.037656784,-13035166.569713078,4883323.3138128035,22789412.607666917,22603758.88604952,22406208.141354963,22196978.438811734,21976266.79653471,21744250.180327795,21501086.439497914,21246915.186896093,20981858.626220688,20706022.329447154,20419495.967087857,20122353.993833091,19814656.291980874,19496448.774927437]
[null,"PTC",null,{"$f":"D574*HLOOKUP(D573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E574*HLOOKUP(E573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD574*HLOOKUP(AD573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE574*HLOOKUP(AE573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD574*HLOOKUP(BD573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE574*HLOOKUP(BE573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD574*HLOOKUP(CD573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE574*HLOOKUP(CE573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D584*$B$7-D585","v":-4880998.3285661507},-7664523.7215467971,-3471215.0850007473,-957259.02433847077,-961615.80620385555,920540.02071464027,2801484.3129165159,2793490.1091877217,2784355.7495949022,2774113.0512943333,2762791.4243699936,2750417.9932697639,2737017.7112215664,2722613.4680155246,2707226.191516608,2690874.9432518193,2673577.0083967033,2655347.9804677484,2636201.8410100737,2616151.0345535334,null,null,null,null,"Federal Tax",null,{"$f":"AD584*$B$7-AD585","v":-3910223.1043109857},-6118384.1835172437,-2538046.6699255249,-392018.08089302346,-396749.88045271335,1209404.0807353349,2814366.2387083978,2806056.2766646803,2796623.752658674,2786099.5035228957,2774512.0136407348,2761887.533339073,2748250.1904304395,2733622.0952813099,2718023.4397621211,2701472.5904146037,2683986.1761532752,2665579.170800148,2646264.9707349432,2626055.4679272524,null,null,null,null,"Federal Tax",null,{"$f":"BD584*$B$7-BD585","v":-3907299.6450249669},-6115812.3012482952,-2535833.3962139883,-390170.5879100468,-395275.48381286778,1210497.9191051868,2815071.9076428562,2806366.0127750374,2796529.6372884475,2785593.459642475,2773585.802679914,2760532.7519562463,2746458.2672171644,2731384.2874009791,2715330.8295213939,2698316.081766271,2680356.4911291851,2661466.8458727859,2641660.3531062431,2620948.7117431872,null,null,null,null,"Federal Tax",null,{"$f":"CD584*$B$7-CD585","v":-10171820.792534763},-16151577.366504043,-7740065.4481643382,-2706215.1979079247,-2737384.9796397462,1025497.8959006887,4785776.6476100525,4746789.3660703991,4705303.7096845424,4661365.4721504636,4615016.0272722887,4566292.5378688369,4515228.1522945622,4461852.1892481791,4406190.311506344,4348264.689183902,4288094.1530884495,4225694.3387049492,4161077.8213159833,4094254.2427347619]
[]
[]
[{"$f":"IRR(C589:X589,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D573,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-156065144.42566469},{"$f":"D583-D586","v":18325698.466063127},{"$f":"E583-E586","v":21107637.9303938},16906127.171867665,14377587.355801372,14361197.5573554,12452336.206368599,10538917.177162131,10508843.744087145,10474481.153237965,10435949.0977263,10393358.215487119,10346810.546110064,10296399.961262083,10242212.570153639,10184327.10141962,10122815.262709226,10057742.079206645,9989166.2122358158,9917140.259037897,9841711.0347490069,{"$f":"C589*-0.3","v":46819543.327699408},null,null,{"$f":"IRR(AC589:AX589,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD573,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-152258677.4884533},{"$f":"AD583-AD586","v":17427345.06001582},{"$f":"AE583-AE586","v":19631799.265466534},16041256.862832345,13878753.344552787,13860952.765256811,12226406.985293817,10587377.755141117,10556116.469357608,10520632.212382631,10481040.989443276,10437449.95607705,10389957.863513656,10338655.478285939,10283625.977486832,10224945.321009886,10162682.602035889,10096900.376957558,10027654.975867225,9954996.7946695499,9878970.5698215682,{"$f":"AC589*-0.3","v":45677603.246535987},null,null,{"$f":"IRR(BC589:BX589,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD573,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-152258677.4884533},{"$f":"BD583-BD586","v":17438342.835425127},{"$f":"BE583-BE586","v":19641474.441621147},16049582.987747174,13885703.437203033,13866499.304997183,12230521.901066117,10590032.414465984,10557281.667106094,10520278.159323208,10479137.300559787,10433965.63865301,10384861.304978259,10331914.433816953,10275207.557365589,10214815.97772334,10150808.117120735,10083245.847581219,10012184.80114048,9937674.6616853904,9859759.4394148476,{"$f":"BC589*-0.3","v":45677603.246535987},null,null,{"$f":"IRR(CC589:CX589,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD573,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-273616072.19943148},{"$f":"CD583-CD586","v":33810173.912071042},{"$f":"CE583-CE586","v":39681558.764087766},31147963.675943561,25978687.805959642,25861430.055635169,21937431.240766365,18003635.960056864,17856969.519979119,17700904.43167042,17535612.966661271,17361250.769262422,17177957.64245896,16985858.287203353,16785062.997647915,16575668.314714344,16357757.640263252,16131401.813999407,15896659.655128142,15653578.47066489,15402194.532192675,{"$f":"CC589*-0.3","v":82084821.659829438}]
[{"$f":"IRR(C590:X590,0.1)","v":0.11217571312655661},"ROE",{"$f":"-C609","v":-19321836.832984861},{"$f":"D589-D593-D595-D604-D585","v":2985168.7319063181},1834266.5567102414,1827786.8803459732,1816265.7135768011,1799875.9151308276,1778778.5511168675,1753123.5088832397,1723050.0758082531,1688687.4849590734,1650155.4294474088,1607564.5472082272,1561016.8778311722,1510606.2929831911,1456418.9018747471,1398533.4331407286,1337021.5944303349,1271948.410927753,1203372.5439569242,1131346.5907590054,1055917.3664701162,{"$f":"X589","v":46819543.327699408},null,null,{"$f":"IRR(AC590:AX590,0.1)","v":0.11301753919442747},"ROE",{"$f":"-AC609","v":-19347779.34125847},{"$f":"AD589-AD593-AD595-AD604-AD585","v":3032129.2816342944},1878007.9805625342,1869946.1182189845,1856930.9241138082,1839130.3448178321,1816700.8079856257,1789787.8209637124,1758526.5351802036,1723042.2782052271,1683451.0552658718,1639860.0218996461,1592367.9293362517,1541065.5441085342,1486036.0433094278,1427355.3868324813,1365092.6678584851,1299310.4427801548,1230065.0416898206,1157406.8604921456,1081380.6356441639,{"$f":"AX589","v":45677603.246535987},null,null,{"$f":"IRR(BC590:BX590,0.1)","v":0.11310739301893147},"ROE",{"$f":"-BC609","v":-19347779.34125847},{"$f":"BD589-BD593-BD595-BD604-BD585","v":3043127.0570436018},1887683.1567171477,1878272.2431338131,1863881.0167640541,1844676.8845582046,1820815.7237579259,1792442.4802885801,1759691.7329286896,1722688.2251458038,1681547.3663823828,1636375.7044756059,1587271.3708008546,1534324.4996395484,1477617.6231881846,1417226.0435459353,1353218.1829433311,1285655.9134038156,1214594.8669630755,1140084.7275079861,1062169.5052374434,{"$f":"BX589","v":45677603.246535987},null,null,{"$f":"IRR(CC590:CX590,0.1)","v":0.1146527945538498},"ROE",{"$f":"-CC609","v":-32820656.052764509},{"$f":"CD589-CD593-CD595-CD604-CD585","v":5703313.3214118145},3664870.6259298101,3568424.9217842519,3461438.6821995247,3344180.9318750538,3216899.3398056412,3079821.2818955313,2933154.8418177878,2777089.7535090866,2611798.2884999383,2437436.0911010895,2254142.964297628,2062043.6090420187,1861248.3194865827,1651853.6365530118,1433942.9621019196,1207587.1358380746,972844.97696680948,729763.7925035581,478379.85403134301,{"$f":"CX589","v":82084821.659829438}]
[]
[]
[null,"Interest",null,{"$f":"C596*$B$8","v":5474520.436012377},5308956.7743990514,5135114.9297050592,4952580.9927763669,4760920.3590012407,4559676.6935373582,4348370.8448002813,4126499.7036263514,3893535.0053937244,3648922.0722494666,3392078.4924479946,3122392.7336564497,2839222.6869253274,2541894.1378576495,2229699.1613365873,1901894.4359894721,1557699.4743750012,1196294.7646798065,816819.81949985225,418371.12706090027,null,null,null,null,"Interest",null,{"$f":"AC596*$B$8","v":5481870.8133565672},5316084.8573155254,5142009.6034724312,4959230.5869371826,4767312.6195751717,4565798.7538450602,4354209.1948284423,4132040.1578609943,3898762.6690451745,3653821.3057885626,3396632.8743691207,3126585.0213787067,2843034.775738772,2545307.0178168402,2232692.8719988121,1904448.0188898826,1559790.9231255064,1197900.9725729115,817916.52449268696,418932.85400845105,null,null,null,null,"Interest",null,{"$f":"BC596*$B$8","v":5481870.8133565672},5316084.8573155254,5142009.6034724312,4959230.5869371826,4767312.6195751717,4565798.7538450602,4354209.1948284423,4132040.1578609943,3898762.6690451745,3653821.3057885626,3396632.8743691207,3126585.0213787067,2843034.775738772,2545307.0178168402,2232692.8719988121,1904448.0188898826,1559790.9231255064,1197900.9725729115,817916.52449268696,418932.85400845105,null,null,null,null,"Interest",null,{"$f":"CC596*$B$8","v":9299185.8816166129},9017954.4417893756,8722661.4299707767,8412603.7675612494,8087043.222031245,7745204.6492247405,7386274.1477779113,7009397.1212587403,6613676.2434136113,6198169.3216762245,5761887.0538519695,5303790.6726365015,4822789.4723602599,4317738.2120702062,3787434.3887656499,3230615.3742958657,2645955.4091025922,2032062.4456496548,1387474.834024071,710657.84181720798]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C608)","v":8785793.6682788916},{"$f":"-PMT($B$8,20,$C608)","v":8785793.6682788916},8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,8785793.6682788916,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC608)","v":8797589.9341774043},{"$f":"-PMT($B$8,20,$AC608)","v":8797589.9341774043},8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC608)","v":8797589.9341774043},{"$f":"-PMT($B$8,20,$BC608)","v":8797589.9341774043},8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,8797589.9341774043,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC608)","v":14923814.678161332},{"$f":"-PMT($B$8,20,$CC608)","v":14923814.678161332},14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332,14923814.678161332]
[null,"Sinking Fund",null,{"$f":"D594-D593","v":3311273.2322665146},3476836.8938798402,3650678.7385738324,3833212.6755025247,4024873.3092776509,4226116.9747415334,4437422.8234786103,4659293.9646525402,4892258.6628851667,5136871.596029425,5393715.1758308969,5663400.9346224423,5946570.9813535642,6243899.5304212421,6556094.5069423039,6883899.2322894195,7228094.1939038904,7589498.9035990853,7968973.8487790395,8367422.5412179912,null,null,null,null,"Sinking Fund",null,{"$f":"AD594-AD593","v":3315719.1208208371},3481505.0768618789,3655580.3307049731,3838359.3472402217,4030277.3146022325,4231791.180332344,4443380.739348962,4665549.7763164099,4898827.2651322298,5143768.6283888416,5400957.059808284,5671004.9127986971,5954555.1584386323,6252282.9163605645,6564897.0621785922,6893141.9152875217,7237799.0110518979,7599688.9616044927,7979673.4096847177,8378657.0801689532,null,null,null,null,"Sinking Fund",null,{"$f":"BD594-BD593","v":3315719.1208208371},3481505.0768618789,3655580.3307049731,3838359.3472402217,4030277.3146022325,4231791.180332344,4443380.739348962,4665549.7763164099,4898827.2651322298,5143768.6283888416,5400957.059808284,5671004.9127986971,5954555.1584386323,6252282.9163605645,6564897.0621785922,6893141.9152875217,7237799.0110518979,7599688.9616044927,7979673.4096847177,8378657.0801689532,null,null,null,null,"Sinking Fund",null,{"$f":"CD594-CD593","v":5624628.7965447195},5905860.2363719568,6201153.2481905557,6511210.9106000829,6836771.4561300874,7178610.0289365919,7537540.5303834211,7914417.5569025921,8310138.4347477211,8725645.3564851079,9161927.6243093628,9620024.0055248309,10101025.205801073,10606076.466091126,11136380.289395683,11693199.303865466,12277859.26905874,12891752.232511677,13536339.844137261,14213156.836344125]
[null,"Mortgage Balance",{"$f":"C608","v":109490408.72024754},{"$f":"C596-D595","v":106179135.48798102},102702298.59410118,99051619.855527341,95218407.180024818,91193533.870747164,86967416.89600563,82529994.072527021,77870700.107874483,72978441.444989324,67841569.848959893,62447854.673128992,56784453.738506548,50837882.757152982,44593983.22673174,38037888.719789438,31153989.487500019,23925895.29359613,16336396.389997045,8367422.5412180051,1.3969838619232178E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC608","v":109637416.26713133},{"$f":"AC596-AD595","v":106321697.14631049},102840192.06944862,99184611.738743648,95346252.391503423,91315975.076901197,87084183.89656885,82640803.157219887,77975253.380903482,73076426.115771249,67932657.487382412,62531700.427574128,56860695.514775433,50906140.356336802,44653857.439976238,38088960.377797648,31195818.462510128,23958019.451458231,16358330.489853738,8378657.0801690202,6.7055225372314453E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC608","v":109637416.26713133},{"$f":"BC596-BD595","v":106321697.14631049},102840192.06944862,99184611.738743648,95346252.391503423,91315975.076901197,87084183.89656885,82640803.157219887,77975253.380903482,73076426.115771249,67932657.487382412,62531700.427574128,56860695.514775433,50906140.356336802,44653857.439976238,38088960.377797648,31195818.462510128,23958019.451458231,16358330.489853738,8378657.0801690202,6.7055225372314453E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC608","v":185983717.63233224},{"$f":"CC596-CD595","v":180359088.8357875},174453228.59941554,168252075.35122499,161740864.44062489,154904092.98449481,147725482.95555821,140187942.4251748,132273524.86827222,123963386.43352449,115237741.07703938,106075813.45273001,96455789.447205186,86354764.241404116,75748687.77531299,64612307.485917307,52919108.182051837,40641248.912993096,27749496.680481419,14213156.836344158,3.3527612686157227E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C589/20","v":7803257.2212832347},{"$f":"-$C589/20","v":7803257.2212832347},7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,7803257.2212832347,null,null,null,null,"Book Depr",null,{"$f":"-$AC589/20","v":7612933.8744226648},{"$f":"-$AC589/20","v":7612933.8744226648},7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,null,null,null,null,"Book Depr",null,{"$f":"-$BC589/20","v":7612933.8744226648},{"$f":"-$BC589/20","v":7612933.8744226648},7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,7612933.8744226648,null,null,null,null,"Book Depr",null,{"$f":"-$CC589/20","v":13680803.609971574},{"$f":"-$CC589/20","v":13680803.609971574},13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574,13680803.609971574]
[null,"Accum Depreciation",null,{"$f":"SUM($D599:D599)","v":7803257.2212832347},{"$f":"SUM($D599:E599)","v":15606514.442566469},{"$f":"SUM($D599:F599)","v":23409771.663849704},{"$f":"SUM($D599:G599)","v":31213028.885132939},{"$f":"SUM($D599:H599)","v":39016286.106416173},{"$f":"SUM($D599:I599)","v":46819543.327699408},{"$f":"SUM($D599:J599)","v":54622800.548982643},{"$f":"SUM($D599:K599)","v":62426057.770265877},{"$f":"SUM($D599:L599)","v":70229314.991549104},{"$f":"SUM($D599:M599)","v":78032572.212832332},{"$f":"SUM($D599:N599)","v":85835829.434115559},{"$f":"SUM($D599:O599)","v":93639086.655398786},{"$f":"SUM($D599:P599)","v":101442343.87668201},{"$f":"SUM($D599:Q599)","v":109245601.09796524},{"$f":"SUM($D599:R599)","v":117048858.31924847},{"$f":"SUM($D599:S599)","v":124852115.54053169},{"$f":"SUM($D599:T599)","v":132655372.76181492},{"$f":"SUM($D599:U599)","v":140458629.98309815},{"$f":"SUM($D599:V599)","v":148261887.20438138},{"$f":"SUM($D599:W599)","v":156065144.4256646},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD599:AD599)","v":7612933.8744226648},{"$f":"SUM($AD599:AE599)","v":15225867.74884533},{"$f":"SUM($AD599:AF599)","v":22838801.623267993},{"$f":"SUM($AD599:AG599)","v":30451735.497690659},{"$f":"SUM($AD599:AH599)","v":38064669.372113325},{"$f":"SUM($AD599:AI599)","v":45677603.246535987},{"$f":"SUM($AD599:AJ599)","v":53290537.120958649},{"$f":"SUM($AD599:AK599)","v":60903470.995381311},{"$f":"SUM($AD599:AL599)","v":68516404.86980398},{"$f":"SUM($AD599:AM599)","v":76129338.744226649},{"$f":"SUM($AD599:AN599)","v":83742272.618649319},{"$f":"SUM($AD599:AO599)","v":91355206.493071988},{"$f":"SUM($AD599:AP599)","v":98968140.367494658},{"$f":"SUM($AD599:AQ599)","v":106581074.24191733},{"$f":"SUM($AD599:AR599)","v":114194008.11634},{"$f":"SUM($AD599:AS599)","v":121806941.99076267},{"$f":"SUM($AD599:AT599)","v":129419875.86518534},{"$f":"SUM($AD599:AU599)","v":137032809.73960799},{"$f":"SUM($AD599:AV599)","v":144645743.61403066},{"$f":"SUM($AD599:AW599)","v":152258677.48845333},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD599:BD599)","v":7612933.8744226648},{"$f":"SUM($BD599:BE599)","v":15225867.74884533},{"$f":"SUM($BD599:BF599)","v":22838801.623267993},{"$f":"SUM($BD599:BG599)","v":30451735.497690659},{"$f":"SUM($BD599:BH599)","v":38064669.372113325},{"$f":"SUM($BD599:BI599)","v":45677603.246535987},{"$f":"SUM($BD599:BJ599)","v":53290537.120958649},{"$f":"SUM($BD599:BK599)","v":60903470.995381311},{"$f":"SUM($BD599:BL599)","v":68516404.86980398},{"$f":"SUM($BD599:BM599)","v":76129338.744226649},{"$f":"SUM($BD599:BN599)","v":83742272.618649319},{"$f":"SUM($BD599:BO599)","v":91355206.493071988},{"$f":"SUM($BD599:BP599)","v":98968140.367494658},{"$f":"SUM($BD599:BQ599)","v":106581074.24191733},{"$f":"SUM($BD599:BR599)","v":114194008.11634},{"$f":"SUM($BD599:BS599)","v":121806941.99076267},{"$f":"SUM($BD599:BT599)","v":129419875.86518534},{"$f":"SUM($BD599:BU599)","v":137032809.73960799},{"$f":"SUM($BD599:BV599)","v":144645743.61403066},{"$f":"SUM($BD599:BW599)","v":152258677.48845333},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD599:CD599)","v":13680803.609971574},{"$f":"SUM($CD599:CE599)","v":27361607.219943147},{"$f":"SUM($CD599:CF599)","v":41042410.829914719},{"$f":"SUM($CD599:CG599)","v":54723214.439886294},{"$f":"SUM($CD599:CH599)","v":68404018.04985787},{"$f":"SUM($CD599:CI599)","v":82084821.659829438},{"$f":"SUM($CD599:CJ599)","v":95765625.269801006},{"$f":"SUM($CD599:CK599)","v":109446428.87977257},{"$f":"SUM($CD599:CL599)","v":123127232.48974414},{"$f":"SUM($CD599:CM599)","v":136808036.09971571},{"$f":"SUM($CD599:CN599)","v":150488839.70968729},{"$f":"SUM($CD599:CO599)","v":164169643.31965888},{"$f":"SUM($CD599:CP599)","v":177850446.92963046},{"$f":"SUM($CD599:CQ599)","v":191531250.53960204},{"$f":"SUM($CD599:CR599)","v":205212054.14957362},{"$f":"SUM($CD599:CS599)","v":218892857.75954521},{"$f":"SUM($CD599:CT599)","v":232573661.36951679},{"$f":"SUM($CD599:CU599)","v":246254464.97948837},{"$f":"SUM($CD599:CV599)","v":259935268.58945996},{"$f":"SUM($CD599:CW599)","v":273616072.19943154}]
[null,"End Year Book Value",null,{"$f":"-$C589-D600","v":148261887.20438147},140458629.98309821,132655372.76181498,124852115.54053175,117048858.31924853,109245601.09796529,101442343.87668204,93639086.655398816,85835829.434115589,78032572.212832361,70229314.991549134,62426057.770265907,54622800.54898268,46819543.327699453,39016286.106416225,31213028.885132998,23409771.663849771,15606514.442566544,7803257.2212833166,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC589-AD600","v":144645743.61403063},137032809.73960796,129419875.86518531,121806941.99076264,114194008.11633998,106581074.24191731,98968140.367494643,91355206.493071988,83742272.618649319,76129338.744226649,68516404.86980398,60903470.995381311,53290537.120958641,45677603.246535972,38064669.372113302,30451735.497690633,22838801.623267964,15225867.748845309,7612933.8744226396,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC589-BD600","v":144645743.61403063},137032809.73960796,129419875.86518531,121806941.99076264,114194008.11633998,106581074.24191731,98968140.367494643,91355206.493071988,83742272.618649319,76129338.744226649,68516404.86980398,60903470.995381311,53290537.120958641,45677603.246535972,38064669.372113302,30451735.497690633,22838801.623267964,15225867.748845309,7612933.8744226396,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC589-CD600","v":259935268.5894599},246254464.97948834,232573661.36951676,218892857.75954518,205212054.14957362,191531250.53960204,177850446.92963046,164169643.31965891,150488839.70968735,136808036.09971577,123127232.48974419,109446428.8797726,95765625.269801021,82084821.659829438,68404018.049857855,54723214.439886272,41042410.829914689,27361607.219943106,13680803.609971523,0]
[null,"Prop. Tax Value",{"$f":"-C589","v":156065144.42566469},{"$f":"C602/(($C602/$X602)^(1/21))","v":147369269.49282771},{"$f":"D602/(($C602/$X602)^(1/21))","v":139157924.53704503},131404111.78057978,124082337.7489111,117168529.45168103,110639955.23399882,104475150.03787254,98653844.828037888,93156899.950145945,87966242.202200651,83064805.412345663,78436474.327628359,74066031.629254967,69939107.900130257,66042134.380181946,62362298.35413567,58887501.025061786,55606317.735187888,52507960.403188579,49582242.054451399,{"$f":"X589","v":46819543.327699408},null,null,null,"Prop. Tax Value",{"$f":"-AC589","v":152258677.4884533},{"$f":"AC602/(($AC602/$AX602)^(1/21))","v":143774897.06617332},{"$f":"AD602/(($AC602/$AX602)^(1/21))","v":135763828.81662923},128199133.44446801,121055939.26723027,114310760.44066437,107941419.74048659,101926975.64670485,96247653.490768611,90884780.43916671,85820724.099707887,81038834.548629865,76523389.587930068,72259543.052931637,68233276.000127047,64431350.614811622,60841266.686961599,57451220.512255371,54250066.083110109,51227278.442135178,48372919.077513546,{"$f":"AX589","v":45677603.246535987},null,null,null,"Prop. Tax Value",{"$f":"-BC589","v":152258677.4884533},{"$f":"BC602/(($BC602/$BX602)^(1/21))","v":143774897.06617332},{"$f":"BD602/(($BC602/$BX602)^(1/21))","v":135763828.81662923},128199133.44446801,121055939.26723027,114310760.44066437,107941419.74048659,101926975.64670485,96247653.490768611,90884780.43916671,85820724.099707887,81038834.548629865,76523389.587930068,72259543.052931637,68233276.000127047,64431350.614811622,60841266.686961599,57451220.512255371,54250066.083110109,51227278.442135178,48372919.077513546,{"$f":"BX589","v":45677603.246535987},null,null,null,"Prop. Tax Value",{"$f":"-CC589","v":273616072.19943148},{"$f":"CC602/(($CC602/$CX602)^(1/21))","v":258370315.99796492},{"$f":"CD602/(($CC602/$CX602)^(1/21))","v":243974046.01375952},230379929.28256083,217543270.21016175,205421863.61940965,193975855.98536342,183167614.40236118,172961602.85217988,163324265.36647388,154223915.69934615,145630633.147311,137516164.17411837,129853829.51699579,122618436.46888582,115786196.04827528,109334644.78428164,103242570.85983706,97489944.370138541,92057851.467063978,86928432.173029557,{"$f":"CX589","v":82084821.659829438}]
[null,"Tax Dep",null,{"$f":"$C589*-D$5","v":31213028.885132939},49940846.216212705,29964507.729727622,17978704.637836572,17978704.637836572,8989352.3189182859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D603*$B$7","v":6554736.0658779172},10487577.705404667,6292546.6232428001,3775527.9739456801,3775527.9739456801,1887763.98697284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD603*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD603*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD603*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D604:I604)","v":27252898.872432292},{"$f":"C606/C610","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD604:AI604)","v":23273481.880063493},{"$f":"AC606/AC610","v":0.15285488002369166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD604:BI604)","v":23273481.880063493},{"$f":"BC606/BC610","v":0.15285488002369166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD604:CI604)","v":54811698.514334738},{"$f":"CC606/CC610","v":0.2003233877079558}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D585:W585)","v":0},{"$f":"C607/C610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD585:AW585)","v":0},{"$f":"AC607/AC610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD585:BW585)","v":0},{"$f":"BC607/BC610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD585:CW585)","v":0},{"$f":"CC607/CC610","v":0}]
[0.85,"Debt",{"$f":"(C610-C606-C607)*$A608","v":109490408.72024754},{"$f":"C608/C610","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC610-AC606-AC607)*$A608","v":109637416.26713133},{"$f":"AC608/AC610","v":0.720073351979862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC610-BC606-BC607)*$A608","v":109637416.26713133},{"$f":"BC608/BC610","v":0.720073351979862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC610-CC606-CC607)*$A608","v":185983717.63233224},{"$f":"CC608/CC610","v":0.67972512044823763}]
[0.15,"Equity",{"$f":"(C610-C606-C607)*$A609","v":19321836.832984861},{"$f":"C609/C610","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC610-AC606-AC607)*$A609","v":19347779.34125847},{"$f":"AC609/AC610","v":0.12707176799644623},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC610-BC606-BC607)*$A609","v":19347779.34125847},{"$f":"BC609/BC610","v":0.12707176799644623},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC610-CC606-CC607)*$A609","v":32820656.052764509},{"$f":"CC609/CC610","v":0.11995149184380662}]
[null,"Total",{"$f":"-C589","v":156065144.42566469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC589","v":152258677.4884533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC589","v":152258677.4884533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC589","v":273616072.19943148}]
[null,"Check",{"$f":"SUM(C606:C609)-C610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC606:AC609)-AC610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC606:BC609)-BC610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC606:CC609)-CC610","v":0}]
[null,"2037 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037 Off Shore Wind"]
[null,"Year",null,2037,{"$f":"D613+1","v":2038},{"$f":"E613+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,null,null,null,"Year",null,2037,{"$f":"AD613+1","v":2038},{"$f":"AE613+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,null,null,null,"Year",null,2037,{"$f":"BD613+1","v":2038},{"$f":"BE613+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,null,null,null,"Year",null,2037,{"$f":"CD613+1","v":2038},{"$f":"CE613+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D613-$D$13)","v":311527.95091351238},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD613-$AD$13)","v":320690.53770508629},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD613-$AD$13)","v":407735.11222503829},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD613-$AD$13)","v":503942.2735365642}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M19","v":63.35952061012641},{"$f":"D615","v":63.35952061012641},{"$f":"E615","v":63.35952061012641},63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,63.35952061012641,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P19","v":61.776659301270016},{"$f":"AD615","v":61.776659301270016},{"$f":"AE615","v":61.776659301270016},61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,61.776659301270016,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$19","v":48.833350106859854},{"$f":"BD615","v":48.833350106859854},{"$f":"BE615","v":48.833350106859854},48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,48.833350106859854,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$19","v":78.794685960937883},{"$f":"CD615","v":78.794685960937883},{"$f":"CE615","v":78.794685960937883},78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883,78.794685960937883]
[null,"Revenue",null,{"$f":"D615*D614","v":19738261.626535136},19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,19738261.626535136,null,null,null,null,"Revenue",null,{"$f":"AD615*AD614","v":19811190.088948201},19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,19811190.088948201,null,null,null,null,"Revenue",null,{"$f":"BD615*BD614","v":19911071.486145087},19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,19911071.486145087,null,null,null,null,"Revenue",null,{"$f":"CD615*CD614","v":39707973.185754634},39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634,39707973.185754634]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(E613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(F613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(G613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(H613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(I613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(J613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(K613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(L613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(M613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(N613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(O613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(P613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(Q613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(R613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(S613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(T613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(U613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(V613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(W613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(AE613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AF613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AG613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AH613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AI613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AJ613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AK613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AL613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AM613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AN613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AO613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AP613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AQ613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AR613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AS613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(AT613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(AU613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(AV613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(AW613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4515778.5768955713},{"$f":"HLOOKUP(BE613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BF613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BG613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BH613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BI613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BJ613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BK613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BL613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BM613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BN613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BO613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BP613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BQ613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BR613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BS613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(BT613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(BU613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(BV613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(BW613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13302293.482328039},{"$f":"HLOOKUP(CE613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CF613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CG613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CH613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CI613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CJ613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CK613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CL613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CM613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CN613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CO613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CP613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CQ613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CR613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CS613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739},{"$f":"HLOOKUP(CT613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18261198.337459952},{"$f":"HLOOKUP(CU613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18626422.304209154},{"$f":"HLOOKUP(CV613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18998950.750293337},{"$f":"HLOOKUP(CW613,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19378929.765299201}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D614","v":0},{"$f":"HLOOKUP(E613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E614","v":0},{"$f":"HLOOKUP(F613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F614","v":0},{"$f":"HLOOKUP(G613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G614","v":0},{"$f":"HLOOKUP(H613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H614","v":0},{"$f":"HLOOKUP(I613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I614","v":0},{"$f":"HLOOKUP(J613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J614","v":0},{"$f":"HLOOKUP(K613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K614","v":0},{"$f":"HLOOKUP(L613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L614","v":0},{"$f":"HLOOKUP(M613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M614","v":0},{"$f":"HLOOKUP(N613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N614","v":0},{"$f":"HLOOKUP(O613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O614","v":0},{"$f":"HLOOKUP(P613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P614","v":0},{"$f":"HLOOKUP(Q613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q614","v":0},{"$f":"HLOOKUP(R613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R614","v":0},{"$f":"HLOOKUP(S613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S614","v":0},{"$f":"HLOOKUP(T613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T614","v":0},{"$f":"HLOOKUP(U613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U614","v":0},{"$f":"HLOOKUP(V613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V614","v":0},{"$f":"HLOOKUP(W613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W614","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD614","v":0},{"$f":"HLOOKUP(AE613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE614","v":0},{"$f":"HLOOKUP(AF613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF614","v":0},{"$f":"HLOOKUP(AG613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG614","v":0},{"$f":"HLOOKUP(AH613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH614","v":0},{"$f":"HLOOKUP(AI613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI614","v":0},{"$f":"HLOOKUP(AJ613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ614","v":0},{"$f":"HLOOKUP(AK613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK614","v":0},{"$f":"HLOOKUP(AL613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL614","v":0},{"$f":"HLOOKUP(AM613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM614","v":0},{"$f":"HLOOKUP(AN613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN614","v":0},{"$f":"HLOOKUP(AO613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO614","v":0},{"$f":"HLOOKUP(AP613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP614","v":0},{"$f":"HLOOKUP(AQ613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ614","v":0},{"$f":"HLOOKUP(AR613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR614","v":0},{"$f":"HLOOKUP(AS613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS614","v":0},{"$f":"HLOOKUP(AT613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT614","v":0},{"$f":"HLOOKUP(AU613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU614","v":0},{"$f":"HLOOKUP(AV613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV614","v":0},{"$f":"HLOOKUP(AW613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW614","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD614","v":85639.138829485542},{"$f":"HLOOKUP(BE613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE614","v":87351.921606075251},{"$f":"HLOOKUP(BF613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF614","v":89098.960038196761},{"$f":"HLOOKUP(BG613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG614","v":90880.939238960695},{"$f":"HLOOKUP(BH613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH614","v":92698.558023739926},{"$f":"HLOOKUP(BI613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI614","v":94552.529184214713},{"$f":"HLOOKUP(BJ613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ614","v":96443.579767899006},{"$f":"HLOOKUP(BK613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK614","v":98372.451363256987},{"$f":"HLOOKUP(BL613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL614","v":100339.90039052213},{"$f":"HLOOKUP(BM613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM614","v":102346.69839833258},{"$f":"HLOOKUP(BN613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN614","v":104393.63236629922},{"$f":"HLOOKUP(BO613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO614","v":106481.5050136252},{"$f":"HLOOKUP(BP613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP614","v":108611.1351138977},{"$f":"HLOOKUP(BQ613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ614","v":110783.35781617567},{"$f":"HLOOKUP(BR613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR614","v":112999.02497249919},{"$f":"HLOOKUP(BS613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS614","v":115259.00547194917},{"$f":"HLOOKUP(BT613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT614","v":117564.18558138814},{"$f":"HLOOKUP(BU613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU614","v":119915.46929301594},{"$f":"HLOOKUP(BV613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV614","v":122313.77867887625},{"$f":"HLOOKUP(BW613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW614","v":124760.05425245376},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD614","v":0},{"$f":"HLOOKUP(CE613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE614","v":0},{"$f":"HLOOKUP(CF613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF614","v":0},{"$f":"HLOOKUP(CG613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG614","v":0},{"$f":"HLOOKUP(CH613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH614","v":0},{"$f":"HLOOKUP(CI613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI614","v":0},{"$f":"HLOOKUP(CJ613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ614","v":0},{"$f":"HLOOKUP(CK613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK614","v":0},{"$f":"HLOOKUP(CL613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL614","v":0},{"$f":"HLOOKUP(CM613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM614","v":0},{"$f":"HLOOKUP(CN613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN614","v":0},{"$f":"HLOOKUP(CO613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO614","v":0},{"$f":"HLOOKUP(CP613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP614","v":0},{"$f":"HLOOKUP(CQ613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ614","v":0},{"$f":"HLOOKUP(CR613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR614","v":0},{"$f":"HLOOKUP(CS613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS614","v":0},{"$f":"HLOOKUP(CT613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT614","v":0},{"$f":"HLOOKUP(CU613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU614","v":0},{"$f":"HLOOKUP(CV613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV614","v":0},{"$f":"HLOOKUP(CW613,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW614","v":0}]
[null,"Property Tax",null,{"$f":"C642*$B$9","v":1582789.1894688709},{"$f":"D642*$B$9","v":1494596.9356038603},1411318.7117900664,1332680.710631873,1258424.3811503151,1188305.5787028649,1122093.7622692827,1059571.2364643116,1000532.435785062,944783.24873979075,892140.37963589642,842430.74592878344,795490.90915015817,751166.53754472628,709311.89864851581,669789.38014049258,632469.03739209403,597228.16622708447,563950.89948702778,532527.82607593725,null,null,null,null,"Property Tax",null,{"$f":"AC642*$B$9","v":1544184.5750915813},{"$f":"AD642*$B$9","v":1458143.3518086444},1376896.3041854308,1300176.3030554859,1227731.1035612831,1159322.5158076733,1094725.6217261299,1033728.0355749383,976129.20564396307,921739.75486808864,870380.85818136251,821883.65456466691,776088.6918538129,732845.40248265979,692011.60843757633,653453.05379560252,617042.96330935997,582661.62558739947,550195.99949953926,519539.34251310944,null,null,null,null,"Property Tax",null,{"$f":"BC642*$B$9","v":1544184.5750915813},{"$f":"BD642*$B$9","v":1458143.3518086444},1376896.3041854308,1300176.3030554859,1227731.1035612831,1159322.5158076733,1094725.6217261299,1033728.0355749383,976129.20564396307,921739.75486808864,870380.85818136251,821883.65456466691,776088.6918538129,732845.40248265979,692011.60843757633,653453.05379560252,617042.96330935997,582661.62558739947,550195.99949953926,519539.34251310944,null,null,null,null,"Property Tax",null,{"$f":"CC642*$B$9","v":2735066.2577055176},{"$f":"CD642*$B$9","v":2582669.6787156574},2438764.5639535408,2302877.7731084786,2174562.5290207774,2053396.9487396192,1938982.6564296933,1830943.4735660029,1728924.1821103906,1632589.3566032734,1541622.2613306649,1455723.8089405214,1374611.577084488,1298018.8798518907,1225693.8909429836,1157398.8156985603,1092909.1092636799,1032012.7383149319,974509.48392390553,920210.28326477215]
[null,"Total Operating Costs",null,{"$f":"SUM(D618:D620)","v":6098567.7663644422},6100691.084037343,6109534.7431922182,6124861.0626620688,6146448.3402211145,6174090.0169550804,6207593.8892865423,6246781.3660219153,6291486.7679338176,6341556.6675315229,6396849.266803463,6457233.8108397014,6522590.0353592942,6592807.6462780451,6667785.8295565005,6747432.7896666387,6831665.3151087621,6920408.3694980862,7013594.7068234514,7111164.5095590893,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD618:AD620)","v":6059963.1519871522},6064237.5002421271,6075112.3355875826,6092356.655085681,6115755.062632083,6145106.9540598886,6180225.7487433897,6220938.1651325421,6267083.537792719,6318513.1736598201,6375089.7453489285,6436686.7194755841,6503187.818062949,6574486.5112159783,6650485.5393455615,6731096.4633217482,6816239.2410260281,6905841.8288584007,6999839.8068359625,7098176.0259962613,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD618:BD620)","v":6145602.2908166386},6151589.4218482021,6164211.2956257788,6183237.5943246419,6208453.6206558226,6239659.4832441034,6276669.3285112884,6319310.6164957993,6367423.4381832415,6420859.8720581532,6479483.3777152281,6543168.2244892092,6611798.9531768467,6685269.8690321539,6763484.5643180609,6846355.4687936977,6933803.426607416,7025757.2981514167,7122153.5855148388,7222936.0802487154,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD618:CD620)","v":16037359.740033556},16151009.030690255,16278470.702967631,16419378.034902852,16573392.79605104,16740203.821110485,16919525.666247975,17111097.343580652,17314681.129525334,17530061.442966517,17757043.789421175,17995453.767592836,18245136.134909853,18505953.92883376,18777787.64090449,19060534.440659299,19354107.446723633,19658435.042524084,19973460.234217241,20299140.048563972]
[]
[null,"EBITDA",null,{"$f":"D616-D621","v":13639693.860170694},{"$f":"E616-E621","v":13637570.542497793},13628726.883342918,13613400.563873067,13591813.286314022,13564171.609580055,13530667.737248594,13491480.26051322,13446774.858601319,13396704.959003612,13341412.359731674,13281027.815695435,13215671.591175843,13145453.98025709,13070475.796978636,12990828.836868498,12906596.311426375,12817853.257037051,12724666.919711685,12627097.116976047,null,null,null,null,"EBITDA",null,{"$f":"AD616-AD621","v":13751226.936961049},{"$f":"AE616-AE621","v":13746952.588706074},13736077.753360618,13718833.43386252,13695435.026316117,13666083.134888314,13630964.340204813,13590251.92381566,13544106.551155481,13492676.915288381,13436100.343599273,13374503.369472617,13308002.270885251,13236703.577732224,13160704.549602639,13080093.625626452,12994950.847922172,12905348.2600898,12811350.282112239,12713014.062951941,null,null,null,null,"EBITDA",null,{"$f":"BD616-BD621","v":13765469.195328448},{"$f":"BE616-BE621","v":13759482.064296884},13746860.190519307,13727833.891820446,13702617.865489263,13671412.002900984,13634402.157633798,13591760.869649287,13543648.047961846,13490211.614086933,13431588.108429858,13367903.261655878,13299272.53296824,13225801.617112933,13147586.921827026,13064716.017351389,12977268.059537672,12885314.18799367,12788917.900630247,12688135.405896371,null,null,null,null,"EBITDA",null,{"$f":"CD616-CD621","v":23670613.445721079},{"$f":"CE616-CE621","v":23556964.155064382},23429502.482787006,23288595.150851782,23134580.389703594,22967769.364644147,22788447.519506659,22596875.842173982,22393292.056229301,22177911.742788117,21950929.39633346,21712519.418161798,21462837.050844781,21202019.256920874,20930185.544850145,20647438.745095335,20353865.739031002,20049538.14323055,19734512.951537393,19408833.137190662]
[null,"Before Tax Earnings",null,{"$f":"D623-D643-D633","v":-23568266.102518775},{"$f":"E623-E625-E643","v":-37011683.520506077},-16760825.5544594,-4620330.8988083228,-4641918.1763673685,4447305.8782393597,13530667.737248594,13491480.26051322,13446774.858601319,13396704.959003612,13341412.359731674,13281027.815695435,13215671.591175843,13145453.98025709,13070475.796978636,12990828.836868498,12906596.311426375,12817853.257037051,12724666.919711685,12627097.116976047,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD623-AD643-AD633","v":-18477795.690152243},{"$f":"AE623-AE625-AE643","v":-28901625.271896757},-11853068.963001084,-1634654.5959544983,-1658053.0035009012,5989339.1199798044,13630964.340204813,13590251.92381566,13544106.551155481,13492676.915288381,13436100.343599273,13374503.369472617,13308002.270885251,13236703.577732224,13160704.549602639,13080093.625626452,12994950.847922172,12905348.2600898,12811350.282112239,12713014.062951941,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD623-BD643-BD633","v":-18463553.431784846},{"$f":"BE623-BE625-BE643","v":-28889095.796305947},-11842286.525842395,-1625654.137996573,-1650870.1643277556,5994667.9879924748,13634402.157633798,13591760.869649287,13543648.047961846,13490211.614086933,13431588.108429858,13367903.261655878,13299272.53296824,13225801.617112933,13147586.921827026,13064716.017351389,12977268.059537672,12885314.18799367,12788917.900630247,12688135.405896371,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD623-CD643-CD633","v":-48400330.069800973},{"$f":"CE623-CE625-CE643","v":-76885290.41634813},-36835850.260060497,-12870616.494856719,-13024631.256004907,4888163.5417898968,22788447.519506659,22596875.842173982,22393292.056229301,22177911.742788117,21950929.39633346,21712519.418161798,21462837.050844781,21202019.256920874,20930185.544850145,20647438.745095335,20353865.739031002,20049538.14323055,19734512.951537393,19408833.137190662]
[null,"PTC",null,{"$f":"D614*HLOOKUP(D613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E614*HLOOKUP(E613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD614*HLOOKUP(AD613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE614*HLOOKUP(AE613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD614*HLOOKUP(BD613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE614*HLOOKUP(BE613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD614*HLOOKUP(CD613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE614*HLOOKUP(CE613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D624*$B$7-D625","v":-4949335.8815289428},-7772453.5393062755,-3519773.366436474,-970269.48874974775,-974802.81703714735,933934.2344302655,2841440.2248222046,2833210.8547077761,2823822.7203062768,2813308.0413907585,2801696.5955436514,2789015.8412960414,2775291.0341469268,2760545.3358539888,2744799.9173655133,2728074.0557423844,2710385.2253995389,2691749.1839777804,2672180.0531394538,2651690.3945649699,null,null,null,null,"Federal Tax",null,{"$f":"AD624*$B$7-AD625","v":-3880337.0949319708},-6069341.3070983188,-2489144.4822302274,-343277.46515044465,-348191.13073518925,1257761.215195759,2862502.5114430105,2853952.9040012886,2844262.3757426511,2833462.1522105602,2821581.0721558472,2808645.7075892496,2794680.4768859027,2779707.751323767,2763747.9554165541,2746819.6613815548,2728939.6780636562,2710123.1346188579,2690383.5592435701,2669732.9532199074,null,null,null,null,"Federal Tax",null,{"$f":"BD624*$B$7-BD625","v":-3877346.2206748175},-6066710.1172242491,-2486880.1704269028,-341387.36897928029,-346682.73450882867,1258880.2774784197,2863224.4531030976,2854269.7826263504,2844166.0900719874,2832944.438958256,2820633.5027702702,2807259.6849477342,2792847.2319233301,2777418.339593716,2760993.2535836753,2743590.3636437915,2725226.2925029108,2705915.9794786707,2685672.7591323517,2664508.435238238,null,null,null,null,"Federal Tax",null,{"$f":"CD624*$B$7-CD625","v":-10164069.314658204},-16145910.987433106,-7735528.5546127036,-2702829.4639199111,-2735172.5637610303,1026514.3437758783,4785573.9790963987,4745343.9268565364,4702591.3318081526,4657361.4659855049,4609695.1732300259,4559629.0778139774,4507195.7806774043,4452424.0439533833,4395338.9644185305,4335962.1364700198,4274311.8051965106,4210403.0100784153,4144247.7198228524,4075854.9588100389]
[]
[]
[{"$f":"IRR(C629:X629,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D613,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-158278918.94688708},{"$f":"D623-D626","v":18589029.741699636},{"$f":"E623-E626","v":21410024.081804067},17148500.249779392,14583670.052622816,14566616.103351168,12630237.37514979,10689227.512426389,10658269.405805444,10622952.138295041,10583396.917612854,10539715.764188023,10492011.974399393,10440380.557028916,10384908.644403102,10325675.879613122,10262754.781126114,10196211.086026836,10126104.07305927,10052486.866572231,9975406.7224110775,{"$f":"C629*-0.3","v":47483675.684066124},null,null,{"$f":"IRR(AC629:AX629,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD613,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-154418457.50915813},{"$f":"AD623-AD626","v":17631564.031893019},{"$f":"AE623-AE626","v":19816293.895804394},16225222.235590845,14062110.899012964,14043626.157051306,12408321.919692555,10768461.828761801,10736299.019814372,10699844.17541283,10659214.763077822,10614519.271443427,10565857.661883367,10513321.793999348,10456995.826408457,10396956.594186084,10333273.964244898,10266011.169858515,10195225.125470942,10120966.72286867,10043281.109732034,{"$f":"AC629*-0.3","v":46325537.252747439},null,null,{"$f":"IRR(BC629:BX629,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD613,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-154418457.50915813},{"$f":"BD623-BD626","v":17642815.416003264},{"$f":"BE623-BE626","v":19826192.181521133},16233740.36094621,14069221.260799726,14049300.599998092,12412531.725422565,10771177.704530701,10737491.087022938,10699481.957889859,10657267.175128678,10610954.605659589,10560643.576708144,10506425.301044909,10448383.277519217,10386593.66824335,10321125.653707597,10252041.767034762,10179398.208515,10103245.141497895,10023626.970658133,{"$f":"BC629*-0.3","v":46325537.252747439},null,null,{"$f":"IRR(CC629:CX629,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD613,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-273506625.77055174},{"$f":"CD623-CD626","v":33834682.760379285},{"$f":"CE623-CE626","v":39702875.142497487},31165031.037399709,25991424.614771694,25869752.953464624,21941255.020868268,18002873.540410262,17851531.915317446,17690700.724421147,17520550.276802614,17341234.223103434,17152890.340347819,16955641.270167377,16749595.212967491,16534846.580431614,16311476.608625315,16079553.933834491,15839135.133152135,15590265.231714541,15332978.178380623,{"$f":"CC629*-0.3","v":82051987.731165513}]
[{"$f":"IRR(C630:X630,0.1)","v":0.11220220558080363},"ROE",{"$f":"-C649","v":-19595915.905807246},{"$f":"D629-D633-D635-D644-D625","v":3030895.5322289532},1863261.1148718297,1856274.6241394812,1844166.8317582984,1827112.8824866512,1805275.9578668189,1778807.8987249639,1747849.7921040189,1712532.5245936159,1672977.3039114289,1629296.1504865978,1581592.3606979679,1529960.9433274902,1474489.0307016764,1415256.2659116965,1352335.1674246881,1285791.4723254107,1215684.4593578447,1142067.2528708065,1064987.108709652,{"$f":"X629","v":47483675.684066124},null,null,{"$f":"IRR(AC630:AX630,0.1)","v":0.11311472445265847},"ROE",{"$f":"-AC649","v":-19671746.344364196},{"$f":"AD629-AD633-AD635-AD644-AD625","v":3089037.8673809869},1915192.2247698884,1906601.1048469795,1892978.092443482,1874493.350481824,1851305.3562538601,1823561.5084538925,1791398.6995064635,1754943.8551049214,1714314.442769913,1669618.951135518,1620957.3415754586,1568421.4736914393,1512095.5061005484,1452056.2738781758,1388373.6439369889,1321110.8495506067,1250324.8051630324,1176066.4025607612,1098380.7894241251,{"$f":"AX629","v":46325537.252747439},null,null,{"$f":"IRR(BC630:BX630,0.1)","v":0.11320543856938614},"ROE",{"$f":"-BC649","v":-19671746.344364196},{"$f":"BD629-BD633-BD635-BD644-BD625","v":3100289.2514912328},1925090.510486627,1915119.2302023442,1900088.4542302443,1880167.7934286101,1855515.1619838695,1826277.3842227925,1792590.7667150293,1754581.6375819501,1712366.8548207693,1666054.2853516806,1615743.256400235,1561524.9807370007,1503482.9572113082,1441693.3479354419,1376225.3333996888,1307141.446726853,1234497.8882070901,1158344.8211899865,1078726.6503502242,{"$f":"BX629","v":46325537.252747439},null,null,{"$f":"IRR(CC630:CX630,0.1)","v":0.11483217798557432},"ROE",{"$f":"-CC649","v":-32804239.08843255},{"$f":"CD629-CD633-CD635-CD644-CD625","v":5735287.0946403369},3693651.9292598069,3592957.2081606779,3481640.4159318525,3359968.754624784,3228188.0448278207,3086523.7871692078,2935182.1620763903,2774350.9711800925,2604200.5235615596,2424884.4698623791,2236540.5871067643,2039291.5169263221,1833245.4597264379,1618496.8271905594,1395126.8553842604,1163204.1805934366,922785.37991108,673915.47847348638,416628.42513956875,{"$f":"CX629","v":82051987.731165513}]
[]
[]
[null,"Interest",null,{"$f":"C636*$B$8","v":5552176.1733120531},5384264.0012925854,5207956.2206721427,5022833.0510206781,4828453.7228866406,4624355.4283459019,4410052.2190781254,4185033.8493469604,3948764.5611292371,3700681.8085006275,3440194.9182405877,3166683.6834675455,2879496.8869558517,2577950.7506185728,2261327.3074644296,1928872.69215258,1579795.3460751378,1213264.1326938234,828406.35864344332,424305.69589054422,null,null,null,null,"Interest",null,{"$f":"AC636*$B$8","v":5573661.464236523},5405099.5214329539,5228109.4814892057,5042269.9395482708,4847138.4205102883,4642250.3255204074,4427117.8257810324,4201228.7010546885,3964045.1200920278,3715002.360081234,3453507.4620699007,3178937.8191579999,2890639.6941005047,2587926.6627901345,2270077.9799142457,1936336.8628945623,1585908.6900238951,1217959.1085096945,831612.04791978374,425947.63430037751,null,null,null,null,"Interest",null,{"$f":"BC636*$B$8","v":5573661.464236523},5405099.5214329539,5228109.4814892057,5042269.9395482708,4847138.4205102883,4642250.3255204074,4427117.8257810324,4201228.7010546885,3964045.1200920278,3715002.360081234,3453507.4620699007,3178937.8191579999,2890639.6941005047,2587926.6627901345,2270077.9799142457,1936336.8628945623,1585908.6900238951,1217959.1085096945,831612.04791978374,425947.63430037751,null,null,null,null,"Interest",null,{"$f":"CC636*$B$8","v":9294534.4083892237},9013443.6411466319,8718298.3355419096,8408395.7646569517,8082998.065227747,7741330.4808270819,7382579.5172063829,7005891.0054046502,6610368.0680128299,6195068.9837514181,5759004.9452769365,5301137.7048787307,4820377.1024606144,4315578.4699215917,3785539.9057556191,3228999.4133813474,2644631.8963883617,2031046.0035457269,1386780.8160609605,710302.36920195585]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C648)","v":8910419.6137014255},{"$f":"-PMT($B$8,20,$C648)","v":8910419.6137014255},8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,8910419.6137014255,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC648)","v":8944900.3203079086},{"$f":"-PMT($B$8,20,$AC648)","v":8944900.3203079086},8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC648)","v":8944900.3203079086},{"$f":"-PMT($B$8,20,$BC648)","v":8944900.3203079086},8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,8944900.3203079086,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC648)","v":14916349.753241055},{"$f":"-PMT($B$8,20,$CC648)","v":14916349.753241055},14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055,14916349.753241055]
[null,"Sinking Fund",null,{"$f":"D634-D633","v":3358243.4403893724},3526155.6124088401,3702463.3930292828,3887586.5626807474,4081965.8908147849,4286064.1853555236,4500367.3946233001,4725385.7643544655,4961655.0525721889,5209737.8052007984,5470224.6954608373,5743735.9302338799,6030922.7267455738,6332468.8630828522,6649092.3062369954,6981546.9215488452,7330624.2676262874,7697155.4810076021,8082013.2550579822,8486113.9178108815,null,null,null,null,"Sinking Fund",null,{"$f":"AD634-AD633","v":3371238.8560713856},3539800.7988749547,3716790.8388187028,3902630.3807596378,4097761.8997976203,4302649.9947875012,4517782.4945268761,4743671.61925322,4980855.2002158808,5229897.9602266746,5491392.8582380079,5765962.5011499086,6054260.6262074038,6356973.657517774,6674822.3403936625,7008563.4574133465,7358991.6302840132,7726941.2117982144,8113288.2723881248,8518952.6860075314,null,null,null,null,"Sinking Fund",null,{"$f":"BD634-BD633","v":3371238.8560713856},3539800.7988749547,3716790.8388187028,3902630.3807596378,4097761.8997976203,4302649.9947875012,4517782.4945268761,4743671.61925322,4980855.2002158808,5229897.9602266746,5491392.8582380079,5765962.5011499086,6054260.6262074038,6356973.657517774,6674822.3403936625,7008563.4574133465,7358991.6302840132,7726941.2117982144,8113288.2723881248,8518952.6860075314,null,null,null,null,"Sinking Fund",null,{"$f":"CD634-CD633","v":5621815.344851831},5902906.1120944228,6198051.4176991452,6507953.9885841031,6833351.6880133078,7175019.2724139728,7533770.2360346718,7910458.7478364045,8305981.6852282248,8721280.7694896366,9157344.8079641182,9615212.048362324,10095972.650780439,10600771.283319462,11130809.847485436,11687350.339859707,12271717.856852693,12885303.749695327,13529568.937180094,14206047.384039098]
[null,"Mortgage Balance",{"$f":"C648","v":111043523.46624106},{"$f":"C636-D635","v":107685280.0258517},104159124.41344285,100456661.02041356,96569074.457732812,92487108.56691803,88201044.381562501,83700676.986939207,78975291.222584739,74013636.170012549,68803898.364811748,63333673.669350907,57589937.739117026,51559015.012371451,45226546.149288595,38577453.843051597,31595906.921502754,24265282.653876469,16568127.172868866,8486113.9178108834,0,null,null,null,null,"Mortgage Balance",{"$f":"AC648","v":111473229.28473045},{"$f":"AC636-AD635","v":108101990.42865907},104562189.62978411,100845398.79096541,96942768.410205767,92845006.510408148,88542356.515620649,84024574.021093771,79280902.401840553,74300047.201624677,69070149.241398007,63578756.383159995,57812793.882010087,51758533.255802684,45401559.598284908,38726737.257891245,31718173.8004779,24359182.170193888,16632240.958395675,8518952.68600755,1.862645149230957E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC648","v":111473229.28473045},{"$f":"BC636-BD635","v":108101990.42865907},104562189.62978411,100845398.79096541,96942768.410205767,92845006.510408148,88542356.515620649,84024574.021093771,79280902.401840553,74300047.201624677,69070149.241398007,63578756.383159995,57812793.882010087,51758533.255802684,45401559.598284908,38726737.257891245,31718173.8004779,24359182.170193888,16632240.958395675,8518952.68600755,1.862645149230957E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC648","v":185890688.16778445},{"$f":"CC636-CD635","v":180268872.82293263},174365966.7108382,168167915.29313904,161659961.30455494,154826609.61654162,147651590.34412766,140117820.10809299,132207361.36025658,123901379.67502835,115180098.90553872,106022754.09757461,96407542.049212277,86311569.398431838,75710798.115112379,64579988.267626941,52892637.927767232,40620920.070914537,27735616.32121921,14206047.384039115,1.6763806343078613E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C629/20","v":7913945.9473443534},{"$f":"-$C629/20","v":7913945.9473443534},7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,7913945.9473443534,null,null,null,null,"Book Depr",null,{"$f":"-$AC629/20","v":7720922.8754579071},{"$f":"-$AC629/20","v":7720922.8754579071},7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,null,null,null,null,"Book Depr",null,{"$f":"-$BC629/20","v":7720922.8754579071},{"$f":"-$BC629/20","v":7720922.8754579071},7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,7720922.8754579071,null,null,null,null,"Book Depr",null,{"$f":"-$CC629/20","v":13675331.288527587},{"$f":"-$CC629/20","v":13675331.288527587},13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587,13675331.288527587]
[null,"Accum Depreciation",null,{"$f":"SUM($D639:D639)","v":7913945.9473443534},{"$f":"SUM($D639:E639)","v":15827891.894688707},{"$f":"SUM($D639:F639)","v":23741837.842033058},{"$f":"SUM($D639:G639)","v":31655783.789377414},{"$f":"SUM($D639:H639)","v":39569729.736721769},{"$f":"SUM($D639:I639)","v":47483675.684066124},{"$f":"SUM($D639:J639)","v":55397621.63141048},{"$f":"SUM($D639:K639)","v":63311567.578754835},{"$f":"SUM($D639:L639)","v":71225513.52609919},{"$f":"SUM($D639:M639)","v":79139459.473443538},{"$f":"SUM($D639:N639)","v":87053405.420787886},{"$f":"SUM($D639:O639)","v":94967351.368132234},{"$f":"SUM($D639:P639)","v":102881297.31547658},{"$f":"SUM($D639:Q639)","v":110795243.26282093},{"$f":"SUM($D639:R639)","v":118709189.21016528},{"$f":"SUM($D639:S639)","v":126623135.15750962},{"$f":"SUM($D639:T639)","v":134537081.10485399},{"$f":"SUM($D639:U639)","v":142451027.05219835},{"$f":"SUM($D639:V639)","v":150364972.99954271},{"$f":"SUM($D639:W639)","v":158278918.94688708},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD639:AD639)","v":7720922.8754579071},{"$f":"SUM($AD639:AE639)","v":15441845.750915814},{"$f":"SUM($AD639:AF639)","v":23162768.626373723},{"$f":"SUM($AD639:AG639)","v":30883691.501831628},{"$f":"SUM($AD639:AH639)","v":38604614.377289534},{"$f":"SUM($AD639:AI639)","v":46325537.252747439},{"$f":"SUM($AD639:AJ639)","v":54046460.128205344},{"$f":"SUM($AD639:AK639)","v":61767383.003663249},{"$f":"SUM($AD639:AL639)","v":69488305.879121155},{"$f":"SUM($AD639:AM639)","v":77209228.754579067},{"$f":"SUM($AD639:AN639)","v":84930151.63003698},{"$f":"SUM($AD639:AO639)","v":92651074.505494893},{"$f":"SUM($AD639:AP639)","v":100371997.38095281},{"$f":"SUM($AD639:AQ639)","v":108092920.25641072},{"$f":"SUM($AD639:AR639)","v":115813843.13186863},{"$f":"SUM($AD639:AS639)","v":123534766.00732654},{"$f":"SUM($AD639:AT639)","v":131255688.88278446},{"$f":"SUM($AD639:AU639)","v":138976611.75824237},{"$f":"SUM($AD639:AV639)","v":146697534.63370028},{"$f":"SUM($AD639:AW639)","v":154418457.50915819},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD639:BD639)","v":7720922.8754579071},{"$f":"SUM($BD639:BE639)","v":15441845.750915814},{"$f":"SUM($BD639:BF639)","v":23162768.626373723},{"$f":"SUM($BD639:BG639)","v":30883691.501831628},{"$f":"SUM($BD639:BH639)","v":38604614.377289534},{"$f":"SUM($BD639:BI639)","v":46325537.252747439},{"$f":"SUM($BD639:BJ639)","v":54046460.128205344},{"$f":"SUM($BD639:BK639)","v":61767383.003663249},{"$f":"SUM($BD639:BL639)","v":69488305.879121155},{"$f":"SUM($BD639:BM639)","v":77209228.754579067},{"$f":"SUM($BD639:BN639)","v":84930151.63003698},{"$f":"SUM($BD639:BO639)","v":92651074.505494893},{"$f":"SUM($BD639:BP639)","v":100371997.38095281},{"$f":"SUM($BD639:BQ639)","v":108092920.25641072},{"$f":"SUM($BD639:BR639)","v":115813843.13186863},{"$f":"SUM($BD639:BS639)","v":123534766.00732654},{"$f":"SUM($BD639:BT639)","v":131255688.88278446},{"$f":"SUM($BD639:BU639)","v":138976611.75824237},{"$f":"SUM($BD639:BV639)","v":146697534.63370028},{"$f":"SUM($BD639:BW639)","v":154418457.50915819},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD639:CD639)","v":13675331.288527587},{"$f":"SUM($CD639:CE639)","v":27350662.577055175},{"$f":"SUM($CD639:CF639)","v":41025993.865582764},{"$f":"SUM($CD639:CG639)","v":54701325.15411035},{"$f":"SUM($CD639:CH639)","v":68376656.442637935},{"$f":"SUM($CD639:CI639)","v":82051987.731165528},{"$f":"SUM($CD639:CJ639)","v":95727319.019693121},{"$f":"SUM($CD639:CK639)","v":109402650.30822071},{"$f":"SUM($CD639:CL639)","v":123077981.59674831},{"$f":"SUM($CD639:CM639)","v":136753312.8852759},{"$f":"SUM($CD639:CN639)","v":150428644.17380348},{"$f":"SUM($CD639:CO639)","v":164103975.46233106},{"$f":"SUM($CD639:CP639)","v":177779306.75085863},{"$f":"SUM($CD639:CQ639)","v":191454638.03938621},{"$f":"SUM($CD639:CR639)","v":205129969.32791379},{"$f":"SUM($CD639:CS639)","v":218805300.61644137},{"$f":"SUM($CD639:CT639)","v":232480631.90496895},{"$f":"SUM($CD639:CU639)","v":246155963.19349653},{"$f":"SUM($CD639:CV639)","v":259831294.4820241},{"$f":"SUM($CD639:CW639)","v":273506625.77055168}]
[null,"End Year Book Value",null,{"$f":"-$C629-D640","v":150364972.99954271},142451027.05219838,134537081.10485402,126623135.15750965,118709189.21016531,110795243.26282096,102881297.3154766,94967351.368132234,87053405.420787886,79139459.473443538,71225513.52609919,63311567.578754842,55397621.631410494,47483675.684066147,39569729.736721799,31655783.789377451,23741837.842033088,15827891.894688725,7913945.9473443627,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC629-AD640","v":146697534.63370022},138976611.75824231,131255688.88278441,123534766.00732651,115813843.1318686,108092920.25641069,100371997.38095279,92651074.505494893,84930151.63003698,77209228.754579067,69488305.879121155,61767383.003663242,54046460.128205329,46325537.252747416,38604614.377289504,30883691.501831591,23162768.626373678,15441845.750915766,7720922.8754578531,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC629-BD640","v":146697534.63370022},138976611.75824231,131255688.88278441,123534766.00732651,115813843.1318686,108092920.25641069,100371997.38095279,92651074.505494893,84930151.63003698,77209228.754579067,69488305.879121155,61767383.003663242,54046460.128205329,46325537.252747416,38604614.377289504,30883691.501831591,23162768.626373678,15441845.750915766,7720922.8754578531,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC629-CD640","v":259831294.48202416},246155963.19349656,232480631.90496898,218805300.6164414,205129969.32791382,191454638.03938621,177779306.7508586,164103975.46233103,150428644.17380345,136753312.88527584,123077981.59674826,109402650.30822068,95727319.019693106,82051987.731165528,68376656.44263795,54701325.154110372,41025993.865582794,27350662.577055216,13675331.288527638,0]
[null,"Prop. Tax Value",{"$f":"-C629","v":158278918.94688708},{"$f":"C642/(($C642/$X642)^(1/21))","v":149459693.56038603},{"$f":"D642/(($C642/$X642)^(1/21))","v":141131871.17900664},133268071.0631873,125842438.1150315,118830557.87028649,112209376.22692828,105957123.64643115,100053243.5785062,94478324.873979077,89214037.963589638,84243074.592878342,79549090.915015817,75116653.754472628,70931189.864851579,66978938.014049262,63246903.739209399,59722816.622708447,56395089.948702782,53252782.607593723,50285563.123157457,{"$f":"X629","v":47483675.684066124},null,null,null,"Prop. Tax Value",{"$f":"-AC629","v":154418457.50915813},{"$f":"AC642/(($AC642/$AX642)^(1/21))","v":145814335.18086442},{"$f":"AD642/(($AC642/$AX642)^(1/21))","v":137689630.41854307},130017630.30554859,122773110.35612831,115932251.58076733,109472562.17261298,103372803.55749382,97612920.564396307,92173975.486808866,87038085.818136245,82188365.45646669,77608869.185381293,73284540.248265982,69201160.843757629,65345305.379560247,61704296.330935992,58266162.558739945,55019599.949953929,51953934.251310945,49059085.973812148,{"$f":"AX629","v":46325537.252747439},null,null,null,"Prop. Tax Value",{"$f":"-BC629","v":154418457.50915813},{"$f":"BC642/(($BC642/$BX642)^(1/21))","v":145814335.18086442},{"$f":"BD642/(($BC642/$BX642)^(1/21))","v":137689630.41854307},130017630.30554859,122773110.35612831,115932251.58076733,109472562.17261298,103372803.55749382,97612920.564396307,92173975.486808866,87038085.818136245,82188365.45646669,77608869.185381293,73284540.248265982,69201160.843757629,65345305.379560247,61704296.330935992,58266162.558739945,55019599.949953929,51953934.251310945,49059085.973812148,{"$f":"BX629","v":46325537.252747439},null,null,null,"Prop. Tax Value",{"$f":"-CC629","v":273506625.77055174},{"$f":"CC642/(($CC642/$CX642)^(1/21))","v":258266967.87156576},{"$f":"CD642/(($CC642/$CX642)^(1/21))","v":243876456.39535406},230287777.31084785,217456252.90207773,205339694.87396193,193898265.64296934,183094347.35660028,172892418.21103907,163258935.66032735,154162226.13306648,145572380.89405215,137461157.7084488,129801887.98518907,122569389.09429835,115739881.56985603,109290910.926368,103201273.83149318,97450948.392390549,92021028.326477215,86893660.800160408,{"$f":"CX629","v":82051987.731165513}]
[null,"Tax Dep",null,{"$f":"$C629*-D$5","v":31655783.789377417},50649254.063003868,30389552.437802318,18233731.46268139,18233731.46268139,9116865.7313406952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D643*$B$7","v":6647714.5957692573},10636343.353230812,6381806.0119384862,3829083.6071630917,3829083.6071630917,1914541.8035815458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD643*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD643*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD643*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D644:I644)","v":27639479.574838761},{"$f":"C646/C650","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD644:AI644)","v":23273481.880063493},{"$f":"AC646/AC650","v":0.15071696904292162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD644:BI644)","v":23273481.880063493},{"$f":"BC646/BC650","v":0.15071696904292162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD644:CI644)","v":54811698.514334738},{"$f":"CC646/CC650","v":0.20040354912760683}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D625:W625)","v":0},{"$f":"C647/C650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD625:AW625)","v":0},{"$f":"AC647/AC650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD625:BW625)","v":0},{"$f":"BC647/BC650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD625:CW625)","v":0},{"$f":"CC647/CC650","v":0}]
[0.85,"Debt",{"$f":"(C650-C646-C647)*$A648","v":111043523.46624106},{"$f":"C648/C650","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC650-AC646-AC647)*$A648","v":111473229.28473045},{"$f":"AC648/AC650","v":0.72189057631351661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC650-BC646-BC647)*$A648","v":111473229.28473045},{"$f":"BC648/BC650","v":0.72189057631351661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC650-CC646-CC647)*$A648","v":185890688.16778445},{"$f":"CC648/CC650","v":0.67965698324153423}]
[0.15,"Equity",{"$f":"(C650-C646-C647)*$A649","v":19595915.905807246},{"$f":"C649/C650","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC650-AC646-AC647)*$A649","v":19671746.344364196},{"$f":"AC649/AC650","v":0.12739245464356175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC650-BC646-BC647)*$A649","v":19671746.344364196},{"$f":"BC649/BC650","v":0.12739245464356175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC650-CC646-CC647)*$A649","v":32804239.08843255},{"$f":"CC649/CC650","v":0.11993946763085898}]
[null,"Total",{"$f":"-C629","v":158278918.94688708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC629","v":154418457.50915813},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC629","v":154418457.50915813},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC629","v":273506625.77055174}]
[null,"Check",{"$f":"SUM(C646:C649)-C650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC646:AC649)-AC650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC646:BC649)-BC650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC646:CC649)-CC650","v":0}]
[null,"2038 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038 Off Shore Wind"]
[null,"Year",null,2038,{"$f":"D653+1","v":2039},{"$f":"E653+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,null,null,null,"Year",null,2038,{"$f":"AD653+1","v":2039},{"$f":"AE653+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,null,null,null,"Year",null,2038,{"$f":"BD653+1","v":2039},{"$f":"BE653+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,null,null,null,"Year",null,2038,{"$f":"CD653+1","v":2039},{"$f":"CE653+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D653-$D$13)","v":312462.53476625291},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD653-$AD$13)","v":321652.60931820149},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD653-$AD$13)","v":408958.31756171334},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD653-$AD$13)","v":505454.10035717383}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M20","v":64.16254103105598},{"$f":"D655","v":64.16254103105598},{"$f":"E655","v":64.16254103105598},64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,64.16254103105598,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P20","v":62.677386354651858},{"$f":"AD655","v":62.677386354651858},{"$f":"AE655","v":62.677386354651858},62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,62.677386354651858,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$20","v":49.546686442872847},{"$f":"BD655","v":49.546686442872847},{"$f":"BE655","v":49.546686442872847},49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,49.546686442872847,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$20","v":79.148744308179104},{"$f":"CD655","v":79.148744308179104},{"$f":"CE655","v":79.148744308179104},79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104,79.148744308179104]
[null,"Revenue",null,{"$f":"D655*D654","v":20048390.207607459},20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,20048390.207607459,null,null,null,null,"Revenue",null,{"$f":"AD655*AD654","v":20160344.866218805},20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,20160344.866218805,null,null,null,null,"Revenue",null,{"$f":"BD655*BD654","v":20262529.528435029},20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,20262529.528435029,null,null,null,null,"Revenue",null,{"$f":"CD655*CD654","v":40006057.348690651},40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651,40006057.348690651]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(E653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(F653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(G653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(H653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(I653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(J653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(K653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(L653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(M653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(N653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(O653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(P653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(Q653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(R653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(S653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(T653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(U653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(V653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(W653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(AE653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AF653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AG653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AH653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AI653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AJ653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AK653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AL653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AM653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AN653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AO653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AP653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AQ653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AR653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(AS653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(AT653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(AU653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(AV653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(AW653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4606094.1484334823},{"$f":"HLOOKUP(BE653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BF653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BG653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BH653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BI653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BJ653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BK653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BL653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BM653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BN653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BO653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BP653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BQ653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BR653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(BS653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(BT653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(BU653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(BV653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(BW653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CE653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CF653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CG653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CH653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CI653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CJ653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CK653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CL653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CM653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CN653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CO653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CP653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CQ653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CR653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739},{"$f":"HLOOKUP(CS653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18261198.337459952},{"$f":"HLOOKUP(CT653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18626422.304209154},{"$f":"HLOOKUP(CU653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18998950.750293337},{"$f":"HLOOKUP(CV653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19378929.765299201},{"$f":"HLOOKUP(CW653,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19766508.360605188}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D654","v":0},{"$f":"HLOOKUP(E653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E654","v":0},{"$f":"HLOOKUP(F653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F654","v":0},{"$f":"HLOOKUP(G653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G654","v":0},{"$f":"HLOOKUP(H653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H654","v":0},{"$f":"HLOOKUP(I653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I654","v":0},{"$f":"HLOOKUP(J653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J654","v":0},{"$f":"HLOOKUP(K653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K654","v":0},{"$f":"HLOOKUP(L653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L654","v":0},{"$f":"HLOOKUP(M653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M654","v":0},{"$f":"HLOOKUP(N653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N654","v":0},{"$f":"HLOOKUP(O653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O654","v":0},{"$f":"HLOOKUP(P653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P654","v":0},{"$f":"HLOOKUP(Q653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q654","v":0},{"$f":"HLOOKUP(R653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R654","v":0},{"$f":"HLOOKUP(S653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S654","v":0},{"$f":"HLOOKUP(T653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T654","v":0},{"$f":"HLOOKUP(U653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U654","v":0},{"$f":"HLOOKUP(V653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V654","v":0},{"$f":"HLOOKUP(W653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W654","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD654","v":0},{"$f":"HLOOKUP(AE653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE654","v":0},{"$f":"HLOOKUP(AF653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF654","v":0},{"$f":"HLOOKUP(AG653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG654","v":0},{"$f":"HLOOKUP(AH653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH654","v":0},{"$f":"HLOOKUP(AI653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI654","v":0},{"$f":"HLOOKUP(AJ653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ654","v":0},{"$f":"HLOOKUP(AK653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK654","v":0},{"$f":"HLOOKUP(AL653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL654","v":0},{"$f":"HLOOKUP(AM653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM654","v":0},{"$f":"HLOOKUP(AN653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN654","v":0},{"$f":"HLOOKUP(AO653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO654","v":0},{"$f":"HLOOKUP(AP653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP654","v":0},{"$f":"HLOOKUP(AQ653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ654","v":0},{"$f":"HLOOKUP(AR653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR654","v":0},{"$f":"HLOOKUP(AS653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS654","v":0},{"$f":"HLOOKUP(AT653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT654","v":0},{"$f":"HLOOKUP(AU653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU654","v":0},{"$f":"HLOOKUP(AV653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV654","v":0},{"$f":"HLOOKUP(AW653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW654","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD654","v":87613.977370893466},{"$f":"HLOOKUP(BE653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE654","v":89366.256918311337},{"$f":"HLOOKUP(BF653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF654","v":91153.582056677566},{"$f":"HLOOKUP(BG653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG654","v":92976.653697811125},{"$f":"HLOOKUP(BH653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH654","v":94836.18677176733},{"$f":"HLOOKUP(BI653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI654","v":96732.910507202687},{"$f":"HLOOKUP(BJ653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ654","v":98667.568717346745},{"$f":"HLOOKUP(BK653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK654","v":100640.92009169368},{"$f":"HLOOKUP(BL653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL654","v":102653.73849352755},{"$f":"HLOOKUP(BM653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM654","v":104706.8132633981},{"$f":"HLOOKUP(BN653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN654","v":106800.94952866605},{"$f":"HLOOKUP(BO653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO654","v":108936.96851923938},{"$f":"HLOOKUP(BP653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP654","v":111115.70788962419},{"$f":"HLOOKUP(BQ653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ654","v":113338.02204741666},{"$f":"HLOOKUP(BR653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR654","v":115604.782488365},{"$f":"HLOOKUP(BS653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS654","v":117916.87813813229},{"$f":"HLOOKUP(BT653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT654","v":120275.21570089496},{"$f":"HLOOKUP(BU653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU654","v":122680.72001491285},{"$f":"HLOOKUP(BV653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV654","v":125134.33441521109},{"$f":"HLOOKUP(BW653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW654","v":127637.02110351532},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD654","v":0},{"$f":"HLOOKUP(CE653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE654","v":0},{"$f":"HLOOKUP(CF653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF654","v":0},{"$f":"HLOOKUP(CG653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG654","v":0},{"$f":"HLOOKUP(CH653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH654","v":0},{"$f":"HLOOKUP(CI653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI654","v":0},{"$f":"HLOOKUP(CJ653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ654","v":0},{"$f":"HLOOKUP(CK653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK654","v":0},{"$f":"HLOOKUP(CL653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL654","v":0},{"$f":"HLOOKUP(CM653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM654","v":0},{"$f":"HLOOKUP(CN653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN654","v":0},{"$f":"HLOOKUP(CO653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO654","v":0},{"$f":"HLOOKUP(CP653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP654","v":0},{"$f":"HLOOKUP(CQ653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ654","v":0},{"$f":"HLOOKUP(CR653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR654","v":0},{"$f":"HLOOKUP(CS653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS654","v":0},{"$f":"HLOOKUP(CT653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT654","v":0},{"$f":"HLOOKUP(CU653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU654","v":0},{"$f":"HLOOKUP(CV653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV654","v":0},{"$f":"HLOOKUP(CW653,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW654","v":0}]
[null,"Property Tax",null,{"$f":"C682*$B$9","v":1605188.0114925865},{"$f":"D682*$B$9","v":1515747.7060163214},1431290.971427961,1351540.1255498503,1276232.9585219794,1205121.8706918731,1137973.0585408383,1074565.7459700131,1014691.4584187866,958153.33742899378,904765.49340126163,854352.39441546332,806748.28910580312,761796.66169302247,719349.71738195256,679267.89643246692,641419.41530616733,605679.83338015585,571931.6438033086,540063.88714984036,null,null,null,null,"Property Tax",null,{"$f":"AC682*$B$9","v":1566037.0843830106},{"$f":"AD682*$B$9","v":1478778.2497720206},1396381.435539474,1318575.7322437558,1245105.3253872967,1175728.6543335344,1110217.6180886223,1048356.8253365977,989942.88626223058,934783.74383316434,882698.04234269378,833514.53113703709,787071.50156663684,743216.25531026558,701804.60232385609,662700.38676338235,625775.03932308999,590907.15451722511,557982.09151542292,526891.59721935645,null,null,null,null,"Property Tax",null,{"$f":"BC682*$B$9","v":1566037.0843830106},{"$f":"BD682*$B$9","v":1478778.2497720206},1396381.435539474,1318575.7322437558,1245105.3253872967,1175728.6543335344,1110217.6180886223,1048356.8253365977,989942.88626223058,934783.74383316434,882698.04234269378,833514.53113703709,787071.50156663684,743216.25531026558,701804.60232385609,662700.38676338235,625775.03932308999,590907.15451722511,557982.09151542292,526891.59721935645,null,null,null,null,"Property Tax",null,{"$f":"CC682*$B$9","v":2733972.2312024357},{"$f":"CD682*$B$9","v":2581636.6108441716},2437789.0581279593,2301956.6219992354,2173692.7040091692,2052575.5899601236,1938207.0633671216,1830211.0961765766,1728232.6124375465,1631936.3208606325,1541005.6124261327,1455141.5194169453,1374061.7324536541,1297499.6722999499,1225203.6133866061,1156935.8561722809,1092471.9456199743,1031599.9332196056,974119.6801303355,919842.19915146579]
[null,"Total Operating Costs",null,{"$f":"SUM(D658:D660)","v":6211282.159926069},6213963.7374184737,6223471.3234581565,6239564.0846206499,6262017.3967741951,6290621.9977091327,6325183.1880984418,6365520.0781187695,6411464.8772105183,6462862.22459656,6519568.5583121795,6581451.5206245994,6648389.3978391215,6720270.5926010078,6796993.1269080983,6878464.1741491351,6964599.6185771693,7055323.6407165797,7150568.3272864604,7250273.3043026542,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD658:AD660)","v":6172131.2328164931},6176994.2811741726,6188561.7875696691,6206599.6913145557,6230889.7636395115,6261228.7813507942,6297427.7476462265,6339311.1574853538,6386716.3050539624,6439492.6310007311,6497501.1072536111,6560613.6573461732,6628712.6102999561,6701690.1862182505,6779448.0118500022,6861896.664480051,6948955.2425940912,7040550.9618536485,7136618.7749985745,7237101.01437217,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD658:BD660)","v":6259745.2101873867},6266360.5380924838,6279715.369626347,6299576.3450123668,6325725.9504112788,6357961.6918579973,6396095.3163635731,6439952.077577047,6489370.0435474897,6544199.4442641288,6604302.0567822773,6669550.6258654129,6739828.31818958,6815028.2082656668,6895052.7943383669,6979813.5426181834,7069230.4582949858,7163231.6818685615,7261753.1094137859,7364738.0354756853,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD658:CD660)","v":16302311.583177034},16421342.74985826,16554289.319922332,16700786.889029499,16860499.576380033,17033118.599778406,17218360.933381774,17415968.043591518,17625704.698800791,17847357.848951142,18080735.571078449,18325666.077242311,18581996.781435523,18849593.422261458,19128339.238347344,19418134.193632234,19718894.249829128,20030550.683512941,20353049.445429537,20686350.559756655]
[]
[null,"EBITDA",null,{"$f":"D656-D661","v":13837108.047681391},{"$f":"E656-E661","v":13834426.470188987},13824918.884149302,13808826.122986808,13786372.810833264,13757768.209898327,13723207.019509017,13682870.12948869,13636925.330396941,13585527.983010899,13528821.64929528,13466938.686982859,13400000.809768338,13328119.615006451,13251397.080699362,13169926.033458324,13083790.58903029,12993066.56689088,12897821.880321,12798116.903304804,null,null,null,null,"EBITDA",null,{"$f":"AD656-AD661","v":13988213.633402312},{"$f":"AE656-AE661","v":13983350.585044634},13971783.078649137,13953745.17490425,13929455.102579294,13899116.08486801,13862917.118572578,13821033.708733451,13773628.561164843,13720852.235218074,13662843.758965194,13599731.208872631,13531632.255918849,13458654.680000555,13380896.854368802,13298448.201738754,13211389.623624714,13119793.904365156,13023726.09122023,12923243.851846635,null,null,null,null,"EBITDA",null,{"$f":"BD656-BD661","v":14002784.318247642},{"$f":"BE656-BE661","v":13996168.990342546},13982814.158808682,13962953.183422662,13936803.57802375,13904567.836577032,13866434.212071456,13822577.450857982,13773159.48488754,13718330.0841709,13658227.471652752,13592978.902569616,13522701.210245449,13447501.320169363,13367476.734096661,13282715.985816846,13193299.070140043,13099297.846566468,13000776.419021243,12897791.492959343,null,null,null,null,"EBITDA",null,{"$f":"CD656-CD661","v":23703745.765513618},{"$f":"CE656-CE661","v":23584714.598832391},23451768.02876832,23305270.459661152,23145557.772310618,22972938.748912245,22787696.415308878,22590089.305099133,22380352.64988986,22158699.499739509,21925321.777612202,21680391.27144834,21424060.567255128,21156463.926429193,20877718.110343307,20587923.155058417,20287163.098861523,19975506.66517771,19653007.903261114,19319706.788933996]
[null,"Before Tax Earnings",null,{"$f":"D663-D683-D673","v":-23897399.909279816},{"$f":"E663-E665-E683","v":-37531589.897573784},-16994690.936508358,-4682939.7694077864,-4705393.0815613307,4511885.2637010291,13723207.019509017,13682870.12948869,13636925.330396941,13585527.983010899,13528821.64929528,13466938.686982859,13400000.809768338,13328119.615006451,13251397.080699362,13169926.033458324,13083790.58903029,12993066.56689088,12897821.880321,12798116.903304804,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD663-AD683-AD673","v":-18333682.158199556},{"$f":"AE663-AE665-AE683","v":-28665227.2755582},-11617363.637712564,-1399742.854912769,-1424032.9272377249,6222372.0699595008,13862917.118572578,13821033.708733451,13773628.561164843,13720852.235218074,13662843.758965194,13599731.208872631,13531632.255918849,13458654.680000555,13380896.854368802,13298448.201738754,13211389.623624714,13119793.904365156,13023726.09122023,12923243.851846635,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD663-BD683-BD673","v":-18319111.473354224},{"$f":"BE663-BE665-BE683","v":-28652408.870260287},-11606332.557553019,-1390534.8463943563,-1416684.4517932683,6227823.8216685224,13866434.212071456,13822577.450857982,13773159.48488754,13718330.0841709,13658227.471652752,13592978.902569616,13522701.210245449,13447501.320169363,13367476.734096661,13282715.985816846,13193299.070140043,13099297.846566468,13000776.419021243,12897791.492959343,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD663-CD683-CD673","v":-48362548.137370333},{"$f":"CE663-CE665-CE683","v":-76857539.972580105},-36813584.714079186,-12853941.186047349,-13013653.873397883,4893332.9260579944,22787696.415308878,22590089.305099133,22380352.64988986,22158699.499739509,21925321.777612202,21680391.27144834,21424060.567255128,21156463.926429193,20877718.110343307,20587923.155058417,20287163.098861523,19975506.66517771,19653007.903261114,19319706.788933996]
[null,"PTC",null,{"$f":"D654*HLOOKUP(D653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E654*HLOOKUP(E653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD654*HLOOKUP(AD653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE654*HLOOKUP(AE653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD654*HLOOKUP(BD653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE654*HLOOKUP(BE653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD654*HLOOKUP(CD653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE654*HLOOKUP(CE653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D664*$B$7-D665","v":-5018453.9809487611},-7881633.8784904946,-3568885.0966667552,-983417.35157563514,-988132.54712787946,947495.90537721606,2881873.4740968933,2873402.7271926249,2863754.3193833577,2852960.8764322889,2841052.5463520088,2828057.1242664005,2814000.1700513507,2798905.1191513543,2782793.3869468658,2765684.4670262481,2747596.0236963606,2728543.9790470847,2708542.5948674097,2687604.5496940087,null,null,null,null,"Federal Tax",null,{"$f":"AD664*$B$7-AD665","v":-3850073.2532219067},-6019697.7278672215,-2439646.3639196386,-293945.99953168147,-299046.91471992224,1306698.1346914952,2911212.5949002411,2902417.0788340247,2892461.9978446169,2881378.9693957954,2869197.1893826905,2855943.5538632525,2841642.7737429584,2826317.4828001163,2809988.3394174483,2792674.1223651385,2774391.8209611899,2755156.7199166827,2734982.4791562483,2713881.2088877931,null,null,null,null,"Federal Tax",null,{"$f":"BD664*$B$7-BD665","v":-3847013.4094043868},-6017005.8627546597,-2437329.8370861341,-292012.31774281483,-297503.73487658636,1307843.0025503896,2911951.1845350056,2902741.264680176,2892363.4918263834,2880849.317675889,2868227.7690470777,2854525.5695396191,2839767.2541515441,2823975.2772355662,2807170.1141602988,2789370.3570215376,2770592.8047294091,2750852.5477789585,2730163.0479944609,2708536.2135214619,null,null,null,null,"Federal Tax",null,{"$f":"CD664*$B$7-CD665","v":-10156135.108847769},-16140083.394241821,-7730852.7899566293,-2699327.649069943,-2732867.3134135553,1027599.9144721788,4785416.247214864,4743918.7540708175,4699874.0564768706,4653326.8949452965,4604317.5732985623,4552882.1670041513,4499052.7191235768,4442857.42455013,4384320.8031720947,4323463.8625622671,4260304.2507609194,4194856.3996873191,4127131.6596848336,4057138.4256761391]
[]
[]
[{"$f":"IRR(C669:X669,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D653,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-160518801.14925864},{"$f":"D663-D666","v":18855562.028630152},{"$f":"E663-E666","v":21716060.348679483},17393803.980816059,14792243.474562444,14774505.357961144,12810272.30452111,10841333.545412123,10809467.402296064,10773171.011013582,10732567.106578611,10687769.102943271,10638881.562716458,10586000.639716987,10529214.495855097,10468603.693752496,10404241.566432076,10336194.565333929,10264522.587843796,10189279.28545359,10110512.353610795,{"$f":"C669*-0.3","v":48155640.344777592},null,null,{"$f":"IRR(AC669:AX669,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD653,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-156603708.43830106},{"$f":"AD663-AD666","v":17838286.886624217},{"$f":"AE663-AE666","v":20003048.312911853},16411429.442568775,14247691.17443593,14228502.017299216,12592417.950176515,10951704.523672337,10918616.629899425,10881166.563320227,10839473.265822278,10793646.569582503,10743787.655009378,10689989.48217589,10632337.197200438,10570908.514951354,10505774.079373617,10436997.802663524,10364637.184448473,10288743.612063982,10209362.642958842,{"$f":"AC669*-0.3","v":46981112.531490318},null,null,{"$f":"IRR(BC669:BX669,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD653,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-156603708.43830106},{"$f":"BD663-BD666","v":17849797.727652028},{"$f":"BE663-BE666","v":20013174.853097208},16420143.995894816,14254965.501165478,14234307.312900336,12596724.834026642,10954483.02753645,10919836.186177805,10880795.993061157,10837480.766495012,10789999.702605674,10738453.333029997,10682933.956093905,10623526.042933797,10560306.619936362,10493345.628795307,10422706.265410634,10348445.29878751,10270613.371026782,10189255.279437881,{"$f":"BC669*-0.3","v":46981112.531490318},null,null,{"$f":"IRR(CC669:CX669,0.1)","v":6.4999999999999725E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD653,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-273397223.12024355},{"$f":"CD663-CD666","v":33859880.874361388},{"$f":"CE663-CE666","v":39724797.993074208},31182620.818724949,26004598.108731095,25878425.085724175,21945338.834440067,18002280.168094013,17846170.551028315,17680478.593412988,17505372.604794212,17321004.20431364,17127509.104444191,16925007.848131552,16713606.501879063,16493397.307171213,16264459.29249615,16026858.848100603,15780650.26549039,15525876.243576281,15262568.363257857,{"$f":"CC669*-0.3","v":82019166.936073065}]
[{"$f":"IRR(C670:X670,0.1)","v":0.11222903313626298},"ROE",{"$f":"-C689","v":-19873227.272151086},{"$f":"D669-D673-D675-D684-D665","v":3077257.07153391},1892681.6026219241,1885170.6096505709,1872457.3283321992,1854719.2117308998,1832121.5769922978,1804818.2365847435,1772952.0934686847,1736655.7021862026,1696051.7977512311,1651253.7941158917,1602366.2538890783,1549485.3308896068,1492699.187027717,1432088.3849251159,1367726.2576046949,1299679.2565065492,1228007.2790164175,1152763.9766262099,1073997.0447834153,{"$f":"X669","v":48155640.344777592},null,null,{"$f":"IRR(AC670:AX670,0.1)","v":0.11321087200986746},"ROE",{"$f":"-AC689","v":-19999533.983735636},{"$f":"AD669-AD673-AD675-AD684-AD665","v":3146713.062129193},1952898.9818943571,1943760.6518419161,1929510.707883453,1910321.5507467398,1886353.7267548251,1857756.5433814339,1824668.6496085227,1787218.5830293242,1745525.2855313756,1699698.5892916005,1649839.674718475,1596041.5018849876,1538389.2169095352,1476960.5346604511,1411826.0990827139,1343049.8223726219,1270689.2041575713,1194795.6317730797,1115414.6626679394,{"$f":"AX669","v":46981112.531490318},null,null,{"$f":"IRR(BC670:BX670,0.1)","v":0.11330245843372655},"ROE",{"$f":"-BC689","v":-19999533.983735636},{"$f":"BD669-BD673-BD675-BD684-BD665","v":3158223.9031570042},1963025.5220797118,1952475.2051679567,1936785.0346130002,1916126.8463478601,1890660.6106049526,1860535.0472455472,1825888.2058869023,1786848.0127702542,1743532.786204109,1696051.7223147713,1644505.3527390938,1588985.9758030027,1529578.0626428947,1466358.6396454591,1399397.6485044044,1328758.28511973,1254497.3184966082,1176665.3907358786,1095307.2991469782,{"$f":"BX669","v":46981112.531490318},null,null,{"$f":"IRR(CC670:CX670,0.1)","v":0.11501660254402446},"ROE",{"$f":"-CC689","v":-32787828.690886319},{"$f":"CD669-CD673-CD675-CD684-CD665","v":5767947.1475727484},3723036.7187868357,3618008.9284362271,3502275.8488415647,3376102.825834645,3239733.7973499298,3093392.3538032677,2937282.7367375707,2771590.7791222427,2596484.7905034665,2412116.3900228944,2218621.2901534457,2016120.033840809,1804718.6875883155,1584509.4928804673,1355571.4782054052,1117971.0338098574,871762.45119964704,616988.42928553373,353680.54896711186,{"$f":"CX669","v":82019166.936073065}]
[]
[]
[null,"Interest",null,{"$f":"C676*$B$8","v":5630747.7271094751},5460459.3480235795,5281656.5499833897,5093913.6120411903,4896783.5272018798,4689796.9381206054,4472461.0195852667,4244258.3051231606,4004645.4549379498,3753051.9622434783,3488878.7949142829,3211496.9692186285,2920246.0522381905,2614432.5894087311,2293328.4534377987,1956169.1106683195,1602151.8007603665,1230433.6253570158,840129.54118349764,430310.25280130352,null,null,null,null,"Interest",null,{"$f":"AC676*$B$8","v":5666534.6287250966},5495163.9611468064,5315224.7601896012,5126288.5991845364,4927905.6301292181,4719603.5126211336,4500886.2892376455,4271233.204684983,4030097.4659046866,3776904.9401853755,3511052.7881800998,3231908.0285745594,2938806.0309887421,2631048.9335236344,2307903.9811852709,1968601.7812299894,1612334.4712769436,1238253.7958262458,845469.08660301287,433045.14191861846,null,null,null,null,"Interest",null,{"$f":"BC676*$B$8","v":5666534.6287250966},5495163.9611468064,5315224.7601896012,5126288.5991845364,4927905.6301292181,4719603.5126211336,4500886.2892376455,4271233.204684983,4030097.4659046866,3776904.9401853755,3511052.7881800998,3231908.0285745594,2938806.0309887421,2631048.9335236344,2307903.9811852709,1968601.7812299894,1612334.4712769436,1238253.7958262458,845469.08660301287,433045.14191861846,null,null,null,null,"Interest",null,{"$f":"CC676*$B$8","v":9289884.7957511246},9008934.6448241454,8713936.9863508139,8404189.4449538179,8078954.5264869705,7737457.8620967828,7378886.3644870836,7002386.2919969009,6607061.2158822082,6191969.8859617822,5756123.9895453341,5298485.7983080633,4817965.6975089284,4313419.5916698379,3783646.1805387922,3227384.0988511946,2643308.9130792171,2030029.9680186408,1386087.0757050356,709947.03877574997]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C688)","v":9036515.3088273797},{"$f":"-PMT($B$8,20,$C688)","v":9036515.3088273797},9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,9036515.3088273797,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC688)","v":9093947.9802909028},{"$f":"-PMT($B$8,20,$AC688)","v":9093947.9802909028},9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC688)","v":9093947.9802909028},{"$f":"-PMT($B$8,20,$BC688)","v":9093947.9802909028},9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,9093947.9802909028,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC688)","v":14908887.814290745},{"$f":"-PMT($B$8,20,$CC688)","v":14908887.814290745},14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745]
[null,"Sinking Fund",null,{"$f":"D674-D673","v":3405767.5817179047},3576055.9608038003,3754858.75884399,3942601.6967861895,4139731.7816254999,4346718.3707067743,4564054.289242113,4792257.0037042191,5031869.8538894299,5283463.346583901,5547636.5139130969,5825018.3396087512,6116269.2565891892,6422082.7194186486,6743186.8553895811,7080346.1981590604,7434363.5080670137,7806081.6834703637,8196385.767643882,8606205.0560260769,null,null,null,null,"Sinking Fund",null,{"$f":"AD674-AD673","v":3427413.3515658062},3598784.0191440964,3778723.2201013016,3967659.3811063664,4166042.3501616847,4374344.4676697692,4593061.6910532573,4822714.7756059198,5063850.5143862162,5317043.0401055273,5582895.192110803,5862039.9517163429,6155141.9493021611,6462899.0467672683,6786043.9991056323,7125346.1990609132,7481613.5090139592,7855694.1844646567,8248478.8936878899,8660902.8383722845,null,null,null,null,"Sinking Fund",null,{"$f":"BD674-BD673","v":3427413.3515658062},3598784.0191440964,3778723.2201013016,3967659.3811063664,4166042.3501616847,4374344.4676697692,4593061.6910532573,4822714.7756059198,5063850.5143862162,5317043.0401055273,5582895.192110803,5862039.9517163429,6155141.9493021611,6462899.0467672683,6786043.9991056323,7125346.1990609132,7481613.5090139592,7855694.1844646567,8248478.8936878899,8660902.8383722845,null,null,null,null,"Sinking Fund",null,{"$f":"CD674-CD673","v":5619003.0185396206},5899953.1694665998,6194950.8279399313,6504698.3693369273,6829933.2878037747,7171429.9521939624,7530001.4498036616,7906501.5222938443,8301826.598408537,8716917.928328963,9152763.8247454111,9610402.0159826819,10090922.116781816,10595468.222620908,11125241.633751953,11681503.715439551,12265578.901211528,12878857.846272103,13522800.738585711,14198940.775514996]
[null,"Mortgage Balance",{"$f":"C688","v":112614954.54218949},{"$f":"C676-D675","v":109209186.96047159},105633130.99966778,101878272.24082379,97935670.544037595,93795938.762412101,89449220.391705334,84885166.102463216,80092909.098758996,75061039.24486956,69777575.898285657,64229939.384372562,58404921.044763811,52288651.788174622,45866569.068755969,39123382.213366389,32043036.015207328,24608672.507140316,16802590.823669951,8606205.0560260694,0,null,null,null,null,"Mortgage Balance",{"$f":"AC688","v":113330692.57450193},{"$f":"AC676-AD675","v":109903279.22293612},106304495.20379202,102525771.98369072,98558112.602584362,94392070.252422675,90017725.784752905,85424664.093699649,80601949.318093732,75538098.80370751,70221055.763601989,64638160.571491182,58776120.619774841,52620978.670472682,46158079.623705417,39372035.624599785,32246689.425538871,24765075.916524913,16909381.732060257,8660902.8383723684,8.3819031715393066E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC688","v":113330692.57450193},{"$f":"BC676-BD675","v":109903279.22293612},106304495.20379202,102525771.98369072,98558112.602584362,94392070.252422675,90017725.784752905,85424664.093699649,80601949.318093732,75538098.80370751,70221055.763601989,64638160.571491182,58776120.619774841,52620978.670472682,46158079.623705417,39372035.624599785,32246689.425538871,24765075.916524913,16909381.732060257,8660902.8383723684,8.3819031715393066E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC688","v":185797695.91502249},{"$f":"CC676-CD675","v":180178692.89648288},174278739.72701627,168083788.89907634,161579090.52973941,154749157.24193564,147577727.28974167,140047725.83993801,132141224.31764416,123839397.71923563,115122479.79090667,105969715.96616125,96359313.950178564,86268391.833396748,75672923.610775843,64547681.977023892,52866178.261584342,40600599.360372812,27721741.514100708,14198940.775514998,0]
[]
[]
[null,"Book Depr",null,{"$f":"-$C669/20","v":8025940.0574629325},{"$f":"-$C669/20","v":8025940.0574629325},8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,8025940.0574629325,null,null,null,null,"Book Depr",null,{"$f":"-$AC669/20","v":7830185.4219150525},{"$f":"-$AC669/20","v":7830185.4219150525},7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,null,null,null,null,"Book Depr",null,{"$f":"-$BC669/20","v":7830185.4219150525},{"$f":"-$BC669/20","v":7830185.4219150525},7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,7830185.4219150525,null,null,null,null,"Book Depr",null,{"$f":"-$CC669/20","v":13669861.156012177},{"$f":"-$CC669/20","v":13669861.156012177},13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177]
[null,"Accum Depreciation",null,{"$f":"SUM($D679:D679)","v":8025940.0574629325},{"$f":"SUM($D679:E679)","v":16051880.114925865},{"$f":"SUM($D679:F679)","v":24077820.172388799},{"$f":"SUM($D679:G679)","v":32103760.22985173},{"$f":"SUM($D679:H679)","v":40129700.287314661},{"$f":"SUM($D679:I679)","v":48155640.344777592},{"$f":"SUM($D679:J679)","v":56181580.402240522},{"$f":"SUM($D679:K679)","v":64207520.459703453},{"$f":"SUM($D679:L679)","v":72233460.517166391},{"$f":"SUM($D679:M679)","v":80259400.574629322},{"$f":"SUM($D679:N679)","v":88285340.632092252},{"$f":"SUM($D679:O679)","v":96311280.689555183},{"$f":"SUM($D679:P679)","v":104337220.74701811},{"$f":"SUM($D679:Q679)","v":112363160.80448104},{"$f":"SUM($D679:R679)","v":120389100.86194398},{"$f":"SUM($D679:S679)","v":128415040.91940691},{"$f":"SUM($D679:T679)","v":136440980.97686985},{"$f":"SUM($D679:U679)","v":144466921.03433278},{"$f":"SUM($D679:V679)","v":152492861.09179571},{"$f":"SUM($D679:W679)","v":160518801.14925864},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD679:AD679)","v":7830185.4219150525},{"$f":"SUM($AD679:AE679)","v":15660370.843830105},{"$f":"SUM($AD679:AF679)","v":23490556.265745156},{"$f":"SUM($AD679:AG679)","v":31320741.68766021},{"$f":"SUM($AD679:AH679)","v":39150927.109575264},{"$f":"SUM($AD679:AI679)","v":46981112.531490318},{"$f":"SUM($AD679:AJ679)","v":54811297.953405373},{"$f":"SUM($AD679:AK679)","v":62641483.375320427},{"$f":"SUM($AD679:AL679)","v":70471668.797235474},{"$f":"SUM($AD679:AM679)","v":78301854.219150528},{"$f":"SUM($AD679:AN679)","v":86132039.641065583},{"$f":"SUM($AD679:AO679)","v":93962225.062980637},{"$f":"SUM($AD679:AP679)","v":101792410.48489569},{"$f":"SUM($AD679:AQ679)","v":109622595.90681075},{"$f":"SUM($AD679:AR679)","v":117452781.3287258},{"$f":"SUM($AD679:AS679)","v":125282966.75064085},{"$f":"SUM($AD679:AT679)","v":133113152.17255591},{"$f":"SUM($AD679:AU679)","v":140943337.59447095},{"$f":"SUM($AD679:AV679)","v":148773523.016386},{"$f":"SUM($AD679:AW679)","v":156603708.43830106},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD679:BD679)","v":7830185.4219150525},{"$f":"SUM($BD679:BE679)","v":15660370.843830105},{"$f":"SUM($BD679:BF679)","v":23490556.265745156},{"$f":"SUM($BD679:BG679)","v":31320741.68766021},{"$f":"SUM($BD679:BH679)","v":39150927.109575264},{"$f":"SUM($BD679:BI679)","v":46981112.531490318},{"$f":"SUM($BD679:BJ679)","v":54811297.953405373},{"$f":"SUM($BD679:BK679)","v":62641483.375320427},{"$f":"SUM($BD679:BL679)","v":70471668.797235474},{"$f":"SUM($BD679:BM679)","v":78301854.219150528},{"$f":"SUM($BD679:BN679)","v":86132039.641065583},{"$f":"SUM($BD679:BO679)","v":93962225.062980637},{"$f":"SUM($BD679:BP679)","v":101792410.48489569},{"$f":"SUM($BD679:BQ679)","v":109622595.90681075},{"$f":"SUM($BD679:BR679)","v":117452781.3287258},{"$f":"SUM($BD679:BS679)","v":125282966.75064085},{"$f":"SUM($BD679:BT679)","v":133113152.17255591},{"$f":"SUM($BD679:BU679)","v":140943337.59447095},{"$f":"SUM($BD679:BV679)","v":148773523.016386},{"$f":"SUM($BD679:BW679)","v":156603708.43830106},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD679:CD679)","v":13669861.156012177},{"$f":"SUM($CD679:CE679)","v":27339722.312024355},{"$f":"SUM($CD679:CF679)","v":41009583.468036532},{"$f":"SUM($CD679:CG679)","v":54679444.62404871},{"$f":"SUM($CD679:CH679)","v":68349305.780060887},{"$f":"SUM($CD679:CI679)","v":82019166.936073065},{"$f":"SUM($CD679:CJ679)","v":95689028.092085242},{"$f":"SUM($CD679:CK679)","v":109358889.24809742},{"$f":"SUM($CD679:CL679)","v":123028750.4041096},{"$f":"SUM($CD679:CM679)","v":136698611.56012177},{"$f":"SUM($CD679:CN679)","v":150368472.71613395},{"$f":"SUM($CD679:CO679)","v":164038333.87214613},{"$f":"SUM($CD679:CP679)","v":177708195.02815831},{"$f":"SUM($CD679:CQ679)","v":191378056.18417048},{"$f":"SUM($CD679:CR679)","v":205047917.34018266},{"$f":"SUM($CD679:CS679)","v":218717778.49619484},{"$f":"SUM($CD679:CT679)","v":232387639.65220702},{"$f":"SUM($CD679:CU679)","v":246057500.80821919},{"$f":"SUM($CD679:CV679)","v":259727361.96423137},{"$f":"SUM($CD679:CW679)","v":273397223.12024355}]
[null,"End Year Book Value",null,{"$f":"-$C669-D680","v":152492861.09179571},144466921.03433278,136440980.97686985,128415040.91940692,120389100.86194399,112363160.80448106,104337220.74701813,96311280.689555198,88285340.632092252,80259400.574629322,72233460.517166391,64207520.45970346,56181580.40224053,48155640.344777599,40129700.287314668,32103760.229851738,24077820.172388792,16051880.114925861,8025940.0574629307,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC669-AD680","v":148773523.016386},140943337.59447095,133113152.17255589,125282966.75064084,117452781.32872579,109622595.90681073,101792410.48489568,93962225.062980622,86132039.641065583,78301854.219150528,70471668.797235474,62641483.37532042,54811297.953405365,46981112.531490311,39150927.109575257,31320741.687660202,23490556.265745148,15660370.843830109,7830185.4219150543,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC669-BD680","v":148773523.016386},140943337.59447095,133113152.17255589,125282966.75064084,117452781.32872579,109622595.90681073,101792410.48489568,93962225.062980622,86132039.641065583,78301854.219150528,70471668.797235474,62641483.37532042,54811297.953405365,46981112.531490311,39150927.109575257,31320741.687660202,23490556.265745148,15660370.843830109,7830185.4219150543,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC669-CD680","v":259727361.96423137},246057500.80821919,232387639.65220702,218717778.49619484,205047917.34018266,191378056.18417048,177708195.02815831,164038333.87214613,150368472.71613395,136698611.56012177,123028750.4041096,109358889.24809742,95689028.092085242,82019166.936073065,68349305.780060887,54679444.62404871,41009583.468036532,27339722.312024355,13669861.156012177,0]
[null,"Prop. Tax Value",{"$f":"-C669","v":160518801.14925864},{"$f":"C682/(($C682/$X682)^(1/21))","v":151574770.60163215},{"$f":"D682/(($C682/$X682)^(1/21))","v":143129097.1427961},135154012.55498502,127623295.85219795,120512187.06918731,113797305.85408384,107456574.5970013,101469145.84187867,95815333.742899373,90476549.340126157,85435239.441546336,80674828.910580307,76179666.16930224,71934971.738195255,67926789.643246695,64141941.53061673,60567983.338015579,57193164.380330853,54006388.714984037,50997178.65999081,{"$f":"X669","v":48155640.344777592},null,null,null,"Prop. Tax Value",{"$f":"-AC669","v":156603708.43830106},{"$f":"AC682/(($AC682/$AX682)^(1/21))","v":147877824.97720206},{"$f":"AD682/(($AC682/$AX682)^(1/21))","v":139638143.55394739},131857573.22437559,124510532.53872967,117572865.43335344,111021761.80886224,104835682.53365977,98994288.626223058,93478374.383316427,88269804.234269381,83351453.113703713,78707150.156663686,74321625.531026557,70180460.232385606,66270038.676338233,62577503.932308994,59090715.45172251,55798209.151542291,52689159.721935645,49753345.034137376,{"$f":"AX669","v":46981112.531490318},null,null,null,"Prop. Tax Value",{"$f":"-BC669","v":156603708.43830106},{"$f":"BC682/(($BC682/$BX682)^(1/21))","v":147877824.97720206},{"$f":"BD682/(($BC682/$BX682)^(1/21))","v":139638143.55394739},131857573.22437559,124510532.53872967,117572865.43335344,111021761.80886224,104835682.53365977,98994288.626223058,93478374.383316427,88269804.234269381,83351453.113703713,78707150.156663686,74321625.531026557,70180460.232385606,66270038.676338233,62577503.932308994,59090715.45172251,55798209.151542291,52689159.721935645,49753345.034137376,{"$f":"BX669","v":46981112.531490318},null,null,null,"Prop. Tax Value",{"$f":"-CC669","v":273397223.12024355},{"$f":"CC682/(($CC682/$CX682)^(1/21))","v":258163661.08441716},{"$f":"CD682/(($CC682/$CX682)^(1/21))","v":243778905.81279594},230195662.19992352,217369270.4009169,205257558.99601236,193820706.33671215,183021109.61765766,172823261.24375466,163193632.08606324,154100561.24261326,145514151.94169453,137406173.24536541,129749967.22999498,122520361.33866061,115693585.61722808,109247194.56199743,103159993.32196055,97411968.013033554,91984219.915146574,86858903.3358403,{"$f":"CX669","v":82019166.936073065}]
[null,"Tax Dep",null,{"$f":"$C669*-D$5","v":32103760.22985173},51366016.367762767,30819609.820657659,18491765.892394595,18491765.892394595,9245882.9461972974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D683*$B$7","v":6741789.6482688626},10786863.437230181,6472118.0623381082,3883270.8374028648,3883270.8374028648,1941635.4187014324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD683*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD683*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD683*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D684:I684)","v":28030619.334918045},{"$f":"C686/C690","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD684:AI684)","v":23273481.880063493},{"$f":"AC686/AC690","v":0.14861386177986208},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD684:BI684)","v":23273481.880063493},{"$f":"BC686/BC690","v":0.14861386177986208},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD684:CI684)","v":54811698.514334738},{"$f":"CC686/CC690","v":0.20048374262465665}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D665:W665)","v":0},{"$f":"C687/C690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD665:AW665)","v":0},{"$f":"AC687/AC690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD665:BW665)","v":0},{"$f":"BC687/BC690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD665:CW665)","v":0},{"$f":"CC687/CC690","v":0}]
[0.85,"Debt",{"$f":"(C690-C686-C687)*$A688","v":112614954.54218949},{"$f":"C688/C690","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC690-AC686-AC687)*$A688","v":113330692.57450193},{"$f":"AC688/AC690","v":0.72367821748711725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC690-BC686-BC687)*$A688","v":113330692.57450193},{"$f":"BC688/BC690","v":0.72367821748711725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC690-CC686-CC687)*$A688","v":185797695.91502249},{"$f":"CC688/CC690","v":0.67958881876904187}]
[0.15,"Equity",{"$f":"(C690-C686-C687)*$A689","v":19873227.272151086},{"$f":"C689/C690","v":0.12380622786779934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC690-AC686-AC687)*$A689","v":19999533.983735636},{"$f":"AC689/AC690","v":0.1277079207330207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC690-BC686-BC687)*$A689","v":19999533.983735636},{"$f":"BC689/BC690","v":0.1277079207330207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC690-CC686-CC687)*$A689","v":32787828.690886319},{"$f":"CC689/CC690","v":0.11992743860630149}]
[null,"Total",{"$f":"-C669","v":160518801.14925864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC669","v":156603708.43830106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC669","v":156603708.43830106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC669","v":273397223.12024355}]
[null,"Check",{"$f":"SUM(C686:C689)-C690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC686:AC689)-AC690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC686:BC689)-BC690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC686:CC689)-CC690","v":0}]
[null,"2039 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2039 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2039 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038 Off Shore Wind"]
[null,"Year",null,2039,{"$f":"D693+1","v":2040},{"$f":"E693+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,"Year",null,2039,{"$f":"AD693+1","v":2040},{"$f":"AE693+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,"Year",null,2039,{"$f":"BD693+1","v":2040},{"$f":"BE693+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,"Year",null,2038,{"$f":"CD693+1","v":2039},{"$f":"CE693+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D693-$D$13)","v":313399.92237055162},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD693-$AD$13)","v":322617.5671461561},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD693-$AD$13)","v":410185.19251439843},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD693-$AD$13)","v":506970.46265824535}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M21","v":64.971060749385046},{"$f":"D695","v":64.971060749385046},{"$f":"E695","v":64.971060749385046},64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,64.971060749385046,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P21","v":63.583499636620019},{"$f":"AD695","v":63.583499636620019},{"$f":"AE695","v":63.583499636620019},63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,63.583499636620019,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$21","v":50.264357125002853},{"$f":"BD695","v":50.264357125002853},{"$f":"BE695","v":50.264357125002853},50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,50.264357125002853,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$21","v":78.912008283329186},{"$f":"CD695","v":78.912008283329186},{"$f":"CE695","v":78.912008283329186},78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186,78.912008283329186]
[null,"Revenue",null,{"$f":"D695*D694","v":20361925.395189665},20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,20361925.395189665,null,null,null,null,"Revenue",null,{"$f":"AD695*AD694","v":20513153.963404849},20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,20513153.963404849,null,null,null,null,"Revenue",null,{"$f":"BD695*BD694","v":20617695.003931768},20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,20617695.003931768,null,null,null,null,"Revenue",null,{"$f":"CD695*CD694","v":40006057.348690689},40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689,40006057.348690689]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(E693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(F693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(G693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(H693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(I693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(J693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(K693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(L693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(M693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(N693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(O693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(P693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(Q693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(R693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(S693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(T693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(U693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(V693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(W693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(AE693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AF693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AG693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AH693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AI693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AJ693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AK693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AL693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AM693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AN693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AO693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AP693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AQ693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(AR693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(AS693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(AT693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(AU693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(AV693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(AW693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4698216.031402152},{"$f":"HLOOKUP(BE693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BF693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BG693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BH693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BI693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BJ693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BK693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BL693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BM693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BN693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BO693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BP693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BQ693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(BR693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(BS693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(BT693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(BU693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(BV693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(BW693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13568339.351974597},{"$f":"HLOOKUP(CE693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":13839706.139014089},{"$f":"HLOOKUP(CF693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CG693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CH693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CI693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CJ693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CK693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CL693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CM693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CN693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CO693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CP693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CQ693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CR693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739},{"$f":"HLOOKUP(CS693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18261198.337459952},{"$f":"HLOOKUP(CT693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18626422.304209154},{"$f":"HLOOKUP(CU693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18998950.750293337},{"$f":"HLOOKUP(CV693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19378929.765299201},{"$f":"HLOOKUP(CW693,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19766508.360605188}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D694","v":0},{"$f":"HLOOKUP(E693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E694","v":0},{"$f":"HLOOKUP(F693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F694","v":0},{"$f":"HLOOKUP(G693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G694","v":0},{"$f":"HLOOKUP(H693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H694","v":0},{"$f":"HLOOKUP(I693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I694","v":0},{"$f":"HLOOKUP(J693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J694","v":0},{"$f":"HLOOKUP(K693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K694","v":0},{"$f":"HLOOKUP(L693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L694","v":0},{"$f":"HLOOKUP(M693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M694","v":0},{"$f":"HLOOKUP(N693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N694","v":0},{"$f":"HLOOKUP(O693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O694","v":0},{"$f":"HLOOKUP(P693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P694","v":0},{"$f":"HLOOKUP(Q693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q694","v":0},{"$f":"HLOOKUP(R693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R694","v":0},{"$f":"HLOOKUP(S693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S694","v":0},{"$f":"HLOOKUP(T693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T694","v":0},{"$f":"HLOOKUP(U693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U694","v":0},{"$f":"HLOOKUP(V693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V694","v":0},{"$f":"HLOOKUP(W693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W694","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD694","v":0},{"$f":"HLOOKUP(AE693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE694","v":0},{"$f":"HLOOKUP(AF693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF694","v":0},{"$f":"HLOOKUP(AG693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG694","v":0},{"$f":"HLOOKUP(AH693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH694","v":0},{"$f":"HLOOKUP(AI693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI694","v":0},{"$f":"HLOOKUP(AJ693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ694","v":0},{"$f":"HLOOKUP(AK693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK694","v":0},{"$f":"HLOOKUP(AL693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL694","v":0},{"$f":"HLOOKUP(AM693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM694","v":0},{"$f":"HLOOKUP(AN693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN694","v":0},{"$f":"HLOOKUP(AO693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO694","v":0},{"$f":"HLOOKUP(AP693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP694","v":0},{"$f":"HLOOKUP(AQ693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ694","v":0},{"$f":"HLOOKUP(AR693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR694","v":0},{"$f":"HLOOKUP(AS693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS694","v":0},{"$f":"HLOOKUP(AT693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT694","v":0},{"$f":"HLOOKUP(AU693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU694","v":0},{"$f":"HLOOKUP(AV693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV694","v":0},{"$f":"HLOOKUP(AW693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW694","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD694","v":89634.355689066258},{"$f":"HLOOKUP(BE693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE694","v":91427.042802847587},{"$f":"HLOOKUP(BF693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF694","v":93255.58365890455},{"$f":"HLOOKUP(BG693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG694","v":95120.695332082629},{"$f":"HLOOKUP(BH693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH694","v":97023.109238724282},{"$f":"HLOOKUP(BI693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI694","v":98963.571423498768},{"$f":"HLOOKUP(BJ693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ694","v":100942.84285196874},{"$f":"HLOOKUP(BK693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK694","v":102961.69970900813},{"$f":"HLOOKUP(BL693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL694","v":105020.93370318829},{"$f":"HLOOKUP(BM693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM694","v":107121.35237725204},{"$f":"HLOOKUP(BN693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN694","v":109263.77942479709},{"$f":"HLOOKUP(BO693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO694","v":111449.05501329304},{"$f":"HLOOKUP(BP693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP694","v":113678.0361135589},{"$f":"HLOOKUP(BQ693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ694","v":115951.59683583009},{"$f":"HLOOKUP(BR693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR694","v":118270.62877254667},{"$f":"HLOOKUP(BS693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS694","v":120636.04134799763},{"$f":"HLOOKUP(BT693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT694","v":123048.76217495758},{"$f":"HLOOKUP(BU693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU694","v":125509.73741845672},{"$f":"HLOOKUP(BV693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV694","v":128019.93216682585},{"$f":"HLOOKUP(BW693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW694","v":130580.33081016237},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD694","v":0},{"$f":"HLOOKUP(CE693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE694","v":0},{"$f":"HLOOKUP(CF693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF694","v":0},{"$f":"HLOOKUP(CG693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG694","v":0},{"$f":"HLOOKUP(CH693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH694","v":0},{"$f":"HLOOKUP(CI693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI694","v":0},{"$f":"HLOOKUP(CJ693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ694","v":0},{"$f":"HLOOKUP(CK693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK694","v":0},{"$f":"HLOOKUP(CL693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL694","v":0},{"$f":"HLOOKUP(CM693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM694","v":0},{"$f":"HLOOKUP(CN693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN694","v":0},{"$f":"HLOOKUP(CO693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO694","v":0},{"$f":"HLOOKUP(CP693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP694","v":0},{"$f":"HLOOKUP(CQ693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ694","v":0},{"$f":"HLOOKUP(CR693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR694","v":0},{"$f":"HLOOKUP(CS693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS694","v":0},{"$f":"HLOOKUP(CT693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT694","v":0},{"$f":"HLOOKUP(CU693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU694","v":0},{"$f":"HLOOKUP(CV693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV694","v":0},{"$f":"HLOOKUP(CW693,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW694","v":0}]
[null,"Property Tax",null,{"$f":"C722*$B$9","v":1627729.0069542921},{"$f":"D722*$B$9","v":1537032.7280310541},1451390.0022332924,1370519.2480066672,1294154.5733858817,1222044.9017783119,1153953.1464585525,1089655.4310597314,1028940.3534986731,971608.29091479897,917470.74333749921,866349.71392404183,818077.12373032991,772494.25909035013,729451.24978737358,688806.57630120649,650426.60451138823,614185.14632650255,579963.04479501455,547647.78233353037,null,null,null,null,"Property Tax",null,{"$f":"AC722*$B$9","v":1588028.2994676018},{"$f":"AD722*$B$9","v":1499544.1249083453},1415990.2460812607,1337091.949274797,1262589.8276935429,1192238.9285642065,1125807.9477644414,1063078.4693265671,1003844.2473157786,947910.52772175521,895093.40813414566,845219.23309662624,798124.02315154148,753652.93569790281,711659.75589012075,672006.41590361646,634562.54098672047,599205.02080634423,565817.60467806307,534290.51934978587,null,null,null,null,"Property Tax",null,{"$f":"BC722*$B$9","v":1588028.2994676018},{"$f":"BD722*$B$9","v":1499544.1249083453},1415990.2460812607,1337091.949274797,1262589.8276935429,1192238.9285642065,1125807.9477644414,1063078.4693265671,1003844.2473157786,947910.52772175521,895093.40813414566,845219.23309662624,798124.02315154148,753652.93569790281,711659.75589012075,672006.41590361646,634562.54098672047,599205.02080634423,565817.60467806307,534290.51934978587,null,null,null,null,"Property Tax",null,{"$f":"CC722*$B$9","v":2733972.2312024357},{"$f":"CD722*$B$9","v":2581636.6108441716},2437789.0581279593,2301956.6219992354,2173692.7040091692,2052575.5899601236,1938207.0633671216,1830211.0961765766,1728232.6124375465,1631936.3208606325,1541005.6124261327,1455141.5194169453,1374061.7324536541,1297499.6722999499,1225203.6133866061,1156935.8561722809,1092471.9456199743,1031599.9332196056,974119.6801303355,919842.19915146579]
[null,"Total Operating Costs",null,{"$f":"SUM(D698:D700)","v":6325945.0383564439},6329213.0800612494,6339413.9613040928,6356303.6862588823,6379654.7004031409,6409255.0313359164,6444907.4786073081,6486428.849851463,6533649.2406662395,6586411.3558257166,6644569.8695466351,6707990.8226573607,6776551.054638315,6850137.668616496,6928647.5275040418,7011986.7795722084,7100070.4118478121,7192821.8298096545,7290172.4619478285,7392061.3878294015,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD698:AD700)","v":6286244.3308697538},6291724.4769385401,6304014.2051520608,6322876.3875270123,6348089.9547108021,6379449.0581218107,6416762.2799131973,6459851.8881182987,6508553.1344833449,6562713.5926326727,6622192.5343432818,6686860.3418299453,6756597.9540595263,6831296.3452240489,6910856.0336067891,6995186.6191746183,7084206.348323144,7177841.7042894959,7276027.0218308764,7378704.1248456566,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD698:BD700)","v":6375878.6865588203},6383151.519741388,6397269.7888109656,6417997.0828590952,6445113.0639495272,6478412.6295453096,6517705.1227651658,6562813.5878273072,6613574.0681865327,6669834.9450099245,6731456.3137680786,6798309.3968432387,6870275.9901730856,6947247.9420598792,7029126.6623793356,7115822.6605226155,7207255.1104981015,7303351.4417079529,7404046.9539977023,7509284.4556558188,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD698:CD700)","v":16302311.583177034},16421342.74985826,16554289.319922332,16700786.889029499,16860499.576380033,17033118.599778406,17218360.933381774,17415968.043591518,17625704.698800791,17847357.848951142,18080735.571078449,18325666.077242311,18581996.781435523,18849593.422261458,19128339.238347344,19418134.193632234,19718894.249829128,20030550.683512941,20353049.445429537,20686350.559756655]
[]
[null,"EBITDA",null,{"$f":"D696-D701","v":14035980.356833221},{"$f":"E696-E701","v":14032712.315128416},14022511.433885572,14005621.708930783,13982270.694786524,13952670.363853749,13917017.916582357,13875496.545338202,13828276.154523425,13775514.039363949,13717355.52564303,13653934.572532304,13585374.34055135,13511787.726573169,13433277.867685623,13349938.615617458,13261854.983341854,13169103.565380011,13071752.933241837,12969864.007360265,null,null,null,null,"EBITDA",null,{"$f":"AD696-AD701","v":14226909.632535096},{"$f":"AE696-AE701","v":14221429.486466309},14209139.758252788,14190277.575877838,14165064.008694047,14133704.905283038,14096391.683491651,14053302.07528655,14004600.828921504,13950440.370772175,13890961.429061567,13826293.621574905,13756556.009345323,13681857.6181808,13602297.929798059,13517967.344230231,13428947.615081705,13335312.259115353,13237126.941573974,13134449.838559192,null,null,null,null,"EBITDA",null,{"$f":"BD696-BD701","v":14241816.317372948},{"$f":"BE696-BE701","v":14234543.48419038},14220425.215120804,14199697.921072673,14172581.939982241,14139282.37438646,14099989.881166603,14054881.416104462,14004120.935745236,13947860.058921844,13886238.690163691,13819385.607088529,13747419.013758682,13670447.06187189,13588568.341552433,13501872.343409153,13410439.893433668,13314343.562223814,13213648.049934067,13108410.548275949,null,null,null,null,"EBITDA",null,{"$f":"CD696-CD701","v":23703745.765513655},{"$f":"CE696-CE701","v":23584714.598832428},23451768.028768357,23305270.459661189,23145557.772310656,22972938.748912282,22787696.415308915,22590089.305099171,22380352.649889898,22158699.499739546,21925321.777612239,21680391.271448378,21424060.567255165,21156463.926429231,20877718.110343345,20587923.155058455,20287163.09886156,19975506.665177748,19653007.903261151,19319706.788934033]
[null,"Before Tax Earnings",null,{"$f":"D703-D723-D713","v":-24228417.785276238},{"$f":"E703-E705-E723","v":-38054615.90740893},-17229885.499636836,-4745816.4511826597,-4769167.4653269183,4576951.2837970275,13917017.916582357,13875496.545338202,13828276.154523425,13775514.039363949,13717355.52564303,13653934.572532304,13585374.34055135,13511787.726573169,13433277.867685623,13349938.615617458,13261854.983341854,13169103.565380011,13071752.933241837,12969864.007360265,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD703-AD723-AD713","v":-18188448.823176283},{"$f":"AE703-AE705-AE723","v":-28427148.374136522},-11380006.958108913,-1163210.4539391808,-1188424.0211229715,6456960.8903745282,14096391.683491651,14053302.07528655,14004600.828921504,13950440.370772175,13890961.429061567,13826293.621574905,13756556.009345323,13681857.6181808,13602297.929798059,13517967.344230231,13428947.615081705,13335312.259115353,13237126.941573974,13134449.838559192,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD703-BD723-BD713","v":-18173542.138338432},{"$f":"BE703-BE705-BE723","v":-28414034.376412451},-11368721.501240898,-1153790.1087443456,-1180906.0898347776,6462538.3594779503,14099989.881166603,14054881.416104462,14004120.935745236,13947860.058921844,13886238.690163691,13819385.607088529,13747419.013758682,13670447.06187189,13588568.341552433,13501872.343409153,13410439.893433668,13314343.562223814,13213648.049934067,13108410.548275949,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD703-CD723-CD713","v":-48362548.137370288},{"$f":"CE703-CE705-CE723","v":-76857539.972580075},-36813584.714079142,-12853941.186047312,-13013653.873397846,4893332.9260580316,22787696.415308915,22590089.305099171,22380352.649889898,22158699.499739546,21925321.777612239,21680391.271448378,21424060.567255165,21156463.926429231,20877718.110343345,20587923.155058455,20287163.09886156,19975506.665177748,19653007.903261151,19319706.788934033]
[null,"PTC",null,{"$f":"D694*HLOOKUP(D693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E694*HLOOKUP(E693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD694*HLOOKUP(AD693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE694*HLOOKUP(AE693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD694*HLOOKUP(BD693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE694*HLOOKUP(BE693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD694*HLOOKUP(CD693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE694*HLOOKUP(CE693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D704*$B$7-D705","v":-5087967.7349080099},-7991469.3405558746,-3618275.9549237355,-996621.45474835846,-1001525.1677186528,961159.76959737577,2922573.7624822948,2913854.2745210226,2903937.9924499192,2892857.9482664289,2880644.6603850364,2867326.2602317836,2852928.6115157832,2837475.4225803656,2820988.3522139806,2803487.1092796661,2784989.5465017892,2765511.7487298022,2745068.1159807858,2723671.4415456555,null,null,null,null,"Federal Tax",null,{"$f":"AD704*$B$7-AD705","v":-3819574.2528670193},-5969701.1585686691,-2389801.4612028715,-244274.19532722796,-249569.04443582401,1355961.7869786508,2960242.2535332465,2951193.4358101753,2940966.1740735159,2929592.4778621569,2917101.9001029292,2903521.6605307297,2888876.7619625176,2873190.099817968,2856482.5652575921,2838773.1422883482,2820078.9991671578,2800415.5744142239,2779796.6577305342,2758234.4660974303,null,null,null,null,"Federal Tax",null,{"$f":"BD704*$B$7-BD705","v":-3816443.8490510704},-5966947.2190466141,-2387431.5152605884,-242295.92283631256,-247990.27886530329,1357133.0554903694,2960997.8750449866,2951525.0973819369,2940865.3965064995,2929050.6123735872,2916110.1249343748,2902070.9774885909,2886957.9928893233,2870793.882993097,2853599.3517260109,2835393.192115922,2816192.37762107,2796012.1480670008,2774866.090486154,2752766.2151379492,null,null,null,null,"Federal Tax",null,{"$f":"CD704*$B$7-CD705","v":-10156135.10884776},-16140083.394241815,-7730852.789956619,-2699327.6490699355,-2732867.3134135474,1027599.9144721866,4785416.2472148724,4743918.7540708259,4699874.056476878,4653326.8949453048,4604317.5732985698,4552882.1670041587,4499052.7191235842,4442857.4245501384,4384320.8031721022,4323463.8625622755,4260304.2507609278,4194856.3996873265,4127131.6596848415,4057138.425676147]
[]
[]
[{"$f":"IRR(C709:X709,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D693,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-162772900.69542921},{"$f":"D703-D706","v":19123948.09174123},{"$f":"E703-E706","v":22024181.655684292},17640787.388809308,15002243.163679142,14983795.862505177,12991510.594256373,10994444.154100062,10961642.270817179,10924338.162073506,10882656.091097519,10836710.865257993,10786608.31230052,10732445.729035567,10674312.303992804,10612289.515471643,10546451.506337792,10476865.436840065,10403591.816650208,10326684.817261051,10246192.565814609,{"$f":"C709*-0.3","v":48831870.208628759},null,null,{"$f":"IRR(AC709:AX709,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD693,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-158802829.94676018},{"$f":"AD703-AD706","v":18046483.885402117},{"$f":"AE703-AE706","v":20191130.645034976},16598941.219455659,14434551.771205066,14414633.05312987,12777743.118304387,11136149.429958405,11102108.639476376,11063634.654847989,11020847.892910019,10973859.528958637,10922771.961044176,10867679.247382805,10808667.518362831,10745815.364540467,10679194.201941883,10608868.615914548,10534896.68470113,10457330.283843439,10376215.372461762,{"$f":"AC709*-0.3","v":47640848.984028049},null,null,{"$f":"IRR(BC709:BX709,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD693,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-158802829.94676018},{"$f":"BD703-BD706","v":18058260.166424017},{"$f":"BE703-BE706","v":20201490.703236993},16607856.730381392,14441993.843908986,14420572.218847545,12782149.318896091,11138992.006121617,11103356.318722526,11063255.539238736,11018809.446548257,10970128.565229315,10917314.629599938,10860461.020869359,10799653.178878793,10734968.989826422,10666479.151293231,10594247.515812598,10518331.414156813,10438781.959447913,10355644.333138,{"$f":"BC709*-0.3","v":47640848.984028049},null,null,{"$f":"IRR(CC709:CX709,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD693,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-273397223.12024355},{"$f":"CD703-CD706","v":33859880.874361411},{"$f":"CE703-CE706","v":39724797.993074246},31182620.818724975,26004598.108731125,25878425.085724205,21945338.834440097,18002280.168094043,17846170.551028345,17680478.593413018,17505372.604794241,17321004.204313669,17127509.104444221,16925007.848131582,16713606.501879092,16493397.307171242,16264459.292496178,16026858.848100632,15780650.26549042,15525876.243576311,15262568.363257887,{"$f":"CC709*-0.3","v":82019166.936073065}]
[{"$f":"IRR(C710:X710,0.1)","v":0.11225655111003596},"ROE",{"$f":"-C729","v":-20152298.834200982},{"$f":"D709-D713-D715-D724-D705","v":3124074.8835211778},1922431.3499394283,1914372.6537575778,1901029.7710432946,1882582.469869331,1859198.2084324376,1831032.7750880383,1798230.8918051552,1760926.783061482,1719244.7120854948,1673299.4862459693,1623196.933288496,1569034.3500235435,1510900.9249807801,1448878.1364596188,1383040.1273257667,1313454.0578280408,1240180.4376381841,1163273.4382490274,1082781.1868025847,{"$f":"X709","v":48831870.208628759},null,null,{"$f":"IRR(AC710:AX710,0.1)","v":0.11330602460328887},"ROE",{"$f":"-AC729","v":-20329402.210004501},{"$f":"AD709-AD713-AD715-AD724-AD705","v":3204916.3414294561},1990987.5945398416,1981278.7092511626,1966377.5851749526,1946458.8670997564,1921685.1754050604,1892207.7301898655,1858166.9397078361,1819692.9550794493,1776906.193141479,1729917.8291900977,1678830.261275636,1623737.5476142652,1564725.8185942918,1501873.6647719275,1435252.5021733427,1364926.9161460074,1290954.9849325903,1213388.5840748996,1132273.6726932228,{"$f":"AX709","v":47640848.984028049},null,null,{"$f":"IRR(BC710:BX710,0.1)","v":0.11339850392685036},"ROE",{"$f":"-BC729","v":-20329402.210004501},{"$f":"BD709-BD713-BD715-BD724-BD705","v":3216692.6224513566},2001347.6527418587,1990194.2201768951,1973819.6578788729,1952398.0328174327,1926091.3759967643,1895050.3063530773,1859414.6189539861,1819313.8394701965,1774867.7467797175,1726186.8654607758,1673372.9298313987,1616519.3211008199,1555711.479110254,1491027.2900578827,1422537.4515246907,1350305.8160440596,1274389.7143882737,1194840.2596793734,1111702.6333694607,{"$f":"BX709","v":47640848.984028049},null,null,{"$f":"IRR(CC710:CX710,0.1)","v":0.1150166025440249},"ROE",{"$f":"-CC729","v":-32787828.690886319},{"$f":"CD709-CD713-CD715-CD724-CD705","v":5767947.1475727707},3723036.7187868729,3618008.9284362569,3502275.8488415945,3376102.8258346748,3239733.7973499596,3093392.3538032975,2937282.7367376005,2771590.7791222725,2596484.7905034963,2412116.3900229242,2218621.2901534755,2016120.0338408388,1804718.6875883453,1584509.4928804971,1355571.4782054331,1117971.0338098872,871762.45119967684,616988.42928556353,353680.54896714166,{"$f":"CX709","v":82019166.936073065}]
[]
[]
[null,"Interest",null,{"$f":"C716*$B$8","v":5709818.0030236123},5537138.3342241915,5355824.6819847999,5165445.347133439,4965547.0455395086,4755653.8288658829,4535265.9513585754,4303858.6799759036,4060881.045024097,3805754.5283247009,3537871.6857903348,3256594.7011292502,2961253.8672351115,2651145.9916462661,2325532.722277978,1983638.7894412756,1624650.1599627382,1247712.0990102738,851927.13501018623,436352.92281009437,null,null,null,null,"Interest",null,{"$f":"AC716*$B$8","v":5759997.2928346088},5585800.0724879121,5402892.9911238812,5210840.5556916483,5009185.4984878032,4797447.6884237668,4575122.9878565278,4341682.0522609269,4096569.0698855468,3839200.4383913972,3568963.3753225403,3285214.4591002404,2987278.0970668253,2674444.9169317395,2345970.0777898994,2001071.4966909674,1638927.9865370886,1258677.3008755161,859414.0809308649,440187.69998898107,null,null,null,null,"Interest",null,{"$f":"BC716*$B$8","v":5759997.2928346088},5585800.0724879121,5402892.9911238812,5210840.5556916483,5009185.4984878032,4797447.6884237668,4575122.9878565278,4341682.0522609269,4096569.0698855468,3839200.4383913972,3568963.3753225403,3285214.4591002404,2987278.0970668253,2674444.9169317395,2345970.0777898994,2001071.4966909674,1638927.9865370886,1258677.3008755161,859414.0809308649,440187.69998898107,null,null,null,null,"Interest",null,{"$f":"CC716*$B$8","v":9289884.7957511246},9008934.6448241454,8713936.9863508139,8404189.4449538179,8078954.5264869705,7737457.8620967828,7378886.3644870836,7002386.2919969009,6607061.2158822082,6191969.8859617822,5756123.9895453341,5298485.7983080633,4817965.6975089284,4313419.5916698379,3783646.1805387922,3227384.0988511946,2643308.9130792171,2030029.9680186408,1386087.0757050356,709947.03877574997]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C728)","v":9163411.379012024},{"$f":"-PMT($B$8,20,$C728)","v":9163411.379012024},9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,9163411.379012024,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC728)","v":9243941.6997685395},{"$f":"-PMT($B$8,20,$AC728)","v":9243941.6997685395},9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC728)","v":9243941.6997685395},{"$f":"-PMT($B$8,20,$BC728)","v":9243941.6997685395},9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,9243941.6997685395,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC728)","v":14908887.814290745},{"$f":"-PMT($B$8,20,$CC728)","v":14908887.814290745},14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745,14908887.814290745]
[null,"Sinking Fund",null,{"$f":"D714-D713","v":3453593.3759884117},3626273.0447878325,3807586.6970272241,3997966.031878585,4197864.3334725155,4407757.5501461411,4628145.4276534487,4859552.6990361204,5102530.3339879271,5357656.8506873231,5625539.6932216892,5906816.6778827738,6202157.511776913,6512265.3873657584,6837878.6567340456,7179772.5895707486,7538761.2190492861,7915699.2800017502,8311484.2440018374,8727058.4562019296,null,null,null,null,"Sinking Fund",null,{"$f":"AD714-AD713","v":3483944.4069339307},3658141.6272806274,3841048.7086446583,4033101.1440768912,4234756.2012807364,4446494.0113447728,4668818.7119120117,4902259.6475076126,5147372.6298829932,5404741.2613771427,5674978.3244459992,5958727.2406682987,6256663.6027017143,6569496.7828368004,6897971.6219786406,7242870.2030775724,7605013.7132314509,7985264.3988930229,8384527.6188376751,8803753.9997795578,null,null,null,null,"Sinking Fund",null,{"$f":"BD714-BD713","v":3483944.4069339307},3658141.6272806274,3841048.7086446583,4033101.1440768912,4234756.2012807364,4446494.0113447728,4668818.7119120117,4902259.6475076126,5147372.6298829932,5404741.2613771427,5674978.3244459992,5958727.2406682987,6256663.6027017143,6569496.7828368004,6897971.6219786406,7242870.2030775724,7605013.7132314509,7985264.3988930229,8384527.6188376751,8803753.9997795578,null,null,null,null,"Sinking Fund",null,{"$f":"CD714-CD713","v":5619003.0185396206},5899953.1694665998,6194950.8279399313,6504698.3693369273,6829933.2878037747,7171429.9521939624,7530001.4498036616,7906501.5222938443,8301826.598408537,8716917.928328963,9152763.8247454111,9610402.0159826819,10090922.116781816,10595468.222620908,11125241.633751953,11681503.715439551,12265578.901211528,12878857.846272103,13522800.738585711,14198940.775514996]
[null,"Mortgage Balance",{"$f":"C728","v":114196360.06047224},{"$f":"C716-D715","v":110742766.68448383},107116493.63969599,103308906.94266877,99310940.910790175,95113076.577317655,90705319.027171507,86077173.599518061,81217620.900481939,76115090.566494018,70757433.715806693,65131894.022585005,59225077.344702229,53022919.83292532,46510654.445559561,39672775.788825512,32493003.199254762,24954241.980205476,17038542.700203724,8727058.4562018868,-4.2840838432312012E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC728","v":115199945.85669217},{"$f":"AC716-AD715","v":111716001.44975823},108057859.82247761,104216811.11383295,100183709.96975607,95948953.768475324,91502459.757130548,86833641.045218542,81931381.397710934,76784008.767827943,71379267.506450802,65704289.182004802,59745561.941336505,53488898.338634789,46919401.555797987,40021429.933819346,32778559.730741773,25173546.017510321,17188281.618617296,8803753.9997796211,6.3329935073852539E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC728","v":115199945.85669217},{"$f":"BC716-BD715","v":111716001.44975823},108057859.82247761,104216811.11383295,100183709.96975607,95948953.768475324,91502459.757130548,86833641.045218542,81931381.397710934,76784008.767827943,71379267.506450802,65704289.182004802,59745561.941336505,53488898.338634789,46919401.555797987,40021429.933819346,32778559.730741773,25173546.017510321,17188281.618617296,8803753.9997796211,6.3329935073852539E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC728","v":185797695.91502249},{"$f":"CC716-CD715","v":180178692.89648288},174278739.72701627,168083788.89907634,161579090.52973941,154749157.24193564,147577727.28974167,140047725.83993801,132141224.31764416,123839397.71923563,115122479.79090667,105969715.96616125,96359313.950178564,86268391.833396748,75672923.610775843,64547681.977023892,52866178.261584342,40600599.360372812,27721741.514100708,14198940.775514998,0]
[]
[]
[null,"Book Depr",null,{"$f":"-$C709/20","v":8138645.0347714601},{"$f":"-$C709/20","v":8138645.0347714601},8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,8138645.0347714601,null,null,null,null,"Book Depr",null,{"$f":"-$AC709/20","v":7940141.4973380091},{"$f":"-$AC709/20","v":7940141.4973380091},7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,null,null,null,null,"Book Depr",null,{"$f":"-$BC709/20","v":7940141.4973380091},{"$f":"-$BC709/20","v":7940141.4973380091},7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,7940141.4973380091,null,null,null,null,"Book Depr",null,{"$f":"-$CC709/20","v":13669861.156012177},{"$f":"-$CC709/20","v":13669861.156012177},13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177,13669861.156012177]
[null,"Accum Depreciation",null,{"$f":"SUM($D719:D719)","v":8138645.0347714601},{"$f":"SUM($D719:E719)","v":16277290.06954292},{"$f":"SUM($D719:F719)","v":24415935.104314379},{"$f":"SUM($D719:G719)","v":32554580.13908584},{"$f":"SUM($D719:H719)","v":40693225.173857301},{"$f":"SUM($D719:I719)","v":48831870.208628759},{"$f":"SUM($D719:J719)","v":56970515.243400216},{"$f":"SUM($D719:K719)","v":65109160.278171673},{"$f":"SUM($D719:L719)","v":73247805.312943131},{"$f":"SUM($D719:M719)","v":81386450.347714588},{"$f":"SUM($D719:N719)","v":89525095.382486045},{"$f":"SUM($D719:O719)","v":97663740.417257503},{"$f":"SUM($D719:P719)","v":105802385.45202896},{"$f":"SUM($D719:Q719)","v":113941030.48680042},{"$f":"SUM($D719:R719)","v":122079675.52157187},{"$f":"SUM($D719:S719)","v":130218320.55634333},{"$f":"SUM($D719:T719)","v":138356965.59111479},{"$f":"SUM($D719:U719)","v":146495610.62588626},{"$f":"SUM($D719:V719)","v":154634255.66065773},{"$f":"SUM($D719:W719)","v":162772900.69542921},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD719:AD719)","v":7940141.4973380091},{"$f":"SUM($AD719:AE719)","v":15880282.994676018},{"$f":"SUM($AD719:AF719)","v":23820424.492014028},{"$f":"SUM($AD719:AG719)","v":31760565.989352036},{"$f":"SUM($AD719:AH719)","v":39700707.486690044},{"$f":"SUM($AD719:AI719)","v":47640848.984028056},{"$f":"SUM($AD719:AJ719)","v":55580990.481366068},{"$f":"SUM($AD719:AK719)","v":63521131.97870408},{"$f":"SUM($AD719:AL719)","v":71461273.476042092},{"$f":"SUM($AD719:AM719)","v":79401414.973380104},{"$f":"SUM($AD719:AN719)","v":87341556.470718116},{"$f":"SUM($AD719:AO719)","v":95281697.968056127},{"$f":"SUM($AD719:AP719)","v":103221839.46539414},{"$f":"SUM($AD719:AQ719)","v":111161980.96273215},{"$f":"SUM($AD719:AR719)","v":119102122.46007016},{"$f":"SUM($AD719:AS719)","v":127042263.95740817},{"$f":"SUM($AD719:AT719)","v":134982405.45474619},{"$f":"SUM($AD719:AU719)","v":142922546.95208418},{"$f":"SUM($AD719:AV719)","v":150862688.44942218},{"$f":"SUM($AD719:AW719)","v":158802829.94676018},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD719:BD719)","v":7940141.4973380091},{"$f":"SUM($BD719:BE719)","v":15880282.994676018},{"$f":"SUM($BD719:BF719)","v":23820424.492014028},{"$f":"SUM($BD719:BG719)","v":31760565.989352036},{"$f":"SUM($BD719:BH719)","v":39700707.486690044},{"$f":"SUM($BD719:BI719)","v":47640848.984028056},{"$f":"SUM($BD719:BJ719)","v":55580990.481366068},{"$f":"SUM($BD719:BK719)","v":63521131.97870408},{"$f":"SUM($BD719:BL719)","v":71461273.476042092},{"$f":"SUM($BD719:BM719)","v":79401414.973380104},{"$f":"SUM($BD719:BN719)","v":87341556.470718116},{"$f":"SUM($BD719:BO719)","v":95281697.968056127},{"$f":"SUM($BD719:BP719)","v":103221839.46539414},{"$f":"SUM($BD719:BQ719)","v":111161980.96273215},{"$f":"SUM($BD719:BR719)","v":119102122.46007016},{"$f":"SUM($BD719:BS719)","v":127042263.95740817},{"$f":"SUM($BD719:BT719)","v":134982405.45474619},{"$f":"SUM($BD719:BU719)","v":142922546.95208418},{"$f":"SUM($BD719:BV719)","v":150862688.44942218},{"$f":"SUM($BD719:BW719)","v":158802829.94676018},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD719:CD719)","v":13669861.156012177},{"$f":"SUM($CD719:CE719)","v":27339722.312024355},{"$f":"SUM($CD719:CF719)","v":41009583.468036532},{"$f":"SUM($CD719:CG719)","v":54679444.62404871},{"$f":"SUM($CD719:CH719)","v":68349305.780060887},{"$f":"SUM($CD719:CI719)","v":82019166.936073065},{"$f":"SUM($CD719:CJ719)","v":95689028.092085242},{"$f":"SUM($CD719:CK719)","v":109358889.24809742},{"$f":"SUM($CD719:CL719)","v":123028750.4041096},{"$f":"SUM($CD719:CM719)","v":136698611.56012177},{"$f":"SUM($CD719:CN719)","v":150368472.71613395},{"$f":"SUM($CD719:CO719)","v":164038333.87214613},{"$f":"SUM($CD719:CP719)","v":177708195.02815831},{"$f":"SUM($CD719:CQ719)","v":191378056.18417048},{"$f":"SUM($CD719:CR719)","v":205047917.34018266},{"$f":"SUM($CD719:CS719)","v":218717778.49619484},{"$f":"SUM($CD719:CT719)","v":232387639.65220702},{"$f":"SUM($CD719:CU719)","v":246057500.80821919},{"$f":"SUM($CD719:CV719)","v":259727361.96423137},{"$f":"SUM($CD719:CW719)","v":273397223.12024355}]
[null,"End Year Book Value",null,{"$f":"-$C709-D720","v":154634255.66065773},146495610.62588629,138356965.59111482,130218320.55634336,122079675.5215719,113941030.48680045,105802385.45202899,97663740.417257532,89525095.382486075,81386450.347714618,73247805.312943161,65109160.278171703,56970515.243400246,48831870.208628789,40693225.173857331,32554580.139085874,24415935.104314417,16277290.069542944,8138645.0347714722,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC709-AD720","v":150862688.44942218},142922546.95208415,134982405.45474616,127042263.95740815,119102122.46007013,111161980.96273212,103221839.46539411,95281697.968056098,87341556.470718086,79401414.973380074,71461273.476042062,63521131.97870405,55580990.481366038,47640848.984028026,39700707.486690015,31760565.989352003,23820424.492013991,15880282.994675994,7940141.497337997,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC709-BD720","v":150862688.44942218},142922546.95208415,134982405.45474616,127042263.95740815,119102122.46007013,111161980.96273212,103221839.46539411,95281697.968056098,87341556.470718086,79401414.973380074,71461273.476042062,63521131.97870405,55580990.481366038,47640848.984028026,39700707.486690015,31760565.989352003,23820424.492013991,15880282.994675994,7940141.497337997,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC709-CD720","v":259727361.96423137},246057500.80821919,232387639.65220702,218717778.49619484,205047917.34018266,191378056.18417048,177708195.02815831,164038333.87214613,150368472.71613395,136698611.56012177,123028750.4041096,109358889.24809742,95689028.092085242,82019166.936073065,68349305.780060887,54679444.62404871,41009583.468036532,27339722.312024355,13669861.156012177,0]
[null,"Prop. Tax Value",{"$f":"-C709","v":162772900.69542921},{"$f":"C722/(($C722/$X722)^(1/21))","v":153703272.80310541},{"$f":"D722/(($C722/$X722)^(1/21))","v":145139000.22332925},137051924.80066672,129415457.33858816,122204490.17783119,115395314.64585525,108965543.10597314,102894035.3498673,97160829.091479897,91747074.33374992,86634971.392404184,81807712.373032987,77249425.909035012,72945124.978737354,68880657.63012065,65042660.451138817,61418514.632650256,57996304.479501449,54764778.233353034,51713311.078439251,{"$f":"X709","v":48831870.208628759},null,null,null,"Prop. Tax Value",{"$f":"-AC709","v":158802829.94676018},{"$f":"AC722/(($AC722/$AX722)^(1/21))","v":149954412.49083453},{"$f":"AD722/(($AC722/$AX722)^(1/21))","v":141599024.60812607},133709194.9274797,126258982.76935428,119223892.85642065,112580794.77644414,106307846.93265672,100384424.73157786,94791052.772175521,89509340.813414559,84521923.309662625,79812402.31515415,75365293.569790274,71165975.589012071,67200641.59036164,63456254.098672047,59920502.080634423,56581760.467806309,53429051.934978589,50452010.808233432,{"$f":"AX709","v":47640848.984028049},null,null,null,"Prop. Tax Value",{"$f":"-BC709","v":158802829.94676018},{"$f":"BC722/(($BC722/$BX722)^(1/21))","v":149954412.49083453},{"$f":"BD722/(($BC722/$BX722)^(1/21))","v":141599024.60812607},133709194.9274797,126258982.76935428,119223892.85642065,112580794.77644414,106307846.93265672,100384424.73157786,94791052.772175521,89509340.813414559,84521923.309662625,79812402.31515415,75365293.569790274,71165975.589012071,67200641.59036164,63456254.098672047,59920502.080634423,56581760.467806309,53429051.934978589,50452010.808233432,{"$f":"BX709","v":47640848.984028049},null,null,null,"Prop. Tax Value",{"$f":"-CC709","v":273397223.12024355},{"$f":"CC722/(($CC722/$CX722)^(1/21))","v":258163661.08441716},{"$f":"CD722/(($CC722/$CX722)^(1/21))","v":243778905.81279594},230195662.19992352,217369270.4009169,205257558.99601236,193820706.33671215,183021109.61765766,172823261.24375466,163193632.08606324,154100561.24261326,145514151.94169453,137406173.24536541,129749967.22999498,122520361.33866061,115693585.61722808,109247194.56199743,103159993.32196055,97411968.013033554,91984219.915146574,86858903.3358403,{"$f":"CX709","v":82019166.936073065}]
[null,"Tax Dep",null,{"$f":"$C709*-D$5","v":32554580.139085844},52087328.222537346,31252396.933522407,18751438.160113443,18751438.160113443,9375719.0800567213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D723*$B$7","v":6836461.8292080266},10938338.926732842,6563003.3560397048,3937802.0136238229,3937802.0136238229,1968901.0068119115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD723*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD723*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD723*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D724:I724)","v":28424241.800755966},{"$f":"C726/C730","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD724:AI724)","v":23273481.880063493},{"$f":"AC726/AC730","v":0.14655583838062647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD724:BI724)","v":23273481.880063493},{"$f":"BC726/BC730","v":0.14655583838062647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD724:CI724)","v":54811698.514334738},{"$f":"CC726/CC730","v":0.20048374262465665}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D705:W705)","v":0},{"$f":"C727/C730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD705:AW705)","v":0},{"$f":"AC727/AC730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD705:BW705)","v":0},{"$f":"BC727/BC730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD705:CW705)","v":0},{"$f":"CC727/CC730","v":0}]
[0.85,"Debt",{"$f":"(C730-C726-C727)*$A728","v":114196360.06047224},{"$f":"C728/C730","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC730-AC726-AC727)*$A728","v":115199945.85669217},{"$f":"AC728/AC730","v":0.72542753737646737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC730-BC726-BC727)*$A728","v":115199945.85669217},{"$f":"BC728/BC730","v":0.72542753737646737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC730-CC726-CC727)*$A728","v":185797695.91502249},{"$f":"CC728/CC730","v":0.67958881876904187}]
[0.15,"Equity",{"$f":"(C730-C726-C727)*$A729","v":20152298.834200982},{"$f":"C729/C730","v":0.12380622786779934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC730-AC726-AC727)*$A729","v":20329402.210004501},{"$f":"AC729/AC730","v":0.12801662424290602},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC730-BC726-BC727)*$A729","v":20329402.210004501},{"$f":"BC729/BC730","v":0.12801662424290602},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC730-CC726-CC727)*$A729","v":32787828.690886319},{"$f":"CC729/CC730","v":0.11992743860630149}]
[null,"Total",{"$f":"-C709","v":162772900.69542921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC709","v":158802829.94676018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC709","v":158802829.94676018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC709","v":273397223.12024355}]
[null,"Check",{"$f":"SUM(C726:C729)-C730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC726:AC729)-AC730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC726:BC729)-BC730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC726:CC729)-CC730","v":0}]
[null,"2040 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 Off Shore Wind"]
[null,"Year",null,2040,{"$f":"D733+1","v":2041},{"$f":"E733+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,null,null,null,"Year",null,2040,{"$f":"AD733+1","v":2041},{"$f":"AE733+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,null,null,null,"Year",null,2040,{"$f":"BD733+1","v":2041},{"$f":"BE733+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,null,null,null,"Year",null,2040,{"$f":"CD733+1","v":2041},{"$f":"CE733+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D733-$D$13)","v":314340.12213766325},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD733-$AD$13)","v":323585.41984759452},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD733-$AD$13)","v":411415.74809194158},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD733-$AD$13)","v":508491.37404621998}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M22","v":65.785719276088571},{"$f":"D735","v":65.785719276088571},{"$f":"E735","v":65.785719276088571},65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,65.785719276088571,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P22","v":64.495723757755698},{"$f":"AD735","v":64.495723757755698},{"$f":"AE735","v":64.495723757755698},64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,64.495723757755698,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$22","v":50.986934031415593},{"$f":"BD735","v":50.986934031415593},{"$f":"BE735","v":50.986934031415593},50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,50.986934031415593,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$22","v":79.885291974542383},{"$f":"CD735","v":79.885291974542383},{"$f":"CE735","v":79.885291974542383},79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383,79.885291974542383]
[null,"Revenue",null,{"$f":"D735*D734","v":20679091.032159708},20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,20679091.032159708,null,null,null,null,"Revenue",null,{"$f":"AD735*AD734","v":20869875.850527853},20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,20869875.850527853,null,null,null,null,"Revenue",null,{"$f":"BD735*BD734","v":20976827.607449323},20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,20976827.607449323,null,null,null,null,"Revenue",null,{"$f":"CD735*CD734","v":40620981.882218525},40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525,40620981.882218525]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(E733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(F733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(G733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(H733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(I733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(J733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(K733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(L733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(M733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(N733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(O733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(P733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(Q733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(R733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(S733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(T733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(U733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(V733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(W733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(AE733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AF733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AG733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AH733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AI733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AJ733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AK733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AL733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AM733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AN733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AO733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AP733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(AQ733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(AR733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(AS733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(AT733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(AU733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(AV733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(AW733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4792180.3520301953},{"$f":"HLOOKUP(BE733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BF733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BG733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BH733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BI733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BJ733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BK733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BL733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BM733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BN733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BO733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BP733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(BQ733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(BR733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(BS733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(BT733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(BU733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(BV733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(BW733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14116500.261794373},{"$f":"HLOOKUP(CE733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CF733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CG733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CH733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CI733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CJ733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CK733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CL733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CM733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CN733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CO733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CP733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739},{"$f":"HLOOKUP(CQ733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18261198.337459952},{"$f":"HLOOKUP(CR733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18626422.304209154},{"$f":"HLOOKUP(CS733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18998950.750293337},{"$f":"HLOOKUP(CT733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19378929.765299201},{"$f":"HLOOKUP(CU733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19766508.360605188},{"$f":"HLOOKUP(CV733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20161838.52781729},{"$f":"HLOOKUP(CW733,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20565075.29837364}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D734","v":0},{"$f":"HLOOKUP(E733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E734","v":0},{"$f":"HLOOKUP(F733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F734","v":0},{"$f":"HLOOKUP(G733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G734","v":0},{"$f":"HLOOKUP(H733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H734","v":0},{"$f":"HLOOKUP(I733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I734","v":0},{"$f":"HLOOKUP(J733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J734","v":0},{"$f":"HLOOKUP(K733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K734","v":0},{"$f":"HLOOKUP(L733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L734","v":0},{"$f":"HLOOKUP(M733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M734","v":0},{"$f":"HLOOKUP(N733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N734","v":0},{"$f":"HLOOKUP(O733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O734","v":0},{"$f":"HLOOKUP(P733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P734","v":0},{"$f":"HLOOKUP(Q733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q734","v":0},{"$f":"HLOOKUP(R733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R734","v":0},{"$f":"HLOOKUP(S733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S734","v":0},{"$f":"HLOOKUP(T733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T734","v":0},{"$f":"HLOOKUP(U733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U734","v":0},{"$f":"HLOOKUP(V733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V734","v":0},{"$f":"HLOOKUP(W733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W734","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD734","v":0},{"$f":"HLOOKUP(AE733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE734","v":0},{"$f":"HLOOKUP(AF733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF734","v":0},{"$f":"HLOOKUP(AG733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG734","v":0},{"$f":"HLOOKUP(AH733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH734","v":0},{"$f":"HLOOKUP(AI733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI734","v":0},{"$f":"HLOOKUP(AJ733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ734","v":0},{"$f":"HLOOKUP(AK733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK734","v":0},{"$f":"HLOOKUP(AL733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL734","v":0},{"$f":"HLOOKUP(AM733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM734","v":0},{"$f":"HLOOKUP(AN733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN734","v":0},{"$f":"HLOOKUP(AO733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO734","v":0},{"$f":"HLOOKUP(AP733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP734","v":0},{"$f":"HLOOKUP(AQ733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ734","v":0},{"$f":"HLOOKUP(AR733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR734","v":0},{"$f":"HLOOKUP(AS733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS734","v":0},{"$f":"HLOOKUP(AT733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT734","v":0},{"$f":"HLOOKUP(AU733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU734","v":0},{"$f":"HLOOKUP(AV733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV734","v":0},{"$f":"HLOOKUP(AW733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW734","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD734","v":91701.32393125612},{"$f":"HLOOKUP(BE733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE734","v":93535.350409881255},{"$f":"HLOOKUP(BF733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF734","v":95406.057418078868},{"$f":"HLOOKUP(BG733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG734","v":97314.178566440445},{"$f":"HLOOKUP(BH733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH734","v":99260.462137769253},{"$f":"HLOOKUP(BI733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI734","v":101245.67138052464},{"$f":"HLOOKUP(BJ733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ734","v":103270.58480813514},{"$f":"HLOOKUP(BK733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK734","v":105335.99650429784},{"$f":"HLOOKUP(BL733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL734","v":107442.71643438379},{"$f":"HLOOKUP(BM733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM734","v":109591.57076307146},{"$f":"HLOOKUP(BN733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN734","v":111783.40217833291},{"$f":"HLOOKUP(BO733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO734","v":114019.07022189956},{"$f":"HLOOKUP(BP733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP734","v":116299.45162633757},{"$f":"HLOOKUP(BQ733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ734","v":118625.4406588643},{"$f":"HLOOKUP(BR733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR734","v":120997.94947204161},{"$f":"HLOOKUP(BS733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS734","v":123417.90846148244},{"$f":"HLOOKUP(BT733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT734","v":125886.26663071208},{"$f":"HLOOKUP(BU733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU734","v":128403.99196332632},{"$f":"HLOOKUP(BV733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV734","v":130972.07180259285},{"$f":"HLOOKUP(BW733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW734","v":133591.51323864472},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD734","v":0},{"$f":"HLOOKUP(CE733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE734","v":0},{"$f":"HLOOKUP(CF733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF734","v":0},{"$f":"HLOOKUP(CG733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG734","v":0},{"$f":"HLOOKUP(CH733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH734","v":0},{"$f":"HLOOKUP(CI733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI734","v":0},{"$f":"HLOOKUP(CJ733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ734","v":0},{"$f":"HLOOKUP(CK733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK734","v":0},{"$f":"HLOOKUP(CL733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL734","v":0},{"$f":"HLOOKUP(CM733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM734","v":0},{"$f":"HLOOKUP(CN733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN734","v":0},{"$f":"HLOOKUP(CO733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO734","v":0},{"$f":"HLOOKUP(CP733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP734","v":0},{"$f":"HLOOKUP(CQ733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ734","v":0},{"$f":"HLOOKUP(CR733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR734","v":0},{"$f":"HLOOKUP(CS733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS734","v":0},{"$f":"HLOOKUP(CT733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT734","v":0},{"$f":"HLOOKUP(CU733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU734","v":0},{"$f":"HLOOKUP(CV733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV734","v":0},{"$f":"HLOOKUP(CW733,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW734","v":0}]
[null,"Property Tax",null,{"$f":"C762*$B$9","v":1650432.0498693762},{"$f":"D762*$B$9","v":1558470.7682928494},1471633.5251824118,1389634.8115743794,1312205.0269274747,1239089.5927131658,1170048.1153963276,1104853.5960542182,1043291.6840351068,985159.97220268403,930267.331449116,878433.28228871152,829487.4014660879,783268.76162784558,739625.40221546835,698413.82983981562,659498.54649451037,622751.60405704868,588052.18361289497,555286.19821943576,null,null,null,null,"Property Tax",null,{"$f":"AC762*$B$9","v":1610177.6096286594},{"$f":"AD762*$B$9","v":1520459.2861393651},1435740.0245682066,1355741.2795847608,1280200.0262707074,1208867.895329918,1141510.3564842222,1077905.947369969,1017845.5454001043,961131.68019774067,907577.88434060127,857008.08028167009,809256.00143032998,764164.64549058152,721585.75825899397,681379.34618518641,643413.21609220561,607562.5405434625,573709.44742721494,541742.63240920601,null,null,null,null,"Property Tax",null,{"$f":"BC762*$B$9","v":1610177.6096286594},{"$f":"BD762*$B$9","v":1520459.2861393651},1435740.0245682066,1355741.2795847608,1280200.0262707074,1208867.895329918,1141510.3564842222,1077905.947369969,1017845.5454001043,961131.68019774067,907577.88434060127,857008.08028167009,809256.00143032998,764164.64549058152,721585.75825899397,681379.34618518641,643413.21609220561,607562.5405434625,573709.44742721494,541742.63240920601,null,null,null,null,"Property Tax",null,{"$f":"CC762*$B$9","v":2731785.4908530302},{"$f":"CD762*$B$9","v":2579571.7146173539},2435839.2169277063,2300115.4250146952,2171954.0976367942,2050933.8579002498,1936656.8078295577,1828747.2201334105,1726850.3028648144,1630631.0329137549,1539773.0544970895,1453977.6390240546,1372962.7029175684,1296461.8801620575,1224223.646528475,1156010.4925970801,1091598.1428589898,1030774.8183290192,973340.54024538014,919106.47256689658]
[null,"Total Operating Costs",null,{"$f":"SUM(D738:D740)","v":6442612.4018995715},6446494.7273636498,6457417.9634346273,6475134.9385916386,6499415.1564850789,6530043.9248619219,6566821.5341880592,6609562.4832217842,6658094.7489460241,6712259.0984118199,6771908.4401824344,6836907.2131966967,6907130.8109922335,6982465.0393445138,7062805.6054864703,7148057.6371762389,7238135.2299776617,7332961.0212098621,7432465.7891087662,7536588.0758252218,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD738:AD740)","v":6402357.961658855},6408483.2452101652,6421524.4628204219,6441241.4066020204,6467410.1558283111,6499822.2274786737,6538283.775275954,6582614.8345375359,6632648.610311022,6688230.806406877,6749218.9930739198,6815482.0111896554,6886899.4109564759,6963360.9232072495,7044765.9615299953,7131023.1535216104,7222049.8995753573,7317771.9576962758,7418123.0529230861,7523044.5100149922,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD738:BD740)","v":6494059.2855901113},6502018.5956200464,6516930.520238501,6538555.5851684604,6566670.6179660801,6601067.8988591982,6641554.3600840895,6687950.8310418334,6740091.3267454058,6797822.3771699481,6861002.3952522529,6929501.0814115554,7003198.862582813,7081986.3638661141,7165763.9110020371,7254441.0619830918,7347936.1662060693,7446175.9496596018,7549095.1247256789,7656636.0232536374,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD738:CD740)","v":16848285.752647404},16978401.981647618,17122646.089298572,17280658.434832975,17452107.967651445,17636690.805315193,17834128.8941928,18044168.748223919,18266580.26151713,18501155.59073912,18747708.103478957,19006071.388985559,19276098.327878308,19557660.217622008,19850645.950737629,20154961.242890418,20470527.908158191,20797283.178934205,21135179.068062671,21484181.770940535]
[]
[null,"EBITDA",null,{"$f":"D736-D741","v":14236478.630260136},{"$f":"E736-E741","v":14232596.304796059},14221673.068725081,14203956.09356807,14179675.87567463,14149047.107297786,14112269.49797165,14069528.548937924,14020996.283213684,13966831.933747888,13907182.591977274,13842183.818963012,13771960.221167475,13696625.992815195,13616285.426673237,13531033.39498347,13440955.802182047,13346130.010949846,13246625.243050942,13142502.956334487,null,null,null,null,"EBITDA",null,{"$f":"AD736-AD741","v":14467517.888868999},{"$f":"AE736-AE741","v":14461392.605317688},14448351.387707431,14428634.443925831,14402465.694699541,14370053.623049179,14331592.0752519,14287261.015990317,14237227.240216831,14181645.044120975,14120656.857453933,14054393.839338198,13982976.439571377,13906514.927320603,13825109.888997857,13738852.697006242,13647825.950952496,13552103.892831577,13451752.797604766,13346831.340512861,null,null,null,null,"EBITDA",null,{"$f":"BD736-BD741","v":14482768.321859211},{"$f":"BE736-BE741","v":14474809.011829276},14459897.087210823,14438272.022280863,14410156.989483243,14375759.708590124,14335273.247365233,14288876.77640749,14236736.280703917,14179005.230279375,14115825.212197069,14047326.526037768,13973628.744866509,13894841.24358321,13811063.696447287,13722386.545466231,13628891.441243254,13530651.657789722,13427732.482723644,13320191.584195685,null,null,null,null,"EBITDA",null,{"$f":"CD736-CD741","v":23772696.129571121},{"$f":"CE736-CE741","v":23642579.900570907},23498335.792919952,23340323.44738555,23168873.914567079,22984291.076903332,22786852.988025725,22576813.133994605,22354401.620701395,22119826.291479405,21873273.778739568,21614910.493232965,21344883.554340217,21063321.664596517,20770335.931480896,20466020.639328107,20150453.974060334,19823698.703284319,19485802.814155854,19136800.11127799]
[null,"Before Tax Earnings",null,{"$f":"D743-D763-D753","v":-24561619.083110061},{"$f":"E743-E745-E763","v":-38581229.291023985},-17466622.288766943,-4809021.120927142,-4833301.3388205823,4642558.5000501797,14112269.49797165,14069528.548937924,14020996.283213684,13966831.933747888,13907182.591977274,13842183.818963012,13771960.221167475,13696625.992815195,13616285.426673237,13531033.39498347,13440955.802182047,13346130.010949846,13246625.243050942,13142502.956334487,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD743-AD763-AD753","v":-18041975.135026876},{"$f":"AE743-AE745-AE763","v":-28187185.255285144},-11140795.328654271,-924853.58589118719,-951022.33511747792,6693309.6081406698,14331592.0752519,14287261.015990317,14237227.240216831,14181645.044120975,14120656.857453933,14054393.839338198,13982976.439571377,13906514.927320603,13825109.888997857,13738852.697006242,13647825.950952496,13552103.892831577,13451752.797604766,13346831.340512861,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD743-BD763-BD753","v":-18026724.702036664},{"$f":"BE743-BE745-BE763","v":-28173768.848773558},-11129249.629150879,-915216.0075361561,-943331.0403337758,6699015.6936816145,14335273.247365233,14288876.77640749,14236736.280703917,14179005.230279375,14115825.212197069,14047326.526037768,13973628.744866509,13894841.24358321,13811063.696447287,13722386.545466231,13628891.441243254,13530651.657789722,13427732.482723644,13320191.584195685,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD743-CD763-CD753","v":-48284304.126827851},{"$f":"CE743-CE745-CE763","v":-76799674.670841604},-36767016.949927554,-12818888.198322952,-12990337.731141422,4904685.2540490814,22786852.988025725,22576813.133994605,22354401.620701395,22119826.291479405,21873273.778739568,21614910.493232965,21344883.554340217,21063321.664596517,20770335.931480896,20466020.639328107,20150453.974060334,19823698.703284319,19485802.814155854,19136800.11127799]
[null,"PTC",null,{"$f":"D734*HLOOKUP(D733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E734*HLOOKUP(E733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD734*HLOOKUP(AD733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE734*HLOOKUP(AE733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD734*HLOOKUP(BD733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE734*HLOOKUP(BE733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD734*HLOOKUP(CD733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE734*HLOOKUP(CE733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D744*$B$7-D745","v":-5157940.0074531129},-8102058.1511150366,-3667990.6806410579,-1009894.4353946998,-1014993.2811523222,974937.28501053771,2963576.5945740463,2954600.9952769638,2944409.2194748735,2933034.7060870561,2920508.3443152276,2906858.6019822322,2892111.6464451696,2876291.4584911908,2859419.9396013799,2841517.0129465288,2822600.7184582297,2802687.3022994678,2781791.3010406978,2759925.6208302421,null,null,null,null,"Federal Tax",null,{"$f":"AD744*$B$7-AD745","v":-3788814.7783556436},-5919308.9036098802,-2339567.019017397,-194219.25303714929,-199714.69037467035,1405595.0177095407,3009634.3358028987,3000324.8133579665,2989817.7204455342,2978145.4592654044,2965337.9400653257,2951422.7062610216,2936425.052309989,2920368.1347373268,2903273.0766895497,2885159.066371311,2866043.449700024,2845941.8174946313,2824868.0874970006,2802834.5815077005,null,null,null,null,"Federal Tax",null,{"$f":"BD744*$B$7-BD745","v":-3785612.1874276991},-5916491.4582424471,-2337142.4221216845,-192195.36158259277,-198099.51847009291,1406793.2956731389,3010407.3819466988,3000664.1230455725,2989714.6189478226,2977591.0983586684,2964323.2945613842,2949938.5704679312,2934462.0364219667,2917916.6611524741,2900323.3762539299,2881701.1745479084,2862067.2026610831,2841436.8481358415,2819823.8213719651,2797240.2326810937,null,null,null,null,"Federal Tax",null,{"$f":"CD744*$B$7-CD745","v":-10139703.866633849},-16127931.680876736,-7721073.5594847864,-2691966.5216478198,-2727970.9235396986,1029983.903350307,4785239.1274854019,4741130.7581388671,4694424.3403472928,4645163.5212106751,4593387.4935353091,4539131.2035789229,4482425.5464114454,4423297.5495652687,4361770.5456109876,4297864.3342589028,4231595.3345526699,4162976.7276897067,4092018.590972729,4018728.0233683777]
[]
[]
[{"$f":"IRR(C749:X749,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D733,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-165043204.98693761},{"$f":"D743-D746","v":19394418.63771325},{"$f":"E743-E746","v":22334654.455911096},17889663.749366138,15213850.52896277,15194669.156826952,13174109.822287248,11148692.903397605,11114927.553660961,11076587.063738812,11033797.227660831,10986674.247662047,10935325.21698078,10879848.574722305,10820334.534324003,10756865.487071857,10689516.382036941,10618355.083723817,10543442.708650379,10464833.942010244,10382577.335504245,{"$f":"C749*-0.3","v":49512961.496081285},null,null,{"$f":"IRR(AC749:AX749,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD733,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-161017760.96286595},{"$f":"AD743-AD746","v":18256332.667224642},{"$f":"AE743-AE746","v":20380701.508927569},16787918.406724829,14622853.696962981,14602180.385074211,12964458.605339639,11321957.739449002,11286936.202632351,11247409.519771297,11203499.584855571,11155318.917388607,11102971.133077176,11046551.387261387,10986146.792583276,10921836.812308308,10853693.630634932,10781782.501252472,10706162.075336946,10626884.710107766,10543996.759005159,{"$f":"AC749*-0.3","v":48305328.288859785},null,null,{"$f":"IRR(BC749:BX749,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD733,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-161017760.96286595},{"$f":"BD743-BD746","v":18268380.50928691},{"$f":"BE743-BE746","v":20391300.470071722},16797039.509332508,14630467.383863455,14608256.507953336,12968966.412916984,11324865.865418535,11288212.653361917,11247021.661756095,11201414.131920706,11151501.917635685,11097387.955569837,11039166.708444543,10976924.582430735,10910740.320193358,10840685.370918322,10766824.238582171,10689214.80965388,10607908.661351679,10522951.351514591,{"$f":"BC749*-0.3","v":48305328.288859785},null,null,{"$f":"IRR(CC749:CX749,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD733,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-273178549.08530301},{"$f":"CD743-CD746","v":33912399.996204972},{"$f":"CE743-CE746","v":39770511.581447646},31219409.35240474,26032289.969033368,25896844.838106778,21954307.173553023,18001613.860540323,17835682.375855736,17659977.280354101,17474662.770268731,17279886.285204258,17075779.289654043,16862458.007928774,16640024.115031248,16408565.385869909,16168156.305069204,15918858.639507664,15660721.975594614,15393784.223183125,15118072.087909613,{"$f":"CC749*-0.3","v":81953564.7255909}]
[{"$f":"IRR(C750:X750,0.1)","v":0.1122847061403931},"ROE",{"$f":"-C769","v":-20433376.644644719},{"$f":"D749-D753-D755-D764-D745","v":3171384.3218824118},1952531.3744094316,1943902.0179133574,1929905.6075393199,1910724.2354035019,1886527.5083857949,1857473.1970181484,1823707.8472815044,1785367.3573593553,1742577.5212813746,1695454.5412825905,1644105.5106013231,1588628.8683428485,1529114.8279445469,1465645.7806924004,1398296.6756574847,1327135.3773443606,1252223.0022709221,1173614.2356307879,1091357.6291247886,{"$f":"X749","v":49512961.496081285},null,null,{"$f":"IRR(AC750:AX750,0.1)","v":0.11340024073112831},"ROE",{"$f":"-AC769","v":-20661641.862420365},{"$f":"AD749-AD753-AD755-AD764-AD745","v":3263693.097347931},2029486.432528384,2019183.8706162823,2003607.4850288173,1982934.173140049,1957328.6365362625,1926944.0137764122,1891922.4769597612,1852395.7940987069,1808485.8591829818,1760305.1917160172,1707957.4074045867,1651537.6615887973,1591133.066910686,1526823.0866357172,1458679.9049623432,1386768.7755798828,1311148.3496643556,1231870.9844351765,1148983.0333325695,{"$f":"AX749","v":48305328.288859785},null,null,{"$f":"IRR(BC750:BX750,0.1)","v":0.11349363248035527},"ROE",{"$f":"-BC769","v":-20661641.862420365},{"$f":"BD749-BD753-BD755-BD764-BD745","v":3275740.9394101994},2040085.3936725371,2028304.973223961,2011221.1719292914,1989010.2960191742,1961836.444113608,1929852.1397459451,1893198.9276893269,1852007.9360835049,1806400.4062481169,1756488.1919630952,1702374.2298972476,1644152.9827719536,1581910.8567581456,1515726.5945207672,1445671.6452457318,1371810.5129095819,1294201.0839812895,1212894.9356790893,1127937.6258420013,{"$f":"BX749","v":48305328.288859785},null,null,{"$f":"IRR(CC750:CX750,0.1)","v":0.11540126863563138},"ROE",{"$f":"-CC769","v":-32755027.58564524},{"$f":"CD749-CD753-CD755-CD764-CD745","v":5835381.1941841319},3783665.2319280766,3669712.3868838213,3544882.6339116413,3409437.502985049,3263617.0612306884,3107640.9710173802,2941709.4863327937,2766004.3908311576,2580689.8807457872,2385913.3956813142,2181806.4001310989,1968485.1184058301,1746051.2255083062,1514592.4963469654,1274183.4155462608,1024885.7499847207,766749.08607167006,499811.33366018161,224099.19838666916,{"$f":"CX749","v":81953564.7255909}]
[]
[]
[null,"Interest",null,{"$f":"C756*$B$8","v":5789456.7159826709},5614368.5664628316,5430526.0094670001,5237491.3246213775,5034804.9055334739,4821984.165491174,4598522.3884467604,4363887.5225501256,4117520.9133586586,3858835.9737076187,3587216.7870740267,3302016.641108755,3002556.4878452201,2688123.3269185084,2357968.5079454607,2011305.9480237612,1647310.2601059764,1265114.7877923024,863809.54186294461,442439.03363711893,null,null,null,null,"Interest",null,{"$f":"AC756*$B$8","v":5854131.8610191047},5677087.7677864302,5491191.4698921219,5296000.3571030982,5091049.6886746241,4875851.4868247258,4649893.374882332,4412637.3573428197,4163518.5389263313,3901943.7795890183,3627290.2822848395,3338904.1101154522,3036098.6293375958,2718152.8745208457,2384309.8319632588,2033774.6372777922,1665712.6828580522,1279247.6307173253,873459.32596956193,447381.60598441056,null,null,null,null,"Interest",null,{"$f":"BC756*$B$8","v":5854131.8610191047},5677087.7677864302,5491191.4698921219,5296000.3571030982,5091049.6886746241,4875851.4868247258,4649893.374882332,4412637.3573428197,4163518.5389263313,3901943.7795890183,3627290.2822848395,3338904.1101154522,3036098.6293375958,2718152.8745208457,2384309.8319632588,2033774.6372777922,1665712.6828580522,1279247.6307173253,873459.32596956193,447381.60598441056,null,null,null,null,"Interest",null,{"$f":"CC756*$B$8","v":9280591.1492661517},8999922.0622533113,8705219.5208898298,8395781.8524581734,8070872.3006049357,7729717.2711590352,7371504.4902408393,6995381.0702767344,6600451.4793144241,6185775.4088039985,5750365.5347680515,5293185.1670303065,4813145.7809056742,4309104.4254748104,3779861.0022724043,3224155.4079098771,2640664.5338292234,2027999.1160445374,1384700.4273706172,709236.80426300084]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C768)","v":9291219.7063794564},{"$f":"-PMT($B$8,20,$C768)","v":9291219.7063794564},9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,9291219.7063794564,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC768)","v":9395013.7256725896},{"$f":"-PMT($B$8,20,$AC768)","v":9395013.7256725896},9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC768)","v":9395013.7256725896},{"$f":"-PMT($B$8,20,$BC768)","v":9395013.7256725896},9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,9395013.7256725896,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC768)","v":14893972.889522944},{"$f":"-PMT($B$8,20,$CC768)","v":14893972.889522944},14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944,14893972.889522944]
[null,"Sinking Fund",null,{"$f":"D754-D753","v":3501762.9903967855},3676851.1399166249,3860693.6969124563,4053728.3817580789,4256414.8008459825,4469235.5408882825,4692697.3179326961,4927332.1838293308,5173698.7930207979,5432383.7326718383,5704002.9193054298,5989203.0652707014,6288663.2185342368,6603096.3794609476,6933251.1984339952,7279913.7583556958,7643909.4462734796,8026104.9185871538,8427410.1645165123,8848780.672742337,null,null,null,null,"Sinking Fund",null,{"$f":"AD754-AD753","v":3540881.8646534849},3717925.9578861594,3903822.2557804678,4099013.3685694914,4303964.0369979655,4519162.2388478639,4745120.3507902576,4982376.3683297699,5231495.1867462583,5493069.9460835718,5767723.4433877505,6056109.6155571379,6358915.0963349938,6676860.8511517439,7010703.8937093308,7361239.0883947974,7729301.0428145379,8115766.0949552646,8521554.3997030277,8947632.1196881793,null,null,null,null,"Sinking Fund",null,{"$f":"BD754-BD753","v":3540881.8646534849},3717925.9578861594,3903822.2557804678,4099013.3685694914,4303964.0369979655,4519162.2388478639,4745120.3507902576,4982376.3683297699,5231495.1867462583,5493069.9460835718,5767723.4433877505,6056109.6155571379,6358915.0963349938,6676860.8511517439,7010703.8937093308,7361239.0883947974,7729301.0428145379,8115766.0949552646,8521554.3997030277,8947632.1196881793,null,null,null,null,"Sinking Fund",null,{"$f":"CD754-CD753","v":5613381.7402567919},5894050.8272696324,6188753.3686331138,6498191.0370647702,6823100.5889180079,7164255.6183639085,7522468.3992821043,7898591.8192462092,8293521.4102085195,8708197.4807189442,9143607.3547548912,9600787.7224926371,10080827.108617269,10584868.464048132,11114111.887250539,11669817.481613066,12253308.35569372,12865973.773478406,13509272.462152326,14184736.085259942]
[null,"Mortgage Balance",{"$f":"C768","v":115789134.31965341},{"$f":"C756-D755","v":112287371.32925662},108610520.18934,104749826.49242754,100696098.11066946,96439683.309823483,91970447.768935204,87277750.451002508,82350418.267173171,77176719.474152371,71744335.741480529,66040332.8221751,60051129.756904401,53762466.538370162,47159370.158909217,40226118.960475221,32946205.202119526,25302295.755846046,17276190.83725889,8848780.672742378,4.0978193283081055E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC768","v":117082637.22038208},{"$f":"AC756-AD755","v":113541755.3557286},109823829.39784244,105920007.14206196,101820993.77349247,97517029.736494511,92997867.497646645,88252747.146856382,83270370.778526619,78038875.591780365,72545805.645696789,66778082.202309042,60721972.586751908,54363057.490416914,47686196.639265172,40675492.74555584,33314253.657161042,25584952.614346504,17469186.519391239,8947632.119688211,3.166496753692627E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC768","v":117082637.22038208},{"$f":"BC756-BD755","v":113541755.3557286},109823829.39784244,105920007.14206196,101820993.77349247,97517029.736494511,92997867.497646645,88252747.146856382,83270370.778526619,78038875.591780365,72545805.645696789,66778082.202309042,60721972.586751908,54363057.490416914,47686196.639265172,40675492.74555584,33314253.657161042,25584952.614346504,17469186.519391239,8947632.119688211,3.166496753692627E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC768","v":185611822.98532301},{"$f":"CC756-CD755","v":179998441.24506623},174104390.41779658,167915637.04916346,161417446.0120987,154594345.4231807,147430089.80481678,139907621.40553468,132009029.58628848,123715508.17607996,115007310.69536102,105863703.34060612,96262915.618113488,86182088.509496212,75597220.04544808,64483108.158197537,52813290.676584467,40559982.320890747,27694008.547412343,14184736.085260017,7.4505805969238281E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C749/20","v":8252160.2493468802},{"$f":"-$C749/20","v":8252160.2493468802},8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,8252160.2493468802,null,null,null,null,"Book Depr",null,{"$f":"-$AC749/20","v":8050888.0481432974},{"$f":"-$AC749/20","v":8050888.0481432974},8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,null,null,null,null,"Book Depr",null,{"$f":"-$BC749/20","v":8050888.0481432974},{"$f":"-$BC749/20","v":8050888.0481432974},8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,8050888.0481432974,null,null,null,null,"Book Depr",null,{"$f":"-$CC749/20","v":13658927.454265151},{"$f":"-$CC749/20","v":13658927.454265151},13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151,13658927.454265151]
[null,"Accum Depreciation",null,{"$f":"SUM($D759:D759)","v":8252160.2493468802},{"$f":"SUM($D759:E759)","v":16504320.49869376},{"$f":"SUM($D759:F759)","v":24756480.748040639},{"$f":"SUM($D759:G759)","v":33008640.997387521},{"$f":"SUM($D759:H759)","v":41260801.246734403},{"$f":"SUM($D759:I759)","v":49512961.496081285},{"$f":"SUM($D759:J759)","v":57765121.745428167},{"$f":"SUM($D759:K759)","v":66017281.994775049},{"$f":"SUM($D759:L759)","v":74269442.244121924},{"$f":"SUM($D759:M759)","v":82521602.493468806},{"$f":"SUM($D759:N759)","v":90773762.742815688},{"$f":"SUM($D759:O759)","v":99025922.99216257},{"$f":"SUM($D759:P759)","v":107278083.24150945},{"$f":"SUM($D759:Q759)","v":115530243.49085633},{"$f":"SUM($D759:R759)","v":123782403.74020322},{"$f":"SUM($D759:S759)","v":132034563.9895501},{"$f":"SUM($D759:T759)","v":140286724.23889697},{"$f":"SUM($D759:U759)","v":148538884.48824385},{"$f":"SUM($D759:V759)","v":156791044.73759073},{"$f":"SUM($D759:W759)","v":165043204.98693761},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD759:AD759)","v":8050888.0481432974},{"$f":"SUM($AD759:AE759)","v":16101776.096286595},{"$f":"SUM($AD759:AF759)","v":24152664.144429892},{"$f":"SUM($AD759:AG759)","v":32203552.19257319},{"$f":"SUM($AD759:AH759)","v":40254440.240716487},{"$f":"SUM($AD759:AI759)","v":48305328.288859785},{"$f":"SUM($AD759:AJ759)","v":56356216.337003082},{"$f":"SUM($AD759:AK759)","v":64407104.385146379},{"$f":"SUM($AD759:AL759)","v":72457992.433289677},{"$f":"SUM($AD759:AM759)","v":80508880.481432974},{"$f":"SUM($AD759:AN759)","v":88559768.529576272},{"$f":"SUM($AD759:AO759)","v":96610656.577719569},{"$f":"SUM($AD759:AP759)","v":104661544.62586287},{"$f":"SUM($AD759:AQ759)","v":112712432.67400616},{"$f":"SUM($AD759:AR759)","v":120763320.72214946},{"$f":"SUM($AD759:AS759)","v":128814208.77029276},{"$f":"SUM($AD759:AT759)","v":136865096.81843606},{"$f":"SUM($AD759:AU759)","v":144915984.86657935},{"$f":"SUM($AD759:AV759)","v":152966872.91472265},{"$f":"SUM($AD759:AW759)","v":161017760.96286595},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD759:BD759)","v":8050888.0481432974},{"$f":"SUM($BD759:BE759)","v":16101776.096286595},{"$f":"SUM($BD759:BF759)","v":24152664.144429892},{"$f":"SUM($BD759:BG759)","v":32203552.19257319},{"$f":"SUM($BD759:BH759)","v":40254440.240716487},{"$f":"SUM($BD759:BI759)","v":48305328.288859785},{"$f":"SUM($BD759:BJ759)","v":56356216.337003082},{"$f":"SUM($BD759:BK759)","v":64407104.385146379},{"$f":"SUM($BD759:BL759)","v":72457992.433289677},{"$f":"SUM($BD759:BM759)","v":80508880.481432974},{"$f":"SUM($BD759:BN759)","v":88559768.529576272},{"$f":"SUM($BD759:BO759)","v":96610656.577719569},{"$f":"SUM($BD759:BP759)","v":104661544.62586287},{"$f":"SUM($BD759:BQ759)","v":112712432.67400616},{"$f":"SUM($BD759:BR759)","v":120763320.72214946},{"$f":"SUM($BD759:BS759)","v":128814208.77029276},{"$f":"SUM($BD759:BT759)","v":136865096.81843606},{"$f":"SUM($BD759:BU759)","v":144915984.86657935},{"$f":"SUM($BD759:BV759)","v":152966872.91472265},{"$f":"SUM($BD759:BW759)","v":161017760.96286595},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD759:CD759)","v":13658927.454265151},{"$f":"SUM($CD759:CE759)","v":27317854.908530302},{"$f":"SUM($CD759:CF759)","v":40976782.362795457},{"$f":"SUM($CD759:CG759)","v":54635709.817060605},{"$f":"SUM($CD759:CH759)","v":68294637.271325752},{"$f":"SUM($CD759:CI759)","v":81953564.7255909},{"$f":"SUM($CD759:CJ759)","v":95612492.179856047},{"$f":"SUM($CD759:CK759)","v":109271419.63412119},{"$f":"SUM($CD759:CL759)","v":122930347.08838634},{"$f":"SUM($CD759:CM759)","v":136589274.5426515},{"$f":"SUM($CD759:CN759)","v":150248201.99691665},{"$f":"SUM($CD759:CO759)","v":163907129.4511818},{"$f":"SUM($CD759:CP759)","v":177566056.90544695},{"$f":"SUM($CD759:CQ759)","v":191224984.35971209},{"$f":"SUM($CD759:CR759)","v":204883911.81397724},{"$f":"SUM($CD759:CS759)","v":218542839.26824239},{"$f":"SUM($CD759:CT759)","v":232201766.72250754},{"$f":"SUM($CD759:CU759)","v":245860694.17677268},{"$f":"SUM($CD759:CV759)","v":259519621.63103783},{"$f":"SUM($CD759:CW759)","v":273178549.08530301}]
[null,"End Year Book Value",null,{"$f":"-$C749-D760","v":156791044.73759073},148538884.48824385,140286724.23889697,132034563.98955008,123782403.7402032,115530243.49085632,107278083.24150944,99025922.992162555,90773762.742815688,82521602.493468806,74269442.244121924,66017281.994775042,57765121.74542816,49512961.496081278,41260801.246734396,33008640.997387514,24756480.748040646,16504320.498693764,8252160.2493468821,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC749-AD760","v":152966872.91472265},144915984.86657935,136865096.81843606,128814208.77029276,120763320.72214946,112712432.67400616,104661544.62586287,96610656.577719569,88559768.529576272,80508880.481432974,72457992.433289677,64407104.385146379,56356216.337003082,48305328.288859785,40254440.240716487,32203552.19257319,24152664.144429892,16101776.096286595,8050888.0481432974,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC749-BD760","v":152966872.91472265},144915984.86657935,136865096.81843606,128814208.77029276,120763320.72214946,112712432.67400616,104661544.62586287,96610656.577719569,88559768.529576272,80508880.481432974,72457992.433289677,64407104.385146379,56356216.337003082,48305328.288859785,40254440.240716487,32203552.19257319,24152664.144429892,16101776.096286595,8050888.0481432974,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC749-CD760","v":259519621.63103786},245860694.17677271,232201766.72250754,218542839.26824242,204883911.81397724,191224984.35971212,177566056.90544695,163907129.45118183,150248201.99691665,136589274.5426515,122930347.08838636,109271419.63412121,95612492.179856062,81953564.725590914,68294637.271325767,54635709.81706062,40976782.362795472,27317854.908530325,13658927.454265177,0]
[null,"Prop. Tax Value",{"$f":"-C749","v":165043204.98693761},{"$f":"C762/(($C762/$X762)^(1/21))","v":155847076.82928494},{"$f":"D762/(($C762/$X762)^(1/21))","v":147163352.51824117},138963481.15743795,131220502.69274747,123908959.27131657,117004811.53963275,110485359.60542181,104329168.40351067,98515997.220268399,93026733.144911602,87843328.228871152,82948740.146608785,78326876.162784562,73962540.221546829,69841382.983981565,65949854.64945104,62275160.405704871,58805218.361289494,55528619.821943574,52434591.780373603,{"$f":"X749","v":49512961.496081285},null,null,null,"Prop. Tax Value",{"$f":"-AC749","v":161017760.96286595},{"$f":"AC762/(($AC762/$AX762)^(1/21))","v":152045928.61393651},{"$f":"AD762/(($AC762/$AX762)^(1/21))","v":143574002.45682067},135574127.95847607,128020002.62707072,120886789.5329918,114151035.64842221,107790594.7369969,101784554.54001042,96113168.019774064,90757788.434060127,85700808.028167009,80925600.143032998,76416464.549058154,72158575.825899392,68137934.618518636,64341321.609220557,60756254.054346249,57370944.742721491,54174263.240920596,51155699.297925495,{"$f":"AX749","v":48305328.288859785},null,null,null,"Prop. Tax Value",{"$f":"-BC749","v":161017760.96286595},{"$f":"BC762/(($BC762/$BX762)^(1/21))","v":152045928.61393651},{"$f":"BD762/(($BC762/$BX762)^(1/21))","v":143574002.45682067},135574127.95847607,128020002.62707072,120886789.5329918,114151035.64842221,107790594.7369969,101784554.54001042,96113168.019774064,90757788.434060127,85700808.028167009,80925600.143032998,76416464.549058154,72158575.825899392,68137934.618518636,64341321.609220557,60756254.054346249,57370944.742721491,54174263.240920596,51155699.297925495,{"$f":"BX749","v":48305328.288859785},null,null,null,"Prop. Tax Value",{"$f":"-CC749","v":273178549.08530301},{"$f":"CC762/(($CC762/$CX762)^(1/21))","v":257957171.46173537},{"$f":"CD762/(($CC762/$CX762)^(1/21))","v":243583921.6927706},230011542.50146949,217195409.76367941,205093385.79002497,193665680.78295577,182874722.01334104,172685030.28648144,163063103.29137549,153977305.44970894,145397763.90240547,137296270.29175684,129646188.01620574,122422364.6528475,115601049.259708,109159814.28589897,103077481.83290192,97334054.02453801,91910647.256689653,86789430.110596165,{"$f":"CX749","v":81953564.7255909}]
[null,"Tax Dep",null,{"$f":"$C749*-D$5","v":33008640.997387525},52813825.59582004,31688295.357492022,19012977.214495212,19012977.214495212,9506488.6072476059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D763*$B$7","v":6931814.6094513796},11090903.375122208,6654542.0250733243,3992725.2150439941,3992725.2150439941,1996362.6075219971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD763*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD763*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD763*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D764:I764)","v":28820694.022639494},{"$f":"C766/C770","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD764:AI764)","v":23273481.880063493},{"$f":"AC766/AC770","v":0.14453984293962976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD764:BI764)","v":23273481.880063493},{"$f":"BC766/BC770","v":0.14453984293962976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD764:CI764)","v":54811698.514334738},{"$f":"CC766/CC770","v":0.20064422590230238}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D745:W745)","v":0},{"$f":"C767/C770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD745:AW745)","v":0},{"$f":"AC767/AC770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD745:BW745)","v":0},{"$f":"BC767/BC770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD745:CW745)","v":0},{"$f":"CC767/CC770","v":0}]
[0.85,"Debt",{"$f":"(C770-C766-C767)*$A768","v":115789134.31965341},{"$f":"C768/C770","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC770-AC766-AC767)*$A768","v":117082637.22038208},{"$f":"AC768/AC770","v":0.7271411335013146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC770-BC766-BC767)*$A768","v":117082637.22038208},{"$f":"BC768/BC770","v":0.7271411335013146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC770-CC766-CC767)*$A768","v":185611822.98532301},{"$f":"CC768/CC770","v":0.67945240798304285}]
[0.15,"Equity",{"$f":"(C770-C766-C767)*$A769","v":20433376.644644719},{"$f":"C769/C770","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC770-AC766-AC767)*$A769","v":20661641.862420365},{"$f":"AC769/AC770","v":0.12831902355905553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC770-BC766-BC767)*$A769","v":20661641.862420365},{"$f":"BC769/BC770","v":0.12831902355905553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC770-CC766-CC767)*$A769","v":32755027.58564524},{"$f":"CC769/CC770","v":0.11990336611465464}]
[null,"Total",{"$f":"-C749","v":165043204.98693761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC749","v":161017760.96286595},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC749","v":161017760.96286595},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC749","v":273178549.08530301}]
[null,"Check",{"$f":"SUM(C766:C769)-C770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC766:AC769)-AC770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC766:BC769)-BC770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC766:CC769)-CC770","v":0}]
[null,"2041 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2041 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2041 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2041 Off Shore Wind"]
[null,"Year",null,2041,{"$f":"D773+1","v":2042},{"$f":"E773+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,null,null,null,"Year",null,2041,{"$f":"AD773+1","v":2042},{"$f":"AE773+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,null,null,null,"Year",null,2041,{"$f":"BD773+1","v":2042},{"$f":"BE773+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,null,null,null,"Year",null,2041,{"$f":"CD773+1","v":2042},{"$f":"CE773+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D773-$D$13)","v":315283.14250407618},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD773-$AD$13)","v":324556.17610713729},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD773-$AD$13)","v":412649.9953362174},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD773-$AD$13)","v":510016.84816835861}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M23","v":66.727663216541146},{"$f":"D775","v":66.727663216541146},{"$f":"E775","v":66.727663216541146},66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,66.727663216541146,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P23","v":65.554155304259808},{"$f":"AD775","v":65.554155304259808},{"$f":"AE775","v":65.554155304259808},65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,65.554155304259808,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$23","v":51.824607487262249},{"$f":"BD775","v":51.824607487262249},{"$f":"BE775","v":51.824607487262249},51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,51.824607487262249,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$23","v":80.572868315947176},{"$f":"CD775","v":80.572868315947176},{"$f":"CE775","v":80.572868315947176},80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176,80.572868315947176]
[null,"Revenue",null,{"$f":"D775*D774","v":21038107.350864746},21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,21038107.350864746,null,null,null,null,"Revenue",null,{"$f":"AD775*AD774","v":21276005.973483976},21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,21276005.973483976,null,null,null,null,"Revenue",null,{"$f":"BD775*BD774","v":21385424.037920065},21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,21385424.037920065,null,null,null,null,"Revenue",null,{"$f":"CD775*CD774","v":41093520.346383587},41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587,41093520.346383587]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(E773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(F773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(G773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(H773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(I773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(J773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(K773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(L773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(M773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(N773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(O773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(P773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(Q773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(R773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(S773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(T773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(U773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(V773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(W773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(AE773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AF773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AG773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AH773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AI773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AJ773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AK773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AL773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AM773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AN773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AO773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(AP773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(AQ773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(AR773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(AS773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(AT773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(AU773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(AV773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(AW773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4888023.9590707999},{"$f":"HLOOKUP(BE773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BF773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BG773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BH773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BI773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BJ773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BK773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BL773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BM773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BN773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BO773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(BP773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(BQ773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(BR773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(BS773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(BT773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(BU773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(BV773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(BW773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14398830.267030263},{"$f":"HLOOKUP(CE773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CF773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CG773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CH773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CI773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CJ773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CK773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CL773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CM773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CN773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CO773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739},{"$f":"HLOOKUP(CP773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18261198.337459952},{"$f":"HLOOKUP(CQ773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18626422.304209154},{"$f":"HLOOKUP(CR773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18998950.750293337},{"$f":"HLOOKUP(CS773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19378929.765299201},{"$f":"HLOOKUP(CT773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19766508.360605188},{"$f":"HLOOKUP(CU773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20161838.52781729},{"$f":"HLOOKUP(CV773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20565075.29837364},{"$f":"HLOOKUP(CW773,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20976376.804341111}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D774","v":0},{"$f":"HLOOKUP(E773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E774","v":0},{"$f":"HLOOKUP(F773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F774","v":0},{"$f":"HLOOKUP(G773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G774","v":0},{"$f":"HLOOKUP(H773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H774","v":0},{"$f":"HLOOKUP(I773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I774","v":0},{"$f":"HLOOKUP(J773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J774","v":0},{"$f":"HLOOKUP(K773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K774","v":0},{"$f":"HLOOKUP(L773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L774","v":0},{"$f":"HLOOKUP(M773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M774","v":0},{"$f":"HLOOKUP(N773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N774","v":0},{"$f":"HLOOKUP(O773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O774","v":0},{"$f":"HLOOKUP(P773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P774","v":0},{"$f":"HLOOKUP(Q773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q774","v":0},{"$f":"HLOOKUP(R773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R774","v":0},{"$f":"HLOOKUP(S773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S774","v":0},{"$f":"HLOOKUP(T773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T774","v":0},{"$f":"HLOOKUP(U773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U774","v":0},{"$f":"HLOOKUP(V773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V774","v":0},{"$f":"HLOOKUP(W773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W774","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD774","v":0},{"$f":"HLOOKUP(AE773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE774","v":0},{"$f":"HLOOKUP(AF773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF774","v":0},{"$f":"HLOOKUP(AG773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG774","v":0},{"$f":"HLOOKUP(AH773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH774","v":0},{"$f":"HLOOKUP(AI773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI774","v":0},{"$f":"HLOOKUP(AJ773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ774","v":0},{"$f":"HLOOKUP(AK773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK774","v":0},{"$f":"HLOOKUP(AL773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL774","v":0},{"$f":"HLOOKUP(AM773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM774","v":0},{"$f":"HLOOKUP(AN773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN774","v":0},{"$f":"HLOOKUP(AO773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO774","v":0},{"$f":"HLOOKUP(AP773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP774","v":0},{"$f":"HLOOKUP(AQ773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ774","v":0},{"$f":"HLOOKUP(AR773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR774","v":0},{"$f":"HLOOKUP(AS773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS774","v":0},{"$f":"HLOOKUP(AT773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT774","v":0},{"$f":"HLOOKUP(AU773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU774","v":0},{"$f":"HLOOKUP(AV773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV774","v":0},{"$f":"HLOOKUP(AW773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW774","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD774","v":93815.956461110894},{"$f":"HLOOKUP(BE773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE774","v":95692.275590333098},{"$f":"HLOOKUP(BF773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF774","v":97606.121102139761},{"$f":"HLOOKUP(BG773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG774","v":99558.243524182559},{"$f":"HLOOKUP(BH773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH774","v":101549.40839466621},{"$f":"HLOOKUP(BI773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI774","v":103580.39656255954},{"$f":"HLOOKUP(BJ773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ774","v":105652.00449381073},{"$f":"HLOOKUP(BK773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK774","v":107765.04458368693},{"$f":"HLOOKUP(BL773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL774","v":109920.34547536068},{"$f":"HLOOKUP(BM773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM774","v":112118.75238486791},{"$f":"HLOOKUP(BN773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN774","v":114361.12743256526},{"$f":"HLOOKUP(BO773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO774","v":116648.34998121658},{"$f":"HLOOKUP(BP773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP774","v":118981.3169808409},{"$f":"HLOOKUP(BQ773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ774","v":121360.94332045774},{"$f":"HLOOKUP(BR773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR774","v":123788.16218686689},{"$f":"HLOOKUP(BS773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS774","v":126263.92543060421},{"$f":"HLOOKUP(BT773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT774","v":128789.20393921628},{"$f":"HLOOKUP(BU773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU774","v":131364.98801800061},{"$f":"HLOOKUP(BV773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV774","v":133992.28777836065},{"$f":"HLOOKUP(BW773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW774","v":136672.13353392784},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD774","v":0},{"$f":"HLOOKUP(CE773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE774","v":0},{"$f":"HLOOKUP(CF773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF774","v":0},{"$f":"HLOOKUP(CG773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG774","v":0},{"$f":"HLOOKUP(CH773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH774","v":0},{"$f":"HLOOKUP(CI773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI774","v":0},{"$f":"HLOOKUP(CJ773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ774","v":0},{"$f":"HLOOKUP(CK773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK774","v":0},{"$f":"HLOOKUP(CL773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL774","v":0},{"$f":"HLOOKUP(CM773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM774","v":0},{"$f":"HLOOKUP(CN773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN774","v":0},{"$f":"HLOOKUP(CO773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO774","v":0},{"$f":"HLOOKUP(CP773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP774","v":0},{"$f":"HLOOKUP(CQ773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ774","v":0},{"$f":"HLOOKUP(CR773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR774","v":0},{"$f":"HLOOKUP(CS773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS774","v":0},{"$f":"HLOOKUP(CT773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT774","v":0},{"$f":"HLOOKUP(CU773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU774","v":0},{"$f":"HLOOKUP(CV773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV774","v":0},{"$f":"HLOOKUP(CW773,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW774","v":0}]
[null,"Property Tax",null,{"$f":"C802*$B$9","v":1677472.699973196},{"$f":"D802*$B$9","v":1584004.7263529669},1495744.7433562579,1412402.5642454722,1333704.1713487357,1259390.8151273169,1189218.1634425772,1122955.4982253581,1060384.9569065657,1001300.8161148769,945508.81528646708,892825.51796287915,843077.70867706765,796101.82344466378,751743.41198799375,709856.6299247162,670303.75925146567,632954.7555459165,597686.82039853092,564383.99766820495,null,null,null,null,"Property Tax",null,{"$f":"AC802*$B$9","v":1636558.7316811669},{"$f":"AD802*$B$9","v":1545370.4647346018},1459263.1642500076,1377953.7212150947,1301174.8013158394,1228673.9659778697,1160212.8423830017,1095566.3397320565,1034521.9091771371,976878.84499012353,922447.62466972368,871049.28581744269,822514.83773372415,776684.70579967159,733408.20681755454,692543.0535850887,653954.88707460044,617516.83467894269,583109.09307173721,550618.53431044368,null,null,null,null,"Property Tax",null,{"$f":"BC802*$B$9","v":1636558.7316811669},{"$f":"BD802*$B$9","v":1545370.4647346018},1459263.1642500076,1377953.7212150947,1301174.8013158394,1228673.9659778697,1160212.8423830017,1095566.3397320565,1034521.9091771371,976878.84499012353,922447.62466972368,871049.28581744269,822514.83773372415,776684.70579967159,733408.20681755454,692543.0535850887,653954.88707460044,617516.83467894269,583109.09307173721,550618.53431044368,null,null,null,null,"Property Tax",null,{"$f":"CC802*$B$9","v":2744624.8826600397},{"$f":"CD802*$B$9","v":2591695.7016760553},2447287.6612472665,2310925.9675122644,2182162.2818956873,2060573.2470323811,1945759.0948263567,1837342.3320680377,1734966.4992882791,1638294.9987684498,1547009.987853226,1460811.3339274682,1379415.6276212812,1302555.2509988192,1229977.497667159,1161443.7419122863,1096728.6541304269,1035619.4599751658,977915.24078453344,923426.27298796107]
[null,"Total Operating Costs",null,{"$f":"SUM(D778:D780)","v":6565496.6590439957},6569789.1646051817,6581244.8703735173,6599612.6938030757,6624658.5034974916,6656164.2339190487,6693927.0506101437,6737758.5631362759,6787484.0831157016,6842941.9248481952,6903982.746194452,6970468.9274890255,7042273.9863937357,7119282.0267156651,7201387.2193244174,7288493.3134078681,7380513.1764042797,7477368.361041788,7578988.6980043175,7685311.9128261069,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD778:AD780)","v":6524582.690751967},6531154.9029868171,6544763.2912672674,6565163.8507726984,6592129.1334645953,6625447.3847696017,6664921.7295505684,6710369.404642974,6761621.0353862736,6818519.9537234418,6880921.5555777084,6948692.6953435885,7021711.1154503925,7099864.9090706734,7183052.0141539779,7271179.7370682405,7364164.3042274136,7461930.4401748134,7564410.9706775239,7671546.4494683454,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD778:BD780)","v":6618398.6472130781},6626847.1785771502,6642369.4123694068,6664722.094296881,6693678.5418592617,6729027.7813321613,6770573.7340443796,6818134.4492266607,6871541.3808616344,6930638.7061083093,6995282.6830102745,7065341.0453248052,7140692.4324312331,7221225.8523911312,7306840.1763408445,7397443.6624988448,7492953.5081666298,7593295.4281928139,7698403.2584558846,7808218.583002273,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD778:CD780)","v":17143455.149690304},17278502.574046921,17427830.671065547,17591079.837526914,17767919.229310628,17958045.333395623,18161180.622916866,18377072.290720355,18605491.057113644,18846230.047750317,19099103.737814732,19363946.958888207,19640613.965081234,19928977.555207975,20228928.247960497,20540373.507211488,20863237.014735613,21197457.987792455,21542990.539158173,21899803.077329073]
[]
[null,"EBITDA",null,{"$f":"D776-D781","v":14472610.69182075},{"$f":"E776-E781","v":14468318.186259564},14456862.480491228,14438494.65706167,14413448.847367253,14381943.116945697,14344180.300254602,14300348.78772847,14250623.267749045,14195165.426016551,14134124.604670294,14067638.42337572,13995833.364471011,13918825.32414908,13836720.131540328,13749614.037456878,13657594.174460467,13560738.989822958,13459118.652860429,13352795.43803864,null,null,null,null,"EBITDA",null,{"$f":"AD776-AD781","v":14751423.28273201},{"$f":"AE776-AE781","v":14744851.070497159},14731242.682216708,14710842.122711278,14683876.840019381,14650558.588714374,14611084.243933408,14565636.568841003,14514384.938097702,14457486.019760534,14395084.417906268,14327313.278140388,14254294.858033583,14176141.064413302,14092953.959329998,14004826.236415736,13911841.669256562,13814075.533309162,13711595.002806451,13604459.524015632,null,null,null,null,"EBITDA",null,{"$f":"BD776-BD781","v":14767025.390706986},{"$f":"BE776-BE781","v":14758576.859342914},14743054.625550658,14720701.943623185,14691745.496060804,14656396.256587904,14614850.303875685,14567289.588693405,14513882.657058431,14454785.331811756,14390141.354909791,14320082.992595259,14244731.605488833,14164198.185528934,14078583.861579221,13987980.37542122,13892470.529753435,13792128.609727252,13687020.779464182,13577205.454917792,null,null,null,null,"EBITDA",null,{"$f":"CD776-CD781","v":23950065.196693283},{"$f":"CE776-CE781","v":23815017.772336666},23665689.67531804,23502440.508856673,23325601.117072958,23135475.012987964,22932339.72346672,22716448.055663232,22488029.289269943,22247290.29863327,21994416.608568855,21729573.38749538,21452906.381302353,21164542.791175611,20864592.09842309,20553146.839172099,20230283.331647974,19896062.358591132,19550529.807225414,19193717.269054513]
[null,"Before Tax Earnings",null,{"$f":"D783-D803-D793","v":-24961154.382131841},{"$f":"E783-E785-E803","v":-39210808.212882712},-17750613.358994137,-4885990.8466295488,-4911036.6563239656,4719700.3651000876,14344180.300254602,14300348.78772847,14250623.267749045,14195165.426016551,14134124.604670294,14067638.42337572,13995833.364471011,13918825.32414908,13836720.131540328,13749614.037456878,13657594.174460467,13560738.989822958,13459118.652860429,13352795.43803864,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD783-AD803-AD793","v":-17870189.509887021},{"$f":"AE783-AE785-AE803","v":-27903726.790105674},-10857904.034144994,-642645.90710574016,-669611.18979763798,6973814.5738058649,14611084.243933408,14565636.568841003,14514384.938097702,14457486.019760534,14395084.417906268,14327313.278140388,14254294.858033583,14176141.064413302,14092953.959329998,14004826.236415736,13911841.669256562,13814075.533309162,13711595.002806451,13604459.524015632,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD783-BD803-BD793","v":-17854587.401912045},{"$f":"BE783-BE785-BE803","v":-27890001.001259919},-10846092.090811044,-632786.0861938335,-661742.53375621513,6979652.2416793946,14614850.303875685,14567289.588693405,14513882.657058431,14454785.331811756,14390141.354909791,14320082.992595259,14244731.605488833,14164198.185528934,14078583.861579221,13987980.37542122,13892470.529753435,13792128.609727252,13687020.779464182,13577205.454917792,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD783-CD803-CD793","v":-48161502.474885479},{"$f":"CE783-CE785-CE803","v":-76627236.799075842},-36599663.067529462,-12656771.136851829,-12833610.528635543,5055869.1901337132,22932339.72346672,22716448.055663232,22488029.289269943,22247290.29863327,21994416.608568855,21729573.38749538,21452906.381302353,21164542.791175611,20864592.09842309,20553146.839172099,20230283.331647974,19896062.358591132,19550529.807225414,19193717.269054513]
[null,"PTC",null,{"$f":"D774*HLOOKUP(D773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E774*HLOOKUP(E773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD774*HLOOKUP(AD773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE774*HLOOKUP(AE773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD774*HLOOKUP(BD773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE774*HLOOKUP(BE773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD774*HLOOKUP(CD773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE774*HLOOKUP(CE773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D784*$B$7-D785","v":-5241842.4202476861},-8234269.7247053692,-3727628.8053887687,-1026058.0777922053,-1031317.6978280328,991137.07667101838,3012277.8630534662,3003073.2454229784,2992630.8862272995,2980984.7394634755,2968166.1669807616,2954204.068908901,2939125.0065389122,2922953.3180713067,2905711.2276234687,2887418.9478659444,2868094.7766366978,2847755.1878628209,2826414.9171006898,2804087.0419881144,null,null,null,null,"Federal Tax",null,{"$f":"AD784*$B$7-AD785","v":-3752739.7970762742},-5859782.625922191,-2280159.8471704484,-134955.64049220542,-140618.34985750398,1464501.0604992316,3068327.6912260153,3058783.6794566107,3048020.8370005172,3036072.0641497122,3022967.7277603159,3008735.7884094813,2993401.9201870523,2976989.6235267934,2959520.3314592997,2941013.5096473047,2921486.7505438779,2900955.861994924,2879434.9505893546,2856936.5000432823,null,null,null,null,"Federal Tax",null,{"$f":"BD784*$B$7-BD785","v":-3749463.3544015293},-5856900.2102645831,-2277679.3390703192,-132885.07810070502,-138965.93208880516,1465726.9707526728,3069118.5638138936,3059130.8136256146,3047915.3579822704,3035504.9196804687,3021929.6845310559,3007217.4284450044,2991393.6371526551,2974481.6189610763,2956502.6109316363,2937475.8788384562,2917418.8112482214,2896347.0080427229,2874274.363687478,2851213.1455327361,null,null,null,null,"Federal Tax",null,{"$f":"CD784*$B$7-CD785","v":-10113915.51972595},-16091719.727805926,-7685929.2441811869,-2657921.9387388839,-2695058.2110134638,1061732.5299280798,4815791.3419280108,4770454.0916892784,4722486.1507466882,4671930.9627129864,4618827.4877994591,4563210.4113740297,4505110.3400734942,4444553.9861468785,4381564.3406688487,4316160.8362261401,4248359.4996460741,4178173.0953041376,4105611.2595173367,4030680.6265014475]
[]
[]
[{"$f":"IRR(C789:X789,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D773,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-167747269.99731961},{"$f":"D783-D786","v":19714453.112068437},{"$f":"E783-E786","v":22702587.910964932},18184491.285879996,15464552.734853875,15444766.545195285,13390806.040274678,11331902.437201135,11297275.542305492,11257992.381521747,11214180.686553076,11165958.437689532,11113434.354466818,11056708.357932098,10995872.006077774,10931008.90391686,10862195.089590933,10789499.39782377,10712983.801960137,10632703.735759739,10548708.396050526,{"$f":"C789*-0.3","v":50324180.999195881},null,null,{"$f":"IRR(AC789:AX789,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD773,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-163655873.16811669},{"$f":"AD783-AD786","v":18504163.079808284},{"$f":"AE783-AE786","v":20604633.696419351},17011402.529387157,14845797.763203483,14824495.189876884,13186057.528215142,11542756.552707393,11506852.889384393,11466364.101097185,11421413.955610823,11372116.690145951,11318577.489730908,11260892.93784653,11199151.440886509,11133433.627870698,11063812.726768432,10990354.918712685,10913119.671314238,10832160.052217096,10747523.023972349,{"$f":"AC789*-0.3","v":49096761.950435005},null,null,{"$f":"IRR(BC789:BX789,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD773,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-163655873.16811669},{"$f":"BD783-BD786","v":18516488.745108515},{"$f":"BE783-BE786","v":20615477.069607496},17020733.964620978,14853587.021723891,14830711.428149609,13190669.285835231,11545731.740061792,11508158.775067789,11465967.29907616,11419280.412131287,11368211.670378735,11312865.564150255,11253337.968336178,11189716.566567857,11122081.250647584,11050504.496582765,10975051.718505215,10895781.601684529,10812746.415776704,10725992.309385056,{"$f":"BC789*-0.3","v":49096761.950435005},null,null,{"$f":"IRR(CC789:CX789,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD773,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-274462488.26600397},{"$f":"CD783-CD786","v":34063980.716419235},{"$f":"CE783-CE786","v":39906737.500142589},31351618.919499226,26160362.447595555,26020659.328086421,22073742.483059883,18116548.381538711,17945993.963973954,17765543.138523255,17575359.335920282,17375589.120769396,17166362.976121351,16947796.041228861,16719988.805028733,16483027.75775424,16236986.00294596,15981923.832001898,15717889.263286995,15444918.547708077,15163036.642553065,{"$f":"CC789*-0.3","v":82338746.479801193}]
[{"$f":"IRR(C790:X790,0.1)","v":0.11230160291236801},"ROE",{"$f":"-C809","v":-20768156.733489413},{"$f":"D789-D793-D795-D804-D785","v":3225620.8831448685},1986524.478108909,1977474.470551922,1962963.8900425714,1943177.7003839836,1918288.173350954,1888455.5481649879,1853828.6532693449,1814545.4924855996,1770733.797516929,1722511.5486533847,1669987.4654306713,1613261.4688959513,1552425.1170416269,1487562.014880714,1418748.2005547853,1346052.5087876227,1269536.9129239898,1189256.8467235919,1105261.5070143789,{"$f":"X789","v":50324180.999195881},null,null,{"$f":"IRR(AC790:AX790,0.1)","v":0.11349280806028617},"ROE",{"$f":"-AC809","v":-21057358.693207975},{"$f":"AD789-AD793-AD795-AD804-AD785","v":3331587.9035802139},2073483.0136688072,2062732.3869272517,2046615.944917961,2025313.3715913631,1998991.9530604067,1967807.2206834443,1931903.5573604442,1891414.7690732367,1846464.6235868745,1797167.3581220023,1743628.1577069592,1685943.6058225818,1624202.1088625602,1558484.2958467491,1488863.3947444838,1415405.5866887355,1338170.3392902901,1257210.7201931477,1172573.6919483989,{"$f":"AX789","v":49096761.950435005},null,null,{"$f":"IRR(BC790:BX790,0.1)","v":0.11358684674574526},"ROE",{"$f":"-BC809","v":-21057358.693207975},{"$f":"BD789-BD793-BD795-BD804-BD785","v":3343913.5688804453},2084326.3868569527,2072063.8221610719,2054405.2034383686,2031529.6098640859,2003603.7106804955,1970782.4080378432,1933209.443043841,1891017.967052212,1844331.0801073387,1793262.3383547869,1737916.2321263067,1678388.6363122296,1614767.2345439084,1547131.9186236355,1475555.1645588167,1400102.3864812655,1320832.26966058,1237797.0837527551,1151042.9773611054,{"$f":"BX789","v":49096761.950435005},null,null,{"$f":"IRR(CC790:CX790,0.1)","v":0.11558545997797709},"ROE",{"$f":"-CC809","v":-32947618.462750383},{"$f":"CD789-CD793-CD795-CD804-CD785","v":5899389.3029916957},3832318.5392163172,3714349.342571605,3585382.5010671262,3445679.3815579899,3295479.7593308445,3135002.8806090644,2964448.4630443072,2783997.6375936083,2593813.8349906355,2394043.6198397502,2184817.4751917049,1966250.5402992144,1738443.3040990867,1501482.256824594,1255440.5020163134,1000378.3310722522,736343.76235734858,463373.04677843116,181491.14162341878,{"$f":"CX789","v":82338746.479801193}]
[]
[]
[null,"Interest",null,{"$f":"C796*$B$8","v":5884311.0744886668},5706354.2837612927,5519499.6534975506,5323302.2917206204,5117295.061854844,4900987.4704957781,4673864.4995687595,4435385.3800953906,4184982.3046483528,3922059.0754289627,3645989.6847486035,3356116.8245342262,3051750.3213091306,2732165.4929227796,2396601.4231171114,2044259.1498211597,1674299.7628604104,1285842.4065516235,877962.18242739723,449687.94709695969,null,null,null,null,"Interest",null,{"$f":"AC796*$B$8","v":5966251.629742261},5785816.7446281761,5596360.1152583882,5397430.6544201095,5188554.7205399172,4969234.9899657154,4738949.2728628041,4497149.2699047467,4243259.2667987868,3976674.7635375294,3696761.035113208,3402851.6202676715,3094246.7346798577,2770211.6048126533,2429974.7184520881,2072725.9877734953,1697614.8205609724,1303748.0949878236,890188.0331360175,455949.96819162089,null,null,null,null,"Interest",null,{"$f":"BC796*$B$8","v":5966251.629742261},5785816.7446281761,5596360.1152583882,5397430.6544201095,5188554.7205399172,4969234.9899657154,4738949.2728628041,4497149.2699047467,4243259.2667987868,3976674.7635375294,3696761.035113208,3402851.6202676715,3094246.7346798577,2770211.6048126533,2429974.7184520881,2072725.9877734953,1697614.8205609724,1303748.0949878236,890188.0331360175,455949.96819162089,null,null,null,null,"Interest",null,{"$f":"CC796*$B$8","v":9335158.5644459426},9052839.2176217567,8756403.9034563638,8445146.8235826995,8118326.8897153512,7775165.9591546357,7414846.9820658853,7036512.056122697,6639260.3838823494,6222146.1280299844,5784176.1593850013,5324307.6923077693,4841445.8018766744,4334440.8169240262,3802085.5827237451,3243112.5868134499,2656190.94110764,2039923.2131165396,1392842.0987258845,713406.92861569638]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C808)","v":9443446.8890361469},{"$f":"-PMT($B$8,20,$C808)","v":9443446.8890361469},9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,9443446.8890361469,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC808)","v":9574949.3320239484},{"$f":"-PMT($B$8,20,$AC808)","v":9574949.3320239484},9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC808)","v":9574949.3320239484},{"$f":"-PMT($B$8,20,$BC808)","v":9574949.3320239484},9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,9574949.3320239484,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC808)","v":14981545.500929646},{"$f":"-PMT($B$8,20,$CC808)","v":14981545.500929646},14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646,14981545.500929646]
[null,"Sinking Fund",null,{"$f":"D794-D793","v":3559135.8145474801},3737092.6052748542,3923947.2355385963,4120144.5973155266,4326151.8271813029,4542459.4185403688,4769582.3894673875,5008061.5089407563,5258464.5843877941,5521387.8136071842,5797457.2042875439,6087330.0645019207,6391696.5677270163,6711281.3961133678,7046845.4659190355,7399187.7392149875,7769147.126175737,8157604.4824845232,8565484.7066087499,8993758.9419391863,null,null,null,null,"Sinking Fund",null,{"$f":"AD794-AD793","v":3608697.7022816874},3789132.5873957723,3978589.2167655602,4177518.677603839,4386394.6114840312,4605714.342058233,4836000.0591611443,5077800.0621192018,5331690.0652251616,5598274.5684864186,5878188.2969107404,6172097.7117562769,6480702.5973440912,6804737.7272112947,7144974.6135718599,7502223.3442504536,7877334.5114629762,8271201.2370361248,8684761.2988879308,9118999.3638323285,null,null,null,null,"Sinking Fund",null,{"$f":"BD794-BD793","v":3608697.7022816874},3789132.5873957723,3978589.2167655602,4177518.677603839,4386394.6114840312,4605714.342058233,4836000.0591611443,5077800.0621192018,5331690.0652251616,5598274.5684864186,5878188.2969107404,6172097.7117562769,6480702.5973440912,6804737.7272112947,7144974.6135718599,7502223.3442504536,7877334.5114629762,8271201.2370361248,8684761.2988879308,9118999.3638323285,null,null,null,null,"Sinking Fund",null,{"$f":"CD794-CD793","v":5646386.9364837036},5928706.2833078895,6225141.5974732824,6536398.6773469467,6863218.611214295,7206379.5417750105,7566698.5188637609,7945033.4448069492,8342285.1170472968,8759399.3728996627,9197369.3415446449,9657237.8086218759,10140099.699052971,10647104.68400562,11179459.918205902,11738432.914116196,12325354.559822006,12941622.287813107,13588703.402203761,14268138.572313949]
[null,"Mortgage Balance",{"$f":"C808","v":117686221.48977333},{"$f":"C796-D795","v":114127085.67522585},110389993.069951,106466045.8344124,102345901.23709688,98019749.409915566,93477289.991375193,88707707.601907805,83699646.092967048,78441181.508579254,72919793.694972068,67122336.490684524,61035006.426182605,54643309.858455591,47932028.462342225,40885182.996423192,33485995.257208206,25716848.131032467,17559243.648547944,8993758.9419391938,0,null,null,null,null,"Mortgage Balance",{"$f":"AC808","v":119325032.59484521},{"$f":"AC796-AD795","v":115716334.89256352},111927202.30516775,107948613.08840218,103771094.41079834,99384699.799314305,94778985.457256079,89942985.398094937,84865185.335975736,79533495.270750582,73935220.70226416,68057032.405353427,61884934.693597153,55404232.09625306,48599494.369041763,41454519.755469903,33952296.411219448,26074961.899756473,17803760.662720349,9118999.3638324179,8.9406967163085938E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC808","v":119325032.59484521},{"$f":"BC796-BD795","v":115716334.89256352},111927202.30516775,107948613.08840218,103771094.41079834,99384699.799314305,94778985.457256079,89942985.398094937,84865185.335975736,79533495.270750582,73935220.70226416,68057032.405353427,61884934.693597153,55404232.09625306,48599494.369041763,41454519.755469903,33952296.411219448,26074961.899756473,17803760.662720349,9118999.3638324179,8.9406967163085938E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC808","v":186703171.28891885},{"$f":"CC796-CD795","v":181056784.35243514},175128078.06912726,168902936.47165397,162366537.79430702,155503319.18309271,148296939.6413177,140730241.12245393,132785207.67764698,124442922.56059968,115683523.18770002,106486153.84615538,96828916.037533492,86688816.338480517,76041711.654474899,64862251.736268997,53123818.822152801,40798464.262330793,27856841.974517688,14268138.572313927,-2.2351741790771484E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C789/20","v":8387363.4998659808},{"$f":"-$C789/20","v":8387363.4998659808},8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,8387363.4998659808,null,null,null,null,"Book Depr",null,{"$f":"-$AC789/20","v":8182793.6584058348},{"$f":"-$AC789/20","v":8182793.6584058348},8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,null,null,null,null,"Book Depr",null,{"$f":"-$BC789/20","v":8182793.6584058348},{"$f":"-$BC789/20","v":8182793.6584058348},8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,8182793.6584058348,null,null,null,null,"Book Depr",null,{"$f":"-$CC789/20","v":13723124.413300198},{"$f":"-$CC789/20","v":13723124.413300198},13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198,13723124.413300198]
[null,"Accum Depreciation",null,{"$f":"SUM($D799:D799)","v":8387363.4998659808},{"$f":"SUM($D799:E799)","v":16774726.999731962},{"$f":"SUM($D799:F799)","v":25162090.499597944},{"$f":"SUM($D799:G799)","v":33549453.999463923},{"$f":"SUM($D799:H799)","v":41936817.499329902},{"$f":"SUM($D799:I799)","v":50324180.999195881},{"$f":"SUM($D799:J799)","v":58711544.49906186},{"$f":"SUM($D799:K799)","v":67098907.998927839},{"$f":"SUM($D799:L799)","v":75486271.498793826},{"$f":"SUM($D799:M799)","v":83873634.998659804},{"$f":"SUM($D799:N799)","v":92260998.498525783},{"$f":"SUM($D799:O799)","v":100648361.99839176},{"$f":"SUM($D799:P799)","v":109035725.49825774},{"$f":"SUM($D799:Q799)","v":117423088.99812372},{"$f":"SUM($D799:R799)","v":125810452.4979897},{"$f":"SUM($D799:S799)","v":134197815.99785568},{"$f":"SUM($D799:T799)","v":142585179.49772167},{"$f":"SUM($D799:U799)","v":150972542.99758765},{"$f":"SUM($D799:V799)","v":159359906.49745363},{"$f":"SUM($D799:W799)","v":167747269.99731961},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD799:AD799)","v":8182793.6584058348},{"$f":"SUM($AD799:AE799)","v":16365587.31681167},{"$f":"SUM($AD799:AF799)","v":24548380.975217506},{"$f":"SUM($AD799:AG799)","v":32731174.633623339},{"$f":"SUM($AD799:AH799)","v":40913968.292029172},{"$f":"SUM($AD799:AI799)","v":49096761.950435005},{"$f":"SUM($AD799:AJ799)","v":57279555.608840838},{"$f":"SUM($AD799:AK799)","v":65462349.267246671},{"$f":"SUM($AD799:AL799)","v":73645142.925652504},{"$f":"SUM($AD799:AM799)","v":81827936.584058344},{"$f":"SUM($AD799:AN799)","v":90010730.242464185},{"$f":"SUM($AD799:AO799)","v":98193523.900870025},{"$f":"SUM($AD799:AP799)","v":106376317.55927587},{"$f":"SUM($AD799:AQ799)","v":114559111.21768171},{"$f":"SUM($AD799:AR799)","v":122741904.87608755},{"$f":"SUM($AD799:AS799)","v":130924698.53449339},{"$f":"SUM($AD799:AT799)","v":139107492.19289923},{"$f":"SUM($AD799:AU799)","v":147290285.85130507},{"$f":"SUM($AD799:AV799)","v":155473079.50971091},{"$f":"SUM($AD799:AW799)","v":163655873.16811675},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD799:BD799)","v":8182793.6584058348},{"$f":"SUM($BD799:BE799)","v":16365587.31681167},{"$f":"SUM($BD799:BF799)","v":24548380.975217506},{"$f":"SUM($BD799:BG799)","v":32731174.633623339},{"$f":"SUM($BD799:BH799)","v":40913968.292029172},{"$f":"SUM($BD799:BI799)","v":49096761.950435005},{"$f":"SUM($BD799:BJ799)","v":57279555.608840838},{"$f":"SUM($BD799:BK799)","v":65462349.267246671},{"$f":"SUM($BD799:BL799)","v":73645142.925652504},{"$f":"SUM($BD799:BM799)","v":81827936.584058344},{"$f":"SUM($BD799:BN799)","v":90010730.242464185},{"$f":"SUM($BD799:BO799)","v":98193523.900870025},{"$f":"SUM($BD799:BP799)","v":106376317.55927587},{"$f":"SUM($BD799:BQ799)","v":114559111.21768171},{"$f":"SUM($BD799:BR799)","v":122741904.87608755},{"$f":"SUM($BD799:BS799)","v":130924698.53449339},{"$f":"SUM($BD799:BT799)","v":139107492.19289923},{"$f":"SUM($BD799:BU799)","v":147290285.85130507},{"$f":"SUM($BD799:BV799)","v":155473079.50971091},{"$f":"SUM($BD799:BW799)","v":163655873.16811675},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD799:CD799)","v":13723124.413300198},{"$f":"SUM($CD799:CE799)","v":27446248.826600395},{"$f":"SUM($CD799:CF799)","v":41169373.239900589},{"$f":"SUM($CD799:CG799)","v":54892497.65320079},{"$f":"SUM($CD799:CH799)","v":68615622.066500992},{"$f":"SUM($CD799:CI799)","v":82338746.479801193},{"$f":"SUM($CD799:CJ799)","v":96061870.893101394},{"$f":"SUM($CD799:CK799)","v":109784995.3064016},{"$f":"SUM($CD799:CL799)","v":123508119.7197018},{"$f":"SUM($CD799:CM799)","v":137231244.13300198},{"$f":"SUM($CD799:CN799)","v":150954368.54630217},{"$f":"SUM($CD799:CO799)","v":164677492.95960236},{"$f":"SUM($CD799:CP799)","v":178400617.37290254},{"$f":"SUM($CD799:CQ799)","v":192123741.78620273},{"$f":"SUM($CD799:CR799)","v":205846866.19950292},{"$f":"SUM($CD799:CS799)","v":219569990.6128031},{"$f":"SUM($CD799:CT799)","v":233293115.02610329},{"$f":"SUM($CD799:CU799)","v":247016239.43940347},{"$f":"SUM($CD799:CV799)","v":260739363.85270366},{"$f":"SUM($CD799:CW799)","v":274462488.26600385}]
[null,"End Year Book Value",null,{"$f":"-$C789-D800","v":159359906.49745363},150972542.99758765,142585179.49772167,134197815.99785569,125810452.49798971,117423088.99812374,109035725.49825776,100648361.99839178,92260998.498525783,83873634.998659804,75486271.498793826,67098907.998927847,58711544.499061868,50324180.999195889,41936817.49932991,33549453.999463931,25162090.499597937,16774726.999731958,8387363.499865979,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC789-AD800","v":155473079.50971085},147290285.85130501,139107492.19289917,130924698.53449336,122741904.87608752,114559111.21768168,106376317.55927585,98193523.900870025,90010730.242464185,81827936.584058344,73645142.925652504,65462349.267246664,57279555.608840823,49096761.950434983,40913968.292029142,32731174.633623302,24548380.975217462,16365587.316811621,8182793.6584057808,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC789-BD800","v":155473079.50971085},147290285.85130501,139107492.19289917,130924698.53449336,122741904.87608752,114559111.21768168,106376317.55927585,98193523.900870025,90010730.242464185,81827936.584058344,73645142.925652504,65462349.267246664,57279555.608840823,49096761.950434983,40913968.292029142,32731174.633623302,24548380.975217462,16365587.316811621,8182793.6584057808,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC789-CD800","v":260739363.85270378},247016239.43940356,233293115.02610338,219569990.61280316,205846866.19950297,192123741.78620279,178400617.37290257,164677492.95960236,150954368.54630217,137231244.13300198,123508119.7197018,109784995.30640161,96061870.893101424,82338746.479801238,68615622.066501051,54892497.653200865,41169373.239900678,27446248.826600492,13723124.413300306,0]
[null,"Prop. Tax Value",{"$f":"-C789","v":167747269.99731961},{"$f":"C802/(($C802/$X802)^(1/21))","v":158400472.63529667},{"$f":"D802/(($C802/$X802)^(1/21))","v":149574474.3356258},141240256.42454723,133370417.13487357,125939081.51273169,118921816.34425771,112295549.82253581,106038495.69065657,100130081.61148769,94550881.528646708,89282551.796287909,84307770.867706761,79610182.344466373,75174341.198799372,70985662.99247162,67030375.925146565,63295475.554591648,59768682.039853096,56438399.766820498,53293679.223435543,{"$f":"X789","v":50324180.999195881},null,null,null,"Prop. Tax Value",{"$f":"-AC789","v":163655873.16811669},{"$f":"AC802/(($AC802/$AX802)^(1/21))","v":154537046.47346017},{"$f":"AD802/(($AC802/$AX802)^(1/21))","v":145926316.42500076},137795372.12150946,130117480.13158394,122867396.59778698,116021284.23830017,109556633.97320564,103452190.9177137,97687884.499012351,92244762.466972366,87104928.581744269,82251483.773372412,77668470.579967156,73340820.681755453,69254305.35850887,65395488.707460038,61751683.467894264,58310909.307173721,55061853.431044362,51993833.388717584,{"$f":"AX789","v":49096761.950435005},null,null,null,"Prop. Tax Value",{"$f":"-BC789","v":163655873.16811669},{"$f":"BC802/(($BC802/$BX802)^(1/21))","v":154537046.47346017},{"$f":"BD802/(($BC802/$BX802)^(1/21))","v":145926316.42500076},137795372.12150946,130117480.13158394,122867396.59778698,116021284.23830017,109556633.97320564,103452190.9177137,97687884.499012351,92244762.466972366,87104928.581744269,82251483.773372412,77668470.579967156,73340820.681755453,69254305.35850887,65395488.707460038,61751683.467894264,58310909.307173721,55061853.431044362,51993833.388717584,{"$f":"BX789","v":49096761.950435005},null,null,null,"Prop. Tax Value",{"$f":"-CC789","v":274462488.26600397},{"$f":"CC802/(($CC802/$CX802)^(1/21))","v":259169570.16760555},{"$f":"CD802/(($CC802/$CX802)^(1/21))","v":244728766.12472665},231092596.75122643,218216228.18956873,206057324.7032381,194575909.48263568,183734233.20680377,173496649.92882791,163829499.87684497,154700998.78532261,146081133.39274681,137941562.76212811,130255525.09988192,122997749.76671588,116144374.19122863,109672865.41304269,103561945.99751657,97791524.078453347,92342627.298796102,87197340.432115972,{"$f":"CX789","v":82338746.479801193}]
[null,"Tax Dep",null,{"$f":"$C789*-D$5","v":33549453.999463923},53679126.399142273,32207475.839485366,19324485.503691219,19324485.503691219,9662242.7518456094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D803*$B$7","v":7045385.3398874234},11272616.543819876,6763569.9262919268,4058141.9557751557,4058141.9557751557,2029070.9778875778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD803*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD803*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD803*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D804:I804)","v":29292891.774056848},{"$f":"C806/C810","v":0.17462514754800429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD804:AI804)","v":23273481.880063493},{"$f":"AC806/AC810","v":0.1422098787506125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD804:BI804)","v":23273481.880063493},{"$f":"BC806/BC810","v":0.1422098787506125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD804:CI804)","v":54811698.514334738},{"$f":"CC806/CC810","v":0.19970560953747624}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D785:W785)","v":0},{"$f":"C807/C810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD785:AW785)","v":0},{"$f":"AC807/AC810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD785:BW785)","v":0},{"$f":"BC807/BC810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD785:CW785)","v":0},{"$f":"CC807/CC810","v":0}]
[0.85,"Debt",{"$f":"(C810-C806-C807)*$A808","v":117686221.48977333},{"$f":"C808/C810","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC810-AC806-AC807)*$A808","v":119325032.59484521},{"$f":"AC808/AC810","v":0.72912160306197926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC810-BC806-BC807)*$A808","v":119325032.59484521},{"$f":"BC808/BC810","v":0.72912160306197926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC810-CC806-CC807)*$A808","v":186703171.28891885},{"$f":"CC808/CC810","v":0.68025023189314526}]
[0.15,"Equity",{"$f":"(C810-C806-C807)*$A809","v":20768156.733489413},{"$f":"C809/C810","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC810-AC806-AC807)*$A809","v":21057358.693207975},{"$f":"AC809/AC810","v":0.1286685181874081},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC810-BC806-BC807)*$A809","v":21057358.693207975},{"$f":"BC809/BC810","v":0.1286685181874081},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC810-CC806-CC807)*$A809","v":32947618.462750383},{"$f":"CC809/CC810","v":0.12004415856937856}]
[null,"Total",{"$f":"-C789","v":167747269.99731961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC789","v":163655873.16811669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC789","v":163655873.16811669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC789","v":274462488.26600397}]
[null,"Check",{"$f":"SUM(C806:C809)-C810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC806:AC809)-AC810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC806:BC809)-BC810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC806:CC809)-CC810","v":0}]
[null,"2042 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2042 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2042 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2042 Off Shore Wind"]
[null,"Year",null,2042,{"$f":"D813+1","v":2043},{"$f":"E813+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,null,null,null,"Year",null,2042,{"$f":"AD813+1","v":2043},{"$f":"AE813+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,null,null,null,"Year",null,2042,{"$f":"BD813+1","v":2043},{"$f":"BE813+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,null,null,null,"Year",null,2042,{"$f":"CD813+1","v":2043},{"$f":"CE813+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D813-$D$13)","v":316228.99193158839},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD813-$AD$13)","v":325529.8446354586},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD813-$AD$13)","v":413887.94532222598},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD813-$AD$13)","v":511546.89871286362}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M24","v":67.680555177524155},{"$f":"D815","v":67.680555177524155},{"$f":"E815","v":67.680555177524155},67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,67.680555177524155,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P24","v":66.624228964157311},{"$f":"AD815","v":66.624228964157311},{"$f":"AE815","v":66.624228964157311},66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,66.624228964157311,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$24","v":52.671541645623911},{"$f":"BD815","v":52.671541645623911},{"$f":"BE815","v":52.671541645623911},52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,52.671541645623911,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$24","v":81.269807081900112},{"$f":"CD815","v":81.269807081900112},{"$f":"CE815","v":81.269807081900112},81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112,81.269807081900112]
[null,"Revenue",null,{"$f":"D815*D814","v":21402553.737158708},21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,21402553.737158708,null,null,null,null,"Revenue",null,{"$f":"AD815*AD814","v":21688174.903659351},21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,21688174.903659351,null,null,null,null,"Revenue",null,{"$f":"BD815*BD814","v":21800116.148661338},21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,21800116.148661338,null,null,null,null,"Revenue",null,{"$f":"CD815*CD814","v":41573317.771738723},41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723,41573317.771738723]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(E813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(F813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(G813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(H813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(I813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(J813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(K813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(L813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(M813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(N813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(O813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(P813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(Q813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(R813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(S813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(T813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(U813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(V813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},{"$f":"HLOOKUP(W813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7263346.4734610617},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(AE813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AF813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AG813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AH813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AI813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AJ813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AK813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AL813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AM813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AN813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(AO813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(AP813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(AQ813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(AR813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(AS813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(AT813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(AU813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(AV813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},{"$f":"HLOOKUP(AW813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7263346.4734610617},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":4985784.4382522153},{"$f":"HLOOKUP(BE813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BF813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BG813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BH813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BI813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BJ813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BK813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BL813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BM813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BN813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(BO813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(BP813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(BQ813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(BR813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(BS813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(BT813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(BU813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(BV813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},{"$f":"HLOOKUP(BW813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7263346.4734610617},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14686806.872370865},{"$f":"HLOOKUP(CE813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CF813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CG813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CH813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CI813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CJ813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CK813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CL813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CM813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CN813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739},{"$f":"HLOOKUP(CO813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18261198.337459952},{"$f":"HLOOKUP(CP813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18626422.304209154},{"$f":"HLOOKUP(CQ813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18998950.750293337},{"$f":"HLOOKUP(CR813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19378929.765299201},{"$f":"HLOOKUP(CS813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19766508.360605188},{"$f":"HLOOKUP(CT813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20161838.52781729},{"$f":"HLOOKUP(CU813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20565075.29837364},{"$f":"HLOOKUP(CV813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20976376.804341111},{"$f":"HLOOKUP(CW813,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":21395904.340427931}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D814","v":0},{"$f":"HLOOKUP(E813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E814","v":0},{"$f":"HLOOKUP(F813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F814","v":0},{"$f":"HLOOKUP(G813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G814","v":0},{"$f":"HLOOKUP(H813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H814","v":0},{"$f":"HLOOKUP(I813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I814","v":0},{"$f":"HLOOKUP(J813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J814","v":0},{"$f":"HLOOKUP(K813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K814","v":0},{"$f":"HLOOKUP(L813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L814","v":0},{"$f":"HLOOKUP(M813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M814","v":0},{"$f":"HLOOKUP(N813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N814","v":0},{"$f":"HLOOKUP(O813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O814","v":0},{"$f":"HLOOKUP(P813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P814","v":0},{"$f":"HLOOKUP(Q813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q814","v":0},{"$f":"HLOOKUP(R813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R814","v":0},{"$f":"HLOOKUP(S813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S814","v":0},{"$f":"HLOOKUP(T813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T814","v":0},{"$f":"HLOOKUP(U813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U814","v":0},{"$f":"HLOOKUP(V813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V814","v":0},{"$f":"HLOOKUP(W813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W814","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD814","v":0},{"$f":"HLOOKUP(AE813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE814","v":0},{"$f":"HLOOKUP(AF813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF814","v":0},{"$f":"HLOOKUP(AG813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG814","v":0},{"$f":"HLOOKUP(AH813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH814","v":0},{"$f":"HLOOKUP(AI813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI814","v":0},{"$f":"HLOOKUP(AJ813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ814","v":0},{"$f":"HLOOKUP(AK813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK814","v":0},{"$f":"HLOOKUP(AL813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL814","v":0},{"$f":"HLOOKUP(AM813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM814","v":0},{"$f":"HLOOKUP(AN813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN814","v":0},{"$f":"HLOOKUP(AO813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO814","v":0},{"$f":"HLOOKUP(AP813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP814","v":0},{"$f":"HLOOKUP(AQ813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ814","v":0},{"$f":"HLOOKUP(AR813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR814","v":0},{"$f":"HLOOKUP(AS813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS814","v":0},{"$f":"HLOOKUP(AT813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT814","v":0},{"$f":"HLOOKUP(AU813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU814","v":0},{"$f":"HLOOKUP(AV813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV814","v":0},{"$f":"HLOOKUP(AW813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW814","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD814","v":95979.352417104077},{"$f":"HLOOKUP(BE813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE814","v":97898.939465446165},{"$f":"HLOOKUP(BF813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF814","v":99856.918254755088},{"$f":"HLOOKUP(BG813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG814","v":101854.05661985019},{"$f":"HLOOKUP(BH813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH814","v":103891.1377522472},{"$f":"HLOOKUP(BI813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI814","v":105968.96050729214},{"$f":"HLOOKUP(BJ813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ814","v":108088.33971743798},{"$f":"HLOOKUP(BK813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK814","v":110250.10651178674},{"$f":"HLOOKUP(BL813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL814","v":112455.10864202249},{"$f":"HLOOKUP(BM813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM814","v":114704.21081486293},{"$f":"HLOOKUP(BN813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN814","v":116998.2950311602},{"$f":"HLOOKUP(BO813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO814","v":119338.2609317834},{"$f":"HLOOKUP(BP813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP814","v":121725.02615041909},{"$f":"HLOOKUP(BQ813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ814","v":124159.52667342746},{"$f":"HLOOKUP(BR813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR814","v":126642.71720689599},{"$f":"HLOOKUP(BS813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS814","v":129175.57155103392},{"$f":"HLOOKUP(BT813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT814","v":131759.08298205459},{"$f":"HLOOKUP(BU813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU814","v":134394.26464169571},{"$f":"HLOOKUP(BV813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV814","v":137082.14993452962},{"$f":"HLOOKUP(BW813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW814","v":139823.79293322022},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD814","v":0},{"$f":"HLOOKUP(CE813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE814","v":0},{"$f":"HLOOKUP(CF813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF814","v":0},{"$f":"HLOOKUP(CG813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG814","v":0},{"$f":"HLOOKUP(CH813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH814","v":0},{"$f":"HLOOKUP(CI813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI814","v":0},{"$f":"HLOOKUP(CJ813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ814","v":0},{"$f":"HLOOKUP(CK813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK814","v":0},{"$f":"HLOOKUP(CL813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL814","v":0},{"$f":"HLOOKUP(CM813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM814","v":0},{"$f":"HLOOKUP(CN813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN814","v":0},{"$f":"HLOOKUP(CO813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO814","v":0},{"$f":"HLOOKUP(CP813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP814","v":0},{"$f":"HLOOKUP(CQ813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ814","v":0},{"$f":"HLOOKUP(CR813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR814","v":0},{"$f":"HLOOKUP(CS813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS814","v":0},{"$f":"HLOOKUP(CT813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT814","v":0},{"$f":"HLOOKUP(CU813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU814","v":0},{"$f":"HLOOKUP(CV813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV814","v":0},{"$f":"HLOOKUP(CW813,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW814","v":0}]
[null,"Property Tax",null,{"$f":"C842*$B$9","v":1704862.7320811087},{"$f":"D842*$B$9","v":1609868.5990196196},1520167.4934531292,1435464.4904303809,1355481.0980768322,1279954.3419515081,1208635.9004230511,1141291.2882222033,1077699.0854863527,1017650.2097613448,960947.2285670077,907403.71026619198,856843.61110307963,809100.69639542198,764017.99397766893,721447.27809798496,681248.58207227546,643289.73809289653,607445.94267900276,573599.34633979353,null,null,null,null,"Property Tax",null,{"$f":"AC842*$B$9","v":1663280.7142254717},{"$f":"AD842*$B$9","v":1570603.5112386532},1483090.2375152479,1400453.1613954934,1322420.5834895924,1248735.9433673248,1179156.9760224887,1113454.9153387349,1051413.7419379049,992829.47293789731,937509.49128488544,885271.91245482129,835944.98644202878,789366.53306870419,745383.40875870106,703851.00302242418,664632.76299734181,627599.74448087451,592630.18797951494,559609.11838028638,null,null,null,null,"Property Tax",null,{"$f":"BC842*$B$9","v":1663280.7142254717},{"$f":"BD842*$B$9","v":1570603.5112386532},1483090.2375152479,1400453.1613954934,1322420.5834895924,1248735.9433673248,1179156.9760224887,1113454.9153387349,1051413.7419379049,992829.47293789731,937509.49128488544,885271.91245482129,835944.98644202878,789366.53306870419,745383.40875870106,703851.00302242418,664632.76299734181,627599.74448087451,592630.18797951494,559609.11838028638,null,null,null,null,"Property Tax",null,{"$f":"CC842*$B$9","v":2757524.619608542},{"$f":"CD842*$B$9","v":2603876.6714739329},2458789.9132551285,2321787.3195595723,2192418.4446205972,2070257.9412934333,1954904.1625720409,1845977.8410287576,1743120.8418349344,1645994.9852626619,1554280.9347961366,1467677.1471969273,1385898.8810711014,1308677.2606785139,1235758.3919061949,1166902.5274992744,1101883.2788048403,1040486.8714370494,982511.44241622125,927766.3764710048]
[null,"Total Operating Costs",null,{"$f":"SUM(D818:D820)","v":6690647.170333324},6695368.7260368792,6707377.6230107332,6726418.822579137,6752254.5168685643,6784663.2291190745,6823438.9653339684,6868390.4144313391,6919340.1942196712,6976124.14066933,7038590.6380931539,7106599.9879828598,7180023.8143740809,7258744.5037318459,7342654.6774608204,7431656.6952507989,7525662.1875681467,7624591.6156986831,7728373.8578369049,7836945.8198008556,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD818:AD820)","v":6649065.1524776872},6656103.6382559128,6670300.3670728523,6691407.4935442489,6719194.002281324,6753444.8305348912,6793960.040933406,6840554.0415478712,6893054.8506712234,6951303.403845882,7015152.9008110315,7084468.1901714895,7159125.1897130301,7239010.340405128,7324020.0922418525,7414060.4201752376,7509046.3684932124,7608901.6220866609,7713558.1031374168,7822955.5918413484,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD818:BD820)","v":6745044.5048947912},6754002.5777213592,6770157.2853276078,6793261.5501640998,6823085.140033571,6859413.7910421835,6902048.3806508435,6950804.1480596578,7005509.9593132455,7066007.6146607455,7132151.1958421916,7203806.4511032728,7280850.2158634495,7363169.8670785557,7450662.8094487488,7543235.9917262718,7640805.4514752682,7743295.8867283566,7850640.2530719461,7962779.3847745685,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD818:CD820)","v":17444331.491979405},17584419.681292213,17738943.783269778,17907544.266974516,18089890.530983839,18285679.46938394,18494634.121224355,18716502.398854122,18951055.8908168,19198088.735224169,19457416.559756875,19728875.484656878,20012321.185280256,20307628.010971852,20614688.157205395,20933410.888104461,21263721.806622129,21605562.16981069,21958888.246757332,22323670.716898937]
[]
[null,"EBITDA",null,{"$f":"D816-D821","v":14711906.566825384},{"$f":"E816-E821","v":14707185.011121828},14695176.114147976,14676134.91457957,14650299.220290143,14617890.508039635,14579114.77182474,14534163.322727369,14483213.542939037,14426429.596489377,14363963.099065553,14295953.749175848,14222529.922784626,14143809.233426861,14059899.059697889,13970897.04190791,13876891.549590562,13777962.121460024,13674179.879321802,13565607.917357853,null,null,null,null,"EBITDA",null,{"$f":"AD816-AD821","v":15039109.751181664},{"$f":"AE816-AE821","v":15032071.265403438},15017874.536586499,14996767.410115102,14968980.901378028,14934730.073124461,14894214.862725945,14847620.862111479,14795120.052988127,14736871.499813469,14673022.00284832,14603706.713487862,14529049.71394632,14449164.563254222,14364154.811417498,14274114.483484114,14179128.535166139,14079273.28157269,13974616.800521934,13865219.311818004,null,null,null,null,"EBITDA",null,{"$f":"BD816-BD821","v":15055071.643766547},{"$f":"BE816-BE821","v":15046113.570939979},15029958.86333373,15006854.598497238,14977031.008627767,14940702.357619155,14898067.768010493,14849312.000601679,14794606.189348092,14734108.534000592,14667964.952819146,14596309.697558064,14519265.932797888,14436946.281582782,14349453.339212589,14256880.156935066,14159310.69718607,14056820.26193298,13949475.895589393,13837336.763886768,null,null,null,null,"EBITDA",null,{"$f":"CD816-CD821","v":24128986.279759318},{"$f":"CE816-CE821","v":23988898.090446509},23834373.988468945,23665773.504764207,23483427.240754884,23287638.302354783,23078683.650514368,22856815.372884601,22622261.880921923,22375229.036514554,22115901.211981848,21844442.287081845,21560996.586458467,21265689.760766871,20958629.614533328,20639906.883634262,20309595.965116594,19967755.601928033,19614429.524981391,19249647.054839786]
[null,"Before Tax Earnings",null,{"$f":"D823-D843-D833","v":-25365739.08505179},{"$f":"E823-E825-E843","v":-39848422.415473655},-18038188.34180931,-4963883.7589948028,-4989719.4532842301,4797881.1712524481,14579114.77182474,14534163.322727369,14483213.542939037,14426429.596489377,14363963.099065553,14295953.749175848,14222529.922784626,14143809.233426861,14059899.059697889,13970897.04190791,13876891.549590562,13777962.121460024,13674179.879321802,13565607.917357853,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD823-AD843-AD833","v":-17696071.46725066},{"$f":"AE823-AE825-AE843","v":-27616506.595199395},-10571272.179775203,-356720.61970191635,-384507.12843899056,7257986.0582159515,14894214.862725945,14847620.862111479,14795120.052988127,14736871.499813469,14673022.00284832,14603706.713487862,14529049.71394632,14449164.563254222,14364154.811417498,14274114.483484114,14179128.535166139,14079273.28157269,13974616.800521934,13865219.311818004,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD823-BD843-BD833","v":-17680109.574665777},{"$f":"BE823-BE825-BE843","v":-27602464.289662853},-10559187.853027971,-346633.43131978065,-376457.02118925191,7263958.3427106459,14898067.768010493,14849312.000601679,14794606.189348092,14734108.534000592,14667964.952819146,14596309.697558064,14519265.932797888,14436946.281582782,14349453.339212589,14256880.156935066,14159310.69718607,14056820.26193298,13949475.895589393,13837336.763886768,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD823-CD843-CD833","v":-48037405.273850583},{"$f":"CE823-CE825-CE843","v":-76453356.480966002},-36430978.754378557,-12493438.140944295,-12675784.404953618,5208032.4795005322,23078683.650514368,22856815.372884601,22622261.880921923,22375229.036514554,22115901.211981848,21844442.287081845,21560996.586458467,21265689.760766871,20958629.614533328,20639906.883634262,20309595.965116594,19967755.601928033,19614429.524981391,19249647.054839786]
[null,"PTC",null,{"$f":"D814*HLOOKUP(D813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E814*HLOOKUP(E813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD814*HLOOKUP(AD813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE814*HLOOKUP(AE813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD814*HLOOKUP(BD813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE814*HLOOKUP(BE813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD814*HLOOKUP(CD813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE814*HLOOKUP(CE813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D824*$B$7-D825","v":-5326805.2078608759},-8368168.7072494673,-3788019.5517799552,-1042415.5893889086,-1047841.0851896883,1007555.045963014,3061614.1020831955,3052174.2977727475,3041474.8440171978,3029550.2152627693,3016432.2508037663,3002150.2873269282,2986731.2837847713,2970199.9390196409,2952578.8025365565,2933888.3788006608,2914147.2254140177,2893372.0455066049,2871577.7746575782,2848777.662645149,null,null,null,null,"Federal Tax",null,{"$f":"AD824*$B$7-AD825","v":-3716175.0081226383},-5799466.3849918731,-2219967.1577527924,-74911.33013740243,-80746.496972188019,1524177.0722253497,3127785.1211724482,3118000.3810434104,3106975.2111275066,3094743.0149608282,3081334.6205981472,3066778.409832451,3051100.4399287272,3034324.5582833868,3016472.5103976745,2997564.0415316639,2977616.9923848892,2956647.389130265,2934669.5281096059,2911696.0554817808,null,null,null,null,"Federal Tax",null,{"$f":"BD824*$B$7-BD825","v":-3712823.0106798131},-5796517.5008291993,-2217429.4491358739,-72793.020577153933,-79055.974449742906,1525431.2519692355,3128594.2312822035,3118355.5201263526,3106867.2997630993,3094162.7921401244,3080272.6400920204,3065225.0364871933,3049045.8458875562,3031758.7191323843,3013385.2012346433,2993944.8329563639,2973455.2464090744,2951932.2550059259,2929389.9380737725,2905840.7204162213,null,null,null,null,"Federal Tax",null,{"$f":"CD824*$B$7-CD825","v":-10087855.107508622},-16055204.861002861,-7650505.5384194963,-2623622.0095983017,-2661914.7250402598,1093686.8206951118,4846523.5666080173,4799931.2283057664,4750674.9949936038,4698798.0976680564,4644339.2545161881,4587332.8802871872,4527809.2831562776,4465794.8497610427,4401312.219051999,4334380.4455631953,4265015.152674485,4193228.6764048869,4119030.2002460919,4042425.8815163551]
[]
[]
[{"$f":"IRR(C829:X829,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D813,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-170486273.20811087},{"$f":"D823-D826","v":20038711.774686262},{"$f":"E823-E826","v":23075353.718371294},18483195.665927932,15718550.503968479,15698140.305479832,13610335.462076621,11517500.669741545,11481989.024954621,11441738.698921839,11396879.381226609,11347530.848261787,11293803.46184892,11235798.638999855,11173609.294407221,11107320.257161332,11037008.66310725,10962744.324176544,10884590.07595342,10802602.104664225,10716830.254712705,{"$f":"C829*-0.3","v":51145881.962433256},null,null,{"$f":"IRR(AC829:AX829,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD813,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-166328071.42254716},{"$f":"AD823-AD826","v":18755284.759304304},{"$f":"AE823-AE826","v":20831537.650395311},17237841.69433929,15071678.740252504,15049727.398350216,13410553.000899112,11766429.741553497,11729620.481068069,11688144.84186062,11642128.484852642,11591687.382250173,11536928.30365541,11477949.274017593,11414840.004970836,11347682.301019823,11276550.44195245,11201511.542781249,11122625.892442426,11039947.272412328,10953523.256336223,{"$f":"AC829*-0.3","v":49898421.426764145},null,null,{"$f":"IRR(BC829:BX829,0.1)","v":6.4999999999999725E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD813,'Capital Costs'!$B$163:$X$206,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-166328071.42254716},{"$f":"BD823-BD826","v":18767894.65444636},{"$f":"BE823-BE826","v":20842631.071769178},17247388.312469605,15079647.619074391,15056086.983077509,13415271.10564992,11769473.536728289,11730956.480475327,11687738.889584992,11639945.741860468,11587692.312727125,11531084.66107087,11470220.086910332,11405187.562450398,11336068.137977947,11262935.323978702,11185855.450776994,11104888.006927054,11020085.95751562,10931496.043470547,{"$f":"BC829*-0.3","v":49898421.426764145},null,null,{"$f":"IRR(CC829:CX829,0.1)","v":6.5000000000003055E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD813,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-275752461.96085417},{"$f":"CD823-CD826","v":34216841.38726794},{"$f":"CE823-CE826","v":40044102.951449372},31484879.526888441,26289395.514362507,26145341.965795144,22193951.481659669,18232160.083906353,18056884.144578837,17871586.885928318,17676430.938846499,17471561.95746566,17257109.40679466,17033187.303302191,16799894.911005829,16557317.395481329,16305526.438071067,16044580.812442109,15774526.925523147,15495399.324735299,15207221.17332343,{"$f":"CC829*-0.3","v":82725738.588256255}]
[{"$f":"IRR(C830:X830,0.1)","v":0.11231883446303348},"ROE",{"$f":"-C849","v":-21107262.389135271},{"$f":"D829-D833-D835-D844-D825","v":3280647.3584493464},2021035.217289988,2011548.1886806414,1996505.6410216023,1976095.4425329552,1950492.5598550525,1919859.7282452863,1884348.0834583621,1844097.7574255802,1799238.4397303499,1749889.906765528,1696162.5203526616,1638157.6975035965,1575968.352910962,1509679.3156650737,1439367.7216109913,1365103.3826802857,1286949.1344571607,1204961.1631679665,1119189.3132164441,{"$f":"X829","v":51145881.962433256},null,null,{"$f":"IRR(AC830:AX830,0.1)","v":0.11358398136298065},"ROE",{"$f":"-AC849","v":-21458188.431372549},{"$f":"AD829-AD833-AD835-AD844-AD825","v":3400449.0968675753},2118126.4814361092,2106911.0656707259,2090236.4357583225,2068285.0938560367,2041226.9395357179,2009219.9233208895,1972410.662835462,1930935.0236280132,1884918.6666200347,1834477.5640175659,1779718.4854228031,1720739.4557849858,1657630.1867382275,1590472.4827872161,1519340.6237198431,1444301.7245486416,1365416.0742098205,1282737.454179721,1196313.4381036162,{"$f":"AX829","v":49898421.426764145},null,null,{"$f":"IRR(BC830:BX830,0.1)","v":0.11367867773097862},"ROE",{"$f":"-BC849","v":-21458188.431372549},{"$f":"BD829-BD833-BD835-BD844-BD825","v":3413058.9920096314},2129219.9028099757,2116457.683801041,2098205.3145802096,2074644.6785833277,2045945.0442865263,2012263.7184956819,1973746.6622427199,1930529.071352385,1882735.9236278608,1830482.4944945183,1773874.8428382631,1713010.2686777245,1647977.7442177916,1578858.3197453395,1505725.5057460945,1428645.6325443871,1347678.1886944473,1262876.1392830126,1174286.2252379395,{"$f":"BX829","v":49898421.426764145},null,null,{"$f":"IRR(CC830:CX830,0.1)","v":0.11577257378826689},"ROE",{"$f":"-CC849","v":-33141114.516977914},{"$f":"CD829-CD833-CD835-CD844-CD825","v":5964265.7711600885},3881699.7878427878,3759625.747280512,3626431.3651537672,3482377.816586405,3327704.5552503206,3162630.380296397,2987354.4409688804,2802057.1823183596,2606901.2352365423,2402032.2538557034,2187579.7031847034,1963657.5996922348,1730365.2073958702,1487787.691871373,1235996.7344611101,975051.10883215442,704997.22191319056,425869.62112534419,137691.46971347369,{"$f":"CX829","v":82725738.588256255}]
[]
[]
[null,"Interest",null,{"$f":"C836*$B$8","v":5980391.010254994},5799528.5136929313,5609622.8923027655,5410221.989843091,5200851.0422604326,4981011.5472986409,4750180.0775887603,4507807.0343933851,4253315.3390382417,3986099.0589153413,3705521.9647862948,3410916.0159507971,3101579.769673524,2776776.7110823872,2435733.4995616935,2077638.1274649655,1701637.9867634007,1306837.8390267577,892297.68390328274,457030.52102363389,null,null,null,null,"Interest",null,{"$f":"AC836*$B$8","v":6079820.055555556},5895950.5674217036,5702887.6048811581,5500171.4942135857,5287319.578012635,5063825.0660016369,4829155.8283900879,4582753.1288979622,4324030.2944312301,4052371.3182411613,3767129.393241589,3467625.3719920386,3153146.14968001,2822942.9662523801,2476229.6236533686,2112180.6139244069,1729929.1537089967,1328565.1204828164,907132.88559532678,464629.03896346269,null,null,null,null,"Interest",null,{"$f":"BC836*$B$8","v":6079820.055555556},5895950.5674217036,5702887.6048811581,5500171.4942135857,5287319.578012635,5063825.0660016369,4829155.8283900879,4582753.1288979622,4324030.2944312301,4052371.3182411613,3767129.393241589,3467625.3719920386,3153146.14968001,2822942.9662523801,2476229.6236533686,2112180.6139244069,1729929.1537089967,1328565.1204828164,907132.88559532678,464629.03896346269,null,null,null,null,"Interest",null,{"$f":"CC836*$B$8","v":9389982.446477076},9106005.0836204328,8807828.8526209574,8494743.8100715075,8166004.5153945852,7820828.2559838165,7458393.1836025091,7077836.3576021362,6678251.6903017452,6258687.7896363344,5818145.6939376537,5355576.4934540391,4869878.8329462428,4359896.2894130563,3824414.6187032121,3262158.864457875,2671790.3225002708,2051903.3534447865,1401022.0359365279,717596.6525528566]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C848)","v":9597640.9414962586},{"$f":"-PMT($B$8,20,$C848)","v":9597640.9414962586},9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,9597640.9414962586,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC848)","v":9757209.8182326071},{"$f":"-PMT($B$8,20,$AC848)","v":9757209.8182326071},9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC848)","v":9757209.8182326071},{"$f":"-PMT($B$8,20,$BC848)","v":9757209.8182326071},9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,9757209.8182326071,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC848)","v":15069529.703609956},{"$f":"-PMT($B$8,20,$CC848)","v":15069529.703609956},15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956,15069529.703609956]
[null,"Sinking Fund",null,{"$f":"D834-D833","v":3617249.9312412646},3798112.4278033273,3988018.0491934931,4187418.9516531676,4396789.899235826,4616629.3941976177,4847460.8639074983,5089833.9071028735,5344325.6024580169,5611541.8825809173,5892118.9767099638,6186724.9255454615,6496061.1718227342,6820864.2304138709,7161907.4419345651,7520002.8140312936,7896002.9547328576,8290803.1024695011,8705343.2575929761,9140610.4204726256,null,null,null,null,"Sinking Fund",null,{"$f":"AD834-AD833","v":3677389.7626770511},3861259.2508109035,4054322.213351449,4257038.3240190214,4469890.2402199721,4693384.7522309702,4928053.9898425192,5174456.6893346449,5433179.523801377,5704838.4999914458,5990080.4249910181,6289584.4462405685,6604063.6685525971,6934266.851980227,7280980.1945792381,7645029.2043082006,8027280.6645236108,8428644.6977497898,8850076.9326372799,9292580.7792691439,null,null,null,null,"Sinking Fund",null,{"$f":"BD834-BD833","v":3677389.7626770511},3861259.2508109035,4054322.213351449,4257038.3240190214,4469890.2402199721,4693384.7522309702,4928053.9898425192,5174456.6893346449,5433179.523801377,5704838.4999914458,5990080.4249910181,6289584.4462405685,6604063.6685525971,6934266.851980227,7280980.1945792381,7645029.2043082006,8027280.6645236108,8428644.6977497898,8850076.9326372799,9292580.7792691439,null,null,null,null,"Sinking Fund",null,{"$f":"CD834-CD833","v":5679547.2571328804},5963524.6199895237,6261700.850988999,6574785.893538449,6903525.1882153712,7248701.44762614,7611136.5200074473,7991693.3460078202,8391278.0133082122,8810841.913973622,9251384.0096723028,9713953.2101559173,10199650.870663714,10709633.414196901,11245115.084906744,11807370.839152081,12397739.381109685,13017626.35016517,13668507.667673428,14351933.0510571]
[null,"Mortgage Balance",{"$f":"C848","v":119607820.20509988},{"$f":"C836-D835","v":115990570.27385862},112192457.8460553,108204439.79686181,104017020.84520864,99620230.945972815,95003601.551775202,90156140.687867701,85066306.780764833,79721981.178306818,74110439.295725897,68218320.319015935,62031595.393470474,55535534.221647739,48714669.99123387,41552762.549299307,34032759.735268012,26136756.780535154,17845953.678065654,9140610.4204726778,5.2154064178466797E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC848","v":121596401.1111111},{"$f":"AC836-AD835","v":117919011.34843406},114057752.09762315,110003429.88427171,105746391.5602527,101276501.32003273,96583116.567801759,91655062.577959239,86480605.888624594,81047426.364823222,75342587.864831775,69352507.439840764,63062922.993600197,56458859.325047597,49524592.473067373,42243612.278488137,34598583.074179932,26571302.409656323,18142657.711906534,9292580.7792692538,1.0989606380462646E-7,null,null,null,null,"Mortgage Balance",{"$f":"BC848","v":121596401.1111111},{"$f":"BC836-BD835","v":117919011.34843406},114057752.09762315,110003429.88427171,105746391.5602527,101276501.32003273,96583116.567801759,91655062.577959239,86480605.888624594,81047426.364823222,75342587.864831775,69352507.439840764,63062922.993600197,56458859.325047597,49524592.473067373,42243612.278488137,34598583.074179932,26571302.409656323,18142657.711906534,9292580.7792692538,1.0989606380462646E-7,null,null,null,null,"Mortgage Balance",{"$f":"CC848","v":187799648.92954153},{"$f":"CC836-CD835","v":182120101.67240864},176156577.05241913,169894876.20143014,163320090.3078917,156416565.11967632,149167863.67205018,141556727.15204272,133565033.80603489,125173755.79272668,116362913.87875307,107111529.86908077,97397576.658924848,87197925.78826113,76488292.374064237,65243177.289157495,53435806.450005412,41038067.068895727,28020440.718730558,14351933.05105713,2.9802322387695313E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C829/20","v":8524313.6604055427},{"$f":"-$C829/20","v":8524313.6604055427},8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,8524313.6604055427,null,null,null,null,"Book Depr",null,{"$f":"-$AC829/20","v":8316403.5711273579},{"$f":"-$AC829/20","v":8316403.5711273579},8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,null,null,null,null,"Book Depr",null,{"$f":"-$BC829/20","v":8316403.5711273579},{"$f":"-$BC829/20","v":8316403.5711273579},8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,8316403.5711273579,null,null,null,null,"Book Depr",null,{"$f":"-$CC829/20","v":13787623.098042708},{"$f":"-$CC829/20","v":13787623.098042708},13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708,13787623.098042708]
[null,"Accum Depreciation",null,{"$f":"SUM($D839:D839)","v":8524313.6604055427},{"$f":"SUM($D839:E839)","v":17048627.320811085},{"$f":"SUM($D839:F839)","v":25572940.981216628},{"$f":"SUM($D839:G839)","v":34097254.641622171},{"$f":"SUM($D839:H839)","v":42621568.302027717},{"$f":"SUM($D839:I839)","v":51145881.962433264},{"$f":"SUM($D839:J839)","v":59670195.62283881},{"$f":"SUM($D839:K839)","v":68194509.283244357},{"$f":"SUM($D839:L839)","v":76718822.943649903},{"$f":"SUM($D839:M839)","v":85243136.604055449},{"$f":"SUM($D839:N839)","v":93767450.264460996},{"$f":"SUM($D839:O839)","v":102291763.92486654},{"$f":"SUM($D839:P839)","v":110816077.58527209},{"$f":"SUM($D839:Q839)","v":119340391.24567764},{"$f":"SUM($D839:R839)","v":127864704.90608318},{"$f":"SUM($D839:S839)","v":136389018.56648871},{"$f":"SUM($D839:T839)","v":144913332.22689426},{"$f":"SUM($D839:U839)","v":153437645.88729981},{"$f":"SUM($D839:V839)","v":161961959.54770535},{"$f":"SUM($D839:W839)","v":170486273.2081109},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD839:AD839)","v":8316403.5711273579},{"$f":"SUM($AD839:AE839)","v":16632807.142254716},{"$f":"SUM($AD839:AF839)","v":24949210.713382073},{"$f":"SUM($AD839:AG839)","v":33265614.284509432},{"$f":"SUM($AD839:AH839)","v":41582017.85563679},{"$f":"SUM($AD839:AI839)","v":49898421.426764145},{"$f":"SUM($AD839:AJ839)","v":58214824.997891501},{"$f":"SUM($AD839:AK839)","v":66531228.569018856},{"$f":"SUM($AD839:AL839)","v":74847632.140146211},{"$f":"SUM($AD839:AM839)","v":83164035.711273566},{"$f":"SUM($AD839:AN839)","v":91480439.282400921},{"$f":"SUM($AD839:AO839)","v":99796842.853528276},{"$f":"SUM($AD839:AP839)","v":108113246.42465563},{"$f":"SUM($AD839:AQ839)","v":116429649.99578299},{"$f":"SUM($AD839:AR839)","v":124746053.56691034},{"$f":"SUM($AD839:AS839)","v":133062457.1380377},{"$f":"SUM($AD839:AT839)","v":141378860.70916507},{"$f":"SUM($AD839:AU839)","v":149695264.28029242},{"$f":"SUM($AD839:AV839)","v":158011667.85141978},{"$f":"SUM($AD839:AW839)","v":166328071.42254713},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD839:BD839)","v":8316403.5711273579},{"$f":"SUM($BD839:BE839)","v":16632807.142254716},{"$f":"SUM($BD839:BF839)","v":24949210.713382073},{"$f":"SUM($BD839:BG839)","v":33265614.284509432},{"$f":"SUM($BD839:BH839)","v":41582017.85563679},{"$f":"SUM($BD839:BI839)","v":49898421.426764145},{"$f":"SUM($BD839:BJ839)","v":58214824.997891501},{"$f":"SUM($BD839:BK839)","v":66531228.569018856},{"$f":"SUM($BD839:BL839)","v":74847632.140146211},{"$f":"SUM($BD839:BM839)","v":83164035.711273566},{"$f":"SUM($BD839:BN839)","v":91480439.282400921},{"$f":"SUM($BD839:BO839)","v":99796842.853528276},{"$f":"SUM($BD839:BP839)","v":108113246.42465563},{"$f":"SUM($BD839:BQ839)","v":116429649.99578299},{"$f":"SUM($BD839:BR839)","v":124746053.56691034},{"$f":"SUM($BD839:BS839)","v":133062457.1380377},{"$f":"SUM($BD839:BT839)","v":141378860.70916507},{"$f":"SUM($BD839:BU839)","v":149695264.28029242},{"$f":"SUM($BD839:BV839)","v":158011667.85141978},{"$f":"SUM($BD839:BW839)","v":166328071.42254713},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD839:CD839)","v":13787623.098042708},{"$f":"SUM($CD839:CE839)","v":27575246.196085416},{"$f":"SUM($CD839:CF839)","v":41362869.29412812},{"$f":"SUM($CD839:CG839)","v":55150492.392170832},{"$f":"SUM($CD839:CH839)","v":68938115.490213543},{"$f":"SUM($CD839:CI839)","v":82725738.588256255},{"$f":"SUM($CD839:CJ839)","v":96513361.686298966},{"$f":"SUM($CD839:CK839)","v":110300984.78434168},{"$f":"SUM($CD839:CL839)","v":124088607.88238439},{"$f":"SUM($CD839:CM839)","v":137876230.98042709},{"$f":"SUM($CD839:CN839)","v":151663854.07846978},{"$f":"SUM($CD839:CO839)","v":165451477.17651248},{"$f":"SUM($CD839:CP839)","v":179239100.27455518},{"$f":"SUM($CD839:CQ839)","v":193026723.37259787},{"$f":"SUM($CD839:CR839)","v":206814346.47064057},{"$f":"SUM($CD839:CS839)","v":220601969.56868327},{"$f":"SUM($CD839:CT839)","v":234389592.66672596},{"$f":"SUM($CD839:CU839)","v":248177215.76476866},{"$f":"SUM($CD839:CV839)","v":261964838.86281136},{"$f":"SUM($CD839:CW839)","v":275752461.96085405}]
[null,"End Year Book Value",null,{"$f":"-$C829-D840","v":161961959.54770532},153437645.88729978,144913332.22689423,136389018.56648868,127864704.90608315,119340391.24567761,110816077.58527206,102291763.92486651,93767450.264460966,85243136.60405542,76718822.943649873,68194509.283244327,59670195.62283878,51145881.962433234,42621568.302027687,34097254.641622156,25572940.981216609,17048627.320811063,8524313.6604055166,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC829-AD840","v":158011667.85141981},149695264.28029245,141378860.7091651,133062457.13803773,124746053.56691037,116429649.99578302,108113246.42465566,99796842.853528306,91480439.282400951,83164035.711273596,74847632.140146241,66531228.569018885,58214824.99789153,49898421.426764175,41582017.85563682,33265614.284509465,24949210.713382095,16632807.14225474,8316403.5711273849,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC829-BD840","v":158011667.85141981},149695264.28029245,141378860.7091651,133062457.13803773,124746053.56691037,116429649.99578302,108113246.42465566,99796842.853528306,91480439.282400951,83164035.711273596,74847632.140146241,66531228.569018885,58214824.99789153,49898421.426764175,41582017.85563682,33265614.284509465,24949210.713382095,16632807.14225474,8316403.5711273849,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC829-CD840","v":261964838.86281148},{"$f":"-$CC829-CE840","v":248177215.76476875},234389592.66672605,220601969.56868333,206814346.47064063,193026723.37259793,179239100.27455521,165451477.17651248,151663854.07846978,137876230.98042709,124088607.88238439,110300984.78434169,96513361.686298996,82725738.588256299,68938115.490213603,55150492.392170906,41362869.294128209,27575246.196085513,13787623.098042816,0]
[null,"Prop. Tax Value",{"$f":"-C829","v":170486273.20811087},{"$f":"C842/(($C842/$X842)^(1/21))","v":160986859.90196195},{"$f":"D842/(($C842/$X842)^(1/21))","v":152016749.34531292},143546449.0430381,135548109.80768323,127995434.19515081,120863590.0423051,114129128.82222033,107769908.54863526,101765020.97613448,96094722.856700763,90740371.026619196,85684361.110307962,80910069.639542192,76401799.397766888,72144727.809798494,68124858.207227543,64328973.809289649,60744594.267900281,57359934.63397935,54163866.610152483,{"$f":"X829","v":51145881.962433256},null,null,null,"Prop. Tax Value",{"$f":"-AC829","v":166328071.42254716},{"$f":"AC842/(($AC842/$AX842)^(1/21))","v":157060351.12386531},{"$f":"AD842/(($AC842/$AX842)^(1/21))","v":148309023.75152478},140045316.13954934,132242058.34895924,124873594.33673248,117915697.60224886,111345491.53387348,105141374.19379048,99282947.293789729,93750949.128488541,88527191.245482132,83594498.644202873,78936653.306870416,74538340.875870109,70385100.302242413,66463276.299734175,62759974.448087454,59263018.79795149,55960911.838028632,52842796.692831688,{"$f":"AX829","v":49898421.426764145},null,null,null,"Prop. Tax Value",{"$f":"-BC829","v":166328071.42254716},{"$f":"BC842/(($BC842/$BX842)^(1/21))","v":157060351.12386531},{"$f":"BD842/(($BC842/$BX842)^(1/21))","v":148309023.75152478},140045316.13954934,132242058.34895924,124873594.33673248,117915697.60224886,111345491.53387348,105141374.19379048,99282947.293789729,93750949.128488541,88527191.245482132,83594498.644202873,78936653.306870416,74538340.875870109,70385100.302242413,66463276.299734175,62759974.448087454,59263018.79795149,55960911.838028632,52842796.692831688,{"$f":"BX829","v":49898421.426764145},null,null,null,"Prop. Tax Value",{"$f":"-CC829","v":275752461.96085417},{"$f":"CC842/(($CC842/$CX842)^(1/21))","v":260387667.14739329},{"$f":"CD842/(($CC842/$CX842)^(1/21))","v":245878991.32551286},232178731.9559572,219241844.46205971,207025794.12934333,195490416.25720409,184597784.10287577,174312084.18349344,164599498.52626619,155428093.47961366,146767714.71969274,138589888.10711014,130867726.06785139,123575839.19061948,116690252.74992743,110188327.88048403,104048687.14370494,98251144.24162212,92776637.647100478,87607167.932146952,{"$f":"CX829","v":82725738.588256255}]
[null,"Tax Dep",null,{"$f":"$C829*-D$5","v":34097254.641622178},54555607.426595479,32733364.455957286,19640018.673574373,19640018.673574373,9820009.3367871866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D843*$B$7","v":7160423.474740657},11456677.55958505,6874006.5357510298,4124403.9214506182,4124403.9214506182,2062201.9607253091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD843*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD843*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD843*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D844:I844)","v":29771190.613875724},{"$f":"C846/C850","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD844:AI844)","v":23273481.880063493},{"$f":"AC846/AC850","v":0.13992515924109114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD844:BI844)","v":23273481.880063493},{"$f":"BC846/BC850","v":0.13992515924109114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD844:CI844)","v":54811698.514334738},{"$f":"CC846/CC850","v":0.19877138403252337}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D825:W825)","v":0},{"$f":"C847/C850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD825:AW825)","v":0},{"$f":"AC847/AC850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD825:BW825)","v":0},{"$f":"BC847/BC850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD825:CW825)","v":0},{"$f":"CC847/CC850","v":0}]
[0.85,"Debt",{"$f":"(C850-C846-C847)*$A848","v":119607820.20509988},{"$f":"C848/C850","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC850-AC846-AC847)*$A848","v":121596401.1111111},{"$f":"AC848/AC850","v":0.73106361464507241},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC850-BC846-BC847)*$A848","v":121596401.1111111},{"$f":"BC848/BC850","v":0.73106361464507241},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC850-CC846-CC847)*$A848","v":187799648.92954153},{"$f":"CC848/CC850","v":0.68104432357235511}]
[0.15,"Equity",{"$f":"(C850-C846-C847)*$A849","v":21107262.389135271},{"$f":"C849/C850","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC850-AC846-AC847)*$A849","v":21458188.431372549},{"$f":"AC849/AC850","v":0.12901122611383634},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC850-BC846-BC847)*$A849","v":21458188.431372549},{"$f":"BC849/BC850","v":0.12901122611383634},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC850-CC846-CC847)*$A849","v":33141114.516977914},{"$f":"CC849/CC850","v":0.12018429239512149}]
[null,"Total",{"$f":"-C829","v":170486273.20811087},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC829","v":166328071.42254716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC829","v":166328071.42254716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC829","v":275752461.96085417}]
[null,"Check",{"$f":"SUM(C846:C849)-C850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC846:AC849)-AC850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC846:BC849)-BC850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC846:CC849)-CC850","v":0}]
[null,"2043 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2043 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2043 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2043 Off Shore Wind"]
[null,"Year",null,2043,{"$f":"D853+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,null,null,null,"Year",null,2043,{"$f":"AD853+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,null,null,null,"Year",null,2043,{"$f":"BD853+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,null,null,null,"Year",null,2043,{"$f":"CD853+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D853-$D$13)","v":317177.67890738312},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD853-$AD$13)","v":326506.43416936498},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD853-$AD$13)","v":415129.60915819264},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD853-$AD$13)","v":513081.53940900217}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M25","v":68.6444877020174},{"$f":"D855","v":68.6444877020174},68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,68.6444877020174,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P25","v":67.706035963255673},{"$f":"AD855","v":67.706035963255673},67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,67.706035963255673,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$25","v":53.527810336818},{"$f":"BD855","v":53.527810336818},53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,53.527810336818,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$25","v":81.976219156547373},{"$f":"CD855","v":81.976219156547373},81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373,81.976219156547373]
[null,"Revenue",null,{"$f":"D855*D854","v":21772499.279112283},{"$f":"E855*E854","v":21772499.279112283},21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,21772499.279112283,null,null,null,null,"Revenue",null,{"$f":"AD855*AD854","v":22106456.374105398},{"$f":"AE855*AE854","v":22106456.374105398},22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,22106456.374105398,null,null,null,null,"Revenue",null,{"$f":"BD855*BD854","v":22220978.984217122},{"$f":"BE855*BE854","v":22220978.984217122},22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,22220978.984217122,null,null,null,null,"Revenue",null,{"$f":"CD855*CD854","v":42060484.719771057},{"$f":"CE855*CE854","v":42060484.719771057},42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057,42060484.719771057]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(E853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(F853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(G853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(H853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(I853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(J853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(K853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(L853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(M853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(N853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(O853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(P853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(Q853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(R853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(S853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(T853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(U853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},{"$f":"HLOOKUP(V853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7263346.4734610617},{"$f":"HLOOKUP(W853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7408613.402930283},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(AE853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AF853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AG853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AH853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AI853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AJ853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AK853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AL853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AM853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(AN853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(AO853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(AP853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(AQ853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(AR853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(AS853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(AT853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(AU853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},{"$f":"HLOOKUP(AV853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7263346.4734610617},{"$f":"HLOOKUP(AW853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7408613.402930283},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5085500.1270172596},{"$f":"HLOOKUP(BE853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BF853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BG853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BH853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BI853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BJ853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BK853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BL853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BM853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(BN853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(BO853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(BP853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(BQ853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(BR853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(BS853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(BT853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(BU853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},{"$f":"HLOOKUP(BV853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7263346.4734610617},{"$f":"HLOOKUP(BW853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7408613.402930283},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":14980543.009818282},{"$f":"HLOOKUP(CE853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CF853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CG853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CH853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CI853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CJ853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CK853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CL853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CM853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739},{"$f":"HLOOKUP(CN853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18261198.337459952},{"$f":"HLOOKUP(CO853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18626422.304209154},{"$f":"HLOOKUP(CP853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18998950.750293337},{"$f":"HLOOKUP(CQ853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19378929.765299201},{"$f":"HLOOKUP(CR853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19766508.360605188},{"$f":"HLOOKUP(CS853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20161838.52781729},{"$f":"HLOOKUP(CT853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20565075.29837364},{"$f":"HLOOKUP(CU853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20976376.804341111},{"$f":"HLOOKUP(CV853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":21395904.340427931},{"$f":"HLOOKUP(CW853,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":21823822.427236494}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D854","v":0},{"$f":"HLOOKUP(E853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E854","v":0},{"$f":"HLOOKUP(F853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F854","v":0},{"$f":"HLOOKUP(G853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G854","v":0},{"$f":"HLOOKUP(H853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H854","v":0},{"$f":"HLOOKUP(I853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I854","v":0},{"$f":"HLOOKUP(J853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J854","v":0},{"$f":"HLOOKUP(K853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K854","v":0},{"$f":"HLOOKUP(L853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L854","v":0},{"$f":"HLOOKUP(M853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M854","v":0},{"$f":"HLOOKUP(N853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N854","v":0},{"$f":"HLOOKUP(O853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O854","v":0},{"$f":"HLOOKUP(P853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P854","v":0},{"$f":"HLOOKUP(Q853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q854","v":0},{"$f":"HLOOKUP(R853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R854","v":0},{"$f":"HLOOKUP(S853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S854","v":0},{"$f":"HLOOKUP(T853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T854","v":0},{"$f":"HLOOKUP(U853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U854","v":0},{"$f":"HLOOKUP(V853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V854","v":0},{"$f":"HLOOKUP(W853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W854","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD854","v":0},{"$f":"HLOOKUP(AE853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE854","v":0},{"$f":"HLOOKUP(AF853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF854","v":0},{"$f":"HLOOKUP(AG853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG854","v":0},{"$f":"HLOOKUP(AH853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH854","v":0},{"$f":"HLOOKUP(AI853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI854","v":0},{"$f":"HLOOKUP(AJ853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ854","v":0},{"$f":"HLOOKUP(AK853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK854","v":0},{"$f":"HLOOKUP(AL853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL854","v":0},{"$f":"HLOOKUP(AM853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM854","v":0},{"$f":"HLOOKUP(AN853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN854","v":0},{"$f":"HLOOKUP(AO853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO854","v":0},{"$f":"HLOOKUP(AP853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP854","v":0},{"$f":"HLOOKUP(AQ853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ854","v":0},{"$f":"HLOOKUP(AR853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR854","v":0},{"$f":"HLOOKUP(AS853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS854","v":0},{"$f":"HLOOKUP(AT853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT854","v":0},{"$f":"HLOOKUP(AU853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU854","v":0},{"$f":"HLOOKUP(AV853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV854","v":0},{"$f":"HLOOKUP(AW853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW854","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD854","v":98192.636283842498},{"$f":"HLOOKUP(BE853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE854","v":100156.48900951936},{"$f":"HLOOKUP(BF853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF854","v":102159.61878970974},{"$f":"HLOOKUP(BG853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG854","v":104202.81116550394},{"$f":"HLOOKUP(BH853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH854","v":106286.86738881402},{"$f":"HLOOKUP(BI853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI854","v":108412.60473659029},{"$f":"HLOOKUP(BJ853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ854","v":110580.8568313221},{"$f":"HLOOKUP(BK853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK854","v":112792.47396794855},{"$f":"HLOOKUP(BL853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL854","v":115048.32344730753},{"$f":"HLOOKUP(BM853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM854","v":117349.28991625368},{"$f":"HLOOKUP(BN853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN854","v":119696.27571457875},{"$f":"HLOOKUP(BO853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO854","v":122090.20122887034},{"$f":"HLOOKUP(BP853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP854","v":124532.00525344774},{"$f":"HLOOKUP(BQ853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ854","v":127022.64535851669},{"$f":"HLOOKUP(BR853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR854","v":129563.09826568702},{"$f":"HLOOKUP(BS853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS854","v":132154.36023100076},{"$f":"HLOOKUP(BT853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT854","v":134797.44743562079},{"$f":"HLOOKUP(BU853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU854","v":137493.3963843332},{"$f":"HLOOKUP(BV853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV854","v":140243.26431201986},{"$f":"HLOOKUP(BW853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW854","v":143048.12959826028},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD854","v":0},{"$f":"HLOOKUP(CE853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE854","v":0},{"$f":"HLOOKUP(CF853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF854","v":0},{"$f":"HLOOKUP(CG853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG854","v":0},{"$f":"HLOOKUP(CH853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH854","v":0},{"$f":"HLOOKUP(CI853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI854","v":0},{"$f":"HLOOKUP(CJ853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ854","v":0},{"$f":"HLOOKUP(CK853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK854","v":0},{"$f":"HLOOKUP(CL853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL854","v":0},{"$f":"HLOOKUP(CM853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM854","v":0},{"$f":"HLOOKUP(CN853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN854","v":0},{"$f":"HLOOKUP(CO853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO854","v":0},{"$f":"HLOOKUP(CP853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP854","v":0},{"$f":"HLOOKUP(CQ853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ854","v":0},{"$f":"HLOOKUP(CR853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR854","v":0},{"$f":"HLOOKUP(CS853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS854","v":0},{"$f":"HLOOKUP(CT853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT854","v":0},{"$f":"HLOOKUP(CU853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU854","v":0},{"$f":"HLOOKUP(CV853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV854","v":0},{"$f":"HLOOKUP(CW853,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW854","v":0}]
[null,"Property Tax",null,{"$f":"C882*$B$9","v":1732604.8121483771},1636064.9037023236,1544904.1526136918,1458822.8348166354,1377537.9267263825,1300782.1746964483,1228303.2163252418,1159862.7507230507,1095235.7550113464,1034209.7444783774,976584.07395853312,922169.27813851729,870786.44862134289,822266.64570002363,776450.34290695144,733186.90251271753,692334.08024988649,653757.55763332406,617330.50033941201,582933.14119216078,null,null,null,null,"Property Tax",null,{"$f":"AC882*$B$9","v":1690346.1581935391},1596160.8816608039,1507223.5635255533,1423241.7900650103,1343939.4407086661,1269055.7801916571,1198344.6012929194,1131573.4153395621,1068522.6878159482,1008985.1165642709,952764.95020344725,899677.34452538297,849547.75475253002,802211.36165855988,757512.52966531878,715304.29513435892,675447.88317062124,637812.25134958467,602273.65886771923,568715.25969966932,null,null,null,null,"Property Tax",null,{"$f":"BC882*$B$9","v":1690346.1581935391},1596160.8816608039,1507223.5635255533,1423241.7900650103,1343939.4407086661,1269055.7801916571,1198344.6012929194,1131573.4153395621,1068522.6878159482,1008985.1165642709,952764.95020344725,899677.34452538297,849547.75475253002,802211.36165855988,757512.52966531878,715304.29513435892,675447.88317062124,637812.25134958467,602273.65886771923,568715.25969966932,null,null,null,null,"Property Tax",null,{"$f":"CC882*$B$9","v":2770484.9853207022},2616114.8918298604,2470346.2258474277,2332699.7199615021,2202722.8113103141,2079988.1536175127,1964092.2121361294,1854653.9368815925,1751313.5097915584,1653731.161693396,1561586.0551896782,1474575.2297887525,1392412.6058121354,1314828.0438037028,1241566.4563481538,1172386.969378521,1107062.1302152229,1045377.1597328035,987129.24619557743,932126.87844041851]
[null,"Total Operating Costs",null,{"$f":"SUM(D858:D860)","v":6818104.9391656369},{"$f":"SUM(E858:E860)","v":6823275.0332599273},6835858.4847624479,6855596.2536083674,6882246.8138939487,6915585.2396073658,6955402.3425343782,7001503.8594563697,7053709.6859193314,7111853.1540045235,7175780.3516752012,7245349.481409519,7320430.2559577664,7400903.3291831752,7486659.7600597646,7577600.5080085881,7673635.9578556735,7774685.4727912266,7880676.9738004738,7991546.5441224435,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD858:AD860)","v":6775846.2852107985},{"$f":"SUM(AE858:AE860)","v":6783371.0112184081},6798177.8956743088,6820015.2088567419,6848648.3278762326,6883858.8451025747,6925443.7275020555,6973214.5240728809,7026996.6187239336,7086628.5260904171,7151961.2279201159,7222857.5477963844,7299191.5620889533,7380848.0451417118,7467721.946818132,7559717.9006302301,7656749.760776408,7758740.1665074863,7865620.1323287813,7977328.6626299527,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD858:BD860)","v":6874038.9214946413},{"$f":"SUM(BE858:BE860)","v":6883527.5002279272},6900337.5144640189,6924218.0200222461,6954935.1952650463,6992271.4498391645,7036024.5843333779,7086006.9980408298,7142044.9421712412,7203977.8160066707,7271657.503634695,7344947.7490252545,7423723.5673424015,7507870.6905002287,7597285.045083819,7691872.260861231,7791547.2082120292,7896233.5628918204,8005863.3966408009,8120376.7922282126,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD858:CD860)","v":17751027.995138984},{"$f":"SUM(CE858:CE860)","v":17896268.761844512},18056103.173262369,18230171.806324746,18418144.339400824,18619718.11226983,18834616.769961495,19062588.985863462,19303407.259753063,19556866.786654137,19822784.392649628,20100997.533997908,20391363.356105473,20693757.809102904,21008074.816953342,21334225.49719581,21672137.428588863,22021753.964073915,22383033.586623508,22755949.305676911]
[]
[null,"EBITDA",null,{"$f":"D856-D861","v":14954394.339946646},{"$f":"E856-E861","v":14949224.245852355},14936640.794349834,14916903.025503915,14890252.465218335,14856914.039504917,14817096.936577905,14770995.419655913,14718789.593192952,14660646.12510776,14596718.927437082,14527149.797702763,14452069.023154516,14371595.949929107,14285839.519052519,14194898.771103695,14098863.32125661,13997813.806321057,13891822.30531181,13780952.734989841,null,null,null,null,"EBITDA",null,{"$f":"AD856-AD861","v":15330610.088894598},{"$f":"AE856-AE861","v":15323085.362886989},15308278.478431089,15286441.165248655,15257808.046229165,15222597.529002823,15181012.646603342,15133241.850032516,15079459.755381465,15019827.848014981,14954495.146185283,14883598.826309014,14807264.812016444,14725608.328963686,14638734.427287266,14546738.473475168,14449706.61332899,14347716.207597911,14240836.241776615,14129127.711475445,null,null,null,null,"EBITDA",null,{"$f":"BD856-BD861","v":15346940.062722482},{"$f":"BE856-BE861","v":15337451.483989194},15320641.469753103,15296760.964194875,15266043.788952075,15228707.534377959,15184954.399883743,15134971.986176293,15078934.04204588,15017001.168210451,14949321.480582427,14876031.235191867,14797255.416874722,14713108.293716893,14623693.939133303,14529106.723355891,14429431.776005093,14324745.421325302,14215115.587576322,14100602.19198891,null,null,null,null,"EBITDA",null,{"$f":"CD856-CD861","v":24309456.724632073},{"$f":"CE856-CE861","v":24164215.957926545},24004381.546508688,23830312.913446311,23642340.380370233,23440766.607501227,23225867.949809562,22997895.733907595,22757077.460017994,22503617.93311692,22237700.327121429,21959487.185773149,21669121.363665584,21366726.910668153,21052409.902817715,20726259.222575247,20388347.291182194,20038730.755697142,19677451.133147549,19304535.414094146]
[null,"Before Tax Earnings",null,{"$f":"D863-D883-D873","v":-25775407.778055377},{"$f":"E863-E865-E883","v":-40494129.742895707},-18329371.598899003,-5042704.4104453884,-5069354.9707309678,4877110.3215302657,14817096.936577905,14770995.419655913,14718789.593192952,14660646.12510776,14596718.927437082,14527149.797702763,14452069.023154516,14371595.949929107,14285839.519052519,14194898.771103695,14098863.32125661,13997813.806321057,13891822.30531181,13780952.734989841,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD863-AD883-AD873","v":-17519599.266402014},{"$f":"AE863-AE865-AE883","v":-27325492.497715846},-10280868.237930613,-67046.864568363875,-95679.983587853611,7545853.5140943136,15181012.646603342,15133241.850032516,15079459.755381465,15019827.848014981,14954495.146185283,14883598.826309014,14807264.812016444,14725608.328963686,14638734.427287266,14546738.473475168,14449706.61332899,14347716.207597911,14240836.241776615,14129127.711475445,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD863-BD883-BD873","v":-17503269.29257413},{"$f":"BE863-BE865-BE883","v":-27311126.376613639},-10268505.246608598,-56727.065622143447,-87444.240864943713,7551963.5194694493,15184954.399883743,15134971.986176293,15078934.04204588,15017001.168210451,14949321.480582427,14876031.235191867,14797255.416874722,14713108.293716893,14623693.939133303,14529106.723355891,14429431.776005093,14324745.421325302,14215115.587576322,14100602.19198891,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD863-CD883-CD873","v":-47912016.383254513},{"$f":"CE863-CE865-CE883","v":-76278038.613485962},-36260971.196338817,-12328898.73226219,-12516871.265338268,5361160.7846469767,23225867.949809562,22997895.733907595,22757077.460017994,22503617.93311692,22237700.327121429,21959487.185773149,21669121.363665584,21366726.910668153,21052409.902817715,20726259.222575247,20388347.291182194,20038730.755697142,19677451.133147549,19304535.414094146]
[null,"PTC",null,{"$f":"D854*HLOOKUP(D853,$B$2:$AT$3,2,FALSE)*HLOOKUP($D853,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E854*HLOOKUP(E853,$B$2:$AT$3,2,FALSE)*HLOOKUP($D853,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD854*HLOOKUP(AD853,$B$2:$AT$3,2,FALSE)*HLOOKUP($D853,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE854*HLOOKUP(AE853,$B$2:$AT$3,2,FALSE)*HLOOKUP($D853,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD854*HLOOKUP(BD853,$B$2:$AT$3,2,FALSE)*HLOOKUP($D853,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE854*HLOOKUP(BE853,$B$2:$AT$3,2,FALSE)*HLOOKUP($D853,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD854*HLOOKUP(CD853,$B$2:$AT$3,2,FALSE)*HLOOKUP($D853,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE854*HLOOKUP(CE853,$B$2:$AT$3,2,FALSE)*HLOOKUP($D853,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D864*$B$7-D865","v":-5412835.633391629},{"$f":"E864*$B$7-E865","v":-8503767.2460080981},-3849168.0357687906,-1058967.9261935316,-1064564.5438535032,1024193.1675213558,3111590.3566813599,3101909.0381277418,3090945.8145705196,3078735.6862726295,3065310.9747617869,3050701.4575175801,3034934.4948624484,3018035.1494851122,3000026.2990010288,2980928.7419317761,2960761.2974638878,2939540.8993274216,2917282.6841154802,2894000.0743478662,null,null,null,null,"Federal Tax",null,{"$f":"AD864*$B$7-AD865","v":-3679115.8459444228},{"$f":"AE864*$B$7-AE865","v":-5738353.4245203277},-2158982.3299654284,-14079.841559356413,-20092.796553449258,1584629.2379598059,3188012.6557867019,3177980.7885068282,3166686.5486301077,3154163.8480831459,3140443.9806989091,3125555.753524893,3109525.610523453,3092377.7490823739,3074134.2297303258,3054815.0794297853,3034438.3887990876,3013020.4035955612,2990575.6107730893,2967116.8194098435,null,null,null,null,"Federal Tax",null,{"$f":"BD864*$B$7-BD865","v":-3675686.5514405672},{"$f":"BE864*$B$7-BE865","v":-5735336.5390888639},-2156386.1017878056,-11912.683780650124,-18363.290581638179,1585912.3390885843,3188840.423975586,3178344.1170970215,3166576.1488296348,3153570.2453241944,3139357.5109223095,3123966.559390292,3107423.6375436913,3089752.7416805471,3070975.7272179937,3051112.4119047369,3030180.6729610693,3008196.5384783135,2985174.2733910275,2961126.4603176708,null,null,null,null,"Federal Tax",null,{"$f":"CD864*$B$7-CD865","v":-10061523.440483447},{"$f":"CE864*$B$7-CE865","v":-16018388.108832052},-7614803.9512311518,-2589068.7337750597,-2628542.9657210363,1125843.764775865,4877432.2694600075,4829558.1041205944,4778986.2666037781,4725759.7659545531,4669917.0686954996,4611492.3090123609,4550515.4863697728,4487012.6512403125,4421006.0795917204,4352514.4367408017,4281552.9311482608,4208133.4586963998,4132264.7379609849,4053952.4369597705]
[]
[]
[{"$f":"IRR(C869:X869,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D853,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-173260481.2148377},{"$f":"D863-D866","v":20367229.973338276},{"$f":"E863-E866","v":23452991.491860453},18785808.830118626,15975870.951697446,15954817.009071838,13832720.871983562,11705506.579896545,11669086.381528173,11627843.778622432,11581910.438835129,11531407.952675294,11476448.340185184,11417134.528292067,11353560.800443996,11285813.22005149,11213970.029171919,11138102.023792721,11058272.906993635,10974539.62119633,10886952.660641974,{"$f":"C869*-0.3","v":51978144.364451312},null,null,{"$f":"IRR(AC869:AX869,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD853,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-169034615.81935391},{"$f":"AD863-AD866","v":19009725.934839021},{"$f":"AE863-AE866","v":21061438.787407316},17467260.808396518,15300521.006808011,15277900.842782615,13637968.291043017,11992999.99081664,11955261.061525688,11912773.206751358,11865663.999931835,11814051.165486373,11758043.072784122,11697739.201492991,11633230.579881312,11564600.197556939,11491923.394045383,11415268.224529902,11334695.80400235,11250260.631003525,11162010.892065601,{"$f":"AC869*-0.3","v":50710384.745806172},null,null,{"$f":"IRR(BC869:BX869,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD853,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-169034615.81935391},{"$f":"BD863-BD866","v":19022626.614163049},{"$f":"BE863-BE866","v":21072788.023078058},17477027.571540907,15308673.647975525,15284407.079533713,13642795.195289373,11996113.975908156,11956627.869079271,11912357.893216245,11863430.922886256,11809963.969660118,11752064.675801575,11689831.77933103,11623355.552036345,11552718.21191531,11477994.311451154,11399251.103044024,11316548.882846989,11229941.314185295,11139475.731671238,{"$f":"BC869*-0.3","v":50710384.745806172},null,null,{"$f":"IRR(CC869:CX869,0.1)","v":6.4999898368887754E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD853,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-277048498.53207022},{"$f":"CD863-CD866","v":34370980.16511552},{"$f":"CE863-CE866","v":40182604.066758595},31619185.49773984,26419381.647221372,26270883.34609127,22314922.842725363,18348435.680349555,18168337.629787002,17978091.193414215,17777858.167162366,17567783.258425929,17347994.876760788,17118605.877295811,16879714.259427842,16631403.823225994,16373744.785834447,16106794.360033933,15830597.297000743,15545186.395186564,15250582.977134377,{"$f":"CC869*-0.3","v":83114549.559621066}]
[{"$f":"IRR(C870:X870,0.1)","v":0.11233640456273952},"ROE",{"$f":"-C889","v":-21450726.617768768},{"$f":"D869-D873-D875-D884-D865","v":3336472.8903784649},{"$f":"E869-E873-E875-E884-E865","v":2056070.2822867315},2046129.3555997405,2030536.5182114644,2009482.5755858561,1983145.2192722564,1951689.7079599164,1915269.509591544,1874026.9066858031,1828093.5668985005,1777591.0807386655,1722631.4682485554,1663317.6563554388,1599743.9285073671,1531996.3481148612,1460153.1572352909,1384285.1518560918,1304456.0350570064,1220722.749259701,1133135.7887053452,{"$f":"X869","v":51978144.364451312},null,null,{"$f":"IRR(AC870:AX870,0.1)","v":0.11367381214524408},"ROE",{"$f":"-AC889","v":-21864170.090893559},{"$f":"AD869-AD873-AD875-AD884-AD865","v":3470287.1663679881},{"$f":"AE869-AE873-AE875-AE884-AE865","v":2163424.5124138091},2151727.0736936489,2134475.5962795252,2111855.43225413,2084039.1236453182,2051187.0665497277,2013448.1372587755,1970960.2824844457,1923851.0756649226,1872238.241219461,1816230.14851721,1755926.2772260793,1691417.6556144003,1622787.2732900269,1550110.4697784707,1473455.3002629885,1392882.8797354382,1308447.7067366131,1220197.9677986894,{"$f":"AX869","v":50710384.745806172},null,null,{"$f":"IRR(BC870:BX870,0.1)","v":0.1137691771428162},"ROE",{"$f":"-BC889","v":-21864170.090893559},{"$f":"BD869-BD873-BD875-BD884-BD865","v":3483187.8456920153},{"$f":"BE869-BE873-BE875-BE884-BE865","v":2174773.7480845507},2161493.8368380377,2142628.2374470392,2118361.6690052282,2088866.0278916745,2054301.0516412444,2014814.9448123593,1970544.9689493328,1921617.9986193441,1868151.0453932062,1810251.7515346631,1748018.8550641183,1681542.627769433,1610905.2876483984,1536181.3871842418,1457438.1787771108,1374735.9585800767,1288128.3899183832,1197662.8074043263,{"$f":"BX869","v":50710384.745806172},null,null,{"$f":"IRR(CC870:CX870,0.1)","v":0.11596214631248669},"ROE",{"$f":"-CC889","v":-33335520.002660319},{"$f":"CD869-CD873-CD875-CD884-CD865","v":6030006.8205747642},{"$f":"CE869-CE873-CE875-CE884-CE865","v":3931803.1747191101},3805533.9896990042,3668019.7695797235,3519521.4684496261,3360278.1878831079,3190508.2483066944,3010410.1977441413,2820163.7613713536,2619930.7351195049,2409855.8263830673,2190067.4447179269,1960678.4452529475,1721786.8273849804,1473476.3911831323,1215817.3537915852,948866.92799106985,672669.86495788395,387258.9631437026,92655.545091515407,{"$f":"CX869","v":83114549.559621066}]
[]
[]
[null,"Interest",null,{"$f":"C876*$B$8","v":6077705.875034485},5893900.3251893781,5700904.4978520153,5498258.8791477848,5285480.9795083422,5062064.1848869286,4827476.550534443,4581159.5344643332,4322526.6675907187,4050962.1573734232,3765819.4216452632,3466419.5491306949,3152049.6829903983,2821961.3235430866,2475368.5461234092,2111446.1298327483,1729327.5927275543,1328103.1287671006,906817.44160862418,464467.47009222396,null,null,null,null,"Interest",null,{"$f":"AC876*$B$8","v":6194848.1924198419},6007499.9558274886,5810784.3074055165,5604232.8765624464,5387353.874177224,5159630.9216727391,4920521.8215430304,4669457.2664068369,4405839.483513833,4129040.8114761794,3838402.2058366425,3533231.6699151294,3212802.6071975403,2876352.0913440716,2523079.04969793,2152142.3559694807,1762658.8275546089,1353701.1227189938,924295.53264159791,473419.66306033212,null,null,null,null,"Interest",null,{"$f":"BC876*$B$8","v":6194848.1924198419},6007499.9558274886,5810784.3074055165,5604232.8765624464,5387353.874177224,5159630.9216727391,4920521.8215430304,4669457.2664068369,4405839.483513833,4129040.8114761794,3838402.2058366425,3533231.6699151294,3212802.6071975403,2876352.0913440716,2523079.04969793,2152142.3559694807,1762658.8275546089,1353701.1227189938,924295.53264159791,473419.66306033212,null,null,null,null,"Interest",null,{"$f":"CC876*$B$8","v":9445064.0007537585},9159420.8291893024,8859495.4990466237,8544573.9023968112,8213906.22591451,7866705.1656080922,7502144.0522863539,7119354.8832985284,6717426.2558613122,6295401.1970522348,5852274.8853027038,5386992.2579656951,4898445.4992618365,4385471.4026227854,3846848.6011517816,3281294.6596072279,2687463.0209854459,2063939.8004325749,1409240.4188520606,721806.06819252053]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C888)","v":9753816.8719366286},{"$f":"-PMT($B$8,20,$C888)","v":9753816.8719366286},9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,9753816.8719366286,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC888)","v":9941812.924266912},{"$f":"-PMT($B$8,20,$AC888)","v":9941812.924266912},9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC888)","v":9941812.924266912},{"$f":"-PMT($B$8,20,$BC888)","v":9941812.924266912},9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,9941812.924266912,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC888)","v":15157927.432042861},{"$f":"-PMT($B$8,20,$CC888)","v":15157927.432042861},15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861,15157927.432042861]
[null,"Sinking Fund",null,{"$f":"D874-D873","v":3676110.9969021436},{"$f":"E874-E873","v":3859916.5467472505},{"$f":"F874-F873","v":4052912.3740846133},4255557.9927888438,4468335.8924282864,4691752.6870496999,4926340.3214021856,5172657.3374722954,5431290.2043459099,5702854.7145632058,5987997.4502913654,6287397.3228059337,6601767.1889462303,6931855.5483935419,7278448.325813219,7642370.7421038803,8024489.2792090746,8425713.7431695275,8846999.4303280041,9289349.4018444046,null,null,null,null,"Sinking Fund",null,{"$f":"AD874-AD873","v":3746964.7318470702},{"$f":"AE874-AE873","v":3934312.9684394235},{"$f":"AF874-AF873","v":4131028.6168613955},4337580.0477044657,4554459.050089688,4782182.002594173,5021291.1027238816,5272355.6578600751,5535973.440753079,5812772.1127907326,6103410.7184302695,6408581.2543517826,6729010.3170693722,7065460.8329228405,7418733.874568982,7789670.5682974309,8179154.0967123033,8588111.8015479185,9017517.391625315,9468393.2612065803,null,null,null,null,"Sinking Fund",null,{"$f":"BD874-BD873","v":3746964.7318470702},{"$f":"BE874-BE873","v":3934312.9684394235},{"$f":"BF874-BF873","v":4131028.6168613955},4337580.0477044657,4554459.050089688,4782182.002594173,5021291.1027238816,5272355.6578600751,5535973.440753079,5812772.1127907326,6103410.7184302695,6408581.2543517826,6729010.3170693722,7065460.8329228405,7418733.874568982,7789670.5682974309,8179154.0967123033,8588111.8015479185,9017517.391625315,9468393.2612065803,null,null,null,null,"Sinking Fund",null,{"$f":"CD874-CD873","v":5712863.4312891029},{"$f":"CE874-CE873","v":5998506.602853559},{"$f":"CF874-CF873","v":6298431.9329962377},6613353.5296460502,6944021.2061283514,7291222.2664347691,7655783.3797565075,8038572.548744333,8440501.1761815492,8862526.2349906266,9305652.5467401575,9770935.1740771662,10259481.932781026,10772456.029420076,11311078.83089108,11876632.772435633,12470464.411057416,13093987.631610285,13748687.0131908,14436121.36385034]
[null,"Mortgage Balance",{"$f":"C888","v":121554117.50068969},{"$f":"C876-D875","v":117878006.50378755},114018089.9570403,109965177.58295569,105709619.59016684,101241283.69773856,96549531.010688856,91623190.689286664,86450533.351814374,81019243.147468463,75316388.432905257,69328390.982613891,63040993.659807958,56439226.470861726,49507370.922468185,42228922.596654966,34586551.854551084,26562062.575342011,18136348.832172483,9289349.4018444791,7.4505805969238281E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC888","v":123896963.84839684},{"$f":"AC876-AD875","v":120149999.11654976},116215686.14811033,112084657.53124893,107747077.48354447,103192618.43345478,98410436.430860609,93389145.328136727,88116789.670276657,82580816.229523584,76768044.116732851,70664633.398302585,64256052.143950805,57527041.826881431,50461580.993958592,43042847.119389609,35253176.551092178,27074022.454379875,18485910.652831957,9468393.2612066418,6.1467289924621582E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC888","v":123896963.84839684},{"$f":"BC876-BD875","v":120149999.11654976},116215686.14811033,112084657.53124893,107747077.48354447,103192618.43345478,98410436.430860609,93389145.328136727,88116789.670276657,82580816.229523584,76768044.116732851,70664633.398302585,64256052.143950805,57527041.826881431,50461580.993958592,43042847.119389609,35253176.551092178,27074022.454379875,18485910.652831957,9468393.2612066418,6.1467289924621582E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC888","v":188901280.01507515},{"$f":"CC876-CD875","v":183188416.58378604},177189909.98093247,170891478.04793623,164278124.51829019,157334103.31216183,150042881.04572707,142387097.66597056,134348525.11722624,125908023.94104469,117045497.70605406,107739845.1593139,97968909.985236734,87709428.052455708,76936972.023035631,65625893.19214455,53749260.419708915,41278796.008651495,28184808.377041209,14436121.363850409,6.891787052154541E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C869/20","v":8663024.0607418846},{"$f":"-$C869/20","v":8663024.0607418846},8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,8663024.0607418846,null,null,null,null,"Book Depr",null,{"$f":"-$AC869/20","v":8451730.7909676954},{"$f":"-$AC869/20","v":8451730.7909676954},8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,null,null,null,null,"Book Depr",null,{"$f":"-$BC869/20","v":8451730.7909676954},{"$f":"-$BC869/20","v":8451730.7909676954},8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,8451730.7909676954,null,null,null,null,"Book Depr",null,{"$f":"-$CC869/20","v":13852424.926603511},{"$f":"-$CC869/20","v":13852424.926603511},13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511,13852424.926603511]
[null,"Accum Depreciation",null,{"$f":"SUM($D879:D879)","v":8663024.0607418846},{"$f":"SUM($D879:E879)","v":17326048.121483769},{"$f":"SUM($D879:F879)","v":25989072.182225652},{"$f":"SUM($D879:G879)","v":34652096.242967539},{"$f":"SUM($D879:H879)","v":43315120.303709425},{"$f":"SUM($D879:I879)","v":51978144.364451312},{"$f":"SUM($D879:J879)","v":60641168.425193198},{"$f":"SUM($D879:K879)","v":69304192.485935077},{"$f":"SUM($D879:L879)","v":77967216.546676964},{"$f":"SUM($D879:M879)","v":86630240.60741885},{"$f":"SUM($D879:N879)","v":95293264.668160737},{"$f":"SUM($D879:O879)","v":103956288.72890262},{"$f":"SUM($D879:P879)","v":112619312.78964451},{"$f":"SUM($D879:Q879)","v":121282336.8503864},{"$f":"SUM($D879:R879)","v":129945360.91112828},{"$f":"SUM($D879:S879)","v":138608384.97187015},{"$f":"SUM($D879:T879)","v":147271409.03261203},{"$f":"SUM($D879:U879)","v":155934433.0933539},{"$f":"SUM($D879:V879)","v":164597457.15409577},{"$f":"SUM($D879:W879)","v":173260481.21483764},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD879:AD879)","v":8451730.7909676954},{"$f":"SUM($AD879:AE879)","v":16903461.581935391},{"$f":"SUM($AD879:AF879)","v":25355192.372903086},{"$f":"SUM($AD879:AG879)","v":33806923.163870782},{"$f":"SUM($AD879:AH879)","v":42258653.954838477},{"$f":"SUM($AD879:AI879)","v":50710384.745806172},{"$f":"SUM($AD879:AJ879)","v":59162115.536773868},{"$f":"SUM($AD879:AK879)","v":67613846.327741563},{"$f":"SUM($AD879:AL879)","v":76065577.118709266},{"$f":"SUM($AD879:AM879)","v":84517307.909676969},{"$f":"SUM($AD879:AN879)","v":92969038.700644672},{"$f":"SUM($AD879:AO879)","v":101420769.49161237},{"$f":"SUM($AD879:AP879)","v":109872500.28258008},{"$f":"SUM($AD879:AQ879)","v":118324231.07354778},{"$f":"SUM($AD879:AR879)","v":126775961.86451548},{"$f":"SUM($AD879:AS879)","v":135227692.65548319},{"$f":"SUM($AD879:AT879)","v":143679423.44645089},{"$f":"SUM($AD879:AU879)","v":152131154.23741859},{"$f":"SUM($AD879:AV879)","v":160582885.02838629},{"$f":"SUM($AD879:AW879)","v":169034615.819354},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD879:BD879)","v":8451730.7909676954},{"$f":"SUM($BD879:BE879)","v":16903461.581935391},{"$f":"SUM($BD879:BF879)","v":25355192.372903086},{"$f":"SUM($BD879:BG879)","v":33806923.163870782},{"$f":"SUM($BD879:BH879)","v":42258653.954838477},{"$f":"SUM($BD879:BI879)","v":50710384.745806172},{"$f":"SUM($BD879:BJ879)","v":59162115.536773868},{"$f":"SUM($BD879:BK879)","v":67613846.327741563},{"$f":"SUM($BD879:BL879)","v":76065577.118709266},{"$f":"SUM($BD879:BM879)","v":84517307.909676969},{"$f":"SUM($BD879:BN879)","v":92969038.700644672},{"$f":"SUM($BD879:BO879)","v":101420769.49161237},{"$f":"SUM($BD879:BP879)","v":109872500.28258008},{"$f":"SUM($BD879:BQ879)","v":118324231.07354778},{"$f":"SUM($BD879:BR879)","v":126775961.86451548},{"$f":"SUM($BD879:BS879)","v":135227692.65548319},{"$f":"SUM($BD879:BT879)","v":143679423.44645089},{"$f":"SUM($BD879:BU879)","v":152131154.23741859},{"$f":"SUM($BD879:BV879)","v":160582885.02838629},{"$f":"SUM($BD879:BW879)","v":169034615.819354},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD879:CD879)","v":13852424.926603511},{"$f":"SUM($CD879:CE879)","v":27704849.853207022},{"$f":"SUM($CD879:CF879)","v":41557274.779810533},{"$f":"SUM($CD879:CG879)","v":55409699.706414044},{"$f":"SUM($CD879:CH879)","v":69262124.633017555},{"$f":"SUM($CD879:CI879)","v":83114549.559621066},{"$f":"SUM($CD879:CJ879)","v":96966974.486224577},{"$f":"SUM($CD879:CK879)","v":110819399.41282809},{"$f":"SUM($CD879:CL879)","v":124671824.3394316},{"$f":"SUM($CD879:CM879)","v":138524249.26603511},{"$f":"SUM($CD879:CN879)","v":152376674.19263864},{"$f":"SUM($CD879:CO879)","v":166229099.11924213},{"$f":"SUM($CD879:CP879)","v":180081524.04584563},{"$f":"SUM($CD879:CQ879)","v":193933948.97244912},{"$f":"SUM($CD879:CR879)","v":207786373.89905262},{"$f":"SUM($CD879:CS879)","v":221638798.82565612},{"$f":"SUM($CD879:CT879)","v":235491223.75225961},{"$f":"SUM($CD879:CU879)","v":249343648.67886311},{"$f":"SUM($CD879:CV879)","v":263196073.6054666},{"$f":"SUM($CD879:CW879)","v":277048498.5320701}]
[null,"End Year Book Value",null,{"$f":"-$C869-D880","v":164597457.15409583},155934433.09335393,147271409.03261206,138608384.97187015,129945360.91112828,121282336.85038638,112619312.78964451,103956288.72890262,95293264.668160737,86630240.60741885,77967216.546676964,69304192.485935077,60641168.425193191,51978144.364451304,43315120.303709418,34652096.242967546,25989072.182225674,17326048.121483803,8663024.0607419312,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC869-AD880","v":160582885.02838621},{"$f":"-$AC869-AE880","v":152131154.23741853},143679423.44645083,135227692.65548313,126775961.86451542,118324231.07354774,109872500.28258005,101420769.49161234,92969038.700644642,84517307.909676939,76065577.118709236,67613846.327741534,59162115.536773831,50710384.745806128,42258653.954838425,33806923.163870722,25355192.372903019,16903461.581935316,8451730.7909676135,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC869-BD880","v":160582885.02838621},{"$f":"-$BC869-BE880","v":152131154.23741853},143679423.44645083,135227692.65548313,126775961.86451542,118324231.07354774,109872500.28258005,101420769.49161234,92969038.700644642,84517307.909676939,76065577.118709236,67613846.327741534,59162115.536773831,50710384.745806128,42258653.954838425,33806923.163870722,25355192.372903019,16903461.581935316,8451730.7909676135,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC869-CD880","v":263196073.60546672},{"$f":"-$CC869-CE880","v":249343648.6788632},235491223.75225967,221638798.82565618,207786373.89905268,193933948.97244915,180081524.04584563,166229099.11924213,152376674.19263864,138524249.26603511,124671824.33943158,110819399.41282809,96966974.486224592,83114549.559621096,69262124.6330176,55409699.706414104,41557274.779810607,27704849.853207111,13852424.926603615,0]
[null,"Prop. Tax Value",{"$f":"-C869","v":173260481.2148377},{"$f":"C882/(($C882/$X882)^(1/21))","v":163606490.37023234},154490415.26136917,145882283.48166353,137753792.67263824,130078217.46964481,122830321.63252419,115986275.07230507,109523575.50113465,103420974.44783774,97658407.395853311,92216927.813851729,87078644.862134293,82226664.570002362,77645034.290695146,73318690.251271755,69233408.024988651,65375755.763332404,61733050.033941194,58293314.119216077,55045238.638513654,{"$f":"X869","v":51978144.364451312},null,null,null,"Prop. Tax Value",{"$f":"-AC869","v":169034615.81935391},{"$f":"AC882/(($AC882/$AX882)^(1/21))","v":159616088.16608039},150722356.35255533,142324179.00650102,134393944.07086661,126905578.01916571,119834460.12929194,113157341.5339562,106852268.78159481,100898511.65642709,95276495.020344719,89967734.452538297,84954775.475253001,80221136.165855989,75751252.966531873,71530429.513435885,67544788.317062125,63781225.134958468,60227365.886771917,56871525.969966926,53702671.84245237,{"$f":"AX869","v":50710384.745806172},null,null,null,"Prop. Tax Value",{"$f":"-BC869","v":169034615.81935391},{"$f":"BC882/(($BC882/$BX882)^(1/21))","v":159616088.16608039},150722356.35255533,142324179.00650102,134393944.07086661,126905578.01916571,119834460.12929194,113157341.5339562,106852268.78159481,100898511.65642709,95276495.020344719,89967734.452538297,84954775.475253001,80221136.165855989,75751252.966531873,71530429.513435885,67544788.317062125,63781225.134958468,60227365.886771917,56871525.969966926,53702671.84245237,{"$f":"BX869","v":50710384.745806172},null,null,null,"Prop. Tax Value",{"$f":"-CC869","v":277048498.53207022},{"$f":"CC882/(($CC882/$CX882)^(1/21))","v":261611489.18298605},247034622.58474278,233269971.9961502,220272281.13103139,207998815.36175126,196409221.21361294,185465393.68815926,175131350.97915584,165373116.1693396,156158605.51896781,147457522.97887525,139241260.58121353,131482804.38037027,124156645.63481538,117238696.93785208,110706213.0215223,104537715.97328034,98712924.619557738,93212687.844041854,88018921.621428043,{"$f":"CX869","v":83114549.559621066}]
[null,"Tax Dep",null,{"$f":"$C869*-D$5","v":34652096.242967539},55443353.988748066,33266012.393248837,19959607.435949303,19959607.435949303,9979803.7179746516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D883*$B$7","v":7276940.2110231826},11643104.337637093,6985862.6025822554,4191517.5615493534,4191517.5615493534,2095758.7807746767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD883*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD883*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD883*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D884:I884)","v":30255637.09637925},{"$f":"C886/C890","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD884:AI884)","v":23273481.880063493},{"$f":"AC886/AC890","v":0.13768470894113014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD884:BI884)","v":23273481.880063493},{"$f":"BC886/BC890","v":0.13768470894113014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD884:CI884)","v":54811698.514334738},{"$f":"CC886/CC890","v":0.19784152884694273}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D865:W865)","v":0},{"$f":"C887/C890","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD865:AW865)","v":0},{"$f":"AC887/AC890","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD865:BW865)","v":0},{"$f":"BC887/BC890","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD865:CW865)","v":0},{"$f":"CC887/CC890","v":0}]
[0.85,"Debt",{"$f":"(C890-C886-C887)*$A888","v":121554117.50068969},{"$f":"C888/C890","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC890-AC886-AC887)*$A888","v":123896963.84839684},{"$f":"AC888/AC890","v":0.73296799740003926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC890-BC886-BC887)*$A888","v":123896963.84839684},{"$f":"BC888/BC890","v":0.73296799740003926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC890-CC886-CC887)*$A888","v":188901280.01507515},{"$f":"CC888/CC890","v":0.68183470048009864}]
[0.15,"Equity",{"$f":"(C890-C886-C887)*$A889","v":21450726.617768768},{"$f":"C889/C890","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC890-AC886-AC887)*$A889","v":21864170.090893559},{"$f":"AC889/AC890","v":0.12934729365883046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC890-BC886-BC887)*$A889","v":21864170.090893559},{"$f":"BC889/BC890","v":0.12934729365883046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC890-CC886-CC887)*$A889","v":33335520.002660319},{"$f":"CC889/CC890","v":0.12032377067295857}]
[null,"Total",{"$f":"-C869","v":173260481.2148377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC869","v":169034615.81935391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC869","v":169034615.81935391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC869","v":277048498.53207022}]
[null,"Check",{"$f":"SUM(C886:C889)-C890","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC886:AC889)-AC890","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC886:BC889)-BC890","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC886:CC889)-CC890","v":0}]
[null,"2044 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2044 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2044 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2044 Off Shore Wind"]
[null,"Year",null,2044,{"$f":"D893+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,null,null,null,"Year",null,2044,{"$f":"AD893+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,null,null,null,"Year",null,2044,{"$f":"BD893+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,null,null,null,"Year",null,2044,{"$f":"CD893+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D893-$D$13)","v":318129.21194410516},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD893-$AD$13)","v":327485.95347187296},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD893-$AD$13)","v":416374.99798566708},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD893-$AD$13)","v":514620.78402722906}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M26","v":69.619553903792408},{"$f":"D895","v":69.619553903792408},69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,69.619553903792408,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P26","v":68.799667915207976},{"$f":"AD895","v":68.799667915207976},68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,68.799667915207976,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$26","v":54.393487737802715},{"$f":"BD895","v":54.393487737802715},54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,54.393487737802715,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$26","v":82.692407665765543},{"$f":"CD895","v":82.692407665765543},82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543,82.692407665765543]
[null,"Revenue",null,{"$f":"D895*D894","v":22148013.81931363},{"$f":"E895*E894","v":22148013.81931363},22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,22148013.81931363,null,null,null,null,"Revenue",null,{"$f":"AD895*AD894","v":22530924.845760111},{"$f":"AE895*AE894","v":22530924.845760111},22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,22530924.845760111,null,null,null,null,"Revenue",null,{"$f":"BD895*BD894","v":22648088.347261012},{"$f":"BE895*BE894","v":22648088.347261012},22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,22648088.347261012,null,null,null,null,"Revenue",null,{"$f":"CD895*CD894","v":42555231.666055508},{"$f":"CE895*CE894","v":42555231.666055508},42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508,42555231.666055508]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(E893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(F893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(G893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(H893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(I893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(J893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(K893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(L893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(M893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(N893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(O893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(P893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(Q893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(R893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(S893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(T893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},{"$f":"HLOOKUP(U893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7263346.4734610617},{"$f":"HLOOKUP(V893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7408613.402930283},{"$f":"HLOOKUP(W893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7556785.6709888885},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(AE893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AF893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AG893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AH893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AI893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AJ893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AK893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AL893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(AM893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(AN893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(AO893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(AP893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(AQ893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(AR893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(AS893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(AT893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},{"$f":"HLOOKUP(AU893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7263346.4734610617},{"$f":"HLOOKUP(AV893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7408613.402930283},{"$f":"HLOOKUP(AW893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7556785.6709888885},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5187210.129557604},{"$f":"HLOOKUP(BE893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BF893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BG893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BH893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BI893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BJ893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BK893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BL893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(BM893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(BN893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(BO893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(BP893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(BQ893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(BR893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(BS893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(BT893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},{"$f":"HLOOKUP(BU893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7263346.4734610617},{"$f":"HLOOKUP(BV893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7408613.402930283},{"$f":"HLOOKUP(BW893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7556785.6709888885},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15280153.870014651},{"$f":"HLOOKUP(CE893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CF893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CG893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CH893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CI893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CJ893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CK893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CL893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739},{"$f":"HLOOKUP(CM893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18261198.337459952},{"$f":"HLOOKUP(CN893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18626422.304209154},{"$f":"HLOOKUP(CO893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18998950.750293337},{"$f":"HLOOKUP(CP893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19378929.765299201},{"$f":"HLOOKUP(CQ893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19766508.360605188},{"$f":"HLOOKUP(CR893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20161838.52781729},{"$f":"HLOOKUP(CS893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20565075.29837364},{"$f":"HLOOKUP(CT893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20976376.804341111},{"$f":"HLOOKUP(CU893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":21395904.340427931},{"$f":"HLOOKUP(CV893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":21823822.427236494},{"$f":"HLOOKUP(CW893,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":22260298.875781223}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D894","v":0},{"$f":"HLOOKUP(E893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E894","v":0},{"$f":"HLOOKUP(F893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F894","v":0},{"$f":"HLOOKUP(G893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G894","v":0},{"$f":"HLOOKUP(H893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H894","v":0},{"$f":"HLOOKUP(I893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I894","v":0},{"$f":"HLOOKUP(J893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J894","v":0},{"$f":"HLOOKUP(K893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K894","v":0},{"$f":"HLOOKUP(L893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L894","v":0},{"$f":"HLOOKUP(M893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M894","v":0},{"$f":"HLOOKUP(N893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N894","v":0},{"$f":"HLOOKUP(O893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O894","v":0},{"$f":"HLOOKUP(P893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P894","v":0},{"$f":"HLOOKUP(Q893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q894","v":0},{"$f":"HLOOKUP(R893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R894","v":0},{"$f":"HLOOKUP(S893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S894","v":0},{"$f":"HLOOKUP(T893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T894","v":0},{"$f":"HLOOKUP(U893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U894","v":0},{"$f":"HLOOKUP(V893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V894","v":0},{"$f":"HLOOKUP(W893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W894","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD894","v":0},{"$f":"HLOOKUP(AE893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE894","v":0},{"$f":"HLOOKUP(AF893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF894","v":0},{"$f":"HLOOKUP(AG893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG894","v":0},{"$f":"HLOOKUP(AH893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH894","v":0},{"$f":"HLOOKUP(AI893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI894","v":0},{"$f":"HLOOKUP(AJ893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ894","v":0},{"$f":"HLOOKUP(AK893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK894","v":0},{"$f":"HLOOKUP(AL893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL894","v":0},{"$f":"HLOOKUP(AM893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM894","v":0},{"$f":"HLOOKUP(AN893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN894","v":0},{"$f":"HLOOKUP(AO893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO894","v":0},{"$f":"HLOOKUP(AP893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP894","v":0},{"$f":"HLOOKUP(AQ893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ894","v":0},{"$f":"HLOOKUP(AR893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR894","v":0},{"$f":"HLOOKUP(AS893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS894","v":0},{"$f":"HLOOKUP(AT893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT894","v":0},{"$f":"HLOOKUP(AU893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU894","v":0},{"$f":"HLOOKUP(AV893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV894","v":0},{"$f":"HLOOKUP(AW893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW894","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD894","v":100456.95847654788},{"$f":"HLOOKUP(BE893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE894","v":102466.09764607884},{"$f":"HLOOKUP(BF893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF894","v":104515.41959900042},{"$f":"HLOOKUP(BG893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG894","v":106605.72799098043},{"$f":"HLOOKUP(BH893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH894","v":108737.84255080002},{"$f":"HLOOKUP(BI893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI894","v":110912.59940181603},{"$f":"HLOOKUP(BJ893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ894","v":113130.85138985237},{"$f":"HLOOKUP(BK893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK894","v":115393.4684176494},{"$f":"HLOOKUP(BL893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL894","v":117701.3377860024},{"$f":"HLOOKUP(BM893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM894","v":120055.36454172243},{"$f":"HLOOKUP(BN893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN894","v":122456.47183255691},{"$f":"HLOOKUP(BO893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO894","v":124905.60126920804},{"$f":"HLOOKUP(BP893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP894","v":127403.71329459219},{"$f":"HLOOKUP(BQ893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ894","v":129951.78756048404},{"$f":"HLOOKUP(BR893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR894","v":132550.82331169373},{"$f":"HLOOKUP(BS893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS894","v":135201.83977792761},{"$f":"HLOOKUP(BT893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT894","v":137905.87657348617},{"$f":"HLOOKUP(BU893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU894","v":140663.9941049559},{"$f":"HLOOKUP(BV893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV894","v":143477.273987055},{"$f":"HLOOKUP(BW893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW894","v":146346.81946679612},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD894","v":0},{"$f":"HLOOKUP(CE893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE894","v":0},{"$f":"HLOOKUP(CF893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF894","v":0},{"$f":"HLOOKUP(CG893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG894","v":0},{"$f":"HLOOKUP(CH893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH894","v":0},{"$f":"HLOOKUP(CI893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI894","v":0},{"$f":"HLOOKUP(CJ893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ894","v":0},{"$f":"HLOOKUP(CK893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK894","v":0},{"$f":"HLOOKUP(CL893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL894","v":0},{"$f":"HLOOKUP(CM893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM894","v":0},{"$f":"HLOOKUP(CN893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN894","v":0},{"$f":"HLOOKUP(CO893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO894","v":0},{"$f":"HLOOKUP(CP893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP894","v":0},{"$f":"HLOOKUP(CQ893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ894","v":0},{"$f":"HLOOKUP(CR893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR894","v":0},{"$f":"HLOOKUP(CS893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS894","v":0},{"$f":"HLOOKUP(CT893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT894","v":0},{"$f":"HLOOKUP(CU893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU894","v":0},{"$f":"HLOOKUP(CV893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV894","v":0},{"$f":"HLOOKUP(CW893,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW894","v":0}]
[null,"Property Tax",null,{"$f":"C922*$B$9","v":1760701.590845827},1662596.1433777977,1569957.0843500029,1482479.829222535,1399876.7647598416,1321876.3033977966,1248221.9903009778,1178671.6601742902,1112996.6410566359,1050981.0024788233,992420.84551375173,937123.63238466345,884907.55342729925,835600.92932462029,789041.64664872293,745076.62485408888,703561.31296971417,664359.21433531132,627341.43781898334,592386.2740408316,null,null,null,null,"Property Tax",null,{"$f":"AC922*$B$9","v":1717757.6496056847},1622045.0179295584,1531665.4481463442,1446321.7846073508,1365733.4290339916,1289635.4179490695,1217777.5515131489,1149923.5709017464,1085850.3815186692,1025347.3194915348,968215.45903780637,914266.95842406165,863324.44236809667,815220.41885328782,769796.72843777842,726904.0242478915,686401.28094606241,648155.33105884015,612040.42714047141,577937.82833251846,null,null,null,null,"Property Tax",null,{"$f":"BC922*$B$9","v":1717757.6496056847},1622045.0179295584,1531665.4481463442,1446321.7846073508,1365733.4290339916,1289635.4179490695,1217777.5515131489,1149923.5709017464,1085850.3815186692,1025347.3194915348,968215.45903780637,914266.95842406165,863324.44236809667,815220.41885328782,769796.72843777842,726904.0242478915,686401.28094606241,648155.33105884015,612040.42714047141,577937.82833251846,null,null,null,null,"Property Tax",null,{"$f":"CC922*$B$9","v":2783506.2647517091},2628410.6318214606,2481956.8531089108,2343663.4086453211,2213075.6085234727,2089764.0979395148,1973323.4455331692,1863370.8103849362,1759544.6832875786,1661503.6981533549,1568925.5096490693,1481505.7333687595,1398956.945059452,1321007.7356095798,1247401.8186929899,1177897.1881345995,1112265.322227234,1050290.4323835471,991768.75365269615,936507.874769088]
[null,"Total Operating Costs",null,{"$f":"SUM(D898:D900)","v":6947911.720403431},{"$f":"SUM(E898:E900)","v":6953550.4755265536},6966730.5031417347,6987188.7163901012,7014679.8296707589,7048975.4296069331,7089863.0990342963,7137145.5910822749,7190640.0505827814,7250177.2801954914,7315601.0487847533,7386767.439721087,7463544.2369104512,7545810.346477434,7633455.2521445937,7726378.5024598753,7824489.2281276165,7927705.6877963729,8035954.8407492666,8149171.9450297197,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD898:AD900)","v":6904967.7791632889},{"$f":"SUM(AE898:AE900)","v":6912999.3500783145},6928438.866938076,6951030.6717749173,6980536.4939449094,7016734.5441582054,7059418.6602464672,7108397.5018097311,7163493.7910448154,7224543.5972082028,7291395.6623088084,7363910.7657604851,7441961.1258512484,7525429.8360061012,7614210.3339336496,7708205.9018536778,7807329.196103964,7911501.804519902,8020653.8300707545,8134723.4993214067,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD898:BD900)","v":7005424.737639837},{"$f":"SUM(BE898:BE900)","v":7015465.4477243936},7032954.2865370763,7057636.3997658975,7089274.3364957096,7127647.1435600212,7172549.5116363205,7223790.9702273812,7281195.1288308175,7344598.9617499253,7413852.1341413651,7488816.367029693,7569364.8391458401,7655381.6235665856,7746761.1572453436,7843407.7416316057,7945235.0726774503,8052165.7986248583,8164131.1040578093,8281070.3187882025,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD898:CD900)","v":18063660.134766359},{"$f":"SUM(CE898:CE900)","v":18214167.579236403},18379428.939472154,18559084.936735831,18752805.567175787,18960288.655764878,19181258.494515035,19415464.560346443,19662680.308248319,19922702.035613306,20195347.813858222,20480456.483662095,20777886.710358653,21087516.096214768,21409240.34651028,21742972.486508239,22088642.126568347,22446194.77281148,22815591.180889189,23196806.750550311]
[]
[null,"EBITDA",null,{"$f":"D896-D901","v":15200102.098910199},{"$f":"E896-E901","v":15194463.343787078},15181283.316171896,15160825.102923529,15133333.989642872,15099038.389706697,15058150.720279334,15010868.228231356,14957373.768730849,14897836.539118139,14832412.770528877,14761246.379592543,14684469.582403179,14602203.472836196,14514558.567169037,14421635.316853754,14323524.591186013,14220308.131517258,14112058.978564363,13998841.87428391,null,null,null,null,"EBITDA",null,{"$f":"AD896-AD901","v":15625957.066596821},{"$f":"AE896-AE901","v":15617925.495681796},15602485.978822034,15579894.173985194,15550388.351815201,15514190.301601905,15471506.185513644,15422527.34395038,15367431.054715294,15306381.248551909,15239529.183451302,15167014.079999626,15088963.719908863,15005495.00975401,14916714.511826461,14822718.943906434,14723595.649656147,14619423.041240208,14510271.015689356,14396201.346438704,null,null,null,null,"EBITDA",null,{"$f":"BD896-BD901","v":15642663.609621175},{"$f":"BE896-BE901","v":15632622.899536617},15615134.060723934,15590451.947495114,15558814.010765303,15520441.203700989,15475538.835624691,15424297.37703363,15366893.218430195,15303489.385511085,15234236.213119647,15159271.980231319,15078723.508115172,14992706.723694425,14901327.190015668,14804680.605629407,14702853.274583561,14595922.548636153,14483957.243203202,14367018.028472809,null,null,null,null,"EBITDA",null,{"$f":"CD896-CD901","v":24491571.531289149},{"$f":"CE896-CE901","v":24341064.086819105},24175802.726583354,23996146.729319677,23802426.098879721,23594943.01029063,23373973.171540473,23139767.105709065,22892551.357807189,22632529.630442202,22359883.852197286,22074775.182393413,21777344.955696855,21467715.56984074,21145991.319545228,20812259.179547269,20466589.539487161,20109036.893244028,19739640.485166319,19358424.915505197]
[null,"Before Tax Earnings",null,{"$f":"D903-D923-D913","v":-26190194.684970908},{"$f":"E903-E905-E923","v":-41147987.56327939},-18624187.228067983,-5122457.2236203942,-5149948.3369010519,4957397.2264347356,15058150.720279334,15010868.228231356,14957373.768730849,14897836.539118139,14832412.770528877,14761246.379592543,14684469.582403179,14602203.472836196,14514558.567169037,14421635.316853754,14323524.591186013,14220308.131517258,14112058.978564363,13998841.87428391,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD903-AD923-AD913","v":-17340751.127201408},{"$f":"AE903-AE905-AE923","v":-27030652.364921037},-9986660.7375396676,226406.14416817576,196900.32199818268,7837446.286693396,15471506.185513644,15422527.34395038,15367431.054715294,15306381.248551909,15239529.183451302,15167014.079999626,15088963.719908863,15005495.00975401,14916714.511826461,14822718.943906434,14723595.649656147,14619423.041240208,14510271.015689356,14396201.346438704,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD903-BD923-BD913","v":-17324044.584177054},{"$f":"BE903-BE905-BE923","v":-27015954.961066216},-9974012.6556377672,236963.9176780954,205325.98094828427,7843697.1887924802,15475538.835624691,15424297.37703363,15366893.218430195,15303489.385511085,15234236.213119647,15159271.980231319,15078723.508115172,14992706.723694425,14901327.190015668,14804680.605629407,14702853.274583561,14595922.548636153,14483957.243203202,14367018.028472809,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD903-CD923-CD913","v":-47785242.014179215},{"$f":"CE903-CE905-CE923","v":-76101190.484593391},-36089550.016264148,-12163064.916388825,-12356785.54682878,5515337.1874363795,23373973.171540473,23139767.105709065,22892551.357807189,22632529.630442202,22359883.852197286,22074775.182393413,21777344.955696855,21467715.56984074,21145991.319545228,20812259.179547269,20466589.539487161,20109036.893244028,19739640.485166319,19358424.915505197]
[null,"PTC",null,{"$f":"D894*HLOOKUP(D893,$B$2:$AT$3,2,FALSE)*HLOOKUP($D893,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E894*HLOOKUP(E893,$B$2:$AT$3,2,FALSE)*HLOOKUP($D893,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD894*HLOOKUP(AD893,$B$2:$AT$3,2,FALSE)*HLOOKUP($D893,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE894*HLOOKUP(AE893,$B$2:$AT$3,2,FALSE)*HLOOKUP($D893,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD894*HLOOKUP(BD893,$B$2:$AT$3,2,FALSE)*HLOOKUP($D893,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE894*HLOOKUP(BE893,$B$2:$AT$3,2,FALSE)*HLOOKUP($D893,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD894*HLOOKUP(CD893,$B$2:$AT$3,2,FALSE)*HLOOKUP($D893,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE894*HLOOKUP(CE893,$B$2:$AT$3,2,FALSE)*HLOOKUP($D893,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D904*$B$7-D905","v":-5499940.8838438904},{"$f":"E904*$B$7-E905","v":-8641077.3882886712},-3911079.3178942762,-1075716.0169602828,-1081489.150749221,1041053.4175512944,3162211.65125866,3152282.3279285845,3141048.491433478,3128545.673214809,3114806.681811064,3099861.7397144339,3083738.6123046675,3066462.7292956011,3048057.2991054975,3028543.4165392881,3007940.1641490627,2986264.707618624,2963532.3854985163,2939756.7935996209,null,null,null,null,"Federal Tax",null,{"$f":"AD904*$B$7-AD905","v":-3641557.7367122956},{"$f":"AE904*$B$7-AE905","v":-5676436.9966334179},-2097198.7548833303,47545.290275316904,41349.067619618363,1645863.7202056132,3249016.2989578652,3238730.7422295795,3227160.5214902116,3214340.0621959008,3200301.1285247733,3185072.9567999211,3168682.381180861,3151153.9520483417,3132510.0474835569,3112770.978220351,3091955.0864277906,3070078.8386604437,3047156.9132947647,3023202.2827521279,null,null,null,null,"Federal Tax",null,{"$f":"BD904*$B$7-BD905","v":-3638049.3626771811},{"$f":"BE904*$B$7-BE905","v":-5673350.541823905},-2094542.6576839311,49762.422712400032,43118.455999139696,1647176.4096464207,3249863.1554811848,3239102.4491770621,3227047.5758703407,3213732.7709573279,3199189.6047551255,3183447.1158485767,3166531.9367041863,3148468.4119758289,3129278.70990329,3108982.9271821752,3087599.1876625479,3065143.7352135922,3041631.0210726722,3017073.78597929,null,null,null,null,"Federal Tax",null,{"$f":"CD904*$B$7-CD905","v":-10034900.822977634},{"$f":"CE904*$B$7-CE905","v":-15981250.001764612},-7578805.5034154709,-2554243.6324416529,-2594924.9648340438,1158220.8093616397,4908534.3660234995,4859351.0921989037,4807435.7851395095,4752831.2223928627,4695575.6089614294,4635702.7883026162,4573242.4406963391,4508220.2696665553,4440658.1771044973,4370574.4277049266,4297983.8032923033,4222897.7475812454,4145324.5018849266,4065269.2322560912]
[]
[]
[{"$f":"IRR(C909:X909,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D893,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-176070159.08458269},{"$f":"D903-D906","v":20700042.982754089},{"$f":"E903-E906","v":23835540.732075751},19092362.634066172,16236541.119883813,16214823.140392093,14057984.972155403,11895939.069020674,11858585.900302771,11816325.27729737,11769290.865903329,11717606.088717813,11661384.639878109,11600730.970098512,11535740.743540596,11466501.26806354,11393091.900314465,11315584.42703695,11234043.423898634,11148526.593065847,11059085.080684289,{"$f":"C909*-0.3","v":52821047.725374803},null,null,{"$f":"IRR(AC909:AX909,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD893,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-171775764.96056846},{"$f":"AD903-AD906","v":19267514.803309117},{"$f":"AE903-AE906","v":21294362.492315214},17699684.733705364,15532348.883709878,15509039.284195583,13868326.581396293,12222489.886555778,12183796.601720801,12140270.533225082,12092041.186356008,12039228.05492653,11981941.123199705,11920281.338728003,11854341.057705667,11784204.464342903,11709947.965686083,11631640.563228356,11549344.202579765,11463114.102394592,11372999.063686576,{"$f":"AC909*-0.3","v":51532729.488170534},null,null,{"$f":"IRR(BC909:BX909,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD893,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-171775764.96056846},{"$f":"BD903-BD906","v":19280712.972298354},{"$f":"BE903-BE906","v":21305973.441360522},17709676.718407866,15540689.524782714,15515695.554766163,13873264.794054568,12225675.680143505,12185194.927856568,12139845.642559854,12089756.614553757,12035046.608364521,11975824.864382742,11912191.571410986,11844238.311718596,11772048.480112378,11695697.678447232,11615254.086921014,11530778.813422561,11442326.22213053,11349944.24249352,{"$f":"BC909*-0.3","v":51532729.488170534},null,null,{"$f":"IRR(CC909:CX909,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD893,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-278350626.47517091},{"$f":"CD903-CD906","v":34526472.354266785},{"$f":"CE903-CE906","v":40322314.088583715},31754608.229998827,26550390.361761332,26397351.063713767,22436722.20092899,18465438.805516973,18280416.01351016,18085115.572667681,17879698.408049338,17664308.243235856,17439072.394090798,17204102.515000515,16959495.300174184,16705333.142440731,16441684.751842342,16168605.736194856,15886139.145662783,15594315.983281393,15293155.683249105,{"$f":"CC909*-0.3","v":83505187.94255127}]
[{"$f":"IRR(C910:X910,0.1)","v":0.11235431707018839},"ROE",{"$f":"-C929","v":-21798582.23634553},{"$f":"D909-D913-D915-D924-D905","v":3393106.6987122875},{"$f":"E909-E913-E915-E924-E905","v":2091636.4391024671},2081224.2172864713,2065062.2288202615,2043344.2493285416,2016250.7253789636,1983949.4665313456,1946596.2978134435,1904335.6748080421,1857301.2634140011,1805616.4862284847,1749395.0373887811,1688741.3676091842,1623751.1410512682,1554511.6655742116,1481102.2978251372,1403594.8245476224,1322053.8214093056,1236536.9905765187,1147095.4781949613,{"$f":"X909","v":52821047.725374803},null,null,{"$f":"IRR(AC910:AX910,0.1)","v":0.11376235040091265},"ROE",{"$f":"-AC929","v":-22275342.462075744},{"$f":"AD909-AD913-AD915-AD924-AD905","v":3541112.6707164748},{"$f":"AE909-AE913-AE915-AE924-AE905","v":2209384.8532000985},2197187.6348808864,2179340.1090597836,2156030.5095454883,2127434.0498769856,2093713.5981672574,2055020.3133322801,2011494.2448365614,1963264.8979674876,1910451.766538009,1853164.8348111846,1791505.0503394827,1725564.7693171464,1655428.1759543829,1581171.6772975633,1502864.2748398352,1420567.9141912442,1334337.8140060715,1244222.7752980553,{"$f":"AX909","v":51532729.488170534},null,null,{"$f":"IRR(BC910:BX910,0.1)","v":0.11385839517852991},"ROE",{"$f":"-BC929","v":-22275342.462075744},{"$f":"BD909-BD913-BD915-BD924-BD905","v":3554310.8397057122},{"$f":"BE909-BE913-BE915-BE924-BE905","v":2220995.8022454064},2207179.6195833879,2187680.7501326194,2162686.7801160682,2132372.2625352605,2096899.3917549849,2056418.6394680478,2011069.3541713338,1960980.3261652365,1906270.3199760001,1847048.5759942215,1783415.2830224652,1715462.0233300757,1643272.1917238571,1566921.3900587121,1486477.7985324934,1402002.5250340402,1313549.9337420091,1221167.9541049991,{"$f":"BX909","v":51532729.488170534},null,null,{"$f":"IRR(CC910:CX910,0.1)","v":0.11615589150825234},"ROE",{"$f":"-CC929","v":-33530839.194125425},{"$f":"CD909-CD913-CD915-CD924-CD905","v":6096685.8119694889},{"$f":"CE909-CE913-CE915-CE924-CE905","v":3982699.9987876937},3852143.5242014527,3710215.2863631453,3557175.9883155823,3393264.3483301988,3218698.1757175727,3033675.3837107597,2838374.9428682812,2632957.778249938,2417567.6134364568,2192331.7642913982,1957361.8852011152,1712754.6703747846,1458592.5126413312,1194944.1220429428,921865.10639545694,639398.51586338319,347575.35348199308,46415.053449705243,{"$f":"CX909","v":83505187.94255127}]
[]
[]
[null,"Interest",null,{"$f":"C916*$B$8","v":6176264.9669645671},5989478.7351883287,5793353.1918232786,5587421.3712899759,5371192.9597300086,5144153.1275920421,4905761.3038471779,4655449.8889150713,4392622.9032363584,4116654.5682737101,3826887.8165629292,3522632.7272666092,3203164.8835054729,2867723.6475562807,2515510.349809628,2145686.3871756434,1757371.2264099591,1349640.3076059907,921522.84286182374,471999.50488044857,null,null,null,null,"Interest",null,{"$f":"AC916*$B$8","v":6311347.0309214611},6120475.5680481084,5920060.5320310872,5709624.744213216,5488667.1670044502,5256661.7109352462,5013055.9820625829,4757269.9667462856,4488694.650664174,4206690.568777957,3910586.2827974292,3599676.7825178746,3273221.8072243421,2930444.0831661331,2570527.4729050137,2192615.0321308384,1795806.969317954,1379158.5033644259,941677.61411322095,482322.680399456,null,null,null,null,"Interest",null,{"$f":"BC916*$B$8","v":6311347.0309214611},6120475.5680481084,5920060.5320310872,5709624.744213216,5488667.1670044502,5256661.7109352462,5013055.9820625829,4757269.9667462856,4488694.650664174,4206690.568777957,3910586.2827974292,3599676.7825178746,3273221.8072243421,2930444.0831661331,2570527.4729050137,2192615.0321308384,1795806.969317954,1379158.5033644259,941677.61411322095,482322.680399456,null,null,null,null,"Interest",null,{"$f":"CC916*$B$8","v":9500404.438335536},9213087.6287623439,8911404.9787104912,8594638.1961560454,8262033.0744738793,7912797.6967076035,7546100.5500530144,7161068.5460656947,6756784.9418790089,6332287.1574829891,5886564.4838671684,5418555.6765705571,4927146.4289091146,4411166.7188646002,3869388.0233178604,3300520.3929937836,2703209.3811535025,2076032.8187212073,1417497.4281672977,726035.26808569266]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C928)","v":9911989.602489328},{"$f":"-PMT($B$8,20,$C928)","v":9911989.602489328},9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,9911989.602489328,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC928)","v":10128776.28838852},{"$f":"-PMT($B$8,20,$AC928)","v":10128776.28838852},10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC928)","v":10128776.28838852},{"$f":"-PMT($B$8,20,$BC928)","v":10128776.28838852},10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,10128776.28838852,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC928)","v":15246740.6297994},{"$f":"-PMT($B$8,20,$CC928)","v":15246740.6297994},15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994,15246740.6297994]
[null,"Sinking Fund",null,{"$f":"D914-D913","v":3735724.6355247609},{"$f":"E914-E913","v":3922510.8673009994},{"$f":"F914-F913","v":4118636.4106660495},4324568.2311993521,4540796.6427593194,4767836.4748972859,5006228.2986421501,5256539.7135742567,5519366.6992529696,5795335.0342156179,6085101.7859263988,6389356.8752227183,6708824.7189838551,7044265.9549330473,7396479.2526797,7766303.2153136842,8154618.3760793693,8562349.2948833369,8990466.7596275043,9439990.0976088792,null,null,null,null,"Sinking Fund",null,{"$f":"AD914-AD913","v":3817429.2574670594},{"$f":"AE914-AE913","v":4008300.7203404121},{"$f":"AF914-AF913","v":4208715.7563574333},4419151.5441753045,4640109.1213840703,4872114.5774532743,5115720.3063259376,5371506.3216422349,5640081.6377243465,5922085.7196105635,6218190.0055910908,6529099.5058706459,6855554.4811641779,7198332.2052223869,7558248.8154835068,7936161.2562576821,8332969.3190705664,8749617.7850240953,9187098.6742752995,9646453.6079890653,null,null,null,null,"Sinking Fund",null,{"$f":"BD914-BD913","v":3817429.2574670594},{"$f":"BE914-BE913","v":4008300.7203404121},{"$f":"BF914-BF913","v":4208715.7563574333},4419151.5441753045,4640109.1213840703,4872114.5774532743,5115720.3063259376,5371506.3216422349,5640081.6377243465,5922085.7196105635,6218190.0055910908,6529099.5058706459,6855554.4811641779,7198332.2052223869,7558248.8154835068,7936161.2562576821,8332969.3190705664,8749617.7850240953,9187098.6742752995,9646453.6079890653,null,null,null,null,"Sinking Fund",null,{"$f":"CD914-CD913","v":5746336.1914638635},{"$f":"CE914-CE913","v":6033653.0010370556},{"$f":"CF914-CF913","v":6335335.6510889083},6652102.4336433541,6984707.5553255202,7333942.933091796,7700640.0797463851,8085672.0837337049,8489955.6879203916,8914453.4723164104,9360176.1459322311,9828184.9532288425,10319594.200890284,10835573.910934798,11377352.606481539,11946220.236805616,12543531.248645898,13170707.811078193,13829243.201632101,14520705.361713707]
[null,"Mortgage Balance",{"$f":"C928","v":123525299.33929133},{"$f":"C916-D915","v":119789574.70376657},115867063.83646557,111748427.42579952,107423859.19460016,102883062.55184084,98115226.076943561,93108997.778301418,87852458.064727157,82333091.365474194,76537756.33125858,70452654.545332178,64063297.670109458,57354472.951125607,50310206.99619256,42913727.743512861,35147424.528199181,26992806.152119812,18430456.857236475,9439990.0976089705,9.1269612312316895E-8,null,null,null,null,"Mortgage Balance",{"$f":"AC928","v":126226940.61842921},{"$f":"AC916-AD915","v":122409511.36096215},118401210.64062174,114192494.88426431,109773343.34008899,105133234.21870492,100261119.64125165,95145399.334925711,89773893.013283476,84133811.375559136,78211725.655948579,71993535.650357485,65464436.144486837,58608881.663322657,51410549.458100274,43852300.642616764,35916139.386359081,27583170.067288514,18833552.282264419,9646453.6079891194,5.4016709327697754E-8,null,null,null,null,"Mortgage Balance",{"$f":"BC928","v":126226940.61842921},{"$f":"BC916-BD915","v":122409511.36096215},118401210.64062174,114192494.88426431,109773343.34008899,105133234.21870492,100261119.64125165,95145399.334925711,89773893.013283476,84133811.375559136,78211725.655948579,71993535.650357485,65464436.144486837,58608881.663322657,51410549.458100274,43852300.642616764,35916139.386359081,27583170.067288514,18833552.282264419,9646453.6079891194,5.4016709327697754E-8,null,null,null,null,"Mortgage Balance",{"$f":"CC928","v":190008088.76671073},{"$f":"CC916-CD915","v":184261752.57524687},178228099.57420981,171892763.92312092,165240661.48947757,158255953.93415207,150922011.00106028,143221370.92131388,135135698.83758017,126645743.14965978,117731289.67734337,108371113.53141114,98542928.578182295,88223334.377292007,77387760.466357201,66010407.859875664,54064187.623070046,41520656.374424145,28349948.563345954,14520705.361713853,1.4528632164001465E-7]
[]
[]
[null,"Book Depr",null,{"$f":"-$C909/20","v":8803507.9542291351},{"$f":"-$C909/20","v":8803507.9542291351},8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,8803507.9542291351,null,null,null,null,"Book Depr",null,{"$f":"-$AC909/20","v":8588788.2480284236},{"$f":"-$AC909/20","v":8588788.2480284236},8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,null,null,null,null,"Book Depr",null,{"$f":"-$BC909/20","v":8588788.2480284236},{"$f":"-$BC909/20","v":8588788.2480284236},8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,8588788.2480284236,null,null,null,null,"Book Depr",null,{"$f":"-$CC909/20","v":13917531.323758546},{"$f":"-$CC909/20","v":13917531.323758546},13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546,13917531.323758546]
[null,"Accum Depreciation",null,{"$f":"SUM($D919:D919)","v":8803507.9542291351},{"$f":"SUM($D919:E919)","v":17607015.90845827},{"$f":"SUM($D919:F919)","v":26410523.862687405},{"$f":"SUM($D919:G919)","v":35214031.81691654},{"$f":"SUM($D919:H919)","v":44017539.771145672},{"$f":"SUM($D919:I919)","v":52821047.725374803},{"$f":"SUM($D919:J919)","v":61624555.679603934},{"$f":"SUM($D919:K919)","v":70428063.633833066},{"$f":"SUM($D919:L919)","v":79231571.588062197},{"$f":"SUM($D919:M919)","v":88035079.542291328},{"$f":"SUM($D919:N919)","v":96838587.49652046},{"$f":"SUM($D919:O919)","v":105642095.45074959},{"$f":"SUM($D919:P919)","v":114445603.40497872},{"$f":"SUM($D919:Q919)","v":123249111.35920785},{"$f":"SUM($D919:R919)","v":132052619.31343699},{"$f":"SUM($D919:S919)","v":140856127.26766613},{"$f":"SUM($D919:T919)","v":149659635.22189528},{"$f":"SUM($D919:U919)","v":158463143.17612442},{"$f":"SUM($D919:V919)","v":167266651.13035357},{"$f":"SUM($D919:W919)","v":176070159.08458272},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD919:AD919)","v":8588788.2480284236},{"$f":"SUM($AD919:AE919)","v":17177576.496056847},{"$f":"SUM($AD919:AF919)","v":25766364.744085271},{"$f":"SUM($AD919:AG919)","v":34355152.992113695},{"$f":"SUM($AD919:AH919)","v":42943941.240142122},{"$f":"SUM($AD919:AI919)","v":51532729.488170549},{"$f":"SUM($AD919:AJ919)","v":60121517.736198977},{"$f":"SUM($AD919:AK919)","v":68710305.984227404},{"$f":"SUM($AD919:AL919)","v":77299094.232255831},{"$f":"SUM($AD919:AM919)","v":85887882.480284259},{"$f":"SUM($AD919:AN919)","v":94476670.728312686},{"$f":"SUM($AD919:AO919)","v":103065458.97634111},{"$f":"SUM($AD919:AP919)","v":111654247.22436954},{"$f":"SUM($AD919:AQ919)","v":120243035.47239797},{"$f":"SUM($AD919:AR919)","v":128831823.7204264},{"$f":"SUM($AD919:AS919)","v":137420611.96845481},{"$f":"SUM($AD919:AT919)","v":146009400.21648324},{"$f":"SUM($AD919:AU919)","v":154598188.46451166},{"$f":"SUM($AD919:AV919)","v":163186976.71254009},{"$f":"SUM($AD919:AW919)","v":171775764.96056852},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD919:BD919)","v":8588788.2480284236},{"$f":"SUM($BD919:BE919)","v":17177576.496056847},{"$f":"SUM($BD919:BF919)","v":25766364.744085271},{"$f":"SUM($BD919:BG919)","v":34355152.992113695},{"$f":"SUM($BD919:BH919)","v":42943941.240142122},{"$f":"SUM($BD919:BI919)","v":51532729.488170549},{"$f":"SUM($BD919:BJ919)","v":60121517.736198977},{"$f":"SUM($BD919:BK919)","v":68710305.984227404},{"$f":"SUM($BD919:BL919)","v":77299094.232255831},{"$f":"SUM($BD919:BM919)","v":85887882.480284259},{"$f":"SUM($BD919:BN919)","v":94476670.728312686},{"$f":"SUM($BD919:BO919)","v":103065458.97634111},{"$f":"SUM($BD919:BP919)","v":111654247.22436954},{"$f":"SUM($BD919:BQ919)","v":120243035.47239797},{"$f":"SUM($BD919:BR919)","v":128831823.7204264},{"$f":"SUM($BD919:BS919)","v":137420611.96845481},{"$f":"SUM($BD919:BT919)","v":146009400.21648324},{"$f":"SUM($BD919:BU919)","v":154598188.46451166},{"$f":"SUM($BD919:BV919)","v":163186976.71254009},{"$f":"SUM($BD919:BW919)","v":171775764.96056852},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD919:CD919)","v":13917531.323758546},{"$f":"SUM($CD919:CE919)","v":27835062.647517093},{"$f":"SUM($CD919:CF919)","v":41752593.971275643},{"$f":"SUM($CD919:CG919)","v":55670125.295034185},{"$f":"SUM($CD919:CH919)","v":69587656.618792728},{"$f":"SUM($CD919:CI919)","v":83505187.94255127},{"$f":"SUM($CD919:CJ919)","v":97422719.266309813},{"$f":"SUM($CD919:CK919)","v":111340250.59006836},{"$f":"SUM($CD919:CL919)","v":125257781.9138269},{"$f":"SUM($CD919:CM919)","v":139175313.23758546},{"$f":"SUM($CD919:CN919)","v":153092844.561344},{"$f":"SUM($CD919:CO919)","v":167010375.88510254},{"$f":"SUM($CD919:CP919)","v":180927907.20886108},{"$f":"SUM($CD919:CQ919)","v":194845438.53261963},{"$f":"SUM($CD919:CR919)","v":208762969.85637817},{"$f":"SUM($CD919:CS919)","v":222680501.18013671},{"$f":"SUM($CD919:CT919)","v":236598032.50389525},{"$f":"SUM($CD919:CU919)","v":250515563.8276538},{"$f":"SUM($CD919:CV919)","v":264433095.15141234},{"$f":"SUM($CD919:CW919)","v":278350626.47517091}]
[null,"End Year Book Value",null,{"$f":"-$C909-D920","v":167266651.13035354},158463143.17612442,149659635.22189528,140856127.26766616,132052619.31343701,123249111.35920788,114445603.40497875,105642095.45074962,96838587.496520489,88035079.542291358,79231571.588062227,70428063.633833095,61624555.679603964,52821047.725374833,44017539.771145701,35214031.816916555,26410523.862687409,17607015.908458263,8803507.9542291164,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC909-AD920","v":163186976.71254003},{"$f":"-$AC909-AE920","v":154598188.4645116},146009400.21648318,137420611.96845478,128831823.72042634,120243035.47239791,111654247.22436948,103065458.97634105,94476670.728312626,85887882.480284199,77299094.232255772,68710305.984227344,60121517.736198917,51532729.48817049,42943941.240142062,34355152.99211365,25766364.744085222,17177576.496056795,8588788.2480283678,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC909-BD920","v":163186976.71254003},{"$f":"-$BC909-BE920","v":154598188.4645116},146009400.21648318,137420611.96845478,128831823.72042634,120243035.47239791,111654247.22436948,103065458.97634105,94476670.728312626,85887882.480284199,77299094.232255772,68710305.984227344,60121517.736198917,51532729.48817049,42943941.240142062,34355152.99211365,25766364.744085222,17177576.496056795,8588788.2480283678,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC909-CD920","v":264433095.15141237},{"$f":"-$CC909-CE920","v":250515563.82765383},236598032.50389528,222680501.18013674,208762969.8563782,194845438.53261966,180927907.20886111,167010375.88510257,153092844.56134403,139175313.23758546,125257781.91382691,111340250.59006837,97422719.266309828,83505187.942551285,69587656.618792742,55670125.2950342,41752593.971275657,27835062.647517115,13917531.323758572,0]
[null,"Prop. Tax Value",{"$f":"-C909","v":176070159.08458269},{"$f":"C922/(($C922/$X922)^(1/21))","v":166259614.33777976},156995708.4350003,148247982.92225349,139987676.47598416,132187630.33977965,124822199.03009778,117867166.01742901,111299664.1056636,105098100.24788232,99242084.551375166,93712363.238466337,88490755.342729926,83560092.932462022,78904164.664872289,74507662.485408887,70356131.296971411,66435921.433531135,62734143.781898335,59238627.404083163,55937879.520918265,{"$f":"X909","v":52821047.725374803},null,null,{"$f":"AA909","v":6.4999999999999947E-2},"Prop. Tax Value",{"$f":"-AC909","v":171775764.96056846},{"$f":"AC922/(($AC922/$AX922)^(1/21))","v":162204501.79295585},153166544.81463441,144632178.46073508,136573342.90339917,128963541.79490696,121777755.1513149,114992357.09017465,108585038.15186693,102534731.94915348,96821545.903780639,91426695.842406169,86332444.236809671,81522041.885328785,76979672.843777835,72690402.424789146,68640128.094606236,64815533.105884016,61204042.714047134,57793782.833251841,54573540.996017791,{"$f":"AX909","v":51532729.488170534},null,null,null,"Prop. Tax Value",{"$f":"-BC909","v":171775764.96056846},{"$f":"BC922/(($BC922/$BX922)^(1/21))","v":162204501.79295585},153166544.81463441,144632178.46073508,136573342.90339917,128963541.79490696,121777755.1513149,114992357.09017465,108585038.15186693,102534731.94915348,96821545.903780639,91426695.842406169,86332444.236809671,81522041.885328785,76979672.843777835,72690402.424789146,68640128.094606236,64815533.105884016,61204042.714047134,57793782.833251841,54573540.996017791,{"$f":"BX909","v":51532729.488170534},null,null,null,"Prop. Tax Value",{"$f":"-CC909","v":278350626.47517091},{"$f":"CC922/(($CC922/$CX922)^(1/21))","v":262841063.18214607},248195685.31089106,234366340.86453211,221307560.85234725,208976409.79395148,197332344.55331692,186337081.0384936,175954468.32875785,166150369.81533548,156892550.96490693,148150573.33687595,139895694.50594521,132100773.56095798,124740181.86929898,117789718.81345995,111226532.22272341,105029043.23835471,99176875.365269616,93650787.476908803,88432610.553048715,{"$f":"CX909","v":83505187.94255127}]
[null,"Tax Dep",null,{"$f":"$C909*-D$5","v":35214031.81691654},56342450.907066464,33805470.544239879,20283282.326543923,20283282.326543923,10141641.163271962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D923*$B$7","v":7394946.6815524735},11831914.690483958,7099148.8142903745,4259489.2885742234,4259489.2885742234,2129744.6442871117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD923*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD923*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD923*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D924:I924)","v":30746277.508945838},{"$f":"C926/C930","v":0.17462514754800429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD924:AI924)","v":23273481.880063493},{"$f":"AC926/AC930","v":0.13548757524325958},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD924:BI924)","v":23273481.880063493},{"$f":"BC926/BC930","v":0.13548757524325958},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD924:CI924)","v":54811698.514334738},{"$f":"CC926/CC930","v":0.19691602353632204}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D905:W905)","v":0},{"$f":"C927/C930","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD905:AW905)","v":0},{"$f":"AC927/AC930","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD905:BW905)","v":0},{"$f":"BC927/BC930","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD905:CW905)","v":0},{"$f":"CC927/CC930","v":0}]
[0.85,"Debt",{"$f":"(C930-C926-C927)*$A928","v":123525299.33929133},{"$f":"C928/C930","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt",{"$f":"(AC930-AC926-AC927)*$A928","v":126226940.61842921},{"$f":"AC928/AC930","v":0.73483556104322933},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC930-BC926-BC927)*$A928","v":126226940.61842921},{"$f":"BC928/BC930","v":0.73483556104322933},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC930-CC926-CC927)*$A928","v":190008088.76671073},{"$f":"CC928/CC930","v":0.6826213799941262}]
[0.15,"Equity",{"$f":"(C930-C926-C927)*$A929","v":21798582.23634553},{"$f":"C929/C930","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity",{"$f":"(AC930-AC926-AC927)*$A929","v":22275342.462075744},{"$f":"AC929/AC930","v":0.12967686371351106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC930-BC926-BC927)*$A929","v":22275342.462075744},{"$f":"BC929/BC930","v":0.12967686371351106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC930-CC926-CC927)*$A929","v":33530839.194125425},{"$f":"CC929/CC930","v":0.12046259646955169}]
[null,"Total",{"$f":"-C909","v":176070159.08458269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC909","v":171775764.96056846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC909","v":171775764.96056846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC909","v":278350626.47517091}]
[null,"Check",{"$f":"SUM(C926:C929)-C930","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC926:AC929)-AC930","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC926:BC929)-BC930","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC926:CC929)-CC930","v":0}]
[null,"2045 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2045 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2045 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2045 Off Shore Wind"]
[null,"Year",null,2045,{"$f":"D933+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,null,null,null,"Year",null,2045,{"$f":"AD933+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,null,null,null,"Year",null,2045,{"$f":"BD933+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,null,null,null,"Year",null,2045,{"$f":"CD933+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D933-$D$13)","v":319083.59957993741},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($AD933-$AD$13)","v":328468.41133228852},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($AD933-$AD$13)","v":417624.12297962402},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064},{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($AD933-$AD$13)","v":516164.64637931064}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M27","v":70.605848182827728},{"$f":"D935","v":70.605848182827728},70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,70.605848182827728,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P27","v":69.90521731482211},{"$f":"AD935","v":69.90521731482211},69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,69.90521731482211,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$27","v":55.268648380103386},{"$f":"BD935","v":55.268648380103386},55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,55.268648380103386,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$27","v":83.418394097057572},{"$f":"CD935","v":83.418394097057572},83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572,83.418394097057572]
[null,"Revenue",null,{"$f":"D935*D934","v":22529168.189571254},{"$f":"E935*E934","v":22529168.189571254},22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,22529168.189571254,null,null,null,null,"Revenue",null,{"$f":"AD935*AD934","v":22961655.675238006},{"$f":"AE935*AE934","v":22961655.675238006},22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,22961655.675238006,null,null,null,null,"Revenue",null,{"$f":"BD935*BD934","v":23081520.808009893},{"$f":"BE935*BE934","v":23081520.808009893},23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,23081520.808009893,null,null,null,null,"Revenue",null,{"$f":"CD935*CD934","v":43057625.890637696},{"$f":"CE935*CE934","v":43057625.890637696},43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696,43057625.890637696]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(E933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(F933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(G933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(H933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(I933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(J933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(K933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(L933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(M933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(N933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(O933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(P933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(Q933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(R933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(S933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},{"$f":"HLOOKUP(T933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7263346.4734610617},{"$f":"HLOOKUP(U933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7408613.402930283},{"$f":"HLOOKUP(V933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7556785.6709888885},{"$f":"HLOOKUP(W933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7707921.3844086658},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(AE933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(AF933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(AG933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(AH933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(AI933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(AJ933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(AK933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(AL933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(AM933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(AN933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(AO933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(AP933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(AQ933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(AR933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(AS933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},{"$f":"HLOOKUP(AT933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7263346.4734610617},{"$f":"HLOOKUP(AU933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7408613.402930283},{"$f":"HLOOKUP(AV933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7556785.6709888885},{"$f":"HLOOKUP(AW933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7707921.3844086658},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5290954.3321487559},{"$f":"HLOOKUP(BE933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5396773.4187917318},{"$f":"HLOOKUP(BF933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5504708.8871675665},{"$f":"HLOOKUP(BG933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5614803.0649109175},{"$f":"HLOOKUP(BH933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5727099.1262091361},{"$f":"HLOOKUP(BI933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5841641.1087333187},{"$f":"HLOOKUP(BJ933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":5958473.9309079852},{"$f":"HLOOKUP(BK933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6077643.409526146},{"$f":"HLOOKUP(BL933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6199196.2777166683},{"$f":"HLOOKUP(BM933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6323180.2032710016},{"$f":"HLOOKUP(BN933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6449643.8073364235},{"$f":"HLOOKUP(BO933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6578636.6834831517},{"$f":"HLOOKUP(BP933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6710209.4171528136},{"$f":"HLOOKUP(BQ933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6844413.605495871},{"$f":"HLOOKUP(BR933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":6981301.8776057865},{"$f":"HLOOKUP(BS933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7120927.9151579021},{"$f":"HLOOKUP(BT933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7263346.4734610617},{"$f":"HLOOKUP(BU933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7408613.402930283},{"$f":"HLOOKUP(BV933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7556785.6709888885},{"$f":"HLOOKUP(BW933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$17*1000","v":7707921.3844086658},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15585756.947414942},{"$f":"HLOOKUP(CE933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":15897472.086363243},{"$f":"HLOOKUP(CF933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16215421.528090509},{"$f":"HLOOKUP(CG933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16539729.958652316},{"$f":"HLOOKUP(CH933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":16870524.557825364},{"$f":"HLOOKUP(CI933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17207935.048981868},{"$f":"HLOOKUP(CJ933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17552093.749961507},{"$f":"HLOOKUP(CK933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":17903135.624960739},{"$f":"HLOOKUP(CL933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18261198.337459952},{"$f":"HLOOKUP(CM933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18626422.304209154},{"$f":"HLOOKUP(CN933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":18998950.750293337},{"$f":"HLOOKUP(CO933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19378929.765299201},{"$f":"HLOOKUP(CP933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":19766508.360605188},{"$f":"HLOOKUP(CQ933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20161838.52781729},{"$f":"HLOOKUP(CR933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20565075.29837364},{"$f":"HLOOKUP(CS933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":20976376.804341111},{"$f":"HLOOKUP(CT933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":21395904.340427931},{"$f":"HLOOKUP(CU933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":21823822.427236494},{"$f":"HLOOKUP(CV933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":22260298.875781223},{"$f":"HLOOKUP(CW933,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$20*1000","v":22705504.853296846}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D934","v":0},{"$f":"HLOOKUP(E933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E934","v":0},{"$f":"HLOOKUP(F933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F934","v":0},{"$f":"HLOOKUP(G933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G934","v":0},{"$f":"HLOOKUP(H933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H934","v":0},{"$f":"HLOOKUP(I933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I934","v":0},{"$f":"HLOOKUP(J933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J934","v":0},{"$f":"HLOOKUP(K933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K934","v":0},{"$f":"HLOOKUP(L933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L934","v":0},{"$f":"HLOOKUP(M933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M934","v":0},{"$f":"HLOOKUP(N933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N934","v":0},{"$f":"HLOOKUP(O933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O934","v":0},{"$f":"HLOOKUP(P933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P934","v":0},{"$f":"HLOOKUP(Q933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q934","v":0},{"$f":"HLOOKUP(R933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R934","v":0},{"$f":"HLOOKUP(S933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S934","v":0},{"$f":"HLOOKUP(T933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T934","v":0},{"$f":"HLOOKUP(U933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U934","v":0},{"$f":"HLOOKUP(V933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V934","v":0},{"$f":"HLOOKUP(W933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W934","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD934","v":0},{"$f":"HLOOKUP(AE933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE934","v":0},{"$f":"HLOOKUP(AF933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF934","v":0},{"$f":"HLOOKUP(AG933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG934","v":0},{"$f":"HLOOKUP(AH933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH934","v":0},{"$f":"HLOOKUP(AI933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI934","v":0},{"$f":"HLOOKUP(AJ933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ934","v":0},{"$f":"HLOOKUP(AK933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK934","v":0},{"$f":"HLOOKUP(AL933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL934","v":0},{"$f":"HLOOKUP(AM933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM934","v":0},{"$f":"HLOOKUP(AN933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN934","v":0},{"$f":"HLOOKUP(AO933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO934","v":0},{"$f":"HLOOKUP(AP933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP934","v":0},{"$f":"HLOOKUP(AQ933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ934","v":0},{"$f":"HLOOKUP(AR933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR934","v":0},{"$f":"HLOOKUP(AS933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS934","v":0},{"$f":"HLOOKUP(AT933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT934","v":0},{"$f":"HLOOKUP(AU933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU934","v":0},{"$f":"HLOOKUP(AV933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV934","v":0},{"$f":"HLOOKUP(AW933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW934","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD934","v":102773.49593901706},{"$f":"HLOOKUP(BE933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE934","v":104828.9658577974},{"$f":"HLOOKUP(BF933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF934","v":106925.54517495335},{"$f":"HLOOKUP(BG933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG934","v":109064.05607845241},{"$f":"HLOOKUP(BH933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH934","v":111245.33720002146},{"$f":"HLOOKUP(BI933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI934","v":113470.2439440219},{"$f":"HLOOKUP(BJ933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ934","v":115739.64882290234},{"$f":"HLOOKUP(BK933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK934","v":118054.4417993604},{"$f":"HLOOKUP(BL933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL934","v":120415.53063534759},{"$f":"HLOOKUP(BM933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM934","v":122823.84124805457},{"$f":"HLOOKUP(BN933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN934","v":125280.31807301565},{"$f":"HLOOKUP(BO933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO934","v":127785.92443447595},{"$f":"HLOOKUP(BP933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP934","v":130341.64292316546},{"$f":"HLOOKUP(BQ933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ934","v":132948.47578162877},{"$f":"HLOOKUP(BR933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR934","v":135607.44529726138},{"$f":"HLOOKUP(BS933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS934","v":138319.59420320659},{"$f":"HLOOKUP(BT933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT934","v":141085.98608727072},{"$f":"HLOOKUP(BU933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU934","v":143907.70580901616},{"$f":"HLOOKUP(BV933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV934","v":146785.85992519648},{"$f":"HLOOKUP(BW933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW934","v":149721.57712370041},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD934","v":0},{"$f":"HLOOKUP(CE933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE934","v":0},{"$f":"HLOOKUP(CF933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF934","v":0},{"$f":"HLOOKUP(CG933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG934","v":0},{"$f":"HLOOKUP(CH933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH934","v":0},{"$f":"HLOOKUP(CI933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI934","v":0},{"$f":"HLOOKUP(CJ933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ934","v":0},{"$f":"HLOOKUP(CK933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK934","v":0},{"$f":"HLOOKUP(CL933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL934","v":0},{"$f":"HLOOKUP(CM933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM934","v":0},{"$f":"HLOOKUP(CN933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN934","v":0},{"$f":"HLOOKUP(CO933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO934","v":0},{"$f":"HLOOKUP(CP933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP934","v":0},{"$f":"HLOOKUP(CQ933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ934","v":0},{"$f":"HLOOKUP(CR933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR934","v":0},{"$f":"HLOOKUP(CS933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS934","v":0},{"$f":"HLOOKUP(CT933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT934","v":0},{"$f":"HLOOKUP(CU933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU934","v":0},{"$f":"HLOOKUP(CV933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV934","v":0},{"$f":"HLOOKUP(CW933,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW934","v":0}]
[null,"Property Tax",null,{"$f":"C962*$B$9","v":1789155.7027174872},1689464.8057945431,1595328.6377944122,1506437.6918879023,1422499.7068177741,1343238.7059837505,1268394.0900692465,1197719.7802265042,1130983.4090030403,1067965.5563492819,1008459.0281954923,952268.17522604344,899208.24961125758,849104.79758184415,801793.08584879595,757117.55998289364,714931.33297304471,675095.70228190569,637479.69381093408,601959.6312754876,null,null,null,null,"Property Tax",null,{"$f":"AC962*$B$9","v":1745517.7587487684},1648258.3471166275,1556418.1832140607,1469695.3091589289,1387804.5920173407,1310476.7863256102,1237457.6488480452,1168507.1026600038,1103398.4478078438,1041917.6159505185,983862.46653218754,929042.12217174948,877276.34108415351,828394.92447009159,782237.15692565439,738651.27803209133,697493.98338833614,658629.9534457617,621931.40859603335,587277.68904925627,null,null,null,null,"Property Tax",null,{"$f":"BC962*$B$9","v":1745517.7587487684},1648258.3471166275,1556418.1832140607,1469695.3091589289,1387804.5920173407,1310476.7863256102,1237457.6488480452,1168507.1026600038,1103398.4478078438,1041917.6159505185,983862.46653218754,929042.12217174948,877276.34108415351,828394.92447009159,782237.15692565439,738651.27803209133,697493.98338833614,658629.9534457617,621931.40859603335,587277.68904925627,null,null,null,null,"Property Tax",null,{"$f":"CC962*$B$9","v":2796588.7441960424},2640764.1617910219,2493622.0503185228,2354678.6266659545,2223477.0638835328,2099585.9891998307,1982598.0657271752,1872128.6531937453,1767814.5432990305,1669312.7655346761,1576299.4595444205,1488468.8103155931,1405532.0427012322,1327216.4719669453,1253264.6072408473,1183433.3049188326,1117492.9692417025,1055226.7974157503,996430.06679486425,940909.46178050316]
[null,"Total Operating Costs",null,{"$f":"SUM(D938:D940)","v":7080110.0348662436},{"$f":"SUM(E938:E940)","v":7086238.2245862745},7100037.5249619782,7121240.7567988196,7149598.8330269102,7184879.8147170693,7226868.0209772317,7275363.1897526504,7330179.6867197081,7391145.7596202837,7458102.8355319155,7530904.8587091956,7609417.6667640712,7693518.4030777151,7783094.9634545827,7878045.475140796,7978277.8064341061,8083709.1052121883,8194265.3647998227,8309881.0156841539,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD938:AD940)","v":7036472.0908975247},{"$f":"SUM(AE938:AE940)","v":7045031.7659083595},7061127.0703816274,7084498.3740698462,7114903.7182264766,7152117.895058929,7195931.5797560308,7246150.5121861501,7302594.7255245121,7365097.8192215199,7433506.2738686111,7507678.8056549011,7587485.758236967,7672808.5299659623,7763539.0345314406,7859579.1931899935,7960840.4568493981,8067243.3563760445,8178717.0795849217,8295199.0734579219,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD938:BD940)","v":7139245.5868365411},{"$f":"SUM(BE938:BE940)","v":7149860.7317661569},7168052.6155565809,7193562.4301482989,7226149.0554264979,7265588.1390029509,7311671.2285789326,7364204.9539855104,7423010.2561598597,7487921.6604695749,7558786.5919416267,7635464.7300893767,7717827.4011601321,7805757.0057475911,7899146.4798287023,7997898.7873932002,8101926.4429366691,8211151.0621850602,8325502.9395101182,8444920.6505816225,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD938:CD940)","v":18382345.691610985},{"$f":"SUM(CE938:CE940)","v":18538236.248154264},18709043.578409031,18894408.585318271,19094001.621708896,19307521.0381817,19534691.815688681,19775264.278154485,20029012.880758982,20295735.069743831,20575250.209837757,20867398.575614795,21172040.403306421,21489054.999784235,21818339.905614488,22159810.109259944,22513397.309669632,22879049.224652246,23256728.942576088,23646414.31507735]
[]
[null,"EBITDA",null,{"$f":"D936-D941","v":15449058.15470501},{"$f":"E936-E941","v":15442929.964984979},15429130.664609276,15407927.432772435,15379569.356544344,15344288.374854185,15302300.168594021,15253804.999818604,15198988.502851546,15138022.429950971,15071065.354039337,14998263.330862058,14919750.522807183,14835649.78649354,14746073.226116672,14651122.714430459,14550890.383137148,14445459.084359065,14334902.82477143,14219287.1738871,null,null,null,null,"EBITDA",null,{"$f":"AD936-AD941","v":15925183.584340481},{"$f":"AE936-AE941","v":15916623.909329645},15900528.604856379,15877157.301168159,15846751.957011528,15809537.780179076,15765724.095481975,15715505.163051855,15659060.949713495,15596557.856016487,15528149.401369395,15453976.869583104,15374169.917001039,15288847.145272043,15198116.640706565,15102076.482048012,15000815.218388608,14894412.318861961,14782938.595653083,14666456.601780083,null,null,null,null,"EBITDA",null,{"$f":"BD936-BD941","v":15942275.221173352},{"$f":"BE936-BE941","v":15931660.076243736},15913468.192453312,15887958.377861593,15855371.752583396,15815932.669006942,15769849.57943096,15717315.854024382,15658510.551850032,15593599.147540318,15522734.216068266,15446056.077920515,15363693.406849761,15275763.802262302,15182374.32818119,15083622.020616692,14979594.365073223,14870369.745824832,14756017.868499774,14636600.15742827,null,null,null,null,"EBITDA",null,{"$f":"CD936-CD941","v":24675280.199026711},{"$f":"CE936-CE941","v":24519389.642483432},24348582.312228665,24163217.305319425,23963624.2689288,23750104.852455996,23522934.074949015,23282361.612483211,23028613.009878714,22761890.820893865,22482375.680799939,22190227.315022901,21885585.487331275,21568570.890853461,21239285.985023208,20897815.781377751,20544228.580968063,20178576.66598545,19800896.948061608,19411211.575560346]
[null,"Before Tax Earnings",null,{"$f":"D943-D963-D953","v":-26610133.427257128},{"$f":"E943-E945-E963","v":-41810052.521974608},-18922658.827566482,-5203146.2625330165,-5231504.338761108,5038751.5272014588,15302300.168594021,15253804.999818604,15198988.502851546,15138022.429950971,15071065.354039337,14998263.330862058,14919750.522807183,14835649.78649354,14746073.226116672,14651122.714430459,14550890.383137148,14445459.084359065,14334902.82477143,14219287.1738871,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD943-AD963-AD953","v":-17159505.073315855},{"$f":"AE943-AE945-AE963","v":-26731953.951273188},-9688618.1115053222,523669.27135113999,493263.92719450966,8132793.7652705666,15765724.095481975,15715505.163051855,15659060.949713495,15596557.856016487,15528149.401369395,15453976.869583104,15374169.917001039,15288847.145272043,15198116.640706565,15102076.482048012,15000815.218388608,14894412.318861961,14782938.595653083,14666456.601780083,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD943-BD963-BD953","v":-17142413.436482985},{"$f":"BE943-BE945-BE963","v":-26716917.784359097},-9675678.5239083897,534470.34804457426,501883.72276637703,8139188.6540984325,15769849.57943096,15717315.854024382,15658510.551850032,15593599.147540318,15522734.216068266,15446056.077920515,15363693.406849761,15275763.802262302,15182374.32818119,15083622.020616692,14979594.365073223,14870369.745824832,14756017.868499774,14636600.15742827,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD943-CD963-CD953","v":-47657133.884080067},{"$f":"CE943-CE945-CE963","v":-75922864.928929076},-35916770.430618837,-11995994.340389077,-12195587.376779702,5670499.0296017453,23522934.074949015,23282361.612483211,23028613.009878714,22761890.820893865,22482375.680799939,22190227.315022901,21885585.487331275,21568570.890853461,21239285.985023208,20897815.781377751,20544228.580968063,20178576.66598545,19800896.948061608,19411211.575560346]
[null,"PTC",null,{"$f":"D934*HLOOKUP(D933,$B$2:$AT$3,2,FALSE)*HLOOKUP($D933,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E934*HLOOKUP(E933,$B$2:$AT$3,2,FALSE)*HLOOKUP($D933,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD934*HLOOKUP(AD933,$B$2:$AT$3,2,FALSE)*HLOOKUP($D933,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE934*HLOOKUP(AE933,$B$2:$AT$3,2,FALSE)*HLOOKUP($D933,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD934*HLOOKUP(BD933,$B$2:$AT$3,2,FALSE)*HLOOKUP($D933,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE934*HLOOKUP(BE933,$B$2:$AT$3,2,FALSE)*HLOOKUP($D933,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD934*HLOOKUP(CD933,$B$2:$AT$3,2,FALSE)*HLOOKUP($D933,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE934*HLOOKUP(CE933,$B$2:$AT$3,2,FALSE)*HLOOKUP($D933,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D944*$B$7-D945","v":-5588128.0197239965},{"$f":"E944*$B$7-E945","v":-8780111.0296146683},-3973758.3537889612,-1092660.7151319333,-1098615.9111398326,1058137.8207123063,3213483.0354047446,3203299.0499619069,3191787.5855988245,3178984.7102897037,3164923.7243482606,3149635.299481032,3133147.6097895084,3115486.4551636432,3096675.3774845009,3076735.7700303961,3055686.9804588011,3033546.4077154035,3010329.5932020005,2986050.3065162911,null,null,null,null,"Federal Tax",null,{"$f":"AD944*$B$7-AD945","v":-3603496.0653963294},{"$f":"AE944*$B$7-AE945","v":-5613710.3297673697},-2034609.8034161176,109970.54698373939,103585.42471084703,1707886.6907068188,3310802.0600512144,3300256.0842408892,3288402.799439834,3275277.1497634621,3260911.3742875727,3245335.1426124517,3228575.6825702181,3210657.9005071288,3191604.4945483785,3171436.0612300825,3150171.1958616073,3127826.5869610119,3104417.1050871476,3079955.8863738175,null,null,null,null,"Federal Tax",null,{"$f":"BD944*$B$7-BD945","v":-3599906.8216614267},{"$f":"BE944*$B$7-BE945","v":-5610552.7347154105},-2031892.4900207617,112238.77308936059,105395.58178093917,1709229.6173606708,3311668.4116805014,3300636.3293451201,3288287.2158885067,3274655.8209834667,3259774.1853743359,3243671.7763633081,3226375.6154384497,3207910.3984750835,3188298.6089180498,3167560.624329505,3145714.8166653765,3122777.6466232147,3098763.7523849527,3073686.0330599365,null,null,null,null,"Federal Tax",null,{"$f":"CD944*$B$7-CD945","v":-10007998.115656814},{"$f":"CE944*$B$7-CE945","v":-15943801.635075105},-7542521.7904299553,-2519158.8114817059,-2561073.3491237373,1190804.7962163666,4939816.1557392925,4889295.9386214744,4836008.7320745299,4779997.0723877111,4721298.8929679869,4659947.7361548087,4595972.9523395672,4529399.8870792268,4460250.0568548739,4388541.3140893281,4314288.0020032935,4237501.0998569448,4158188.3590929373,4076354.4308676724]
[]
[]
[{"$f":"IRR(C949:X949,0.1)","v":6.5000001402362173E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D933,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$174)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$16)","v":-178915570.27174872},{"$f":"D943-D946","v":21037186.174429007},{"$f":"E943-E946","v":24223040.994599648},19402889.018398236,16500588.147904368,16478185.267684177,14286150.554141879,12088817.133189276,12050505.949856699,12007200.917252721,11959037.719661267,11906141.629691077,11848628.031381026,11786602.913017675,11720163.331329897,11649397.848632172,11574386.944400063,11495203.402678346,11411912.676643662,11324573.23156943,11233236.867370808,{"$f":"C949*-0.3","v":53674671.081524618},null,null,{"$f":"IRR(AC949:AX949,0.1)","v":6.5000000990367957E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD933,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$17)","v":-174551775.87487683},{"$f":"AD943-AD946","v":19528679.64973681},{"$f":"AE943-AE946","v":21530334.239097014},17935138.408272497,15767186.754184419,15743166.532300681,14101651.089472257,12454922.035430761,12415249.078810966,12370658.15027366,12321280.706253026,12267238.027081821,12208641.726970652,12145594.23443082,12078189.244764913,12006512.146158187,11930640.42081793,11850644.022527,11766585.731900949,11678521.490565935,11586500.715406265,{"$f":"AC949*-0.3","v":52365532.762463048},null,null,{"$f":"IRR(BC949:BX949,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD933,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$18)","v":-174551775.87487683},{"$f":"BD943-BD946","v":19542182.042834777},{"$f":"BE943-BE946","v":21542212.810959145},17945360.682474073,15775719.604772232,15749976.170802457,14106703.051646272,12458181.167750459,12416679.524679262,12370223.335961524,12318943.32655685,12262960.03069393,12202384.301557207,12137317.79141131,12067853.403787218,11994075.71926314,11916061.396287186,11833879.548407845,11747592.099201618,11657254.116114821,11562914.124368334,{"$f":"BC949*-0.3","v":52365532.762463048},null,null,{"$f":"IRR(CC949:CX949,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD933,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$19)","v":-279658874.41960424},{"$f":"CD943-CD946","v":34683278.314683527},{"$f":"CE943-CE946","v":40463191.277558535},31891104.102658622,26682376.116801132,26524697.618052538,22559300.056239631,18583117.919209722,18393065.673861735,18192604.277804185,17981893.748506155,17761076.787831951,17530279.578868091,17289612.534991708,17039171.003774233,16779035.928168334,16509274.467288423,16229940.57896477,15941075.566128505,15642708.58896867,15334857.144692674,{"$f":"CC949*-0.3","v":83897662.325881273}]
[{"$f":"IRR(C950:X950,0.1)","v":0.1123725829082336},"ROE",{"$f":"-C969","v":-22150861.86216139},{"$f":"D949-D953-D955-D964-D945","v":3450558.2585160425},{"$f":"E949-E953-E955-E964-E945","v":2127740.7078386154},2116839.2605418097,2100088.7073907061,2077685.8271705136,2049813.8516352894,2016643.1686897576,1978331.9853571802,1935026.952753203,1886863.7551617492,1833967.6651915591,1776454.0668815076,1714428.9485181579,1647989.3668303788,1577223.8841326535,1502212.9799005445,1423029.4381788289,1339738.7121441439,1252399.2670699116,1161062.9028712902,{"$f":"X949","v":53674671.081524618},null,null,{"$f":"IRR(AC950:AX950,0.1)","v":0.11384964960028388},"ROE",{"$f":"-AC969","v":-22691744.099221997},{"$f":"AD949-AD953-AD955-AD964-AD945","v":3612936.3639855227},{"$f":"AE949-AE953-AE955-AE964-AE945","v":2256015.4468232524},2243300.1562893735,2224836.8263756791,2200816.6044919398,2171417.4047943023,2136804.5938835945,2097131.6372637991,2052540.7087264936,2003163.2647058591,1949120.5855346546,1890524.2854234856,1827476.7928836532,1760071.8032177463,1688394.7046110202,1612522.9792707637,1532526.5809798334,1448468.2903537825,1360404.0490187686,1268383.2738590986,{"$f":"AX949","v":52365532.762463048},null,null,{"$f":"IRR(BC950:BX950,0.1)","v":0.1139463805915395},"ROE",{"$f":"-BC969","v":-22691744.099221997},{"$f":"BD949-BD953-BD955-BD964-BD945","v":3626438.7570834896},{"$f":"BE949-BE953-BE955-BE964-BE945","v":2267894.0186853837},2253522.4304909492,2233369.6769634923,2207626.242993718,2176469.3669683193,2140063.7262032926,2098562.0831320956,2052105.8944143578,2000825.8850096837,1944842.5891467631,1884266.8600100409,1819200.3498641439,1749735.9622400515,1675958.2777159736,1597943.9547400195,1515762.1068606786,1429474.6576544512,1339136.6745676547,1244796.6828211676,{"$f":"BX949","v":52365532.762463048},null,null,{"$f":"IRR(CC950:CX950,0.1)","v":0.11635226304291524},"ROE",{"$f":"-CC969","v":-33727076.385790423},{"$f":"CD949-CD953-CD955-CD964-CD945","v":6164261.1526002325},{"$f":"CE949-CE953-CE955-CE964-CE945","v":4034346.5679765083},3899408.7770752497,3752970.4216169491,3595291.9228683561,3426611.5838548392,3247146.669624324,3057094.4242763352,2856633.0282187853,2645922.4989207573,2425105.5382465497,2194308.3292826917,1953641.2854063064,1703199.7541888319,1443064.6785829365,1173303.2177030239,893969.32937937044,605104.31654310599,306737.33938327059,-1114.1048927232623,{"$f":"CX949","v":83897662.325881273}]
[]
[]
[null,"Interest",null,{"$f":"C956*$B$8","v":6276077.5276123947},6086272.7057680376,5886977.6428314634,5677717.826748061,5457995.0198604874,5227286.0726285363,4985041.6780349873,4730685.0637117615,4463610.6186723737,4183182.4513810161,3888732.8757250905,3579560.8212863691,3254930.1641257117,2914067.9741070215,2556162.6745873964,2180362.1100917901,1785771.517371404,1371451.3950149983,936415.26654077217,479627.33164283476,null,null,null,null,"Interest",null,{"$f":"AC956*$B$8","v":6429327.4947795663},6234887.9974411866,6030726.5252358876,5816356.9794203229,5591268.9563139817,5354926.5320523223,5106766.9865775798,4846199.4638291001,4572603.5649431972,4285327.8711129976,3983688.3925912897,3666966.9401434958,3334409.4150733124,2985224.0137496199,2618579.3423597421,2233602.4374003708,1829376.687193031,1404939.6494753242,959280.75987173209,491338.92578796041,null,null,null,null,"Interest",null,{"$f":"BC956*$B$8","v":6429327.4947795663},6234887.9974411866,6030726.5252358876,5816356.9794203229,5591268.9563139817,5354926.5320523223,5106766.9865775798,4846199.4638291001,4572603.5649431972,4285327.8711129976,3983688.3925912897,3666966.9401434958,3334409.4150733124,2985224.0137496199,2618579.3423597421,2233602.4374003708,1829376.687193031,1404939.6494753242,959280.75987173209,491338.92578796041,null,null,null,null,"Interest",null,{"$f":"CC956*$B$8","v":9556004.9759739544},9267006.6622933801,8963558.4329287801,8644937.7920959499,8310386.1192214759,7959106.8627032805,7590263.643359174,7202978.2630478628,6796328.6137209851,6369346.4819277646,5921015.2435448831,5450267.4432428572,4955982.2529257303,4436982.803092747,3892033.3807681138,3319836.4873272497,2719029.7492143419,2088182.6741957888,1425793.2454263084,730284.3452183539]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C968)","v":10072173.964499518},{"$f":"-PMT($B$8,20,$C968)","v":10072173.964499518},10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,10072173.964499518,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC968)","v":10318117.441547167},{"$f":"-PMT($B$8,20,$AC968)","v":10318117.441547167},10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC968)","v":10318117.441547167},{"$f":"-PMT($B$8,20,$BC968)","v":10318117.441547167},10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,10318117.441547167,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC968)","v":15335971.249585399},{"$f":"-PMT($B$8,20,$CC968)","v":15335971.249585399},15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399,15335971.249585399]
[null,"Sinking Fund",null,{"$f":"D954-D953","v":3796096.4368871236},{"$f":"E954-E953","v":3985901.2587314807},{"$f":"F954-F953","v":4185196.3216680549},4394456.1377514573,4614178.9446390308,4844887.891870982,5087132.286464531,5341488.9007877568,5608563.3458271446,5888991.5131185018,6183441.0887744278,6492613.1432131492,6817243.8003738066,7158105.9903924968,7516011.2899121214,7891811.8544077277,8286402.4471281143,8700722.5694845207,9135758.6979587469,9592546.6328566838,null,null,null,null,"Sinking Fund",null,{"$f":"AD954-AD953","v":3888789.9467676003},{"$f":"AE954-AE953","v":4083229.44410598},{"$f":"AF954-AF953","v":4287390.9163112789},4501760.4621268436,4726848.4852331849,4963190.9094948443,5211350.4549695868,5471917.9777180664,5745513.8766039694,6032789.5704341689,6334429.0489558764,6651150.5014036708,6983708.0264738537,7332893.4277975466,7699538.0991874244,8084515.0041467957,8488740.7543541361,8913177.7920718417,9358836.6816754341,9826778.5157592054,null,null,null,null,"Sinking Fund",null,{"$f":"BD954-BD953","v":3888789.9467676003},{"$f":"BE954-BE953","v":4083229.44410598},{"$f":"BF954-BF953","v":4287390.9163112789},4501760.4621268436,4726848.4852331849,4963190.9094948443,5211350.4549695868,5471917.9777180664,5745513.8766039694,6032789.5704341689,6334429.0489558764,6651150.5014036708,6983708.0264738537,7332893.4277975466,7699538.0991874244,8084515.0041467957,8488740.7543541361,8913177.7920718417,9358836.6816754341,9826778.5157592054,null,null,null,null,"Sinking Fund",null,{"$f":"CD954-CD953","v":5779966.273611445},{"$f":"CE954-CE953","v":6068964.5872920193},{"$f":"CF954-CF953","v":6372412.8166566193},6691033.4574894495,7025585.1303639235,7376864.3868821189,7745707.6062262254,8132992.9865375366,8539642.6358644143,8966624.7676576339,9414956.0060405172,9885703.8063425422,10379988.99665967,10898988.446492653,11443937.868817285,12016134.76225815,12616941.500371058,13247788.575389611,13910178.004159091,14605686.904367045]
[null,"Mortgage Balance",{"$f":"C968","v":125521550.55224788},{"$f":"C956-D955","v":121725454.11536075},117739552.85662927,113554356.53496121,109159900.39720975,104545721.45257072,99700833.560699746,94613701.274235219,89272212.373447463,83663649.027620316,77774657.51450181,71591216.425727382,65098603.282514229,58281359.482140422,51123253.491747923,43607242.201835804,35715430.347428076,27429027.900299963,18728305.330815442,9592546.632856695,0,null,null,null,null,"Mortgage Balance",{"$f":"AC968","v":128586549.89559132},{"$f":"AC956-AD955","v":124697759.94882372},120614530.50471774,116327139.58840646,111825379.12627962,107098530.64104643,102135339.73155159,96923989.276582003,91452071.298863932,85706557.422259957,79673767.851825789,73339338.802869916,66688188.301466241,59704480.274992391,52371586.847194843,44672048.748007417,36587533.743860617,28098792.989506483,19185615.197434641,9826778.5157592073,0,null,null,null,null,"Mortgage Balance",{"$f":"BC968","v":128586549.89559132},{"$f":"BC956-BD955","v":124697759.94882372},120614530.50471774,116327139.58840646,111825379.12627962,107098530.64104643,102135339.73155159,96923989.276582003,91452071.298863932,85706557.422259957,79673767.851825789,73339338.802869916,66688188.301466241,59704480.274992391,52371586.847194843,44672048.748007417,36587533.743860617,28098792.989506483,19185615.197434641,9826778.5157592073,0,null,null,null,null,"Mortgage Balance",{"$f":"CC968","v":191120099.51947907},{"$f":"CC956-CD955","v":185340133.24586761},179271168.65857559,172898755.84191898,166207722.38442951,159182137.2540656,151805272.86718348,144059565.26095724,135926572.2744197,127386929.63855529,118420304.87089765,109005348.86485714,99119645.058514595,88739656.061854929,77840667.615362272,66396729.746544987,54380594.984286837,41763653.483915776,28515864.908526167,14605686.904367076,3.166496753692627E-8]
[]
[]
[null,"Book Depr",null,{"$f":"-$C949/20","v":8945778.5135874357},{"$f":"-$C949/20","v":8945778.5135874357},8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,8945778.5135874357,null,null,null,null,"Book Depr",null,{"$f":"-$AC949/20","v":8727588.7937438414},{"$f":"-$AC949/20","v":8727588.7937438414},8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,null,null,null,null,"Book Depr",null,{"$f":"-$BC949/20","v":8727588.7937438414},{"$f":"-$BC949/20","v":8727588.7937438414},8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,8727588.7937438414,null,null,null,null,"Book Depr",null,{"$f":"-$CC949/20","v":13982943.720980212},{"$f":"-$CC949/20","v":13982943.720980212},13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212,13982943.720980212]
[null,"Accum Depreciation",null,{"$f":"SUM($D959:D959)","v":8945778.5135874357},{"$f":"SUM($D959:E959)","v":17891557.027174871},{"$f":"SUM($D959:F959)","v":26837335.540762305},{"$f":"SUM($D959:G959)","v":35783114.054349743},{"$f":"SUM($D959:H959)","v":44728892.56793718},{"$f":"SUM($D959:I959)","v":53674671.081524618},{"$f":"SUM($D959:J959)","v":62620449.595112056},{"$f":"SUM($D959:K959)","v":71566228.108699486},{"$f":"SUM($D959:L959)","v":80512006.622286916},{"$f":"SUM($D959:M959)","v":89457785.135874346},{"$f":"SUM($D959:N959)","v":98403563.649461776},{"$f":"SUM($D959:O959)","v":107349342.16304921},{"$f":"SUM($D959:P959)","v":116295120.67663664},{"$f":"SUM($D959:Q959)","v":125240899.19022407},{"$f":"SUM($D959:R959)","v":134186677.7038115},{"$f":"SUM($D959:S959)","v":143132456.21739894},{"$f":"SUM($D959:T959)","v":152078234.73098639},{"$f":"SUM($D959:U959)","v":161024013.24457383},{"$f":"SUM($D959:V959)","v":169969791.75816128},{"$f":"SUM($D959:W959)","v":178915570.27174872},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD959:AD959)","v":8727588.7937438414},{"$f":"SUM($AD959:AE959)","v":17455177.587487683},{"$f":"SUM($AD959:AF959)","v":26182766.381231524},{"$f":"SUM($AD959:AG959)","v":34910355.174975365},{"$f":"SUM($AD959:AH959)","v":43637943.968719207},{"$f":"SUM($AD959:AI959)","v":52365532.762463048},{"$f":"SUM($AD959:AJ959)","v":61093121.556206889},{"$f":"SUM($AD959:AK959)","v":69820710.349950731},{"$f":"SUM($AD959:AL959)","v":78548299.14369458},{"$f":"SUM($AD959:AM959)","v":87275887.937438428},{"$f":"SUM($AD959:AN959)","v":96003476.731182277},{"$f":"SUM($AD959:AO959)","v":104731065.52492613},{"$f":"SUM($AD959:AP959)","v":113458654.31866997},{"$f":"SUM($AD959:AQ959)","v":122186243.11241382},{"$f":"SUM($AD959:AR959)","v":130913831.90615767},{"$f":"SUM($AD959:AS959)","v":139641420.69990152},{"$f":"SUM($AD959:AT959)","v":148369009.49364537},{"$f":"SUM($AD959:AU959)","v":157096598.28738922},{"$f":"SUM($AD959:AV959)","v":165824187.08113307},{"$f":"SUM($AD959:AW959)","v":174551775.87487692},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD959:BD959)","v":8727588.7937438414},{"$f":"SUM($BD959:BE959)","v":17455177.587487683},{"$f":"SUM($BD959:BF959)","v":26182766.381231524},{"$f":"SUM($BD959:BG959)","v":34910355.174975365},{"$f":"SUM($BD959:BH959)","v":43637943.968719207},{"$f":"SUM($BD959:BI959)","v":52365532.762463048},{"$f":"SUM($BD959:BJ959)","v":61093121.556206889},{"$f":"SUM($BD959:BK959)","v":69820710.349950731},{"$f":"SUM($BD959:BL959)","v":78548299.14369458},{"$f":"SUM($BD959:BM959)","v":87275887.937438428},{"$f":"SUM($BD959:BN959)","v":96003476.731182277},{"$f":"SUM($BD959:BO959)","v":104731065.52492613},{"$f":"SUM($BD959:BP959)","v":113458654.31866997},{"$f":"SUM($BD959:BQ959)","v":122186243.11241382},{"$f":"SUM($BD959:BR959)","v":130913831.90615767},{"$f":"SUM($BD959:BS959)","v":139641420.69990152},{"$f":"SUM($BD959:BT959)","v":148369009.49364537},{"$f":"SUM($BD959:BU959)","v":157096598.28738922},{"$f":"SUM($BD959:BV959)","v":165824187.08113307},{"$f":"SUM($BD959:BW959)","v":174551775.87487692},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD959:CD959)","v":13982943.720980212},{"$f":"SUM($CD959:CE959)","v":27965887.441960424},{"$f":"SUM($CD959:CF959)","v":41948831.162940636},{"$f":"SUM($CD959:CG959)","v":55931774.883920848},{"$f":"SUM($CD959:CH959)","v":69914718.60490106},{"$f":"SUM($CD959:CI959)","v":83897662.325881273},{"$f":"SUM($CD959:CJ959)","v":97880606.046861485},{"$f":"SUM($CD959:CK959)","v":111863549.7678417},{"$f":"SUM($CD959:CL959)","v":125846493.48882191},{"$f":"SUM($CD959:CM959)","v":139829437.20980212},{"$f":"SUM($CD959:CN959)","v":153812380.93078232},{"$f":"SUM($CD959:CO959)","v":167795324.65176255},{"$f":"SUM($CD959:CP959)","v":181778268.37274277},{"$f":"SUM($CD959:CQ959)","v":195761212.093723},{"$f":"SUM($CD959:CR959)","v":209744155.81470323},{"$f":"SUM($CD959:CS959)","v":223727099.53568345},{"$f":"SUM($CD959:CT959)","v":237710043.25666368},{"$f":"SUM($CD959:CU959)","v":251692986.97764391},{"$f":"SUM($CD959:CV959)","v":265675930.69862413},{"$f":"SUM($CD959:CW959)","v":279658874.41960436}]
[null,"End Year Book Value",null,{"$f":"-$C949-D960","v":169969791.75816128},161024013.24457386,152078234.73098642,143132456.21739897,134186677.70381154,125240899.19022411,116295120.67663667,107349342.16304924,98403563.649461806,89457785.135874376,80512006.622286946,71566228.108699515,62620449.595112085,53674671.081524655,44728892.567937225,35783114.05434978,26837335.540762335,17891557.02717489,8945778.513587445,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC949-AD960","v":165824187.08113298},{"$f":"-$AC949-AE960","v":157096598.28738916},148369009.49364531,139641420.69990146,130913831.90615761,122186243.11241378,113458654.31866995,104731065.5249261,96003476.731182247,87275887.937438399,78548299.14369455,69820710.349950701,61093121.556206852,52365532.762463003,43637943.968719155,34910355.174975306,26182766.381231457,17455177.587487608,8727588.7937437594,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC949-BD960","v":165824187.08113298},{"$f":"-$BC949-BE960","v":157096598.28738916},148369009.49364531,139641420.69990146,130913831.90615761,122186243.11241378,113458654.31866995,104731065.5249261,96003476.731182247,87275887.937438399,78548299.14369455,69820710.349950701,61093121.556206852,52365532.762463003,43637943.968719155,34910355.174975306,26182766.381231457,17455177.587487608,8727588.7937437594,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC949-CD960","v":265675930.69862401},{"$f":"-$CC949-CE960","v":251692986.97764382},237710043.25666362,223727099.53568339,209744155.81470317,195761212.09372297,181778268.37274277,167795324.65176255,153812380.93078232,139829437.20980212,125846493.48882192,111863549.7678417,97880606.04686147,83897662.325881243,69914718.604901016,55931774.883920789,41948831.162940562,27965887.441960335,13982943.720980108,0]
[null,"Prop. Tax Value",{"$f":"-C949","v":178915570.27174872},{"$f":"C962/(($C962/$X962)^(1/21))","v":168946480.5794543},159532863.77944121,150643769.18879023,142249970.68177742,134323870.59837505,126839409.00692464,119771978.02265042,113098340.90030402,106796555.63492818,100845902.81954923,95226817.522604346,89920824.961125761,84910479.758184418,80179308.584879592,75711755.998289362,71493133.297304466,67509570.228190571,63747969.381093413,60195963.127548762,56841872.957413696,{"$f":"X949","v":53674671.081524618},null,null,null,"Prop. Tax Value",{"$f":"-AC949","v":174551775.87487683},{"$f":"AC962/(($AC962/$AX962)^(1/21))","v":164825834.71166274},155641818.32140607,146969530.9158929,138780459.20173407,131047678.63256101,123745764.88480452,116850710.26600039,110339844.78078438,104191761.59505185,98386246.653218746,92904212.217174947,87727634.10841535,82839492.447009161,78223715.692565441,73865127.803209126,69749398.338833615,65862995.344576165,62193140.85960333,58727768.904925622,55455485.812110923,{"$f":"AX949","v":52365532.762463048},null,null,null,"Prop. Tax Value",{"$f":"-BC949","v":174551775.87487683},{"$f":"BC962/(($BC962/$BX962)^(1/21))","v":164825834.71166274},155641818.32140607,146969530.9158929,138780459.20173407,131047678.63256101,123745764.88480452,116850710.26600039,110339844.78078438,104191761.59505185,98386246.653218746,92904212.217174947,87727634.10841535,82839492.447009161,78223715.692565441,73865127.803209126,69749398.338833615,65862995.344576165,62193140.85960333,58727768.904925622,55455485.812110923,{"$f":"BX949","v":52365532.762463048},null,null,null,"Prop. Tax Value",{"$f":"-CC949","v":279658874.41960424},{"$f":"CC962/(($CC962/$CX962)^(1/21))","v":264076416.17910218},249362205.03185228,235467862.66659543,222347706.38835329,209958598.91998306,198259806.57271752,187212865.31937453,176781454.32990304,166931276.5534676,157629945.95444205,148846881.03155932,140553204.27012321,132721647.19669454,125326460.72408473,118343330.49188326,111749296.92417026,105522679.74157503,99643006.679486424,94090946.178050309,88848243.822648078,{"$f":"CX949","v":83897662.325881273}]
[null,"Tax Dep",null,{"$f":"$C949*-D$5","v":35783114.054349743},57252982.486959592,34351789.492175758,20611073.695305452,20611073.695305452,10305536.847652726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":26655361.16287677},42648577.860602833,25589146.716361701,15353488.029817019,15353488.029817019,7676744.0149085093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":62776409.107132822},100442254.5714125,60265352.742847502,36159211.645708501,36159211.645708501,18079605.822854251]
[null,"After Tax Dep. Value",null,{"$f":"D963*$B$7","v":7514453.9514134461},12023126.322261514,7213875.7933569085,4328325.4760141447,4328325.4760141447,2164162.7380070724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD963*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD963*$B$7","v":5597625.8442041213},8956201.3507265951,5373720.8104359573,3224232.4862615736,3224232.4862615736,1612116.2431307868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD963*$B$7","v":13183045.912497893},21092873.459996626,12655724.075997975,7593434.4455987848,7593434.4455987848,3796717.2227993924]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D964:I964)","v":31243157.857339446},{"$f":"C966/C970","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD964:AI964)","v":23273481.880063493},{"$f":"AC966/AC970","v":0.13333282782952904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD964:BI964)","v":23273481.880063493},{"$f":"BC966/BC970","v":0.13333282782952904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD964:CI964)","v":54811698.514334738},{"$f":"CC966/CC970","v":0.19599484775188813}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D945:W945)","v":0},{"$f":"C967/C970","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD945:AW945)","v":0},{"$f":"AC967/AC970","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD945:BW945)","v":0},{"$f":"BC967/BC970","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD945:CW945)","v":0},{"$f":"CC967/CC970","v":0}]
[0.85,"Debt",{"$f":"(C970-C966-C967)*$A968","v":125521550.55224788},{"$f":"C968/C970","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC970-AC966-AC967)*$A968","v":128586549.89559132},{"$f":"AC968/AC970","v":0.73666709634490024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC970-BC966-BC967)*$A968","v":128586549.89559132},{"$f":"BC968/BC970","v":0.73666709634490024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC970-CC966-CC967)*$A968","v":191120099.51947907},{"$f":"CC968/CC970","v":0.68340437941089505}]
[0.15,"Equity",{"$f":"(C970-C966-C967)*$A969","v":22150861.86216139},{"$f":"C969/C970","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC970-AC966-AC967)*$A969","v":22691744.099221997},{"$f":"AC969/AC970","v":0.13000007582557063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC970-BC966-BC967)*$A969","v":22691744.099221997},{"$f":"BC969/BC970","v":0.13000007582557063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC970-CC966-CC967)*$A969","v":33727076.385790423},{"$f":"CC969/CC970","v":0.12060077283721676}]
[null,"Total",{"$f":"-C949","v":178915570.27174872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC949","v":174551775.87487683},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC949","v":174551775.87487683},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC949","v":279658874.41960424}]
[null,"Check",{"$f":"SUM(C966:C969)-C970","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC966:AC969)-AC970","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC966:BC969)-BC970","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC966:CC969)-CC970","v":0}]

{"sheet":"Other PPA","index":8,"n_rows":1138,"n_cols":227,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,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,null,2069]
["PTC Value",24,{"$f":"B2*1.02","v":24.48},{"$f":"C2*1.02","v":24.9696},25.468992,25.978371840000001,26.4979392768,27.027898062336,27.568456023582719,28.119825144054374,28.682221646935464,29.255866079874174,29.840983401471657,30.43780306950109,31.046559130891112,31.667490313508935,32.300840119779117,32.946856922174703,33.605794060618194,34.277909941830558,34.963468140667167,35.662737503480514,36.375992253550123,37.103512098621124,37.845582340593545,38.602493987405417,39.374543867153527,{"$f":"AA2*1.02","v":40.162034744496601},40.965275439386531,41.784580948174259,42.620272567137746,43.472678018480501,44.342131578850115,45.228974210427118,46.133553694635658,47.056224768528374,47.99734926389894,48.95729624917692,49.936442174160462,50.935171017643668,51.953874437996539,52.992951926756469,54.052810965291599,55.133867184597435,56.236544528289386,57.361275418855172,{"$f":"AT2*1.02","v":58.508500927232276},{"$f":"AU2*1.02","v":59.678670945776922},{"$f":"AV2*1.02","v":60.872244364692463},{"$f":"AW2*1.02","v":62.089689251986314},null,{"$f":"AX2*1.02","v":63.33148303702604}]
[]
[null,null,"5yr MACRES",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
["Discount Rate",0.08,"20yr MACRES",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]
["Fed Tax Rate",0.21,"7yr MACRES",0.14285999999999999,0.24490000000000001,0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2]
["Debt Rate",0.05]
["Property Tax",0.01]
["Tax Equity Return",7.0000000000000007E-2]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV"]
[{"$f":"'Resource Options'!J24*1000","v":100000},"2022 Solar + Storage (4hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Resource Options'!J25*1000","v":100000},"2022 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Resource Options'!J26*1000","v":50000},"2022 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC12&\" \"&'Resource Options'!$B$16","v":"2022 Small Nuclear (share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC12&\" \"&'Resource Options'!$B$27","v":"2022 Geothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB12&\" \"&'Resource Options'!$B$40","v":"2022 Pumped Hydro (70 hr/ 500MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA12&\" \"&'Resource Options'!$B$41","v":"2022 Pumped Hydro (8.5 hr/ 400 MW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ12&\" \"&'Resource Options'!$B$42","v":"2022 Pumped Hydro (12 hr/ 1200 MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GY12&\" \"&'Resource Options'!$B$43","v":"2022 Pumped Hydro (10 hr/ 400 MW)"}]
[null,"Year",null,2022,{"$f":"D12+1","v":2023},{"$f":"E12+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,"Year",null,2022,{"$f":"AD12+1","v":2023},{"$f":"AE12+1","v":2024},{"$f":"AF12+1","v":2025},{"$f":"AG12+1","v":2026},{"$f":"AH12+1","v":2027},{"$f":"AI12+1","v":2028},{"$f":"AJ12+1","v":2029},{"$f":"AK12+1","v":2030},{"$f":"AL12+1","v":2031},{"$f":"AM12+1","v":2032},{"$f":"AN12+1","v":2033},{"$f":"AO12+1","v":2034},{"$f":"AP12+1","v":2035},{"$f":"AQ12+1","v":2036},{"$f":"AR12+1","v":2037},{"$f":"AS12+1","v":2038},{"$f":"AT12+1","v":2039},{"$f":"AU12+1","v":2040},{"$f":"AV12+1","v":2041},null,null,null,null,"Year",null,2022,{"$f":"BD12+1","v":2023},{"$f":"BE12+1","v":2024},{"$f":"BF12+1","v":2025},{"$f":"BG12+1","v":2026},{"$f":"BH12+1","v":2027},{"$f":"BI12+1","v":2028},{"$f":"BJ12+1","v":2029},{"$f":"BK12+1","v":2030},{"$f":"BL12+1","v":2031},{"$f":"BM12+1","v":2032},{"$f":"BN12+1","v":2033},{"$f":"BO12+1","v":2034},{"$f":"BP12+1","v":2035},{"$f":"BQ12+1","v":2036},{"$f":"BR12+1","v":2037},{"$f":"BS12+1","v":2038},{"$f":"BT12+1","v":2039},{"$f":"BU12+1","v":2040},{"$f":"BV12+1","v":2041},null,null,null,"Year",null,2022,{"$f":"CC12+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,"Year",null,2022,{"$f":"DC12+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,"Year",null,2022,{"$f":"EB12+1","v":2023},{"$f":"EC12+1","v":2024},{"$f":"ED12+1","v":2025},{"$f":"EE12+1","v":2026},{"$f":"EF12+1","v":2027},{"$f":"EG12+1","v":2028},{"$f":"EH12+1","v":2029},{"$f":"EI12+1","v":2030},{"$f":"EJ12+1","v":2031},{"$f":"EK12+1","v":2032},{"$f":"EL12+1","v":2033},{"$f":"EM12+1","v":2034},{"$f":"EN12+1","v":2035},{"$f":"EO12+1","v":2036},{"$f":"EP12+1","v":2037},{"$f":"EQ12+1","v":2038},{"$f":"ER12+1","v":2039},{"$f":"ES12+1","v":2040},{"$f":"ET12+1","v":2041},null,null,null,"Year",null,2022,{"$f":"FA12+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,"Year",null,2022,{"$f":"FZ12+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,"Year",null,2022,{"$f":"GY12+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D12-$D$12)","v":236520},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D12-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D12-$D$12)","v":157824},{"$f":"DC13*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD13*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE13*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF13*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG13*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH13*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI13*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ13*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK13*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL13*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM13*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN13*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO13*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP13*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ13*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR13*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS13*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT13*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU13*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB13","v":4200000},{"$f":"EC13","v":4200000},{"$f":"ED13","v":4200000},{"$f":"EE13","v":4200000},{"$f":"EF13","v":4200000},{"$f":"EG13","v":4200000},{"$f":"EH13","v":4200000},{"$f":"EI13","v":4200000},{"$f":"EJ13","v":4200000},{"$f":"EK13","v":4200000},{"$f":"EL13","v":4200000},{"$f":"EM13","v":4200000},{"$f":"EN13","v":4200000},{"$f":"EO13","v":4200000},{"$f":"EP13","v":4200000},{"$f":"EQ13","v":4200000},{"$f":"ER13","v":4200000},{"$f":"ES13","v":4200000},{"$f":"ET13","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA13","v":1241000},1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ13","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY13","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"EB13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EC13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ED13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EE13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EF13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EG13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EH13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EI13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EJ13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EK13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EL13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EM13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EN13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EO13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EP13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EQ13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ER13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ES13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ET13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EU13*(1-'Resource Options'!$W$40)","v":1260000.0000000002},null,null,null,"Storage Losses",null,{"$f":"FA13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FB13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FC13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FD13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FE13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FF13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FG13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FH13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FI13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FJ13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FK13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FL13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FM13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FN13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FO13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FP13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FQ13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FR13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FS13*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FT13*(1-'Resource Options'!$W$41)","v":210970.00000000006},null,null,null,"Storage Losses",null,{"$f":"FZ13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GA13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GB13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GC13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GD13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GE13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GF13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GG13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GH13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GI13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GJ13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GK13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GL13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GM13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GN13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GO13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GP13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GQ13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GR13*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GS13*(1-'Resource Options'!$W$42)","v":998639.99999999977},null,null,null,"Storage Losses",null,{"$f":"GY13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"GZ13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HA13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HB13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HC13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HD13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HE13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HF13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HG13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HH13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HI13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HJ13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HK13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HL13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HM13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HN13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HO13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HP13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HQ13*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HR13*(1-'Resource Options'!$W$43)","v":277399.99999999994}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M63","v":32.102213461368727},{"$f":"D15","v":32.102213461368727},{"$f":"E15","v":32.102213461368727},32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,32.102213461368727,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!W33","v":32.102213461368727},{"$f":"AD15","v":32.102213461368727},{"$f":"AE15","v":32.102213461368727},{"$f":"AF15","v":32.102213461368727},{"$f":"AG15","v":32.102213461368727},{"$f":"AH15","v":32.102213461368727},{"$f":"AI15","v":32.102213461368727},{"$f":"AJ15","v":32.102213461368727},{"$f":"AK15","v":32.102213461368727},{"$f":"AL15","v":32.102213461368727},{"$f":"AM15","v":32.102213461368727},{"$f":"AN15","v":32.102213461368727},{"$f":"AO15","v":32.102213461368727},{"$f":"AP15","v":32.102213461368727},{"$f":"AQ15","v":32.102213461368727},{"$f":"AR15","v":32.102213461368727},{"$f":"AS15","v":32.102213461368727},{"$f":"AT15","v":32.102213461368727},{"$f":"AU15","v":32.102213461368727},{"$f":"AV15","v":32.102213461368727},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB33","v":32.102213461368727},{"$f":"BD15","v":32.102213461368727},{"$f":"BE15","v":32.102213461368727},{"$f":"BF15","v":32.102213461368727},{"$f":"BG15","v":32.102213461368727},{"$f":"BH15","v":32.102213461368727},{"$f":"BI15","v":32.102213461368727},{"$f":"BJ15","v":32.102213461368727},{"$f":"BK15","v":32.102213461368727},{"$f":"BL15","v":32.102213461368727},{"$f":"BM15","v":32.102213461368727},{"$f":"BN15","v":32.102213461368727},{"$f":"BO15","v":32.102213461368727},{"$f":"BP15","v":32.102213461368727},{"$f":"BQ15","v":32.102213461368727},{"$f":"BR15","v":32.102213461368727},{"$f":"BS15","v":32.102213461368727},{"$f":"BT15","v":32.102213461368727},{"$f":"BU15","v":32.102213461368727},{"$f":"BV15","v":32.102213461368727},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!Q63","v":82.194117474444468},{"$f":"CC15","v":82.194117474444468},82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,82.194117474444468,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!U63","v":81.081404685652288},{"$f":"DC15","v":81.081404685652288},81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,81.081404685652288,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!X63","v":5},{"$f":"EB15","v":5},{"$f":"EC15","v":5},{"$f":"ED15","v":5},{"$f":"EE15","v":5},{"$f":"EF15","v":5},{"$f":"EG15","v":5},{"$f":"EH15","v":5},{"$f":"EI15","v":5},{"$f":"EJ15","v":5},{"$f":"EK15","v":5},{"$f":"EL15","v":5},{"$f":"EM15","v":5},{"$f":"EN15","v":5},{"$f":"EO15","v":5},{"$f":"EP15","v":5},{"$f":"EQ15","v":5},{"$f":"ER15","v":5},{"$f":"ES15","v":5},{"$f":"ET15","v":5},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB63","v":5},{"$f":"FA15","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AF63","v":5},{"$f":"FZ15","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AJ63","v":5},{"$f":"GY15","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N63","v":8.6961293897638114},{"$f":"D16","v":8.6961293897638114},{"$f":"E16","v":8.6961293897638114},8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,8.6961293897638114,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X33","v":7.0711208222226416},{"$f":"AD16","v":7.0711208222226416},7.0711208222226416,7.0711208222226416,7.0711208222226416,7.0711208222226416,7.0711208222226416,7.0711208222226416,7.0711208222226416,{"$f":"AL16","v":7.0711208222226416},7.0711208222226416,7.0711208222226416,7.0711208222226416,7.0711208222226416,7.0711208222226416,7.0711208222226416,7.0711208222226416,7.0711208222226416,7.0711208222226416,7.0711208222226416,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC33","v":6.566526650589176},{"$f":"BD16","v":6.566526650589176},6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,6.566526650589176,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R63","v":0},{"$f":"CC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y63","v":21.757348969057141},21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,21.757348969057141,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC63","v":23.275727935773517},{"$f":"FA16","v":23.275727935773517},23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,23.275727935773517,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG63","v":15.189263369133981},{"$f":"FZ16","v":15.189263369133981},15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,15.189263369133981,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK63","v":25.153900855525176},{"$f":"GY16","v":25.153900855525176},25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176,25.153900855525176]
[null,"Revenue",null,{"$f":"(D15*D13)+(D16*12*$A$11)","v":18028170.795599505},{"$f":"(E15*E13)+(E16*12*$A$11)","v":18028170.795599505},18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,18028170.795599505,null,null,null,null,"Revenue",null,{"$f":"(AD15*AD13)+(AD16*12*$AA$11)","v":16078160.514550101},{"$f":"(AE15*AE13)+(AE16*12*$AA$11)","v":16078160.514550101},16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,16078160.514550101,null,null,null,null,"Revenue",null,{"$f":"(BD15*BD13)+(BD16*12*$BA$11)","v":11532731.518236438},{"$f":"(BE15*BE13)+(BE16*12*$BA$11)","v":11532731.518236438},11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,11532731.518236438,null,null,null,"Revenue",null,{"$f":"(CC15*CC13)+(CC16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CD15*CD13)+(CD16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CE15*CE13)+(CE16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CF15*CF13)+(CF16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CG15*CG13)+(CG16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CH15*CH13)+(CH16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CI15*CI13)+(CI16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CJ15*CJ13)+(CJ16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CK15*CK13)+(CK16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CL15*CL13)+(CL16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CM15*CM13)+(CM16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CN15*CN13)+(CN16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CO15*CO13)+(CO16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CP15*CP13)+(CP16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CQ15*CQ13)+(CQ16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CR15*CR13)+(CR16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CS15*CS13)+(CS16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CT15*CT13)+(CT16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CU15*CU13)+(CU16*12*('Resource Options'!$J$16))","v":68833956.84367837},{"$f":"(CV15*CV13)+(CV16*12*('Resource Options'!$J$16))","v":68833956.84367837},null,null,null,null,"Revenue",null,{"$f":"(DC15*DC13)+(DC16*12*('Resource Options'!$J$27))","v":12796591.613108387},{"$f":"(DD15*DD13)+(DD16*12*('Resource Options'!$J$27))","v":12668625.696977304},{"$f":"(DE15*DE13)+(DE16*12*('Resource Options'!$J$27))","v":12541939.44000753},{"$f":"(DF15*DF13)+(DF16*12*('Resource Options'!$J$27))","v":12416520.045607457},{"$f":"(DG15*DG13)+(DG16*12*('Resource Options'!$J$27))","v":12292354.845151382},{"$f":"(DH15*DH13)+(DH16*12*('Resource Options'!$J$27))","v":12169431.296699869},{"$f":"(DI15*DI13)+(DI16*12*('Resource Options'!$J$27))","v":12047736.98373287},{"$f":"(DJ15*DJ13)+(DJ16*12*('Resource Options'!$J$27))","v":11927259.613895541},{"$f":"(DK15*DK13)+(DK16*12*('Resource Options'!$J$27))","v":11807987.017756585},{"$f":"(DL15*DL13)+(DL16*12*('Resource Options'!$J$27))","v":11689907.14757902},{"$f":"(DM15*DM13)+(DM16*12*('Resource Options'!$J$27))","v":11573008.076103227},{"$f":"(DN15*DN13)+(DN16*12*('Resource Options'!$J$27))","v":11457277.995342195},{"$f":"(DO15*DO13)+(DO16*12*('Resource Options'!$J$27))","v":11342705.215388773},{"$f":"(DP15*DP13)+(DP16*12*('Resource Options'!$J$27))","v":11229278.163234886},{"$f":"(DQ15*DQ13)+(DQ16*12*('Resource Options'!$J$27))","v":11116985.381602537},{"$f":"(DR15*DR13)+(DR16*12*('Resource Options'!$J$27))","v":11005815.527786512},{"$f":"(DS15*DS13)+(DS16*12*('Resource Options'!$J$27))","v":10895757.372508645},{"$f":"(DT15*DT13)+(DT16*12*('Resource Options'!$J$27))","v":10786799.798783559},{"$f":"(DU15*DU13)+(DU16*12*('Resource Options'!$J$27))","v":10678931.800795723},{"$f":"(DV15*DV13)+(DV16*12*('Resource Options'!$J$27))","v":10572142.482787766},null,null,null,"Revenue",null,{"$f":"(EB15*EB13)+(EB16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EC15*EC13)+(EC16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(ED15*ED13)+(ED16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EE15*EE13)+(EE16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EF15*EF13)+(EF16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EG15*EG13)+(EG16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EH15*EH13)+(EH16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EI15*EI13)+(EI16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EJ15*EJ13)+(EJ16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EK15*EK13)+(EK16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EL15*EL13)+(EL16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EM15*EM13)+(EM16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EN15*EN13)+(EN16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EO15*EO13)+(EO16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EP15*EP13)+(EP16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EQ15*EQ13)+(EQ16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(ER15*ER13)+(ER16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(ES15*ES13)+(ES16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(ET15*ET13)+(ET16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},{"$f":"(EU15*EU13)+(EU16*12*('Resource Options'!$J$40*1000))","v":151544093.81434283},null,null,null,"Revenue",null,{"$f":"(FA15*FA13)+(FA16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FB15*FB13)+(FB16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FC15*FC13)+(FC16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FD15*FD13)+(FD16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FE15*FE13)+(FE16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FF15*FF13)+(FF16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FG15*FG13)+(FG16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FH15*FH13)+(FH16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FI15*FI13)+(FI16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FJ15*FJ13)+(FJ16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FK15*FK13)+(FK16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FL15*FL13)+(FL16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FM15*FM13)+(FM16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FN15*FN13)+(FN16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FO15*FO13)+(FO16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FP15*FP13)+(FP16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FQ15*FQ13)+(FQ16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FR15*FR13)+(FR16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FS15*FS13)+(FS16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},{"$f":"(FT15*FT13)+(FT16*12*('Resource Options'!$J$41*1000))","v":117928494.09171288},null,null,null,"Revenue",null,{"$f":"(FZ15*FZ13)+(FZ16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GA15*GA13)+(GA16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GB15*GB13)+(GB16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GC15*GC13)+(GC16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GD15*GD13)+(GD16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GE15*GE13)+(GE16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GF15*GF13)+(GF16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GG15*GG13)+(GG16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GH15*GH13)+(GH16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GI15*GI13)+(GI16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GJ15*GJ13)+(GJ16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GK15*GK13)+(GK16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GL15*GL13)+(GL16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GM15*GM13)+(GM16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GN15*GN13)+(GN16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GO15*GO13)+(GO16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GP15*GP13)+(GP16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GQ15*GQ13)+(GQ16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GR15*GR13)+(GR16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},{"$f":"(GS15*GS13)+(GS16*12*('Resource Options'!$J$42*1000))","v":245005392.5155293},null,null,null,"Revenue",null,{"$f":"(GY15*GY13)+(GY16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(GZ15*GZ13)+(GZ16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HA15*HA13)+(HA16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HB15*HB13)+(HB16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HC15*HC13)+(HC16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HD15*HD13)+(HD16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HE15*HE13)+(HE16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HF15*HF13)+(HF16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HG15*HG13)+(HG16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HH15*HH13)+(HH16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HI15*HI13)+(HI16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HJ15*HJ13)+(HJ16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HK15*HK13)+(HK16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HL15*HL13)+(HL16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HM15*HM13)+(HM16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HN15*HN13)+(HN16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HO15*HO13)+(HO16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HP15*HP13)+(HP16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HQ15*HQ13)+(HQ16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085},{"$f":"(HR15*HR13)+(HR16*12*('Resource Options'!$J$43*1000))","v":128038724.10652085}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":873936},{"$f":"HLOOKUP(E12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":891414.72},{"$f":"HLOOKUP(F12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":909243.01439999999},{"$f":"HLOOKUP(G12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":927427.8746880003},{"$f":"HLOOKUP(H12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":945976.43218175997},{"$f":"HLOOKUP(I12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":964895.9608253953},{"$f":"HLOOKUP(J12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":984193.88004190312},{"$f":"HLOOKUP(K12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1003877.7576427412},{"$f":"HLOOKUP(L12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(M12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(N12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(O12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(P12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(Q12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(R12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(S12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(T12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(U12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(V12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(W12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":873936},{"$f":"HLOOKUP(AE12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":891414.72},{"$f":"HLOOKUP(AF12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":909243.01439999999},{"$f":"HLOOKUP(AG12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":927427.8746880003},{"$f":"HLOOKUP(AH12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":945976.43218175997},{"$f":"HLOOKUP(AI12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":964895.9608253953},{"$f":"HLOOKUP(AJ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":984193.88004190312},{"$f":"HLOOKUP(AK12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1003877.7576427412},{"$f":"HLOOKUP(AL12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(AM12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(AN12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(AO12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(AP12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(AQ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(AR12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(AS12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(AT12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(AU12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(AV12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(AW12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":983178},{"$f":"HLOOKUP(BE12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1002841.5599999999},{"$f":"HLOOKUP(BF12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1022898.3912},{"$f":"HLOOKUP(BG12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1043356.3590240002},{"$f":"HLOOKUP(BH12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1064223.4862044801},{"$f":"HLOOKUP(BI12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1085507.9559285697},{"$f":"HLOOKUP(BJ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1107218.115047141},{"$f":"HLOOKUP(BK12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1129362.4773480839},{"$f":"HLOOKUP(BL12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1151949.7268950457},{"$f":"HLOOKUP(BM12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1174988.7214329464},{"$f":"HLOOKUP(BN12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1198488.4958616055},{"$f":"HLOOKUP(BO12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1222458.2657788377},{"$f":"HLOOKUP(BP12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1246907.4310944143},{"$f":"HLOOKUP(BQ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1271845.5797163027},{"$f":"HLOOKUP(BR12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1297282.4913106291},{"$f":"HLOOKUP(BS12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1323228.1411368416},{"$f":"HLOOKUP(BT12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1349692.7039595786},{"$f":"HLOOKUP(BU12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1376686.55803877},{"$f":"HLOOKUP(BV12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1404220.2891995455},{"$f":"HLOOKUP(BW12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC13","v":5250849.1199999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD13","v":5250849.1199999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE13","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF13","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG13","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH13","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI13","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ13","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK13","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL13","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM13","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN13","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO13","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP13","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ13","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR13","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS13","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT13","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU13","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV13","v":7876273.6799999997}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":832320.00000000012},{"$f":"HLOOKUP(E12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":848966.4},{"$f":"HLOOKUP(F12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":865945.72800000012},{"$f":"HLOOKUP(G12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":883264.64256000007},{"$f":"HLOOKUP(H12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":900929.93541120016},{"$f":"HLOOKUP(I12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":918948.53411942406},{"$f":"HLOOKUP(J12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":937327.50480181258},{"$f":"HLOOKUP(K12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":956074.05489784875},{"$f":"HLOOKUP(L12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":975195.53599580587},{"$f":"HLOOKUP(M12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":994699.44671572186},{"$f":"HLOOKUP(N12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1014593.4356500363},{"$f":"HLOOKUP(O12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1034885.3043630373},{"$f":"HLOOKUP(P12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1055583.0104502982},{"$f":"HLOOKUP(Q12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1076694.6706593041},{"$f":"HLOOKUP(R12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1098228.5640724902},{"$f":"HLOOKUP(S12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1120193.1353539403},{"$f":"HLOOKUP(T12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1142596.998061019},{"$f":"HLOOKUP(U12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(V12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(W12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(AD12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":832320.00000000012},{"$f":"HLOOKUP(AE12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":848966.4},{"$f":"HLOOKUP(AF12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":865945.72800000012},{"$f":"HLOOKUP(AG12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":883264.64256000007},{"$f":"HLOOKUP(AH12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":900929.93541120016},{"$f":"HLOOKUP(AI12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":918948.53411942406},{"$f":"HLOOKUP(AJ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":937327.50480181258},{"$f":"HLOOKUP(AK12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":956074.05489784875},{"$f":"HLOOKUP(AL12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":975195.53599580587},{"$f":"HLOOKUP(AM12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":994699.44671572186},{"$f":"HLOOKUP(AN12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1014593.4356500363},{"$f":"HLOOKUP(AO12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1034885.3043630373},{"$f":"HLOOKUP(AP12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1055583.0104502982},{"$f":"HLOOKUP(AQ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1076694.6706593041},{"$f":"HLOOKUP(AR12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1098228.5640724902},{"$f":"HLOOKUP(AS12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1120193.1353539403},{"$f":"HLOOKUP(AT12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1142596.998061019},{"$f":"HLOOKUP(AU12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(AV12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(AW12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(BD12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":462978.00000000006},{"$f":"HLOOKUP(BE12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":472237.56},{"$f":"HLOOKUP(BF12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":481682.31120000005},{"$f":"HLOOKUP(BG12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":491315.95742399996},{"$f":"HLOOKUP(BH12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":501142.2765724801},{"$f":"HLOOKUP(BI12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":511165.12210392964},{"$f":"HLOOKUP(BJ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":521388.42454600823},{"$f":"HLOOKUP(BK12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":531816.19303692831},{"$f":"HLOOKUP(BL12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":542452.51689766697},{"$f":"HLOOKUP(BM12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":553301.56723562034},{"$f":"HLOOKUP(BN12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":564367.59858033271},{"$f":"HLOOKUP(BO12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":575654.95055193955},{"$f":"HLOOKUP(BP12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":587168.04956297833},{"$f":"HLOOKUP(BQ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":598911.4105542379},{"$f":"HLOOKUP(BR12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":610889.63876532263},{"$f":"HLOOKUP(BS12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":623107.43154062924},{"$f":"HLOOKUP(BT12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":635569.58017144178},{"$f":"HLOOKUP(BU12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":648280.97177487065},{"$f":"HLOOKUP(BV12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":661246.59121036797},{"$f":"HLOOKUP(BW12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":674471.5230345754},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CC12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":14045400.000000002},{"$f":"HLOOKUP(CD12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":14326308},{"$f":"HLOOKUP(CE12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":14612834.16},{"$f":"HLOOKUP(CF12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":14905090.843200004},{"$f":"HLOOKUP(CG12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15203192.660064002},{"$f":"HLOOKUP(CH12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15507256.513265282},{"$f":"HLOOKUP(CI12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15817401.643530587},{"$f":"HLOOKUP(CJ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16133749.676401198},{"$f":"HLOOKUP(CK12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16456424.669929223},{"$f":"HLOOKUP(CL12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16785553.163327809},{"$f":"HLOOKUP(CM12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17121264.226594366},{"$f":"HLOOKUP(CN12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17463689.511126254},{"$f":"HLOOKUP(CO12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17812963.301348776},{"$f":"HLOOKUP(CP12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18169222.567375753},{"$f":"HLOOKUP(CQ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18532607.018723272},{"$f":"HLOOKUP(CR12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18903259.159097739},{"$f":"HLOOKUP(CS12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19281324.342279695},{"$f":"HLOOKUP(CT12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19666950.829125285},{"$f":"HLOOKUP(CU12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20060289.845707793},{"$f":"HLOOKUP(CV12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20461495.642621949},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(DC12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DD12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DE12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DF12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DG12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DH12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DI12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DJ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DK12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DL12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DM12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DN12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DO12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DP12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DQ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DR12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DS12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DT12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DU12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DV12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D13","v":0},{"$f":"HLOOKUP(E12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E13","v":0},{"$f":"HLOOKUP(F12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F13","v":0},{"$f":"HLOOKUP(G12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G13","v":0},{"$f":"HLOOKUP(H12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H13","v":0},{"$f":"HLOOKUP(I12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I13","v":0},{"$f":"HLOOKUP(J12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J13","v":0},{"$f":"HLOOKUP(K12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K13","v":0},{"$f":"HLOOKUP(L12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L13","v":0},{"$f":"HLOOKUP(M12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M13","v":0},{"$f":"HLOOKUP(N12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N13","v":0},{"$f":"HLOOKUP(O12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O13","v":0},{"$f":"HLOOKUP(P12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P13","v":0},{"$f":"HLOOKUP(Q12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q13","v":0},{"$f":"HLOOKUP(R12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R13","v":0},{"$f":"HLOOKUP(S12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S13","v":0},{"$f":"HLOOKUP(T12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T13","v":0},{"$f":"HLOOKUP(U12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U13","v":0},{"$f":"HLOOKUP(V12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V13","v":0},{"$f":"HLOOKUP(W12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W13","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(AD12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD13","v":0},{"$f":"HLOOKUP(AE12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE13","v":0},{"$f":"HLOOKUP(AF12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF13","v":0},{"$f":"HLOOKUP(AG12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG13","v":0},{"$f":"HLOOKUP(AH12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH13","v":0},{"$f":"HLOOKUP(AI12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI13","v":0},{"$f":"HLOOKUP(AJ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ13","v":0},{"$f":"HLOOKUP(AK12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK13","v":0},{"$f":"HLOOKUP(AL12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL13","v":0},{"$f":"HLOOKUP(AM12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM13","v":0},{"$f":"HLOOKUP(AN12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN13","v":0},{"$f":"HLOOKUP(AO12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO13","v":0},{"$f":"HLOOKUP(AP12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP13","v":0},{"$f":"HLOOKUP(AQ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ13","v":0},{"$f":"HLOOKUP(AR12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR13","v":0},{"$f":"HLOOKUP(AS12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS13","v":0},{"$f":"HLOOKUP(AT12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT13","v":0},{"$f":"HLOOKUP(AU12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU13","v":0},{"$f":"HLOOKUP(AV12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV13","v":0},{"$f":"HLOOKUP(AW12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW13","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(BD12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD13","v":0},{"$f":"HLOOKUP(BE12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE13","v":0},{"$f":"HLOOKUP(BF12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF13","v":0},{"$f":"HLOOKUP(BG12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG13","v":0},{"$f":"HLOOKUP(BH12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH13","v":0},{"$f":"HLOOKUP(BI12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI13","v":0},{"$f":"HLOOKUP(BJ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ13","v":0},{"$f":"HLOOKUP(BK12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK13","v":0},{"$f":"HLOOKUP(BL12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL13","v":0},{"$f":"HLOOKUP(BM12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM13","v":0},{"$f":"HLOOKUP(BN12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN13","v":0},{"$f":"HLOOKUP(BO12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO13","v":0},{"$f":"HLOOKUP(BP12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP13","v":0},{"$f":"HLOOKUP(BQ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ13","v":0},{"$f":"HLOOKUP(BR12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR13","v":0},{"$f":"HLOOKUP(BS12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS13","v":0},{"$f":"HLOOKUP(BT12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT13","v":0},{"$f":"HLOOKUP(BU12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU13","v":0},{"$f":"HLOOKUP(BV12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV13","v":0},{"$f":"HLOOKUP(BW12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW13","v":0},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CC12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC13","v":653466.91680000001},{"$f":"HLOOKUP(CD12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD13","v":666536.25513599999},{"$f":"HLOOKUP(CE12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE13","v":679866.98023872008},{"$f":"HLOOKUP(CF12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF13","v":693464.31984349445},{"$f":"HLOOKUP(CG12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG13","v":707333.60624036437},{"$f":"HLOOKUP(CH12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH13","v":721480.27836517163},{"$f":"HLOOKUP(CI12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI13","v":735909.883932475},{"$f":"HLOOKUP(CJ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ13","v":750628.08161112457},{"$f":"HLOOKUP(CK12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK13","v":765640.64324334718},{"$f":"HLOOKUP(CL12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL13","v":780953.45610821398},{"$f":"HLOOKUP(CM12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM13","v":796572.52523037838},{"$f":"HLOOKUP(CN12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN13","v":812503.97573498602},{"$f":"HLOOKUP(CO12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO13","v":828754.05524968565},{"$f":"HLOOKUP(CP12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP13","v":845329.13635467936},{"$f":"HLOOKUP(CQ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ13","v":862235.71908177307},{"$f":"HLOOKUP(CR12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR13","v":879480.43346340861},{"$f":"HLOOKUP(CS12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS13","v":897070.04213267681},{"$f":"HLOOKUP(CT12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT13","v":915011.44297533028},{"$f":"HLOOKUP(CU12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU13","v":933311.67183483695},{"$f":"HLOOKUP(CV12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV13","v":951977.90527153388},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(DC12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC13","v":5096770.781184},{"$f":"HLOOKUP(DD12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD13","v":5146719.1348396027},{"$f":"HLOOKUP(DE12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE13","v":5197156.9823610317},{"$f":"HLOOKUP(DF12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF13","v":5248089.12078817},{"$f":"HLOOKUP(DG12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG13","v":5299520.3941718945},{"$f":"HLOOKUP(DH12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH13","v":5351455.6940347794},{"$f":"HLOOKUP(DI12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI13","v":5403899.95983632},{"$f":"HLOOKUP(DJ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ13","v":5456858.1794427158},{"$f":"HLOOKUP(DK12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK13","v":5510335.3896012548},{"$f":"HLOOKUP(DL12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DL13","v":5564336.6764193466},{"$f":"HLOOKUP(DM12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DM13","v":5618867.1758482559},{"$f":"HLOOKUP(DN12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DN13","v":5673932.0741715692},{"$f":"HLOOKUP(DO12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO13","v":5729536.6084984504},{"$f":"HLOOKUP(DP12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP13","v":5785686.0672617359},{"$f":"HLOOKUP(DQ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ13","v":5842385.7907209024},{"$f":"HLOOKUP(DR12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR13","v":5899641.1714699659},{"$f":"HLOOKUP(DS12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS13","v":5957457.6549503729},{"$f":"HLOOKUP(DT12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT13","v":6015840.7399688857},{"$f":"HLOOKUP(DU12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU13","v":6074795.9792205812},{"$f":"HLOOKUP(DV12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV13","v":6134328.9798169434},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(EB12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB13","v":2228536.7999999998},{"$f":"HLOOKUP(EC12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC13","v":2273107.5359999998},{"$f":"HLOOKUP(ED12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED13","v":2318569.6867200001},{"$f":"HLOOKUP(EE12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE13","v":2364941.0804544003},{"$f":"HLOOKUP(EF12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF13","v":2412239.902063488},{"$f":"HLOOKUP(EG12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG13","v":2460484.7001047581},{"$f":"HLOOKUP(EH12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH13","v":2509694.3941068533},{"$f":"HLOOKUP(EI12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EI13","v":2559888.2819889905},{"$f":"HLOOKUP(EJ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EJ13","v":2611086.0476287701},{"$f":"HLOOKUP(EK12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EK13","v":2663307.7685813457},{"$f":"HLOOKUP(EL12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL13","v":2716573.9239529725},{"$f":"HLOOKUP(EM12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM13","v":2770905.4024320319},{"$f":"HLOOKUP(EN12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN13","v":2826323.5104806726},{"$f":"HLOOKUP(EO12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO13","v":2882849.9806902865},{"$f":"HLOOKUP(EP12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP13","v":2940506.9803040926},{"$f":"HLOOKUP(EQ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ13","v":2999317.1199101745},{"$f":"HLOOKUP(ER12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER13","v":3059303.462308378},{"$f":"HLOOKUP(ES12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES13","v":3120489.5315545457},{"$f":"HLOOKUP(ET12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET13","v":3182899.322185637},{"$f":"HLOOKUP(EU12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU13","v":3246557.3086293493},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FA12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA13","v":658479.56400000001},{"$f":"HLOOKUP(FB12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB13","v":671649.15527999995},{"$f":"HLOOKUP(FC12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC13","v":685082.13838560006},{"$f":"HLOOKUP(FD12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD13","v":698783.78115331207},{"$f":"HLOOKUP(FE12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE13","v":712759.45677637821},{"$f":"HLOOKUP(FF12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FF13","v":727014.64591190591},{"$f":"HLOOKUP(FG12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FG13","v":741554.938830144},{"$f":"HLOOKUP(FH12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FH13","v":756386.03760674689},{"$f":"HLOOKUP(FI12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI13","v":771513.75835888181},{"$f":"HLOOKUP(FJ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ13","v":786944.03352605947},{"$f":"HLOOKUP(FK12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK13","v":802682.91419658076},{"$f":"HLOOKUP(FL12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL13","v":818736.57248051232},{"$f":"HLOOKUP(FM12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM13","v":835111.30393012264},{"$f":"HLOOKUP(FN12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN13","v":851813.53000872524},{"$f":"HLOOKUP(FO12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO13","v":868849.80060889979},{"$f":"HLOOKUP(FP12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP13","v":886226.79662107781},{"$f":"HLOOKUP(FQ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ13","v":903951.33255349926},{"$f":"HLOOKUP(FR12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR13","v":922030.35920456937},{"$f":"HLOOKUP(FS12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS13","v":940470.96638866083},{"$f":"HLOOKUP(FT12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT13","v":959280.38571643387},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FZ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ13","v":2788854.6239999998},{"$f":"HLOOKUP(GA12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA13","v":2844631.7164799999},{"$f":"HLOOKUP(GB12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB13","v":2901524.3508096002},{"$f":"HLOOKUP(GC12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GC13","v":2959554.8378257924},{"$f":"HLOOKUP(GD12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GD13","v":3018745.9345823079},{"$f":"HLOOKUP(GE12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GE13","v":3079120.8532739542},{"$f":"HLOOKUP(GF12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF13","v":3140703.2703394336},{"$f":"HLOOKUP(GG12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG13","v":3203517.3357462222},{"$f":"HLOOKUP(GH12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH13","v":3267587.6824611467},{"$f":"HLOOKUP(GI12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI13","v":3332939.4361103694},{"$f":"HLOOKUP(GJ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ13","v":3399598.2248325772},{"$f":"HLOOKUP(GK12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK13","v":3467590.1893292284},{"$f":"HLOOKUP(GL12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL13","v":3536941.9931158135},{"$f":"HLOOKUP(GM12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM13","v":3607680.8329781303},{"$f":"HLOOKUP(GN12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN13","v":3679834.4496376929},{"$f":"HLOOKUP(GO12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO13","v":3753431.138630447},{"$f":"HLOOKUP(GP12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP13","v":3828499.7614030559},{"$f":"HLOOKUP(GQ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ13","v":3905069.7566311173},{"$f":"HLOOKUP(GR12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR13","v":3983171.15176374},{"$f":"HLOOKUP(GS12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS13","v":4062834.5747990143},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(GY12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY13","v":774681.84},{"$f":"HLOOKUP(GZ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GZ13","v":790175.47679999995},{"$f":"HLOOKUP(HA12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HA13","v":805978.98633600003},{"$f":"HLOOKUP(HB12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HB13","v":822098.56606272003},{"$f":"HLOOKUP(HC12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC13","v":838540.53738397441},{"$f":"HLOOKUP(HD12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD13","v":855311.34813165397},{"$f":"HLOOKUP(HE12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE13","v":872417.57509428705},{"$f":"HLOOKUP(HF12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF13","v":889865.92659617285},{"$f":"HLOOKUP(HG12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG13","v":907663.24512809631},{"$f":"HLOOKUP(HH12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH13","v":925816.51003065822},{"$f":"HLOOKUP(HI12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI13","v":944332.84023127146},{"$f":"HLOOKUP(HJ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ13","v":963219.49703589687},{"$f":"HLOOKUP(HK12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK13","v":982483.88697661483},{"$f":"HLOOKUP(HL12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL13","v":1002133.5647161473},{"$f":"HLOOKUP(HM12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM13","v":1022176.2360104703},{"$f":"HLOOKUP(HN12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN13","v":1042619.7607306797},{"$f":"HLOOKUP(HO12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO13","v":1063472.1559452934},{"$f":"HLOOKUP(HP12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP13","v":1084741.5990641993},{"$f":"HLOOKUP(HQ12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ13","v":1106436.4310454833},{"$f":"HLOOKUP(HR12,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR13","v":1128565.159666393}]
[null,"B&O Tax",null,{"$f":"(D15*D13)*0.00275","v":20880.24270167806},{"$f":"(E15*E13)*0.00275","v":20880.24270167806},20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,null,null,null,null,"B&O Tax",null,{"$f":"(AD15*AD13)*0.00275","v":20880.24270167806},20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,null,null,null,null,"B&O Tax",null,{"$f":"(BD15*BD13)*0.00275","v":20880.24270167806},{"$f":"(BE15*BE13)*0.00275","v":20880.24270167806},20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,20880.24270167806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":7964262.0000000019},{"$f":"HLOOKUP(EC12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8123547.2400000012},{"$f":"HLOOKUP(ED12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8286018.184799999},{"$f":"HLOOKUP(EE12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8451738.5484960005},{"$f":"HLOOKUP(EF12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8620773.3194659203},{"$f":"HLOOKUP(EG12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8793188.7858552393},{"$f":"HLOOKUP(EH12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8969052.5615723431},{"$f":"HLOOKUP(EI12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9148433.6128037907},{"$f":"HLOOKUP(EJ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9331402.2850598674},{"$f":"HLOOKUP(EK12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9518030.3307610638},{"$f":"HLOOKUP(EL12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9708390.9373762868},{"$f":"HLOOKUP(EM12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9902558.7561238129},{"$f":"HLOOKUP(EN12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10100609.93124629},{"$f":"HLOOKUP(EO12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10302622.129871216},{"$f":"HLOOKUP(EP12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10508674.57246864},{"$f":"HLOOKUP(EQ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10718848.063918017},{"$f":"HLOOKUP(ER12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10933225.025196373},{"$f":"HLOOKUP(ES12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11151889.525700303},{"$f":"HLOOKUP(ET12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(EU12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6371409.6000000006},{"$f":"HLOOKUP(FB12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6498837.7920000004},{"$f":"HLOOKUP(FC12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6628814.5478400001},{"$f":"HLOOKUP(FD12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6761390.8387968009},{"$f":"HLOOKUP(FE12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6896618.6555727366},{"$f":"HLOOKUP(FF12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7034551.0286841914},{"$f":"HLOOKUP(FG12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7175242.0492578745},{"$f":"HLOOKUP(FH12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7318746.8902430329},{"$f":"HLOOKUP(FI12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7465121.828047893},{"$f":"HLOOKUP(FJ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7614424.2646088516},{"$f":"HLOOKUP(FK12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7766712.7499010293},{"$f":"HLOOKUP(FL12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7922047.004899051},{"$f":"HLOOKUP(FM12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8080487.9449970312},{"$f":"HLOOKUP(FN12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8242097.7038969724},{"$f":"HLOOKUP(FO12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8406939.6579749119},{"$f":"HLOOKUP(FP12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8575078.4511344116},{"$f":"HLOOKUP(FQ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8746580.0201571006},{"$f":"HLOOKUP(FR12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8921511.62056024},{"$f":"HLOOKUP(FS12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FT12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":19114228.800000004},{"$f":"HLOOKUP(GA12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":19496513.376000002},{"$f":"HLOOKUP(GB12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":19886443.643520001},{"$f":"HLOOKUP(GC12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":20284172.516390406},{"$f":"HLOOKUP(GD12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":20689855.966718208},{"$f":"HLOOKUP(GE12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21103653.086052574},{"$f":"HLOOKUP(GF12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21525726.147773623},{"$f":"HLOOKUP(GG12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21956240.670729097},{"$f":"HLOOKUP(GH12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22395365.484143682},{"$f":"HLOOKUP(GI12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22843272.793826554},{"$f":"HLOOKUP(GJ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23300138.249703087},{"$f":"HLOOKUP(GK12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23766141.014697149},{"$f":"HLOOKUP(GL12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24241463.834991094},{"$f":"HLOOKUP(GM12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24726293.111690916},{"$f":"HLOOKUP(GN12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25220818.973924737},{"$f":"HLOOKUP(GO12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25725235.353403237},{"$f":"HLOOKUP(GP12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26239740.0604713},{"$f":"HLOOKUP(GQ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26764534.861680724},{"$f":"HLOOKUP(GR12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GS12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6371409.6000000006},{"$f":"HLOOKUP(GZ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6498837.7920000004},{"$f":"HLOOKUP(HA12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6628814.5478400001},{"$f":"HLOOKUP(HB12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6761390.8387968009},{"$f":"HLOOKUP(HC12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6896618.6555727366},{"$f":"HLOOKUP(HD12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7034551.0286841914},{"$f":"HLOOKUP(HE12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7175242.0492578745},{"$f":"HLOOKUP(HF12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7318746.8902430329},{"$f":"HLOOKUP(HG12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7465121.828047893},{"$f":"HLOOKUP(HH12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7614424.2646088516},{"$f":"HLOOKUP(HI12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7766712.7499010293},{"$f":"HLOOKUP(HJ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7922047.004899051},{"$f":"HLOOKUP(HK12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8080487.9449970312},{"$f":"HLOOKUP(HL12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8242097.7038969724},{"$f":"HLOOKUP(HM12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8406939.6579749119},{"$f":"HLOOKUP(HN12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8575078.4511344116},{"$f":"HLOOKUP(HO12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8746580.0201571006},{"$f":"HLOOKUP(HP12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8921511.62056024},{"$f":"HLOOKUP(HQ12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(HR12,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765}]
[null,"Property Tax",null,{"$f":"C48*$B$8","v":2220699.8844581763},{"$f":"D48*$B$8","v":2020874.7852332327},1839030.535451167,1673549.1654578093,1522958.2952614874,1385918.0339475058,1261209.0579217924,1147721.7619092069,1044446.3861768885,950464.03213905229,864938.48640405736,1280200.1674765821,1124206.9456992811,987221.59929855249,866928.00631592376,761292.26575766678,668528.30878696754,587067.70021466224,515533.1196979392,452715.07427219866,null,null,null,null,"Property Tax",null,{"$f":"AC48*$B$8","v":1897731.5706515522},{"$f":"AD48*$B$8","v":1739941.1525426994},{"$f":"AE48*$B$8","v":1595270.5119787911},{"$f":"AF48*$B$8","v":1462628.7806745928},{"$f":"AG48*$B$8","v":1341015.7926156714},{"$f":"AH48*$B$8","v":1229514.5424495309},{"$f":"AI48*$B$8","v":1127284.2709378344},{"$f":"AJ48*$B$8","v":1033554.1253315492},{"$f":"AK48*$B$8","v":947617.34686598228},{"$f":"AL48*$B$8","v":868825.94154734258},{"$f":"AM48*$B$8","v":796585.79404665856},{"$f":"AN48*$B$8","v":1090864.4689268845},{"$f":"AO48*$B$8","v":1370654.8348353652},{"$f":"AP48*$B$8","v":1636670.1989695928},{"$f":"AQ48*$B$8","v":1889588.7500629949},{"$f":"AR48*$B$8","v":2130055.2873826544},{"$f":"AS48*$B$8","v":2358682.8646027725},{"$f":"AT48*$B$8","v":2576054.3527448247},{"$f":"AU48*$B$8","v":2782723.9261690271},{"$f":"AV48*$B$8","v":2979218.4754055357},null,null,null,null,"Property Tax",null,{"$f":"BC48*$B$8","v":1459816.3209512159},{"$f":"BD48*$B$8","v":1355262.8791982159},{"$f":"BE48*$B$8","v":1258197.6549870467},{"$f":"BF48*$B$8","v":1168084.3350121526},{"$f":"BG48*$B$8","v":1084425.017240101},{"$f":"BH48*$B$8","v":1006757.4598575186},{"$f":"BI48*$B$8","v":934652.52725200821},{"$f":"BJ48*$B$8","v":867711.81891435769},{"$f":"BK48*$B$8","v":805565.46816103999},{"$f":"BL48*$B$8","v":747870.09851431428},{"$f":"BM48*$B$8","v":694306.92644834053},{"$f":"BN48*$B$8","v":824984.67458189558},{"$f":"BO48*$B$8","v":948945.06335332501},{"$f":"BP48*$B$8","v":1066533.3919236902},{"$f":"BQ48*$B$8","v":1178077.2096949287},{"$f":"BR48*$B$8","v":1283887.2287185248},{"$f":"BS48*$B$8","v":1384258.1892027254},{"$f":"BT48*$B$8","v":1479469.6805292154},{"$f":"BU48*$B$8","v":1569786.9200662556},{"$f":"BV48*$B$8","v":1655461.4919477019},null,null,null,"Property Tax",null,{"$f":"CB48*$B$8","v":5432982.606882764},{"$f":"CC48*$B$8","v":5256583.3243266502},5085911.412744795,4920780.9145879289,4761011.9100176813,4606430.3208728377,4456867.7210004767,4312161.1527453158,4172152.9493973101,4036690.56340408,3905626.4001609595,3778817.6571975979,3656126.1685858769,3537418.2543996354,3422564.5750621594,3311439.9904227587,3203923.4234088701,3099897.7281051399,2999249.5621157372,2901869.2630708427,null,null,null,null,"Property Tax",null,{"$f":"DB48*$B$8","v":793477.45540350024},{"$f":"DC48*$B$8","v":767714.65364516049},742788.32424015563,718671.30841885891,695337.32920859091,672760.96280324063,650917.61086246511,629783.47371028317,609335.52440386487,589551.48364425951,570409.79550172936,551889.60392923758,533970.73003850144,516633.65011385211,499859.47433994524,483629.92622014479,467927.32266315521,452734.55471620546,438035.06892379239,423812.84929167235,null,null,null,"Property Tax",null,{"$f":"EA48*$B$8","v":16739093.688912004},{"$f":"EB48*$B$8","v":16336827.145666249},{"$f":"EC48*$B$8","v":15944227.69520474},{"$f":"ED48*$B$8","v":15561063.022202058},{"$f":"EE48*$B$8","v":15187106.39423259},{"$f":"EF48*$B$8","v":14822136.527604733},{"$f":"EG48*$B$8","v":14465937.456419313},{"$f":"EH48*$B$8","v":14118298.404774738},{"$f":"EI48*$B$8","v":13779013.662043249},{"$f":"EJ48*$B$8","v":13447882.461144498},{"$f":"EK48*$B$8","v":13124708.859744372},{"$f":"EL48*$B$8","v":12809301.62430883},{"$f":"EM48*$B$8","v":12501474.116944073},{"$f":"EN48*$B$8","v":12201044.184956148},{"$f":"EO48*$B$8","v":11907834.053064592},{"$f":"EP48*$B$8","v":11621670.218206355},{"$f":"EQ48*$B$8","v":11342383.346867753},{"$f":"ER48*$B$8","v":11069808.17488368},{"$f":"ES48*$B$8","v":10803783.409644824},{"$f":"ET48*$B$8","v":10544151.634654971},null,null,null,"Property Tax",null,{"$f":"EZ48*$B$8","v":13152145.041288003},12836078.471594913,12527607.474803729,12226549.51744448,11932726.452611325,11645964.414546581,11366093.715758039,11092948.74660873,10826367.877319703,10566193.362327827,10312271.246942014,10064451.276242658,9822586.8061703481,9586534.7167512625,9356155.3274078984,9131312.3143049981,8911872.6296818107,8697706.4231228959,8488686.9647209365,8284690.5700860536,null,null,null,"Property Tax",null,{"$f":"FY48*$B$8","v":26304290.082576003},{"$f":"FZ48*$B$8","v":25672156.943189822},25055214.949607454,24453099.034888953,23865452.905222647,23291928.829093155,22732187.43151607,22185897.493217453,21652735.754639402,21132386.724655647,20624542.493884023,20128902.552485313,19645173.612340692,19173069.433502521,18712310.654815789,18262624.628609993,17823745.259363614,17395412.846245788,16977373.929441869,16569381.140172103,null,null,null,"Property Tax",null,{"$f":"GX48*$B$8","v":14347794.590496002},14002994.696285356,13666480.881604064,13338054.019030338,13017519.766485078,12704688.452232631,12399374.962645128,12101398.632664064,11810583.138894217,11526756.395266717,11249750.451209467,10979401.392264714,10715549.243094923,10458037.872819558,10206714.902626796,9961431.6156054493,9722042.8687437885,9488407.0070431549,9260385.779695563,9037844.2582756914]
[null,"Total Operating Costs",null,{"$f":"SUM(D19:D23)","v":3947836.1271598544},{"$f":"SUM(E19:E23)","v":3782136.1479349108},3635099.5205528452,3505121.9254074879,3390744.9055561256,3290642.7715940028,3203610.6854671864,3128553.8171514748,3064477.4776699687,3010478.1406079601,{"$f":"SUM(N19:N23)","v":2965735.2721883105},3422595.2841224866,3309032.3598240702,3215325.9168518041,3139176.8053662069,3078568.4359349222,3031732.3975137342,2997118.2658619303,2973367.0918041198,2959288.1209664694,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD19:AD23)","v":3624867.8133532302},{"$f":"SUM(AE19:AE23)","v":3501202.5152443778},3391339.4970804695,3294201.5406242711,3208802.4029103098,3134239.280096028,3069685.8984832279,3014386.1805738173,2967648.4383590622,2928840.0500162505,{"$f":"SUM(AN19:AN23)","v":2897382.5798309115},{"$f":"SUM(AO19:AO23)","v":3233259.5855727885},3555480.2489601541,3864774.5165228443,4161837.5491132783,4447331.4575599097,4721886.9533295389,4986104.9183920929,5240557.8982752077,5485791.522099806,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD19:BD23)","v":2926852.563652894},{"$f":"SUM(BE19:BE23)","v":2851222.2418998936},2783658.6000887249,2723636.8941618307,2670671.0227187392,2624310.7805916956,2584139.3095468357,2549770.732001048,2520847.9546554307,2497040.6298845592,{"$f":"SUM(BN19:BN23)","v":2478043.2635919568},{"$f":"SUM(BO19:BO23)","v":2643978.133614351},2803900.786712396,2958170.6248959089,3107129.5824725581,3251103.0440976736,3390400.7160354238,3525317.4530445342,3656134.0431778473,3783117.9526674915,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CC19:CC23)","v":25382698.643682763},25500276.699462645,26504603.192983512,26645326.717631426,26797528.816322047,26961157.752503291,27136169.888463538,27322529.550757639,27520208.902569879,28604329.342840102,28824595.311985705,29056143.304058839,29298975.685184341,29553102.118130069,29818539.472867206,30970453.262983907,31258591.48782124,31558133.680205755,31869124.759658366,32191616.490964327,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(DC19:DC23)","v":5890248.2365875002},5914433.7884847634,5939945.3066011872,5966760.4292070288,5994857.7233804855,6024216.6568380203,6054817.5706987847,6086641.6531529985,6119670.9140051194,6153888.1600636058,6189276.9713499853,6225821.6781008067,6263507.3385369517,6302319.7173755877,6342245.2650608476,6383271.097690111,6425384.9776135283,6468575.2946850909,6512831.048144374,6558141.8291086154,null,null,null,"Total Operating Costs",null,{"$f":"SUM(EB20:EB23)","v":26931892.488912005},26733481.92166625,26548815.56672474,26377742.651152458,26220119.615761999,26075810.013564728,25944684.412098512,25826620.299567521,25721501.994731888,25629220.560486905,25549673.721073631,25482765.782864675,25428407.558671035,25386516.29551765,25357015.605837323,25339835.402034547,25334911.834372506,25342187.232138529,25361610.048044771,25393134.805822916,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FA20:FA23)","v":20182034.205288004},20006565.418874912,19841504.161029331,19686724.137394592,19542104.564960442,19407530.08914268,19282890.703846056,19168081.674458511,19063003.463726476,18967561.660462737,18881666.911039624,18805234.85362222,18738186.055097502,18680445.950656958,18631944.78599171,18592617.56206049,18562403.982392408,18541248.402887706,18529099.784081046,18525911.645833366,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FZ20:FZ23)","v":48207373.506576002},48013302.035669826,47843182.943937056,47696826.389105156,47574054.806523159,47474702.768419683,47398616.849629126,47345655.499692768,47315688.921244234,47308598.954592571,47324278.968419686,47362633.756511688,47423579.440447599,47507043.378171563,47612964.078378215,47741291.120643675,47891985.081237972,48065017.464557633,48260370.640119955,48478037.785063744,null,null,null,"Total Operating Costs",null,{"$f":"SUM(GY20:GY23)","v":21493886.030496001},21292007.965085357,21101274.415780064,20921543.423889861,20752678.959441788,20594550.829048477,20447034.586997289,20310011.449503269,20183368.212070204,20066997.169906229,19960796.041341767,19864667.894199662,19778521.075068571,19702269.141432676,19635830.796612177,19579129.827470541,19532095.044846185,19494660.226667594,19466764.063712493,19448350.107972961]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N12,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":48011413.42066022},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(AN12,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":35076661.513075516},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(BN12,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":17538330.756537758},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D17-D24","v":14080334.668439651},{"$f":"E17-E24","v":14246034.647664595},14393071.27504666,14523048.870192017,14637425.89004338,14737528.024005502,14824560.110132318,14899616.97844803,14963693.317929536,15017692.654991545,15062435.523411196,14605575.51147702,14719138.435775435,14812844.878747702,14888993.990233298,14949602.359664584,14996438.398085771,15031052.529737575,15054803.703795385,15068882.674633035,null,null,null,null,"EBITDA",null,{"$f":"AD17-AD24","v":12453292.701196872},{"$f":"AE17-AE24","v":12576957.999305723},12686821.017469632,12783958.973925829,12869358.11163979,12943921.234454073,13008474.616066873,13063774.333976284,13110512.076191038,13149320.464533851,13180777.93471919,12844900.928977313,12522680.265589947,12213385.998027258,11916322.965436824,11630829.056990191,11356273.561220562,11092055.596158009,10837602.616274893,10592368.992450295,null,null,null,null,"EBITDA",null,{"$f":"BD17-BD24","v":8605878.9545835443},{"$f":"BE17-BE24","v":8681509.2763365433},8749072.9181477129,8809094.6240746081,8862060.495517699,8908420.7376447432,8948592.2086896021,8982960.7862353902,9011883.5635810066,9035690.8883518782,9054688.2546444815,8888753.3846220858,8728830.7315240428,8574560.893340528,8425601.9357638806,8281628.4741387647,8142330.802201014,8007414.0651919041,7876597.475058591,7749613.5655689463,null,null,null,"EBITDA",null,{"$f":"CC17-CC24","v":43451258.199995607},43333680.144215725,42329353.650694862,42188630.126046941,42036428.027356327,41872799.091175079,41697786.955214828,41511427.292920731,41313747.941108495,40229627.500838265,40009361.531692669,39777813.539619535,39534981.158494025,39280854.725548297,39015417.370811164,37863503.580694467,37575365.355857134,37275823.163472615,36964832.084020004,36642340.352714047,null,null,null,null,"EBITDA",null,{"$f":"DC17-DC24","v":6906343.376520887},6754191.9084925409,6601994.1334063429,6449759.6164004281,6297497.121770896,6145214.6398618482,5992919.4130340852,5840617.9607425425,5688316.1037514657,5536018.9875154141,5383731.1047532419,5231456.3172413884,5079197.8768518213,4926958.4458592981,4774740.1165416893,4622544.4300964009,4470372.3948951168,4318224.5040984685,4166100.7526513487,4014000.6536791502,null,null,null,"EBITDA",null,{"$f":"EB17-EB24","v":124612201.32543083},{"$f":"EC17-EC24","v":124810611.89267658},124995278.24761808,125166351.16319036,125323974.19858083,125468283.80077809,125599409.40224431,125717473.51477531,125822591.81961094,125914873.25385591,125994420.0932692,126061328.03147815,126115686.2556718,126157577.51882517,126187078.20850551,126204258.41230828,126209181.97997032,126201906.5822043,126182483.76629806,126150959.00851992,null,null,null,"EBITDA",null,{"$f":"FA17-FA24","v":97746459.886424869},{"$f":"FB17-FB24","v":97921928.672837973},98086989.930683553,98241769.954318285,98386389.526752442,98520964.002570197,98645603.387866825,98760412.417254359,98865490.627986401,98960932.43125014,99046827.180673257,99123259.238090664,99190308.036615372,99248048.141055912,99296549.305721164,99335876.529652387,99366090.109320462,99387245.688825175,99399394.307631835,99402582.445879519,null,null,null,"EBITDA",null,{"$f":"FZ17-FZ24","v":196798019.0089533},{"$f":"GA17-GA24","v":196992090.47985947},197162209.57159224,197308566.12642413,197431337.70900613,197530689.74710962,197606775.66590017,197659737.01583654,197689703.59428507,197696793.56093675,197681113.5471096,197642758.75901762,197581813.07508171,197498349.13735774,197392428.43715107,197264101.39488563,197113407.43429133,196940375.05097169,196745021.87540936,196527354.73046556,null,null,null,"EBITDA",null,{"$f":"GY17-GY24","v":106544838.07602485},{"$f":"GZ17-GZ24","v":106746716.14143549},106937449.69074078,107117180.68263099,107286045.14707905,107444173.27747238,107591689.51952356,107728712.65701757,107855355.89445063,107971726.93661462,108077928.06517908,108174056.21232119,108260203.03145227,108336454.96508817,108402893.30990867,108459594.27905031,108506629.06167465,108544063.87985325,108571960.04280835,108590373.99854788]
[null,"Before Tax Earnings",null,{"$f":"D27-D49-D37","v":-29062485.261519335},{"$f":"E27-E49-E37","v":-51384888.678345144},-26905450.111364342,-12098997.113947548,-11795886.209741298,-625066.86289931554,10542590.965035992,10836130.89622803,11129614.451729678,11424491.365612837,{"$f":"N27-N49-N37","v":2822760.0980411153},{"$f":"O27-O49-O37","v":-2105389.1126481453},1816717.606717404,4781678.9503789833,7067062.2018031031,7647658.5860963874,8240482.0401226729,10991612.453258103,13759103.905716186,14405231.55854369,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD27-AD49-AD37","v":-24555006.975582015},{"$f":"AE27-AE49-AE37","v":-25637365.515815236},{"$f":"AF27-AF49-AF37","v":-22682463.483927935},-10035948.531466544,-9781514.8258211277,-238171.6367688207,9304036.1258984059,9555014.4855094664,9807214.8015109506,10061758.892329833,{"$f":"AN27-AN49-AN37","v":3817928.8720513657},{"$f":"AO27-AO49-AO37","v":259200.02774930885},{"$f":"AP27-AP49-AP37","v":2765482.6077775843},4602218.5818514451,5969935.9994514938,6117612.9068872333,6297886.7677940959,8077061.7971855495,9888828.0531365629,10170116.263334587,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD27-BD49-BD37","v":-19806997.78580432},{"$f":"BE27-BE49-BE37","v":-34512741.615863122},-18448186.46411759,-8738584.3801367674,-8559724.1020650677,-1233914.0256008334,6092316.7361292187,6272423.8261484485,6454372.0415911805,6638856.0763640217,{"$f":"BN27-BN49-BN37","v":3575658.9991268553},{"$f":"BO27-BO49-BO37","v":1856519.97661161},{"$f":"BP27-BP49-BP37","v":3171981.8003479899},4154916.5808656821,4905746.821161354,5049127.6888933564,5211552.0627805805,6176354.5588595392,7160571.4592974093,7382868.5331059005,null,null,null,"Before Tax Earnings",null,{"$f":"CC27-CC49-CC37","v":22815541.97149007},15366584.551757405,15954496.657722669,17334505.035397805,18641388.041309994,19882885.466564909,21062338.901403878,22189797.934087399,22653564.90436212,22119395.539804958,22476578.200158089,22851351.269058615,23245156.00195545,23659498.538733184,24095953.602205683,23681026.851209104,24166725.017447889,24679711.035693299,25221874.577402111,25795195.19831565,null,null,null,null,"Before Tax Earnings",null,{"$f":"DC27-DC49-DC37","v":-11746600.166679125},-21336304.050658967,-11243604.495245337,-5209126.9583505876,-5263943.9967582505,-743478.60651017306,3782089.9252708368,3742593.7692381362,3708737.4733188441,3680808.196208166,3659106.5445276359,3643947.2996515064,3635660.1790294498,3634590.6337928129,3641100.6845188849,3655569.797119461,3678395.8009163346,3709995.8510677516,3750807.4376161005,3801289.4435391445,null,null,null,"Before Tax Earnings",null,{"$f":"EB27-EB49-EB37","v":2534639.4010855258},{"$f":"EC27-EC49-EC37","v":-54442226.222796708},-44264438.375660688,-34739683.218814582,-25798517.638799168,-17388127.569067039,-9489061.1280504689,-2031526.9060105011,367449.06949985027,1778566.0588051081,{"$f":"EL27-EL49-EL37","v":3242890.2310316935},{"$f":"EM27-EM49-EM37","v":4763814.3686946109},{"$f":"EN27-EN49-EN37","v":6344889.6023149267},7989833.7253662944,9702539.9179395288,11487085.899779834,13347743.5343813,15288988.906901665,17315512.899796128,19432232.291258737,null,null,null,"Before Tax Earnings",null,{"$f":"FA27-FA49-FA37","v":1828375.5172964111},{"$f":"FB27-FB49-FB37","v":-42919586.989319623},-34902787.416178338,-27398685.631542757,-20352711.202617571,-13723359.216593832,-7495337.7430790812,-1613802.1990773603,293592.75289911777,1425262.492281653,{"$f":"FK27-FK49-FK37","v":2599196.5746295005},{"$f":"FL27-FL49-FL37","v":3818069.9316178858},{"$f":"FM27-FM49-FM37","v":5084682.094692111},6401963.731909655,7772983.5059907511,9200955.2698086165,10689245.616357662,12241381.801087398,13861060.055380326,15552154.310888596,null,null,null,"Before Tax Earnings",null,{"$f":"FZ27-FZ49-FZ37","v":4961850.2706964165},{"$f":"GA27-GA49-GA37","v":-84690940.844455689},-68817345.122131512,-53972345.045297921,-40046863.749733865,-26957956.691218406,-14675106.595991611,-3088692.216826871,545907.84411051869,2625453.6829997897,{"$f":"GJ27-GJ49-GJ37","v":4785852.3350221068},{"$f":"GK27-GK49-GK37","v":7032380.1460720748},{"$f":"GL27-GL49-GL37","v":9370561.1912351996},11806180.319065243,14345296.837690264,16994258.875198103,19759718.448365748,22648647.275496148,25668353.37090636,28826498.46048373,null,null,null,"Before Tax Earnings",null,{"$f":"GY27-GY49-GY37","v":1906927.8551574573},{"$f":"GZ27-GZ49-GZ37","v":-46898573.671827316},-38142307.414926715,-29945134.501944676,-22247519.284960933,-15004179.325252011,-8198428.0778719559,-1770430.5607988164,322376.39435543865,1569177.9122853875,{"$f":"HI27-HI49-HI37","v":2862331.0404041037},{"$f":"HJ27-HJ49-HJ37","v":4204758.7870781943},{"$f":"HK27-HK49-HK37","v":5599520.185717836},7049817.4278377369,8559003.3465664312,10130589.268311672,11768253.251169808,13475848.72959388,15257413.585806735,17117179.669466902]
[null,"ITC",null,{"$f":"-C33*0.3","v":66620996.533745281},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC33*0.3","v":56931947.119546562},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC33*0.3","v":43794489.628536478},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC13*HLOOKUP(CC12,$B$1:$AT$2,2,FALSE)","v":20910941.3376},21329160.164352,21755743.367639042,22190858.234991822,22634675.399691656,23087368.907685488,23549116.2858392,24020098.611555986,{"$f":"CK18*CK11","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[null,"Federal Tax",null,{"$f":"D28*$B$6-D29","v":-72724118.438664347},{"$f":"E28*$B$6-E29","v":-10790826.622452481},{"$f":"F28*$B$6-F29","v":-5650144.523386512},-2540789.3939289851,-2477136.1040456723,-131264.04120885627,2213944.1026575584,2275587.4882078865,2337219.0348632322,2399143.1867786958,{"$f":"N28*$B$6-N29","v":592779.62058863416},-442131.71365611051,381510.6974106548,1004152.5795795864,1484083.0623786517,1606008.3030802412,1730501.2284257612,2308238.6151842014,2889411.820200399,3025098.6272941749,null,null,null,null,"Federal Tax",null,{"$f":"AD28*$B$6-AD29","v":-62088498.584418789},{"$f":"AE28*$B$6-AE29","v":-5383846.7583211996},{"$f":"AF28*$B$6-AF29","v":-4763317.3316248665},-2107549.191607974,-2054118.1134224366,-50016.043721452341,1953847.5864386652,2006553.0419569879,2059515.1083172995,2112969.367389265,{"$f":"AN28*$B$6-AN29","v":801765.06313078676},{"$f":"AO28*$B$6-AO29","v":54432.005827354857},580751.34763329267,966465.90218880342,1253686.5598848136,1284698.7104463188,1322556.22123676,1696182.9774089654,2076653.8911586781,2135724.4153002631,null,null,null,null,"Federal Tax",null,{"$f":"BD28*$B$6-BD29","v":-47953959.163555384},{"$f":"BE28*$B$6-BE29","v":-7247675.7393312557},{"$f":"BF28*$B$6-BF29","v":-3874119.1574646938},-1835102.7198287211,-1797542.0614336641,-259121.94537617499,1279386.514587136,1317209.0034911742,1355418.1287341479,1394159.7760364446,{"$f":"BN28*$B$6-BN29","v":750888.3898166396},{"$f":"BO28*$B$6-BO29","v":389869.19508843811},666116.17807307781,872532.48198179319,1030206.8324438843,1060316.8146676049,1094425.933183922,1297034.4573605033,1503720.0064524559,1550402.391952239,null,null,null,"Federal Tax",null,{"$f":"CC28*$B$6-CC29","v":-16119677.523587085},{"$f":"CD28*$B$6-CD29","v":-18102177.408482946},{"$f":"CE28*$B$6-CE29","v":-18405299.069517281},-18550612.177558284,-18719983.911016557,-18911962.959706858,-19126025.116544385,-19360241.045397632,4757248.6299160449,4645073.0633590408,{"$f":"CM28*$B$6-CM29","v":4720081.4220331982},{"$f":"CN28*$B$6-CN29","v":4798783.7665023087},4881482.7604106441,4968494.6931339689,5060150.2564631933,4973015.6387539115,5075012.2536640568,5182739.3174955929,5296593.6612544432,5416990.9916462861,null,null,null,null,"Federal Tax",null,{"$f":"DC28*$B$6-DC29","v":-2466786.0350026162},{"$f":"DD28*$B$6-DD29","v":-4480623.8506383831},{"$f":"DE28*$B$6-DE29","v":-2361156.944001521},-1093916.6612536234,-1105428.2393192325,-156130.50736713634,794238.88430687576,785944.69154000853,778834.86939695722,772969.72120371484,{"$f":"DM28*$B$6-DM29","v":768412.37435080355},{"$f":"DN28*$B$6-DN29","v":765228.93292681628},763488.63759618439,763264.03309649066,764631.14374896581,767669.65739508683,772463.11819243024,779099.12872422778,787669.56189938111,798270.78314322035,null,null,null,"Federal Tax",null,{"$f":"EB28*$B$6-EB29","v":532274.27422796038},{"$f":"EC28*$B$6-EC29","v":-11432867.506787308},{"$f":"ED28*$B$6-ED29","v":-9295532.0588887446},-7295333.4759510616,-5417688.704147825,-3651506.7895040778,-1992702.8368905983,-426620.65026220522,77164.304594968547,373498.87234907266,{"$f":"EL28*$B$6-EL29","v":681006.9485166556},{"$f":"EM28*$B$6-EM29","v":1000401.0174258682},1332426.8164861347,1677865.0823269219,2037533.3827673011,2412288.0389537648,2803026.1422200729,3210687.6704493496,3636257.7089571869,4080768.7811643346,null,null,null,"Federal Tax",null,{"$f":"FA28*$B$6-FA29","v":383958.85863224632},{"$f":"FB28*$B$6-FB29","v":-9013113.2677571196},{"$f":"FC28*$B$6-FC29","v":-7329585.3573974511},-5753723.9826239785,-4274069.3525496898,-2881905.4354847046,-1574020.9260466071,-338898.46180624567,61654.478108814728,299305.12337914709,{"$f":"FK28*$B$6-FK29","v":545831.28067219513},{"$f":"FL28*$B$6-FL29","v":801794.68563975603},1067783.2398853432,1344412.3837010276,1632326.5362580577,1932200.6066598094,2244741.5794351087,2570690.1782283536,2910822.6116298684,3265952.405286605,null,null,null,"Federal Tax",null,{"$f":"FZ28*$B$6-FZ29","v":1041988.5568462474},{"$f":"GA28*$B$6-GA29","v":-17785097.577335693},{"$f":"GB28*$B$6-GB29","v":-14451642.475647617},-11334192.459512563,-8409841.3874441106,-5661170.9051558655,-3081772.3851582385,-648625.36553364294,114640.64726320893,551345.27342995582,{"$f":"GJ28*$B$6-GJ29","v":1005028.9903546424},{"$f":"GK28*$B$6-GK29","v":1476799.8306751356},1967817.8501593918,2479297.8670037012,3012512.3359149555,3568794.3637916017,4149540.8741568071,4756215.9278541906,5390354.2078903355,6053564.676701583,null,null,null,"Federal Tax",null,{"$f":"GY28*$B$6-GY29","v":400454.84958306601},{"$f":"GZ28*$B$6-GZ29","v":-9848700.471083736},{"$f":"HA28*$B$6-HA29","v":-8009884.5571346097},-6288478.2454083813,-4671979.049841796,-3150877.6583029223,-1721669.8963531107,-371790.41776775144,67699.042814642118,329527.36157993134,{"$f":"HI28*$B$6-HI29","v":601089.51848486171},{"$f":"HJ28*$B$6-HJ29","v":882999.34528642078},1175899.2390007456,1480461.6598459247,1797390.7027789506,2127423.7463454511,2471333.1827456597,2829928.2332147146,3204056.853019414,3594607.7305880492]
[]
[]
[{"$f":"IRR(C33:X33,0.1)","v":6.5000000000000391E-2},"Free Cash Flow",{"$f":"SUM(C44:C45)","v":-222069988.44581762},{"$f":"D27-D30-D25","v":86804453.107104003},{"$f":"E27-E30-E25","v":25036861.270117074},20043215.79843317,17063838.264121003,17114561.994089052,14868792.065214358,12610616.00747476,12624029.490240144,12626474.283066304,12618549.468212849,{"$f":"N27-N30-N25","v":-33541757.517837659},{"$f":"O27-O30-O25","v":15047707.22513313},14337627.73836478,13808692.299168115,13404910.927854646,13343594.056584343,13265937.169660009,12722813.914553374,12165391.883594986,12043784.04733886,{"$f":"C44*-0.3","v":30657032.137526397},null,null,{"$f":"IRR(AC33:AX33,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(AC44:AC45)","v":-189773157.06515521},{"$f":"AD27-AD30-AD25","v":74541791.285615653},{"$f":"AE27-AE30-AE25","v":17960804.757626921},17450138.349094499,14891508.165533803,14923476.225062227,12993937.278175525,11054627.029628208,11057221.292019296,11050996.967873739,11036351.097144585,{"$f":"AN27-AN30-AN25","v":-22697648.641487114},{"$f":"AO27-AO30-AO25","v":12790468.923149958},{"$f":"AP27-AP30-AP25","v":11941928.917956654},11246920.095838454,10662636.405552011,10346130.346543873,10033717.339983802,9395872.618749043,8760948.7251162156,8456644.5771500319,{"$f":"AC44*-0.3","v":30657032.137526397},null,null,{"$f":"IRR(BC33:BX33,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(BC44:BC45)","v":-145981632.09512159},{"$f":"BD27-BD30-BD25","v":56559838.118138924},{"$f":"BE27-BE30-BE25","v":15929185.0156678},12623192.075612407,10644197.343903329,10659602.556951363,9167542.6830209177,7669205.6941024661,7665751.7827442158,7656465.4348468585,7641531.1123154331,{"$f":"BN27-BN30-BN25","v":-9234530.8917099163},{"$f":"BO27-BO30-BO25","v":8498884.1895336471},{"$f":"BP27-BP30-BP25","v":8062714.5534509653},7702028.4113587346,7395395.103319996,7221311.6594711598,7047904.8690170925,6710379.6078314008,6372877.4686061349,6199211.1736167073,{"$f":"BC44*-0.3","v":30657032.137526397},null,{"$f":"IRR(CB33:CW33,0.1)","v":7.9699445438037975E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CC12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$173)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$15)","v":-543298260.68827641},{"$f":"CC27-CC30-CC25","v":59570935.723582692},{"$f":"CD27-CD30-CD25","v":61435857.552698672},60734652.720212147,60739242.303605229,60756411.93837288,60784762.050881937,60823812.071759209,60871668.338318363,36556499.311192453,35584554.437479228,{"$f":"CM27-CM30-CM25","v":35289280.109659471},{"$f":"CN27-CN30-CN25","v":34979029.773117229},34653498.398083381,34312360.032414332,33955267.114347972,32890487.941940553,32500353.102193076,32093083.845977023,31668238.42276556,31225349.361067761,{"$f":"CB33*-0.5","v":271649130.34413821},null,null,{"$f":"IRR(DB33:DW33,0.1)","v":6.5000000031121274E-2},"Free Cash Flow",{"$f":"-HLOOKUP(DC12,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$184)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-79347745.54035002},{"$f":"DC27-DC30","v":9373129.4115235023},{"$f":"DD27-DD30","v":11234815.759130925},8963151.077407863,7543676.2776540518,7402925.3610901283,6301345.1472289842,5198680.5287272092,5054673.2692025341,{"$f":"DK27-DK30","v":4909481.2343545081},4763049.2663116995,4615318.730402438,4466227.3843145724,4315709.2392556369,4163694.4127628077,4010108.9727927232,3854874.7727013142,3697909.2767026867,3539125.3753742408,3378431.1907519675,3215729.8705359297,{"$f":"DB33*-0.5","v":39673872.77017501},null,{"$f":"IRR(EA33:EV33,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(EA44:EA45)","v":-1673909368.8912003},{"$f":"EB27-EB30","v":124079927.05120286},{"$f":"EC27-EC30","v":136243479.39946389},134290810.30650681,132461684.63914143,130741662.90272866,129119790.59028217,127592112.23913491,126144094.16503751,125745427.51501597,125541374.38150685,125313413.14475255,125060927.01405229,124783259.43918566,124479712.43649825,124149544.82573821,123791970.37335451,123406155.83775024,122991218.91175495,122546226.05734088,122070190.22735558,{"$f":"EU47","v":1004345621.3347204},null,{"$f":"IRR(EZ33:FU33,0.1)","v":6.4999756895600447E-2},"Free Cash Flow",{"$f":"SUM(EZ44:EZ45)","v":-1315214504.1288004},{"$f":"FA27-FA30","v":97362501.027792618},{"$f":"FB27-FB30","v":106935041.94059509},105416575.28808101,103995493.93694226,102660458.87930213,101402869.4380549,100219624.31391343,99099310.879060611,98803836.149877593,98661627.307870999,98500995.900001064,98321464.55245091,98122524.796730027,97903635.757354885,97664222.769463107,97403675.922992572,97121348.529885352,96816555.510596827,96488571.696001962,96136630.040592909,{"$f":"FT47","v":789128702.47728002},null,{"$f":"IRR(FY33:GT33,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(FY44:FY45)","v":-2630429008.2576003},{"$f":"FZ27-FZ30","v":195756030.45210704},{"$f":"GA27-GA30","v":214777188.05719516},211613852.04723987,208642758.5859367,205841179.09645024,203191860.65226549,200688548.05105841,198308362.38137019,197575062.94702187,197145448.28750679,196676084.55675495,196165958.92834249,195613995.2249223,195019051.27035403,194379916.1012361,193695307.03109401,192963866.56013453,192184159.12311751,191354667.66751903,190473790.05376399,{"$f":"GS47","v":1578257404.9545608},null,{"$f":"IRR(GX33:HS33,0.1)","v":6.4999316685354191E-2},"Free Cash Flow",{"$f":"SUM(GX44:GX45)","v":-1434779459.0496001},{"$f":"GY27-GY30","v":106144383.22644179},{"$f":"GZ27-GZ30","v":116595416.61251922},114947334.24787539,113405658.92803937,111958024.19692084,110595050.93577529,109313359.41587667,108100503.07478532,107787656.85163599,107642199.57503469,107476838.54669422,107291056.86703478,107084303.79245152,106855993.30524226,106605502.60712972,106332170.53270486,106035295.87892899,105714135.64663853,105367903.18978894,104995766.26795983,{"$f":"HR47","v":860867675.4297601}]
[{"$f":"IRR(C34:X34,0.1)","v":0.1503873519005503},"ROE",{"$f":"-C55","v":-19026783.155894067},{"$f":"D33-D37-D40-D50-D29+D25","v":3603927.5832201913},{"$f":"E33-E37-E40-E50-E29+E25","v":3700593.1274691317},3780802.7517952695,3845738.2750891279,3896462.0050571747,3933926.8693869999,3958985.6048519202,3972399.0876173032,3974843.880443465,3966919.0655900091,{"$f":"N33-N37-N40-N50-N29+N25","v":-907388.74452155083},-1358145.1935542529,-1362759.3749434496,-1387776.6211595507,-1431616.4260583287,-1492933.2973286314,-1570590.1842529653,-1663635.2453889635,-1771281.5542812645,-1892889.3905373905,{"$f":"X33","v":30657032.137526397},null,null,{"$f":"IRR(AC34:AX34,0.1)","v":0.15156616681776591},"ROE",{"$f":"-AC55","v":-16753634.03189118},{"$f":"AD33-AD37-AD40-AD50-AD29+AD25","v":3216931.1346416101},{"$f":"AE33-AE37-AE40-AE50-AE29+AE25","v":3273626.6621649349},3328221.3859560536,3371153.4579701563,3403121.5174985807,3424754.2622929798,3436615.7054267609,3439209.9678178495,3432985.6436722912,3418339.7729431391,{"$f":"AN33-AN37-AN40-AN50-AN29+AN25","v":-152519.26339155436},{"$f":"AO33-AO37-AO40-AO50-AO29+AO25","v":-492699.94539678004},-825834.00931540667,-1152685.2075246691,-1473999.1664475845,-1790505.2254557228,-2102918.2320157932,-2411940.2975623775,-2718262.5184745621,-3022566.6664407458,{"$f":"AX33","v":30657032.137526397},null,null,{"$f":"IRR(BC34:BX34,0.1)","v":0.11540203862968523},"ROE",{"$f":"-BC55","v":-12691762.179590093},{"$f":"BD33-BD37-BD40-BD50-BD29+BD25","v":1782758.5017773733},{"$f":"BE33-BE37-BE40-BE50-BE29+BE25","v":1819668.4683652241},{"$f":"BF33-BF37-BF40-BF50-BF29+BF25","v":1849063.8584191669},1871302.1247756919,1886707.3378237253,1895572.2124424819,1898159.9720732328,1894706.060714982,1885419.7128176247,1870485.3902861993,{"$f":"BN33-BN37-BN40-BN50-BN29+BN25","v":75993.737409353256},{"$f":"BO33-BO37-BO40-BO50-BO29+BO25","v":-104740.3046682314},-283206.97011357348,-459814.30025133619,-634962.74260831112,-809046.18645714736,-982452.97691121465,-1155566.9102528188,-1328768.2131177634,-1502434.508107191,{"$f":"BX33","v":30657032.137526397},null,{"$f":"IRR(CB34:CW34,0.1)","v":9.8813468932522186E-2},"ROE",{"$f":"-CB55","v":-164107888.82383168},{"$f":"CC33-CC37-CC40-CC50-CC29+CC25","v":17158530.860532001},16987476.204067044,16111981.882166766,15914630.086075176,15703901.205908865,15479620.663014926,15241596.708130032,14989619.989067592,14723463.08599331,13751518.212280085,13456243.88446033,13145993.547918087,12820462.172884239,12479323.807215191,12122230.88914883,11057451.716741413,10667316.876993936,10260047.620777881,9835202.197566418,9392313.1358686183,{"$f":"CW33","v":271649130.34413821},null,null,{"$f":"IRR(DB34:DW34,0.1)","v":0.11008925436122419},"ROE",{"$f":"-DB55","v":-9823745.0651647337},{"$f":"DC33-DC37-DC40-DC50-DC29","v":1573588.685888709},{"$f":"DD33-DD37-DD40-DD50-DD29","v":1435711.8458793089},1296914.5642808569,1157160.2046018112,1016409.2880378878,874619.404232817,731745.11578711588,587737.85626244079,442545.82141441479,296113.85337160621,148383.31746234465,-708.02862552087754,-151226.17368445639,-303241.00017728563,-456826.4401473701,-612060.6402387796,-769026.1362374071,-927810.03756585252,-1088504.2221881258,-1251205.5424041636,{"$f":"DW33","v":39673872.77017501},null,{"$f":"IRR(EA34:EV34,0.1)","v":0.1345498732996504},"ROE",{"$f":"-EA55","v":-296529802.95462644},{"$f":"EB33-EB37-EB40-EB50-EB29+EB25","v":33739133.866104297},{"$f":"EC33-EC37-EC40-EC50-EC29+EC25","v":33708423.852929823},33657483.193970032,33585962.36394041,33493482.706900552,33379635.344888147,33243980.024910815,33086043.90141787,32905320.251225956,32701267.117716826,{"$f":"EL33-EL37-EL40-EL50-EL29+EL25","v":32473305.880962521},{"$f":"EM33-EM37-EM40-EM50-EM29+EM25","v":32220819.750262275},31943152.175395638,31639605.172708236,31309437.561948188,30951863.109564483,30566048.573960222,30151111.647964939,29706118.793550856,29230082.963565566,{"$f":"EV33","v":1004345621.3347204},null,{"$f":"IRR(EZ34:FU34,0.1)","v":0.13444253602514378},"ROE",{"$f":"-EZ55","v":-232987702.3214922},{"$f":"FA33-FA37-FA40-FA50-FA29+FA25","v":26380449.239500895},{"$f":"FB33-FB37-FB40-FB50-FB29+FB25","v":26371784.011175472},26347532.556802116,26307426.434998617,26251174.439722911,26178461.745245326,26088949.002737366,25982271.386216607,25858037.585471161,25715828.743464567,{"$f":"FK33-FK37-FK40-FK50-FK29+FK25","v":25555197.335594632},{"$f":"FL33-FL37-FL40-FL50-FL29+FL25","v":25375665.988044478},25176726.232323594,24957837.192948453,24718424.205056675,24457877.35858614,24175549.965478919,23870756.946190394,23542773.13159553,23190831.476186477,{"$f":"FU33","v":789128702.47728002},null,{"$f":"IRR(FY34:GT34,0.1)","v":0.13487167647033393},"ROE",{"$f":"-FY55","v":-465975404.64298439},{"$f":"FZ33-FZ37-FZ40-FZ50-FZ29+FZ25","v":53791926.875523604},{"$f":"GA33-GA37-GA40-GA50-GA29+GA25","v":53650672.198355921},53475766.584682092,53266623.582049407,53022610.217291817,52743045.26664634,52427197.428706273,52074283.395682186,51683465.818209007,51253851.158693925,{"$f":"GJ33-GJ37-GJ40-GJ50-GJ29+GJ25","v":50784487.427942082},{"$f":"GK33-GK37-GK40-GK50-GK29+GK25","v":50274361.799529627},49722398.096109435,49127454.141541168,48488318.972423241,47803709.90228115,47072269.431321666,46292561.994304642,45463070.538706169,44582192.924951121,{"$f":"GT33","v":1578257404.9545608},null,{"$f":"IRR(GX34:HS34,0.1)","v":0.13438884626764347},"ROE",{"$f":"-GX55","v":-254168402.53253689},{"$f":"GY33-GY37-GY40-GY50-GY29+GY25","v":28709417.639214464},{"$f":"GZ33-GZ37-GZ40-GZ50-GZ29+GZ25","v":28708226.144061469},28690196.722843893,28655039.835009951,28602441.171925351,28532060.725437589,28443531.803684607,28336459.991682786,28210422.054101717,28064964.777500417,{"$f":"HI33-HI37-HI40-HI50-HI29+HI25","v":27899603.749159943},{"$f":"HJ33-HJ37-HJ40-HJ50-HJ29+HJ25","v":27713822.06950051},27507068.99491724,27278758.507707987,27028267.809595454,26754935.735170592,26458061.081394721,26136900.849104244,25790668.392254669,25418531.470425557,{"$f":"HS33","v":860867675.4297601}]
[]
[]
[null,"Interest",null,{"$f":"C41*$B$7","v":5390921.8941699862},5227886.4687473439,5056699.2720535696,4876952.7155251056,4688218.831170219,4490048.2525975881,4281969.1450963262,4063486.0822200002,3834078.866199858,3593201.2893787087,5380764.9040945619,4952969.4774054764,4503784.2793819383,4032139.821457223,3536913.1406362713,3016925.1257742723,2470937.7101691733,1897650.9237838194,1295699.798079198,663651.11608934531,null,null,null,null,"Interest",null,{"$f":"AC41*$B$7","v":4746862.9757025009},{"$f":"AD41*$B$7","v":4551624.6043564845},4398305.2683642358,4237319.9655723749,4068285.3976409212,3890799.1013128953,3704438.4901684672,3508759.8484668182,3303297.2746800869,3087561.5722040185,{"$f":"AM41*$B$7","v":4351797.1989098564},3995426.4966758103,3621237.2593300622,3228338.5601170263,2815794.9259433388,2382624.110060967,1927794.7533844763,1450223.9288741611,948774.56313833036,422252.72911570803,null,null,null,null,"Interest",null,{"$f":"BC41*$B$7","v":3595999.2842171933},{"$f":"BD41*$B$7","v":3487246.9623265909},{"$f":"BE41*$B$7","v":3373057.0243414589},{"$f":"BF41*$B$7","v":3253157.5894570705},{"$f":"BG41*$B$7","v":3127263.1828284622},{"$f":"BH41*$B$7","v":2995074.055868424},{"$f":"BI41*$B$7","v":2856275.4725603834},{"$f":"BJ41*$B$7","v":2710536.9600869413},{"$f":"BK41*$B$7","v":2557511.5219898266},{"$f":"BL41*$B$7","v":2396834.8119878559},{"$f":"BM41*$B$7","v":2973503.3236386422},{"$f":"BN41*$B$7","v":2737096.2057343791},{"$f":"BO41*$B$7","v":2488868.7319349027},{"$f":"BP41*$B$7","v":2228229.8844454531},{"$f":"BQ41*$B$7","v":1954559.0945815311},{"$f":"BR41*$B$7","v":1667204.7652244128},{"$f":"BS41*$B$7","v":1365482.7193994385},{"$f":"BT41*$B$7","v":1048674.5712832154},{"$f":"BU41*$B$7","v":716026.01576118136},{"$f":"BV41*$B$7","v":366745.03246304556},null,null,null,"Interest",null,{"$f":"CB41*$B$7","v":12308091.661787374},11935863.126554748,11545023.164560491,11134641.204466522,10703740.146367855,10251294.035364253,9776225.6188104711,9277403.7814290002,8753640.8521784563,8203689.7764653852,7626241.1469666604,7019920.0859929994,6383282.971970655,5714814.0022471938,5012921.58403756,4275934.5449174438,3502098.1538413223,2689569.9432113944,1836415.3220499703,940602.96983047482,null,null,null,null,"Interest",null,{"$f":"DB41*$B$7","v":2783394.435130008},2699217.386239504,2610831.4849044746,2518026.2885026936,2420580.8322808235,2318263.10324786,2210829.4877632484,2098024.1915044063,1979578.6304326218,1855210.7913072482,1724624.560225606,1587509.0175898818,1443537.6978223713,1292367.8120664852,1133639.4320228046,966974.63297694013,791976.59397878242,608228.65303071681,415293.315035248,212711.21014000574,null,null,null,"Interest",null,{"$f":"EA41*$B$7","v":59305960.590925291},{"$f":"EB41*$B$7","v":58413320.775217533},{"$f":"EC41*$B$7","v":57476048.9687244},{"$f":"ED41*$B$7","v":56491913.571906596},{"$f":"EE41*$B$7","v":55458571.405247904},{"$f":"EF41*$B$7","v":54373562.130256288},{"$f":"EG41*$B$7","v":53234302.391515084},{"$f":"EH41*$B$7","v":52038079.665836819},{"$f":"EI41*$B$7","v":50782045.803874642},{"$f":"EJ41*$B$7","v":49463210.248814359},{"$f":"EK41*$B$7","v":48078432.916001059},{"$f":"EL41*$B$7","v":46624416.716547094},{"$f":"EM41*$B$7","v":45097699.707120426},{"$f":"EN41*$B$7","v":43494646.847222432},{"$f":"EO41*$B$7","v":41811441.344329536},{"$f":"EP41*$B$7","v":40044075.566291995},{"$f":"EQ41*$B$7","v":38188341.499352574},{"$f":"ER41*$B$7","v":36239820.729066186},{"$f":"ES41*$B$7","v":34193873.920265481},{"$f":"ET41*$B$7","v":32045629.771024734},null,null,null,"Interest",null,{"$f":"EZ41*$B$7","v":46597540.464298442},45896180.609099492,45159752.761140592,44386503.520783752,43574591.81840907,42722084.530915648,41826951.879047565,40887062.594586074,39900178.845901504,38863950.909782708,37775911.576857977,36633470.277286999,35433906.912737481,34174365.379960477,32851846.770544633,31463202.230657991,30005125.463777021,28474144.858551998,26866615.22306573,25178709.105805144,null,null,null,"Interest",null,{"$f":"FY41*$B$7","v":93195080.928596884},91792361.218198985,90319505.522281185,88773007.041567504,87149183.636818141,85444169.061831295,83653903.75809513,81774125.189172149,79800357.691803008,77727901.819565415,75551823.153715953,73266940.554573998,70867813.825474963,68348730.759920955,65703693.541089267,62926404.461315982,60010250.927554041,56948289.717103995,53733230.44613146,50357418.211610287,null,null,null,"Interest",null,{"$f":"GX41*$B$7","v":50833680.506507382},{"$f":"GY41*$B$7","v":50068560.664472163},{"$f":"GZ41*$B$7","v":49265184.830335192},{"$f":"HA41*$B$7","v":48421640.204491362},{"$f":"HB41*$B$7","v":47535918.347355343},{"$f":"HC41*$B$7","v":46605910.39736253},{"$f":"HD41*$B$7","v":45629402.049870066},{"$f":"HE41*$B$7","v":44604068.285002977},{"$f":"HF41*$B$7","v":43527467.831892543},{"$f":"HG41*$B$7","v":42397037.356126577},{"$f":"HH41*$B$7","v":41210085.356572323},{"$f":"HI41*$B$7","v":39963785.757040344},{"$f":"HJ41*$B$7","v":38655171.177531779},{"$f":"HK41*$B$7","v":37281125.869047783},{"$f":"HL41*$B$7","v":35838378.295139588},{"$f":"HM41*$B$7","v":34323493.34253598},{"$f":"HN41*$B$7","v":32732864.142302193},{"$f":"HO41*$B$7","v":31062703.482056715},{"$f":"HP41*$B$7","v":29309034.788798966},{"$f":"HQ41*$B$7","v":27467682.660878327}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C54)","v":8651630.4026228394},{"$f":"-PMT($B$7,20,$C54)","v":8651630.4026228394},8651630.4026228394,8651630.4026228394,8651630.4026228394,8651630.4026228394,8651630.4026228394,8651630.4026228394,8651630.4026228394,8651630.4026228394,{"$f":"-PMT($B$7,20,$C54)","v":8651630.4026228394},8651630.4026228394,8651630.4026228394,8651630.4026228394,8651630.4026228394,8651630.4026228394,8651630.4026228394,8651630.4026228394,8651630.4026228394,8651630.4026228394,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC54)","v":7618011.324201447},{"$f":"-PMT($B$7,20,$AC54)","v":7618011.324201447},7618011.324201447,7618011.324201447,7618011.324201447,7618011.324201447,7618011.324201447,7618011.324201447,7618011.324201447,7618011.324201447,{"$f":"-PMT($B$7,20,$AC54)","v":7618011.324201447},7618011.324201447,7618011.324201447,7618011.324201447,7618011.324201447,7618011.324201447,7618011.324201447,7618011.324201447,7618011.324201447,7618011.324201447,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC54)","v":5771045.7220292334},{"$f":"-PMT($B$7,20,$BC54)","v":5771045.7220292334},5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,5771045.7220292334,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},{"$f":"-PMT($B$7,20,$CB54)","v":19752662.366439879},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},{"$f":"-PMT($B$7,20,$DB54)","v":4466935.4129400933},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},{"$f":"-PMT($B$7,30,$EA54)","v":77158756.905080363},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},{"$f":"-PMT($B$7,30,$EZ54)","v":60624737.568277419},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},{"$f":"-PMT($B$7,30,$FY54)","v":121249475.13655484},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719},{"$f":"-PMT($B$7,30,$GX54)","v":66136077.347211719}]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N25)*$A54","v":5285043.0352534102},{"$f":"-PMT($B$7,10,$N25)*$A54","v":5285043.0352534102},5285043.0352534102,5285043.0352534102,5285043.0352534102,5285043.0352534102,5285043.0352534102,5285043.0352534102,5285043.0352534102,5285043.0352534102,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$AN25)*$A54","v":3861199.9193893308},{"$f":"-PMT($B$7,10,$AN25)*$A54","v":3861199.9193893308},3861199.9193893308,3861199.9193893308,3861199.9193893308,3861199.9193893308,3861199.9193893308,3861199.9193893308,3861199.9193893308,3861199.9193893308,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$BN25)*$A54","v":1930599.9596946654},{"$f":"-PMT($B$7,10,$BN25)*$A54","v":1930599.9596946654},1930599.9596946654,1930599.9596946654,1930599.9596946654,1930599.9596946654,1930599.9596946654,1930599.9596946654,1930599.9596946654,1930599.9596946654]
[null,"Sinking Fund",null,{"$f":"D39+D38-D37","v":3260708.5084528532},{"$f":"E39+E38-E37","v":3423743.9338754956},3594931.1305692699,3774677.6870977338,3963411.5714526204,4161582.1500252513,4369661.2575265132,4588144.3204028392,4817551.5364229809,5058429.1132441312,{"$f":"N39+N38-N37","v":8555908.5337816887},8983703.9604707733,9432889.1584943123,9904533.6164190285,10399760.29723998,10919748.312101979,11465735.727707077,12039022.51409243,12640973.639797052,13273022.321786905,null,null,null,null,"Sinking Fund",null,{"$f":"AD39+AD38-AD37","v":2871148.3484989461},{"$f":"AE39+AE38-AE37","v":3066386.7198449625},3219706.0558372112,3380691.3586290721,3549725.9265605258,3727212.2228885517,3913572.8340329798,4109251.4757346287,4314714.0495213605,4530449.751997428,{"$f":"AN39+AN38-AN37","v":7127414.0446809214},{"$f":"AO39+AO38-AO37","v":7483784.7469149679},7857973.9842607155,8250872.6834737509,8663416.3176474385,9096587.1335298102,9551416.4902063012,10028987.314716617,10530436.680452447,11056958.51447507,null,null,null,null,"Sinking Fund",null,{"$f":"BD39+BD38-BD37","v":2175046.4378120401},{"$f":"BE39+BE38-BE37","v":2283798.7597026424},2397988.6976877744,2517888.1325721629,2643782.5392007711,2775971.6661608093,2914770.24946885,3060508.7619422921,3213534.2000394068,3374210.9100413774,{"$f":"BN39+BN38-BN37","v":4728142.3580852561},{"$f":"BO39+BO38-BO37","v":4964549.4759895187},5212776.9497889951,5473415.7972784452,5747086.5871423669,6034440.9164994853,6336162.96232446,6652971.1104406826,6985619.6659627166,7334900.6492608525,null,null,null,"Sinking Fund",null,{"$f":"CC38-CC37","v":7444570.704652505},{"$f":"CD38-CD37","v":7816799.2398851309},8207639.2018793877,8618021.1619733572,9048922.2200720236,9501368.3310756255,9976436.7476294078,10475258.585010879,10999021.514261423,11548972.589974493,12126421.219473219,12732742.28044688,13369379.394469224,14037848.364192685,14739740.782402318,15476727.821522435,16250564.212598557,17063092.423228484,17916247.044389907,18812059.396609403,null,null,null,null,"Sinking Fund",null,{"$f":"DC38-DC37","v":1683540.9778100853},{"$f":"DD38-DD37","v":1767718.0267005893},1856103.9280356187,1948909.1244373997,2046354.5806592698,2148672.3096922333,2256105.9251768449,2368911.221435687,2487356.7825074717,2611724.6216328451,2742310.8527144874,2879426.3953502113,3023397.7151177218,3174567.6008736081,3333295.9809172889,3499960.7799631534,3674958.8189613111,3858706.7599093765,4051642.0979048451,4254224.2028000876,null,null,null,"Sinking Fund",null,{"$f":"EB39+EB38-EB37","v":17852796.314155072},{"$f":"EC39+EC38-EC37","v":18745436.12986283},19682707.936355963,20666843.333173767,21700185.499832459,22785194.774824075,23924454.51356528,25120677.239243545,26376711.101205721,27695546.656266004,{"$f":"EL39+EL38-EL37","v":29080323.989079304},{"$f":"EM39+EM38-EM37","v":30534340.188533269},32061057.197959937,33664110.057857931,35347315.560750827,37114681.338788368,38970415.405727789,40918936.176014178,42964882.984814882,45113127.134055629,null,null,null,"Sinking Fund",null,{"$f":"FA39+FA38-FA37","v":14027197.103978977},{"$f":"FB39+FB38-FB37","v":14728556.959177926},15464984.807136826,16238234.047493666,17050145.749868348,17902653.037361771,18797785.689229853,19737674.973691344,20724558.722375914,21760786.658494711,{"$f":"FK39+FK38-FK37","v":22848825.991419442},{"$f":"FL39+FL38-FL37","v":23991267.29099042},25190830.655539937,26450372.188316941,27772890.797732785,29161535.337619428,30619612.104500398,32150592.709725421,33758122.345211685,35446028.462472275,null,null,null,"Sinking Fund",null,{"$f":"FZ39+FZ38-FZ37","v":28054394.207957953},{"$f":"GA39+GA38-GA37","v":29457113.918355852},30929969.614273652,32476468.094987333,34100291.499736696,35805306.074723542,37595571.378459707,39475349.947382689,41449117.444751829,43521573.316989422,{"$f":"GJ39+GJ38-GJ37","v":45697651.982838884},{"$f":"GK39+GK38-GK37","v":47982534.581980839},50381661.311079875,52900744.376633883,55545781.595465571,58323070.675238855,61239224.209000796,64301185.419450842,67516244.690423369,70892056.92494455,null,null,null,"Sinking Fund",null,{"$f":"GY39+GY38-GY37","v":15302396.840704337},{"$f":"GZ39+GZ38-GZ37","v":16067516.682739556},16870892.516876526,17714437.142720357,18600158.999856375,19530166.949849188,20506675.297341652,21532009.062208742,22608609.515319176,23739039.991085142,{"$f":"HI39+HI38-HI37","v":24925991.990639396},{"$f":"HJ39+HJ38-HJ37","v":26172291.590171374},27480906.16967994,28854951.478163935,30297699.05207213,31812584.004675739,33403213.204909526,35073373.865155004,36827042.558412753,38668394.686333388]
[null,"Mortgage Balance",{"$f":"C54","v":107818437.88339972},{"$f":"C41-D40","v":104557729.37494688},{"$f":"D41-E40","v":101133985.44107138},{"$f":"E41-F40","v":97539054.310502112},93764376.623404384,89800965.051951766,85639382.901926517,81269721.644400001,76681577.323997155,71864025.787574172,{"$f":"(N25*$A$54)+L41-M40","v":107615298.08189122},{"$f":"M41-N40","v":99059389.548109531},90075685.587638766,80642796.429144457,70738262.812725425,60338502.515485443,49418754.203383461,37953018.475676388,25913995.961583957,13273022.321786905,0,null,null,null,null,"Mortgage Balance",{"$f":"AC54","v":94937259.514050022},{"$f":"AC41-AD40","v":91032492.087129682},{"$f":"AD41-AE40","v":87966105.367284715},{"$f":"AE41-AF40","v":84746399.311447501},{"$f":"AF41-AG40","v":81365707.952818424},{"$f":"AG41-AH40","v":77815982.026257902},{"$f":"AH41-AI40","v":74088769.803369343},{"$f":"AI41-AJ40","v":70175196.969336361},{"$f":"AJ41-AK40","v":66065945.493601732},{"$f":"AK41-AL40","v":61751231.444080368},{"$f":"(AN25*$A$54)+AL41-AM40","v":87035943.978197128},{"$f":"AM41-AN40","v":79908529.933516204},{"$f":"AN41-AO40","v":72424745.186601236},{"$f":"AO41-AP40","v":64566771.202340521},{"$f":"AP41-AQ40","v":56315898.51886677},{"$f":"AQ41-AR40","v":47652482.201219335},{"$f":"AR41-AS40","v":38555895.067689523},{"$f":"AS41-AT40","v":29004478.577483222},{"$f":"AT41-AU40","v":18975491.262766607},{"$f":"AU41-AV40","v":8445054.5823141597},{"$f":"AV41-AW40","v":-2611903.9321609102},null,null,null,null,"Mortgage Balance",{"$f":"BC54","v":71919985.68434386},{"$f":"BC41-BD40","v":69744939.246531814},{"$f":"BD41-BE40","v":67461140.486829177},{"$f":"BE41-BF40","v":65063151.789141402},{"$f":"BF41-BG40","v":62545263.656569242},{"$f":"BG41-BH40","v":59901481.117368475},{"$f":"BH41-BI40","v":57125509.451207668},{"$f":"BI41-BJ40","v":54210739.201738819},{"$f":"BJ41-BK40","v":51150230.43979653},{"$f":"BK41-BL40","v":47936696.239757121},{"$f":"(BN25*$A$54)+BL41-BM40","v":59470066.472772837},{"$f":"BM41-BN40","v":54741924.114687577},{"$f":"BN41-BO40","v":49777374.638698056},{"$f":"BO41-BP40","v":44564597.688909061},{"$f":"BP41-BQ40","v":39091181.89163062},{"$f":"BQ41-BR40","v":33344095.304488253},{"$f":"BR41-BS40","v":27309654.387988769},{"$f":"BS41-BT40","v":20973491.425664309},{"$f":"BT41-BU40","v":14320520.315223627},{"$f":"BU41-BV40","v":7334900.6492609102},{"$f":"BV41-BW40","v":5.7741999626159668E-8},null,null,null,"Mortgage Balance",{"$f":"CB54","v":246161833.23574746},{"$f":"CB41-CC40","v":238717262.53109494},230900463.29120982,222692824.08933043,214074802.92735708,205025880.70728505,195524512.37620941,185548075.62858,175072817.04356912,164073795.52930769,{"$f":"(CM25*$A$54)+CK41-CL40","v":152524822.9393332},{"$f":"CL41-CM40","v":140398401.71985999},127665659.4394131,114296280.04494387,100258431.68075119,85518690.898348868,70041963.076826438,53791398.864227884,36728306.440999404,18812059.396609496,9.3132257461547852E-8,null,null,null,null,"Mortgage Balance",{"$f":"DB54","v":55667888.702600159},{"$f":"DB41-DC40","v":53984347.724790074},52216629.698089488,50360525.770053871,48411616.645616472,46365262.064957201,44216589.755264968,41960483.830088124,39591572.608652435,37104215.826144964,{"$f":"(DM25*$A$54)+DK41-DL40","v":34492491.204512119},{"$f":"DL41-DM40","v":31750180.351797633},28870753.956447423,25847356.2413297,22672788.640456092,19339492.659538802,15839531.879575647,12164573.060614336,8305866.3007049598,4254224.2028001146,2.7008354663848877E-8,null,null,null,"Mortgage Balance",{"$f":"EA54","v":1186119211.8185058},{"$f":"EA41-EB40","v":1168266415.5043507},{"$f":"EB41-EC40","v":1149520979.3744879},{"$f":"EC41-ED40","v":1129838271.4381318},{"$f":"ED41-EE40","v":1109171428.1049581},{"$f":"EE41-EF40","v":1087471242.6051257},{"$f":"EF41-EG40","v":1064686047.8303016},{"$f":"EG41-EH40","v":1040761593.3167363},{"$f":"EH41-EI40","v":1015640916.0774928},{"$f":"EI41-EJ40","v":989264204.97628713},{"$f":"EJ41-EK40","v":961568658.32002115},{"$f":"EK41-EL40","v":932488334.3309418},{"$f":"EL41-EM40","v":901953994.14240849},{"$f":"EM41-EN40","v":869892936.94444859},{"$f":"EN41-EO40","v":836228826.88659072},{"$f":"EO41-EP40","v":800881511.32583988},{"$f":"EP41-EQ40","v":763766829.98705149},{"$f":"EQ41-ER40","v":724796414.58132374},{"$f":"ER41-ES40","v":683877478.40530956},{"$f":"ES41-ET40","v":640912595.42049468},{"$f":"ET41-EU40","v":595799468.28643906},null,null,null,"Mortgage Balance",{"$f":"EZ54","v":931950809.28596878},{"$f":"EZ41-FA40","v":917923612.18198979},903195055.22281182,887730070.41567504,871491836.36818135,854441690.61831295,836539037.58095121,817741251.89172137,798003576.91803002,777279018.19565415,755518231.53715944,732669405.54574001,708678138.25474954,683487307.59920955,657036935.41089261,629264044.61315978,600102509.27554035,569482897.17103994,537332304.46131456,503574182.11610287,468128153.65363061,null,null,null,"Mortgage Balance",{"$f":"FY54","v":1863901618.5719376},{"$f":"FY41-FZ40","v":1835847224.3639796},1806390110.4456236,1775460140.8313501,1742983672.7363627,1708883381.2366259,1673078075.1619024,1635482503.7834427,1596007153.83606,1554558036.3913083,1511036463.0743189,1465338811.09148,1417356276.5094991,1366974615.1984191,1314073870.8217852,1258528089.2263196,1200205018.5510807,1138965794.3420799,1074664608.9226291,1007148364.2322057,936256307.30726123,null,null,null,"Mortgage Balance",{"$f":"GX54","v":1016673610.1301476},{"$f":"GX41-GY40","v":1001371213.2894433},{"$f":"GY41-GZ40","v":985303696.60670376},{"$f":"GZ41-HA40","v":968432804.08982718},{"$f":"HA41-HB40","v":950718366.94710684},{"$f":"HB41-HC40","v":932118207.94725049},{"$f":"HC41-HD40","v":912588040.99740124},{"$f":"HD41-HE40","v":892081365.70005953},{"$f":"HE41-HF40","v":870549356.63785076},{"$f":"HF41-HG40","v":847940747.12253153},{"$f":"HG41-HH40","v":824201707.13144636},{"$f":"HH41-HI40","v":799275715.14080691},{"$f":"HI41-HJ40","v":773103423.55063558},{"$f":"HJ41-HK40","v":745622517.3809557},{"$f":"HK41-HL40","v":716767565.90279174},{"$f":"HL41-HM40","v":686469866.85071957},{"$f":"HM41-HN40","v":654657282.84604383},{"$f":"HN41-HO40","v":621254069.64113426},{"$f":"HO41-HP40","v":586180695.77597928},{"$f":"HP41-HQ40","v":549353653.21756649},{"$f":"HQ41-HR40","v":510685258.53123307}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-102190107.12508799},{"$f":"-($C44)/20","v":5109505.3562543998},{"$f":"-($C44)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-102190107.12508799},{"$f":"-($AC44)/20","v":5109505.3562543998},{"$f":"-($AC44)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-102190107.12508799},{"$f":"-($BC44)/20","v":5109505.3562543998},{"$f":"-($BC44)/20","v":5109505.3562543998},5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998,5109505.3562543998]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$23))*1)","v":-119879881.32072963},{"$f":"-($C45)/10","v":11987988.132072963},{"$f":"-($C45)/10","v":11987988.132072963},11987988.132072963,11987988.132072963,11987988.132072963,11987988.132072963,11987988.132072963,11987988.132072963,11987988.132072963,11987988.132072963,{"$f":"$N25/10","v":4801141.3420660216},4801141.3420660216,4801141.3420660216,4801141.3420660216,4801141.3420660216,4801141.3420660216,4801141.3420660216,4801141.3420660216,4801141.3420660216,4801141.3420660216,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(AD12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$24))*1)","v":-87583049.940067217},{"$f":"-($AC45)/10","v":8758304.9940067213},{"$f":"-($AC45)/10","v":8758304.9940067213},8758304.9940067213,8758304.9940067213,8758304.9940067213,8758304.9940067213,8758304.9940067213,8758304.9940067213,8758304.9940067213,8758304.9940067213,{"$f":"$AN25/10","v":3507666.1513075517},{"$f":"$AN25/10","v":3507666.1513075517},3507666.1513075517,3507666.1513075517,3507666.1513075517,3507666.1513075517,3507666.1513075517,3507666.1513075517,3507666.1513075517,3507666.1513075517,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(BD12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$25))*1)","v":-43791524.970033608},{"$f":"-($BC45)/10","v":4379152.4970033607},{"$f":"-($BC45)/10","v":4379152.4970033607},4379152.4970033607,4379152.4970033607,4379152.4970033607,4379152.4970033607,4379152.4970033607,4379152.4970033607,4379152.4970033607,4379152.4970033607,{"$f":"$BN25/10","v":1753833.0756537758},{"$f":"$BN25/10","v":1753833.0756537758},1753833.0756537758,1753833.0756537758,1753833.0756537758,1753833.0756537758,1753833.0756537758,1753833.0756537758,1753833.0756537758,1753833.0756537758,null,null,null,"Depr",null,{"$f":"-($CB33)/40","v":13582456.517206911},{"$f":"-($CB33)/40","v":13582456.517206911},13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,13582456.517206911,null,null,null,null,"Depr",null,{"$f":"-($DB33)/25","v":3173909.8216140009},{"$f":"-($DB33)/25","v":3173909.8216140009},3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,3173909.8216140009,null,null,null,"Depr",{"$f":"-((HLOOKUP(EB12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$197)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$39))*1)","v":-1673909368.8912003},{"$f":"-($EA45)/50","v":33478187.377824005},{"$f":"-($EA45)/50","v":33478187.377824005},33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,33478187.377824005,null,null,null,"Depr",{"$f":"-((HLOOKUP(FA12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$40))*1)","v":-1315214504.1288004},{"$f":"-($EZ45)/50","v":26304290.082576007},{"$f":"-($EZ45)/50","v":26304290.082576007},26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,26304290.082576007,null,null,null,"Depr",{"$f":"-((HLOOKUP(FZ12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$41))*1)","v":-2630429008.2576003},{"$f":"-($FY45)/50","v":52608580.165152006},{"$f":"-($FY45)/50","v":52608580.165152006},52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,52608580.165152006,null,null,null,"Depr",{"$f":"-((HLOOKUP(GY12,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-1434779459.0496001},{"$f":"-($GX45)/50","v":28695589.180992004},{"$f":"-($GX45)/50","v":28695589.180992004},28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004,28695589.180992004]
[null,"Accum Depreciation",null,{"$f":"SUM($D44:D45)","v":17097493.488327362},{"$f":"SUM($D44:E45)","v":34194986.976654723},{"$f":"SUM($D44:F45)","v":51292480.464982085},{"$f":"SUM($D44:G45)","v":68389973.953309447},{"$f":"SUM($D44:H45)","v":85487467.441636801},{"$f":"SUM($D44:I45)","v":102584960.92996415},{"$f":"SUM($D44:J45)","v":119682454.41829151},{"$f":"SUM($D44:K45)","v":136779947.90661886},{"$f":"SUM($D44:L45)","v":153877441.39494622},{"$f":"SUM($D44:M45)","v":170974934.88327357},{"$f":"SUM($D44:N45)","v":180885581.58159399},{"$f":"SUM($D44:O45)","v":190796228.27991441},{"$f":"SUM($D44:P45)","v":200706874.97823483},{"$f":"SUM($D44:Q45)","v":210617521.67655525},{"$f":"SUM($D44:R45)","v":220528168.37487566},{"$f":"SUM($D44:S45)","v":230438815.07319608},{"$f":"SUM($D44:T45)","v":240349461.7715165},{"$f":"SUM($D44:U45)","v":250260108.46983692},{"$f":"SUM($D44:V45)","v":260170755.16815734},{"$f":"SUM($D44:W45)","v":270081401.86647779},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD44:AD45)","v":13867810.350261122},{"$f":"SUM($AD44:AE45)","v":27735620.700522244},{"$f":"SUM($AD44:AF45)","v":41603431.050783366},{"$f":"SUM($AD44:AG45)","v":55471241.401044488},{"$f":"SUM($AD44:AH45)","v":69339051.75130561},{"$f":"SUM($AD44:AI45)","v":83206862.101566732},{"$f":"SUM($AD44:AJ45)","v":97074672.451827854},{"$f":"SUM($AD44:AK45)","v":110942482.80208898},{"$f":"SUM($AD44:AL45)","v":124810293.1523501},{"$f":"SUM($AD44:AM45)","v":138678103.50261122},{"$f":"SUM($AD44:AN45)","v":147295275.01017317},{"$f":"SUM($AD44:AO45)","v":155912446.51773512},{"$f":"SUM($AD44:AP45)","v":164529618.02529708},{"$f":"SUM($AD44:AQ45)","v":173146789.53285903},{"$f":"SUM($AD44:AR45)","v":181763961.04042098},{"$f":"SUM($AD44:AS45)","v":190381132.54798293},{"$f":"SUM($AD44:AT45)","v":198998304.05554488},{"$f":"SUM($AD44:AU45)","v":207615475.56310683},{"$f":"SUM($AD44:AV45)","v":216232647.07066879},{"$f":"SUM($AD44:AW45)","v":224849818.57823074},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD44:BD45)","v":9050742.6035574246},{"$f":"SUM($BD44:BE45)","v":18977315.706515521},{"$f":"SUM($BD44:BF45)","v":28465973.559773285},{"$f":"SUM($BD44:BG45)","v":37954631.413031042},{"$f":"SUM($BD44:BH45)","v":47443289.266288802},{"$f":"SUM($BD44:BI45)","v":56931947.119546562},{"$f":"SUM($BD44:BJ45)","v":66420604.97280433},{"$f":"SUM($BD44:BK45)","v":75909262.826062083},{"$f":"SUM($BD44:BL45)","v":85397920.679319844},{"$f":"SUM($BD44:BM45)","v":94886578.532577604},{"$f":"SUM($BD44:BN45)","v":101749916.96448578},{"$f":"SUM($BD44:BO45)","v":108613255.39639395},{"$f":"SUM($BD44:BP45)","v":115476593.82830213},{"$f":"SUM($BD44:BQ45)","v":122339932.26021032},{"$f":"SUM($BD44:BR45)","v":129203270.6921185},{"$f":"SUM($BD44:BS45)","v":136066609.12402666},{"$f":"SUM($BD44:BT45)","v":142929947.55593479},{"$f":"SUM($BD44:BU45)","v":149793285.98784289},{"$f":"SUM($BD44:BV45)","v":156656624.41975105},{"$f":"SUM($BD44:BW45)","v":163519962.85165918},null,null,null,"Accum Depreciation",null,{"$f":"SUM($CB45:CC45)","v":13582456.517206911},{"$f":"SUM($CB45:CD45)","v":27164913.034413822},{"$f":"SUM($CB45:CE45)","v":40747369.551620737},{"$f":"SUM($CB45:CF45)","v":54329826.068827644},{"$f":"SUM($CB45:CG45)","v":67912282.586034551},{"$f":"SUM($CB45:CH45)","v":81494739.103241459},{"$f":"SUM($CB45:CI45)","v":95077195.620448366},{"$f":"SUM($CB45:CJ45)","v":108659652.13765527},{"$f":"SUM($CB45:CK45)","v":122242108.65486218},{"$f":"SUM($CB45:CL45)","v":135824565.1720691},{"$f":"SUM($CB45:CM45)","v":149407021.68927601},{"$f":"SUM($CB45:CN45)","v":162989478.20648292},{"$f":"SUM($CB45:CO45)","v":176571934.72368982},{"$f":"SUM($CB45:CP45)","v":190154391.24089673},{"$f":"SUM($CB45:CQ45)","v":203736847.75810364},{"$f":"SUM($CB45:CR45)","v":217319304.27531055},{"$f":"SUM($CB45:CS45)","v":230901760.79251745},{"$f":"SUM($CB45:CT45)","v":244484217.30972436},{"$f":"SUM($CB45:CU45)","v":258066673.82693127},{"$f":"SUM($CB45:CV45)","v":271649130.34413821},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($DB45:DC45)","v":3173909.8216140009},{"$f":"SUM($DB45:DD45)","v":6347819.6432280019},{"$f":"SUM($DB45:DE45)","v":9521729.4648420028},{"$f":"SUM($DB45:DF45)","v":12695639.286456004},{"$f":"SUM($DB45:DG45)","v":15869549.108070005},{"$f":"SUM($DB45:DH45)","v":19043458.929684006},{"$f":"SUM($DB45:DI45)","v":22217368.751298007},{"$f":"SUM($DB45:DJ45)","v":25391278.572912008},{"$f":"SUM($DB45:DK45)","v":28565188.394526009},{"$f":"SUM($DB45:DL45)","v":31739098.216140009},{"$f":"SUM($DB45:DM45)","v":34913008.037754014},{"$f":"SUM($DB45:DN45)","v":38086917.859368011},{"$f":"SUM($DB45:DO45)","v":41260827.680982009},{"$f":"SUM($DB45:DP45)","v":44434737.502596006},{"$f":"SUM($DB45:DQ45)","v":47608647.324210003},{"$f":"SUM($DB45:DR45)","v":50782557.145824},{"$f":"SUM($DB45:DS45)","v":53956466.967437997},{"$f":"SUM($DB45:DT45)","v":57130376.789051995},{"$f":"SUM($DB45:DU45)","v":60304286.610665992},{"$f":"SUM($DB45:DV45)","v":63478196.432279989},null,null,null,"Accum Depreciation",null,{"$f":"SUM($EB45:EB45)","v":33478187.377824005},{"$f":"SUM($EB45:EC45)","v":66956374.755648009},{"$f":"SUM($EB45:ED45)","v":100434562.13347201},{"$f":"SUM($EB45:EE45)","v":133912749.51129602},{"$f":"SUM($EB45:EF45)","v":167390936.88912001},{"$f":"SUM($EB45:EG45)","v":200869124.26694402},{"$f":"SUM($EB45:EH45)","v":234347311.64476803},{"$f":"SUM($EB45:EI45)","v":267825499.02259204},{"$f":"SUM($EB45:EJ45)","v":301303686.40041602},{"$f":"SUM($EB45:EK45)","v":334781873.77824003},{"$f":"SUM($EB45:EL45)","v":368260061.15606403},{"$f":"SUM($EB45:EM45)","v":401738248.53388804},{"$f":"SUM($EB45:EN45)","v":435216435.91171205},{"$f":"SUM($EB45:EO45)","v":468694623.28953606},{"$f":"SUM($EB45:EP45)","v":502172810.66736007},{"$f":"SUM($EB45:EQ45)","v":535650998.04518408},{"$f":"SUM($EB45:ER45)","v":569129185.42300808},{"$f":"SUM($EB45:ES45)","v":602607372.80083203},{"$f":"SUM($EB45:ET45)","v":636085560.17865598},{"$f":"SUM($EB45:EU45)","v":669563747.55647993},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FA45:FA45)","v":26304290.082576007},{"$f":"SUM($FA45:FB45)","v":52608580.165152013},{"$f":"SUM($FA45:FC45)","v":78912870.24772802},{"$f":"SUM($FA45:FD45)","v":105217160.33030403},{"$f":"SUM($FA45:FE45)","v":131521450.41288003},{"$f":"SUM($FA45:FF45)","v":157825740.49545604},{"$f":"SUM($FA45:FG45)","v":184130030.57803205},{"$f":"SUM($FA45:FH45)","v":210434320.66060805},{"$f":"SUM($FA45:FI45)","v":236738610.74318406},{"$f":"SUM($FA45:FJ45)","v":263042900.82576007},{"$f":"SUM($FA45:FK45)","v":289347190.90833604},{"$f":"SUM($FA45:FL45)","v":315651480.99091208},{"$f":"SUM($FA45:FM45)","v":341955771.07348812},{"$f":"SUM($FA45:FN45)","v":368260061.15606415},{"$f":"SUM($FA45:FO45)","v":394564351.23864019},{"$f":"SUM($FA45:FP45)","v":420868641.32121623},{"$f":"SUM($FA45:FQ45)","v":447172931.40379226},{"$f":"SUM($FA45:FR45)","v":473477221.4863683},{"$f":"SUM($FA45:FS45)","v":499781511.56894433},{"$f":"SUM($FA45:FT45)","v":526085801.65152037},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FZ45:FZ45)","v":52608580.165152006},{"$f":"SUM($FZ45:GA45)","v":105217160.33030401},{"$f":"SUM($FZ45:GB45)","v":157825740.49545601},{"$f":"SUM($FZ45:GC45)","v":210434320.66060802},{"$f":"SUM($FZ45:GD45)","v":263042900.82576004},{"$f":"SUM($FZ45:GE45)","v":315651480.99091202},{"$f":"SUM($FZ45:GF45)","v":368260061.15606403},{"$f":"SUM($FZ45:GG45)","v":420868641.32121605},{"$f":"SUM($FZ45:GH45)","v":473477221.48636806},{"$f":"SUM($FZ45:GI45)","v":526085801.65152007},{"$f":"SUM($FZ45:GJ45)","v":578694381.81667209},{"$f":"SUM($FZ45:GK45)","v":631302961.98182404},{"$f":"SUM($FZ45:GL45)","v":683911542.14697599},{"$f":"SUM($FZ45:GM45)","v":736520122.31212795},{"$f":"SUM($FZ45:GN45)","v":789128702.4772799},{"$f":"SUM($FZ45:GO45)","v":841737282.64243186},{"$f":"SUM($FZ45:GP45)","v":894345862.80758381},{"$f":"SUM($FZ45:GQ45)","v":946954442.97273576},{"$f":"SUM($FZ45:GR45)","v":999563023.13788772},{"$f":"SUM($FZ45:GS45)","v":1052171603.3030397},null,null,null,"Accum Depreciation",null,{"$f":"SUM($GY45:GY45)","v":28695589.180992004},{"$f":"SUM($GY45:GZ45)","v":57391178.361984007},{"$f":"SUM($GY45:HA45)","v":86086767.542976007},{"$f":"SUM($GY45:HB45)","v":114782356.72396801},{"$f":"SUM($GY45:HC45)","v":143477945.90496001},{"$f":"SUM($GY45:HD45)","v":172173535.08595201},{"$f":"SUM($GY45:HE45)","v":200869124.26694402},{"$f":"SUM($GY45:HF45)","v":229564713.44793603},{"$f":"SUM($GY45:HG45)","v":258260302.62892804},{"$f":"SUM($GY45:HH45)","v":286955891.80992001},{"$f":"SUM($GY45:HI45)","v":315651480.99091202},{"$f":"SUM($GY45:HJ45)","v":344347070.17190403},{"$f":"SUM($GY45:HK45)","v":373042659.35289603},{"$f":"SUM($GY45:HL45)","v":401738248.53388804},{"$f":"SUM($GY45:HM45)","v":430433837.71488005},{"$f":"SUM($GY45:HN45)","v":459129426.89587206},{"$f":"SUM($GY45:HO45)","v":487825016.07686406},{"$f":"SUM($GY45:HP45)","v":516520605.25785607},{"$f":"SUM($GY45:HQ45)","v":545216194.43884802},{"$f":"SUM($GY45:HR45)","v":573911783.61984003}]
[null,"End Year Book Value",null,{"$f":"-$C33-D46","v":204972494.95749027},{"$f":"-$C33-E46","v":187875001.46916288},170777507.98083553,153680014.49250817,136582521.00418082,119485027.51585346,102387534.02752611,85290040.539198756,68192547.050871402,{"$f":"-$C33-M46+$N25","v":99106466.983204275},{"$f":"-$C33-N46+$N25","v":89195820.284883857},79285173.586563438,69374526.88824302,59463880.189922594,49553233.491602175,39642586.793281756,29731940.094961338,19821293.396640919,9910646.6983205006,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC33-AD46","v":175905346.71489409},{"$f":"-$AC33-AE46","v":162037536.36463296},148169726.01437184,134301915.66411072,120434105.3138496,106566294.96358848,92698484.613327354,78830674.263066232,64962863.91280511,51095053.562543988,42477882.054982036,33860710.547420084,25243539.039858133,16626367.532296181,8009196.0247342288,-607975.48282772303,-9225146.9903896749,-17842318.497951627,-26459490.005513579,-35076661.513075531,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC33-BD46","v":136930889.49156415},{"$f":"-$BC33-BE46","v":127004316.38860607},117515658.53534831,108027000.68209055,98538342.82883279,89049684.97557503,79561027.122317255,70072369.269059509,60583711.415801749,51095053.562543988,44231715.130635813,37368376.698727638,30505038.266819462,23641699.834911272,16778361.403003097,9915022.9710949361,3051684.5391868055,-3811653.8927212954,-10674992.324629456,-17538330.756537586,null,null,null,"End Year Book Value",null,{"$f":"-$CB33-CC46","v":529715804.1710695},{"$f":"-$CB33-CD46","v":516133347.6538626},502550891.13665569,488968434.61944878,475385978.10224187,461803521.58503497,448221065.06782806,434638608.55062115,421056152.03341424,407473695.51620734,393891238.99900043,380308782.48179352,366726325.96458662,353143869.44737971,339561412.9301728,325978956.41296589,312396499.89575899,298814043.37855208,285231586.86134517,271649130.34413821,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB33-DC46","v":76173835.718736023},{"$f":"-$DB33-DD46","v":72999925.897122025},69826016.075508013,66652106.253894016,63478196.432280019,60304286.610666014,57130376.78905201,53956466.967438012,50782557.145824015,47608647.32421001,44434737.502596006,41260827.680982009,38086917.859368011,34913008.037754014,31739098.216140017,28565188.39452602,25391278.572912022,22217368.751298025,19043458.929684028,15869549.108070031,null,null,null,"End Year Book Value",null,{"$f":"-$EA45-EB46","v":1640431181.5133762},{"$f":"-$EA45-EC46","v":1606952994.1355524},1573474806.7577283,1539996619.3799043,1506518432.0020802,1473040244.6242564,1439562057.2464323,1406083869.8686082,1372605682.4907842,1339127495.1129603,1305649307.7351363,1272171120.3573122,1238692932.9794884,1205214745.6016643,1171736558.2238402,1138258370.8460162,1104780183.4681921,1071301996.0903683,1037823808.7125443,1004345621.3347204,null,null,null,"End Year Book Value",null,{"$f":"-$EZ45-FA46","v":1288910214.0462244},{"$f":"-$EZ45-FB46","v":1262605923.9636483},1236301633.8810723,1209997343.7984962,1183693053.7159204,1157388763.6333444,1131084473.5507684,1104780183.4681923,1078475893.3856163,1052171603.3030403,1025867313.2204643,999563023.13788831,973258733.05531228,946954442.97273624,920650152.8901602,894345862.80758417,868041572.72500813,841737282.64243209,815432992.55985606,789128702.47728002,null,null,null,"End Year Book Value",null,{"$f":"-$FY45-FZ46","v":2577820428.0924482},{"$f":"-$FY45-GA46","v":2525211847.9272962},2472603267.7621441,2419994687.5969925,2367386107.4318404,2314777527.2666883,2262168947.1015363,2209560366.9363842,2156951786.7712321,2104343206.6060803,2051734626.4409282,1999126046.2757764,1946517466.1106243,1893908885.9454722,1841300305.7803204,1788691725.6151686,1736083145.4500165,1683474565.2848644,1630865985.1197126,1578257404.9545608,null,null,null,"End Year Book Value",null,{"$f":"-$GX45-GY46","v":1406083869.8686082},{"$f":"-$GX45-GZ46","v":1377388280.6876161},1348692691.5066242,1319997102.3256321,1291301513.1446402,1262605923.9636481,1233910334.7826562,1205214745.6016641,1176519156.4206722,1147823567.2396801,1119127978.0586882,1090432388.877696,1061736799.6967041,1033041210.515712,1004345621.3347201,975650032.15372801,946954442.97273612,918258853.79174399,889563264.61075211,860867675.4297601]
[null,"Prop. Tax Value",{"$f":"-C33","v":222069988.44581762},{"$f":"C48/(($C48/$X48)^(1/21))","v":202087478.52332327},{"$f":"D48/(($C48/$X48)^(1/21))","v":183903053.54511669},167354916.54578093,152295829.52614874,138591803.39475057,126120905.79217924,114772176.19092068,104444638.61768885,95046403.21390523,{"$f":"L48/(($C48/$X48)^(1/21))","v":86493848.640405729},{"$f":"(M48+$N25)/(($C48/($X48+$N25))^(1/21))","v":128020016.74765821},{"$f":"N48/(($N48/$X48)^(1/11))","v":112420694.56992809},{"$f":"O48/(($N48/$X48)^(1/11))","v":98722159.929855242},86692800.631592378,76129226.575766683,66852830.878696747,58706770.021466225,51553311.969793916,45271507.427219868,39755144.847603016,{"$f":"X33","v":30657032.137526397},null,null,null,"Prop. Tax Value",{"$f":"-AC33","v":189773157.06515521},{"$f":"AC48/(($AC48/$AX48)^(1/21))","v":173994115.25426993},{"$f":"AD48/(($AC48/$AX48)^(1/21))","v":159527051.19787911},146262878.06745929,134101579.26156713,122951454.24495308,112728427.09378344,103355412.53315492,94761734.686598226,86882594.154734254,79658579.404665858,{"$f":"(AM48+$AN25)/(($AC48/($AX48+$AN25))^(1/21))","v":109086446.89268845},{"$f":"(AN48+$AN25)/(($AC48/($AX48+$AN25))^(1/21))","v":137065483.48353651},163667019.89695928,188958875.0062995,213005528.73826545,235868286.46027723,257605435.27448249,278272392.61690271,297921847.54055357,316603895.04273188,{"$f":"AX33","v":30657032.137526397},null,null,null,"Prop. Tax Value",{"$f":"-BC33","v":145981632.09512159},{"$f":"BC48/(($BC48/$BX48)^(1/21))","v":135526287.91982159},{"$f":"BD48/(($BC48/$BX48)^(1/21))","v":125819765.49870467},116808433.50121526,108442501.72401011,100675745.98575185,93465252.725200817,86771181.891435772,80556546.816103995,74787009.851431429,69430692.644834056,{"$f":"(BM48+$BN25)/(($BC48/($BX48+$BN25))^(1/21))","v":82498467.458189562},{"$f":"(BN48+$BN25)/(($BC48/($BX48+$BN25))^(1/21))","v":94894506.335332498},106653339.19236903,117807720.96949287,128388722.87185249,138425818.92027253,147946968.05292153,156978692.00662556,165546149.19477019,173673204.78758293,{"$f":"BX33","v":30657032.137526397},null,null,"Prop. Tax Value",{"$f":"-CB33","v":543298260.68827641},{"$f":"CB48/(($CB48/$CW48)^(1/21))","v":525658332.43266499},{"$f":"CC48/(($CB48/$CW48)^(1/21))","v":508591141.27447945},492078091.45879292,476101191.00176811,460643032.08728373,445686772.10004771,431216115.27453154,417215294.939731,403669056.34040797,390562640.01609594,377881765.71975976,365612616.85858768,353741825.43996352,342256457.50621593,331143999.04227585,320392342.34088701,309989772.81051397,299924956.21157372,290186926.30708426,280765072.91427469,{"$f":"CW33","v":271649130.34413821},null,null,null,"Prop. Tax Value",{"$f":"-DB33","v":79347745.54035002},{"$f":"DB48/(($DB48/$DW48)^(1/21))","v":76771465.36451605},{"$f":"DC48/(($DB48/$DW48)^(1/21))","v":74278832.424015567},71867130.841885895,69533732.920859084,67276096.280324057,65091761.086246505,62978347.371028319,60933552.440386482,58955148.36442595,57040979.55017294,55188960.392923757,53397073.00385014,51663365.01138521,49985947.433994524,48362992.622014478,46792732.26631552,45273455.471620545,43803506.892379239,42381284.929167233,41005239.983644977,{"$f":"DW33","v":39673872.77017501},null,null,"Prop. Tax Value",{"$f":"-EA33","v":1673909368.8912003},{"$f":"EA48/(($EA48/$EV48)^(1/21))","v":1633682714.5666249},{"$f":"EB48/(($EA48/$EV48)^(1/21))","v":1594422769.520474},1556106302.2202058,1518710639.423259,1482213652.7604733,1446593745.6419313,1411829840.4774737,1377901366.204325,1344788246.1144497,1312470885.9744372,1280930162.4308829,1250147411.6944072,1220104418.4956148,1190783405.3064592,1162167021.8206356,1134238334.6867752,1106980817.488368,1080378340.9644823,1054415163.4654971,1029075921.6381972,{"$f":"EV33","v":1004345621.3347204},null,null,"Prop. Tax Value",{"$f":"-EZ33","v":1315214504.1288004},{"$f":"EZ48/(($EZ48/$FU48)^(1/21))","v":1283607847.1594913},{"$f":"FA48/(($EZ48/$FU48)^(1/21))","v":1252760747.4803729},1222654951.7444479,1193272645.2611325,1164596441.454658,1136609371.5758038,1109294874.6608729,1082636787.7319703,1056619336.2327826,1031227124.6942014,1006445127.6242658,982258680.61703479,958653471.67512631,935615532.74078977,913131231.43049979,891187262.96818101,869770642.3122896,848868696.4720937,828469057.00860536,808559652.71572685,{"$f":"FU33","v":789128702.47728002},null,null,"Prop. Tax Value",{"$f":"-FY33","v":2630429008.2576003},{"$f":"FY48/(($FY48/$GT48)^(1/21))","v":2567215694.3189821},{"$f":"FZ48/(($FY48/$GT48)^(1/21))","v":2505521494.9607453},2445309903.4888954,2386545290.5222645,2329192882.9093156,2273218743.151607,2218589749.3217454,2165273575.4639401,2113238672.4655647,2062454249.3884022,2012890255.2485311,1964517361.2340691,1917306943.3502522,1871231065.4815791,1826262462.8609991,1782374525.9363616,1739541284.6245787,1697737392.9441869,1656938114.0172102,1617119305.4314532,{"$f":"GT33","v":1578257404.9545608},null,null,"Prop. Tax Value",{"$f":"-GX33","v":1434779459.0496001},{"$f":"GX48/(($GX48/$HS48)^(1/21))","v":1400299469.6285355},{"$f":"GY48/(($GX48/$HS48)^(1/21))","v":1366648088.1604064},1333805401.9030337,1301751976.6485078,1270468845.223263,1239937496.2645128,1210139863.2664063,1181058313.8894217,1152675639.5266716,1124975045.1209466,1097940139.2264714,1071554924.3094922,1045803787.2819557,1020671490.2626795,996143161.56054485,972204286.8743788,948840700.70431542,926038577.96955633,903784425.82756913,882065075.68988347,{"$f":"HS33","v":860867675.4297601}]
[null,"Tax Dep",null,{"$f":"($C33*0.85)*-D$4","v":37751898.035788998},60403036.857262395,36241822.114357434,21745093.26861446,21745093.26861446,10872546.63430723,null,null,null,null,{"$f":"($N25)*D$6","v":6858910.5212755185},11757995.146719689,8398636.5496760923,5999026.1069114944,4285018.6477939244,4285018.6477939244,4285018.6477939244,2141789.1526956521,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AC33*0.85)*-D$4","v":32261436.701076385},33662698.910764478,{"$f":"($AC33*0.85)*-F$4","v":30970979.233033329},{"$f":"($AC33*0.85)*-G$4","v":18582587.539819997},{"$f":"($AC33*0.85)*-H$4","v":18582587.539819997},{"$f":"($AC33*0.85)*-I$4","v":9291293.7699099984},null,null,null,null,{"$f":"($AN25)*D$6","v":5011051.8637579679},{"$f":"($AN25)*E$6","v":8590274.4045521934},6135960.3984823003,4382828.8560587857,3130592.0400419896,3130592.0400419896,3130592.0400419896,1564769.8700982986,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BC33*0.85)*-D$4","v":24816877.456170671},{"$f":"($BC33*0.85)*-E$4","v":39707003.929873072},{"$f":"($BC33*0.85)*-F$4","v":23824202.357923843},{"$f":"($BC33*0.85)*-G$4","v":14294521.414754305},{"$f":"($BC33*0.85)*-H$4","v":14294521.414754305},{"$f":"($BC33*0.85)*-I$4","v":7147260.7073771525},null,null,null,null,{"$f":"($BN25)*D$6","v":2505525.931878984},{"$f":"($BN25)*E$6","v":4295137.2022760967},{"$f":"($BN25)*F$6","v":3067980.1992411502},{"$f":"($BN25)*G$6","v":2191414.4280293928},{"$f":"($BN25)*H$6","v":1565296.0200209948},{"$f":"($BN25)*I$6","v":1565296.0200209948},{"$f":"($BN25)*J$6","v":1565296.0200209948},{"$f":"($BN25)*K$6","v":782384.93504914932},null,null,null,null,null,"Tax Dep",null,{"$f":"($C33)*-D$5","v":8327624.5667181602},{"$f":"($C33)*-E$5","v":16031232.465903575},{"$f":"($C33)*-F$5","v":14829833.828411702},{"$f":"($C33)*-G$5","v":13719483.886182614},{"$f":"($C33)*-H$5","v":12691299.839678477},{"$f":"($C33)*-I$5","v":11738619.589245919},{"$f":"($C33)*-J$5","v":10859222.435000481},{"$f":"($C33)*-K$5","v":10044225.577404331},{"$f":"($C33)*-L$5","v":9906542.1845679227},{"$f":"($C33)*-M$5","v":9906542.1845679227},{"$f":"($C33)*-N$5","v":9906542.1845679227},{"$f":"($C33)*-O$5","v":9906542.1845679227},{"$f":"($C33)*-P$5","v":9906542.1845679227},{"$f":"($C33)*-Q$5","v":9906542.1845679227},{"$f":"($C33)*-R$5","v":9906542.1845679227},{"$f":"($C33)*-S$5","v":9906542.1845679227},{"$f":"($C33)*-T$5","v":9906542.1845679227},{"$f":"($C33)*-U$5","v":9906542.1845679227},{"$f":"($C33)*-V$5","v":9906542.1845679227},{"$f":"($C33)*-W$5","v":9906542.1845679227},null,null,null,null,"Tax Dep",null,{"$f":"($DB33)*-D$4","v":15869549.108070005},{"$f":"($DB33)*-E$4","v":25391278.572912008},{"$f":"($DB33)*-F$4","v":15234767.143747205},{"$f":"($DB33)*-G$4","v":9140860.2862483226},{"$f":"($DB33)*-H$4","v":9140860.2862483226},{"$f":"($DB33)*-I$4","v":4570430.1431241613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($EA33)*-D$5","v":62771601.333420008},{"$f":"($EA33)*-E$5","v":120839517.34025575},{"$f":"($EA33)*-F$5","v":111783667.65455437},{"$f":"($EA33)*-G$5","v":103414120.81009835},{"$f":"($EA33)*-H$5","v":95663920.432132095},{"$f":"($EA33)*-I$5","v":88482849.239588842},{"$f":"($EA33)*-J$5","v":81854168.1387797},{"$f":"($EA33)*-K$5","v":75710920.754948989},{"$f":"($EA33)*-L$5","v":74673096.946236446},{"$f":"($EA33)*-M$5","v":74673096.946236446},{"$f":"($EA33)*-N$5","v":74673096.946236446},{"$f":"($EA33)*-O$5","v":74673096.946236446},{"$f":"($EA33)*-P$5","v":74673096.946236446},{"$f":"($EA33)*-Q$5","v":74673096.946236446},{"$f":"($EA33)*-R$5","v":74673096.946236446},{"$f":"($EA33)*-S$5","v":74673096.946236446},{"$f":"($EA33)*-T$5","v":74673096.946236446},{"$f":"($EA33)*-U$5","v":74673096.946236446},{"$f":"($EA33)*-V$5","v":74673096.946236446},{"$f":"($EA33)*-W$5","v":74673096.946236446},{"$f":"($EA33)*-X$5","v":37311439.832584858},null,null,"Tax Dep",null,{"$f":"($EZ33)*-D$5","v":49320543.904830016},{"$f":"($EZ33)*-E$5","v":94945335.053058103},{"$f":"($EZ33)*-F$5","v":87830024.585721299},{"$f":"($EZ33)*-G$5","v":81253952.06507729},{"$f":"($EZ33)*-H$5","v":75164508.910960943},{"$f":"($EZ33)*-I$5","v":69522238.688248381},{"$f":"($EZ33)*-J$5","v":64313989.251898341},{"$f":"($EZ33)*-K$5","v":59487152.021745645},{"$f":"($EZ33)*-L$5","v":58671719.029185779},{"$f":"($EZ33)*-M$5","v":58671719.029185779},{"$f":"($EZ33)*-N$5","v":58671719.029185779},{"$f":"($EZ33)*-O$5","v":58671719.029185779},{"$f":"($EZ33)*-P$5","v":58671719.029185779},{"$f":"($EZ33)*-Q$5","v":58671719.029185779},{"$f":"($EZ33)*-R$5","v":58671719.029185779},{"$f":"($EZ33)*-S$5","v":58671719.029185779},{"$f":"($EZ33)*-T$5","v":58671719.029185779},{"$f":"($EZ33)*-U$5","v":58671719.029185779},{"$f":"($EZ33)*-V$5","v":58671719.029185779},{"$f":"($EZ33)*-W$5","v":58671719.029185779},{"$f":"($EZ33)*-X$5","v":29316131.297030963},null,null,"Tax Dep",null,{"$f":"($FY33)*-D$5","v":98641087.809660003},{"$f":"($FY33)*-E$5","v":189890670.10611618},{"$f":"($FY33)*-F$5","v":175660049.17144257},{"$f":"($FY33)*-G$5","v":162507904.13015455},{"$f":"($FY33)*-H$5","v":150329017.82192186},{"$f":"($FY33)*-I$5","v":139044477.37649673},{"$f":"($FY33)*-J$5","v":128627978.50379665},{"$f":"($FY33)*-K$5","v":118974304.04349126},{"$f":"($FY33)*-L$5","v":117343438.05837154},{"$f":"($FY33)*-M$5","v":117343438.05837154},{"$f":"($FY33)*-N$5","v":117343438.05837154},{"$f":"($FY33)*-O$5","v":117343438.05837154},{"$f":"($FY33)*-P$5","v":117343438.05837154},{"$f":"($FY33)*-Q$5","v":117343438.05837154},{"$f":"($FY33)*-R$5","v":117343438.05837154},{"$f":"($FY33)*-S$5","v":117343438.05837154},{"$f":"($FY33)*-T$5","v":117343438.05837154},{"$f":"($FY33)*-U$5","v":117343438.05837154},{"$f":"($FY33)*-V$5","v":117343438.05837154},{"$f":"($FY33)*-W$5","v":117343438.05837154},{"$f":"($FY33)*-X$5","v":58632262.594061911},null,null,"Tax Dep",null,{"$f":"($GX33)*-D$5","v":53804229.714360006},{"$f":"($GX33)*-E$5","v":103576729.14879064},{"$f":"($GX33)*-F$5","v":95814572.275332302},{"$f":"($GX33)*-G$5","v":88640674.9800843},{"$f":"($GX33)*-H$5","v":81997646.08468464},{"$f":"($GX33)*-I$5","v":75842442.205361858},{"$f":"($GX33)*-J$5","v":70160715.547525451},{"$f":"($GX33)*-K$5","v":64895074.932813413},{"$f":"($GX33)*-L$5","v":64005511.668202654},{"$f":"($GX33)*-M$5","v":64005511.668202654},{"$f":"($GX33)*-N$5","v":64005511.668202654},{"$f":"($GX33)*-O$5","v":64005511.668202654},{"$f":"($GX33)*-P$5","v":64005511.668202654},{"$f":"($GX33)*-Q$5","v":64005511.668202654},{"$f":"($GX33)*-R$5","v":64005511.668202654},{"$f":"($GX33)*-S$5","v":64005511.668202654},{"$f":"($GX33)*-T$5","v":64005511.668202654},{"$f":"($GX33)*-U$5","v":64005511.668202654},{"$f":"($GX33)*-V$5","v":64005511.668202654},{"$f":"($GX33)*-W$5","v":64005511.668202654},{"$f":"($GX33)*-X$5","v":31981234.142215587}]
[null,"After Tax Dep. Value",null,{"$f":"D49*$B$6","v":7927898.5875156894},12684637.740025103,7610782.6440150607,4566469.5864090361,4566469.5864090361,2283234.793204518,null,null,null,null,{"$f":"N49*$B$6","v":1440371.2094678588},2469178.9808111344,1763713.6754319794,1259795.4824514138,899853.91603672411,899853.91603672411,899853.91603672411,449775.72206608695,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD49*$B$6","v":6774901.7072260408},7069166.77126054,6503905.6389369993,3902343.3833621992,3902343.3833621992,1951171.6916810996,null,null,null,null,{"$f":"AN49*$B$6","v":1052320.8913891732},1803957.6249559605,1288551.6836812829,920394.059772345,657424.32840881776,657424.32840881776,657424.32840881776,328601.6727206427,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD49*$B$6","v":5211544.2657958409},8338470.8252733443,5003082.4951640069,3001849.497098404,3001849.497098404,1500924.748549202,null,null,null,null,{"$f":"BN49*$B$6","v":526160.44569458661},{"$f":"BO49*$B$6","v":901978.81247798027},644275.84184064146,460197.0298861725,328712.16420440888,328712.16420440888,328712.16420440888,164300.83636032135,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC49*$B$6","v":1748801.1590108136},{"$f":"CD49*$B$6","v":3366558.8178397506},3114265.1039664573,2881091.616098349,2665172.9663324803,2465110.1137416428,2280436.711350101,2109287.3712549093,2080373.8587592638,2080373.8587592638,2080373.8587592638,2080373.8587592638,2080373.8587592638,2080373.8587592638,2080373.8587592638,2080373.8587592638,2080373.8587592638,2080373.8587592638,2080373.8587592638,2080373.8587592638,null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC49*$B$6","v":3332605.3126947009},5332168.5003115218,3199301.1001869128,1919580.6601121477,1919580.6601121477,959790.33005607384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB49*$B$6","v":13182036.280018201},{"$f":"EC49*$B$6","v":25376298.641453706},23474570.207456417,21716965.370120652,20089423.290747739,18581398.340313654,17189375.309143737,15899293.358539287,15681350.358709654,15681350.358709654,15681350.358709654,15681350.358709654,15681350.358709654,15681350.358709654,15681350.358709654,15681350.358709654,15681350.358709654,15681350.358709654,15681350.358709654,15681350.358709654,7835402.36484282,null,null,"After Tax Dep. Value",null,{"$f":"FA49*$B$6","v":10357314.220014304},{"$f":"FB49*$B$6","v":19938520.361142199},18444305.16300147,17063329.933666229,15784546.871301798,14599670.124532159,13505937.74289865,12492301.924566586,12321060.996129014,12321060.996129014,12321060.996129014,12321060.996129014,12321060.996129014,12321060.996129014,12321060.996129014,12321060.996129014,12321060.996129014,12321060.996129014,12321060.996129014,12321060.996129014,6156387.5723765017,null,null,"After Tax Dep. Value",null,{"$f":"FZ49*$B$6","v":20714628.4400286},{"$f":"GA49*$B$6","v":39877040.722284399},36888610.326002941,34126659.867332451,31569093.742603589,29199340.249064311,27011875.485797297,24984603.849133164,24642121.992258023,24642121.992258023,24642121.992258023,24642121.992258023,24642121.992258023,24642121.992258023,24642121.992258023,24642121.992258023,24642121.992258023,24642121.992258023,24642121.992258023,24642121.992258023,12312775.144753002,null,null,"After Tax Dep. Value",null,{"$f":"GY49*$B$6","v":11298888.240015602},{"$f":"GZ49*$B$6","v":21751113.121246032},20121060.177819781,18614541.745817702,17219505.677783772,15926912.863125989,14733750.264980344,13627965.735890817,13441157.450322557,13441157.450322557,13441157.450322557,13441157.450322557,13441157.450322557,13441157.450322557,13441157.450322557,13441157.450322557,13441157.450322557,13441157.450322557,13441157.450322557,13441157.450322557,6716059.1698652729]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D50:I50)","v":32962153.823584322},{"$f":"C52/C56","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AD50:AI50)","v":24874836.304684531},{"$f":"AC52/AC56","v":0.13107668486615418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BD50:BI50)","v":21668254.437322717},{"$f":"BC52/BC56","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"CB52/CB56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,DC50:DH50)","v":13856111.77258512},{"$f":"DB52/DB56","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,EB50:EV50)","v":191260354.11806825},{"$f":"EA52/EA56","v":0.11425968315402843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FA50:FU50)","v":150275992.5213393},{"$f":"EZ52/EZ56","v":0.11425968315402839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FZ50:GT50)","v":300551985.04267859},{"$f":"FY52/FY56","v":0.11425968315402842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,GY50:HS50)","v":163937446.38691562},{"$f":"GX52/GX56","v":0.11425968315402843}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D29:W29)","v":62262613.582939513},{"$f":"C53/C56","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AD29:AW29)","v":53207427.214529492},{"$f":"AC53/AC56","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BD29:BW29)","v":39701629.793864928},{"$f":"BC53/BC56","v":0.27196318621780691},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,CC29:CV29)","v":133028538.62869728},{"$f":"CB53/CB56","v":0.24485360667300926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,DC29:DV29)","v":0},{"$f":"DB53/DB56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,EB29:EU29)","v":0},{"$f":"EA53/EA56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FA29:FT29)","v":0},{"$f":"EZ53/EZ56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FZ29:GS29)","v":0},{"$f":"FY53/FY56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,GY29:HR29)","v":0},{"$f":"GX53/GX56","v":0}]
[0.85,"Debt",{"$f":"(C56-C52-C53)*$A54","v":107818437.88339972},{"$f":"C54/C56","v":0.48551557388722122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC56-AC52-AC53)*$A54","v":94937259.514050022},{"$f":"AC54/AC56","v":0.5002670608544233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC56-BC52-BC53)*$A54","v":71919985.68434386},{"$f":"BC54/BC56","v":0.49266462261143112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(CB56-CB52-CB53)*$BZ54","v":246161833.23574746},{"$f":"CB54/CB56","v":0.4530878359961944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(DB56-DB52-DB53)*$CZ54","v":55667888.702600159},{"$f":"DB54/DB56","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EA56-EA52-EA53)*$DY54","v":1186119211.8185058},{"$f":"EA54/EA56","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EZ56-EZ52-EZ53)*$EX54","v":931950809.28596878},{"$f":"EZ54/EZ56","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(FY56-FY52-FY53)*$FW54","v":1863901618.5719376},{"$f":"FY54/FY56","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(GX56-GX52-GX53)*$GV54","v":1016673610.1301476},{"$f":"GX54/GX56","v":0.70859225347677723}]
[0.15,"Equity",{"$f":"(C56-C52-C53)*$A55","v":19026783.155894067},{"$f":"C55/C56","v":8.5679218921274322E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC56-AC52-AC53)*$A55","v":16753634.03189118},{"$f":"AC55/AC56","v":8.8282422503721744E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC56-BC52-BC53)*$A55","v":12691762.179590093},{"$f":"BC55/BC56","v":8.6940815754958434E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(CB56-CB52-CB53)*$BZ55","v":164107888.82383168},{"$f":"CB55/CB56","v":0.30205855733079634},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(DB56-DB52-DB53)*$CZ55","v":9823745.0651647337},{"$f":"DB55/DB56","v":0.12380622786779934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EA56-EA52-EA53)*$DY55","v":296529802.95462644},{"$f":"EA55/EA56","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EZ56-EZ52-EZ53)*$EX55","v":232987702.3214922},{"$f":"EZ55/EZ56","v":0.17714806336919431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(FY56-FY52-FY53)*$FW55","v":465975404.64298439},{"$f":"FY55/FY56","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(GX56-GX52-GX53)*$GV55","v":254168402.53253689},{"$f":"GX55/GX56","v":0.17714806336919431}]
[null,"Total",{"$f":"-C33","v":222069988.44581762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC33","v":189773157.06515521},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC33","v":145981632.09512159},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CB33","v":543298260.68827641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-DB33","v":79347745.54035002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EA33","v":1673909368.8912003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EZ33","v":1315214504.1288004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-FY33","v":2630429008.2576003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-GX33","v":1434779459.0496001}]
[null,"Check",{"$f":"SUM(C52:C55)-C56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC52:AC55)-AC56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC52:BC55)-BC56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB52:CB55)-CB56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB52:DB55)-DB56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA52:EA55)-EA56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ52:EZ55)-EZ56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY52:FY55)-FY56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX52:GX55)-GX56","v":0}]
[{"$f":"$A$11","v":100000},"2023 Solar + Storage (4hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":100000},"2023 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$11","v":50000},"2023 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC59&\" \"&'Resource Options'!$B$16","v":"2023 Small Nuclear (share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC59&\" \"&'Resource Options'!$B$27","v":"2023 Geothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB59&\" \"&'Resource Options'!$B$40","v":"2023 Pumped Hydro (70 hr/ 500MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA59&\" \"&'Resource Options'!$B$41","v":"2023 Pumped Hydro (8.5 hr/ 400 MW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ59&\" \"&'Resource Options'!$B$42","v":"2023 Pumped Hydro (12 hr/ 1200 MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GY59&\" \"&'Resource Options'!$B$43","v":"2023 Pumped Hydro (10 hr/ 400 MW)"}]
[null,"Year",null,2023,{"$f":"D59+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,"Year",null,2023,{"$f":"AD59+1","v":2024},{"$f":"AE59+1","v":2025},{"$f":"AF59+1","v":2026},{"$f":"AG59+1","v":2027},{"$f":"AH59+1","v":2028},{"$f":"AI59+1","v":2029},{"$f":"AJ59+1","v":2030},{"$f":"AK59+1","v":2031},{"$f":"AL59+1","v":2032},{"$f":"AM59+1","v":2033},{"$f":"AN59+1","v":2034},{"$f":"AO59+1","v":2035},{"$f":"AP59+1","v":2036},{"$f":"AQ59+1","v":2037},{"$f":"AR59+1","v":2038},{"$f":"AS59+1","v":2039},{"$f":"AT59+1","v":2040},{"$f":"AU59+1","v":2041},{"$f":"AV59+1","v":2042},null,null,null,null,"Year",null,2023,{"$f":"BD59+1","v":2024},{"$f":"BE59+1","v":2025},{"$f":"BF59+1","v":2026},{"$f":"BG59+1","v":2027},{"$f":"BH59+1","v":2028},{"$f":"BI59+1","v":2029},{"$f":"BJ59+1","v":2030},{"$f":"BK59+1","v":2031},{"$f":"BL59+1","v":2032},{"$f":"BM59+1","v":2033},{"$f":"BN59+1","v":2034},{"$f":"BO59+1","v":2035},{"$f":"BP59+1","v":2036},{"$f":"BQ59+1","v":2037},{"$f":"BR59+1","v":2038},{"$f":"BS59+1","v":2039},{"$f":"BT59+1","v":2040},{"$f":"BU59+1","v":2041},{"$f":"BV59+1","v":2042},null,null,null,"Year",null,2023,{"$f":"CC59+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,"Year",null,2023,{"$f":"DC59+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,"Year",null,2023,{"$f":"EB59+1","v":2024},{"$f":"EC59+1","v":2025},{"$f":"ED59+1","v":2026},{"$f":"EE59+1","v":2027},{"$f":"EF59+1","v":2028},{"$f":"EG59+1","v":2029},{"$f":"EH59+1","v":2030},{"$f":"EI59+1","v":2031},{"$f":"EJ59+1","v":2032},{"$f":"EK59+1","v":2033},{"$f":"EL59+1","v":2034},{"$f":"EM59+1","v":2035},{"$f":"EN59+1","v":2036},{"$f":"EO59+1","v":2037},{"$f":"EP59+1","v":2038},{"$f":"EQ59+1","v":2039},{"$f":"ER59+1","v":2040},{"$f":"ES59+1","v":2041},{"$f":"ET59+1","v":2042},null,null,null,"Year",null,2023,{"$f":"FA59+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,"Year",null,2023,{"$f":"FZ59+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,"Year",null,2023,{"$f":"GY59+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D59-$D$12)","v":237229.55999999997},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D59-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D59-$D$12)","v":157824},{"$f":"DC60*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD60*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE60*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF60*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG60*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH60*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI60*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ60*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK60*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL60*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM60*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN60*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO60*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP60*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ60*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR60*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS60*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT60*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU60*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB60","v":4200000},{"$f":"EC60","v":4200000},{"$f":"ED60","v":4200000},{"$f":"EE60","v":4200000},{"$f":"EF60","v":4200000},{"$f":"EG60","v":4200000},{"$f":"EH60","v":4200000},{"$f":"EI60","v":4200000},{"$f":"EJ60","v":4200000},{"$f":"EK60","v":4200000},{"$f":"EL60","v":4200000},{"$f":"EM60","v":4200000},{"$f":"EN60","v":4200000},{"$f":"EO60","v":4200000},{"$f":"EP60","v":4200000},{"$f":"EQ60","v":4200000},{"$f":"ER60","v":4200000},{"$f":"ES60","v":4200000},{"$f":"ET60","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA60","v":1241000},{"$f":"FB60","v":1241000},{"$f":"FC60","v":1241000},{"$f":"FD60","v":1241000},{"$f":"FE60","v":1241000},{"$f":"FF60","v":1241000},{"$f":"FG60","v":1241000},{"$f":"FH60","v":1241000},{"$f":"FI60","v":1241000},{"$f":"FJ60","v":1241000},{"$f":"FK60","v":1241000},{"$f":"FL60","v":1241000},{"$f":"FM60","v":1241000},{"$f":"FN60","v":1241000},{"$f":"FO60","v":1241000},{"$f":"FP60","v":1241000},{"$f":"FQ60","v":1241000},{"$f":"FR60","v":1241000},{"$f":"FS60","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ60","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY60","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"EB60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EC60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ED60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EE60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EF60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EG60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EH60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EI60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EJ60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EK60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EL60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EM60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EN60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EO60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EP60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EQ60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ER60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ES60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ET60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EU60*(1-'Resource Options'!$W$40)","v":1260000.0000000002},null,null,null,"Storage Losses",null,{"$f":"FA60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FB60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FC60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FD60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FE60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FF60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FG60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FH60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FI60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FJ60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FK60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FL60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FM60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FN60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FO60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FP60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FQ60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FR60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FS60*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FT60*(1-'Resource Options'!$W$41)","v":210970.00000000006},null,null,null,"Storage Losses",null,{"$f":"FZ60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GA60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GB60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GC60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GD60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GE60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GF60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GG60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GH60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GI60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GJ60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GK60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GL60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GM60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GN60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GO60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GP60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GQ60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GR60*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GS60*(1-'Resource Options'!$W$42)","v":998639.99999999977},null,null,null,"Storage Losses",null,{"$f":"GY60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"GZ60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HA60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HB60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HC60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HD60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HE60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HF60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HG60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HH60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HI60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HJ60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HK60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HL60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HM60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HN60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HO60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HP60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HQ60*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HR60*(1-'Resource Options'!$W$43)","v":277399.99999999994}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M64","v":31.677017902279783},{"$f":"D62","v":31.677017902279783},{"$f":"E62","v":31.677017902279783},{"$f":"F62","v":31.677017902279783},{"$f":"G62","v":31.677017902279783},{"$f":"H62","v":31.677017902279783},{"$f":"I62","v":31.677017902279783},{"$f":"J62","v":31.677017902279783},{"$f":"K62","v":31.677017902279783},{"$f":"L62","v":31.677017902279783},{"$f":"M62","v":31.677017902279783},{"$f":"N62","v":31.677017902279783},{"$f":"O62","v":31.677017902279783},{"$f":"P62","v":31.677017902279783},{"$f":"Q62","v":31.677017902279783},{"$f":"R62","v":31.677017902279783},{"$f":"S62","v":31.677017902279783},{"$f":"T62","v":31.677017902279783},{"$f":"U62","v":31.677017902279783},{"$f":"V62","v":31.677017902279783},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!W34","v":31.677017902279783},{"$f":"AD62","v":31.677017902279783},{"$f":"AE62","v":31.677017902279783},{"$f":"AF62","v":31.677017902279783},{"$f":"AG62","v":31.677017902279783},{"$f":"AH62","v":31.677017902279783},{"$f":"AI62","v":31.677017902279783},{"$f":"AJ62","v":31.677017902279783},{"$f":"AK62","v":31.677017902279783},{"$f":"AL62","v":31.677017902279783},{"$f":"AM62","v":31.677017902279783},{"$f":"AN62","v":31.677017902279783},{"$f":"AO62","v":31.677017902279783},{"$f":"AP62","v":31.677017902279783},{"$f":"AQ62","v":31.677017902279783},{"$f":"AR62","v":31.677017902279783},{"$f":"AS62","v":31.677017902279783},{"$f":"AT62","v":31.677017902279783},{"$f":"AU62","v":31.677017902279783},{"$f":"AV62","v":31.677017902279783},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB34","v":31.677017902279783},{"$f":"BD62","v":31.677017902279783},{"$f":"BE62","v":31.677017902279783},{"$f":"BF62","v":31.677017902279783},{"$f":"BG62","v":31.677017902279783},{"$f":"BH62","v":31.677017902279783},{"$f":"BI62","v":31.677017902279783},{"$f":"BJ62","v":31.677017902279783},{"$f":"BK62","v":31.677017902279783},{"$f":"BL62","v":31.677017902279783},{"$f":"BM62","v":31.677017902279783},{"$f":"BN62","v":31.677017902279783},{"$f":"BO62","v":31.677017902279783},{"$f":"BP62","v":31.677017902279783},{"$f":"BQ62","v":31.677017902279783},{"$f":"BR62","v":31.677017902279783},{"$f":"BS62","v":31.677017902279783},{"$f":"BT62","v":31.677017902279783},{"$f":"BU62","v":31.677017902279783},{"$f":"BV62","v":31.677017902279783},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!Q64","v":83.610723051506909},{"$f":"CC62","v":83.610723051506909},83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,83.610723051506909,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!U64","v":82.480422396420721},{"$f":"DC62","v":82.480422396420721},82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,82.480422396420721,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!X64","v":5.0999999999999996},{"$f":"EB62","v":5.0999999999999996},{"$f":"EC62","v":5.0999999999999996},{"$f":"ED62","v":5.0999999999999996},{"$f":"EE62","v":5.0999999999999996},{"$f":"EF62","v":5.0999999999999996},{"$f":"EG62","v":5.0999999999999996},{"$f":"EH62","v":5.0999999999999996},{"$f":"EI62","v":5.0999999999999996},{"$f":"EJ62","v":5.0999999999999996},{"$f":"EK62","v":5.0999999999999996},{"$f":"EL62","v":5.0999999999999996},{"$f":"EM62","v":5.0999999999999996},{"$f":"EN62","v":5.0999999999999996},{"$f":"EO62","v":5.0999999999999996},{"$f":"EP62","v":5.0999999999999996},{"$f":"EQ62","v":5.0999999999999996},{"$f":"ER62","v":5.0999999999999996},{"$f":"ES62","v":5.0999999999999996},{"$f":"ET62","v":5.0999999999999996},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB64","v":5.0999999999999996},{"$f":"FA62","v":5.0999999999999996},5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AF64","v":5.0999999999999996},{"$f":"FZ62","v":5.0999999999999996},5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AJ64","v":5.0999999999999996},{"$f":"GY62","v":5.0999999999999996},5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N64","v":8.4189468663315914},{"$f":"D63","v":8.4189468663315914},8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,8.4189468663315914,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X34","v":6.8296621192886109},{"$f":"AD63","v":6.8296621192886109},6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,6.8296621192886109,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC34","v":6.3845988931095548},{"$f":"BD63","v":6.3845988931095548},6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,6.3845988931095548,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R64","v":0},{"$f":"CC63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y64","v":22.073788198256558},22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,22.073788198256558,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC64","v":23.624628842627708},{"$f":"FA63","v":23.624628842627708},23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,23.624628842627708,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG64","v":15.415323323897676},{"$f":"FZ63","v":15.415323323897676},15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,15.415323323897676,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK64","v":25.529821605454597},{"$f":"GY63","v":25.529821605454597},25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597,25.529821605454597]
[null,"Revenue",null,{"$f":"(D62*D60)+(D63*12*$A$11)","v":17617461.258667864},{"$f":"(E62*E60)+(E63*12*$A$11)","v":17617461.258667864},17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,17617461.258667864,null,null,null,null,"Revenue",null,{"$f":"(AD62*AD60)+(AD63*12*$AA$11)","v":15710319.562216289},{"$f":"(AE62*AE60)+(AE63*12*$AA$11)","v":15710319.562216289},{"$f":"(AF62*AF60)+(AF63*12*$AA$11)","v":15710319.562216289},{"$f":"(AG62*AG60)+(AG63*12*$AA$11)","v":15710319.562216289},{"$f":"(AH62*AH60)+(AH63*12*$AA$11)","v":15710319.562216289},{"$f":"(AI62*AI60)+(AI63*12*$AA$11)","v":15710319.562216289},{"$f":"(AJ62*AJ60)+(AJ63*12*$AA$11)","v":15710319.562216289},{"$f":"(AK62*AK60)+(AK63*12*$AA$11)","v":15710319.562216289},{"$f":"(AL62*AL60)+(AL63*12*$AA$11)","v":15710319.562216289},{"$f":"(AM62*AM60)+(AM63*12*$AA$11)","v":15710319.562216289},{"$f":"(AN62*AN60)+(AN63*12*$AA$11)","v":15710319.562216289},{"$f":"(AO62*AO60)+(AO63*12*$AA$11)","v":15710319.562216289},{"$f":"(AP62*AP60)+(AP63*12*$AA$11)","v":15710319.562216289},{"$f":"(AQ62*AQ60)+(AQ63*12*$AA$11)","v":15710319.562216289},{"$f":"(AR62*AR60)+(AR63*12*$AA$11)","v":15710319.562216289},{"$f":"(AS62*AS60)+(AS63*12*$AA$11)","v":15710319.562216289},{"$f":"(AT62*AT60)+(AT63*12*$AA$11)","v":15710319.562216289},{"$f":"(AU62*AU60)+(AU63*12*$AA$11)","v":15710319.562216289},{"$f":"(AV62*AV60)+(AV63*12*$AA$11)","v":15710319.562216289},{"$f":"(AW62*AW60)+(AW63*12*$AA$11)","v":15710319.562216289},null,null,null,null,"Revenue",null,{"$f":"(BD62*BD60)+(BD63*12*$BA$11)","v":11345484.354935687},{"$f":"(BE62*BE60)+(BE63*12*$BA$11)","v":11345484.354935687},{"$f":"(BF62*BF60)+(BF63*12*$BA$11)","v":11345484.354935687},{"$f":"(BG62*BG60)+(BG63*12*$BA$11)","v":11345484.354935687},{"$f":"(BH62*BH60)+(BH63*12*$BA$11)","v":11345484.354935687},{"$f":"(BI62*BI60)+(BI63*12*$BA$11)","v":11345484.354935687},{"$f":"(BJ62*BJ60)+(BJ63*12*$BA$11)","v":11345484.354935687},{"$f":"(BK62*BK60)+(BK63*12*$BA$11)","v":11345484.354935687},{"$f":"(BL62*BL60)+(BL63*12*$BA$11)","v":11345484.354935687},{"$f":"(BM62*BM60)+(BM63*12*$BA$11)","v":11345484.354935687},{"$f":"(BN62*BN60)+(BN63*12*$BA$11)","v":11345484.354935687},{"$f":"(BO62*BO60)+(BO63*12*$BA$11)","v":11345484.354935687},{"$f":"(BP62*BP60)+(BP63*12*$BA$11)","v":11345484.354935687},{"$f":"(BQ62*BQ60)+(BQ63*12*$BA$11)","v":11345484.354935687},{"$f":"(BR62*BR60)+(BR63*12*$BA$11)","v":11345484.354935687},{"$f":"(BS62*BS60)+(BS63*12*$BA$11)","v":11345484.354935687},{"$f":"(BT62*BT60)+(BT63*12*$BA$11)","v":11345484.354935687},{"$f":"(BU62*BU60)+(BU63*12*$BA$11)","v":11345484.354935687},{"$f":"(BV62*BV60)+(BV63*12*$BA$11)","v":11345484.354935687},{"$f":"(BW62*BW60)+(BW63*12*$BA$11)","v":11345484.354935687},null,null,null,"Revenue",null,{"$f":"(CC62*CC60)+(CC63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CD62*CD60)+(CD63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CE62*CE60)+(CE63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CF62*CF60)+(CF63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CG62*CG60)+(CG63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CH62*CH60)+(CH63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CI62*CI60)+(CI63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CJ62*CJ60)+(CJ63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CK62*CK60)+(CK63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CL62*CL60)+(CL63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CM62*CM60)+(CM63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CN62*CN60)+(CN63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CO62*CO60)+(CO63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CP62*CP60)+(CP63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CQ62*CQ60)+(CQ63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CR62*CR60)+(CR63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CS62*CS60)+(CS63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CT62*CT60)+(CT63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CU62*CU60)+(CU63*12*('Resource Options'!$J$16))","v":70020301.683822766},{"$f":"(CV62*CV60)+(CV63*12*('Resource Options'!$J$16))","v":70020301.683822766},null,null,null,null,"Revenue",null,{"$f":"(DC62*DC60)+(DC63*12*('Resource Options'!$J$27))","v":13017390.184292704},{"$f":"(DD62*DD60)+(DD63*12*('Resource Options'!$J$27))","v":12887216.282449778},{"$f":"(DE62*DE60)+(DE63*12*('Resource Options'!$J$27))","v":12758344.11962528},{"$f":"(DF62*DF60)+(DF63*12*('Resource Options'!$J$27))","v":12630760.678429028},{"$f":"(DG62*DG60)+(DG63*12*('Resource Options'!$J$27))","v":12504453.071644738},{"$f":"(DH62*DH60)+(DH63*12*('Resource Options'!$J$27))","v":12379408.540928291},{"$f":"(DI62*DI60)+(DI63*12*('Resource Options'!$J$27))","v":12255614.455519008},{"$f":"(DJ62*DJ60)+(DJ63*12*('Resource Options'!$J$27))","v":12133058.310963819},{"$f":"(DK62*DK60)+(DK63*12*('Resource Options'!$J$27))","v":12011727.727854179},{"$f":"(DL62*DL60)+(DL63*12*('Resource Options'!$J$27))","v":11891610.450575637},{"$f":"(DM62*DM60)+(DM63*12*('Resource Options'!$J$27))","v":11772694.34606988},{"$f":"(DN62*DN60)+(DN63*12*('Resource Options'!$J$27))","v":11654967.402609181},{"$f":"(DO62*DO60)+(DO63*12*('Resource Options'!$J$27))","v":11538417.728583088},{"$f":"(DP62*DP60)+(DP63*12*('Resource Options'!$J$27))","v":11423033.551297259},{"$f":"(DQ62*DQ60)+(DQ63*12*('Resource Options'!$J$27))","v":11308803.215784287},{"$f":"(DR62*DR60)+(DR63*12*('Resource Options'!$J$27))","v":11195715.183626443},{"$f":"(DS62*DS60)+(DS63*12*('Resource Options'!$J$27))","v":11083758.031790178},{"$f":"(DT62*DT60)+(DT63*12*('Resource Options'!$J$27))","v":10972920.451472275},{"$f":"(DU62*DU60)+(DU63*12*('Resource Options'!$J$27))","v":10863191.246957552},{"$f":"(DV62*DV60)+(DV63*12*('Resource Options'!$J$27))","v":10754559.334487977},null,null,null,"Revenue",null,{"$f":"(EB62*EB60)+(EB63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EC62*EC60)+(EC63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(ED62*ED60)+(ED63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EE62*EE60)+(EE63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EF62*EF60)+(EF63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EG62*EG60)+(EG63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EH62*EH60)+(EH63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EI62*EI60)+(EI63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EJ62*EJ60)+(EJ63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EK62*EK60)+(EK63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EL62*EL60)+(EL63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EM62*EM60)+(EM63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EN62*EN60)+(EN63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EO62*EO60)+(EO63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EP62*EP60)+(EP63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EQ62*EQ60)+(EQ63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(ER62*ER60)+(ER63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(ES62*ES60)+(ES63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(ET62*ET60)+(ET63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},{"$f":"(EU62*EU60)+(EU63*12*('Resource Options'!$J$40*1000))","v":153862729.18953937},null,null,null,"Revenue",null,{"$f":"(FA62*FA60)+(FA63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FB62*FB60)+(FB63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FC62*FC60)+(FC63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FD62*FD60)+(FD63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FE62*FE60)+(FE63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FF62*FF60)+(FF63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FG62*FG60)+(FG63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FH62*FH60)+(FH63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FI62*FI60)+(FI63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FJ62*FJ60)+(FJ63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FK62*FK60)+(FK63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FL62*FL60)+(FL63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FM62*FM60)+(FM63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FN62*FN60)+(FN63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FO62*FO60)+(FO63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FP62*FP60)+(FP63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FQ62*FQ60)+(FQ63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FR62*FR60)+(FR63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FS62*FS60)+(FS63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},{"$f":"(FT62*FT60)+(FT63*12*('Resource Options'!$J$41*1000))","v":119727318.44461298},null,null,null,"Revenue",null,{"$f":"(FZ62*FZ60)+(FZ63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GA62*GA60)+(GA63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GB62*GB60)+(GB63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GC62*GC60)+(GC63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GD62*GD60)+(GD63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GE62*GE60)+(GE63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GF62*GF60)+(GF63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GG62*GG60)+(GG63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GH62*GH60)+(GH63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GI62*GI60)+(GI63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GJ62*GJ60)+(GJ63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GK62*GK60)+(GK63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GL62*GL60)+(GL63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GM62*GM60)+(GM63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GN62*GN60)+(GN63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GO62*GO60)+(GO63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GP62*GP60)+(GP63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GQ62*GQ60)+(GQ63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GR62*GR60)+(GR63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},{"$f":"(GS62*GS60)+(GS63*12*('Resource Options'!$J$42*1000))","v":248786255.86412653},null,null,null,"Revenue",null,{"$f":"(GY62*GY60)+(GY63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(GZ62*GZ60)+(GZ63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HA62*HA60)+(HA63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HB62*HB60)+(HB63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HC62*HC60)+(HC63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HD62*HD60)+(HD63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HE62*HE60)+(HE63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HF62*HF60)+(HF63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HG62*HG60)+(HG63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HH62*HH60)+(HH63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HI62*HI60)+(HI63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HJ62*HJ60)+(HJ63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HK62*HK60)+(HK63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HL62*HL60)+(HL63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HM62*HM60)+(HM63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HN62*HN60)+(HN63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HO62*HO60)+(HO63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HP62*HP60)+(HP63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HQ62*HQ60)+(HQ63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206},{"$f":"(HR62*HR60)+(HR63*12*('Resource Options'!$J$43*1000))","v":129989143.70618206}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":891414.72},{"$f":"HLOOKUP(E59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":909243.01439999999},{"$f":"HLOOKUP(F59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":927427.8746880003},{"$f":"HLOOKUP(G59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":945976.43218175997},{"$f":"HLOOKUP(H59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":964895.9608253953},{"$f":"HLOOKUP(I59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":984193.88004190312},{"$f":"HLOOKUP(J59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1003877.7576427412},{"$f":"HLOOKUP(K59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(L59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(M59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(N59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(O59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(P59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(Q59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(R59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(S59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(T59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(U59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(V59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(W59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":891414.72},{"$f":"HLOOKUP(AE59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":909243.01439999999},{"$f":"HLOOKUP(AF59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":927427.8746880003},{"$f":"HLOOKUP(AG59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":945976.43218175997},{"$f":"HLOOKUP(AH59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":964895.9608253953},{"$f":"HLOOKUP(AI59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":984193.88004190312},{"$f":"HLOOKUP(AJ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1003877.7576427412},{"$f":"HLOOKUP(AK59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(AL59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(AM59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(AN59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(AO59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(AP59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(AQ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(AR59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(AS59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(AT59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(AU59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(AV59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(AW59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1002841.5599999999},{"$f":"HLOOKUP(BE59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1022898.3912},{"$f":"HLOOKUP(BF59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1043356.3590240002},{"$f":"HLOOKUP(BG59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1064223.4862044801},{"$f":"HLOOKUP(BH59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1085507.9559285697},{"$f":"HLOOKUP(BI59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1107218.115047141},{"$f":"HLOOKUP(BJ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1129362.4773480839},{"$f":"HLOOKUP(BK59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1151949.7268950457},{"$f":"HLOOKUP(BL59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1174988.7214329464},{"$f":"HLOOKUP(BM59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1198488.4958616055},{"$f":"HLOOKUP(BN59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1222458.2657788377},{"$f":"HLOOKUP(BO59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1246907.4310944143},{"$f":"HLOOKUP(BP59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1271845.5797163027},{"$f":"HLOOKUP(BQ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1297282.4913106291},{"$f":"HLOOKUP(BR59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1323228.1411368416},{"$f":"HLOOKUP(BS59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1349692.7039595786},{"$f":"HLOOKUP(BT59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1376686.55803877},{"$f":"HLOOKUP(BU59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1404220.2891995455},{"$f":"HLOOKUP(BV59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},{"$f":"HLOOKUP(BW59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC60","v":5250849.1199999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD60","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE60","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF60","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG60","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH60","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI60","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ60","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK60","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL60","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM60","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN60","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO60","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP60","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ60","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR60","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS60","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT60","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU60","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV60","v":7876273.6799999997}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":848966.4},{"$f":"HLOOKUP(E59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":865945.72800000012},{"$f":"HLOOKUP(F59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":883264.64256000007},{"$f":"HLOOKUP(G59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":900929.93541120016},{"$f":"HLOOKUP(H59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":918948.53411942406},{"$f":"HLOOKUP(I59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":937327.50480181258},{"$f":"HLOOKUP(J59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":956074.05489784875},{"$f":"HLOOKUP(K59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":975195.53599580587},{"$f":"HLOOKUP(L59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":994699.44671572186},{"$f":"HLOOKUP(M59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1014593.4356500363},{"$f":"HLOOKUP(N59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1034885.3043630373},{"$f":"HLOOKUP(O59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1055583.0104502982},{"$f":"HLOOKUP(P59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1076694.6706593041},{"$f":"HLOOKUP(Q59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1098228.5640724902},{"$f":"HLOOKUP(R59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1120193.1353539403},{"$f":"HLOOKUP(S59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1142596.998061019},{"$f":"HLOOKUP(T59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(U59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(V59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},{"$f":"HLOOKUP(W59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1236783.7366207044},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(AD59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":848966.4},{"$f":"HLOOKUP(AE59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":865945.72800000012},{"$f":"HLOOKUP(AF59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":883264.64256000007},{"$f":"HLOOKUP(AG59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":900929.93541120016},{"$f":"HLOOKUP(AH59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":918948.53411942406},{"$f":"HLOOKUP(AI59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":937327.50480181258},{"$f":"HLOOKUP(AJ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":956074.05489784875},{"$f":"HLOOKUP(AK59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":975195.53599580587},{"$f":"HLOOKUP(AL59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":994699.44671572186},{"$f":"HLOOKUP(AM59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1014593.4356500363},{"$f":"HLOOKUP(AN59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1034885.3043630373},{"$f":"HLOOKUP(AO59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1055583.0104502982},{"$f":"HLOOKUP(AP59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1076694.6706593041},{"$f":"HLOOKUP(AQ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1098228.5640724902},{"$f":"HLOOKUP(AR59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1120193.1353539403},{"$f":"HLOOKUP(AS59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1142596.998061019},{"$f":"HLOOKUP(AT59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(AU59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(AV59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},{"$f":"HLOOKUP(AW59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1236783.7366207044},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(BD59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":472237.56},{"$f":"HLOOKUP(BE59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":481682.31120000005},{"$f":"HLOOKUP(BF59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":491315.95742399996},{"$f":"HLOOKUP(BG59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":501142.2765724801},{"$f":"HLOOKUP(BH59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":511165.12210392964},{"$f":"HLOOKUP(BI59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":521388.42454600823},{"$f":"HLOOKUP(BJ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":531816.19303692831},{"$f":"HLOOKUP(BK59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":542452.51689766697},{"$f":"HLOOKUP(BL59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":553301.56723562034},{"$f":"HLOOKUP(BM59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":564367.59858033271},{"$f":"HLOOKUP(BN59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":575654.95055193955},{"$f":"HLOOKUP(BO59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":587168.04956297833},{"$f":"HLOOKUP(BP59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":598911.4105542379},{"$f":"HLOOKUP(BQ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":610889.63876532263},{"$f":"HLOOKUP(BR59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":623107.43154062924},{"$f":"HLOOKUP(BS59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":635569.58017144178},{"$f":"HLOOKUP(BT59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":648280.97177487065},{"$f":"HLOOKUP(BU59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":661246.59121036797},{"$f":"HLOOKUP(BV59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":674471.5230345754},{"$f":"HLOOKUP(BW59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":687960.95349526685},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CC59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":14326308},{"$f":"HLOOKUP(CD59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":14612834.16},{"$f":"HLOOKUP(CE59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":14905090.843200004},{"$f":"HLOOKUP(CF59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15203192.660064002},{"$f":"HLOOKUP(CG59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15507256.513265282},{"$f":"HLOOKUP(CH59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15817401.643530587},{"$f":"HLOOKUP(CI59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16133749.676401198},{"$f":"HLOOKUP(CJ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16456424.669929223},{"$f":"HLOOKUP(CK59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16785553.163327809},{"$f":"HLOOKUP(CL59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17121264.226594366},{"$f":"HLOOKUP(CM59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17463689.511126254},{"$f":"HLOOKUP(CN59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17812963.301348776},{"$f":"HLOOKUP(CO59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18169222.567375753},{"$f":"HLOOKUP(CP59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18532607.018723272},{"$f":"HLOOKUP(CQ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18903259.159097739},{"$f":"HLOOKUP(CR59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19281324.342279695},{"$f":"HLOOKUP(CS59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19666950.829125285},{"$f":"HLOOKUP(CT59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20060289.845707793},{"$f":"HLOOKUP(CU59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20461495.642621949},{"$f":"HLOOKUP(CV59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20870725.555474389},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(DC59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DD59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DE59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DF59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DG59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DH59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DI59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DJ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DK59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DL59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DM59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DN59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DO59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DP59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DQ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DR59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DS59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DT59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DU59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DV59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D60","v":0},{"$f":"HLOOKUP(E59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E60","v":0},{"$f":"HLOOKUP(F59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F60","v":0},{"$f":"HLOOKUP(G59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G60","v":0},{"$f":"HLOOKUP(H59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H60","v":0},{"$f":"HLOOKUP(I59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I60","v":0},{"$f":"HLOOKUP(J59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J60","v":0},{"$f":"HLOOKUP(K59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K60","v":0},{"$f":"HLOOKUP(L59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L60","v":0},{"$f":"HLOOKUP(M59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M60","v":0},{"$f":"HLOOKUP(N59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N60","v":0},{"$f":"HLOOKUP(O59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O60","v":0},{"$f":"HLOOKUP(P59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P60","v":0},{"$f":"HLOOKUP(Q59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q60","v":0},{"$f":"HLOOKUP(R59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R60","v":0},{"$f":"HLOOKUP(S59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S60","v":0},{"$f":"HLOOKUP(T59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T60","v":0},{"$f":"HLOOKUP(U59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U60","v":0},{"$f":"HLOOKUP(V59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V60","v":0},{"$f":"HLOOKUP(W59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W60","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(AD59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD60","v":0},{"$f":"HLOOKUP(AE59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE60","v":0},{"$f":"HLOOKUP(AF59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF60","v":0},{"$f":"HLOOKUP(AG59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG60","v":0},{"$f":"HLOOKUP(AH59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH60","v":0},{"$f":"HLOOKUP(AI59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI60","v":0},{"$f":"HLOOKUP(AJ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ60","v":0},{"$f":"HLOOKUP(AK59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK60","v":0},{"$f":"HLOOKUP(AL59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL60","v":0},{"$f":"HLOOKUP(AM59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM60","v":0},{"$f":"HLOOKUP(AN59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN60","v":0},{"$f":"HLOOKUP(AO59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO60","v":0},{"$f":"HLOOKUP(AP59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP60","v":0},{"$f":"HLOOKUP(AQ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ60","v":0},{"$f":"HLOOKUP(AR59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR60","v":0},{"$f":"HLOOKUP(AS59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS60","v":0},{"$f":"HLOOKUP(AT59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT60","v":0},{"$f":"HLOOKUP(AU59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU60","v":0},{"$f":"HLOOKUP(AV59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV60","v":0},{"$f":"HLOOKUP(AW59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW60","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(BD59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD60","v":0},{"$f":"HLOOKUP(BE59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE60","v":0},{"$f":"HLOOKUP(BF59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF60","v":0},{"$f":"HLOOKUP(BG59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG60","v":0},{"$f":"HLOOKUP(BH59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH60","v":0},{"$f":"HLOOKUP(BI59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI60","v":0},{"$f":"HLOOKUP(BJ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ60","v":0},{"$f":"HLOOKUP(BK59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK60","v":0},{"$f":"HLOOKUP(BL59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL60","v":0},{"$f":"HLOOKUP(BM59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM60","v":0},{"$f":"HLOOKUP(BN59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN60","v":0},{"$f":"HLOOKUP(BO59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO60","v":0},{"$f":"HLOOKUP(BP59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP60","v":0},{"$f":"HLOOKUP(BQ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ60","v":0},{"$f":"HLOOKUP(BR59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR60","v":0},{"$f":"HLOOKUP(BS59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS60","v":0},{"$f":"HLOOKUP(BT59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT60","v":0},{"$f":"HLOOKUP(BU59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU60","v":0},{"$f":"HLOOKUP(BV59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV60","v":0},{"$f":"HLOOKUP(BW59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW60","v":0},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CC59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC60","v":666536.25513599999},{"$f":"HLOOKUP(CD59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD60","v":679866.98023872008},{"$f":"HLOOKUP(CE59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE60","v":693464.31984349445},{"$f":"HLOOKUP(CF59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF60","v":707333.60624036437},{"$f":"HLOOKUP(CG59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG60","v":721480.27836517163},{"$f":"HLOOKUP(CH59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH60","v":735909.883932475},{"$f":"HLOOKUP(CI59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI60","v":750628.08161112457},{"$f":"HLOOKUP(CJ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ60","v":765640.64324334718},{"$f":"HLOOKUP(CK59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK60","v":780953.45610821398},{"$f":"HLOOKUP(CL59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL60","v":796572.52523037838},{"$f":"HLOOKUP(CM59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM60","v":812503.97573498602},{"$f":"HLOOKUP(CN59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN60","v":828754.05524968565},{"$f":"HLOOKUP(CO59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO60","v":845329.13635467936},{"$f":"HLOOKUP(CP59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP60","v":862235.71908177307},{"$f":"HLOOKUP(CQ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ60","v":879480.43346340861},{"$f":"HLOOKUP(CR59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR60","v":897070.04213267681},{"$f":"HLOOKUP(CS59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS60","v":915011.44297533028},{"$f":"HLOOKUP(CT59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT60","v":933311.67183483695},{"$f":"HLOOKUP(CU59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU60","v":951977.90527153388},{"$f":"HLOOKUP(CV59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV60","v":971017.46337696444},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(DC59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC60","v":5198706.1968076797},{"$f":"HLOOKUP(DD59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD60","v":5249653.5175363962},{"$f":"HLOOKUP(DE59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE60","v":5301100.1220082529},{"$f":"HLOOKUP(DF59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF60","v":5353050.9032039344},{"$f":"HLOOKUP(DG59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG60","v":5405510.8020553319},{"$f":"HLOOKUP(DH59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH60","v":5458484.8079154752},{"$f":"HLOOKUP(DI59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI60","v":5511977.9590330459},{"$f":"HLOOKUP(DJ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ60","v":5565995.3430315712},{"$f":"HLOOKUP(DK59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK60","v":5620542.097393279},{"$f":"HLOOKUP(DL59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DL60","v":5675623.4099477343},{"$f":"HLOOKUP(DM59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DM60","v":5731244.5193652213},{"$f":"HLOOKUP(DN59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DN60","v":5787410.7156550009},{"$f":"HLOOKUP(DO59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO60","v":5844127.3406684203},{"$f":"HLOOKUP(DP59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP60","v":5901399.7886069715},{"$f":"HLOOKUP(DQ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ60","v":5959233.5065353196},{"$f":"HLOOKUP(DR59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR60","v":6017633.994899367},{"$f":"HLOOKUP(DS59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS60","v":6076606.8080493798},{"$f":"HLOOKUP(DT59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT60","v":6136157.5547682643},{"$f":"HLOOKUP(DU59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU60","v":6196291.8988049934},{"$f":"HLOOKUP(DV59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV60","v":6257015.5594132803},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(EB59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB60","v":2273107.5359999998},{"$f":"HLOOKUP(EC59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC60","v":2318569.6867200001},{"$f":"HLOOKUP(ED59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED60","v":2364941.0804544003},{"$f":"HLOOKUP(EE59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE60","v":2412239.902063488},{"$f":"HLOOKUP(EF59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF60","v":2460484.7001047581},{"$f":"HLOOKUP(EG59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG60","v":2509694.3941068533},{"$f":"HLOOKUP(EH59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH60","v":2559888.2819889905},{"$f":"HLOOKUP(EI59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EI60","v":2611086.0476287701},{"$f":"HLOOKUP(EJ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EJ60","v":2663307.7685813457},{"$f":"HLOOKUP(EK59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EK60","v":2716573.9239529725},{"$f":"HLOOKUP(EL59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL60","v":2770905.4024320319},{"$f":"HLOOKUP(EM59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM60","v":2826323.5104806726},{"$f":"HLOOKUP(EN59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN60","v":2882849.9806902865},{"$f":"HLOOKUP(EO59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO60","v":2940506.9803040926},{"$f":"HLOOKUP(EP59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP60","v":2999317.1199101745},{"$f":"HLOOKUP(EQ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ60","v":3059303.462308378},{"$f":"HLOOKUP(ER59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER60","v":3120489.5315545457},{"$f":"HLOOKUP(ES59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES60","v":3182899.322185637},{"$f":"HLOOKUP(ET59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET60","v":3246557.3086293493},{"$f":"HLOOKUP(EU59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU60","v":3311488.4548019362},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FA59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA60","v":671649.15527999995},{"$f":"HLOOKUP(FB59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB60","v":685082.13838560006},{"$f":"HLOOKUP(FC59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC60","v":698783.78115331207},{"$f":"HLOOKUP(FD59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD60","v":712759.45677637821},{"$f":"HLOOKUP(FE59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE60","v":727014.64591190591},{"$f":"HLOOKUP(FF59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FF60","v":741554.938830144},{"$f":"HLOOKUP(FG59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FG60","v":756386.03760674689},{"$f":"HLOOKUP(FH59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FH60","v":771513.75835888181},{"$f":"HLOOKUP(FI59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI60","v":786944.03352605947},{"$f":"HLOOKUP(FJ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ60","v":802682.91419658076},{"$f":"HLOOKUP(FK59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK60","v":818736.57248051232},{"$f":"HLOOKUP(FL59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL60","v":835111.30393012264},{"$f":"HLOOKUP(FM59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM60","v":851813.53000872524},{"$f":"HLOOKUP(FN59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN60","v":868849.80060889979},{"$f":"HLOOKUP(FO59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO60","v":886226.79662107781},{"$f":"HLOOKUP(FP59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP60","v":903951.33255349926},{"$f":"HLOOKUP(FQ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ60","v":922030.35920456937},{"$f":"HLOOKUP(FR59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR60","v":940470.96638866083},{"$f":"HLOOKUP(FS59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS60","v":959280.38571643387},{"$f":"HLOOKUP(FT59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT60","v":978465.99343076255},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FZ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ60","v":2844631.7164799999},{"$f":"HLOOKUP(GA59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA60","v":2901524.3508096002},{"$f":"HLOOKUP(GB59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB60","v":2959554.8378257924},{"$f":"HLOOKUP(GC59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GC60","v":3018745.9345823079},{"$f":"HLOOKUP(GD59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GD60","v":3079120.8532739542},{"$f":"HLOOKUP(GE59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GE60","v":3140703.2703394336},{"$f":"HLOOKUP(GF59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF60","v":3203517.3357462222},{"$f":"HLOOKUP(GG59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG60","v":3267587.6824611467},{"$f":"HLOOKUP(GH59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH60","v":3332939.4361103694},{"$f":"HLOOKUP(GI59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI60","v":3399598.2248325772},{"$f":"HLOOKUP(GJ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ60","v":3467590.1893292284},{"$f":"HLOOKUP(GK59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK60","v":3536941.9931158135},{"$f":"HLOOKUP(GL59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL60","v":3607680.8329781303},{"$f":"HLOOKUP(GM59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM60","v":3679834.4496376929},{"$f":"HLOOKUP(GN59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN60","v":3753431.138630447},{"$f":"HLOOKUP(GO59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO60","v":3828499.7614030559},{"$f":"HLOOKUP(GP59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP60","v":3905069.7566311173},{"$f":"HLOOKUP(GQ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ60","v":3983171.15176374},{"$f":"HLOOKUP(GR59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR60","v":4062834.5747990143},{"$f":"HLOOKUP(GS59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS60","v":4144091.2662949944},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(GY59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY60","v":790175.47679999995},{"$f":"HLOOKUP(GZ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GZ60","v":805978.98633600003},{"$f":"HLOOKUP(HA59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HA60","v":822098.56606272003},{"$f":"HLOOKUP(HB59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HB60","v":838540.53738397441},{"$f":"HLOOKUP(HC59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC60","v":855311.34813165397},{"$f":"HLOOKUP(HD59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD60","v":872417.57509428705},{"$f":"HLOOKUP(HE59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE60","v":889865.92659617285},{"$f":"HLOOKUP(HF59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF60","v":907663.24512809631},{"$f":"HLOOKUP(HG59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG60","v":925816.51003065822},{"$f":"HLOOKUP(HH59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH60","v":944332.84023127146},{"$f":"HLOOKUP(HI59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI60","v":963219.49703589687},{"$f":"HLOOKUP(HJ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ60","v":982483.88697661483},{"$f":"HLOOKUP(HK59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK60","v":1002133.5647161473},{"$f":"HLOOKUP(HL59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL60","v":1022176.2360104703},{"$f":"HLOOKUP(HM59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM60","v":1042619.7607306797},{"$f":"HLOOKUP(HN59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN60","v":1063472.1559452934},{"$f":"HLOOKUP(HO59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO60","v":1084741.5990641993},{"$f":"HLOOKUP(HP59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP60","v":1106436.4310454833},{"$f":"HLOOKUP(HQ59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ60","v":1128565.159666393},{"$f":"HLOOKUP(HR59,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR60","v":1151136.4628597207}]
[null,"B&O Tax",null,{"$f":"(D62*D60)*0.00275","v":20665.493802442375},{"$f":"(E62*E60)*0.00275","v":20665.493802442375},20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,null,null,null,null,"B&O Tax",null,{"$f":"(AD62*AD60)*0.00275","v":20665.493802442375},20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,null,null,null,null,"B&O Tax",null,{"$f":"(BD62*BD60)*0.00275","v":20665.493802442375},{"$f":"(BE62*BE60)*0.00275","v":20665.493802442375},20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,20665.493802442375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8123547.2400000012},{"$f":"HLOOKUP(EC59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8286018.184799999},{"$f":"HLOOKUP(ED59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8451738.5484960005},{"$f":"HLOOKUP(EE59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8620773.3194659203},{"$f":"HLOOKUP(EF59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8793188.7858552393},{"$f":"HLOOKUP(EG59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8969052.5615723431},{"$f":"HLOOKUP(EH59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9148433.6128037907},{"$f":"HLOOKUP(EI59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9331402.2850598674},{"$f":"HLOOKUP(EJ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9518030.3307610638},{"$f":"HLOOKUP(EK59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9708390.9373762868},{"$f":"HLOOKUP(EL59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9902558.7561238129},{"$f":"HLOOKUP(EM59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10100609.93124629},{"$f":"HLOOKUP(EN59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10302622.129871216},{"$f":"HLOOKUP(EO59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10508674.57246864},{"$f":"HLOOKUP(EP59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10718848.063918017},{"$f":"HLOOKUP(EQ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10933225.025196373},{"$f":"HLOOKUP(ER59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11151889.525700303},{"$f":"HLOOKUP(ES59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(ET59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},{"$f":"HLOOKUP(EU59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11834474.379789365},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6498837.7920000004},{"$f":"HLOOKUP(FB59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6628814.5478400001},{"$f":"HLOOKUP(FC59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6761390.8387968009},{"$f":"HLOOKUP(FD59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6896618.6555727366},{"$f":"HLOOKUP(FE59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7034551.0286841914},{"$f":"HLOOKUP(FF59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7175242.0492578745},{"$f":"HLOOKUP(FG59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7318746.8902430329},{"$f":"HLOOKUP(FH59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7465121.828047893},{"$f":"HLOOKUP(FI59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7614424.2646088516},{"$f":"HLOOKUP(FJ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7766712.7499010293},{"$f":"HLOOKUP(FK59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7922047.004899051},{"$f":"HLOOKUP(FL59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8080487.9449970312},{"$f":"HLOOKUP(FM59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8242097.7038969724},{"$f":"HLOOKUP(FN59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8406939.6579749119},{"$f":"HLOOKUP(FO59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8575078.4511344116},{"$f":"HLOOKUP(FP59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8746580.0201571006},{"$f":"HLOOKUP(FQ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8921511.62056024},{"$f":"HLOOKUP(FR59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FS59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},{"$f":"HLOOKUP(FT59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9467579.5038314927},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":19496513.376000002},{"$f":"HLOOKUP(GA59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":19886443.643520001},{"$f":"HLOOKUP(GB59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":20284172.516390406},{"$f":"HLOOKUP(GC59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":20689855.966718208},{"$f":"HLOOKUP(GD59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21103653.086052574},{"$f":"HLOOKUP(GE59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21525726.147773623},{"$f":"HLOOKUP(GF59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21956240.670729097},{"$f":"HLOOKUP(GG59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22395365.484143682},{"$f":"HLOOKUP(GH59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22843272.793826554},{"$f":"HLOOKUP(GI59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23300138.249703087},{"$f":"HLOOKUP(GJ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23766141.014697149},{"$f":"HLOOKUP(GK59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24241463.834991094},{"$f":"HLOOKUP(GL59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24726293.111690916},{"$f":"HLOOKUP(GM59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25220818.973924737},{"$f":"HLOOKUP(GN59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25725235.353403237},{"$f":"HLOOKUP(GO59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26239740.0604713},{"$f":"HLOOKUP(GP59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26764534.861680724},{"$f":"HLOOKUP(GQ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GR59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},{"$f":"HLOOKUP(GS59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28402738.51149448},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6498837.7920000004},{"$f":"HLOOKUP(GZ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6628814.5478400001},{"$f":"HLOOKUP(HA59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6761390.8387968009},{"$f":"HLOOKUP(HB59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6896618.6555727366},{"$f":"HLOOKUP(HC59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7034551.0286841914},{"$f":"HLOOKUP(HD59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7175242.0492578745},{"$f":"HLOOKUP(HE59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7318746.8902430329},{"$f":"HLOOKUP(HF59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7465121.828047893},{"$f":"HLOOKUP(HG59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7614424.2646088516},{"$f":"HLOOKUP(HH59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7766712.7499010293},{"$f":"HLOOKUP(HI59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7922047.004899051},{"$f":"HLOOKUP(HJ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8080487.9449970312},{"$f":"HLOOKUP(HK59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8242097.7038969724},{"$f":"HLOOKUP(HL59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8406939.6579749119},{"$f":"HLOOKUP(HM59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8575078.4511344116},{"$f":"HLOOKUP(HN59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8746580.0201571006},{"$f":"HLOOKUP(HO59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8921511.62056024},{"$f":"HLOOKUP(HP59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(HQ59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765},{"$f":"HLOOKUP(HR59,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9467579.5038314927}]
[null,"Property Tax",null,{"$f":"C95*$B$8","v":2154170.2747224597},{"$f":"D95*$B$8","v":1961597.5009478116},{"$f":"E95*$B$8","v":1786239.8348340658},{"$f":"F95*$B$8","v":1626558.3260614676},{"$f":"G95*$B$8","v":1481151.5992899449},{"$f":"H95*$B$8","v":1348743.5555976841},{"$f":"I95*$B$8","v":1228172.1733537293},{"$f":"J95*$B$8","v":1118379.310240326},{"$f":"K95*$B$8","v":1018401.4169268992},{"$f":"L95*$B$8","v":927361.08089825732},{"$f":"M95*$B$8","v":844459.32622510765},{"$f":"N95*$B$8","v":1255797.1946564531},{"$f":"O95*$B$8","v":1103016.569330404},{"$f":"P95*$B$8","v":968823.2760786271},{"$f":"Q95*$B$8","v":850955.97506891517},{"$f":"R95*$B$8","v":747428.44168281532},{"$f":"S95*$B$8","v":656496.09592453833},{"$f":"T95*$B$8","v":576626.60387100675},{"$f":"U95*$B$8","v":506474.05575741665},{"$f":"V95*$B$8","v":444856.28556387284},null,null,null,null,"Property Tax",null,{"$f":"AC95*$B$8","v":1844522.5106573475},{"$f":"AD95*$B$8","v":1692088.8633839516},{"$f":"AE95*$B$8","v":1552252.5233739889},{"$f":"AF95*$B$8","v":1423972.433399427},{"$f":"AG95*$B$8","v":1306293.5705036353},{"$f":"AH95*$B$8","v":1198339.8360215917},{"$f":"AI95*$B$8","v":1099307.5331777106},{"$f":"AJ95*$B$8","v":1008459.3837031459},{"$f":"AK95*$B$8","v":925119.03892732202},{"$f":"AL95*$B$8","v":848666.04447972705},{"$f":"AM95*$B$8","v":778531.22111504618},{"$f":"AN95*$B$8","v":1070115.1474715036},{"$f":"AO95*$B$8","v":1347524.1319239351},{"$f":"AP95*$B$8","v":1611447.2693085801},{"$f":"AQ95*$B$8","v":1862540.1550867555},{"$f":"AR95*$B$8","v":2101426.5138697885},{"$f":"AS95*$B$8","v":2328699.7487754985},{"$f":"AT95*$B$8","v":2544924.4154648995},{"$f":"AU95*$B$8","v":2750637.6245206832},{"$f":"AV95*$B$8","v":2946350.3756510471},null,null,null,null,"Property Tax",null,{"$f":"BC95*$B$8","v":1424668.6979984564},{"$f":"BD95*$B$8","v":1323105.6438704669},{"$f":"BE95*$B$8","v":1228782.9074235612},{"$f":"BF95*$B$8","v":1141184.3344265269},{"$f":"BG95*$B$8","v":1059830.5667118237},{"$f":"BH95*$B$8","v":984276.41902494337},{"$f":"BI95*$B$8","v":914108.44287527562},{"$f":"BJ95*$B$8","v":848942.66405734688},{"$f":"BK95*$B$8","v":788422.48146166711},{"$f":"BL95*$B$8","v":732216.71567702293},{"$f":"BM95*$B$8","v":680017.79670575424},{"$f":"BN95*$B$8","v":809639.4634565094},{"$f":"BO95*$B$8","v":932650.45191186143},{"$f":"BP95*$B$8","v":1049387.9053027285},{"$f":"BQ95*$B$8","v":1160171.7726247211},{"$f":"BR95*$B$8","v":1265305.6855405995},{"$f":"BS95*$B$8","v":1365077.7905608872},{"$f":"BT95*$B$8","v":1459761.538783445},{"$f":"BU95*$B$8","v":1549616.435356488},{"$f":"BV95*$B$8","v":1634888.7507191438},null,null,null,"Property Tax",null,{"$f":"CB95*$B$8","v":5513934.0477253161},5334906.4158591162,5161691.4927946916,4994100.550215289,4831950.987476944,4675066.1326538427,4523275.0500433845,4376412.3539212206,4234318.0283433301,4096837.2527988004,3963820.2335233577,3835122.0402898416,3710602.4484978062,3590125.7863901895,3473560.7872305852,3360780.4462800575,3251661.8824176621,3146086.2042539059,3043938.3805912617,2945107.1150905979,null,null,null,null,"Property Tax",null,{"$f":"DB95*$B$8","v":805300.26948901219},779153.60198447318,753855.87027133373,729379.51091429964,705697.85541379859,682785.10114900861,660616.28326431557,639167.24746856617,618414.6237174822,598335.80075055873,578908.90145470505,560112.75902778306,541926.89391607489,524331.49150054832,507307.38050761021,490836.01212082477,474899.43977083603,459480.29958147678,444561.79145075672,430127.66074611805,null,null,null,"Property Tax",null,{"$f":"EA95*$B$8","v":16988506.184876792},{"$f":"EB95*$B$8","v":16580245.870136676},{"$f":"EC95*$B$8","v":16181796.68786329},{"$f":"ED95*$B$8","v":15792922.861232869},{"$f":"EE95*$B$8","v":15413394.279506657},{"$f":"EF95*$B$8","v":15042986.361866046},{"$f":"EG95*$B$8","v":14681479.924519964},{"$f":"EH95*$B$8","v":14328661.051005883},{"$f":"EI95*$B$8","v":13984320.965607699},{"$f":"EJ95*$B$8","v":13648255.909815555},{"$f":"EK95*$B$8","v":13320267.021754568},{"$f":"EL95*$B$8","v":13000160.218511036},{"$f":"EM95*$B$8","v":12687746.081286542},{"$f":"EN95*$B$8","v":12382839.743311998},{"$f":"EO95*$B$8","v":12085260.780455256},{"$f":"EP95*$B$8","v":11794833.104457632},{"$f":"EQ95*$B$8","v":11511384.858736083},{"$f":"ER95*$B$8","v":11234748.316689448},{"$f":"ES95*$B$8","v":10964759.782448532},{"$f":"ET95*$B$8","v":10701259.494011331},null,null,null,"Property Tax",null,{"$f":"EZ95*$B$8","v":13348112.00240319},13027336.040821671,12714268.826178297,12408725.105254395,12110524.076755228,11819489.284323318,11535448.512122825,11258233.682933191,10987680.758691756,10723629.643426502,10465924.088521441,10214411.600258665,9968943.3495822791,9729374.0840308499,9495562.0417862684,9267368.8677881341,9044659.531864062,8827302.2488274202,8615168.4004952721,8408132.4595803283,null,null,null,"Property Tax",null,{"$f":"FY95*$B$8","v":26696224.004806381},26054672.081643343,25428537.652356595,24817450.21050879,24221048.153510455,23638978.568646636,23070897.02424565,22516467.365866382,21975361.517383512,21447259.286853004,20931848.177042883,20428823.20051733,19937886.699164558,19458748.1680617,18991124.083572537,18534737.735576268,18089319.063728124,17654604.49765484,17230336.800990544,16816264.919160657,null,null,null,"Property Tax",null,{"$f":"GX95*$B$8","v":14561576.72989439},14211639.317260006,13870111.446739962,13536791.023913886,13211480.811005704,12893988.310170894,12584125.649588538,12281709.472290754,11986560.827663738,11698505.065556187,11417371.732932484,11142994.473009456,10875210.926817033,10613862.637124566,10358794.954675931,10109856.946677968,9866901.3074880689,9629784.2714480963,9398365.5278130267,9172508.1377239972]
[null,"Total Operating Costs",null,{"$f":"SUM(D66:D70)","v":3915216.8885249021},{"$f":"SUM(E66:E70)","v":3757451.7371502542},3617597.8458845085,3494130.1874568705,3385661.5880372068,3290930.434243842,3208789.4796967618,3138195.6528341705,3078200.7764965715,3027943.1177832745,{"$f":"SUM(N66:N70)","v":2986639.6939717759},{"$f":"SUM(O66:O70)","v":3440407.8598820064},3330906.1379844197,3240857.3262296743,3168017.3963469346,3110417.7815103466,3066331.9126725709,3034245.8270779513,3012832.3535524514,3000928.4394387593,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD66:AD70)","v":3605569.1244597901},{"$f":"SUM(AE66:AE70)","v":3487943.0995863941},3383610.5344244316,3291544.2947948296,3210803.5592508968,3140526.7146677496,3079924.8395207431,3028275.7262969902,2984918.3984969943,2949248.0813647443,{"$f":"SUM(AN66:AN70)","v":2920711.5888617146},{"$f":"SUM(AO66:AO70)","v":3254725.8126970567},3575413.700577951,3883481.3194596274,4179601.5763647752,4464415.8536973195,4738535.5655235313,5002543.6386718443,5256995.9223157186,5502422.5295259338,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD66:BD70)","v":2920413.311800899},{"$f":"SUM(BE66:BE70)","v":2848351.8400729094},2784120.7176740039,2727215.5910059297,2677169.1385467653,2633548.452420535,2595952.60706273,2564010.4016525019,2537378.2639326765,2515738.3039214034,{"$f":"SUM(BN66:BN70)","v":2498796.5068389741},{"$f":"SUM(BO66:BO70)","v":2664380.4379163445},2824072.9359848443,2978225.5291811228,3127172.8391046342,3271233.4634740623,3410710.8141769702,3545893.9129958013,3677058.147177042,3804465.9869000604,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CC66:CC70)","v":25757627.422861312},{"$f":"SUM(CD66:CD70)","v":26753598.196097836},26886237.295838188,27030617.456519656,27186678.4191074,27354368.300116904,27533643.448055707,27724468.307093788,28801956.807779353,29015806.164623544,{"$f":"SUM(CM66:CM70)","v":29241145.880384598},{"$f":"SUM(CN66:CN70)","v":29477971.556888305},29726286.31222824,29986100.684195235,31132574.059791733,31415448.510692429,31709897.834518276,32015961.401796535,32333685.608484745,32663123.813941952,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(DC66:DC70)","v":6004006.4662966914},6028807.1195208691,6054955.9922795864,6082430.4141182341,6111208.6574691301,6141269.9090644838,6172594.2422973616,6205162.5905001378,6238956.7211107612,6273959.2106982935,6310153.4208199261,6347523.4746827837,6386054.2345844954,6425731.2801075196,6466540.8870429294,6508470.0070201922,6551506.2478202162,6595637.8543497408,6640853.69025575,6687143.2201593984,null,null,null,"Total Operating Costs",null,{"$f":"SUM(EB67:EB70)","v":27385160.960876793},27184833.741656676,26998476.316813692,26825936.082762279,26667067.765466653,26521733.317545243,26389801.819312744,26271149.383694522,26165659.064950109,26073220.771144815,25993731.180310413,25927093.660237998,25873218.191848043,25832021.296084732,25803425.964283448,25787361.591962382,25783763.915990934,25792574.955089394,25813742.953616478,25847222.328602634,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FA67:FA70)","v":20518598.949683189},20341232.727047272,20174443.446128409,20018103.217603512,19872089.751351327,19736286.272411335,19610581.439972606,19494869.269339964,19389049.056826666,19293025.307524115,19206707.665901005,19130010.849185817,19062854.583487976,19005163.542614661,18956867.289541759,18917900.220498733,18888201.511628874,18867715.068187527,18856389.476242583,18854177.956842583,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FZ67:FZ70)","v":49037369.097286388},48842640.075972944,48672265.006572798,48526052.111809306,48403822.092836984,48305407.986759692,48230655.030720964,48179420.53247121,48151573.747320436,48146995.761388667,48165579.381069258,48207229.028624237,48271860.643833607,48359401.591624126,48469790.575606219,48602977.557450622,48758923.682039961,48937601.208332926,49138993.445882186,49363094.69695013,null,null,null,"Total Operating Costs",null,{"$f":"SUM(GY67:GY70)","v":21850589.99869439},21646432.851436008,21453600.851599485,21271950.216870598,21101343.187821548,20941647.934523057,20792738.466427743,20654494.545466743,20526801.602303248,20409550.655688487,20302638.234867431,20205966.304983102,20119442.195430152,20042978.531109948,19976493.166541025,19919909.12278036,19873154.527112506,19836162.555465028,19808871.377510294,19791224.104415208]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N59,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":47395152.654134408},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(AN59,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":34626427.521382347},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(BN59,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":17313213.760691173},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D64-D71","v":13702244.370142963},{"$f":"E64-E71","v":13860009.52151761},13999863.412783355,14123331.071210993,14231799.670630656,14326530.824424021,14408671.778971102,14479265.605833694,14539260.482171293,14589518.140884589,14630821.564696088,14177053.398785857,14286555.120683445,14376603.932438189,14449443.86232093,14507043.477157518,14551129.345995292,14583215.431589913,14604628.905115413,14616532.819229104,null,null,null,null,"EBITDA",null,{"$f":"AD64-AD71","v":12104750.437756499},{"$f":"AE64-AE71","v":12222376.462629896},12326709.027791858,12418775.26742146,12499516.002965393,12569792.847548541,12630394.722695546,12682043.835919298,12725401.163719295,12761071.480851546,12789607.973354574,12455593.749519233,12134905.861638337,11826838.242756661,11530717.985851515,11245903.708518971,10971783.996692758,10707775.923544444,10453323.639900571,10207897.032690356,null,null,null,null,"EBITDA",null,{"$f":"BD64-BD71","v":8425071.0431347881},{"$f":"BE64-BE71","v":8497132.5148627777},8561363.6372616831,8618268.7639297582,8668315.2163889222,8711935.9025151525,8749531.7478729561,8781473.9532831851,8808106.09100301,8829746.0510142837,8846687.8480967134,8681103.917019343,8521411.4189508427,8367258.8257545643,8218311.5158310533,8074250.8914616248,7934773.5407587169,7799590.4419398857,7668426.2077586446,7541018.3680356266,null,null,null,"EBITDA",null,{"$f":"CC64-CC71","v":44262674.260961458},43266703.48772493,43134064.387984574,42989684.22730311,42833623.264715366,42665933.383705862,42486658.235767059,42295833.376728982,41218344.876043409,41004495.519199222,40779155.803438172,40542330.126934461,40294015.371594526,40034200.999627531,38887727.624031037,38604853.173130333,38310403.84930449,38004340.282026231,37686616.075338021,37357177.86988081,null,null,null,null,"EBITDA",null,{"$f":"DC64-DC71","v":7013383.7179960124},6858409.1629289091,6703388.1273456933,6548330.264310794,6393244.4141756082,6238138.6318638073,6083020.2132216459,5927895.720463681,5772771.0067434181,5617651.2398773432,5462540.9252499538,5307443.927926397,5152363.4939985927,4997302.271189739,4842262.3287413577,4687245.1766062509,4532251.783969962,4377282.5971225342,4222337.5567018017,4067416.1143285781,null,null,null,"EBITDA",null,{"$f":"EB64-EB71","v":126477568.22866258},{"$f":"EC64-EC71","v":126677895.4478827},126864252.87272568,127036793.1067771,127195661.42407271,127340995.87199414,127472927.37022662,127591579.80584484,127697070.12458926,127789508.41839457,127868998.00922896,127935635.52930138,127989510.99769133,128030707.89345464,128059303.22525592,128075367.59757699,128078965.27354844,128070154.23444998,128048986.2359229,128015506.86093673,null,null,null,"EBITDA",null,{"$f":"FA64-FA71","v":99208719.49492979},{"$f":"FB64-FB71","v":99386085.717565715},99552874.998484567,99709215.227009475,99855228.693261653,99991032.172201648,100116737.00464037,100232449.17527302,100338269.38778631,100434293.13708887,100520610.77871197,100597307.59542716,100664463.86112501,100722154.90199831,100770451.15507123,100809418.22411424,100839116.93298411,100859603.37642545,100870928.96837039,100873140.48777039,null,null,null,"EBITDA",null,{"$f":"FZ64-FZ71","v":199748886.76684016},{"$f":"GA64-GA71","v":199943615.78815359},200113990.85755372,200260203.75231722,200382433.77128956,200480847.87736684,200555600.83340555,200606835.33165532,200634682.11680609,200639260.10273787,200620676.48305726,200579026.8355023,200514395.22029293,200426854.27250242,200316465.28852031,200183278.30667591,200027332.18208659,199848654.65579361,199647262.41824436,199423161.1671764,null,null,null,"EBITDA",null,{"$f":"GY64-GY71","v":108138553.70748767},{"$f":"GZ64-GZ71","v":108342710.85474606},108535542.85458258,108717193.48931146,108887800.51836051,109047495.771659,109196405.23975432,109334649.16071531,109462342.10387881,109579593.05049357,109686505.47131464,109783177.40119895,109869701.5107519,109946165.17507212,110012650.53964104,110069234.58340171,110115989.17906955,110152981.15071703,110180272.32867177,110197919.60176685]
[null,"Before Tax Earnings",null,{"$f":"D74-D96-D84","v":-28148066.386052188},{"$f":"E74-E96-E84","v":-49804686.964911982},-26061401.85913451,-11701149.090510722,-11409600.856442725,-575818.42122744676,10254985.495560586,10537516.884482957,10820046.200983323,11103965.021867527,{"$f":"N74-N96-N84","v":2605447.1699881237},{"$f":"O74-O96-O84","v":-2266765.3541009882},{"$f":"P74-P96-P84","v":1597620.0685878284},4517055.7230567262,6765508.5714056082,7330894.453391416,7908155.9027358703,10615795.962343067,13339333.273278117,13968454.568775855,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD74-AD96-AD84","v":-23858543.84714273},{"$f":"AE74-AE96-AE84","v":-25907424.247297063},-22096724.850508597,-9810026.6017783955,-9568017.353728557,-297626.35883583501,8971556.2635273039,9209893.8385407049,9449274.051219834,9690768.3974751737,{"$f":"AN74-AN96-AN84","v":3517065.5151940128},{"$f":"AO74-AO96-AO84","v":-6307.6062019411474},{"$f":"AP74-AP96-AP84","v":2456933.4946455904},4258668.4710927717,5596844.1119016539,5730068.8915298209,5894890.1895123562,7637493.9012177363,9411659.0126168728,9674361.4918865077,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD74-BD96-BD84","v":-19252791.025378376},{"$f":"BE74-BE96-BE84","v":-33607756.460765839},-17933306.401051491,-8460849.3356026411,-8289722.4709842857,-1143789.4066904606,6002475.538473295,6174583.4560093097,6348389.5914612086,6524562.2490911605,{"$f":"BN74-BN96-BN84","v":3494586.0759914871},{"$f":"BO74-BO96-BO84","v":1791234.4992043008},{"$f":"BP74-BP96-BP84","v":3083263.8887240281},4046757.8560773949,4780841.0210403744,4914976.5774822515,5067605.2166312151,6011995.2694341037,6975220.3549289843,7185961.7117082383,null,null,null,"Before Tax Earnings",null,{"$f":"CC74-CC96-CC84","v":23713406.869614422},{"$f":"CD74-CD96-CD84","v":15621778.615314987},17050562.796246253,18399085.793075133,19677014.588840455,20891903.122901276,22047040.739327684,23152225.773466624,22738996.702285409,23082383.26153636,{"$f":"CM74-CM96-CM84","v":23442141.257675208},{"$f":"CN74-CN96-CN84","v":23819668.178666394},{"$f":"CO74-CO96-CO84","v":24216423.650696099},24633933.017467223,24198649.567545757,24662524.538603831,25152162.107834704,25669389.778265998,26216121.371172819,26794361.755290389,null,null,null,null,"Before Tax Earnings",null,{"$f":"DC74-DC96-DC84","v":-11917488.68399768},-21650635.186013952,-11408109.920872893,-5284273.7204040093,-5340462.1770196185,-753196.14387915563,3839249.3660907256,3798610.9685058594,3763696.6547173504,3734797.8077796171,3712219.4590769866,3696281.0259744264,3687317.0844786689,3685678.1787234638,3691731.6691814139,3705862.621597955,3728474.7387408963,3759991.3371616602,3800856.3712725295,3851535.5071574873,null,null,null,"Before Tax Earnings",null,{"$f":"EB74-EB96-EB84","v":2581050.631644547},{"$f":"EC74-EC96-EC84","v":-55245809.955511138},-44917433.528239921,-35251841.187519722,-26178555.54168424,-17643976.027261674,-9628361.3709695488,-2060880.7212106586,372645.74750152975,1803570.2461375147,{"$f":"EL74-EL96-EL84","v":3288470.3520441204},{"$f":"EM74-EM96-EM84","v":4830788.9129423648},{"$f":"EN74-EN96-EN84","v":6434129.4741994366},8102264.7174732238,9839145.314160496,11648909.214611866,13535891.395120129,15504634.085785329,17559897.503510088,19706671.115588345,null,null,null,"Before Tax Earnings",null,{"$f":"FA74-FA96-FA84","v":1861455.6687013507},{"$f":"FB74-FB96-FB84","v":-43553968.527957976},-35418450.030845523,-27803283.147080861,-20653084.636975944,-13925731.462927908,-7605704.1491566002,-1637341.2388420105,297650.2343602553,1445341.7160297781,{"$f":"FK74-FK96-FK84","v":2635910.4766381979},{"$f":"FL74-FL96-FL84","v":3872070.9682879597},{"$f":"FM74-FM96-FM84","v":5156664.0926671177},6492663.8351558,7883184.2249248587,9331486.6374988146,10840987.457076188,12415266.116760392,14058073.535760354,15773340.973568119,null,null,null,"Before Tax Earnings",null,{"$f":"FZ74-FZ96-FZ84","v":5054359.1143832803},{"$f":"GA74-GA96-GA84","v":-85936492.702893794},-69828659.201106459,-54764792.995863453,-40634192.889185637,-27352679.392892271,-14889281.474188387,-3132745.4965747297,553443.8099539727,2661357.2606197,{"$f":"GJ74-GJ96-GJ84","v":4851275.8789097071},{"$f":"GK74-GK96-GK84","v":7128553.5812239051},{"$f":"GL74-GL96-GL84","v":9498795.6833771467},11967872.1388174,14541931.428227566,17227415.133445062,20031073.230270736,22959980.136463501,26021551.553024285,29223562.138771847,null,null,null,"Before Tax Earnings",null,{"$f":"GY74-GY96-GY84","v":1941538.6243293658},{"$f":"GZ74-GZ96-GZ84","v":-47591893.776734345},-38705902.631959356,-30387350.19151438,-22575814.023716874,-15225337.284845971,-8318985.1098423749,-1796031.2910465524,327121.20923218131,1591646.0457018167,{"$f":"HI74-HI96-HI84","v":2903196.0508704931},{"$f":"HJ74-HJ96-HJ84","v":4264737.4443197995},{"$f":"HK74-HK96-HK84","v":5679374.4906160012},7150356.7385166213,8681086.6158449724,10275127.398003042,11936211.568988152,13668249.594718769,15475339.129460793,17361774.677182533]
[null,"ITC",null,{"$f":"-C80*0.3","v":64625108.241673782},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC80*0.3","v":55335675.319720425},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC80*0.3","v":42740060.939953692},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC60*HLOOKUP(CC59,$B$1:$AT$2,2,FALSE)","v":21329160.164352},21755743.367639042,22190858.234991822,22634675.399691656,23087368.907685488,23549116.2858392,24020098.611555986,24500500.583787106,{"$f":"CK65*CK58","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[null,"Federal Tax",null,{"$f":"D75*$B$6-D76","v":-70536202.182744741},{"$f":"E75*$B$6-E76","v":-10458984.262631515},{"$f":"F75*$B$6-F76","v":-5472894.3904182473},-2457241.3090072516,-2396016.1798529723,-120921.86845776382,2153546.9540677229,2212878.5457414212,2272209.7022064975,2331832.6545921806,{"$f":"N75*$B$6-N76","v":547143.90569750592},{"$f":"O75*$B$6-O76","v":-476020.72436120751},335500.21440344397,948581.70184191247,1420756.7999951777,1539487.8352121974,1660712.7395745327,2229317.1520920438,2801259.9873884046,2933375.4594429294,null,null,null,null,"Federal Tax",null,{"$f":"AD75*$B$6-AD76","v":-60345969.527620398},{"$f":"AE75*$B$6-AE76","v":-5440559.0919323834},{"$f":"AF75*$B$6-AF76","v":-4640312.2186068054},-2060105.586373463,-2009283.6442829969,-62501.535355525353,1884026.8153407339,1934077.7060935479,1984347.5507561651,2035061.3634697865,{"$f":"AN75*$B$6-AN76","v":738583.75819074269},{"$f":"AO75*$B$6-AO76","v":-1324.5973024076409},515956.03387557395,894320.37892948207,1175337.2634993473,1203314.4672212624,1237926.9397975947,1603873.7192557245,1976448.3926495432,2031615.9132961666,null,null,null,null,"Federal Tax",null,{"$f":"BD75*$B$6-BD76","v":-46783147.055283152},{"$f":"BE75*$B$6-BE76","v":-7057628.856760826},{"$f":"BF75*$B$6-BF76","v":-3765994.3442208129},-1776778.3604765546,-1740841.7189066999,-240195.77540499673,1260519.8630793919,1296662.525761955,1333161.8142068537,1370158.0723091436,{"$f":"BN75*$B$6-BN76","v":733863.07595821226},{"$f":"BO75*$B$6-BO76","v":376159.24483290315},647485.41663204588,849819.14977625292,1003976.6144184786,1032145.0812712727,1064197.0954925551,1262519.0065811616,1464796.2745350867,1509051.95945873,null,null,null,"Federal Tax",null,{"$f":"CC75*$B$6-CC76","v":-16349344.72173297},{"$f":"CD75*$B$6-CD76","v":-18475169.858422894},{"$f":"CE75*$B$6-CE76","v":-18610240.047780111},-18770867.38314588,-18955195.844028994,-19161816.630029932,-19390220.056297172,-19638533.171359114,4775189.3074799357,4847300.4849226354,{"$f":"CM75*$B$6-CM76","v":4922849.664111794},{"$f":"CN75*$B$6-CN76","v":5002130.3175199423},5085448.9666461805,5173125.933668117,5081716.4091846086,5179130.153106804,5281954.0426452877,5390571.8534358591,5505385.4879462915,5626815.9686109815,null,null,null,null,"Federal Tax",null,{"$f":"DC75*$B$6-DC76","v":-2502672.6236395128},{"$f":"DD75*$B$6-DD76","v":-4546633.3890629299},{"$f":"DE75*$B$6-DE76","v":-2395703.0833833073},-1109697.4812848419,-1121497.0571741199,-158171.19021462268,806242.36687905237,797708.30338623049,790376.29749064357,784307.5396337196,{"$f":"DM75*$B$6-DM76","v":779566.08640616713},{"$f":"DN75*$B$6-DN76","v":776219.01545462955},774336.58774052048,773992.41753192735,775263.65052809694,778231.15053557057,782979.69513558818,789598.18080394866,798179.83796723117,808822.45650307229,null,null,null,"Federal Tax",null,{"$f":"EB75*$B$6-EB76","v":542020.63264535484},{"$f":"EC75*$B$6-EC76","v":-11601620.090657339},{"$f":"ED75*$B$6-ED76","v":-9432661.0409303829},-7402886.6493791416,-5497496.6637536902,-3705234.9657249516,-2021955.8879036051,-432784.95145423827,78255.606975321251,378749.75168887805,{"$f":"EL75*$B$6-EL76","v":690578.77392926521},{"$f":"EM75*$B$6-EM76","v":1014465.6717178966},1351167.1895818817,1701475.590669377,2066220.5159737042,2446270.9350684918,2842537.1929752268,3255973.1580149191,3687578.4757371182,4138400.9342735521,null,null,null,"Federal Tax",null,{"$f":"FA75*$B$6-FA76","v":390905.69042728364},{"$f":"FB75*$B$6-FB76","v":-9146333.3908711746},{"$f":"FC75*$B$6-FC76","v":-7437874.5064775599},-5838689.4608869804,-4337147.7737649484,-2924403.6072148606,-1597197.8713228861,-343841.66015682218,62506.549215653613,303521.76036625338,{"$f":"FK75*$B$6-FK76","v":553541.20009402151},{"$f":"FL75*$B$6-FL76","v":813134.90334047156},1082899.4594600946,1363459.405382718,1655468.6872342203,1959612.193874751,2276607.3659859993,2607205.8845196823,2952195.4425096745,3312401.6044493048,null,null,null,"Federal Tax",null,{"$f":"FZ75*$B$6-FZ76","v":1061415.4140204887},{"$f":"GA75*$B$6-GA76","v":-18046663.467607696},{"$f":"GB75*$B$6-GB76","v":-14664018.432232356},-11500606.529131325,-8533180.5067289844,-5744062.6725073764,-3126749.1095795613,-657876.55428069318,116223.20009033426,558885.02473013697,{"$f":"GJ75*$B$6-GJ76","v":1018767.9345710385},{"$f":"GK75*$B$6-GK76","v":1496996.2520570201},1994747.0935092007,2513253.149151654,3053805.5999277886,3617757.1780234626,4206525.3783568544,4821595.8286573347,5464525.8261350999,6136948.0491420878,null,null,null,"Federal Tax",null,{"$f":"GY75*$B$6-GY76","v":407723.11110916681},{"$f":"GZ75*$B$6-GZ76","v":-9994297.6931142118},{"$f":"HA75*$B$6-HA76","v":-8128239.5527114645},-6381343.5402180199,-4740920.9449805431,-3197320.8298176536,-1746986.8730668987,-377166.571119776,68695.453938758073,334245.66959738149,{"$f":"HI75*$B$6-HI76","v":609671.17068280349},{"$f":"HJ75*$B$6-HJ76","v":895594.86330715788},1192668.6430293601,1501574.9150884904,1823028.1893274442,2157776.7535806387,2506604.429487512,2870332.4148909412,3249821.2171867662,3645972.6822083318]
[]
[]
[{"$f":"IRR(C80:X80,0.1)","v":6.4999999919149731E-2},"Free Cash Flow",{"$f":"SUM(C91:C92)","v":-215417027.47224596},{"$f":"D74-D77-D72","v":84238446.552887708},{"$f":"E74-E77-E72","v":24318993.784149125},19472757.803201601,16580572.380218245,16627815.850483628,14447452.692881785,12255124.82490338,12266387.060092274,12267050.779964795,12257685.486292409,{"$f":"N74-N77-N72","v":-33311474.995135825},{"$f":"O74-O77-O72","v":14653074.123147065},{"$f":"P74-P77-P72","v":13951054.90628},13428022.230596276,13028687.062325751,12967555.641945321,12890416.606420759,12353898.279497869,11803368.917727008,11683157.359786175,{"$f":"C91*-0.3","v":30144446.560186956},null,null,{"$f":"IRR(AC80:AX80,0.1)","v":6.4999999849383316E-2},"Free Cash Flow",{"$f":"SUM(AC91:AC92)","v":-184452251.06573474},{"$f":"AD74-AD77-AD72","v":72450719.965376899},{"$f":"AE74-AE77-AE72","v":17662935.554562278},16967021.246398665,14478880.853794923,14508799.647248389,12632294.382904066,10746367.907354813,10747966.12982575,10741053.612963129,10726010.117381759,{"$f":"AN74-AN77-AN72","v":-22575403.306218516},{"$f":"AO74-AO77-AO72","v":12456918.34682164},{"$f":"AP74-AP77-AP72","v":11618949.827762764},10932517.863827178,10355380.722352168,10042589.241297709,9733857.0568951629,9103902.2042887192,8476875.2472510282,8176281.1193941887,{"$f":"AC91*-0.3","v":30144446.560186956},null,null,{"$f":"IRR(BC80:BX80,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(BC91:BC92)","v":-142466869.79984564},{"$f":"BD74-BD77-BD72","v":55208218.098417938},{"$f":"BE74-BE77-BE72","v":15554761.371623604},12327357.981482496,10395047.124406314,10409156.935295623,8952131.6779201496,7489011.8847935647,7484811.4275212307,7474944.2767961565,7459587.9787051398,{"$f":"BN74-BN77-BN72","v":-9200388.9885526709},{"$f":"BO74-BO77-BO72","v":8304944.6721864399},{"$f":"BP74-BP77-BP72","v":7873926.0023187967},7517439.6759783113,7214334.9014125746,7042105.8101903517,6870576.445266162,6537071.4353587236,6203629.9332235577,6031966.4085768964,{"$f":"BC91*-0.3","v":30144446.560186956},null,{"$f":"IRR(CB80:CW80,0.1)","v":7.9634640025605608E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CC59,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$173)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$15)","v":-551393404.77253163},{"$f":"CC74-CC77-CC72","v":60612018.982694432},{"$f":"CD74-CD77-CD72","v":61741873.34614782},61744304.435764685,61760551.610448986,61788819.108744361,61827750.013735794,61876878.292064235,61934366.548088096,36443155.568563476,36157195.03427659,{"$f":"CM74-CM77-CM72","v":35856306.139326379},{"$f":"CN74-CN77-CN72","v":35540199.809414521},35208566.404948346,34861075.065959416,33806011.214846432,33425723.020023528,33028449.806659203,32613768.428590372,32181230.58739173,31730361.901269831,{"$f":"CB80*-0.5","v":275696702.38626581},null,null,{"$f":"IRR(DB80:DW80,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(DC59,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$184)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-80530026.948901221},{"$f":"DC74-DC77","v":9516056.3416355252},{"$f":"DD74-DD77","v":11405042.551991839},9099091.2107290011,7658027.7455956358,7514741.4713497283,6396309.8220784301,5276777.8463425934,5130187.4170774501,{"$f":"DK74-DK77","v":4982394.7092527747},{"$f":"DL74-DL77","v":4833343.7002436239},4682974.8388437871,4531224.9124717675,4378026.9062580727,4223309.8536578119,4066998.6782132606,3909014.0260706805,3749272.0888343737,3587684.4163185856,3424157.7187345708,3258593.6578255058,{"$f":"DB80*-0.5","v":40265013.474450611},null,{"$f":"IRR(EA80:EV80,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(EA91:EA92)","v":-1698850618.487679},{"$f":"EB74-EB77","v":125935547.59601723},{"$f":"EC74-EC77","v":138279515.53854004},136296913.91365606,134439679.75615624,132693158.0878264,131046230.83771908,129494883.25813022,128024364.75729908,127618814.51761395,127410758.66670568,127178419.23529969,126921169.85758348,126638343.80810945,126329232.30278526,125993082.70928222,125629096.6625085,125236428.08057322,124814181.07643506,124361407.76018578,123877105.92666318,{"$f":"EU94","v":1019310371.0926073},null,{"$f":"IRR(EZ80:FU80,0.1)","v":6.4999673021556292E-2},"Free Cash Flow",{"$f":"SUM(EZ91:EZ92)","v":-1334811200.240319},{"$f":"FA74-FA77","v":98817813.804502502},{"$f":"FB74-FB77","v":108532419.10843688},106990749.50496213,105547904.68789646,104192376.46702661,102915435.7794165,101713934.87596326,100576290.83542983,100275762.83857065,100130771.37672262,99967069.57861796,99784172.692086682,99581564.401664913,99358695.496615589,99114982.467837006,98849806.030239493,98562509.566998109,98252397.491905764,97918733.525860712,97560738.883321092,{"$f":"FT94","v":800886720.14419127},null,{"$f":"IRR(FY80:GT80,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(FY91:FY92)","v":-2669622400.480638},{"$f":"FZ74-FZ77","v":198687471.35281968},{"$f":"GA74-GA77","v":217990279.2557613},214778009.28978607,211760810.28144854,208915614.27801853,206224910.54987422,203682349.94298512,201264711.88593602,200518458.91671574,200080375.07800773,199601908.54848623,199082030.58344528,198519648.12678373,197913601.12335077,197262659.68859252,196565521.12865245,195820806.80372974,195027058.82713628,194182736.59210926,193286213.1180343,{"$f":"GS94","v":1601773440.2883825},null,{"$f":"IRR(GX80:HS80,0.1)","v":6.4999400561124743E-2},"Free Cash Flow",{"$f":"SUM(GX91:GX92)","v":-1456157672.989439},{"$f":"GY74-GY77","v":107730830.59637851},{"$f":"GZ74-GZ77","v":118337008.54786026},116663782.40729403,115098537.02952948,113628721.46334106,112244816.60147665,110943392.11282122,109711815.73183508,109393646.64994006,109245347.38089618,109076834.30063184,108887582.53789179,108677032.86772254,108444590.25998363,108189622.35031359,107911457.82982107,107609384.74958204,107282648.73582609,106930451.111485,106551946.91955853,{"$f":"HR94","v":873694603.79366326}]
[{"$f":"IRR(C81:X81,0.1)","v":0.15117721822995533},"ROE",{"$f":"-C102","v":-18456762.656164724},{"$f":"D80-D84-D87-D97-D76+D72","v":3530512.9058486372},{"$f":"E80-E84-E87-E97-E76+E72","v":3621935.6503283419},3697547.9130666936,3758471.4362948611,3805714.906560245,3840183.4586170469,3862687.3002972845,3873949.5354861785,3874613.2553586997,3865247.9616863132,{"$f":"N80-N84-N87-N97-N76+N72","v":-947848.61723525822},{"$f":"O80-O84-O87-O97-O76+O72","v":-1394054.4422206292},-1399663.5045336373,-1425246.1369900992,-1469259.8458125782,-1530391.2661930085,-1607530.3017175705,-1699747.5095995427,-1806274.341791207,-1926485.8997320402,{"$f":"X80","v":30144446.560186956},null,null,{"$f":"IRR(AC81:AX81,0.1)","v":0.15219011081687239},"ROE",{"$f":"-AC102","v":-16257923.307262331},{"$f":"AD80-AD84-AD87-AD97-AD76+AD72","v":3137491.5876485109},{"$f":"AE80-AE84-AE87-AE97-AE76+AE72","v":3201161.0883405069},3252866.0029125726,3293344.6297187759,3323263.423172242,3343222.4233853766,3353760.2123935823,3355358.4348645192,3348445.9180018981,3333402.4224205278,{"$f":"AN80-AN84-AN87-AN97-AN76+AN72","v":-192035.74321487546},{"$f":"AO80-AO84-AO87-AO97-AO76+AO72","v":-528130.55105625349},-857308.73204419366,-1180308.6380008548,-1497851.4523480618,-1810642.9334025206,-2119375.1178050674,-2424727.9882550635,-2727371.1096296925,-3027965.237486531,{"$f":"AX80","v":30144446.560186956},null,null,{"$f":"IRR(BC81:BX81,0.1)","v":0.12529309104750364},"ROE",{"$f":"-BC102","v":-12206450.126609659},{"$f":"BD80-BD84-BD87-BD97-BD76+BD72","v":1831719.4546943903},{"$f":"BE80-BE84-BE87-BE97-BE76+BE72","v":1866683.316741053},1894362.9677868169,1915101.9354227586,1929211.7463120678,1936973.8574706875,1938641.4328781953,1934440.9756058617,1924573.8248807872,1909217.5267897705,{"$f":"BN80-BN84-BN87-BN97-BN76+BN72","v":137228.18851439655},{"$f":"BO80-BO84-BO87-BO97-BO76+BO72","v":-41646.381187259569},-218269.88201943587,-393040.17937045888,-566347.79037229391,-738576.88159451587,-910106.24651870644,-1081310.2653479215,-1252559.8496515565,-1424223.3742982177,{"$f":"BX80","v":30144446.560186956},null,{"$f":"IRR(CB81:CW81,0.1)","v":9.9230597268234133E-2},"ROE",{"$f":"-CB102","v":-166281718.14850417},{"$f":"CC80-CC84-CC87-CC97-CC76+CC72","v":17572136.826874539},{"$f":"CD80-CD84-CD87-CD97-CD76+CD72","v":16706116.48360832},16518167.990783628,16316785.879613951,16101809.845726751,15873062.572614223,15630349.3252718,15373457.512137406,14410794.413376773,14124833.87908989,{"$f":"CM80-CM84-CM87-CM97-CM76+CM72","v":13823944.984139679},{"$f":"CN80-CN84-CN87-CN97-CN76+CN72","v":13507838.654227819},13176205.249761645,12828713.910772715,11773650.059659731,11393361.864836827,10996088.651472501,10581407.273403671,10148869.432205029,9698000.7460831292,{"$f":"CW80","v":275696702.38626581},null,null,{"$f":"IRR(DB81:DW81,0.1)","v":0.11013487045857406},"ROE",{"$f":"-DB102","v":-9970118.8666356876},{"$f":"DC80-DC84-DC87-DC97-DC76","v":1600302.4591887724},1459931.9904327756,1318627.7735564024,1176352.5830549165,1033066.3088090094,888725.86551161972,743285.09574969206,596694.66648454871,448901.95865987334,299850.94965072256,149482.08825088572,-2267.8381211338565,-155465.84433482867,-310182.89693508949,-466494.07237964077,-624478.7245222209,-784220.66175852763,-945808.33427431574,-1109335.0318583306,-1274899.0927673951,{"$f":"DW80","v":40265013.474450611},null,{"$f":"IRR(EA81:EV81,0.1)","v":0.13455425492919337},"ROE",{"$f":"-EA102","v":-300948097.01865035},{"$f":"EB80-EB84-EB87-EB97-EB76+EB72","v":34248676.592460714},{"$f":"EC80-EC84-EC87-EC97-EC76+EC72","v":34216687.664362624},34164150.227142498,34090709.219054736,33995980.00708048,33879547.27916871,33740963.873914205,33579749.544751517,33395389.655593488,33187333.804685216,{"$f":"EL80-EL84-EL87-EL97-EL76+EL72","v":32954994.373279225},{"$f":"EM80-EM84-EM87-EM97-EM76+EM72","v":32697744.995563012},32414918.946088988,32105807.440764796,31769657.847261753,31405671.800488044,31013003.21855275,30590756.214414593,30137982.898165312,29653681.064642701,{"$f":"EV80","v":1019310371.0926073},null,{"$f":"IRR(EZ81:FU81,0.1)","v":0.13444604723341258},"ROE",{"$f":"-EZ102","v":-236459219.08608237},{"$f":"FA80-FA84-FA87-FA97-FA76+FA72","v":26778129.444565259},{"$f":"FB80-FB84-FB87-FB97-FB76+FB72","v":26768768.635868937},26743578.036987212,26702284.980173878,26644593.689297684,26570184.411984086,26478712.502650686,26369807.454142477,26243071.875554591,26098080.413706556,{"$f":"FK80-FK84-FK87-FK97-FK76+FK72","v":25934378.615601897},{"$f":"FL80-FL84-FL87-FL97-FL76+FL72","v":25751481.729070619},25548873.43864885,25326004.533599526,25082291.50482095,24817115.067223422,24529818.603982054,24219706.528889693,23886042.562844656,23528047.920305036,{"$f":"FU80","v":800886720.14419127},null,{"$f":"IRR(FY81:GT81,0.1)","v":0.1348777212169836},"ROE",{"$f":"-FY102","v":-472918438.17216474},{"$f":"FZ80-FZ84-FZ87-FZ97-FZ76+FZ72","v":54608102.632945195},{"$f":"GA80-GA84-GA87-GA97-GA76+GA72","v":54462978.310625404},54283666.353836231,54069570.866003379,53820048.722560689,53534407.815009385,53211905.196359977,52851745.123361312,52453076.990683615,52014993.151975602,{"$f":"GJ80-GJ84-GJ87-GJ97-GJ76+GJ72","v":51536526.622454107},{"$f":"GK80-GK84-GK87-GK97-GK76+GK72","v":51016648.657413155},50454266.200751603,49848219.197318643,49197277.762560412,48500139.202620313,47755424.877697632,46961676.901104137,46117354.666077152,45220831.192002162,{"$f":"GT80","v":1601773440.2883825},null,{"$f":"IRR(GX81:HS81,0.1)","v":0.13439273800870133},"ROE",{"$f":"-GX102","v":-257955511.7302717},{"$f":"GY80-GY84-GY87-GY97-GY76+GY72","v":29142084.021901499},{"$f":"GZ80-GZ84-GZ87-GZ97-GZ76+GZ72","v":29140298.941422503},29121413.533139564,29085133.712013923,29031140.251273129,28959087.837004915,28868604.069207501,28759288.406794321,28630711.053922523,28482411.784878645,{"$f":"HI80-HI84-HI87-HI97-HI76+HI72","v":28313898.7046143},{"$f":"HJ80-HJ84-HJ87-HJ97-HJ76+HJ72","v":28124646.941874254},27914097.271705013,27681654.663966101,27426686.754296061,27148522.233803529,26846449.153564494,26519713.139808554,26167515.515467469,25789011.323540997,{"$f":"HS80","v":873694603.79366326}]
[]
[]
[null,"Interest",null,{"$f":"C88*$B$7","v":5229416.0859133387},{"$f":"D88*$B$7","v":5071265.0139787011},{"$f":"E88*$B$7","v":4905206.3884473313},{"$f":"F88*$B$7","v":4730844.8316393932},{"$f":"G88*$B$7","v":4547765.1969910581},{"$f":"H88*$B$7","v":4355531.580610306},{"$f":"I88*$B$7","v":4153686.2834105166},{"$f":"J88*$B$7","v":3941748.7213507378},{"$f":"K88*$B$7","v":3719214.2811879697},{"$f":"L88*$B$7","v":3485553.1190170632},{"$f":"M88*$B$7","v":5254502.8865383239},{"$f":"N88*$B$7","v":4836745.8678893289},{"$f":"O88*$B$7","v":4398100.9983078847},{"$f":"P88*$B$7","v":3937523.8852473679},{"$f":"Q88*$B$7","v":3453917.9165338259},{"$f":"R88*$B$7","v":2946131.6493846062},{"$f":"S88*$B$7","v":2412956.0688779256},{"$f":"T88*$B$7","v":1853121.7093459107},{"$f":"U88*$B$7","v":1265295.6318372954},{"$f":"V88*$B$7","v":648078.25045324943},null,null,null,null,"Interest",null,{"$f":"AC88*$B$7","v":4606411.6037243279},{"$f":"AD88*$B$7","v":4467101.7991624828},4320826.5043725455,4167237.4448431116,4005968.9323372054,3836636.9942060038,3658838.4591682428,3472149.9973785933,3276127.112499461,3070303.0833763727,4325811.0224558795,3981889.2557346374,3620771.4006773331,3241597.652867164,2843465.2176664863,2425426.1607057746,1986485.150897027,1525597.0905978421,1041664.6272836982,533535.54080384702,null,null,null,null,"Interest",null,{"$f":"BC88*$B$7","v":3458494.202539403},{"$f":"BD88*$B$7","v":3353900.3900706046},{"$f":"BE88*$B$7","v":3244076.8869783664},{"$f":"BF88*$B$7","v":3128762.2087315163},{"$f":"BG88*$B$7","v":3007681.7965723239},{"$f":"BH88*$B$7","v":2880547.3638051711},{"$f":"BI88*$B$7","v":2747056.209399661},{"$f":"BJ88*$B$7","v":2606890.4972738759},{"$f":"BK88*$B$7","v":2459716.4995418014},{"$f":"BL88*$B$7","v":2305183.8019231232},{"$f":"BM88*$B$7","v":2878736.0542528853},{"$f":"BN88*$B$7","v":2649863.367821774},{"$f":"BO88*$B$7","v":2409547.0470691072},{"$f":"BP88*$B$7","v":2157214.9102788069},{"$f":"BQ88*$B$7","v":1892266.1666489914},{"$f":"BR88*$B$7","v":1614069.9858376854},{"$f":"BS88*$B$7","v":1321963.9959858139},{"$f":"BT88*$B$7","v":1015252.7066413489},{"$f":"BU88*$B$7","v":693205.85282966064},{"$f":"BV88*$B$7","v":355056.6563273879},null,null,null,"Interest",null,{"$f":"CB88*$B$7","v":12471128.861137813},12093969.659188505,11697952.497141734,11282134.476992622,10845525.555836055,10387086.188621661,9905724.8530465458,9400295.4506926741,8869594.5782211106,8312358.6621259693,7727260.9502260704,7112908.3527311757,6467838.1253615366,5790514.3866234161,5079324.460948389,4332575.03898961,3548488.1459328937,2725196.9082233408,1860741.1086283103,953062.51905352809,null,null,null,null,"Interest",null,{"$f":"DB88*$B$7","v":2824867.0122134453},2739435.7252944726,2649732.8740295507,2555544.8802013835,2456647.4866818073,2352805.2234862531,2243770.8471309203,2129284.7519578217,2009074.3520260677,1882853.432097726,1750321.4661729671,1611162.9019519705,1465046.4095199239,1311624.0924662752,1150530.6595599437,981382.55500829592,803777.0452290657,617291.25996087387,421481.18542927247,215880.60717109099,null,null,null,"Interest",null,{"$f":"EA88*$B$7","v":60189619.403730072},{"$f":"EB88*$B$7","v":59283679.254768282},{"$f":"EC88*$B$7","v":58332442.098358393},{"$f":"ED88*$B$7","v":57333643.084128015},{"$f":"EE88*$B$7","v":56284904.119186103},{"$f":"EF88*$B$7","v":55183728.205997109},{"$f":"EG88*$B$7","v":54027493.497148663},{"$f":"EH88*$B$7","v":52813447.052857786},{"$f":"EI88*$B$7","v":51538698.286352374},{"$f":"EJ88*$B$7","v":50200212.08152169},{"$f":"EK88*$B$7","v":48794801.566449478},{"$f":"EL88*$B$7","v":47319120.525623649},{"$f":"EM88*$B$7","v":45769655.432756536},{"$f":"EN88*$B$7","v":44142717.085246056},{"$f":"EO88*$B$7","v":42434431.820360065},{"$f":"EP88*$B$7","v":40640732.292229764},{"$f":"EQ88*$B$7","v":38757347.787692949},{"$f":"ER88*$B$7","v":36779794.057929292},{"$f":"ES88*$B$7","v":34703362.641677454},{"$f":"ET88*$B$7","v":32523109.654613025},null,null,null,"Interest",null,{"$f":"EZ88*$B$7","v":47291843.817216478},{"$f":"FA88*$B$7","v":46580033.700175062},{"$f":"FB88*$B$7","v":45832633.077281579},{"$f":"FC88*$B$7","v":45047862.423243426},{"$f":"FD88*$B$7","v":44223853.236503363},{"$f":"FE88*$B$7","v":43358643.590426296},{"$f":"FF88*$B$7","v":42450173.462045372},{"$f":"FG88*$B$7","v":41496279.827245399},{"$f":"FH88*$B$7","v":40494691.510705434},{"$f":"FI88*$B$7","v":39443023.778338462},{"$f":"FJ88*$B$7","v":38338772.659353152},{"$f":"FK88*$B$7","v":37179308.984418571},{"$f":"FL88*$B$7","v":35961872.125737265},{"$f":"FM88*$B$7","v":34683563.424121886},{"$f":"FN88*$B$7","v":33341339.287425745},{"$f":"FO88*$B$7","v":31932003.9438948},{"$f":"FP88*$B$7","v":30452201.833187301},{"$f":"FQ88*$B$7","v":28898409.616944429},{"$f":"FR88*$B$7","v":27266927.789889414},{"$f":"FS88*$B$7","v":25553871.87148165},null,null,null,"Interest",null,{"$f":"FY88*$B$7","v":94583687.634432957},{"$f":"FZ88*$B$7","v":93160067.400350124},{"$f":"GA88*$B$7","v":91665266.154563159},{"$f":"GB88*$B$7","v":90095724.846486852},{"$f":"GC88*$B$7","v":88447706.473006725},{"$f":"GD88*$B$7","v":86717287.180852592},{"$f":"GE88*$B$7","v":84900346.924090743},{"$f":"GF88*$B$7","v":82992559.654490799},{"$f":"GG88*$B$7","v":80989383.021410868},{"$f":"GH88*$B$7","v":78886047.556676924},{"$f":"GI88*$B$7","v":76677545.318706304},{"$f":"GJ88*$B$7","v":74358617.968837142},{"$f":"GK88*$B$7","v":71923744.25147453},{"$f":"GL88*$B$7","v":69367126.848243773},{"$f":"GM88*$B$7","v":66682678.574851491},{"$f":"GN88*$B$7","v":63864007.8877896},{"$f":"GO88*$B$7","v":60904403.666374601},{"$f":"GP88*$B$7","v":57796819.233888857},{"$f":"GQ88*$B$7","v":54533855.579778828},{"$f":"GR88*$B$7","v":51107743.742963299},null,null,null,"Interest",null,{"$f":"GX88*$B$7","v":51591102.346054345},{"$f":"GY88*$B$7","v":50814582.218372799},{"$f":"GZ88*$B$7","v":49999236.084307186},{"$f":"HA88*$B$7","v":49143122.643538289},{"$f":"HB88*$B$7","v":48244203.53073094},{"$f":"HC88*$B$7","v":47300338.462283231},{"$f":"HD88*$B$7","v":46309280.140413135},{"$f":"HE88*$B$7","v":45268668.902449541},{"$f":"HF88*$B$7","v":44176027.102587759},{"$f":"HG88*$B$7","v":43028753.212732881},{"$f":"HH88*$B$7","v":41824115.628385276},{"$f":"HI88*$B$7","v":40559246.164820284},{"$f":"HJ88*$B$7","v":39231133.228077032},{"$f":"HK88*$B$7","v":37836614.644496627},{"$f":"HL88*$B$7","v":36372370.131737195},{"$f":"HM88*$B$7","v":34834913.393339798},{"$f":"HN88*$B$7","v":33220583.818022527},{"$f":"HO88*$B$7","v":31525537.763939396},{"$f":"HP88*$B$7","v":29745739.407152105},{"$f":"HQ88*$B$7","v":27876951.132525451}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C101)","v":8392437.5246060956},{"$f":"-PMT($B$7,20,$C101)","v":8392437.5246060956},8392437.5246060956,8392437.5246060956,8392437.5246060956,8392437.5246060956,8392437.5246060956,8392437.5246060956,8392437.5246060956,8392437.5246060956,{"$f":"-PMT($B$7,20,$C101)","v":8392437.5246060956},{"$f":"-PMT($B$7,20,$C101)","v":8392437.5246060956},8392437.5246060956,8392437.5246060956,8392437.5246060956,8392437.5246060956,8392437.5246060956,8392437.5246060956,8392437.5246060956,8392437.5246060956,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC101)","v":7392607.6949612312},{"$f":"-PMT($B$7,20,$AC101)","v":7392607.6949612312},7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,7392607.6949612312,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC101)","v":5550370.4519153694},{"$f":"-PMT($B$7,20,$BC101)","v":5550370.4519153694},5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,5550370.4519153694,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},{"$f":"-PMT($B$7,20,$CB101)","v":20014312.900123954},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},{"$f":"-PMT($B$7,20,$DB101)","v":4533492.7505929014},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},{"$f":"-PMT($B$7,30,$EA101)","v":78308422.382966042},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},{"$f":"-PMT($B$7,30,$EZ101)","v":61528046.158044733},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},{"$f":"-PMT($B$7,30,$FY101)","v":123056092.31608947},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174},{"$f":"-PMT($B$7,30,$GX101)","v":67121504.899685174}]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N72)*$A101","v":5217205.7349121198},{"$f":"-PMT($B$7,10,$N72)*$A101","v":5217205.7349121198},5217205.7349121198,5217205.7349121198,5217205.7349121198,5217205.7349121198,5217205.7349121198,5217205.7349121198,5217205.7349121198,5217205.7349121198,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$AN72)*$A101","v":3811638.66191949},{"$f":"-PMT($B$7,10,$AN72)*$A101","v":3811638.66191949},3811638.66191949,3811638.66191949,3811638.66191949,3811638.66191949,3811638.66191949,3811638.66191949,3811638.66191949,3811638.66191949,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$BN72)*$A101","v":1905819.330959745},{"$f":"-PMT($B$7,10,$BN72)*$A101","v":1905819.330959745},1905819.330959745,1905819.330959745,1905819.330959745,1905819.330959745,1905819.330959745,1905819.330959745,1905819.330959745,1905819.330959745]
[null,"Sinking Fund",null,{"$f":"D86+D85-D84","v":3163021.4386927569},{"$f":"E86+E85-E84","v":3321172.5106273945},3487231.1361587644,3661592.6929667024,3844672.3276150376,4036905.9439957896,4238751.2411955791,4450688.8032553578,4673223.2434181254,4906884.4055890329,{"$f":"N86+N85-N84","v":8355140.3729798915},{"$f":"O86+O85-O84","v":8772897.3916288875},9211542.2612103298,9672119.3742708471,10155725.34298439,10663511.610133609,11196687.190640289,11756521.550172305,12344347.62768092,12961565.009064967,null,null,null,null,"Sinking Fund",null,{"$f":"AD86+AD85-AD84","v":2786196.0912369033},{"$f":"AE86+AE85-AE84","v":2925505.8957987484},3071781.1905886857,3225370.2501181196,3386638.7626240258,3555970.7007552274,3733769.2357929884,3920457.6975826379,4116480.5824617702,4322304.611584859,{"$f":"AN86+AN85-AN84","v":6878435.3344248412},{"$f":"AO86+AO85-AO84","v":7222357.1011460833},7583474.9562033881,7962648.7040135562,8360781.1392142344,8778820.1961749457,9217761.2059836946,9678649.2662828788,10162581.729597023,10670710.816076873,null,null,null,null,"Sinking Fund",null,{"$f":"BD86+BD85-BD84","v":2091876.2493759664},{"$f":"BE86+BE85-BE84","v":2196470.0618447647},2306293.564937003,2421608.2431838531,2542688.6553430455,2669823.0881101983,2803314.2425157083,2943479.9546414935,3090653.952373568,3245186.6499922462,{"$f":"BN86+BN85-BN84","v":4577453.7286222288},{"$f":"BO86+BO85-BO84","v":4806326.4150533397},5046642.7358060069,5298974.8725963067,5563923.6162261227,5842119.7970374282,6134225.7868892998,6440937.0762337651,6762983.9300454538,7101133.1265477259,null,null,null,"Sinking Fund",null,{"$f":"CC85-CC84","v":7543184.0389861409},{"$f":"CD85-CD84","v":7920343.2409354486},8316360.4029822201,8732178.4231313318,9168787.3442878984,9627226.7115022931,10108588.047077408,10614017.44943128,11144718.321902843,11701954.237997985,12287051.949897883,12901404.547392778,13546474.774762418,14223798.513500538,14934988.439175565,15681737.861134343,16465824.75419106,17289115.991900612,18153571.791495644,19061250.381070428,null,null,null,null,"Sinking Fund",null,{"$f":"DC85-DC84","v":1708625.7383794561},{"$f":"DD85-DD84","v":1794057.0252984287},1883759.8765633507,1977947.8703915179,2076845.2639110941,2180687.5271066483,2289721.9034619811,2404207.9986350797,2524418.3985668337,2650639.3184951753,2783171.2844199343,2922329.8486409308,3068446.3410729775,3221868.6581266262,3382962.0910329577,3552110.1955846054,3729715.7053638357,3916201.4906320274,4112011.5651636291,4317612.1434218101,null,null,null,"Sinking Fund",null,{"$f":"EB86+EB85-EB84","v":18118802.979235969},{"$f":"EC86+EC85-EC84","v":19024743.128197759},19975980.284607649,20974779.298838027,22023518.263779938,23124694.176968932,24280928.885817379,25494975.330108255,26769724.096613668,28108210.301444352,{"$f":"EL86+EL85-EL84","v":29513620.816516563},{"$f":"EM86+EM85-EM84","v":30989301.857342392},32538766.950209506,34165705.297719985,35873990.562605977,37667690.090736277,39551074.595273092,41528628.325036749,43605059.741288587,45785312.728353016,null,null,null,"Sinking Fund",null,{"$f":"FA86+FA85-FA84","v":14236202.340828255},{"$f":"FB86+FB85-FB84","v":14948012.457869671},15695413.080763154,16480183.734801307,17304192.92154137,18169402.567618437,19077872.695999362,20031766.330799334,21033354.647339299,22085022.379706271,{"$f":"FK86+FK85-FK84","v":23189273.498691581},{"$f":"FL86+FL85-FL84","v":24348737.173626162},25566174.032307468,26844482.733922847,28186706.870618988,29596042.214149933,31075844.324857432,32629636.541100305,34261118.368155316,35974174.286563084,null,null,null,"Sinking Fund",null,{"$f":"FZ86+FZ85-FZ84","v":28472404.68165651},{"$f":"GA86+GA85-GA84","v":29896024.915739343},31390826.161526307,32960367.469602615,34608385.843082741,36338805.135236874,38155745.391998723,40063532.661598668,42066709.294678599,44170044.759412542,{"$f":"GJ86+GJ85-GJ84","v":46378546.997383162},{"$f":"GK86+GK85-GK84","v":48697474.347252324},51132348.064614937,53688965.467845693,56373413.741237976,59192084.428299867,62151688.649714865,65259273.082200609,68522236.736310631,71948348.573126167,null,null,null,"Sinking Fund",null,{"$f":"GY86+GY85-GY84","v":15530402.553630829},{"$f":"GZ86+GZ85-GZ84","v":16306922.681312375},17122268.815377988,17978382.256146885,18877301.368954234,19821166.437401943,20812224.759272039,21852835.997235633,22945477.797097415,24092751.686952293,{"$f":"HI86+HI85-HI84","v":25297389.271299899},{"$f":"HJ86+HJ85-HJ84","v":26562258.734864891},27890371.671608143,29284890.255188547,30749134.767947979,32286591.506345376,33900921.081662647,35595967.135745779,37375765.492533073,39244553.767159723]
[null,"Mortgage Balance",{"$f":"C101","v":104588321.71826677},{"$f":"C88-D87","v":101425300.27957401},{"$f":"D88-E87","v":98104127.768946618},{"$f":"E88-F87","v":94616896.632787853},{"$f":"F88-G87","v":90955303.939821154},{"$f":"G88-H87","v":87110631.612206116},{"$f":"H88-I87","v":83073725.668210328},{"$f":"I88-J87","v":78834974.427014753},{"$f":"J88-K87","v":74384285.623759389},{"$f":"K88-L87","v":69711062.380341262},{"$f":"(N72*$A$54)+L88-M87","v":105090057.73076648},{"$f":"M88-N87","v":96734917.357786581},{"$f":"N88-O87","v":87962019.96615769},{"$f":"O88-P87","v":78750477.704947352},{"$f":"P88-Q87","v":69078358.330676511},{"$f":"Q88-R87","v":58922632.987692118},{"$f":"R88-S87","v":48259121.377558507},{"$f":"S88-T87","v":37062434.186918214},{"$f":"T88-U87","v":25305912.636745907},{"$f":"U88-V87","v":12961565.009064987},{"$f":"V88-W87","v":2.0489096641540527E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC101","v":92128232.074486554},{"$f":"AC88-AD87","v":89342035.983249649},{"$f":"AD88-AE87","v":86416530.087450907},{"$f":"AE88-AF87","v":83344748.896862224},{"$f":"AF88-AG87","v":80119378.646744102},{"$f":"AG88-AH87","v":76732739.884120077},{"$f":"AH88-AI87","v":73176769.183364853},{"$f":"AI88-AJ87","v":69442999.947571859},{"$f":"AJ88-AK87","v":65522542.249989219},{"$f":"AK88-AL87","v":61406061.667527452},{"$f":"(AN72*$A$54)+AL88-AM87","v":86516220.449117586},{"$f":"AM88-AN87","v":79637785.114692748},{"$f":"AN88-AO87","v":72415428.013546661},{"$f":"AO88-AP87","v":64831953.057343274},{"$f":"AP88-AQ87","v":56869304.353329718},{"$f":"AQ88-AR87","v":48508523.214115486},{"$f":"AR88-AS87","v":39729703.017940536},{"$f":"AS88-AT87","v":30511941.811956841},{"$f":"AT88-AU87","v":20833292.545673963},{"$f":"AU88-AV87","v":10670710.81607694},{"$f":"AV88-AW87","v":6.7055225372314453E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC101","v":69169884.05078806},{"$f":"BC88-BD87","v":67078007.801412091},{"$f":"BD88-BE87","v":64881537.739567325},{"$f":"BE88-BF87","v":62575244.174630322},{"$f":"BF88-BG87","v":60153635.93144647},{"$f":"BG88-BH87","v":57610947.276103422},{"$f":"BH88-BI87","v":54941124.187993221},{"$f":"BI88-BJ87","v":52137809.945477515},{"$f":"BJ88-BK87","v":49194329.990836024},{"$f":"BK88-BL87","v":46103676.03846246},{"$f":"(BN72*$A$54)+BL88-BM87","v":57574721.085057706},{"$f":"BM88-BN87","v":52997267.356435478},{"$f":"BN88-BO87","v":48190940.94138214},{"$f":"BO88-BP87","v":43144298.205576137},{"$f":"BP88-BQ87","v":37845323.332979828},{"$f":"BQ88-BR87","v":32281399.716753706},{"$f":"BR88-BS87","v":26439279.919716276},{"$f":"BS88-BT87","v":20305054.132826976},{"$f":"BT88-BU87","v":13864117.056593211},{"$f":"BU88-BV87","v":7101133.1265477575},{"$f":"BV88-BW87","v":3.166496753692627E-8},null,null,null,"Mortgage Balance",{"$f":"CB101","v":249422577.22275624},{"$f":"CB88-CC87","v":241879393.18377009},233959049.94283465,225642689.53985244,216910511.11672109,207741723.77243319,198114497.06093091,188005909.01385349,177391891.56442222,166247173.24251938,{"$f":"(CM72*$A$54)+CK88-CL87","v":154545219.0045214},{"$f":"CL88-CM87","v":142258167.05462351},129356762.50723073,115810287.73246831,101586489.21896777,86651500.779792204,70969762.918657869,54503938.164466813,37214822.172566205,19061250.381070562,1.3411045074462891E-7,null,null,null,null,"Mortgage Balance",{"$f":"DB101","v":56497340.244268902},{"$f":"DB88-DC87","v":54788714.505889446},52994657.480591014,51110897.604027666,49132949.733636148,47056104.469725057,44875416.942618407,42585695.039156429,40181487.040521353,37657068.641954519,{"$f":"(DM72*$A$54)+DK88-DL87","v":35006429.323459342},{"$f":"DL88-DM87","v":32223258.039039407},29300928.190398477,26232481.8493255,23010613.191198874,19627651.100165918,16075540.904581312,12345825.199217476,8429623.7085854486,4317612.1434218194,9.3132257461547852E-9,null,null,null,"Mortgage Balance",{"$f":"EA101","v":1203792388.0746014},{"$f":"EA88-EB87","v":1185673585.0953655},{"$f":"EB88-EC87","v":1166648841.9671679},{"$f":"EC88-ED87","v":1146672861.6825602},{"$f":"ED88-EE87","v":1125698082.3837221},{"$f":"EE88-EF87","v":1103674564.1199422},{"$f":"EF88-EG87","v":1080549869.9429731},{"$f":"EG88-EH87","v":1056268941.0571557},{"$f":"EH88-EI87","v":1030773965.7270474},{"$f":"EI88-EJ87","v":1004004241.6304338},{"$f":"EJ88-EK87","v":975896031.32898951},{"$f":"EK88-EL87","v":946382410.51247299},{"$f":"EL88-EM87","v":915393108.65513062},{"$f":"EM88-EN87","v":882854341.70492113},{"$f":"EN88-EO87","v":848688636.40720117},{"$f":"EO88-EP87","v":812814645.84459519},{"$f":"EP88-EQ87","v":775146955.75385892},{"$f":"EQ88-ER87","v":735595881.15858579},{"$f":"ER88-ES87","v":694067252.83354902},{"$f":"ES88-ET87","v":650462193.09226048},{"$f":"ET88-EU87","v":604676880.36390746},null,null,null,"Mortgage Balance",{"$f":"EZ101","v":945836876.34432948},{"$f":"EZ88-FA87","v":931600674.00350118},{"$f":"FA88-FB87","v":916652661.54563153},{"$f":"FB88-FC87","v":900957248.46486843},{"$f":"FC88-FD87","v":884477064.73006713},{"$f":"FD88-FE87","v":867172871.8085258},{"$f":"FE88-FF87","v":849003469.24090731},{"$f":"FF88-FG87","v":829925596.54490793},{"$f":"FG88-FH87","v":809893830.21410859},{"$f":"FH88-FI87","v":788860475.56676924},{"$f":"FI88-FJ87","v":766775453.18706298},{"$f":"FJ88-FK87","v":743586179.68837142},{"$f":"FK88-FL87","v":719237442.51474524},{"$f":"FL88-FM87","v":693671268.48243773},{"$f":"FM88-FN87","v":666826785.74851489},{"$f":"FN88-FO87","v":638640078.87789595},{"$f":"FO88-FP87","v":609044036.663746},{"$f":"FP88-FQ87","v":577968192.33888853},{"$f":"FQ88-FR87","v":545338555.79778826},{"$f":"FR88-FS87","v":511077437.42963296},{"$f":"FS88-FT87","v":475103263.14306986},null,null,null,"Mortgage Balance",{"$f":"FY101","v":1891673752.688659},{"$f":"FY88-FZ87","v":1863201348.0070024},{"$f":"FZ88-GA87","v":1833305323.0912631},{"$f":"GA88-GB87","v":1801914496.9297369},{"$f":"GB88-GC87","v":1768954129.4601343},{"$f":"GC88-GD87","v":1734345743.6170516},{"$f":"GD88-GE87","v":1698006938.4818146},{"$f":"GE88-GF87","v":1659851193.0898159},{"$f":"GF88-GG87","v":1619787660.4282172},{"$f":"GG88-GH87","v":1577720951.1335385},{"$f":"GH88-GI87","v":1533550906.374126},{"$f":"GI88-GJ87","v":1487172359.3767428},{"$f":"GJ88-GK87","v":1438474885.0294905},{"$f":"GK88-GL87","v":1387342536.9648755},{"$f":"GL88-GM87","v":1333653571.4970298},{"$f":"GM88-GN87","v":1277280157.7557919},{"$f":"GN88-GO87","v":1218088073.327492},{"$f":"GO88-GP87","v":1155936384.6777771},{"$f":"GP88-GQ87","v":1090677111.5955765},{"$f":"GQ88-GR87","v":1022154874.8592659},{"$f":"GR88-GS87","v":950206526.28613973},null,null,null,"Mortgage Balance",{"$f":"GX101","v":1031822046.9210868},{"$f":"GX88-GY87","v":1016291644.367456},{"$f":"GY88-GZ87","v":999984721.68614364},{"$f":"GZ88-HA87","v":982862452.87076569},{"$f":"HA88-HB87","v":964884070.61461878},{"$f":"HB88-HC87","v":946006769.2456646},{"$f":"HC88-HD87","v":926185602.80826271},{"$f":"HD88-HE87","v":905373378.04899073},{"$f":"HE88-HF87","v":883520542.05175507},{"$f":"HF88-HG87","v":860575064.25465763},{"$f":"HG88-HH87","v":836482312.56770539},{"$f":"HH88-HI87","v":811184923.29640555},{"$f":"HI88-HJ87","v":784622664.5615406},{"$f":"HJ88-HK87","v":756732292.88993251},{"$f":"HK88-HL87","v":727447402.63474393},{"$f":"HL88-HM87","v":696698267.8667959},{"$f":"HM88-HN87","v":664411676.36045051},{"$f":"HN88-HO87","v":630510755.27878785},{"$f":"HO88-HP87","v":594914788.14304209},{"$f":"HP88-HQ87","v":557539022.650509},{"$f":"HQ88-HR87","v":518294468.8833493}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D59,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-100481488.53395653},{"$f":"-($C91)/20","v":5024074.426697826},{"$f":"-($C91)/20","v":5024074.426697826},5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD59,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-100481488.53395653},{"$f":"-($AC91)/20","v":5024074.426697826},{"$f":"-($AC91)/20","v":5024074.426697826},5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD59,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-100481488.53395653},{"$f":"-($BC91)/20","v":5024074.426697826},{"$f":"-($BC91)/20","v":5024074.426697826},5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826,5024074.426697826]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D59,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$23))*1)","v":-114935538.93828943},{"$f":"-($C92)/10","v":11493553.893828943},{"$f":"-($C92)/10","v":11493553.893828943},11493553.893828943,11493553.893828943,11493553.893828943,11493553.893828943,11493553.893828943,11493553.893828943,11493553.893828943,11493553.893828943,{"$f":"$N72/10","v":4739515.2654134408},4739515.2654134408,4739515.2654134408,4739515.2654134408,4739515.2654134408,4739515.2654134408,4739515.2654134408,4739515.2654134408,4739515.2654134408,4739515.2654134408,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(AD59,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$24))*1)","v":-83970762.531778201},{"$f":"-($AC92)/10","v":8397076.2531778198},{"$f":"-($AC92)/10","v":8397076.2531778198},8397076.2531778198,8397076.2531778198,8397076.2531778198,8397076.2531778198,8397076.2531778198,8397076.2531778198,8397076.2531778198,8397076.2531778198,{"$f":"$AN72/10","v":3462642.7521382347},{"$f":"$AN72/10","v":3462642.7521382347},3462642.7521382347,3462642.7521382347,3462642.7521382347,3462642.7521382347,3462642.7521382347,3462642.7521382347,3462642.7521382347,3462642.7521382347,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(BD59,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$25))*1)","v":-41985381.265889101},{"$f":"-($BC92)/10","v":4198538.1265889099},{"$f":"-($BC92)/10","v":4198538.1265889099},4198538.1265889099,4198538.1265889099,4198538.1265889099,4198538.1265889099,4198538.1265889099,4198538.1265889099,4198538.1265889099,4198538.1265889099,{"$f":"$BN72/10","v":1731321.3760691173},{"$f":"$BN72/10","v":1731321.3760691173},1731321.3760691173,1731321.3760691173,1731321.3760691173,1731321.3760691173,1731321.3760691173,1731321.3760691173,1731321.3760691173,1731321.3760691173,null,null,null,"Depr",null,{"$f":"-($CB80)/40","v":13784835.11931329},{"$f":"-($CB80)/40","v":13784835.11931329},13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,13784835.11931329,null,null,null,null,"Depr",null,{"$f":"-($DB80)/25","v":3221201.0779560488},{"$f":"-($DB80)/25","v":3221201.0779560488},3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,3221201.0779560488,null,null,null,"Depr",{"$f":"-((HLOOKUP(EB59,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$197)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$39))*1)","v":-1698850618.487679},{"$f":"-($EA92)/50","v":33977012.369753577},{"$f":"-($EA92)/50","v":33977012.369753577},33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,33977012.369753577,null,null,null,"Depr",{"$f":"-((HLOOKUP(FA59,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$40))*1)","v":-1334811200.240319},{"$f":"-($EZ92)/50","v":26696224.004806381},{"$f":"-($EZ92)/50","v":26696224.004806381},26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,26696224.004806381,null,null,null,"Depr",{"$f":"-((HLOOKUP(FZ59,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$41))*1)","v":-2669622400.480638},{"$f":"-($FY92)/50","v":53392448.009612761},{"$f":"-($FY92)/50","v":53392448.009612761},53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,53392448.009612761,null,null,null,"Depr",{"$f":"-((HLOOKUP(GY59,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-1456157672.989439},{"$f":"-($GX92)/50","v":29123153.459788781},{"$f":"-($GX92)/50","v":29123153.459788781},29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781,29123153.459788781]
[null,"Accum Depreciation",null,{"$f":"SUM($D91:D92)","v":16517628.320526769},{"$f":"SUM($D91:E92)","v":33035256.641053539},{"$f":"SUM($D91:F92)","v":49552884.961580306},{"$f":"SUM($D91:G92)","v":66070513.282107078},{"$f":"SUM($D91:H92)","v":82588141.602633849},{"$f":"SUM($D91:I92)","v":99105769.923160613},{"$f":"SUM($D91:J92)","v":115623398.24368739},{"$f":"SUM($D91:K92)","v":132141026.56421416},{"$f":"SUM($D91:L92)","v":148658654.88474095},{"$f":"SUM($D91:M92)","v":165176283.20526767},{"$f":"SUM($D91:N92)","v":174939872.89737895},{"$f":"SUM($D91:O92)","v":184703462.58949018},{"$f":"SUM($D91:P92)","v":194467052.28160146},{"$f":"SUM($D91:Q92)","v":204230641.97371268},{"$f":"SUM($D91:R92)","v":213994231.66582397},{"$f":"SUM($D91:S92)","v":223757821.35793519},{"$f":"SUM($D91:T92)","v":233521411.05004641},{"$f":"SUM($D91:U92)","v":243285000.7421577},{"$f":"SUM($D91:V92)","v":253048590.43426892},{"$f":"SUM($D91:W92)","v":262812180.12638015},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD91:AD92)","v":13421150.679875646},{"$f":"SUM($AD91:AE92)","v":26842301.359751292},{"$f":"SUM($AD91:AF92)","v":40263452.039626941},{"$f":"SUM($AD91:AG92)","v":53684602.719502591},{"$f":"SUM($AD91:AH92)","v":67105753.39937824},{"$f":"SUM($AD91:AI92)","v":80526904.079253882},{"$f":"SUM($AD91:AJ92)","v":93948054.759129539},{"$f":"SUM($AD91:AK92)","v":107369205.43900518},{"$f":"SUM($AD91:AL92)","v":120790356.11888084},{"$f":"SUM($AD91:AM92)","v":134211506.79875648},{"$f":"SUM($AD91:AN92)","v":142698223.97759253},{"$f":"SUM($AD91:AO92)","v":151184941.15642858},{"$f":"SUM($AD91:AP92)","v":159671658.33526465},{"$f":"SUM($AD91:AQ92)","v":168158375.5141007},{"$f":"SUM($AD91:AR92)","v":176645092.69293675},{"$f":"SUM($AD91:AS92)","v":185131809.8717728},{"$f":"SUM($AD91:AT92)","v":193618527.05060884},{"$f":"SUM($AD91:AU92)","v":202105244.22944489},{"$f":"SUM($AD91:AV92)","v":210591961.40828094},{"$f":"SUM($AD91:AW92)","v":219078678.58711699},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD91:BD92)","v":9222612.553286735},{"$f":"SUM($BD91:BE92)","v":18445225.106573474},{"$f":"SUM($BD91:BF92)","v":27667837.659860209},{"$f":"SUM($BD91:BG92)","v":36890450.213146947},{"$f":"SUM($BD91:BH92)","v":46113062.766433686},{"$f":"SUM($BD91:BI92)","v":55335675.319720425},{"$f":"SUM($BD91:BJ92)","v":64558287.873007163},{"$f":"SUM($BD91:BK92)","v":73780900.426293895},{"$f":"SUM($BD91:BL92)","v":83003512.979580641},{"$f":"SUM($BD91:BM92)","v":92226125.532867372},{"$f":"SUM($BD91:BN92)","v":98981521.335634321},{"$f":"SUM($BD91:BO92)","v":105736917.13840126},{"$f":"SUM($BD91:BP92)","v":112492312.9411682},{"$f":"SUM($BD91:BQ92)","v":119247708.74393514},{"$f":"SUM($BD91:BR92)","v":126003104.54670207},{"$f":"SUM($BD91:BS92)","v":132758500.34946901},{"$f":"SUM($BD91:BT92)","v":139513896.15223598},{"$f":"SUM($BD91:BU92)","v":146269291.95500296},{"$f":"SUM($BD91:BV92)","v":153024687.75776994},{"$f":"SUM($BD91:BW92)","v":159780083.56053689},null,null,null,"Accum Depreciation",null,{"$f":"SUM($CB92:CC92)","v":13784835.11931329},{"$f":"SUM($CB92:CD92)","v":27569670.238626581},{"$f":"SUM($CB92:CE92)","v":41354505.357939869},{"$f":"SUM($CB92:CF92)","v":55139340.477253161},{"$f":"SUM($CB92:CG92)","v":68924175.596566454},{"$f":"SUM($CB92:CH92)","v":82709010.715879738},{"$f":"SUM($CB92:CI92)","v":96493845.835193023},{"$f":"SUM($CB92:CJ92)","v":110278680.95450631},{"$f":"SUM($CB92:CK92)","v":124063516.07381959},{"$f":"SUM($CB92:CL92)","v":137848351.19313288},{"$f":"SUM($CB92:CM92)","v":151633186.31244618},{"$f":"SUM($CB92:CN92)","v":165418021.43175948},{"$f":"SUM($CB92:CO92)","v":179202856.55107278},{"$f":"SUM($CB92:CP92)","v":192987691.67038608},{"$f":"SUM($CB92:CQ92)","v":206772526.78969938},{"$f":"SUM($CB92:CR92)","v":220557361.90901268},{"$f":"SUM($CB92:CS92)","v":234342197.02832597},{"$f":"SUM($CB92:CT92)","v":248127032.14763927},{"$f":"SUM($CB92:CU92)","v":261911867.26695257},{"$f":"SUM($CB92:CV92)","v":275696702.38626587},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($DB92:DC92)","v":3221201.0779560488},{"$f":"SUM($DB92:DD92)","v":6442402.1559120975},{"$f":"SUM($DB92:DE92)","v":9663603.2338681463},{"$f":"SUM($DB92:DF92)","v":12884804.311824195},{"$f":"SUM($DB92:DG92)","v":16106005.389780244},{"$f":"SUM($DB92:DH92)","v":19327206.467736293},{"$f":"SUM($DB92:DI92)","v":22548407.54569234},{"$f":"SUM($DB92:DJ92)","v":25769608.62364839},{"$f":"SUM($DB92:DK92)","v":28990809.701604441},{"$f":"SUM($DB92:DL92)","v":32212010.779560491},{"$f":"SUM($DB92:DM92)","v":35433211.857516542},{"$f":"SUM($DB92:DN92)","v":38654412.935472593},{"$f":"SUM($DB92:DO92)","v":41875614.013428643},{"$f":"SUM($DB92:DP92)","v":45096815.091384694},{"$f":"SUM($DB92:DQ92)","v":48318016.169340745},{"$f":"SUM($DB92:DR92)","v":51539217.247296795},{"$f":"SUM($DB92:DS92)","v":54760418.325252846},{"$f":"SUM($DB92:DT92)","v":57981619.403208897},{"$f":"SUM($DB92:DU92)","v":61202820.481164947},{"$f":"SUM($DB92:DV92)","v":64424021.559120998},null,null,null,"Accum Depreciation",null,{"$f":"SUM($EB92:EB92)","v":33977012.369753577},{"$f":"SUM($EB92:EC92)","v":67954024.739507154},{"$f":"SUM($EB92:ED92)","v":101931037.10926074},{"$f":"SUM($EB92:EE92)","v":135908049.47901431},{"$f":"SUM($EB92:EF92)","v":169885061.84876788},{"$f":"SUM($EB92:EG92)","v":203862074.21852145},{"$f":"SUM($EB92:EH92)","v":237839086.58827502},{"$f":"SUM($EB92:EI92)","v":271816098.95802861},{"$f":"SUM($EB92:EJ92)","v":305793111.32778221},{"$f":"SUM($EB92:EK92)","v":339770123.69753581},{"$f":"SUM($EB92:EL92)","v":373747136.06728941},{"$f":"SUM($EB92:EM92)","v":407724148.43704301},{"$f":"SUM($EB92:EN92)","v":441701160.80679661},{"$f":"SUM($EB92:EO92)","v":475678173.17655021},{"$f":"SUM($EB92:EP92)","v":509655185.54630381},{"$f":"SUM($EB92:EQ92)","v":543632197.91605735},{"$f":"SUM($EB92:ER92)","v":577609210.28581095},{"$f":"SUM($EB92:ES92)","v":611586222.65556455},{"$f":"SUM($EB92:ET92)","v":645563235.02531815},{"$f":"SUM($EB92:EU92)","v":679540247.39507174},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FA92:FA92)","v":26696224.004806381},{"$f":"SUM($FA92:FB92)","v":53392448.009612761},{"$f":"SUM($FA92:FC92)","v":80088672.014419138},{"$f":"SUM($FA92:FD92)","v":106784896.01922552},{"$f":"SUM($FA92:FE92)","v":133481120.02403191},{"$f":"SUM($FA92:FF92)","v":160177344.02883828},{"$f":"SUM($FA92:FG92)","v":186873568.03364465},{"$f":"SUM($FA92:FH92)","v":213569792.03845102},{"$f":"SUM($FA92:FI92)","v":240266016.04325739},{"$f":"SUM($FA92:FJ92)","v":266962240.04806376},{"$f":"SUM($FA92:FK92)","v":293658464.05287015},{"$f":"SUM($FA92:FL92)","v":320354688.05767655},{"$f":"SUM($FA92:FM92)","v":347050912.06248295},{"$f":"SUM($FA92:FN92)","v":373747136.06728935},{"$f":"SUM($FA92:FO92)","v":400443360.07209575},{"$f":"SUM($FA92:FP92)","v":427139584.07690215},{"$f":"SUM($FA92:FQ92)","v":453835808.08170855},{"$f":"SUM($FA92:FR92)","v":480532032.08651495},{"$f":"SUM($FA92:FS92)","v":507228256.09132135},{"$f":"SUM($FA92:FT92)","v":533924480.09612775},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FZ92:FZ92)","v":53392448.009612761},{"$f":"SUM($FZ92:GA92)","v":106784896.01922552},{"$f":"SUM($FZ92:GB92)","v":160177344.02883828},{"$f":"SUM($FZ92:GC92)","v":213569792.03845105},{"$f":"SUM($FZ92:GD92)","v":266962240.04806381},{"$f":"SUM($FZ92:GE92)","v":320354688.05767655},{"$f":"SUM($FZ92:GF92)","v":373747136.06728929},{"$f":"SUM($FZ92:GG92)","v":427139584.07690203},{"$f":"SUM($FZ92:GH92)","v":480532032.08651477},{"$f":"SUM($FZ92:GI92)","v":533924480.09612751},{"$f":"SUM($FZ92:GJ92)","v":587316928.10574031},{"$f":"SUM($FZ92:GK92)","v":640709376.11535311},{"$f":"SUM($FZ92:GL92)","v":694101824.12496591},{"$f":"SUM($FZ92:GM92)","v":747494272.1345787},{"$f":"SUM($FZ92:GN92)","v":800886720.1441915},{"$f":"SUM($FZ92:GO92)","v":854279168.1538043},{"$f":"SUM($FZ92:GP92)","v":907671616.1634171},{"$f":"SUM($FZ92:GQ92)","v":961064064.1730299},{"$f":"SUM($FZ92:GR92)","v":1014456512.1826427},{"$f":"SUM($FZ92:GS92)","v":1067848960.1922555},null,null,null,"Accum Depreciation",null,{"$f":"SUM($GY92:GY92)","v":29123153.459788781},{"$f":"SUM($GY92:GZ92)","v":58246306.919577561},{"$f":"SUM($GY92:HA92)","v":87369460.379366338},{"$f":"SUM($GY92:HB92)","v":116492613.83915512},{"$f":"SUM($GY92:HC92)","v":145615767.29894391},{"$f":"SUM($GY92:HD92)","v":174738920.75873268},{"$f":"SUM($GY92:HE92)","v":203862074.21852145},{"$f":"SUM($GY92:HF92)","v":232985227.67831022},{"$f":"SUM($GY92:HG92)","v":262108381.13809898},{"$f":"SUM($GY92:HH92)","v":291231534.59788775},{"$f":"SUM($GY92:HI92)","v":320354688.05767655},{"$f":"SUM($GY92:HJ92)","v":349477841.51746535},{"$f":"SUM($GY92:HK92)","v":378600994.97725415},{"$f":"SUM($GY92:HL92)","v":407724148.43704295},{"$f":"SUM($GY92:HM92)","v":436847301.89683175},{"$f":"SUM($GY92:HN92)","v":465970455.35662055},{"$f":"SUM($GY92:HO92)","v":495093608.81640935},{"$f":"SUM($GY92:HP92)","v":524216762.27619815},{"$f":"SUM($GY92:HQ92)","v":553339915.73598695},{"$f":"SUM($GY92:HR92)","v":582463069.19577575}]
[null,"End Year Book Value",null,{"$f":"-$C80-D93","v":198899399.15171918},{"$f":"-$C80-E93","v":182381770.83119243},165864142.51066566,149346514.19013888,132828885.86961211,116311257.54908535,99793629.22855857,83276000.908031806,66758372.587505013,{"$f":"-$C80-M93+$N72","v":97635896.921112701},{"$f":"-$C80-N93+$N72","v":87872307.229001418},78108717.536890194,68345127.84477891,58581538.152667686,48817948.460556403,39054358.768445179,29290769.076333955,19527179.384222671,9763589.6921114475,2.2351741790771484E-7,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC80-AD93","v":171031100.3858591},{"$f":"-$AC80-AE93","v":157609949.70598346},{"$f":"-$AC80-AF93","v":144188799.02610779},{"$f":"-$AC80-AG93","v":130767648.34623215},{"$f":"-$AC80-AH93","v":117346497.6663565},{"$f":"-$AC80-AI93","v":103925346.98648086},{"$f":"-$AC80-AJ93","v":90504196.306605205},{"$f":"-$AC80-AK93","v":77083045.626729563},{"$f":"-$AC80-AL93","v":63661894.946853906},{"$f":"-$AC80-AM93","v":50240744.266978264},{"$f":"-$AC80-AN93","v":41754027.088142216},{"$f":"-$AC80-AO93","v":33267309.909306169},{"$f":"-$AC80-AP93","v":24780592.730470091},{"$f":"-$AC80-AQ93","v":16293875.551634043},{"$f":"-$AC80-AR93","v":7807158.3727979958},{"$f":"-$AC80-AS93","v":-679558.80603805184},{"$f":"-$AC80-AT93","v":-9166275.9848740995},{"$f":"-$AC80-AU93","v":-17652993.163710147},{"$f":"-$AC80-AV93","v":-26139710.342546195},{"$f":"-$AC80-AW93","v":-34626427.521382242},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC80-BD93","v":133244257.2465589},{"$f":"-$BC80-BE93","v":124021644.69327216},{"$f":"-$BC80-BF93","v":114799032.13998543},{"$f":"-$BC80-BG93","v":105576419.58669868},{"$f":"-$BC80-BH93","v":96353807.03341195},{"$f":"-$BC80-BI93","v":87131194.480125219},{"$f":"-$BC80-BJ93","v":77908581.926838472},{"$f":"-$BC80-BK93","v":68685969.373551741},{"$f":"-$BC80-BL93","v":59463356.820264995},{"$f":"-$BC80-BM93","v":50240744.266978264},{"$f":"-$BC80-BN93","v":43485348.464211315},{"$f":"-$BC80-BO93","v":36729952.661444381},{"$f":"-$BC80-BP93","v":29974556.858677432},{"$f":"-$BC80-BQ93","v":23219161.055910498},{"$f":"-$BC80-BR93","v":16463765.253143564},{"$f":"-$BC80-BS93","v":9708369.4503766298},{"$f":"-$BC80-BT93","v":2952973.6476096511},{"$f":"-$BC80-BU93","v":-3802422.1551573277},{"$f":"-$BC80-BV93","v":-10557817.957924306},{"$f":"-$BC80-BW93","v":-17313213.760691255},null,null,null,"End Year Book Value",null,{"$f":"-$CB80-CC93","v":537608569.65321839},{"$f":"-$CB80-CD93","v":523823734.53390503},510038899.41459179,496254064.29527849,482469229.17596519,468684394.05665189,454899558.93733859,441114723.81802535,427329888.69871205,413545053.57939875,399760218.46008545,385975383.34077215,372190548.22145885,358405713.10214555,344620877.98283225,330836042.86351895,317051207.74420565,303266372.62489235,289481537.50557905,275696702.38626575,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB80-DC93","v":77308825.870945171},74087624.79298912,70866423.715033069,67645222.637077034,64424021.559120975,61202820.481164932,57981619.403208882,54760418.325252831,51539217.24729678,48318016.16934073,45096815.091384679,41875614.013428628,38654412.935472578,35433211.857516527,32212010.779560477,28990809.701604426,25769608.623648375,22548407.545692325,19327206.467736274,16106005.389780223,null,null,null,"End Year Book Value",null,{"$f":"-$EA92-EB93","v":1664873606.1179254},{"$f":"-$EA92-EC93","v":1630896593.7481718},{"$f":"-$EA92-ED93","v":1596919581.3784182},{"$f":"-$EA92-EE93","v":1562942569.0086646},{"$f":"-$EA92-EF93","v":1528965556.6389112},{"$f":"-$EA92-EG93","v":1494988544.2691576},{"$f":"-$EA92-EH93","v":1461011531.899404},{"$f":"-$EA92-EI93","v":1427034519.5296504},{"$f":"-$EA92-EJ93","v":1393057507.1598969},{"$f":"-$EA92-EK93","v":1359080494.7901433},{"$f":"-$EA92-EL93","v":1325103482.4203897},{"$f":"-$EA92-EM93","v":1291126470.0506361},{"$f":"-$EA92-EN93","v":1257149457.6808825},{"$f":"-$EA92-EO93","v":1223172445.3111289},{"$f":"-$EA92-EP93","v":1189195432.9413753},{"$f":"-$EA92-EQ93","v":1155218420.5716217},{"$f":"-$EA92-ER93","v":1121241408.2018681},{"$f":"-$EA92-ES93","v":1087264395.8321145},{"$f":"-$EA92-ET93","v":1053287383.4623609},{"$f":"-$EA92-EU93","v":1019310371.0926073},null,null,null,"End Year Book Value",null,{"$f":"-$EZ92-FA93","v":1308114976.2355127},{"$f":"-$EZ92-FB93","v":1281418752.2307062},{"$f":"-$EZ92-FC93","v":1254722528.2258999},{"$f":"-$EZ92-FD93","v":1228026304.2210934},{"$f":"-$EZ92-FE93","v":1201330080.2162871},{"$f":"-$EZ92-FF93","v":1174633856.2114806},{"$f":"-$EZ92-FG93","v":1147937632.2066743},{"$f":"-$EZ92-FH93","v":1121241408.2018681},{"$f":"-$EZ92-FI93","v":1094545184.1970615},{"$f":"-$EZ92-FJ93","v":1067848960.1922553},{"$f":"-$EZ92-FK93","v":1041152736.1874489},{"$f":"-$EZ92-FL93","v":1014456512.1826425},{"$f":"-$EZ92-FM93","v":987760288.17783606},{"$f":"-$EZ92-FN93","v":961064064.17302966},{"$f":"-$EZ92-FO93","v":934367840.16822326},{"$f":"-$EZ92-FP93","v":907671616.16341686},{"$f":"-$EZ92-FQ93","v":880975392.15861046},{"$f":"-$EZ92-FR93","v":854279168.15380406},{"$f":"-$EZ92-FS93","v":827582944.14899766},{"$f":"-$EZ92-FT93","v":800886720.14419127},null,null,null,"End Year Book Value",null,{"$f":"-$FY92-FZ93","v":2616229952.4710255},{"$f":"-$FY92-GA93","v":2562837504.4614124},{"$f":"-$FY92-GB93","v":2509445056.4517999},{"$f":"-$FY92-GC93","v":2456052608.4421868},{"$f":"-$FY92-GD93","v":2402660160.4325743},{"$f":"-$FY92-GE93","v":2349267712.4229612},{"$f":"-$FY92-GF93","v":2295875264.4133487},{"$f":"-$FY92-GG93","v":2242482816.4037361},{"$f":"-$FY92-GH93","v":2189090368.3941231},{"$f":"-$FY92-GI93","v":2135697920.3845105},{"$f":"-$FY92-GJ93","v":2082305472.3748977},{"$f":"-$FY92-GK93","v":2028913024.3652849},{"$f":"-$FY92-GL93","v":1975520576.3556721},{"$f":"-$FY92-GM93","v":1922128128.3460593},{"$f":"-$FY92-GN93","v":1868735680.3364465},{"$f":"-$FY92-GO93","v":1815343232.3268337},{"$f":"-$FY92-GP93","v":1761950784.3172209},{"$f":"-$FY92-GQ93","v":1708558336.3076081},{"$f":"-$FY92-GR93","v":1655165888.2979953},{"$f":"-$FY92-GS93","v":1601773440.2883825},null,null,null,"End Year Book Value",null,{"$f":"-$GX92-GY93","v":1427034519.5296502},{"$f":"-$GX92-GZ93","v":1397911366.0698614},{"$f":"-$GX92-HA93","v":1368788212.6100726},{"$f":"-$GX92-HB93","v":1339665059.1502838},{"$f":"-$GX92-HC93","v":1310541905.690495},{"$f":"-$GX92-HD93","v":1281418752.2307062},{"$f":"-$GX92-HE93","v":1252295598.7709177},{"$f":"-$GX92-HF93","v":1223172445.3111289},{"$f":"-$GX92-HG93","v":1194049291.8513401},{"$f":"-$GX92-HH93","v":1164926138.3915513},{"$f":"-$GX92-HI93","v":1135802984.9317625},{"$f":"-$GX92-HJ93","v":1106679831.4719737},{"$f":"-$GX92-HK93","v":1077556678.0121849},{"$f":"-$GX92-HL93","v":1048433524.5523961},{"$f":"-$GX92-HM93","v":1019310371.0926073},{"$f":"-$GX92-HN93","v":990187217.63281846},{"$f":"-$GX92-HO93","v":961064064.17302966},{"$f":"-$GX92-HP93","v":931940910.71324086},{"$f":"-$GX92-HQ93","v":902817757.25345206},{"$f":"-$GX92-HR93","v":873694603.79366326}]
[null,"Prop. Tax Value",{"$f":"-C80","v":215417027.47224596},{"$f":"C95/(($C95/$X95)^(1/21))","v":196159750.09478116},{"$f":"D95/(($C95/$X95)^(1/21))","v":178623983.48340657},{"$f":"E95/(($C95/$X95)^(1/21))","v":162655832.60614675},{"$f":"F95/(($C95/$X95)^(1/21))","v":148115159.92899448},{"$f":"G95/(($C95/$X95)^(1/21))","v":134874355.55976841},{"$f":"H95/(($C95/$X95)^(1/21))","v":122817217.33537292},{"$f":"I95/(($C95/$X95)^(1/21))","v":111837931.02403259},{"$f":"J95/(($C95/$X95)^(1/21))","v":101840141.69268993},{"$f":"K95/(($C95/$X95)^(1/21))","v":92736108.089825734},{"$f":"L95/(($C95/$X95)^(1/21))","v":84445932.622510761},{"$f":"(M95+$N72)/(($C95/($X95+$N72))^(1/21))","v":125579719.46564531},{"$f":"N95/(($N95/$X95)^(1/11))","v":110301656.93304041},{"$f":"O95/(($N95/$X95)^(1/11))","v":96882327.607862711},{"$f":"P95/(($N95/$X95)^(1/11))","v":85095597.506891519},{"$f":"Q95/(($N95/$X95)^(1/11))","v":74742844.168281525},{"$f":"R95/(($N95/$X95)^(1/11))","v":65649609.59245383},{"$f":"S95/(($N95/$X95)^(1/11))","v":57662660.387100674},{"$f":"T95/(($N95/$X95)^(1/11))","v":50647405.575741664},{"$f":"U95/(($N95/$X95)^(1/11))","v":44485628.556387283},{"$f":"V95/(($N95/$X95)^(1/11))","v":39073494.990723036},{"$f":"X80","v":30144446.560186956},null,null,null,"Prop. Tax Value",{"$f":"-AC80","v":184452251.06573474},{"$f":"AC95/(($AC95/$AX95)^(1/21))","v":169208886.33839515},{"$f":"AD95/(($AC95/$AX95)^(1/21))","v":155225252.33739889},142397243.33994269,130629357.05036353,119833983.60215916,109930753.31777105,100845938.37031458,92511903.892732203,84866604.4479727,77853122.111504614,{"$f":"(AM95+$AN72)/(($AC95/($AX95+$AN72))^(1/21))","v":107011514.74715036},{"$f":"(AN95+$AN72)/(($AC95/($AX95+$AN72))^(1/21))","v":134752413.19239351},161144726.93085802,186254015.50867555,210142651.38697883,232869974.87754983,254492441.54648992,275063762.45206833,294635037.56510472,313254882.70330828,{"$f":"AX80","v":30144446.560186956},null,null,null,"Prop. Tax Value",{"$f":"-BC80","v":142466869.79984564},{"$f":"BC95/(($BC95/$BX95)^(1/21))","v":132310564.38704668},{"$f":"BD95/(($BC95/$BX95)^(1/21))","v":122878290.74235611},114118433.44265269,105983056.67118236,98427641.902494341,91410844.287527561,84894266.405734688,78842248.146166712,73221671.567702293,68001779.670575425,{"$f":"(BM95+$BN72)/(($BC95/($BX95+$BN72))^(1/21))","v":80963946.345650941},{"$f":"(BN95+$BN72)/(($BC95/($BX95+$BN72))^(1/21))","v":93265045.191186145},104938790.53027286,116017177.26247211,126530568.55405994,136507779.05608872,145976153.87834451,154961643.53564879,163488875.07191437,171581219.55688891,{"$f":"BX80","v":30144446.560186956},null,null,"Prop. Tax Value",{"$f":"-CB80","v":551393404.77253163},{"$f":"CB95/(($CB95/$CW95)^(1/21))","v":533490641.58591163},516169149.27946913,499410055.0215289,483195098.74769443,467506613.26538426,452327505.00433844,437641235.39212209,423431802.834333,409683725.27988005,396382023.35233575,383512204.02898413,371060244.84978062,359012578.63901895,347356078.72305852,336078044.62800574,325166188.24176621,314608620.4253906,304393838.05912614,294510711.50905979,284948472.50069737,{"$f":"CW80","v":275696702.38626581},null,null,null,"Prop. Tax Value",{"$f":"-DB80","v":80530026.948901221},{"$f":"DB95/(($DB95/$DW95)^(1/21))","v":77915360.198447317},{"$f":"DC95/(($DB95/$DW95)^(1/21))","v":75385587.027133375},72937951.091429964,70569785.541379854,68278510.114900857,66061628.32643155,63916724.746856615,61841462.371748216,59833580.075055875,57890890.1454705,56011275.902778305,54192689.391607486,52433149.150054827,50730738.050761022,49083601.212082475,47489943.977083601,45948029.958147675,44456179.145075671,43012766.074611805,41616218.059401266,{"$f":"DW80","v":40265013.474450611},null,null,"Prop. Tax Value",{"$f":"-EA80","v":1698850618.487679},{"$f":"EA95/(($EA95/$EV95)^(1/21))","v":1658024587.0136676},{"$f":"EB95/(($EA95/$EV95)^(1/21))","v":1618179668.786329},1579292286.123287,1541339427.9506657,1504298636.1866045,1468147992.4519963,1432866105.1005883,1398432096.5607698,1364825590.9815555,1332026702.1754568,1300016021.8511035,1268774608.1286542,1238283974.3311996,1208526078.0455256,1179483310.4457631,1151138485.8736084,1123474831.6689448,1096475978.2448533,1070125949.4011332,1044409152.8706064,{"$f":"EV80","v":1019310371.0926073},null,null,"Prop. Tax Value",{"$f":"-EZ80","v":1334811200.240319},{"$f":"EZ95/(($EZ95/$FU95)^(1/21))","v":1302733604.0821671},{"$f":"FA95/(($EZ95/$FU95)^(1/21))","v":1271426882.6178298},1240872510.5254395,1211052407.6755228,1181948928.4323318,1153544851.2122824,1125823368.293319,1098768075.8691757,1072362964.3426502,1046592408.8521441,1021441160.0258665,996894334.95822787,972937408.40308499,949556204.17862678,926736886.77881348,904465953.18640614,882730224.88274193,861516840.04952717,840813245.95803285,820607191.54119039,{"$f":"FU80","v":800886720.14419127},null,null,"Prop. Tax Value",{"$f":"-FY80","v":2669622400.480638},{"$f":"FY95/(($FY95/$GT95)^(1/21))","v":2605467208.1643343},{"$f":"FZ95/(($FY95/$GT95)^(1/21))","v":2542853765.2356596},2481745021.050879,2422104815.3510456,2363897856.8646636,2307089702.4245648,2251646736.586638,2197536151.7383513,2144725928.6853004,2093184817.7042882,2042882320.051733,1993788669.9164557,1945874816.80617,1899112408.3572536,1853473773.557627,1808931906.3728123,1765460449.7654839,1723033680.0990543,1681626491.9160657,1641214383.0823808,{"$f":"GT80","v":1601773440.2883825},null,null,"Prop. Tax Value",{"$f":"-GX80","v":1456157672.989439},{"$f":"GX95/(($GX95/$HS95)^(1/21))","v":1421163931.7260005},{"$f":"GY95/(($GX95/$HS95)^(1/21))","v":1387011144.6739962},1353679102.3913887,1321148081.1005704,1289398831.0170894,1258412564.9588537,1228170947.2290754,1198656082.7663739,1169850506.5556188,1141737173.2932484,1114299447.3009455,1087521092.6817033,1061386263.7124566,1035879495.4675931,1010985694.6677967,986690130.74880683,962978427.1448096,939836552.78130257,917250813.77239966,895207845.31766248,{"$f":"HS80","v":873694603.79366326}]
[null,"Tax Dep",null,{"$f":"($C80*0.85)*-D$4","v":36620894.670281813},58593431.472450897,35156058.883470535,21093635.330082323,21093635.330082323,10546817.665041162,null,null,null,null,{"$f":"($N72)*D$6","v":6770871.5081696408},{"$f":"($N72)*E$6","v":11607072.884997517},{"$f":"($N72)*F$6","v":8290834.0537877316},{"$f":"($N72)*G$6","v":5922024.3241340946},{"$f":"($N72)*H$6","v":4230017.3743814956},{"$f":"($N72)*I$6","v":4230017.3743814956},{"$f":"($N72)*J$6","v":4230017.3743814956},{"$f":"($N72)*K$6","v":2114297.7599009359},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AC80*0.85)*-D$4","v":31356882.681174904},33662698.910764478,{"$f":"($AC80*0.85)*-F$4","v":30102607.37392791},{"$f":"($AC80*0.85)*-G$4","v":18061564.424356744},{"$f":"($AC80*0.85)*-H$4","v":18061564.424356744},{"$f":"($AC80*0.85)*-I$4","v":9030782.2121783718},null,null,null,null,{"$f":"($AN72)*D$6","v":4946731.435704682},{"$f":"($AN72)*E$6","v":8480012.0999865364},{"$f":"($AN72)*F$6","v":6057200.9663154138},{"$f":"($AN72)*G$6","v":4326572.1187967248},{"$f":"($AN72)*H$6","v":3090408.6562833744},{"$f":"($AN72)*I$6","v":3090408.6562833744},{"$f":"($AN72)*J$6","v":3090408.6562833744},{"$f":"($AN72)*K$6","v":1544684.9317288664},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BC80*0.85)*-D$4","v":24219367.865973759},{"$f":"($BC80*0.85)*-E$4","v":38750988.585558012},{"$f":"($BC80*0.85)*-F$4","v":23250593.151334807},{"$f":"($BC80*0.85)*-G$4","v":13950355.890800884},{"$f":"($BC80*0.85)*-H$4","v":13950355.890800884},{"$f":"($BC80*0.85)*-I$4","v":6975177.945400442},null,null,null,null,{"$f":"($BN72)*D$6","v":2473365.717852341},{"$f":"($BN72)*E$6","v":4240006.0499932682},{"$f":"($BN72)*F$6","v":3028600.4831577069},{"$f":"($BN72)*G$6","v":2163286.0593983624},{"$f":"($BN72)*H$6","v":1545204.3281416872},{"$f":"($BN72)*I$6","v":1545204.3281416872},{"$f":"($BN72)*J$6","v":1545204.3281416872},{"$f":"($BN72)*K$6","v":772342.46586443321},null,null,null,null,null,"Tax Dep",null,{"$f":"($C80)*-D$5","v":8078138.5302092228},{"$f":"($C80)*-E$5","v":15550955.213221436},{"$f":"($C80)*-F$5","v":14385549.094596587},{"$f":"($C80)*-G$5","v":13308463.957235355},{"$f":"($C80)*-H$5","v":12311083.120038856},{"$f":"($C80)*-I$5","v":11386944.072182922},{"$f":"($C80)*-J$5","v":10533892.643392827},{"$f":"($C80)*-K$5","v":9743312.1525696851},{"$f":"($C80)*-L$5","v":9609753.5955368914},{"$f":"($C80)*-M$5","v":9609753.5955368914},{"$f":"($C80)*-N$5","v":9609753.5955368914},{"$f":"($C80)*-O$5","v":9609753.5955368914},{"$f":"($C80)*-P$5","v":9609753.5955368914},{"$f":"($C80)*-Q$5","v":9609753.5955368914},{"$f":"($C80)*-R$5","v":9609753.5955368914},{"$f":"($C80)*-S$5","v":9609753.5955368914},{"$f":"($C80)*-T$5","v":9609753.5955368914},{"$f":"($C80)*-U$5","v":9609753.5955368914},{"$f":"($C80)*-V$5","v":9609753.5955368914},{"$f":"($C80)*-W$5","v":9609753.5955368914},null,null,null,null,"Tax Dep",null,{"$f":"($DB80)*-D$4","v":16106005.389780246},{"$f":"($DB80)*-E$4","v":25769608.62364839},{"$f":"($DB80)*-F$4","v":15461765.174189035},{"$f":"($DB80)*-G$4","v":9277059.1045134198},{"$f":"($DB80)*-H$4","v":9277059.1045134198},{"$f":"($DB80)*-I$4","v":4638529.5522567099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($EA80)*-D$5","v":63706898.193287961},{"$f":"($EA80)*-E$5","v":122640026.14862555},{"$f":"($EA80)*-F$5","v":113449244.30260721},{"$f":"($EA80)*-G$5","v":104954991.21016881},{"$f":"($EA80)*-H$5","v":97089312.846570849},{"$f":"($EA80)*-I$5","v":89801243.693258703},{"$f":"($EA80)*-J$5","v":83073795.244047508},{"$f":"($EA80)*-K$5","v":76839013.474197716},{"$f":"($EA80)*-L$5","v":75785726.090735361},{"$f":"($EA80)*-M$5","v":75785726.090735361},{"$f":"($EA80)*-N$5","v":75785726.090735361},{"$f":"($EA80)*-O$5","v":75785726.090735361},{"$f":"($EA80)*-P$5","v":75785726.090735361},{"$f":"($EA80)*-Q$5","v":75785726.090735361},{"$f":"($EA80)*-R$5","v":75785726.090735361},{"$f":"($EA80)*-S$5","v":75785726.090735361},{"$f":"($EA80)*-T$5","v":75785726.090735361},{"$f":"($EA80)*-U$5","v":75785726.090735361},{"$f":"($EA80)*-V$5","v":75785726.090735361},{"$f":"($EA80)*-W$5","v":75785726.090735361},{"$f":"($EA80)*-X$5","v":37867380.286090367},null,null,"Tax Dep",null,{"$f":"($EZ80)*-D$5","v":50055420.009011962},{"$f":"($EZ80)*-E$5","v":96360020.545348629},{"$f":"($EZ80)*-F$5","v":89138691.95204851},{"$f":"($EZ80)*-G$5","v":82464635.95084691},{"$f":"($EZ80)*-H$5","v":76284460.093734235},{"$f":"($EZ80)*-I$5","v":70558120.04470326},{"$f":"($EZ80)*-J$5","v":65272267.691751599},{"$f":"($EZ80)*-K$5","v":60373510.586869627},{"$f":"($EZ80)*-L$5","v":59545927.642720625},{"$f":"($EZ80)*-M$5","v":59545927.642720625},{"$f":"($EZ80)*-N$5","v":59545927.642720625},{"$f":"($EZ80)*-O$5","v":59545927.642720625},{"$f":"($EZ80)*-P$5","v":59545927.642720625},{"$f":"($EZ80)*-Q$5","v":59545927.642720625},{"$f":"($EZ80)*-R$5","v":59545927.642720625},{"$f":"($EZ80)*-S$5","v":59545927.642720625},{"$f":"($EZ80)*-T$5","v":59545927.642720625},{"$f":"($EZ80)*-U$5","v":59545927.642720625},{"$f":"($EZ80)*-V$5","v":59545927.642720625},{"$f":"($EZ80)*-W$5","v":59545927.642720625},{"$f":"($EZ80)*-X$5","v":29752941.653356712},null,null,"Tax Dep",null,{"$f":"($FY80)*-D$5","v":100110840.01802392},{"$f":"($FY80)*-E$5","v":192720041.09069726},{"$f":"($FY80)*-F$5","v":178277383.90409702},{"$f":"($FY80)*-G$5","v":164929271.90169382},{"$f":"($FY80)*-H$5","v":152568920.18746847},{"$f":"($FY80)*-I$5","v":141116240.08940652},{"$f":"($FY80)*-J$5","v":130544535.3835032},{"$f":"($FY80)*-K$5","v":120747021.17373925},{"$f":"($FY80)*-L$5","v":119091855.28544125},{"$f":"($FY80)*-M$5","v":119091855.28544125},{"$f":"($FY80)*-N$5","v":119091855.28544125},{"$f":"($FY80)*-O$5","v":119091855.28544125},{"$f":"($FY80)*-P$5","v":119091855.28544125},{"$f":"($FY80)*-Q$5","v":119091855.28544125},{"$f":"($FY80)*-R$5","v":119091855.28544125},{"$f":"($FY80)*-S$5","v":119091855.28544125},{"$f":"($FY80)*-T$5","v":119091855.28544125},{"$f":"($FY80)*-U$5","v":119091855.28544125},{"$f":"($FY80)*-V$5","v":119091855.28544125},{"$f":"($FY80)*-W$5","v":119091855.28544125},{"$f":"($FY80)*-X$5","v":59505883.306713425},null,null,"Tax Dep",null,{"$f":"($GX80)*-D$5","v":54605912.737103961},{"$f":"($GX80)*-E$5","v":105120022.4131076},{"$f":"($GX80)*-F$5","v":97242209.402234748},{"$f":"($GX80)*-G$5","v":89961421.037287548},{"$f":"($GX80)*-H$5","v":83219411.011346444},{"$f":"($GX80)*-I$5","v":76972494.594221741},{"$f":"($GX80)*-J$5","v":71206110.209183559},{"$f":"($GX80)*-K$5","v":65862011.549312323},{"$f":"($GX80)*-L$5","v":64959193.79205887},{"$f":"($GX80)*-M$5","v":64959193.79205887},{"$f":"($GX80)*-N$5","v":64959193.79205887},{"$f":"($GX80)*-O$5","v":64959193.79205887},{"$f":"($GX80)*-P$5","v":64959193.79205887},{"$f":"($GX80)*-Q$5","v":64959193.79205887},{"$f":"($GX80)*-R$5","v":64959193.79205887},{"$f":"($GX80)*-S$5","v":64959193.79205887},{"$f":"($GX80)*-T$5","v":64959193.79205887},{"$f":"($GX80)*-U$5","v":64959193.79205887},{"$f":"($GX80)*-V$5","v":64959193.79205887},{"$f":"($GX80)*-W$5","v":64959193.79205887},{"$f":"($GX80)*-X$5","v":32457754.530934598}]
[null,"After Tax Dep. Value",null,{"$f":"D96*$B$6","v":7690387.8807591805},12304620.609214688,7382772.3655288117,4429663.4193172874,4429663.4193172874,2214831.7096586437,null,null,null,null,{"$f":"N96*$B$6","v":1421883.0167156246},2437485.3058494786,1741075.1512954235,1243625.1080681598,888303.64862011408,888303.64862011408,888303.64862011408,444002.52957919653,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD96*$B$6","v":6584945.3630467299},7069166.77126054,6321547.5485248612,3792928.529114916,3792928.529114916,1896464.264557458,null,null,null,null,{"$f":"AN96*$B$6","v":1038813.6014979832},1780802.5409971725,1272012.2029262369,908580.14494731219,648985.81781950861,648985.81781950861,648985.81781950861,324383.83566306194,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD96*$B$6","v":5086067.2518544896},8137707.6029671822,4882624.5617803093,2929574.7370681856,2929574.7370681856,1464787.3685340928,null,null,null,null,{"$f":"BN96*$B$6","v":519406.80074899161},890401.27049858624,636006.10146311845,454290.0724736561,324492.9089097543,324492.9089097543,324492.9089097543,162191.91783153097,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC96*$B$6","v":1696409.0913439367},{"$f":"CD96*$B$6","v":3265700.5947765014},3020965.3098652833,2794777.4310194245,2585327.4552081595,2391258.2551584137,2212117.4551124936,2046095.5520396337,2018048.255062747,2018048.255062747,2018048.255062747,2018048.255062747,2018048.255062747,2018048.255062747,2018048.255062747,2018048.255062747,2018048.255062747,2018048.255062747,2018048.255062747,2018048.255062747,null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC96*$B$6","v":3382261.1318538515},5411617.810966162,3246970.6865796973,1948182.411947818,1948182.411947818,974091.205973909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB96*$B$6","v":13378448.620590471},{"$f":"EC96*$B$6","v":25754405.491211366},23824341.303547513,22040548.154135451,20388755.697779879,18858261.175584327,17445497.001249976,16136192.82958152,15915002.479054425,15915002.479054425,15915002.479054425,15915002.479054425,15915002.479054425,15915002.479054425,15915002.479054425,15915002.479054425,15915002.479054425,15915002.479054425,15915002.479054425,15915002.479054425,7952149.8600789765,null,null,"After Tax Dep. Value",null,{"$f":"FA96*$B$6","v":10511638.201892512},{"$f":"FB96*$B$6","v":20235604.314523213},18719125.309930187,17317573.549677849,16019736.61968419,14817205.209387684,13707176.215267835,12678437.223242622,12504644.80497133,12504644.80497133,12504644.80497133,12504644.80497133,12504644.80497133,12504644.80497133,12504644.80497133,12504644.80497133,12504644.80497133,12504644.80497133,12504644.80497133,12504644.80497133,6248117.7472049091,null,null,"After Tax Dep. Value",null,{"$f":"FZ96*$B$6","v":21023276.403785024},{"$f":"GA96*$B$6","v":40471208.629046425},37438250.619860373,34635147.099355698,32039473.239368379,29634410.418775368,27414352.43053567,25356874.446485244,25009289.60994266,25009289.60994266,25009289.60994266,25009289.60994266,25009289.60994266,25009289.60994266,25009289.60994266,25009289.60994266,25009289.60994266,25009289.60994266,25009289.60994266,25009289.60994266,12496235.494409818,null,null,"After Tax Dep. Value",null,{"$f":"GY96*$B$6","v":11467241.674791832},{"$f":"GZ96*$B$6","v":22075204.706752595},20420863.974469297,18891898.417830385,17476076.312382754,16164223.864786565,14953283.143928546,13831022.425355587,13641430.696332362,13641430.696332362,13641430.696332362,13641430.696332362,13641430.696332362,13641430.696332362,13641430.696332362,13641430.696332362,13641430.696332362,13641430.696332362,13641430.696332362,13641430.696332362,6816128.4514962658]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D97:I97)","v":31974645.675689418},{"$f":"C99/C103","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AD97:AI97)","v":24350511.273032196},{"$f":"AC99/AC103","v":0.1320152566983539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BD97:BI97)","v":21146553.435575299},{"$f":"BC99/BC103","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"CB99/CB103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,DC97:DH97)","v":14062567.837996634},{"$f":"DB99/DB103","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,EB97:EV97)","v":194110133.39442742},{"$f":"EA99/EA103","v":0.11425968315402842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FA97:FU97)","v":152515104.80990726},{"$f":"EZ99/EZ103","v":0.11425968315402844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FZ97:GT97)","v":305030209.61981452},{"$f":"FY99/FY103","v":0.11425968315402844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,GY97:HS97)","v":166380114.33808067},{"$f":"GX99/GX103","v":0.11425968315402846}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D76:W76)","v":60397297.422125027},{"$f":"C100/C103","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AD76:AW76)","v":51715584.410953663},{"$f":"AC100/AC103","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BD76:BW76)","v":39943982.186872609},{"$f":"BC100/BC103","v":0.28037383177570097},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,CC76:CV76)","v":135689109.40127122},{"$f":"CB100/CB103","v":0.24608402680704453},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,DC76:DV76)","v":0},{"$f":"DB100/DB103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,EB76:EU76)","v":0},{"$f":"EA100/EA103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FA76:FT76)","v":0},{"$f":"EZ100/EZ103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FZ76:GS76)","v":0},{"$f":"FY100/FY103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,GY76:HR76)","v":0},{"$f":"GX100/GX103","v":0}]
[0.85,"Debt",{"$f":"(C103-C99-C100)*$A101","v":104588321.71826677},{"$f":"C101/C103","v":0.48551557388722111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC103-AC99-AC100)*$A101","v":92128232.074486554},{"$f":"AC101/AC103","v":0.49946927479705339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC103-BC99-BC100)*$A101","v":69169884.05078806},{"$f":"BC101/BC103","v":0.48551557388722111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(CB103-CB99-CB100)*$BZ101","v":249422577.22275624},{"$f":"CB101/CB103","v":0.45234958391577329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(DB103-DB99-DB100)*$CZ101","v":56497340.244268902},{"$f":"DB101/DB103","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EA103-EA99-EA100)*$DY101","v":1203792388.0746014},{"$f":"EA101/EA103","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EZ103-EZ99-EZ100)*$EX101","v":945836876.34432948},{"$f":"EZ101/EZ103","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(FY103-FY99-FY100)*$FW101","v":1891673752.688659},{"$f":"FY101/FY103","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(GX103-GX99-GX100)*$GV101","v":1031822046.9210868},{"$f":"GX101/GX103","v":0.70859225347677735}]
[0.15,"Equity",{"$f":"(C103-C99-C100)*$A102","v":18456762.656164724},{"$f":"C102/C103","v":8.5679218921274308E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC103-AC99-AC100)*$A102","v":16257923.307262331},{"$f":"AC102/AC103","v":8.8141636728891762E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC103-BC99-BC100)*$A102","v":12206450.126609659},{"$f":"BC102/BC103","v":8.5679218921274322E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(CB103-CB99-CB100)*$BZ102","v":166281718.14850417},{"$f":"CB102/CB103","v":0.30156638927718221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(DB103-DB99-DB100)*$CZ102","v":9970118.8666356876},{"$f":"DB102/DB103","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EA103-EA99-EA100)*$DY102","v":300948097.01865035},{"$f":"EA102/EA103","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EZ103-EZ99-EZ100)*$EX102","v":236459219.08608237},{"$f":"EZ102/EZ103","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(FY103-FY99-FY100)*$FW102","v":472918438.17216474},{"$f":"FY102/FY103","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(GX103-GX99-GX100)*$GV102","v":257955511.7302717},{"$f":"GX102/GX103","v":0.17714806336919434}]
[null,"Total",{"$f":"-C80","v":215417027.47224596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC80","v":184452251.06573474},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC80","v":142466869.79984564},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CB80","v":551393404.77253163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-DB80","v":80530026.948901221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EA80","v":1698850618.487679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EZ80","v":1334811200.240319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-FY80","v":2669622400.480638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-GX80","v":1456157672.989439}]
[null,"Check",{"$f":"SUM(C99:C102)-C103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC99:AC102)-AC103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC99:BC102)-BC103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB99:CB102)-CB103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB99:DB102)-DB103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA99:EA102)-EA103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ99:EZ102)-EZ103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY99:FY102)-FY103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX99:GX102)-GX103","v":0}]
[{"$f":"$A$11","v":100000},"2024 Solar + Storage (4hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":100000},"2024 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$11","v":50000},"2024 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC106&\" \"&'Resource Options'!$B$16","v":"2024 Small Nuclear (share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC106&\" \"&'Resource Options'!$B$27","v":"2024 Geothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB106&\" \"&'Resource Options'!$B$40","v":"2024 Pumped Hydro (70 hr/ 500MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA106&\" \"&'Resource Options'!$B$41","v":"2024 Pumped Hydro (8.5 hr/ 400 MW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ106&\" \"&'Resource Options'!$B$42","v":"2024 Pumped Hydro (12 hr/ 1200 MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GY106&\" \"&'Resource Options'!$B$43","v":"2024 Pumped Hydro (10 hr/ 400 MW)"}]
[null,"Year",null,2024,{"$f":"D106+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,"Year",null,2024,{"$f":"AD106+1","v":2025},{"$f":"AE106+1","v":2026},{"$f":"AF106+1","v":2027},{"$f":"AG106+1","v":2028},{"$f":"AH106+1","v":2029},{"$f":"AI106+1","v":2030},{"$f":"AJ106+1","v":2031},{"$f":"AK106+1","v":2032},{"$f":"AL106+1","v":2033},{"$f":"AM106+1","v":2034},{"$f":"AN106+1","v":2035},{"$f":"AO106+1","v":2036},{"$f":"AP106+1","v":2037},{"$f":"AQ106+1","v":2038},{"$f":"AR106+1","v":2039},{"$f":"AS106+1","v":2040},{"$f":"AT106+1","v":2041},{"$f":"AU106+1","v":2042},{"$f":"AV106+1","v":2043},null,null,null,null,"Year",null,2024,{"$f":"BD106+1","v":2025},{"$f":"BE106+1","v":2026},{"$f":"BF106+1","v":2027},{"$f":"BG106+1","v":2028},{"$f":"BH106+1","v":2029},{"$f":"BI106+1","v":2030},{"$f":"BJ106+1","v":2031},{"$f":"BK106+1","v":2032},{"$f":"BL106+1","v":2033},{"$f":"BM106+1","v":2034},{"$f":"BN106+1","v":2035},{"$f":"BO106+1","v":2036},{"$f":"BP106+1","v":2037},{"$f":"BQ106+1","v":2038},{"$f":"BR106+1","v":2039},{"$f":"BS106+1","v":2040},{"$f":"BT106+1","v":2041},{"$f":"BU106+1","v":2042},{"$f":"BV106+1","v":2043},null,null,null,"Year",null,2024,{"$f":"CC106+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,"Year",null,2024,{"$f":"DC106+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,"Year",null,2024,{"$f":"EB106+1","v":2025},{"$f":"EC106+1","v":2026},{"$f":"ED106+1","v":2027},{"$f":"EE106+1","v":2028},{"$f":"EF106+1","v":2029},{"$f":"EG106+1","v":2030},{"$f":"EH106+1","v":2031},{"$f":"EI106+1","v":2032},{"$f":"EJ106+1","v":2033},{"$f":"EK106+1","v":2034},{"$f":"EL106+1","v":2035},{"$f":"EM106+1","v":2036},{"$f":"EN106+1","v":2037},{"$f":"EO106+1","v":2038},{"$f":"EP106+1","v":2039},{"$f":"EQ106+1","v":2040},{"$f":"ER106+1","v":2041},{"$f":"ES106+1","v":2042},{"$f":"ET106+1","v":2043},null,null,null,"Year",null,2024,{"$f":"FA106+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,"Year",null,2024,{"$f":"FZ106+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,"Year",null,2024,{"$f":"GY106+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D106-$D$12)","v":237941.24867999993},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D106-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D106-$D$12)","v":157824},{"$f":"DC107*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD107*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE107*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF107*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG107*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH107*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI107*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ107*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK107*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL107*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM107*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN107*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO107*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP107*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ107*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR107*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS107*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT107*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU107*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB107","v":4200000},{"$f":"EC107","v":4200000},{"$f":"ED107","v":4200000},{"$f":"EE107","v":4200000},{"$f":"EF107","v":4200000},{"$f":"EG107","v":4200000},{"$f":"EH107","v":4200000},{"$f":"EI107","v":4200000},{"$f":"EJ107","v":4200000},{"$f":"EK107","v":4200000},{"$f":"EL107","v":4200000},{"$f":"EM107","v":4200000},{"$f":"EN107","v":4200000},{"$f":"EO107","v":4200000},{"$f":"EP107","v":4200000},{"$f":"EQ107","v":4200000},{"$f":"ER107","v":4200000},{"$f":"ES107","v":4200000},{"$f":"ET107","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA107","v":1241000},{"$f":"FB107","v":1241000},{"$f":"FC107","v":1241000},{"$f":"FD107","v":1241000},{"$f":"FE107","v":1241000},{"$f":"FF107","v":1241000},{"$f":"FG107","v":1241000},{"$f":"FH107","v":1241000},{"$f":"FI107","v":1241000},{"$f":"FJ107","v":1241000},{"$f":"FK107","v":1241000},{"$f":"FL107","v":1241000},{"$f":"FM107","v":1241000},{"$f":"FN107","v":1241000},{"$f":"FO107","v":1241000},{"$f":"FP107","v":1241000},{"$f":"FQ107","v":1241000},{"$f":"FR107","v":1241000},{"$f":"FS107","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ107","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY107","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"EB107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EC107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ED107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EE107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EF107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EG107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EH107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EI107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EJ107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EK107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EL107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EM107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EN107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EO107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EP107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EQ107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ER107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ES107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ET107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EU107*(1-'Resource Options'!$W$40)","v":1260000.0000000002},null,null,null,"Storage Losses",null,{"$f":"FA107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FB107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FC107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FD107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FE107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FF107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FG107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FH107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FI107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FJ107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FK107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FL107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FM107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FN107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FO107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FP107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FQ107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FR107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FS107*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FT107*(1-'Resource Options'!$W$41)","v":210970.00000000006},null,null,null,"Storage Losses",null,{"$f":"FZ107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GA107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GB107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GC107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GD107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GE107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GF107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GG107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GH107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GI107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GJ107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GK107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GL107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GM107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GN107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GO107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GP107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GQ107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GR107*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GS107*(1-'Resource Options'!$W$42)","v":998639.99999999977},null,null,null,"Storage Losses",null,{"$f":"GY107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"GZ107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HA107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HB107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HC107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HD107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HE107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HF107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HG107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HH107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HI107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HJ107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HK107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HL107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HM107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HN107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HO107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HP107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HQ107*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HR107*(1-'Resource Options'!$W$43)","v":277399.99999999994}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M65","v":40.19210388471754},{"$f":"D109","v":40.19210388471754},{"$f":"E109","v":40.19210388471754},{"$f":"F109","v":40.19210388471754},{"$f":"G109","v":40.19210388471754},{"$f":"H109","v":40.19210388471754},{"$f":"I109","v":40.19210388471754},{"$f":"J109","v":40.19210388471754},{"$f":"K109","v":40.19210388471754},{"$f":"L109","v":40.19210388471754},{"$f":"M109","v":40.19210388471754},{"$f":"N109","v":40.19210388471754},{"$f":"O109","v":40.19210388471754},{"$f":"P109","v":40.19210388471754},{"$f":"Q109","v":40.19210388471754},{"$f":"R109","v":40.19210388471754},{"$f":"S109","v":40.19210388471754},{"$f":"T109","v":40.19210388471754},{"$f":"U109","v":40.19210388471754},{"$f":"V109","v":40.19210388471754},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!W35","v":40.19210388471754},{"$f":"AD109","v":40.19210388471754},{"$f":"AE109","v":40.19210388471754},{"$f":"AF109","v":40.19210388471754},{"$f":"AG109","v":40.19210388471754},{"$f":"AH109","v":40.19210388471754},{"$f":"AI109","v":40.19210388471754},{"$f":"AJ109","v":40.19210388471754},{"$f":"AK109","v":40.19210388471754},{"$f":"AL109","v":40.19210388471754},{"$f":"AM109","v":40.19210388471754},{"$f":"AN109","v":40.19210388471754},{"$f":"AO109","v":40.19210388471754},{"$f":"AP109","v":40.19210388471754},{"$f":"AQ109","v":40.19210388471754},{"$f":"AR109","v":40.19210388471754},{"$f":"AS109","v":40.19210388471754},{"$f":"AT109","v":40.19210388471754},{"$f":"AU109","v":40.19210388471754},{"$f":"AV109","v":40.19210388471754},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB35","v":40.19210388471754},{"$f":"BD109","v":40.19210388471754},{"$f":"BE109","v":40.19210388471754},{"$f":"BF109","v":40.19210388471754},{"$f":"BG109","v":40.19210388471754},{"$f":"BH109","v":40.19210388471754},{"$f":"BI109","v":40.19210388471754},{"$f":"BJ109","v":40.19210388471754},{"$f":"BK109","v":40.19210388471754},{"$f":"BL109","v":40.19210388471754},{"$f":"BM109","v":40.19210388471754},{"$f":"BN109","v":40.19210388471754},{"$f":"BO109","v":40.19210388471754},{"$f":"BP109","v":40.19210388471754},{"$f":"BQ109","v":40.19210388471754},{"$f":"BR109","v":40.19210388471754},{"$f":"BS109","v":40.19210388471754},{"$f":"BT109","v":40.19210388471754},{"$f":"BU109","v":40.19210388471754},{"$f":"BV109","v":40.19210388471754},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!Q65","v":85.081011085829672},{"$f":"CC109","v":85.081011085829672},85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,85.081011085829672,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!U65","v":83.904103582638044},{"$f":"DC109","v":83.904103582638044},83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,83.904103582638044,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!X65","v":5.202},{"$f":"EB109","v":5.202},{"$f":"EC109","v":5.202},{"$f":"ED109","v":5.202},{"$f":"EE109","v":5.202},{"$f":"EF109","v":5.202},{"$f":"EG109","v":5.202},{"$f":"EH109","v":5.202},{"$f":"EI109","v":5.202},{"$f":"EJ109","v":5.202},{"$f":"EK109","v":5.202},{"$f":"EL109","v":5.202},{"$f":"EM109","v":5.202},{"$f":"EN109","v":5.202},{"$f":"EO109","v":5.202},{"$f":"EP109","v":5.202},{"$f":"EQ109","v":5.202},{"$f":"ER109","v":5.202},{"$f":"ES109","v":5.202},{"$f":"ET109","v":5.202},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB65","v":5.202},{"$f":"FA109","v":5.202},5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AF65","v":5.202},{"$f":"FZ109","v":5.202},5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AJ65","v":5.202},{"$f":"GY109","v":5.202},5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202,5.202]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N65","v":9.8963873939410369},{"$f":"D110","v":9.8963873939410369},9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,9.8963873939410369,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X35","v":7.8573882358758214},{"$f":"AD110","v":7.8573882358758214},7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,7.8573882358758214,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC35","v":7.3281551804400875},{"$f":"BD110","v":7.3281551804400875},7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,7.3281551804400875,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R65","v":0},{"$f":"CC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y65","v":22.394787466562281},22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,22.394787466562281,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC65","v":23.978848212913235},{"$f":"FA110","v":23.978848212913235},23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,23.978848212913235,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG65","v":15.644746370598654},{"$f":"FZ110","v":15.644746370598654},15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,15.644746370598654,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK65","v":25.911366131747695},{"$f":"GY110","v":25.911366131747695},25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695,25.911366131747695]
[null,"Revenue",null,{"$f":"(D109*D107)+(D110*12*$A$11)","v":21439024.258135211},{"$f":"(E109*E107)+(E110*12*$A$11)","v":21439024.258135211},21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,21439024.258135211,null,null,null,null,"Revenue",null,{"$f":"(AD109*AD107)+(AD110*12*$AA$11)","v":18992225.268456951},{"$f":"(AE109*AE107)+(AE110*12*$AA$11)","v":18992225.268456951},{"$f":"(AF109*AF107)+(AF110*12*$AA$11)","v":18992225.268456951},{"$f":"(AG109*AG107)+(AG110*12*$AA$11)","v":18992225.268456951},{"$f":"(AH109*AH107)+(AH110*12*$AA$11)","v":18992225.268456951},{"$f":"(AI109*AI107)+(AI110*12*$AA$11)","v":18992225.268456951},{"$f":"(AJ109*AJ107)+(AJ110*12*$AA$11)","v":18992225.268456951},{"$f":"(AK109*AK107)+(AK110*12*$AA$11)","v":18992225.268456951},{"$f":"(AL109*AL107)+(AL110*12*$AA$11)","v":18992225.268456951},{"$f":"(AM109*AM107)+(AM110*12*$AA$11)","v":18992225.268456951},{"$f":"(AN109*AN107)+(AN110*12*$AA$11)","v":18992225.268456951},{"$f":"(AO109*AO107)+(AO110*12*$AA$11)","v":18992225.268456951},{"$f":"(AP109*AP107)+(AP110*12*$AA$11)","v":18992225.268456951},{"$f":"(AQ109*AQ107)+(AQ110*12*$AA$11)","v":18992225.268456951},{"$f":"(AR109*AR107)+(AR110*12*$AA$11)","v":18992225.268456951},{"$f":"(AS109*AS107)+(AS110*12*$AA$11)","v":18992225.268456951},{"$f":"(AT109*AT107)+(AT110*12*$AA$11)","v":18992225.268456951},{"$f":"(AU109*AU107)+(AU110*12*$AA$11)","v":18992225.268456951},{"$f":"(AV109*AV107)+(AV110*12*$AA$11)","v":18992225.268456951},{"$f":"(AW109*AW107)+(AW110*12*$AA$11)","v":18992225.268456951},null,null,null,null,"Revenue",null,{"$f":"(BD109*BD107)+(BD110*12*$BA$11)","v":13960252.49367002},{"$f":"(BE109*BE107)+(BE110*12*$BA$11)","v":13960252.49367002},{"$f":"(BF109*BF107)+(BF110*12*$BA$11)","v":13960252.49367002},{"$f":"(BG109*BG107)+(BG110*12*$BA$11)","v":13960252.49367002},{"$f":"(BH109*BH107)+(BH110*12*$BA$11)","v":13960252.49367002},{"$f":"(BI109*BI107)+(BI110*12*$BA$11)","v":13960252.49367002},{"$f":"(BJ109*BJ107)+(BJ110*12*$BA$11)","v":13960252.49367002},{"$f":"(BK109*BK107)+(BK110*12*$BA$11)","v":13960252.49367002},{"$f":"(BL109*BL107)+(BL110*12*$BA$11)","v":13960252.49367002},{"$f":"(BM109*BM107)+(BM110*12*$BA$11)","v":13960252.49367002},{"$f":"(BN109*BN107)+(BN110*12*$BA$11)","v":13960252.49367002},{"$f":"(BO109*BO107)+(BO110*12*$BA$11)","v":13960252.49367002},{"$f":"(BP109*BP107)+(BP110*12*$BA$11)","v":13960252.49367002},{"$f":"(BQ109*BQ107)+(BQ110*12*$BA$11)","v":13960252.49367002},{"$f":"(BR109*BR107)+(BR110*12*$BA$11)","v":13960252.49367002},{"$f":"(BS109*BS107)+(BS110*12*$BA$11)","v":13960252.49367002},{"$f":"(BT109*BT107)+(BT110*12*$BA$11)","v":13960252.49367002},{"$f":"(BU109*BU107)+(BU110*12*$BA$11)","v":13960252.49367002},{"$f":"(BV109*BV107)+(BV110*12*$BA$11)","v":13960252.49367002},{"$f":"(BW109*BW107)+(BW110*12*$BA$11)","v":13960252.49367002},null,null,null,"Revenue",null,{"$f":"(CC109*CC107)+(CC110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CD109*CD107)+(CD110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CE109*CE107)+(CE110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CF109*CF107)+(CF110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CG109*CG107)+(CG110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CH109*CH107)+(CH110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CI109*CI107)+(CI110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CJ109*CJ107)+(CJ110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CK109*CK107)+(CK110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CL109*CL107)+(CL110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CM109*CM107)+(CM110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CN109*CN107)+(CN110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CO109*CO107)+(CO110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CP109*CP107)+(CP110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CQ109*CQ107)+(CQ110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CR109*CR107)+(CR110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CS109*CS107)+(CS110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CT109*CT107)+(CT110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CU109*CU107)+(CU110*12*('Resource Options'!$J$16))","v":71251603.219894573},{"$f":"(CV109*CV107)+(CV110*12*('Resource Options'!$J$16))","v":71251603.219894573},null,null,null,null,"Revenue",null,{"$f":"(DC109*DC107)+(DC110*12*('Resource Options'!$J$27))","v":13242081.243826266},{"$f":"(DD109*DD107)+(DD110*12*('Resource Options'!$J$27))","v":13109660.431388006},{"$f":"(DE109*DE107)+(DE110*12*('Resource Options'!$J$27))","v":12978563.827074125},{"$f":"(DF109*DF107)+(DF110*12*('Resource Options'!$J$27))","v":12848778.188803384},{"$f":"(DG109*DG107)+(DG110*12*('Resource Options'!$J$27))","v":12720290.406915352},{"$f":"(DH109*DH107)+(DH110*12*('Resource Options'!$J$27))","v":12593087.502846198},{"$f":"(DI109*DI107)+(DI110*12*('Resource Options'!$J$27))","v":12467156.627817735},{"$f":"(DJ109*DJ107)+(DJ110*12*('Resource Options'!$J$27))","v":12342485.061539559},{"$f":"(DK109*DK107)+(DK110*12*('Resource Options'!$J$27))","v":12219060.210924162},{"$f":"(DL109*DL107)+(DL110*12*('Resource Options'!$J$27))","v":12096869.608814921},{"$f":"(DM109*DM107)+(DM110*12*('Resource Options'!$J$27))","v":11975900.912726771},{"$f":"(DN109*DN107)+(DN110*12*('Resource Options'!$J$27))","v":11856141.903599503},{"$f":"(DO109*DO107)+(DO110*12*('Resource Options'!$J$27))","v":11737580.484563507},{"$f":"(DP109*DP107)+(DP110*12*('Resource Options'!$J$27))","v":11620204.679717872},{"$f":"(DQ109*DQ107)+(DQ110*12*('Resource Options'!$J$27))","v":11504002.632920694},{"$f":"(DR109*DR107)+(DR110*12*('Resource Options'!$J$27))","v":11388962.606591487},{"$f":"(DS109*DS107)+(DS110*12*('Resource Options'!$J$27))","v":11275072.980525572},{"$f":"(DT109*DT107)+(DT110*12*('Resource Options'!$J$27))","v":11162322.250720315},{"$f":"(DU109*DU107)+(DU110*12*('Resource Options'!$J$27))","v":11050699.02821311},{"$f":"(DV109*DV107)+(DV110*12*('Resource Options'!$J$27))","v":10940192.03793098},null,null,null,"Revenue",null,{"$f":"(EB109*EB107)+(EB110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EC109*EC107)+(EC110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(ED109*ED107)+(ED110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EE109*EE107)+(EE110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EF109*EF107)+(EF110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EG109*EG107)+(EG110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EH109*EH107)+(EH110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EI109*EI107)+(EI110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EJ109*EJ107)+(EJ110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EK109*EK107)+(EK110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EL109*EL107)+(EL110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EM109*EM107)+(EM110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EN109*EN107)+(EN110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EO109*EO107)+(EO110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EP109*EP107)+(EP110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EQ109*EQ107)+(EQ110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(ER109*ER107)+(ER110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(ES109*ES107)+(ES110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(ET109*ET107)+(ET110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},{"$f":"(EU109*EU107)+(EU110*12*('Resource Options'!$J$40*1000))","v":156217124.79937369},null,null,null,"Revenue",null,{"$f":"(FA109*FA107)+(FA110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FB109*FB107)+(FB110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FC109*FC107)+(FC110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FD109*FD107)+(FD110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FE109*FE107)+(FE110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FF109*FF107)+(FF110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FG109*FG107)+(FG110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FH109*FH107)+(FH110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FI109*FI107)+(FI110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FJ109*FJ107)+(FJ110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FK109*FK107)+(FK110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FL109*FL107)+(FL110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FM109*FM107)+(FM110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FN109*FN107)+(FN110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FO109*FO107)+(FO110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FP109*FP107)+(FP110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FQ109*FQ107)+(FQ110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FR109*FR107)+(FR110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FS109*FS107)+(FS110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},{"$f":"(FT109*FT107)+(FT110*12*('Resource Options'!$J$41*1000))","v":121554153.42198353},null,null,null,"Revenue",null,{"$f":"(FZ109*FZ107)+(FZ110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GA109*GA107)+(GA110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GB109*GB107)+(GB110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GC109*GC107)+(GC110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GD109*GD107)+(GD110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GE109*GE107)+(GE110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GF109*GF107)+(GF110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GG109*GG107)+(GG110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GH109*GH107)+(GH110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GI109*GI107)+(GI110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GJ109*GJ107)+(GJ110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GK109*GK107)+(GK110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GL109*GL107)+(GL110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GM109*GM107)+(GM110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GN109*GN107)+(GN110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GO109*GO107)+(GO110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GP109*GP107)+(GP110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GQ109*GQ107)+(GQ110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GR109*GR107)+(GR110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},{"$f":"(GS109*GS107)+(GS110*12*('Resource Options'!$J$42*1000))","v":252626059.7366206},null,null,null,"Revenue",null,{"$f":"(GY109*GY107)+(GY110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(GZ109*GZ107)+(GZ110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HA109*HA107)+(HA110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HB109*HB107)+(HB110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HC109*HC107)+(HC110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HD109*HD107)+(HD110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HE109*HE107)+(HE110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HF109*HF107)+(HF110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HG109*HG107)+(HG110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HH109*HH107)+(HH110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HI109*HI107)+(HI110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HJ109*HJ107)+(HJ110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HK109*HK107)+(HK110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HL109*HL107)+(HL110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HM109*HM107)+(HM110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HN109*HN107)+(HN110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HO109*HO107)+(HO110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HP109*HP107)+(HP110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HQ109*HQ107)+(HQ110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893},{"$f":"(HR109*HR107)+(HR110*12*('Resource Options'!$J$43*1000))","v":131969477.43238893}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":909243.01439999999},{"$f":"HLOOKUP(E106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":927427.8746880003},{"$f":"HLOOKUP(F106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":945976.43218175997},{"$f":"HLOOKUP(G106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":964895.9608253953},{"$f":"HLOOKUP(H106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":984193.88004190312},{"$f":"HLOOKUP(I106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1003877.7576427412},{"$f":"HLOOKUP(J106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(K106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(L106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(M106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(N106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(O106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(P106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(Q106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(R106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(S106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(T106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(U106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(V106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(W106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":909243.01439999999},{"$f":"HLOOKUP(AE106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":927427.8746880003},{"$f":"HLOOKUP(AF106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":945976.43218175997},{"$f":"HLOOKUP(AG106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":964895.9608253953},{"$f":"HLOOKUP(AH106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":984193.88004190312},{"$f":"HLOOKUP(AI106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1003877.7576427412},{"$f":"HLOOKUP(AJ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(AK106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(AL106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(AM106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(AN106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(AO106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(AP106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(AQ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(AR106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(AS106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(AT106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(AU106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(AV106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(AW106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1022898.3912},{"$f":"HLOOKUP(BE106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1043356.3590240002},{"$f":"HLOOKUP(BF106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1064223.4862044801},{"$f":"HLOOKUP(BG106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1085507.9559285697},{"$f":"HLOOKUP(BH106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1107218.115047141},{"$f":"HLOOKUP(BI106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1129362.4773480839},{"$f":"HLOOKUP(BJ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1151949.7268950457},{"$f":"HLOOKUP(BK106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1174988.7214329464},{"$f":"HLOOKUP(BL106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1198488.4958616055},{"$f":"HLOOKUP(BM106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1222458.2657788377},{"$f":"HLOOKUP(BN106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1246907.4310944143},{"$f":"HLOOKUP(BO106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1271845.5797163027},{"$f":"HLOOKUP(BP106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1297282.4913106291},{"$f":"HLOOKUP(BQ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1323228.1411368416},{"$f":"HLOOKUP(BR106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1349692.7039595786},{"$f":"HLOOKUP(BS106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1376686.55803877},{"$f":"HLOOKUP(BT106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1404220.2891995455},{"$f":"HLOOKUP(BU106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},{"$f":"HLOOKUP(BV106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},{"$f":"HLOOKUP(BW106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1490169.8046608714},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC107","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD107","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE107","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF107","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG107","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH107","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI107","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ107","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK107","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL107","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM107","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN107","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO107","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP107","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ107","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR107","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS107","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT107","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU107","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV107","v":8751415.1999999993}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":865945.72800000012},{"$f":"HLOOKUP(E106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":883264.64256000007},{"$f":"HLOOKUP(F106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":900929.93541120016},{"$f":"HLOOKUP(G106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":918948.53411942406},{"$f":"HLOOKUP(H106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":937327.50480181258},{"$f":"HLOOKUP(I106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":956074.05489784875},{"$f":"HLOOKUP(J106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":975195.53599580587},{"$f":"HLOOKUP(K106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":994699.44671572186},{"$f":"HLOOKUP(L106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1014593.4356500363},{"$f":"HLOOKUP(M106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1034885.3043630373},{"$f":"HLOOKUP(N106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1055583.0104502982},{"$f":"HLOOKUP(O106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1076694.6706593041},{"$f":"HLOOKUP(P106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1098228.5640724902},{"$f":"HLOOKUP(Q106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1120193.1353539403},{"$f":"HLOOKUP(R106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1142596.998061019},{"$f":"HLOOKUP(S106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(T106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(U106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},{"$f":"HLOOKUP(V106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1236783.7366207044},{"$f":"HLOOKUP(W106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1261519.4113531187},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(AD106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":865945.72800000012},{"$f":"HLOOKUP(AE106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":883264.64256000007},{"$f":"HLOOKUP(AF106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":900929.93541120016},{"$f":"HLOOKUP(AG106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":918948.53411942406},{"$f":"HLOOKUP(AH106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":937327.50480181258},{"$f":"HLOOKUP(AI106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":956074.05489784875},{"$f":"HLOOKUP(AJ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":975195.53599580587},{"$f":"HLOOKUP(AK106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":994699.44671572186},{"$f":"HLOOKUP(AL106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1014593.4356500363},{"$f":"HLOOKUP(AM106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1034885.3043630373},{"$f":"HLOOKUP(AN106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1055583.0104502982},{"$f":"HLOOKUP(AO106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1076694.6706593041},{"$f":"HLOOKUP(AP106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1098228.5640724902},{"$f":"HLOOKUP(AQ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1120193.1353539403},{"$f":"HLOOKUP(AR106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1142596.998061019},{"$f":"HLOOKUP(AS106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(AT106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(AU106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},{"$f":"HLOOKUP(AV106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1236783.7366207044},{"$f":"HLOOKUP(AW106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1261519.4113531187},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(BD106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":481682.31120000005},{"$f":"HLOOKUP(BE106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":491315.95742399996},{"$f":"HLOOKUP(BF106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":501142.2765724801},{"$f":"HLOOKUP(BG106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":511165.12210392964},{"$f":"HLOOKUP(BH106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":521388.42454600823},{"$f":"HLOOKUP(BI106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":531816.19303692831},{"$f":"HLOOKUP(BJ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":542452.51689766697},{"$f":"HLOOKUP(BK106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":553301.56723562034},{"$f":"HLOOKUP(BL106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":564367.59858033271},{"$f":"HLOOKUP(BM106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":575654.95055193955},{"$f":"HLOOKUP(BN106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":587168.04956297833},{"$f":"HLOOKUP(BO106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":598911.4105542379},{"$f":"HLOOKUP(BP106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":610889.63876532263},{"$f":"HLOOKUP(BQ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":623107.43154062924},{"$f":"HLOOKUP(BR106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":635569.58017144178},{"$f":"HLOOKUP(BS106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":648280.97177487065},{"$f":"HLOOKUP(BT106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":661246.59121036797},{"$f":"HLOOKUP(BU106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":674471.5230345754},{"$f":"HLOOKUP(BV106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":687960.95349526685},{"$f":"HLOOKUP(BW106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":701720.17256517219},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CC106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":14612834.16},{"$f":"HLOOKUP(CD106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":14905090.843200004},{"$f":"HLOOKUP(CE106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15203192.660064002},{"$f":"HLOOKUP(CF106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15507256.513265282},{"$f":"HLOOKUP(CG106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15817401.643530587},{"$f":"HLOOKUP(CH106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16133749.676401198},{"$f":"HLOOKUP(CI106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16456424.669929223},{"$f":"HLOOKUP(CJ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16785553.163327809},{"$f":"HLOOKUP(CK106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17121264.226594366},{"$f":"HLOOKUP(CL106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17463689.511126254},{"$f":"HLOOKUP(CM106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17812963.301348776},{"$f":"HLOOKUP(CN106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18169222.567375753},{"$f":"HLOOKUP(CO106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18532607.018723272},{"$f":"HLOOKUP(CP106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18903259.159097739},{"$f":"HLOOKUP(CQ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19281324.342279695},{"$f":"HLOOKUP(CR106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19666950.829125285},{"$f":"HLOOKUP(CS106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20060289.845707793},{"$f":"HLOOKUP(CT106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20461495.642621949},{"$f":"HLOOKUP(CU106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20870725.555474389},{"$f":"HLOOKUP(CV106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":21288140.066583876},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(DC106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DD106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DE106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DF106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DG106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DH106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DI106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DJ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DK106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DL106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DM106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DN106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DO106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DP106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DQ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DR106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DS106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DT106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DU106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DV106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D107","v":0},{"$f":"HLOOKUP(E106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E107","v":0},{"$f":"HLOOKUP(F106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F107","v":0},{"$f":"HLOOKUP(G106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G107","v":0},{"$f":"HLOOKUP(H106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H107","v":0},{"$f":"HLOOKUP(I106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I107","v":0},{"$f":"HLOOKUP(J106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J107","v":0},{"$f":"HLOOKUP(K106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K107","v":0},{"$f":"HLOOKUP(L106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L107","v":0},{"$f":"HLOOKUP(M106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M107","v":0},{"$f":"HLOOKUP(N106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N107","v":0},{"$f":"HLOOKUP(O106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O107","v":0},{"$f":"HLOOKUP(P106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P107","v":0},{"$f":"HLOOKUP(Q106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q107","v":0},{"$f":"HLOOKUP(R106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R107","v":0},{"$f":"HLOOKUP(S106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S107","v":0},{"$f":"HLOOKUP(T106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T107","v":0},{"$f":"HLOOKUP(U106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U107","v":0},{"$f":"HLOOKUP(V106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V107","v":0},{"$f":"HLOOKUP(W106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W107","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(AD106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD107","v":0},{"$f":"HLOOKUP(AE106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE107","v":0},{"$f":"HLOOKUP(AF106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF107","v":0},{"$f":"HLOOKUP(AG106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG107","v":0},{"$f":"HLOOKUP(AH106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH107","v":0},{"$f":"HLOOKUP(AI106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI107","v":0},{"$f":"HLOOKUP(AJ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ107","v":0},{"$f":"HLOOKUP(AK106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK107","v":0},{"$f":"HLOOKUP(AL106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL107","v":0},{"$f":"HLOOKUP(AM106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM107","v":0},{"$f":"HLOOKUP(AN106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN107","v":0},{"$f":"HLOOKUP(AO106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO107","v":0},{"$f":"HLOOKUP(AP106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP107","v":0},{"$f":"HLOOKUP(AQ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ107","v":0},{"$f":"HLOOKUP(AR106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR107","v":0},{"$f":"HLOOKUP(AS106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS107","v":0},{"$f":"HLOOKUP(AT106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT107","v":0},{"$f":"HLOOKUP(AU106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU107","v":0},{"$f":"HLOOKUP(AV106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV107","v":0},{"$f":"HLOOKUP(AW106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW107","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(BD106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD107","v":0},{"$f":"HLOOKUP(BE106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE107","v":0},{"$f":"HLOOKUP(BF106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF107","v":0},{"$f":"HLOOKUP(BG106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG107","v":0},{"$f":"HLOOKUP(BH106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH107","v":0},{"$f":"HLOOKUP(BI106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI107","v":0},{"$f":"HLOOKUP(BJ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ107","v":0},{"$f":"HLOOKUP(BK106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK107","v":0},{"$f":"HLOOKUP(BL106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL107","v":0},{"$f":"HLOOKUP(BM106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM107","v":0},{"$f":"HLOOKUP(BN106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN107","v":0},{"$f":"HLOOKUP(BO106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO107","v":0},{"$f":"HLOOKUP(BP106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP107","v":0},{"$f":"HLOOKUP(BQ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ107","v":0},{"$f":"HLOOKUP(BR106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR107","v":0},{"$f":"HLOOKUP(BS106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS107","v":0},{"$f":"HLOOKUP(BT106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT107","v":0},{"$f":"HLOOKUP(BU106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU107","v":0},{"$f":"HLOOKUP(BV106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV107","v":0},{"$f":"HLOOKUP(BW106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW107","v":0},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CC106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC107","v":679866.98023872008},{"$f":"HLOOKUP(CD106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD107","v":693464.31984349445},{"$f":"HLOOKUP(CE106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE107","v":707333.60624036437},{"$f":"HLOOKUP(CF106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF107","v":721480.27836517163},{"$f":"HLOOKUP(CG106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG107","v":735909.883932475},{"$f":"HLOOKUP(CH106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH107","v":750628.08161112457},{"$f":"HLOOKUP(CI106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI107","v":765640.64324334718},{"$f":"HLOOKUP(CJ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ107","v":780953.45610821398},{"$f":"HLOOKUP(CK106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK107","v":796572.52523037838},{"$f":"HLOOKUP(CL106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL107","v":812503.97573498602},{"$f":"HLOOKUP(CM106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM107","v":828754.05524968565},{"$f":"HLOOKUP(CN106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN107","v":845329.13635467936},{"$f":"HLOOKUP(CO106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO107","v":862235.71908177307},{"$f":"HLOOKUP(CP106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP107","v":879480.43346340861},{"$f":"HLOOKUP(CQ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ107","v":897070.04213267681},{"$f":"HLOOKUP(CR106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR107","v":915011.44297533028},{"$f":"HLOOKUP(CS106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS107","v":933311.67183483695},{"$f":"HLOOKUP(CT106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT107","v":951977.90527153388},{"$f":"HLOOKUP(CU106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU107","v":971017.46337696444},{"$f":"HLOOKUP(CV106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV107","v":990437.81264450355},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(DC106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC107","v":5302680.3207438337},{"$f":"HLOOKUP(DD106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD107","v":5354646.5878871242},{"$f":"HLOOKUP(DE106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE107","v":5407122.1244484177},{"$f":"HLOOKUP(DF106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF107","v":5460111.9212680124},{"$f":"HLOOKUP(DG106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG107","v":5513621.0180964386},{"$f":"HLOOKUP(DH106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH107","v":5567654.5040737847},{"$f":"HLOOKUP(DI106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI107","v":5622217.518213708},{"$f":"HLOOKUP(DJ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ107","v":5677315.2498922013},{"$f":"HLOOKUP(DK106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK107","v":5732952.9393411456},{"$f":"HLOOKUP(DL106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DL107","v":5789135.8781466894},{"$f":"HLOOKUP(DM106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DM107","v":5845869.4097525263},{"$f":"HLOOKUP(DN106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DN107","v":5903158.929968101},{"$f":"HLOOKUP(DO106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO107","v":5961009.8874817891},{"$f":"HLOOKUP(DP106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP107","v":6019427.7843791107},{"$f":"HLOOKUP(DQ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ107","v":6078418.1766660279},{"$f":"HLOOKUP(DR106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR107","v":6137986.6747973543},{"$f":"HLOOKUP(DS106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS107","v":6198138.9442103682},{"$f":"HLOOKUP(DT106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT107","v":6258880.7058636304},{"$f":"HLOOKUP(DU106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU107","v":6320217.7367810914},{"$f":"HLOOKUP(DV106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV107","v":6382155.870601546},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(EB106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB107","v":2318569.6867200001},{"$f":"HLOOKUP(EC106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC107","v":2364941.0804544003},{"$f":"HLOOKUP(ED106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED107","v":2412239.902063488},{"$f":"HLOOKUP(EE106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE107","v":2460484.7001047581},{"$f":"HLOOKUP(EF106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF107","v":2509694.3941068533},{"$f":"HLOOKUP(EG106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG107","v":2559888.2819889905},{"$f":"HLOOKUP(EH106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH107","v":2611086.0476287701},{"$f":"HLOOKUP(EI106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EI107","v":2663307.7685813457},{"$f":"HLOOKUP(EJ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EJ107","v":2716573.9239529725},{"$f":"HLOOKUP(EK106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EK107","v":2770905.4024320319},{"$f":"HLOOKUP(EL106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL107","v":2826323.5104806726},{"$f":"HLOOKUP(EM106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM107","v":2882849.9806902865},{"$f":"HLOOKUP(EN106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN107","v":2940506.9803040926},{"$f":"HLOOKUP(EO106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO107","v":2999317.1199101745},{"$f":"HLOOKUP(EP106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP107","v":3059303.462308378},{"$f":"HLOOKUP(EQ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ107","v":3120489.5315545457},{"$f":"HLOOKUP(ER106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER107","v":3182899.322185637},{"$f":"HLOOKUP(ES106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES107","v":3246557.3086293493},{"$f":"HLOOKUP(ET106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET107","v":3311488.4548019362},{"$f":"HLOOKUP(EU106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU107","v":3377718.2238979749},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FA106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA107","v":685082.13838560006},{"$f":"HLOOKUP(FB106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB107","v":698783.78115331207},{"$f":"HLOOKUP(FC106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC107","v":712759.45677637821},{"$f":"HLOOKUP(FD106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD107","v":727014.64591190591},{"$f":"HLOOKUP(FE106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE107","v":741554.938830144},{"$f":"HLOOKUP(FF106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FF107","v":756386.03760674689},{"$f":"HLOOKUP(FG106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FG107","v":771513.75835888181},{"$f":"HLOOKUP(FH106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FH107","v":786944.03352605947},{"$f":"HLOOKUP(FI106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI107","v":802682.91419658076},{"$f":"HLOOKUP(FJ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ107","v":818736.57248051232},{"$f":"HLOOKUP(FK106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK107","v":835111.30393012264},{"$f":"HLOOKUP(FL106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL107","v":851813.53000872524},{"$f":"HLOOKUP(FM106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM107","v":868849.80060889979},{"$f":"HLOOKUP(FN106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN107","v":886226.79662107781},{"$f":"HLOOKUP(FO106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO107","v":903951.33255349926},{"$f":"HLOOKUP(FP106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP107","v":922030.35920456937},{"$f":"HLOOKUP(FQ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ107","v":940470.96638866083},{"$f":"HLOOKUP(FR106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR107","v":959280.38571643387},{"$f":"HLOOKUP(FS106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS107","v":978465.99343076255},{"$f":"HLOOKUP(FT106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT107","v":998035.3132993778},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FZ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ107","v":2901524.3508096002},{"$f":"HLOOKUP(GA106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA107","v":2959554.8378257924},{"$f":"HLOOKUP(GB106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB107","v":3018745.9345823079},{"$f":"HLOOKUP(GC106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GC107","v":3079120.8532739542},{"$f":"HLOOKUP(GD106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GD107","v":3140703.2703394336},{"$f":"HLOOKUP(GE106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GE107","v":3203517.3357462222},{"$f":"HLOOKUP(GF106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF107","v":3267587.6824611467},{"$f":"HLOOKUP(GG106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG107","v":3332939.4361103694},{"$f":"HLOOKUP(GH106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH107","v":3399598.2248325772},{"$f":"HLOOKUP(GI106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI107","v":3467590.1893292284},{"$f":"HLOOKUP(GJ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ107","v":3536941.9931158135},{"$f":"HLOOKUP(GK106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK107","v":3607680.8329781303},{"$f":"HLOOKUP(GL106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL107","v":3679834.4496376929},{"$f":"HLOOKUP(GM106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM107","v":3753431.138630447},{"$f":"HLOOKUP(GN106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN107","v":3828499.7614030559},{"$f":"HLOOKUP(GO106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO107","v":3905069.7566311173},{"$f":"HLOOKUP(GP106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP107","v":3983171.15176374},{"$f":"HLOOKUP(GQ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ107","v":4062834.5747990143},{"$f":"HLOOKUP(GR106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR107","v":4144091.2662949944},{"$f":"HLOOKUP(GS106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS107","v":4226973.0916208941},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(GY106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY107","v":805978.98633600003},{"$f":"HLOOKUP(GZ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GZ107","v":822098.56606272003},{"$f":"HLOOKUP(HA106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HA107","v":838540.53738397441},{"$f":"HLOOKUP(HB106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HB107","v":855311.34813165397},{"$f":"HLOOKUP(HC106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC107","v":872417.57509428705},{"$f":"HLOOKUP(HD106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD107","v":889865.92659617285},{"$f":"HLOOKUP(HE106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE107","v":907663.24512809631},{"$f":"HLOOKUP(HF106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF107","v":925816.51003065822},{"$f":"HLOOKUP(HG106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG107","v":944332.84023127146},{"$f":"HLOOKUP(HH106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH107","v":963219.49703589687},{"$f":"HLOOKUP(HI106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI107","v":982483.88697661483},{"$f":"HLOOKUP(HJ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ107","v":1002133.5647161473},{"$f":"HLOOKUP(HK106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK107","v":1022176.2360104703},{"$f":"HLOOKUP(HL106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL107","v":1042619.7607306797},{"$f":"HLOOKUP(HM106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM107","v":1063472.1559452934},{"$f":"HLOOKUP(HN106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN107","v":1084741.5990641993},{"$f":"HLOOKUP(HO106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO107","v":1106436.4310454833},{"$f":"HLOOKUP(HP106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP107","v":1128565.159666393},{"$f":"HLOOKUP(HQ106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ107","v":1151136.4628597207},{"$f":"HLOOKUP(HR106,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR107","v":1174159.192116915}]
[null,"B&O Tax",null,{"$f":"(D109*D107)*0.00275","v":26299.238309866407},{"$f":"(E109*E107)*0.00275","v":26299.238309866407},26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,null,null,null,null,"B&O Tax",null,{"$f":"(AD109*AD107)*0.00275","v":26299.238309866407},26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,null,null,null,null,"B&O Tax",null,{"$f":"(BD109*BD107)*0.00275","v":26299.238309866407},{"$f":"(BE109*BE107)*0.00275","v":26299.238309866407},26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,26299.238309866407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8286018.184799999},{"$f":"HLOOKUP(EC106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8451738.5484960005},{"$f":"HLOOKUP(ED106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8620773.3194659203},{"$f":"HLOOKUP(EE106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8793188.7858552393},{"$f":"HLOOKUP(EF106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8969052.5615723431},{"$f":"HLOOKUP(EG106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9148433.6128037907},{"$f":"HLOOKUP(EH106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9331402.2850598674},{"$f":"HLOOKUP(EI106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9518030.3307610638},{"$f":"HLOOKUP(EJ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9708390.9373762868},{"$f":"HLOOKUP(EK106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9902558.7561238129},{"$f":"HLOOKUP(EL106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10100609.93124629},{"$f":"HLOOKUP(EM106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10302622.129871216},{"$f":"HLOOKUP(EN106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10508674.57246864},{"$f":"HLOOKUP(EO106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10718848.063918017},{"$f":"HLOOKUP(EP106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10933225.025196373},{"$f":"HLOOKUP(EQ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11151889.525700303},{"$f":"HLOOKUP(ER106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(ES106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},{"$f":"HLOOKUP(ET106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11834474.379789365},{"$f":"HLOOKUP(EU106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12071163.867385153},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6628814.5478400001},{"$f":"HLOOKUP(FB106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6761390.8387968009},{"$f":"HLOOKUP(FC106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6896618.6555727366},{"$f":"HLOOKUP(FD106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7034551.0286841914},{"$f":"HLOOKUP(FE106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7175242.0492578745},{"$f":"HLOOKUP(FF106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7318746.8902430329},{"$f":"HLOOKUP(FG106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7465121.828047893},{"$f":"HLOOKUP(FH106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7614424.2646088516},{"$f":"HLOOKUP(FI106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7766712.7499010293},{"$f":"HLOOKUP(FJ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7922047.004899051},{"$f":"HLOOKUP(FK106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8080487.9449970312},{"$f":"HLOOKUP(FL106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8242097.7038969724},{"$f":"HLOOKUP(FM106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8406939.6579749119},{"$f":"HLOOKUP(FN106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8575078.4511344116},{"$f":"HLOOKUP(FO106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8746580.0201571006},{"$f":"HLOOKUP(FP106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8921511.62056024},{"$f":"HLOOKUP(FQ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FR106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},{"$f":"HLOOKUP(FS106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9467579.5038314927},{"$f":"HLOOKUP(FT106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9656931.0939081218},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":19886443.643520001},{"$f":"HLOOKUP(GA106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":20284172.516390406},{"$f":"HLOOKUP(GB106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":20689855.966718208},{"$f":"HLOOKUP(GC106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21103653.086052574},{"$f":"HLOOKUP(GD106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21525726.147773623},{"$f":"HLOOKUP(GE106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21956240.670729097},{"$f":"HLOOKUP(GF106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22395365.484143682},{"$f":"HLOOKUP(GG106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22843272.793826554},{"$f":"HLOOKUP(GH106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23300138.249703087},{"$f":"HLOOKUP(GI106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23766141.014697149},{"$f":"HLOOKUP(GJ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24241463.834991094},{"$f":"HLOOKUP(GK106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24726293.111690916},{"$f":"HLOOKUP(GL106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25220818.973924737},{"$f":"HLOOKUP(GM106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25725235.353403237},{"$f":"HLOOKUP(GN106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26239740.0604713},{"$f":"HLOOKUP(GO106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26764534.861680724},{"$f":"HLOOKUP(GP106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GQ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},{"$f":"HLOOKUP(GR106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28402738.51149448},{"$f":"HLOOKUP(GS106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28970793.281724367},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6628814.5478400001},{"$f":"HLOOKUP(GZ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6761390.8387968009},{"$f":"HLOOKUP(HA106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6896618.6555727366},{"$f":"HLOOKUP(HB106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7034551.0286841914},{"$f":"HLOOKUP(HC106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7175242.0492578745},{"$f":"HLOOKUP(HD106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7318746.8902430329},{"$f":"HLOOKUP(HE106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7465121.828047893},{"$f":"HLOOKUP(HF106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7614424.2646088516},{"$f":"HLOOKUP(HG106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7766712.7499010293},{"$f":"HLOOKUP(HH106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7922047.004899051},{"$f":"HLOOKUP(HI106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8080487.9449970312},{"$f":"HLOOKUP(HJ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8242097.7038969724},{"$f":"HLOOKUP(HK106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8406939.6579749119},{"$f":"HLOOKUP(HL106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8575078.4511344116},{"$f":"HLOOKUP(HM106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8746580.0201571006},{"$f":"HLOOKUP(HN106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8921511.62056024},{"$f":"HLOOKUP(HO106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(HP106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765},{"$f":"HLOOKUP(HQ106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9467579.5038314927},{"$f":"HLOOKUP(HR106,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9656931.0939081218}]
[null,"Property Tax",null,{"$f":"C142*$B$8","v":2090688.4680014413},{"$f":"D142*$B$8","v":1904974.1860188115},{"$f":"E142*$B$8","v":1735756.7638315069},{"$f":"F142*$B$8","v":1581570.7978087396},{"$f":"G142*$B$8","v":1441081.0550205554},{"$f":"H142*$B$8","v":1313070.9102725196},{"$f":"I142*$B$8","v":1196431.810269902},{"$f":"J142*$B$8","v":1090153.6736722214},{"$f":"K142*$B$8","v":993316.14390371472},{"$f":"L142*$B$8","v":905080.61897006584},{"$f":"M142*$B$8","v":824682.98926050914},{"$f":"N142*$B$8","v":1233109.8151212877},{"$f":"O142*$B$8","v":1083224.2393593614},{"$f":"P142*$B$8","v":951557.38633079885},{"$f":"Q142*$B$8","v":835894.75436425582},{"$f":"R142*$B$8","v":734291.01640200708},{"$f":"S142*$B$8","v":645037.30159040331},{"$f":"T142*$B$8","v":566632.45382160391},{"$f":"U142*$B$8","v":497757.78382468189},{"$f":"V142*$B$8","v":437254.89016212139},null,null,null,null,"Property Tax",null,{"$f":"AC142*$B$8","v":1793617.1105650831},{"$f":"AD142*$B$8","v":1646262.2274065339},{"$f":"AE142*$B$8","v":1511013.3068097655},{"$f":"AF142*$B$8","v":1386875.7816019368},{"$f":"AG142*$B$8","v":1272936.7934256981},{"$f":"AH142*$B$8","v":1168358.4799391779},{"$f":"AI142*$B$8","v":1072371.8135070668},{"$f":"AJ142*$B$8","v":984270.94607495877},{"$f":"AK142*$B$8","v":903408.01864139084},{"$f":"AL142*$B$8","v":829188.39715848793},{"$f":"AM142*$B$8","v":761066.29982790502},{"$f":"AN142*$B$8","v":1050690.4697100788},{"$f":"AO142*$B$8","v":1326423.8044451268},{"$f":"AP142*$B$8","v":1588932.5305470971},{"$f":"AQ142*$B$8","v":1838850.9212483722},{"$f":"AR142*$B$8","v":2076782.8290298048},{"$f":"AS142*$B$8","v":2303303.1446482711},{"$f":"AT142*$B$8","v":2518959.1861869493},{"$f":"AU142*$B$8","v":2724272.0214845389},{"$f":"AV142*$B$8","v":2919737.7271386739},null,null,null,null,"Property Tax",null,{"$f":"BC142*$B$8","v":1390815.7455108855},{"$f":"BD142*$B$8","v":1292108.194298527},{"$f":"BE142*$B$8","v":1200406.0143567973},{"$f":"BF142*$B$8","v":1115212.0276477798},{"$f":"BG142*$B$8","v":1036064.3413442672},{"$f":"BH142*$B$8","v":962533.84360391274},{"$f":"BI142*$B$8","v":894221.87707073125},{"$f":"BJ142*$B$8","v":830758.07749047282},{"$f":"BK142*$B$8","v":771798.36572157149},{"$f":"BL142*$B$8","v":717023.0822550382},{"$f":"BM142*$B$8","v":666135.2541292971},{"$f":"BN142*$B$8","v":795061.53519132198},{"$f":"BO142*$B$8","v":917467.46686998219},{"$f":"BP142*$B$8","v":1033682.8109154106},{"$f":"BQ142*$B$8","v":1144020.6516260491},{"$f":"BR142*$B$8","v":1248778.2392981835},{"$f":"BS142*$B$8","v":1348237.7910186551},{"$f":"BT142*$B$8","v":1442667.2509580858},{"$f":"BU142*$B$8","v":1532321.0122128446},{"$f":"BV142*$B$8","v":1617440.602140405},null,null,null,"Property Tax",null,{"$f":"CB142*$B$8","v":5596091.6650364241},5414396.5214554183,5238600.6960373325,5068512.648413497,4903947.0571903512,4744724.6180303851,4590671.8482890306,4441620.8979946468,4297409.3669656459,4157880.1278655021,4022881.1550028557,3892265.3586901608,3765890.4249804243,3643618.6606074036,3525316.8429603213,3410856.0749296308,3300111.6444656863,3192962.8886972899,3089293.0624620719,2988989.2111054482,null,null,null,null,"Property Tax",null,{"$f":"DB142*$B$8","v":817299.2435043985},790762.99065404176,765088.32273837656,740247.26562692272,716212.75345946418,692958.59915612894,670459.46588495397,648690.83945584798,627629.0016108728,607251.0041817422,587534.64408638026,568458.4391372971,550001.60463542445,532144.03072390659,514866.26047717372,498149.46870142512,481975.44142342161,466326.55604524084,451185.76214337314,436536.56289123534,null,null,null,"Property Tax",null,{"$f":"EA142*$B$8","v":17241634.927031457},{"$f":"EB142*$B$8","v":16827291.533601716},{"$f":"EC142*$B$8","v":16422905.458512457},{"$f":"ED142*$B$8","v":16028237.411865242},{"$f":"EE142*$B$8","v":15643053.854271308},{"$f":"EF142*$B$8","v":15267126.85865785},{"$f":"EG142*$B$8","v":14900233.975395311},{"$f":"EH142*$B$8","v":14542158.100665869},{"$f":"EI142*$B$8","v":14192687.347995251},{"$f":"EJ142*$B$8","v":13851614.922871804},{"$f":"EK142*$B$8","v":13518739.000378709},{"$f":"EL142*$B$8","v":13193862.605766848},{"$f":"EM142*$B$8","v":12876793.497897711},{"$f":"EN142*$B$8","v":12567344.055487344},{"$f":"EO142*$B$8","v":12265331.16608404},{"$f":"EP142*$B$8","v":11970576.117714049},{"$f":"EQ142*$B$8","v":11682904.493131252},{"$f":"ER142*$B$8","v":11402146.066608122},{"$f":"ES142*$B$8","v":11128134.703207016},{"$f":"ET142*$B$8","v":10860708.260472102},null,null,null,"Property Tax",null,{"$f":"EZ142*$B$8","v":13546998.871238999},13221443.347829917,12903711.431688357,12593615.109322689,12290970.885498883,11995599.674659738,11707326.694953458,11425981.364808898,11151397.201996269,10883411.725113561,10621866.357440414,10366606.333102522,10117480.605491057,9874341.7578829117,9637045.9162088856,9405452.6639181804,9179424.9588888381,8958829.0523349494,8743534.4096626528,8533413.6332280785,null,null,null,"Property Tax",null,{"$f":"FY142*$B$8","v":27093997.742477994},26442886.695659827,25807422.863376707,25187230.218645371,24581941.770997763,23991199.349319473,23414653.389906913,22851962.729617793,22302794.403992534,21766823.450227119,21243732.714880824,20733212.666205041,20234961.21098211,19748683.51576582,19274091.832417767,18810905.327836357,18358849.917777672,17917658.104669895,17487068.819325302,17066827.26645615,null,null,null,"Property Tax",null,{"$f":"GX142*$B$8","v":14778544.223169819},14423392.743087182,14076776.10729639,13738489.210170208,13408331.875089694,13086108.735992445,12771629.121767411,12464706.943427892,12165160.583995931,11872812.791032977,11587490.57175318,11309025.090657299,11037251.569626611,10772009.190417724,10513140.999500604,10260493.81518347,10013918.136969643,9773268.0570926741,9538401.1741774399,9309178.5089760851]
[null,"Total Operating Costs",null,{"$f":"SUM(D113:D117)","v":3892176.4487113077},{"$f":"SUM(E113:E117)","v":3741965.9415766783},3608962.3697343338,3491714.5310634254,3388901.6781741376,3299321.9611229757,3221881.8973711706,3155586.7777493177,3099531.9252961557,3052894.7312241583,{"$f":"SUM(N113:N117)","v":3014927.3989934865},{"$f":"SUM(O113:O117)","v":3466633.1282827277},3360892.0340178329,3274252.5521162422,3204517.8386992109,3149760.5776574635,3108290.2693047719,3078624.4961240627,3059463.6822069925,3049668.921745881,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD113:AD117)","v":3595105.0912749497},{"$f":"SUM(AE113:AE117)","v":3483253.9829644011},3384218.9127125922,3297019.5148566226,3220757.41657928,3154609.5307896342,3097821.9006083356,3049704.050152055,3009623.800033832,2977002.5094125802,{"$f":"SUM(AN113:AN117)","v":2951310.7095608823},{"$f":"SUM(AO113:AO117)","v":3284213.7828715183},3604091.5991035979,3911627.6963325404,4207474.0055833273,4492252.390285261,4766556.11236264,5030951.2284894083,5285977.9198668497,5532151.7587224338,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD113:BD117)","v":2921695.6862207521},{"$f":"SUM(BE113:BE117)","v":2853079.7490563937},2792071.015443624,2738184.3439901453,2690970.1192472829,2650011.7522987914,2614923.3591733105,2585347.6044689063,2560953.6984733762,2541435.5368956821,{"$f":"SUM(BN113:BN117)","v":2526509.973096556},{"$f":"SUM(BO113:BO117)","v":2692117.7637717291},2851938.8352558003,3006317.621902748,3155582.1740669357,3300045.007421691,3440003.9097384354,3575742.7072860636,3707531.9929011851,3835629.8176763151,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CC113:CC117)","v":27014783.445275143},{"$f":"SUM(CD113:CD117)","v":27138942.324498914},27275117.6023417,27423240.080043953,27583249.224653412,27755093.016042706,27938727.8014616,29009259.677430667,29216378.278790392,29435205.774726741,{"$f":"SUM(CM113:CM117)","v":29665730.671601318},{"$f":"SUM(CN113:CN117)","v":29907949.222420596},30161865.322785471,31302631.933168553,31579984.907372691,31869092.027030248,32169986.842008315,32482710.116590772,32807309.761313427,34018982.29033383,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(DC113:DC117)","v":6119979.5642482322},6145409.5785411661,6172210.4471867941,6200359.1868949346,6229833.7715559024,6260613.1032299139,6292676.9840986617,6326006.0893480489,6360581.9409520179,6396386.8823284321,6433404.0538389068,6471617.3691053977,6511011.4921172131,6551571.8151030168,6593284.4371432019,6636136.1434987793,6680114.3856337899,6725207.2619088711,6771403.4989244649,6818692.4334927816,null,null,null,"Total Operating Costs",null,{"$f":"SUM(EB114:EB117)","v":27846222.798551455},27643971.162552118,27455918.680041865,27281910.897825241,27121800.809950504,26975448.753450632,26842722.308083948,26723496.200008281,26617652.209324509,26525079.081427649,26445672.442105673,26379334.716328349,26325975.050670445,26285509.239315536,26257859.65358879,26242955.174968898,26240731.131531198,26251129.237776063,26274097.537798315,26309590.351755232,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FA114:FA117)","v":20860895.5574646},20681617.967780031,20513089.544037472,20355180.783918787,20207767.873586901,20070732.602509517,19943962.281360231,19827349.66294381,19720792.866093881,19624195.302493125,19537465.606367566,19460517.56700822,19393270.064074866,19335647.005638402,19287577.268919483,19248994.64368299,19219837.778248947,19200050.12808226,19189579.906924907,19188380.040435579,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FZ114:FZ117)","v":49881965.7368076},49686614.049876027,49516024.764677227,49370004.157971904,49248371.189110816,49150957.355794787,49077606.556511745,49028174.959554717,49002530.878528193,49000554.654253498,49022138.542987734,49067186.610874087,49135614.634544536,49227350.007799506,49342331.654292122,49480509.946148202,49641846.628455758,49826314.749561533,50033898.597114772,50264593.639801413,null,null,null,"Total Operating Costs",null,{"$f":"SUM(GY114:GY117)","v":22213337.757345818},22006882.1479467,21811935.300253101,21628351.586986054,21455991.499441855,21294721.55283165,21144414.194943398,21004947.7180674,20876206.174128231,20758079.292967923,20650462.403726824,20553256.359270416,20466367.46361199,20389707.402282815,20323193.175602999,20266747.034807909,20220296.420986574,20183773.906789944,20157117.140868653,20140268.795001119]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N106,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":46887529.42427548},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(AN106,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":34255563.034350321},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(BN106,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":17127781.51717516},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D111-D118","v":17546847.809423901},{"$f":"E111-E118","v":17697058.316558532},17830061.888400875,17947309.727071784,18050122.579961073,18139702.297012236,18217142.360764042,18283437.480385892,18339492.332839057,18386129.526911054,18424096.859141722,17972391.129852481,18078132.224117376,18164771.706018969,18234506.419436,18289263.680477746,18330733.98883044,18360399.762011148,18379560.575928219,18389355.336389329,null,null,null,null,"EBITDA",null,{"$f":"AD111-AD118","v":15397120.177182},{"$f":"AE111-AE118","v":15508971.285492551},15608006.355744358,15695205.753600329,15771467.851877671,15837615.737667317,15894403.367848616,15942521.218304895,15982601.468423119,16015222.759044372,16040914.558896068,15708011.485585432,15388133.669353353,15080597.57212441,14784751.262873624,14499972.87817169,14225669.156094311,13961274.039967543,13706247.348590102,13460073.509734517,null,null,null,null,"EBITDA",null,{"$f":"BD111-BD118","v":11038556.807449268},{"$f":"BE111-BE118","v":11107172.744613627},11168181.478226397,11222068.149679875,11269282.374422736,11310240.741371229,11345329.134496709,11374904.889201114,11399298.795196645,11418816.956774339,11433742.520573463,11268134.729898291,11108313.65841422,10953934.871767271,10804670.319603086,10660207.486248329,10520248.583931584,10384509.786383957,10252720.500768835,10124622.675993705,null,null,null,"EBITDA",null,{"$f":"CC111-CC118","v":44236819.77461943},44112660.895395659,43976485.617552876,43828363.139850616,43668353.995241165,43496510.203851864,43312875.418432973,42242343.542463906,42035224.941104181,41816397.445167832,41585872.548293255,41343653.997473978,41089737.897109106,39948971.28672602,39671618.312521882,39382511.192864329,39081616.377886258,38768893.103303805,38444293.45858115,37232620.929560743,null,null,null,null,"EBITDA",null,{"$f":"DC111-DC118","v":7122101.6795780342},6964250.8528468395,6806353.3798873313,6648419.0019084495,6490456.6353594493,6332474.3996162843,6174479.6437190734,6016478.9721915098,5858478.2699721437,5700482.7264864892,5542496.8588878643,5384524.5344941048,5226568.9924462941,5068632.8646148555,4910718.1957774917,4752826.463092708,4594958.5948917819,4437114.9888114436,4279295.5292886449,4121499.6044381987,null,null,null,"EBITDA",null,{"$f":"EB111-EB118","v":128370902.00082223},{"$f":"EC111-EC118","v":128573153.63682157},128761206.11933182,128935213.90154845,129095323.98942319,129241676.04592305,129374402.49128973,129493628.59936541,129599472.59004918,129692045.71794604,129771452.35726801,129837790.08304533,129891149.74870324,129931615.56005815,129959265.1457849,129974169.62440479,129976393.66784249,129965995.56159762,129943027.26157537,129907534.44761845,null,null,null,"EBITDA",null,{"$f":"FA111-FA118","v":100693257.86451893},{"$f":"FB111-FB118","v":100872535.45420349},101041063.87794605,101198972.63806474,101346385.54839662,101483420.81947401,101610191.1406233,101726803.75903971,101833360.55588964,101929958.1194904,102016687.81561595,102093635.85497531,102160883.35790867,102218506.41634512,102266576.15306404,102305158.77830054,102334315.64373457,102354103.29390126,102364573.51505862,102365773.38154794,null,null,null,"EBITDA",null,{"$f":"FZ111-FZ118","v":202744093.99981302},{"$f":"GA111-GA118","v":202939445.68674457},203110034.97194338,203256055.57864869,203377688.54750979,203475102.38082582,203548453.18010885,203597884.77706587,203623528.85809243,203625505.08236712,203603921.19363287,203558873.12574652,203490445.10207605,203398709.7288211,203283728.0823285,203145549.79047239,202984213.10816485,202799744.98705906,202592161.13950583,202361466.09681919,null,null,null,"EBITDA",null,{"$f":"GY111-GY118","v":109756139.67504311},{"$f":"GZ111-GZ118","v":109962595.28444223},110157542.13213584,110341125.84540288,110513485.93294707,110674755.87955728,110825063.23744553,110964529.71432152,111093271.2582607,111211398.13942102,111319015.02866212,111416221.07311851,111503109.96877694,111579770.03010611,111646284.25678593,111702730.39758103,111749181.01140235,111785703.52559899,111812360.29152028,111829208.63738781]
[null,"Before Tax Earnings",null,{"$f":"D121-D143-D131","v":-24730992.491070874},{"$f":"E121-E143-E131","v":-45702086.166824915},-22608487.962864567,-8618626.4998048004,-8279984.3763762955,2293226.8140761023,12866679.38793245,13205976.366862264,13548683.171588786,13896304.91554781,{"$f":"N121-N143-N131","v":5559233.5710761547},{"$f":"O121-O143-O131","v":813390.16225172859},{"$f":"P121-P143-P131","v":4714630.8043969572},7685227.0766908079,9996390.5638097897,10647068.996769618,11314256.5356363,14093984.714356352,16894651.462532021,17628792.131966889,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD121-AD143-AD131","v":-20991247.729176708},{"$f":"AE121-AE143-AE131","v":-23872267.83438988},-19195111.43927969,-7202563.2022129958,-6919853.9454217004,2144612.8301342418,11210557.825903818,11497664.068234812,11788682.129821489,12084788.122484617,{"$f":"AN121-AN143-AN131","v":6037527.6954331053},{"$f":"AO121-AO143-AO131","v":2615426.4982165862},{"$f":"AP121-AP143-AP131","v":5118961.9320231862},6971397.9550025165,8368748.279817054,8577756.5805410892,8821928.8781609777,10631101.916569736,12475835.703870902,12829862.667317364,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD121-BD143-BD131","v":-17086478.020112738},{"$f":"BE121-BE143-BE131","v":-31068660.598792229},-15733278.361235477,-6450733.4006621158,-6246635.4183731908,768484.78401996335,7785971.4098612722,7997159.7243949398,8212246.818211196,8431992.8270006515,{"$f":"BN121-BN143-BN131","v":5482352.0483485367},{"$f":"BO121-BO143-BO131","v":3847650.4552708063},{"$f":"BP121-BP143-BP131","v":5178816.5313339774},6187668.3534454647,6972408.8944009533,7166616.5186505448,7382261.5968183642,8384491.1457062289,9408825.5820565224,9692383.8151898384,null,null,null,"Before Tax Earnings",null,{"$f":"CC121-CC143-CC131","v":23760549.772183649},{"$f":"CD121-CD143-CD131","v":16765943.622293781},18162089.381712224,19480632.642886754,20730999.839081846,21920568.35959103,23052578.514582865,23261448.228806593,23721677.181021042,24067460.797070682,{"$f":"CM121-CM143-CM131","v":24429777.567781389},{"$f":"CN121-CN143-CN131","v":24810042.767926659},{"$f":"CO121-CO143-CO131","v":25209734.606074564},24755256.331129894,25198506.10913609,25666031.879299387,26159601.598633215,26681066.085078251,27232363.58943446,26940383.06694686,null,null,null,null,"Before Tax Earnings",null,{"$f":"DC121-DC143-DC131","v":-12090840.721205361},-21969578.256895274,-11575005.989249712,-5360490.782178605,-5418082.1840445884,-763031.26428524917,3897276.6109659025,3855467.8774295165,3819468.7101008873,3789574.7782505071,3766095.6028689202,3749355.3053030502,3739693.3914245237,3737465.5731708333,3743044.6293901047,3756821.3080147887,3779205.2716888031,3810626.0890771528,3851534.2741964762,3902402.3762202584,null,null,null,"Before Tax Earnings",null,{"$f":"EB121-EB143-EB131","v":2628326.2916086093},{"$f":"EC121-EC143-EC131","v":-56061214.977082856},-45580027.40900819,-35771521.043733403,-26564168.809123561,-17903571.934631683,-9769695.4521502405,-2090653.5895432159,377914.28974284232,1828917.0669223666,{"$f":"EL121-EL143-EL131","v":3334674.8379911333},{"$f":"EM121-EM143-EM131","v":4898681.2521025985},{"$f":"EN121-EN143-EN131","v":6524593.0405113474},8216238.5807546377,9977626.8818141967,11812957.011533529,13726627.988625653,15723249.162717909,17807651.107049659,19984897.049664434,null,null,null,"Before Tax Earnings",null,{"$f":"FA121-FA143-FA131","v":1895519.8072796762},{"$f":"FB121-FB143-FB131","v":-44197325.599578537},-35941333.894321084,-28213461.961799562,-20957501.650461532,-14130702.593818977,-7717314.3863652498,-1660846.532245636,302136.17707751691,1466071.3222575113,{"$f":"FK121-FK143-FK131","v":2673505.479041256},{"$f":"FL121-FL143-FL131","v":3927193.2020917237},{"$f":"FM121-FM143-FM131","v":5230017.3729007319},6584995.93260663,7995288.9456584677,9464206.0110445209,10995214.038635597,12591945.409067176,14258206.536502667,15997986.854584027,null,null,null,"Before Tax Earnings",null,{"$f":"FZ121-FZ143-FZ131","v":5148617.8853345513},{"$f":"GA121-GA143-GA131","v":-87200276.420819432},-70854760.572590828,-55568813.621079862,-41230085.850206465,-27753144.445760116,-15106557.873868227,-3177415.8055047989,561080.10046823323,2697731.4879013896,{"$f":"GJ121-GJ143-GJ131","v":4917556.5204835236},{"$f":"GK121-GK143-GK131","v":7225987.8199793696},{"$f":"GL121-GL143-GL131","v":9628713.1320602298},12131688.761344165,14741153.667517394,17463644.25596039,20306009.897966921,23275429.21739091,26379427.182393953,29625893.042891391,null,null,null,"Before Tax Earnings",null,{"$f":"GY121-GY143-GY131","v":1976789.067145735},{"$f":"GZ121-GZ143-GZ131","v":-48295434.956047252},-39277800.892155573,-30836075.536267266,-22908936.465807267,-15449742.389489621,-8441306.4283601567,-1821997.8761715814,331935.57228384912,1614430.724257879,{"$f":"HI121-HI143-HI131","v":2944634.297853373},{"$f":"HJ121-HJ143-HJ131","v":4325556.3608818799},{"$f":"HK121-HK143-HK131","v":5760347.0760410354},7252304.0478459671,8804880.0305253267,10421691.015119947,12106524.714930773,13863349.46941638,15696323.587641094,17609805.153427213]
[null,"ITC",null,{"$f":"-C127*0.1","v":20906884.680014417},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC127*0.1","v":17936171.105650831},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC127*0.1","v":13908157.455108855},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC107*HLOOKUP(CC106,$B$1:$AT$2,2,FALSE)","v":21755743.367639042},22190858.234991822,22634675.399691656,23087368.907685488,23549116.2858392,24020098.611555986,24500500.583787106,24990510.595462848,{"$f":"CK112*CK105","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[null,"Federal Tax",null,{"$f":"D122*$B$6-D123","v":-26100393.1031393},{"$f":"E122*$B$6-E123","v":-9597438.0950332321},{"$f":"F122*$B$6-F123","v":-4747782.4722015588},-1809911.564959008,-1738796.719039022,481577.6309559815,2702002.6714658141,2773255.0370410751,2845223.466033645,2918224.0322650401,{"$f":"N122*$B$6-N123","v":1167439.0499259925},{"$f":"O122*$B$6-O123","v":170811.93407286299},990072.46892336092,1613897.6861050697,2099242.0184000558,2235884.4893216197,2375993.8724836227,2959736.7900148337,3547876.8071317244,3702046.3477130467,null,null,null,null,"Federal Tax",null,{"$f":"AD122*$B$6-AD123","v":-22344333.12877794},{"$f":"AE122*$B$6-AE123","v":-5013176.2452218747},{"$f":"AF122*$B$6-AF123","v":-4030973.4022487346},-1512538.2724647291,-1453169.328538557,450368.69432819076,2354217.1434398019,2414509.4543293105,2475623.2472625123,2537805.5057217693,{"$f":"AN122*$B$6-AN123","v":1267880.816040952},{"$f":"AO122*$B$6-AO123","v":549239.56462548312},1074982.005724869,1463993.5705505284,1757437.1387615814,1801328.8819136287,1852605.0644138053,2232531.4024796444,2619925.4978128895,2694271.1601366466,null,null,null,null,"Federal Tax",null,{"$f":"BD122*$B$6-BD123","v":-17496317.839332528},{"$f":"BE122*$B$6-BE123","v":-6524418.7257463681},{"$f":"BF122*$B$6-BF123","v":-3303988.4558594502},-1354654.0141390443,-1311793.4378583701,161381.80464419231,1635053.9960708672,1679403.5421229373,1724571.8318243511,1770718.4936701367,{"$f":"BN122*$B$6-BN123","v":1151293.9301531927},{"$f":"BO122*$B$6-BO123","v":808006.59560686932},1087551.4715801352,1299410.3542235475,1464205.8678242001,1504989.4689166143,1550274.9353318564,1760743.1405983081,1975853.3722318697,2035400.601189866,null,null,null,"Federal Tax",null,{"$f":"CC122*$B$6-CC123","v":-16766027.915480476},{"$f":"CD122*$B$6-CD123","v":-18670010.074310128},{"$f":"CE122*$B$6-CE123","v":-18820636.629532091},-18996436.052679271,-19195606.319632012,-19416779.25604187,-19659459.095724706,-20105606.467413463,4981552.2080144184,5054166.767384843,{"$f":"CM122*$B$6-CM123","v":5130253.2892340915},{"$f":"CN122*$B$6-CN123","v":5210108.9812645987},5294044.2672756584,5198603.8295372771,5291686.2829185789,5389866.6946528712,5493516.3357129749,5603023.8778664321,5718796.3537812363,5657480.4440588402,null,null,null,null,"Federal Tax",null,{"$f":"DC122*$B$6-DC123","v":-2539076.5514531257},{"$f":"DD122*$B$6-DD123","v":-4613611.4339480074},{"$f":"DE122*$B$6-DE123","v":-2430751.2577424394},-1125703.064257507,-1137797.2586493634,-160236.56549990232,818428.08830283943,809648.25426019845,802088.42912118626,795810.70343260642,{"$f":"DM122*$B$6-DM123","v":790880.07660247316},{"$f":"DN122*$B$6-DN123","v":787364.61411364051},785335.61219914991,784867.77036587498,786039.372171922,788932.4746831056,793633.10705464857,800231.478706202,808822.19758126,819504.49900625425,null,null,null,"Federal Tax",null,{"$f":"EB122*$B$6-EB123","v":551948.52123780793},{"$f":"EC122*$B$6-EC123","v":-11772855.145187398},{"$f":"ED122*$B$6-ED123","v":-9571805.7558917198},-7512019.4191840142,-5578475.4499159474,-3759750.1062726532,-2051636.0449515504,-439037.25380407536,79362.000845996881,384072.58405369695,{"$f":"EL122*$B$6-EL123","v":700281.71597813792},{"$f":"EM122*$B$6-EM123","v":1028723.0629415456},1370164.5385073829,1725410.1019584739,2095301.6451809811,2480720.972422041,2882591.8776113871,3301882.3241707608,3739606.7324804282,4196828.3804295314,null,null,null,"Federal Tax",null,{"$f":"FA122*$B$6-FA123","v":398059.15952873201},{"$f":"FB122*$B$6-FB123","v":-9281438.3759114929},{"$f":"FC122*$B$6-FC123","v":-7547680.1178074274},-5924827.0119779082,-4401075.3465969218,-2967447.5447019851,-1620636.0211367025,-348777.77177158353,63448.597186278552,307874.97767407738,{"$f":"FK122*$B$6-FK123","v":561436.15059866372},{"$f":"FL122*$B$6-FL123","v":824710.57243926194},1098303.6483091537,1382849.1458473923,1679010.6785882781,1987483.2623193492,2308994.948113475,2644308.5359041071,2994223.3726655599,3359577.2394626457,null,null,null,"Federal Tax",null,{"$f":"FZ122*$B$6-FZ123","v":1081209.7559202558},{"$f":"GA122*$B$6-GA123","v":-18312058.048372079},{"$f":"GB122*$B$6-GB123","v":-14879499.720244074},-11669450.860426771,-8658318.0285433568,-5828160.3336096238,-3172377.1535123275,-667257.31915600772,117826.82109832898,566523.61245929182,{"$f":"GJ122*$B$6-GJ123","v":1032686.86930154},{"$f":"GK122*$B$6-GK123","v":1517457.4421956677},2022029.7577326482,2547654.6398822744,3095642.2701786524,3667365.2937516817,4264262.0785730537,4887840.1356520904,5539679.7083027298,6221437.5390071915,null,null,null,"Federal Tax",null,{"$f":"GY122*$B$6-GY123","v":415125.70410060434},{"$f":"GZ122*$B$6-GZ123","v":-10142041.340769922},{"$f":"HA122*$B$6-HA123","v":-8248338.1873526704},-6475575.8626161255,-4810876.6578195253,-3244445.9017928201,-1772674.3499556328,-382619.5539960321,69706.47017960831,339030.45209415455,{"$f":"HI122*$B$6-HI123","v":618373.2025492083},{"$f":"HJ122*$B$6-HJ123","v":908366.83578519477},1209672.8859686174,1522983.8500476531,1849024.8064103185,2188555.1131751891,2542370.1901354622,2911303.3885774398,3296227.9534046296,3698059.0822197148]
[]
[]
[{"$f":"IRR(C127:X127,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C138:C139)","v":-209068846.80014414},{"$f":"D121-D124-D119","v":43647240.912563205},{"$f":"E121-E124-E119","v":27294496.411591765},22577844.360602435,19757221.292030793,19788919.299000096,17658124.666056253,15515139.689298227,15510182.443344817,15494268.866805412,15467905.494646013,{"$f":"N121-N124-N119","v":-29630871.615059752},{"$f":"O121-O124-O119","v":17801579.195779618},{"$f":"P121-P124-P119","v":17088059.755194016},16550874.019913901,16135264.401035944,16053379.191156127,15954740.116346817,15400662.971996315,14831683.768796494,14687308.988676284,{"$f":"C138*-0.3","v":29640431.413700629},null,null,{"$f":"IRR(AC127:AX127,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(AC138:AC139)","v":-179361711.0565083},{"$f":"AD121-AD124-AD119","v":37741453.30595994},{"$f":"AE121-AE124-AE119","v":20522147.530714426},19638979.757993095,17207744.026065059,17224637.180416226,15387247.043339126,13540186.224408815,13528011.763975585,13506978.221160606,13477417.253322601,{"$f":"AN121-AN124-AN119","v":-19482529.291495204},{"$f":"AO121-AO124-AO119","v":15158771.920959949},{"$f":"AP121-AP124-AP119","v":14313151.663628483},13616604.001573883,13027314.124112042,12698643.996258061,12373064.091680506,11728742.637487898,11086321.850777213,10765802.349597871,{"$f":"AC138*-0.3","v":29640431.413700629},null,null,{"$f":"IRR(BC127:BX127,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(BC138:BC139)","v":-139081574.55108854},{"$f":"BD121-BD124-BD119","v":28534874.646781795},{"$f":"BE121-BE124-BE119","v":17631591.470359996},14472169.934085848,12576722.16381892,12581075.812281106,11148858.936727038,9710275.1384258419,9695501.3470781762,9674726.9633722939,9648098.4631042033,{"$f":"BN121-BN124-BN119","v":-6845332.92675489},{"$f":"BO121-BO124-BO119","v":10460128.134291422},{"$f":"BP121-BP124-BP119","v":10020762.186834086},9654524.5175437238,9340464.451778885,9155218.0173317157,8969973.6485997271,8623766.6457856484,8276867.1285369648,8089222.0748038394,{"$f":"BC138*-0.3","v":29640431.413700629},null,{"$f":"IRR(CB127:CW127,0.1)","v":7.9577697904031242E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CC106,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$173)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$15)","v":-559609166.50364244},{"$f":"CC121-CC124-CC119","v":61002847.69009991},{"$f":"CD121-CD124-CD119","v":62782670.96970579},62797122.247084968,62824799.192529887,62863960.314873174,62913289.459893733,62972334.514157683,62347950.009877369,37053672.73308976,36762230.67778299,{"$f":"CM121-CM124-CM119","v":36455619.259059161},{"$f":"CN121-CN124-CN119","v":36133545.016209379},35795693.629833445,34750367.45718874,34379932.029603302,33992644.498211458,33588100.042173281,33165869.225437373,32725497.104799911,31575140.485501904,{"$f":"CB127*-0.5","v":279804583.25182122},null,null,{"$f":"IRR(DB127:DW127,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(DC106,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$184)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-81729924.350439847},{"$f":"DC121-DC124","v":9661178.2310311608},{"$f":"DD121-DD124","v":11577862.286794847},9237104.6376297697,7774122.0661659567,7628253.8940088125,6492710.965116187,5356051.5554162338,5206830.7179313116,{"$f":"DK121-DK124","v":5056389.8408509577},{"$f":"DL121-DL124","v":4904672.0230538826},4751616.7822853914,4597159.9203804638,4441233.380247144,4283765.0942489803,4124678.8236055695,3963893.9884096025,3801325.4878371335,3636883.5101052416,3470473.3317073849,3301995.1054319446,{"$f":"DB127*-0.5","v":40864962.175219923},null,{"$f":"IRR(EA127:EV127,0.1)","v":6.4999999999999725E-2},"Free Cash Flow",{"$f":"SUM(EA138:EA139)","v":-1724163492.7031457},{"$f":"EB121-EB124","v":127818953.47958443},{"$f":"EC121-EC124","v":140346008.78200898},138333011.87522355,136447233.32073247,134673799.43933913,133001426.15219571,131426038.53624128,129932665.85316949,129520110.58920318,129307973.13389234,129071170.64128987,128809067.02010378,128520985.21019585,128206205.45809968,127863963.50060391,127493448.65198275,127093801.79023111,126664113.23742685,126203420.52909495,125710706.06718892,{"$f":"EU141","v":1034498095.6218874},null,{"$f":"IRR(EZ127:FU127,0.1)","v":6.4999836012663126E-2},"Free Cash Flow",{"$f":"SUM(EZ138:EZ139)","v":-1354699887.1238999},{"$f":"FA121-FA124","v":100295198.70499019},{"$f":"FB121-FB124","v":110153973.83011498},108588743.99575348,107123799.65004265,105747460.89499354,104450868.36417599,103230827.16176,102075581.53081129,101769911.95870335,101622083.14181632,101455251.66501729,101268925.28253604,101062579.70959951,100835657.27049772,100587565.47447577,100317675.51598118,100025320.6956211,99709794.757997155,99370350.142393067,99006196.142085299,{"$f":"FT141","v":812819932.2743398},null,{"$f":"IRR(FY127:GT127,0.1)","v":6.4999999999999725E-2},"Free Cash Flow",{"$f":"SUM(FY138:FY139)","v":-2709399774.2477994},{"$f":"FZ121-FZ124","v":201662884.24389276},{"$f":"GA121-GA124","v":221251503.73511666},217989534.69218746,214925506.43907547,212036006.57605314,209303262.71443543,206720830.33362117,204265142.09622189,203505702.0369941,203058981.46990782,202571234.32433134,202041415.68355086,201468415.34434339,200851055.08893883,200188085.81214985,199478184.4967207,198719951.0295918,197911904.85140696,197052481.4312031,196140028.55781201,{"$f":"GS141","v":1625639864.5486794},null,{"$f":"IRR(GX127:HS127,0.1)","v":6.4999484874456614E-2},"Free Cash Flow",{"$f":"SUM(GX138:GX139)","v":-1477854422.3169818},{"$f":"GY121-GY124","v":109341013.9709425},{"$f":"GZ121-GZ124","v":120104636.62521215},118405880.31948851,116816701.708019,115324362.59076659,113919201.78135011,112597737.58740117,111347149.26831755,111023564.78808109,110872367.68732686,110700641.82611291,110507854.23733331,110293437.08280833,110056786.18005846,109797259.45037562,109514175.28440584,109206810.82126689,108874400.13702154,108516132.33811565,108131149.55516809,{"$f":"HR141","v":886712653.39018929}]
[{"$f":"IRR(C128:X128,0.1)","v":0.1511733701187461},"ROE",{"$f":"-C149","v":-23774598.862836253},{"$f":"D127-D131-D134-D144-D123+D119","v":4466098.2427928336},{"$f":"E127-E131-E134-E144-E123+E119","v":4541983.723376723},4602136.6840770869,4647596.6225192612,4679294.6294885641,4698062.2518050838,4704639.5303074187,4699682.2843540097,4683768.7078146031,4657405.335655205,{"$f":"N127-N131-N134-N144-N123+N119","v":-121823.4989014715},{"$f":"O127-O131-O134-O144-O123+O119","v":-581626.84785272321},-606194.99733684887,-651258.60128565365,-715352.4120698187,-797237.62194963428,-895876.69675894338,-1010411.385274518,-1140143.5240747835,-1284518.3041949943,{"$f":"X127","v":29640431.413700629},null,null,{"$f":"IRR(AC128:AX128,0.1)","v":0.15195031493638389},"ROE",{"$f":"-AC149","v":-20812507.153243396},{"$f":"AD127-AD131-AD134-AD144-AD123+AD119","v":3938455.7361526452},{"$f":"AE127-AE131-AE134-AE144-AE123+AE119","v":3989367.3800147725},4028281.8172253314,4055879.9098287541,4072773.0641799234,4079508.2955014161,4076572.844969702,4064398.3845364721,4043364.8417214919,4013803.8738834886,{"$f":"AN127-AN131-AN134-AN144-AN123+AN119","v":510918.60772661865},{"$f":"AO127-AO131-AO134-AO144-AO123+AO119","v":162614.87890617759},-179664.41186745535,-516672.53542612144,-849148.45681943838,-1177818.5846734187,-1503398.4892509738,-1826594.5933343687,-2148105.8399829566,-2468625.3411622979,{"$f":"AX127","v":29640431.413700629},null,null,{"$f":"IRR(BC128:BX128,0.1)","v":0.13100663459723783},"ROE",{"$f":"-BC149","v":-15815884.072506903},{"$f":"BD127-BD131-BD134-BD144-BD123+BD119","v":2469896.0589784048},{"$f":"BE127-BE131-BE134-BE144-BE123+BE119","v":2495643.0107811438},2513957.2898502667,2525151.0087893014,2529504.6572514889,2527268.8986018924,2518666.2172051673,2503892.4258575025,2483118.0421516201,2456489.5418835301,{"$f":"BN127-BN131-BN134-BN144-BN123+BN119","v":691588.79135490395},{"$f":"BO127-BO131-BO134-BO144-BO123+BO119","v":502247.38176341832},314551.91758499912,128084.01754260424,-57569.070187972393,-242815.5046351417,-428059.87336713029,-613704.20112660213,-800148.94834423717,-987794.0020773625,{"$f":"BX127","v":29640431.413700629},null,{"$f":"IRR(CB128:CW128,0.1)","v":9.9636776735319454E-2},"ROE",{"$f":"-CB149","v":-168482509.96573833},{"$f":"CC127-CC131-CC134-CC144-CC123+CC119","v":17321478.409861319},{"$f":"CD127-CD131-CD134-CD144-CD123+CD119","v":17143141.180060048},16951298.409589037,16745804.136180274,16526495.520113625,16293192.46349965,16045697.198531479,15092432.042804297,14815886.125332916,14524444.070026144,{"$f":"CM127-CM131-CM134-CM144-CM123+CM119","v":14217832.651302317},{"$f":"CN127-CN131-CN134-CN144-CN123+CN119","v":13895758.408452535},13557907.022076601,12512580.849431897,12142145.421846459,11754857.890454616,11350313.434416438,10928082.617680529,10487710.497043068,9337353.8777450603,{"$f":"CW127","v":279804583.25182122},null,null,{"$f":"IRR(DB128:DW128,0.1)","v":0.11018080939587516},"ROE",{"$f":"-DB149","v":-10118673.63774856},{"$f":"DC127-DC131-DC134-DC144-DC123","v":1627479.6157359523},1484569.5778685538,1340712.2952433,1195869.9437033811,1050001.7715462374,903064.00759653177,755009.76283949893,605788.92535457667,455348.04827422276,303630.23047714774,150574.98970865645,-3881.8721962710842,-159808.41232959088,-317276.69832775462,-476362.9689711649,-637147.80416713236,-799716.30473960144,-964158.28247149335,-1130568.46086935,-1299046.6871447898,{"$f":"DW127","v":40864962.175219923},null,{"$f":"IRR(EA128:EV128,0.1)","v":0.13455865910656528},"ROE",{"$f":"-EA149","v":-305432223.66422826},{"$f":"EB127-EB131-EB134-EB144-EB123+EB119","v":34765948.098074906},{"$f":"EC127-EC131-EC134-EC144-EC123+EC119","v":34732644.772506312},34678470.009780921,34603063.122628152,34506033.40519008,34386959.008622915,34245385.753200427,34080825.873954944,33892756.696738593,33680619.241427757,{"$f":"EL127-EL131-EL134-EL144-EL123+EL119","v":33443816.748825289},{"$f":"EM127-EM131-EM134-EM144-EM123+EM119","v":33181713.127639197},32893631.317731261,32578851.565635093,32236609.608139329,31866094.759518169,31466447.897766516,31036759.344962262,30576066.636630364,30083352.174724333,{"$f":"EV127","v":1034498095.6218874},null,{"$f":"IRR(EZ128:FU128,0.1)","v":0.13445053080085079},"ROE",{"$f":"-EZ149","v":-239982461.45046502},{"$f":"FA127-FA131-FA134-FA144-FA123+FA119","v":27182123.048089869},{"$f":"FB127-FB131-FB134-FB144-FB123+FB119","v":27172044.965505753},27145889.672905721,27103380.208674986,27044216.153876446,26968072.751368813,26874599.975085061,26763421.547142744,26634133.900338337,26486305.083451301,{"$f":"FK127-FK131-FK134-FK144-FK123+FK119","v":26319473.606652275},{"$f":"FL127-FL131-FL134-FL144-FL123+FL119","v":26133147.224171028},25926801.651234493,25699879.212132707,25451787.416110754,25181897.457616165,24889542.637256093,24574016.699632138,24234572.08402805,23870418.083720282,{"$f":"FU127","v":812819932.2743398},null,{"$f":"IRR(FY128:GT128,0.1)","v":0.13488379734164968},"ROE",{"$f":"-FY149","v":-479964922.90092993},{"$f":"FZ127-FZ131-FZ134-FZ144-FZ123+FZ119","v":55436732.930092156},{"$f":"GA127-GA131-GA134-GA144-GA123+GA119","v":55287646.00589826},55103826.046491988,54884667.556340188,54629517.093818992,54337671.488821134,54008375.960271344,53640822.128884837,53234145.92026411,52787425.353177831,{"$f":"GJ127-GJ131-GJ134-GJ144-GJ123+GJ119","v":52299678.207601354},{"$f":"GK127-GK131-GK134-GK144-GK123+GK119","v":51769859.566820875},51196859.227613404,50579498.972208843,49916529.695419863,49206628.379990712,48448394.912861824,47640348.734676972,46780925.314473107,45868472.441082031,{"$f":"GT127","v":1625639864.5486794},null,{"$f":"IRR(GX128:HS128,0.1)","v":0.13439664974606402},"ROE",{"$f":"-GX149","v":-261799048.85505277},{"$f":"GY127-GY131-GY134-GY144-GY123+GY119","v":29581295.07250578},{"$f":"GZ127-GZ131-GZ134-GZ144-GZ123+GZ119","v":29578896.045638449},29559130.149109136,29521698.681072459,29466277.418638851,29392515.658287734,29300035.201937594,29188429.286133677,29057261.451682892,28906064.350928668,{"$f":"HI127-HI131-HI134-HI144-HI123+HI119","v":28734338.489714716},{"$f":"HJ127-HJ131-HJ134-HJ144-HJ123+HJ119","v":28541550.90093511},28327133.746410135,28090482.843660269,27830956.113977414,27547871.948007647,27240507.484868687,26908096.800623339,26549829.001717445,26164846.218769889,{"$f":"HS127","v":886712653.39018929}]
[]
[]
[null,"Interest",null,{"$f":"C135*$B$7","v":6736136.3444702718},{"$f":"D135*$B$7","v":6532418.1537442449},{"$f":"E135*$B$7","v":6318514.0534819169},{"$f":"F135*$B$7","v":6093914.748206472},{"$f":"G135*$B$7","v":5858085.4776672553},{"$f":"H135*$B$7","v":5610464.7436010772},{"$f":"I135*$B$7","v":5350462.972831591},{"$f":"J135*$B$7","v":5077461.1135236295},{"$f":"K135*$B$7","v":4790809.16125027},{"$f":"L135*$B$7","v":4489824.6113632433},{"$f":"M135*$B$7","v":6166510.834513573},{"$f":"N135*$B$7","v":5676245.0115956878},{"$f":"O135*$B$7","v":5161465.897531908},{"$f":"P135*$B$7","v":4620947.8277649395},{"$f":"Q135*$B$7","v":4053403.8545096228},{"$f":"R135*$B$7","v":3457482.6825915398},{"$f":"S135*$B$7","v":2831765.4520775527},{"$f":"T135*$B$7","v":2174762.3600378665},{"$f":"U135*$B$7","v":1484909.1133961957},{"$f":"V135*$B$7","v":760563.20442244166},null,null,null,null,"Interest",null,{"$f":"AC135*$B$7","v":5896877.0267522959},{"$f":"AD135*$B$7","v":5718540.2091179546},5531286.5506018968,5334670.2091600364,5128223.0506460825,4911453.5342064304,4683845.5419447972,4444857.1500700815,4193919.3386016297,3930434.6365597555,5109637.1283756765,4703397.6002564523,4276846.0957312658,3828967.0159798209,3358693.9822408031,2864907.2968148347,2346431.2771175676,1802031.4564354375,1230411.6447192009,630210.8424171526,null,null,null,null,"Interest",null,{"$f":"BC135*$B$7","v":4481167.1538769556},{"$f":"BD135*$B$7","v":4345645.0655097701},{"$f":"BE135*$B$7","v":4203346.8727242248},{"$f":"BF135*$B$7","v":4053933.7702994021},{"$f":"BG135*$B$7","v":3897050.0127533386},{"$f":"BH135*$B$7","v":3732322.0673299716},{"$f":"BI135*$B$7","v":3559357.7246354367},{"$f":"BJ135*$B$7","v":3377745.1648061746},{"$f":"BK135*$B$7","v":3187051.9769854494},{"$f":"BL135*$B$7","v":2986824.129773688},{"$f":"BM135*$B$7","v":3504515.6046812832},{"$f":"BN135*$B$7","v":3225890.5810712874},{"$f":"BO135*$B$7","v":2933334.3062807918},{"$f":"BP135*$B$7","v":2626150.2177507714},{"$f":"BQ135*$B$7","v":2303606.9247942502},{"$f":"BR135*$B$7","v":1964936.4671899024},{"$f":"BS135*$B$7","v":1609332.4867053377},{"$f":"BT135*$B$7","v":1235948.3071965443},{"$f":"BU135*$B$7","v":843894.91871231142},{"$f":"BV135*$B$7","v":432238.86080386699},null,null,null,"Interest",null,{"$f":"CB135*$B$7","v":12636188.247430375},12254037.222599473,11852778.646527026,11431457.141650956,10989069.561531082,10524562.602405217,10036830.295323057,9524711.37288679,8986986.5043287091,8422375.392342722,7829533.7247574376,7207049.9737928882,6553442.0352801122,5867153.6998416977,5146550.9476313628,4389918.0578105096,3595453.5234986143,2761265.7624711245,1885368.6133922599,965676.60685945232,null,null,null,null,"Interest",null,{"$f":"DB135*$B$7","v":2866957.5306954253},2780253.3176013604,2689213.8938525915,2593622.4989163838,2493251.5342333666,2387862.0213161982,2277203.0327531709,2161011.0947619933,2039009.5598712561,1910907.9482359821,1776401.2560189441,1635169.2291910546,1486875.6010217706,1331167.2914440224,1167673.5663873868,996005.15507791936,815753.3232029787,626488.8997342909,427761.25509216869,219097.22821794043,null,null,null,"Interest",null,{"$f":"EA135*$B$7","v":61086444.732845657},{"$f":"EB135*$B$7","v":60167006.075664319},{"$f":"EC135*$B$7","v":59201595.485623926},{"$f":"ED135*$B$7","v":58187914.366081506},{"$f":"EE135*$B$7","v":57123549.190561965},{"$f":"EF135*$B$7","v":56005965.756266452},{"$f":"EG135*$B$7","v":54832503.150256157},{"$f":"EH135*$B$7","v":53600367.413945355},{"$f":"EI135*$B$7","v":52306624.890819013},{"$f":"EJ135*$B$7","v":50948195.241536349},{"$f":"EK135*$B$7","v":49521844.10978955},{"$f":"EL135*$B$7","v":48024175.421455413},{"$f":"EM135*$B$7","v":46451623.298704572},{"$f":"EN135*$B$7","v":44800443.569816187},{"$f":"EO135*$B$7","v":43066704.854483381},{"$f":"EP135*$B$7","v":41246279.203383937},{"$f":"EQ135*$B$7","v":39334832.269729517},{"$f":"ER135*$B$7","v":37327812.989392385},{"$f":"ES135*$B$7","v":35220442.74503839},{"$f":"ET135*$B$7","v":33007703.988466699},null,null,null,"Interest",null,{"$f":"EZ135*$B$7","v":47996492.290093005},{"$f":"FA135*$B$7","v":47274076.202307679},{"$f":"FB135*$B$7","v":46515539.310133085},{"$f":"FC135*$B$7","v":45719075.573349759},{"$f":"FD135*$B$7","v":44882788.649727263},{"$f":"FE135*$B$7","v":44004687.379923642},{"$f":"FF135*$B$7","v":43082681.046629846},{"$f":"FG135*$B$7","v":42114574.396671355},{"$f":"FH135*$B$7","v":41098062.414214946},{"$f":"FI135*$B$7","v":40030724.832635716},{"$f":"FJ135*$B$7","v":38910020.371977523},{"$f":"FK135*$B$7","v":37733280.688286416},{"$f":"FL135*$B$7","v":36497704.020410761},{"$f":"FM135*$B$7","v":35200348.519141316},{"$f":"FN135*$B$7","v":33838125.242808402},{"$f":"FO135*$B$7","v":32407790.802658845},{"$f":"FP135*$B$7","v":30905939.640501805},{"$f":"FQ135*$B$7","v":29328995.920236915},{"$f":"FR135*$B$7","v":27673205.013958782},{"$f":"FS135*$B$7","v":25934624.562366743},null,null,null,"Interest",null,{"$f":"FY135*$B$7","v":95992984.580185995},{"$f":"FZ135*$B$7","v":94548152.404615343},{"$f":"GA135*$B$7","v":93031078.62026614},{"$f":"GB135*$B$7","v":91438151.146699488},{"$f":"GC135*$B$7","v":89765577.29945451},{"$f":"GD135*$B$7","v":88009374.759847268},{"$f":"GE135*$B$7","v":86165362.093259677},{"$f":"GF135*$B$7","v":84229148.79334271},{"$f":"GG135*$B$7","v":82196124.828429878},{"$f":"GH135*$B$7","v":80061449.665271416},{"$f":"GI135*$B$7","v":77820040.743955031},{"$f":"GJ135*$B$7","v":75466561.376572832},{"$f":"GK135*$B$7","v":72995408.040821508},{"$f":"GL135*$B$7","v":70400697.038282618},{"$f":"GM135*$B$7","v":67676250.485616788},{"$f":"GN135*$B$7","v":64815581.605317682},{"$f":"GO135*$B$7","v":61811879.281003609},{"$f":"GP135*$B$7","v":58657991.840473831},{"$f":"GQ135*$B$7","v":55346410.027917564},{"$f":"GR135*$B$7","v":51869249.124733485},null,null,null,"Interest",null,{"$f":"GX135*$B$7","v":52359809.771010555},{"$f":"GY135*$B$7","v":51571719.493426561},{"$f":"GZ135*$B$7","v":50744224.701963365},{"$f":"HA135*$B$7","v":49875355.170927003},{"$f":"HB135*$B$7","v":48963042.163338833},{"$f":"HC135*$B$7","v":48005113.505371243},{"$f":"HD135*$B$7","v":46999288.414505281},{"$f":"HE135*$B$7","v":45943172.069096021},{"$f":"HF135*$B$7","v":44834249.906416297},{"$f":"HG135*$B$7","v":43669881.635602586},{"$f":"HH135*$B$7","v":42447294.951248191},{"$f":"HI135*$B$7","v":41163578.932676077},{"$f":"HJ135*$B$7","v":39815677.113175355},{"$f":"HK135*$B$7","v":38400380.202699594},{"$f":"HL135*$B$7","v":36914318.446700051},{"$f":"HM135*$B$7","v":35353953.602900527},{"$f":"HN135*$B$7","v":33715570.51691103},{"$f":"HO135*$B$7","v":31995268.276622057},{"$f":"HP135*$B$7","v":30188950.924318638},{"$f":"HQ135*$B$7","v":28292317.704400048}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C148)","v":10810500.158990808},{"$f":"-PMT($B$7,20,$C148)","v":10810500.158990808},10810500.158990808,10810500.158990808,10810500.158990808,10810500.158990808,10810500.158990808,10810500.158990808,10810500.158990808,10810500.158990808,{"$f":"-PMT($B$7,20,$C148)","v":10810500.158990808},{"$f":"-PMT($B$7,20,$C148)","v":10810500.158990808},10810500.158990808,10810500.158990808,10810500.158990808,10810500.158990808,10810500.158990808,10810500.158990808,10810500.158990808,10810500.158990808,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC148)","v":9463613.3794391137},{"$f":"-PMT($B$7,20,$AC148)","v":9463613.3794391137},9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,9463613.3794391137,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC148)","v":7191608.9212206742},{"$f":"-PMT($B$7,20,$BC148)","v":7191608.9212206742},7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,7191608.9212206742,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},{"$f":"-PMT($B$7,20,$CB148)","v":20279208.744048413},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},{"$f":"-PMT($B$7,20,$DB148)","v":4601041.7925767349},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},{"$f":"-PMT($B$7,30,$EA148)","v":79475217.87647225},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},{"$f":"-PMT($B$7,30,$EZ148)","v":62444814.045799613},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},{"$f":"-PMT($B$7,30,$FY148)","v":124889628.09159918},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487},{"$f":"-PMT($B$7,30,$GX148)","v":68121615.322690487}]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N119)*$A148","v":5161327.133880469},{"$f":"-PMT($B$7,10,$N119)*$A148","v":5161327.133880469},5161327.133880469,5161327.133880469,5161327.133880469,5161327.133880469,5161327.133880469,5161327.133880469,5161327.133880469,5161327.133880469,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$AN119)*$A148","v":3770814.3113210551},{"$f":"-PMT($B$7,10,$AN119)*$A148","v":3770814.3113210551},3770814.3113210551,3770814.3113210551,3770814.3113210551,3770814.3113210551,3770814.3113210551,3770814.3113210551,3770814.3113210551,3770814.3113210551,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$BN119)*$A148","v":1885407.1556605275},{"$f":"-PMT($B$7,10,$BN119)*$A148","v":1885407.1556605275},1885407.1556605275,1885407.1556605275,1885407.1556605275,1885407.1556605275,1885407.1556605275,1885407.1556605275,1885407.1556605275,1885407.1556605275]
[null,"Sinking Fund",null,{"$f":"D133+D132-D131","v":4074363.814520536},{"$f":"E133+E132-E131","v":4278082.0052465629},4491986.1055088909,4716585.4107843358,4952414.6813235525,5200035.4153897306,5460037.1861592168,5733039.0454671783,6019690.9977405379,6320675.5476275645,{"$f":"N133+N132-N131","v":9805316.4583577048},{"$f":"O133+O132-O131","v":10295582.281275589},10810361.39533937,11350879.465106338,11918423.438361656,12514344.610279739,13140061.840793725,13797064.932833411,14486918.179475082,15211264.088448836,null,null,null,null,"Sinking Fund",null,{"$f":"AD133+AD132-AD131","v":3566736.3526868178},{"$f":"AE133+AE132-AE131","v":3745073.1703211591},3932326.8288372168,4128943.1702790773,4335390.3287930312,4552159.8452326832,4779767.8374943165,5018756.2293690322,5269694.0408374835,5533178.7428793581,{"$f":"AN133+AN132-AN131","v":8124790.5623844927},{"$f":"AO133+AO132-AO131","v":8531030.0905037168},8957581.5950289033,9405460.6747803483,9875733.7085193656,10369520.393945334,10887996.413642602,11432396.234324731,12004016.046040969,12604216.848343017,null,null,null,null,"Sinking Fund",null,{"$f":"BD133+BD132-BD131","v":2710441.7673437186},{"$f":"BE133+BE132-BE131","v":2845963.8557109041},2988262.0484964494,3137675.1509212721,3294558.9084673356,3459286.8538907026,3632251.1965852375,3813863.7564144996,4004556.9442352247,4204784.7914469857,{"$f":"BN133+BN132-BN131","v":5572500.4721999187},{"$f":"BO133+BO132-BO131","v":5851125.4958099145},6143681.7706004102,6450865.859130431,6773409.1520869518,7112079.6096912995,7467683.5901758643,7841067.7696846575,8233121.1581688905,8644777.2160773352,null,null,null,"Sinking Fund",null,{"$f":"CC132-CC131","v":7643020.496618038},{"$f":"CD132-CD131","v":8025171.52144894},8426430.097521387,8847751.6023974568,9290139.1825173311,9754646.1416431963,10242378.448725356,10754497.371161623,11292222.239719704,11856833.351705691,12449675.019290976,13072158.770255525,13725766.708768301,14412055.044206716,15132657.79641705,15889290.686237903,16683755.2205498,17517942.981577288,18393840.130656153,19313532.13718896,null,null,null,null,"Sinking Fund",null,{"$f":"DC132-DC131","v":1734084.2618813096},{"$f":"DD132-DD131","v":1820788.4749753745},1911827.8987241434,2007419.2936603511,2107790.2583433683,2213179.7712605367,2323838.759823564,2440030.6978147416,2562032.2327054786,2690133.8443407528,2824640.5365577908,2965872.5633856803,3114166.1915549645,3269874.5011327127,3433368.2261893479,3605036.6374988155,3785288.4693737561,3974552.8928424441,4173280.5374845662,4381944.5643587941,null,null,null,"Sinking Fund",null,{"$f":"EB133+EB132-EB131","v":18388773.143626593},{"$f":"EC133+EC132-EC131","v":19308211.800807931},20273622.390848324,21287303.510390744,22351668.685910285,23469252.120205797,24642714.726216093,25874850.462526895,27168592.985653237,28527022.634935901,{"$f":"EL133+EL132-EL131","v":29953373.766682699},{"$f":"EM133+EM132-EM131","v":31451042.455016837},33023594.577767678,34674774.306656063,36408513.021988869,38228938.673088312,40140385.606742732,42147404.887079865,44254775.131433859,46467513.888005555,null,null,null,"Sinking Fund",null,{"$f":"FA133+FA132-FA131","v":14448321.755706608},{"$f":"FB133+FB132-FB131","v":15170737.843491934},15929274.735666528,16725738.472449854,17562025.39607235,18440126.665875971,19362132.999169767,20330239.649128258,21346751.631584667,22414089.213163897,{"$f":"FK133+FK132-FK131","v":23534793.67382209},{"$f":"FL133+FL132-FL131","v":24711533.357513197},25947110.025388852,27244465.526658297,28606688.802991211,30037023.243140768,31538874.405297808,33115818.125562698,34771609.031840831,36510189.483432874,null,null,null,"Sinking Fund",null,{"$f":"FZ133+FZ132-FZ131","v":28896643.511413187},{"$f":"GA133+GA132-GA131","v":30341475.686983839},31858549.471333042,33451476.944899693,35124050.792144671,36880253.331751913,38724265.998339504,40660479.298256472,42693503.263169304,44828178.426327765,{"$f":"GJ133+GJ132-GJ131","v":47069587.34764415},{"$f":"GK133+GK132-GK131","v":49423066.715026349},51894220.050777674,54488931.053316563,57213377.605982393,60074046.486281499,63077748.810595572,66231636.251125351,69543218.063681617,73020378.966865689,null,null,null,"Sinking Fund",null,{"$f":"GY133+GY132-GY131","v":15761805.551679932},{"$f":"GZ133+GZ132-GZ131","v":16549895.829263926},17377390.620727122,18246260.151763484,19158573.159351654,20116501.817319244,21122326.908185206,22178443.253594466,23287365.41627419,24451733.687087901,{"$f":"HI133+HI132-HI131","v":25674320.371442296},{"$f":"HJ133+HJ132-HJ131","v":26958036.39001441},28305938.209515132,29721235.119990893,31207296.875990435,32767661.719789959,34406044.805779457,36126347.04606843,37932664.398371845,39829297.618290439]
[null,"Mortgage Balance",{"$f":"C148","v":134722726.88940543},{"$f":"C135-D134","v":130648363.07488489},{"$f":"D135-E134","v":126370281.06963833},{"$f":"E135-F134","v":121878294.96412943},{"$f":"F135-G134","v":117161709.5533451},{"$f":"G135-H134","v":112209294.87202154},{"$f":"H135-I134","v":107009259.45663181},{"$f":"I135-J134","v":101549222.27047259},{"$f":"J135-K134","v":95816183.225005403},{"$f":"K135-L134","v":89796492.227264866},{"$f":"(N119*$A$54)+L135-M134","v":123330216.69027145},{"$f":"M135-N134","v":113524900.23191375},{"$f":"N135-O134","v":103229317.95063816},{"$f":"O135-P134","v":92418956.55529879},{"$f":"P135-Q134","v":81068077.090192452},{"$f":"Q135-R134","v":69149653.651830792},{"$f":"R135-S134","v":56635309.041551054},{"$f":"S135-T134","v":43495247.200757325},{"$f":"T135-U134","v":29698182.267923914},{"$f":"U135-V134","v":15211264.088448832},{"$f":"V135-W134","v":0},null,null,null,null,"Mortgage Balance",{"$f":"AC148","v":117937540.53504591},{"$f":"AC135-AD134","v":114370804.18235908},{"$f":"AD135-AE134","v":110625731.01203793},{"$f":"AE135-AF134","v":106693404.18320072},{"$f":"AF135-AG134","v":102564461.01292165},{"$f":"AG135-AH134","v":98229070.684128612},{"$f":"AH135-AI134","v":93676910.838895932},{"$f":"AI135-AJ134","v":88897143.001401618},{"$f":"AJ135-AK134","v":83878386.772032589},{"$f":"AK135-AL134","v":78608692.731195107},{"$f":"(AN119*$A$54)+AL135-AM134","v":102192742.56751353},{"$f":"AM135-AN134","v":94067952.005129039},{"$f":"AN135-AO134","v":85536921.914625317},{"$f":"AO135-AP134","v":76579340.31959641},{"$f":"AP135-AQ134","v":67173879.644816056},{"$f":"AQ135-AR134","v":57298145.936296687},{"$f":"AR135-AS134","v":46928625.54235135},{"$f":"AS135-AT134","v":36040629.12870875},{"$f":"AT135-AU134","v":24608232.894384019},{"$f":"AU135-AV134","v":12604216.84834305},{"$f":"AV135-AW134","v":3.3527612686157227E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC148","v":89623343.077539116},{"$f":"BC135-BD134","v":86912901.310195401},{"$f":"BD135-BE134","v":84066937.454484493},{"$f":"BE135-BF134","v":81078675.405988038},{"$f":"BF135-BG134","v":77941000.255066767},{"$f":"BG135-BH134","v":74646441.34659943},{"$f":"BH135-BI134","v":71187154.492708728},{"$f":"BI135-BJ134","v":67554903.29612349},{"$f":"BJ135-BK134","v":63741039.539708987},{"$f":"BK135-BL134","v":59736482.595473759},{"$f":"(BN119*$A$54)+BL135-BM134","v":70090312.093625665},{"$f":"BM135-BN134","v":64517811.621425748},{"$f":"BN135-BO134","v":58666686.125615835},{"$f":"BO135-BP134","v":52523004.355015427},{"$f":"BP135-BQ134","v":46072138.495885},{"$f":"BQ135-BR134","v":39298729.343798049},{"$f":"BR135-BS134","v":32186649.734106749},{"$f":"BS135-BT134","v":24718966.143930886},{"$f":"BT135-BU134","v":16877898.374246228},{"$f":"BU135-BV134","v":8644777.2160773389},{"$f":"BV135-BW134","v":0},null,null,null,"Mortgage Balance",{"$f":"CB148","v":252723764.94860747},{"$f":"CB135-CC134","v":245080744.45198944},237055572.9305405,228629142.83301911,219781391.23062164,210491252.04810432,200736605.90646112,190494227.45773578,179739730.08657417,168447507.84685445,{"$f":"(CM119*$A$54)+CK135-CL134","v":156590674.49514875},{"$f":"CL135-CM134","v":144140999.47585776},131068840.70560224,117343073.99683395,102931018.95262724,87798361.156210184,71909070.469972283,55225315.249422483,37707372.267845199,19313532.137189046,8.5681676864624023E-8,null,null,null,null,"Mortgage Balance",{"$f":"DB148","v":57339150.613908507},{"$f":"DB135-DC134","v":55605066.3520272},53784277.877051823,51872449.978327677,49865030.684667327,47757240.426323958,45544060.655063421,43220221.89523986,40780191.19742512,38218158.964719638,{"$f":"(DM119*$A$54)+DK135-DL134","v":35528025.120378882},{"$f":"DL135-DM134","v":32703384.583821092},29737512.020435411,26623345.828880448,23353471.327747736,19920103.101558387,16315066.464059573,12529777.994685818,8555225.1018433738,4381944.5643588081,1.3969838619232178E-8,null,null,null,"Mortgage Balance",{"$f":"EA148","v":1221728894.656913},{"$f":"EA135-EB134","v":1203340121.5132864},{"$f":"EB135-EC134","v":1184031909.7124784},{"$f":"EC135-ED134","v":1163758287.32163},{"$f":"ED135-EE134","v":1142470983.8112392},{"$f":"EE135-EF134","v":1120119315.125329},{"$f":"EF135-EG134","v":1096650063.0051231},{"$f":"EG135-EH134","v":1072007348.2789071},{"$f":"EH135-EI134","v":1046132497.8163801},{"$f":"EI135-EJ134","v":1018963904.8307269},{"$f":"EJ135-EK134","v":990436882.19579101},{"$f":"EK135-EL134","v":960483508.42910826},{"$f":"EL135-EM134","v":929032465.97409141},{"$f":"EM135-EN134","v":896008871.39632368},{"$f":"EN135-EO134","v":861334097.08966756},{"$f":"EO135-EP134","v":824925584.06767869},{"$f":"EP135-EQ134","v":786696645.39459038},{"$f":"EQ135-ER134","v":746556259.78784764},{"$f":"ER135-ES134","v":704408854.9007678},{"$f":"ES135-ET134","v":660154079.76933396},{"$f":"ET135-EU134","v":613686565.88132834},null,null,null,"Mortgage Balance",{"$f":"EZ148","v":959929845.80186009},{"$f":"EZ135-FA134","v":945481524.04615355},{"$f":"FA135-FB134","v":930310786.20266163},{"$f":"FB135-FC134","v":914381511.46699512},{"$f":"FC135-FD134","v":897655772.99454522},{"$f":"FD135-FE134","v":880093747.59847283},{"$f":"FE135-FF134","v":861653620.93259692},{"$f":"FF135-FG134","v":842291487.9334271},{"$f":"FG135-FH134","v":821961248.2842989},{"$f":"FH135-FI134","v":800614496.65271425},{"$f":"FI135-FJ134","v":778200407.4395504},{"$f":"FJ135-FK134","v":754665613.76572835},{"$f":"FK135-FL134","v":729954080.40821517},{"$f":"FL135-FM134","v":704006970.38282633},{"$f":"FM135-FN134","v":676762504.85616803},{"$f":"FN135-FO134","v":648155816.05317688},{"$f":"FO135-FP134","v":618118792.81003606},{"$f":"FP135-FQ134","v":586579918.40473831},{"$f":"FQ135-FR134","v":553464100.27917564},{"$f":"FR135-FS134","v":518692491.24733484},{"$f":"FS135-FT134","v":482182301.76390195},null,null,null,"Mortgage Balance",{"$f":"FY148","v":1919859691.6037197},{"$f":"FY135-FZ134","v":1890963048.0923066},{"$f":"FZ135-GA134","v":1860621572.4053228},{"$f":"GA135-GB134","v":1828763022.9339898},{"$f":"GB135-GC134","v":1795311545.98909},{"$f":"GC135-GD134","v":1760187495.1969452},{"$f":"GD135-GE134","v":1723307241.8651934},{"$f":"GE135-GF134","v":1684582975.866854},{"$f":"GF135-GG134","v":1643922496.5685976},{"$f":"GG135-GH134","v":1601228993.3054283},{"$f":"GH135-GI134","v":1556400814.8791006},{"$f":"GI135-GJ134","v":1509331227.5314565},{"$f":"GJ135-GK134","v":1459908160.8164301},{"$f":"GK135-GL134","v":1408013940.7656524},{"$f":"GL135-GM134","v":1353525009.7123358},{"$f":"GM135-GN134","v":1296311632.1063535},{"$f":"GN135-GO134","v":1236237585.6200721},{"$f":"GO135-GP134","v":1173159836.8094766},{"$f":"GP135-GQ134","v":1106928200.5583513},{"$f":"GQ135-GR134","v":1037384982.4946697},{"$f":"GR135-GS134","v":964364603.52780402},null,null,null,"Mortgage Balance",{"$f":"GX148","v":1047196195.4202111},{"$f":"GX135-GY134","v":1031434389.8685311},{"$f":"GY135-GZ134","v":1014884494.0392672},{"$f":"GZ135-HA134","v":997507103.41854},{"$f":"HA135-HB134","v":979260843.26677656},{"$f":"HB135-HC134","v":960102270.10742486},{"$f":"HC135-HD134","v":939985768.29010558},{"$f":"HD135-HE134","v":918863441.38192034},{"$f":"HE135-HF134","v":896684998.12832582},{"$f":"HF135-HG134","v":873397632.71205163},{"$f":"HG135-HH134","v":848945899.02496374},{"$f":"HH135-HI134","v":823271578.65352142},{"$f":"HI135-HJ134","v":796313542.26350701},{"$f":"HJ135-HK134","v":768007604.05399191},{"$f":"HK135-HL134","v":738286368.93400097},{"$f":"HL135-HM134","v":707079072.05801058},{"$f":"HM135-HN134","v":674311410.3382206},{"$f":"HN135-HO134","v":639905365.53244114},{"$f":"HO135-HP134","v":603779018.48637271},{"$f":"HP135-HQ134","v":565846354.08800089},{"$f":"HQ135-HR134","v":526017056.46971047}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D106,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-98801438.045668766},{"$f":"-($C138)/20","v":4940071.9022834385},{"$f":"-($C138)/20","v":4940071.9022834385},4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD106,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-98801438.045668766},{"$f":"-($AC138)/20","v":4940071.9022834385},{"$f":"-($AC138)/20","v":4940071.9022834385},4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD106,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-98801438.045668766},{"$f":"-($BC138)/20","v":4940071.9022834385},{"$f":"-($BC138)/20","v":4940071.9022834385},4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385,4940071.9022834385]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D106,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$23))*1)","v":-110267408.75447536},{"$f":"-($C139)/10","v":11026740.875447536},{"$f":"-($C139)/10","v":11026740.875447536},11026740.875447536,11026740.875447536,11026740.875447536,11026740.875447536,11026740.875447536,11026740.875447536,11026740.875447536,11026740.875447536,{"$f":"$N119/10","v":4688752.9424275476},4688752.9424275476,4688752.9424275476,4688752.9424275476,4688752.9424275476,4688752.9424275476,4688752.9424275476,4688752.9424275476,4688752.9424275476,4688752.9424275476,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(AD106,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$24))*1)","v":-80560273.010839537},{"$f":"-($AC139)/10","v":8056027.3010839541},{"$f":"-($AC139)/10","v":8056027.3010839541},8056027.3010839541,8056027.3010839541,8056027.3010839541,8056027.3010839541,8056027.3010839541,8056027.3010839541,8056027.3010839541,8056027.3010839541,{"$f":"$AN119/10","v":3425556.3034350323},{"$f":"$AN119/10","v":3425556.3034350323},3425556.3034350323,3425556.3034350323,3425556.3034350323,3425556.3034350323,3425556.3034350323,3425556.3034350323,3425556.3034350323,3425556.3034350323,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(BD106,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$25))*1)","v":-40280136.505419768},{"$f":"-($BC139)/10","v":4028013.650541977},{"$f":"-($BC139)/10","v":4028013.650541977},4028013.650541977,4028013.650541977,4028013.650541977,4028013.650541977,4028013.650541977,4028013.650541977,4028013.650541977,4028013.650541977,{"$f":"$BN119/10","v":1712778.1517175161},{"$f":"$BN119/10","v":1712778.1517175161},1712778.1517175161,1712778.1517175161,1712778.1517175161,1712778.1517175161,1712778.1517175161,1712778.1517175161,1712778.1517175161,1712778.1517175161,null,null,null,"Depr",null,{"$f":"-($CB127)/40","v":13990229.162591061},{"$f":"-($CB127)/40","v":13990229.162591061},13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,13990229.162591061,null,null,null,null,"Depr",null,{"$f":"-($DB127)/25","v":3269196.974017594},{"$f":"-($DB127)/25","v":3269196.974017594},3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,3269196.974017594,null,null,null,"Depr",{"$f":"-((HLOOKUP(EB106,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$197)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$39))*1)","v":-1724163492.7031457},{"$f":"-($EA139)/50","v":34483269.854062915},{"$f":"-($EA139)/50","v":34483269.854062915},34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,34483269.854062915,null,null,null,"Depr",{"$f":"-((HLOOKUP(FA106,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$40))*1)","v":-1354699887.1238999},{"$f":"-($EZ139)/50","v":27093997.742477998},{"$f":"-($EZ139)/50","v":27093997.742477998},27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,27093997.742477998,null,null,null,"Depr",{"$f":"-((HLOOKUP(FZ106,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$41))*1)","v":-2709399774.2477994},{"$f":"-($FY139)/50","v":54187995.484955989},{"$f":"-($FY139)/50","v":54187995.484955989},54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,54187995.484955989,null,null,null,"Depr",{"$f":"-((HLOOKUP(GY106,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-1477854422.3169818},{"$f":"-($GX139)/50","v":29557088.446339637},{"$f":"-($GX139)/50","v":29557088.446339637},29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637,29557088.446339637]
[null,"Accum Depreciation",null,{"$f":"SUM($D138:D139)","v":15966812.777730975},{"$f":"SUM($D138:E139)","v":31933625.555461951},{"$f":"SUM($D138:F139)","v":47900438.333192922},{"$f":"SUM($D138:G139)","v":63867251.110923894},{"$f":"SUM($D138:H139)","v":79834063.888654873},{"$f":"SUM($D138:I139)","v":95800876.666385859},{"$f":"SUM($D138:J139)","v":111767689.44411685},{"$f":"SUM($D138:K139)","v":127734502.22184782},{"$f":"SUM($D138:L139)","v":143701314.9995788},{"$f":"SUM($D138:M139)","v":159668127.77730978},{"$f":"SUM($D138:N139)","v":169296952.62202075},{"$f":"SUM($D138:O139)","v":178925777.46673176},{"$f":"SUM($D138:P139)","v":188554602.31144273},{"$f":"SUM($D138:Q139)","v":198183427.15615374},{"$f":"SUM($D138:R139)","v":207812252.00086471},{"$f":"SUM($D138:S139)","v":217441076.84557572},{"$f":"SUM($D138:T139)","v":227069901.6902867},{"$f":"SUM($D138:U139)","v":236698726.5349977},{"$f":"SUM($D138:V139)","v":246327551.37970868},{"$f":"SUM($D138:W139)","v":255956376.22441968},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD138:AD139)","v":12996099.203367393},{"$f":"SUM($AD138:AE139)","v":25992198.406734787},{"$f":"SUM($AD138:AF139)","v":38988297.610102177},{"$f":"SUM($AD138:AG139)","v":51984396.813469566},{"$f":"SUM($AD138:AH139)","v":64980496.016836956},{"$f":"SUM($AD138:AI139)","v":77976595.220204353},{"$f":"SUM($AD138:AJ139)","v":90972694.423571736},{"$f":"SUM($AD138:AK139)","v":103968793.62693913},{"$f":"SUM($AD138:AL139)","v":116964892.83030652},{"$f":"SUM($AD138:AM139)","v":129960992.03367391},{"$f":"SUM($AD138:AN139)","v":138326620.23939237},{"$f":"SUM($AD138:AO139)","v":146692248.44511086},{"$f":"SUM($AD138:AP139)","v":155057876.65082932},{"$f":"SUM($AD138:AQ139)","v":163423504.85654777},{"$f":"SUM($AD138:AR139)","v":171789133.06226626},{"$f":"SUM($AD138:AS139)","v":180154761.26798472},{"$f":"SUM($AD138:AT139)","v":188520389.47370321},{"$f":"SUM($AD138:AU139)","v":196886017.67942166},{"$f":"SUM($AD138:AV139)","v":205251645.88514015},{"$f":"SUM($AD138:AW139)","v":213617274.09085861},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD138:BD139)","v":8968085.5528254155},{"$f":"SUM($BD138:BE139)","v":17936171.105650831},{"$f":"SUM($BD138:BF139)","v":26904256.658476245},{"$f":"SUM($BD138:BG139)","v":35872342.211301662},{"$f":"SUM($BD138:BH139)","v":44840427.764127076},{"$f":"SUM($BD138:BI139)","v":53808513.316952489},{"$f":"SUM($BD138:BJ139)","v":62776598.869777903},{"$f":"SUM($BD138:BK139)","v":71744684.422603324},{"$f":"SUM($BD138:BL139)","v":80712769.97542873},{"$f":"SUM($BD138:BM139)","v":89680855.528254151},{"$f":"SUM($BD138:BN139)","v":96333705.582255095},{"$f":"SUM($BD138:BO139)","v":102986555.63625605},{"$f":"SUM($BD138:BP139)","v":109639405.690257},{"$f":"SUM($BD138:BQ139)","v":116292255.74425796},{"$f":"SUM($BD138:BR139)","v":122945105.79825892},{"$f":"SUM($BD138:BS139)","v":129597955.85225987},{"$f":"SUM($BD138:BT139)","v":136250805.90626085},{"$f":"SUM($BD138:BU139)","v":142903655.96026179},{"$f":"SUM($BD138:BV139)","v":149556506.01426277},{"$f":"SUM($BD138:BW139)","v":156209356.06826374},null,null,null,"Accum Depreciation",null,{"$f":"SUM($CB139:CC139)","v":13990229.162591061},{"$f":"SUM($CB139:CD139)","v":27980458.325182121},{"$f":"SUM($CB139:CE139)","v":41970687.48777318},{"$f":"SUM($CB139:CF139)","v":55960916.650364242},{"$f":"SUM($CB139:CG139)","v":69951145.812955305},{"$f":"SUM($CB139:CH139)","v":83941374.97554636},{"$f":"SUM($CB139:CI139)","v":97931604.138137415},{"$f":"SUM($CB139:CJ139)","v":111921833.30072847},{"$f":"SUM($CB139:CK139)","v":125912062.46331953},{"$f":"SUM($CB139:CL139)","v":139902291.62591058},{"$f":"SUM($CB139:CM139)","v":153892520.78850165},{"$f":"SUM($CB139:CN139)","v":167882749.95109272},{"$f":"SUM($CB139:CO139)","v":181872979.11368379},{"$f":"SUM($CB139:CP139)","v":195863208.27627486},{"$f":"SUM($CB139:CQ139)","v":209853437.43886593},{"$f":"SUM($CB139:CR139)","v":223843666.601457},{"$f":"SUM($CB139:CS139)","v":237833895.76404807},{"$f":"SUM($CB139:CT139)","v":251824124.92663914},{"$f":"SUM($CB139:CU139)","v":265814354.08923021},{"$f":"SUM($CB139:CV139)","v":279804583.25182128},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($DB139:DC139)","v":3269196.974017594},{"$f":"SUM($DB139:DD139)","v":6538393.948035188},{"$f":"SUM($DB139:DE139)","v":9807590.922052782},{"$f":"SUM($DB139:DF139)","v":13076787.896070376},{"$f":"SUM($DB139:DG139)","v":16345984.87008797},{"$f":"SUM($DB139:DH139)","v":19615181.844105564},{"$f":"SUM($DB139:DI139)","v":22884378.818123158},{"$f":"SUM($DB139:DJ139)","v":26153575.792140752},{"$f":"SUM($DB139:DK139)","v":29422772.766158346},{"$f":"SUM($DB139:DL139)","v":32691969.74017594},{"$f":"SUM($DB139:DM139)","v":35961166.714193538},{"$f":"SUM($DB139:DN139)","v":39230363.688211128},{"$f":"SUM($DB139:DO139)","v":42499560.662228718},{"$f":"SUM($DB139:DP139)","v":45768757.636246309},{"$f":"SUM($DB139:DQ139)","v":49037954.610263899},{"$f":"SUM($DB139:DR139)","v":52307151.584281489},{"$f":"SUM($DB139:DS139)","v":55576348.55829908},{"$f":"SUM($DB139:DT139)","v":58845545.53231667},{"$f":"SUM($DB139:DU139)","v":62114742.50633426},{"$f":"SUM($DB139:DV139)","v":65383939.48035185},null,null,null,"Accum Depreciation",null,{"$f":"SUM($EB139:EB139)","v":34483269.854062915},{"$f":"SUM($EB139:EC139)","v":68966539.70812583},{"$f":"SUM($EB139:ED139)","v":103449809.56218874},{"$f":"SUM($EB139:EE139)","v":137933079.41625166},{"$f":"SUM($EB139:EF139)","v":172416349.27031457},{"$f":"SUM($EB139:EG139)","v":206899619.12437749},{"$f":"SUM($EB139:EH139)","v":241382888.9784404},{"$f":"SUM($EB139:EI139)","v":275866158.83250332},{"$f":"SUM($EB139:EJ139)","v":310349428.68656623},{"$f":"SUM($EB139:EK139)","v":344832698.54062915},{"$f":"SUM($EB139:EL139)","v":379315968.39469206},{"$f":"SUM($EB139:EM139)","v":413799238.24875498},{"$f":"SUM($EB139:EN139)","v":448282508.10281789},{"$f":"SUM($EB139:EO139)","v":482765777.95688081},{"$f":"SUM($EB139:EP139)","v":517249047.81094372},{"$f":"SUM($EB139:EQ139)","v":551732317.66500664},{"$f":"SUM($EB139:ER139)","v":586215587.51906955},{"$f":"SUM($EB139:ES139)","v":620698857.37313247},{"$f":"SUM($EB139:ET139)","v":655182127.22719538},{"$f":"SUM($EB139:EU139)","v":689665397.0812583},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FA139:FA139)","v":27093997.742477998},{"$f":"SUM($FA139:FB139)","v":54187995.484955996},{"$f":"SUM($FA139:FC139)","v":81281993.227433994},{"$f":"SUM($FA139:FD139)","v":108375990.96991199},{"$f":"SUM($FA139:FE139)","v":135469988.71239001},{"$f":"SUM($FA139:FF139)","v":162563986.45486802},{"$f":"SUM($FA139:FG139)","v":189657984.19734603},{"$f":"SUM($FA139:FH139)","v":216751981.93982404},{"$f":"SUM($FA139:FI139)","v":243845979.68230206},{"$f":"SUM($FA139:FJ139)","v":270939977.42478007},{"$f":"SUM($FA139:FK139)","v":298033975.16725808},{"$f":"SUM($FA139:FL139)","v":325127972.9097361},{"$f":"SUM($FA139:FM139)","v":352221970.65221411},{"$f":"SUM($FA139:FN139)","v":379315968.39469212},{"$f":"SUM($FA139:FO139)","v":406409966.13717014},{"$f":"SUM($FA139:FP139)","v":433503963.87964815},{"$f":"SUM($FA139:FQ139)","v":460597961.62212616},{"$f":"SUM($FA139:FR139)","v":487691959.36460418},{"$f":"SUM($FA139:FS139)","v":514785957.10708219},{"$f":"SUM($FA139:FT139)","v":541879954.84956014},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FZ139:FZ139)","v":54187995.484955989},{"$f":"SUM($FZ139:GA139)","v":108375990.96991198},{"$f":"SUM($FZ139:GB139)","v":162563986.45486796},{"$f":"SUM($FZ139:GC139)","v":216751981.93982396},{"$f":"SUM($FZ139:GD139)","v":270939977.42477995},{"$f":"SUM($FZ139:GE139)","v":325127972.90973592},{"$f":"SUM($FZ139:GF139)","v":379315968.39469188},{"$f":"SUM($FZ139:GG139)","v":433503963.87964785},{"$f":"SUM($FZ139:GH139)","v":487691959.36460382},{"$f":"SUM($FZ139:GI139)","v":541879954.84955978},{"$f":"SUM($FZ139:GJ139)","v":596067950.33451581},{"$f":"SUM($FZ139:GK139)","v":650255945.81947184},{"$f":"SUM($FZ139:GL139)","v":704443941.30442786},{"$f":"SUM($FZ139:GM139)","v":758631936.78938389},{"$f":"SUM($FZ139:GN139)","v":812819932.27433991},{"$f":"SUM($FZ139:GO139)","v":867007927.75929594},{"$f":"SUM($FZ139:GP139)","v":921195923.24425197},{"$f":"SUM($FZ139:GQ139)","v":975383918.72920799},{"$f":"SUM($FZ139:GR139)","v":1029571914.214164},{"$f":"SUM($FZ139:GS139)","v":1083759909.69912},null,null,null,"Accum Depreciation",null,{"$f":"SUM($GY139:GY139)","v":29557088.446339637},{"$f":"SUM($GY139:GZ139)","v":59114176.892679274},{"$f":"SUM($GY139:HA139)","v":88671265.339018911},{"$f":"SUM($GY139:HB139)","v":118228353.78535855},{"$f":"SUM($GY139:HC139)","v":147785442.23169819},{"$f":"SUM($GY139:HD139)","v":177342530.67803782},{"$f":"SUM($GY139:HE139)","v":206899619.12437746},{"$f":"SUM($GY139:HF139)","v":236456707.5707171},{"$f":"SUM($GY139:HG139)","v":266013796.01705673},{"$f":"SUM($GY139:HH139)","v":295570884.46339637},{"$f":"SUM($GY139:HI139)","v":325127972.90973604},{"$f":"SUM($GY139:HJ139)","v":354685061.35607564},{"$f":"SUM($GY139:HK139)","v":384242149.80241525},{"$f":"SUM($GY139:HL139)","v":413799238.24875486},{"$f":"SUM($GY139:HM139)","v":443356326.69509447},{"$f":"SUM($GY139:HN139)","v":472913415.14143407},{"$f":"SUM($GY139:HO139)","v":502470503.58777368},{"$f":"SUM($GY139:HP139)","v":532027592.03411329},{"$f":"SUM($GY139:HQ139)","v":561584680.4804529},{"$f":"SUM($GY139:HR139)","v":591141768.9267925}]
[null,"End Year Book Value",null,{"$f":"-$C127-D140","v":193102034.02241316},{"$f":"-$C127-E140","v":177135221.24468219},161168408.46695122,145201595.68922025,129234782.91148926,113267970.13375828,97301157.35602729,81334344.578296319,65367531.800565332,{"$f":"-$C127-M140+$N119","v":96288248.447109848},{"$f":"-$C127-N140+$N119","v":86659423.602398872},77030598.757687867,67401773.912976891,57772949.068265878,48144124.223554902,38515299.378843896,28886474.53413292,19257649.689421915,9628824.8447109386,-6.7055225372314453E-8,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC127-AD140","v":166365611.85314092},{"$f":"-$AC127-AE140","v":153369512.64977351},{"$f":"-$AC127-AF140","v":140373413.44640613},{"$f":"-$AC127-AG140","v":127377314.24303874},{"$f":"-$AC127-AH140","v":114381215.03967135},{"$f":"-$AC127-AI140","v":101385115.83630395},{"$f":"-$AC127-AJ140","v":88389016.632936567},{"$f":"-$AC127-AK140","v":75392917.42956917},{"$f":"-$AC127-AL140","v":62396818.226201788},{"$f":"-$AC127-AM140","v":49400719.02283439},{"$f":"-$AC127-AN140","v":41035090.817115933},{"$f":"-$AC127-AO140","v":32669462.611397445},{"$f":"-$AC127-AP140","v":24303834.405678988},{"$f":"-$AC127-AQ140","v":15938206.19996053},{"$f":"-$AC127-AR140","v":7572577.9942420423},{"$f":"-$AC127-AS140","v":-793050.2114764154},{"$f":"-$AC127-AT140","v":-9158678.4171949029},{"$f":"-$AC127-AU140","v":-17524306.622913361},{"$f":"-$AC127-AV140","v":-25889934.828631848},{"$f":"-$AC127-AW140","v":-34255563.034350306},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC127-BD140","v":130113488.99826312},{"$f":"-$BC127-BE140","v":121145403.44543771},{"$f":"-$BC127-BF140","v":112177317.89261229},{"$f":"-$BC127-BG140","v":103209232.33978689},{"$f":"-$BC127-BH140","v":94241146.786961466},{"$f":"-$BC127-BI140","v":85273061.234136045},{"$f":"-$BC127-BJ140","v":76304975.681310639},{"$f":"-$BC127-BK140","v":67336890.128485218},{"$f":"-$BC127-BL140","v":58368804.575659811},{"$f":"-$BC127-BM140","v":49400719.02283439},{"$f":"-$BC127-BN140","v":42747868.968833447},{"$f":"-$BC127-BO140","v":36095018.914832488},{"$f":"-$BC127-BP140","v":29442168.860831544},{"$f":"-$BC127-BQ140","v":22789318.806830585},{"$f":"-$BC127-BR140","v":16136468.752829626},{"$f":"-$BC127-BS140","v":9483618.6988286674},{"$f":"-$BC127-BT140","v":2830768.6448276937},{"$f":"-$BC127-BU140","v":-3822081.4091732502},{"$f":"-$BC127-BV140","v":-10474931.463174224},{"$f":"-$BC127-BW140","v":-17127781.517175198},null,null,null,"End Year Book Value",null,{"$f":"-$CB127-CC140","v":545618937.34105134},{"$f":"-$CB127-CD140","v":531628708.1784603},517638479.01586926,503648249.85327822,489658020.69068712,475667791.52809608,461677562.36550504,447687333.202914,433697104.0403229,419706874.87773186,405716645.71514082,391726416.55254972,377736187.38995862,363745958.22736758,349755729.06477654,335765499.90218544,321775270.73959434,307785041.5770033,293794812.41441226,279804583.25182116,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB127-DC140","v":78460727.376422256},75191530.402404666,71922333.428387061,68653136.45436947,65383939.48035188,62114742.506334282,58845545.532316685,55576348.558299094,52307151.584281504,49037954.610263906,45768757.636246309,42499560.662228718,39230363.688211128,35961166.714193538,32691969.740175948,29422772.766158357,26153575.792140767,22884378.818123177,19615181.844105586,16345984.870087996,null,null,null,"End Year Book Value",null,{"$f":"-$EA139-EB140","v":1689680222.8490829},{"$f":"-$EA139-EC140","v":1655196952.9950199},{"$f":"-$EA139-ED140","v":1620713683.1409569},{"$f":"-$EA139-EE140","v":1586230413.2868941},{"$f":"-$EA139-EF140","v":1551747143.4328313},{"$f":"-$EA139-EG140","v":1517263873.5787683},{"$f":"-$EA139-EH140","v":1482780603.7247052},{"$f":"-$EA139-EI140","v":1448297333.8706424},{"$f":"-$EA139-EJ140","v":1413814064.0165796},{"$f":"-$EA139-EK140","v":1379330794.1625166},{"$f":"-$EA139-EL140","v":1344847524.3084536},{"$f":"-$EA139-EM140","v":1310364254.4543908},{"$f":"-$EA139-EN140","v":1275880984.600328},{"$f":"-$EA139-EO140","v":1241397714.7462649},{"$f":"-$EA139-EP140","v":1206914444.8922019},{"$f":"-$EA139-EQ140","v":1172431175.0381391},{"$f":"-$EA139-ER140","v":1137947905.1840763},{"$f":"-$EA139-ES140","v":1103464635.3300133},{"$f":"-$EA139-ET140","v":1068981365.4759504},{"$f":"-$EA139-EU140","v":1034498095.6218874},null,null,null,"End Year Book Value",null,{"$f":"-$EZ139-FA140","v":1327605889.381422},{"$f":"-$EZ139-FB140","v":1300511891.6389439},{"$f":"-$EZ139-FC140","v":1273417893.896466},{"$f":"-$EZ139-FD140","v":1246323896.1539879},{"$f":"-$EZ139-FE140","v":1219229898.41151},{"$f":"-$EZ139-FF140","v":1192135900.6690319},{"$f":"-$EZ139-FG140","v":1165041902.926554},{"$f":"-$EZ139-FH140","v":1137947905.1840758},{"$f":"-$EZ139-FI140","v":1110853907.4415979},{"$f":"-$EZ139-FJ140","v":1083759909.6991198},{"$f":"-$EZ139-FK140","v":1056665911.9566419},{"$f":"-$EZ139-FL140","v":1029571914.2141638},{"$f":"-$EZ139-FM140","v":1002477916.4716859},{"$f":"-$EZ139-FN140","v":975383918.72920775},{"$f":"-$EZ139-FO140","v":948289920.98672986},{"$f":"-$EZ139-FP140","v":921195923.24425173},{"$f":"-$EZ139-FQ140","v":894101925.50177383},{"$f":"-$EZ139-FR140","v":867007927.7592957},{"$f":"-$EZ139-FS140","v":839913930.01681781},{"$f":"-$EZ139-FT140","v":812819932.2743398},null,null,null,"End Year Book Value",null,{"$f":"-$FY139-FZ140","v":2655211778.7628436},{"$f":"-$FY139-GA140","v":2601023783.2778873},{"$f":"-$FY139-GB140","v":2546835787.7929316},{"$f":"-$FY139-GC140","v":2492647792.3079753},{"$f":"-$FY139-GD140","v":2438459796.8230195},{"$f":"-$FY139-GE140","v":2384271801.3380632},{"$f":"-$FY139-GF140","v":2330083805.8531075},{"$f":"-$FY139-GG140","v":2275895810.3681517},{"$f":"-$FY139-GH140","v":2221707814.8831954},{"$f":"-$FY139-GI140","v":2167519819.3982396},{"$f":"-$FY139-GJ140","v":2113331823.9132836},{"$f":"-$FY139-GK140","v":2059143828.4283276},{"$f":"-$FY139-GL140","v":2004955832.9433715},{"$f":"-$FY139-GM140","v":1950767837.4584155},{"$f":"-$FY139-GN140","v":1896579841.9734595},{"$f":"-$FY139-GO140","v":1842391846.4885035},{"$f":"-$FY139-GP140","v":1788203851.0035474},{"$f":"-$FY139-GQ140","v":1734015855.5185914},{"$f":"-$FY139-GR140","v":1679827860.0336354},{"$f":"-$FY139-GS140","v":1625639864.5486794},null,null,null,"End Year Book Value",null,{"$f":"-$GX139-GY140","v":1448297333.8706422},{"$f":"-$GX139-GZ140","v":1418740245.4243026},{"$f":"-$GX139-HA140","v":1389183156.977963},{"$f":"-$GX139-HB140","v":1359626068.5316234},{"$f":"-$GX139-HC140","v":1330068980.0852835},{"$f":"-$GX139-HD140","v":1300511891.6389439},{"$f":"-$GX139-HE140","v":1270954803.1926043},{"$f":"-$GX139-HF140","v":1241397714.7462647},{"$f":"-$GX139-HG140","v":1211840626.2999251},{"$f":"-$GX139-HH140","v":1182283537.8535855},{"$f":"-$GX139-HI140","v":1152726449.4072456},{"$f":"-$GX139-HJ140","v":1123169360.960906},{"$f":"-$GX139-HK140","v":1093612272.5145664},{"$f":"-$GX139-HL140","v":1064055184.0682269},{"$f":"-$GX139-HM140","v":1034498095.6218873},{"$f":"-$GX139-HN140","v":1004941007.1755477},{"$f":"-$GX139-HO140","v":975383918.72920811},{"$f":"-$GX139-HP140","v":945826830.2828685},{"$f":"-$GX139-HQ140","v":916269741.8365289},{"$f":"-$GX139-HR140","v":886712653.39018929}]
[null,"Prop. Tax Value",{"$f":"-C127","v":209068846.80014414},{"$f":"C142/(($C142/$X142)^(1/21))","v":190497418.60188115},{"$f":"D142/(($C142/$X142)^(1/21))","v":173575676.3831507},{"$f":"E142/(($C142/$X142)^(1/21))","v":158157079.78087395},{"$f":"F142/(($C142/$X142)^(1/21))","v":144108105.50205553},{"$f":"G142/(($C142/$X142)^(1/21))","v":131307091.02725196},{"$f":"H142/(($C142/$X142)^(1/21))","v":119643181.02699021},{"$f":"I142/(($C142/$X142)^(1/21))","v":109015367.36722213},{"$f":"J142/(($C142/$X142)^(1/21))","v":99331614.390371472},{"$f":"K142/(($C142/$X142)^(1/21))","v":90508061.897006586},{"$f":"L142/(($C142/$X142)^(1/21))","v":82468298.926050916},{"$f":"(M142+$N119)/(($C142/($X142+$N119))^(1/21))","v":123310981.51212877},{"$f":"N142/(($N142/$X142)^(1/11))","v":108322423.93593614},{"$f":"O142/(($N142/$X142)^(1/11))","v":95155738.633079886},{"$f":"P142/(($N142/$X142)^(1/11))","v":83589475.436425582},{"$f":"Q142/(($N142/$X142)^(1/11))","v":73429101.640200704},{"$f":"R142/(($N142/$X142)^(1/11))","v":64503730.159040324},{"$f":"S142/(($N142/$X142)^(1/11))","v":56663245.382160388},{"$f":"T142/(($N142/$X142)^(1/11))","v":49775778.382468186},{"$f":"U142/(($N142/$X142)^(1/11))","v":43725489.016212136},{"$f":"V142/(($N142/$X142)^(1/11))","v":38410617.610357575},{"$f":"X127","v":29640431.413700629},null,null,null,"Prop. Tax Value",{"$f":"-AC127","v":179361711.0565083},{"$f":"AC142/(($AC142/$AX142)^(1/21))","v":164626222.7406534},{"$f":"AD142/(($AC142/$AX142)^(1/21))","v":151101330.68097654},138687578.16019368,127293679.3425698,116835847.99391778,107237181.35070668,98427094.607495874,90340801.86413908,82918839.715848789,76106629.9827905,{"$f":"(AM142+$AN119)/(($AC142/($AX142+$AN119))^(1/21))","v":105069046.97100787},{"$f":"(AN142+$AN119)/(($AC142/($AX142+$AN119))^(1/21))","v":132642380.44451268},158893253.0547097,183885092.12483722,207678282.90298048,230330314.46482709,251895918.6186949,272427202.14845389,291973772.71386737,310582858.71255326,{"$f":"AX127","v":29640431.413700629},null,null,null,"Prop. Tax Value",{"$f":"-BC127","v":139081574.55108854},{"$f":"BC142/(($BC142/$BX142)^(1/21))","v":129210819.42985269},{"$f":"BD142/(($BC142/$BX142)^(1/21))","v":120040601.43567973},111521202.76477797,103606434.13442673,96253384.360391274,89422187.707073122,83075807.749047279,77179836.572157145,71702308.225503817,66613525.412929714,{"$f":"(BM142+$BN119)/(($BC142/($BX142+$BN119))^(1/21))","v":79506153.519132197},{"$f":"(BN142+$BN119)/(($BC142/($BX142+$BN119))^(1/21))","v":91746746.686998218},103368281.09154107,114402065.1626049,124877823.92981835,134823779.1018655,144266725.09580857,153232101.22128445,161744060.21404049,169825533.30343798,{"$f":"BX127","v":29640431.413700629},null,null,"Prop. Tax Value",{"$f":"-CB127","v":559609166.50364244},{"$f":"CB142/(($CB142/$CW142)^(1/21))","v":541439652.14554179},523860069.60373324,506851264.84134966,490394705.71903509,474472461.80303848,459067184.82890308,444162089.7994647,429740936.69656456,415788012.78655022,402288115.50028557,389226535.86901605,376589042.4980424,364361866.06074035,352531684.29603213,341085607.49296308,330011164.44656861,319296288.86972898,308929306.24620718,298898921.1105448,289194204.7409578,{"$f":"CW127","v":279804583.25182122},null,null,null,"Prop. Tax Value",{"$f":"-DB127","v":81729924.350439847},{"$f":"DB142/(($DB142/$DW142)^(1/21))","v":79076299.065404177},{"$f":"DC142/(($DB142/$DW142)^(1/21))","v":76508832.273837656},74024726.56269227,71621275.345946416,69295859.915612891,67045946.588495396,64869083.945584796,62762900.161087282,60725100.418174222,58753464.408638023,56845843.913729712,55000160.463542446,53214403.072390653,51486626.04771737,49814946.870142512,48197544.142342158,46632655.604524083,45118576.214337312,43653656.289123535,42236299.708486363,{"$f":"DW127","v":40864962.175219923},null,null,"Prop. Tax Value",{"$f":"-EA127","v":1724163492.7031457},{"$f":"EA142/(($EA142/$EV142)^(1/21))","v":1682729153.3601716},{"$f":"EB142/(($EA142/$EV142)^(1/21))","v":1642290545.8512456},1602823741.1865242,1564305385.4271307,1526712685.8657849,1490023397.539531,1454215810.066587,1419268734.799525,1385161492.2871804,1351873900.0378709,1319386260.5766847,1287679349.7897711,1256734405.5487344,1226533116.6084039,1197057611.771405,1168290449.3131251,1140214606.6608121,1112813470.3207016,1086070826.0472102,1059970849.2483786,{"$f":"EV127","v":1034498095.6218874},null,null,"Prop. Tax Value",{"$f":"-EZ127","v":1354699887.1238999},{"$f":"EZ142/(($EZ142/$FU142)^(1/21))","v":1322144334.7829916},{"$f":"FA142/(($EZ142/$FU142)^(1/21))","v":1290371143.1688356},1259361510.9322689,1229097088.5498884,1199559967.4659739,1170732669.4953458,1142598136.4808898,1115139720.1996269,1088341172.5113561,1062186635.7440414,1036660633.3102523,1011748060.5491058,987434175.78829122,963704591.62088859,940545266.39181805,917942495.88888383,895882905.233495,874353440.96626532,853341363.32280779,832834238.69515443,{"$f":"FU127","v":812819932.2743398},null,null,"Prop. Tax Value",{"$f":"-FY127","v":2709399774.2477994},{"$f":"FY142/(($FY142/$GT142)^(1/21))","v":2644288669.5659828},{"$f":"FZ142/(($FY142/$GT142)^(1/21))","v":2580742286.3376708},2518723021.8645372,2458194177.0997763,2399119934.9319472,2341465338.9906912,2285196272.9617791,2230279440.3992534,2176682345.0227118,2124373271.4880824,2073321266.6205041,2023496121.0982111,1974868351.576582,1927409183.2417767,1881090532.7836356,1835884991.7777672,1791765810.4669895,1748706881.9325302,1706682726.6456151,1665668477.3903084,{"$f":"GT127","v":1625639864.5486794},null,null,"Prop. Tax Value",{"$f":"-GX127","v":1477854422.3169818},{"$f":"GX142/(($GX142/$HS142)^(1/21))","v":1442339274.3087182},{"$f":"GY142/(($GX142/$HS142)^(1/21))","v":1407677610.7296391},1373848921.0170207,1340833187.5089693,1308610873.5992444,1277162912.1767411,1246470694.3427892,1216516058.3995931,1187281279.1032977,1158749057.175318,1130902509.0657299,1103725156.962661,1077200919.0417724,1051314099.9500604,1026049381.518347,1001391813.6969643,977326805.70926738,953840117.41774404,930917850.89760852,908546442.21289575,{"$f":"HS127","v":886712653.39018929}]
[null,"Tax Dep",null,{"$f":"($C127*0.85)*-D$4","v":35541703.956024505},56866726.329639204,34120035.797783524,20472021.478670113,20472021.478670113,10236010.739335056,null,null,null,null,{"$f":"($N119)*D$6","v":6698352.4535519946},{"$f":"($N119)*E$6","v":11482755.956005065},{"$f":"($N119)*F$6","v":8202035.5221885098},{"$f":"($N119)*G$6","v":5858596.801563222},{"$f":"($N119)*H$6","v":4184712.0011165864},{"$f":"($N119)*I$6","v":4184712.0011165864},{"$f":"($N119)*J$6","v":4184712.0011165864},{"$f":"($N119)*K$6","v":2091652.6876169289},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AC127*0.85)*-D$4","v":30491490.879606411},33662698.910764478,{"$f":"($AC127*0.85)*-F$4","v":29271831.244422153},{"$f":"($AC127*0.85)*-G$4","v":17563098.746653289},{"$f":"($AC127*0.85)*-H$4","v":17563098.746653289},{"$f":"($AC127*0.85)*-I$4","v":8781549.3733266443},null,null,null,null,{"$f":"($AN119)*D$6","v":4893749.7350872867},{"$f":"($AN119)*E$6","v":8389187.387112394},{"$f":"($AN119)*F$6","v":5992325.6415989017},{"$f":"($AN119)*G$6","v":4280232.6011420731},{"$f":"($AN119)*H$6","v":3057309.0008157659},{"$f":"($AN119)*I$6","v":3057309.0008157659},{"$f":"($AN119)*J$6","v":3057309.0008157659},{"$f":"($AN119)*K$6","v":1528140.6669623677},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BC127*0.85)*-D$4","v":23643867.673685052},{"$f":"($BC127*0.85)*-E$4","v":37830188.277896084},{"$f":"($BC127*0.85)*-F$4","v":22698112.96673765},{"$f":"($BC127*0.85)*-G$4","v":13618867.780042589},{"$f":"($BC127*0.85)*-H$4","v":13618867.780042589},{"$f":"($BC127*0.85)*-I$4","v":6809433.8900212944},null,null,null,null,{"$f":"($BN119)*D$6","v":2446874.8675436433},{"$f":"($BN119)*E$6","v":4194593.693556197},{"$f":"($BN119)*F$6","v":2996162.8207994509},{"$f":"($BN119)*G$6","v":2140116.3005710365},{"$f":"($BN119)*H$6","v":1528654.500407883},{"$f":"($BN119)*I$6","v":1528654.500407883},{"$f":"($BN119)*J$6","v":1528654.500407883},{"$f":"($BN119)*K$6","v":764070.33348118386},null,null,null,null,null,"Tax Dep",null,{"$f":"($C127)*-D$5","v":7840081.7550054044},{"$f":"($C127)*-E$5","v":15092680.050502406},{"$f":"($C127)*-F$5","v":13961617.589313626},{"$f":"($C127)*-G$5","v":12916273.355312904},{"$f":"($C127)*-H$5","v":11948284.594628237},{"$f":"($C127)*-I$5","v":11051379.241855618},{"$f":"($C127)*-J$5","v":10223466.608527048},{"$f":"($C127)*-K$5","v":9456183.9407705199},{"$f":"($C127)*-L$5","v":9326561.2557544298},{"$f":"($C127)*-M$5","v":9326561.2557544298},{"$f":"($C127)*-N$5","v":9326561.2557544298},{"$f":"($C127)*-O$5","v":9326561.2557544298},{"$f":"($C127)*-P$5","v":9326561.2557544298},{"$f":"($C127)*-Q$5","v":9326561.2557544298},{"$f":"($C127)*-R$5","v":9326561.2557544298},{"$f":"($C127)*-S$5","v":9326561.2557544298},{"$f":"($C127)*-T$5","v":9326561.2557544298},{"$f":"($C127)*-U$5","v":9326561.2557544298},{"$f":"($C127)*-V$5","v":9326561.2557544298},{"$f":"($C127)*-W$5","v":9326561.2557544298},null,null,null,null,"Tax Dep",null,{"$f":"($DB127)*-D$4","v":16345984.87008797},{"$f":"($DB127)*-E$4","v":26153575.792140752},{"$f":"($DB127)*-F$4","v":15692145.475284452},{"$f":"($DB127)*-G$4","v":9415287.2851706706},{"$f":"($DB127)*-H$4","v":9415287.2851706706},{"$f":"($DB127)*-I$4","v":4707643.6425853353},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($EA127)*-D$5","v":64656130.976367965},{"$f":"($EA127)*-E$5","v":124467362.5382401},{"$f":"($EA127)*-F$5","v":115139638.04271609},{"$f":"($EA127)*-G$5","v":106518820.57920034},{"$f":"($EA127)*-H$5","v":98535943.607984781},{"$f":"($EA127)*-I$5","v":91139282.224288285},{"$f":"($EA127)*-J$5","v":84311594.793183818},{"$f":"($EA127)*-K$5","v":77983914.774963275},{"$f":"($EA127)*-L$5","v":76914933.409487322},{"$f":"($EA127)*-M$5","v":76914933.409487322},{"$f":"($EA127)*-N$5","v":76914933.409487322},{"$f":"($EA127)*-O$5","v":76914933.409487322},{"$f":"($EA127)*-P$5","v":76914933.409487322},{"$f":"($EA127)*-Q$5","v":76914933.409487322},{"$f":"($EA127)*-R$5","v":76914933.409487322},{"$f":"($EA127)*-S$5","v":76914933.409487322},{"$f":"($EA127)*-T$5","v":76914933.409487322},{"$f":"($EA127)*-U$5","v":76914933.409487322},{"$f":"($EA127)*-V$5","v":76914933.409487322},{"$f":"($EA127)*-W$5","v":76914933.409487322},{"$f":"($EA127)*-X$5","v":38431604.252353117},null,null,"Tax Dep",null,{"$f":"($EZ127)*-D$5","v":50801245.767146245},{"$f":"($EZ127)*-E$5","v":97795784.851474345},{"$f":"($EZ127)*-F$5","v":90466858.462134048},{"$f":"($EZ127)*-G$5","v":83693359.026514545},{"$f":"($EZ127)*-H$5","v":77421098.549130887},{"$f":"($EZ127)*-I$5","v":71609436.033369347},{"$f":"($EZ127)*-J$5","v":66244824.480358705},{"$f":"($EZ127)*-K$5","v":61273075.894613996},{"$f":"($EZ127)*-L$5","v":60433161.964597173},{"$f":"($EZ127)*-M$5","v":60433161.964597173},{"$f":"($EZ127)*-N$5","v":60433161.964597173},{"$f":"($EZ127)*-O$5","v":60433161.964597173},{"$f":"($EZ127)*-P$5","v":60433161.964597173},{"$f":"($EZ127)*-Q$5","v":60433161.964597173},{"$f":"($EZ127)*-R$5","v":60433161.964597173},{"$f":"($EZ127)*-S$5","v":60433161.964597173},{"$f":"($EZ127)*-T$5","v":60433161.964597173},{"$f":"($EZ127)*-U$5","v":60433161.964597173},{"$f":"($EZ127)*-V$5","v":60433161.964597173},{"$f":"($EZ127)*-W$5","v":60433161.964597173},{"$f":"($EZ127)*-X$5","v":30196260.483991731},null,null,"Tax Dep",null,{"$f":"($FY127)*-D$5","v":101602491.53429247},{"$f":"($FY127)*-E$5","v":195591569.70294866},{"$f":"($FY127)*-F$5","v":180933716.92426807},{"$f":"($FY127)*-G$5","v":167386718.05302906},{"$f":"($FY127)*-H$5","v":154842197.09826174},{"$f":"($FY127)*-I$5","v":143218872.06673867},{"$f":"($FY127)*-J$5","v":132489648.96071739},{"$f":"($FY127)*-K$5","v":122546151.78922796},{"$f":"($FY127)*-L$5","v":120866323.92919432},{"$f":"($FY127)*-M$5","v":120866323.92919432},{"$f":"($FY127)*-N$5","v":120866323.92919432},{"$f":"($FY127)*-O$5","v":120866323.92919432},{"$f":"($FY127)*-P$5","v":120866323.92919432},{"$f":"($FY127)*-Q$5","v":120866323.92919432},{"$f":"($FY127)*-R$5","v":120866323.92919432},{"$f":"($FY127)*-S$5","v":120866323.92919432},{"$f":"($FY127)*-T$5","v":120866323.92919432},{"$f":"($FY127)*-U$5","v":120866323.92919432},{"$f":"($FY127)*-V$5","v":120866323.92919432},{"$f":"($FY127)*-W$5","v":120866323.92919432},{"$f":"($FY127)*-X$5","v":60392520.967983447},null,null,"Tax Dep",null,{"$f":"($GX127)*-D$5","v":55419540.836886816},{"$f":"($GX127)*-E$5","v":106686310.74706292},{"$f":"($GX127)*-F$5","v":98691118.322328046},{"$f":"($GX127)*-G$5","v":91301846.210743144},{"$f":"($GX127)*-H$5","v":84459380.235415503},{"$f":"($GX127)*-I$5","v":78119384.76367566},{"$f":"($GX127)*-J$5","v":72267081.251300409},{"$f":"($GX127)*-K$5","v":66843355.521397084},{"$f":"($GX127)*-L$5","v":65927085.779560551},{"$f":"($GX127)*-M$5","v":65927085.779560551},{"$f":"($GX127)*-N$5","v":65927085.779560551},{"$f":"($GX127)*-O$5","v":65927085.779560551},{"$f":"($GX127)*-P$5","v":65927085.779560551},{"$f":"($GX127)*-Q$5","v":65927085.779560551},{"$f":"($GX127)*-R$5","v":65927085.779560551},{"$f":"($GX127)*-S$5","v":65927085.779560551},{"$f":"($GX127)*-T$5","v":65927085.779560551},{"$f":"($GX127)*-U$5","v":65927085.779560551},{"$f":"($GX127)*-V$5","v":65927085.779560551},{"$f":"($GX127)*-W$5","v":65927085.779560551},{"$f":"($GX127)*-X$5","v":32941375.073445525}]
[null,"After Tax Dep. Value",null,{"$f":"D143*$B$6","v":7463757.8307651458},11942012.529224232,7165207.51753454,4299124.5105207236,4299124.5105207236,2149562.2552603618,null,null,null,null,{"$f":"N143*$B$6","v":1406654.0152459189},2411378.7507610633,1722427.4596595869,1230305.3283282765,878789.52023448306,878789.52023448306,878789.52023448306,439247.06439955503,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD143*$B$6","v":6403213.0847173464},7069166.77126054,6147084.5613286514,3688250.7367971903,3688250.7367971903,1844125.3683985951,null,null,null,null,{"$f":"AN143*$B$6","v":1027687.4443683302},1761729.3512936027,1258388.3847357694,898848.84623983526,642034.89017131086,642034.89017131086,642034.89017131086,320909.54006209719,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD143*$B$6","v":4965212.2114738608},7944339.5383581771,4766603.723014906,2859962.2338089435,2859962.2338089435,1429981.1169044718,null,null,null,null,{"$f":"BN143*$B$6","v":513843.72218416509},880864.67564680136,629194.19236788468,449424.42311991763,321017.44508565543,321017.44508565543,321017.44508565543,160454.7700310486,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC143*$B$6","v":1646417.1685511349},{"$f":"CD143*$B$6","v":3169462.810605505},2931939.6937558614,2712417.40461571,2509139.7648719298,2320789.6407896797,2146927.98779068,1985798.627561809,1958577.8637084302,1958577.8637084302,1958577.8637084302,1958577.8637084302,1958577.8637084302,1958577.8637084302,1958577.8637084302,1958577.8637084302,1958577.8637084302,1958577.8637084302,1958577.8637084302,1958577.8637084302,null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC143*$B$6","v":3432656.8227184736},5492250.9163495582,3295350.5498097348,1977210.3298858406,1977210.3298858406,988605.16494292032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB143*$B$6","v":13577787.505037272},{"$f":"EC143*$B$6","v":26138146.133030422},24179323.988970377,22368952.321632072,20692548.157676805,19139249.267100539,17705434.906568602,16376622.102742286,16152136.015992338,16152136.015992338,16152136.015992338,16152136.015992338,16152136.015992338,16152136.015992338,16152136.015992338,16152136.015992338,16152136.015992338,16152136.015992338,16152136.015992338,16152136.015992338,8070636.8929941542,null,null,"After Tax Dep. Value",null,{"$f":"FA143*$B$6","v":10668261.611100711},{"$f":"FB143*$B$6","v":20537114.81880961},18998040.277048148,17575605.395568054,16258430.695317486,15037981.567007562,13911413.140875328,12867345.937868938,12690964.012565406,12690964.012565406,12690964.012565406,12690964.012565406,12690964.012565406,12690964.012565406,12690964.012565406,12690964.012565406,12690964.012565406,12690964.012565406,12690964.012565406,12690964.012565406,6341214.7016382637,null,null,"After Tax Dep. Value",null,{"$f":"FZ143*$B$6","v":21336523.222201418},{"$f":"GA143*$B$6","v":41074229.63761922},37996080.554096289,35151210.791136101,32516861.390634965,30075963.134015117,27822826.281750653,25734691.875737872,25381928.025130805,25381928.025130805,25381928.025130805,25381928.025130805,25381928.025130805,25381928.025130805,25381928.025130805,25381928.025130805,25381928.025130805,25381928.025130805,25381928.025130805,25381928.025130805,12682429.403276524,null,null,"After Tax Dep. Value",null,{"$f":"GY143*$B$6","v":11638103.575746231},{"$f":"GZ143*$B$6","v":22404125.256883211},20725134.847688887,19173387.704256058,17736469.849437255,16405070.800371887,15176087.062773086,14037104.659493387,13844688.013707716,13844688.013707716,13844688.013707716,13844688.013707716,13844688.013707716,13844688.013707716,13844688.013707716,13844688.013707716,13844688.013707716,13844688.013707716,13844688.013707716,13844688.013707716,6917688.7654235596]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D144:I144)","v":31032376.487141322},{"$f":"C146/C150","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AD144:AI144)","v":23848886.633965872},{"$f":"AC146/AC150","v":0.13296531625109345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BD144:BI144)","v":20644069.405613698},{"$f":"BC146/BC150","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"CB146/CB150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,DC144:DH144)","v":14272100.098782783},{"$f":"DB146/DB150","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,EB144:EV144)","v":197002374.38200447},{"$f":"EA146/EA150","v":0.11425968315402844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FA144:FU144)","v":154787579.87157488},{"$f":"EZ146/EZ150","v":0.11425968315402843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FZ144:GT144)","v":309575159.74314976},{"$f":"FY146/FY150","v":0.11425968315402844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,GY144:HS144)","v":168859178.04171807},{"$f":"GX146/GX150","v":0.11425968315402843}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D123:W123)","v":19539144.560761135},{"$f":"C147/C150","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AD123:AW123)","v":16762776.734253112},{"$f":"AC147/AC150","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BD123:BW123)","v":12998277.995428836},{"$f":"BC147/BC150","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,CC123:CV123)","v":138402891.58929664},{"$f":"CB147/CB150","v":0.2473206299568286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,DC123:DV123)","v":0},{"$f":"DB147/DB150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,EB123:EU123)","v":0},{"$f":"EA147/EA150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FA123:FT123)","v":0},{"$f":"EZ147/EZ150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FZ123:GS123)","v":0},{"$f":"FY147/FY150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,GY123:HR123)","v":0},{"$f":"GX147/GX150","v":0}]
[0.85,"Debt",{"$f":"(C150-C146-C147)*$A148","v":134722726.88940543},{"$f":"C148/C150","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC150-AC146-AC147)*$A148","v":117937540.53504591},{"$f":"AC148/AC150","v":0.65754022885012187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC150-BC146-BC147)*$A148","v":89623343.077539116},{"$f":"BC148/BC150","v":0.64439407856011843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(CB150-CB146-CB147)*$BZ148","v":252723764.94860747},{"$f":"CB148/CB150","v":0.45160762202590282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(DB150-DB146-DB147)*$CZ148","v":57339150.613908507},{"$f":"DB148/DB150","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EA150-EA146-EA147)*$DY148","v":1221728894.656913},{"$f":"EA148/EA150","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EZ150-EZ146-EZ147)*$EX148","v":959929845.80186009},{"$f":"EZ148/EZ150","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(FY150-FY146-FY147)*$FW148","v":1919859691.6037197},{"$f":"FY148/FY150","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(GX150-GX146-GX147)*$GV148","v":1047196195.4202111},{"$f":"GX148/GX150","v":0.70859225347677735}]
[0.15,"Equity",{"$f":"(C150-C146-C147)*$A149","v":23774598.862836253},{"$f":"C149/C150","v":0.11371660209884442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC150-AC146-AC147)*$A149","v":20812507.153243396},{"$f":"AC149/AC150","v":0.11603651097355093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC150-BC146-BC147)*$A149","v":15815884.072506903},{"$f":"BC149/BC150","v":0.11371660209884443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(CB150-CB146-CB147)*$BZ149","v":168482509.96573833},{"$f":"CB149/CB150","v":0.30107174801726855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(DB150-DB146-DB147)*$CZ149","v":10118673.63774856},{"$f":"DB149/DB150","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EA150-EA146-EA147)*$DY149","v":305432223.66422826},{"$f":"EA149/EA150","v":0.17714806336919431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EZ150-EZ146-EZ147)*$EX149","v":239982461.45046502},{"$f":"EZ149/EZ150","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(FY150-FY146-FY147)*$FW149","v":479964922.90092993},{"$f":"FY149/FY150","v":0.17714806336919431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(GX150-GX146-GX147)*$GV149","v":261799048.85505277},{"$f":"GX149/GX150","v":0.17714806336919434}]
[null,"Total",{"$f":"-C127","v":209068846.80014414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC127","v":179361711.0565083},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC127","v":139081574.55108854},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CB127","v":559609166.50364244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-DB127","v":81729924.350439847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EA127","v":1724163492.7031457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EZ127","v":1354699887.1238999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-FY127","v":2709399774.2477994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-GX127","v":1477854422.3169818}]
[null,"Check",{"$f":"SUM(C146:C149)-C150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC146:AC149)-AC150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC146:BC149)-BC150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB146:CB149)-CB150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB146:DB149)-DB150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA146:EA149)-EA150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ146:EZ149)-EZ150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY146:FY149)-FY150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX146:GX149)-GX150","v":0}]
[{"$f":"$A$11","v":100000},"2025 Solar + Storage (4hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":100000},"2025 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$11","v":50000},"2025 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC153&\" \"&'Resource Options'!$B$16","v":"2025 Small Nuclear (share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC153&\" \"&'Resource Options'!$B$27","v":"2025 Geothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB153&\" \"&'Resource Options'!$B$40","v":"2025 Pumped Hydro (70 hr/ 500MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA153&\" \"&'Resource Options'!$B$41","v":"2025 Pumped Hydro (8.5 hr/ 400 MW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ153&\" \"&'Resource Options'!$B$42","v":"2025 Pumped Hydro (12 hr/ 1200 MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GY153&\" \"&'Resource Options'!$B$43","v":"2025 Pumped Hydro (10 hr/ 400 MW)"}]
[null,"Year",null,2025,{"$f":"D153+1","v":2026},{"$f":"E153+1","v":2027},{"$f":"F153+1","v":2028},{"$f":"G153+1","v":2029},{"$f":"H153+1","v":2030},{"$f":"I153+1","v":2031},{"$f":"J153+1","v":2032},{"$f":"K153+1","v":2033},{"$f":"L153+1","v":2034},{"$f":"M153+1","v":2035},{"$f":"N153+1","v":2036},{"$f":"O153+1","v":2037},{"$f":"P153+1","v":2038},{"$f":"Q153+1","v":2039},{"$f":"R153+1","v":2040},{"$f":"S153+1","v":2041},{"$f":"T153+1","v":2042},{"$f":"U153+1","v":2043},2044,null,null,null,null,"Year",null,2025,{"$f":"AD153+1","v":2026},{"$f":"AE153+1","v":2027},{"$f":"AF153+1","v":2028},{"$f":"AG153+1","v":2029},{"$f":"AH153+1","v":2030},{"$f":"AI153+1","v":2031},{"$f":"AJ153+1","v":2032},{"$f":"AK153+1","v":2033},{"$f":"AL153+1","v":2034},{"$f":"AM153+1","v":2035},{"$f":"AN153+1","v":2036},{"$f":"AO153+1","v":2037},{"$f":"AP153+1","v":2038},{"$f":"AQ153+1","v":2039},{"$f":"AR153+1","v":2040},{"$f":"AS153+1","v":2041},{"$f":"AT153+1","v":2042},{"$f":"AU153+1","v":2043},{"$f":"AV153+1","v":2044},null,null,null,null,"Year",null,2025,{"$f":"BD153+1","v":2026},{"$f":"BE153+1","v":2027},{"$f":"BF153+1","v":2028},{"$f":"BG153+1","v":2029},{"$f":"BH153+1","v":2030},{"$f":"BI153+1","v":2031},{"$f":"BJ153+1","v":2032},{"$f":"BK153+1","v":2033},{"$f":"BL153+1","v":2034},{"$f":"BM153+1","v":2035},{"$f":"BN153+1","v":2036},{"$f":"BO153+1","v":2037},{"$f":"BP153+1","v":2038},{"$f":"BQ153+1","v":2039},{"$f":"BR153+1","v":2040},{"$f":"BS153+1","v":2041},{"$f":"BT153+1","v":2042},{"$f":"BU153+1","v":2043},{"$f":"BV153+1","v":2044},null,null,null,"Year",null,2025,{"$f":"CC153+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,null,"Year",null,2025,{"$f":"DC153+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,"Year",null,2025,{"$f":"EB153+1","v":2026},{"$f":"EC153+1","v":2027},{"$f":"ED153+1","v":2028},{"$f":"EE153+1","v":2029},{"$f":"EF153+1","v":2030},{"$f":"EG153+1","v":2031},{"$f":"EH153+1","v":2032},{"$f":"EI153+1","v":2033},{"$f":"EJ153+1","v":2034},{"$f":"EK153+1","v":2035},{"$f":"EL153+1","v":2036},{"$f":"EM153+1","v":2037},{"$f":"EN153+1","v":2038},{"$f":"EO153+1","v":2039},{"$f":"EP153+1","v":2040},{"$f":"EQ153+1","v":2041},{"$f":"ER153+1","v":2042},{"$f":"ES153+1","v":2043},{"$f":"ET153+1","v":2044},null,null,null,"Year",null,2025,{"$f":"FA153+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,"Year",null,2025,{"$f":"FZ153+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,"Year",null,2025,{"$f":"GY153+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"MWh",null,{"$f":"D107","v":237941.24867999993},{"$f":"E107","v":237941.24867999993},237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,237941.24867999993,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D153-$D$12)","v":238655.07242603993},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D153-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D153-$D$12)","v":157824},{"$f":"DC154*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD154*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE154*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF154*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG154*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH154*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI154*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ154*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK154*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL154*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM154*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN154*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO154*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP154*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ154*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR154*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS154*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT154*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU154*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB154","v":4200000},{"$f":"EC154","v":4200000},{"$f":"ED154","v":4200000},{"$f":"EE154","v":4200000},{"$f":"EF154","v":4200000},{"$f":"EG154","v":4200000},{"$f":"EH154","v":4200000},{"$f":"EI154","v":4200000},{"$f":"EJ154","v":4200000},{"$f":"EK154","v":4200000},{"$f":"EL154","v":4200000},{"$f":"EM154","v":4200000},{"$f":"EN154","v":4200000},{"$f":"EO154","v":4200000},{"$f":"EP154","v":4200000},{"$f":"EQ154","v":4200000},{"$f":"ER154","v":4200000},{"$f":"ES154","v":4200000},{"$f":"ET154","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA154","v":1241000},{"$f":"FB154","v":1241000},{"$f":"FC154","v":1241000},{"$f":"FD154","v":1241000},{"$f":"FE154","v":1241000},{"$f":"FF154","v":1241000},{"$f":"FG154","v":1241000},{"$f":"FH154","v":1241000},{"$f":"FI154","v":1241000},{"$f":"FJ154","v":1241000},{"$f":"FK154","v":1241000},{"$f":"FL154","v":1241000},{"$f":"FM154","v":1241000},{"$f":"FN154","v":1241000},{"$f":"FO154","v":1241000},{"$f":"FP154","v":1241000},{"$f":"FQ154","v":1241000},{"$f":"FR154","v":1241000},{"$f":"FS154","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ154","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY154","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"EB154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EC154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ED154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EE154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EF154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EG154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EH154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EI154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EJ154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EK154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EL154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EM154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EN154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EO154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EP154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EQ154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ER154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ES154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ET154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EU154*(1-'Resource Options'!$W$40)","v":1260000.0000000002},null,null,null,"Storage Losses",null,{"$f":"FA154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FB154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FC154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FD154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FE154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FF154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FG154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FH154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FI154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FJ154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FK154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FL154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FM154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FN154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FO154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FP154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FQ154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FR154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FS154*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FT154*(1-'Resource Options'!$W$41)","v":210970.00000000006},null,null,null,"Storage Losses",null,{"$f":"FZ154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GA154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GB154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GC154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GD154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GE154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GF154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GG154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GH154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GI154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GJ154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GK154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GL154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GM154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GN154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GO154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GP154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GQ154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GR154*(1-'Resource Options'!$W$448)","v":5256000},{"$f":"GS154*(1-'Resource Options'!$W$448)","v":5256000},null,null,null,"Storage Losses",null,{"$f":"GY154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"GZ154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HA154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HB154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HC154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HD154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HE154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HF154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HG154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HH154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HI154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HJ154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HK154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HL154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HM154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HN154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HO154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HP154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HQ154*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HR154*(1-'Resource Options'!$W$43)","v":277399.99999999994}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M66","v":39.614893940477124},{"$f":"D156","v":39.614893940477124},{"$f":"E156","v":39.614893940477124},{"$f":"F156","v":39.614893940477124},{"$f":"G156","v":39.614893940477124},{"$f":"H156","v":39.614893940477124},{"$f":"I156","v":39.614893940477124},{"$f":"J156","v":39.614893940477124},{"$f":"K156","v":39.614893940477124},{"$f":"L156","v":39.614893940477124},{"$f":"M156","v":39.614893940477124},{"$f":"N156","v":39.614893940477124},{"$f":"O156","v":39.614893940477124},{"$f":"P156","v":39.614893940477124},{"$f":"Q156","v":39.614893940477124},{"$f":"R156","v":39.614893940477124},{"$f":"S156","v":39.614893940477124},{"$f":"T156","v":39.614893940477124},{"$f":"U156","v":39.614893940477124},{"$f":"V156","v":39.614893940477124},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!W36","v":39.614893940477124},{"$f":"AD156","v":39.614893940477124},{"$f":"AE156","v":39.614893940477124},{"$f":"AF156","v":39.614893940477124},{"$f":"AG156","v":39.614893940477124},{"$f":"AH156","v":39.614893940477124},{"$f":"AI156","v":39.614893940477124},{"$f":"AJ156","v":39.614893940477124},{"$f":"AK156","v":39.614893940477124},{"$f":"AL156","v":39.614893940477124},{"$f":"AM156","v":39.614893940477124},{"$f":"AN156","v":39.614893940477124},{"$f":"AO156","v":39.614893940477124},{"$f":"AP156","v":39.614893940477124},{"$f":"AQ156","v":39.614893940477124},{"$f":"AR156","v":39.614893940477124},{"$f":"AS156","v":39.614893940477124},{"$f":"AT156","v":39.614893940477124},{"$f":"AU156","v":39.614893940477124},{"$f":"AV156","v":39.614893940477124},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB36","v":39.614893940477124},{"$f":"BD156","v":39.614893940477124},{"$f":"BE156","v":39.614893940477124},{"$f":"BF156","v":39.614893940477124},{"$f":"BG156","v":39.614893940477124},{"$f":"BH156","v":39.614893940477124},{"$f":"BI156","v":39.614893940477124},{"$f":"BJ156","v":39.614893940477124},{"$f":"BK156","v":39.614893940477124},{"$f":"BL156","v":39.614893940477124},{"$f":"BM156","v":39.614893940477124},{"$f":"BN156","v":39.614893940477124},{"$f":"BO156","v":39.614893940477124},{"$f":"BP156","v":39.614893940477124},{"$f":"BQ156","v":39.614893940477124},{"$f":"BR156","v":39.614893940477124},{"$f":"BS156","v":39.614893940477124},{"$f":"BT156","v":39.614893940477124},{"$f":"BU156","v":39.614893940477124},{"$f":"BV156","v":39.614893940477124},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!Q66","v":86.478962181882096},{"$f":"CC156","v":86.478962181882096},86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,86.478962181882096,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!U66","v":85.352892076380371},{"$f":"DC156","v":85.352892076380371},85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,85.352892076380371,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!X66","v":5.3060400000000003},{"$f":"EB156","v":5.3060400000000003},{"$f":"EC156","v":5.3060400000000003},{"$f":"ED156","v":5.3060400000000003},{"$f":"EE156","v":5.3060400000000003},{"$f":"EF156","v":5.3060400000000003},{"$f":"EG156","v":5.3060400000000003},{"$f":"EH156","v":5.3060400000000003},{"$f":"EI156","v":5.3060400000000003},{"$f":"EJ156","v":5.3060400000000003},{"$f":"EK156","v":5.3060400000000003},{"$f":"EL156","v":5.3060400000000003},{"$f":"EM156","v":5.3060400000000003},{"$f":"EN156","v":5.3060400000000003},{"$f":"EO156","v":5.3060400000000003},{"$f":"EP156","v":5.3060400000000003},{"$f":"EQ156","v":5.3060400000000003},{"$f":"ER156","v":5.3060400000000003},{"$f":"ES156","v":5.3060400000000003},{"$f":"ET156","v":5.3060400000000003},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB66","v":5.3060400000000003},{"$f":"FA156","v":5.3060400000000003},5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AF66","v":5.3060400000000003},{"$f":"FZ156","v":5.3060400000000003},5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AJ66","v":5.3060400000000003},{"$f":"GY156","v":5.3060400000000003},5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003,5.3060400000000003]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N66","v":9.7512948410084395},{"$f":"D157","v":9.7512948410084395},9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,9.7512948410084395,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X36","v":7.7213955057334633},{"$f":"AD157","v":7.7213955057334633},7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,7.7213955057334633,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC36","v":7.2137928226897081},{"$f":"BD157","v":7.2137928226897081},7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,7.2137928226897081,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R66","v":0},{"$f":"CC157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y66","v":22.720411620448886},22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,22.720411620448886,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC66","v":24.338389754815545},{"$f":"FA157","v":24.338389754815545},24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,24.338389754815545,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG66","v":15.877582515279006},{"$f":"FZ157","v":15.877582515279006},15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,15.877582515279006,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK66","v":26.298618679458723},{"$f":"GY157","v":26.298618679458723},26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723,26.298618679458723]
[null,"Revenue",null,{"$f":"(D156*D154)+(D157*12*$A$11)","v":21127571.139733016},{"$f":"(E156*E154)+(E157*12*$A$11)","v":21127571.139733016},21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,21127571.139733016,null,null,null,null,"Revenue",null,{"$f":"(AD156*AD154)+(AD157*12*$AA$11)","v":18719969.989394613},{"$f":"(AE156*AE154)+(AE157*12*$AA$11)","v":18719969.989394613},{"$f":"(AF156*AF154)+(AF157*12*$AA$11)","v":18719969.989394613},{"$f":"(AG156*AG154)+(AG157*12*$AA$11)","v":18719969.989394613},{"$f":"(AH156*AH154)+(AH157*12*$AA$11)","v":18719969.989394613},{"$f":"(AI156*AI154)+(AI157*12*$AA$11)","v":18719969.989394613},{"$f":"(AJ156*AJ154)+(AJ157*12*$AA$11)","v":18719969.989394613},{"$f":"(AK156*AK154)+(AK157*12*$AA$11)","v":18719969.989394613},{"$f":"(AL156*AL154)+(AL157*12*$AA$11)","v":18719969.989394613},{"$f":"(AM156*AM154)+(AM157*12*$AA$11)","v":18719969.989394613},{"$f":"(AN156*AN154)+(AN157*12*$AA$11)","v":18719969.989394613},{"$f":"(AO156*AO154)+(AO157*12*$AA$11)","v":18719969.989394613},{"$f":"(AP156*AP154)+(AP157*12*$AA$11)","v":18719969.989394613},{"$f":"(AQ156*AQ154)+(AQ157*12*$AA$11)","v":18719969.989394613},{"$f":"(AR156*AR154)+(AR157*12*$AA$11)","v":18719969.989394613},{"$f":"(AS156*AS154)+(AS157*12*$AA$11)","v":18719969.989394613},{"$f":"(AT156*AT154)+(AT157*12*$AA$11)","v":18719969.989394613},{"$f":"(AU156*AU154)+(AU157*12*$AA$11)","v":18719969.989394613},{"$f":"(AV156*AV154)+(AV157*12*$AA$11)","v":18719969.989394613},{"$f":"(AW156*AW154)+(AW157*12*$AA$11)","v":18719969.989394613},null,null,null,null,"Revenue",null,{"$f":"(BD156*BD154)+(BD157*12*$BA$11)","v":13782571.076128282},{"$f":"(BE156*BE154)+(BE157*12*$BA$11)","v":13782571.076128282},{"$f":"(BF156*BF154)+(BF157*12*$BA$11)","v":13782571.076128282},{"$f":"(BG156*BG154)+(BG157*12*$BA$11)","v":13782571.076128282},{"$f":"(BH156*BH154)+(BH157*12*$BA$11)","v":13782571.076128282},{"$f":"(BI156*BI154)+(BI157*12*$BA$11)","v":13782571.076128282},{"$f":"(BJ156*BJ154)+(BJ157*12*$BA$11)","v":13782571.076128282},{"$f":"(BK156*BK154)+(BK157*12*$BA$11)","v":13782571.076128282},{"$f":"(BL156*BL154)+(BL157*12*$BA$11)","v":13782571.076128282},{"$f":"(BM156*BM154)+(BM157*12*$BA$11)","v":13782571.076128282},{"$f":"(BN156*BN154)+(BN157*12*$BA$11)","v":13782571.076128282},{"$f":"(BO156*BO154)+(BO157*12*$BA$11)","v":13782571.076128282},{"$f":"(BP156*BP154)+(BP157*12*$BA$11)","v":13782571.076128282},{"$f":"(BQ156*BQ154)+(BQ157*12*$BA$11)","v":13782571.076128282},{"$f":"(BR156*BR154)+(BR157*12*$BA$11)","v":13782571.076128282},{"$f":"(BS156*BS154)+(BS157*12*$BA$11)","v":13782571.076128282},{"$f":"(BT156*BT154)+(BT157*12*$BA$11)","v":13782571.076128282},{"$f":"(BU156*BU154)+(BU157*12*$BA$11)","v":13782571.076128282},{"$f":"(BV156*BV154)+(BV157*12*$BA$11)","v":13782571.076128282},{"$f":"(BW156*BW154)+(BW157*12*$BA$11)","v":13782571.076128282},null,null,null,"Revenue",null,{"$f":"(CC156*CC154)+(CC157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CD156*CD154)+(CD157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CE156*CE154)+(CE157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CF156*CF154)+(CF157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CG156*CG154)+(CG157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CH156*CH154)+(CH157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CI156*CI154)+(CI157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CJ156*CJ154)+(CJ157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CK156*CK154)+(CK157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CL156*CL154)+(CL157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CM156*CM154)+(CM157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CN156*CN154)+(CN157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CO156*CO154)+(CO157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CP156*CP154)+(CP157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CQ156*CQ154)+(CQ157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CR156*CR154)+(CR157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CS156*CS154)+(CS157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CT156*CT154)+(CT157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CU156*CU154)+(CU157*12*('Resource Options'!$J$16))","v":72422325.752990246},{"$f":"(CV156*CV154)+(CV157*12*('Resource Options'!$J$16))","v":72422325.752990246},null,null,null,null,"Revenue",null,{"$f":"(DC156*DC154)+(DC157*12*('Resource Options'!$J$27))","v":13470734.839062655},{"$f":"(DD156*DD154)+(DD157*12*('Resource Options'!$J$27))","v":13336027.49067203},{"$f":"(DE156*DE154)+(DE157*12*('Resource Options'!$J$27))","v":13202667.21576531},{"$f":"(DF156*DF154)+(DF157*12*('Resource Options'!$J$27))","v":13070640.543607658},{"$f":"(DG156*DG154)+(DG157*12*('Resource Options'!$J$27))","v":12939934.138171582},{"$f":"(DH156*DH154)+(DH157*12*('Resource Options'!$J$27))","v":12810534.796789866},{"$f":"(DI156*DI154)+(DI157*12*('Resource Options'!$J$27))","v":12682429.448821966},{"$f":"(DJ156*DJ154)+(DJ157*12*('Resource Options'!$J$27))","v":12555605.154333748},{"$f":"(DK156*DK154)+(DK157*12*('Resource Options'!$J$27))","v":12430049.10279041},{"$f":"(DL156*DL154)+(DL157*12*('Resource Options'!$J$27))","v":12305748.611762505},{"$f":"(DM156*DM154)+(DM157*12*('Resource Options'!$J$27))","v":12182691.125644879},{"$f":"(DN156*DN154)+(DN157*12*('Resource Options'!$J$27))","v":12060864.21438843},{"$f":"(DO156*DO154)+(DO157*12*('Resource Options'!$J$27))","v":11940255.572244545},{"$f":"(DP156*DP154)+(DP157*12*('Resource Options'!$J$27))","v":11820853.0165221},{"$f":"(DQ156*DQ154)+(DQ157*12*('Resource Options'!$J$27))","v":11702644.486356881},{"$f":"(DR156*DR154)+(DR157*12*('Resource Options'!$J$27))","v":11585618.041493312},{"$f":"(DS156*DS154)+(DS157*12*('Resource Options'!$J$27))","v":11469761.861078378},{"$f":"(DT156*DT154)+(DT157*12*('Resource Options'!$J$27))","v":11355064.242467593},{"$f":"(DU156*DU154)+(DU157*12*('Resource Options'!$J$27))","v":11241513.600042915},{"$f":"(DV156*DV154)+(DV157*12*('Resource Options'!$J$27))","v":11129098.464042487},null,null,null,"Revenue",null,{"$f":"(EB156*EB154)+(EB157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EC156*EC154)+(EC157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(ED156*ED154)+(ED157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EE156*EE154)+(EE157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EF156*EF154)+(EF157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EG156*EG154)+(EG157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EH156*EH154)+(EH157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EI156*EI154)+(EI157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EJ156*EJ154)+(EJ157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EK156*EK154)+(EK157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EL156*EL154)+(EL157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EM156*EM154)+(EM157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EN156*EN154)+(EN157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EO156*EO154)+(EO157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EP156*EP154)+(EP157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EQ156*EQ154)+(EQ157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(ER156*ER154)+(ER157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(ES156*ES154)+(ES157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(ET156*ET154)+(ET157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},{"$f":"(EU156*EU154)+(EU157*12*('Resource Options'!$J$40*1000))","v":158607837.72269332},null,null,null,"Revenue",null,{"$f":"(FA156*FA154)+(FA157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FB156*FB154)+(FB157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FC156*FC154)+(FC157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FD156*FD154)+(FD157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FE156*FE154)+(FE157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FF156*FF154)+(FF157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FG156*FG154)+(FG157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FH156*FH154)+(FH157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FI156*FI154)+(FI157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FJ156*FJ154)+(FJ157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FK156*FK154)+(FK157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FL156*FL154)+(FL157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FM156*FM154)+(FM157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FN156*FN154)+(FN157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FO156*FO154)+(FO157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FP156*FP154)+(FP157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FQ156*FQ154)+(FQ157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FR156*FR154)+(FR157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FS156*FS154)+(FS157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},{"$f":"(FT156*FT154)+(FT157*12*('Resource Options'!$J$41*1000))","v":123409066.4631146},null,null,null,"Revenue",null,{"$f":"(FZ156*FZ154)+(FZ157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GA156*GA154)+(GA157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GB156*GB154)+(GB157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GC156*GC154)+(GC157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GD156*GD154)+(GD157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GE156*GE154)+(GE157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GF156*GF154)+(GF157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GG156*GG154)+(GG157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GH156*GH154)+(GH157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GI156*GI154)+(GI157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GJ156*GJ154)+(GJ157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GK156*GK154)+(GK157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GL156*GL154)+(GL157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GM156*GM154)+(GM157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GN156*GN154)+(GN157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GO156*GO154)+(GO157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GP156*GP154)+(GP157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GQ156*GQ154)+(GQ157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GR156*GR154)+(GR157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},{"$f":"(GS156*GS154)+(GS157*12*('Resource Options'!$J$42*1000))","v":256525734.46001771},null,null,null,"Revenue",null,{"$f":"(GY156*GY154)+(GY157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(GZ156*GZ154)+(GZ157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HA156*HA154)+(HA157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HB156*HB154)+(HB157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HC156*HC154)+(HC157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HD156*HD154)+(HD157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HE156*HE154)+(HE157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HF156*HF154)+(HF157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HG156*HG154)+(HG157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HH156*HH154)+(HH157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HI156*HI154)+(HI157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HJ156*HJ154)+(HJ157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HK156*HK154)+(HK157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HL156*HL154)+(HL157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HM156*HM154)+(HM157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HN156*HN154)+(HN157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HO156*HO154)+(HO157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HP156*HP154)+(HP157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HQ156*HQ154)+(HQ157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187},{"$f":"(HR156*HR154)+(HR157*12*('Resource Options'!$J$43*1000))","v":133980188.06140187}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":927427.8746880003},{"$f":"HLOOKUP(E153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":945976.43218175997},{"$f":"HLOOKUP(F153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":964895.9608253953},{"$f":"HLOOKUP(G153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":984193.88004190312},{"$f":"HLOOKUP(H153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1003877.7576427412},{"$f":"HLOOKUP(I153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(J153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(K153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(L153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(M153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(N153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(O153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(P153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(Q153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(R153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(S153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(T153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(U153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(V153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(W153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":927427.8746880003},{"$f":"HLOOKUP(AE153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":945976.43218175997},{"$f":"HLOOKUP(AF153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":964895.9608253953},{"$f":"HLOOKUP(AG153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":984193.88004190312},{"$f":"HLOOKUP(AH153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1003877.7576427412},{"$f":"HLOOKUP(AI153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(AJ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(AK153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(AL153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(AM153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(AN153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(AO153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(AP153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(AQ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(AR153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(AS153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(AT153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(AU153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(AV153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(AW153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1043356.3590240002},{"$f":"HLOOKUP(BE153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1064223.4862044801},{"$f":"HLOOKUP(BF153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1085507.9559285697},{"$f":"HLOOKUP(BG153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1107218.115047141},{"$f":"HLOOKUP(BH153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1129362.4773480839},{"$f":"HLOOKUP(BI153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1151949.7268950457},{"$f":"HLOOKUP(BJ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1174988.7214329464},{"$f":"HLOOKUP(BK153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1198488.4958616055},{"$f":"HLOOKUP(BL153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1222458.2657788377},{"$f":"HLOOKUP(BM153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1246907.4310944143},{"$f":"HLOOKUP(BN153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1271845.5797163027},{"$f":"HLOOKUP(BO153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1297282.4913106291},{"$f":"HLOOKUP(BP153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1323228.1411368416},{"$f":"HLOOKUP(BQ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1349692.7039595786},{"$f":"HLOOKUP(BR153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1376686.55803877},{"$f":"HLOOKUP(BS153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1404220.2891995455},{"$f":"HLOOKUP(BT153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},{"$f":"HLOOKUP(BU153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},{"$f":"HLOOKUP(BV153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1490169.8046608714},{"$f":"HLOOKUP(BW153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1519973.2007540888},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC154","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD154","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE154","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF154","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG154","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH154","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI154","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ154","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK154","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL154","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM154","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN154","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO154","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP154","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ154","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR154","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS154","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT154","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU154","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV154","v":8751415.1999999993}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":883264.64256000007},{"$f":"HLOOKUP(E153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":900929.93541120016},{"$f":"HLOOKUP(F153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":918948.53411942406},{"$f":"HLOOKUP(G153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":937327.50480181258},{"$f":"HLOOKUP(H153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":956074.05489784875},{"$f":"HLOOKUP(I153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":975195.53599580587},{"$f":"HLOOKUP(J153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":994699.44671572186},{"$f":"HLOOKUP(K153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1014593.4356500363},{"$f":"HLOOKUP(L153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1034885.3043630373},{"$f":"HLOOKUP(M153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1055583.0104502982},{"$f":"HLOOKUP(N153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1076694.6706593041},{"$f":"HLOOKUP(O153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1098228.5640724902},{"$f":"HLOOKUP(P153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1120193.1353539403},{"$f":"HLOOKUP(Q153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1142596.998061019},{"$f":"HLOOKUP(R153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(S153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(T153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},{"$f":"HLOOKUP(U153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1236783.7366207044},{"$f":"HLOOKUP(V153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1261519.4113531187},{"$f":"HLOOKUP(W153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1286749.7995801808},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(AD153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":883264.64256000007},{"$f":"HLOOKUP(AE153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":900929.93541120016},{"$f":"HLOOKUP(AF153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":918948.53411942406},{"$f":"HLOOKUP(AG153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":937327.50480181258},{"$f":"HLOOKUP(AH153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":956074.05489784875},{"$f":"HLOOKUP(AI153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":975195.53599580587},{"$f":"HLOOKUP(AJ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":994699.44671572186},{"$f":"HLOOKUP(AK153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1014593.4356500363},{"$f":"HLOOKUP(AL153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1034885.3043630373},{"$f":"HLOOKUP(AM153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1055583.0104502982},{"$f":"HLOOKUP(AN153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1076694.6706593041},{"$f":"HLOOKUP(AO153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1098228.5640724902},{"$f":"HLOOKUP(AP153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1120193.1353539403},{"$f":"HLOOKUP(AQ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1142596.998061019},{"$f":"HLOOKUP(AR153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(AS153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(AT153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},{"$f":"HLOOKUP(AU153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1236783.7366207044},{"$f":"HLOOKUP(AV153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1261519.4113531187},{"$f":"HLOOKUP(AW153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1286749.7995801808},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(BD153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":491315.95742399996},{"$f":"HLOOKUP(BE153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":501142.2765724801},{"$f":"HLOOKUP(BF153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":511165.12210392964},{"$f":"HLOOKUP(BG153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":521388.42454600823},{"$f":"HLOOKUP(BH153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":531816.19303692831},{"$f":"HLOOKUP(BI153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":542452.51689766697},{"$f":"HLOOKUP(BJ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":553301.56723562034},{"$f":"HLOOKUP(BK153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":564367.59858033271},{"$f":"HLOOKUP(BL153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":575654.95055193955},{"$f":"HLOOKUP(BM153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":587168.04956297833},{"$f":"HLOOKUP(BN153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":598911.4105542379},{"$f":"HLOOKUP(BO153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":610889.63876532263},{"$f":"HLOOKUP(BP153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":623107.43154062924},{"$f":"HLOOKUP(BQ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":635569.58017144178},{"$f":"HLOOKUP(BR153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":648280.97177487065},{"$f":"HLOOKUP(BS153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":661246.59121036797},{"$f":"HLOOKUP(BT153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":674471.5230345754},{"$f":"HLOOKUP(BU153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":687960.95349526685},{"$f":"HLOOKUP(BV153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":701720.17256517219},{"$f":"HLOOKUP(BW153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":715754.57601647545},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CC153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":14905090.843200004},{"$f":"HLOOKUP(CD153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15203192.660064002},{"$f":"HLOOKUP(CE153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15507256.513265282},{"$f":"HLOOKUP(CF153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15817401.643530587},{"$f":"HLOOKUP(CG153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16133749.676401198},{"$f":"HLOOKUP(CH153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16456424.669929223},{"$f":"HLOOKUP(CI153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16785553.163327809},{"$f":"HLOOKUP(CJ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17121264.226594366},{"$f":"HLOOKUP(CK153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17463689.511126254},{"$f":"HLOOKUP(CL153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17812963.301348776},{"$f":"HLOOKUP(CM153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18169222.567375753},{"$f":"HLOOKUP(CN153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18532607.018723272},{"$f":"HLOOKUP(CO153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18903259.159097739},{"$f":"HLOOKUP(CP153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19281324.342279695},{"$f":"HLOOKUP(CQ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19666950.829125285},{"$f":"HLOOKUP(CR153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20060289.845707793},{"$f":"HLOOKUP(CS153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20461495.642621949},{"$f":"HLOOKUP(CT153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20870725.555474389},{"$f":"HLOOKUP(CU153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":21288140.066583876},{"$f":"HLOOKUP(CV153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":21713902.867915552},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(DC153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DD153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DE153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DF153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DG153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DH153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DI153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DJ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DK153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DL153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DM153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DN153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DO153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DP153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DQ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DR153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DS153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DT153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DU153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DV153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D154","v":0},{"$f":"HLOOKUP(E153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E154","v":0},{"$f":"HLOOKUP(F153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F154","v":0},{"$f":"HLOOKUP(G153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G154","v":0},{"$f":"HLOOKUP(H153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H154","v":0},{"$f":"HLOOKUP(I153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I154","v":0},{"$f":"HLOOKUP(J153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J154","v":0},{"$f":"HLOOKUP(K153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K154","v":0},{"$f":"HLOOKUP(L153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L154","v":0},{"$f":"HLOOKUP(M153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M154","v":0},{"$f":"HLOOKUP(N153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N154","v":0},{"$f":"HLOOKUP(O153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O154","v":0},{"$f":"HLOOKUP(P153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P154","v":0},{"$f":"HLOOKUP(Q153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q154","v":0},{"$f":"HLOOKUP(R153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R154","v":0},{"$f":"HLOOKUP(S153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S154","v":0},{"$f":"HLOOKUP(T153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T154","v":0},{"$f":"HLOOKUP(U153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U154","v":0},{"$f":"HLOOKUP(V153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V154","v":0},{"$f":"HLOOKUP(W153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W154","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(AD153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD154","v":0},{"$f":"HLOOKUP(AE153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE154","v":0},{"$f":"HLOOKUP(AF153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF154","v":0},{"$f":"HLOOKUP(AG153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG154","v":0},{"$f":"HLOOKUP(AH153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH154","v":0},{"$f":"HLOOKUP(AI153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI154","v":0},{"$f":"HLOOKUP(AJ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ154","v":0},{"$f":"HLOOKUP(AK153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK154","v":0},{"$f":"HLOOKUP(AL153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL154","v":0},{"$f":"HLOOKUP(AM153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM154","v":0},{"$f":"HLOOKUP(AN153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN154","v":0},{"$f":"HLOOKUP(AO153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO154","v":0},{"$f":"HLOOKUP(AP153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP154","v":0},{"$f":"HLOOKUP(AQ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ154","v":0},{"$f":"HLOOKUP(AR153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR154","v":0},{"$f":"HLOOKUP(AS153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS154","v":0},{"$f":"HLOOKUP(AT153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT154","v":0},{"$f":"HLOOKUP(AU153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU154","v":0},{"$f":"HLOOKUP(AV153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV154","v":0},{"$f":"HLOOKUP(AW153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW154","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(BD153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD154","v":0},{"$f":"HLOOKUP(BE153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE154","v":0},{"$f":"HLOOKUP(BF153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF154","v":0},{"$f":"HLOOKUP(BG153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG154","v":0},{"$f":"HLOOKUP(BH153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH154","v":0},{"$f":"HLOOKUP(BI153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI154","v":0},{"$f":"HLOOKUP(BJ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ154","v":0},{"$f":"HLOOKUP(BK153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK154","v":0},{"$f":"HLOOKUP(BL153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL154","v":0},{"$f":"HLOOKUP(BM153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM154","v":0},{"$f":"HLOOKUP(BN153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN154","v":0},{"$f":"HLOOKUP(BO153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO154","v":0},{"$f":"HLOOKUP(BP153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP154","v":0},{"$f":"HLOOKUP(BQ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ154","v":0},{"$f":"HLOOKUP(BR153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR154","v":0},{"$f":"HLOOKUP(BS153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS154","v":0},{"$f":"HLOOKUP(BT153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT154","v":0},{"$f":"HLOOKUP(BU153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU154","v":0},{"$f":"HLOOKUP(BV153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV154","v":0},{"$f":"HLOOKUP(BW153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW154","v":0},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CC153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC154","v":693464.31984349445},{"$f":"HLOOKUP(CD153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD154","v":707333.60624036437},{"$f":"HLOOKUP(CE153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE154","v":721480.27836517163},{"$f":"HLOOKUP(CF153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF154","v":735909.883932475},{"$f":"HLOOKUP(CG153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG154","v":750628.08161112457},{"$f":"HLOOKUP(CH153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH154","v":765640.64324334718},{"$f":"HLOOKUP(CI153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI154","v":780953.45610821398},{"$f":"HLOOKUP(CJ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ154","v":796572.52523037838},{"$f":"HLOOKUP(CK153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK154","v":812503.97573498602},{"$f":"HLOOKUP(CL153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL154","v":828754.05524968565},{"$f":"HLOOKUP(CM153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM154","v":845329.13635467936},{"$f":"HLOOKUP(CN153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN154","v":862235.71908177307},{"$f":"HLOOKUP(CO153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO154","v":879480.43346340861},{"$f":"HLOOKUP(CP153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP154","v":897070.04213267681},{"$f":"HLOOKUP(CQ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ154","v":915011.44297533028},{"$f":"HLOOKUP(CR153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR154","v":933311.67183483695},{"$f":"HLOOKUP(CS153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS154","v":951977.90527153388},{"$f":"HLOOKUP(CT153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT154","v":971017.46337696444},{"$f":"HLOOKUP(CU153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU154","v":990437.81264450355},{"$f":"HLOOKUP(CV153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV154","v":1010246.5688973939},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(DC153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC154","v":5408733.9271587105},{"$f":"HLOOKUP(DD153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD154","v":5461739.5196448667},{"$f":"HLOOKUP(DE153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE154","v":5515264.5669373861},{"$f":"HLOOKUP(DF153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF154","v":5569314.1596933724},{"$f":"HLOOKUP(DG153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG154","v":5623893.4384583682},{"$f":"HLOOKUP(DH153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH154","v":5679007.5941552613},{"$f":"HLOOKUP(DI153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI154","v":5734661.8685779814},{"$f":"HLOOKUP(DJ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ154","v":5790861.5548900468},{"$f":"HLOOKUP(DK153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK154","v":5847611.998127969},{"$f":"HLOOKUP(DL153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DL154","v":5904918.5957096228},{"$f":"HLOOKUP(DM153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DM154","v":5962786.7979475772},{"$f":"HLOOKUP(DN153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DN154","v":6021222.1085674632},{"$f":"HLOOKUP(DO153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO154","v":6080230.0852314243},{"$f":"HLOOKUP(DP153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP154","v":6139816.3400666947},{"$f":"HLOOKUP(DQ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ154","v":6199986.5401993478},{"$f":"HLOOKUP(DR153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR154","v":6260746.4082933022},{"$f":"HLOOKUP(DS153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS154","v":6322101.723094576},{"$f":"HLOOKUP(DT153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT154","v":6384058.3199809007},{"$f":"HLOOKUP(DU153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU154","v":6446622.0915167127},{"$f":"HLOOKUP(DV153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV154","v":6509798.9880135767},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(EB153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB154","v":2364941.0804544003},{"$f":"HLOOKUP(EC153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC154","v":2412239.902063488},{"$f":"HLOOKUP(ED153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED154","v":2460484.7001047581},{"$f":"HLOOKUP(EE153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE154","v":2509694.3941068533},{"$f":"HLOOKUP(EF153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF154","v":2559888.2819889905},{"$f":"HLOOKUP(EG153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG154","v":2611086.0476287701},{"$f":"HLOOKUP(EH153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH154","v":2663307.7685813457},{"$f":"HLOOKUP(EI153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EI154","v":2716573.9239529725},{"$f":"HLOOKUP(EJ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EJ154","v":2770905.4024320319},{"$f":"HLOOKUP(EK153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EK154","v":2826323.5104806726},{"$f":"HLOOKUP(EL153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL154","v":2882849.9806902865},{"$f":"HLOOKUP(EM153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM154","v":2940506.9803040926},{"$f":"HLOOKUP(EN153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN154","v":2999317.1199101745},{"$f":"HLOOKUP(EO153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO154","v":3059303.462308378},{"$f":"HLOOKUP(EP153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP154","v":3120489.5315545457},{"$f":"HLOOKUP(EQ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ154","v":3182899.322185637},{"$f":"HLOOKUP(ER153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER154","v":3246557.3086293493},{"$f":"HLOOKUP(ES153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES154","v":3311488.4548019362},{"$f":"HLOOKUP(ET153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET154","v":3377718.2238979749},{"$f":"HLOOKUP(EU153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU154","v":3445272.5883759349},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FA153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA154","v":698783.78115331207},{"$f":"HLOOKUP(FB153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB154","v":712759.45677637821},{"$f":"HLOOKUP(FC153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC154","v":727014.64591190591},{"$f":"HLOOKUP(FD153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD154","v":741554.938830144},{"$f":"HLOOKUP(FE153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE154","v":756386.03760674689},{"$f":"HLOOKUP(FF153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FF154","v":771513.75835888181},{"$f":"HLOOKUP(FG153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FG154","v":786944.03352605947},{"$f":"HLOOKUP(FH153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FH154","v":802682.91419658076},{"$f":"HLOOKUP(FI153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI154","v":818736.57248051232},{"$f":"HLOOKUP(FJ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ154","v":835111.30393012264},{"$f":"HLOOKUP(FK153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK154","v":851813.53000872524},{"$f":"HLOOKUP(FL153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL154","v":868849.80060889979},{"$f":"HLOOKUP(FM153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM154","v":886226.79662107781},{"$f":"HLOOKUP(FN153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN154","v":903951.33255349926},{"$f":"HLOOKUP(FO153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO154","v":922030.35920456937},{"$f":"HLOOKUP(FP153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP154","v":940470.96638866083},{"$f":"HLOOKUP(FQ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ154","v":959280.38571643387},{"$f":"HLOOKUP(FR153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR154","v":978465.99343076255},{"$f":"HLOOKUP(FS153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS154","v":998035.3132993778},{"$f":"HLOOKUP(FT153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT154","v":1017996.0195653655},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FZ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ154","v":2959554.8378257924},{"$f":"HLOOKUP(GA153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA154","v":3018745.9345823079},{"$f":"HLOOKUP(GB153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB154","v":3079120.8532739542},{"$f":"HLOOKUP(GC153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GC154","v":3140703.2703394336},{"$f":"HLOOKUP(GD153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GD154","v":3203517.3357462222},{"$f":"HLOOKUP(GE153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GE154","v":3267587.6824611467},{"$f":"HLOOKUP(GF153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF154","v":3332939.4361103694},{"$f":"HLOOKUP(GG153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG154","v":3399598.2248325772},{"$f":"HLOOKUP(GH153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH154","v":3467590.1893292284},{"$f":"HLOOKUP(GI153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI154","v":3536941.9931158135},{"$f":"HLOOKUP(GJ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ154","v":3607680.8329781303},{"$f":"HLOOKUP(GK153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK154","v":3679834.4496376929},{"$f":"HLOOKUP(GL153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL154","v":3753431.138630447},{"$f":"HLOOKUP(GM153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM154","v":3828499.7614030559},{"$f":"HLOOKUP(GN153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN154","v":3905069.7566311173},{"$f":"HLOOKUP(GO153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO154","v":3983171.15176374},{"$f":"HLOOKUP(GP153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP154","v":4062834.5747990143},{"$f":"HLOOKUP(GQ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ154","v":4144091.2662949944},{"$f":"HLOOKUP(GR153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR154","v":4226973.0916208941},{"$f":"HLOOKUP(GS153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS154","v":4311512.5534533132},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(GY153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY154","v":822098.56606272003},{"$f":"HLOOKUP(GZ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GZ154","v":838540.53738397441},{"$f":"HLOOKUP(HA153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HA154","v":855311.34813165397},{"$f":"HLOOKUP(HB153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HB154","v":872417.57509428705},{"$f":"HLOOKUP(HC153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC154","v":889865.92659617285},{"$f":"HLOOKUP(HD153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD154","v":907663.24512809631},{"$f":"HLOOKUP(HE153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE154","v":925816.51003065822},{"$f":"HLOOKUP(HF153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF154","v":944332.84023127146},{"$f":"HLOOKUP(HG153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG154","v":963219.49703589687},{"$f":"HLOOKUP(HH153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH154","v":982483.88697661483},{"$f":"HLOOKUP(HI153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI154","v":1002133.5647161473},{"$f":"HLOOKUP(HJ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ154","v":1022176.2360104703},{"$f":"HLOOKUP(HK153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK154","v":1042619.7607306797},{"$f":"HLOOKUP(HL153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL154","v":1063472.1559452934},{"$f":"HLOOKUP(HM153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM154","v":1084741.5990641993},{"$f":"HLOOKUP(HN153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN154","v":1106436.4310454833},{"$f":"HLOOKUP(HO153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO154","v":1128565.159666393},{"$f":"HLOOKUP(HP153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP154","v":1151136.4628597207},{"$f":"HLOOKUP(HQ153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ154","v":1174159.192116915},{"$f":"HLOOKUP(HR153,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR154","v":1197642.3759592536}]
[null,"B&O Tax",null,{"$f":"(D156*D154)*0.00275","v":25921.547658937943},{"$f":"(E156*E154)*0.00275","v":25921.547658937943},25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,25921.547658937943,null,null,null,null,"B&O Tax",null,{"$f":"(AD156*AD154)*0.00275","v":25999.312301914757},25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,null,null,null,null,"B&O Tax",null,{"$f":"(BD156*BD154)*0.00275","v":25999.312301914757},{"$f":"(BE156*BE154)*0.00275","v":25999.312301914757},25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,25999.312301914757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8451738.5484960005},{"$f":"HLOOKUP(EC153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8620773.3194659203},{"$f":"HLOOKUP(ED153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8793188.7858552393},{"$f":"HLOOKUP(EE153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8969052.5615723431},{"$f":"HLOOKUP(EF153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9148433.6128037907},{"$f":"HLOOKUP(EG153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9331402.2850598674},{"$f":"HLOOKUP(EH153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9518030.3307610638},{"$f":"HLOOKUP(EI153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9708390.9373762868},{"$f":"HLOOKUP(EJ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9902558.7561238129},{"$f":"HLOOKUP(EK153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10100609.93124629},{"$f":"HLOOKUP(EL153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10302622.129871216},{"$f":"HLOOKUP(EM153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10508674.57246864},{"$f":"HLOOKUP(EN153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10718848.063918017},{"$f":"HLOOKUP(EO153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10933225.025196373},{"$f":"HLOOKUP(EP153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11151889.525700303},{"$f":"HLOOKUP(EQ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(ER153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},{"$f":"HLOOKUP(ES153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11834474.379789365},{"$f":"HLOOKUP(ET153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12071163.867385153},{"$f":"HLOOKUP(EU153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12312587.144732855},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6761390.8387968009},{"$f":"HLOOKUP(FB153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6896618.6555727366},{"$f":"HLOOKUP(FC153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7034551.0286841914},{"$f":"HLOOKUP(FD153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7175242.0492578745},{"$f":"HLOOKUP(FE153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7318746.8902430329},{"$f":"HLOOKUP(FF153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7465121.828047893},{"$f":"HLOOKUP(FG153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7614424.2646088516},{"$f":"HLOOKUP(FH153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7766712.7499010293},{"$f":"HLOOKUP(FI153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7922047.004899051},{"$f":"HLOOKUP(FJ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8080487.9449970312},{"$f":"HLOOKUP(FK153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8242097.7038969724},{"$f":"HLOOKUP(FL153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8406939.6579749119},{"$f":"HLOOKUP(FM153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8575078.4511344116},{"$f":"HLOOKUP(FN153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8746580.0201571006},{"$f":"HLOOKUP(FO153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8921511.62056024},{"$f":"HLOOKUP(FP153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FQ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},{"$f":"HLOOKUP(FR153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9467579.5038314927},{"$f":"HLOOKUP(FS153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9656931.0939081218},{"$f":"HLOOKUP(FT153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9850069.7157862857},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":20284172.516390406},{"$f":"HLOOKUP(GA153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":20689855.966718208},{"$f":"HLOOKUP(GB153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21103653.086052574},{"$f":"HLOOKUP(GC153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21525726.147773623},{"$f":"HLOOKUP(GD153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21956240.670729097},{"$f":"HLOOKUP(GE153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22395365.484143682},{"$f":"HLOOKUP(GF153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22843272.793826554},{"$f":"HLOOKUP(GG153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23300138.249703087},{"$f":"HLOOKUP(GH153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23766141.014697149},{"$f":"HLOOKUP(GI153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24241463.834991094},{"$f":"HLOOKUP(GJ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24726293.111690916},{"$f":"HLOOKUP(GK153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25220818.973924737},{"$f":"HLOOKUP(GL153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25725235.353403237},{"$f":"HLOOKUP(GM153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26239740.0604713},{"$f":"HLOOKUP(GN153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26764534.861680724},{"$f":"HLOOKUP(GO153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GP153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},{"$f":"HLOOKUP(GQ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28402738.51149448},{"$f":"HLOOKUP(GR153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28970793.281724367},{"$f":"HLOOKUP(GS153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":29550209.147358857},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6761390.8387968009},{"$f":"HLOOKUP(GZ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6896618.6555727366},{"$f":"HLOOKUP(HA153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7034551.0286841914},{"$f":"HLOOKUP(HB153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7175242.0492578745},{"$f":"HLOOKUP(HC153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7318746.8902430329},{"$f":"HLOOKUP(HD153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7465121.828047893},{"$f":"HLOOKUP(HE153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7614424.2646088516},{"$f":"HLOOKUP(HF153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7766712.7499010293},{"$f":"HLOOKUP(HG153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7922047.004899051},{"$f":"HLOOKUP(HH153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8080487.9449970312},{"$f":"HLOOKUP(HI153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8242097.7038969724},{"$f":"HLOOKUP(HJ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8406939.6579749119},{"$f":"HLOOKUP(HK153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8575078.4511344116},{"$f":"HLOOKUP(HL153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8746580.0201571006},{"$f":"HLOOKUP(HM153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8921511.62056024},{"$f":"HLOOKUP(HN153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(HO153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765},{"$f":"HLOOKUP(HP153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9467579.5038314927},{"$f":"HLOOKUP(HQ153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9656931.0939081218},{"$f":"HLOOKUP(HR153,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9850069.7157862857}]
[null,"Property Tax",null,{"$f":"C189*$B$8","v":2049962.9096977133},{"$f":"D189*$B$8","v":1868116.2358744082},{"$f":"E189*$B$8","v":1702400.6894115857},{"$f":"F189*$B$8","v":1551385.3215629798},{"$f":"G189*$B$8","v":1413766.1191813489},{"$f":"H189*$B$8","v":1288354.7446042739},{"$f":"I189*$B$8","v":1174068.2743942796},{"$f":"J189*$B$8","v":1069919.8483276099},{"$f":"K189*$B$8","v":975010.14788595599},{"$f":"L189*$B$8","v":888519.63066817133},{"$f":"M189*$B$8","v":809701.4536663522},{"$f":"N189*$B$8","v":1215983.4987560771},{"$f":"O189*$B$8","v":1067900.4670342726},{"$f":"P189*$B$8","v":937851.05526401626},{"$f":"Q189*$B$8","v":823639.12088410067},{"$f":"R189*$B$8","v":723335.96858806303},{"$f":"S189*$B$8","v":635247.78047406045},{"$f":"T189*$B$8","v":557887.01256612665},{"$f":"U189*$B$8","v":489947.2746802718},{"$f":"V189*$B$8","v":430281.26943208359},null,null,null,null,"Property Tax",null,{"$f":"AC189*$B$8","v":1759412.8778656132},{"$f":"AD189*$B$8","v":1615052.0613400277},{"$f":"AE189*$B$8","v":1482536.1310319486},{"$f":"AF189*$B$8","v":1360893.2073629531},{"$f":"AG189*$B$8","v":1249231.1540208354},{"$f":"AH189*$B$8","v":1146731.0349797483},{"$f":"AI189*$B$8","v":1052641.1083755218},{"$f":"AJ189*$B$8","v":966271.31318689394},{"$f":"AK189*$B$8","v":886988.20828764455},{"$f":"AL189*$B$8","v":814210.32675235276},{"$f":"AM189*$B$8","v":747403.91134397849},{"$f":"AN189*$B$8","v":1035612.1448866279},{"$f":"AO189*$B$8","v":1310094.4447611172},{"$f":"AP189*$B$8","v":1571504.509346382},{"$f":"AQ189*$B$8","v":1820464.9045985332},{"$f":"AR189*$B$8","v":2057568.5467342811},{"$f":"AS189*$B$8","v":2283380.1143014762},{"$f":"AT189*$B$8","v":2498437.3929997105},{"$f":"AU189*$B$8","v":2703252.5564537593},{"$f":"AV189*$B$8","v":2898313.3859901144},null,null,null,null,"Property Tax",null,{"$f":"BC189*$B$8","v":1365453.8289405326},{"$f":"BD189*$B$8","v":1268639.4029459069},{"$f":"BE189*$B$8","v":1178689.3856057588},{"$f":"BF189*$B$8","v":1095117.0714968871},{"$f":"BG189*$B$8","v":1017470.2639470847},{"$f":"BH189*$B$8","v":945328.82826993067},{"$f":"BI189*$B$8","v":878302.41848195728},{"$f":"BJ189*$B$8","v":816028.36520181119},{"$f":"BK189*$B$8","v":758169.71330316341},{"$f":"BL189*$B$8","v":704413.39870341693},{"$f":"BM189*$B$8","v":654468.55442310206},{"$f":"BN189*$B$8","v":782955.30430761096},{"$f":"BO189*$B$8","v":904972.86822299741},{"$f":"BP189*$B$8","v":1020846.9635458834},{"$f":"BQ189*$B$8","v":1130886.9080919668},{"$f":"BR189*$B$8","v":1235386.4458183553},{"$f":"BS189*$B$8","v":1334624.530952574},{"$f":"BT189*$B$8","v":1428866.0726414183},{"$f":"BU189*$B$8","v":1518362.6421074462},{"$f":"BV189*$B$8","v":1603353.1442008102},null,null,null,"Property Tax",null,{"$f":"CB189*$B$8","v":5679473.4308454683},5495071.0296251047,5316655.8464082908,5144033.4868748598,4977015.8683424881,4815421.0148390392,4659072.858828539,4507801.0493747685,4361440.7665334344,4219832.5417706994,4082822.0842123986,3950260.1125346441,3822002.1923126322,3697908.5786504536,3577844.0639204299,3461677.8304460817,3349283.3079682244,3240538.0357388789,3135323.5290927561,3033525.150350919,null,null,null,null,"Property Tax",null,{"$f":"DB189*$B$8","v":829477.00223261421},802545.35921478726,776488.13874717848,751276.94988476392,726884.32348601031,703283.68228355527,680449.31192663987,658356.33296374022,636980.67373487493,616299.04414405022,596288.91028326738,576928.46988044295,558196.62854449241,540072.97678169294,522537.76775828376,505571.89578507654,489156.87550063076,473274.8217303151,457908.42999930959,443040.95767831488,null,null,null,"Property Tax",null,{"$f":"EA189*$B$8","v":17498535.287444226},{"$f":"EB189*$B$8","v":17078018.177452378},{"$f":"EC189*$B$8","v":16667606.749844292},{"$f":"ED189*$B$8","v":16267058.149302032},{"$f":"EE189*$B$8","v":15876135.356699949},{"$f":"EF189*$B$8","v":15494607.04885185},{"$f":"EG189*$B$8","v":15122247.4616287},{"$f":"EH189*$B$8","v":14758836.256365791},{"$f":"EI189*$B$8","v":14404158.389480378},{"$f":"EJ189*$B$8","v":14058003.985222593},{"$f":"EK189*$B$8","v":13720168.211484348},{"$f":"EL189*$B$8","v":13390451.15859277},{"$f":"EM189*$B$8","v":13068657.721016383},{"$f":"EN189*$B$8","v":12754597.481914103},{"$f":"EO189*$B$8","v":12448084.600458689},{"$f":"EP189*$B$8","v":12148937.701867988},{"$f":"EQ189*$B$8","v":11856979.770078905},{"$f":"ER189*$B$8","v":11572038.043000579},{"$f":"ES189*$B$8","v":11293943.910284799},{"$f":"ET189*$B$8","v":11022532.813553134},null,null,null,"Property Tax",null,{"$f":"EZ189*$B$8","v":13748849.154420462},13418442.853712583,13095976.732020514,12781259.974451598,12474106.351692818,12174334.109812168,11881765.862708267,11596228.487144552,11317553.020306014,11045574.559817754,10780132.166166278,10521068.767465752,10268231.066512875,10021469.450075369,9780637.9003603999,9545593.9086105619,9316198.3907762822,9092315.6052147411,8873813.0723666269,8660561.496363176,null,null,null,"Property Tax",null,{"$f":"FY189*$B$8","v":27497698.308840919},26836885.707425162,26191953.464041024,25562519.948903188,24948212.703385629,24348668.219624333,23763531.725416526,23192456.974289097,22635106.04061202,22091149.1196355,21560264.332332548,21042137.5349315,20536462.133025747,20042938.900150735,19561275.800720796,19091187.81722112,18632396.781552561,18184631.210429482,17747626.144733254,17321122.992726348,null,null,null,"Property Tax",null,{"$f":"GX189*$B$8","v":14998744.532095047},14638301.294959178,14286520.071295101,13943192.699401738,13608116.020028524,13281091.756158726,12961926.395681741,12650431.076884964,12346421.476697469,12049717.701619368,11760144.181272302,11477529.564508094,11201706.618014045,10932512.127354946,10669786.800393162,10413375.173029704,10163125.517210489,9918889.7511433531,9680523.3516726829,9447885.2687598281]
[null,"Total Operating Costs",null,{"$f":"SUM(D160:D164)","v":3886576.9746046518},{"$f":"SUM(E160:E164)","v":3740944.1511263065},3612166.7320153429,3498828.2540656338,3399639.4793808768,3313427.141054614,3239123.6878204476,3175757.939069123,3122446.56948912,3078386.3497502203,{"$f":"SUM(N160:N164)","v":3042847.0761768636},{"$f":"SUM(O160:O164)","v":3493273.6027636202},3390217.9421687881,3306096.4489480429,3238730.991488629,3186211.2456515036,3146862.1321255909,3119215.2202975089,3101983.6156131029,3094039.9062303929,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD160:AD164)","v":3596104.7074155286},{"$f":"SUM(AE160:AE164)","v":3487957.7412349023},3392379.9382786825,3308413.9045085832,3235182.2788633397,3171881.196073065,3117774.2864446663,3072187.1685713837,3034502.3945337855,3004154.8104773788,{"$f":"SUM(AN160:AN164)","v":2980627.2984974664},{"$f":"SUM(AO160:AO164)","v":3312980.0135371475},3632489.6845386093,3939827.6676733857,4235634.5398460384,4520521.5884406986,4795072.2305959836,5059843.3653740697,5315366.6620295672,5562149.7874314003,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD160:BD164)","v":2926125.4576904476},{"$f":"SUM(BE160:BE164)","v":2860004.4780247817},2801361.7759401724,2749722.9233919512,2704648.2466340116,2665730.3843645579,2632592.0194524387,2604883.7719456642,2582282.2419358557,2564488.1916627241,{"$f":"SUM(BN160:BN164)","v":2551224.8569955574},{"$f":"SUM(BO160:BO164)","v":2717126.746685477},2877307.7532023829,3032108.5599788185,3181853.750207522,3326852.6385301836,3467400.0612726007,3603777.1273218072,3736251.9316354045,3865080.2332732892,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CC160:CC164)","v":27404019.233888965},{"$f":"SUM(CD160:CD164)","v":27531587.93592947},27671383.278038748,27823335.65433792,27987384.26635481,28163476.968011606,29226711.638264559,29426769.961199515,29638766.413394675,29862682.058369163,{"$f":"SUM(CM160:CM164)","v":30098505.947942834},{"$f":"SUM(CN160:CN164)","v":30346235.010339692},31481015.46487378,31752576.643062823,32036080.016021047,32331553.027988713,32639030.535861708,32958554.734590232,34165316.608321138,34509089.787163861,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(DC160:DC164)","v":6238210.9293913245},6264284.8788596541,6291752.705684565,6320591.1095781364,6350777.7619443787,6382291.2764388165,6415111.180504621,6449217.8878537873,6484592.6718628444,6521217.6398536731,6559075.7082308447,6598150.5784479063,6638426.713775917,6679889.3168483879,6722524.3079576315,6766318.3040783787,6811258.5985952066,6857333.1417112155,6904530.5215160223,6952839.9456918919,null,null,null,"Total Operating Costs",null,{"$f":"SUM(EB161:EB164)","v":28315214.916394629},28111031.398981787,27921280.23580429,27745805.104981229,27584457.251492731,27437095.381540485,27303585.560971111,27183801.117695048,27077622.548036225,26984937.426949553,26905640.322045848,26839632.711365502,26786822.904844575,26747125.969418854,26720463.65771354,26706764.340267934,26705962.941246849,26718000.877591878,26742826.001567926,26780392.546661925,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FA161:FA164)","v":21209023.774370573},21027820.966061696,20857542.406616613,20698056.962539617,20549239.279542599,20410969.696218945,20283134.160843179,20165624.151242163,20058336.597685575,19961173.808744907,19874043.400071975,19796858.226049565,19729536.314268366,19672000.80278597,19624179.88012521,19586006.727970671,19557419.466523595,19538361.102476995,19528779.479574129,19528627.23171483,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FZ161:FZ164)","v":50741425.663057119},50545487.608725682,50374727.403367549,50228949.367016241,50107970.709860951,50011621.386229157,49939743.955353454,49892193.448824763,49868837.244638398,49869554.947742403,49894238.27700159,49942790.958493933,50015128.625059426,50111178.722025096,50230880.419032633,50374184.527899206,50541053.426444203,50731460.988218956,50945392.518078521,51182844.693538517,null,null,null,"Total Operating Costs",null,{"$f":"SUM(GY161:GY164)","v":22582233.936954565},22373460.487915888,22176382.448110946,21990852.323753901,21816728.836867731,21653876.829334714,21502167.170321248,21361476.667017266,21231687.978632417,21112689.533593014,21004375.449885421,20906645.458493475,20819404.829879135,20742564.303457342,20676040.020017602,20619753.457046635,20573631.366907761,20537605.717834566,20511613.637697719,20495597.360505365]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N153,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":46537137.611676313},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(AN153,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":33999570.258220032},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(BN153,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":16999785.129110016},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D158-D165","v":17240994.165128365},{"$f":"E158-E165","v":17386626.98860671},17515404.407717675,17628742.885667384,17727931.660352141,17814143.998678401,17888447.451912567,17951813.200663894,18005124.570243895,18049184.789982796,18084724.063556153,17634297.536969397,17737353.197564229,17821474.690784972,17888840.148244388,17941359.894081514,17980709.007607426,18008355.919435509,18025587.524119914,18033531.233502623,null,null,null,null,"EBITDA",null,{"$f":"AD158-AD165","v":15123865.281979084},{"$f":"AE158-AE165","v":15232012.24815971},15327590.05111593,15411556.084886029,15484787.710531272,15548088.793321548,15602195.702949947,15647782.82082323,15685467.594860828,15715815.178917233,15739342.690897146,15406989.975857465,15087480.304856002,14780142.321721226,14484335.449548574,14199448.400953915,13924897.758798629,13660126.624020543,13404603.327365045,13157820.201963212,null,null,null,null,"EBITDA",null,{"$f":"BD158-BD165","v":10856445.618437834},{"$f":"BE158-BE165","v":10922566.598103501},10981209.300188109,11032848.15273633,11077922.82949427,11116840.691763723,11149979.056675844,11177687.304182617,11200288.834192425,11218082.884465557,11231346.219132725,11065444.329442805,10905263.322925899,10750462.516149463,10600717.325920761,10455718.437598098,10315171.014855681,10178793.948806474,10046319.144492878,9917490.8428549916,null,null,null,"EBITDA",null,{"$f":"CC158-CC165","v":45018306.519101277},44890737.817060776,44750942.474951498,44598990.098652326,44434941.486635432,44258848.784978643,43195614.114725687,42995555.791790731,42783559.339595571,42559643.694621086,42323819.805047408,42076090.742650554,40941310.28811647,40669749.109927423,40386245.736969203,40090772.725001529,39783295.217128538,39463771.018400013,38257009.144669108,37913235.965826385,null,null,null,null,"EBITDA",null,{"$f":"DC158-DC165","v":7232523.9096713308},7071742.6118123755,6910914.5100807454,6750049.4340295214,6589156.3762272028,6428243.5203510495,6267318.2683173446,6106387.2664799606,5945456.4309275653,5784530.971908832,5623615.4174140347,5462713.6359405238,5301828.8584686285,5140963.6996737123,4980120.178399249,4819299.7374149328,4658503.2624831712,4497731.1007563779,4336983.0785268927,4176258.5183505947,null,null,null,"EBITDA",null,{"$f":"EB158-EB165","v":130292622.8062987},{"$f":"EC158-EC165","v":130496806.32371154},130686557.48688903,130862032.6177121,131023380.47120059,131170742.34115285,131304252.16172221,131424036.60499828,131530215.17465711,131622900.29574376,131702197.40064748,131768205.01132782,131821014.81784874,131860711.75327447,131887374.06497979,131901073.3824254,131901874.78144647,131889836.84510145,131865011.72112539,131827445.1760314,null,null,null,"EBITDA",null,{"$f":"FA158-FA165","v":102200042.68874404},{"$f":"FB158-FB165","v":102381245.49705291},102551524.05649799,102711009.50057499,102859827.18357201,102998096.76689565,103125932.30227143,103243442.31187244,103350729.86542903,103447892.6543697,103535023.06304263,103612208.23706505,103679530.14884624,103737065.66032863,103784886.58298939,103823059.73514393,103851646.996591,103870705.36063761,103880286.98354048,103880439.23139977,null,null,null,"EBITDA",null,{"$f":"FZ158-FZ165","v":205784308.79696059},{"$f":"GA158-GA165","v":205980246.85129201},206151007.05665016,206296785.09300148,206417763.75015676,206514113.07378855,206585990.50466424,206633541.01119295,206656897.2153793,206656179.51227531,206631496.18301612,206582943.50152379,206510605.83495829,206414555.73799261,206294854.04098508,206151549.93211851,205984681.03357351,205794273.47179875,205580341.94193918,205342889.76647919,null,null,null,"EBITDA",null,{"$f":"GY158-GY165","v":111397954.12444732},{"$f":"GZ158-GZ165","v":111606727.57348599},111803805.61329094,111989335.73764798,112163459.22453414,112326311.23206717,112478020.89108062,112618711.39438461,112748500.08276945,112867498.52780886,112975812.61151645,113073542.6029084,113160783.23152274,113237623.75794452,113304148.04138428,113360434.60435525,113406556.69449411,113442582.34356731,113468574.42370415,113484590.7008965]
[null,"Before Tax Earnings",null,{"$f":"D168-D190-D178","v":-24213295.101118144},{"$f":"E168-E190-E178","v":-44777534.09357556},-22135422.860823501,-8419702.2844306547,-8089278.0746126091,2276349.876483609,12642208.802832231,12973258.472179729,13307637.958385713,13646819.700581893,{"$f":"N168-N190-N178","v":5366112.7450350765},{"$f":"O168-O190-O178","v":649654.57726384606},{"$f":"P168-P190-P178","v":4515662.5312941959},7457796.3758303728,9745228.1701846793,10384372.966387752,11039678.382797908,13791497.235639678,16563842.373110844,17284832.497619927,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD168-AD190-AD178","v":-20565573.115227774},{"$f":"AE168-AE190-AE178","v":-24035321.538757555},-18807139.164598089,-7045025.8455554107,-6769459.2004160201,2120379.1028731521,11011645.82152389,11291461.016339086,11575085.271165691,11863669.310050556,{"$f":"AN168-AN190-AN178","v":5856184.7565366877},{"$f":"AO168-AO190-AO178","v":2454104.2425480969},{"$f":"AP168-AP190-AP178","v":4933112.2702241484},6765618.9646905586,8146170.2146364804,8346985.3031369448,8582421.9049315378,10370878.192627769,12194336.66164621,12537927.519521857,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD168-BD190-BD178","v":-16755721.28313382},{"$f":"BE168-BE190-BE178","v":-30484178.553719036},-15429694.84757176,-6317684.8872505855,-6118587.2724210303,767316.62131646648,7655527.2219453901,7861536.2731373161,8071353.6470165364,8285724.333352549,{"$f":"BN168-BN190-BN178","v":5354312.9643539097},{"$f":"BO168-BO190-BO178","v":3727920.0707246754},{"$f":"BP168-BP190-BP178","v":5045089.453858424},6042207.103210072,6816736.8972345218,7004989.7968129804,7214356.7513667401,8204260.1896419898,9215926.4009070266,9492167.730286628,null,null,null,"Before Tax Earnings",null,{"$f":"CC168-CC190-CC178","v":24527653.797830924},{"$f":"CD168-CD190-CD178","v":17675968.430937938},19051767.925308455,20351690.151308134,21585012.171303771,22759003.252970923,23001736.074775059,24072905.428506799,24532842.529960923,24881004.530896861,{"$f":"CM168-CM190-CM178","v":25245862.169529125},{"$f":"CN168-CN190-CN178","v":25628848.711748514},{"$f":"CO168-CO190-CO178","v":25156319.642061483},25580122.41796184,26026751.196797498,26497916.94421339,26995410.133693147,27521105.167185009,27201823.48728551,27789904.511965759,null,null,null,null,"Before Tax Earnings",null,{"$f":"DC168-DC190-DC178","v":-12266691.33288374},-22293200.5516649,-11744327.113656441,-5437793.1058404315,-5496819.6715859557,-772985.1779426178,3956184.9103761506,3913177.1064060135,3876065.6286142273,3845150.4952441333,3820745.7826804072,3803180.3852345217,3792798.8109916328,3789962.0155871729,3795048.2758726892,3808454.1055263514,3830595.2147644674,3861907.5164160454,3902848.1807338498,3953896.7414322062,null,null,null,"Before Tax Earnings",null,{"$f":"EB168-EB190-EB178","v":2676482.7190178111},{"$f":"EC168-EC190-EC178","v":-56888614.382540047},-46252360.421023227,-36298832.678254455,-26955438.770044506,-18166969.834312156,-9913092.8410750329,-2120851.3885251135,383255.65567620099,1854611.0278198272,{"$f":"EL168-EL190-EL178","v":3381511.8963333666},{"$f":"EM168-EM190-EM178","v":4967503.4588040188},{"$f":"EN168-EN190-EN178","v":6616296.4147047698},8331775.656979315,10118009.390875898,11979258.70162233,13919987.593609273,15944873.524878405,18058818.461897217,20266960.480847821,null,null,null,"Before Tax Earnings",null,{"$f":"FA168-FA190-FA178","v":1930218.3344519213},{"$f":"FB168-FB190-FB178","v":-44850156.486430466},-36471911.442575917,-28629670.374827288,-21266387.934549123,-14338677.085255407,-7830553.0570692569,-1684683.9687530622,306690.2433726117,1487093.9438580498,{"$f":"FK168-FK190-FK178","v":2711627.3096529841},{"$f":"FL168-FL190-FL178","v":3983085.5886535048},{"$f":"FM168-FM190-FM178","v":5304394.2606617063},6678615.8703824505,8108957.1961935014,9598776.7716558203,11151592.77757607,12771091.323319513,14461135.137004066,16225772.685184129,null,null,null,"Before Tax Earnings",null,{"$f":"FZ168-FZ190-FZ178","v":5244660.0883763731},{"$f":"GA168-GA190-GA178","v":-88482557.115674704},-71895863.941497624,-56384574.657803044,-41834666.486085474,-28159434.630513534,-15326980.214017093,-3222711.5500580221,568817.9712664932,2734582.0912520438,{"$f":"GJ168-GJ190-GJ178","v":4984704.6762368679},{"$f":"GK168-GK190-GK178","v":7324698.2047007382},{"$f":"GL168-GL190-GL178","v":9760334.0585892498},12297656.158100292,14942995.267393321,17702984.005142316,20584572.595543675,23595045.397162594,26742038.248866387,30033556.674047932,null,null,null,"Before Tax Earnings",null,{"$f":"GY168-GY190-GY178","v":2012691.1924922988},{"$f":"GZ168-GZ190-GZ178","v":-49009347.317586765},-39858124.022062398,-31291405.944609016,-23246957.267961614,-15677442.061188519,-8565417.6827455536,-1848335.4572068304,336820.49507156014,1637536.2981598005,{"$f":"HI168-HI190-HI178","v":2986653.6078186631},{"$f":"HJ168-HJ190-HJ178","v":4387226.9864594564},{"$f":"HK168-HK190-HK178","v":5842453.1716850698},7355678.5325487033,8930406.8921523988,10570307.735095501,12279224.819205105,14061185.211947583,15920408.77293716,17861318.105024889]
[null,"ITC",null,{"$f":"-C174*0.1","v":20499629.096977133},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC174*0.1","v":17594128.778656133},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC174*0.1","v":13654538.289405325},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC154*HLOOKUP(CC153,$B$1:$AT$2,2,FALSE)","v":22190858.234991822},22634675.399691656,23087368.907685488,23549116.2858392,24020098.611555986,24500500.583787106,24990510.595462848,25490320.807372104,{"$f":"CK159*CK152","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[null,"Federal Tax",null,{"$f":"D169*$B$6-D170","v":-25584421.068211943},{"$f":"E169*$B$6-E170","v":-9403282.1596508678},{"$f":"F169*$B$6-F170","v":-4648438.8007729352},-1768137.4797304375,-1698748.395668648,478033.47406155785,2654863.8485947684,2724384.2791577433,2794603.9712609998,2865832.1371221975,{"$f":"N169*$B$6-N170","v":1126883.676457366},{"$f":"O169*$B$6-O170","v":136427.46122540766},948289.13157178112,1566137.2389243783,2046497.9157387826,2180718.3229414281,2318332.4603875605,2896214.4194843322,3478406.8983532772,3629814.8245001845,null,null,null,null,"Federal Tax",null,{"$f":"AD169*$B$6-AD170","v":-21912899.132853966},{"$f":"AE169*$B$6-AE170","v":-5047417.5231390866},{"$f":"AF169*$B$6-AF170","v":-3949499.2245655986},-1479455.4275666361,-1421586.4320873641,445279.6116033619,2312445.622520017,2371206.813431208,2430767.906944795,2491370.5551106166,{"$f":"AN169*$B$6-AN170","v":1229798.7988727044},{"$f":"AO169*$B$6-AO170","v":515361.89093510032},1035953.5767470711,1420779.9825850173,1710695.7450736607,1752866.9136587584,1802308.6000356229,2177884.4204518315,2560810.6989457039,2632964.7790995897,null,null,null,null,"Federal Tax",null,{"$f":"BD169*$B$6-BD170","v":-17173239.758863427},{"$f":"BE169*$B$6-BE170","v":-6401677.4962809971},{"$f":"BF169*$B$6-BF170","v":-3240235.9179900694},-1326713.8263226228,-1284903.3272084163,161136.49047645796,1607660.7166085318,1650922.6173588363,1694984.2658734727,1740002.1100040353,{"$f":"BN169*$B$6-BN170","v":1124405.7225143211},{"$f":"BO169*$B$6-BO170","v":782863.21485218185},1059468.7853102691,1268863.4916741152,1431514.7484192494,1471047.8573307258,1515014.9177870154,1722894.6398248179,1935344.5441904755,1993355.2233601918,null,null,null,"Federal Tax",null,{"$f":"CC169*$B$6-CC170","v":-17040050.937447328},{"$f":"CD169*$B$6-CD170","v":-18922722.02919469},{"$f":"CE169*$B$6-CE170","v":-19086497.643370714},-19275261.354064491,-19487246.055582196,-19721109.900663212,-20160146.019760087,-20435010.667385675,5151896.9312917935,5225010.9514883403,{"$f":"CM169*$B$6-CM170","v":5301631.0556011163},{"$f":"CN169*$B$6-CN170","v":5382058.229467188},5282827.1248329114,5371825.7077719858,5465617.7513274746,5564562.5582848117,5669036.1280755606,5779432.085108852,5712382.9323299564,5835879.9475128092,null,null,null,null,"Federal Tax",null,{"$f":"DC169*$B$6-DC170","v":-2576005.1799055855},{"$f":"DD169*$B$6-DD170","v":-4681572.115849629},{"$f":"DE169*$B$6-DE170","v":-2466308.6938678524},-1141936.5522264906,-1154332.1310330506,-162326.88736794973,830798.83117899159,821767.19234526285,813973.78200898774,807481.60400126793,{"$f":"DM169*$B$6-DM170","v":802356.61436288548},{"$f":"DN169*$B$6-DN170","v":798667.88089924958},796487.75030824286,795892.02327330632,796960.13793326472,799775.36216053378,804424.99510053813,811000.57844736951,819598.1179541084,830318.31570076325,null,null,null,"Federal Tax",null,{"$f":"EB169*$B$6-EB170","v":562061.37099374027},{"$f":"EC169*$B$6-EC170","v":-11946609.020333409},{"$f":"ED169*$B$6-ED170","v":-9712995.6884148773},-7622754.8624334354,-5660642.1417093463,-3815063.6652055527,-2081749.4966257568,-445378.79159027379,80483.687692002204,389468.31584216369,{"$f":"EL169*$B$6-EL170","v":710117.49823000701},{"$f":"EM169*$B$6-EM170","v":1043175.7263488439},1389422.2470880016,1749672.8879656561,2124781.9720839388,2515644.327340689,2923197.3946579471,3348423.440224465,3792351.8769984152,4256061.7009780426,null,null,null,"Federal Tax",null,{"$f":"FA169*$B$6-FA170","v":405345.85023490345},{"$f":"FB169*$B$6-FB170","v":-9418532.8621503972},{"$f":"FC169*$B$6-FC170","v":-7659101.402940942},-6012230.7787137302,-4465941.4662553156,-3011122.1879036352,-1644416.141984544,-353783.63343814306,64404.951108248453,312289.72821019043,{"$f":"FK169*$B$6-FK170","v":569441.73502712662},{"$f":"FL169*$B$6-FL170","v":836447.97361723601},1113922.7947389584,1402509.3327803146,1702881.0112006352,2015743.1220477221,2341834.4832909745,2681929.1778970975,3036838.3787708539,3407412.2638886669,null,null,null,"Federal Tax",null,{"$f":"FZ169*$B$6-FZ170","v":1101378.6185590383},{"$f":"GA169*$B$6-GA170","v":-18581336.994291686},{"$f":"GB169*$B$6-GB170","v":-15098131.427714501},-11840760.678138638,-8785279.9620779492,-5913481.2724078419,-3218665.8449435895,-676769.42551218462,119451.77396596357,574262.23916292924,{"$f":"GJ169*$B$6-GJ170","v":1046787.9820097422},{"$f":"GK169*$B$6-GK170","v":1538186.6229871549},2049670.1523037425,2582507.7932010614,3138029.0061525973,3717626.6410798864,4322760.245064172,4954959.5334041445,5615828.0322619407,6307046.9015500657,null,null,null,"Federal Tax",null,{"$f":"GY169*$B$6-GY170","v":422665.1504233827},{"$f":"GZ169*$B$6-GZ170","v":-10291962.936693219},{"$f":"HA169*$B$6-HA170","v":-8370206.0446331035},-6571195.2483678935,-4881861.0262719383,-3292262.8328495887,-1798737.7133765661,-388150.44601343438,70732.303965027633,343882.62261355808,{"$f":"HI169*$B$6-HI170","v":627197.25764191919},{"$f":"HJ169*$B$6-HJ170","v":921317.66715648584},1226915.1660538646,1544692.4918352277,1875385.4473520038,2219764.6243700553,2578637.212033072,2952848.8945089923,3343285.8423168035,3750876.8020552266]
[]
[]
[{"$f":"IRR(C174:X174,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C185:C186)","v":-204996290.96977133},{"$f":"D168-D171-D166","v":42825415.233340308},{"$f":"E168-E171-E166","v":26789909.148257576},22163843.20849061,19396880.365397822,19426680.056020789,17336110.524616845,15233583.603317799,15227428.921506152,15210520.598982895,15183352.652860599,{"$f":"N168-N171-N166","v":-29579297.224577524},{"$f":"O168-O171-O166","v":17497870.075743988},{"$f":"P168-P171-P166","v":16789064.065992448},16255337.451860594,15842342.232505606,15760641.571140086,15662376.547219865,15112141.499951176,14547180.625766637,14403716.409002438,{"$f":"C185*-0.3","v":29144843.400463562},null,null,{"$f":"IRR(AC174:AX174,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(AC185:AC186)","v":-175941287.78656131},{"$f":"AD168-AD171-AD166","v":37036764.414833054},{"$f":"AE168-AE171-AE166","v":20279429.771298796},19277089.275681529,16891011.512452666,16906374.142618638,15102809.181718186,13289750.08042993,13276576.007392023,13254699.687916033,13224444.623806616,{"$f":"AN168-AN171-AN166","v":-19490026.366195589},{"$f":"AO168-AO171-AO166","v":14891628.084922364},{"$f":"AP168-AP171-AP166","v":14051526.728108931},13359362.339136209,12773639.704474913,12446581.487295156,12122589.158763006,11482242.203568712,10843792.62841934,10524855.422863623,{"$f":"AC185*-0.3","v":29144843.400463562},null,null,{"$f":"IRR(BC174:BX174,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(BC185:BC186)","v":-136545382.89405325},{"$f":"BD168-BD171-BD166","v":28029685.377301261},{"$f":"BE168-BE171-BE166","v":17324244.094384499},14221445.218178179,12359561.979058953,12362826.156702686,10955704.201287266,9542318.3400673121,9526764.6868237816,9505304.5683189519,9478080.7744615208,{"$f":"BN168-BN171-BN166","v":-6892844.6324916109},{"$f":"BO168-BO171-BO166","v":10282581.114590622},{"$f":"BP168-BP171-BP166","v":9845794.5376156308},9481599.0244753473,9169202.5775015112,8984670.5802673716,8800156.0970686655,8455899.308981657,8110974.6003024019,7924135.6194947995,{"$f":"BC185*-0.3","v":29144843.400463562},null,{"$f":"IRR(CB174:CW174,0.1)","v":7.957629319598869E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CC153,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$173)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$15)","v":-567947343.0845468},{"$f":"CC168-CC171-CC166","v":62058357.456548601},{"$f":"CD168-CD171-CD166","v":63813459.846255466},63837440.118322209,63874251.452716812,63922187.542217627,63979958.685641855,63355760.134485774,63430566.459176406,37631662.408303775,37334632.743132748,{"$f":"CM168-CM171-CM166","v":37022188.749446288},{"$f":"CN168-CN171-CN166","v":36694032.513183363},35658483.163283557,35297923.402155437,34920627.985641725,34526210.166716717,34114259.089052975,33684338.93329116,32544626.212339152,32077356.018313576,{"$f":"CB174*-0.5","v":283973671.5422734},null,null,{"$f":"IRR(DB174:DW174,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(DC153,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$184)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-82947700.223261416},{"$f":"DC168-DC171","v":9808529.0895769168},{"$f":"DD168-DD171","v":11753314.727662005},9377223.2039485984,7891985.9862560118,7743488.5072602537,6590570.4077189993,5436519.4371383525,5284620.0741346981,{"$f":"DK168-DK171","v":5131482.6489185775},{"$f":"DL168-DL171","v":4977049.3679075642},4821258.8030511495,4664045.7550412742,4505341.1081603859,4345071.6764004063,4183160.0404659845,4019524.3752543991,3854078.2673826329,3686730.5223090085,3517384.9605727843,3345940.2026498313,{"$f":"DB174*-0.5","v":41473850.111630708},null,{"$f":"IRR(EA174:EV174,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(EA185:EA186)","v":-1749853528.7444224},{"$f":"EB168-EB171","v":129730561.43530497},{"$f":"EC168-EC171","v":142443415.34404495},140399553.17530391,138484787.48014554,136684022.61290994,134985806.00635839,133386001.65834796,131869415.39658855,131449731.4869651,131233431.9799016,130992079.90241747,130725029.28497897,130431592.57076074,130111038.86530882,129762592.09289585,129385429.05508471,128978677.38678852,128541413.40487698,128072659.84412698,127571383.47505336,{"$f":"EU188","v":1049912117.2466533},null,{"$f":"IRR(EZ174:FU174,0.1)","v":6.5000000000008384E-2},"Free Cash Flow",{"$f":"SUM(EZ185:EZ186)","v":-1374884915.4420462},{"$f":"FA168-FA171","v":101794696.83850913},{"$f":"FB168-FB171","v":111799778.35920331},110210625.45943893,108723240.27928872,107325768.64982733,106009218.95479929,104770348.44425596,103597225.94531058,103286324.91432078,103135602.9261595,102965581.32801551,102775760.26344781,102565607.35410728,102334556.32754831,102082005.57178876,101807316.61309621,101509812.51330003,101188776.18274051,100843448.60476962,100473026.9675111,{"$f":"FT188","v":824930949.26522768},null,{"$f":"IRR(FY174:GT174,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(FY185:FY186)","v":-2749769830.8840919},{"$f":"FZ168-FZ171","v":204682930.17840156},{"$f":"GA168-GA171","v":224561583.84558371},221249138.48436466,218137545.77114013,215203043.71223471,212427594.34619638,209804656.34960783,207310310.43670514,206537445.44141334,206081917.27311239,205584708.20100638,205044756.87853664,204460935.68265453,203832047.94479156,203156825.03483248,202433923.29103863,201661920.78850934,200839313.93839461,199964513.90967724,199035842.86492914,{"$f":"GS188","v":1649861898.5304549},null,{"$f":"IRR(GX174:HS174,0.1)","v":6.4999569626353226E-2},"Free Cash Flow",{"$f":"SUM(GX185:GX186)","v":-1499874453.2095046},{"$f":"GY168-GY171","v":110975288.97402394},{"$f":"GZ168-GZ171","v":121898690.51017921},120174011.65792404,118560530.98601587,117045320.25080608,115618574.06491676,114276758.60445718,113006861.84039804,112677767.77880442,112523615.9051953,112348615.35387452,112152224.93575191,111933868.06546888,111692931.2661093,111428762.59403227,111140669.97998519,110827919.48246104,110489733.44905832,110125288.58138734,109733713.89884128,{"$f":"HR188","v":899924671.92570257}]
[{"$f":"IRR(C175:X175,0.1)","v":0.15178827029671238},"ROE",{"$f":"-C196","v":-23311481.651948411},{"$f":"D174-D178-D181-D191-D170+D166","v":4407501.4877385311},{"$f":"E174-E178-E181-E191-E170+E166","v":4480603.9470604341},4538293.2633708036,4581583.5739244167,4611383.2645473834,4628503.5983782392,4633666.5423139939,4627511.8605023464,4610603.5379790906,4583435.5918567954,{"$f":"N174-N178-N181-N191-N170+N166","v":-160975.11707061529},{"$f":"O174-O178-O181-O191-O170+O166","v":-618161.82802346069},-643165.09885031194,-688447.22403753269,-752553.52271778253,-834254.18408330274,-932519.20800352213,-1046496.5124453143,-1175492.8277699091,-1318957.0445341077,{"$f":"X174","v":29144843.400463562},null,null,{"$f":"IRR(AC175:AX175,0.1)","v":0.15262945354158108},"ROE",{"$f":"-AC196","v":-20397951.082910933},{"$f":"AD174-AD178-AD181-AD191-AD170+AD166","v":3886420.2419323735},{"$f":"AE174-AE178-AE181-AE191-AE170+AE166","v":3935151.5797739467},3972118.0403961902,3997984.2031757399,4013346.8333417098,4018739.8169475673,4014638.6601656219,4001464.5871277126,3979588.2676517246,3949333.203542307,{"$f":"AN174-AN178-AN181-AN191-AN170+AN166","v":471790.05326725543},{"$f":"AO174-AO178-AO181-AO191-AO170+AO166","v":125317.8548439343},-215204.01646629069,-550515.71592278674,-881343.57235820754,-1208401.7895379642,-1532394.118070116,-1854015.5018357509,-2173953.702849092,-2492890.9084048085,{"$f":"AX174","v":29144843.400463562},null,null,{"$f":"IRR(BC175:BX175,0.1)","v":0.13132634480453542},"ROE",{"$f":"-BC196","v":-15527476.974997407},{"$f":"BD174-BD178-BD181-BD191-BD170+BD166","v":2440009.0101447068},{"$f":"BE174-BE178-BE181-BE191-BE170+BE166","v":2464303.91504265},2481293.9471996594,2491284.0530984304,2494548.2307421635,2491331.2840902414,2481850.4316337854,2466296.7783902544,2444836.6598854256,2417612.8660279941,{"$f":"BN174-BN178-BN181-BN191-BN170+BN166","v":665151.37893843837},{"$f":"BO174-BO178-BO181-BO191-BO170+BO166","v":476513.80125003553},289516.96702664765,103747.79864447709,-81201.259216421167,-265733.25645056076,-450247.73964926682,-635141.74202194647,-820810.763633186,-1007649.7444407884,{"$f":"BX174","v":29144843.400463562},null,{"$f":"IRR(CB175:CW175,0.1)","v":0.10007256584731716},"ROE",{"$f":"-CB196","v":-170710557.46538568},{"$f":"CC174-CC178-CC181-CC191-CC170+CC166","v":17705768.242488232},{"$f":"CD174-CD178-CD181-CD191-CD170+CD166","v":17523675.987409577},17327859.037653238,17118169.099412397,16894440.756906331,16656491.086634107,15712757.439372752,15445744.193604525,15163851.46718826,14866821.802017236,{"$f":"CM174-CM178-CM181-CM191-CM170+CM166","v":14554377.808330776},{"$f":"CN174-CN178-CN181-CN191-CN170+CN166","v":14226221.572067851},13190672.222168045,12830112.461039925,12452817.044526216,12058399.225601206,11646448.147937464,11216527.992175648,10076815.27122364,9609545.077198064,{"$f":"CW174","v":283973671.5422734},null,null,{"$f":"IRR(DB175:DW175,0.1)","v":0.1102270738627833},"ROE",{"$f":"-DB196","v":-10269441.874951014},{"$f":"DC174-DC178-DC181-DC191-DC170","v":1655128.3649138086},1509631.9573727082,1363174.6156605706,1215717.907168743,1067220.4281729849,917637.71053230052,766922.12185222376,615022.75884856936,461885.33363244869,307452.05262143537,151661.48776502069,-5551.5602448545396,-164256.20712574292,-324525.6388857225,-486437.27482014429,-650072.94003172964,-815519.04790349584,-982866.79297712026,-1152212.3547133449,-1323657.112636297,{"$f":"DW174","v":41473850.111630708},null,{"$f":"IRR(EA175:EV175,0.1)","v":0.13456308595049804},"ROE",{"$f":"-EA196","v":-309983163.79682523},{"$f":"EB174-EB178-EB181-EB191-EB170+EB166","v":35291066.273610972},{"$f":"EC174-EC178-EC181-EC191-EC170+EC166","v":35256412.210800707},35200558.636066198,35123139.146089479,35023756.864852086,34901983.302346379,34757357.148839816,34589383.001683727,34397530.021502808,34181230.5144393,{"$f":"EL174-EL178-EL181-EL191-EL170+EL166","v":33939878.436955169},{"$f":"EM174-EM178-EM181-EM191-EM170+EM166","v":33672827.819516689},33379391.105298448,33058837.39984652,32710390.627433565,32333227.589622404,31926475.921326224,31489211.939414676,31020458.378664698,30519182.009591062,{"$f":"EV174","v":1049912117.2466533},null,{"$f":"IRR(EZ175:FU175,0.1)","v":0.134455038047534},"ROE",{"$f":"-EZ196","v":-243558200.12607694},{"$f":"FA174-FA178-FA181-FA191-FA170+FA166","v":27592236.354320992},{"$f":"FB174-FB178-FB181-FB191-FB170+FB166","v":27581418.754511412},27554272.607180744,27510516.588244684,27449845.562067591,27371929.687361293,27276413.472499572,27162914.77788537,27031023.762886129,26880301.774724849,{"$f":"FK174-FK178-FK181-FK191-FK170+FK166","v":26710280.176580854},{"$f":"FL174-FL178-FL181-FL191-FL170+FL166","v":26520459.112013154},26310306.202672623,26079255.176113658,25826704.420354098,25552015.461661555,25254511.361865379,24933475.031305857,24588147.453334965,24217725.81607645,{"$f":"FU174","v":824930949.26522768},null,{"$f":"IRR(FY175:GT175,0.1)","v":0.1348899050123411},"ROE",{"$f":"-FY196","v":-487116400.25215381},{"$f":"FZ174-FZ178-FZ181-FZ191-FZ170+FZ166","v":56278009.210025296},{"$f":"GA174-GA178-GA181-GA191-GA170+GA166","v":56124864.636199921},55936432.779848285,55712098.389052056,55451197.536715239,55153015.811320394,54816786.406095043,54441688.101854727,54026843.138544038,53571314.970243081,{"$f":"GJ174-GJ178-GJ181-GJ191-GJ170+GJ166","v":53074105.898137078},{"$f":"GK174-GK178-GK181-GK191-GK170+GK166","v":52534154.575667337},51950333.379785225,51321445.64192225,50646222.731963158,49923320.988169327,49151318.485640034,48328711.635525301,47453911.606807932,46525240.562059835,{"$f":"GT174","v":1649861898.5304549},null,{"$f":"IRR(GX175:HS175,0.1)","v":0.13440058157947266},"ROE",{"$f":"-GX196","v":-265699854.68299299},{"$f":"GY174-GY178-GY181-GY191-GY170+GY166","v":30027150.264000535},{"$f":"GZ174-GZ178-GZ181-GZ191-GZ170+GZ166","v":30024116.395969879},30003444.910006024,29964832.413967844,29907949.609613646,29832440.318620779,29737920.453450225,29623976.930479649,29490166.522693902,29336014.649084769,{"$f":"HI174-HI178-HI181-HI191-HI170+HI166","v":29161014.097764},{"$f":"HJ174-HJ178-HJ181-HJ191-HJ170+HJ166","v":28964623.679641403},28746266.809358358,28505330.009998791,28241161.337921754,27953068.723874673,27640318.226350516,27302132.192947812,26937687.325276822,26546112.642730758,{"$f":"HS174","v":899924671.92570257}]
[]
[]
[null,"Interest",null,{"$f":"C182*$B$7","v":6604919.8013853841},{"$f":"D182*$B$7","v":6405169.9384044632},{"$f":"E182*$B$7","v":6195432.5822744956},{"$f":"F182*$B$7","v":5975208.3583380301},{"$f":"G182*$B$7","v":5743972.9232047414},{"$f":"H182*$B$7","v":5501175.716314788},{"$f":"I182*$B$7","v":5246238.649080337},{"$f":"J182*$B$7","v":4978554.728484164},{"$f":"K182*$B$7","v":4697486.6118581817},{"$f":"L182*$B$7","v":4402365.0894009015},{"$f":"M182*$B$7","v":6070315.8393169995},{"$f":"N182*$B$7","v":5587697.9586060224},{"$f":"O182*$B$7","v":5080949.1838594964},{"$f":"P182*$B$7","v":4548862.970375644},{"$f":"Q182*$B$7","v":3990172.4462175989},{"$f":"R182*$B$7","v":3403547.3958516517},{"$f":"S182*$B$7","v":2787591.0929674068},{"$f":"T182*$B$7","v":2140836.97493895},{"$f":"U182*$B$7","v":1461745.1510090702},{"$f":"V182*$B$7","v":748698.73588269635},null,null,null,null,"Interest",null,{"$f":"AC182*$B$7","v":5779419.4734914312},{"$f":"AD182*$B$7","v":5604634.8761527874},5421111.0489472114,5228411.0303813564,5026076.0108872084,4813624.240418354,4590549.8814260559,4356321.8044841429,4110382.3236951353,3852145.8688666765,5025979.3272711458,4626390.9770712815,4206823.2093614247,3766277.053266074,3303703.5893659559,2818001.4522708319,2308014.208320952,1772527.602173578,1210266.6657188353,619892.68244135543,null,null,null,null,"Interest",null,{"$f":"BC182*$B$7","v":4399451.8095825985},{"$f":"BD182*$B$7","v":4266401.0046400521},{"$f":"BE182*$B$7","v":4126697.6594503783},{"$f":"BF182*$B$7","v":3980009.1470012213},{"$f":"BG182*$B$7","v":3825986.2089296058},{"$f":"BH182*$B$7","v":3664262.1239544097},{"$f":"BI182*$B$7","v":3494451.8347304538},{"$f":"BJ182*$B$7","v":3316151.0310453004},{"$f":"BK182*$B$7","v":3128935.187175889},{"$f":"BL182*$B$7","v":2932358.5511130076},{"$f":"BM182*$B$7","v":3448443.9512341577},{"$f":"BN182*$B$7","v":3174276.8805990862},{"$f":"BO182*$B$7","v":2886401.456432261},{"$f":"BP182*$B$7","v":2584132.2610570947},{"$f":"BQ182*$B$7","v":2266749.6059131697},{"$f":"BR182*$B$7","v":1933497.8180120487},{"$f":"BS182*$B$7","v":1583583.4407158718},{"$f":"BT182*$B$7","v":1216173.344554886},{"$f":"BU182*$B$7","v":830392.74358585081},{"$f":"BV182*$B$7","v":425323.11256836395},null,null,null,"Interest",null,{"$f":"CB182*$B$7","v":12803291.809903927},12416087.141015043,12009522.238681715,11582629.091231721,11134391.286409227,10663741.591345608,10169559.411528811,9650668.122721171,9105832.2694731485,8533754.6235627271,7933073.0953567838,7302357.4907405423,6640106.1058934899,5944742.1518040849,5214610.0000102092,4447971.2406266397,3643000.5432738918,2797781.3110535066,1910301.1172221021,978446.91369912727,null,null,null,null,"Interest",null,{"$f":"DB182*$B$7","v":2909675.1979027875},2821679.0920336209,2729283.1808709954,2632267.4741502386,2530400.9820934441,2423441.1654338101,2311133.357941194,2193210.1600739472,2069390.8023133383,1939380.4766646989,1802869.6347336276,1659533.2507060023,1509030.047476996,1351001.6840865393,1185071.9025265598,1010845.6318885813,827908.04771870398,635823.58434033266,434134.89779304288,222361.77691838855,null,null,null,"Interest",null,{"$f":"EA182*$B$7","v":61996632.759365052},{"$f":"EB182*$B$7","v":61063494.466191724},{"$f":"EC182*$B$7","v":60083699.258359723},{"$f":"ED182*$B$7","v":59054914.290136129},{"$f":"EE182*$B$7","v":57974690.073501348},{"$f":"EF182*$B$7","v":56840454.646034837},{"$f":"EG182*$B$7","v":55649507.447194993},{"$f":"EH182*$B$7","v":54399012.888413161},{"$f":"EI182*$B$7","v":53085993.60169223},{"$f":"EJ182*$B$7","v":51707323.35063526},{"$f":"EK182*$B$7","v":50259719.587025434},{"$f":"EL182*$B$7","v":48739735.635235123},{"$f":"EM182*$B$7","v":47143752.485855296},{"$f":"EN182*$B$7","v":45467970.17900648},{"$f":"EO182*$B$7","v":43708398.756815217},{"$f":"EP182*$B$7","v":41860848.763514392},{"$f":"EQ182*$B$7","v":39920921.270548522},{"$f":"ER182*$B$7","v":37883997.402934365},{"$f":"ES182*$B$7","v":35745227.341939501},{"$f":"ET182*$B$7","v":33499518.777894899},null,null,null,"Interest",null,{"$f":"EZ182*$B$7","v":48711640.025215387},{"$f":"FA182*$B$7","v":47978459.937722057},{"$f":"FB182*$B$7","v":47208620.845854059},{"$f":"FC182*$B$7","v":46400289.799392663},{"$f":"FD182*$B$7","v":45551542.200608194},{"$f":"FE182*$B$7","v":44660357.221884497},{"$f":"FF182*$B$7","v":43724612.994224623},{"$f":"FG182*$B$7","v":42742081.555181749},{"$f":"FH182*$B$7","v":41710423.544186741},{"$f":"FI182*$B$7","v":40627182.632641971},{"$f":"FJ182*$B$7","v":39489779.675519966},{"$f":"FK182*$B$7","v":38295506.570541866},{"$f":"FL182*$B$7","v":37041519.810314856},{"$f":"FM182*$B$7","v":35724833.7120765},{"$f":"FN182*$B$7","v":34342313.308926217},{"$f":"FO182*$B$7","v":32890666.885618433},{"$f":"FP182*$B$7","v":31366438.141145255},{"$f":"FQ182*$B$7","v":29765997.959448416},{"$f":"FR182*$B$7","v":28085535.768666733},{"$f":"FS182*$B$7","v":26321050.46834597},null,null,null,"Interest",null,{"$f":"FY182*$B$7","v":97423280.050430775},{"$f":"FZ182*$B$7","v":95956919.875444114},{"$f":"GA182*$B$7","v":94417241.691708118},{"$f":"GB182*$B$7","v":92800579.598785326},{"$f":"GC182*$B$7","v":91103084.401216388},{"$f":"GD182*$B$7","v":89320714.443768993},{"$f":"GE182*$B$7","v":87449225.988449246},{"$f":"GF182*$B$7","v":85484163.110363498},{"$f":"GG182*$B$7","v":83420847.088373482},{"$f":"GH182*$B$7","v":81254365.265283942},{"$f":"GI182*$B$7","v":78979559.351039931},{"$f":"GJ182*$B$7","v":76591013.141083732},{"$f":"GK182*$B$7","v":74083039.620629713},{"$f":"GL182*$B$7","v":71449667.424153},{"$f":"GM182*$B$7","v":68684626.617852435},{"$f":"GN182*$B$7","v":65781333.771236867},{"$f":"GO182*$B$7","v":62732876.282290511},{"$f":"GP182*$B$7","v":59531995.918896832},{"$f":"GQ182*$B$7","v":56171071.537333466},{"$f":"GR182*$B$7","v":52642100.93669194},null,null,null,"Interest",null,{"$f":"GX182*$B$7","v":53139970.936598599},{"$f":"GY182*$B$7","v":52340138.113878608},{"$f":"GZ182*$B$7","v":51500313.650022604},{"$f":"HA182*$B$7","v":50618497.962973803},{"$f":"HB182*$B$7","v":49692591.491572566},{"$f":"HC182*$B$7","v":48720389.696601272},{"$f":"HD182*$B$7","v":47699577.811881401},{"$f":"HE182*$B$7","v":46627725.332925543},{"$f":"HF182*$B$7","v":45502280.230021894},{"$f":"HG182*$B$7","v":44320562.87197306},{"$f":"HH182*$B$7","v":43079759.646021783},{"$f":"HI182*$B$7","v":41776916.258772947},{"$f":"HJ182*$B$7","v":40408930.70216167},{"$f":"HK182*$B$7","v":38972545.867719822},{"$f":"HL182*$B$7","v":37464341.791555882},{"$f":"HM182*$B$7","v":35880727.511583745},{"$f":"HN182*$B$7","v":34217932.517613009},{"$f":"HO182*$B$7","v":32471997.77394373},{"$f":"HP182*$B$7","v":30638766.293090988},{"$f":"HQ182*$B$7","v":28713873.238195613}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C195)","v":10599917.061003804},{"$f":"-PMT($B$7,20,$C195)","v":10599917.061003804},10599917.061003804,10599917.061003804,10599917.061003804,10599917.061003804,10599917.061003804,10599917.061003804,10599917.061003804,10599917.061003804,{"$f":"-PMT($B$7,20,$C195)","v":10599917.061003804},{"$f":"-PMT($B$7,20,$C195)","v":10599917.061003804},10599917.061003804,10599917.061003804,10599917.061003804,10599917.061003804,10599917.061003804,10599917.061003804,10599917.061003804,10599917.061003804,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC195)","v":9275111.4202643093},{"$f":"-PMT($B$7,20,$AC195)","v":9275111.4202643093},9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,9275111.4202643093,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC195)","v":7060467.9084335268},{"$f":"-PMT($B$7,20,$BC195)","v":7060467.9084335268},7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,7060467.9084335268,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},{"$f":"-PMT($B$7,20,$CB195)","v":20547385.187681597},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},{"$f":"-PMT($B$7,20,$DB195)","v":4669597.3152861288},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},{"$f":"-PMT($B$7,30,$EA195)","v":80659398.622831672},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},{"$f":"-PMT($B$7,30,$EZ195)","v":63375241.775082022},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},{"$f":"-PMT($B$7,30,$FY195)","v":126750483.55016404},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557},{"$f":"-PMT($B$7,30,$GX195)","v":69136627.390998557}]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N166)*$A195","v":5122756.3925327417},{"$f":"-PMT($B$7,10,$N166)*$A195","v":5122756.3925327417},5122756.3925327417,5122756.3925327417,5122756.3925327417,5122756.3925327417,5122756.3925327417,5122756.3925327417,5122756.3925327417,5122756.3925327417,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$AN166)*$A195","v":3742634.9110041219},{"$f":"-PMT($B$7,10,$AN166)*$A195","v":3742634.9110041219},3742634.9110041219,3742634.9110041219,3742634.9110041219,3742634.9110041219,3742634.9110041219,3742634.9110041219,3742634.9110041219,3742634.9110041219,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$BN166)*$A195","v":1871317.4555020609},{"$f":"-PMT($B$7,10,$BN166)*$A195","v":1871317.4555020609},1871317.4555020609,1871317.4555020609,1871317.4555020609,1871317.4555020609,1871317.4555020609,1871317.4555020609,1871317.4555020609,1871317.4555020609]
[null,"Sinking Fund",null,{"$f":"D180+D179-D178","v":3994997.2596184202},{"$f":"E180+E179-E178","v":4194747.122599341},4404484.4787293086,4624708.7026657742,4855944.1377990628,5098741.3446890162,5353678.4119234672,5621362.3325196402,5902430.4491456226,6197551.9716029027,{"$f":"N180+N179-N178","v":9652357.6142195463},{"$f":"O180+O179-O178","v":10134975.494930524},10641724.26967705,11173810.483160902,11732501.007318947,12319126.057684895,12935082.360569138,13581836.478597596,14260928.302527476,14973974.71765385,null,null,null,null,"Sinking Fund",null,{"$f":"AD180+AD179-AD178","v":3495691.9467728781},{"$f":"AE180+AE179-AE178","v":3670476.5441115219},3854000.3713170979,4046700.3898829529,4249035.4093771009,4461487.1798459552,4684561.5388382534,4918789.6157801664,5164729.096569174,5422965.5513976328,{"$f":"AN180+AN179-AN178","v":7991767.0039972859},{"$f":"AO180+AO179-AO178","v":8391355.3541971501},8810923.1219070069,9251469.2780023571,9714042.7419024762,10199744.8789976,10709732.122947481,11245218.729094854,11807479.665549597,12397853.648827076,null,null,null,null,"Sinking Fund",null,{"$f":"BD180+BD179-BD178","v":2661016.0988509282},{"$f":"BE180+BE179-BE178","v":2794066.9037934747},2933770.2489831485,3080458.7614323054,3234481.699503921,3396205.784479117,3566016.073703073,3744316.8773882263,3931532.7212576377,4128109.3573205192,{"$f":"BN180+BN179-BN178","v":5483341.4127014298},{"$f":"BO180+BO179-BO178","v":5757508.4833365018},6045383.9075033274,6347653.1028784933,6665035.7580224182,6998287.5459235394,7348201.9232197162,7715612.0193807017,8101392.6203497369,8506462.2513672244,null,null,null,"Sinking Fund",null,{"$f":"CC179-CC178","v":7744093.3777776696},{"$f":"CD179-CD178","v":8131298.0466665532},8537862.9489998817,8964756.0964498762,9412993.9012723695,9883643.5963359885,10377825.776152786,10896717.064960426,11441552.918208448,12013630.56411887,12614312.092324812,13245027.696941055,13907279.081788108,14602643.035877511,15332775.187671388,16099413.947054956,16904384.644407704,17749603.87662809,18637084.070459496,19568938.273982469,null,null,null,null,"Sinking Fund",null,{"$f":"DC179-DC178","v":1759922.1173833413},{"$f":"DD179-DD178","v":1847918.2232525079},1940314.1344151334,2037329.8411358902,2139196.3331926847,2246156.1498523187,2358463.9573449348,2476387.1552121816,2600206.5129727907,2730216.8386214301,2866727.6805525012,3010064.0645801267,3160567.267809133,3318595.6311995895,3484525.412759569,3658751.6833975473,3841689.267567425,4033773.7309457962,4235462.4174930863,4447235.5383677399,null,null,null,"Sinking Fund",null,{"$f":"EB180+EB179-EB178","v":18662765.86346662},{"$f":"EC180+EC179-EC178","v":19595904.156639948},20575699.36447195,21604484.332695544,22684708.549330324,23818943.976796836,25009891.175636679,26260385.734418511,27573405.021139443,28952075.272196412,{"$f":"EL180+EL179-EL178","v":30399679.035806239},{"$f":"EM180+EM179-EM178","v":31919662.987596549},33515646.136976376,35191428.443825193,36950999.866016455,38798549.85931728,40738477.35228315,42775401.219897307,44914171.280892171,47159879.844936773,null,null,null,"Sinking Fund",null,{"$f":"FA180+FA179-FA178","v":14663601.749866635},{"$f":"FB180+FB179-FB178","v":15396781.837359965},16166620.929227963,16974951.975689359,17823699.574473828,18714884.553197525,19650628.780857399,20633160.219900273,21664818.230895281,22748059.142440051,{"$f":"FK180+FK179-FK178","v":23885462.099562056},{"$f":"FL180+FL179-FL178","v":25079735.204540156},26333721.964767165,27650408.063005522,29032928.466155805,30484574.889463589,32008803.633936767,33609243.81563361,35289706.006415293,37054191.306736052,null,null,null,"Sinking Fund",null,{"$f":"FZ180+FZ179-FZ178","v":29327203.499733269},{"$f":"GA180+GA179-GA178","v":30793563.67471993},32333241.858455926,33949903.951378718,35647399.148947656,37429769.106395051,39301257.561714798,41266320.439800546,43329636.461790562,45496118.284880102,{"$f":"GJ180+GJ179-GJ178","v":47770924.199124113},{"$f":"GK180+GK179-GK178","v":50159470.409080312},52667443.929534331,55300816.126011044,58065856.932311609,60969149.778927177,64017607.267873533,67218487.63126722,70579412.012830585,74108382.613472104,null,null,null,"Sinking Fund",null,{"$f":"GY180+GY179-GY178","v":15996656.454399958},{"$f":"GZ180+GZ179-GZ178","v":16796489.277119949},17636313.740975954,18518129.428024754,19444035.899425991,20416237.694397286,21437049.579117157,22508902.058073014,23634347.160976663,24816064.519025497,{"$f":"HI180+HI179-HI178","v":26056867.744976774},{"$f":"HJ180+HJ179-HJ178","v":27359711.13222561},28727696.688836887,30164081.523278736,31672285.599442676,33255899.879414812,34918694.873385549,36664629.617054828,38497861.097907573,40422754.152802944]
[null,"Mortgage Balance",{"$f":"C195","v":132098396.02770767},{"$f":"C182-D181","v":128103398.76808925},{"$f":"D182-E181","v":123908651.6454899},{"$f":"E182-F181","v":119504167.16676059},{"$f":"F182-G181","v":114879458.46409482},{"$f":"G182-H181","v":110023514.32629575},{"$f":"H182-I181","v":104924772.98160674},{"$f":"I182-J181","v":99571094.569683269},{"$f":"J182-K181","v":93949732.237163633},{"$f":"K182-L181","v":88047301.788018018},{"$f":"(N166*$A$54)+L182-M181","v":121406316.78633998},{"$f":"M182-N181","v":111753959.17212044},{"$f":"N182-O181","v":101618983.67718992},{"$f":"O182-P181","v":90977259.407512873},{"$f":"P182-Q181","v":79803448.924351975},{"$f":"Q182-R181","v":68070947.917033032},{"$f":"R182-S181","v":55751821.859348133},{"$f":"S182-T181","v":42816739.498778999},{"$f":"T182-U181","v":29234903.020181403},{"$f":"U182-V181","v":14973974.717653926},{"$f":"V182-W181","v":7.6368451118469238E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC195","v":115588389.46982862},{"$f":"AC182-AD181","v":112092697.52305575},{"$f":"AD182-AE181","v":108422220.97894423},{"$f":"AE182-AF181","v":104568220.60762712},{"$f":"AF182-AG181","v":100521520.21774417},{"$f":"AG182-AH181","v":96272484.808367074},{"$f":"AH182-AI181","v":91810997.628521115},{"$f":"AI182-AJ181","v":87126436.089682862},{"$f":"AJ182-AK181","v":82207646.473902702},{"$f":"AK182-AL181","v":77042917.377333522},{"$f":"(AN166*$A$54)+AL182-AM181","v":100519586.54542291},{"$f":"AM182-AN181","v":92527819.54142563},{"$f":"AN182-AO181","v":84136464.187228486},{"$f":"AO182-AP181","v":75325541.065321475},{"$f":"AP182-AQ181","v":66074071.787319116},{"$f":"AQ182-AR181","v":56360029.045416638},{"$f":"AR182-AS181","v":46160284.166419037},{"$f":"AS182-AT181","v":35450552.04347156},{"$f":"AT182-AU181","v":24205333.314376704},{"$f":"AU182-AV181","v":12397853.648827108},{"$f":"AV182-AW181","v":3.166496753692627E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC195","v":87989036.19165197},{"$f":"BC182-BD181","v":85328020.092801034},{"$f":"BD182-BE181","v":82533953.189007565},{"$f":"BE182-BF181","v":79600182.940024421},{"$f":"BF182-BG181","v":76519724.178592116},{"$f":"BG182-BH181","v":73285242.479088187},{"$f":"BH182-BI181","v":69889036.694609076},{"$f":"BI182-BJ181","v":66323020.620906003},{"$f":"BJ182-BK181","v":62578703.743517779},{"$f":"BK182-BL181","v":58647171.022260144},{"$f":"(BN166*$A$54)+BL182-BM181","v":68968879.024683148},{"$f":"BM182-BN181","v":63485537.61198172},{"$f":"BN182-BO181","v":57728029.128645219},{"$f":"BO182-BP181","v":51682645.22114189},{"$f":"BP182-BQ181","v":45334992.118263394},{"$f":"BQ182-BR181","v":38669956.360240974},{"$f":"BR182-BS181","v":31671668.814317435},{"$f":"BS182-BT181","v":24323466.891097717},{"$f":"BT182-BU181","v":16607854.871717015},{"$f":"BU182-BV181","v":8506462.2513672784},{"$f":"BV182-BW181","v":5.4016709327697754E-8},null,null,null,"Mortgage Balance",{"$f":"CB195","v":256065836.19807851},{"$f":"CB182-CC181","v":248321742.82030085},240190444.77363428,231652581.8246344,222687825.72818452,213274831.82691216,203391188.23057619,193013362.4544234,182116645.38946298,170675092.47125453,{"$f":"(CM166*$A$54)+CK182-CL181","v":158661461.90713567},{"$f":"CL182-CM181","v":146047149.81481084},132802122.11786979,118894843.03608169,104292200.00020418,88959424.812532783,72860010.86547783,55955626.221070126,38206022.34444204,19568938.273982543,7.4505805969238281E-8,null,null,null,null,"Mortgage Balance",{"$f":"DB195","v":58193503.95805575},{"$f":"DB182-DC181","v":56433581.840672411},54585663.617419906,52645349.483004771,50608019.641868882,48468823.308676198,46222667.158823878,43864203.201478943,41387816.046266764,38787609.533293977,{"$f":"(DM166*$A$54)+DK182-DL181","v":36057392.694672547},{"$f":"DL182-DM181","v":33190665.014120046},30180600.949539918,27020033.681730784,23701438.050531194,20216912.637771625,16558160.954374079,12716471.686806653,8682697.9558608569,4447235.5383677706,3.0733644962310791E-8,null,null,null,"Mortgage Balance",{"$f":"EA195","v":1239932655.1873009},{"$f":"EA182-EB181","v":1221269889.3238344},{"$f":"EB182-EC181","v":1201673985.1671944},{"$f":"EC182-ED181","v":1181098285.8027225},{"$f":"ED182-EE181","v":1159493801.470027},{"$f":"EE182-EF181","v":1136809092.9206967},{"$f":"EF182-EG181","v":1112990148.9438999},{"$f":"EG182-EH181","v":1087980257.7682631},{"$f":"EH182-EI181","v":1061719872.0338446},{"$f":"EI182-EJ181","v":1034146467.0127051},{"$f":"EJ182-EK181","v":1005194391.7405087},{"$f":"EK182-EL181","v":974794712.70470238},{"$f":"EL182-EM181","v":942875049.71710587},{"$f":"EM182-EN181","v":909359403.5801295},{"$f":"EN182-EO181","v":874167975.13630426},{"$f":"EO182-EP181","v":837216975.27028775},{"$f":"EP182-EQ181","v":798418425.41097045},{"$f":"EQ182-ER181","v":757679948.05868733},{"$f":"ER182-ES181","v":714904546.83879006},{"$f":"ES182-ET181","v":669990375.55789793},{"$f":"ET182-EU181","v":622830495.7129612},null,null,null,"Mortgage Balance",{"$f":"EZ195","v":974232800.50430775},{"$f":"EZ182-FA181","v":959569198.75444114},{"$f":"FA182-FB181","v":944172416.91708112},{"$f":"FB182-FC181","v":928005795.98785317},{"$f":"FC182-FD181","v":911030844.01216376},{"$f":"FD182-FE181","v":893207144.4376899},{"$f":"FE182-FF181","v":874492259.8844924},{"$f":"FF182-FG181","v":854841631.10363495},{"$f":"FG182-FH181","v":834208470.8837347},{"$f":"FH182-FI181","v":812543652.65283942},{"$f":"FI182-FJ181","v":789795593.51039934},{"$f":"FJ182-FK181","v":765910131.41083729},{"$f":"FK182-FL181","v":740830396.20629716},{"$f":"FL182-FM181","v":714496674.24152994},{"$f":"FM182-FN181","v":686846266.17852437},{"$f":"FN182-FO181","v":657813337.71236861},{"$f":"FO182-FP181","v":627328762.82290506},{"$f":"FP182-FQ181","v":595319959.1889683},{"$f":"FQ182-FR181","v":561710715.37333465},{"$f":"FR182-FS181","v":526421009.36691934},{"$f":"FS182-FT181","v":489366818.06018329},null,null,null,"Mortgage Balance",{"$f":"FY195","v":1948465601.0086153},{"$f":"FY182-FZ181","v":1919138397.508882},{"$f":"FZ182-GA181","v":1888344833.8341622},{"$f":"GA182-GB181","v":1856011591.9757063},{"$f":"GB182-GC181","v":1822061688.0243275},{"$f":"GC182-GD181","v":1786414288.8753798},{"$f":"GD182-GE181","v":1748984519.7689848},{"$f":"GE182-GF181","v":1709683262.2072699},{"$f":"GF182-GG181","v":1668416941.7674694},{"$f":"GG182-GH181","v":1625087305.3056788},{"$f":"GH182-GI181","v":1579591187.0207987},{"$f":"GI182-GJ181","v":1531820262.8216746},{"$f":"GJ182-GK181","v":1481660792.4125943},{"$f":"GK182-GL181","v":1428993348.4830599},{"$f":"GL182-GM181","v":1373692532.3570487},{"$f":"GM182-GN181","v":1315626675.4247372},{"$f":"GN182-GO181","v":1254657525.6458101},{"$f":"GO182-GP181","v":1190639918.3779366},{"$f":"GP182-GQ181","v":1123421430.7466693},{"$f":"GQ182-GR181","v":1052842018.7338387},{"$f":"GR182-GS181","v":978733636.12036657},null,null,null,"Mortgage Balance",{"$f":"GX195","v":1062799418.731972},{"$f":"GX182-GY181","v":1046802762.277572},{"$f":"GY182-GZ181","v":1030006273.000452},{"$f":"GZ182-HA181","v":1012369959.2594761},{"$f":"HA182-HB181","v":993851829.8314513},{"$f":"HB182-HC181","v":974407793.93202531},{"$f":"HC182-HD181","v":953991556.23762798},{"$f":"HD182-HE181","v":932554506.6585108},{"$f":"HE182-HF181","v":910045604.60043776},{"$f":"HF182-HG181","v":886411257.43946111},{"$f":"HG182-HH181","v":861595192.92043567},{"$f":"HH182-HI181","v":835538325.17545891},{"$f":"HI182-HJ181","v":808178614.04323328},{"$f":"HJ182-HK181","v":779450917.35439634},{"$f":"HK182-HL181","v":749286835.83111763},{"$f":"HL182-HM181","v":717614550.23167491},{"$f":"HM182-HN181","v":684358650.35226011},{"$f":"HN182-HO181","v":649439955.47887456},{"$f":"HO182-HP181","v":612775325.86181974},{"$f":"HP182-HQ181","v":574277464.7639122},{"$f":"HQ182-HR181","v":533854710.61110926}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D153,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-97149478.001545206},{"$f":"-($C185)/20","v":4857473.9000772601},{"$f":"-($C185)/20","v":4857473.9000772601},4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD153,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-97149478.001545206},{"$f":"-($AC185)/20","v":4857473.9000772601},{"$f":"-($AC185)/20","v":4857473.9000772601},4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD153,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-97149478.001545206},{"$f":"-($BC185)/20","v":4857473.9000772601},{"$f":"-($BC185)/20","v":4857473.9000772601},4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601,4857473.9000772601]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D153,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$23))*1)","v":-107846812.96822612},{"$f":"-($C186)/10","v":10784681.296822611},{"$f":"-($C186)/10","v":10784681.296822611},10784681.296822611,10784681.296822611,10784681.296822611,10784681.296822611,10784681.296822611,10784681.296822611,10784681.296822611,10784681.296822611,{"$f":"$N166/10","v":4653713.7611676315},4653713.7611676315,4653713.7611676315,4653713.7611676315,4653713.7611676315,4653713.7611676315,4653713.7611676315,4653713.7611676315,4653713.7611676315,4653713.7611676315,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(AD153,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$24))*1)","v":-78791809.785016105},{"$f":"-($AC186)/10","v":7879180.9785016105},{"$f":"-($AC186)/10","v":7879180.9785016105},7879180.9785016105,7879180.9785016105,7879180.9785016105,7879180.9785016105,7879180.9785016105,7879180.9785016105,7879180.9785016105,7879180.9785016105,{"$f":"$AN166/10","v":3399957.0258220034},{"$f":"$AN166/10","v":3399957.0258220034},3399957.0258220034,3399957.0258220034,3399957.0258220034,3399957.0258220034,3399957.0258220034,3399957.0258220034,3399957.0258220034,3399957.0258220034,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(BD153,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$25))*1)","v":-39395904.892508052},{"$f":"-($BC186)/10","v":3939590.4892508052},{"$f":"-($BC186)/10","v":3939590.4892508052},3939590.4892508052,3939590.4892508052,3939590.4892508052,3939590.4892508052,3939590.4892508052,3939590.4892508052,3939590.4892508052,3939590.4892508052,{"$f":"$BN166/10","v":1699978.5129110017},{"$f":"$BN166/10","v":1699978.5129110017},1699978.5129110017,1699978.5129110017,1699978.5129110017,1699978.5129110017,1699978.5129110017,1699978.5129110017,1699978.5129110017,1699978.5129110017,null,null,null,"Depr",null,{"$f":"-($CB174)/40","v":14198683.577113669},{"$f":"-($CB174)/40","v":14198683.577113669},14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,14198683.577113669,null,null,null,null,"Depr",null,{"$f":"-($DB174)/25","v":3317908.0089304568},{"$f":"-($DB174)/25","v":3317908.0089304568},3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,3317908.0089304568,null,null,null,"Depr",{"$f":"-((HLOOKUP(EB153,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$197)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$39))*1)","v":-1749853528.7444224},{"$f":"-($EA186)/50","v":34997070.574888445},{"$f":"-($EA186)/50","v":34997070.574888445},34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,34997070.574888445,null,null,null,"Depr",{"$f":"-((HLOOKUP(FA153,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$40))*1)","v":-1374884915.4420462},{"$f":"-($EZ186)/50","v":27497698.308840923},{"$f":"-($EZ186)/50","v":27497698.308840923},27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,27497698.308840923,null,null,null,"Depr",{"$f":"-((HLOOKUP(FZ153,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$41))*1)","v":-2749769830.8840919},{"$f":"-($FY186)/50","v":54995396.617681839},{"$f":"-($FY186)/50","v":54995396.617681839},54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,54995396.617681839,null,null,null,"Depr",{"$f":"-((HLOOKUP(GY153,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-1499874453.2095046},{"$f":"-($GX186)/50","v":29997489.064190093},{"$f":"-($GX186)/50","v":29997489.064190093},29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093,29997489.064190093]
[null,"Accum Depreciation",null,{"$f":"SUM($D185:D186)","v":15642155.196899872},{"$f":"SUM($D185:E186)","v":31284310.393799741},{"$f":"SUM($D185:F186)","v":46926465.590699613},{"$f":"SUM($D185:G186)","v":62568620.787599474},{"$f":"SUM($D185:H186)","v":78210775.98449935},{"$f":"SUM($D185:I186)","v":93852931.181399211},{"$f":"SUM($D185:J186)","v":109495086.37829907},{"$f":"SUM($D185:K186)","v":125137241.57519895},{"$f":"SUM($D185:L186)","v":140779396.77209881},{"$f":"SUM($D185:M186)","v":156421551.9689987},{"$f":"SUM($D185:N186)","v":165932739.6302436},{"$f":"SUM($D185:O186)","v":175443927.2914885},{"$f":"SUM($D185:P186)","v":184955114.9527334},{"$f":"SUM($D185:Q186)","v":194466302.6139783},{"$f":"SUM($D185:R186)","v":203977490.2752232},{"$f":"SUM($D185:S186)","v":213488677.93646809},{"$f":"SUM($D185:T186)","v":222999865.59771299},{"$f":"SUM($D185:U186)","v":232511053.25895789},{"$f":"SUM($D185:V186)","v":242022240.92020279},{"$f":"SUM($D185:W186)","v":251533428.58144769},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD185:AD186)","v":12736654.878578871},{"$f":"SUM($AD185:AE186)","v":25473309.757157743},{"$f":"SUM($AD185:AF186)","v":38209964.635736614},{"$f":"SUM($AD185:AG186)","v":50946619.514315486},{"$f":"SUM($AD185:AH186)","v":63683274.39289435},{"$f":"SUM($AD185:AI186)","v":76419929.271473229},{"$f":"SUM($AD185:AJ186)","v":89156584.1500521},{"$f":"SUM($AD185:AK186)","v":101893239.028631},{"$f":"SUM($AD185:AL186)","v":114629893.90720987},{"$f":"SUM($AD185:AM186)","v":127366548.78578874},{"$f":"SUM($AD185:AN186)","v":135623979.71168804},{"$f":"SUM($AD185:AO186)","v":143881410.63758731},{"$f":"SUM($AD185:AP186)","v":152138841.56348661},{"$f":"SUM($AD185:AQ186)","v":160396272.48938587},{"$f":"SUM($AD185:AR186)","v":168653703.41528514},{"$f":"SUM($AD185:AS186)","v":176911134.34118441},{"$f":"SUM($AD185:AT186)","v":185168565.26708367},{"$f":"SUM($AD185:AU186)","v":193425996.19298294},{"$f":"SUM($AD185:AV186)","v":201683427.11888221},{"$f":"SUM($AD185:AW186)","v":209940858.04478148},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD185:BD186)","v":8797064.3893280663},{"$f":"SUM($BD185:BE186)","v":17594128.778656133},{"$f":"SUM($BD185:BF186)","v":26391193.167984195},{"$f":"SUM($BD185:BG186)","v":35188257.557312265},{"$f":"SUM($BD185:BH186)","v":43985321.946640328},{"$f":"SUM($BD185:BI186)","v":52782386.335968405},{"$f":"SUM($BD185:BJ186)","v":61579450.725296482},{"$f":"SUM($BD185:BK186)","v":70376515.114624545},{"$f":"SUM($BD185:BL186)","v":79173579.503952622},{"$f":"SUM($BD185:BM186)","v":87970643.893280685},{"$f":"SUM($BD185:BN186)","v":94528096.30626896},{"$f":"SUM($BD185:BO186)","v":101085548.71925722},{"$f":"SUM($BD185:BP186)","v":107643001.1322455},{"$f":"SUM($BD185:BQ186)","v":114200453.54523376},{"$f":"SUM($BD185:BR186)","v":120757905.95822202},{"$f":"SUM($BD185:BS186)","v":127315358.37121028},{"$f":"SUM($BD185:BT186)","v":133872810.78419854},{"$f":"SUM($BD185:BU186)","v":140430263.19718674},{"$f":"SUM($BD185:BV186)","v":146987715.61017495},{"$f":"SUM($BD185:BW186)","v":153545168.02316317},null,null,null,"Accum Depreciation",null,{"$f":"SUM($CB186:CC186)","v":14198683.577113669},{"$f":"SUM($CB186:CD186)","v":28397367.154227339},{"$f":"SUM($CB186:CE186)","v":42596050.731341004},{"$f":"SUM($CB186:CF186)","v":56794734.308454677},{"$f":"SUM($CB186:CG186)","v":70993417.885568351},{"$f":"SUM($CB186:CH186)","v":85192101.462682024},{"$f":"SUM($CB186:CI186)","v":99390785.039795697},{"$f":"SUM($CB186:CJ186)","v":113589468.61690937},{"$f":"SUM($CB186:CK186)","v":127788152.19402304},{"$f":"SUM($CB186:CL186)","v":141986835.7711367},{"$f":"SUM($CB186:CM186)","v":156185519.34825036},{"$f":"SUM($CB186:CN186)","v":170384202.92536402},{"$f":"SUM($CB186:CO186)","v":184582886.50247768},{"$f":"SUM($CB186:CP186)","v":198781570.07959133},{"$f":"SUM($CB186:CQ186)","v":212980253.65670499},{"$f":"SUM($CB186:CR186)","v":227178937.23381865},{"$f":"SUM($CB186:CS186)","v":241377620.81093231},{"$f":"SUM($CB186:CT186)","v":255576304.38804597},{"$f":"SUM($CB186:CU186)","v":269774987.96515965},{"$f":"SUM($CB186:CV186)","v":283973671.54227334},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($DB186:DC186)","v":3317908.0089304568},{"$f":"SUM($DB186:DD186)","v":6635816.0178609136},{"$f":"SUM($DB186:DE186)","v":9953724.0267913714},{"$f":"SUM($DB186:DF186)","v":13271632.035721827},{"$f":"SUM($DB186:DG186)","v":16589540.044652283},{"$f":"SUM($DB186:DH186)","v":19907448.053582739},{"$f":"SUM($DB186:DI186)","v":23225356.062513195},{"$f":"SUM($DB186:DJ186)","v":26543264.071443651},{"$f":"SUM($DB186:DK186)","v":29861172.080374107},{"$f":"SUM($DB186:DL186)","v":33179080.089304563},{"$f":"SUM($DB186:DM186)","v":36496988.098235019},{"$f":"SUM($DB186:DN186)","v":39814896.107165478},{"$f":"SUM($DB186:DO186)","v":43132804.116095938},{"$f":"SUM($DB186:DP186)","v":46450712.125026397},{"$f":"SUM($DB186:DQ186)","v":49768620.133956857},{"$f":"SUM($DB186:DR186)","v":53086528.142887317},{"$f":"SUM($DB186:DS186)","v":56404436.151817776},{"$f":"SUM($DB186:DT186)","v":59722344.160748236},{"$f":"SUM($DB186:DU186)","v":63040252.169678695},{"$f":"SUM($DB186:DV186)","v":66358160.178609155},null,null,null,"Accum Depreciation",null,{"$f":"SUM($EB186:EB186)","v":34997070.574888445},{"$f":"SUM($EB186:EC186)","v":69994141.149776891},{"$f":"SUM($EB186:ED186)","v":104991211.72466534},{"$f":"SUM($EB186:EE186)","v":139988282.29955378},{"$f":"SUM($EB186:EF186)","v":174985352.87444222},{"$f":"SUM($EB186:EG186)","v":209982423.44933066},{"$f":"SUM($EB186:EH186)","v":244979494.0242191},{"$f":"SUM($EB186:EI186)","v":279976564.59910756},{"$f":"SUM($EB186:EJ186)","v":314973635.17399603},{"$f":"SUM($EB186:EK186)","v":349970705.7488845},{"$f":"SUM($EB186:EL186)","v":384967776.32377297},{"$f":"SUM($EB186:EM186)","v":419964846.89866143},{"$f":"SUM($EB186:EN186)","v":454961917.4735499},{"$f":"SUM($EB186:EO186)","v":489958988.04843837},{"$f":"SUM($EB186:EP186)","v":524956058.62332684},{"$f":"SUM($EB186:EQ186)","v":559953129.19821525},{"$f":"SUM($EB186:ER186)","v":594950199.77310371},{"$f":"SUM($EB186:ES186)","v":629947270.34799218},{"$f":"SUM($EB186:ET186)","v":664944340.92288065},{"$f":"SUM($EB186:EU186)","v":699941411.49776912},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FA186:FA186)","v":27497698.308840923},{"$f":"SUM($FA186:FB186)","v":54995396.617681846},{"$f":"SUM($FA186:FC186)","v":82493094.926522762},{"$f":"SUM($FA186:FD186)","v":109990793.23536369},{"$f":"SUM($FA186:FE186)","v":137488491.54420462},{"$f":"SUM($FA186:FF186)","v":164986189.85304555},{"$f":"SUM($FA186:FG186)","v":192483888.16188648},{"$f":"SUM($FA186:FH186)","v":219981586.47072741},{"$f":"SUM($FA186:FI186)","v":247479284.77956834},{"$f":"SUM($FA186:FJ186)","v":274976983.08840925},{"$f":"SUM($FA186:FK186)","v":302474681.39725018},{"$f":"SUM($FA186:FL186)","v":329972379.70609111},{"$f":"SUM($FA186:FM186)","v":357470078.01493204},{"$f":"SUM($FA186:FN186)","v":384967776.32377297},{"$f":"SUM($FA186:FO186)","v":412465474.6326139},{"$f":"SUM($FA186:FP186)","v":439963172.94145483},{"$f":"SUM($FA186:FQ186)","v":467460871.25029576},{"$f":"SUM($FA186:FR186)","v":494958569.55913669},{"$f":"SUM($FA186:FS186)","v":522456267.86797762},{"$f":"SUM($FA186:FT186)","v":549953966.17681849},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FZ186:FZ186)","v":54995396.617681839},{"$f":"SUM($FZ186:GA186)","v":109990793.23536368},{"$f":"SUM($FZ186:GB186)","v":164986189.85304552},{"$f":"SUM($FZ186:GC186)","v":219981586.47072735},{"$f":"SUM($FZ186:GD186)","v":274976983.08840919},{"$f":"SUM($FZ186:GE186)","v":329972379.70609105},{"$f":"SUM($FZ186:GF186)","v":384967776.32377291},{"$f":"SUM($FZ186:GG186)","v":439963172.94145477},{"$f":"SUM($FZ186:GH186)","v":494958569.55913663},{"$f":"SUM($FZ186:GI186)","v":549953966.17681849},{"$f":"SUM($FZ186:GJ186)","v":604949362.79450035},{"$f":"SUM($FZ186:GK186)","v":659944759.41218221},{"$f":"SUM($FZ186:GL186)","v":714940156.02986407},{"$f":"SUM($FZ186:GM186)","v":769935552.64754593},{"$f":"SUM($FZ186:GN186)","v":824930949.26522779},{"$f":"SUM($FZ186:GO186)","v":879926345.88290966},{"$f":"SUM($FZ186:GP186)","v":934921742.50059152},{"$f":"SUM($FZ186:GQ186)","v":989917139.11827338},{"$f":"SUM($FZ186:GR186)","v":1044912535.7359552},{"$f":"SUM($FZ186:GS186)","v":1099907932.353637},null,null,null,"Accum Depreciation",null,{"$f":"SUM($GY186:GY186)","v":29997489.064190093},{"$f":"SUM($GY186:GZ186)","v":59994978.128380187},{"$f":"SUM($GY186:HA186)","v":89992467.192570284},{"$f":"SUM($GY186:HB186)","v":119989956.25676037},{"$f":"SUM($GY186:HC186)","v":149987445.32095048},{"$f":"SUM($GY186:HD186)","v":179984934.38514057},{"$f":"SUM($GY186:HE186)","v":209982423.44933066},{"$f":"SUM($GY186:HF186)","v":239979912.51352075},{"$f":"SUM($GY186:HG186)","v":269977401.57771087},{"$f":"SUM($GY186:HH186)","v":299974890.64190096},{"$f":"SUM($GY186:HI186)","v":329972379.70609105},{"$f":"SUM($GY186:HJ186)","v":359969868.77028114},{"$f":"SUM($GY186:HK186)","v":389967357.83447123},{"$f":"SUM($GY186:HL186)","v":419964846.89866132},{"$f":"SUM($GY186:HM186)","v":449962335.96285141},{"$f":"SUM($GY186:HN186)","v":479959825.02704149},{"$f":"SUM($GY186:HO186)","v":509957314.09123158},{"$f":"SUM($GY186:HP186)","v":539954803.15542173},{"$f":"SUM($GY186:HQ186)","v":569952292.21961188},{"$f":"SUM($GY186:HR186)","v":599949781.28380203}]
[null,"End Year Book Value",null,{"$f":"-$C174-D187","v":189354135.77287146},{"$f":"-$C174-E187","v":173711980.57597157},158069825.37907171,142427670.18217185,126785514.98527198,111143359.78837211,95501204.591472253,79859049.394572377,64216894.197672516,{"$f":"-$C174-M187+$N166","v":95111876.612448931},{"$f":"-$C174-N187+$N166","v":85600688.951204032},76089501.289959133,66578313.628714241,57067125.967469342,47555938.306224443,38044750.644979544,28533562.983734645,19022375.322489746,9511187.6612448469,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC174-AD187","v":163204632.90798244},{"$f":"-$AC174-AE187","v":150467978.02940357},{"$f":"-$AC174-AF187","v":137731323.1508247},{"$f":"-$AC174-AG187","v":124994668.27224582},{"$f":"-$AC174-AH187","v":112258013.39366695},{"$f":"-$AC174-AI187","v":99521358.515088081},{"$f":"-$AC174-AJ187","v":86784703.63650921},{"$f":"-$AC174-AK187","v":74048048.757930309},{"$f":"-$AC174-AL187","v":61311393.879351437},{"$f":"-$AC174-AM187","v":48574739.000772566},{"$f":"-$AC174-AN187","v":40317308.074873269},{"$f":"-$AC174-AO187","v":32059877.148974001},{"$f":"-$AC174-AP187","v":23802446.223074704},{"$f":"-$AC174-AQ187","v":15545015.297175437},{"$f":"-$AC174-AR187","v":7287584.37127617},{"$f":"-$AC174-AS187","v":-969846.55462309718},{"$f":"-$AC174-AT187","v":-9227277.4805223644},{"$f":"-$AC174-AU187","v":-17484708.406421632},{"$f":"-$AC174-AV187","v":-25742139.332320899},{"$f":"-$AC174-AW187","v":-33999570.258220166},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC174-BD187","v":127748318.50472519},{"$f":"-$BC174-BE187","v":118951254.11539713},{"$f":"-$BC174-BF187","v":110154189.72606906},{"$f":"-$BC174-BG187","v":101357125.33674099},{"$f":"-$BC174-BH187","v":92560060.947412923},{"$f":"-$BC174-BI187","v":83762996.558084846},{"$f":"-$BC174-BJ187","v":74965932.168756768},{"$f":"-$BC174-BK187","v":66168867.779428706},{"$f":"-$BC174-BL187","v":57371803.390100628},{"$f":"-$BC174-BM187","v":48574739.000772566},{"$f":"-$BC174-BN187","v":42017286.58778429},{"$f":"-$BC174-BO187","v":35459834.17479603},{"$f":"-$BC174-BP187","v":28902381.761807755},{"$f":"-$BC174-BQ187","v":22344929.348819494},{"$f":"-$BC174-BR187","v":15787476.935831234},{"$f":"-$BC174-BS187","v":9230024.5228429735},{"$f":"-$BC174-BT187","v":2672572.1098547131},{"$f":"-$BC174-BU187","v":-3884880.3031334877},{"$f":"-$BC174-BV187","v":-10442332.716121703},{"$f":"-$BC174-BW187","v":-16999785.129109919},null,null,null,"End Year Book Value",null,{"$f":"-$CB174-CC187","v":553748659.50743318},{"$f":"-$CB174-CD187","v":539549975.93031943},525351292.3532058,511152608.77609211,496953925.19897842,482755241.6218648,468556558.04475111,454357874.46763742,440159190.89052379,425960507.3134101,411761823.73629642,397563140.15918279,383364456.58206916,369165773.00495547,354967089.42784178,340768405.85072815,326569722.27361453,312371038.69650084,298172355.11938715,283973671.54227346,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB174-DC187","v":79629792.214330956},76311884.205400497,72993976.196470052,69676068.187539592,66358160.178609133,63040252.169678673,59722344.160748221,56404436.151817769,53086528.142887309,49768620.13395685,46450712.125026397,43132804.116095938,39814896.107165478,36496988.098235019,33179080.089304559,29861172.080374099,26543264.07144364,23225356.06251318,19907448.05358272,16589540.044652261,null,null,null,"End Year Book Value",null,{"$f":"-$EA186-EB187","v":1714856458.169534},{"$f":"-$EA186-EC187","v":1679859387.5946455},{"$f":"-$EA186-ED187","v":1644862317.019757},{"$f":"-$EA186-EE187","v":1609865246.4448686},{"$f":"-$EA186-EF187","v":1574868175.8699803},{"$f":"-$EA186-EG187","v":1539871105.2950919},{"$f":"-$EA186-EH187","v":1504874034.7202034},{"$f":"-$EA186-EI187","v":1469876964.1453149},{"$f":"-$EA186-EJ187","v":1434879893.5704265},{"$f":"-$EA186-EK187","v":1399882822.995538},{"$f":"-$EA186-EL187","v":1364885752.4206495},{"$f":"-$EA186-EM187","v":1329888681.8457611},{"$f":"-$EA186-EN187","v":1294891611.2708726},{"$f":"-$EA186-EO187","v":1259894540.6959841},{"$f":"-$EA186-EP187","v":1224897470.1210957},{"$f":"-$EA186-EQ187","v":1189900399.5462072},{"$f":"-$EA186-ER187","v":1154903328.9713187},{"$f":"-$EA186-ES187","v":1119906258.3964303},{"$f":"-$EA186-ET187","v":1084909187.8215418},{"$f":"-$EA186-EU187","v":1049912117.2466533},null,null,null,"End Year Book Value",null,{"$f":"-$EZ186-FA187","v":1347387217.1332052},{"$f":"-$EZ186-FB187","v":1319889518.8243644},{"$f":"-$EZ186-FC187","v":1292391820.5155234},{"$f":"-$EZ186-FD187","v":1264894122.2066824},{"$f":"-$EZ186-FE187","v":1237396423.8978415},{"$f":"-$EZ186-FF187","v":1209898725.5890007},{"$f":"-$EZ186-FG187","v":1182401027.2801597},{"$f":"-$EZ186-FH187","v":1154903328.9713187},{"$f":"-$EZ186-FI187","v":1127405630.6624777},{"$f":"-$EZ186-FJ187","v":1099907932.353637},{"$f":"-$EZ186-FK187","v":1072410234.044796},{"$f":"-$EZ186-FL187","v":1044912535.735955},{"$f":"-$EZ186-FM187","v":1017414837.4271141},{"$f":"-$EZ186-FN187","v":989917139.11827326},{"$f":"-$EZ186-FO187","v":962419440.80943227},{"$f":"-$EZ186-FP187","v":934921742.50059128},{"$f":"-$EZ186-FQ187","v":907424044.19175041},{"$f":"-$EZ186-FR187","v":879926345.88290954},{"$f":"-$EZ186-FS187","v":852428647.57406855},{"$f":"-$EZ186-FT187","v":824930949.26522768},null,null,null,"End Year Book Value",null,{"$f":"-$FY186-FZ187","v":2694774434.2664099},{"$f":"-$FY186-GA187","v":2639779037.6487284},{"$f":"-$FY186-GB187","v":2584783641.0310464},{"$f":"-$FY186-GC187","v":2529788244.4133644},{"$f":"-$FY186-GD187","v":2474792847.7956829},{"$f":"-$FY186-GE187","v":2419797451.1780009},{"$f":"-$FY186-GF187","v":2364802054.5603189},{"$f":"-$FY186-GG187","v":2309806657.942637},{"$f":"-$FY186-GH187","v":2254811261.324955},{"$f":"-$FY186-GI187","v":2199815864.7072735},{"$f":"-$FY186-GJ187","v":2144820468.0895915},{"$f":"-$FY186-GK187","v":2089825071.4719095},{"$f":"-$FY186-GL187","v":2034829674.8542278},{"$f":"-$FY186-GM187","v":1979834278.236546},{"$f":"-$FY186-GN187","v":1924838881.6188641},{"$f":"-$FY186-GO187","v":1869843485.0011821},{"$f":"-$FY186-GP187","v":1814848088.3835003},{"$f":"-$FY186-GQ187","v":1759852691.7658186},{"$f":"-$FY186-GR187","v":1704857295.1481366},{"$f":"-$FY186-GS187","v":1649861898.5304549},null,null,null,"End Year Book Value",null,{"$f":"-$GX186-GY187","v":1469876964.1453145},{"$f":"-$GX186-GZ187","v":1439879475.0811243},{"$f":"-$GX186-HA187","v":1409881986.0169344},{"$f":"-$GX186-HB187","v":1379884496.9527442},{"$f":"-$GX186-HC187","v":1349887007.8885541},{"$f":"-$GX186-HD187","v":1319889518.8243639},{"$f":"-$GX186-HE187","v":1289892029.760174},{"$f":"-$GX186-HF187","v":1259894540.6959839},{"$f":"-$GX186-HG187","v":1229897051.6317937},{"$f":"-$GX186-HH187","v":1199899562.5676036},{"$f":"-$GX186-HI187","v":1169902073.5034137},{"$f":"-$GX186-HJ187","v":1139904584.4392235},{"$f":"-$GX186-HK187","v":1109907095.3750334},{"$f":"-$GX186-HL187","v":1079909606.3108432},{"$f":"-$GX186-HM187","v":1049912117.2466532},{"$f":"-$GX186-HN187","v":1019914628.1824632},{"$f":"-$GX186-HO187","v":989917139.11827302},{"$f":"-$GX186-HP187","v":959919650.05408287},{"$f":"-$GX186-HQ187","v":929922160.98989272},{"$f":"-$GX186-HR187","v":899924671.92570257}]
[null,"Prop. Tax Value",{"$f":"-C174","v":204996290.96977133},{"$f":"C189/(($C189/$X189)^(1/21))","v":186811623.58744082},{"$f":"D189/(($C189/$X189)^(1/21))","v":170240068.94115856},{"$f":"E189/(($C189/$X189)^(1/21))","v":155138532.15629798},{"$f":"F189/(($C189/$X189)^(1/21))","v":141376611.9181349},{"$f":"G189/(($C189/$X189)^(1/21))","v":128835474.46042739},{"$f":"H189/(($C189/$X189)^(1/21))","v":117406827.43942796},{"$f":"I189/(($C189/$X189)^(1/21))","v":106991984.83276099},{"$f":"J189/(($C189/$X189)^(1/21))","v":97501014.788595602},{"$f":"K189/(($C189/$X189)^(1/21))","v":88851963.066817135},{"$f":"L189/(($C189/$X189)^(1/21))","v":80970145.366635218},{"$f":"(M189+$N166)/(($C189/($X189+$N166))^(1/21))","v":121598349.87560771},{"$f":"N189/(($N189/$X189)^(1/11))","v":106790046.70342726},{"$f":"O189/(($N189/$X189)^(1/11))","v":93785105.526401624},{"$f":"P189/(($N189/$X189)^(1/11))","v":82363912.088410065},{"$f":"Q189/(($N189/$X189)^(1/11))","v":72333596.858806297},{"$f":"R189/(($N189/$X189)^(1/11))","v":63524778.04740604},{"$f":"S189/(($N189/$X189)^(1/11))","v":55788701.256612659},{"$f":"T189/(($N189/$X189)^(1/11))","v":48994727.468027182},{"$f":"U189/(($N189/$X189)^(1/11))","v":43028126.943208359},{"$f":"V189/(($N189/$X189)^(1/11))","v":37788141.784216404},{"$f":"X174","v":29144843.400463562},null,null,null,"Prop. Tax Value",{"$f":"-AC174","v":175941287.78656131},{"$f":"AC189/(($AC189/$AX189)^(1/21))","v":161505206.13400277},{"$f":"AD189/(($AC189/$AX189)^(1/21))","v":148253613.10319486},136089320.73629531,124923115.40208355,114673103.49797483,105264110.83755219,96627131.318689391,88698820.828764454,81421032.675235271,74740391.134397849,{"$f":"(AM189+$AN166)/(($AC189/($AX189+$AN166))^(1/21))","v":103561214.48866279},{"$f":"(AN189+$AN166)/(($AC189/($AX189+$AN166))^(1/21))","v":131009444.47611172},157150450.9346382,182046490.45985332,205756854.67342812,228338011.43014762,249843739.29997104,270325255.64537591,289831338.59901142,308408443.23215902,{"$f":"AX174","v":29144843.400463562},null,null,null,"Prop. Tax Value",{"$f":"-BC174","v":136545382.89405325},{"$f":"BC189/(($BC189/$BX189)^(1/21))","v":126863940.29459068},{"$f":"BD189/(($BC189/$BX189)^(1/21))","v":117868938.56057587},109511707.14968872,101747026.39470847,94532882.826993063,87830241.848195732,81602836.520181119,75816971.330316335,70441339.870341688,65446855.442310199,{"$f":"(BM189+$BN166)/(($BC189/($BX189+$BN166))^(1/21))","v":78295530.430761099},{"$f":"(BN189+$BN166)/(($BC189/($BX189+$BN166))^(1/21))","v":90497286.822299734},102084696.35458834,113088690.80919668,123538644.58183552,133462453.09525739,142886607.26414183,151836264.21074462,160335314.42008102,168406445.51390919,{"$f":"BX174","v":29144843.400463562},null,null,"Prop. Tax Value",{"$f":"-CB174","v":567947343.0845468},{"$f":"CB189/(($CB189/$CW189)^(1/21))","v":549507102.96251047},531665584.64082903,514403348.68748593,497701586.83424884,481542101.48390388,465907285.88285387,450780104.93747681,436144076.65334344,421983254.1770699,408282208.42123985,395026011.2534644,382200219.23126322,369790857.86504537,357784406.39204299,346167783.04460818,334928330.79682243,324053803.57388788,313532352.90927559,303352515.03509188,293503198.39159805,{"$f":"CW174","v":283973671.5422734},null,null,null,"Prop. Tax Value",{"$f":"-DB174","v":82947700.223261416},{"$f":"DB189/(($DB189/$DW189)^(1/21))","v":80254535.921478719},{"$f":"DC189/(($DB189/$DW189)^(1/21))","v":77648813.874717847},75127694.988476396,72688432.348601028,70328368.228355527,68044931.192663983,65835633.296374016,63698067.373487487,61629904.414405026,59628891.028326735,57692846.988044292,55819662.854449242,54007297.678169288,52253776.775828376,50557189.578507654,48915687.550063074,47327482.173031509,45790842.999930955,44304095.767831489,42865620.574142821,{"$f":"DW174","v":41473850.111630708},null,null,"Prop. Tax Value",{"$f":"-EA174","v":1749853528.7444224},{"$f":"EA189/(($EA189/$EV189)^(1/21))","v":1707801817.7452378},{"$f":"EB189/(($EA189/$EV189)^(1/21))","v":1666760674.9844291},1626705814.9302032,1587613535.6699948,1549460704.885185,1512224746.1628699,1475883625.636579,1440415838.9480379,1405800398.5222592,1372016821.1484349,1339045115.859277,1306865772.1016383,1275459748.1914103,1244808460.0458689,1214893770.1867988,1185697977.0078905,1157203804.3000579,1129394391.0284798,1102253281.3553133,1075764414.9021792,{"$f":"EV174","v":1049912117.2466533},null,null,"Prop. Tax Value",{"$f":"-EZ174","v":1374884915.4420462},{"$f":"EZ189/(($EZ189/$FU189)^(1/21))","v":1341844285.3712583},{"$f":"FA189/(($EZ189/$FU189)^(1/21))","v":1309597673.2020514},1278125997.4451597,1247410635.1692817,1217433410.9812169,1188176586.2708266,1159622848.7144551,1131755302.0306013,1104557455.9817753,1078013216.6166277,1052106876.7465751,1026823106.6512876,1002146945.0075369,978063790.03603995,954559390.86105621,931619839.07762825,909231560.52147412,887381307.23666275,866056149.63631761,845243468.85171223,{"$f":"FU174","v":824930949.26522768},null,null,"Prop. Tax Value",{"$f":"-FY174","v":2749769830.8840919},{"$f":"FY189/(($FY189/$GT189)^(1/21))","v":2683688570.742516},{"$f":"FZ189/(($FY189/$GT189)^(1/21))","v":2619195346.4041023},2556251994.8903189,2494821270.338563,2434866821.9624333,2376353172.5416527,2319245697.4289098,2263510604.061202,2209114911.9635501,2156026433.2332549,2104213753.4931498,2053646213.3025746,2004293890.0150733,1956127580.0720794,1909118781.7221119,1863239678.155256,1818463121.042948,1774762614.4733253,1732112299.272635,1690486937.7034242,{"$f":"GT174","v":1649861898.5304549},null,null,"Prop. Tax Value",{"$f":"-GX174","v":1499874453.2095046},{"$f":"GX189/(($GX189/$HS189)^(1/21))","v":1463830129.4959178},{"$f":"GY189/(($GX189/$HS189)^(1/21))","v":1428652007.1295102},1394319269.9401739,1360811602.0028524,1328109175.6158726,1296192639.5681741,1265043107.6884964,1234642147.6697469,1204971770.1619368,1176014418.1272302,1147752956.4508092,1120170661.8014045,1093251212.7354946,1066978680.0393162,1041337517.3029703,1016312551.7210488,991888975.1143353,968052335.16726828,944788526.87598276,922083784.20186782,{"$f":"HS174","v":899924671.92570257}]
[null,"Tax Dep",null,{"$f":"($C174*0.85)*-D$4","v":34849369.464861125},55758991.143777803,33455394.686266679,20073236.811760008,20073236.811760008,10036618.405880004,null,null,null,null,{"$f":"($N166)*D$6","v":6648295.4792040773},{"$f":"($N166)*E$6","v":11396945.001099529},{"$f":"($N166)*F$6","v":8140741.4824105371},{"$f":"($N166)*G$6","v":5814815.3445789553},{"$f":"($N166)*H$6","v":4153439.5318421107},{"$f":"($N166)*I$6","v":4153439.5318421107},{"$f":"($N166)*J$6","v":4153439.5318421107},{"$f":"($N166)*K$6","v":2076021.7088568802},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AC174*0.85)*-D$4","v":29910018.923715428},33662698.910764478,{"$f":"($AC174*0.85)*-F$4","v":28713618.166766807},{"$f":"($AC174*0.85)*-G$4","v":17228170.900060084},{"$f":"($AC174*0.85)*-H$4","v":17228170.900060084},{"$f":"($AC174*0.85)*-I$4","v":8614085.4500300419},null,null,null,null,{"$f":"($AN166)*D$6","v":4857178.6070893137},{"$f":"($AN166)*E$6","v":8326494.7562380861},{"$f":"($AN166)*F$6","v":5947544.8252704302},{"$f":"($AN166)*G$6","v":4248246.3037645929},{"$f":"($AN166)*H$6","v":3034461.6455461378},{"$f":"($AN166)*I$6","v":3034461.6455461378},{"$f":"($AN166)*J$6","v":3034461.6455461378},{"$f":"($AN166)*K$6","v":1516720.8292191955},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BC174*0.85)*-D$4","v":23212715.091989055},{"$f":"($BC174*0.85)*-E$4","v":37140344.147182487},{"$f":"($BC174*0.85)*-F$4","v":22284206.488309491},{"$f":"($BC174*0.85)*-G$4","v":13370523.892985694},{"$f":"($BC174*0.85)*-H$4","v":13370523.892985694},{"$f":"($BC174*0.85)*-I$4","v":6685261.9464928471},null,null,null,null,{"$f":"($BN166)*D$6","v":2428589.3035446568},{"$f":"($BN166)*E$6","v":4163247.3781190431},{"$f":"($BN166)*F$6","v":2973772.4126352151},{"$f":"($BN166)*G$6","v":2124123.1518822964},{"$f":"($BN166)*H$6","v":1517230.8227730689},{"$f":"($BN166)*I$6","v":1517230.8227730689},{"$f":"($BN166)*J$6","v":1517230.8227730689},{"$f":"($BN166)*K$6","v":758360.41460959776},null,null,null,null,null,"Tax Dep",null,{"$f":"($C174)*-D$5","v":7687360.9113664245},{"$f":"($C174)*-E$5","v":14798682.245107792},{"$f":"($C174)*-F$5","v":13689652.31096133},{"$f":"($C174)*-G$5","v":12664670.856112473},{"$f":"($C174)*-H$5","v":11715538.028922431},{"$f":"($C174)*-I$5","v":10836103.940662112},{"$f":"($C174)*-J$5","v":10024318.628421817},{"$f":"($C174)*-K$5","v":9271982.2405627575},{"$f":"($C174)*-L$5","v":9144884.5401614979},{"$f":"($C174)*-M$5","v":9144884.5401614979},{"$f":"($C174)*-N$5","v":9144884.5401614979},{"$f":"($C174)*-O$5","v":9144884.5401614979},{"$f":"($C174)*-P$5","v":9144884.5401614979},{"$f":"($C174)*-Q$5","v":9144884.5401614979},{"$f":"($C174)*-R$5","v":9144884.5401614979},{"$f":"($C174)*-S$5","v":9144884.5401614979},{"$f":"($C174)*-T$5","v":9144884.5401614979},{"$f":"($C174)*-U$5","v":9144884.5401614979},{"$f":"($C174)*-V$5","v":9144884.5401614979},{"$f":"($C174)*-W$5","v":9144884.5401614979},null,null,null,null,"Tax Dep",null,{"$f":"($DB174)*-D$4","v":16589540.044652283},{"$f":"($DB174)*-E$4","v":26543264.071443655},{"$f":"($DB174)*-F$4","v":15925958.442866191},{"$f":"($DB174)*-G$4","v":9555575.0657197144},{"$f":"($DB174)*-H$4","v":9555575.0657197144},{"$f":"($DB174)*-I$4","v":4777787.5328598572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($EA174)*-D$5","v":65619507.32791584},{"$f":"($EA174)*-E$5","v":126321926.24005987},{"$f":"($EA174)*-F$5","v":116855218.64955254},{"$f":"($EA174)*-G$5","v":108105951.00583042},{"$f":"($EA174)*-H$5","v":100004129.16774374},{"$f":"($EA174)*-I$5","v":92497257.529430166},{"$f":"($EA174)*-J$5","v":85567837.555602252},{"$f":"($EA174)*-K$5","v":79145875.105110228},{"$f":"($EA174)*-L$5","v":78060965.917288676},{"$f":"($EA174)*-M$5","v":78060965.917288676},{"$f":"($EA174)*-N$5","v":78060965.917288676},{"$f":"($EA174)*-O$5","v":78060965.917288676},{"$f":"($EA174)*-P$5","v":78060965.917288676},{"$f":"($EA174)*-Q$5","v":78060965.917288676},{"$f":"($EA174)*-R$5","v":78060965.917288676},{"$f":"($EA174)*-S$5","v":78060965.917288676},{"$f":"($EA174)*-T$5","v":78060965.917288676},{"$f":"($EA174)*-U$5","v":78060965.917288676},{"$f":"($EA174)*-V$5","v":78060965.917288676},{"$f":"($EA174)*-W$5","v":78060965.917288676},{"$f":"($EA174)*-X$5","v":39004235.155713178},null,null,"Tax Dep",null,{"$f":"($EZ174)*-D$5","v":51558184.32907673},{"$f":"($EZ174)*-E$5","v":99252942.045761317},{"$f":"($EZ174)*-F$5","v":91814814.653219849},{"$f":"($EZ174)*-G$5","v":84940390.076009616},{"$f":"($EZ174)*-H$5","v":78574672.917512938},{"$f":"($EZ174)*-I$5","v":72676416.630266562},{"$f":"($EZ174)*-J$5","v":67231872.36511606},{"$f":"($EZ174)*-K$5","v":62186044.725443751},{"$f":"($EZ174)*-L$5","v":61333616.077869676},{"$f":"($EZ174)*-M$5","v":61333616.077869676},{"$f":"($EZ174)*-N$5","v":61333616.077869676},{"$f":"($EZ174)*-O$5","v":61333616.077869676},{"$f":"($EZ174)*-P$5","v":61333616.077869676},{"$f":"($EZ174)*-Q$5","v":61333616.077869676},{"$f":"($EZ174)*-R$5","v":61333616.077869676},{"$f":"($EZ174)*-S$5","v":61333616.077869676},{"$f":"($EZ174)*-T$5","v":61333616.077869676},{"$f":"($EZ174)*-U$5","v":61333616.077869676},{"$f":"($EZ174)*-V$5","v":61333616.077869676},{"$f":"($EZ174)*-W$5","v":61333616.077869676},{"$f":"($EZ174)*-X$5","v":30646184.765203211},null,null,"Tax Dep",null,{"$f":"($FY174)*-D$5","v":103116368.65815344},{"$f":"($FY174)*-E$5","v":198505884.0915226},{"$f":"($FY174)*-F$5","v":183629629.30643967},{"$f":"($FY174)*-G$5","v":169880780.1520192},{"$f":"($FY174)*-H$5","v":157149345.83502585},{"$f":"($FY174)*-I$5","v":145352833.26053309},{"$f":"($FY174)*-J$5","v":134463744.73023209},{"$f":"($FY174)*-K$5","v":124372089.45088747},{"$f":"($FY174)*-L$5","v":122667232.15573932},{"$f":"($FY174)*-M$5","v":122667232.15573932},{"$f":"($FY174)*-N$5","v":122667232.15573932},{"$f":"($FY174)*-O$5","v":122667232.15573932},{"$f":"($FY174)*-P$5","v":122667232.15573932},{"$f":"($FY174)*-Q$5","v":122667232.15573932},{"$f":"($FY174)*-R$5","v":122667232.15573932},{"$f":"($FY174)*-S$5","v":122667232.15573932},{"$f":"($FY174)*-T$5","v":122667232.15573932},{"$f":"($FY174)*-U$5","v":122667232.15573932},{"$f":"($FY174)*-V$5","v":122667232.15573932},{"$f":"($FY174)*-W$5","v":122667232.15573932},{"$f":"($FY174)*-X$5","v":61292369.530406408},null,null,"Tax Dep",null,{"$f":"($GX174)*-D$5","v":56245291.995356418},{"$f":"($GX174)*-E$5","v":108275936.77719414},{"$f":"($GX174)*-F$5","v":100161615.98533073},{"$f":"($GX174)*-G$5","v":92662243.719283193},{"$f":"($GX174)*-H$5","v":85717825.000923187},{"$f":"($GX174)*-I$5","v":79283363.596654415},{"$f":"($GX174)*-J$5","v":73343860.761944771},{"$f":"($GX174)*-K$5","v":67839321.518665895},{"$f":"($GX174)*-L$5","v":66909399.357675999},{"$f":"($GX174)*-M$5","v":66909399.357675999},{"$f":"($GX174)*-N$5","v":66909399.357675999},{"$f":"($GX174)*-O$5","v":66909399.357675999},{"$f":"($GX174)*-P$5","v":66909399.357675999},{"$f":"($GX174)*-Q$5","v":66909399.357675999},{"$f":"($GX174)*-R$5","v":66909399.357675999},{"$f":"($GX174)*-S$5","v":66909399.357675999},{"$f":"($GX174)*-T$5","v":66909399.357675999},{"$f":"($GX174)*-U$5","v":66909399.357675999},{"$f":"($GX174)*-V$5","v":66909399.357675999},{"$f":"($GX174)*-W$5","v":66909399.357675999},{"$f":"($GX174)*-X$5","v":33432201.56203986}]
[null,"After Tax Dep. Value",null,{"$f":"D190*$B$6","v":7318367.5876208358},{"$f":"E190*$B$6","v":11709388.140193338},7025632.8841160024,4215379.7304696012,4215379.7304696012,2107689.8652348006,null,null,null,null,{"$f":"N190*$B$6","v":1396142.0506328561},2393358.4502309011,1709555.7113062127,1221111.2223615805,872222.30168684316,872222.30168684316,872222.30168684316,435964.55885994481,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD190*$B$6","v":6281103.9739802396},7069166.77126054,6029859.8150210297,3617915.8890126175,3617915.8890126175,1808957.9445063088,null,null,null,null,{"$f":"AN190*$B$6","v":1020007.5074887559},1748563.8988099981,1248984.4133067904,892131.72379056446,637236.94556468888,637236.94556468888,637236.94556468888,318511.37413603102,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD190*$B$6","v":4874670.1693177018},7799472.2709083222,4679683.3625449929,2807810.0175269959,2807810.0175269959,1403905.0087634979,null,null,null,null,{"$f":"BN190*$B$6","v":510003.75374437793},874281.94940499903,624492.2066533952,446065.86189528223,318618.47278234444,318618.47278234444,318618.47278234444,159255.68706801551,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC190*$B$6","v":1614345.7913869491},{"$f":"CD190*$B$6","v":3107723.2714726361},2874826.9853018792,2659580.8797836192,2460262.9860737105,2275581.8275390435,2105106.9119685814,1947116.2705181791,1920425.7534339144,1920425.7534339144,1920425.7534339144,1920425.7534339144,1920425.7534339144,1920425.7534339144,1920425.7534339144,1920425.7534339144,1920425.7534339144,1920425.7534339144,1920425.7534339144,1920425.7534339144,null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC190*$B$6","v":3483803.4093769793},5574085.4550031675,3344451.2730018999,2006670.76380114,2006670.76380114,1003335.38190057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB190*$B$6","v":13780096.538862325},{"$f":"EC190*$B$6","v":26527604.51041257},24539595.916406032,22702249.711224388,21000867.125226185,19424424.081180334,17969245.886676472,16620633.772073148,16392802.842630621,16392802.842630621,16392802.842630621,16392802.842630621,16392802.842630621,16392802.842630621,16392802.842630621,16392802.842630621,16392802.842630621,16392802.842630621,16392802.842630621,16392802.842630621,8190889.3826997671,null,null,"After Tax Dep. Value",null,{"$f":"FA190*$B$6","v":10827218.709106114},{"$f":"FB190*$B$6","v":20843117.829609875},19281111.077176169,17837481.915962018,16500681.312677717,15262047.492355978,14118693.196674371,13059069.392343188,12880059.376352632,12880059.376352632,12880059.376352632,12880059.376352632,12880059.376352632,12880059.376352632,12880059.376352632,12880059.376352632,12880059.376352632,12880059.376352632,12880059.376352632,12880059.376352632,6435698.8006926738,null,null,"After Tax Dep. Value",null,{"$f":"FZ190*$B$6","v":21654437.418212224},{"$f":"GA190*$B$6","v":41686235.659219742},38562222.15435233,35674963.831924029,33001362.625355426,30524094.984711949,28237386.393348739,26118138.784686368,25760118.752705257,25760118.752705257,25760118.752705257,25760118.752705257,25760118.752705257,25760118.752705257,25760118.752705257,25760118.752705257,25760118.752705257,25760118.752705257,25760118.752705257,25760118.752705257,12871397.601385346,null,null,"After Tax Dep. Value",null,{"$f":"GY190*$B$6","v":11811511.319024848},{"$f":"GZ190*$B$6","v":22737946.723210771},21033939.356919453,19459071.18104947,18000743.250193868,16649506.355297426,15402210.760008402,14246257.518919837,14050973.86511196,14050973.86511196,14050973.86511196,14050973.86511196,14050973.86511196,14050973.86511196,14050973.86511196,14050973.86511196,14050973.86511196,14050973.86511196,14050973.86511196,14050973.86511196,7020762.3280283706]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D191:I191)","v":30427881.42378144},{"$f":"C193/C197","v":0.14843137541580362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AD191:AI191)","v":23511836.225731894},{"$f":"AC193/AC197","v":0.13363455799104232},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BD191:BI191)","v":20267618.989641868},{"$f":"BC193/BC197","v":0.14843137541580362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"CB193/CB197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,DC191:DH191)","v":14484754.390254648},{"$f":"DB193/DB197","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,EB191:EV191)","v":199937709.76029631},{"$f":"EA193/EA197","v":0.11425968315402844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FA191:FU191)","v":157093914.81166139},{"$f":"EZ193/EZ197","v":0.11425968315402844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FZ191:GT191)","v":314187829.62332278},{"$f":"FY193/FY197","v":0.11425968315402847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,GY191:HS191)","v":171375179.79453966},{"$f":"GX193/GX197","v":0.11425968315402844}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D170:W170)","v":19158531.866333768},{"$f":"C194/C197","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AD170:AW170)","v":16443111.008089842},{"$f":"AC194/AC197","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BD170:BW170)","v":12761250.737761986},{"$f":"BC194/BC197","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,CC170:CV170)","v":141170949.42108262},{"$f":"CB194/CB197","v":0.24856344719279261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,DC170:DV170)","v":0},{"$f":"DB194/DB197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,EB170:EU170)","v":0},{"$f":"EA194/EA197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FA170:FT170)","v":0},{"$f":"EZ194/EZ197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FZ170:GS170)","v":0},{"$f":"FY194/FY197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,GY170:HR170)","v":0},{"$f":"GX194/GX197","v":0}]
[0.85,"Debt",{"$f":"(C197-C193-C194)*$A195","v":132098396.02770767},{"$f":"C195/C197","v":0.64439407856011821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC197-AC193-AC194)*$A195","v":115588389.46982862},{"$f":"AC195/AC197","v":0.65697137337116529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC197-BC193-BC194)*$A195","v":87989036.19165197},{"$f":"BC195/BC197","v":0.64439407856011821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(CB197-CB193-CB194)*$BZ195","v":256065836.19807851},{"$f":"CB195/CB197","v":0.45086193168432442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(DB197-DB193-DB194)*$CZ195","v":58193503.95805575},{"$f":"DB195/DB197","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EA197-EA193-EA194)*$DY195","v":1239932655.1873009},{"$f":"EA195/EA197","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EZ197-EZ193-EZ194)*$EX195","v":974232800.50430775},{"$f":"EZ195/EZ197","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(FY197-FY193-FY194)*$FW195","v":1948465601.0086153},{"$f":"FY195/FY197","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(GX197-GX193-GX194)*$GV195","v":1062799418.731972},{"$f":"GX195/GX197","v":0.70859225347677723}]
[0.15,"Equity",{"$f":"(C197-C193-C194)*$A196","v":23311481.651948411},{"$f":"C196/C197","v":0.11371660209884438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC197-AC193-AC194)*$A196","v":20397951.082910933},{"$f":"AC196/AC197","v":0.11593612471255858},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC197-BC193-BC194)*$A196","v":15527476.974997407},{"$f":"BC196/BC197","v":0.11371660209884439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(CB197-CB193-CB194)*$BZ196","v":170710557.46538568},{"$f":"CB196/CB197","v":0.30057462112288297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(DB197-DB193-DB194)*$CZ196","v":10269441.874951014},{"$f":"DB196/DB197","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EA197-EA193-EA194)*$DY196","v":309983163.79682523},{"$f":"EA196/EA197","v":0.17714806336919431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EZ197-EZ193-EZ194)*$EX196","v":243558200.12607694},{"$f":"EZ196/EZ197","v":0.17714806336919431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(FY197-FY193-FY194)*$FW196","v":487116400.25215381},{"$f":"FY196/FY197","v":0.17714806336919431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(GX197-GX193-GX194)*$GV196","v":265699854.68299299},{"$f":"GX196/GX197","v":0.17714806336919431}]
[null,"Total",{"$f":"-C174","v":204996290.96977133},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC174","v":175941287.78656131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC174","v":136545382.89405325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CB174","v":567947343.0845468},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-DB174","v":82947700.223261416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EA174","v":1749853528.7444224},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EZ174","v":1374884915.4420462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-FY174","v":2749769830.8840919},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-GX174","v":1499874453.2095046}]
[null,"Check",{"$f":"SUM(C193:C196)-C197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC193:AC196)-AC197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC193:BC196)-BC197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB193:CB196)-CB197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB193:DB196)-DB197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA193:EA196)-EA197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ193:EZ196)-EZ197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY193:FY196)-FY197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX193:GX196)-GX197","v":0}]
[{"$f":"$A$11","v":100000},"2026 Solar + Storage (4hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":100000},"2026 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$11","v":50000},"2026 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC200&\" \"&'Resource Options'!$B$16","v":"2026 Small Nuclear (share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC200&\" \"&'Resource Options'!$B$27","v":"2026 Geothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB200&\" \"&'Resource Options'!$B$40","v":"2026 Pumped Hydro (70 hr/ 500MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA200&\" \"&'Resource Options'!$B$41","v":"2026 Pumped Hydro (8.5 hr/ 400 MW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ200&\" \"&'Resource Options'!$B$42","v":"2026 Pumped Hydro (12 hr/ 1200 MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GY200&\" \"&'Resource Options'!$B$43","v":"2026 Pumped Hydro (10 hr/ 400 MW)"}]
[null,"Year",null,2026,{"$f":"D200+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,"Year",null,2026,{"$f":"AD200+1","v":2027},{"$f":"AE200+1","v":2028},{"$f":"AF200+1","v":2029},{"$f":"AG200+1","v":2030},{"$f":"AH200+1","v":2031},{"$f":"AI200+1","v":2032},{"$f":"AJ200+1","v":2033},{"$f":"AK200+1","v":2034},{"$f":"AL200+1","v":2035},{"$f":"AM200+1","v":2036},{"$f":"AN200+1","v":2037},{"$f":"AO200+1","v":2038},{"$f":"AP200+1","v":2039},{"$f":"AQ200+1","v":2040},{"$f":"AR200+1","v":2041},{"$f":"AS200+1","v":2042},{"$f":"AT200+1","v":2043},{"$f":"AU200+1","v":2044},{"$f":"AV200+1","v":2045},null,null,null,null,"Year",null,2026,{"$f":"BD200+1","v":2027},{"$f":"BE200+1","v":2028},{"$f":"BF200+1","v":2029},{"$f":"BG200+1","v":2030},{"$f":"BH200+1","v":2031},{"$f":"BI200+1","v":2032},{"$f":"BJ200+1","v":2033},{"$f":"BK200+1","v":2034},{"$f":"BL200+1","v":2035},{"$f":"BM200+1","v":2036},{"$f":"BN200+1","v":2037},{"$f":"BO200+1","v":2038},{"$f":"BP200+1","v":2039},{"$f":"BQ200+1","v":2040},{"$f":"BR200+1","v":2041},{"$f":"BS200+1","v":2042},{"$f":"BT200+1","v":2043},{"$f":"BU200+1","v":2044},{"$f":"BV200+1","v":2045},null,null,null,"Year",null,2026,{"$f":"CC200+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,"Year",null,2026,{"$f":"DC200+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,"Year",null,2026,{"$f":"EB200+1","v":2027},{"$f":"EC200+1","v":2028},{"$f":"ED200+1","v":2029},{"$f":"EE200+1","v":2030},{"$f":"EF200+1","v":2031},{"$f":"EG200+1","v":2032},{"$f":"EH200+1","v":2033},{"$f":"EI200+1","v":2034},{"$f":"EJ200+1","v":2035},{"$f":"EK200+1","v":2036},{"$f":"EL200+1","v":2037},{"$f":"EM200+1","v":2038},{"$f":"EN200+1","v":2039},{"$f":"EO200+1","v":2040},{"$f":"EP200+1","v":2041},{"$f":"EQ200+1","v":2042},{"$f":"ER200+1","v":2043},{"$f":"ES200+1","v":2044},{"$f":"ET200+1","v":2045},null,null,null,"Year",null,2026,{"$f":"FA200+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,"Year",null,2026,{"$f":"FZ200+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,"Year",null,2026,{"$f":"GY200+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D200-$D$12)","v":239371.03764331801},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D200-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D200-$D$12)","v":157824},{"$f":"DC201*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD201*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE201*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF201*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG201*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH201*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI201*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ201*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK201*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL201*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM201*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN201*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO201*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP201*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ201*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR201*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS201*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT201*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU201*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB201","v":4200000},{"$f":"EC201","v":4200000},{"$f":"ED201","v":4200000},{"$f":"EE201","v":4200000},{"$f":"EF201","v":4200000},{"$f":"EG201","v":4200000},{"$f":"EH201","v":4200000},{"$f":"EI201","v":4200000},{"$f":"EJ201","v":4200000},{"$f":"EK201","v":4200000},{"$f":"EL201","v":4200000},{"$f":"EM201","v":4200000},{"$f":"EN201","v":4200000},{"$f":"EO201","v":4200000},{"$f":"EP201","v":4200000},{"$f":"EQ201","v":4200000},{"$f":"ER201","v":4200000},{"$f":"ES201","v":4200000},{"$f":"ET201","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA201","v":1241000},{"$f":"FB201","v":1241000},{"$f":"FC201","v":1241000},{"$f":"FD201","v":1241000},{"$f":"FE201","v":1241000},{"$f":"FF201","v":1241000},{"$f":"FG201","v":1241000},{"$f":"FH201","v":1241000},{"$f":"FI201","v":1241000},{"$f":"FJ201","v":1241000},{"$f":"FK201","v":1241000},{"$f":"FL201","v":1241000},{"$f":"FM201","v":1241000},{"$f":"FN201","v":1241000},{"$f":"FO201","v":1241000},{"$f":"FP201","v":1241000},{"$f":"FQ201","v":1241000},{"$f":"FR201","v":1241000},{"$f":"FS201","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ201","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY201","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"EB201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EC201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ED201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EE201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EF201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EG201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EH201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EI201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EJ201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EK201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EL201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EM201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EN201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EO201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EP201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EQ201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ER201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ES201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ET201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EU201*(1-'Resource Options'!$W$40)","v":1260000.0000000002},null,null,null,"Storage Losses",null,{"$f":"FA201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FB201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FC201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FD201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FE201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FF201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FG201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FH201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FI201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FJ201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FK201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FL201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FM201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FN201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FO201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FP201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FQ201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FR201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FS201*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FT201*(1-'Resource Options'!$W$41)","v":210970.00000000006},null,null,null,"Storage Losses",null,{"$f":"FZ201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GA201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GB201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GC201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GD201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GE201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GF201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GG201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GH201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GI201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GJ201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GK201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GL201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GM201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GN201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GO201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GP201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GQ201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GR201*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GS201*(1-'Resource Options'!$W$42)","v":998639.99999999977},null,null,null,"Storage Losses",null,{"$f":"GY201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"GZ201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HA201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HB201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HC201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HD201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HE201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HF201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HG201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HH201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HI201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HJ201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HK201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HL201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HM201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HN201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HO201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HP201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HQ201*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HR201*(1-'Resource Options'!$W$43)","v":277399.99999999994}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M67","v":37.698433779706136},{"$f":"D203","v":37.698433779706136},{"$f":"E203","v":37.698433779706136},{"$f":"F203","v":37.698433779706136},{"$f":"G203","v":37.698433779706136},{"$f":"H203","v":37.698433779706136},{"$f":"I203","v":37.698433779706136},{"$f":"J203","v":37.698433779706136},{"$f":"K203","v":37.698433779706136},{"$f":"L203","v":37.698433779706136},{"$f":"M203","v":37.698433779706136},{"$f":"N203","v":37.698433779706136},{"$f":"O203","v":37.698433779706136},{"$f":"P203","v":37.698433779706136},{"$f":"Q203","v":37.698433779706136},{"$f":"R203","v":37.698433779706136},{"$f":"S203","v":37.698433779706136},{"$f":"T203","v":37.698433779706136},{"$f":"U203","v":37.698433779706136},{"$f":"V203","v":37.698433779706136},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!W37","v":37.698433779706136},{"$f":"AD203","v":37.698433779706136},{"$f":"AE203","v":37.698433779706136},{"$f":"AF203","v":37.698433779706136},{"$f":"AG203","v":37.698433779706136},{"$f":"AH203","v":37.698433779706136},{"$f":"AI203","v":37.698433779706136},{"$f":"AJ203","v":37.698433779706136},{"$f":"AK203","v":37.698433779706136},{"$f":"AL203","v":37.698433779706136},{"$f":"AM203","v":37.698433779706136},{"$f":"AN203","v":37.698433779706136},{"$f":"AO203","v":37.698433779706136},{"$f":"AP203","v":37.698433779706136},{"$f":"AQ203","v":37.698433779706136},{"$f":"AR203","v":37.698433779706136},{"$f":"AS203","v":37.698433779706136},{"$f":"AT203","v":37.698433779706136},{"$f":"AU203","v":37.698433779706136},{"$f":"AV203","v":37.698433779706136},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB37","v":37.698433779706136},{"$f":"BD203","v":37.698433779706136},{"$f":"BE203","v":37.698433779706136},{"$f":"BF203","v":37.698433779706136},{"$f":"BG203","v":37.698433779706136},{"$f":"BH203","v":37.698433779706136},{"$f":"BI203","v":37.698433779706136},{"$f":"BJ203","v":37.698433779706136},{"$f":"BK203","v":37.698433779706136},{"$f":"BL203","v":37.698433779706136},{"$f":"BM203","v":37.698433779706136},{"$f":"BN203","v":37.698433779706136},{"$f":"BO203","v":37.698433779706136},{"$f":"BP203","v":37.698433779706136},{"$f":"BQ203","v":37.698433779706136},{"$f":"BR203","v":37.698433779706136},{"$f":"BS203","v":37.698433779706136},{"$f":"BT203","v":37.698433779706136},{"$f":"BU203","v":37.698433779706136},{"$f":"BV203","v":37.698433779706136},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!Q67","v":87.90416106012546},{"$f":"CC203","v":87.90416106012546},87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,87.90416106012546,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!U67","v":86.82723986568665},{"$f":"DC203","v":86.82723986568665},86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,86.82723986568665,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!X67","v":5.4121608000000005},{"$f":"EB203","v":5.4121608000000005},{"$f":"EC203","v":5.4121608000000005},{"$f":"ED203","v":5.4121608000000005},{"$f":"EE203","v":5.4121608000000005},{"$f":"EF203","v":5.4121608000000005},{"$f":"EG203","v":5.4121608000000005},{"$f":"EH203","v":5.4121608000000005},{"$f":"EI203","v":5.4121608000000005},{"$f":"EJ203","v":5.4121608000000005},{"$f":"EK203","v":5.4121608000000005},{"$f":"EL203","v":5.4121608000000005},{"$f":"EM203","v":5.4121608000000005},{"$f":"EN203","v":5.4121608000000005},{"$f":"EO203","v":5.4121608000000005},{"$f":"EP203","v":5.4121608000000005},{"$f":"EQ203","v":5.4121608000000005},{"$f":"ER203","v":5.4121608000000005},{"$f":"ES203","v":5.4121608000000005},{"$f":"ET203","v":5.4121608000000005},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB67","v":5.4121608000000005},{"$f":"FA203","v":5.4121608000000005},5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AF67","v":5.4121608000000005},{"$f":"FZ203","v":5.4121608000000005},5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AJ67","v":5.4121608000000005},{"$f":"GY203","v":5.4121608000000005},5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005,5.4121608000000005]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N67","v":9.8424876348726311},{"$f":"D204","v":9.8424876348726311},9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,9.8424876348726311,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X37","v":7.8662596203759634},{"$f":"AD204","v":7.8662596203759634},7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,7.8662596203759634,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC37","v":7.6490217263085727},{"$f":"BD204","v":7.6490217263085727},7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,7.6490217263085727,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R67","v":0},{"$f":"CC204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y67","v":23.05072641064103},23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,23.05072641064103,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC67","v":24.703280062017551},{"$f":"FA204","v":24.703280062017551},24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,24.703280062017551,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG67","v":16.113882506990187},{"$f":"FZ204","v":16.113882506990187},16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,16.113882506990187,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK67","v":26.691664757903258},{"$f":"GY204","v":26.691664757903258},26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258,26.691664757903258]
[null,"Revenue",null,{"$f":"(D203*D201)+(D204*12*$A$11)","v":20834898.373223327},{"$f":"(E203*E201)+(E204*12*$A$11)","v":20834898.373223327},20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,20834898.373223327,null,null,null,null,"Revenue",null,{"$f":"(AD203*AD201)+(AD204*12*$AA$11)","v":18463424.755827323},{"$f":"(AE203*AE201)+(AE204*12*$AA$11)","v":18463424.755827323},{"$f":"(AF203*AF201)+(AF204*12*$AA$11)","v":18463424.755827323},{"$f":"(AG203*AG201)+(AG204*12*$AA$11)","v":18463424.755827323},{"$f":"(AH203*AH201)+(AH204*12*$AA$11)","v":18463424.755827323},{"$f":"(AI203*AI201)+(AI204*12*$AA$11)","v":18463424.755827323},{"$f":"(AJ203*AJ201)+(AJ204*12*$AA$11)","v":18463424.755827323},{"$f":"(AK203*AK201)+(AK204*12*$AA$11)","v":18463424.755827323},{"$f":"(AL203*AL201)+(AL204*12*$AA$11)","v":18463424.755827323},{"$f":"(AM203*AM201)+(AM204*12*$AA$11)","v":18463424.755827323},{"$f":"(AN203*AN201)+(AN204*12*$AA$11)","v":18463424.755827323},{"$f":"(AO203*AO201)+(AO204*12*$AA$11)","v":18463424.755827323},{"$f":"(AP203*AP201)+(AP204*12*$AA$11)","v":18463424.755827323},{"$f":"(AQ203*AQ201)+(AQ204*12*$AA$11)","v":18463424.755827323},{"$f":"(AR203*AR201)+(AR204*12*$AA$11)","v":18463424.755827323},{"$f":"(AS203*AS201)+(AS204*12*$AA$11)","v":18463424.755827323},{"$f":"(AT203*AT201)+(AT204*12*$AA$11)","v":18463424.755827323},{"$f":"(AU203*AU201)+(AU204*12*$AA$11)","v":18463424.755827323},{"$f":"(AV203*AV201)+(AV204*12*$AA$11)","v":18463424.755827323},{"$f":"(AW203*AW201)+(AW204*12*$AA$11)","v":18463424.755827323},null,null,null,null,"Revenue",null,{"$f":"(BD203*BD201)+(BD204*12*$BA$11)","v":13613326.247161312},{"$f":"(BE203*BE201)+(BE204*12*$BA$11)","v":13613326.247161312},{"$f":"(BF203*BF201)+(BF204*12*$BA$11)","v":13613326.247161312},{"$f":"(BG203*BG201)+(BG204*12*$BA$11)","v":13613326.247161312},{"$f":"(BH203*BH201)+(BH204*12*$BA$11)","v":13613326.247161312},{"$f":"(BI203*BI201)+(BI204*12*$BA$11)","v":13613326.247161312},{"$f":"(BJ203*BJ201)+(BJ204*12*$BA$11)","v":13613326.247161312},{"$f":"(BK203*BK201)+(BK204*12*$BA$11)","v":13613326.247161312},{"$f":"(BL203*BL201)+(BL204*12*$BA$11)","v":13613326.247161312},{"$f":"(BM203*BM201)+(BM204*12*$BA$11)","v":13613326.247161312},{"$f":"(BN203*BN201)+(BN204*12*$BA$11)","v":13613326.247161312},{"$f":"(BO203*BO201)+(BO204*12*$BA$11)","v":13613326.247161312},{"$f":"(BP203*BP201)+(BP204*12*$BA$11)","v":13613326.247161312},{"$f":"(BQ203*BQ201)+(BQ204*12*$BA$11)","v":13613326.247161312},{"$f":"(BR203*BR201)+(BR204*12*$BA$11)","v":13613326.247161312},{"$f":"(BS203*BS201)+(BS204*12*$BA$11)","v":13613326.247161312},{"$f":"(BT203*BT201)+(BT204*12*$BA$11)","v":13613326.247161312},{"$f":"(BU203*BU201)+(BU204*12*$BA$11)","v":13613326.247161312},{"$f":"(BV203*BV201)+(BV204*12*$BA$11)","v":13613326.247161312},{"$f":"(BW203*BW201)+(BW204*12*$BA$11)","v":13613326.247161312},null,null,null,"Revenue",null,{"$f":"(CC203*CC201)+(CC204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CD203*CD201)+(CD204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CE203*CE201)+(CE204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CF203*CF201)+(CF204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CG203*CG201)+(CG204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CH203*CH201)+(CH204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CI203*CI201)+(CI204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CJ203*CJ201)+(CJ204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CK203*CK201)+(CK204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CL203*CL201)+(CL204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CM203*CM201)+(CM204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CN203*CN201)+(CN204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CO203*CO201)+(CO204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CP203*CP201)+(CP204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CQ203*CQ201)+(CQ204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CR203*CR201)+(CR204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CS203*CS201)+(CS204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CT203*CT201)+(CT204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CU203*CU201)+(CU204*12*('Resource Options'!$J$16))","v":73615867.104768425},{"$f":"(CV203*CV201)+(CV204*12*('Resource Options'!$J$16))","v":73615867.104768425},null,null,null,null,"Revenue",null,{"$f":"(DC203*DC201)+(DC204*12*('Resource Options'!$J$27))","v":13703422.304562129},{"$f":"(DD203*DD201)+(DD204*12*('Resource Options'!$J$27))","v":13566388.08151651},{"$f":"(DE203*DE201)+(DE204*12*('Resource Options'!$J$27))","v":13430724.200701345},{"$f":"(DF203*DF201)+(DF204*12*('Resource Options'!$J$27))","v":13296416.958694331},{"$f":"(DG203*DG201)+(DG204*12*('Resource Options'!$J$27))","v":13163452.789107388},{"$f":"(DH203*DH201)+(DH204*12*('Resource Options'!$J$27))","v":13031818.261216315},{"$f":"(DI203*DI201)+(DI204*12*('Resource Options'!$J$27))","v":12901500.078604151},{"$f":"(DJ203*DJ201)+(DJ204*12*('Resource Options'!$J$27))","v":12772485.077818111},{"$f":"(DK203*DK201)+(DK204*12*('Resource Options'!$J$27))","v":12644760.227039929},{"$f":"(DL203*DL201)+(DL204*12*('Resource Options'!$J$27))","v":12518312.624769529},{"$f":"(DM203*DM201)+(DM204*12*('Resource Options'!$J$27))","v":12393129.498521833},{"$f":"(DN203*DN201)+(DN204*12*('Resource Options'!$J$27))","v":12269198.203536615},{"$f":"(DO203*DO201)+(DO204*12*('Resource Options'!$J$27))","v":12146506.221501248},{"$f":"(DP203*DP201)+(DP204*12*('Resource Options'!$J$27))","v":12025041.159286236},{"$f":"(DQ203*DQ201)+(DQ204*12*('Resource Options'!$J$27))","v":11904790.747693375},{"$f":"(DR203*DR201)+(DR204*12*('Resource Options'!$J$27))","v":11785742.840216441},{"$f":"(DS203*DS201)+(DS204*12*('Resource Options'!$J$27))","v":11667885.411814274},{"$f":"(DT203*DT201)+(DT204*12*('Resource Options'!$J$27))","v":11551206.557696132},{"$f":"(DU203*DU201)+(DU204*12*('Resource Options'!$J$27))","v":11435694.492119169},{"$f":"(DV203*DV201)+(DV204*12*('Resource Options'!$J$27))","v":11321337.547197977},null,null,null,"Revenue",null,{"$f":"(EB203*EB201)+(EB204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EC203*EC201)+(EC204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(ED203*ED201)+(ED204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EE203*EE201)+(EE204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EF203*EF201)+(EF204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EG203*EG201)+(EG204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EH203*EH201)+(EH204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EI203*EI201)+(EI204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EJ203*EJ201)+(EJ204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EK203*EK201)+(EK204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EL203*EL201)+(EL204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EM203*EM201)+(EM204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EN203*EN201)+(EN204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EO203*EO201)+(EO204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EP203*EP201)+(EP204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EQ203*EQ201)+(EQ204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(ER203*ER201)+(ER204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(ES203*ES201)+(ES204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(ET203*ET201)+(ET204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},{"$f":"(EU203*EU201)+(EU204*12*('Resource Options'!$J$40*1000))","v":161035433.82384619},null,null,null,"Revenue",null,{"$f":"(FA203*FA201)+(FA204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FB203*FB201)+(FB204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FC203*FC201)+(FC204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FD203*FD201)+(FD204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FE203*FE201)+(FE204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FF203*FF201)+(FF204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FG203*FG201)+(FG204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FH203*FH201)+(FH204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FI203*FI201)+(FI204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FJ203*FJ201)+(FJ204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FK203*FK201)+(FK204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FL203*FL201)+(FL204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FM203*FM201)+(FM204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FN203*FN201)+(FN204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FO203*FO201)+(FO204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FP203*FP201)+(FP204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FQ203*FQ201)+(FQ204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FR203*FR201)+(FR204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FS203*FS201)+(FS204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},{"$f":"(FT203*FT201)+(FT204*12*('Resource Options'!$J$41*1000))","v":125292235.85048424},null,null,null,"Revenue",null,{"$f":"(FZ203*FZ201)+(FZ204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GA203*GA201)+(GA204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GB203*GB201)+(GB204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GC203*GC201)+(GC204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GD203*GD201)+(GD204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GE203*GE201)+(GE204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GF203*GF201)+(GF204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GG203*GG201)+(GG204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GH203*GH201)+(GH204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GI203*GI201)+(GI204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GJ203*GJ201)+(GJ204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GK203*GK201)+(GK204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GL203*GL201)+(GL204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GM203*GM201)+(GM204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GN203*GN201)+(GN204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GO203*GO201)+(GO204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GP203*GP201)+(GP204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GQ203*GQ201)+(GQ204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GR203*GR201)+(GR204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},{"$f":"(GS203*GS201)+(GS204*12*('Resource Options'!$J$42*1000))","v":260486225.2654587},null,null,null,"Revenue",null,{"$f":"(GY203*GY201)+(GY204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(GZ203*GZ201)+(GZ204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HA203*HA201)+(HA204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HB203*HB201)+(HB204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HC203*HC201)+(HC204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HD203*HD201)+(HD204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HE203*HE201)+(HE204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HF203*HF201)+(HF204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HG203*HG201)+(HG204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HH203*HH201)+(HH204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HI203*HI201)+(HI204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HJ203*HJ201)+(HJ204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HK203*HK201)+(HK204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HL203*HL201)+(HL204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HM203*HM201)+(HM204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HN203*HN201)+(HN204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HO203*HO201)+(HO204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HP203*HP201)+(HP204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HQ203*HQ201)+(HQ204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563},{"$f":"(HR203*HR201)+(HR204*12*('Resource Options'!$J$43*1000))","v":136021745.60593563}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":945976.43218175997},{"$f":"HLOOKUP(E200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":964895.9608253953},{"$f":"HLOOKUP(F200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":984193.88004190312},{"$f":"HLOOKUP(G200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1003877.7576427412},{"$f":"HLOOKUP(H200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(I200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(J200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(K200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(L200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(M200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(N200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(O200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(P200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(Q200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(R200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(S200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(T200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(U200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(V200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(W200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":945976.43218175997},{"$f":"HLOOKUP(AE200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":964895.9608253953},{"$f":"HLOOKUP(AF200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":984193.88004190312},{"$f":"HLOOKUP(AG200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1003877.7576427412},{"$f":"HLOOKUP(AH200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(AI200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(AJ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(AK200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(AL200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(AM200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(AN200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(AO200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(AP200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(AQ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(AR200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(AS200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(AT200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(AU200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(AV200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(AW200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1064223.4862044801},{"$f":"HLOOKUP(BE200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1085507.9559285697},{"$f":"HLOOKUP(BF200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1107218.115047141},{"$f":"HLOOKUP(BG200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1129362.4773480839},{"$f":"HLOOKUP(BH200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1151949.7268950457},{"$f":"HLOOKUP(BI200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1174988.7214329464},{"$f":"HLOOKUP(BJ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1198488.4958616055},{"$f":"HLOOKUP(BK200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1222458.2657788377},{"$f":"HLOOKUP(BL200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1246907.4310944143},{"$f":"HLOOKUP(BM200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1271845.5797163027},{"$f":"HLOOKUP(BN200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1297282.4913106291},{"$f":"HLOOKUP(BO200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1323228.1411368416},{"$f":"HLOOKUP(BP200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1349692.7039595786},{"$f":"HLOOKUP(BQ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1376686.55803877},{"$f":"HLOOKUP(BR200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1404220.2891995455},{"$f":"HLOOKUP(BS200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},{"$f":"HLOOKUP(BT200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},{"$f":"HLOOKUP(BU200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1490169.8046608714},{"$f":"HLOOKUP(BV200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1519973.2007540888},{"$f":"HLOOKUP(BW200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1550372.6647691703},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC201","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD201","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE201","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF201","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG201","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH201","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI201","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ201","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK201","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL201","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM201","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN201","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO201","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP201","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ201","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR201","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS201","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT201","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU201","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV201","v":8751415.1999999993}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":900929.93541120016},{"$f":"HLOOKUP(E200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":918948.53411942406},{"$f":"HLOOKUP(F200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":937327.50480181258},{"$f":"HLOOKUP(G200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":956074.05489784875},{"$f":"HLOOKUP(H200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":975195.53599580587},{"$f":"HLOOKUP(I200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":994699.44671572186},{"$f":"HLOOKUP(J200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1014593.4356500363},{"$f":"HLOOKUP(K200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1034885.3043630373},{"$f":"HLOOKUP(L200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1055583.0104502982},{"$f":"HLOOKUP(M200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1076694.6706593041},{"$f":"HLOOKUP(N200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1098228.5640724902},{"$f":"HLOOKUP(O200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1120193.1353539403},{"$f":"HLOOKUP(P200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1142596.998061019},{"$f":"HLOOKUP(Q200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(R200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(S200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},{"$f":"HLOOKUP(T200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1236783.7366207044},{"$f":"HLOOKUP(U200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1261519.4113531187},{"$f":"HLOOKUP(V200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1286749.7995801808},{"$f":"HLOOKUP(W200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1312484.795571785},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(AD200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":900929.93541120016},{"$f":"HLOOKUP(AE200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":918948.53411942406},{"$f":"HLOOKUP(AF200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":937327.50480181258},{"$f":"HLOOKUP(AG200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":956074.05489784875},{"$f":"HLOOKUP(AH200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":975195.53599580587},{"$f":"HLOOKUP(AI200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":994699.44671572186},{"$f":"HLOOKUP(AJ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1014593.4356500363},{"$f":"HLOOKUP(AK200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1034885.3043630373},{"$f":"HLOOKUP(AL200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1055583.0104502982},{"$f":"HLOOKUP(AM200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1076694.6706593041},{"$f":"HLOOKUP(AN200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1098228.5640724902},{"$f":"HLOOKUP(AO200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1120193.1353539403},{"$f":"HLOOKUP(AP200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1142596.998061019},{"$f":"HLOOKUP(AQ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(AR200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(AS200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},{"$f":"HLOOKUP(AT200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1236783.7366207044},{"$f":"HLOOKUP(AU200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1261519.4113531187},{"$f":"HLOOKUP(AV200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1286749.7995801808},{"$f":"HLOOKUP(AW200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1312484.795571785},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(BD200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":501142.2765724801},{"$f":"HLOOKUP(BE200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":511165.12210392964},{"$f":"HLOOKUP(BF200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":521388.42454600823},{"$f":"HLOOKUP(BG200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":531816.19303692831},{"$f":"HLOOKUP(BH200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":542452.51689766697},{"$f":"HLOOKUP(BI200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":553301.56723562034},{"$f":"HLOOKUP(BJ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":564367.59858033271},{"$f":"HLOOKUP(BK200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":575654.95055193955},{"$f":"HLOOKUP(BL200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":587168.04956297833},{"$f":"HLOOKUP(BM200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":598911.4105542379},{"$f":"HLOOKUP(BN200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":610889.63876532263},{"$f":"HLOOKUP(BO200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":623107.43154062924},{"$f":"HLOOKUP(BP200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":635569.58017144178},{"$f":"HLOOKUP(BQ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":648280.97177487065},{"$f":"HLOOKUP(BR200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":661246.59121036797},{"$f":"HLOOKUP(BS200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":674471.5230345754},{"$f":"HLOOKUP(BT200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":687960.95349526685},{"$f":"HLOOKUP(BU200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":701720.17256517219},{"$f":"HLOOKUP(BV200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":715754.57601647545},{"$f":"HLOOKUP(BW200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":730069.66753680538},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CC200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15203192.660064002},{"$f":"HLOOKUP(CD200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15507256.513265282},{"$f":"HLOOKUP(CE200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15817401.643530587},{"$f":"HLOOKUP(CF200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16133749.676401198},{"$f":"HLOOKUP(CG200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16456424.669929223},{"$f":"HLOOKUP(CH200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16785553.163327809},{"$f":"HLOOKUP(CI200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17121264.226594366},{"$f":"HLOOKUP(CJ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17463689.511126254},{"$f":"HLOOKUP(CK200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17812963.301348776},{"$f":"HLOOKUP(CL200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18169222.567375753},{"$f":"HLOOKUP(CM200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18532607.018723272},{"$f":"HLOOKUP(CN200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18903259.159097739},{"$f":"HLOOKUP(CO200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19281324.342279695},{"$f":"HLOOKUP(CP200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19666950.829125285},{"$f":"HLOOKUP(CQ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20060289.845707793},{"$f":"HLOOKUP(CR200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20461495.642621949},{"$f":"HLOOKUP(CS200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20870725.555474389},{"$f":"HLOOKUP(CT200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":21288140.066583876},{"$f":"HLOOKUP(CU200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":21713902.867915552},{"$f":"HLOOKUP(CV200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":22148180.925273865},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(DC200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DD200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DE200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DF200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DG200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DH200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DI200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DJ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DK200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DL200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DM200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DN200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DO200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DP200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DQ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DR200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DS200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DT200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DU200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DV200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D201","v":0},{"$f":"HLOOKUP(E200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E201","v":0},{"$f":"HLOOKUP(F200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F201","v":0},{"$f":"HLOOKUP(G200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G201","v":0},{"$f":"HLOOKUP(H200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H201","v":0},{"$f":"HLOOKUP(I200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I201","v":0},{"$f":"HLOOKUP(J200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J201","v":0},{"$f":"HLOOKUP(K200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K201","v":0},{"$f":"HLOOKUP(L200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L201","v":0},{"$f":"HLOOKUP(M200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M201","v":0},{"$f":"HLOOKUP(N200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N201","v":0},{"$f":"HLOOKUP(O200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O201","v":0},{"$f":"HLOOKUP(P200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P201","v":0},{"$f":"HLOOKUP(Q200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q201","v":0},{"$f":"HLOOKUP(R200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R201","v":0},{"$f":"HLOOKUP(S200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S201","v":0},{"$f":"HLOOKUP(T200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T201","v":0},{"$f":"HLOOKUP(U200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U201","v":0},{"$f":"HLOOKUP(V200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V201","v":0},{"$f":"HLOOKUP(W200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W201","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(AD200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD201","v":0},{"$f":"HLOOKUP(AE200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE201","v":0},{"$f":"HLOOKUP(AF200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF201","v":0},{"$f":"HLOOKUP(AG200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG201","v":0},{"$f":"HLOOKUP(AH200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH201","v":0},{"$f":"HLOOKUP(AI200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI201","v":0},{"$f":"HLOOKUP(AJ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ201","v":0},{"$f":"HLOOKUP(AK200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK201","v":0},{"$f":"HLOOKUP(AL200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL201","v":0},{"$f":"HLOOKUP(AM200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM201","v":0},{"$f":"HLOOKUP(AN200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN201","v":0},{"$f":"HLOOKUP(AO200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO201","v":0},{"$f":"HLOOKUP(AP200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP201","v":0},{"$f":"HLOOKUP(AQ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ201","v":0},{"$f":"HLOOKUP(AR200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR201","v":0},{"$f":"HLOOKUP(AS200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS201","v":0},{"$f":"HLOOKUP(AT200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT201","v":0},{"$f":"HLOOKUP(AU200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU201","v":0},{"$f":"HLOOKUP(AV200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV201","v":0},{"$f":"HLOOKUP(AW200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW201","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(BD200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD201","v":0},{"$f":"HLOOKUP(BE200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE201","v":0},{"$f":"HLOOKUP(BF200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF201","v":0},{"$f":"HLOOKUP(BG200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG201","v":0},{"$f":"HLOOKUP(BH200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH201","v":0},{"$f":"HLOOKUP(BI200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI201","v":0},{"$f":"HLOOKUP(BJ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ201","v":0},{"$f":"HLOOKUP(BK200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK201","v":0},{"$f":"HLOOKUP(BL200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL201","v":0},{"$f":"HLOOKUP(BM200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM201","v":0},{"$f":"HLOOKUP(BN200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN201","v":0},{"$f":"HLOOKUP(BO200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO201","v":0},{"$f":"HLOOKUP(BP200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP201","v":0},{"$f":"HLOOKUP(BQ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ201","v":0},{"$f":"HLOOKUP(BR200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR201","v":0},{"$f":"HLOOKUP(BS200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS201","v":0},{"$f":"HLOOKUP(BT200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT201","v":0},{"$f":"HLOOKUP(BU200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU201","v":0},{"$f":"HLOOKUP(BV200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV201","v":0},{"$f":"HLOOKUP(BW200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW201","v":0},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CC200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC201","v":707333.60624036437},{"$f":"HLOOKUP(CD200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD201","v":721480.27836517163},{"$f":"HLOOKUP(CE200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE201","v":735909.883932475},{"$f":"HLOOKUP(CF200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF201","v":750628.08161112457},{"$f":"HLOOKUP(CG200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG201","v":765640.64324334718},{"$f":"HLOOKUP(CH200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH201","v":780953.45610821398},{"$f":"HLOOKUP(CI200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI201","v":796572.52523037838},{"$f":"HLOOKUP(CJ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ201","v":812503.97573498602},{"$f":"HLOOKUP(CK200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK201","v":828754.05524968565},{"$f":"HLOOKUP(CL200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL201","v":845329.13635467936},{"$f":"HLOOKUP(CM200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM201","v":862235.71908177307},{"$f":"HLOOKUP(CN200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN201","v":879480.43346340861},{"$f":"HLOOKUP(CO200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO201","v":897070.04213267681},{"$f":"HLOOKUP(CP200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP201","v":915011.44297533028},{"$f":"HLOOKUP(CQ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ201","v":933311.67183483695},{"$f":"HLOOKUP(CR200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR201","v":951977.90527153388},{"$f":"HLOOKUP(CS200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS201","v":971017.46337696444},{"$f":"HLOOKUP(CT200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT201","v":990437.81264450355},{"$f":"HLOOKUP(CU200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU201","v":1010246.5688973939},{"$f":"HLOOKUP(CV200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV201","v":1030451.5002753418},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(DC200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC201","v":5516908.6057018852},{"$f":"HLOOKUP(DD200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD201","v":5570974.3100377629},{"$f":"HLOOKUP(DE200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE201","v":5625569.8582761334},{"$f":"HLOOKUP(DF200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF201","v":5680700.4428872401},{"$f":"HLOOKUP(DG200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG201","v":5736371.3072275361},{"$f":"HLOOKUP(DH200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH201","v":5792587.7460383652},{"$f":"HLOOKUP(DI200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI201","v":5849355.1059495416},{"$f":"HLOOKUP(DJ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ201","v":5906678.7859878475},{"$f":"HLOOKUP(DK200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK201","v":5964564.2380905282},{"$f":"HLOOKUP(DL200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DL201","v":6023016.9676238159},{"$f":"HLOOKUP(DM200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DM201","v":6082042.5339065287},{"$f":"HLOOKUP(DN200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DN201","v":6141646.5507388124},{"$f":"HLOOKUP(DO200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO201","v":6201834.6869360544},{"$f":"HLOOKUP(DP200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP201","v":6262612.6668680273},{"$f":"HLOOKUP(DQ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ201","v":6323986.2710033357},{"$f":"HLOOKUP(DR200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR201","v":6385961.3364591682},{"$f":"HLOOKUP(DS200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS201","v":6448543.7575564664},{"$f":"HLOOKUP(DT200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT201","v":6511739.4863805193},{"$f":"HLOOKUP(DU200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU201","v":6575554.5333470479},{"$f":"HLOOKUP(DV200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV201","v":6639994.9677738501},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(EB200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB201","v":2412239.902063488},{"$f":"HLOOKUP(EC200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC201","v":2460484.7001047581},{"$f":"HLOOKUP(ED200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED201","v":2509694.3941068533},{"$f":"HLOOKUP(EE200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE201","v":2559888.2819889905},{"$f":"HLOOKUP(EF200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF201","v":2611086.0476287701},{"$f":"HLOOKUP(EG200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG201","v":2663307.7685813457},{"$f":"HLOOKUP(EH200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH201","v":2716573.9239529725},{"$f":"HLOOKUP(EI200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EI201","v":2770905.4024320319},{"$f":"HLOOKUP(EJ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EJ201","v":2826323.5104806726},{"$f":"HLOOKUP(EK200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EK201","v":2882849.9806902865},{"$f":"HLOOKUP(EL200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL201","v":2940506.9803040926},{"$f":"HLOOKUP(EM200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM201","v":2999317.1199101745},{"$f":"HLOOKUP(EN200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN201","v":3059303.462308378},{"$f":"HLOOKUP(EO200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO201","v":3120489.5315545457},{"$f":"HLOOKUP(EP200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP201","v":3182899.322185637},{"$f":"HLOOKUP(EQ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ201","v":3246557.3086293493},{"$f":"HLOOKUP(ER200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER201","v":3311488.4548019362},{"$f":"HLOOKUP(ES200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES201","v":3377718.2238979749},{"$f":"HLOOKUP(ET200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET201","v":3445272.5883759349},{"$f":"HLOOKUP(EU200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU201","v":3514178.0401434535},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FA200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA201","v":712759.45677637821},{"$f":"HLOOKUP(FB200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB201","v":727014.64591190591},{"$f":"HLOOKUP(FC200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC201","v":741554.938830144},{"$f":"HLOOKUP(FD200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD201","v":756386.03760674689},{"$f":"HLOOKUP(FE200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE201","v":771513.75835888181},{"$f":"HLOOKUP(FF200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FF201","v":786944.03352605947},{"$f":"HLOOKUP(FG200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FG201","v":802682.91419658076},{"$f":"HLOOKUP(FH200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FH201","v":818736.57248051232},{"$f":"HLOOKUP(FI200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI201","v":835111.30393012264},{"$f":"HLOOKUP(FJ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ201","v":851813.53000872524},{"$f":"HLOOKUP(FK200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK201","v":868849.80060889979},{"$f":"HLOOKUP(FL200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL201","v":886226.79662107781},{"$f":"HLOOKUP(FM200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM201","v":903951.33255349926},{"$f":"HLOOKUP(FN200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN201","v":922030.35920456937},{"$f":"HLOOKUP(FO200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO201","v":940470.96638866083},{"$f":"HLOOKUP(FP200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP201","v":959280.38571643387},{"$f":"HLOOKUP(FQ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ201","v":978465.99343076255},{"$f":"HLOOKUP(FR200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR201","v":998035.3132993778},{"$f":"HLOOKUP(FS200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS201","v":1017996.0195653655},{"$f":"HLOOKUP(FT200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT201","v":1038355.9399566727},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FZ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ201","v":3018745.9345823079},{"$f":"HLOOKUP(GA200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA201","v":3079120.8532739542},{"$f":"HLOOKUP(GB200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB201","v":3140703.2703394336},{"$f":"HLOOKUP(GC200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GC201","v":3203517.3357462222},{"$f":"HLOOKUP(GD200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GD201","v":3267587.6824611467},{"$f":"HLOOKUP(GE200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GE201","v":3332939.4361103694},{"$f":"HLOOKUP(GF200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF201","v":3399598.2248325772},{"$f":"HLOOKUP(GG200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG201","v":3467590.1893292284},{"$f":"HLOOKUP(GH200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH201","v":3536941.9931158135},{"$f":"HLOOKUP(GI200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI201","v":3607680.8329781303},{"$f":"HLOOKUP(GJ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ201","v":3679834.4496376929},{"$f":"HLOOKUP(GK200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK201","v":3753431.138630447},{"$f":"HLOOKUP(GL200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL201","v":3828499.7614030559},{"$f":"HLOOKUP(GM200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM201","v":3905069.7566311173},{"$f":"HLOOKUP(GN200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN201","v":3983171.15176374},{"$f":"HLOOKUP(GO200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO201","v":4062834.5747990143},{"$f":"HLOOKUP(GP200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP201","v":4144091.2662949944},{"$f":"HLOOKUP(GQ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ201","v":4226973.0916208941},{"$f":"HLOOKUP(GR200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR201","v":4311512.5534533132},{"$f":"HLOOKUP(GS200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS201","v":4397742.8045223784},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(GY200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY201","v":838540.53738397441},{"$f":"HLOOKUP(GZ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GZ201","v":855311.34813165397},{"$f":"HLOOKUP(HA200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HA201","v":872417.57509428705},{"$f":"HLOOKUP(HB200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HB201","v":889865.92659617285},{"$f":"HLOOKUP(HC200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC201","v":907663.24512809631},{"$f":"HLOOKUP(HD200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD201","v":925816.51003065822},{"$f":"HLOOKUP(HE200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE201","v":944332.84023127146},{"$f":"HLOOKUP(HF200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF201","v":963219.49703589687},{"$f":"HLOOKUP(HG200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG201","v":982483.88697661483},{"$f":"HLOOKUP(HH200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH201","v":1002133.5647161473},{"$f":"HLOOKUP(HI200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI201","v":1022176.2360104703},{"$f":"HLOOKUP(HJ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ201","v":1042619.7607306797},{"$f":"HLOOKUP(HK200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK201","v":1063472.1559452934},{"$f":"HLOOKUP(HL200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL201","v":1084741.5990641993},{"$f":"HLOOKUP(HM200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM201","v":1106436.4310454833},{"$f":"HLOOKUP(HN200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN201","v":1128565.159666393},{"$f":"HLOOKUP(HO200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO201","v":1151136.4628597207},{"$f":"HLOOKUP(HP200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP201","v":1174159.192116915},{"$f":"HLOOKUP(HQ200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ201","v":1197642.3759592536},{"$f":"HLOOKUP(HR200,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR201","v":1221595.2234784386}]
[null,"B&O Tax",null,{"$f":"(D203*D201)*0.00275","v":24815.761331284459},{"$f":"(E203*E201)*0.00275","v":24815.761331284459},24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,null,null,null,null,"B&O Tax",null,{"$f":"(AD203*AD201)*0.00275","v":24815.761331284459},24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,null,null,null,null,"B&O Tax",null,{"$f":"(BD203*BD201)*0.00275","v":24815.761331284459},{"$f":"(BE203*BE201)*0.00275","v":24815.761331284459},24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,24815.761331284459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8620773.3194659203},{"$f":"HLOOKUP(EC200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8793188.7858552393},{"$f":"HLOOKUP(ED200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8969052.5615723431},{"$f":"HLOOKUP(EE200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9148433.6128037907},{"$f":"HLOOKUP(EF200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9331402.2850598674},{"$f":"HLOOKUP(EG200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9518030.3307610638},{"$f":"HLOOKUP(EH200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9708390.9373762868},{"$f":"HLOOKUP(EI200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9902558.7561238129},{"$f":"HLOOKUP(EJ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10100609.93124629},{"$f":"HLOOKUP(EK200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10302622.129871216},{"$f":"HLOOKUP(EL200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10508674.57246864},{"$f":"HLOOKUP(EM200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10718848.063918017},{"$f":"HLOOKUP(EN200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10933225.025196373},{"$f":"HLOOKUP(EO200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11151889.525700303},{"$f":"HLOOKUP(EP200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(EQ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},{"$f":"HLOOKUP(ER200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11834474.379789365},{"$f":"HLOOKUP(ES200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12071163.867385153},{"$f":"HLOOKUP(ET200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12312587.144732855},{"$f":"HLOOKUP(EU200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12558838.887627514},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":6896618.6555727366},{"$f":"HLOOKUP(FB200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7034551.0286841914},{"$f":"HLOOKUP(FC200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7175242.0492578745},{"$f":"HLOOKUP(FD200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7318746.8902430329},{"$f":"HLOOKUP(FE200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7465121.828047893},{"$f":"HLOOKUP(FF200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7614424.2646088516},{"$f":"HLOOKUP(FG200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7766712.7499010293},{"$f":"HLOOKUP(FH200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7922047.004899051},{"$f":"HLOOKUP(FI200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8080487.9449970312},{"$f":"HLOOKUP(FJ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8242097.7038969724},{"$f":"HLOOKUP(FK200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8406939.6579749119},{"$f":"HLOOKUP(FL200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8575078.4511344116},{"$f":"HLOOKUP(FM200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8746580.0201571006},{"$f":"HLOOKUP(FN200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8921511.62056024},{"$f":"HLOOKUP(FO200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FP200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},{"$f":"HLOOKUP(FQ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9467579.5038314927},{"$f":"HLOOKUP(FR200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9656931.0939081218},{"$f":"HLOOKUP(FS200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9850069.7157862857},{"$f":"HLOOKUP(FT200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10047071.110102011},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":20689855.966718208},{"$f":"HLOOKUP(GA200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21103653.086052574},{"$f":"HLOOKUP(GB200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21525726.147773623},{"$f":"HLOOKUP(GC200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21956240.670729097},{"$f":"HLOOKUP(GD200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22395365.484143682},{"$f":"HLOOKUP(GE200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22843272.793826554},{"$f":"HLOOKUP(GF200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23300138.249703087},{"$f":"HLOOKUP(GG200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23766141.014697149},{"$f":"HLOOKUP(GH200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24241463.834991094},{"$f":"HLOOKUP(GI200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24726293.111690916},{"$f":"HLOOKUP(GJ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25220818.973924737},{"$f":"HLOOKUP(GK200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25725235.353403237},{"$f":"HLOOKUP(GL200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26239740.0604713},{"$f":"HLOOKUP(GM200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26764534.861680724},{"$f":"HLOOKUP(GN200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GO200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},{"$f":"HLOOKUP(GP200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28402738.51149448},{"$f":"HLOOKUP(GQ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28970793.281724367},{"$f":"HLOOKUP(GR200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":29550209.147358857},{"$f":"HLOOKUP(GS200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30141213.330306035},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":6896618.6555727366},{"$f":"HLOOKUP(GZ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7034551.0286841914},{"$f":"HLOOKUP(HA200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7175242.0492578745},{"$f":"HLOOKUP(HB200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7318746.8902430329},{"$f":"HLOOKUP(HC200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7465121.828047893},{"$f":"HLOOKUP(HD200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7614424.2646088516},{"$f":"HLOOKUP(HE200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7766712.7499010293},{"$f":"HLOOKUP(HF200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7922047.004899051},{"$f":"HLOOKUP(HG200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8080487.9449970312},{"$f":"HLOOKUP(HH200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8242097.7038969724},{"$f":"HLOOKUP(HI200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8406939.6579749119},{"$f":"HLOOKUP(HJ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8575078.4511344116},{"$f":"HLOOKUP(HK200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8746580.0201571006},{"$f":"HLOOKUP(HL200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8921511.62056024},{"$f":"HLOOKUP(HM200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(HN200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765},{"$f":"HLOOKUP(HO200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9467579.5038314927},{"$f":"HLOOKUP(HP200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9656931.0939081218},{"$f":"HLOOKUP(HQ200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9850069.7157862857},{"$f":"HLOOKUP(HR200,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10047071.110102011}]
[null,"Property Tax",null,{"$f":"C236*$B$8","v":2010918.7053839585},{"$f":"D236*$B$8","v":1832742.2467685032},{"$f":"E236*$B$8","v":1670353.0252600214},{"$f":"F236*$B$8","v":1522352.2205126127},{"$f":"G236*$B$8","v":1387464.9539661906},{"$f":"H236*$B$8","v":1264529.3070457699},{"$f":"I236*$B$8","v":1152486.3123977834},{"$f":"J236*$B$8","v":1050370.8319479586},{"$f":"K236*$B$8","v":957303.24320437328},{"$f":"L236*$B$8","v":872481.86219152063},{"$f":"M236*$B$8","v":795176.03774655855},{"$f":"N236*$B$8","v":1200265.9944280393},{"$f":"O236*$B$8","v":1053728.0500573581},{"$f":"P236*$B$8","v":925080.61432398704},{"$f":"Q236*$B$8","v":812139.47275244561},{"$f":"R236*$B$8","v":712987.07700691454},{"$f":"S236*$B$8","v":625939.98818453937},{"$f":"T236*$B$8","v":549520.29488840455},{"$f":"U236*$B$8","v":482430.52080770995},{"$f":"V236*$B$8","v":423531.59577857348},null,null,null,null,"Property Tax",null,{"$f":"AC236*$B$8","v":1726511.4387866312},{"$f":"AD236*$B$8","v":1585002.3523149407},{"$f":"AE236*$B$8","v":1455091.6955461691},{"$f":"AF236*$B$8","v":1335828.8329068159},{"$f":"AG236*$B$8","v":1226341.0452324771},{"$f":"AH236*$B$8","v":1125827.1435490069},{"$f":"AI236*$B$8","v":1033551.6062837472},{"$f":"AJ236*$B$8","v":948839.19700521452},{"$f":"AK236*$B$8","v":871070.02330596407},{"$f":"AL236*$B$8","v":799675.00067146018},{"$f":"AM236*$B$8","v":734131.68814131257},{"$f":"AN236*$B$8","v":1021616.8959484142},{"$f":"AO236*$B$8","v":1295517.3723041904},{"$f":"AP236*$B$8","v":1556475.0456404109},{"$f":"AQ236*$B$8","v":1805101.5109138708},{"$f":"AR236*$B$8","v":2041979.4629744398},{"$f":"AS236*$B$8","v":2267664.0622012108},{"$f":"AT236*$B$8","v":2482684.2356073223},{"$f":"AU236*$B$8","v":2687543.916462807},{"$f":"AV236*$B$8","v":2882723.2253407068},null,null,null,null,"Property Tax",null,{"$f":"BC236*$B$8","v":1340881.4130401125},{"$f":"BD236*$B$8","v":1245886.2632309031},{"$f":"BE236*$B$8","v":1157621.0735803733},{"$f":"BF236*$B$8","v":1075609.0580228304},{"$f":"BG236*$B$8","v":999407.2085458067},{"$f":"BH236*$B$8","v":928603.90217364742},{"$f":"BI236*$B$8","v":862816.67748507368},{"$f":"BJ236*$B$8","v":801690.16865402984},{"$f":"BK236*$B$8","v":744894.18585403415},{"$f":"BL236*$B$8","v":692121.93165686436},{"$f":"BM236*$B$8","v":643088.34379101743},{"$f":"BN236*$B$8","v":771476.85626363498},{"$f":"BO236*$B$8","v":893433.21106856095},{"$f":"BP236*$B$8","v":1009279.6539539953},{"$f":"BQ236*$B$8","v":1119322.2864242317},{"$f":"BR236*$B$8","v":1223851.8745528462},{"$f":"BS236*$B$8","v":1323144.6172750192},{"$f":"BT236*$B$8","v":1417462.8761890491},{"$f":"BU236*$B$8","v":1507055.8687954212},{"$f":"BV236*$B$8","v":1592160.327005171},null,null,null,"Property Tax",null,{"$f":"CB236*$B$8","v":5764097.5849650642},5576947.5879665175,5395874.0185197722,5220679.5858292943,5051173.4047807911,4887170.78796014,4728493.0444250833,4574967.2850104515,4426426.2339547817,4282708.0466430821,4143656.1332671633,4009118.9882114101,3878950.0249780905,3753007.4164723456,3631153.9404728445,3513256.8301197286,3399187.6292569507,3288822.0524713881,3182039.8496762379,3078724.675091147,null,null,null,null,"Property Tax",null,{"$f":"DB236*$B$8","v":841836.20956588001},814503.28506708739,788057.81201451144,762470.9764380469,737714.89990595181,713762.60914958012,690588.00667434663,668165.84232489974,646471.68577352446,625481.89990179648,605173.615046488,585524.70408166153,566513.7583098053,548120.06413574005,530323.5804978821,513104.91703227407,496445.31294559001,480326.61657409667,464731.2656062991,449642.26794772164,null,null,null,"Property Tax",null,{"$f":"EA236*$B$8","v":17759263.463227145},{"$f":"EB236*$B$8","v":17332480.64829642},{"$f":"EC236*$B$8","v":16915954.090416972},{"$f":"ED236*$B$8","v":16509437.315726634},{"$f":"EE236*$B$8","v":16112689.773514779},{"$f":"EF236*$B$8","v":15725476.693879746},{"$f":"EG236*$B$8","v":15347568.948806971},{"$f":"EH236*$B$8","v":14978742.916585647},{"$f":"EI236*$B$8","v":14618780.349483643},{"$f":"EJ236*$B$8","v":14267468.244602416},{"$f":"EK236*$B$8","v":13924598.717835475},{"$f":"EL236*$B$8","v":13589968.880855812},{"$f":"EM236*$B$8","v":13263380.721059535},{"$f":"EN236*$B$8","v":12944640.984394629},{"$f":"EO236*$B$8","v":12633561.061005529},{"$f":"EP236*$B$8","v":12329956.873625824},{"$f":"EQ236*$B$8","v":12033648.768653084},{"$f":"ER236*$B$8","v":11744461.409841292},{"$f":"ES236*$B$8","v":11462223.674548045},{"$f":"ET236*$B$8","v":11186768.552475078},null,null,null,"Property Tax",null,{"$f":"EZ236*$B$8","v":13953707.006821325},13618377.652232898,13291106.785327615,12971700.748070922,12659970.536333038,12355731.688048368,12058804.174062615,11769012.291603003,11486184.560308572,11210153.620759036,10940756.135442154,10677832.692100991,10421227.709403917,10170789.344881492,9926369.4050757699,9687823.2578488607,9455009.7467988487,9227791.1077324413,9006032.8871448897,8789603.8626589868,null,null,null,"Property Tax",null,{"$f":"FY236*$B$8","v":27907414.013642646},27236755.304465797,26582213.57065523,25943401.496141843,25319941.072666075,24711463.376096737,24117608.348125231,23538024.583206005,22972369.120617144,22420307.241518073,21881512.270884309,21355665.384201981,20842455.418807834,20341578.689762983,19852738.81015154,19375646.515697721,18910019.493597697,18455582.215464883,18012065.774289779,17579207.725317974,null,null,null,"Property Tax",null,{"$f":"GX236*$B$8","v":15222225.825623263},14856411.98425407,14499389.220357399,14150946.270622823,13810876.948726948,13478980.023325488,13155059.098977396,12838922.499930546,12530383.156700259,12229258.495373493,11935370.329573257,11648544.755019261,11368612.046622453,11095406.558052536,10828766.62371902,10568534.463107847,10314556.087416926,10066681.20843539,9824763.1496126074,9588658.7592643499]
[null,"Total Operating Costs",null,{"$f":"SUM(D207:D211)","v":3882640.8343082033},{"$f":"SUM(E207:E211)","v":3741402.5030446071},3616690.1714350218,3507119.794384487,3411431.5640888773,3328478.9341442841,3257218.6168116424,3196701.4672234692,3146064.1759587689,3104521.6983743785,{"$f":"SUM(N207:N211)","v":3071360.3554264479},{"$f":"SUM(O207:O211)","v":3521477.6832349012},3420867.6574137313,3339066.6986008617,3273908.9634882323,3223495.6423307918,3186162.409588268,3160450.8494935823,3145083.3712783656,3138941.1880320162,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD207:AD211)","v":3598233.5677108755},{"$f":"SUM(AE207:AE211)","v":3493662.6085910443},3401428.8417211692,3320596.4067786904,3250307.6553551638,3189776.7706475211,3138283.9106976064,3095169.8322807252,3059830.9560603597,3031714.8368543182,{"$f":"SUM(AN207:AN211)","v":3010316.005821202},{"$f":"SUM(AO207:AO211)","v":3342828.5847552759},3662656.9796605636,3970461.1299172854,4266871.0016496573,4552488.0282983165,4827886.4836049397,5093614.7902124999,5350196.7669334626,5598132.8175941501,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD207:BD211)","v":2931062.9371483568},{"$f":"SUM(BE207:BE211)","v":2867375.1025946867},2811043.3745048069,2761603.489739127,2718625.2136698039,2681709.9521734985,2650488.5332582965,2624619.1463160915,2603785.4278427111,2587694.6832586895,{"$f":"SUM(BN207:BN211)","v":2576076.2351982533},{"$f":"SUM(BO207:BO211)","v":2742628.1902723899},2903511.2565308656,3059062.9450989207,3209604.9281654297,3355443.8539022421,3496872.1209847778,3634168.6147463769,3767599.4068972701,3897418.4206424309,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CC207:CC211)","v":27800614.491269432},{"$f":"SUM(CD207:CD211)","v":27931675.019596972},28075176.185982831,28231047.983841617,28399229.357953358,29454809.567396164,29647461.956249826,29852292.93187169,30069275.750553243,30298391.910373516,{"$f":"SUM(CM207:CM211)","v":30539631.031072211},{"$f":"SUM(CN207:CN211)","v":31668132.260772556},31933618.08939046,32211243.368572962,32501029.138015475,32803004.058013212,33117204.328108303,34318815.131699771,34657604.486489184,35008772.300640352,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(DC207:DC211)","v":6358744.815267765},6385477.5951048499,6413627.6702906452,6443171.4193252865,6474086.2071334878,6506350.3551879451,6539943.1126238881,6574844.628312747,6611035.9238640526,6648498.867525612,6687216.1489530168,6727171.2548204735,6768348.4452458601,6810732.7310037669,6854309.851501218,6899066.2534914427,6944989.0705020567,6992066.1029546158,7040285.7989533469,7089637.2357215714,null,null,null,"Total Operating Costs",null,{"$f":"SUM(EB208:EB211)","v":28792276.684756555},28586154.134256415,28394701.046096168,28217759.210519414,28055178.106203414,27906814.793222155,27772533.810136229,27652207.07514149,27545713.791210607,27452940.355163917,27373780.270608209,27308134.064684004,27255909.208564285,27217020.041649476,27191387.699405476,27178940.04479377,27179611.603244387,27193343.501124419,27220083.407656834,27259785.480246045,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FA208:FA211)","v":21563085.119170442},21379943.326828994,21207903.773415633,21046833.675920703,20896606.122739814,20757099.986183278,20628199.838160224,20509795.868982568,20401783.809235726,20304064.854664735,20216545.594025966,20139137.939856481,20071759.062114514,20014331.324646302,19966782.224435881,19929044.33359617,19901055.244061105,19882757.514939941,19874098.622496542,19875030.91271767,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FZ208:FZ211)","v":51616015.914943159},51419529.243792325,51248642.988768287,51103159.502617165,50982894.239270903,50887675.60603366,50817344.822660893,50771755.787232384,50750774.948724046,50754281.186187118,50782165.694446743,50834331.876235664,50910695.240682192,51011183.308074825,51135735.520829618,51284303.160589367,51456849.271387175,51653348.588810146,51873787.475101948,52118163.860146388,null,null,null,"Total Operating Costs",null,{"$f":"SUM(GY208:GY211)","v":22957385.018579975},22746274.361069914,22547048.84470956,22359559.08746203,22183662.021902937,22019220.797964998,21866104.689109698,21724189.001865491,21593354.988673903,21473489.76398661,21364486.223558638,21266242.966884352,21178664.222724847,21101659.777676977,21035144.907735951,20979040.312805116,20933272.054108139,20897771.494460426,20872475.241358146,20857325.092844799]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N200,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":46285145.726966187},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(AN200,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":33815467.491518006},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(BN200,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":16907733.745759003},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D205-D212","v":16952257.538915124},{"$f":"E205-E212","v":17093495.870178722},17218208.201788306,17327778.57883884,17423466.80913445,17506419.439079043,17577679.756411687,17638196.905999858,17688834.19726456,17730376.674848948,17763538.017796878,17313420.689988427,17414030.715809595,17495831.674622465,17560989.409735095,17611402.730892535,17648735.963635057,17674447.523729745,17689815.001944963,17695957.185191311,null,null,null,null,"EBITDA",null,{"$f":"AD205-AD212","v":14865191.188116446},{"$f":"AE205-AE212","v":14969762.147236278},15061995.914106153,15142828.349048633,15213117.10047216,15273647.985179801,15325140.845129717,15368254.923546597,15403593.799766963,15431709.918973004,15453108.750006121,15120596.171072047,14800767.776166759,14492963.625910036,14196553.754177665,13910936.727529006,13635538.272222383,13369809.965614822,13113227.988893859,12865291.938233173,null,null,null,null,"EBITDA",null,{"$f":"BD205-BD212","v":10682263.310012955},{"$f":"BE205-BE212","v":10745951.144566625},10802282.872656506,10851722.757422185,10894701.033491507,10931616.294987813,10962837.713903015,10988707.100845221,11009540.8193186,11025631.563902622,11037250.011963058,10870698.056888923,10709814.990630446,10554263.302062392,10403721.318995882,10257882.393259071,10116454.126176534,9979157.6324149352,9845726.840264041,9715907.8265188821,null,null,null,"EBITDA",null,{"$f":"CC205-CC212","v":45815252.613498993},45684192.085171454,45540690.918785594,45384819.120926812,45216637.746815071,44161057.537372261,43968405.1485186,43763574.172896735,43546591.354215182,43317475.194394909,43076236.073696211,41947734.843995869,41682249.015377969,41404623.73619546,41114837.966752946,40812863.04675521,40498662.776660122,39297051.973068655,38958262.618279241,38607094.804128073,null,null,null,null,"EBITDA",null,{"$f":"DC205-DC212","v":7344677.4892943641},7180910.48641166,7017096.5304106995,6853245.5393690448,6689366.5819739001,6525467.9060283694,6361556.9659802625,6197640.4495053636,6033724.3031758768,5869813.7572439173,5705913.3495688159,5542026.9487161413,5378157.7762553878,5214308.4282824695,5050480.8961921567,4886676.5867249984,4722896.3413122175,4559140.4547415162,4395408.693165822,4231700.3114764057,null,null,null,"EBITDA",null,{"$f":"EB205-EB212","v":132243157.13908964},{"$f":"EC205-EC212","v":132449279.68958977},132640732.77775002,132817674.61332677,132980255.71764278,133128619.03062403,133262900.01370996,133383226.7487047,133489720.03263558,133582493.46868227,133661653.55323797,133727299.75916219,133779524.61528191,133818413.78219672,133844046.12444071,133856493.77905242,133855822.2206018,133842090.32272178,133815350.41618936,133775648.34360015,null,null,null,"EBITDA",null,{"$f":"FA205-FA212","v":103729150.73131379},{"$f":"FB205-FB212","v":103912292.52365524},104084332.0770686,104245402.17456353,104395629.72774443,104535135.86430097,104664036.01232401,104782439.98150167,104890452.04124852,104988170.99581951,105075690.25645827,105153097.91062775,105220476.78836972,105277904.52583793,105325453.62604836,105363191.51688807,105391180.60642314,105409478.33554429,105418137.22798769,105417204.93776657,null,null,null,"EBITDA",null,{"$f":"FZ205-FZ212","v":208870209.35051554},{"$f":"GA205-GA212","v":209066696.02166638},209237582.27669042,209383065.76284152,209503331.02618781,209598549.65942505,209668880.44279781,209714469.4782263,209735450.31673467,209731944.07927158,209704059.57101196,209651893.38922304,209575530.02477652,209475041.95738387,209350489.74462909,209201922.10486934,209029375.99407154,208832876.67664856,208612437.79035676,208368061.4053123,null,null,null,"EBITDA",null,{"$f":"GY205-GY212","v":113064360.58735566},{"$f":"GZ205-GZ212","v":113275471.24486572},113474696.76122607,113662186.5184736,113838083.5840327,114002524.80797064,114155640.91682594,114297556.60407014,114428390.61726174,114548255.84194902,114657259.382377,114755502.63905129,114843081.38321078,114920085.82825866,114986600.69819969,115042705.29313052,115088473.55182749,115123974.1114752,115149270.36457749,115164420.51309083]
[null,"Before Tax Earnings",null,{"$f":"D215-D237-D225","v":-23712480.983688183},{"$f":"E215-E237-E225","v":-43886668.079760894},-21677417.597614773,-8224540.1440607402,-7902020.6576202586,2264562.7728363117,12431362.531628538,12754465.214111418,13080817.314915562,13411860.342516366,{"$f":"N215-N237-N225","v":5169582.6510310806},{"$f":"O215-O237-O225","v":472098.3452611547},{"$f":"P215-P237-P225","v":4310627.7742172107},7230075.4609138696,9498143.8001517113,10126614.568065295,10770908.119901769,13500096.920296874,16249418.501193134,16958193.123830616,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD215-AD237-AD225","v":-20151938.993089445},{"$f":"AE215-AE237-AE225","v":-24188004.808983374},-18429802.752149954,-6889370.7816016171,-6620702.5238110228,2101126.846881385,10824333.11690034,11097096.271375395,11373566.677456848,11654870.903017029,{"$f":"AN215-AN237-AN225","v":5674082.1914942143},{"$f":"AO215-AO237-AO225","v":2284439.7827133648},{"$f":"AP215-AP237-AP225","v":4743750.144826699},6559767.0812650081,7925979.6215222413,8118543.3285431135,8345234.6435894985,10116223.06467396,11921703.064563807,12254998.684308022,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD215-BD237-BD225","v":-16433000.924740825},{"$f":"BE215-BE237-BE225","v":-29915647.05216426},-15133336.276614308,-6186573.7902599433,-5992344.3400646504,768340.05250831461,7531271.2891417909,7732232.8165315725,7936913.2824749071,8146043.1119023813,{"$f":"BN215-BN237-BN225","v":5226335.0719345547},{"$f":"BO215-BO237-BO225","v":3604473.849349218},{"$f":"BP215-BP237-BP225","v":4910078.5913828481},5897201.797434249,6662773.5891980734,6845067.727573338,7048179.1778084803,8027410.6216411274,9028088.8702312838,9297117.646746004,null,null,null,"Before Tax Earnings",null,{"$f":"CC215-CC237-CC225","v":25301845.765699081},{"$f":"CD215-CD237-CD225","v":18587229.052513674},19943571.75006558,21225692.991440076,22442727.348789468,22726699.653368156,23831082.880728904,24890006.469309442,25349735.379654504,25700255.727591686,{"$f":"CM215-CM237-CM225","v":26067634.940038309},{"$f":"CN215-CN237-CN225","v":25578182.960140556},{"$f":"CO215-CO237-CO225","v":25983698.843815375},26410625.362540223,26860618.980900429,27335412.418095551,27836818.923052967,27491595.233266626,28052012.347972594,28645011.326791577,null,null,null,null,"Before Tax Earnings",null,{"$f":"DC215-DC237-DC225","v":-12445076.060374774},-22621570.330201421,-11916108.19352017,-5516195.8543449696,-5576690.5089516733,-783059.09986987291,4015987.7210057448,3971751.4580463148,3933499.5779080703,3901536.5114769144,3876180.9572776575,3857766.6525746202,3846643.1810709853,3843176.8191030412,3847751.4223179519,3860769.3549212776,3882652.4636825053,3913843.098994513,3954805.1853956631,4006025.3440819336,null,null,null,"Before Tax Earnings",null,{"$f":"EB215-EB237-EB225","v":2725536.5645082742},{"$f":"EC215-EC237-EC225","v":-57728183.785184965},-46934575.006990135,-36833887.575549677,-27352447.930296853,-18434225.0562554,-10058583.429628968,-2151480.0759221762,388670.81682186574,1880656.6906662732,{"$f":"EL215-EL237-EL225","v":3428989.8349095806},{"$f":"EM215-EM237-EM225","v":5037267.7535057813},{"$f":"EN215-EN237-EN225","v":6709255.9079310969},8448896.5380667672,10260317.916692674,12147844.059505381,14116004.913665816,16169547.049027406,18313444.87739867,20552912.426458336,null,null,null,"Before Tax Earnings",null,{"$f":"FA215-FA237-FA225","v":1965305.9941427335},{"$f":"FB215-FB237-FB225","v":-45512857.349382035},-37010552.610941507,-29052253.830982231,-21580065.995636694,-14549955.918247133,-7945700.9788708463,-1709115.3807051405,311056.22882347554,1508156.3845212534,{"$f":"FK215-FK237-FK225","v":2750025.9063431323},{"$f":"FL215-FL237-FL225","v":4039501.3347548917},{"$f":"FM215-FM237-FM225","v":5379551.3754512444},6773283.8340215683,8223952.891389221,9734966.7372440025,11309895.579544906,12952480.049070176,14666640.018937908,16456483.86001233,null,null,null,"Before Tax Earnings",null,{"$f":"FZ215-FZ237-FZ225","v":5342519.8761734366},{"$f":"GA215-GA237-GA225","v":-89783603.724408105},-72952187.099329755,-57212246.248249963,-42448060.420574412,-28571633.90567112,-15550593.539591864,-3268641.2461872846,576658.69188460708,2771914.8566750884,{"$f":"GJ215-GJ237-GJ225","v":5052730.8707817048},{"$f":"GK215-GK237-GK225","v":7424700.2374773324},{"$f":"GL215-GL237-GL225","v":9893679.1989395916},12465800.573751166,15147488.275310829,17945472.545581222,20866805.94031509,23918880.103700347,27109443.372257203,30446619.249803841,null,null,null,"Before Tax Earnings",null,{"$f":"GY215-GY237-GY225","v":2049257.2377145067},{"$f":"GZ215-GZ237-GZ225","v":-49733783.162084006},-40446995.625694014,-31753438.214849025,-23589948.11420124,-15908484.409354545,-8691344.8917502612,-1875049.2456100062,341777.00370714068,1660967.1750781834,{"$f":"HI215-HI237-HI225","v":3029261.9095241129},{"$f":"HJ215-HJ237-HJ225","v":4449760.9199172482},{"$f":"HK215-HK237-HK225","v":5925708.2054815292},7460499.6190044358,9057690.8058442473,10721005.533518791,12454344.431596667,14261794.162594322,16147637.04561406,18116361.155540723]
[null,"ITC",null,{"$f":"-C221*0.1","v":20109187.053839587},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC221*0.1","v":17265114.387866315},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC221*0.1","v":13408814.130401127},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC201*HLOOKUP(CC200,$B$1:$AT$2,2,FALSE)","v":22634675.399691656},23087368.907685488,23549116.2858392,24020098.611555986,24500500.583787106,24990510.595462848,25490320.807372104,26000127.223519545,{"$f":"CK206*CK199","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[null,"Federal Tax",null,{"$f":"D216*$B$6-D217","v":-25088808.060414106},{"$f":"E216*$B$6-E217","v":-9216200.2967497874},{"$f":"F216*$B$6-F217","v":-4552257.6954991017},-1727153.4302527553,-1659424.3381002543,475558.18229562545,2610586.1316419928,2678437.6949633975,2746971.6361322678,2816490.671928437,{"$f":"N216*$B$6-N217","v":1085612.3567165269},{"$f":"O216*$B$6-O217","v":99140.652504842481},905231.83258561417,1518315.8467919126,1994610.1980318592,2126589.059293712,2261890.7051793714,2835020.3532623434,3412377.8852505581,3561220.5560044292,null,null,null,null,"Federal Tax",null,{"$f":"AD216*$B$6-AD217","v":-21497021.576415099},{"$f":"AE216*$B$6-AE217","v":-5079481.0098865088},{"$f":"AF216*$B$6-AF217","v":-3870258.5779514904},-1446767.8641363396,-1390347.5300003148,441236.63784509082,2273109.9545490714,2330390.2169888332,2388449.0022659381,2447522.8896335759,{"$f":"AN216*$B$6-AN217","v":1191557.2602137849},{"$f":"AO216*$B$6-AO217","v":479732.35436980659},996187.53041360679,1377551.0870656515,1664455.7205196705,1704894.0989940537,1752499.2751537946,2124406.8435815317,2503557.6435583993,2573549.7237046845,null,null,null,null,"Federal Tax",null,{"$f":"BD216*$B$6-BD217","v":-16859744.324596699},{"$f":"BE216*$B$6-BE217","v":-6282285.8809544947},{"$f":"BF216*$B$6-BF217","v":-3178000.6180890044},-1299180.4959545881,-1258392.3114135766,161351.41102674606,1581566.9707197761,1623768.8914716302,1666751.7893197304,1710669.0534995,{"$f":"BN216*$B$6-BN217","v":1097530.3651062564},{"$f":"BO216*$B$6-BO217","v":756939.50836333574},1031116.504190398,1238412.3774611922,1399182.4537315953,1437464.222790401,1480117.6273397808,1685756.2305446367,1895898.6627485696,1952394.7058166608,null,null,null,"Federal Tax",null,{"$f":"CC216*$B$6-CC217","v":-17321287.788894851},{"$f":"CD216*$B$6-CD217","v":-19184050.806657616},{"$f":"CE216*$B$6-CE217","v":-19360966.218325429},-19562703.083353572,-19787527.840541318,-20217903.668255534,-20485793.402419034,-20773225.864964563,5323444.4297274454,5397053.7027942538,{"$f":"CM216*$B$6-CM217","v":5474203.3374080444},{"$f":"CN216*$B$6-CN217","v":5371418.4216295164},5456576.7572012283,5546231.3261334468,5640729.9859890901,5740436.6078000655,5845731.9738411224,5773234.9989859909,5890922.5930742444,6015452.3786262311,null,null,null,null,"Federal Tax",null,{"$f":"DC216*$B$6-DC217","v":-2613465.9726787023},{"$f":"DD216*$B$6-DD217","v":-4750529.7693422986},{"$f":"DE216*$B$6-DE217","v":-2502382.7206392353},-1158401.1294124436,-1171105.0068798515,-164442.4109726733,843357.42141120636,834067.80618972611,826034.91136069468,819322.66741015203,{"$f":"DM216*$B$6-DM217","v":813998.00102830806},{"$f":"DN216*$B$6-DN217","v":810130.99704067025},807795.06802490691,807067.13201163861,808027.79868676991,810761.56453346822,815357.01737332612,821907.05078884773,830509.08893308928,841265.32225720608,null,null,null,"Federal Tax",null,{"$f":"EB216*$B$6-EB217","v":572362.67854673753},{"$f":"EC216*$B$6-EC217","v":-12122918.594888842},{"$f":"ED216*$B$6-ED217","v":-9856260.7514679283},-7735116.3908654321,-5744014.0653623389,-3871187.2618136341,-2112302.5202220832,-451810.81594365701,81620.871532591802,394937.90503991739,{"$f":"EL216*$B$6-EL217","v":720087.86533101194},{"$f":"EM216*$B$6-EM217","v":1057826.228236214},1408943.7406655303,1774268.272994021,2154666.7625054615,2551047.2524961298,2964361.0318698213,3395604.8802957549,3845823.4242537203,4316111.6095562503,null,null,null,"Federal Tax",null,{"$f":"FA216*$B$6-FA217","v":412714.258769974},{"$f":"FB216*$B$6-FB217","v":-9557700.0433702264},{"$f":"FC216*$B$6-FC217","v":-7772216.0482977163},-6100973.3045062684,-4531813.8590837056,-3055490.7428318979,-1668597.2055628777,-358914.2299480795,65321.80805292986,316712.84074946318,{"$f":"FK216*$B$6-FK217","v":577505.44033205777},{"$f":"FL216*$B$6-FL217","v":848295.28029852721},1129705.7888447612,1422389.6051445294,1727030.1071917363,2044343.0148212404,2375078.07170443,2720020.8103047367,3079994.4039769606,3455861.6106025893,null,null,null,"Federal Tax",null,{"$f":"FZ216*$B$6-FZ217","v":1121929.1739964217},{"$f":"GA216*$B$6-GA217","v":-18854556.7821257},{"$f":"GB216*$B$6-GB217","v":-15319959.290859248},-12014571.712132491,-8914092.6883206256,-6000043.1201909352,-3265624.6433142913,-686414.66169932974,121098.32529576748,582102.11990176851,{"$f":"GJ216*$B$6-GJ217","v":1061073.482864158},{"$f":"GK216*$B$6-GK217","v":1559187.0498702398},2077672.6317773142,2617818.1204877449,3180972.5378152742,3768549.2345720562,4382029.2474661684,5022964.8217770727,5692983.108174012,6393790.0424588062,null,null,null,"Federal Tax",null,{"$f":"GY216*$B$6-GY217","v":430344.01992004638},{"$f":"GZ216*$B$6-GZ217","v":-10444094.46403764},{"$f":"HA216*$B$6-HA217","v":-8493869.0813957434},-6668222.0251182951,-4953889.1039822605,-3340781.7259644545,-1825182.4272675547,-393760.34157810127,71773.170778499538,348803.1067664185,{"$f":"HI216*$B$6-HI217","v":636145.00100006373},{"$f":"HJ216*$B$6-HJ217","v":934449.79318262206},1244398.7231511211,1566704.9199909314,1902115.069227292,2251411.1620389461,2615412.3306352999,2994976.7741448074,3391003.7795789526,3804435.8426635517]
[]
[]
[{"$f":"IRR(C221:X221,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C232:C233)","v":-201091870.53839585},{"$f":"D215-D218-D213","v":42041065.599329233},{"$f":"E215-E218-E213","v":26309696.166928507},21770465.897287406,19054932.009091597,19082891.147234704,17030861.256783418,14967093.624769693,14959759.21103646,14941862.561132291,14913886.00292051,{"$f":"N215-N218-N213","v":-29607220.065885834},{"$f":"O215-O218-O213","v":17214280.037483584},{"$f":"P215-P218-P213","v":16508798.883223981},15977515.827830553,15566379.211703235,15484813.671598824,15386845.258455686,14839427.170467403,14277437.116694406,14134736.629186882,{"$f":"C232*-0.3","v":28657541.618807808},null,null,{"$f":"IRR(AC221:AX221,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(AC232:AC233)","v":-172651143.87866312},{"$f":"AD215-AD218-AD213","v":36362212.764531545},{"$f":"AE215-AE218-AE213","v":20049243.157122787},18932254.492057644,16589596.213184973,16603464.630472474,14832411.347334709,13052030.890580647,13037864.706557764,13015144.797501026,12984187.029339429,{"$f":"AN215-AN218-AN213","v":-19553916.00172567},{"$f":"AO215-AO218-AO213","v":14640863.816702241},{"$f":"AP215-AP218-AP213","v":13804580.245753152},13115412.538844384,12532098.033657994,12206042.628534952,11883038.997068588,11245403.122033291,10609670.345335459,10291742.214528488,{"$f":"AC232*-0.3","v":28657541.618807808},null,null,{"$f":"IRR(BC221:BX221,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(BC232:BC233)","v":-134088141.30401126},{"$f":"BD215-BD218-BD213","v":27542007.634609655},{"$f":"BE215-BE218-BE213","v":17028237.025521122},13980283.490745511,12150903.253376773,12153093.344905084,10770264.883961067,9381270.7431832403,9364938.2093735915,9342789.0299988687,9314962.5104031228,{"$f":"BN215-BN218-BN213","v":-6968014.0989022013},{"$f":"BO215-BO218-BO213","v":10113758.548525587},{"$f":"BP215-BP218-BP213","v":9678698.4864400476},9315850.924601201,9004538.8652642872,8820418.1704686694,8636336.4988367539,8293401.4018702982,7949828.1775154714,7763513.1207022211,{"$f":"BC232*-0.3","v":28657541.618807808},null,{"$f":"IRR(CB221:CW221,0.1)","v":7.9577607761951441E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CC200,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$173)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$15)","v":-576409758.49650645},{"$f":"CC215-CC218-CC213","v":63136540.402393848},{"$f":"CD215-CD218-CD213","v":64868242.891829073},64901657.137111023,64947522.204280384,65004165.587356389,64378961.205627799,64454198.550937638,64536800.037861302,38223146.92448774,37920421.491600655,{"$f":"CM215-CM218-CM213","v":37602032.736288168},{"$f":"CN215-CN218-CN213","v":36576316.422366351},36225672.258176744,35858392.410062015,35474107.980763853,35072426.438955143,34652930.802818999,33523816.974082664,33067340.025204998,32591642.425501842,{"$f":"CB221*-0.5","v":288204879.24825323},null,null,{"$f":"IRR(DB221:DW221,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(DC200,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$184)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-84183620.956588},{"$f":"DC215-DC218","v":9958143.4619730674},{"$f":"DD215-DD218","v":11931440.255753959},9519479.2510499358,8011646.6687814882,7860471.5888537513,6689910.3170010429,5518199.5445690565,5363572.6433156375,{"$f":"DK215-DK218","v":5207689.3918151818},{"$f":"DL215-DL218","v":5050491.0898337653},4891915.3485405082,4731895.9516754709,4570362.7082304806,4407241.2962708306,4242453.0975053869,4075915.0221915301,3907539.3239388913,3737233.4039526684,3564899.6042327327,3390434.9892191999,{"$f":"DB221*-0.5","v":42091810.478294},null,{"$f":"IRR(EA221:EV221,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(EA232:EA233)","v":-1775926346.3227143},{"$f":"EB215-EB218","v":131670794.4605429},{"$f":"EC215-EC218","v":144572198.2844786},142496993.52921796,140552791.0041922,138724269.78300512,136999806.29243767,135375202.53393206,133835037.56464836,133408099.161103,133187555.56364235,132941565.68790697,132669473.53092597,132370580.87461638,132044145.50920269,131689379.36193526,131305446.5265563,130891461.18873197,130446485.44242603,129969526.99193564,129459536.7340439,{"$f":"EU235","v":1065555807.7936285},null,{"$f":"IRR(EZ221:FU221,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(EZ232:EZ233)","v":-1395370700.6821325},{"$f":"FA215-FA218","v":103316436.47254382},{"$f":"FB215-FB218","v":113469992.56702547},111856548.12536632,110346375.4790698,108927443.58682814,107590626.60713287,106332633.21788688,105141354.21144974,104825130.23319559,104671458.15507005,104498184.81612621,104304802.63032922,104090770.99952495,103855514.9206934,103598423.51885661,103318848.50206682,103016102.53471871,102689457.52523956,102338142.82401073,101961343.32716398,{"$f":"FT235","v":837222420.40927935},null,{"$f":"IRR(FY221:GT221,0.1)","v":6.4999999999999725E-2},"Free Cash Flow",{"$f":"SUM(FY232:FY233)","v":-2790741401.3642645},{"$f":"FZ215-FZ218","v":207748280.17651913},{"$f":"GA215-GA218","v":227921252.80379209},224557541.56754968,221397637.47497401,218417423.71450844,215598592.779616,212934505.08611211,210400884.13992563,209614351.9914389,209149841.95936981,208642986.08814779,208092706.33935279,207497857.3929992,206857223.83689612,206169517.20681381,205433372.87029728,204647346.74660537,203809911.85487148,202919454.68218273,201974271.3628535,{"$f":"GS235","v":1674444840.8185582},null,{"$f":"IRR(GX221:HS221,0.1)","v":6.4999654817841312E-2},"Free Cash Flow",{"$f":"SUM(GX232:GX233)","v":-1522222582.5623262},{"$f":"GY215-GY218","v":112634016.56743561},{"$f":"GZ215-GZ218","v":123719565.70890336},121968565.84262182,120330408.54359189,118791972.68801495,117343306.5339351,115980823.34409349,114691316.94564824,114356617.44648324,114199452.7351826,114021114.38137694,113821052.84586866,113598682.66005966,113353380.90826774,113084485.6289724,112791294.13109156,112473061.2211922,112128997.33733039,111758266.58499853,111359984.67042728,{"$f":"HR235","v":913333549.53739548}]
[{"$f":"IRR(C222:X222,0.1)","v":0.1525047314618988},"ROE",{"$f":"-C243","v":-22867484.227327093},{"$f":"D221-D225-D228-D238-D217+D213","v":4354870.884591613},{"$f":"E221-E225-E228-E238-E217+E213","v":4425300.639098037},4480617.4275182039,4521811.7741591558,4549770.9123022631,4565287.1979785487,4569065.7420923933,4561731.3283591606,4543834.6784549914,4515858.1202432094,{"$f":"N221-N225-N228-N238-N217+N213","v":-203701.77039059997},{"$f":"O221-O225-O228-O238-O217+O213","v":-659164.01068309136},-684545.11917437194,-730028.54204670782,-794165.42065896001,-875730.96076337155,-973699.37390650902,-1087221.9917919207,-1215608.171880126,-1358308.65938765,{"$f":"X221","v":28657541.618807808},null,null,{"$f":"IRR(AC222:AX222,0.1)","v":0.15342502866482155},"ROE",{"$f":"-AC243","v":-19999184.90058763},{"$f":"AD221-AD225-AD228-AD238-AD217+AD213","v":3839663.2908040509},{"$f":"AE221-AE225-AE228-AE238-AE217+AE213","v":3886287.136469339},3921365.2396551939,3945546.9619863397,3959415.3792738393,3963492.0970389391,3958241.6411877386,3944075.4571648566,3921355.5481081177,3890397.7799465209,{"$f":"AN221-AN225-AN228-AN238-AN217+AN213","v":430908.84333822504},{"$f":"AO221-AO225-AO228-AO238-AO217+AO213","v":85609.806652886327},-253799.42961608456,-588046.75282737776,-917846.69822985737,-1243902.1033528992,-1566905.7348192637,-1887541.8914020746,-2206487.987092616,-2524416.1178995874,{"$f":"AX221","v":28657541.618807808},null,null,{"$f":"IRR(BC222:BX222,0.1)","v":0.13170145165209046},"ROE",{"$f":"-BC243","v":-15248047.810841873},{"$f":"BD221-BD225-BD228-BD238-BD217+BD213","v":2412837.6259425767},{"$f":"BE221-BE225-BE228-BE238-BE217+BE213","v":2435713.1605232488},2451405.4782616869,2460212.7524013789,2462402.8439296903,2458215.0166169945,2447861.5094704907,2431528.9756608414,2409379.7962861196,2381553.2766903732,{"$f":"BN221-BN225-BN228-BN238-BN217+BN213","v":637883.71461345069},{"$f":"BO221-BO225-BO228-BO238-BO217+BO213","v":449616.93448461383},262994.03973913367,77606.669749024441,-106948.10969593405,-291068.80449155188,-475150.47612346738,-659585.71386367991,-844765.59771486185,-1031080.6545281131,{"$f":"BX221","v":28657541.618807808},null,{"$f":"IRR(CB222:CW222,0.1)","v":0.10049026869526245},"ROE",{"$f":"-CB243","v":-172966156.03480089},{"$f":"CC221-CC225-CC228-CC238-CC217+CC213","v":18099388.737220481},{"$f":"CD221-CD225-CD228-CD238-CD217+CD213","v":17913463.550976709},17713590.892223619,17499620.097741514,17271383.134310879,16337332.407074589,16079987.540014904,15807764.11541507,15520420.387105148,15217694.954218064,{"$f":"CM221-CM225-CM228-CM238-CM217+CM213","v":14899306.198905576},{"$f":"CN221-CN225-CN228-CN238-CN217+CN213","v":13873589.884983759},13522945.720794152,13155665.872679424,12771381.443381261,12369699.901572552,11950204.265436407,10821090.436700072,10364613.487822406,9888915.8881192505,{"$f":"CW221","v":288204879.24825323},null,null,{"$f":"IRR(DB222:DW222,0.1)","v":0.11027366673968308},"ROE",{"$f":"-DB243","v":-10422456.558887783},{"$f":"DC221-DC225-DC228-DC238-DC217","v":1683257.0665124799},1535126.612187353,1386021.3387964158,1235902.1953158197,1084727.1153880833,932450.9226262623,779025.22928516474,624398.32803174574,468515.07653129008,311316.77454987355,152741.03325661644,-7278.3636084208265,-168811.60705341119,-331933.01901306119,-496721.21777850483,-663259.29309236165,-831634.99134500045,-1001940.9113312233,-1174274.7110511595,-1348739.3260646919,{"$f":"DW221","v":42091810.478294},null,{"$f":"IRR(EA222:EV222,0.1)","v":0.13456753558037216},"ROE",{"$f":"-EA243","v":-314601912.9373979},{"$f":"EB221-EB225-EB228-EB238-EB217+EB213","v":35824150.820939682},{"$f":"EC221-EC225-EC228-EC238-EC217+EC213","v":35788108.804549038},35730533.971345626,35651054.109958723,35549266.075301215,35424734.630135901,35276991.22123225,35105532.687059477,34909819.893805318,34689276.296344683,{"$f":"EL221-EL225-EL228-EL238-EL217+EL213","v":34443286.420609303},{"$f":"EM221-EM225-EM228-EM238-EM217+EM213","v":34171194.263628304},33872301.607318722,33545866.241905026,33191100.094637588,32807167.259258635,32393181.921434298,31948206.175128348,31471247.72463797,30961257.466746233,{"$f":"EV221","v":1065555807.7936285},null,{"$f":"IRR(EZ222:FU222,0.1)","v":0.1344589323121681},"ROE",{"$f":"-EZ243","v":-247187217.30795547},{"$f":"FA221-FA225-FA228-FA238-FA217+FA213","v":28008359.327141281},{"$f":"FB221-FB225-FB228-FB238-FB217+FB213","v":27996779.404223658},27968615.615609478,27923582.205029201,27861369.245060783,27781641.729610041,27684038.615051314,27568171.807629898,27433625.094604559,27279953.016479023,{"$f":"FK221-FK225-FK228-FK238-FK217+FK213","v":27106679.677535184},{"$f":"FL221-FL225-FL228-FL238-FL217+FL213","v":26913297.491738193},26699265.860933922,26464009.782102361,26206918.380265579,25927343.363475792,25624597.396127686,25297952.386648521,24946637.685419701,24569838.188572951,{"$f":"FU221","v":837222420.40927935},null,{"$f":"IRR(FY222:GT222,0.1)","v":0.13489604439801539},"ROE",{"$f":"-FY243","v":-494374434.61591095},{"$f":"FZ221-FZ225-FZ228-FZ238-FZ217+FZ213","v":57132125.885714054},{"$f":"GA221-GA225-GA228-GA238-GA217+GA213","v":56974826.478188485},56781676.548036009,56552050.926892817,56285275.030973732,55980623.024570353,55637315.880440988,55254519.332285941,54831341.714256838,54366831.682187751,{"$f":"GJ221-GJ225-GJ228-GJ238-GJ217+GJ213","v":53859975.810965732},{"$f":"GK221-GK225-GK228-GK238-GK217+GK213","v":53309696.062170729},52714847.115817145,52074213.559714049,51386506.92963174,50650362.593115225,49864336.469423324,49026901.577689409,48136444.405000672,47191261.08567144,{"$f":"GT221","v":1674444840.8185582},null,{"$f":"IRR(GX222:HS222,0.1)","v":0.13440453360927451},"ROE",{"$f":"-GX243","v":-269658782.51776958},{"$f":"GY221-GY225-GY228-GY238-GY217+GY213","v":30479750.590632848},{"$f":"GZ221-GZ225-GZ228-GZ238-GZ217+GZ213","v":30476060.440392319},30454457.650159836,30414634.062820341,30356255.224268753,30278959.394819297,30182356.504636519,30066027.050572067,29929520.931656674,29772356.220356032,{"$f":"HI221-HI225-HI228-HI238-HI217+HI213","v":29594017.866550371},{"$f":"HJ221-HJ225-HJ228-HJ238-HJ217+HJ213","v":29393956.331042089},29171586.145233095,28926284.393441163,28657389.11414583,28364197.616264999,28045964.70636563,27701900.82250382,27331170.070171967,26932888.155600712,{"$f":"HS221","v":913333549.53739548}]
[]
[]
[null,"Interest",null,{"$f":"C229*$B$7","v":6479120.5310760103},{"$f":"D229*$B$7","v":6283175.1634959467},{"$f":"E229*$B$7","v":6077432.5275368784},{"$f":"F229*$B$7","v":5861402.7597798575},{"$f":"G229*$B$7","v":5634571.5036349855},{"$f":"H229*$B$7","v":5396398.6846828694},{"$f":"I229*$B$7","v":5146317.2247831486},{"$f":"J229*$B$7","v":4883731.6918884404},{"$f":"K229*$B$7","v":4608016.8823489975},{"$f":"L229*$B$7","v":4318516.3323325822},{"$f":"M229*$B$7","v":5981659.4482114092},{"$f":"N229*$B$7","v":5506090.1561932527},{"$f":"O229*$B$7","v":5006742.3995741885},{"$f":"P229*$B$7","v":4482427.2551241713},{"$f":"Q229*$B$7","v":3931896.3534516529},{"$f":"R229*$B$7","v":3353838.9066955093},{"$f":"S229*$B$7","v":2746878.5876015578},{"$f":"T229*$B$7","v":2109570.2525529093},{"$f":"U229*$B$7","v":1440396.5007518281},{"$f":"V229*$B$7","v":737764.06136069295},null,null,null,null,"Interest",null,{"$f":"AC229*$B$7","v":5666435.721833162},{"$f":"AD229*$B$7","v":5495068.0454551755},5315131.9852582887,5126199.1220515575,4927819.6156844897,4719521.1339990692,4500807.7282293774,4271158.6521712011,4030027.1223101155,3776839.0159559757,4948148.8726736447,4554748.399685923,4141677.9030488157,3707953.8815798531,3252543.6590374419,2774362.9253679104,2272273.1550149019,1745078.896144243,1191524.9243300513,610293.25392515014,null,null,null,null,"Interest",null,{"$f":"BC229*$B$7","v":4320280.2130718641},{"$f":"BD229*$B$7","v":4189623.7620398202},{"$f":"BE229*$B$7","v":4052434.4884561743},{"$f":"BF229*$B$7","v":3908385.7511933455},{"$f":"BG229*$B$7","v":3757134.5770673752},{"$f":"BH229*$B$7","v":3598320.8442351068},{"$f":"BI229*$B$7","v":3431566.4247612245},{"$f":"BJ229*$B$7","v":3256474.2843136485},{"$f":"BK229*$B$7","v":3072627.5368436933},{"$f":"BL229*$B$7","v":2879588.4520002408},{"$f":"BM229*$B$7","v":3395476.0971093732},{"$f":"BN229*$B$7","v":3125520.2132033254},{"$f":"BO229*$B$7","v":2842066.5351019748},{"$f":"BP229*$B$7","v":2544440.1730955569},{"$f":"BQ229*$B$7","v":2231932.4929888179},{"$f":"BR229*$B$7","v":1903799.428876742},{"$f":"BS229*$B$7","v":1559259.7115590626},{"$f":"BT229*$B$7","v":1197493.0083754992},{"$f":"BU229*$B$7","v":817637.97003275738},{"$f":"BV229*$B$7","v":418790.17977287853},null,null,null,"Interest",null,{"$f":"CB229*$B$7","v":12972461.702610068},12580140.898490978,12168204.054165935,11735670.36762464,11281509.99675628,10804641.607344501,10303929.798462134,9778182.3991356473,9226147.6298428383,8646511.1220853869,8037892.7889400637,7398843.5391374743,6727841.8268447556,6023290.0289374003,5283510.6411346784,4506742.2839418193,3691135.5088893184,2834748.395084192,1935541.925588809,991375.1326186572,null,null,null,null,"Interest",null,{"$f":"DB229*$B$7","v":2953029.3583515389},2863722.1105049215,2769949.5002659727,2671488.2595150769,2568103.9567266363,2459550.4387987736,2345569.2449745177,2225888.9914590488,2100224.7252678066,1968277.2457670027,1829732.3922911582,1684260.2961415213,1531514.5951844028,1371131.6091794283,1202729.473874205,1025907.2318037207,840243.87762971211,645297.35574700311,440603.50777015876,225674.96739447207,null,null,null,"Interest",null,{"$f":"EA229*$B$7","v":62920382.587479584},{"$f":"EB229*$B$7","v":61973340.533737972},{"$f":"EC229*$B$7","v":60978946.377309278},{"$f":"ED229*$B$7","v":59934832.513059154},{"$f":"EE229*$B$7","v":58838512.955596521},{"$f":"EF229*$B$7","v":57687377.420260757},{"$f":"EG229*$B$7","v":56478685.108158201},{"$f":"EH229*$B$7","v":55209558.180450514},{"$f":"EI229*$B$7","v":53876974.906357445},{"$f":"EJ229*$B$7","v":52477762.468559727},{"$f":"EK229*$B$7","v":51008589.40887212},{"$f":"EL229*$B$7","v":49465957.696200132},{"$f":"EM229*$B$7","v":47846194.397894539},{"$f":"EN229*$B$7","v":46145442.934673674},{"$f":"EO229*$B$7","v":44359653.898291767},{"$f":"EP229*$B$7","v":42484575.410090767},{"$f":"EQ229*$B$7","v":40515742.997479707},{"$f":"ER229*$B$7","v":38448468.9642381},{"$f":"ES229*$B$7","v":36277831.229334414},{"$f":"ET229*$B$7","v":33998661.607685544},null,null,null,"Interest",null,{"$f":"EZ229*$B$7","v":49437443.461591095},{"$f":"FA229*$B$7","v":48693338.990794115},{"$f":"FB229*$B$7","v":47912029.296457283},{"$f":"FC229*$B$7","v":47091654.117403604},{"$f":"FD229*$B$7","v":46230260.179397248},{"$f":"FE229*$B$7","v":45325796.544490576},{"$f":"FF229*$B$7","v":44376109.727838568},{"$f":"FG229*$B$7","v":43378938.570353955},{"$f":"FH229*$B$7","v":42331908.854995117},{"$f":"FI229*$B$7","v":41232527.653868333},{"$f":"FJ229*$B$7","v":40078177.392685212},{"$f":"FK229*$B$7","v":38866109.618442938},{"$f":"FL229*$B$7","v":37593438.455488548},{"$f":"FM229*$B$7","v":36257133.734386437},{"$f":"FN229*$B$7","v":34854013.777229212},{"$f":"FO229*$B$7","v":33380737.822214141},{"$f":"FP229*$B$7","v":31833798.069448311},{"$f":"FQ229*$B$7","v":30209511.329044189},{"$f":"FR229*$B$7","v":28504010.251619861},{"$f":"FS229*$B$7","v":26713234.120324314},null,null,null,"Interest",null,{"$f":"FY229*$B$7","v":98874886.923182189},{"$f":"FZ229*$B$7","v":97386677.98158823},{"$f":"GA229*$B$7","v":95824058.592914566},{"$f":"GB229*$B$7","v":94183308.234807208},{"$f":"GC229*$B$7","v":92460520.358794495},{"$f":"GD229*$B$7","v":90651593.088981152},{"$f":"GE229*$B$7","v":88752219.455677137},{"$f":"GF229*$B$7","v":86757877.14070791},{"$f":"GG229*$B$7","v":84663817.709990233},{"$f":"GH229*$B$7","v":82465055.307736665},{"$f":"GI229*$B$7","v":80156354.785370424},{"$f":"GJ229*$B$7","v":77732219.236885875},{"$f":"GK229*$B$7","v":75186876.910977095},{"$f":"GL229*$B$7","v":72514267.468772873},{"$f":"GM229*$B$7","v":69708027.554458424},{"$f":"GN229*$B$7","v":66761475.644428283},{"$f":"GO229*$B$7","v":63667596.138896622},{"$f":"GP229*$B$7","v":60419022.658088379},{"$f":"GQ229*$B$7","v":57008020.503239721},{"$f":"GR229*$B$7","v":53426468.240648627},null,null,null,"Interest",null,{"$f":"GX229*$B$7","v":53931756.503553919},{"$f":"GY229*$B$7","v":53120006.171775393},{"$f":"GZ229*$B$7","v":52267668.323407941},{"$f":"HA229*$B$7","v":51372713.582622111},{"$f":"HB229*$B$7","v":50433011.104796998},{"$f":"HC229*$B$7","v":49446323.503080629},{"$f":"HD229*$B$7","v":48410301.521278441},{"$f":"HE229*$B$7","v":47322478.440386139},{"$f":"HF229*$B$7","v":46180264.205449224},{"$f":"HG229*$B$7","v":44980939.258765459},{"$f":"HH229*$B$7","v":43721648.064747512},{"$f":"HI229*$B$7","v":42399392.311028667},{"$f":"HJ229*$B$7","v":41011023.769623876},{"$f":"HK229*$B$7","v":39553236.801148854},{"$f":"HL229*$B$7","v":38022560.484250069},{"$f":"HM229*$B$7","v":36415350.351506352},{"$f":"HN229*$B$7","v":34727779.71212545},{"$f":"HO229*$B$7","v":32955830.540775504},{"$f":"HP229*$B$7","v":31095283.910858054},{"$f":"HQ229*$B$7","v":29141709.949444737}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C242)","v":10398027.8826773},{"$f":"-PMT($B$7,20,$C242)","v":10398027.8826773},10398027.8826773,10398027.8826773,10398027.8826773,10398027.8826773,10398027.8826773,10398027.8826773,10398027.8826773,10398027.8826773,{"$f":"-PMT($B$7,20,$C242)","v":10398027.8826773},{"$f":"-PMT($B$7,20,$C242)","v":10398027.8826773},10398027.8826773,10398027.8826773,10398027.8826773,10398027.8826773,10398027.8826773,10398027.8826773,10398027.8826773,10398027.8826773,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC242)","v":9093789.2493929081},{"$f":"-PMT($B$7,20,$AC242)","v":9093789.2493929081},9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,9093789.2493929081,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC242)","v":6933409.2337127496},{"$f":"-PMT($B$7,20,$BC242)","v":6933409.2337127496},6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,6933409.2337127496,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},{"$f":"-PMT($B$7,20,$CB242)","v":20818877.784991845},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},{"$f":"-PMT($B$7,20,$DB242)","v":4739174.3152838917},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},{"$f":"-PMT($B$7,30,$EA242)","v":81861223.662311852},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},{"$f":"-PMT($B$7,30,$EZ242)","v":64319532.877530746},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},{"$f":"-PMT($B$7,30,$FY242)","v":128639065.75506149},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438},{"$f":"-PMT($B$7,30,$GX242)","v":70166763.139124438}]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N213)*$A242","v":5095017.4058972327},{"$f":"-PMT($B$7,10,$N213)*$A242","v":5095017.4058972327},5095017.4058972327,5095017.4058972327,5095017.4058972327,5095017.4058972327,5095017.4058972327,5095017.4058972327,5095017.4058972327,5095017.4058972327,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$AN213)*$A242","v":3722369.0830351682},{"$f":"-PMT($B$7,10,$AN213)*$A242","v":3722369.0830351682},3722369.0830351682,3722369.0830351682,3722369.0830351682,3722369.0830351682,3722369.0830351682,3722369.0830351682,3722369.0830351682,3722369.0830351682,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$BN213)*$A242","v":1861184.5415175841},{"$f":"-PMT($B$7,10,$BN213)*$A242","v":1861184.5415175841},1861184.5415175841,1861184.5415175841,1861184.5415175841,1861184.5415175841,1861184.5415175841,1861184.5415175841,1861184.5415175841,1861184.5415175841]
[null,"Sinking Fund",null,{"$f":"D227+D226-D225","v":3918907.3516012896},{"$f":"E227+E226-E225","v":4114852.7191813532},4320595.3551404215,4536625.1228974424,4763456.3790423144,5001629.1979944305,5251710.6578941513,5514296.1907888595,5790011.0003283024,6079511.5503447177,{"$f":"N227+N226-N225","v":9511385.8403631225},{"$f":"O227+O226-O225","v":9986955.132381279},10486302.889000343,11010618.033450361,11561148.935122879,12139206.381879022,12746166.700972974,13383475.036021622,14052648.787822703,14755281.227213839,null,null,null,null,"Sinking Fund",null,{"$f":"AD227+AD226-AD225","v":3427353.5275597461},{"$f":"AE227+AE226-AE225","v":3598721.2039377326},3778657.2641346194,3967590.1273413505,4165969.6337084183,4374268.1153938388,4592981.5211635306,4822630.597221707,5063762.127082793,5316950.2334369328,{"$f":"AN227+AN226-AN225","v":7868009.4597544307},{"$f":"AO227+AO226-AO225","v":8261409.9327421524},8674480.4293792602,9108204.4508482218,9563614.6733906344,10041795.407060165,10543885.177413173,11071079.436283832,11624633.408098023,12205865.078502925,null,null,null,null,"Sinking Fund",null,{"$f":"BD227+BD226-BD225","v":2613129.0206408855},{"$f":"BE227+BE226-BE225","v":2743785.4716729294},2880974.7452565753,3025023.482519404,3176274.6566453744,3335088.3894776427,3501842.808951525,3676934.9493991011,3860781.6968690562,4053820.7817125088,{"$f":"BN227+BN226-BN225","v":5399117.6781209596},{"$f":"BO227+BO226-BO225","v":5669073.5620270073},5952527.2401283588,6250153.6021347763,6562661.2822415158,6890794.3463535914,7235334.0636712704,7597100.7668548338,7976955.8051975761,8375803.5954574551,null,null,null,"Sinking Fund",null,{"$f":"CC226-CC225","v":7846416.0823817775},{"$f":"CD226-CD225","v":8238736.8865008671},8650673.7308259103,9083207.417367205,9537367.7882355656,10014236.177647345,10514947.986529712,11040695.385856198,11592730.155149007,12172366.662906459,12780984.996051781,13420034.24585437,14091035.95814709,14795587.756054446,15535367.143857166,16312135.501050025,17127742.276102528,17984129.389907654,18883335.859403037,19827502.652373187,null,null,null,null,"Sinking Fund",null,{"$f":"DC226-DC225","v":1786144.9569323529},{"$f":"DD226-DD225","v":1875452.2047789702},1969224.8150179191,2067686.0557688149,2171070.3585572555,2279623.8764851182,2393605.070309374,2513285.3238248429,2638949.5900160852,2770897.0695168888,2909441.9229927333,3054914.0191423707,3207659.7200994892,3368042.7061044634,3536444.841409687,3713267.0834801709,3898930.4376541795,4093876.9595368886,4298570.8075137334,4513499.3478894196,null,null,null,"Sinking Fund",null,{"$f":"EB227+EB226-EB225","v":18940841.074832268},{"$f":"EC227+EC226-EC225","v":19887883.12857388},20882277.285002574,21926391.149252698,23022710.70671533,24173846.242051095,25382538.554153651,26651665.481861338,27984248.755954407,29383461.193752125,{"$f":"EL227+EL226-EL225","v":30852634.253439732},{"$f":"EM227+EM226-EM225","v":32395265.96611172},34015029.264417313,35715780.727638178,37501569.764020085,39376648.252221085,41345480.664832145,43412754.698073752,45583392.432977438,47862562.054626308,null,null,null,"Sinking Fund",null,{"$f":"FA227+FA226-FA225","v":14882089.415939651},{"$f":"FB227+FB226-FB225","v":15626193.886736631},16407503.581073463,17227878.760127142,18089272.698133498,18993736.33304017,19943423.149692178,20940594.307176791,21987624.02253563,23087005.223662414,{"$f":"FK227+FK226-FK225","v":24241355.484845534},{"$f":"FL227+FL226-FL225","v":25453423.259087808},26726094.422042198,28062399.14314431,29465519.100301534,30938795.055316605,32485734.808082435,34110021.548486561,35815522.625910886,37606298.757206433,null,null,null,"Sinking Fund",null,{"$f":"FZ227+FZ226-FZ225","v":29764178.831879303},{"$f":"GA227+GA226-GA225","v":31252387.773473263},32815007.162146926,34455757.520254284,36178545.396266997,37987472.666080341,39886846.299384356,41881188.614353582,43975248.045071259,46174010.447324827,{"$f":"GJ227+GJ226-GJ225","v":48482710.969691068},{"$f":"GK227+GK226-GK225","v":50906846.518175617},53452188.844084397,56124798.286288619,58931038.200603068,61877590.110633209,64971469.616164871,68220043.096973121,71631045.251821771,75212597.514412865,null,null,null,"Sinking Fund",null,{"$f":"GY227+GY226-GY225","v":16235006.635570519},{"$f":"GZ227+GZ226-GZ225","v":17046756.967349045},17899094.815716498,18794049.556502327,19733752.03432744,20720439.636043809,21756461.617845997,22844284.698738299,23986498.933675215,25185823.880358979,{"$f":"HI227+HI226-HI225","v":26445115.074376926},{"$f":"HJ227+HJ226-HJ225","v":27767370.828095771},29155739.369500563,30613526.337975584,32144202.65487437,33751412.787618086,35438983.426998988,37210932.59834893,39071479.228266388,41025053.189679697]
[null,"Mortgage Balance",{"$f":"C242","v":129582410.62152021},{"$f":"C229-D228","v":125663503.26991892},{"$f":"D229-E228","v":121548650.55073756},{"$f":"E229-F228","v":117228055.19559714},{"$f":"F229-G228","v":112691430.0726997},{"$f":"G229-H228","v":107927973.69365738},{"$f":"H229-I228","v":102926344.49566296},{"$f":"I229-J228","v":97674633.837768808},{"$f":"J229-K228","v":92160337.646979943},{"$f":"K229-L228","v":86370326.646651641},{"$f":"(N213*$A$54)+L229-M228","v":119633188.96422817},{"$f":"M229-N228","v":110121803.12386504},{"$f":"N229-O228","v":100134847.99148376},{"$f":"O229-P228","v":89648545.102483422},{"$f":"P229-Q228","v":78637927.069033056},{"$f":"Q229-R228","v":67076778.133910179},{"$f":"R229-S228","v":54937571.752031155},{"$f":"S229-T228","v":42191405.051058181},{"$f":"T229-U228","v":28807930.015036561},{"$f":"U229-V228","v":14755281.227213858},{"$f":"V229-W228","v":1.862645149230957E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC242","v":113328714.43666324},{"$f":"AC229-AD228","v":109901360.9091035},{"$f":"AD229-AE228","v":106302639.70516576},{"$f":"AE229-AF228","v":102523982.44103114},{"$f":"AF229-AG228","v":98556392.313689798},{"$f":"AG229-AH228","v":94390422.679981381},{"$f":"AH229-AI228","v":90016154.564587548},{"$f":"AI229-AJ228","v":85423173.04342401},{"$f":"AJ229-AK228","v":80600542.446202308},{"$f":"AK229-AL228","v":75536780.319119513},{"$f":"(AN213*$A$54)+AL229-AM228","v":98962977.453472897},{"$f":"AM229-AN228","v":91094967.99371846},{"$f":"AN229-AO228","v":82833558.060976312},{"$f":"AO229-AP228","v":74159077.631597057},{"$f":"AP229-AQ228","v":65050873.180748835},{"$f":"AQ229-AR228","v":55487258.507358201},{"$f":"AR229-AS228","v":45445463.100298032},{"$f":"AS229-AT228","v":34901577.922884859},{"$f":"AT229-AU228","v":23830498.486601025},{"$f":"AU229-AV228","v":12205865.078503001},{"$f":"AV229-AW228","v":7.6368451118469238E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC242","v":86405604.261437282},{"$f":"BC229-BD228","v":83792475.240796402},{"$f":"BD229-BE228","v":81048689.76912348},{"$f":"BE229-BF228","v":78167715.023866907},{"$f":"BF229-BG228","v":75142691.541347504},{"$f":"BG229-BH228","v":71966416.884702131},{"$f":"BH229-BI228","v":68631328.495224491},{"$f":"BI229-BJ228","v":65129485.686272964},{"$f":"BJ229-BK228","v":61452550.736873865},{"$f":"BK229-BL228","v":57591769.040004812},{"$f":"(BN213*$A$54)+BL229-BM228","v":67909521.942187458},{"$f":"BM229-BN228","v":62510404.264066502},{"$f":"BN229-BO228","v":56841330.702039495},{"$f":"BO229-BP228","v":50888803.461911134},{"$f":"BP229-BQ228","v":44638649.859776355},{"$f":"BQ229-BR228","v":38075988.57753484},{"$f":"BR229-BS228","v":31185194.231181249},{"$f":"BS229-BT228","v":23949860.16750998},{"$f":"BT229-BU228","v":16352759.400655147},{"$f":"BU229-BV228","v":8375803.5954575706},{"$f":"BV229-BW228","v":1.1548399925231934E-7},null,null,null,"Mortgage Balance",{"$f":"CB242","v":259449234.05220133},{"$f":"CB229-CC228","v":251602817.96981955},243364081.08331868,234713407.35249278,225630199.93512559,216092832.14689001,206078595.96924266,195563647.98271295,184522952.59685674,172930222.44170773,{"$f":"(CM213*$A$54)+CK229-CL228","v":160757855.77880126},{"$f":"CL229-CM228","v":147976870.78274947},134556836.5368951,120465800.578748,105670212.82269356,90134845.67883639,73822710.177786365,56694967.901683837,38710838.511776179,19827502.652373143,-4.4703483581542969E-8,null,null,null,null,"Mortgage Balance",{"$f":"DB242","v":59060587.167030774},{"$f":"DB229-DC228","v":57274442.210098423},55398990.005319454,53429765.190301538,51362079.13453272,49191008.775975466,46911384.899490349,44517779.829180978,42004494.505356133,39365544.915340051,{"$f":"(DM213*$A$54)+DK229-DL228","v":36594647.845823161},{"$f":"DL229-DM228","v":33685205.922830425},30630291.903688055,27422632.183588564,24054589.4774841,20518144.636074413,16804877.552594241,12905947.114940062,8812070.1554031745,4513499.3478894411,2.1420419216156006E-8,null,null,null,"Mortgage Balance",{"$f":"EA242","v":1258407651.7495916},{"$f":"EA229-EB228","v":1239466810.6747594},{"$f":"EB229-EC228","v":1219578927.5461855},{"$f":"EC229-ED228","v":1198696650.261183},{"$f":"ED229-EE228","v":1176770259.1119304},{"$f":"EE229-EF228","v":1153747548.405215},{"$f":"EF229-EG228","v":1129573702.1631639},{"$f":"EG229-EH228","v":1104191163.6090102},{"$f":"EH229-EI228","v":1077539498.1271489},{"$f":"EI229-EJ228","v":1049555249.3711945},{"$f":"EJ229-EK228","v":1020171788.1774423},{"$f":"EK229-EL228","v":989319153.92400253},{"$f":"EL229-EM228","v":956923887.95789075},{"$f":"EM229-EN228","v":922908858.69347346},{"$f":"EN229-EO228","v":887193077.96583533},{"$f":"EO229-EP228","v":849691508.20181525},{"$f":"EP229-EQ228","v":810314859.94959414},{"$f":"EQ229-ER228","v":768969379.28476202},{"$f":"ER229-ES228","v":725556624.58668828},{"$f":"ES229-ET228","v":679973232.15371084},{"$f":"ET229-EU228","v":632110670.0990845},null,null,null,"Mortgage Balance",{"$f":"EZ242","v":988748869.23182189},{"$f":"EZ229-FA228","v":973866779.81588221},{"$f":"FA229-FB228","v":958240585.92914557},{"$f":"FB229-FC228","v":941833082.34807205},{"$f":"FC229-FD228","v":924605203.58794487},{"$f":"FD229-FE228","v":906515930.8898114},{"$f":"FE229-FF228","v":887522194.55677128},{"$f":"FF229-FG228","v":867578771.4070791},{"$f":"FG229-FH228","v":846638177.09990227},{"$f":"FH229-FI228","v":824650553.07736659},{"$f":"FI229-FJ228","v":801563547.85370421},{"$f":"FJ229-FK228","v":777322192.3688587},{"$f":"FK229-FL228","v":751868769.10977089},{"$f":"FL229-FM228","v":725142674.68772864},{"$f":"FM229-FN228","v":697080275.54458427},{"$f":"FN229-FO228","v":667614756.44428277},{"$f":"FO229-FP228","v":636675961.3889662},{"$f":"FP229-FQ228","v":604190226.58088374},{"$f":"FQ229-FR228","v":570080205.03239715},{"$f":"FR229-FS228","v":534264682.40648627},{"$f":"FS229-FT228","v":496658383.64927983},null,null,null,"Mortgage Balance",{"$f":"FY242","v":1977497738.4636438},{"$f":"FY229-FZ228","v":1947733559.6317644},{"$f":"FZ229-GA228","v":1916481171.8582911},{"$f":"GA229-GB228","v":1883666164.6961441},{"$f":"GB229-GC228","v":1849210407.1758897},{"$f":"GC229-GD228","v":1813031861.7796228},{"$f":"GD229-GE228","v":1775044389.1135426},{"$f":"GE229-GF228","v":1735157542.8141582},{"$f":"GF229-GG228","v":1693276354.1998045},{"$f":"GG229-GH228","v":1649301106.1547332},{"$f":"GH229-GI228","v":1603127095.7074084},{"$f":"GI229-GJ228","v":1554644384.7377174},{"$f":"GJ229-GK228","v":1503737538.2195418},{"$f":"GK229-GL228","v":1450285349.3754573},{"$f":"GL229-GM228","v":1394160551.0891685},{"$f":"GM229-GN228","v":1335229512.8885655},{"$f":"GN229-GO228","v":1273351922.7779324},{"$f":"GO229-GP228","v":1208380453.1617675},{"$f":"GP229-GQ228","v":1140160410.0647943},{"$f":"GQ229-GR228","v":1068529364.8129725},{"$f":"GR229-GS228","v":993316767.29855967},null,null,null,"Mortgage Balance",{"$f":"GX242","v":1078635130.0710783},{"$f":"GX229-GY228","v":1062400123.4355078},{"$f":"GY229-GZ228","v":1045353366.4681587},{"$f":"GZ229-HA228","v":1027454271.6524422},{"$f":"HA229-HB228","v":1008660222.0959399},{"$f":"HB229-HC228","v":988926470.06161249},{"$f":"HC229-HD228","v":968206030.4255687},{"$f":"HD229-HE228","v":946449568.80772269},{"$f":"HE229-HF228","v":923605284.10898435},{"$f":"HF229-HG228","v":899618785.17530918},{"$f":"HG229-HH228","v":874432961.29495025},{"$f":"HH229-HI228","v":847987846.22057331},{"$f":"HI229-HJ228","v":820220475.39247751},{"$f":"HJ229-HK228","v":791064736.02297699},{"$f":"HK229-HL228","v":760451209.68500137},{"$f":"HL229-HM228","v":728307007.03012705},{"$f":"HM229-HN228","v":694555594.24250901},{"$f":"HN229-HO228","v":659116610.81551003},{"$f":"HO229-HP228","v":621905678.21716106},{"$f":"HP229-HQ228","v":582834198.9888947},{"$f":"HQ229-HR228","v":541809145.79921496}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D200,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-95525138.729359359},{"$f":"-($C232)/20","v":4776256.9364679679},{"$f":"-($C232)/20","v":4776256.9364679679},4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD200,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-95525138.729359359},{"$f":"-($AC232)/20","v":4776256.9364679679},{"$f":"-($AC232)/20","v":4776256.9364679679},4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD200,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-95525138.729359359},{"$f":"-($BC232)/20","v":4776256.9364679679},{"$f":"-($BC232)/20","v":4776256.9364679679},4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679,4776256.9364679679]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D200,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$23))*1)","v":-105566731.80903649},{"$f":"-($C233)/10","v":10556673.180903649},{"$f":"-($C233)/10","v":10556673.180903649},10556673.180903649,10556673.180903649,10556673.180903649,10556673.180903649,10556673.180903649,10556673.180903649,10556673.180903649,10556673.180903649,{"$f":"$N213/10","v":4628514.5726966187},4628514.5726966187,4628514.5726966187,4628514.5726966187,4628514.5726966187,4628514.5726966187,4628514.5726966187,4628514.5726966187,4628514.5726966187,4628514.5726966187,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(AD200,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$24))*1)","v":-77126005.149303779},{"$f":"-($AC233)/10","v":7712600.5149303777},{"$f":"-($AC233)/10","v":7712600.5149303777},7712600.5149303777,7712600.5149303777,7712600.5149303777,7712600.5149303777,7712600.5149303777,7712600.5149303777,7712600.5149303777,7712600.5149303777,{"$f":"$AN213/10","v":3381546.7491518008},{"$f":"$AN213/10","v":3381546.7491518008},3381546.7491518008,3381546.7491518008,3381546.7491518008,3381546.7491518008,3381546.7491518008,3381546.7491518008,3381546.7491518008,3381546.7491518008,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(BD200,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$25))*1)","v":-38563002.57465189},{"$f":"-($BC233)/10","v":3856300.2574651889},{"$f":"-($BC233)/10","v":3856300.2574651889},3856300.2574651889,3856300.2574651889,3856300.2574651889,3856300.2574651889,3856300.2574651889,3856300.2574651889,3856300.2574651889,3856300.2574651889,{"$f":"$BN213/10","v":1690773.3745759004},{"$f":"$BN213/10","v":1690773.3745759004},1690773.3745759004,1690773.3745759004,1690773.3745759004,1690773.3745759004,1690773.3745759004,1690773.3745759004,1690773.3745759004,1690773.3745759004,null,null,null,"Depr",null,{"$f":"-($CB221)/40","v":14410243.962412661},{"$f":"-($CB221)/40","v":14410243.962412661},14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,14410243.962412661,null,null,null,null,"Depr",null,{"$f":"-($DB221)/25","v":3367344.83826352},{"$f":"-($DB221)/25","v":3367344.83826352},3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,3367344.83826352,null,null,null,"Depr",{"$f":"-((HLOOKUP(EB200,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$197)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$39))*1)","v":-1775926346.3227143},{"$f":"-($EA233)/50","v":35518526.926454283},{"$f":"-($EA233)/50","v":35518526.926454283},35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,35518526.926454283,null,null,null,"Depr",{"$f":"-((HLOOKUP(FA200,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$40))*1)","v":-1395370700.6821325},{"$f":"-($EZ233)/50","v":27907414.01364265},{"$f":"-($EZ233)/50","v":27907414.01364265},27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,27907414.01364265,null,null,null,"Depr",{"$f":"-((HLOOKUP(FZ200,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$41))*1)","v":-2790741401.3642645},{"$f":"-($FY233)/50","v":55814828.027285293},{"$f":"-($FY233)/50","v":55814828.027285293},55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,55814828.027285293,null,null,null,"Depr",{"$f":"-((HLOOKUP(GY200,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-1522222582.5623262},{"$f":"-($GX233)/50","v":30444451.651246525},{"$f":"-($GX233)/50","v":30444451.651246525},30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525,30444451.651246525]
[null,"Accum Depreciation",null,{"$f":"SUM($D232:D233)","v":15332930.117371617},{"$f":"SUM($D232:E233)","v":30665860.234743237},{"$f":"SUM($D232:F233)","v":45998790.352114856},{"$f":"SUM($D232:G233)","v":61331720.469486475},{"$f":"SUM($D232:H233)","v":76664650.586858094},{"$f":"SUM($D232:I233)","v":91997580.704229698},{"$f":"SUM($D232:J233)","v":107330510.8216013},{"$f":"SUM($D232:K233)","v":122663440.93897291},{"$f":"SUM($D232:L233)","v":137996371.05634454},{"$f":"SUM($D232:M233)","v":153329301.17371613},{"$f":"SUM($D232:N233)","v":162734072.68288073},{"$f":"SUM($D232:O233)","v":172138844.1920453},{"$f":"SUM($D232:P233)","v":181543615.7012099},{"$f":"SUM($D232:Q233)","v":190948387.2103745},{"$f":"SUM($D232:R233)","v":200353158.71953908},{"$f":"SUM($D232:S233)","v":209757930.22870368},{"$f":"SUM($D232:T233)","v":219162701.73786828},{"$f":"SUM($D232:U233)","v":228567473.24703288},{"$f":"SUM($D232:V233)","v":237972244.75619748},{"$f":"SUM($D232:W233)","v":247377016.26536208},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD232:AD233)","v":12488857.451398347},{"$f":"SUM($AD232:AE233)","v":24977714.902796693},{"$f":"SUM($AD232:AF233)","v":37466572.354195036},{"$f":"SUM($AD232:AG233)","v":49955429.805593379},{"$f":"SUM($AD232:AH233)","v":62444287.256991722},{"$f":"SUM($AD232:AI233)","v":74933144.708390072},{"$f":"SUM($AD232:AJ233)","v":87422002.159788415},{"$f":"SUM($AD232:AK233)","v":99910859.611186773},{"$f":"SUM($AD232:AL233)","v":112399717.06258513},{"$f":"SUM($AD232:AM233)","v":124888574.51398349},{"$f":"SUM($AD232:AN233)","v":133046378.19960326},{"$f":"SUM($AD232:AO233)","v":141204181.885223},{"$f":"SUM($AD232:AP233)","v":149361985.57084277},{"$f":"SUM($AD232:AQ233)","v":157519789.25646254},{"$f":"SUM($AD232:AR233)","v":165677592.94208229},{"$f":"SUM($AD232:AS233)","v":173835396.62770206},{"$f":"SUM($AD232:AT233)","v":181993200.3133218},{"$f":"SUM($AD232:AU233)","v":190151003.99894157},{"$f":"SUM($AD232:AV233)","v":198308807.68456134},{"$f":"SUM($AD232:AW233)","v":206466611.37018111},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD232:BD233)","v":8632557.1939331573},{"$f":"SUM($BD232:BE233)","v":17265114.387866315},{"$f":"SUM($BD232:BF233)","v":25897671.581799466},{"$f":"SUM($BD232:BG233)","v":34530228.775732622},{"$f":"SUM($BD232:BH233)","v":43162785.969665788},{"$f":"SUM($BD232:BI233)","v":51795343.163598947},{"$f":"SUM($BD232:BJ233)","v":60427900.357532114},{"$f":"SUM($BD232:BK233)","v":69060457.551465273},{"$f":"SUM($BD232:BL233)","v":77693014.745398417},{"$f":"SUM($BD232:BM233)","v":86325571.939331561},{"$f":"SUM($BD232:BN233)","v":92792602.250375405},{"$f":"SUM($BD232:BO233)","v":99259632.561419263},{"$f":"SUM($BD232:BP233)","v":105726662.87246312},{"$f":"SUM($BD232:BQ233)","v":112193693.18350698},{"$f":"SUM($BD232:BR233)","v":118660723.49455084},{"$f":"SUM($BD232:BS233)","v":125127753.80559471},{"$f":"SUM($BD232:BT233)","v":131594784.11663859},{"$f":"SUM($BD232:BU233)","v":138061814.42768249},{"$f":"SUM($BD232:BV233)","v":144528844.73872644},{"$f":"SUM($BD232:BW233)","v":150995875.04977036},null,null,null,"Accum Depreciation",null,{"$f":"SUM($CB233:CC233)","v":14410243.962412661},{"$f":"SUM($CB233:CD233)","v":28820487.924825322},{"$f":"SUM($CB233:CE233)","v":43230731.887237981},{"$f":"SUM($CB233:CF233)","v":57640975.849650644},{"$f":"SUM($CB233:CG233)","v":72051219.812063307},{"$f":"SUM($CB233:CH233)","v":86461463.774475962},{"$f":"SUM($CB233:CI233)","v":100871707.73688862},{"$f":"SUM($CB233:CJ233)","v":115281951.69930127},{"$f":"SUM($CB233:CK233)","v":129692195.66171393},{"$f":"SUM($CB233:CL233)","v":144102439.62412658},{"$f":"SUM($CB233:CM233)","v":158512683.58653924},{"$f":"SUM($CB233:CN233)","v":172922927.54895189},{"$f":"SUM($CB233:CO233)","v":187333171.51136455},{"$f":"SUM($CB233:CP233)","v":201743415.4737772},{"$f":"SUM($CB233:CQ233)","v":216153659.43618986},{"$f":"SUM($CB233:CR233)","v":230563903.39860252},{"$f":"SUM($CB233:CS233)","v":244974147.36101517},{"$f":"SUM($CB233:CT233)","v":259384391.32342783},{"$f":"SUM($CB233:CU233)","v":273794635.28584051},{"$f":"SUM($CB233:CV233)","v":288204879.24825317},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($DB233:DC233)","v":3367344.83826352},{"$f":"SUM($DB233:DD233)","v":6734689.6765270401},{"$f":"SUM($DB233:DE233)","v":10102034.514790561},{"$f":"SUM($DB233:DF233)","v":13469379.35305408},{"$f":"SUM($DB233:DG233)","v":16836724.191317599},{"$f":"SUM($DB233:DH233)","v":20204069.029581118},{"$f":"SUM($DB233:DI233)","v":23571413.867844637},{"$f":"SUM($DB233:DJ233)","v":26938758.706108157},{"$f":"SUM($DB233:DK233)","v":30306103.544371676},{"$f":"SUM($DB233:DL233)","v":33673448.382635199},{"$f":"SUM($DB233:DM233)","v":37040793.220898718},{"$f":"SUM($DB233:DN233)","v":40408138.059162237},{"$f":"SUM($DB233:DO233)","v":43775482.897425756},{"$f":"SUM($DB233:DP233)","v":47142827.735689275},{"$f":"SUM($DB233:DQ233)","v":50510172.573952794},{"$f":"SUM($DB233:DR233)","v":53877517.412216313},{"$f":"SUM($DB233:DS233)","v":57244862.250479832},{"$f":"SUM($DB233:DT233)","v":60612207.088743351},{"$f":"SUM($DB233:DU233)","v":63979551.927006871},{"$f":"SUM($DB233:DV233)","v":67346896.765270397},null,null,null,"Accum Depreciation",null,{"$f":"SUM($EB233:EB233)","v":35518526.926454283},{"$f":"SUM($EB233:EC233)","v":71037053.852908567},{"$f":"SUM($EB233:ED233)","v":106555580.77936286},{"$f":"SUM($EB233:EE233)","v":142074107.70581713},{"$f":"SUM($EB233:EF233)","v":177592634.63227141},{"$f":"SUM($EB233:EG233)","v":213111161.55872568},{"$f":"SUM($EB233:EH233)","v":248629688.48517996},{"$f":"SUM($EB233:EI233)","v":284148215.41163427},{"$f":"SUM($EB233:EJ233)","v":319666742.33808857},{"$f":"SUM($EB233:EK233)","v":355185269.26454288},{"$f":"SUM($EB233:EL233)","v":390703796.19099718},{"$f":"SUM($EB233:EM233)","v":426222323.11745149},{"$f":"SUM($EB233:EN233)","v":461740850.04390579},{"$f":"SUM($EB233:EO233)","v":497259376.9703601},{"$f":"SUM($EB233:EP233)","v":532777903.89681441},{"$f":"SUM($EB233:EQ233)","v":568296430.82326865},{"$f":"SUM($EB233:ER233)","v":603814957.74972296},{"$f":"SUM($EB233:ES233)","v":639333484.67617726},{"$f":"SUM($EB233:ET233)","v":674852011.60263157},{"$f":"SUM($EB233:EU233)","v":710370538.52908587},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FA233:FA233)","v":27907414.01364265},{"$f":"SUM($FA233:FB233)","v":55814828.0272853},{"$f":"SUM($FA233:FC233)","v":83722242.040927947},{"$f":"SUM($FA233:FD233)","v":111629656.0545706},{"$f":"SUM($FA233:FE233)","v":139537070.06821325},{"$f":"SUM($FA233:FF233)","v":167444484.08185589},{"$f":"SUM($FA233:FG233)","v":195351898.09549853},{"$f":"SUM($FA233:FH233)","v":223259312.10914117},{"$f":"SUM($FA233:FI233)","v":251166726.12278381},{"$f":"SUM($FA233:FJ233)","v":279074140.13642645},{"$f":"SUM($FA233:FK233)","v":306981554.15006912},{"$f":"SUM($FA233:FL233)","v":334888968.16371179},{"$f":"SUM($FA233:FM233)","v":362796382.17735445},{"$f":"SUM($FA233:FN233)","v":390703796.19099712},{"$f":"SUM($FA233:FO233)","v":418611210.20463979},{"$f":"SUM($FA233:FP233)","v":446518624.21828246},{"$f":"SUM($FA233:FQ233)","v":474426038.23192513},{"$f":"SUM($FA233:FR233)","v":502333452.2455678},{"$f":"SUM($FA233:FS233)","v":530240866.25921047},{"$f":"SUM($FA233:FT233)","v":558148280.27285314},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FZ233:FZ233)","v":55814828.027285293},{"$f":"SUM($FZ233:GA233)","v":111629656.05457059},{"$f":"SUM($FZ233:GB233)","v":167444484.08185589},{"$f":"SUM($FZ233:GC233)","v":223259312.10914117},{"$f":"SUM($FZ233:GD233)","v":279074140.13642645},{"$f":"SUM($FZ233:GE233)","v":334888968.16371173},{"$f":"SUM($FZ233:GF233)","v":390703796.190997},{"$f":"SUM($FZ233:GG233)","v":446518624.21828228},{"$f":"SUM($FZ233:GH233)","v":502333452.24556756},{"$f":"SUM($FZ233:GI233)","v":558148280.2728529},{"$f":"SUM($FZ233:GJ233)","v":613963108.30013824},{"$f":"SUM($FZ233:GK233)","v":669777936.32742357},{"$f":"SUM($FZ233:GL233)","v":725592764.35470891},{"$f":"SUM($FZ233:GM233)","v":781407592.38199425},{"$f":"SUM($FZ233:GN233)","v":837222420.40927958},{"$f":"SUM($FZ233:GO233)","v":893037248.43656492},{"$f":"SUM($FZ233:GP233)","v":948852076.46385026},{"$f":"SUM($FZ233:GQ233)","v":1004666904.4911356},{"$f":"SUM($FZ233:GR233)","v":1060481732.5184209},{"$f":"SUM($FZ233:GS233)","v":1116296560.5457063},null,null,null,"Accum Depreciation",null,{"$f":"SUM($GY233:GY233)","v":30444451.651246525},{"$f":"SUM($GY233:GZ233)","v":60888903.302493051},{"$f":"SUM($GY233:HA233)","v":91333354.953739583},{"$f":"SUM($GY233:HB233)","v":121777806.6049861},{"$f":"SUM($GY233:HC233)","v":152222258.25623262},{"$f":"SUM($GY233:HD233)","v":182666709.90747914},{"$f":"SUM($GY233:HE233)","v":213111161.55872566},{"$f":"SUM($GY233:HF233)","v":243555613.20997217},{"$f":"SUM($GY233:HG233)","v":274000064.86121869},{"$f":"SUM($GY233:HH233)","v":304444516.51246524},{"$f":"SUM($GY233:HI233)","v":334888968.16371179},{"$f":"SUM($GY233:HJ233)","v":365333419.81495833},{"$f":"SUM($GY233:HK233)","v":395777871.46620488},{"$f":"SUM($GY233:HL233)","v":426222323.11745143},{"$f":"SUM($GY233:HM233)","v":456666774.76869798},{"$f":"SUM($GY233:HN233)","v":487111226.41994452},{"$f":"SUM($GY233:HO233)","v":517555678.07119107},{"$f":"SUM($GY233:HP233)","v":548000129.72243762},{"$f":"SUM($GY233:HQ233)","v":578444581.37368417},{"$f":"SUM($GY233:HR233)","v":608889033.02493072}]
[null,"End Year Book Value",null,{"$f":"-$C221-D234","v":185758940.42102423},{"$f":"-$C221-E234","v":170426010.30365261},155093080.186281,139760150.06890938,124427219.95153776,109094289.83416615,93761359.71679455,78428429.599422947,63095499.482051313,{"$f":"-$C221-M234+$N213","v":94047715.091645911},{"$f":"-$C221-N234+$N213","v":84642943.58248131},75238172.073316738,65833400.564152136,56428629.054987535,47023857.545822963,37619086.036658362,28214314.52749376,18809543.018329158,9404771.5091645569,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC221-AD234","v":160162286.42726478},{"$f":"-$AC221-AE234","v":147673428.97586644},{"$f":"-$AC221-AF234","v":135184571.52446809},{"$f":"-$AC221-AG234","v":122695714.07306975},{"$f":"-$AC221-AH234","v":110206856.62167141},{"$f":"-$AC221-AI234","v":97717999.170273051},{"$f":"-$AC221-AJ234","v":85229141.718874708},{"$f":"-$AC221-AK234","v":72740284.26747635},{"$f":"-$AC221-AL234","v":60251426.816077992},{"$f":"-$AC221-AM234","v":47762569.364679635},{"$f":"-$AC221-AN234","v":39604765.679059863},{"$f":"-$AC221-AO234","v":31446961.993440121},{"$f":"-$AC221-AP234","v":23289158.30782035},{"$f":"-$AC221-AQ234","v":15131354.622200578},{"$f":"-$AC221-AR234","v":6973550.9365808368},{"$f":"-$AC221-AS234","v":-1184252.7490389347},{"$f":"-$AC221-AT234","v":-9342056.4346586764},{"$f":"-$AC221-AU234","v":-17499860.120278448},{"$f":"-$AC221-AV234","v":-25657663.805898219},{"$f":"-$AC221-AW234","v":-33815467.491517991},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC221-BD234","v":125455584.1100781},{"$f":"-$BC221-BE234","v":116823026.91614494},{"$f":"-$BC221-BF234","v":108190469.72221179},{"$f":"-$BC221-BG234","v":99557912.528278634},{"$f":"-$BC221-BH234","v":90925355.33434546},{"$f":"-$BC221-BI234","v":82292798.140412301},{"$f":"-$BC221-BJ234","v":73660240.946479142},{"$f":"-$BC221-BK234","v":65027683.752545983},{"$f":"-$BC221-BL234","v":56395126.558612838},{"$f":"-$BC221-BM234","v":47762569.364679694},{"$f":"-$BC221-BN234","v":41295539.053635851},{"$f":"-$BC221-BO234","v":34828508.742591992},{"$f":"-$BC221-BP234","v":28361478.431548133},{"$f":"-$BC221-BQ234","v":21894448.120504275},{"$f":"-$BC221-BR234","v":15427417.809460416},{"$f":"-$BC221-BS234","v":8960387.498416543},{"$f":"-$BC221-BT234","v":2493357.1873726696},{"$f":"-$BC221-BU234","v":-3973673.1236712337},{"$f":"-$BC221-BV234","v":-10440703.434715182},{"$f":"-$BC221-BW234","v":-16907733.7457591},null,null,null,"End Year Book Value",null,{"$f":"-$CB221-CC234","v":561999514.53409374},{"$f":"-$CB221-CD234","v":547589270.57168114},533179026.60926849,518768782.64685583,504358538.68444312,489948294.72203052,475538050.75961781,461127806.79720521,446717562.83479249,432307318.8723799,417897074.90996718,403486830.94755459,389076586.98514187,374666343.02272928,360256099.06031656,345845855.09790397,331435611.13549125,317025367.17307866,302615123.21066594,288204879.24825329,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB221-DC234","v":80816276.118324474},77448931.280060962,74081586.441797435,70714241.603533924,67346896.765270397,63979551.927006885,60612207.088743359,57244862.250479847,53877517.412216321,50510172.573952802,47142827.735689282,43775482.897425763,40408138.059162244,37040793.220898725,33673448.382635206,30306103.544371687,26938758.706108168,23571413.867844649,20204069.02958113,16836724.191317603,null,null,null,"End Year Book Value",null,{"$f":"-$EA233-EB234","v":1740407819.39626},{"$f":"-$EA233-EC234","v":1704889292.4698057},{"$f":"-$EA233-ED234","v":1669370765.5433514},{"$f":"-$EA233-EE234","v":1633852238.6168971},{"$f":"-$EA233-EF234","v":1598333711.690443},{"$f":"-$EA233-EG234","v":1562815184.7639887},{"$f":"-$EA233-EH234","v":1527296657.8375344},{"$f":"-$EA233-EI234","v":1491778130.9110801},{"$f":"-$EA233-EJ234","v":1456259603.9846258},{"$f":"-$EA233-EK234","v":1420741077.0581715},{"$f":"-$EA233-EL234","v":1385222550.1317172},{"$f":"-$EA233-EM234","v":1349704023.2052629},{"$f":"-$EA233-EN234","v":1314185496.2788086},{"$f":"-$EA233-EO234","v":1278666969.3523543},{"$f":"-$EA233-EP234","v":1243148442.4259},{"$f":"-$EA233-EQ234","v":1207629915.4994457},{"$f":"-$EA233-ER234","v":1172111388.5729914},{"$f":"-$EA233-ES234","v":1136592861.6465371},{"$f":"-$EA233-ET234","v":1101074334.7200828},{"$f":"-$EA233-EU234","v":1065555807.7936285},null,null,null,"End Year Book Value",null,{"$f":"-$EZ233-FA234","v":1367463286.6684899},{"$f":"-$EZ233-FB234","v":1339555872.6548471},{"$f":"-$EZ233-FC234","v":1311648458.6412046},{"$f":"-$EZ233-FD234","v":1283741044.6275618},{"$f":"-$EZ233-FE234","v":1255833630.6139193},{"$f":"-$EZ233-FF234","v":1227926216.6002765},{"$f":"-$EZ233-FG234","v":1200018802.5866339},{"$f":"-$EZ233-FH234","v":1172111388.5729914},{"$f":"-$EZ233-FI234","v":1144203974.5593486},{"$f":"-$EZ233-FJ234","v":1116296560.545706},{"$f":"-$EZ233-FK234","v":1088389146.5320635},{"$f":"-$EZ233-FL234","v":1060481732.5184207},{"$f":"-$EZ233-FM234","v":1032574318.504778},{"$f":"-$EZ233-FN234","v":1004666904.4911354},{"$f":"-$EZ233-FO234","v":976759490.47749269},{"$f":"-$EZ233-FP234","v":948852076.46385002},{"$f":"-$EZ233-FQ234","v":920944662.45020735},{"$f":"-$EZ233-FR234","v":893037248.43656468},{"$f":"-$EZ233-FS234","v":865129834.42292202},{"$f":"-$EZ233-FT234","v":837222420.40927935},null,null,null,"End Year Book Value",null,{"$f":"-$FY233-FZ234","v":2734926573.3369794},{"$f":"-$FY233-GA234","v":2679111745.3096938},{"$f":"-$FY233-GB234","v":2623296917.2824087},{"$f":"-$FY233-GC234","v":2567482089.2551231},{"$f":"-$FY233-GD234","v":2511667261.227838},{"$f":"-$FY233-GE234","v":2455852433.2005529},{"$f":"-$FY233-GF234","v":2400037605.1732674},{"$f":"-$FY233-GG234","v":2344222777.1459823},{"$f":"-$FY233-GH234","v":2288407949.1186972},{"$f":"-$FY233-GI234","v":2232593121.0914116},{"$f":"-$FY233-GJ234","v":2176778293.064126},{"$f":"-$FY233-GK234","v":2120963465.0368409},{"$f":"-$FY233-GL234","v":2065148637.0095556},{"$f":"-$FY233-GM234","v":2009333808.9822702},{"$f":"-$FY233-GN234","v":1953518980.9549849},{"$f":"-$FY233-GO234","v":1897704152.9276996},{"$f":"-$FY233-GP234","v":1841889324.9004142},{"$f":"-$FY233-GQ234","v":1786074496.8731289},{"$f":"-$FY233-GR234","v":1730259668.8458436},{"$f":"-$FY233-GS234","v":1674444840.8185582},null,null,null,"End Year Book Value",null,{"$f":"-$GX233-GY234","v":1491778130.9110796},{"$f":"-$GX233-GZ234","v":1461333679.2598331},{"$f":"-$GX233-HA234","v":1430889227.6085865},{"$f":"-$GX233-HB234","v":1400444775.95734},{"$f":"-$GX233-HC234","v":1370000324.3060937},{"$f":"-$GX233-HD234","v":1339555872.6548471},{"$f":"-$GX233-HE234","v":1309111421.0036006},{"$f":"-$GX233-HF234","v":1278666969.352354},{"$f":"-$GX233-HG234","v":1248222517.7011075},{"$f":"-$GX233-HH234","v":1217778066.049861},{"$f":"-$GX233-HI234","v":1187333614.3986144},{"$f":"-$GX233-HJ234","v":1156889162.7473679},{"$f":"-$GX233-HK234","v":1126444711.0961213},{"$f":"-$GX233-HL234","v":1096000259.4448748},{"$f":"-$GX233-HM234","v":1065555807.7936282},{"$f":"-$GX233-HN234","v":1035111356.1423817},{"$f":"-$GX233-HO234","v":1004666904.4911351},{"$f":"-$GX233-HP234","v":974222452.83988857},{"$f":"-$GX233-HQ234","v":943778001.18864202},{"$f":"-$GX233-HR234","v":913333549.53739548}]
[null,"Prop. Tax Value",{"$f":"-C221","v":201091870.53839585},{"$f":"C236/(($C236/$X236)^(1/21))","v":183274224.67685032},{"$f":"D236/(($C236/$X236)^(1/21))","v":167035302.52600214},{"$f":"E236/(($C236/$X236)^(1/21))","v":152235222.05126128},{"$f":"F236/(($C236/$X236)^(1/21))","v":138746495.39661905},{"$f":"G236/(($C236/$X236)^(1/21))","v":126452930.70457698},{"$f":"H236/(($C236/$X236)^(1/21))","v":115248631.23977832},{"$f":"I236/(($C236/$X236)^(1/21))","v":105037083.19479585},{"$f":"J236/(($C236/$X236)^(1/21))","v":95730324.320437327},{"$f":"K236/(($C236/$X236)^(1/21))","v":87248186.219152063},{"$f":"L236/(($C236/$X236)^(1/21))","v":79517603.774655849},{"$f":"(M236+$N213)/(($C236/($X236+$N213))^(1/21))","v":120026599.44280393},{"$f":"N236/(($N236/$X236)^(1/11))","v":105372805.0057358},{"$f":"O236/(($N236/$X236)^(1/11))","v":92508061.432398707},{"$f":"P236/(($N236/$X236)^(1/11))","v":81213947.275244564},{"$f":"Q236/(($N236/$X236)^(1/11))","v":71298707.700691447},{"$f":"R236/(($N236/$X236)^(1/11))","v":62593998.81845393},{"$f":"S236/(($N236/$X236)^(1/11))","v":54952029.488840453},{"$f":"T236/(($N236/$X236)^(1/11))","v":48243052.080770992},{"$f":"U236/(($N236/$X236)^(1/11))","v":42353159.577857345},{"$f":"V236/(($N236/$X236)^(1/11))","v":37182351.631157041},{"$f":"X221","v":28657541.618807808},null,null,null,"Prop. Tax Value",{"$f":"-AC221","v":172651143.87866312},{"$f":"AC236/(($AC236/$AX236)^(1/21))","v":158500235.23149407},{"$f":"AD236/(($AC236/$AX236)^(1/21))","v":145509169.5546169},133582883.2906816,122634104.5232477,112582714.35490069,103355160.62837473,94883919.700521454,87107002.330596402,79967500.067146018,73413168.81413126,{"$f":"(AM236+$AN213)/(($AC236/($AX236+$AN213))^(1/21))","v":102161689.59484142},{"$f":"(AN236+$AN213)/(($AC236/($AX236+$AN213))^(1/21))","v":129551737.23041904},155647504.56404108,180510151.09138706,204197946.29744399,226766406.22012109,248268423.56073225,268754391.64628071,288272322.53407067,306867959.53544241,{"$f":"AX221","v":28657541.618807808},null,null,null,"Prop. Tax Value",{"$f":"-BC221","v":134088141.30401126},{"$f":"BC236/(($BC236/$BX236)^(1/21))","v":124588626.3230903},{"$f":"BD236/(($BC236/$BX236)^(1/21))","v":115762107.35803732},107560905.80228305,99940720.854580671,92860390.217364743,86281667.748507366,80169016.865402982,74489418.585403413,69212193.165686429,64308834.379101738,{"$f":"(BM236+$BN213)/(($BC236/($BX236+$BN213))^(1/21))","v":77147685.626363501},{"$f":"(BN236+$BN213)/(($BC236/($BX236+$BN213))^(1/21))","v":89343321.106856093},100927965.39539953,111932228.64242317,122385187.45528463,132314461.72750191,141746287.61890492,150705586.87954211,159216032.70051709,167300112.265753,{"$f":"BX221","v":28657541.618807808},null,null,"Prop. Tax Value",{"$f":"-CB221","v":576409758.49650645},{"$f":"CB236/(($CB236/$CW236)^(1/21))","v":557694758.79665172},539587401.85197723,522067958.58292937,505117340.47807908,488717078.79601395,472849304.44250828,457496728.50104511,442642623.39547819,428270804.66430819,414365613.3267163,400911898.821141,387895002.49780905,375300741.64723456,363115394.04728442,351325683.01197284,339918762.92569506,328882205.2471388,318203984.96762377,307872467.50911468,297876396.04763275,{"$f":"CW221","v":288204879.24825323},null,null,null,"Prop. Tax Value",{"$f":"-DB221","v":84183620.956588},{"$f":"DB236/(($DB236/$DW236)^(1/21))","v":81450328.506708741},{"$f":"DC236/(($DB236/$DW236)^(1/21))","v":78805781.201451138},76247097.643804684,73771489.990595177,71376260.914958015,69058800.667434663,66816584.232489973,64647168.577352442,62548189.99017965,60517361.504648797,58552470.408166148,56651375.830980532,54812006.413574003,53032358.049788207,51310491.703227408,49644531.294559002,48032661.657409668,46473126.560629912,44964226.794772163,43504318.320697531,{"$f":"DW221","v":42091810.478294},null,null,"Prop. Tax Value",{"$f":"-EA221","v":1775926346.3227143},{"$f":"EA236/(($EA236/$EV236)^(1/21))","v":1733248064.8296418},{"$f":"EB236/(($EA236/$EV236)^(1/21))","v":1691595409.041697},1650943731.5726633,1611268977.3514779,1572547669.3879745,1534756894.880697,1497874291.6585646,1461878034.9483643,1426746824.4602416,1392459871.7835474,1358996888.0855811,1326338072.1059535,1294464098.4394629,1263356106.1005528,1232995687.3625824,1203364876.8653083,1174446140.9841292,1146222367.4548044,1118676855.2475078,1091793304.684222,{"$f":"EV221","v":1065555807.7936285},null,null,"Prop. Tax Value",{"$f":"-EZ221","v":1395370700.6821325},{"$f":"EZ236/(($EZ236/$FU236)^(1/21))","v":1361837765.2232897},{"$f":"FA236/(($EZ236/$FU236)^(1/21))","v":1329110678.5327616},1297170074.8070922,1265997053.6333036,1235573168.8048368,1205880417.4062614,1176901229.1603003,1148618456.0308571,1121015362.0759037,1094075613.5442154,1067783269.2100991,1042122770.9403917,1017078934.4881492,992636940.50757694,968782325.784886,945500974.67988491,922779110.77324414,900603288.71448898,878960386.2658987,857837596.53760266,{"$f":"FU221","v":837222420.40927935},null,null,"Prop. Tax Value",{"$f":"-FY221","v":2790741401.3642645},{"$f":"FY236/(($FY236/$GT236)^(1/21))","v":2723675530.4465795},{"$f":"FZ236/(($FY236/$GT236)^(1/21))","v":2658221357.0655231},2594340149.6141844,2531994107.2666073,2471146337.6096735,2411760834.8125229,2353802458.3206005,2297236912.0617142,2242030724.1518073,2188151227.0884309,2135566538.4201982,2084245541.8807833,2034157868.9762983,1985273881.0151539,1937564651.569772,1891001949.3597698,1845558221.5464883,1801206577.428978,1757920772.5317974,1715675193.0752053,{"$f":"GT221","v":1674444840.8185582},null,null,"Prop. Tax Value",{"$f":"-GX221","v":1522222582.5623262},{"$f":"GX236/(($GX236/$HS236)^(1/21))","v":1485641198.4254069},{"$f":"GY236/(($GX236/$HS236)^(1/21))","v":1449938922.0357399},1415094627.0622823,1381087694.8726947,1347898002.3325489,1315505909.8977396,1283892249.9930546,1253038315.6700258,1222925849.5373492,1193537032.9573257,1164854475.5019259,1136861204.6622453,1109540655.8052535,1082876662.371902,1056853446.3107846,1031455608.7416925,1006668120.843539,982476314.96126068,958865875.92643499,935822832.58647573,{"$f":"HS221","v":913333549.53739548}]
[null,"Tax Dep",null,{"$f":"($C221*0.85)*-D$4","v":34185617.991527297},54696988.786443673,32818193.271866202,19690915.963119723,19690915.963119723,9845457.9815598615,null,null,null,null,{"$f":"($N213)*D$6","v":6612295.9185543889},{"$f":"($N213)*E$6","v":11335232.18853402},{"$f":"($N213)*F$6","v":8096660.5420181956},{"$f":"($N213)*G$6","v":5783328.958584425},{"$f":"($N213)*H$6","v":4130949.2561317319},{"$f":"($N213)*I$6","v":4130949.2561317319},{"$f":"($N213)*J$6","v":4130949.2561317319},{"$f":"($N213)*K$6","v":2064780.3508799614},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AC221*0.85)*-D$4","v":29350694.459372729},33662698.910764478,{"$f":"($AC221*0.85)*-F$4","v":28176666.680997819},{"$f":"($AC221*0.85)*-G$4","v":16906000.008598693},{"$f":"($AC221*0.85)*-H$4","v":16906000.008598693},{"$f":"($AC221*0.85)*-I$4","v":8453000.0042993464},null,null,null,null,{"$f":"($AN213)*D$6","v":4830877.6858382616},{"$f":"($AN213)*E$6","v":8281407.9886727594},{"$f":"($AN213)*F$6","v":5915339.7282912452},{"$f":"($AN213)*G$6","v":4225242.6630651746},{"$f":"($AN213)*H$6","v":3018030.4736179817},{"$f":"($AN213)*I$6","v":3018030.4736179817},{"$f":"($AN213)*J$6","v":3018030.4736179817},{"$f":"($AN213)*K$6","v":1508508.0047966181},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BC221*0.85)*-D$4","v":22794984.021681916},{"$f":"($BC221*0.85)*-E$4","v":36471974.434691064},{"$f":"($BC221*0.85)*-F$4","v":21883184.660814639},{"$f":"($BC221*0.85)*-G$4","v":13129910.796488782},{"$f":"($BC221*0.85)*-H$4","v":13129910.796488782},{"$f":"($BC221*0.85)*-I$4","v":6564955.3982443912},null,null,null,null,{"$f":"($BN213)*D$6","v":2415438.8429191308},{"$f":"($BN213)*E$6","v":4140703.9943363797},{"$f":"($BN213)*F$6","v":2957669.8641456226},{"$f":"($BN213)*G$6","v":2112621.3315325873},{"$f":"($BN213)*H$6","v":1509015.2368089908},{"$f":"($BN213)*I$6","v":1509015.2368089908},{"$f":"($BN213)*J$6","v":1509015.2368089908},{"$f":"($BN213)*K$6","v":754254.00239830907},null,null,null,null,null,"Tax Dep",null,{"$f":"($C221)*-D$5","v":7540945.1451898441},{"$f":"($C221)*-E$5","v":14516822.134166798},{"$f":"($C221)*-F$5","v":13428915.114554076},{"$f":"($C221)*-G$5","v":12423455.761862095},{"$f":"($C221)*-H$5","v":11492400.401269322},{"$f":"($C221)*-I$5","v":10629716.276659604},{"$f":"($C221)*-J$5","v":9833392.4693275578},{"$f":"($C221)*-K$5","v":9095385.3044516444},{"$f":"($C221)*-L$5","v":8970708.3447178379},{"$f":"($C221)*-M$5","v":8970708.3447178379},{"$f":"($C221)*-N$5","v":8970708.3447178379},{"$f":"($C221)*-O$5","v":8970708.3447178379},{"$f":"($C221)*-P$5","v":8970708.3447178379},{"$f":"($C221)*-Q$5","v":8970708.3447178379},{"$f":"($C221)*-R$5","v":8970708.3447178379},{"$f":"($C221)*-S$5","v":8970708.3447178379},{"$f":"($C221)*-T$5","v":8970708.3447178379},{"$f":"($C221)*-U$5","v":8970708.3447178379},{"$f":"($C221)*-V$5","v":8970708.3447178379},{"$f":"($C221)*-W$5","v":8970708.3447178379},null,null,null,null,"Tax Dep",null,{"$f":"($DB221)*-D$4","v":16836724.191317599},{"$f":"($DB221)*-E$4","v":26938758.70610816},{"$f":"($DB221)*-F$4","v":16163255.223664897},{"$f":"($DB221)*-G$4","v":9697953.1341989376},{"$f":"($DB221)*-H$4","v":9697953.1341989376},{"$f":"($DB221)*-I$4","v":4848976.5670994688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($EA221)*-D$5","v":66597237.987101786},{"$f":"($EA221)*-E$5","v":128204122.94103676},{"$f":"($EA221)*-F$5","v":118596361.40743087},{"$f":"($EA221)*-G$5","v":109716729.6758173},{"$f":"($EA221)*-H$5","v":101494190.69234312},{"$f":"($EA221)*-I$5","v":93875466.666618675},{"$f":"($EA221)*-J$5","v":86842798.33518073},{"$f":"($EA221)*-K$5","v":80325148.644176364},{"$f":"($EA221)*-L$5","v":79224074.309456274},{"$f":"($EA221)*-M$5","v":79224074.309456274},{"$f":"($EA221)*-N$5","v":79224074.309456274},{"$f":"($EA221)*-O$5","v":79224074.309456274},{"$f":"($EA221)*-P$5","v":79224074.309456274},{"$f":"($EA221)*-Q$5","v":79224074.309456274},{"$f":"($EA221)*-R$5","v":79224074.309456274},{"$f":"($EA221)*-S$5","v":79224074.309456274},{"$f":"($EA221)*-T$5","v":79224074.309456274},{"$f":"($EA221)*-U$5","v":79224074.309456274},{"$f":"($EA221)*-V$5","v":79224074.309456274},{"$f":"($EA221)*-W$5","v":79224074.309456274},{"$f":"($EA221)*-X$5","v":39585398.259533301},null,null,"Tax Dep",null,{"$f":"($EZ221)*-D$5","v":52326401.275579967},{"$f":"($EZ221)*-E$5","v":100731810.88224316},{"$f":"($EZ221)*-F$5","v":93182855.391552821},{"$f":"($EZ221)*-G$5","v":86206001.888142154},{"$f":"($EZ221)*-H$5","v":79745435.543983877},{"$f":"($EZ221)*-I$5","v":73759295.238057524},{"$f":"($EZ221)*-J$5","v":68233627.263356283},{"$f":"($EZ221)*-K$5","v":63112616.791852854},{"$f":"($EZ221)*-L$5","v":62247486.957429923},{"$f":"($EZ221)*-M$5","v":62247486.957429923},{"$f":"($EZ221)*-N$5","v":62247486.957429923},{"$f":"($EZ221)*-O$5","v":62247486.957429923},{"$f":"($EZ221)*-P$5","v":62247486.957429923},{"$f":"($EZ221)*-Q$5","v":62247486.957429923},{"$f":"($EZ221)*-R$5","v":62247486.957429923},{"$f":"($EZ221)*-S$5","v":62247486.957429923},{"$f":"($EZ221)*-T$5","v":62247486.957429923},{"$f":"($EZ221)*-U$5","v":62247486.957429923},{"$f":"($EZ221)*-V$5","v":62247486.957429923},{"$f":"($EZ221)*-W$5","v":62247486.957429923},{"$f":"($EZ221)*-X$5","v":31102812.918204736},null,null,"Tax Dep",null,{"$f":"($FY221)*-D$5","v":104652802.55115992},{"$f":"($FY221)*-E$5","v":201463621.76448625},{"$f":"($FY221)*-F$5","v":186365710.78310561},{"$f":"($FY221)*-G$5","v":172412003.77628428},{"$f":"($FY221)*-H$5","v":159490871.08796772},{"$f":"($FY221)*-I$5","v":147518590.47611502},{"$f":"($FY221)*-J$5","v":136467254.52671254},{"$f":"($FY221)*-K$5","v":126225233.58370568},{"$f":"($FY221)*-L$5","v":124494973.91485983},{"$f":"($FY221)*-M$5","v":124494973.91485983},{"$f":"($FY221)*-N$5","v":124494973.91485983},{"$f":"($FY221)*-O$5","v":124494973.91485983},{"$f":"($FY221)*-P$5","v":124494973.91485983},{"$f":"($FY221)*-Q$5","v":124494973.91485983},{"$f":"($FY221)*-R$5","v":124494973.91485983},{"$f":"($FY221)*-S$5","v":124494973.91485983},{"$f":"($FY221)*-T$5","v":124494973.91485983},{"$f":"($FY221)*-U$5","v":124494973.91485983},{"$f":"($FY221)*-V$5","v":124494973.91485983},{"$f":"($FY221)*-W$5","v":124494973.91485983},{"$f":"($FY221)*-X$5","v":62205625.836409457},null,null,"Tax Dep",null,{"$f":"($GX221)*-D$5","v":57083346.846087232},{"$f":"($GX221)*-E$5","v":109889248.23517433},{"$f":"($GX221)*-F$5","v":101654024.06351215},{"$f":"($GX221)*-G$5","v":94042911.15070051},{"$f":"($GX221)*-H$5","v":86995020.593436942},{"$f":"($GX221)*-I$5","v":80464685.714244559},{"$f":"($GX221)*-J$5","v":74436684.287297755},{"$f":"($GX221)*-K$5","v":68850127.409294009},{"$f":"($GX221)*-L$5","v":67906349.408105373},{"$f":"($GX221)*-M$5","v":67906349.408105373},{"$f":"($GX221)*-N$5","v":67906349.408105373},{"$f":"($GX221)*-O$5","v":67906349.408105373},{"$f":"($GX221)*-P$5","v":67906349.408105373},{"$f":"($GX221)*-Q$5","v":67906349.408105373},{"$f":"($GX221)*-R$5","v":67906349.408105373},{"$f":"($GX221)*-S$5","v":67906349.408105373},{"$f":"($GX221)*-T$5","v":67906349.408105373},{"$f":"($GX221)*-U$5","v":67906349.408105373},{"$f":"($GX221)*-V$5","v":67906349.408105373},{"$f":"($GX221)*-W$5","v":67906349.408105373},{"$f":"($GX221)*-X$5","v":33930341.365314253}]
[null,"After Tax Dep. Value",null,{"$f":"D237*$B$6","v":7178979.7782207318},11486367.64515317,6891820.5870919023,4135092.3522551418,4135092.3522551418,2067546.1761275709,null,null,null,null,{"$f":"N237*$B$6","v":1388582.1428964217},2380398.7595921438,1700298.7138238209,1214499.0813027292,867499.34378766362,867499.34378766362,867499.34378766362,433603.87368479185,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD237*$B$6","v":6163645.8364682728},7069166.77126054,5917100.0030095419,3550260.0018057255,3550260.0018057255,1775130.0009028628,null,null,null,null,{"$f":"AN237*$B$6","v":1014484.3140260349},1739095.6776212794,1242221.3429411615,887300.95924368664,633786.39945977612,633786.39945977612,633786.39945977612,316786.68100728979,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD237*$B$6","v":4786946.6445532022},7659114.6312851235,4595468.7787710745,2757281.2672626441,2757281.2672626441,1378640.6336313221,null,null,null,null,{"$f":"BN237*$B$6","v":507242.15701301745},869547.83881063969,621110.67147058074,443650.47962184332,316893.19972988806,316893.19972988806,316893.19972988806,158393.3405036449,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC237*$B$6","v":1583598.4804898673},{"$f":"CD237*$B$6","v":3048532.6481750272},2820072.1740563558,2608925.7099910402,2413404.0842665574,2232240.4180985168,2065012.4185587871,1910030.9139348452,1883848.7523907458,1883848.7523907458,1883848.7523907458,1883848.7523907458,1883848.7523907458,1883848.7523907458,1883848.7523907458,1883848.7523907458,1883848.7523907458,1883848.7523907458,1883848.7523907458,1883848.7523907458,null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC237*$B$6","v":3535712.0801766957},5657139.3282827139,3394283.5969696282,2036570.1581817768,2036570.1581817768,1018285.0790908884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB237*$B$6","v":13985419.977291375},{"$f":"EC237*$B$6","v":26922865.817617718},24905235.895560481,23040513.231921632,21313780.045392055,19713847.999989919,18236987.650387954,16868281.215277035,16637055.604985816,16637055.604985816,16637055.604985816,16637055.604985816,16637055.604985816,16637055.604985816,16637055.604985816,16637055.604985816,16637055.604985816,16637055.604985816,16637055.604985816,16637055.604985816,8312933.6345019927,null,null,"After Tax Dep. Value",null,{"$f":"FA237*$B$6","v":10988544.267871793},{"$f":"FB237*$B$6","v":21153680.285271063},19568399.632226091,18103260.396509852,16746541.464236613,15489451.99999208,14329061.72530482,13253649.526289098,13071972.261060283,13071972.261060283,13071972.261060283,13071972.261060283,13071972.261060283,13071972.261060283,13071972.261060283,13071972.261060283,13071972.261060283,13071972.261060283,13071972.261060283,13071972.261060283,6531590.7128229942,null,null,"After Tax Dep. Value",null,{"$f":"FZ237*$B$6","v":21977088.535743583},{"$f":"GA237*$B$6","v":42307360.570542112},39136799.264452174,36206520.793019697,33493082.928473219,30978903.999984153,28658123.450609632,26507299.052578192,26143944.522120565,26143944.522120565,26143944.522120565,26143944.522120565,26143944.522120565,26143944.522120565,26143944.522120565,26143944.522120565,26143944.522120565,26143944.522120565,26143944.522120565,26143944.522120565,13063181.425645985,null,null,"After Tax Dep. Value",null,{"$f":"GY237*$B$6","v":11987502.837678319},{"$f":"GZ237*$B$6","v":23076742.129386608},21347345.053337552,19749011.341647107,18268954.324621756,16897583.999991357,15631703.700332528,14458526.755951742,14260333.375702128,14260333.375702128,14260333.375702128,14260333.375702128,14260333.375702128,14260333.375702128,14260333.375702128,14260333.375702128,14260333.375702128,14260333.375702128,14260333.375702128,14260333.375702128,7125371.6867159931]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D238:I238)","v":29848342.928950809},{"$f":"C240/C244","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AD238:AI238)","v":23187623.618172705},{"$f":"AC240/AC244","v":0.13430333038782907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BD238:BI238)","v":19902887.24070302},{"$f":"BC240/BC244","v":0.14843137541580365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"CB240/CB244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,DC238:DH238)","v":14700577.230669443},{"$f":"DB240/DB244","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,EB238:EV238)","v":202916781.63572469},{"$f":"EA240/EA244","v":0.11425968315402843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FA238:FU238)","v":159434614.14235508},{"$f":"EZ240/EZ244","v":0.11425968315402842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FZ238:GT238)","v":318869228.28471011},{"$f":"FY240/FY244","v":0.11425968315402842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,GY238:HS238)","v":173928669.97347829},{"$f":"GX240/GX244","v":0.11425968315402844}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D217:W217)","v":18793632.760597743},{"$f":"C241/C244","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AD217:AW217)","v":16135620.923239546},{"$f":"AC241/AC244","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BD217:BW217)","v":12531601.991029089},{"$f":"BC241/BC244","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,CC217:CV217)","v":143994368.40950423},{"$f":"CB241/CB244","v":0.2498125097415001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,DC217:DV217)","v":0},{"$f":"DB241/DB244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,EB217:EU217)","v":0},{"$f":"EA241/EA244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FA217:FT217)","v":0},{"$f":"EZ241/EZ244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FZ217:GS217)","v":0},{"$f":"FY241/FY244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,GY217:HR217)","v":0},{"$f":"GX241/GX244","v":0}]
[0.85,"Debt",{"$f":"(C244-C240-C241)*$A242","v":129582410.62152021},{"$f":"C242/C244","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC244-AC240-AC241)*$A242","v":113328714.43666324},{"$f":"AC242/AC244","v":0.65640291683389673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC244-BC240-BC241)*$A242","v":86405604.261437282},{"$f":"BC242/BC244","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(CB244-CB240-CB241)*$BZ242","v":259449234.05220133},{"$f":"CB242/CB244","v":0.45011249415509996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(DB244-DB240-DB241)*$CZ242","v":59060587.167030774},{"$f":"DB242/DB244","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EA244-EA240-EA241)*$DY242","v":1258407651.7495916},{"$f":"EA242/EA244","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EZ244-EZ240-EZ241)*$EX242","v":988748869.23182189},{"$f":"EZ242/EZ244","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(FY244-FY240-FY241)*$FW242","v":1977497738.4636438},{"$f":"FY242/FY244","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(GX244-GX240-GX241)*$GV242","v":1078635130.0710783},{"$f":"GX242/GX244","v":0.70859225347677723}]
[0.15,"Equity",{"$f":"(C244-C240-C241)*$A243","v":22867484.227327093},{"$f":"C243/C244","v":0.1137166020988444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC244-AC240-AC241)*$A243","v":19999184.90058763},{"$f":"AC243/AC244","v":0.11583580885304058},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC244-BC240-BC241)*$A243","v":15248047.810841873},{"$f":"BC243/BC244","v":0.11371660209884442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(CB244-CB240-CB241)*$BZ243","v":172966156.03480089},{"$f":"CB243/CB244","v":0.30007499610339994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(DB244-DB240-DB241)*$CZ243","v":10422456.558887783},{"$f":"DB243/DB244","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EA244-EA240-EA241)*$DY243","v":314601912.9373979},{"$f":"EA243/EA244","v":0.17714806336919431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EZ244-EZ240-EZ241)*$EX243","v":247187217.30795547},{"$f":"EZ243/EZ244","v":0.17714806336919431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(FY244-FY240-FY241)*$FW243","v":494374434.61591095},{"$f":"FY243/FY244","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(GX244-GX240-GX241)*$GV243","v":269658782.51776958},{"$f":"GX243/GX244","v":0.17714806336919431}]
[null,"Total",{"$f":"-C221","v":201091870.53839585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC221","v":172651143.87866312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC221","v":134088141.30401126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CB221","v":576409758.49650645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-DB221","v":84183620.956588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EA221","v":1775926346.3227143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EZ221","v":1395370700.6821325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-FY221","v":2790741401.3642645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-GX221","v":1522222582.5623262}]
[null,"Check",{"$f":"SUM(C240:C243)-C244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC240:AC243)-AC244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC240:BC243)-BC244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB240:CB243)-CB244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB240:DB243)-DB244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA240:EA243)-EA244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ240:EZ243)-EZ244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY240:FY243)-FY244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX240:GX243)-GX244","v":0}]
[{"$f":"$A$11","v":100000},"2027 Solar + Storage (4hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":100000},"2027 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$11","v":50000},"2027 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC247&\" \"&'Resource Options'!$B$16","v":"2027 Small Nuclear (share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC247&\" \"&'Resource Options'!$B$27","v":"2027 Geothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB247&\" \"&'Resource Options'!$B$40","v":"2027 Pumped Hydro (70 hr/ 500MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA247&\" \"&'Resource Options'!$B$41","v":"2027 Pumped Hydro (8.5 hr/ 400 MW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ247&\" \"&'Resource Options'!$B$42","v":"2027 Pumped Hydro (12 hr/ 1200 MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GY247&\" \"&'Resource Options'!$B$43","v":"2027 Pumped Hydro (10 hr/ 400 MW)"}]
[null,"Year",null,2027,{"$f":"D247+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,"Year",null,2027,{"$f":"AD247+1","v":2028},{"$f":"AE247+1","v":2029},{"$f":"AF247+1","v":2030},{"$f":"AG247+1","v":2031},{"$f":"AH247+1","v":2032},{"$f":"AI247+1","v":2033},{"$f":"AJ247+1","v":2034},{"$f":"AK247+1","v":2035},{"$f":"AL247+1","v":2036},{"$f":"AM247+1","v":2037},{"$f":"AN247+1","v":2038},{"$f":"AO247+1","v":2039},{"$f":"AP247+1","v":2040},{"$f":"AQ247+1","v":2041},{"$f":"AR247+1","v":2042},{"$f":"AS247+1","v":2043},{"$f":"AT247+1","v":2044},{"$f":"AU247+1","v":2045},{"$f":"AV247+1","v":2046},null,null,null,null,"Year",null,2027,{"$f":"BD247+1","v":2028},{"$f":"BE247+1","v":2029},{"$f":"BF247+1","v":2030},{"$f":"BG247+1","v":2031},{"$f":"BH247+1","v":2032},{"$f":"BI247+1","v":2033},{"$f":"BJ247+1","v":2034},{"$f":"BK247+1","v":2035},{"$f":"BL247+1","v":2036},{"$f":"BM247+1","v":2037},{"$f":"BN247+1","v":2038},{"$f":"BO247+1","v":2039},{"$f":"BP247+1","v":2040},{"$f":"BQ247+1","v":2041},{"$f":"BR247+1","v":2042},{"$f":"BS247+1","v":2043},{"$f":"BT247+1","v":2044},{"$f":"BU247+1","v":2045},{"$f":"BV247+1","v":2046},null,null,null,"Year",null,2027,{"$f":"CC247+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,"Year",null,2027,{"$f":"DC247+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,"Year",null,2027,{"$f":"EB247+1","v":2028},{"$f":"EC247+1","v":2029},{"$f":"ED247+1","v":2030},{"$f":"EE247+1","v":2031},{"$f":"EF247+1","v":2032},{"$f":"EG247+1","v":2033},{"$f":"EH247+1","v":2034},{"$f":"EI247+1","v":2035},{"$f":"EJ247+1","v":2036},{"$f":"EK247+1","v":2037},{"$f":"EL247+1","v":2038},{"$f":"EM247+1","v":2039},{"$f":"EN247+1","v":2040},{"$f":"EO247+1","v":2041},{"$f":"EP247+1","v":2042},{"$f":"EQ247+1","v":2043},{"$f":"ER247+1","v":2044},{"$f":"ES247+1","v":2045},{"$f":"ET247+1","v":2046},null,null,null,"Year",null,2027,{"$f":"FA247+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,"Year",null,2027,{"$f":"FZ247+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,"Year",null,2027,{"$f":"GY247+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D247-$D$12)","v":240089.15075624795},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D247-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D247-$D$12)","v":157824},{"$f":"DC248*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD248*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE248*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF248*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG248*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH248*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI248*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ248*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK248*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL248*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM248*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN248*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO248*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP248*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ248*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR248*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS248*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT248*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU248*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB248","v":4200000},{"$f":"EC248","v":4200000},{"$f":"ED248","v":4200000},{"$f":"EE248","v":4200000},{"$f":"EF248","v":4200000},{"$f":"EG248","v":4200000},{"$f":"EH248","v":4200000},{"$f":"EI248","v":4200000},{"$f":"EJ248","v":4200000},{"$f":"EK248","v":4200000},{"$f":"EL248","v":4200000},{"$f":"EM248","v":4200000},{"$f":"EN248","v":4200000},{"$f":"EO248","v":4200000},{"$f":"EP248","v":4200000},{"$f":"EQ248","v":4200000},{"$f":"ER248","v":4200000},{"$f":"ES248","v":4200000},{"$f":"ET248","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA248","v":1241000},{"$f":"FB248","v":1241000},{"$f":"FC248","v":1241000},{"$f":"FD248","v":1241000},{"$f":"FE248","v":1241000},{"$f":"FF248","v":1241000},{"$f":"FG248","v":1241000},{"$f":"FH248","v":1241000},{"$f":"FI248","v":1241000},{"$f":"FJ248","v":1241000},{"$f":"FK248","v":1241000},{"$f":"FL248","v":1241000},{"$f":"FM248","v":1241000},{"$f":"FN248","v":1241000},{"$f":"FO248","v":1241000},{"$f":"FP248","v":1241000},{"$f":"FQ248","v":1241000},{"$f":"FR248","v":1241000},{"$f":"FS248","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ248","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY248","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"EB248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EC248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ED248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EE248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EF248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EG248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EH248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EI248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EJ248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EK248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EL248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EM248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EN248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EO248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EP248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EQ248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ER248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ES248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ET248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EU248*(1-'Resource Options'!$W$40)","v":1260000.0000000002},null,null,null,"Storage Losses",null,{"$f":"FA248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FB248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FC248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FD248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FE248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FF248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FG248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FH248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FI248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FJ248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FK248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FL248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FM248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FN248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FO248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FP248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FQ248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FR248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FS248*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FT248*(1-'Resource Options'!$W$41)","v":210970.00000000006},null,null,null,"Storage Losses",null,{"$f":"FZ248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GA248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GB248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GC248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GD248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GE248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GF248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GG248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GH248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GI248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GJ248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GK248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GL248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GM248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GN248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GO248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GP248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GQ248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GR248*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GS248*(1-'Resource Options'!$W$42)","v":998639.99999999977},null,null,null,"Storage Losses",null,{"$f":"GY248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"GZ248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HA248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HB248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HC248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HD248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HE248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HF248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HG248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HH248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HI248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HJ248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HK248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HL248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HM248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HN248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HO248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HP248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HQ248*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HR248*(1-'Resource Options'!$W$43)","v":277399.99999999994}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M68","v":37.177533716899354},{"$f":"D250","v":37.177533716899354},{"$f":"E250","v":37.177533716899354},{"$f":"F250","v":37.177533716899354},{"$f":"G250","v":37.177533716899354},{"$f":"H250","v":37.177533716899354},{"$f":"I250","v":37.177533716899354},{"$f":"J250","v":37.177533716899354},{"$f":"K250","v":37.177533716899354},{"$f":"L250","v":37.177533716899354},{"$f":"M250","v":37.177533716899354},{"$f":"N250","v":37.177533716899354},{"$f":"O250","v":37.177533716899354},{"$f":"P250","v":37.177533716899354},{"$f":"Q250","v":37.177533716899354},{"$f":"R250","v":37.177533716899354},{"$f":"S250","v":37.177533716899354},{"$f":"T250","v":37.177533716899354},{"$f":"U250","v":37.177533716899354},{"$f":"V250","v":37.177533716899354},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!W38","v":37.177533716899354},{"$f":"AD250","v":37.177533716899354},{"$f":"AE250","v":37.177533716899354},{"$f":"AF250","v":37.177533716899354},{"$f":"AG250","v":37.177533716899354},{"$f":"AH250","v":37.177533716899354},{"$f":"AI250","v":37.177533716899354},{"$f":"AJ250","v":37.177533716899354},{"$f":"AK250","v":37.177533716899354},{"$f":"AL250","v":37.177533716899354},{"$f":"AM250","v":37.177533716899354},{"$f":"AN250","v":37.177533716899354},{"$f":"AO250","v":37.177533716899354},{"$f":"AP250","v":37.177533716899354},{"$f":"AQ250","v":37.177533716899354},{"$f":"AR250","v":37.177533716899354},{"$f":"AS250","v":37.177533716899354},{"$f":"AT250","v":37.177533716899354},{"$f":"AU250","v":37.177533716899354},{"$f":"AV250","v":37.177533716899354},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB38","v":37.177533716899354},{"$f":"BD250","v":37.177533716899354},{"$f":"BE250","v":37.177533716899354},{"$f":"BF250","v":37.177533716899354},{"$f":"BG250","v":37.177533716899354},{"$f":"BH250","v":37.177533716899354},{"$f":"BI250","v":37.177533716899354},{"$f":"BJ250","v":37.177533716899354},{"$f":"BK250","v":37.177533716899354},{"$f":"BL250","v":37.177533716899354},{"$f":"BM250","v":37.177533716899354},{"$f":"BN250","v":37.177533716899354},{"$f":"BO250","v":37.177533716899354},{"$f":"BP250","v":37.177533716899354},{"$f":"BQ250","v":37.177533716899354},{"$f":"BR250","v":37.177533716899354},{"$f":"BS250","v":37.177533716899354},{"$f":"BT250","v":37.177533716899354},{"$f":"BU250","v":37.177533716899354},{"$f":"BV250","v":37.177533716899354},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!Q68","v":89.357705058121255},{"$f":"CC250","v":89.357705058121255},89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,89.357705058121255,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!U68","v":88.327607231001025},{"$f":"DC250","v":88.327607231001025},88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,88.327607231001025,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!X68","v":5.5204040160000005},{"$f":"EB250","v":5.5204040160000005},{"$f":"EC250","v":5.5204040160000005},{"$f":"ED250","v":5.5204040160000005},{"$f":"EE250","v":5.5204040160000005},{"$f":"EF250","v":5.5204040160000005},{"$f":"EG250","v":5.5204040160000005},{"$f":"EH250","v":5.5204040160000005},{"$f":"EI250","v":5.5204040160000005},{"$f":"EJ250","v":5.5204040160000005},{"$f":"EK250","v":5.5204040160000005},{"$f":"EL250","v":5.5204040160000005},{"$f":"EM250","v":5.5204040160000005},{"$f":"EN250","v":5.5204040160000005},{"$f":"EO250","v":5.5204040160000005},{"$f":"EP250","v":5.5204040160000005},{"$f":"EQ250","v":5.5204040160000005},{"$f":"ER250","v":5.5204040160000005},{"$f":"ES250","v":5.5204040160000005},{"$f":"ET250","v":5.5204040160000005},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB68","v":5.5204040160000005},{"$f":"FA250","v":5.5204040160000005},5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AF68","v":5.5204040160000005},{"$f":"FZ250","v":5.5204040160000005},5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AJ68","v":5.5204040160000005},{"$f":"GY250","v":5.5204040160000005},5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005,5.5204040160000005]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N68","v":9.7174819021027528},{"$f":"D251","v":9.7174819021027528},9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,9.7174819021027528,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X38","v":7.7643660652996562},{"$f":"AD251","v":7.7643660652996562},7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,7.7643660652996562,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC38","v":7.5620485238610362},{"$f":"BD251","v":7.5620485238610362},7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,7.5620485238610362,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R68","v":0},{"$f":"CC251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y68","v":23.385798504347949},23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,23.385798504347949,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC68","v":25.073652200796779},{"$f":"FA251","v":25.073652200796779},25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,25.073652200796779,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG68","v":16.353697848822602},{"$f":"FZ251","v":16.353697848822602},16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,16.353697848822602,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK68","v":27.090591159660729},{"$f":"GY251","v":27.090591159660729},27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729,27.090591159660729]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":918948.53411942406},{"$f":"HLOOKUP(E247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":937327.50480181258},{"$f":"HLOOKUP(F247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":956074.05489784875},{"$f":"HLOOKUP(G247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":975195.53599580587},{"$f":"HLOOKUP(H247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":994699.44671572186},{"$f":"HLOOKUP(I247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1014593.4356500363},{"$f":"HLOOKUP(J247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1034885.3043630373},{"$f":"HLOOKUP(K247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1055583.0104502982},{"$f":"HLOOKUP(L247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1076694.6706593041},{"$f":"HLOOKUP(M247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1098228.5640724902},{"$f":"HLOOKUP(N247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1120193.1353539403},{"$f":"HLOOKUP(O247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1142596.998061019},{"$f":"HLOOKUP(P247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(Q247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(R247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},{"$f":"HLOOKUP(S247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1236783.7366207044},{"$f":"HLOOKUP(T247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1261519.4113531187},{"$f":"HLOOKUP(U247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1286749.7995801808},{"$f":"HLOOKUP(V247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1312484.795571785},{"$f":"HLOOKUP(W247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1338734.4914832206},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(AD247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":918948.53411942406},{"$f":"HLOOKUP(AE247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":937327.50480181258},{"$f":"HLOOKUP(AF247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":956074.05489784875},{"$f":"HLOOKUP(AG247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":975195.53599580587},{"$f":"HLOOKUP(AH247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":994699.44671572186},{"$f":"HLOOKUP(AI247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1014593.4356500363},{"$f":"HLOOKUP(AJ247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1034885.3043630373},{"$f":"HLOOKUP(AK247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1055583.0104502982},{"$f":"HLOOKUP(AL247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1076694.6706593041},{"$f":"HLOOKUP(AM247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1098228.5640724902},{"$f":"HLOOKUP(AN247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1120193.1353539403},{"$f":"HLOOKUP(AO247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1142596.998061019},{"$f":"HLOOKUP(AP247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(AQ247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(AR247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},{"$f":"HLOOKUP(AS247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1236783.7366207044},{"$f":"HLOOKUP(AT247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1261519.4113531187},{"$f":"HLOOKUP(AU247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1286749.7995801808},{"$f":"HLOOKUP(AV247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1312484.795571785},{"$f":"HLOOKUP(AW247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1338734.4914832206},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(BD247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":511165.12210392964},{"$f":"HLOOKUP(BE247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":521388.42454600823},{"$f":"HLOOKUP(BF247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":531816.19303692831},{"$f":"HLOOKUP(BG247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":542452.51689766697},{"$f":"HLOOKUP(BH247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":553301.56723562034},{"$f":"HLOOKUP(BI247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":564367.59858033271},{"$f":"HLOOKUP(BJ247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":575654.95055193955},{"$f":"HLOOKUP(BK247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":587168.04956297833},{"$f":"HLOOKUP(BL247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":598911.4105542379},{"$f":"HLOOKUP(BM247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":610889.63876532263},{"$f":"HLOOKUP(BN247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":623107.43154062924},{"$f":"HLOOKUP(BO247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":635569.58017144178},{"$f":"HLOOKUP(BP247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":648280.97177487065},{"$f":"HLOOKUP(BQ247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":661246.59121036797},{"$f":"HLOOKUP(BR247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":674471.5230345754},{"$f":"HLOOKUP(BS247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":687960.95349526685},{"$f":"HLOOKUP(BT247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":701720.17256517219},{"$f":"HLOOKUP(BU247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":715754.57601647545},{"$f":"HLOOKUP(BV247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":730069.66753680538},{"$f":"HLOOKUP(BW247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":744671.06088754139},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CC247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15507256.513265282},{"$f":"HLOOKUP(CD247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":15817401.643530587},{"$f":"HLOOKUP(CE247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16133749.676401198},{"$f":"HLOOKUP(CF247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16456424.669929223},{"$f":"HLOOKUP(CG247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":16785553.163327809},{"$f":"HLOOKUP(CH247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17121264.226594366},{"$f":"HLOOKUP(CI247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17463689.511126254},{"$f":"HLOOKUP(CJ247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":17812963.301348776},{"$f":"HLOOKUP(CK247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18169222.567375753},{"$f":"HLOOKUP(CL247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18532607.018723272},{"$f":"HLOOKUP(CM247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":18903259.159097739},{"$f":"HLOOKUP(CN247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19281324.342279695},{"$f":"HLOOKUP(CO247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19666950.829125285},{"$f":"HLOOKUP(CP247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20060289.845707793},{"$f":"HLOOKUP(CQ247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20461495.642621949},{"$f":"HLOOKUP(CR247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20870725.555474389},{"$f":"HLOOKUP(CS247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":21288140.066583876},{"$f":"HLOOKUP(CT247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":21713902.867915552},{"$f":"HLOOKUP(CU247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":22148180.925273865},{"$f":"HLOOKUP(CV247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":22591144.543779343},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(DC247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DD247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DE247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DF247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DG247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DH247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DI247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DJ247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DK247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DL247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DM247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DN247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DO247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DP247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DQ247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DR247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DS247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DT247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DU247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DV247,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0}]
[null,"Property Tax",null,{"$f":"C283*$B$8","v":1976480.0008027304},{"$f":"D283*$B$8","v":1801390.380100047},{"$f":"E283*$B$8","v":1641811.3515942788},{"$f":"F283*$B$8","v":1496368.8848355708},{"$f":"G283*$B$8","v":1363810.6700442506},{"$f":"H283*$B$8","v":1242995.3352918939},{"$f":"I283*$B$8","v":1132882.6188955368},{"$f":"J283*$B$8","v":1032524.4124059586},{"$f":"K283*$B$8","v":941056.5970670752},{"$f":"L283*$B$8","v":857691.60345554736},{"$f":"M283*$B$8","v":781711.63023653347},{"$f":"N283*$B$8","v":1186322.4029066425},{"$f":"O283*$B$8","v":1040996.825354334},{"$f":"P283*$B$8","v":913473.76374471234},{"$f":"Q283*$B$8","v":801572.39361984236},{"$f":"R283*$B$8","v":703379.04350913304},{"$f":"S283*$B$8","v":617214.46844445798},{"$f":"T283*$B$8","v":541605.13249955571},{"$f":"U283*$B$8","v":475258.00924457447},{"$f":"V283*$B$8","v":417038.46916794369},null,null,null,null,"Property Tax",null,{"$f":"AC283*$B$8","v":1697047.9009607071},{"$f":"AD283*$B$8","v":1557979.7799499254},{"$f":"AE283*$B$8","v":1430307.8854513834},{"$f":"AF283*$B$8","v":1313098.3299732944},{"$f":"AG283*$B$8","v":1205493.7553773709},{"$f":"AH283*$B$8","v":1106707.0615217309},{"$f":"AI283*$B$8","v":1016015.648823207},{"$f":"AJ283*$B$8","v":932756.13262486877},{"$f":"AK283*$B$8","v":856319.49070569209},{"$f":"AL283*$B$8","v":786146.60843764606},{"$f":"AM283*$B$8","v":721724.18900415138},{"$f":"AN283*$B$8","v":1009002.4810646654},{"$f":"AO283*$B$8","v":1282804.292289254},{"$f":"AP283*$B$8","v":1543761.816410407},{"$f":"AQ283*$B$8","v":1792477.5903889197},{"$f":"AR283*$B$8","v":2029525.8856394968},{"$f":"AS283*$B$8","v":2255454.0339927222},{"$f":"AT283*$B$8","v":2470783.6914549717},{"$f":"AU283*$B$8","v":2676012.0426842221},{"$f":"AV283*$B$8","v":2871612.9489628207},null,null,null,null,"Property Tax",null,{"$f":"BC283*$B$8","v":1318163.7425293759},{"$f":"BD283*$B$8","v":1224791.2225921885},{"$f":"BE283*$B$8","v":1138032.7728180077},{"$f":"BF283*$B$8","v":1057419.8835837601},{"$f":"BG283*$B$8","v":982517.23228457791},{"$f":"BH283*$B$8","v":912920.33252151427},{"$f":"BI283*$B$8","v":848253.34980974463},{"$f":"BJ283*$B$8","v":788167.07201172574},{"$f":"BK283*$B$8","v":732337.02353532461},{"$f":"BL283*$B$8","v":680461.71311328234},{"$f":"BM283*$B$8","v":632261.00570173969},{"$f":"BN283*$B$8","v":760802.89244043676},{"$f":"BO283*$B$8","v":882934.99844009511},{"$f":"BP283*$B$8","v":998976.94938977947},{"$f":"BQ283*$B$8","v":1109232.4327452094},{"$f":"BR283*$B$8","v":1213989.9924936702},{"$f":"BS283*$B$8","v":1313523.7842877258},{"$f":"BT283*$B$8","v":1408094.2929239573},{"$f":"BU283*$B$8","v":1497949.0140444057},{"$f":"BV283*$B$8","v":1583323.1018447566},null,null,null,"Property Tax",null,{"$f":"CB283*$B$8","v":5849982.6389810443},5660044.1070272187,5476272.5413957164,5298467.71165815,5126435.8885120247,4959989.6327007459,4798947.5907870159,4643134.2975571072,4492379.9848407079,4346520.396538063,4205396.6096528433,4068854.8611357594,3936746.3803502633,3808927.2269777828,3685258.1341858888,3565604.3568885112,3449835.5249328781,3337825.5010532113,3229452.2434364129,3124597.6727500046,null,null,null,null,"Property Tax",null,{"$f":"DB283*$B$8","v":854379.56908841152},826639.38401458692,799799.87341352762,773831.79398697382,748706.85191455053,724397.67202590895,700877.76797379449,678121.51337554085,656104.11389154999,634801.58021033334,614190.70191068074,594249.02217247826,574954.81330862141,556287.05309136258,538225.40184730059,520750.18029605492,503842.34810847923,487483.48316105071,471655.76146383293,456341.93774014263,null,null,null,"Property Tax",null,{"$f":"EA283*$B$8","v":18023876.488829229},{"$f":"EB283*$B$8","v":17590734.609956037},{"$f":"EC283*$B$8","v":17168001.806364182},{"$f":"ED283*$B$8","v":16755427.93173096},{"$f":"EE283*$B$8","v":16352768.851140149},{"$f":"EF283*$B$8","v":15959786.296618553},{"$f":"EG283*$B$8","v":15576247.726144193},{"$f":"EH283*$B$8","v":15201926.186042769},{"$f":"EI283*$B$8","v":14836600.176690945},{"$f":"EJ283*$B$8","v":14480053.521446988},{"$f":"EK283*$B$8","v":14132075.23873122},{"$f":"EL283*$B$8","v":13792459.417180561},{"$f":"EM283*$B$8","v":13461005.09380332},{"$f":"EN283*$B$8","v":13137516.135062108},{"$f":"EO283*$B$8","v":12821801.12081451},{"$f":"EP283*$B$8","v":12513673.231042847},{"$f":"EQ283*$B$8","v":12212950.135306014},{"$f":"ER283*$B$8","v":11919453.884847924},{"$f":"ES283*$B$8","v":11633010.807298807},{"$f":"ET283*$B$8","v":11353451.403906954},null,null,null,"Property Tax",null,{"$f":"EZ283*$B$8","v":14161617.241222959},13821291.479251165,13489144.276428996,13164979.089217177,12848604.097324397,12539832.090200286,12238480.356256146,11944370.574747887,11657328.710257169,11377184.909708345,11103773.401860239,10836932.399213294,10576504.002274033,10322334.106120223,10074272.309211396,9832171.8243908044,9595889.3920261487,9365285.1952376515,9140222.7771633472,8920568.9602126051,null,null,null,"Property Tax",null,{"$f":"FY283*$B$8","v":28323234.482445918},27642582.95850233,26978288.552857991,26329958.178434353,25697208.194648795,25079664.180400573,24476960.712512292,23888741.149495773,23314657.420514338,22754369.819416691,22207546.803720478,21673864.798426587,21153008.004548065,20644668.212240446,20148544.618422791,19664343.648781609,19191778.784052297,18730570.390475303,18280445.554326694,17841137.92042521,null,null,null,"Property Tax",null,{"$f":"GX283*$B$8","v":15449036.990425052},15077772.522819459,14715430.11974073,14361795.370055109,14016659.015262986,13679816.825673046,13351069.479552167,13030222.445179518,12717085.865735097,12411474.446954563,12113207.347483901,11822108.071869051,11538004.366117133,11260728.115767522,10990115.246412437,10726005.626608156,10468242.973119441,10216674.758441081,9971152.1205418389,9731529.7747773919]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N247,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":46119054.768676102},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(AN247,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":33694123.087984644},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(BN247,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":16847061.543992322},0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IRR(C269:X269,0.1)","v":0.15328205582476717},"ROE",{"$f":"-C290","v":-22475858.980760779},{"$f":"D268-D272-D275-D285-D264+D260","v":4311964.5547715984},{"$f":"E268-E272-E275-E285-E264+E260","v":4380076.7886743601},4433318.1687095538,4472661.1634767633,4498976.7886502724,4513042.8678697478,4515551.5262786103,4507115.9829253284,4488276.7022892414,4459506.9597621104,{"$f":"N268-N272-N275-N285-N264+N260","v":-243903.86300932616},{"$f":"O268-O272-O275-O285-O264+O260","v":-698433.23768409761},-724168.74722681521,-769885.11865168274,-834133.13912125782,-915687.88447769277,-1013523.5183285932,-1126791.2907348415,-1254800.3501442522,-1397001.0298233517,{"$f":"X268","v":28178387.522941332},null,null,{"$f":"IRR(AC269:AX269,0.1)","v":0.15429855216841148},"ROE",{"$f":"-AC290","v":-19642086.158846341},{"$f":"AD268-AD272-AD275-AD285-AD264+AD260","v":3801091.7729863413},{"$f":"AE268-AE272-AE275-AE285-AE264+AE260","v":3845846.2091204068},3879235.0996271838,3901895.9481368591,3914401.1438928745,3917262.6904576514,3910936.5172816226,3895826.4068514733,3872287.5673796944,3840629.8784653824,{"$f":"AN268-AN272-AN275-AN285-AN264+AN260","v":392829.25744646788},{"$f":"AO268-AO272-AO275-AO285-AO264+AO260","v":48115.043030607281},-290752.47803965141,-624490.95530532126,-953805.0848857268,-1279388.2236101953,-1601923.9771704888,-1922087.765988098,-2240548.3724407498,-2557969.4730512109,{"$f":"AX268","v":28178387.522941332},null,null,{"$f":"IRR(BC269:BX269,0.1)","v":0.13213166801554133},"ROE",{"$f":"-BC290","v":-14989710.181033663},{"$f":"BD268-BD272-BD275-BD285-BD264+BD260","v":2389723.8258139305},{"$f":"BE268-BE272-BE275-BE285-BE264+BE260","v":2411287.6887131631},2425773.2378300549,2433473.0723099275,2434650.0001101042,2429538.7225239947,2418347.3786442466,2401258.9586602971,2378432.594204593,2350004.7333261725,{"$f":"BN268-BN272-BN275-BN285-BN264+BN260","v":611944.4183865115},{"$f":"BO268-BO272-BO275-BO285-BO264+BO260","v":423753.75227117061},237217.2472215317,51930.371918553428,-132506.0460784664,-316486.80243198067,-500403.28438178316,-684644.42779264483,-869597.6652962435,-1055649.8679016987,{"$f":"BX268","v":28178387.522941332},null,{"$f":"IRR(CB269:CW269,0.1)","v":0.10088863927232938},"ROE",{"$f":"-CB290","v":-175249603.24816406},{"$f":"CC268-CC272-CC275-CC285-CC264+CC260","v":18502923.477464862},{"$f":"CD268-CD272-CD275-CD285-CD264+CD260","v":18313085.854250349},18109074.295707539,17890735.730702944,16966537.665723544,16719014.992084812,16456598.752818149,16179062.884092707,15886161.917955512,15577630.449899325,{"$f":"CM268-CM272-CM275-CM285-CM264+CM260","v":14561820.768290171},{"$f":"CN268-CN272-CN275-CN285-CN264+CN260","v":14221149.449005496},13863925.901749078,13489798.882420737,13098393.957826087,12689312.72571506,11570770.186636964,11125041.070393639,10660288.102961989,10176008.227640932,{"$f":"CW268","v":292499131.94905221},null,null,{"$f":"IRR(DB269:DW269,0.1)","v":0.11032059093954283},"ROE",{"$f":"-DB290","v":-10577751.16161521},{"$f":"DC268-DC272-DC275-DC285-DC264","v":1711874.2315442106},1561061.1601317367,1409259.1865342441,1256428.6311829023,1102526.7542994048,947507.65978457488,791322.19237521105,633917.82779728621,475238.55562788621,315224.75456194207,153813.05976252444,-9063.7780444165692,-173477.04208881967,-339502.20806645043,-507219.11203820631,-676712.12813867023,-848070.35653632693,-1021387.8221115684,-1196763.6843434507,-1374302.4589221622,{"$f":"DW268","v":42718978.454420574},null,{"$f":"IRR(EA269:EV269,0.1)","v":0.1345720081162276},"ROE",{"$f":"-EA290","v":-319289481.44016522},{"$f":"EB268-EB272-EB275-EB285-EB264+EB260","v":36365323.281220399},{"$f":"EC268-EC272-EC275-EC285-EC264+EC260","v":36327855.198580176},36268515.679352492,36186926.610601284,36082678.477649078,35955329.18824096,35804402.830320582,35629388.360320091,35429738.218704581,35204866.869345069,{"$f":"EL268-EL272-EL275-EL285-EL264+EL260","v":34954149.259118535},{"$f":"EM268-EM272-EM275-EM285-EM264+EM260","v":34676919.193948984},34372467.627309859,34040040.857005991,33678838.625839837,33288012.121543229,32866661.871121384,32413835.524510257,31928525.522188634,31409666.641117021,{"$f":"EV268","v":1081432589.3297534},null,{"$f":"IRR(EZ269:FU269,0.1)","v":0.13446284656501217},"ROE",{"$f":"-EZ290","v":-250870306.84584394},{"$f":"FA268-FA272-FA275-FA285-FA264+FA260","v":28430782.505290087},{"$f":"FB268-FB272-FB275-FB285-FB264+FB260","v":28418416.877832696},28389208.021806102,28342865.677906882,28279075.050623607,28197495.887097094,28097761.503873985,27979477.759119391,27842221.967729285,27685541.756652206,{"$f":"FK268-FK272-FK275-FK285-FK264+FK260","v":27508953.857590884},{"$f":"FL268-FL272-FL275-FL285-FL264+FL260","v":27311942.834110945},27093959.74003084,26854420.705808274,26592705.449471414,26308155.708466463,26000073.588610575,25667719.82614401,25310311.95867379,24927022.400587052,{"$f":"FU268","v":849697034.47337759},null,{"$f":"IRR(FY269:GT269,0.1)","v":0.13490221566859306},"ROE",{"$f":"-FY290","v":-501740613.69168788},{"$f":"FZ268-FZ272-FZ275-FZ285-FZ264+FZ260","v":57999280.386640541},{"$f":"GA268-GA272-GA275-GA285-GA264+GA260","v":57837726.77880162},57639750.266765855,57404715.602985136,57131937.372916691,56820678.130851693,56470146.431093358,56079494.749605715,55647817.291007519,55174147.67551899,{"$f":"GJ268-GJ272-GJ275-GJ285-GJ264+GJ260","v":54657456.500195324},{"$f":"GK268-GK272-GK275-GK285-GK264+GK260","v":54096648.768490374},53490561.181890219,52837959.287036344,52137534.471425653,51387900.800420091,50587591.6879327,49735056.392768502,48828656.332192332,47866661.203870445,{"$f":"GT268","v":1699394068.9467552},null,{"$f":"IRR(GX269:HS269,0.1)","v":0.1344085059362623},"ROE",{"$f":"-GX290","v":-273676698.37728447},{"$f":"GY268-GY272-GY275-GY285-GY264+GY260","v":30939198.591316078},{"$f":"GZ268-GZ272-GZ275-GZ285-GZ264+GZ260","v":30934830.158709183},30912269.721791908,30871204.282588538,30811294.149321754,30732171.932992291,30633441.487144187,30514676.788160499,30375420.753298543,30215183.993529327,{"$f":"HI268-HI272-HI275-HI285-HI264+HI260","v":30033443.49809631},{"$f":"HJ268-HJ272-HJ275-HJ285-HJ264+HJ260","v":29829641.247550249},29603182.751850769,29353435.509952791,29079727.387111515,28781344.905950159,28457531.447131895,28107485.355267964,27730357.945471101,27325251.405732386,{"$f":"HS268","v":926942219.42550313}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C289)","v":10219952.752379816},{"$f":"-PMT($B$7,20,$C289)","v":10219952.752379816},10219952.752379816,10219952.752379816,10219952.752379816,10219952.752379816,10219952.752379816,10219952.752379816,10219952.752379816,10219952.752379816,{"$f":"-PMT($B$7,20,$C289)","v":10219952.752379816},{"$f":"-PMT($B$7,20,$C289)","v":10219952.752379816},10219952.752379816,10219952.752379816,10219952.752379816,10219952.752379816,10219952.752379816,10219952.752379816,10219952.752379816,10219952.752379816,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC289)","v":8931413.5968470257},{"$f":"-PMT($B$7,20,$AC289)","v":8931413.5968470257},8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,8931413.5968470257,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC289)","v":6815941.0482671261},{"$f":"-PMT($B$7,20,$BC289)","v":6815941.0482671261},6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,6815941.0482671261,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},{"$f":"-PMT($B$7,20,$CB289)","v":21093722.353162296},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},{"$f":"-PMT($B$7,20,$DB289)","v":4809788.0125816204},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},{"$f":"-PMT($B$7,30,$EA289)","v":83080955.89488034},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},{"$f":"-PMT($B$7,30,$EZ289)","v":65277893.917405933},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},{"$f":"-PMT($B$7,30,$FY289)","v":130555787.83481187},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432},{"$f":"-PMT($B$7,30,$GX289)","v":71212247.909897432}]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N260)*$A289","v":5076734.2977821138},{"$f":"-PMT($B$7,10,$N260)*$A289","v":5076734.2977821138},5076734.2977821138,5076734.2977821138,5076734.2977821138,5076734.2977821138,5076734.2977821138,5076734.2977821138,5076734.2977821138,5076734.2977821138,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$AN260)*$A289","v":3709011.6259417464},{"$f":"-PMT($B$7,10,$AN260)*$A289","v":3709011.6259417464},3709011.6259417464,3709011.6259417464,3709011.6259417464,3709011.6259417464,3709011.6259417464,3709011.6259417464,3709011.6259417464,3709011.6259417464,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$BN260)*$A289","v":1854505.8129708732},{"$f":"-PMT($B$7,10,$BN260)*$A289","v":1854505.8129708732},1854505.8129708732,1854505.8129708732,1854505.8129708732,1854505.8129708732,1854505.8129708732,1854505.8129708732,1854505.8129708732,1854505.8129708732]
[]
[null,"End Year Book Value",null,{"$f":"-$C268-D281","v":182579597.99273595},{"$f":"-$C268-E281","v":167511195.90519887},152442793.81766179,137374391.73012471,122305989.64258763,107237587.55505055,92169185.467513457,77100783.379976377,62032381.292439312,{"$f":"-$C268-M281+$N260","v":93083033.973578334},{"$f":"-$C268-N281+$N260","v":83774730.576220512},74466427.178862691,65158123.781504869,55849820.384146988,46541516.986789167,37233213.589431345,27924910.192073524,18616606.794715703,9308303.3973578811,5.9604644775390625E-8,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC268-AD281","v":157430709.00695387},{"$f":"-$AC268-AE281","v":145156627.91783702},{"$f":"-$AC268-AF281","v":132882546.82872015},{"$f":"-$AC268-AG281","v":120608465.73960331},{"$f":"-$AC268-AH281","v":108334384.65048647},{"$f":"-$AC268-AI281","v":96060303.561369613},{"$f":"-$AC268-AJ281","v":83786222.472252771},{"$f":"-$AC268-AK281","v":71512141.383135945},{"$f":"-$AC268-AL281","v":59238060.294019103},{"$f":"-$AC268-AM281","v":46963979.204902261},{"$f":"-$AC268-AN281","v":38898168.975613579},{"$f":"-$AC268-AO281","v":30832358.746324897},{"$f":"-$AC268-AP281","v":22766548.517036229},{"$f":"-$AC268-AQ281","v":14700738.287747532},{"$f":"-$AC268-AR281","v":6634928.0584588349},{"$f":"-$AC268-AS281","v":-1430882.1708298624},{"$f":"-$AC268-AT281","v":-9496692.4001185298},{"$f":"-$AC268-AU281","v":-17562502.629407227},{"$f":"-$AC268-AV281","v":-25628312.858695924},{"$f":"-$AC268-AW281","v":-33694123.087984622},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC268-BD281","v":123331134.74813405},{"$f":"-$BC268-BE281","v":114845895.24333051},{"$f":"-$BC268-BF281","v":106360655.73852697},{"$f":"-$BC268-BG281","v":97875416.233723432},{"$f":"-$BC268-BH281","v":89390176.728919923},{"$f":"-$BC268-BI281","v":80904937.224116385},{"$f":"-$BC268-BJ281","v":72419697.719312862},{"$f":"-$BC268-BK281","v":63934458.214509323},{"$f":"-$BC268-BL281","v":55449218.709705785},{"$f":"-$BC268-BM281","v":46963979.204902232},{"$f":"-$BC268-BN281","v":40582875.13001278},{"$f":"-$BC268-BO281","v":34201771.055123314},{"$f":"-$BC268-BP281","v":27820666.980233848},{"$f":"-$BC268-BQ281","v":21439562.905344397},{"$f":"-$BC268-BR281","v":15058458.830454931},{"$f":"-$BC268-BS281","v":8677354.7555654794},{"$f":"-$BC268-BT281","v":2296250.6806760281},{"$f":"-$BC268-BU281","v":-4084853.394213438},{"$f":"-$BC268-BV281","v":-10465957.469102949},{"$f":"-$BC268-BW281","v":-16847061.54399246},null,null,null,"End Year Book Value",null,{"$f":"-$CB268-CC281","v":570373307.30065179},{"$f":"-$CB268-CD281","v":555748350.70319915},541123394.10574663,526498437.50829399,511873480.91084135,497248524.31338876,482623567.71593618,467998611.11848354,453373654.5210309,438748697.92357832,424123741.32612574,409498784.7286731,394873828.13122046,380248871.53376788,365623914.9363153,350998958.33886266,336374001.74141002,321749045.14395744,307124088.54650486,292499131.94905221,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB268-DC281","v":82020438.632487506},78602920.356133848,75185402.079780206,71767883.803426564,68350365.527072921,64932847.250719272,61515328.974365622,58097810.698011979,54680292.421658337,51262774.145304687,47845255.868951038,44427737.592597395,41010219.316243753,37592701.03989011,34175182.763536468,30757664.487182826,27340146.210829183,23922627.934475541,20505109.658121899,17087591.381768256,null,null,null,"End Year Book Value",null,{"$f":"-$EA280-EB281","v":1766339895.9052644},{"$f":"-$EA280-EC281","v":1730292142.9276059},{"$f":"-$EA280-ED281","v":1694244389.9499476},{"$f":"-$EA280-EE281","v":1658196636.9722891},{"$f":"-$EA280-EF281","v":1622148883.9946306},{"$f":"-$EA280-EG281","v":1586101131.0169721},{"$f":"-$EA280-EH281","v":1550053378.0393138},{"$f":"-$EA280-EI281","v":1514005625.0616553},{"$f":"-$EA280-EJ281","v":1477957872.0839968},{"$f":"-$EA280-EK281","v":1441910119.1063383},{"$f":"-$EA280-EL281","v":1405862366.1286798},{"$f":"-$EA280-EM281","v":1369814613.1510215},{"$f":"-$EA280-EN281","v":1333766860.173363},{"$f":"-$EA280-EO281","v":1297719107.1957045},{"$f":"-$EA280-EP281","v":1261671354.2180462},{"$f":"-$EA280-EQ281","v":1225623601.2403874},{"$f":"-$EA280-ER281","v":1189575848.2627292},{"$f":"-$EA280-ES281","v":1153528095.2850704},{"$f":"-$EA280-ET281","v":1117480342.3074121},{"$f":"-$EA280-EU281","v":1081432589.3297534},null,null,null,"End Year Book Value",null,{"$f":"-$EZ280-FA281","v":1387838489.6398499},{"$f":"-$EZ280-FB281","v":1359515255.1574039},{"$f":"-$EZ280-FC281","v":1331192020.6749582},{"$f":"-$EZ280-FD281","v":1302868786.1925123},{"$f":"-$EZ280-FE281","v":1274545551.7100663},{"$f":"-$EZ280-FF281","v":1246222317.2276204},{"$f":"-$EZ280-FG281","v":1217899082.7451744},{"$f":"-$EZ280-FH281","v":1189575848.2627285},{"$f":"-$EZ280-FI281","v":1161252613.7802825},{"$f":"-$EZ280-FJ281","v":1132929379.2978368},{"$f":"-$EZ280-FK281","v":1104606144.8153908},{"$f":"-$EZ280-FL281","v":1076282910.3329449},{"$f":"-$EZ280-FM281","v":1047959675.8504989},{"$f":"-$EZ280-FN281","v":1019636441.3680531},{"$f":"-$EZ280-FO281","v":991313206.88560724},{"$f":"-$EZ280-FP281","v":962989972.40316129},{"$f":"-$EZ280-FQ281","v":934666737.92071533},{"$f":"-$EZ280-FR281","v":906343503.4382695},{"$f":"-$EZ280-FS281","v":878020268.95582354},{"$f":"-$EZ280-FT281","v":849697034.47337759},null,null,null,"End Year Book Value",null,{"$f":"-$FY280-FZ281","v":2775676979.2796998},{"$f":"-$FY280-GA281","v":2719030510.3148079},{"$f":"-$FY280-GB281","v":2662384041.3499165},{"$f":"-$FY280-GC281","v":2605737572.3850245},{"$f":"-$FY280-GD281","v":2549091103.4201326},{"$f":"-$FY280-GE281","v":2492444634.4552407},{"$f":"-$FY280-GF281","v":2435798165.4903488},{"$f":"-$FY280-GG281","v":2379151696.5254569},{"$f":"-$FY280-GH281","v":2322505227.560565},{"$f":"-$FY280-GI281","v":2265858758.5956736},{"$f":"-$FY280-GJ281","v":2209212289.6307817},{"$f":"-$FY280-GK281","v":2152565820.6658897},{"$f":"-$FY280-GL281","v":2095919351.7009978},{"$f":"-$FY280-GM281","v":2039272882.7361062},{"$f":"-$FY280-GN281","v":1982626413.7712145},{"$f":"-$FY280-GO281","v":1925979944.8063226},{"$f":"-$FY280-GP281","v":1869333475.8414307},{"$f":"-$FY280-GQ281","v":1812687006.876539},{"$f":"-$FY280-GR281","v":1756040537.9116471},{"$f":"-$FY280-GS281","v":1699394068.9467552},null,null,null,"End Year Book Value",null,{"$f":"-$GX280-GY281","v":1514005625.061655},{"$f":"-$GX280-GZ281","v":1483107551.0808051},{"$f":"-$GX280-HA281","v":1452209477.0999548},{"$f":"-$GX280-HB281","v":1421311403.1191049},{"$f":"-$GX280-HC281","v":1390413329.1382546},{"$f":"-$GX280-HD281","v":1359515255.1574047},{"$f":"-$GX280-HE281","v":1328617181.1765544},{"$f":"-$GX280-HF281","v":1297719107.1957045},{"$f":"-$GX280-HG281","v":1266821033.2148542},{"$f":"-$GX280-HH281","v":1235922959.2340043},{"$f":"-$GX280-HI281","v":1205024885.253154},{"$f":"-$GX280-HJ281","v":1174126811.2723041},{"$f":"-$GX280-HK281","v":1143228737.2914538},{"$f":"-$GX280-HL281","v":1112330663.3106039},{"$f":"-$GX280-HM281","v":1081432589.3297536},{"$f":"-$GX280-HN281","v":1050534515.3489037},{"$f":"-$GX280-HO281","v":1019636441.3680534},{"$f":"-$GX280-HP281","v":988738367.38720334},{"$f":"-$GX280-HQ281","v":957840293.40635324},{"$f":"-$GX280-HR281","v":926942219.42550313}]
[null,"After Tax Dep. Value",null,{"$f":"D284*$B$6","v":7056033.6028657472},11289653.764585195,6773792.2587511167,4064275.3552506696,4064275.3552506696,2032137.6776253348,null,null,null,null,{"$f":"N284*$B$6","v":1383599.3144931442},2371856.8676982434,1694197.3126437473,1210140.9376026767,864386.38400191173,864386.38400191173,864386.38400191173,432047.91697843454,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD284*$B$6","v":6058461.0064297244},7069166.77126054,5816122.5661725346,3489673.5397035205,3489673.5397035205,1744836.7698517602,null,null,null,null,{"$f":"AN284*$B$6","v":1010843.909113392},1732855.0562919623,1237763.7198740423,884116.94276717317,631512.10197655216,631512.10197655216,631512.10197655216,315649.91450054891,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD284*$B$6","v":4705844.5608298713},7529351.2973277941,4517610.7783966763,2710566.4670380061,2710566.4670380061,1355283.233519003,null,null,null,null,{"$f":"BN284*$B$6","v":505421.954556696},866427.52814598114,618881.85993702116,442058.47138358658,315756.05098827608,315756.05098827608,315756.05098827608,157824.95725027446,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC284*$B$6","v":1556478.0006321501},{"$f":"CD284*$B$6","v":2996323.9164169314},2771776.023525733,2564245.6234414461,2372072.4729633965,2194011.3896910786,2029647.3128243235,1877319.9991624572,1851586.2295520057,1851586.2295520057,1851586.2295520057,1851586.2295520057,1851586.2295520057,1851586.2295520057,1851586.2295520057,1851586.2295520057,1851586.2295520057,1851586.2295520057,1851586.2295520057,1851586.2295520057,null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC284*$B$6","v":3588394.1901713284},5741430.7042741254,3444858.4225644753,2066915.053538685,2066915.053538685,1033457.5267693425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB284*$B$6","v":14193802.734953016},{"$f":"EC284*$B$6","v":27324016.518300224},25276323.910404336,23383816.879077263,21631355.368068397,20007584.335189771,18508718.766378734,17119618.605384666,16884947.733500108,16884947.733500108,16884947.733500108,16884947.733500108,16884947.733500108,16884947.733500108,16884947.733500108,16884947.733500108,16884947.733500108,16884947.733500108,16884947.733500108,16884947.733500108,8436796.3456560727,null,null,"After Tax Dep. Value",null,{"$f":"FA284*$B$6","v":11152273.577463079},{"$f":"FB284*$B$6","v":21468870.121521592},19859968.786746252,18372998.976417843,16996064.932053734,15720244.834791955,14542564.745011855,13451128.904230803,13266744.64775008,13266744.64775008,13266744.64775008,13266744.64775008,13266744.64775008,13266744.64775008,13266744.64775008,13266744.64775008,13266744.64775008,13266744.64775008,13266744.64775008,13266744.64775008,6628911.4144440545,null,null,"After Tax Dep. Value",null,{"$f":"FZ284*$B$6","v":22304547.154926158},{"$f":"GA284*$B$6","v":42937740.243043184},39719937.573492505,36745997.952835687,33992129.864107467,31440489.669583909,29085129.49002371,26902257.808461607,26533489.295500159,26533489.295500159,26533489.295500159,26533489.295500159,26533489.295500159,26533489.295500159,26533489.295500159,26533489.295500159,26533489.295500159,26533489.295500159,26533489.295500159,26533489.295500159,13257822.828888109,null,null,"After Tax Dep. Value",null,{"$f":"GY284*$B$6","v":12166116.629959729},{"$f":"GZ284*$B$6","v":23420585.587114476},21665420.494632289,20043271.610637654,18541161.744058628,17149358.001591232,15864616.085467486,14673958.804615427,14472812.343000093,14472812.343000093,14472812.343000093,14472812.343000093,14472812.343000093,14472812.343000093,14472812.343000093,14472812.343000093,14472812.343000093,14472812.343000093,14472812.343000093,14472812.343000093,7231539.7248480627]
[0.85,"Debt",{"$f":"(C291-C287-C288)*$A289","v":127363200.89097774},{"$f":"C289/C291","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC291-AC287-AC288)*$A289","v":111305154.90012927},{"$f":"AC289/AC291","v":0.65587515141510666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC291-BC287-BC288)*$A289","v":84941691.025857419},{"$f":"BC289/BC291","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(CB291-CB287-CB288)*$BZ289","v":262874404.87224609},{"$f":"CB289/CB291","v":0.44935929060814067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(DB291-DB287-DB288)*$CZ289","v":59940589.915819518},{"$f":"DB289/DB291","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EA291-EA287-EA288)*$DY289","v":1277157925.7606609},{"$f":"EA289/EA291","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EZ291-EZ287-EZ288)*$EX289","v":1003481227.3833758},{"$f":"EZ289/EZ291","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(FY291-FY287-FY288)*$FW289","v":2006962454.7667515},{"$f":"FY289/FY291","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(GX291-GX287-GX288)*$GV289","v":1094706793.5091379},{"$f":"GX289/GX291","v":0.70859225347677735}]
[null,"Check",{"$f":"SUM(C287:C290)-C291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC287:AC290)-AC291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC287:BC290)-BC291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB287:CB290)-CB291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB287:DB290)-DB291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA287:EA290)-EA291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ287:EZ290)-EZ291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY287:FY290)-FY291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX287:GX290)-GX291","v":0}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D294-$D$12)","v":240809.41820851661},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D294-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D294-$D$12)","v":157824},{"$f":"DC295*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD295*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE295*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF295*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG295*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH295*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI295*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ295*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK295*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL295*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM295*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN295*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO295*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP295*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ295*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR295*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS295*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT295*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU295*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB295","v":4200000},{"$f":"EC295","v":4200000},{"$f":"ED295","v":4200000},{"$f":"EE295","v":4200000},{"$f":"EF295","v":4200000},{"$f":"EG295","v":4200000},{"$f":"EH295","v":4200000},{"$f":"EI295","v":4200000},{"$f":"EJ295","v":4200000},{"$f":"EK295","v":4200000},{"$f":"EL295","v":4200000},{"$f":"EM295","v":4200000},{"$f":"EN295","v":4200000},{"$f":"EO295","v":4200000},{"$f":"EP295","v":4200000},{"$f":"EQ295","v":4200000},{"$f":"ER295","v":4200000},{"$f":"ES295","v":4200000},{"$f":"ET295","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA295","v":1241000},{"$f":"FB295","v":1241000},{"$f":"FC295","v":1241000},{"$f":"FD295","v":1241000},{"$f":"FE295","v":1241000},{"$f":"FF295","v":1241000},{"$f":"FG295","v":1241000},{"$f":"FH295","v":1241000},{"$f":"FI295","v":1241000},{"$f":"FJ295","v":1241000},{"$f":"FK295","v":1241000},{"$f":"FL295","v":1241000},{"$f":"FM295","v":1241000},{"$f":"FN295","v":1241000},{"$f":"FO295","v":1241000},{"$f":"FP295","v":1241000},{"$f":"FQ295","v":1241000},{"$f":"FR295","v":1241000},{"$f":"FS295","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ295","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY295","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M69","v":36.67060879910197},{"$f":"D297","v":36.67060879910197},{"$f":"E297","v":36.67060879910197},{"$f":"F297","v":36.67060879910197},{"$f":"G297","v":36.67060879910197},{"$f":"H297","v":36.67060879910197},{"$f":"I297","v":36.67060879910197},{"$f":"J297","v":36.67060879910197},{"$f":"K297","v":36.67060879910197},{"$f":"L297","v":36.67060879910197},{"$f":"M297","v":36.67060879910197},{"$f":"N297","v":36.67060879910197},{"$f":"O297","v":36.67060879910197},{"$f":"P297","v":36.67060879910197},{"$f":"Q297","v":36.67060879910197},{"$f":"R297","v":36.67060879910197},{"$f":"S297","v":36.67060879910197},{"$f":"T297","v":36.67060879910197},{"$f":"U297","v":36.67060879910197},{"$f":"V297","v":36.67060879910197},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!W39","v":36.67060879910197},{"$f":"AD297","v":36.67060879910197},{"$f":"AE297","v":36.67060879910197},{"$f":"AF297","v":36.67060879910197},{"$f":"AG297","v":36.67060879910197},{"$f":"AH297","v":36.67060879910197},{"$f":"AI297","v":36.67060879910197},{"$f":"AJ297","v":36.67060879910197},{"$f":"AK297","v":36.67060879910197},{"$f":"AL297","v":36.67060879910197},{"$f":"AM297","v":36.67060879910197},{"$f":"AN297","v":36.67060879910197},{"$f":"AO297","v":36.67060879910197},{"$f":"AP297","v":36.67060879910197},{"$f":"AQ297","v":36.67060879910197},{"$f":"AR297","v":36.67060879910197},{"$f":"AS297","v":36.67060879910197},{"$f":"AT297","v":36.67060879910197},{"$f":"AU297","v":36.67060879910197},{"$f":"AV297","v":36.67060879910197},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB39","v":36.67060879910197},{"$f":"BD297","v":36.67060879910197},{"$f":"BE297","v":36.67060879910197},{"$f":"BF297","v":36.67060879910197},{"$f":"BG297","v":36.67060879910197},{"$f":"BH297","v":36.67060879910197},{"$f":"BI297","v":36.67060879910197},{"$f":"BJ297","v":36.67060879910197},{"$f":"BK297","v":36.67060879910197},{"$f":"BL297","v":36.67060879910197},{"$f":"BM297","v":36.67060879910197},{"$f":"BN297","v":36.67060879910197},{"$f":"BO297","v":36.67060879910197},{"$f":"BP297","v":36.67060879910197},{"$f":"BQ297","v":36.67060879910197},{"$f":"BR297","v":36.67060879910197},{"$f":"BS297","v":36.67060879910197},{"$f":"BT297","v":36.67060879910197},{"$f":"BU297","v":36.67060879910197},{"$f":"BV297","v":36.67060879910197},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!Q69","v":90.840760145499189},{"$f":"CC297","v":90.840760145499189},90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,90.840760145499189,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!U69","v":89.854462899884794},{"$f":"DC297","v":89.854462899884794},89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,89.854462899884794,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!X69","v":5.6308120963200006},{"$f":"EB297","v":5.6308120963200006},{"$f":"EC297","v":5.6308120963200006},{"$f":"ED297","v":5.6308120963200006},{"$f":"EE297","v":5.6308120963200006},{"$f":"EF297","v":5.6308120963200006},{"$f":"EG297","v":5.6308120963200006},{"$f":"EH297","v":5.6308120963200006},{"$f":"EI297","v":5.6308120963200006},{"$f":"EJ297","v":5.6308120963200006},{"$f":"EK297","v":5.6308120963200006},{"$f":"EL297","v":5.6308120963200006},{"$f":"EM297","v":5.6308120963200006},{"$f":"EN297","v":5.6308120963200006},{"$f":"EO297","v":5.6308120963200006},{"$f":"EP297","v":5.6308120963200006},{"$f":"EQ297","v":5.6308120963200006},{"$f":"ER297","v":5.6308120963200006},{"$f":"ES297","v":5.6308120963200006},{"$f":"ET297","v":5.6308120963200006},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB69","v":5.6308120963200006},{"$f":"FA297","v":5.6308120963200006},5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AF69","v":5.6308120963200006},{"$f":"FZ297","v":5.6308120963200006},5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AJ69","v":5.6308120963200006},{"$f":"GY297","v":5.6308120963200006},5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006,5.6308120963200006]
[]
[null,"B&O Tax",null,{"$f":"(D297*D295)*0.00275","v":24284.226918225602},{"$f":"(E297*E295)*0.00275","v":24284.226918225602},24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,null,null,null,null,"B&O Tax",null,{"$f":"(AD297*AD295)*0.00275","v":24284.226918225602},24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,null,null,null,null,"B&O Tax",null,{"$f":"(BD297*BD295)*0.00275","v":24284.226918225602},{"$f":"(BE297*BE295)*0.00275","v":24284.226918225602},24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,24284.226918225602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":8969052.5615723431},{"$f":"HLOOKUP(EC294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9148433.6128037907},{"$f":"HLOOKUP(ED294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9331402.2850598674},{"$f":"HLOOKUP(EE294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9518030.3307610638},{"$f":"HLOOKUP(EF294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9708390.9373762868},{"$f":"HLOOKUP(EG294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9902558.7561238129},{"$f":"HLOOKUP(EH294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10100609.93124629},{"$f":"HLOOKUP(EI294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10302622.129871216},{"$f":"HLOOKUP(EJ294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10508674.57246864},{"$f":"HLOOKUP(EK294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10718848.063918017},{"$f":"HLOOKUP(EL294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10933225.025196373},{"$f":"HLOOKUP(EM294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11151889.525700303},{"$f":"HLOOKUP(EN294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(EO294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},{"$f":"HLOOKUP(EP294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11834474.379789365},{"$f":"HLOOKUP(EQ294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12071163.867385153},{"$f":"HLOOKUP(ER294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12312587.144732855},{"$f":"HLOOKUP(ES294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12558838.887627514},{"$f":"HLOOKUP(ET294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12810015.665380066},{"$f":"HLOOKUP(EU294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13066215.978687668},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7175242.0492578745},{"$f":"HLOOKUP(FB294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7318746.8902430329},{"$f":"HLOOKUP(FC294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7465121.828047893},{"$f":"HLOOKUP(FD294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7614424.2646088516},{"$f":"HLOOKUP(FE294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7766712.7499010293},{"$f":"HLOOKUP(FF294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7922047.004899051},{"$f":"HLOOKUP(FG294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8080487.9449970312},{"$f":"HLOOKUP(FH294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8242097.7038969724},{"$f":"HLOOKUP(FI294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8406939.6579749119},{"$f":"HLOOKUP(FJ294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8575078.4511344116},{"$f":"HLOOKUP(FK294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8746580.0201571006},{"$f":"HLOOKUP(FL294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8921511.62056024},{"$f":"HLOOKUP(FM294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FN294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},{"$f":"HLOOKUP(FO294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9467579.5038314927},{"$f":"HLOOKUP(FP294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9656931.0939081218},{"$f":"HLOOKUP(FQ294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9850069.7157862857},{"$f":"HLOOKUP(FR294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10047071.110102011},{"$f":"HLOOKUP(FS294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10248012.532304052},{"$f":"HLOOKUP(FT294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10452972.782950133},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21525726.147773623},{"$f":"HLOOKUP(GA294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":21956240.670729097},{"$f":"HLOOKUP(GB294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22395365.484143682},{"$f":"HLOOKUP(GC294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22843272.793826554},{"$f":"HLOOKUP(GD294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23300138.249703087},{"$f":"HLOOKUP(GE294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23766141.014697149},{"$f":"HLOOKUP(GF294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24241463.834991094},{"$f":"HLOOKUP(GG294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24726293.111690916},{"$f":"HLOOKUP(GH294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25220818.973924737},{"$f":"HLOOKUP(GI294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25725235.353403237},{"$f":"HLOOKUP(GJ294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26239740.0604713},{"$f":"HLOOKUP(GK294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26764534.861680724},{"$f":"HLOOKUP(GL294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GM294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},{"$f":"HLOOKUP(GN294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28402738.51149448},{"$f":"HLOOKUP(GO294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28970793.281724367},{"$f":"HLOOKUP(GP294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":29550209.147358857},{"$f":"HLOOKUP(GQ294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30141213.330306035},{"$f":"HLOOKUP(GR294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30744037.596912157},{"$f":"HLOOKUP(GS294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31358918.348850403},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7175242.0492578745},{"$f":"HLOOKUP(GZ294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7318746.8902430329},{"$f":"HLOOKUP(HA294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7465121.828047893},{"$f":"HLOOKUP(HB294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7614424.2646088516},{"$f":"HLOOKUP(HC294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7766712.7499010293},{"$f":"HLOOKUP(HD294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7922047.004899051},{"$f":"HLOOKUP(HE294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8080487.9449970312},{"$f":"HLOOKUP(HF294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8242097.7038969724},{"$f":"HLOOKUP(HG294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8406939.6579749119},{"$f":"HLOOKUP(HH294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8575078.4511344116},{"$f":"HLOOKUP(HI294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8746580.0201571006},{"$f":"HLOOKUP(HJ294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8921511.62056024},{"$f":"HLOOKUP(HK294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(HL294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765},{"$f":"HLOOKUP(HM294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9467579.5038314927},{"$f":"HLOOKUP(HN294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9656931.0939081218},{"$f":"HLOOKUP(HO294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9850069.7157862857},{"$f":"HLOOKUP(HP294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10047071.110102011},{"$f":"HLOOKUP(HQ294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10248012.532304052},{"$f":"HLOOKUP(HR294,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10452972.782950133}]
[]
[null,"ITC",null,{"$f":"-C315*0.1","v":19436948.667456016},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC315*0.1","v":16688643.90859805},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC315*0.1","v":12962196.101558652},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC295*HLOOKUP(CC294,$B$1:$AT$2,2,FALSE)","v":23549116.2858392},24020098.611555986,24500500.583787106,24990510.595462848,25490320.807372104,26000127.223519545,26520129.767989937,27050532.363349739,{"$f":"CK300*CK293","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[]
[null,"Interest",null,{"$f":"C323*$B$7","v":6262527.31329282},{"$f":"D323*$B$7","v":6073132.2849864764},{"$f":"E323*$B$7","v":5874267.5052648149},{"$f":"F323*$B$7","v":5665459.4865570711},{"$f":"G323*$B$7","v":5446211.06691394},{"$f":"H323*$B$7","v":5216000.226288652},{"$f":"I323*$B$7","v":4974278.8436320992},{"$f":"J323*$B$7","v":4720471.3918427192},{"$f":"K323*$B$7","v":4453973.5674638702},{"$f":"L323*$B$7","v":4174150.8518660795},{"$f":"M323*$B$7","v":5837884.5731942952},{"$f":"N323*$B$7","v":5373746.0415050872},{"$f":"O323*$B$7","v":4886400.5832314175},{"$f":"P323*$B$7","v":4374687.8520440646},{"$f":"Q323*$B$7","v":3837389.4842973445},{"$f":"R323*$B$7","v":3273226.1981632877},{"$f":"S323*$B$7","v":2680854.7477225289},{"$f":"T323*$B$7","v":2058864.7247597314},{"$f":"U323*$B$7","v":1405775.2006487946},{"$f":"V323*$B$7","v":720031.20033231075},null,null,null,null,"Interest",null,{"$f":"AC323*$B$7","v":5468475.3915521195},{"$f":"AD323*$B$7","v":5303094.5477229543},5129444.6617023312,4947112.2813806776,4755663.2820429401,4554641.8327383166,4343569.3109684614,4121943.1631101132,3889235.7078588479,3644892.8798450194,4818497.7131605074,4435405.1005036561,4033157.8572139628,3610798.2517597848,3167320.6660328973,2701669.2010196657,2212735.1627557725,1699354.4225786848,1160304.6453927425,594302.37934750307,null,null,null,null,"Interest",null,{"$f":"BC323*$B$7","v":4176381.2064897227},{"$f":"BD323*$B$7","v":4050076.6337108929},{"$f":"BE323*$B$7","v":3917456.8322931211},{"$f":"BF323*$B$7","v":3778206.0408044606},{"$f":"BG323*$B$7","v":3631992.7097413675},{"$f":"BH323*$B$7","v":3478468.7121251198},{"$f":"BI323*$B$7","v":3317268.5146280597},{"$f":"BJ323*$B$7","v":3148008.3072561463},{"$f":"BK323*$B$7","v":2970285.0895156376},{"$f":"BL323*$B$7","v":2783675.7108881031},{"$f":"BM323*$B$7","v":3302818.2646941952},{"$f":"BN323*$B$7","v":3040229.1023715362},{"$f":"BO323*$B$7","v":2764510.4819327444},{"$f":"BP323*$B$7","v":2475005.9304720121},{"$f":"BQ323*$B$7","v":2171026.1514382437},{"$f":"BR323*$B$7","v":1851847.3834527871},{"$f":"BS323*$B$7","v":1516709.6770680575},{"$f":"BT323*$B$7","v":1164815.0853640912},{"$f":"BU323*$B$7","v":795325.76407492685},{"$f":"BV323*$B$7","v":407361.97672130424},null,null,null,"Interest",null,{"$f":"CB323*$B$7","v":13317089.914108142},12914346.661254451,12491466.245758075,12047441.809486881,11581216.151402125,11091679.210413134,10577665.422374692,10037950.944934327,9471250.7436219435,8876215.5322439428,8251428.5602970412,7595402.2397527937,6906574.6031813342,6183305.5847813021,5423873.1154612685,4626469.022675233,3789194.7252498958,2910056.7129532918,1986961.8000418574,1017712.1414848516,null,null,null,null,"Interest",null,{"$f":"DB323*$B$7","v":3041685.2352782618},2949696.8043437209,2853108.9518624526,2751691.7067571208,2645203.5993965222,2533391.0866678939,2415987.9483028343,2292714.6530195214,2163277.6929720431,2027368.8849221913,1884664.6364698464,1734825.1755948842,1577493.7416761741,1412295.7360615286,1238837.8301661506,1056707.0289760039,865469.6877263498,664670.47941421298,453831.31068646919,232450.18352233828,null,null,null,"Interest",null,{"$f":"EA323*$B$7","v":64809378.942724735},{"$f":"EB323*$B$7","v":63833904.782975271},{"$f":"EC323*$B$7","v":62809656.915238336},{"$f":"ED323*$B$7","v":61734196.654114544},{"$f":"EE323*$B$7","v":60604963.379934579},{"$f":"EF323*$B$7","v":59419268.442045607},{"$f":"EG323*$B$7","v":58174288.757262185},{"$f":"EH323*$B$7","v":56867060.088239588},{"$f":"EI323*$B$7","v":55494469.985765867},{"$f":"EJ323*$B$7","v":54053250.378168456},{"$f":"EK323*$B$7","v":52539969.790191174},{"$f":"EL323*$B$7","v":50951025.172815032},{"$f":"EM323*$B$7","v":49282633.32457009},{"$f":"EN323*$B$7","v":47530821.883912891},{"$f":"EO323*$B$7","v":45691419.871222831},{"$f":"EP323*$B$7","v":43760047.757898271},{"$f":"EQ323*$B$7","v":41732107.038907483},{"$f":"ER323*$B$7","v":39602769.28396716},{"$f":"ES323*$B$7","v":37366964.641279809},{"$f":"ET323*$B$7","v":35019369.766458102},null,null,null,"Interest",null,{"$f":"EZ323*$B$7","v":50921654.883569434},{"$f":"FA323*$B$7","v":50155210.900909141},{"$f":"FB323*$B$7","v":49350444.719115831},{"$f":"FC323*$B$7","v":48505440.228232861},{"$f":"FD323*$B$7","v":47618185.51280573},{"$f":"FE323*$B$7","v":46686568.061607257},{"$f":"FF323*$B$7","v":45708369.737848848},{"$f":"FG323*$B$7","v":44681261.497902527},{"$f":"FH323*$B$7","v":43602797.845958889},{"$f":"FI323*$B$7","v":42470411.011418067},{"$f":"FJ323*$B$7","v":41281404.835150205},{"$f":"FK323*$B$7","v":40032948.350068949},{"$f":"FL323*$B$7","v":38722069.040733628},{"$f":"FM323*$B$7","v":37345645.765931539},{"$f":"FN323*$B$7","v":35900401.327389352},{"$f":"FO323*$B$7","v":34382894.666920058},{"$f":"FP323*$B$7","v":32789512.673427291},{"$f":"FQ323*$B$7","v":31116461.580259889},{"$f":"FR323*$B$7","v":29359757.932434119},{"$f":"FS323*$B$7","v":27515219.102217063},null,null,null,"Interest",null,{"$f":"FY323*$B$7","v":101843309.76713885},{"$f":"FZ323*$B$7","v":100310421.80181827},{"$f":"GA323*$B$7","v":98700889.438231647},{"$f":"GB323*$B$7","v":97010880.456465706},{"$f":"GC323*$B$7","v":95236371.02561146},{"$f":"GD323*$B$7","v":93373136.123214498},{"$f":"GE323*$B$7","v":91416739.475697696},{"$f":"GF323*$B$7","v":89362522.99580504},{"$f":"GG323*$B$7","v":87205595.691917762},{"$f":"GH323*$B$7","v":84940822.022836119},{"$f":"GI323*$B$7","v":82562809.670300394},{"$f":"GJ323*$B$7","v":80065896.700137883},{"$f":"GK323*$B$7","v":77444138.081467256},{"$f":"GL323*$B$7","v":74691291.531863078},{"$f":"GM323*$B$7","v":71800802.654778704},{"$f":"GN323*$B$7","v":68765789.333840117},{"$f":"GO323*$B$7","v":65579025.346854582},{"$f":"GP323*$B$7","v":62232923.160519779},{"$f":"GQ323*$B$7","v":58719515.864868239},{"$f":"GR323*$B$7","v":55030438.204434127},null,null,null,"Interest",null,{"$f":"GX323*$B$7","v":55550896.236621194},{"$f":"GY323*$B$7","v":54714775.528264515},{"$f":"GZ323*$B$7","v":53836848.784489989},{"$f":"HA323*$B$7","v":52915025.70352675},{"$f":"HB323*$B$7","v":51947111.468515344},{"$f":"HC323*$B$7","v":50930801.521753371},{"$f":"HD323*$B$7","v":49863676.077653289},{"$f":"HE323*$B$7","v":48743194.361348212},{"$f":"HF323*$B$7","v":47566688.559227884},{"$f":"HG323*$B$7","v":46331357.467001528},{"$f":"HH323*$B$7","v":45034259.820163861},{"$f":"HI323*$B$7","v":43672307.29098431},{"$f":"HJ323*$B$7","v":42242257.135345787},{"$f":"HK323*$B$7","v":40740704.471925326},{"$f":"HL323*$B$7","v":39164074.17533385},{"$f":"HM323*$B$7","v":37508612.363912798},{"$f":"HN323*$B$7","v":35770377.461920694},{"$f":"HO323*$B$7","v":33945230.814828984},{"$f":"HP323*$B$7","v":32028826.835382689},{"$f":"HQ323*$B$7","v":30016602.656964079}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C336)","v":10050427.879419697},{"$f":"-PMT($B$7,20,$C336)","v":10050427.879419697},10050427.879419697,10050427.879419697,10050427.879419697,10050427.879419697,10050427.879419697,10050427.879419697,10050427.879419697,10050427.879419697,{"$f":"-PMT($B$7,20,$C336)","v":10050427.879419697},{"$f":"-PMT($B$7,20,$C336)","v":10050427.879419697},10050427.879419697,10050427.879419697,10050427.879419697,10050427.879419697,10050427.879419697,10050427.879419697,10050427.879419697,10050427.879419697,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC336)","v":8776092.2681354154},{"$f":"-PMT($B$7,20,$AC336)","v":8776092.2681354154},8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,8776092.2681354154,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC336)","v":6702472.6620663228},{"$f":"-PMT($B$7,20,$BC336)","v":6702472.6620663228},6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,6702472.6620663228,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},{"$f":"-PMT($B$7,20,$CB336)","v":21371954.971181974},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},{"$f":"-PMT($B$7,20,$DB336)","v":4881453.8539690869},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},{"$f":"-PMT($B$7,30,$EA336)","v":84318862.137714028},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},{"$f":"-PMT($B$7,30,$EZ336)","v":66250534.536775321},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},{"$f":"-PMT($B$7,30,$FY336)","v":132501069.07355061},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875},{"$f":"-PMT($B$7,30,$GX336)","v":72273310.403754875}]
[null,"Mortgage Balance",{"$f":"C336","v":125250546.2658564},{"$f":"C323-D322","v":121462645.69972952},{"$f":"D323-E322","v":117485350.1052963},{"$f":"E323-F322","v":113309189.73114142},{"$f":"F323-G322","v":108924221.33827879},{"$f":"G323-H322","v":104320004.52577303},{"$f":"H323-I322","v":99485576.872641981},{"$f":"I323-J322","v":94409427.836854383},{"$f":"J323-K322","v":89079471.349277407},{"$f":"K323-L322","v":83483017.037321582},{"$f":"(N307*$A$54)+L323-M322","v":116757691.4638859},{"$f":"M323-N322","v":107474920.83010173},{"$f":"N323-O322","v":97728011.664628342},{"$f":"O323-P322","v":87493757.040881291},{"$f":"P323-Q322","v":76747789.685946882},{"$f":"Q323-R322","v":65464523.963265754},{"$f":"R323-S322","v":53617094.95445057},{"$f":"S323-T322","v":41177294.495194629},{"$f":"T323-U322","v":28115504.01297589},{"$f":"U323-V322","v":14400624.006646214},{"$f":"V323-W322","v":5.4016709327697754E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC336","v":109369507.83104238},{"$f":"AC323-AD322","v":106061890.95445909},{"$f":"AD323-AE322","v":102588893.23404662},{"$f":"AE323-AF322","v":98942245.627613544},{"$f":"AF323-AG322","v":95113265.640858799},{"$f":"AG323-AH322","v":91092836.654766321},{"$f":"AH323-AI322","v":86871386.219369218},{"$f":"AI323-AJ322","v":82438863.262202263},{"$f":"AJ323-AK322","v":77784714.157176957},{"$f":"AK323-AL322","v":72897857.596900389},{"$f":"(AN307*$A$54)+AL323-AM322","v":96369954.263210148},{"$f":"AM323-AN322","v":88708102.010073125},{"$f":"AN323-AO322","v":80663157.144279256},{"$f":"AO323-AP322","v":72215965.035195693},{"$f":"AP323-AQ322","v":63346413.320657946},{"$f":"AQ323-AR322","v":54033384.020393312},{"$f":"AR323-AS322","v":44254703.255115449},{"$f":"AS323-AT322","v":33987088.451573692},{"$f":"AT323-AU322","v":23206092.907854848},{"$f":"AU323-AV322","v":11886047.58695006},{"$f":"AV323-AW322","v":3.3527612686157227E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC336","v":83527624.129794449},{"$f":"BC323-BD322","v":81001532.67421785},{"$f":"BD323-BE322","v":78349136.645862415},{"$f":"BE323-BF322","v":75564120.816089213},{"$f":"BF323-BG322","v":72639854.194827348},{"$f":"BG323-BH322","v":69569374.242502391},{"$f":"BH323-BI322","v":66345370.292561188},{"$f":"BI323-BJ322","v":62960166.145122923},{"$f":"BJ323-BK322","v":59405701.790312745},{"$f":"BK323-BL322","v":55673514.21776206},{"$f":"(BN307*$A$54)+BL323-BM322","v":66056365.293883905},{"$f":"BM323-BN322","v":60804582.047430724},{"$f":"BN323-BO322","v":55290209.63865488},{"$f":"BO323-BP322","v":49500118.609440245},{"$f":"BP323-BQ322","v":43420523.028764874},{"$f":"BQ323-BR322","v":37036947.669055738},{"$f":"BR323-BS322","v":30334193.541361146},{"$f":"BS323-BT322","v":23296301.707281824},{"$f":"BT323-BU322","v":15906515.281498536},{"$f":"BU323-BV322","v":8147239.5344260838},{"$f":"BV323-BW322","v":8.3819031715393066E-9},null,null,null,"Mortgage Balance",{"$f":"CB336","v":266341798.28216285},{"$f":"CB323-CC322","v":258286933.22508901},249829324.91516149,240948836.18973759,231624323.0280425,221833584.20826265,211553308.44749382,200759018.89868653,189425014.87243888,177524310.64487883,{"$f":"(CM307*$A$54)+CK323-CL322","v":165028571.20594081},{"$f":"CL323-CM322","v":151908044.79505587},138131492.06362668,123666111.69562604,108477462.30922537,92529380.453504652,75783894.504997909,58201134.259065829,39739236.000837147,20354242.829697032,-8.9406967163085938E-8,null,null,null,null,"Mortgage Balance",{"$f":"DB336","v":60833704.705565237},{"$f":"DB323-DC322","v":58993936.086874411},57062179.037249044,55033834.135142408,52904071.987930439,50667821.733357877,48319758.966056682,45854293.060390428,43265553.859440863,40547377.698443823,{"$f":"(DM307*$A$54)+DK323-DL322","v":37693292.729396924},{"$f":"DL323-DM322","v":34696503.511897683},31549874.833523482,28245914.72123057,24776756.603323013,21134140.579520077,17309393.754526995,13293409.588284258,9076626.2137293834,4649003.6704467656,1.6763806343078613E-8,null,null,null,"Mortgage Balance",{"$f":"EA336","v":1296187578.8544946},{"$f":"EA323-EB322","v":1276678095.6595054},{"$f":"EB323-EC322","v":1256193138.3047667},{"$f":"EC323-ED322","v":1234683933.0822909},{"$f":"ED323-EE322","v":1212099267.5986915},{"$f":"EE323-EF322","v":1188385368.8409121},{"$f":"EF323-EG322","v":1163485775.1452436},{"$f":"EG323-EH322","v":1137341201.7647917},{"$f":"EH323-EI322","v":1109889399.7153172},{"$f":"EI323-EJ322","v":1081065007.563369},{"$f":"EJ323-EK322","v":1050799395.8038235},{"$f":"EK323-EL322","v":1019020503.4563006},{"$f":"EL323-EM322","v":985652666.49140167},{"$f":"EM323-EN322","v":950616437.6782577},{"$f":"EN323-EO322","v":913828397.4244566},{"$f":"EO323-EP322","v":875200955.15796542},{"$f":"EP323-EQ322","v":834642140.7781496},{"$f":"EQ323-ER322","v":792055385.6793431},{"$f":"ER323-ES322","v":747339292.82559621},{"$f":"ES323-ET322","v":700387395.329162},{"$f":"ET323-EU322","v":651087902.95790613},null,null,null,"Mortgage Balance",{"$f":"EZ336","v":1018433097.6713886},{"$f":"EZ323-FA322","v":1003104218.0181828},{"$f":"FA323-FB322","v":987008894.38231659},{"$f":"FB323-FC322","v":970108804.56465709},{"$f":"FC323-FD322","v":952363710.2561146},{"$f":"FD323-FE322","v":933731361.23214507},{"$f":"FE323-FF322","v":914167394.75697696},{"$f":"FF323-FG322","v":893625229.95805049},{"$f":"FG323-FH322","v":872055956.91917765},{"$f":"FH323-FI322","v":849408220.22836125},{"$f":"FI323-FJ322","v":825628096.703004},{"$f":"FJ323-FK322","v":800658967.00137889},{"$f":"FK323-FL322","v":774441380.81467247},{"$f":"FL323-FM322","v":746912915.31863081},{"$f":"FM323-FN322","v":718008026.54778707},{"$f":"FN323-FO322","v":687657893.33840108},{"$f":"FO323-FP322","v":655790253.46854579},{"$f":"FP323-FQ322","v":622329231.60519779},{"$f":"FQ323-FR322","v":587195158.64868236},{"$f":"FR323-FS322","v":550304382.04434121},{"$f":"FS323-FT322","v":511569066.60978293},null,null,null,"Mortgage Balance",{"$f":"FY336","v":2036866195.342777},{"$f":"FY323-FZ322","v":2006208436.0363653},{"$f":"FZ323-GA322","v":1974017788.7646329},{"$f":"GA323-GB322","v":1940217609.1293139},{"$f":"GB323-GC322","v":1904727420.512229},{"$f":"GC323-GD322","v":1867462722.4642899},{"$f":"GD323-GE322","v":1828334789.5139537},{"$f":"GE323-GF322","v":1787250459.9161007},{"$f":"GF323-GG322","v":1744111913.8383551},{"$f":"GG323-GH322","v":1698816440.4567223},{"$f":"GH323-GI322","v":1651256193.4060078},{"$f":"GI323-GJ322","v":1601317934.0027575},{"$f":"GJ323-GK322","v":1548882761.6293449},{"$f":"GK323-GL322","v":1493825830.6372616},{"$f":"GL323-GM322","v":1436016053.0955741},{"$f":"GM323-GN322","v":1375315786.6768022},{"$f":"GN323-GO322","v":1311580506.9370916},{"$f":"GO323-GP322","v":1244658463.2103956},{"$f":"GP323-GQ322","v":1174390317.2973647},{"$f":"GQ323-GR322","v":1100608764.0886824},{"$f":"GR323-GS322","v":1023138133.2195659},null,null,null,"Mortgage Balance",{"$f":"GX336","v":1111017924.7324238},{"$f":"GX323-GY322","v":1094295510.5652902},{"$f":"GY323-GZ322","v":1076736975.6897998},{"$f":"GZ323-HA322","v":1058300514.0705349},{"$f":"HA323-HB322","v":1038942229.3703068},{"$f":"HB323-HC322","v":1018616030.4350673},{"$f":"HC323-HD322","v":997273521.55306578},{"$f":"HD323-HE322","v":974863887.22696424},{"$f":"HE323-HF322","v":951333771.18455756},{"$f":"HF323-HG322","v":926627149.34003055},{"$f":"HG323-HH322","v":900685196.40327716},{"$f":"HH323-HI322","v":873446145.81968617},{"$f":"HI323-HJ322","v":844845142.70691562},{"$f":"HJ323-HK322","v":814814089.43850648},{"$f":"HK323-HL322","v":783281483.50667691},{"$f":"HL323-HM322","v":750172247.27825594},{"$f":"HM323-HN322","v":715407549.23841381},{"$f":"HN323-HO322","v":678904616.2965796},{"$f":"HO323-HP322","v":640576536.70765376},{"$f":"HP323-HQ322","v":600332053.13928151},{"$f":"HQ323-HR322","v":558075345.39249074}]
[null,"Solar Depr",{"$f":"-HLOOKUP(D294,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-92357482.945192516},{"$f":"-($C326)/20","v":4617874.1472596256},{"$f":"-($C326)/20","v":4617874.1472596256},4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD294,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-92357482.945192516},{"$f":"-($AC326)/20","v":4617874.1472596256},{"$f":"-($AC326)/20","v":4617874.1472596256},4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD294,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-92357482.945192516},{"$f":"-($BC326)/20","v":4617874.1472596256},{"$f":"-($BC326)/20","v":4617874.1472596256},4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256,4617874.1472596256]
[null,"Tax Dep",null,{"$f":"($C315*0.85)*-D$4","v":33042812.734675229},52868500.375480369,31721100.22528822,19032660.13517293,19032660.13517293,9516330.0675864648,null,null,null,null,{"$f":"($N307)*D$6","v":6580123.4408650463},{"$f":"($N307)*E$6","v":11280080.013074689},{"$f":"($N307)*F$6","v":8057265.8092574738},{"$f":"($N307)*G$6","v":5755189.8637553388},{"$f":"($N307)*H$6","v":4110849.902682384},{"$f":"($N307)*I$6","v":4110849.902682384},{"$f":"($N307)*J$6","v":4110849.902682384},{"$f":"($N307)*K$6","v":2054734.0521978841},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AC315*0.85)*-D$4","v":28370694.64461669},33662698.910764478,{"$f":"($AC315*0.85)*-F$4","v":27235866.85883202},{"$f":"($AC315*0.85)*-G$4","v":16341520.115299212},{"$f":"($AC315*0.85)*-H$4","v":16341520.115299212},{"$f":"($AC315*0.85)*-I$4","v":8170760.0576496059},null,null,null,null,{"$f":"($AN307)*D$6","v":4807372.7933649132},{"$f":"($AN307)*E$6","v":8241114.3573783245},{"$f":"($AN307)*F$6","v":5886558.3280367097},{"$f":"($AN307)*G$6","v":4204684.5200262219},{"$f":"($AN307)*H$6","v":3003346.0857330151},{"$f":"($AN307)*I$6","v":3003346.0857330151},{"$f":"($AN307)*J$6","v":3003346.0857330151},{"$f":"($AN307)*K$6","v":1501168.2788184851},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BC315*0.85)*-D$4","v":22035733.372649707},{"$f":"($BC315*0.85)*-E$4","v":35257173.396239527},{"$f":"($BC315*0.85)*-F$4","v":21154304.037743717},{"$f":"($BC315*0.85)*-G$4","v":12692582.42264623},{"$f":"($BC315*0.85)*-H$4","v":12692582.42264623},{"$f":"($BC315*0.85)*-I$4","v":6346291.211323115},null,null,null,null,{"$f":"($BN307)*D$6","v":2403686.3966824566},{"$f":"($BN307)*E$6","v":4120557.1786891622},{"$f":"($BN307)*F$6","v":2943279.1640183548},{"$f":"($BN307)*G$6","v":2102342.2600131109},{"$f":"($BN307)*H$6","v":1501673.0428665075},{"$f":"($BN307)*I$6","v":1501673.0428665075},{"$f":"($BN307)*J$6","v":1501673.0428665075},{"$f":"($BN307)*K$6","v":750584.13940924255},null,null,null,null,null,"Tax Dep",null,{"$f":"($C315)*-D$5","v":7288855.750296006},{"$f":"($C315)*-E$5","v":14031533.243036499},{"$f":"($C315)*-F$5","v":12979994.320127128},{"$f":"($C315)*-G$5","v":12008146.886754327},{"$f":"($C315)*-H$5","v":11108216.163451113},{"$f":"($C315)*-I$5","v":10274371.06561725},{"$f":"($C315)*-J$5","v":9504667.8983859923},{"$f":"($C315)*-K$5","v":8791331.8822903559},{"$f":"($C315)*-L$5","v":8670822.8005521279},{"$f":"($C315)*-M$5","v":8670822.8005521279},{"$f":"($C315)*-N$5","v":8670822.8005521279},{"$f":"($C315)*-O$5","v":8670822.8005521279},{"$f":"($C315)*-P$5","v":8670822.8005521279},{"$f":"($C315)*-Q$5","v":8670822.8005521279},{"$f":"($C315)*-R$5","v":8670822.8005521279},{"$f":"($C315)*-S$5","v":8670822.8005521279},{"$f":"($C315)*-T$5","v":8670822.8005521279},{"$f":"($C315)*-U$5","v":8670822.8005521279},{"$f":"($C315)*-V$5","v":8670822.8005521279},{"$f":"($C315)*-W$5","v":8670822.8005521279},null,null,null,null,"Tax Dep",null,{"$f":"($DB315)*-D$4","v":17342196.493356578},{"$f":"($DB315)*-E$4","v":27747514.389370523},{"$f":"($DB315)*-F$4","v":16648508.633622313},{"$f":"($DB315)*-G$4","v":9989105.1801733878},{"$f":"($DB315)*-H$4","v":9989105.1801733878},{"$f":"($DB315)*-I$4","v":4994552.5900866939},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($EA315)*-D$5","v":68596620.931922927},{"$f":"($EA315)*-E$5","v":132053068.40201379},{"$f":"($EA315)*-F$5","v":122156862.55556838},{"$f":"($EA315)*-G$5","v":113010646.43131198},{"$f":"($EA315)*-H$5","v":104541250.30025056},{"$f":"($EA315)*-I$5","v":96693796.865638569},{"$f":"($EA315)*-J$5","v":89449993.695227504},{"$f":"($EA315)*-K$5","v":82736671.060023323},{"$f":"($EA315)*-L$5","v":81602540.260615513},{"$f":"($EA315)*-M$5","v":81602540.260615513},{"$f":"($EA315)*-N$5","v":81602540.260615513},{"$f":"($EA315)*-O$5","v":81602540.260615513},{"$f":"($EA315)*-P$5","v":81602540.260615513},{"$f":"($EA315)*-Q$5","v":81602540.260615513},{"$f":"($EA315)*-R$5","v":81602540.260615513},{"$f":"($EA315)*-S$5","v":81602540.260615513},{"$f":"($EA315)*-T$5","v":81602540.260615513},{"$f":"($EA315)*-U$5","v":81602540.260615513},{"$f":"($EA315)*-V$5","v":81602540.260615513},{"$f":"($EA315)*-W$5","v":81602540.260615513},{"$f":"($EA315)*-X$5","v":40773831.481934994},null,null,"Tax Dep",null,{"$f":"($EZ315)*-D$5","v":53897345.017939448},{"$f":"($EZ315)*-E$5","v":103755982.31586798},{"$f":"($EZ315)*-F$5","v":95980392.007946581},{"$f":"($EZ315)*-G$5","v":88794079.33888799},{"$f":"($EZ315)*-H$5","v":82139553.807339728},{"$f":"($EZ315)*-I$5","v":75973697.537287444},{"$f":"($EZ315)*-J$5","v":70282137.903393045},{"$f":"($EZ315)*-K$5","v":65007384.404304035},{"$f":"($EZ315)*-L$5","v":64116281.633340769},{"$f":"($EZ315)*-M$5","v":64116281.633340769},{"$f":"($EZ315)*-N$5","v":64116281.633340769},{"$f":"($EZ315)*-O$5","v":64116281.633340769},{"$f":"($EZ315)*-P$5","v":64116281.633340769},{"$f":"($EZ315)*-Q$5","v":64116281.633340769},{"$f":"($EZ315)*-R$5","v":64116281.633340769},{"$f":"($EZ315)*-S$5","v":64116281.633340769},{"$f":"($EZ315)*-T$5","v":64116281.633340769},{"$f":"($EZ315)*-U$5","v":64116281.633340769},{"$f":"($EZ315)*-V$5","v":64116281.633340769},{"$f":"($EZ315)*-W$5","v":64116281.633340769},{"$f":"($EZ315)*-X$5","v":32036581.878663212},null,null,"Tax Dep",null,{"$f":"($FY315)*-D$5","v":107794690.03587888},{"$f":"($FY315)*-E$5","v":207511964.63173592},{"$f":"($FY315)*-F$5","v":191960784.01589313},{"$f":"($FY315)*-G$5","v":177588158.67777595},{"$f":"($FY315)*-H$5","v":164279107.61467943},{"$f":"($FY315)*-I$5","v":151947395.07457486},{"$f":"($FY315)*-J$5","v":140564275.80678606},{"$f":"($FY315)*-K$5","v":130014768.80860806},{"$f":"($FY315)*-L$5","v":128232563.26668151},{"$f":"($FY315)*-M$5","v":128232563.26668151},{"$f":"($FY315)*-N$5","v":128232563.26668151},{"$f":"($FY315)*-O$5","v":128232563.26668151},{"$f":"($FY315)*-P$5","v":128232563.26668151},{"$f":"($FY315)*-Q$5","v":128232563.26668151},{"$f":"($FY315)*-R$5","v":128232563.26668151},{"$f":"($FY315)*-S$5","v":128232563.26668151},{"$f":"($FY315)*-T$5","v":128232563.26668151},{"$f":"($FY315)*-U$5","v":128232563.26668151},{"$f":"($FY315)*-V$5","v":128232563.26668151},{"$f":"($FY315)*-W$5","v":128232563.26668151},{"$f":"($FY315)*-X$5","v":64073163.757326409},null,null,"Tax Dep",null,{"$f":"($GX315)*-D$5","v":58797103.655933939},{"$f":"($GX315)*-E$5","v":113188344.34458324},{"$f":"($GX315)*-F$5","v":104705882.19048718},{"$f":"($GX315)*-G$5","v":96866268.369695976},{"$f":"($GX315)*-H$5","v":89606785.971643329},{"$f":"($GX315)*-I$5","v":82880397.313404471},{"$f":"($GX315)*-J$5","v":76671423.16733785},{"$f":"($GX315)*-K$5","v":70917146.622877121},{"$f":"($GX315)*-L$5","v":69945034.509099007},{"$f":"($GX315)*-M$5","v":69945034.509099007},{"$f":"($GX315)*-N$5","v":69945034.509099007},{"$f":"($GX315)*-O$5","v":69945034.509099007},{"$f":"($GX315)*-P$5","v":69945034.509099007},{"$f":"($GX315)*-Q$5","v":69945034.509099007},{"$f":"($GX315)*-R$5","v":69945034.509099007},{"$f":"($GX315)*-S$5","v":69945034.509099007},{"$f":"($GX315)*-T$5","v":69945034.509099007},{"$f":"($GX315)*-U$5","v":69945034.509099007},{"$f":"($GX315)*-V$5","v":69945034.509099007},{"$f":"($GX315)*-W$5","v":69945034.509099007},{"$f":"($GX315)*-X$5","v":34948998.413087137}]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D332:I332)","v":28850530.245968673},{"$f":"C334/C338","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AD332:AI332)","v":22619566.407010004},{"$f":"AC334/AC338","v":0.13553867247030371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BD332:BI332)","v":19239965.95763718},{"$f":"BC334/BC338","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"CB334/CB338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,DC332:DH332)","v":15141918.107294369},{"$f":"DB334/DB338","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,EB332:EV332)","v":209008751.28316024},{"$f":"EA334/EA338","v":0.11425968315402843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FA332:FU332)","v":164221161.72248301},{"$f":"EZ334/EZ338","v":0.1142596831540284},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FZ332:GT332)","v":328442323.44496602},{"$f":"FY334/FY338","v":0.11425968315402842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,GY332:HS332)","v":179150358.24270877},{"$f":"GX334/GX338","v":0.11425968315402843}]
[null,"Check",{"$f":"SUM(C334:C337)-C338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC334:AC337)-AC338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC334:BC337)-BC338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB334:CB337)-CB338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB334:DB337)-DB338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA334:EA337)-EA338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ334:EZ337)-EZ338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY334:FY337)-FY338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX334:GX337)-GX338","v":0}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D341-$D$12)","v":241531.84646314217},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D341-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D341-$D$12)","v":157824},{"$f":"DC342*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD342*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE342*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF342*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG342*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH342*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI342*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ342*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK342*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL342*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM342*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN342*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO342*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP342*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ342*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR342*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS342*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT342*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU342*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB342","v":4200000},{"$f":"EC342","v":4200000},{"$f":"ED342","v":4200000},{"$f":"EE342","v":4200000},{"$f":"EF342","v":4200000},{"$f":"EG342","v":4200000},{"$f":"EH342","v":4200000},{"$f":"EI342","v":4200000},{"$f":"EJ342","v":4200000},{"$f":"EK342","v":4200000},{"$f":"EL342","v":4200000},{"$f":"EM342","v":4200000},{"$f":"EN342","v":4200000},{"$f":"EO342","v":4200000},{"$f":"EP342","v":4200000},{"$f":"EQ342","v":4200000},{"$f":"ER342","v":4200000},{"$f":"ES342","v":4200000},{"$f":"ET342","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA342","v":1241000},{"$f":"FB342","v":1241000},{"$f":"FC342","v":1241000},{"$f":"FD342","v":1241000},{"$f":"FE342","v":1241000},{"$f":"FF342","v":1241000},{"$f":"FG342","v":1241000},{"$f":"FH342","v":1241000},{"$f":"FI342","v":1241000},{"$f":"FJ342","v":1241000},{"$f":"FK342","v":1241000},{"$f":"FL342","v":1241000},{"$f":"FM342","v":1241000},{"$f":"FN342","v":1241000},{"$f":"FO342","v":1241000},{"$f":"FP342","v":1241000},{"$f":"FQ342","v":1241000},{"$f":"FR342","v":1241000},{"$f":"FS342","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ342","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY342","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N70","v":9.5124759713472677},{"$f":"D345","v":9.5124759713472677},9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,9.5124759713472677,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X40","v":7.5970618838550763},{"$f":"AD345","v":7.5970618838550763},7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,7.5970618838550763,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC40","v":7.4225944106072026},{"$f":"BD345","v":7.4225944106072026},7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,7.4225944106072026,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R70","v":0},{"$f":"CC345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y70","v":24.070485928074017},24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,24.070485928074017,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC70","v":25.831173535928041},{"$f":"FA345","v":25.831173535928041},25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,25.831173535928041,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG70","v":16.844084432727787},{"$f":"FZ345","v":16.844084432727787},16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,16.844084432727787,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK70","v":27.906438635919422},{"$f":"GY345","v":27.906438635919422},27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422,27.906438635919422]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1003877.7576427412},{"$f":"HLOOKUP(E341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(F341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(G341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(H341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(I341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(J341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(K341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(L341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(M341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(N341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(O341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(P341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(Q341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(R341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(S341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(T341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(U341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(V341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(W341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1003877.7576427412},{"$f":"HLOOKUP(AE341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(AF341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(AG341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(AH341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(AI341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(AJ341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(AK341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(AL341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(AM341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(AN341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(AO341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(AP341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(AQ341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(AR341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(AS341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(AT341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(AU341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(AV341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(AW341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1129362.4773480839},{"$f":"HLOOKUP(BE341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1151949.7268950457},{"$f":"HLOOKUP(BF341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1174988.7214329464},{"$f":"HLOOKUP(BG341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1198488.4958616055},{"$f":"HLOOKUP(BH341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1222458.2657788377},{"$f":"HLOOKUP(BI341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1246907.4310944143},{"$f":"HLOOKUP(BJ341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1271845.5797163027},{"$f":"HLOOKUP(BK341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1297282.4913106291},{"$f":"HLOOKUP(BL341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1323228.1411368416},{"$f":"HLOOKUP(BM341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1349692.7039595786},{"$f":"HLOOKUP(BN341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1376686.55803877},{"$f":"HLOOKUP(BO341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1404220.2891995455},{"$f":"HLOOKUP(BP341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},{"$f":"HLOOKUP(BQ341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},{"$f":"HLOOKUP(BR341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1490169.8046608714},{"$f":"HLOOKUP(BS341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1519973.2007540888},{"$f":"HLOOKUP(BT341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1550372.6647691703},{"$f":"HLOOKUP(BU341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1581380.1180645544},{"$f":"HLOOKUP(BV341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1613007.7204258451},{"$f":"HLOOKUP(BW341,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1645267.874834362},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC342","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD342","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE342","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF342","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG342","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH342","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI342","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ342","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK342","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL342","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM342","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN342","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO342","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP342","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ342","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR342","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS342","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT342","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU342","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV342","v":9626556.7200000007}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D342","v":0},{"$f":"HLOOKUP(E341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E342","v":0},{"$f":"HLOOKUP(F341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F342","v":0},{"$f":"HLOOKUP(G341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G342","v":0},{"$f":"HLOOKUP(H341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H342","v":0},{"$f":"HLOOKUP(I341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I342","v":0},{"$f":"HLOOKUP(J341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J342","v":0},{"$f":"HLOOKUP(K341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K342","v":0},{"$f":"HLOOKUP(L341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L342","v":0},{"$f":"HLOOKUP(M341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M342","v":0},{"$f":"HLOOKUP(N341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N342","v":0},{"$f":"HLOOKUP(O341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O342","v":0},{"$f":"HLOOKUP(P341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P342","v":0},{"$f":"HLOOKUP(Q341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q342","v":0},{"$f":"HLOOKUP(R341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R342","v":0},{"$f":"HLOOKUP(S341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S342","v":0},{"$f":"HLOOKUP(T341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T342","v":0},{"$f":"HLOOKUP(U341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U342","v":0},{"$f":"HLOOKUP(V341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V342","v":0},{"$f":"HLOOKUP(W341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W342","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(AD341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD342","v":0},{"$f":"HLOOKUP(AE341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE342","v":0},{"$f":"HLOOKUP(AF341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF342","v":0},{"$f":"HLOOKUP(AG341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG342","v":0},{"$f":"HLOOKUP(AH341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH342","v":0},{"$f":"HLOOKUP(AI341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI342","v":0},{"$f":"HLOOKUP(AJ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ342","v":0},{"$f":"HLOOKUP(AK341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK342","v":0},{"$f":"HLOOKUP(AL341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL342","v":0},{"$f":"HLOOKUP(AM341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM342","v":0},{"$f":"HLOOKUP(AN341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN342","v":0},{"$f":"HLOOKUP(AO341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO342","v":0},{"$f":"HLOOKUP(AP341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP342","v":0},{"$f":"HLOOKUP(AQ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ342","v":0},{"$f":"HLOOKUP(AR341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR342","v":0},{"$f":"HLOOKUP(AS341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS342","v":0},{"$f":"HLOOKUP(AT341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT342","v":0},{"$f":"HLOOKUP(AU341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU342","v":0},{"$f":"HLOOKUP(AV341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV342","v":0},{"$f":"HLOOKUP(AW341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW342","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(BD341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD342","v":0},{"$f":"HLOOKUP(BE341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE342","v":0},{"$f":"HLOOKUP(BF341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF342","v":0},{"$f":"HLOOKUP(BG341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG342","v":0},{"$f":"HLOOKUP(BH341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH342","v":0},{"$f":"HLOOKUP(BI341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI342","v":0},{"$f":"HLOOKUP(BJ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ342","v":0},{"$f":"HLOOKUP(BK341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK342","v":0},{"$f":"HLOOKUP(BL341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL342","v":0},{"$f":"HLOOKUP(BM341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM342","v":0},{"$f":"HLOOKUP(BN341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN342","v":0},{"$f":"HLOOKUP(BO341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO342","v":0},{"$f":"HLOOKUP(BP341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP342","v":0},{"$f":"HLOOKUP(BQ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ342","v":0},{"$f":"HLOOKUP(BR341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR342","v":0},{"$f":"HLOOKUP(BS341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS342","v":0},{"$f":"HLOOKUP(BT341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT342","v":0},{"$f":"HLOOKUP(BU341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU342","v":0},{"$f":"HLOOKUP(BV341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV342","v":0},{"$f":"HLOOKUP(BW341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW342","v":0},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CC341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC342","v":750628.08161112457},{"$f":"HLOOKUP(CD341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD342","v":765640.64324334718},{"$f":"HLOOKUP(CE341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE342","v":780953.45610821398},{"$f":"HLOOKUP(CF341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF342","v":796572.52523037838},{"$f":"HLOOKUP(CG341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG342","v":812503.97573498602},{"$f":"HLOOKUP(CH341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH342","v":828754.05524968565},{"$f":"HLOOKUP(CI341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI342","v":845329.13635467936},{"$f":"HLOOKUP(CJ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ342","v":862235.71908177307},{"$f":"HLOOKUP(CK341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK342","v":879480.43346340861},{"$f":"HLOOKUP(CL341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL342","v":897070.04213267681},{"$f":"HLOOKUP(CM341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM342","v":915011.44297533028},{"$f":"HLOOKUP(CN341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN342","v":933311.67183483695},{"$f":"HLOOKUP(CO341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO342","v":951977.90527153388},{"$f":"HLOOKUP(CP341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP342","v":971017.46337696444},{"$f":"HLOOKUP(CQ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ342","v":990437.81264450355},{"$f":"HLOOKUP(CR341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR342","v":1010246.5688973939},{"$f":"HLOOKUP(CS341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS342","v":1030451.5002753418},{"$f":"HLOOKUP(CT341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT342","v":1051060.5302808487},{"$f":"HLOOKUP(CU341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU342","v":1072081.7408864656},{"$f":"HLOOKUP(CV341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV342","v":1093523.3757041949},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(DC341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC342","v":5854587.5476396857},{"$f":"HLOOKUP(DD341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD342","v":5911962.5056065554},{"$f":"HLOOKUP(DE341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE342","v":5969899.7381614987},{"$f":"HLOOKUP(DF341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF342","v":6028404.7555954829},{"$f":"HLOOKUP(DG341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG342","v":6087483.1222003186},{"$f":"HLOOKUP(DH341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH342","v":6147140.456797882},{"$f":"HLOOKUP(DI341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI342","v":6207382.4332745019},{"$f":"HLOOKUP(DJ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ342","v":6268214.7811205927},{"$f":"HLOOKUP(DK341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK342","v":6329643.2859755745},{"$f":"HLOOKUP(DL341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DL342","v":6391673.790178136},{"$f":"HLOOKUP(DM341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DM342","v":6454312.1933218809},{"$f":"HLOOKUP(DN341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DN342","v":6517564.4528164361},{"$f":"HLOOKUP(DO341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO342","v":6581436.5844540372},{"$f":"HLOOKUP(DP341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP342","v":6645934.6629816853},{"$f":"HLOOKUP(DQ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ342","v":6711064.8226789059},{"$f":"HLOOKUP(DR341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR342","v":6776833.2579411594},{"$f":"HLOOKUP(DS341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS342","v":6843246.2238689829},{"$f":"HLOOKUP(DT341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT342","v":6910310.0368628986},{"$f":"HLOOKUP(DU341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU342","v":6978031.0752241537},{"$f":"HLOOKUP(DV341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV342","v":7046415.7797613498},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(EB341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB342","v":2559888.2819889905},{"$f":"HLOOKUP(EC341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC342","v":2611086.0476287701},{"$f":"HLOOKUP(ED341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED342","v":2663307.7685813457},{"$f":"HLOOKUP(EE341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE342","v":2716573.9239529725},{"$f":"HLOOKUP(EF341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF342","v":2770905.4024320319},{"$f":"HLOOKUP(EG341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG342","v":2826323.5104806726},{"$f":"HLOOKUP(EH341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH342","v":2882849.9806902865},{"$f":"HLOOKUP(EI341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EI342","v":2940506.9803040926},{"$f":"HLOOKUP(EJ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EJ342","v":2999317.1199101745},{"$f":"HLOOKUP(EK341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EK342","v":3059303.462308378},{"$f":"HLOOKUP(EL341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL342","v":3120489.5315545457},{"$f":"HLOOKUP(EM341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM342","v":3182899.322185637},{"$f":"HLOOKUP(EN341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN342","v":3246557.3086293493},{"$f":"HLOOKUP(EO341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO342","v":3311488.4548019362},{"$f":"HLOOKUP(EP341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP342","v":3377718.2238979749},{"$f":"HLOOKUP(EQ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ342","v":3445272.5883759349},{"$f":"HLOOKUP(ER341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER342","v":3514178.0401434535},{"$f":"HLOOKUP(ES341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES342","v":3584461.6009463221},{"$f":"HLOOKUP(ET341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET342","v":3656150.8329652487},{"$f":"HLOOKUP(EU341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU342","v":3729273.8496245537},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FA341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA342","v":756386.03760674689},{"$f":"HLOOKUP(FB341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB342","v":771513.75835888181},{"$f":"HLOOKUP(FC341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC342","v":786944.03352605947},{"$f":"HLOOKUP(FD341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD342","v":802682.91419658076},{"$f":"HLOOKUP(FE341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE342","v":818736.57248051232},{"$f":"HLOOKUP(FF341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FF342","v":835111.30393012264},{"$f":"HLOOKUP(FG341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FG342","v":851813.53000872524},{"$f":"HLOOKUP(FH341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FH342","v":868849.80060889979},{"$f":"HLOOKUP(FI341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI342","v":886226.79662107781},{"$f":"HLOOKUP(FJ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ342","v":903951.33255349926},{"$f":"HLOOKUP(FK341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK342","v":922030.35920456937},{"$f":"HLOOKUP(FL341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL342","v":940470.96638866083},{"$f":"HLOOKUP(FM341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM342","v":959280.38571643387},{"$f":"HLOOKUP(FN341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN342","v":978465.99343076255},{"$f":"HLOOKUP(FO341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO342","v":998035.3132993778},{"$f":"HLOOKUP(FP341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP342","v":1017996.0195653655},{"$f":"HLOOKUP(FQ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ342","v":1038355.9399566727},{"$f":"HLOOKUP(FR341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR342","v":1059123.0587558062},{"$f":"HLOOKUP(FS341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS342","v":1080305.5199309224},{"$f":"HLOOKUP(FT341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT342","v":1101911.6303295407},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FZ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ342","v":3203517.3357462222},{"$f":"HLOOKUP(GA341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA342","v":3267587.6824611467},{"$f":"HLOOKUP(GB341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB342","v":3332939.4361103694},{"$f":"HLOOKUP(GC341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GC342","v":3399598.2248325772},{"$f":"HLOOKUP(GD341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GD342","v":3467590.1893292284},{"$f":"HLOOKUP(GE341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GE342","v":3536941.9931158135},{"$f":"HLOOKUP(GF341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF342","v":3607680.8329781303},{"$f":"HLOOKUP(GG341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG342","v":3679834.4496376929},{"$f":"HLOOKUP(GH341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH342","v":3753431.138630447},{"$f":"HLOOKUP(GI341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI342","v":3828499.7614030559},{"$f":"HLOOKUP(GJ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ342","v":3905069.7566311173},{"$f":"HLOOKUP(GK341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK342","v":3983171.15176374},{"$f":"HLOOKUP(GL341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL342","v":4062834.5747990143},{"$f":"HLOOKUP(GM341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM342","v":4144091.2662949944},{"$f":"HLOOKUP(GN341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN342","v":4226973.0916208941},{"$f":"HLOOKUP(GO341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO342","v":4311512.5534533132},{"$f":"HLOOKUP(GP341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP342","v":4397742.8045223784},{"$f":"HLOOKUP(GQ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ342","v":4485697.6606128262},{"$f":"HLOOKUP(GR341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR342","v":4575411.6138250828},{"$f":"HLOOKUP(GS341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS342","v":4666919.8461015848},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(GY341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY342","v":889865.92659617285},{"$f":"HLOOKUP(GZ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GZ342","v":907663.24512809631},{"$f":"HLOOKUP(HA341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HA342","v":925816.51003065822},{"$f":"HLOOKUP(HB341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HB342","v":944332.84023127146},{"$f":"HLOOKUP(HC341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC342","v":963219.49703589687},{"$f":"HLOOKUP(HD341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD342","v":982483.88697661483},{"$f":"HLOOKUP(HE341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE342","v":1002133.5647161473},{"$f":"HLOOKUP(HF341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF342","v":1022176.2360104703},{"$f":"HLOOKUP(HG341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG342","v":1042619.7607306797},{"$f":"HLOOKUP(HH341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH342","v":1063472.1559452934},{"$f":"HLOOKUP(HI341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI342","v":1084741.5990641993},{"$f":"HLOOKUP(HJ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ342","v":1106436.4310454833},{"$f":"HLOOKUP(HK341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK342","v":1128565.159666393},{"$f":"HLOOKUP(HL341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL342","v":1151136.4628597207},{"$f":"HLOOKUP(HM341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM342","v":1174159.192116915},{"$f":"HLOOKUP(HN341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN342","v":1197642.3759592536},{"$f":"HLOOKUP(HO341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO342","v":1221595.2234784386},{"$f":"HLOOKUP(HP341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP342","v":1246027.1279480073},{"$f":"HLOOKUP(HQ341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ342","v":1270947.6705069675},{"$f":"HLOOKUP(HR341,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR342","v":1296366.6239171068}]
[null,"Total Operating Costs",null,{"$f":"SUM(D348:D352)","v":3897566.0493017463},{"$f":"SUM(E348:E352)","v":3767132.2436922351},3652519.7990296674,3552411.3818076244,3465608.1392364539,3391019.2303974479,3327652.2861063452,3274604.715172871,3231055.7820400279,3196259.3874371098,{"$f":"SUM(N348:N352)","v":3169537.4897411088},{"$f":"SUM(O348:O352)","v":3622768.7473598672},3528000.3422354246,3451933.223790918,3392397.2527548121,3347493.1505096029,3315559.0974746798,3295141.4584835358,3284969.1253980938,3283931.0301702418,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD348:AD352)","v":3626687.2715220992},{"$f":"SUM(AE348:AE352)","v":3531186.8039409332},3447515.4809539961,3374783.2947647236,3312174.8162224162,3258943.1114674592,3214404.1580425114,3177931.7195269917,3148952.6411096686,3126942.5315963412,{"$f":"SUM(AN348:AN352)","v":3111421.800179081},{"$f":"SUM(AO348:AO352)","v":3447371.7965820255},3770964.5806926927,4082834.3017289694,4383587.0774074234,4673802.3142637331,4954033.967482334,5224811.7430399861,5486642.2448385954,5740010.0693792589,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD348:BD352)","v":2960627.4868727941},{"$f":"SUM(BE348:BE352)","v":2903463.5786325159},2853369.7975012911,2809905.4715474439,2772662.3663412705,2741262.4102989184,2715355.5817115451,2694617.9460109472,2678749.8326344532,2667474.1416058806,{"$f":"SUM(BN348:BN352)","v":2660534.770649984},{"$f":"SUM(BO348:BO352)","v":2830518.576276158},2994919.2342146705,3154068.5973185422,3308283.2574538495,3457865.3214688059,3603103.1492998609,3744272.0560932569,3881634.9801278869,4015443.1182373539,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CC348:CC352)","v":29035979.274280682},{"$f":"SUM(CD348:CD352)","v":29178025.960981399},30208320.029832248,30376507.274106972,30557667.444882531,30751748.007652044,30958705.507077534,31178505.419674754,32286263.534230545,32531679.739760503,{"$f":"SUM(CM348:CM352)","v":32789887.020822421},{"$f":"SUM(CN348:CN352)","v":33060885.260007955},33344682.647442088,33641295.577126741,34825890.069971383,35148215.603360005,35483454.14710997,35831654.005684279,36192871.266524777,37442311.254379503,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(DC348:DC352)","v":6734617.3086950649},6763419.2654744219,6793711.2113726456,6825468.5354398517,6858667.6587101165,6893286.0029773293,6929301.9606071832,6966694.8653519088,7005444.9641354177,7045533.3897775598,7086942.1346272314,7129654.0250750668,7173652.6969173579,7218922.5715438277,7265448.8329227204,7313217.4053575639,7362214.9319907986,7412428.7540302454,7463846.8906752113,7516458.019719746,null,null,null,"Total Operating Costs",null,{"$f":"SUM(EB349:EB352)","v":30273311.383808404},30061332.153012119,29864757.827617276,29683424.417980924,29517175.999672614,29365864.602140456,29229350.10170247,29107500.118792139,29000189.919389755,28907302.320573155,28828727.600124009,28764363.410127692,28714114.694507476,28677893.610435404,28655619.453564741,28647218.587030739,28652624.374168642,28671777.114899758,28704623.985738561,28751118.983375538,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FA349:FA352)","v":22661910.383504909},22472870.016660936,22295483.798922304,22129613.887181059,21975128.595399879,21831902.303537756,21699815.36980217,21578754.046170484,21468610.397125285,21369282.221550055,21280672.977733433,21202691.711431906,21135252.986942656,21078276.82113976,21031688.620428763,20995419.120576039,20969404.329371136,20953585.472081788,20947908.939662628,20952326.239680473,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FZ349:FZ352)","v":54333312.917785577},54135422.027113155,53964443.231511712,53820172.920702562,53702421.240067005,53611011.937328108,53545782.216461994,53506582.59873578,53493276.790773273,53505741.559553273,53543866.61424908,53607554.494821683,53696720.467282325,53811292.425544485,53951210.79978779,54116428.471260935,54306910.693453312,54522635.019568846,54763591.236238629,55029781.303412586,null,null,null,"Total Operating Costs",null,{"$f":"SUM(GY349:GY352)","v":24121460.950281166},23903222.633453257,23697457.684589393,23504010.92440515,23322733.794320744,23153484.255185209,22996126.689591091,22850531.807716299,22716576.556632143,22594144.033018164,22483123.399226576,22383409.802640714,22294904.29827401,22217513.774557583,22151150.882266417,22095733.966535777,22051187.001921307,22017439.530457802,21994426.602673359,21982088.721517295]
[null,"Before Tax Earnings",null,{"$f":"D356-D378-D366","v":-22441042.751630142},{"$f":"E356-E378-E366","v":-41642712.026924156},-20512513.689296223,-7714950.8788221655,-7412295.6354426378,2257848.6686067553,11928103.238150686,12231026.48151993,12536944.870710339,12847229.194173697,{"$f":"N356-N378-N366","v":4639898.0315867281},{"$f":"O356-O378-O366","v":-46289.338447894901},{"$f":"P356-P378-P366","v":3747926.9104654389},6628354.4168393677,8860928.5014230181,9463868.7750904523,10081740.808118714,12770051.929968735,15477500.014994515,16156834.564312154,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD356-AD378-AD366","v":-19076855.456931725},{"$f":"AE356-AE378-AE366","v":-24555388.659802962},-17447182.005975444,-6471528.1366693499,-6220615.5085478304,2073023.8516177656,10367856.428306259,10622314.457978413,10880178.407110203,11142517.630873721,{"$f":"AN356-AN378-AN366","v":5183334.4152996214},{"$f":"AO356-AO378-AO366","v":1797892.8090505144},{"$f":"AP356-AP378-AP366","v":4222297.1171152247},6006743.3513925765,7343442.6576401535,7513267.7350807618,7716078.4118739218,9452147.0597213097,11221514.873023728,11527328.925762929,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD356-BD378-BD366","v":-15560556.473976269},{"$f":"BE356-BE378-BE366","v":-28388391.658219922},-14331244.219984924,-5824826.4507752825,-5643716.2855349695,783196.98024640279,7212170.139224587,7399451.8802972045,7590191.3043143209,7785081.871515546,{"$f":"BN356-BN378-BN366","v":4871292.1039756984},{"$f":"BO356-BO378-BO366","v":3246516.470176375},{"$f":"BP356-BP378-BP366","v":4529566.0339129791},5495698.9078327231,6241190.7609955687,6406658.3500809679,6592222.6580052869,7548221.9822013769,8524890.4859685749,8774027.1702629216,null,null,null,"Before Tax Earnings",null,{"$f":"CC356-CC378-CC366","v":27657492.974303313},{"$f":"CD356-CD378-CD366","v":21285271.821250595},21718680.564092912,22957161.831827156,24134361.345954642,25257197.085524134,26328807.015492305,27358119.969370186,26943172.745055079,27300633.608936142,{"$f":"CM356-CM378-CM366","v":27675447.250755798},{"$f":"CN356-CN378-CN366","v":28069120.980595913},{"$f":"CO356-CO378-CO366","v":28483229.160638712},28919417.076804839,28504263.472103514,28989850.871265378,29502920.906693421,30045445.056256019,30619488.003959276,30352071.235075492,null,null,null,null,"Before Tax Earnings",null,{"$f":"DC356-DC378-DC366","v":-12995797.828770656},-23635862.070122257,-12446567.63138691,-5758161.3811663436,-5823265.1434245296,-814013.16980118118,4200900.9126675045,4152796.1848857412,4110947.9853385473,4075674.3741854867,4047308.3266373929,4026198.539023377,4012710.2731170878,4007226.2407043069,4010147.5304708644,4021894.579391608,4042908.1909080781,4073650.6022948939,4114606.6037328877,4166284.7117309924,null,null,null,"Before Tax Earnings",null,{"$f":"EB356-EB378-EB366","v":2878253.9324906692},{"$f":"EC356-EC378-EC366","v":-60321706.649378531},-49041963.849460028,-38486651.076301336,-28578753.674613528,-19259699.993830144,-10507919.77365528,-2246012.2720851973,405368.97063675523,1960950.3492039666,{"$f":"EL356-EL378-EL366","v":3575353.5383912548},{"$f":"EM356-EM378-EM366","v":5252337.6205626056},{"$f":"EN356-EN378-EN366","v":6995837.2229666188},8809971.7381616905,10699054.997711495,12667605.422058582,14720356.670624435,16862268.817382254,19098540.078406848,21434619.119226404,null,null,null,"Before Tax Earnings",null,{"$f":"FA356-FA378-FA366","v":2074514.156672135},{"$f":"FB356-FB378-FB366","v":-47560112.472149603},-38674522.452999517,-30357668.755633585,-22549030.691197097,-15202578.319637567,-8301354.0346801579,-1784533.2321015224,324523.37955190241,1573110.9535026252,{"$f":"FK356-FK378-FK366","v":2868442.5656134933},{"$f":"FL356-FL378-FL366","v":4213482.3186239898},{"$f":"FM356-FM378-FM366","v":5611332.4541576579},7065240.6015571952,8578607.3829446435,10154994.392507665,11798132.568908371,13511930.980653327,15300486.045250848,17168091.204020306,null,null,null,"Before Tax Earnings",null,{"$f":"FZ356-FZ378-FZ366","v":5647356.2592349648},{"$f":"GA356-GA378-GA366","v":-93802086.841424033},-76214700.442999691,-59768462.560941175,-44342405.334994972,-29844543.872861266,-16241039.449551493,-3410320.873931393,600810.85924756527,2886864.8872185349,{"$f":"GJ356-GJ378-GJ366","v":5262184.569111228},{"$f":"GK356-GK378-GK366","v":7732613.6619565785},{"$f":"GL356-GL378-GL366","v":10304270.511584744},12983562.516515851,15777201.303625494,18692218.651572928,21735983.199772164,24916217.98256781,28241018.830254793,31718873.68065542,null,null,null,"Before Tax Earnings",null,{"$f":"GY356-GY378-GY366","v":2163064.7850176021},{"$f":"GZ356-GZ378-GZ366","v":-51971788.166153453},-42266164.524840713,-33180735.453065909,-24649473.480084784,-16622159.126733914,-9080288.0870796219,-1957501.0463535935,357086.52757588774,1733256.5766903833,{"$f":"HI356-HI378-HI366","v":3160701.6122575328},{"$f":"HJ356-HJ378-HJ366","v":4642660.8307077289},{"$f":"HK356-HK378-HK366","v":6182524.238031961},7783840.5598537996,9450325.5401556715,11185870.648297533,12994552.214943789,14880641.01854068,16848612.345065169,18903156.544898275]
[]
[]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N354)*$A383","v":5061702.016944712},{"$f":"-PMT($B$7,10,$N354)*$A383","v":5061702.016944712},5061702.016944712,5061702.016944712,5061702.016944712,5061702.016944712,5061702.016944712,5061702.016944712,5061702.016944712,5061702.016944712,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$AN354)*$A383","v":3698029.1909510652},{"$f":"-PMT($B$7,10,$AN354)*$A383","v":3698029.1909510652},3698029.1909510652,3698029.1909510652,3698029.1909510652,3698029.1909510652,3698029.1909510652,3698029.1909510652,3698029.1909510652,3698029.1909510652,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$BN354)*$A383","v":1849014.5954755326},{"$f":"-PMT($B$7,10,$BN354)*$A383","v":1849014.5954755326},1849014.5954755326,1849014.5954755326,1849014.5954755326,1849014.5954755326,1849014.5954755326,1849014.5954755326,1849014.5954755326,1849014.5954755326]
[null,"Mortgage Balance",{"$f":"C383","v":123310266.30810048},{"$f":"C370-D369","v":119581044.82777038},{"$f":"D370-E369","v":115665362.27342378},{"$f":"E370-F369","v":111553895.59135985},{"$f":"F370-G369","v":107236855.57519273},{"$f":"G370-H369","v":102703963.55821726},{"$f":"H370-I369","v":97944426.940393001},{"$f":"I370-J369","v":92946913.491677538},{"$f":"J370-K369","v":87699524.370526299},{"$f":"K370-L369","v":82189765.793317497},{"$f":"(N354*$A$54)+L370-M369","v":115489640.55261546},{"$f":"M370-N369","v":106307685.76756641},{"$f":"N370-O369","v":96666633.243264899},{"$f":"O370-P369","v":86543528.092748314},{"$f":"P370-Q369","v":75914267.684705898},{"$f":"Q370-R369","v":64753544.256261364},{"$f":"R370-S369","v":53034784.656394601},{"$f":"S370-T369","v":40730087.076534502},{"$f":"T370-U369","v":27810154.617681399},{"$f":"U370-V369","v":14244225.535885638},{"$f":"V370-W369","v":8.9406967163085938E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC383","v":107572942.31499232},{"$f":"AC370-AD369","v":104319658.22767197},{"$f":"AD370-AE369","v":100903709.93598558},{"$f":"AE370-AF369","v":97316964.229714885},{"$f":"AF370-AG369","v":93550881.238130644},{"$f":"AG370-AH369","v":89596494.096967191},{"$f":"AH370-AI369","v":85444387.59874557},{"$f":"AI370-AJ369","v":81084675.775612876},{"$f":"AJ370-AK369","v":76506978.361323535},{"$f":"AK370-AL369","v":71700396.076319739},{"$f":"(AN354*$A$54)+AL370-AM369","v":95208685.849977642},{"$f":"AM370-AN369","v":87639159.74845548},{"$f":"AN370-AO369","v":79691157.34185721},{"$f":"AO370-AP369","v":71345754.814929023},{"$f":"AP370-AQ369","v":62583082.161654428},{"$f":"AQ370-AR369","v":53382275.875716105},{"$f":"AR370-AS369","v":43721429.275480866},{"$f":"AS370-AT369","v":33577540.345233865},{"$f":"AT370-AU369","v":22926456.968474515},{"$f":"AU370-AV369","v":11742819.422877194},{"$f":"AV370-AW369","v":0},null,null,null,null,"Mortgage Balance",{"$f":"BC383","v":82187264.511501297},{"$f":"BC370-BD369","v":79701708.998547807},{"$f":"BD370-BE369","v":77091875.709946647},{"$f":"BE370-BF369","v":74351550.75691542},{"$f":"BF370-BG369","v":71474209.556232631},{"$f":"BG370-BH369","v":68453001.295515716},{"$f":"BH370-BI369","v":65280732.621762946},{"$f":"BI370-BJ369","v":61949850.514322542},{"$f":"BJ370-BK369","v":58452424.301510118},{"$f":"BK370-BL369","v":54780126.778057069},{"$f":"(BN354*$A$54)+BL370-BM369","v":65201814.964887321},{"$f":"BM370-BN369","v":60017972.379127599},{"$f":"BN370-BO369","v":54574937.66407989},{"$f":"BO370-BP369","v":48859751.213279799},{"$f":"BP370-BQ369","v":42858805.439939708},{"$f":"BQ370-BR369","v":36557812.377932608},{"$f":"BR370-BS369","v":29941769.662825152},{"$f":"BS370-BT369","v":22994924.811962325},{"$f":"BT370-BU369","v":15700737.718556356},{"$f":"BU370-BV369","v":8041841.270480088},{"$f":"BV370-BW369","v":0},null,null,null,"Mortgage Balance",{"$f":"CB383","v":269851867.14943361},{"$f":"CB370-CC369","v":261690848.52859601},253121778.97671655,244124255.94724309,234676856.76629597,224757087.6263015,214341330.02930731,203404784.55246341,191921411.8017773,179863870.4135569,{"$f":"(CM354*$A$54)+CK370-CL369","v":167203451.95592546},{"$f":"CL370-CM369","v":153910012.57541245},139951901.2258738,125295884.30885822,109907066.54599185,93748807.894982174,76782636.311422005,58968156.148683831,40262951.977808751,20622487.598389916,1.3783574104309082E-7,null,null,null,null,"Mortgage Balance",{"$f":"DB383","v":61740126.905678168},{"$f":"DB370-DC369","v":59872945.734568849},57912405.504904062,55853838.263756037,53692342.660550609,51422772.277184911,49039723.374650925,46537522.026990242,43910210.611946523,41151533.626150623,{"$f":"(DM354*$A$54)+DK370-DL369","v":38254922.791064925},{"$f":"DL370-DM369","v":35213481.414224945},32019967.968542963,28666778.850576885,25145930.276712503,21449039.274154902,17567303.721469417,13491481.391149661,9211867.9443139173,4718273.8251363859,-2.2351741790771484E-8,null,null,null,"Mortgage Balance",{"$f":"EA383","v":1315500773.7794266},{"$f":"EA370-EB369","v":1295700599.284832},{"$f":"EB370-EC369","v":1274910416.0655077},{"$f":"EC370-ED369","v":1253080723.6852171},{"$f":"ED370-EE369","v":1230159546.6859121},{"$f":"EE370-EF369","v":1206092310.8366418},{"$f":"EF370-EG369","v":1180821713.1949079},{"$f":"EG370-EH369","v":1154287585.6710873},{"$f":"EH370-EI369","v":1126426751.7710757},{"$f":"EI370-EJ369","v":1097172876.1760635},{"$f":"EJ370-EK369","v":1066456306.8013008},{"$f":"EK370-EL369","v":1034203908.9577998},{"$f":"EL370-EM369","v":1000338891.2221239},{"$f":"EM370-EN369","v":964780622.59966409},{"$f":"EN370-EO369","v":927444440.5460813},{"$f":"EO370-EP369","v":888241449.38981938},{"$f":"EP370-EQ369","v":847078308.67574441},{"$f":"EQ370-ER369","v":803857010.92596567},{"$f":"ER370-ES369","v":758474648.28869796},{"$f":"ES370-ET369","v":710823167.51956689},{"$f":"ET370-EU369","v":660789112.71197927},null,null,null,"Mortgage Balance",{"$f":"EZ383","v":1033607750.8266921},{"$f":"EZ370-FA369","v":1018050470.8666534},{"$f":"FA370-FB369","v":1001715326.9086128},{"$f":"FB370-FC369","v":984563425.75267029},{"$f":"FC370-FD369","v":966553929.53893054},{"$f":"FD370-FE369","v":947643958.51450384},{"$f":"FE370-FF369","v":927788488.93885577},{"$f":"FF370-FG369","v":906940245.88442528},{"$f":"FG370-FH369","v":885049590.67727327},{"$f":"FH370-FI369","v":862064402.70976365},{"$f":"FI370-FJ369","v":837929955.34387851},{"$f":"FJ370-FK369","v":812588785.60969913},{"$f":"FK370-FL369","v":785980557.38881087},{"$f":"FL370-FM369","v":758041917.75687814},{"$f":"FM370-FN369","v":728706346.14334881},{"$f":"FN370-FO369","v":697903995.94914293},{"$f":"FO370-FP369","v":665561528.24522686},{"$f":"FP370-FQ369","v":631601937.15611494},{"$f":"FQ370-FR369","v":595944366.51254737},{"$f":"FR370-FS369","v":558503917.33680153},{"$f":"FS370-FT369","v":519191445.70226836},null,null,null,"Mortgage Balance",{"$f":"FY383","v":2067215501.6533842},{"$f":"FY370-FZ369","v":2036100941.7333069},{"$f":"FZ370-GA369","v":2003430653.8172257},{"$f":"GA370-GB369","v":1969126851.5053406},{"$f":"GB370-GC369","v":1933107859.0778611},{"$f":"GC370-GD369","v":1895287917.0290077},{"$f":"GD370-GE369","v":1855576977.8777115},{"$f":"GE370-GF369","v":1813880491.7688506},{"$f":"GF370-GG369","v":1770099181.3545465},{"$f":"GG370-GH369","v":1724128805.4195273},{"$f":"GH370-GI369","v":1675859910.687757},{"$f":"GI370-GJ369","v":1625177571.2193983},{"$f":"GJ370-GK369","v":1571961114.7776217},{"$f":"GK370-GL369","v":1516083835.5137563},{"$f":"GL370-GM369","v":1457412692.2866976},{"$f":"GM370-GN369","v":1395807991.8982859},{"$f":"GN370-GO369","v":1331123056.4904537},{"$f":"GO370-GP369","v":1263203874.3122299},{"$f":"GP370-GQ369","v":1191888733.0250947},{"$f":"GQ370-GR369","v":1117007834.6736031},{"$f":"GR370-GS369","v":1038382891.4045367},null,null,null,"Mortgage Balance",{"$f":"GX383","v":1127572091.8109367},{"$f":"GX370-GY369","v":1110600513.6727128},{"$f":"GY370-GZ369","v":1092780356.6275775},{"$f":"GZ370-HA369","v":1074069191.7301855},{"$f":"HA370-HB369","v":1054422468.587924},{"$f":"HB370-HC369","v":1033793409.2885494},{"$f":"HC370-HD369","v":1012132897.024206},{"$f":"HD370-HE369","v":989389359.14664555},{"$f":"HE370-HF369","v":965508644.37520695},{"$f":"HF370-HG369","v":940433893.86519647},{"$f":"HG370-HH369","v":914105405.82968545},{"$f":"HH370-HI369","v":886460493.39239895},{"$f":"HI370-HJ369","v":857433335.33324814},{"$f":"HJ370-HK369","v":826954819.37113976},{"$f":"HK370-HL369","v":794952377.61092591},{"$f":"HL370-HM369","v":761349813.76270139},{"$f":"HM370-HN369","v":726067121.72206569},{"$f":"HN370-HO369","v":689020295.07939816},{"$f":"HO370-HP369","v":650121127.10459721},{"$f":"HP370-HQ369","v":609277000.73105621},{"$f":"HQ370-HR369","v":566390668.03883815}]
[null,"Solar Depr",{"$f":"-HLOOKUP(D341,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90813265.830348909},{"$f":"-($C373)/20","v":4540663.2915174458},{"$f":"-($C373)/20","v":4540663.2915174458},4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD341,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90813265.830348909},{"$f":"-($AC373)/20","v":4540663.2915174458},{"$f":"-($AC373)/20","v":4540663.2915174458},4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD341,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90813265.830348909},{"$f":"-($BC373)/20","v":4540663.2915174458},{"$f":"-($BC373)/20","v":4540663.2915174458},4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458,4540663.2915174458]
[null,"End Year Book Value",null,{"$f":"-$C362-D375","v":176763288.18787065},{"$f":"-$C362-E375","v":162168104.26868218},147572920.34949374,132977736.43030526,118382552.51111679,103787368.59192833,89192184.672739878,74597000.753551409,60001816.834362954,{"$f":"-$C362-M375+$N354","v":91389128.521488816},{"$f":"-$C362-N375+$N354","v":82250215.669339955},73111302.817191064,63972389.965042204,54833477.112893343,45694564.260744452,36555651.408595592,27416738.556446701,18277825.704297811,9138912.8521489203,5.9604644775390625E-8,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC362-AD375","v":152384198.18770248},{"$f":"-$AC362-AE375","v":140497802.04631045},{"$f":"-$AC362-AF375","v":128611405.90491846},{"$f":"-$AC362-AG375","v":116725009.76352647},{"$f":"-$AC362-AH375","v":104838613.62213446},{"$f":"-$AC362-AI375","v":92952217.480742455},{"$f":"-$AC362-AJ375","v":81065821.339350462},{"$f":"-$AC362-AK375","v":69179425.197958454},{"$f":"-$AC362-AL375","v":57293029.056566462},{"$f":"-$AC362-AM375","v":45406632.915174454},{"$f":"-$AC362-AN375","v":37506534.191549733},{"$f":"-$AC362-AO375","v":29606435.467925012},{"$f":"-$AC362-AP375","v":21706336.744300306},{"$f":"-$AC362-AQ375","v":13806238.0206756},{"$f":"-$AC362-AR375","v":5906139.2970508933},{"$f":"-$AC362-AS375","v":-1993959.4265738428},{"$f":"-$AC362-AT375","v":-9894058.150198549},{"$f":"-$AC362-AU375","v":-17794156.873823285},{"$f":"-$AC362-AV375","v":-25694255.597447991},{"$f":"-$AC362-AW375","v":-33594354.321072727},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC362-BD375","v":119328400.36326696},{"$f":"-$BC362-BE375","v":111114870.64681225},{"$f":"-$BC362-BF375","v":102901340.93035752},{"$f":"-$BC362-BG375","v":94687811.213902801},{"$f":"-$BC362-BH375","v":86474281.497448072},{"$f":"-$BC362-BI375","v":78260751.780993342},{"$f":"-$BC362-BJ375","v":70047222.064538628},{"$f":"-$BC362-BK375","v":61833692.348083906},{"$f":"-$BC362-BL375","v":53620162.631629184},{"$f":"-$BC362-BM375","v":45406632.915174454},{"$f":"-$BC362-BN375","v":39186251.907603383},{"$f":"-$BC362-BO375","v":32965870.900032297},{"$f":"-$BC362-BP375","v":26745489.892461225},{"$f":"-$BC362-BQ375","v":20525108.884890139},{"$f":"-$BC362-BR375","v":14304727.877319068},{"$f":"-$BC362-BS375","v":8084346.8697479814},{"$f":"-$BC362-BT375","v":1863965.8621768951},{"$f":"-$BC362-BU375","v":-4356415.1453941911},{"$f":"-$BC362-BV375","v":-10576796.152965277},{"$f":"-$BC362-BW375","v":-16797177.160536379},null,null,null,"End Year Book Value",null,{"$f":"-$CB362-CC375","v":587497060.43616509},{"$f":"-$CB362-CD375","v":572433033.24549413},557369006.05482328,542304978.86415231,527240951.67348146,512176924.48281056,497112897.29213965,482048870.1014688,466984842.91079783,451920815.72012699,436856788.52945602,421792761.33878517,406728734.1481142,391664706.95744336,376600679.76677239,361536652.57610154,346472625.38543057,331408598.19475973,316344571.00408882,301280543.81341791,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB362-DC375","v":84482857.061316431},80962738.01709491,77442618.97287339,73922499.928651884,70402380.884430364,66882261.840208843,63362142.795987323,59842023.75176581,56321904.707544297,52801785.663322777,49281666.619101256,45761547.574879736,42241428.530658215,38721309.486436695,35201190.442215174,31681071.397993654,28160952.353772134,24640833.309550613,21120714.265329093,17600595.221107572,null,null,null,"End Year Book Value",null,{"$f":"-$EA374-EB375","v":1819368969.9235313},{"$f":"-$EA374-EC375","v":1782238990.9454999},{"$f":"-$EA374-ED375","v":1745109011.9674687},{"$f":"-$EA374-EE375","v":1707979032.9894376},{"$f":"-$EA374-EF375","v":1670849054.0114062},{"$f":"-$EA374-EG375","v":1633719075.033375},{"$f":"-$EA374-EH375","v":1596589096.0553436},{"$f":"-$EA374-EI375","v":1559459117.0773125},{"$f":"-$EA374-EJ375","v":1522329138.0992813},{"$f":"-$EA374-EK375","v":1485199159.1212499},{"$f":"-$EA374-EL375","v":1448069180.1432185},{"$f":"-$EA374-EM375","v":1410939201.1651874},{"$f":"-$EA374-EN375","v":1373809222.1871562},{"$f":"-$EA374-EO375","v":1336679243.2091248},{"$f":"-$EA374-EP375","v":1299549264.2310934},{"$f":"-$EA374-EQ375","v":1262419285.2530622},{"$f":"-$EA374-ER375","v":1225289306.2750311},{"$f":"-$EA374-ES375","v":1188159327.2969997},{"$f":"-$EA374-ET375","v":1151029348.3189683},{"$f":"-$EA374-EU375","v":1113899369.3409371},null,null,null,"End Year Book Value",null,{"$f":"-$EZ374-FA375","v":1429504190.6542027},{"$f":"-$EZ374-FB375","v":1400330635.7428923},{"$f":"-$EZ374-FC375","v":1371157080.8315821},{"$f":"-$EZ374-FD375","v":1341983525.9202719},{"$f":"-$EZ374-FE375","v":1312809971.0089617},{"$f":"-$EZ374-FF375","v":1283636416.0976512},{"$f":"-$EZ374-FG375","v":1254462861.186341},{"$f":"-$EZ374-FH375","v":1225289306.2750309},{"$f":"-$EZ374-FI375","v":1196115751.3637207},{"$f":"-$EZ374-FJ375","v":1166942196.4524102},{"$f":"-$EZ374-FK375","v":1137768641.5411},{"$f":"-$EZ374-FL375","v":1108595086.6297898},{"$f":"-$EZ374-FM375","v":1079421531.7184796},{"$f":"-$EZ374-FN375","v":1050247976.8071692},{"$f":"-$EZ374-FO375","v":1021074421.895859},{"$f":"-$EZ374-FP375","v":991900866.98454881},{"$f":"-$EZ374-FQ375","v":962727312.07323849},{"$f":"-$EZ374-FR375","v":933553757.16192818},{"$f":"-$EZ374-FS375","v":904380202.25061798},{"$f":"-$EZ374-FT375","v":875206647.33930767},null,null,null,"End Year Book Value",null,{"$f":"-$FY374-FZ375","v":2859008381.3084054},{"$f":"-$FY374-GA375","v":2800661271.4857845},{"$f":"-$FY374-GB375","v":2742314161.6631641},{"$f":"-$FY374-GC375","v":2683967051.8405437},{"$f":"-$FY374-GD375","v":2625619942.0179234},{"$f":"-$FY374-GE375","v":2567272832.1953025},{"$f":"-$FY374-GF375","v":2508925722.3726821},{"$f":"-$FY374-GG375","v":2450578612.5500617},{"$f":"-$FY374-GH375","v":2392231502.7274413},{"$f":"-$FY374-GI375","v":2333884392.9048204},{"$f":"-$FY374-GJ375","v":2275537283.0822001},{"$f":"-$FY374-GK375","v":2217190173.2595797},{"$f":"-$FY374-GL375","v":2158843063.4369593},{"$f":"-$FY374-GM375","v":2100495953.6143384},{"$f":"-$FY374-GN375","v":2042148843.791718},{"$f":"-$FY374-GO375","v":1983801733.9690976},{"$f":"-$FY374-GP375","v":1925454624.146477},{"$f":"-$FY374-GQ375","v":1867107514.3238564},{"$f":"-$FY374-GR375","v":1808760404.501236},{"$f":"-$FY374-GS375","v":1750413294.6786153},null,null,null,"End Year Book Value",null,{"$f":"-$GX374-GY375","v":1559459117.0773122},{"$f":"-$GX374-GZ375","v":1527633420.8104281},{"$f":"-$GX374-HA375","v":1495807724.5435443},{"$f":"-$GX374-HB375","v":1463982028.2766604},{"$f":"-$GX374-HC375","v":1432156332.0097766},{"$f":"-$GX374-HD375","v":1400330635.7428925},{"$f":"-$GX374-HE375","v":1368504939.4760087},{"$f":"-$GX374-HF375","v":1336679243.2091248},{"$f":"-$GX374-HG375","v":1304853546.9422407},{"$f":"-$GX374-HH375","v":1273027850.6753569},{"$f":"-$GX374-HI375","v":1241202154.408473},{"$f":"-$GX374-HJ375","v":1209376458.1415892},{"$f":"-$GX374-HK375","v":1177550761.8747053},{"$f":"-$GX374-HL375","v":1145725065.6078212},{"$f":"-$GX374-HM375","v":1113899369.3409374},{"$f":"-$GX374-HN375","v":1082073673.0740535},{"$f":"-$GX374-HO375","v":1050247976.8071696},{"$f":"-$GX374-HP375","v":1018422280.5402856},{"$f":"-$GX374-HQ375","v":986596584.27340162},{"$f":"-$GX374-HR375","v":954770888.00651765}]
[null,"After Tax Dep. Value",null,{"$f":"D378*$B$6","v":6831497.4542220104},10930395.926755218,6558237.55605313,3934942.5336318775,3934942.5336318775,1967471.2668159388,null,null,null,null,{"$f":"N378*$B$6","v":1379502.4576867945},2364833.7665371411,1689180.77084664,1206557.6934618857,861826.92390134686,861826.92390134686,861826.92390134686,430768.61708951351,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD378*$B$6","v":5864460.2175486721},7069166.77126054,5629881.8088467252,3377929.0853080354,3377929.0853080354,1688964.5426540177,null,null,null,null,{"$f":"AN378*$B$6","v":1007850.7862447771},1727724.0483784543,1234098.6842909064,881499.06020779046,629642.18586270732,629642.18586270732,629642.18586270732,314715.27071524225,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD378*$B$6","v":4553246.9038460646},7285195.0461537018,4371117.027692222,2622670.2166153328,2622670.2166153328,1311335.1083076664,null,null,null,null,{"$f":"BN378*$B$6","v":503925.39312238857},863862.02418922714,617049.34214545321,440749.53010389523,314821.09293135366,314821.09293135366,314821.09293135366,157357.63535762113,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC378*$B$6","v":1506947.9678430904},{"$f":"CD378*$B$6","v":2900975.3012958057},2683572.9411349758,2482646.5454225638,2296588.70299287,2124193.8554716203,1965060.1500673902,1817580.1756144797,1792665.3025461403,1792665.3025461403,1792665.3025461403,1792665.3025461403,1792665.3025461403,1792665.3025461403,1792665.3025461403,1792665.3025461403,1792665.3025461403,1792665.3025461403,1792665.3025461403,1792665.3025461403,null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC378*$B$6","v":3696124.996432594},5913799.9942921503,3548279.9965752899,2128967.9979451741,2128967.9979451741,1064483.9989725871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB378*$B$6","v":14619929.222599803},{"$f":"EC378*$B$6","v":28144338.415452797},26035169.959605731,24085846.063259091,22280772.135242101,20608252.232176684,19064387.706270143,17633583.96635171,17391867.803204726,17391867.803204726,17391867.803204726,17391867.803204726,17391867.803204726,17391867.803204726,17391867.803204726,17391867.803204726,17391867.803204726,17391867.803204726,17391867.803204726,17391867.803204726,8690085.9299133234,null,null,"After Tax Dep. Value",null,{"$f":"FA378*$B$6","v":11487087.246328413},{"$f":"FB378*$B$6","v":22113408.754998621},20456204.968261641,18924593.335417852,17506320.963404503,16192198.18242453,14979161.76921225,13854958.830704911,13665038.988232281,13665038.988232281,13665038.988232281,13665038.988232281,13665038.988232281,13665038.988232281,13665038.988232281,13665038.988232281,13665038.988232281,13665038.988232281,13665038.988232281,13665038.988232281,6827924.65921761,null,null,"After Tax Dep. Value",null,{"$f":"FZ378*$B$6","v":22974174.492656827},{"$f":"GA378*$B$6","v":44226817.509997241},40912409.936523281,37849186.670835704,35012641.926809005,32384396.364849061,29958323.538424499,27709917.661409821,27330077.976464562,27330077.976464562,27330077.976464562,27330077.976464562,27330077.976464562,27330077.976464562,27330077.976464562,27330077.976464562,27330077.976464562,27330077.976464562,27330077.976464562,27330077.976464562,13655849.31843522,null,null,"After Tax Dep. Value",null,{"$f":"GY378*$B$6","v":12531367.905085543},{"$f":"GZ378*$B$6","v":24123718.641816679},22315859.965376336,20645010.911364932,19097804.687350366,17664216.19900858,16340903.748231549,15114500.542587176,14907315.259889763,14907315.259889763,14907315.259889763,14907315.259889763,14907315.259889763,14907315.259889763,14907315.259889763,14907315.259889763,14907315.259889763,14907315.259889763,14907315.259889763,14907315.259889763,7448645.0827828478]
[0.15,"Equity",{"$f":"(C385-C381-C382)*$A384","v":21760635.23084126},{"$f":"C384/C385","v":0.11371660209884442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC385-AC381-AC382)*$A384","v":18983460.408528056},{"$f":"AC384/AC385","v":0.11556213384421801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC385-BC381-BC382)*$A384","v":14503634.913794348},{"$f":"BC384/BC385","v":0.11371660209884442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(CB385-CB381-CB382)*$BZ384","v":179901244.76628911},{"$f":"CB384/CB385","v":0.29856100644471312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(DB385-DB381-DB382)*$CZ384","v":10895316.512766736},{"$f":"DB384/DB385","v":0.12380622786779938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EA385-EA381-EA382)*$DY384","v":328875193.44485664},{"$f":"EA384/EA385","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EZ385-EZ381-EZ382)*$EX384","v":258401937.70667303},{"$f":"EZ384/EZ385","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(FY385-FY381-FY382)*$FW384","v":516803875.41334605},{"$f":"FY384/FY385","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(GX385-GX381-GX382)*$GV384","v":281893022.95273417},{"$f":"GX384/GX385","v":0.17714806336919431}]
[{"$f":"$A$11","v":100000},"2030 Solar + Storage (4hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":100000},"2030 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$11","v":50000},"2030 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC388&\" \"&'Resource Options'!$B$16","v":"2030 Small Nuclear (share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC388&\" \"&'Resource Options'!$B$27","v":"2030 Geothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB388&\" \"&'Resource Options'!$B$40","v":"2030 Pumped Hydro (70 hr/ 500MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA388&\" \"&'Resource Options'!$B$41","v":"2030 Pumped Hydro (8.5 hr/ 400 MW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ388&\" \"&'Resource Options'!$B$42","v":"2030 Pumped Hydro (12 hr/ 1200 MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GY388&\" \"&'Resource Options'!$B$43","v":"2030 Pumped Hydro (10 hr/ 400 MW)"}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N71","v":9.4087713124334869},{"$f":"D392","v":9.4087713124334869},9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,9.4087713124334869,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X41","v":7.512588972090688},{"$f":"AD392","v":7.512588972090688},7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,7.512588972090688,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC41","v":7.3519031811273834},{"$f":"BD392","v":7.3519031811273834},7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,7.3519031811273834,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R71","v":0},{"$f":"CC392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y71","v":24.420239287256368},24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,24.420239287256368,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC71","v":26.218491653684996},{"$f":"FA392","v":26.218491653684996},26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,26.218491653684996,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG71","v":17.094762552741255},{"$f":"FZ392","v":17.094762552741255},17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,17.094762552741255,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK71","v":28.323539887157239},{"$f":"GY392","v":28.323539887157239},28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239,28.323539887157239]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(E388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(F388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(G388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(H388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(I388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(J388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(K388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(L388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(M388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(N388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(O388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(P388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(Q388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(R388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(S388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(T388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(U388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(V388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(W388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1023955.3127955962},{"$f":"HLOOKUP(AE388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1044434.419051508},{"$f":"HLOOKUP(AF388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(AG388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(AH388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(AI388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(AJ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(AK388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(AL388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(AM388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(AN388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(AO388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(AP388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(AQ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(AR388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(AS388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(AT388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(AU388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(AV388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(AW388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1151949.7268950457},{"$f":"HLOOKUP(BE388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1174988.7214329464},{"$f":"HLOOKUP(BF388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1198488.4958616055},{"$f":"HLOOKUP(BG388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1222458.2657788377},{"$f":"HLOOKUP(BH388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1246907.4310944143},{"$f":"HLOOKUP(BI388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1271845.5797163027},{"$f":"HLOOKUP(BJ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1297282.4913106291},{"$f":"HLOOKUP(BK388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1323228.1411368416},{"$f":"HLOOKUP(BL388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1349692.7039595786},{"$f":"HLOOKUP(BM388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1376686.55803877},{"$f":"HLOOKUP(BN388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1404220.2891995455},{"$f":"HLOOKUP(BO388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},{"$f":"HLOOKUP(BP388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},{"$f":"HLOOKUP(BQ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1490169.8046608714},{"$f":"HLOOKUP(BR388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1519973.2007540888},{"$f":"HLOOKUP(BS388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1550372.6647691703},{"$f":"HLOOKUP(BT388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1581380.1180645544},{"$f":"HLOOKUP(BU388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1613007.7204258451},{"$f":"HLOOKUP(BV388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1645267.874834362},{"$f":"HLOOKUP(BW388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1678173.2323310494},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC389","v":6125990.6399999987},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD389","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE389","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF389","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG389","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH389","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI389","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ389","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK389","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL389","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM389","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN389","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO389","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP389","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ389","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR389","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS389","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT389","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU389","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV389","v":9626556.7200000007}]
[null,"B&O Tax",null,{"$f":"(D391*D389)*0.00275","v":23782.089655558957},{"$f":"(E391*E389)*0.00275","v":23782.089655558957},23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,null,null,null,null,"B&O Tax",null,{"$f":"(AD391*AD389)*0.00275","v":23782.089655558957},23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,null,null,null,null,"B&O Tax",null,{"$f":"(BD391*BD389)*0.00275","v":23782.089655558957},{"$f":"(BE391*BE389)*0.00275","v":23782.089655558957},23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,23782.089655558957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9331402.2850598674},{"$f":"HLOOKUP(EC388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9518030.3307610638},{"$f":"HLOOKUP(ED388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9708390.9373762868},{"$f":"HLOOKUP(EE388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9902558.7561238129},{"$f":"HLOOKUP(EF388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10100609.93124629},{"$f":"HLOOKUP(EG388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10302622.129871216},{"$f":"HLOOKUP(EH388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10508674.57246864},{"$f":"HLOOKUP(EI388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10718848.063918017},{"$f":"HLOOKUP(EJ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10933225.025196373},{"$f":"HLOOKUP(EK388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11151889.525700303},{"$f":"HLOOKUP(EL388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(EM388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},{"$f":"HLOOKUP(EN388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11834474.379789365},{"$f":"HLOOKUP(EO388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12071163.867385153},{"$f":"HLOOKUP(EP388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12312587.144732855},{"$f":"HLOOKUP(EQ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12558838.887627514},{"$f":"HLOOKUP(ER388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12810015.665380066},{"$f":"HLOOKUP(ES388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13066215.978687668},{"$f":"HLOOKUP(ET388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13327540.298261419},{"$f":"HLOOKUP(EU388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13594091.104226647},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7465121.828047893},{"$f":"HLOOKUP(FB388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7614424.2646088516},{"$f":"HLOOKUP(FC388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7766712.7499010293},{"$f":"HLOOKUP(FD388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7922047.004899051},{"$f":"HLOOKUP(FE388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8080487.9449970312},{"$f":"HLOOKUP(FF388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8242097.7038969724},{"$f":"HLOOKUP(FG388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8406939.6579749119},{"$f":"HLOOKUP(FH388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8575078.4511344116},{"$f":"HLOOKUP(FI388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8746580.0201571006},{"$f":"HLOOKUP(FJ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8921511.62056024},{"$f":"HLOOKUP(FK388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FL388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},{"$f":"HLOOKUP(FM388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9467579.5038314927},{"$f":"HLOOKUP(FN388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9656931.0939081218},{"$f":"HLOOKUP(FO388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9850069.7157862857},{"$f":"HLOOKUP(FP388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10047071.110102011},{"$f":"HLOOKUP(FQ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10248012.532304052},{"$f":"HLOOKUP(FR388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10452972.782950133},{"$f":"HLOOKUP(FS388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10662032.238609135},{"$f":"HLOOKUP(FT388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10875272.883381318},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22395365.484143682},{"$f":"HLOOKUP(GA388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22843272.793826554},{"$f":"HLOOKUP(GB388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23300138.249703087},{"$f":"HLOOKUP(GC388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23766141.014697149},{"$f":"HLOOKUP(GD388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24241463.834991094},{"$f":"HLOOKUP(GE388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24726293.111690916},{"$f":"HLOOKUP(GF388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25220818.973924737},{"$f":"HLOOKUP(GG388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25725235.353403237},{"$f":"HLOOKUP(GH388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26239740.0604713},{"$f":"HLOOKUP(GI388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26764534.861680724},{"$f":"HLOOKUP(GJ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GK388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},{"$f":"HLOOKUP(GL388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28402738.51149448},{"$f":"HLOOKUP(GM388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28970793.281724367},{"$f":"HLOOKUP(GN388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":29550209.147358857},{"$f":"HLOOKUP(GO388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30141213.330306035},{"$f":"HLOOKUP(GP388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30744037.596912157},{"$f":"HLOOKUP(GQ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31358918.348850403},{"$f":"HLOOKUP(GR388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31986096.715827405},{"$f":"HLOOKUP(GS388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":32625818.650143951},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7465121.828047893},{"$f":"HLOOKUP(GZ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7614424.2646088516},{"$f":"HLOOKUP(HA388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7766712.7499010293},{"$f":"HLOOKUP(HB388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7922047.004899051},{"$f":"HLOOKUP(HC388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8080487.9449970312},{"$f":"HLOOKUP(HD388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8242097.7038969724},{"$f":"HLOOKUP(HE388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8406939.6579749119},{"$f":"HLOOKUP(HF388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8575078.4511344116},{"$f":"HLOOKUP(HG388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8746580.0201571006},{"$f":"HLOOKUP(HH388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8921511.62056024},{"$f":"HLOOKUP(HI388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(HJ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765},{"$f":"HLOOKUP(HK388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9467579.5038314927},{"$f":"HLOOKUP(HL388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9656931.0939081218},{"$f":"HLOOKUP(HM388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9850069.7157862857},{"$f":"HLOOKUP(HN388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10047071.110102011},{"$f":"HLOOKUP(HO388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10248012.532304052},{"$f":"HLOOKUP(HP388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10452972.782950133},{"$f":"HLOOKUP(HQ388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10662032.238609135},{"$f":"HLOOKUP(HR388,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10875272.883381318}]
[null,"Property Tax",null,{"$f":"C424*$B$8","v":1882455.1626154548},{"$f":"D424*$B$8","v":1715544.2788947425},{"$f":"E424*$B$8","v":1563432.8143887338},{"$f":"F424*$B$8","v":1424808.5550331918},{"$f":"G424*$B$8","v":1298475.6363128314},{"$f":"H424*$B$8","v":1183344.2269433418},{"$f":"I424*$B$8","v":1078421.1272661656},{"$f":"J424*$B$8","v":982801.20125157048},{"$f":"K424*$B$8","v":895659.56819680904},{"$f":"L424*$B$8","v":816244.48675979127},{"$f":"M424*$B$8","v":743870.86994123925},{"$f":"N424*$B$8","v":1149446.0076752861},{"$f":"O424*$B$8","v":1006896.5785734376},{"$f":"P424*$B$8","v":882025.5263606091},{"$f":"Q424*$B$8","v":772640.45355475263},{"$f":"R424*$B$8","v":676820.85453071818},{"$f":"S424*$B$8","v":592884.39664288121},{"$f":"T424*$B$8","v":519357.38302023546},{"$f":"U424*$B$8","v":454948.87844062853},{"$f":"V424*$B$8","v":398528.04400456825},null,null,null,null,"Property Tax",null,{"$f":"AC424*$B$8","v":1615872.2826632001},{"$f":"AD424*$B$8","v":1483345.450711099},{"$f":"AE424*$B$8","v":1361687.8943667912},{"$f":"AF424*$B$8","v":1250008.1628161438},{"$f":"AG424*$B$8","v":1147487.9181720202},{"$f":"AH424*$B$8","v":1053375.939069309},{"$f":"AI424*$B$8","v":966982.61605906324},{"$f":"AJ424*$B$8","v":887674.89846652537},{"$f":"AK424*$B$8","v":814871.65568592516},{"$f":"AL424*$B$8","v":748039.41892174771},{"$f":"AM424*$B$8","v":686688.47217390209},{"$f":"AN424*$B$8","v":975082.95112560934},{"$f":"AO424*$B$8","v":1250256.1552024283},{"$f":"AP424*$B$8","v":1512814.2059568684},{"$f":"AQ424*$B$8","v":1763335.4376561814},{"$f":"AR424*$B$8","v":2002371.6711740741},{"$f":"AS424*$B$8","v":2230449.4294816027},{"$f":"AT424*$B$8","v":2448071.09741461},{"$f":"AU424*$B$8","v":2655716.0282723014},{"$f":"AV424*$B$8","v":2853841.5996844661},null,null,null,null,"Property Tax",null,{"$f":"BC424*$B$8","v":1254410.4814599275},{"$f":"BD424*$B$8","v":1165497.8790321292},{"$f":"BE424*$B$8","v":1082887.4009785494},{"$f":"BF424*$B$8","v":1006132.3527863335},{"$f":"BG424*$B$8","v":934817.70164524752},{"$f":"BH424*$B$8","v":868557.83226651163},{"$f":"BI424*$B$8","v":806994.46176917292},{"$f":"BJ424*$B$8","v":749794.70235931035},{"$f":"BK424*$B$8","v":696649.26132652012},{"$f":"BL424*$B$8","v":647270.76862462948},{"$f":"BM424*$B$8","v":601392.2229934755},{"$f":"BN424*$B$8","v":731233.63747718011},{"$f":"BO424*$B$8","v":854696.09497971204},{"$f":"BP424*$B$8","v":972092.98620410298},{"$f":"BQ424*$B$8","v":1083722.3053343236},{"$f":"BR424*$B$8","v":1189867.4064482762},{"$f":"BS424*$B$8","v":1290797.7227690986},{"$f":"BT424*$B$8","v":1386769.4505804938},{"$f":"BU424*$B$8","v":1478026.1995420975},{"$f":"BV424*$B$8","v":1564799.6110556114},null,null,null,"Property Tax",null,{"$f":"CB424*$B$8","v":6115392.4783247579},5916836.560925182,5724727.4010271272,5538855.6838802323,5359018.8908118075,5185021.0785702812,5016672.6658329712,4853790.2266455675,4696196.2905682689,4543719.1493108198,4396192.6696457621,4253456.1123960596,4115353.957299877,3981735.7335616858,3852455.8559050704,3727373.4659486138,3606352.2787320246,3489260.434225285,3375970.353659037,3266358.6005196595,null,null,null,null,"Property Tax",null,{"$f":"DB424*$B$8","v":893142.20449510496},864143.46558989829,836086.26416199363,808940.03016404994,782675.18610379368,757263.11481752142,732676.12828993844,708887.43748636311,685871.12316442491,663602.10763345519,642056.12743079988,621209.70688528416,601040.13253902446,581525.4283997179,562644.33199644706,544376.27121290937,526701.34187283064,509600.28605314012,493054.47110127861,477045.86933377682,null,null,null,"Property Tax",null,{"$f":"EA424*$B$8","v":18841607.832401961},{"$f":"EB424*$B$8","v":18388814.593246307},{"$f":"EC424*$B$8","v":17946902.682226166},{"$f":"ED424*$B$8","v":17515610.604045779},{"$f":"EE424*$B$8","v":17094683.147549409},{"$f":"EF424*$B$8","v":16683871.234703662},{"$f":"EG424*$B$8","v":16282931.773208976},{"$f":"EH424*$B$8","v":15891627.512653101},{"$f":"EI424*$B$8","v":15509726.904121434},{"$f":"EJ424*$B$8","v":15137003.963181129},{"$f":"EK424*$B$8","v":14773238.136157913},{"$f":"EL424*$B$8","v":14418214.169626493},{"$f":"EM424*$B$8","v":14071721.983037293},{"$f":"EN424*$B$8","v":13733556.544404181},{"$f":"EO424*$B$8","v":13403517.748979609},{"$f":"EP424*$B$8","v":13081410.300845385},{"$f":"EQ424*$B$8","v":12767043.597348996},{"$f":"ER424*$B$8","v":12460231.61631711},{"$f":"ES424*$B$8","v":12160792.805979516},{"$f":"ET424*$B$8","v":11868549.977538357},null,null,null,"Property Tax",null,{"$f":"EZ424*$B$8","v":14804120.439744394},14448354.323264953,14101137.821749127,13762265.474607393,13431536.758788817,13108755.970124301,12793732.107521331,12486278.759941716,12186213.996095408,11893360.256785167,11607544.249838354,11328596.847563667,11056352.986672154,10790651.570603279,10531335.37419826,10278250.950664228,10031248.540774209,9790181.9842491578,9554908.6332696192,9325289.2680658512,null,null,null,"Property Tax",null,{"$f":"FY424*$B$8","v":29608240.879488785},28896708.646529898,28202275.643498249,27524530.949214783,26863073.51757763,26217511.940248594,25587464.215042658,24972557.519883428,24372427.992190808,23786720.513570327,23215088.499676704,22657193.695127331,22112705.973344304,21581303.141206555,21062670.748396516,20556501.901328452,20062497.081548415,19580363.968498312,19109817.266539235,18650578.536131699,null,null,null,"Property Tax",null,{"$f":"GX424*$B$8","v":16149949.570630249},15761841.079925401,15383059.44190814,15013380.517753523,14652585.555042349,14300461.058317421,13956798.662750544,13621395.010845508,13294051.63210408,12974574.825583817,12662775.545278206,12358469.288251277,12061475.985460535,11771619.895203581,11488729.499125376,11212637.400724614,10943180.226299139,10680198.528271809,10423536.690839585,10173042.83789002]
[null,"ITC",null,{"$f":"-C409*0.1","v":18824551.626154549},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC409*0.1","v":16158722.826632001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC409*0.1","v":12544104.814599276},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC389*HLOOKUP(CC388,$B$1:$AT$2,2,FALSE)","v":24500500.583787106},24990510.595462848,25490320.807372104,26000127.223519545,26520129.767989937,27050532.363349739,27591543.010616738,28143373.870829072,{"$f":"CK394*CK387","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[null,"Federal Tax",null,{"$f":"D404*$B$6-D405","v":-23451645.948698629},{"$f":"E404*$B$6-E405","v":-8594138.5934936795},{"$f":"F404*$B$6-F405","v":-4229280.1655157562},-1585816.4687254664,-1523605.393860444,473769.8330064062,2471160.5984746972,2533405.2984396401,2596261.4550962118,2660012.2024856731,{"$f":"N404*$B$6-N405","v":938761.89659542218},{"$f":"O404*$B$6-O405","v":-44619.726932617996},749192.8743717554,1351459.5416842015,1817909.5381089873,1942796.5985343829,2070758.8140259259,2632552.041385456,3198296.6577417734,3338961.7945873016,null,null,null,null,"Federal Tax",null,{"$f":"AD404*$B$6-AD405","v":-20092441.737120576},{"$f":"AE404*$B$6-AE405","v":-5181213.168709903},{"$f":"AF404*$B$6-AF405","v":-3597727.1840706957},-1330827.4703464813,-1279342.1754834733,433517.74280733807,2146615.4582371428,2198807.0541923977,2251693.2316382872,2305494.7185306875,{"$f":"AN404*$B$6-AN405","v":1055469.7062615671},{"$f":"AO404*$B$6-AO405","v":344773.72619026201},851546.49991502916,1224147.4662521628,1502856.1561903825,1536969.0996746402,1577931.2180524566,1940142.5521734122,2309265.6114758849,2371613.5616468722,null,null,null,null,"Federal Tax",null,{"$f":"BD404*$B$6-BD405","v":-15752919.917948738},{"$f":"BE404*$B$6-BE405","v":-5858538.7587083848},{"$f":"BF404*$B$6-BF405","v":-2955420.4487054511},-1198760.1895342849,-1161621.7617883913,165524.5222208183,1493090.4865165891,1531486.2760406001,1570590.2803962121,1610545.636971429,{"$f":"BN404*$B$6-BN405","v":999015.99290433922},{"$f":"BO404*$B$6-BO405","v":657592.08203357423},925506.08370283328,1126970.2918773717,1282159.1420930894,1315757.7296081239,1353527.5765670373,1552710.0732964515,1756180.2365399646,1807140.8935835126,null,null,null,"Federal Tax",null,{"$f":"CC404*$B$6-CC405","v":-18518787.51822732},{"$f":"CD404*$B$6-CD405","v":-20507743.937939219},{"$f":"CE404*$B$6-CE405","v":-20735964.868595831},-20988617.394251976,-21264079.25957955,-21561118.099395048,-21879286.231434945,-22400723.249629855,5839330.4652632261,5914872.6189500047,{"$f":"CM404*$B$6-CM405","v":5994093.7090959493},{"$f":"CN404*$B$6-CN405","v":6077314.2692517713},6164869.0929032303,6073328.3379906118,6170617.2660863558,6273338.8302672394,6381893.4978162916,6496700.5219935728,6434419.261224228,6563069.1441669427,null,null,null,null,"Federal Tax",null,{"$f":"DC404*$B$6-DC405","v":-2768783.7346040406},{"$f":"DD404*$B$6-DD405","v":-5036624.1141201258},{"$f":"DE404*$B$6-DE405","v":-2651994.9829116301},-1226635.5390062199,-1240644.8322781145,-173161.67678608498,895528.3103044806,885142.22026979225,876089.62361767958,868438.29509214079,{"$f":"DM404*$B$6-DM405","v":862259.18827424},{"$f":"DN404*$B$6-DN405","v":857626.6073770799},854618.38719492906,853316.08162894507,853805.16123258648,856175.2202414904,860520.19357537932,866938.58432351286,875533.7022503413,886413.91388446034,null,null,null,"Federal Tax",null,{"$f":"EB404*$B$6-EB405","v":615524.78873567993},{"$f":"EC404*$B$6-EC405","v":-12854470.402372509},{"$f":"ED404*$B$6-ED405","v":-10450685.907268759},-8201303.5755003039,-6089909.4529233156,-4104020.3265939155,-2239039.0549625838,-478469.40387305926,86328.74753817021,417574.4080725789,{"$f":"EL404*$B$6-EL405","v":761350.82542067685},{"$f":"EM404*$B$6-EM405","v":1118459.0515103706},1489737.5496245443,1876064.1594940233,2278358.1589946966,2697582.4273309773,3134745.7148310859,3590905.0247348435,4067168.1126227058,4564696.1094164345,null,null,null,"Federal Tax",null,{"$f":"FA404*$B$6-FA405","v":443577.41524191987},{"$f":"FB404*$B$6-FB405","v":-10135173.892879548},{"$f":"FC404*$B$6-FC405","v":-8241573.4064223664},-6469190.6520654066,-4805126.9864852456,-3239572.1665713652,-1768912.1080785878,-380183.39882443513,69119.040350445139,335026.6002405808,{"$f":"FK404*$B$6-FK405","v":610892.61701658391},{"$f":"FL404*$B$6-FL405","v":897348.74586675025},1195056.0817603171,1504706.7043519896,1827025.2988077661,2162770.8563884804,2512738.4588185367,2877761.1506679133,3258711.9041861603,3656505.6812482872,null,null,null,"Federal Tax",null,{"$f":"FZ404*$B$6-FZ405","v":1208096.6764935686},{"$f":"GA404*$B$6-GA405","v":-19988002.604123283},{"$f":"GB404*$B$6-GB405","v":-16240170.22887033},-12735560.689771034,-9448392.447617637,-6359061.078576942,-3460354.7977941898,-726363.4922127414,127905.95095162555,614498.92684279161,{"$f":"GJ404*$B$6-GJ405","v":1120104.3736279067},{"$f":"GK404*$B$6-GK405","v":1645967.5128260197},2193392.0837408863,2763743.4260345125,3358451.7139985608,3979015.3501935294,4627004.5265078526,5304064.9610898988,6011921.8200273635,6752383.833090595,null,null,null,"Federal Tax",null,{"$f":"GY404*$B$6-GY405","v":462506.85748168163},{"$f":"GZ404*$B$6-GZ405","v":-11075376.045634992},{"$f":"HA404*$B$6-HA405","v":-9007005.5296419226},-7070820.0489610201,-5252747.3065180676,-3542084.1481112209,-1934886.8441573805,-417012.37638826133,76091.386993312015,369187.12229533598,{"$f":"HI404*$B$6-HI405","v":673206.92396311392},{"$f":"HJ404*$B$6-HJ405","v":988841.07628821861},1316812.0038049843,1657875.9571232526,2012824.7815939989,2382487.7729932424,2767733.6246179841,3169472.4704069183,3588658.0289282338,4026289.8533183527]
[{"$f":"IRR(C410:X410,0.1)","v":0.15596774318465556},"ROE",{"$f":"-C431","v":-21406640.46960571},{"$f":"D409-D413-D416-D426-D405+D401","v":4206128.9199474528},{"$f":"E409-E413-E416-E426-E405+E401","v":4267882.0993196294},4315386.0140761603,4349568.3791060355,4371259.925482491,4381202.3045513742,4380055.2572579319,4368403.112180613,4346760.6700292919,4315578.5271563474,{"$f":"N409-N413-N416-N426-N405+N401","v":-366380.20732302964},{"$f":"O409-O413-O416-O426-O405+O401","v":-820593.46570194187},-847323.6451912031,-893808.73545768671,-958582.62777453451,-1040406.8309586847,-1138244.4651808345,-1251237.5906943062,-1378687.4633601699,-1520037.3597321436,{"$f":"X409","v":26788460.407699641},null,null,{"$f":"IRR(AC410:AX410,0.1)","v":0.15734830193259297},"ROE",{"$f":"-AC431","v":-18658235.837633207},{"$f":"AD409-AD413-AD416-AD426-AD405+AD401","v":3705340.0179883912},{"$f":"AE409-AE413-AE416-AE426-AE405+AE401","v":3744875.3690330768},3773513.5475400547,3791862.2293621628,3800466.8816643925,3799815.2851908281,3790341.6574172322,3772430.4079275429,3746419.5547127435,3712603.8276640177,{"$f":"AN409-AN413-AN416-AN426-AN405+AN401","v":280110.12638958544},{"$f":"AO409-AO413-AO416-AO426-AO405+AO401","v":-64702.532544205198},-403764.31928719743,-737765.66429253144,-1067385.1637329063,-1393291.0825178451,-1716142.8358216337,-2036592.4524657351,-2355286.0234638155,-2672865.139009472,{"$f":"AX409","v":26788460.407699641},null,null,{"$f":"IRR(BC410:BX410,0.1)","v":0.13364820754404105},"ROE",{"$f":"-BC431","v":-14264729.75887984},{"$f":"BD409-BD413-BD416-BD426-BD405+BD401","v":2330862.7255653255},{"$f":"BE409-BE413-BE416-BE426-BE405+BE401","v":2348663.6871890249},2359667.1175059425,2364151.0254619378,2362364.9845305155,2354531.7409047326,2340848.6879187273,2321489.2152030612,2296603.9404266896,2266321.8308707429,{"$f":"BN409-BN413-BN416-BN426-BN405+BN401","v":535187.54305646941},{"$f":"BO409-BO413-BO416-BO426-BO405+BO401","v":346273.15910268237},159060.19913975347,-26846.232462902728,-211835.84232204285,-396294.08648644172,-580603.09641229804,-765142.59475181333,-950290.80320959352,-1136425.3446982913,{"$f":"BX409","v":26788460.407699641},null,{"$f":"IRR(CB410:CW410,0.1)","v":0.10198629055589037},"ROE",{"$f":"-CB431","v":-182270045.04285613},{"$f":"CC409-CC413-CC416-CC426-CC405+CC401","v":19810931.690735862},{"$f":"CD409-CD413-CD416-CD426-CD405+CD401","v":18917501.428494405},18700556.905775834,18468575.789469574,18221379.149119046,17958769.244284328,17680529.079043027,16695060.120839689,16384828.987219,16058196.087101432,{"$f":"CM409-CM413-CM416-CM426-CM405+CM401","v":15714862.231178524},{"$f":"CN409-CN413-CN416-CN426-CN405+CN401","v":15354506.197921554},14976784.058408404,13889966.65668219,13476386.048658501,13044263.885697806,12593157.756854357,12122598.475702615,10940727.313527385,10429742.180543,{"$f":"CW409","v":305769623.91623789},null,null,{"$f":"IRR(DB410:DW410,0.1)","v":0.11046338110480702},"ROE",{"$f":"-DB431","v":-11057656.728806961},{"$f":"DC409-DC413-DC416-DC426-DC405","v":1800743.9445724199},1641582.4117166121,1481388.5099778227,1320120.6116667525,1157733.890211632,994180.21967180143,829408.06721412577,663362.3782680193,495984.4540584404,327211.82119910512,156978.0930101024,-14787.177794578485,-188158.65542380046,-363215.38672511932,-540040.97671597917,-718723.77436917368,-899357.06911509205,-1082039.2985479985,-1266874.2678496097,-1453971.3814703505,{"$f":"DW409","v":44657110.22475525},null,{"$f":"IRR(EA410:EV410,0.1)","v":0.13458556437000802},"ROE",{"$f":"-EA431","v":-333775433.82718503},{"$f":"EB409-EB413-EB416-EB426-EB405+EB401","v":38038611.742741868},{"$f":"EC409-EC413-EC416-EC426-EC405+EC401","v":37996627.516525432},37931723.23629418,37843502.507881716,37731536.088174418,37595360.655477293,37434477.510471985,37248351.204526097,37036408.091947854,36798034.802603632,{"$f":"EL409-EL413-EL416-EL426-EL405+EL401","v":36532576.631133661},{"$f":"EM409-EM413-EM416-EM426-EM405+EM401","v":36239335.838807404},35917569.863859072,35566489.435930863,35185256.590029091,34772982.575164884,34328725.652605742,33851488.778407335,33340217.164623994,32793795.713313725,{"$f":"EV409","v":1130496469.9441173},null,{"$f":"IRR(EZ410:FU410,0.1)","v":0.13447471030273572},"ROE",{"$f":"-EZ431","v":-262252126.57850248},{"$f":"FA409-FA413-FA416-FA426-FA405+FA401","v":29736819.361971512},{"$f":"FB409-FB413-FB416-FB426-FB405+FB401","v":29721950.37569489},29689435.147950199,29638969.473626181,29570223.482673351,29482840.676862013,29376436.912063237,29250599.323508129,29104885.191349909,28938820.743715808,{"$f":"FK409-FK413-FK416-FK426-FK405+FK401","v":28751899.894291326},{"$f":"FL409-FL413-FL416-FL426-FL405+FL401","v":28543582.911328636},28313295.01481165,28060424.898343615,27784323.17214869,27484300.723394975,27159626.98985377,26809528.142708257,26433185.174111918,26029731.884874776,{"$f":"FU409","v":888247226.3846637},null,{"$f":"IRR(FY410:GT410,0.1)","v":0.13492092250340937},"ROE",{"$f":"-FY431","v":-524504253.15700483},{"$f":"FZ409-FZ413-FZ416-FZ426-FZ405+FZ401","v":60680991.38274157},{"$f":"GA409-GA413-GA416-GA426-GA405+GA401","v":60506056.434686437},60292925.06418509,60040930.782224856,59749354.608340815,59417423.120900147,59044306.397968233,58629115.843656957,58170901.894595481,57668651.600887336,{"$f":"GJ409-GJ413-GJ416-GJ426-GJ405+GJ401","v":57121286.07562957},{"$f":"GK409-GK413-GK416-GK426-GK405+GK401","v":56527657.806767277},55886547.824737616,55196662.719025947,54456631.496405043,53665002.273261867,52820238.794031017,51920716.767348565,50964720.011116721,49950436.397222392,{"$f":"GT409","v":1776494452.7693274},null,{"$f":"IRR(GX410:HS410,0.1)","v":0.13442054571687434},"ROE",{"$f":"-GX431","v":-286093228.99472994},{"$f":"GY409-GY413-GY416-GY426-GY405+GY401","v":32359677.700082537},{"$f":"GZ409-GZ413-GZ416-GZ426-GZ405+GZ401","v":32353136.62973211},32327538.70698281,32282555.943570048,32217832.430551957,32132983.289048653,32027593.561583027,31901217.041247707,31753375.035779878,31583555.063476063,{"$f":"HI409-HI413-HI416-HI426-HI405+HI401","v":31391209.477721423},{"$f":"HJ409-HJ413-HJ416-HJ426-HJ405+HJ401","v":31175754.016742893},30936566.275022931,30672984.092627801,30384303.858514756,30069778.723681368,29728616.719810471,29359978.77884382,28962976.648685597,28536670.699994527,{"$f":"HS409","v":968996974.23781478}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C430)","v":9733770.5479386654},{"$f":"-PMT($B$7,20,$C430)","v":9733770.5479386654},9733770.5479386654,9733770.5479386654,9733770.5479386654,9733770.5479386654,9733770.5479386654,9733770.5479386654,9733770.5479386654,9733770.5479386654,{"$f":"-PMT($B$7,20,$C430)","v":9733770.5479386654},{"$f":"-PMT($B$7,20,$C430)","v":9733770.5479386654},9733770.5479386654,9733770.5479386654,9733770.5479386654,9733770.5479386654,9733770.5479386654,9733770.5479386654,9733770.5479386654,9733770.5479386654,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC430)","v":8484048.990812663},{"$f":"-PMT($B$7,20,$AC430)","v":8484048.990812663},8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,8484048.990812663,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC430)","v":6486286.6547618667},{"$f":"-PMT($B$7,20,$BC430)","v":6486286.6547618667},6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,6486286.6547618667,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},{"$f":"-PMT($B$7,20,$CB430)","v":21938729.972403921},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},{"$f":"-PMT($B$7,20,$DB430)","v":5028004.9103874872},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},{"$f":"-PMT($B$7,30,$EA430)","v":86850283.860001117},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},{"$f":"-PMT($B$7,30,$EZ430)","v":68239508.747143731},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},{"$f":"-PMT($B$7,30,$FY430)","v":136479017.4942874},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501},{"$f":"-PMT($B$7,30,$GX430)","v":74443100.451429501}]
[]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D388,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$23))*1)","v":-98950648.235879987},{"$f":"-($C421)/10","v":9895064.8235879987},{"$f":"-($C421)/10","v":9895064.8235879987},9895064.8235879987,9895064.8235879987,9895064.8235879987,9895064.8235879987,9895064.8235879987,9895064.8235879987,9895064.8235879987,9895064.8235879987,{"$f":"$N401/10","v":4588679.8341677915},4588679.8341677915,4588679.8341677915,4588679.8341677915,4588679.8341677915,4588679.8341677915,4588679.8341677915,4588679.8341677915,4588679.8341677915,4588679.8341677915,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(AD388,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$24))*1)","v":-72292360.240654528},{"$f":"-($AC421)/10","v":7229236.0240654526},{"$f":"-($AC421)/10","v":7229236.0240654526},7229236.0240654526,7229236.0240654526,7229236.0240654526,7229236.0240654526,7229236.0240654526,7229236.0240654526,7229236.0240654526,7229236.0240654526,{"$f":"$AN401/10","v":3352443.8850558163},{"$f":"$AN401/10","v":3352443.8850558163},3352443.8850558163,3352443.8850558163,3352443.8850558163,3352443.8850558163,3352443.8850558163,3352443.8850558163,3352443.8850558163,3352443.8850558163,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(BD388,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$25))*1)","v":-36146180.120327264},{"$f":"-($BC421)/10","v":3614618.0120327263},{"$f":"-($BC421)/10","v":3614618.0120327263},3614618.0120327263,3614618.0120327263,3614618.0120327263,3614618.0120327263,3614618.0120327263,3614618.0120327263,3614618.0120327263,3614618.0120327263,{"$f":"$BN401/10","v":1676221.9425279081},{"$f":"$BN401/10","v":1676221.9425279081},1676221.9425279081,1676221.9425279081,1676221.9425279081,1676221.9425279081,1676221.9425279081,1676221.9425279081,1676221.9425279081,1676221.9425279081,null,null,null,"Depr",null,{"$f":"-($CB409)/40","v":15288481.195811894},{"$f":"-($CB409)/40","v":15288481.195811894},15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,15288481.195811894,null,null,null,null,"Depr",null,{"$f":"-($DB409)/25","v":3572568.8179804198},{"$f":"-($DB409)/25","v":3572568.8179804198},3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,3572568.8179804198,null,null,null,"Depr",{"$f":"-((HLOOKUP(EB388,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$197)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$39))*1)","v":-1884160783.240196},{"$f":"-($EA421)/50","v":37683215.664803922},{"$f":"-($EA421)/50","v":37683215.664803922},37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,37683215.664803922,null,null,null,"Depr",{"$f":"-((HLOOKUP(FA388,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$40))*1)","v":-1480412043.9744394},{"$f":"-($EZ421)/50","v":29608240.879488789},{"$f":"-($EZ421)/50","v":29608240.879488789},29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,29608240.879488789,null,null,null,"Depr",{"$f":"-((HLOOKUP(FZ388,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$41))*1)","v":-2960824087.9488783},{"$f":"-($FY421)/50","v":59216481.758977562},{"$f":"-($FY421)/50","v":59216481.758977562},59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,59216481.758977562,null,null,null,"Depr",{"$f":"-((HLOOKUP(GY388,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-1614994957.0630248},{"$f":"-($GX421)/50","v":32299899.141260494},{"$f":"-($GX421)/50","v":32299899.141260494},32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494,32299899.141260494]
[null,"End Year Book Value",null,{"$f":"-$C409-D422","v":173885708.0366742},{"$f":"-$C409-E422","v":159525899.81180292},145166091.58693165,130806283.3620604,116446475.13718912,102086666.91231786,87726858.687446579,73367050.462575316,59007242.237704039,{"$f":"-$C409-M422+$N401","v":90534232.35451068},{"$f":"-$C409-N422+$N401","v":81480809.119059637},72427385.883608595,63373962.648157492,54320539.41270645,45267116.177255407,36213692.941804364,27160269.706353262,18106846.470902219,9053423.2354511172,7.4505805969238281E-8,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC409-AD422","v":149893248.84097126},{"$f":"-$AC409-AE422","v":138199269.41562253},{"$f":"-$AC409-AF422","v":126505289.9902738},{"$f":"-$AC409-AG422","v":114811310.56492509},{"$f":"-$AC409-AH422","v":103117331.13957638},{"$f":"-$AC409-AI422","v":91423351.714227647},{"$f":"-$AC409-AJ422","v":79729372.288878933},{"$f":"-$AC409-AK422","v":68035392.863530204},{"$f":"-$AC409-AL422","v":56341413.43818149},{"$f":"-$AC409-AM422","v":44647434.012832761},{"$f":"-$AC409-AN422","v":36830246.726493686},{"$f":"-$AC409-AO422","v":29013059.440154597},{"$f":"-$AC409-AP422","v":21195872.153815508},{"$f":"-$AC409-AQ422","v":13378684.867476434},{"$f":"-$AC409-AR422","v":5561497.5811373591},{"$f":"-$AC409-AS422","v":-2255689.705201745},{"$f":"-$AC409-AT422","v":-10072876.991540849},{"$f":"-$AC409-AU422","v":-17890064.277879953},{"$f":"-$AC409-AV422","v":-25707251.564219058},{"$f":"-$AC409-AW422","v":-33524438.850558132},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC409-BD422","v":117361686.73267674},{"$f":"-$BC409-BE422","v":109282325.31936073},{"$f":"-$BC409-BF422","v":101202963.90604475},{"$f":"-$BC409-BG422","v":93123602.49272874},{"$f":"-$BC409-BH422","v":85044241.079412758},{"$f":"-$BC409-BI422","v":76964879.666096747},{"$f":"-$BC409-BJ422","v":68885518.252780765},{"$f":"-$BC409-BK422","v":60806156.839464761},{"$f":"-$BC409-BL422","v":52726795.426148757},{"$f":"-$BC409-BM422","v":44647434.012832746},{"$f":"-$BC409-BN422","v":38506468.669021547},{"$f":"-$BC409-BO422","v":32365503.325210363},{"$f":"-$BC409-BP422","v":26224537.981399179},{"$f":"-$BC409-BQ422","v":20083572.637587994},{"$f":"-$BC409-BR422","v":13942607.29377681},{"$f":"-$BC409-BS422","v":7801641.949965626},{"$f":"-$BC409-BT422","v":1660676.6061544418},{"$f":"-$BC409-BU422","v":-4480288.7376567423},{"$f":"-$BC409-BV422","v":-10621254.081467941},{"$f":"-$BC409-BW422","v":-16762219.425279185},null,null,null,"End Year Book Value",null,{"$f":"-$CB409-CC422","v":596250766.63666391},{"$f":"-$CB409-CD422","v":580962285.44085205},565673804.24504006,550385323.04922819,535096841.85341632,519808360.6576044,504519879.46179253,489231398.2659806,473942917.07016873,458654435.87435687,443365954.67854494,428077473.48273301,412788992.28692114,397500511.09110928,382212029.89529735,366923548.69948542,351635067.50367355,336346586.30786169,321058105.11204982,305769623.91623795,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB409-DC422","v":85741651.631530076},82169082.813549668,78596513.995569244,75023945.17758882,71451376.359608397,67878807.541627973,64306238.723647565,60733669.905667141,57161101.087686718,53588532.269706301,50015963.451725885,46443394.633745462,42870825.815765038,39298256.997784615,35725688.179804191,32153119.361823767,28580550.543843344,25007981.72586292,21435412.907882497,17862844.089902073,null,null,null,"End Year Book Value",null,{"$f":"-$EA421-EB422","v":1846477567.575392},{"$f":"-$EA421-EC422","v":1808794351.9105883},{"$f":"-$EA421-ED422","v":1771111136.2457843},{"$f":"-$EA421-EE422","v":1733427920.5809803},{"$f":"-$EA421-EF422","v":1695744704.9161763},{"$f":"-$EA421-EG422","v":1658061489.2513723},{"$f":"-$EA421-EH422","v":1620378273.5865686},{"$f":"-$EA421-EI422","v":1582695057.9217646},{"$f":"-$EA421-EJ422","v":1545011842.2569606},{"$f":"-$EA421-EK422","v":1507328626.5921569},{"$f":"-$EA421-EL422","v":1469645410.9273529},{"$f":"-$EA421-EM422","v":1431962195.2625489},{"$f":"-$EA421-EN422","v":1394278979.5977449},{"$f":"-$EA421-EO422","v":1356595763.932941},{"$f":"-$EA421-EP422","v":1318912548.2681372},{"$f":"-$EA421-EQ422","v":1281229332.6033332},{"$f":"-$EA421-ER422","v":1243546116.9385293},{"$f":"-$EA421-ES422","v":1205862901.2737253},{"$f":"-$EA421-ET422","v":1168179685.6089213},{"$f":"-$EA421-EU422","v":1130496469.9441173},null,null,null,"End Year Book Value",null,{"$f":"-$EZ421-FA422","v":1450803803.0949507},{"$f":"-$EZ421-FB422","v":1421195562.2154617},{"$f":"-$EZ421-FC422","v":1391587321.335973},{"$f":"-$EZ421-FD422","v":1361979080.4564843},{"$f":"-$EZ421-FE422","v":1332370839.5769954},{"$f":"-$EZ421-FF422","v":1302762598.6975067},{"$f":"-$EZ421-FG422","v":1273154357.818018},{"$f":"-$EZ421-FH422","v":1243546116.938529},{"$f":"-$EZ421-FI422","v":1213937876.0590403},{"$f":"-$EZ421-FJ422","v":1184329635.1795516},{"$f":"-$EZ421-FK422","v":1154721394.3000627},{"$f":"-$EZ421-FL422","v":1125113153.4205739},{"$f":"-$EZ421-FM422","v":1095504912.5410852},{"$f":"-$EZ421-FN422","v":1065896671.6615964},{"$f":"-$EZ421-FO422","v":1036288430.7821076},{"$f":"-$EZ421-FP422","v":1006680189.9026189},{"$f":"-$EZ421-FQ422","v":977071949.02313018},{"$f":"-$EZ421-FR422","v":947463708.14364135},{"$f":"-$EZ421-FS422","v":917855467.26415253},{"$f":"-$EZ421-FT422","v":888247226.3846637},null,null,null,"End Year Book Value",null,{"$f":"-$FY421-FZ422","v":2901607606.1899009},{"$f":"-$FY421-GA422","v":2842391124.430923},{"$f":"-$FY421-GB422","v":2783174642.6719456},{"$f":"-$FY421-GC422","v":2723958160.9129682},{"$f":"-$FY421-GD422","v":2664741679.1539907},{"$f":"-$FY421-GE422","v":2605525197.3950129},{"$f":"-$FY421-GF422","v":2546308715.6360354},{"$f":"-$FY421-GG422","v":2487092233.877058},{"$f":"-$FY421-GH422","v":2427875752.1180801},{"$f":"-$FY421-GI422","v":2368659270.3591027},{"$f":"-$FY421-GJ422","v":2309442788.6001253},{"$f":"-$FY421-GK422","v":2250226306.8411479},{"$f":"-$FY421-GL422","v":2191009825.0821705},{"$f":"-$FY421-GM422","v":2131793343.3231926},{"$f":"-$FY421-GN422","v":2072576861.5642152},{"$f":"-$FY421-GO422","v":2013360379.8052378},{"$f":"-$FY421-GP422","v":1954143898.0462601},{"$f":"-$FY421-GQ422","v":1894927416.2872825},{"$f":"-$FY421-GR422","v":1835710934.5283051},{"$f":"-$FY421-GS422","v":1776494452.7693274},null,null,null,"End Year Book Value",null,{"$f":"-$GX421-GY422","v":1582695057.9217644},{"$f":"-$GX421-GZ422","v":1550395158.7805037},{"$f":"-$GX421-HA422","v":1518095259.6392434},{"$f":"-$GX421-HB422","v":1485795360.4979827},{"$f":"-$GX421-HC422","v":1453495461.3567224},{"$f":"-$GX421-HD422","v":1421195562.2154617},{"$f":"-$GX421-HE422","v":1388895663.0742013},{"$f":"-$GX421-HF422","v":1356595763.9329407},{"$f":"-$GX421-HG422","v":1324295864.7916803},{"$f":"-$GX421-HH422","v":1291995965.6504197},{"$f":"-$GX421-HI422","v":1259696066.5091593},{"$f":"-$GX421-HJ422","v":1227396167.3678987},{"$f":"-$GX421-HK422","v":1195096268.2266383},{"$f":"-$GX421-HL422","v":1162796369.0853777},{"$f":"-$GX421-HM422","v":1130496469.9441173},{"$f":"-$GX421-HN422","v":1098196570.8028567},{"$f":"-$GX421-HO422","v":1065896671.6615963},{"$f":"-$GX421-HP422","v":1033596772.5203358},{"$f":"-$GX421-HQ422","v":1001296873.3790753},{"$f":"-$GX421-HR422","v":968996974.23781478}]
[null,"After Tax Dep. Value",null,{"$f":"D425*$B$6","v":6720364.9305371745},10752583.888859479,6451550.3333156873,3870930.199989412,3870930.199989412,1935465.099994706,null,null,null,null,{"$f":"N425*$B$6","v":1376631.4823293423},2359912.1519141537,1685665.3031210408,1204046.645086458,860033.3179188983,860033.3179188983,860033.3179188983,429872.11554467288,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD425*$B$6","v":5768664.0491076233},7069166.77126054,5537917.4871433182,3322750.4922859911,3322750.4922859911,1661375.2461429955,null,null,null,null,{"$f":"AN425*$B$6","v":1005753.2801800551},1724128.3656453558,1231530.3185069093,879664.51321922091,628331.79515658633,628331.79515658633,628331.79515658633,314060.29559591389,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD425*$B$6","v":4478245.4188119406},7165192.6700991048,4299115.602059463,2579469.3612356777,2579469.3612356777,1289734.6806178389,null,null,null,null,{"$f":"BN425*$B$6","v":502876.64009002753},862064.18282267789,615765.15925345465,439832.25660961046,314165.89757829317,314165.89757829317,314165.89757829317,157030.14779795695,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC425*$B$6","v":1482433.4405596706},{"$f":"CD425*$B$6","v":2853783.2019734033},2639917.4709486617,2442259.6788740386,2259228.5634129383,2089638.1778129116,1933093.2064898105,1788012.3871070375,1763502.8208897838,1763502.8208897838,1763502.8208897838,1763502.8208897838,1763502.8208897838,1763502.8208897838,1763502.8208897838,1763502.8208897838,1763502.8208897838,1763502.8208897838,1763502.8208897838,1763502.8208897838,null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC425*$B$6","v":3751197.2588794408},6001915.6142071048,3601149.3685242631,2160689.6211145581,2160689.6211145581,1080344.810557279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB425*$B$6","v":14837766.168016542},{"$f":"EC425*$B$6","v":28563689.057843048},26423093.992003862,24444725.169601653,22612755.64005721,20915315.190436117,19348447.083093572,17896324.367450353,17651006.633472476,17651006.633472476,17651006.633472476,17651006.633472476,17651006.633472476,17651006.633472476,17651006.633472476,17651006.633472476,17651006.633472476,17651006.633472476,17651006.633472476,17651006.633472476,8819568.2102690339,null,null,"After Tax Dep. Value",null,{"$f":"FA425*$B$6","v":11658244.84629871},{"$f":"FB425*$B$6","v":22442898.545448106},20761002.422288742,19206569.776115581,17767165.145759236,16433461.935342658,15202351.279573519,14061397.717282416,13868648.069156945,13868648.069156945,13868648.069156945,13868648.069156945,13868648.069156945,13868648.069156945,13868648.069156945,13868648.069156945,13868648.069156945,13868648.069156945,13868648.069156945,13868648.069156945,6929660.7366399532,null,null,"After Tax Dep. Value",null,{"$f":"FZ425*$B$6","v":23316489.692597415},{"$f":"GA425*$B$6","v":44885797.090896204},41522004.844577484,38413139.552231155,35534330.291518465,32866923.870685317,30404702.55914703,28122795.434564829,27737296.138313882,27737296.138313882,27737296.138313882,27737296.138313882,27737296.138313882,27737296.138313882,27737296.138313882,27737296.138313882,27737296.138313882,27737296.138313882,27737296.138313882,27737296.138313882,13859321.473279905,null,null,"After Tax Dep. Value",null,{"$f":"GY425*$B$6","v":12718085.286871318},{"$f":"GZ425*$B$6","v":24483162.049579747},22648366.278860446,20952621.573944271,19382361.977191892,17927413.02037381,16584383.2140802,15339706.600671727,15129434.25726212,15129434.25726212,15129434.25726212,15129434.25726212,15129434.25726212,15129434.25726212,15129434.25726212,15129434.25726212,15129434.25726212,15129434.25726212,15129434.25726212,15129434.25726212,7559629.8945163125]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D405:W405)","v":17593038.902948175},{"$f":"C429/C432","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AD405:AW405)","v":15101610.118347663},{"$f":"AC429/AC432","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BD405:BW405)","v":11723462.443550725},{"$f":"BC429/BC432","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,CC405:CV405)","v":155864135.22533545},{"$f":"CB429/CB432","v":0.25487184310373595},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,DC405:DV405)","v":0},{"$f":"DB429/DB432","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,EB405:EU405)","v":0},{"$f":"EA429/EA432","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FA405:FT405)","v":0},{"$f":"EZ429/EZ432","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FZ405:GS405)","v":0},{"$f":"FY429/FY432","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,GY405:HR405)","v":0},{"$f":"GX429/GX432","v":0}]
[null,"Total",{"$f":"-C409","v":188245516.26154548},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC409","v":161587228.26631999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC409","v":125441048.14599274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CB409","v":611539247.83247578},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-DB409","v":89314220.4495105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EA409","v":1884160783.240196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EZ409","v":1480412043.9744394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-FY409","v":2960824087.9488783},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-GX409","v":1614994957.0630248}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"EB436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EC436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ED436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EE436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EF436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EG436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EH436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EI436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EJ436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EK436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EL436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EM436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EN436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EO436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EP436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EQ436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ER436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ES436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ET436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EU436*(1-'Resource Options'!$W$40)","v":1260000.0000000002},null,null,null,"Storage Losses",null,{"$f":"FA436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FB436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FC436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FD436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FE436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FF436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FG436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FH436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FI436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FJ436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FK436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FL436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FM436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FN436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FO436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FP436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FQ436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FR436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FS436*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FT436*(1-'Resource Options'!$W$41)","v":210970.00000000006},null,null,null,"Storage Losses",null,{"$f":"FZ436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GA436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GB436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GC436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GD436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GE436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GF436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GG436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GH436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GI436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GJ436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GK436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GL436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GM436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GN436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GO436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GP436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GQ436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GR436*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GS436*(1-'Resource Options'!$W$42)","v":998639.99999999977},null,null,null,"Storage Losses",null,{"$f":"GY436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"GZ436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HA436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HB436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HC436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HD436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HE436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HF436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HG436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HH436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HI436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HJ436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HK436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HL436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HM436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HN436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HO436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HP436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HQ436*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HR436*(1-'Resource Options'!$W$43)","v":277399.99999999994}]
[null,"Revenue",null,{"$f":"(D438*D436)+(D439*12*$A$11)","v":19869721.008689314},{"$f":"(E438*E436)+(E439*12*$A$11)","v":19869721.008689314},19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,19869721.008689314,null,null,null,null,"Revenue",null,{"$f":"(AD438*AD436)+(AD439*12*$AA$11)","v":17625013.476955399},{"$f":"(AE438*AE436)+(AE439*12*$AA$11)","v":17625013.476955399},{"$f":"(AF438*AF436)+(AF439*12*$AA$11)","v":17625013.476955399},{"$f":"(AG438*AG436)+(AG439*12*$AA$11)","v":17625013.476955399},{"$f":"(AH438*AH436)+(AH439*12*$AA$11)","v":17625013.476955399},{"$f":"(AI438*AI436)+(AI439*12*$AA$11)","v":17625013.476955399},{"$f":"(AJ438*AJ436)+(AJ439*12*$AA$11)","v":17625013.476955399},{"$f":"(AK438*AK436)+(AK439*12*$AA$11)","v":17625013.476955399},{"$f":"(AL438*AL436)+(AL439*12*$AA$11)","v":17625013.476955399},{"$f":"(AM438*AM436)+(AM439*12*$AA$11)","v":17625013.476955399},{"$f":"(AN438*AN436)+(AN439*12*$AA$11)","v":17625013.476955399},{"$f":"(AO438*AO436)+(AO439*12*$AA$11)","v":17625013.476955399},{"$f":"(AP438*AP436)+(AP439*12*$AA$11)","v":17625013.476955399},{"$f":"(AQ438*AQ436)+(AQ439*12*$AA$11)","v":17625013.476955399},{"$f":"(AR438*AR436)+(AR439*12*$AA$11)","v":17625013.476955399},{"$f":"(AS438*AS436)+(AS439*12*$AA$11)","v":17625013.476955399},{"$f":"(AT438*AT436)+(AT439*12*$AA$11)","v":17625013.476955399},{"$f":"(AU438*AU436)+(AU439*12*$AA$11)","v":17625013.476955399},{"$f":"(AV438*AV436)+(AV439*12*$AA$11)","v":17625013.476955399},{"$f":"(AW438*AW436)+(AW439*12*$AA$11)","v":17625013.476955399},null,null,null,null,"Revenue",null,{"$f":"(BD438*BD436)+(BD439*12*$BA$11)","v":13067926.661490386},{"$f":"(BE438*BE436)+(BE439*12*$BA$11)","v":13067926.661490386},{"$f":"(BF438*BF436)+(BF439*12*$BA$11)","v":13067926.661490386},{"$f":"(BG438*BG436)+(BG439*12*$BA$11)","v":13067926.661490386},{"$f":"(BH438*BH436)+(BH439*12*$BA$11)","v":13067926.661490386},{"$f":"(BI438*BI436)+(BI439*12*$BA$11)","v":13067926.661490386},{"$f":"(BJ438*BJ436)+(BJ439*12*$BA$11)","v":13067926.661490386},{"$f":"(BK438*BK436)+(BK439*12*$BA$11)","v":13067926.661490386},{"$f":"(BL438*BL436)+(BL439*12*$BA$11)","v":13067926.661490386},{"$f":"(BM438*BM436)+(BM439*12*$BA$11)","v":13067926.661490386},{"$f":"(BN438*BN436)+(BN439*12*$BA$11)","v":13067926.661490386},{"$f":"(BO438*BO436)+(BO439*12*$BA$11)","v":13067926.661490386},{"$f":"(BP438*BP436)+(BP439*12*$BA$11)","v":13067926.661490386},{"$f":"(BQ438*BQ436)+(BQ439*12*$BA$11)","v":13067926.661490386},{"$f":"(BR438*BR436)+(BR439*12*$BA$11)","v":13067926.661490386},{"$f":"(BS438*BS436)+(BS439*12*$BA$11)","v":13067926.661490386},{"$f":"(BT438*BT436)+(BT439*12*$BA$11)","v":13067926.661490386},{"$f":"(BU438*BU436)+(BU439*12*$BA$11)","v":13067926.661490386},{"$f":"(BV438*BV436)+(BV439*12*$BA$11)","v":13067926.661490386},{"$f":"(BW438*BW436)+(BW439*12*$BA$11)","v":13067926.661490386},null,null,null,"Revenue",null,{"$f":"(CC438*CC436)+(CC439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CD438*CD436)+(CD439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CE438*CE436)+(CE439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CF438*CF436)+(CF439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CG438*CG436)+(CG439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CH438*CH436)+(CH439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CI438*CI436)+(CI439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CJ438*CJ436)+(CJ439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CK438*CK436)+(CK439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CL438*CL436)+(CL439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CM438*CM436)+(CM439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CN438*CN436)+(CN439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CO438*CO436)+(CO439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CP438*CP436)+(CP439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CQ438*CQ436)+(CQ439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CR438*CR436)+(CR439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CS438*CS436)+(CS439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CT438*CT436)+(CT439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CU438*CU436)+(CU439*12*('Resource Options'!$J$16))","v":79968396.786099195},{"$f":"(CV438*CV436)+(CV439*12*('Resource Options'!$J$16))","v":79968396.786099195},null,null,null,null,"Revenue",null,{"$f":"(DC438*DC436)+(DC439*12*('Resource Options'!$J$27))","v":14929957.387834698},{"$f":"(DD438*DD436)+(DD439*12*('Resource Options'!$J$27))","v":14780657.813956352},{"$f":"(DE438*DE436)+(DE439*12*('Resource Options'!$J$27))","v":14632851.23581679},{"$f":"(DF438*DF436)+(DF439*12*('Resource Options'!$J$27))","v":14486522.723458622},{"$f":"(DG438*DG436)+(DG439*12*('Resource Options'!$J$27))","v":14341657.496224036},{"$f":"(DH438*DH436)+(DH439*12*('Resource Options'!$J$27))","v":14198240.921261797},{"$f":"(DI438*DI436)+(DI439*12*('Resource Options'!$J$27))","v":14056258.512049178},{"$f":"(DJ438*DJ436)+(DJ439*12*('Resource Options'!$J$27))","v":13915695.926928686},{"$f":"(DK438*DK436)+(DK439*12*('Resource Options'!$J$27))","v":13776538.967659399},{"$f":"(DL438*DL436)+(DL439*12*('Resource Options'!$J$27))","v":13638773.577982804},{"$f":"(DM438*DM436)+(DM439*12*('Resource Options'!$J$27))","v":13502385.842202974},{"$f":"(DN438*DN436)+(DN439*12*('Resource Options'!$J$27))","v":13367361.983780945},{"$f":"(DO438*DO436)+(DO439*12*('Resource Options'!$J$27))","v":13233688.363943135},{"$f":"(DP438*DP436)+(DP439*12*('Resource Options'!$J$27))","v":13101351.480303705},{"$f":"(DQ438*DQ436)+(DQ439*12*('Resource Options'!$J$27))","v":12970337.965500668},{"$f":"(DR438*DR436)+(DR439*12*('Resource Options'!$J$27))","v":12840634.58584566},{"$f":"(DS438*DS436)+(DS439*12*('Resource Options'!$J$27))","v":12712228.239987204},{"$f":"(DT438*DT436)+(DT439*12*('Resource Options'!$J$27))","v":12585105.957587332},{"$f":"(DU438*DU436)+(DU439*12*('Resource Options'!$J$27))","v":12459254.898011455},{"$f":"(DV438*DV436)+(DV439*12*('Resource Options'!$J$27))","v":12334662.349031342},null,null,null,"Revenue",null,{"$f":"(EB438*EB436)+(EB439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EC438*EC436)+(EC439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(ED438*ED436)+(ED439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EE438*EE436)+(EE439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EF438*EF436)+(EF439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EG438*EG436)+(EG439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EH438*EH436)+(EH439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EI438*EI436)+(EI439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EJ438*EJ436)+(EJ439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EK438*EK436)+(EK439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EL438*EL436)+(EL439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EM438*EM436)+(EM439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EN438*EN436)+(EN439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EO438*EO436)+(EO439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EP438*EP436)+(EP439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EQ438*EQ436)+(EQ439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(ER438*ER436)+(ER439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(ES438*ES436)+(ES439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(ET438*ET436)+(ET439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},{"$f":"(EU438*EU436)+(EU439*12*('Resource Options'!$J$40*1000))","v":173747100.14427397},null,null,null,"Revenue",null,{"$f":"(FA438*FA436)+(FA439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FB438*FB436)+(FB439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FC438*FC436)+(FC439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FD438*FD436)+(FD439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FE438*FE436)+(FE439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FF438*FF436)+(FF439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FG438*FG436)+(FG439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FH438*FH436)+(FH439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FI438*FI436)+(FI439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FJ438*FJ436)+(FJ439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FK438*FK436)+(FK439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FL438*FL436)+(FL439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FM438*FM436)+(FM439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FN438*FN436)+(FN439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FO438*FO436)+(FO439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FP438*FP436)+(FP439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FQ438*FQ436)+(FQ439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FR438*FR436)+(FR439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FS438*FS436)+(FS439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},{"$f":"(FT438*FT436)+(FT439*12*('Resource Options'!$J$41*1000))","v":135151370.91168374},null,null,null,"Revenue",null,{"$f":"(FZ438*FZ436)+(FZ439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GA438*GA436)+(GA439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GB438*GB436)+(GB439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GC438*GC436)+(GC439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GD438*GD436)+(GD439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GE438*GE436)+(GE439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GF438*GF436)+(GF439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GG438*GG436)+(GG439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GH438*GH436)+(GH439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GI438*GI436)+(GI439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GJ438*GJ436)+(GJ439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GK438*GK436)+(GK439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GL438*GL436)+(GL439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GM438*GM436)+(GM439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GN438*GN436)+(GN439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GO438*GO436)+(GO439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GP438*GP436)+(GP439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GQ438*GQ436)+(GQ439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GR438*GR436)+(GR439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},{"$f":"(GS438*GS436)+(GS439*12*('Resource Options'!$J$42*1000))","v":281235077.8519389},null,null,null,"Revenue",null,{"$f":"(GY438*GY436)+(GY439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(GZ438*GZ436)+(GZ439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HA438*HA436)+(HA439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HB438*HB436)+(HB439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HC438*HC436)+(HC439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HD438*HD436)+(HD439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HE438*HE436)+(HE439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HF438*HF436)+(HF439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HG438*HG436)+(HG439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HH438*HH436)+(HH439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HI438*HI436)+(HI439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HJ438*HJ436)+(HJ439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HK438*HK436)+(HK439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HL438*HL436)+(HL439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HM438*HM436)+(HM439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HN438*HN436)+(HN439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HO438*HO436)+(HO439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HP438*HP436)+(HP439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HQ438*HQ436)+(HQ439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881},{"$f":"(HR438*HR436)+(HR439*12*('Resource Options'!$J$43*1000))","v":146709048.5514881}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D436","v":0},{"$f":"HLOOKUP(E435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E436","v":0},{"$f":"HLOOKUP(F435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F436","v":0},{"$f":"HLOOKUP(G435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G436","v":0},{"$f":"HLOOKUP(H435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H436","v":0},{"$f":"HLOOKUP(I435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I436","v":0},{"$f":"HLOOKUP(J435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J436","v":0},{"$f":"HLOOKUP(K435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K436","v":0},{"$f":"HLOOKUP(L435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L436","v":0},{"$f":"HLOOKUP(M435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M436","v":0},{"$f":"HLOOKUP(N435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N436","v":0},{"$f":"HLOOKUP(O435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O436","v":0},{"$f":"HLOOKUP(P435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P436","v":0},{"$f":"HLOOKUP(Q435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q436","v":0},{"$f":"HLOOKUP(R435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R436","v":0},{"$f":"HLOOKUP(S435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S436","v":0},{"$f":"HLOOKUP(T435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T436","v":0},{"$f":"HLOOKUP(U435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U436","v":0},{"$f":"HLOOKUP(V435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V436","v":0},{"$f":"HLOOKUP(W435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W436","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(AD435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD436","v":0},{"$f":"HLOOKUP(AE435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE436","v":0},{"$f":"HLOOKUP(AF435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF436","v":0},{"$f":"HLOOKUP(AG435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG436","v":0},{"$f":"HLOOKUP(AH435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH436","v":0},{"$f":"HLOOKUP(AI435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI436","v":0},{"$f":"HLOOKUP(AJ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ436","v":0},{"$f":"HLOOKUP(AK435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK436","v":0},{"$f":"HLOOKUP(AL435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL436","v":0},{"$f":"HLOOKUP(AM435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM436","v":0},{"$f":"HLOOKUP(AN435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN436","v":0},{"$f":"HLOOKUP(AO435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO436","v":0},{"$f":"HLOOKUP(AP435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP436","v":0},{"$f":"HLOOKUP(AQ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ436","v":0},{"$f":"HLOOKUP(AR435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR436","v":0},{"$f":"HLOOKUP(AS435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS436","v":0},{"$f":"HLOOKUP(AT435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT436","v":0},{"$f":"HLOOKUP(AU435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU436","v":0},{"$f":"HLOOKUP(AV435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV436","v":0},{"$f":"HLOOKUP(AW435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW436","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(BD435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD436","v":0},{"$f":"HLOOKUP(BE435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE436","v":0},{"$f":"HLOOKUP(BF435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF436","v":0},{"$f":"HLOOKUP(BG435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG436","v":0},{"$f":"HLOOKUP(BH435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH436","v":0},{"$f":"HLOOKUP(BI435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI436","v":0},{"$f":"HLOOKUP(BJ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ436","v":0},{"$f":"HLOOKUP(BK435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK436","v":0},{"$f":"HLOOKUP(BL435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL436","v":0},{"$f":"HLOOKUP(BM435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM436","v":0},{"$f":"HLOOKUP(BN435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN436","v":0},{"$f":"HLOOKUP(BO435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO436","v":0},{"$f":"HLOOKUP(BP435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP436","v":0},{"$f":"HLOOKUP(BQ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ436","v":0},{"$f":"HLOOKUP(BR435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR436","v":0},{"$f":"HLOOKUP(BS435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS436","v":0},{"$f":"HLOOKUP(BT435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT436","v":0},{"$f":"HLOOKUP(BU435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU436","v":0},{"$f":"HLOOKUP(BV435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV436","v":0},{"$f":"HLOOKUP(BW435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW436","v":0},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CC435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC436","v":780953.45610821398},{"$f":"HLOOKUP(CD435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD436","v":796572.52523037838},{"$f":"HLOOKUP(CE435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE436","v":812503.97573498602},{"$f":"HLOOKUP(CF435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF436","v":828754.05524968565},{"$f":"HLOOKUP(CG435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG436","v":845329.13635467936},{"$f":"HLOOKUP(CH435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH436","v":862235.71908177307},{"$f":"HLOOKUP(CI435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI436","v":879480.43346340861},{"$f":"HLOOKUP(CJ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ436","v":897070.04213267681},{"$f":"HLOOKUP(CK435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK436","v":915011.44297533028},{"$f":"HLOOKUP(CL435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL436","v":933311.67183483695},{"$f":"HLOOKUP(CM435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM436","v":951977.90527153388},{"$f":"HLOOKUP(CN435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN436","v":971017.46337696444},{"$f":"HLOOKUP(CO435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO436","v":990437.81264450355},{"$f":"HLOOKUP(CP435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP436","v":1010246.5688973939},{"$f":"HLOOKUP(CQ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ436","v":1030451.5002753418},{"$f":"HLOOKUP(CR435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR436","v":1051060.5302808487},{"$f":"HLOOKUP(CS435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS436","v":1072081.7408864656},{"$f":"HLOOKUP(CT435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT436","v":1093523.3757041949},{"$f":"HLOOKUP(CU435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU436","v":1115393.8432182788},{"$f":"HLOOKUP(CV435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV436","v":1137701.7200826441},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(DC435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC436","v":6091112.8845643289},{"$f":"HLOOKUP(DD435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD436","v":6150805.7908330606},{"$f":"HLOOKUP(DE435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE436","v":6211083.6875832248},{"$f":"HLOOKUP(DF435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF436","v":6271952.3077215403},{"$f":"HLOOKUP(DG435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG436","v":6333417.4403372118},{"$f":"HLOOKUP(DH435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH436","v":6395484.9312525177},{"$f":"HLOOKUP(DI435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI436","v":6458160.683578792},{"$f":"HLOOKUP(DJ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ436","v":6521450.6582778664},{"$f":"HLOOKUP(DK435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK436","v":6585360.8747289879},{"$f":"HLOOKUP(DL435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DL436","v":6649897.4113013335},{"$f":"HLOOKUP(DM435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DM436","v":6715066.4059320865},{"$f":"HLOOKUP(DN435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DN436","v":6780874.0567102181},{"$f":"HLOOKUP(DO435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO436","v":6847326.6224659784},{"$f":"HLOOKUP(DP435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP436","v":6914430.4233661452},{"$f":"HLOOKUP(DQ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ436","v":6982191.841515135},{"$f":"HLOOKUP(DR435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR436","v":7050617.3215619829},{"$f":"HLOOKUP(DS435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS436","v":7119713.3713132888},{"$f":"HLOOKUP(DT435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT436","v":7189486.5623521581},{"$f":"HLOOKUP(DU435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU436","v":7259943.53066321},{"$f":"HLOOKUP(DV435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV436","v":7331090.9772637095},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(EB435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB436","v":2663307.7685813457},{"$f":"HLOOKUP(EC435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC436","v":2716573.9239529725},{"$f":"HLOOKUP(ED435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED436","v":2770905.4024320319},{"$f":"HLOOKUP(EE435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE436","v":2826323.5104806726},{"$f":"HLOOKUP(EF435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF436","v":2882849.9806902865},{"$f":"HLOOKUP(EG435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG436","v":2940506.9803040926},{"$f":"HLOOKUP(EH435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH436","v":2999317.1199101745},{"$f":"HLOOKUP(EI435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EI436","v":3059303.462308378},{"$f":"HLOOKUP(EJ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EJ436","v":3120489.5315545457},{"$f":"HLOOKUP(EK435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EK436","v":3182899.322185637},{"$f":"HLOOKUP(EL435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL436","v":3246557.3086293493},{"$f":"HLOOKUP(EM435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM436","v":3311488.4548019362},{"$f":"HLOOKUP(EN435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN436","v":3377718.2238979749},{"$f":"HLOOKUP(EO435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO436","v":3445272.5883759349},{"$f":"HLOOKUP(EP435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP436","v":3514178.0401434535},{"$f":"HLOOKUP(EQ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ436","v":3584461.6009463221},{"$f":"HLOOKUP(ER435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER436","v":3656150.8329652487},{"$f":"HLOOKUP(ES435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES436","v":3729273.8496245537},{"$f":"HLOOKUP(ET435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET436","v":3803859.3266170449},{"$f":"HLOOKUP(EU435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU436","v":3879936.5131493853},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FA435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA436","v":786944.03352605947},{"$f":"HLOOKUP(FB435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB436","v":802682.91419658076},{"$f":"HLOOKUP(FC435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC436","v":818736.57248051232},{"$f":"HLOOKUP(FD435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD436","v":835111.30393012264},{"$f":"HLOOKUP(FE435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE436","v":851813.53000872524},{"$f":"HLOOKUP(FF435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FF436","v":868849.80060889979},{"$f":"HLOOKUP(FG435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FG436","v":886226.79662107781},{"$f":"HLOOKUP(FH435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FH436","v":903951.33255349926},{"$f":"HLOOKUP(FI435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI436","v":922030.35920456937},{"$f":"HLOOKUP(FJ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ436","v":940470.96638866083},{"$f":"HLOOKUP(FK435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK436","v":959280.38571643387},{"$f":"HLOOKUP(FL435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL436","v":978465.99343076255},{"$f":"HLOOKUP(FM435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM436","v":998035.3132993778},{"$f":"HLOOKUP(FN435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN436","v":1017996.0195653655},{"$f":"HLOOKUP(FO435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO436","v":1038355.9399566727},{"$f":"HLOOKUP(FP435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP436","v":1059123.0587558062},{"$f":"HLOOKUP(FQ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ436","v":1080305.5199309224},{"$f":"HLOOKUP(FR435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR436","v":1101911.6303295407},{"$f":"HLOOKUP(FS435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS436","v":1123949.8629361317},{"$f":"HLOOKUP(FT435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT436","v":1146428.8601948542},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FZ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ436","v":3332939.4361103694},{"$f":"HLOOKUP(GA435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA436","v":3399598.2248325772},{"$f":"HLOOKUP(GB435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB436","v":3467590.1893292284},{"$f":"HLOOKUP(GC435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GC436","v":3536941.9931158135},{"$f":"HLOOKUP(GD435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GD436","v":3607680.8329781303},{"$f":"HLOOKUP(GE435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GE436","v":3679834.4496376929},{"$f":"HLOOKUP(GF435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF436","v":3753431.138630447},{"$f":"HLOOKUP(GG435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG436","v":3828499.7614030559},{"$f":"HLOOKUP(GH435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH436","v":3905069.7566311173},{"$f":"HLOOKUP(GI435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI436","v":3983171.15176374},{"$f":"HLOOKUP(GJ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ436","v":4062834.5747990143},{"$f":"HLOOKUP(GK435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK436","v":4144091.2662949944},{"$f":"HLOOKUP(GL435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL436","v":4226973.0916208941},{"$f":"HLOOKUP(GM435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM436","v":4311512.5534533132},{"$f":"HLOOKUP(GN435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN436","v":4397742.8045223784},{"$f":"HLOOKUP(GO435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO436","v":4485697.6606128262},{"$f":"HLOOKUP(GP435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP436","v":4575411.6138250828},{"$f":"HLOOKUP(GQ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ436","v":4666919.8461015848},{"$f":"HLOOKUP(GR435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR436","v":4760258.2430236163},{"$f":"HLOOKUP(GS435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS436","v":4855463.4078840883},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(GY435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY436","v":925816.51003065822},{"$f":"HLOOKUP(GZ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GZ436","v":944332.84023127146},{"$f":"HLOOKUP(HA435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HA436","v":963219.49703589687},{"$f":"HLOOKUP(HB435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HB436","v":982483.88697661483},{"$f":"HLOOKUP(HC435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC436","v":1002133.5647161473},{"$f":"HLOOKUP(HD435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD436","v":1022176.2360104703},{"$f":"HLOOKUP(HE435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE436","v":1042619.7607306797},{"$f":"HLOOKUP(HF435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF436","v":1063472.1559452934},{"$f":"HLOOKUP(HG435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG436","v":1084741.5990641993},{"$f":"HLOOKUP(HH435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH436","v":1106436.4310454833},{"$f":"HLOOKUP(HI435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI436","v":1128565.159666393},{"$f":"HLOOKUP(HJ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ436","v":1151136.4628597207},{"$f":"HLOOKUP(HK435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK436","v":1174159.192116915},{"$f":"HLOOKUP(HL435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL436","v":1197642.3759592536},{"$f":"HLOOKUP(HM435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM436","v":1221595.2234784386},{"$f":"HLOOKUP(HN435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN436","v":1246027.1279480073},{"$f":"HLOOKUP(HO435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO436","v":1270947.6705069675},{"$f":"HLOOKUP(HP435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP436","v":1296366.6239171068},{"$f":"HLOOKUP(HQ435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ436","v":1322293.9563954489},{"$f":"HLOOKUP(HR435,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR436","v":1348739.8355233578}]
[null,"B&O Tax",null,{"$f":"(D438*D436)*0.00275","v":24018.394416538627},{"$f":"(E438*E436)*0.00275","v":24018.394416538627},24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,null,null,null,null,"B&O Tax",null,{"$f":"(AD438*AD436)*0.00275","v":24018.394416538627},24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,null,null,null,null,"B&O Tax",null,{"$f":"(BD438*BD436)*0.00275","v":24018.394416538627},{"$f":"(BE438*BE436)*0.00275","v":24018.394416538627},24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,24018.394416538627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9518030.3307610638},{"$f":"HLOOKUP(EC435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9708390.9373762868},{"$f":"HLOOKUP(ED435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9902558.7561238129},{"$f":"HLOOKUP(EE435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10100609.93124629},{"$f":"HLOOKUP(EF435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10302622.129871216},{"$f":"HLOOKUP(EG435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10508674.57246864},{"$f":"HLOOKUP(EH435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10718848.063918017},{"$f":"HLOOKUP(EI435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10933225.025196373},{"$f":"HLOOKUP(EJ435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11151889.525700303},{"$f":"HLOOKUP(EK435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(EL435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},{"$f":"HLOOKUP(EM435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11834474.379789365},{"$f":"HLOOKUP(EN435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12071163.867385153},{"$f":"HLOOKUP(EO435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12312587.144732855},{"$f":"HLOOKUP(EP435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12558838.887627514},{"$f":"HLOOKUP(EQ435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12810015.665380066},{"$f":"HLOOKUP(ER435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13066215.978687668},{"$f":"HLOOKUP(ES435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13327540.298261419},{"$f":"HLOOKUP(ET435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13594091.104226647},{"$f":"HLOOKUP(EU435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13865972.92631118},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7614424.2646088516},{"$f":"HLOOKUP(FB435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7766712.7499010293},{"$f":"HLOOKUP(FC435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7922047.004899051},{"$f":"HLOOKUP(FD435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8080487.9449970312},{"$f":"HLOOKUP(FE435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8242097.7038969724},{"$f":"HLOOKUP(FF435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8406939.6579749119},{"$f":"HLOOKUP(FG435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8575078.4511344116},{"$f":"HLOOKUP(FH435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8746580.0201571006},{"$f":"HLOOKUP(FI435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8921511.62056024},{"$f":"HLOOKUP(FJ435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FK435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},{"$f":"HLOOKUP(FL435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9467579.5038314927},{"$f":"HLOOKUP(FM435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9656931.0939081218},{"$f":"HLOOKUP(FN435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9850069.7157862857},{"$f":"HLOOKUP(FO435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10047071.110102011},{"$f":"HLOOKUP(FP435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10248012.532304052},{"$f":"HLOOKUP(FQ435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10452972.782950133},{"$f":"HLOOKUP(FR435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10662032.238609135},{"$f":"HLOOKUP(FS435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10875272.883381318},{"$f":"HLOOKUP(FT435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11092778.341048945},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":22843272.793826554},{"$f":"HLOOKUP(GA435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23300138.249703087},{"$f":"HLOOKUP(GB435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23766141.014697149},{"$f":"HLOOKUP(GC435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24241463.834991094},{"$f":"HLOOKUP(GD435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24726293.111690916},{"$f":"HLOOKUP(GE435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25220818.973924737},{"$f":"HLOOKUP(GF435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25725235.353403237},{"$f":"HLOOKUP(GG435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26239740.0604713},{"$f":"HLOOKUP(GH435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26764534.861680724},{"$f":"HLOOKUP(GI435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GJ435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},{"$f":"HLOOKUP(GK435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28402738.51149448},{"$f":"HLOOKUP(GL435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28970793.281724367},{"$f":"HLOOKUP(GM435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":29550209.147358857},{"$f":"HLOOKUP(GN435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30141213.330306035},{"$f":"HLOOKUP(GO435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30744037.596912157},{"$f":"HLOOKUP(GP435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31358918.348850403},{"$f":"HLOOKUP(GQ435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31986096.715827405},{"$f":"HLOOKUP(GR435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":32625818.650143951},{"$f":"HLOOKUP(GS435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33278335.023146827},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7614424.2646088516},{"$f":"HLOOKUP(GZ435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7766712.7499010293},{"$f":"HLOOKUP(HA435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7922047.004899051},{"$f":"HLOOKUP(HB435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8080487.9449970312},{"$f":"HLOOKUP(HC435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8242097.7038969724},{"$f":"HLOOKUP(HD435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8406939.6579749119},{"$f":"HLOOKUP(HE435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8575078.4511344116},{"$f":"HLOOKUP(HF435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8746580.0201571006},{"$f":"HLOOKUP(HG435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8921511.62056024},{"$f":"HLOOKUP(HH435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(HI435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765},{"$f":"HLOOKUP(HJ435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9467579.5038314927},{"$f":"HLOOKUP(HK435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9656931.0939081218},{"$f":"HLOOKUP(HL435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9850069.7157862857},{"$f":"HLOOKUP(HM435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10047071.110102011},{"$f":"HLOOKUP(HN435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10248012.532304052},{"$f":"HLOOKUP(HO435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10452972.782950133},{"$f":"HLOOKUP(HP435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10662032.238609135},{"$f":"HLOOKUP(HQ435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10875272.883381318},{"$f":"HLOOKUP(HR435,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11092778.341048945}]
[null,"Before Tax Earnings",null,{"$f":"D450-D472-D460","v":-21871139.864433229},{"$f":"E450-E472-E460","v":-40635190.801007673},-19993237.695604943,-7492556.9017848037,-7199878.734418788,2245259.7640202427,11690524.29476748,11983520.606356625,12279440.033034217,12579612.829139411,{"$f":"N450-N472-N460","v":4400858.6946293619},{"$f":"O450-O472-O460","v":-273014.97308548074},{"$f":"P450-P472-P460","v":3494819.080146377},6352802.4067691304,8565631.2258126624,9155972.1996570546,9760870.264015248,12426439.642886065,15110699.406765882,15775701.669177683,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD450-AD472-AD460","v":-18623571.989448264},{"$f":"AE450-AE472-AE460","v":-24715138.441802647},-17035418.274098158,-6300364.7299773367,-6057966.985937139,2053114.7263363907,10165352.280036163,10411184.849470913,10660322.084931875,10913803.198217992,{"$f":"AN450-AN472-AN460","v":4973977.2741466733},{"$f":"AO450-AO472-AO460","v":1595970.3529295484},{"$f":"AP450-AP472-AP460","v":4000929.0916511379},5768441.0971131856,7089840.5654152557,7249274.5579255857,7441131.1109882221,9158840.3427643105,10909271.429214625,11202383.785850184,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD450-BD472-BD460","v":-15238187.576938529},{"$f":"BE450-BE472-BE460","v":-27825091.828202777},-14036670.528504301,-5693759.8682989553,-5518344.8693788722,784457.7030318249,7089262.8627931308,7270677.9497827124,7455459.9602090847,7644286.0805847794,{"$f":"BN450-BN472-BN460","v":4738496.7655153498},{"$f":"BO450-BO472-BO460","v":3115724.1602909816},{"$f":"BP450-BP472-BP460","v":4387326.2041080939},5343251.1506129662,6079330.6216897853,6237813.0516288271,6416078.0778393801,7361037.4603911256,8326333.9670549054,8567167.3929072265,null,null,null,"Before Tax Earnings",null,{"$f":"CC450-CC472-CC460","v":28332956.609619237},{"$f":"CD450-CD472-CD460","v":22116179.225366712},23404081.819386907,24623821.437014207,25784038.395932905,26891548.796865858,27074336.259262063,28091469.300849758,28553143.752345756,28915104.450202681,{"$f":"CM450-CM472-CM460","v":29294750.481332481},{"$f":"CN450-CN472-CN460","v":29693627.451459348},{"$f":"CO450-CO472-CO460","v":29238208.212878056},29680462.918383427,30147014.061689816,30639706.914165039,31160472.568180319,30836191.197879266,31419263.148695786,32036765.067504704,null,null,null,null,"Before Tax Earnings",null,{"$f":"DC450-DC472-DC460","v":-13376290.467565432},-24337090.522557594,-12813169.465537228,-5925261.2275096402,-5993615.9948321525,-835271.84270532941,4328905.1038588295,4278061.8094129208,4233663.3203288103,4196037.1186347622,4165526.0492589916,4142489.150283969,4127302.5226085866,4120360.241059849,4122075.3090953724,4132880.6593429944,4153230.2023337563,4183599.9259003606,4224489.0478347149,4276421.2245259108,null,null,null,"Before Tax Earnings",null,{"$f":"EB450-EB472-EB460","v":2984872.4884420037},{"$f":"EC450-EC472-EC460","v":-62114908.118966468},-50499003.548401229,-39629327.425713271,-29426553.952374637,-19830354.050482303,-10818510.908739321,-2311301.1114921868,416888.41597931832,2016324.1346277446,{"$f":"EL450-EL472-EL460","v":3676290.6660904959},{"$f":"EM450-EM472-EM460","v":5400658.809003979},{"$f":"EN450-EN472-EN460","v":7193480.1543208882},9058996.5820952654,11001650.22513736,13026093.923132628,15137202.1919958,17340082.734463796,19640088.519227058,22042830.457259953,null,null,null,"Before Tax Earnings",null,{"$f":"FA450-FA472-FA460","v":2150732.2477356419},{"$f":"FB450-FB472-FB460","v":-48975701.711058326},-39825058.013932429,-31260259.438019291,-23218969.025576063,-15653775.62274424,-8547213.2332885787,-1836631.9018036276,333817.54753053188,1617926.4434873089,{"$f":"FK450-FK472-FK460","v":2950143.4518528283},{"$f":"FL450-FL472-FL460","v":4333520.878173992},{"$f":"FM450-FM472-FM460","v":5771253.2983784378},7266685.0249200463,8823317.9398377836,10444819.713269293,12135032.426882856,13897981.622661766,15737885.79849235,17659166.373076525,null,null,null,"Before Tax Earnings",null,{"$f":"FZ450-FZ472-FZ460","v":5860324.8903756738},{"$f":"GA450-GA472-GA460","v":-96580012.53988561},-78469944.04856059,-61535390.177719668,-45651753.499438301,-30724289.723311782,-16718146.434528351,-3508104.8914889544,617450.46485039592,2966017.8435882777,{"$f":"GJ450-GJ472-GJ460","v":5406408.4388801455},{"$f":"GK450-GK472-GK460","v":7944639.0016545355},{"$f":"GL450-GL472-GL460","v":10587009.066398144},13340115.848302737,16210869.873536065,19206511.379704848,22334627.525423869,25603170.449843451,29020476.225023575,32595284.746181294,null,null,null,"Before Tax Earnings",null,{"$f":"GY450-GY472-GY460","v":2242331.0141432434},{"$f":"GZ450-GZ472-GZ460","v":-53519462.811710946},-43524194.693977728,-34167775.39042291,-25382195.848056816,-17115729.607054584,-9349317.5482499376,-2014608.8545526266,367510.1852581352,1782999.3778315261,{"$f":"HI450-HI472-HI460","v":3251263.0100632459},{"$f":"HJ450-HJ472-HJ460","v":4775636.7270723283},{"$f":"HK450-HK472-HK460","v":6359611.495174557},8006841.7491112351,9721153.9395942613,11506555.501394667,13367244.26320938,15307618.321598276,17332286.402394306,19446078.734155718]
[null,"ITC",null,{"$f":"-C456*0.1","v":18696524.346485358},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC456*0.1","v":16071586.510436196},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC456*0.1","v":12512412.873948786},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC436*HLOOKUP(CC435,$B$1:$AT$2,2,FALSE)","v":24990510.595462848},25490320.807372104,26000127.223519545,26520129.767989937,27050532.363349739,27591543.010616738,28143373.870829072,28706241.348245651,{"$f":"CK441*CK434","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[]
[null,"Interest",null,{"$f":"C464*$B$7","v":6023964.789265126},{"$f":"D464*$B$7","v":5841784.5088921208},{"$f":"E464*$B$7","v":5650495.2145004654},{"$f":"F464*$B$7","v":5449641.4553892277},{"$f":"G464*$B$7","v":5238745.008322428},{"$f":"H464*$B$7","v":5017303.7389022885},{"$f":"I464*$B$7","v":4784790.4060111409},{"$f":"J464*$B$7","v":4540651.4064754369},{"$f":"K464*$B$7","v":4284305.4569629477},{"$f":"L464*$B$7","v":4015142.2099748338},{"$f":"M464*$B$7","v":5677871.5277162828},{"$f":"N464*$B$7","v":5226454.7651967322},{"$f":"O464*$B$7","v":4752467.1645512031},{"$f":"P464*$B$7","v":4254780.1838733982},{"$f":"Q464*$B$7","v":3732208.854161703},{"$f":"R464*$B$7","v":3183508.9579644226},{"$f":"S464*$B$7","v":2607374.0669572786},{"$f":"T464*$B$7","v":2002432.4313997773},{"$f":"U464*$B$7","v":1367243.7140644009},{"$f":"V464*$B$7","v":700295.56086225575},null,null,null,null,"Interest",null,{"$f":"AC464*$B$7","v":5256577.4874347448},{"$f":"AD464*$B$7","v":5097604.9844463738},4930683.856308585,4755416.6717639072,4571386.1279919948,4378154.0570314871,4175260.3825229541,3962222.0242889943,3738531.7481433363,3503656.958190396,4678292.3372656694,4306346.6934272097,3915803.7673968272,3505733.6950649256,3075160.1191164288,2623057.8643705067,2148350.4968872885,1649907.7610299098,1126542.8883796621,577009.77209690167,null,null,null,null,"Interest",null,{"$f":"BC464*$B$7","v":4031462.3822359946},{"$f":"BD464*$B$7","v":3909540.5296352301},{"$f":"BE464*$B$7","v":3781522.5844044276},{"$f":"BF464*$B$7","v":3647103.7419120851},{"$f":"BG464*$B$7","v":3505963.9572951254},{"$f":"BH464*$B$7","v":3357767.1834473172},{"$f":"BI464*$B$7","v":3202160.5709071192},{"$f":"BJ464*$B$7","v":3038773.6277399114},{"$f":"BK464*$B$7","v":2867217.3374143429},{"$f":"BL464*$B$7","v":2687083.2325724964},{"$f":"BM464*$B$7","v":3208569.3767514881},{"$f":"BN464*$B$7","v":2953473.4322056808},{"$f":"BO464*$B$7","v":2685622.690432583},{"$f":"BP464*$B$7","v":2404379.4115708303},{"$f":"BQ464*$B$7","v":2109073.9687659903},{"$f":"BR464*$B$7","v":1799003.2538209083},{"$f":"BS464*$B$7","v":1473429.0031285719},{"$f":"BT464*$B$7","v":1131576.0399016186},{"$f":"BU464*$B$7","v":772630.42851331795},{"$f":"BV464*$B$7","v":395737.53655560216},null,null,null,"Interest",null,{"$f":"CB464*$B$7","v":13850092.94086013},13431230.297496988,12991424.52196569,12529628.457657827,12044742.59013457,11535612.429235153,11001025.760290762,10439709.757899152,9850327.955387963,9231477.0627512131,8581683.6254826263,7899400.5163506111,7183003.2517619943,6430786.1239439473,5640958.1397349974,4811638.7563155992,3940853.4037252325,3026528.7835053466,2066487.9322744668,1058445.038482043,null,null,null,null,"Interest",null,{"$f":"DB464*$B$7","v":3179684.480652085},3083522.5955070765,2982552.6161048175,2876534.1377324457,2765214.7354414552,2648329.363035915,2525599.7220100975,2396733.5989329894,2261424.1697020261,2119349.2690095142,1970170.6232823771,1813533.045268883,1649063.5883547142,1476370.6585948367,1295043.0823469656,1104649.127286701,904735.47447342298,694826.13901948114,474421.33679284214,242996.29445487127,null,null,null,"Interest",null,{"$f":"EA464*$B$7","v":67749737.558242008},{"$f":"EB464*$B$7","v":66730006.781678356},{"$f":"EC464*$B$7","v":65659289.466286518},{"$f":"ED464*$B$7","v":64535036.285125092},{"$f":"EE464*$B$7","v":63354570.444905594},{"$f":"EF464*$B$7","v":62115081.312675118},{"$f":"EG464*$B$7","v":60813617.723833121},{"$f":"EH464*$B$7","v":59447080.955549017},{"$f":"EI464*$B$7","v":58012217.348850705},{"$f":"EJ464*$B$7","v":56505610.561817482},{"$f":"EK464*$B$7","v":54923673.435432605},{"$f":"EL464*$B$7","v":53262639.45272848},{"$f":"EM464*$B$7","v":51518553.770889141},{"$f":"EN464*$B$7","v":49687263.804957837},{"$f":"EO464*$B$7","v":47764409.340729974},{"$f":"EP464*$B$7","v":45745412.153290719},{"$f":"EQ464*$B$7","v":43625465.106479496},{"$f":"ER464*$B$7","v":41399520.707327709},{"$f":"ES464*$B$7","v":39062279.088218331},{"$f":"ET464*$B$7","v":36608175.388153493},null,null,null,"Interest",null,{"$f":"EZ464*$B$7","v":53231936.652904421},{"$f":"FA464*$B$7","v":52430719.614175834},{"$f":"FB464*$B$7","v":51589441.723510824},{"$f":"FC464*$B$7","v":50706099.93831256},{"$f":"FD464*$B$7","v":49778591.063854374},{"$f":"FE464*$B$7","v":48804706.745673291},{"$f":"FF464*$B$7","v":47782128.211583145},{"$f":"FG464*$B$7","v":46708420.750788495},{"$f":"FH464*$B$7","v":45581027.916954115},{"$f":"FI464*$B$7","v":44397265.441428013},{"$f":"FJ464*$B$7","v":43154314.84212561},{"$f":"FK464*$B$7","v":41849216.712858081},{"$f":"FL464*$B$7","v":40478863.677127182},{"$f":"FM464*$B$7","v":39039992.989609733},{"$f":"FN464*$B$7","v":37529178.767716408},{"$f":"FO464*$B$7","v":35942823.83472842},{"$f":"FP464*$B$7","v":34277151.15509104},{"$f":"FQ464*$B$7","v":32528194.84147178},{"$f":"FR464*$B$7","v":30691790.712171562},{"$f":"FS464*$B$7","v":28763566.376406331},null,null,null,"Interest",null,{"$f":"FY464*$B$7","v":106463873.30580883},{"$f":"FZ464*$B$7","v":104861439.22835165},{"$f":"GA464*$B$7","v":103178883.4470216},{"$f":"GB464*$B$7","v":101412199.87662508},{"$f":"GC464*$B$7","v":99557182.127708718},{"$f":"GD464*$B$7","v":97609413.491346538},{"$f":"GE464*$B$7","v":95564256.423166245},{"$f":"GF464*$B$7","v":93416841.501576945},{"$f":"GG464*$B$7","v":91162055.83390817},{"$f":"GH464*$B$7","v":88794530.882855967},{"$f":"GI464*$B$7","v":86308629.684251159},{"$f":"GJ464*$B$7","v":83698433.425716102},{"$f":"GK464*$B$7","v":80957727.354254305},{"$f":"GL464*$B$7","v":78079985.979219392},{"$f":"GM464*$B$7","v":75058357.535432741},{"$f":"GN464*$B$7","v":71885647.669456765},{"$f":"GO464*$B$7","v":68554302.31018199},{"$f":"GP464*$B$7","v":65056389.682943478},{"$f":"GQ464*$B$7","v":61383581.424343042},{"$f":"GR464*$B$7","v":57527132.752812579},null,null,null,"Interest",null,{"$f":"GX464*$B$7","v":58071203.621350303},{"$f":"GY464*$B$7","v":57197148.670010023},{"$f":"GZ464*$B$7","v":56279390.971102729},{"$f":"HA464*$B$7","v":55315745.387250066},{"$f":"HB464*$B$7","v":54303917.524204783},{"$f":"HC464*$B$7","v":53241498.268007226},{"$f":"HD464*$B$7","v":52125958.048999794},{"$f":"HE464*$B$7","v":50954640.819041997},{"$f":"HF464*$B$7","v":49724757.727586299},{"$f":"HG464*$B$7","v":48433380.481557824},{"$f":"HH464*$B$7","v":47077434.373227924},{"$f":"HI464*$B$7","v":45653690.959481537},{"$f":"HJ464*$B$7","v":44158760.375047818},{"$f":"HK464*$B$7","v":42589083.261392415},{"$f":"HL464*$B$7","v":40940922.292054243},{"$f":"HM464*$B$7","v":39210353.274249159},{"$f":"HN464*$B$7","v":37393255.805553831},{"$f":"HO464*$B$7","v":35485303.463423729},{"$f":"HP464*$B$7","v":33481953.504187126},{"$f":"HQ464*$B$7","v":31378436.046988692}]
[null,"Sinking Fund",null,{"$f":"D462+D461-D460","v":3643605.6074600983},{"$f":"E462+E461-E460","v":3825785.8878331035},4017075.1822247589,4217928.9413359966,4428825.3884027964,4650266.6578229358,4882779.9907140834,5126918.9902497875,5383264.9397622766,5652428.1867503906,{"$f":"N462+N461-N460","v":9028335.2503910214},{"$f":"O462+O461-O460","v":9479752.0129105709},9953739.6135561019,10451426.594233906,10973997.923945602,11522697.820142882,12098832.711150026,12703774.346707527,13338963.064042903,14005911.217245048,null,null,null,null,"Sinking Fund",null,{"$f":"AD462+AD461-AD460","v":3179450.0597674064},{"$f":"AE462+AE461-AE460","v":3338422.5627557775},3505343.6908935662,3680610.8754382441,3864641.4192101564,4057873.4901706642,4260767.1646791976,4473805.522913157,4697495.7990588155,4932370.5890117548,{"$f":"AN462+AN461-AN460","v":7438912.8767691972},{"$f":"AO462+AO461-AO460","v":7810858.5206076568},8201401.4466380393,8611471.5189699419,9042045.0949184373,9494147.3496643603,9968854.7171475776,10467297.453004956,10990662.325655205,11540195.441937964,null,null,null,null,"Sinking Fund",null,{"$f":"BD462+BD461-BD460","v":2438437.0520152831},{"$f":"BE462+BE461-BE460","v":2560358.9046160476},2688376.8498468501,2822795.6923391926,2963935.4769561524,3112132.2508039605,3267738.8633441585,3431125.8065113663,3602682.0968369348,3782816.2016787813,{"$f":"BN462+BN461-BN460","v":5101918.8909161463},{"$f":"BO462+BO461-BO460","v":5357014.8354619537},5624865.5772350514,5906108.8560968041,6201414.2989016436,6511485.0138467262,6837059.264539063,7178912.2277660156,7537857.8391543161,7914750.7311120322,null,null,null,"Sinking Fund",null,{"$f":"CC461-CC460","v":8377252.8672628142},{"$f":"CD461-CD460","v":8796115.5106259566},9235921.2861572541,9697717.350465117,10182603.217988374,10691733.378887791,11226320.047832182,11787636.050223792,12377017.852734981,12995868.745371731,13645662.182640318,14327945.291772332,15044342.556360949,15796559.684178997,16586387.668387946,17415707.051807344,18286492.404397711,19200817.024617597,20160857.875848476,21168900.7696409,null,null,null,null,"Sinking Fund",null,{"$f":"DC461-DC460","v":1923237.7029001745},{"$f":"DD461-DD460","v":2019399.5880451831},2120369.5674474421,2226388.0458198139,2337707.4481108044,2454592.8205163446,2577322.4615421621,2706188.5846192702,2841498.0138502335,2983572.9145427453,3132751.5602698824,3289389.1382833766,3453858.5951975454,3626551.5249574231,3807879.101205294,3998273.0562655586,4198186.7090788363,4408096.0445327787,4628500.8467594171,4859925.8890973879,null,null,null,"Sinking Fund",null,{"$f":"EB462+EB461-EB460","v":20394615.531273127},{"$f":"EC462+EC461-EC460","v":21414346.307836778},22485063.623228617,23609316.804390043,24789782.644609541,26029271.776840016,27330735.365682013,28697272.133966118,30132135.74066443,31638742.527697653,{"$f":"EL462+EL461-EL460","v":33220679.654082529},{"$f":"EM462+EM461-EM460","v":34881713.636786655},36625799.318625994,38457089.284557298,40379943.74878516,42398940.936224416,44518887.983035639,46744832.382187426,49082074.001296803,51536177.701361641,null,null,null,"Sinking Fund",null,{"$f":"FA462+FA461-FA460","v":16024340.774571717},{"$f":"FB462+FB461-FB460","v":16825557.813300304},17666835.703965314,18550177.489163578,19477686.363621764,20451570.681802846,21474149.215892993,22547856.676687643,23675249.510522023,24859011.986048125,{"$f":"FK462+FK461-FK460","v":26101962.585350528},{"$f":"FL462+FL461-FL460","v":27407060.714618057},28777413.750348955,30216284.437866405,31727098.65975973,33313453.592747718,34979126.272385098,36728082.586004362,38564486.715304576,40492711.051069811,null,null,null,"Sinking Fund",null,{"$f":"FZ462+FZ461-FZ460","v":32048681.549143448},{"$f":"GA462+GA461-GA460","v":33651115.626600623},35333671.407930672,37100354.9783272,38955372.727243558,40903141.363605738,42948298.431786031,45095713.353375331,47350499.021044105,49718023.972096309,{"$f":"GJ462+GJ461-GJ460","v":52203925.170701116},{"$f":"GK462+GK461-GK460","v":54814121.429236174},57554827.50069797,60432568.875732884,63454197.319519535,66626907.185495511,69958252.544770285,73456165.172008798,77128973.430609226,80985422.102139696,null,null,null,"Sinking Fund",null,{"$f":"GY462+GY461-GY460","v":17481099.02680552},{"$f":"GZ462+GZ461-GZ460","v":18355153.978145801},19272911.677053094,20236557.260905758,21248385.12395104,22310804.380148597,23426344.59915603,24597661.829113826,25827544.920569524,27118922.166598,{"$f":"HI462+HI461-HI460","v":28474868.274927899},{"$f":"HJ462+HJ461-HJ460","v":29898611.688674286},31393542.273108006,32963219.386763409,34611380.35610158,36341949.373906665,38159046.842601992,40066999.184732094,42070349.143968701,44173866.601167127]
[null,"Solar Depr",{"$f":"-HLOOKUP(D435,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-89532392.374613762},{"$f":"-($C467)/20","v":4476619.6187306885},{"$f":"-($C467)/20","v":4476619.6187306885},4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD435,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-89532392.374613762},{"$f":"-($AC467)/20","v":4476619.6187306885},{"$f":"-($AC467)/20","v":4476619.6187306885},4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD435,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-89532392.374613762},{"$f":"-($BC467)/20","v":4476619.6187306885},{"$f":"-($BC467)/20","v":4476619.6187306885},4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885,4476619.6187306885]
[null,"Prop. Tax Value",{"$f":"-C456","v":186965243.46485358},{"$f":"C471/(($C471/$X471)^(1/21))","v":170464614.08655757},{"$f":"D471/(($C471/$X471)^(1/21))","v":155420248.79689184},{"$f":"E471/(($C471/$X471)^(1/21))","v":141703624.91667765},{"$f":"F471/(($C471/$X471)^(1/21))","v":129197562.54390989},{"$f":"G471/(($C471/$X471)^(1/21))","v":117795223.49624071},{"$f":"H471/(($C471/$X471)^(1/21))","v":107399198.6018576},{"$f":"I471/(($C471/$X471)^(1/21))","v":97920675.541562736},{"$f":"J471/(($C471/$X471)^(1/21))","v":89278680.133002013},{"$f":"K471/(($C471/$X471)^(1/21))","v":81399384.575402647},{"$f":"L471/(($C471/$X471)^(1/21))","v":74215476.745214984},{"$f":"(M471+$N448)/(($C471/($X471+$N448))^(1/21))","v":114705867.82857962},{"$f":"N471/(($N471/$X471)^(1/11))","v":100523798.36442648},{"$f":"O471/(($N471/$X471)^(1/11))","v":88095179.687870726},{"$f":"P471/(($N471/$X471)^(1/11))","v":77203217.651041538},{"$f":"Q471/(($N471/$X471)^(1/11))","v":67657922.224486172},{"$f":"R471/(($N471/$X471)^(1/11))","v":59292793.474299766},{"$f":"S471/(($N471/$X471)^(1/11))","v":51961917.280303597},{"$f":"T471/(($N471/$X471)^(1/11))","v":45537420.135474578},{"$f":"U471/(($N471/$X471)^(1/11))","v":39907238.630333498},{"$f":"V471/(($N471/$X471)^(1/11))","v":34973164.715093814},{"$f":"X456","v":26859717.712384127},null,null,null,"Prop. Tax Value",{"$f":"-AC456","v":160715865.10436195},{"$f":"AC471/(($AC471/$AX471)^(1/21))","v":147591308.60480836},{"$f":"AD471/(($AC471/$AX471)^(1/21))","v":135538544.13523337},124470045.83100572,114305435.46133088,104970898.73128158,96398649.250416651,88526436.275386572,81297092.651806071,74658119.672596976,68561305.838087499,{"$f":"(AM471+$AN448)/(($AC471/($AX471+$AN448))^(1/21))","v":97350473.615710378},{"$f":"(AN471+$AN448)/(($AC471/($AX471+$AN448))^(1/21))","v":124826634.27245556},151049671.01553458,176076735.91807076,199962374.4797858,222758644.50676256,244515229.56937796,265279547.28568268,285096852.66622728,304010336.74557102,{"$f":"AX456","v":26859717.712384127},null,null,null,"Prop. Tax Value",{"$f":"-BC456","v":125124128.73948786},{"$f":"BC471/(($BC471/$BX471)^(1/21))","v":116284045.40587582},{"$f":"BD471/(($BC471/$BX471)^(1/21))","v":108068518.45585234},100433422.66326736,93337750.271640375,86743390.743342817,80614926.069612607,74919440.542020306,69626343.963677943,64707207.350665882,60135610.241237395,{"$f":"(BM471+$BN448)/(($BC471/($BX471+$BN448))^(1/21))","v":73091561.222243413},{"$f":"(BN471+$BN448)/(($BC471/($BX471+$BN448))^(1/21))","v":85412885.15609026},97130668.258647114,108274474.03599416,118872417.87198612,128951237.96226044,138536362.77365351,147651975.19922292,156321073.57073581,164565529.68255574,{"$f":"BX456","v":26859717.712384127},null,null,"Prop. Tax Value",{"$f":"-CB456","v":620651182.62517977},{"$f":"CB471/(($CB471/$CW471)^(1/21))","v":600499742.56829691},581002583.93024337,562138463.357005,543886827.22849059,526227789.26409805,509142108.85538846,492611170.10225886,476616961.52977383,461142056.46355534,446169594.04234856,431683260.84707624,417667273.12636471,404106359.59917563,390985744.81580573,378291133.05912495,366008692.76851332,354125041.46952432,342627231.19285578,331502734.36674035,320739430.16738552,{"$f":"CW456","v":310325591.31258988},null,null,null,"Prop. Tax Value",{"$f":"-DB456","v":90645002.334208176},{"$f":"DB471/(($DB471/$DW471)^(1/21))","v":87701920.32271874},{"$f":"DC471/(($DB471/$DW471)^(1/21))","v":84854394.9498007},82099323.661349401,79433704.637674004,76854633.522830233,74359300.260145843,71944986.03049098,69609060.289957479,67348977.903719366,65162276.37295188,63046573.151787497,60999563.051385596,59019015.728287369,57102773.254319414,55248747.765398175,53454919.186673582,51719333.031533189,50040098.272068761,48415385.278685004,46843423.826605543,{"$f":"DW456","v":45322501.167104088},null,null,"Prop. Tax Value",{"$f":"-EA456","v":1912234778.9104745},{"$f":"EA471/(($EA471/$EV471)^(1/21))","v":1866280793.068567},{"$f":"EB471/(($EA471/$EV471)^(1/21))","v":1821431153.2191331},1777659320.2046056,1734939392.644789,1693246091.610074,1652554745.6629782,1612841276.2591624,1574082183.4992836,1536254532.2232521,1499335938.4386661,1463304556.0753925,1428139064.0584545,1393818653.6915801,1360323016.3439403,1327632331.4327979,1295727254.6949494,1264588906.7400234,1234198861.878861,1204539137.2203677,1175592182.0303848,{"$f":"EV456","v":1147340867.3462844},null,null,"Prop. Tax Value",{"$f":"-EZ456","v":1502470183.4296582},{"$f":"EZ471/(($EZ471/$FU471)^(1/21))","v":1466363480.2681594},{"$f":"FA471/(($EZ471/$FU471)^(1/21))","v":1431124477.5293186},1396732323.017904,1363166665.6494768,1330407643.4079149,1298435871.5923395,1267232431.3464844,1236778858.4637225,1207057132.4611263,1178049665.9160945,1149739294.0592365,1122109264.6173568,1095143227.9005268,1068825227.1273812,1043139688.9829123,1018071414.4031743,993605569.58144677,969727677.19053352,946423607.81600308,923679571.59530234,{"$f":"FU456","v":901482110.05779493},null,null,"Prop. Tax Value",{"$f":"-FY456","v":3004940366.8593159},{"$f":"FY471/(($FY471/$GT471)^(1/21))","v":2932726960.5363183},{"$f":"FZ471/(($FY471/$GT471)^(1/21))","v":2862248955.0586367},2793464646.0358076,2726333331.2989531,2660815286.8158293,2596871743.1846786,2534464862.6929684,2473557716.9274445,2414114264.9222522,2356099331.8321886,2299478588.1184731,2244218529.2347136,2190286455.8010535,2137650454.2547624,2086279377.9658246,2036142828.8063486,1987211139.1628935,1939455354.381067,1892847215.6320062,1847359143.1906047,{"$f":"GT456","v":1802964220.1155894},null,null,"Prop. Tax Value",{"$f":"-GX456","v":1639058381.923264},{"$f":"GX471/(($GX471/$HS471)^(1/21))","v":1599669251.2016292},{"$f":"GY471/(($GX471/$HS471)^(1/21))","v":1561226702.7592573},1523707988.7468052,1487090907.9812481,1451353792.8086352,1416475496.2825532,1382435379.6507111,1349213300.1422434,1316789599.048502,1285145090.0902853,1254261048.0646222,1224119197.7643898,1194701703.1642115,1165991156.8662345,1137970569.7995412,1110623361.1670997,1083933348.634306,1057884738.7533096,1032462117.6174582,1007650441.7403301,{"$f":"HS456","v":983435029.15395844}]
[]
[0.85,"Debt",{"$f":"(C479-C475-C476)*$A477","v":120479295.7853025},{"$f":"C477/C479","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC479-AC475-AC476)*$A477","v":105131549.74869488},{"$f":"AC477/AC479","v":0.65414543660905533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC479-BC475-BC476)*$A477","v":80629247.644719884},{"$f":"BC477/BC479","v":0.64439407856011821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(CB479-CB475-CB476)*$BZ477","v":277001858.81720257},{"$f":"CB477/CB479","v":0.44630843631935524},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(DB479-DB475-DB476)*$CZ477","v":63593689.613041699},{"$f":"DB477/DB479","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EA479-EA475-EA476)*$DY477","v":1354994751.1648402},{"$f":"EA477/EA479","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EZ479-EZ475-EZ476)*$EX477","v":1064638733.0580883},{"$f":"EZ477/EZ479","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(FY479-FY475-FY476)*$FW477","v":2129277466.1161764},{"$f":"FY477/FY479","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(GX479-GX475-GX476)*$GV477","v":1161424072.427006},{"$f":"GX477/GX479","v":0.70859225347677735}]
[null,"Check",{"$f":"SUM(C475:C478)-C479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC475:AC478)-AC479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC475:BC478)-BC479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB475:CB478)-CB479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB475:DB478)-DB479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA475:EA478)-EA479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ475:EZ478)-EZ479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY475:FY478)-FY479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX475:GX478)-GX479","v":0}]
[null,"Year",null,2032,{"$f":"D482+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,null,"Year",null,2032,{"$f":"AD482+1","v":2033},{"$f":"AE482+1","v":2034},{"$f":"AF482+1","v":2035},{"$f":"AG482+1","v":2036},{"$f":"AH482+1","v":2037},{"$f":"AI482+1","v":2038},{"$f":"AJ482+1","v":2039},{"$f":"AK482+1","v":2040},{"$f":"AL482+1","v":2041},{"$f":"AM482+1","v":2042},{"$f":"AN482+1","v":2043},{"$f":"AO482+1","v":2044},{"$f":"AP482+1","v":2045},{"$f":"AQ482+1","v":2046},{"$f":"AR482+1","v":2047},{"$f":"AS482+1","v":2048},{"$f":"AT482+1","v":2049},{"$f":"AU482+1","v":2050},{"$f":"AV482+1","v":2051},null,null,null,null,"Year",null,2032,{"$f":"BD482+1","v":2033},{"$f":"BE482+1","v":2034},{"$f":"BF482+1","v":2035},{"$f":"BG482+1","v":2036},{"$f":"BH482+1","v":2037},{"$f":"BI482+1","v":2038},{"$f":"BJ482+1","v":2039},{"$f":"BK482+1","v":2040},{"$f":"BL482+1","v":2041},{"$f":"BM482+1","v":2042},{"$f":"BN482+1","v":2043},{"$f":"BO482+1","v":2044},{"$f":"BP482+1","v":2045},{"$f":"BQ482+1","v":2046},{"$f":"BR482+1","v":2047},{"$f":"BS482+1","v":2048},{"$f":"BT482+1","v":2049},{"$f":"BU482+1","v":2050},{"$f":"BV482+1","v":2051},null,null,null,"Year",null,2032,{"$f":"CC482+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,null,"Year",null,2032,{"$f":"DC482+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,"Year",null,2032,{"$f":"EB482+1","v":2033},{"$f":"EC482+1","v":2034},{"$f":"ED482+1","v":2035},{"$f":"EE482+1","v":2036},{"$f":"EF482+1","v":2037},{"$f":"EG482+1","v":2038},{"$f":"EH482+1","v":2039},{"$f":"EI482+1","v":2040},{"$f":"EJ482+1","v":2041},{"$f":"EK482+1","v":2042},{"$f":"EL482+1","v":2043},{"$f":"EM482+1","v":2044},{"$f":"EN482+1","v":2045},{"$f":"EO482+1","v":2046},{"$f":"EP482+1","v":2047},{"$f":"EQ482+1","v":2048},{"$f":"ER482+1","v":2049},{"$f":"ES482+1","v":2050},{"$f":"ET482+1","v":2051},null,null,null,"Year",null,2032,{"$f":"FA482+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,"Year",null,2032,{"$f":"FZ482+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,"Year",null,2032,{"$f":"GY482+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N73","v":9.1584469689702299},{"$f":"D486","v":9.1584469689702299},9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,9.1584469689702299,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X43","v":7.3117933049929347},{"$f":"AD486","v":7.3117933049929347},7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,7.3117933049929347,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC43","v":7.1007212013911758},{"$f":"BD486","v":7.1007212013911758},7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,7.1007212013911758,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R73","v":0},{"$f":"CC486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y73","v":25.13491760662798},25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,25.13491760662798,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC73","v":27.010674714157403},{"$f":"FA486","v":27.010674714157403},27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,27.010674714157403,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG73","v":17.607361624981092},{"$f":"FZ486","v":17.607361624981092},17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,17.607361624981092,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK73","v":29.176490168776311},{"$f":"GY486","v":29.176490168776311},29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311,29.176490168776311]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(E482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(F482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(G482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(H482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(I482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(J482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(K482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(L482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(M482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(N482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(O482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(P482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(Q482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(R482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(S482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(T482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(U482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(V482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(W482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1065323.1074325384},{"$f":"HLOOKUP(AE482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1086629.569581189},{"$f":"HLOOKUP(AF482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1108362.1609728129},{"$f":"HLOOKUP(AG482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(AH482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(AI482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(AJ482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(AK482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(AL482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(AM482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(AN482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(AO482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(AP482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(AQ482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(AR482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(AS482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(AT482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(AU482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(AV482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(AW482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1198488.4958616055},{"$f":"HLOOKUP(BE482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1222458.2657788377},{"$f":"HLOOKUP(BF482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1246907.4310944143},{"$f":"HLOOKUP(BG482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1271845.5797163027},{"$f":"HLOOKUP(BH482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1297282.4913106291},{"$f":"HLOOKUP(BI482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1323228.1411368416},{"$f":"HLOOKUP(BJ482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1349692.7039595786},{"$f":"HLOOKUP(BK482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1376686.55803877},{"$f":"HLOOKUP(BL482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1404220.2891995455},{"$f":"HLOOKUP(BM482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},{"$f":"HLOOKUP(BN482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},{"$f":"HLOOKUP(BO482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1490169.8046608714},{"$f":"HLOOKUP(BP482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1519973.2007540888},{"$f":"HLOOKUP(BQ482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1550372.6647691703},{"$f":"HLOOKUP(BR482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1581380.1180645544},{"$f":"HLOOKUP(BS482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1613007.7204258451},{"$f":"HLOOKUP(BT482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1645267.874834362},{"$f":"HLOOKUP(BU482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1678173.2323310494},{"$f":"HLOOKUP(BV482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1711736.6969776703},{"$f":"HLOOKUP(BW482,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1745971.4309172237},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC483","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD483","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE483","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF483","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG483","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH483","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI483","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ483","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK483","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL483","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM483","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN483","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO483","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP483","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ483","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR483","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS483","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT483","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU483","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV483","v":9626556.7200000007}]
[null,"Property Tax",null,{"$f":"C518*$B$8","v":1857933.7537965067},{"$f":"D518*$B$8","v":1694683.3156111136},{"$f":"E518*$B$8","v":1545777.1485889226},{"$f":"F518*$B$8","v":1409954.8694961087},{"$f":"G518*$B$8","v":1286066.8407671368},{"$f":"H518*$B$8","v":1173064.4396524981},{"$f":"I518*$B$8","v":1069991.1823839573},{"$f":"J518*$B$8","v":975974.62822977768},{"$f":"K518*$B$8","v":890218.99491359224},{"$f":"L518*$B$8","v":811998.42289177538},{"$f":"M518*$B$8","v":740650.83147628023},{"$f":"N518*$B$8","v":1144657.7919661119},{"$f":"O518*$B$8","v":1003567.3634777443},{"$f":"P518*$B$8","v":879867.72999444022},{"$f":"Q518*$B$8","v":771415.30350567005},{"$f":"R518*$B$8","v":676330.71448876208},{"$f":"S518*$B$8","v":592966.24435908312},{"$f":"T518*$B$8","v":519877.27219382144},{"$f":"U518*$B$8","v":455797.24093032791},{"$f":"V518*$B$8","v":399615.70922886068},null,null,null,null,"Property Tax",null,{"$f":"AC518*$B$8","v":1599238.7156448127},{"$f":"AD518*$B$8","v":1469171.2806085334},{"$f":"AE518*$B$8","v":1349682.3398842153},{"$f":"AF518*$B$8","v":1239911.5355976757},{"$f":"AG518*$B$8","v":1139068.4835070695},{"$f":"AH518*$B$8","v":1046427.0819882897},{"$f":"AI518*$B$8","v":961320.28387539065},{"$f":"AJ518*$B$8","v":883135.29351164412},{"$f":"AK518*$B$8","v":811309.15442848881},{"$f":"AL518*$B$8","v":745324.69588227454},{"$f":"AM518*$B$8","v":684706.80906259792},{"$f":"AN518*$B$8","v":971929.95378472982},{"$f":"AO518*$B$8","v":1246112.6215296921},{"$f":"AP518*$B$8","v":1507846.8747510742},{"$f":"AQ518*$B$8","v":1757697.8951411606},{"$f":"AR518*$B$8","v":1996205.2040686088},{"$f":"AS518*$B$8","v":2223883.8276059432},{"$f":"AT518*$B$8","v":2441225.4086625795},{"$f":"AU518*$B$8","v":2648699.268624899},{"$f":"AV518*$B$8","v":2846753.4207958393},null,null,null,null,"Property Tax",null,{"$f":"BC518*$B$8","v":1248472.1005140576},{"$f":"BD518*$B$8","v":1160536.1288180922},{"$f":"BE518*$B$8","v":1078793.9159693846},{"$f":"BF518*$B$8","v":1002809.2053607911},{"$f":"BG518*$B$8","v":932176.4680631368},{"$f":"BH518*$B$8","v":866518.73852517339},{"$f":"BI518*$B$8","v":805485.60271573171},{"$f":"BJ518*$B$8","v":748751.32797082257},{"$f":"BK518*$B$8","v":696013.12456471671},{"$f":"BL518*$B$8","v":646989.52972704079},{"$f":"BM518*$B$8","v":601418.90548142313},{"$f":"BN518*$B$8","v":730612.93369359476},{"$f":"BO518*$B$8","v":853494.68268361501},{"$f":"BP518*$B$8","v":970372.56352535298},{"$f":"BQ518*$B$8","v":1081539.9186641939},{"$f":"BR518*$B$8","v":1187275.758153782},{"$f":"BS518*$B$8","v":1287845.4599210382},{"$f":"BT518*$B$8","v":1383501.4358169965},{"$f":"BU518*$B$8","v":1474483.7651251177},{"$f":"BV518*$B$8","v":1561020.7971170854},null,null,null,"Property Tax",null,{"$f":"CB518*$B$8","v":6298988.8524629502},6094471.8873256445,5896595.2243080391,5705143.264610243,5519907.4095419487,5340685.8332413295,5167283.2627733359,4999510.7653678237,4837185.5425656727,4680130.7310486212,4528175.2099357937,4381153.4143369757,4238905.1549594747,4101275.4435720327,3968114.3241356113,3839276.7094170582,3714622.222907641,3594015.0458742017,3477323.7693762924,3364421.2510880469,null,null,null,null,"Property Tax",null,{"$f":"DB518*$B$8","v":919956.12868987909},890086.78935527278,861187.25434552762,833226.03583903541,806172.66836775374,779997.67562320433,754672.53834022034,730169.66322345322,706462.35288277862,683524.776744848,661331.9429090888,639859.67091749143,619084.5654085126,598983.9906263887,579536.045758088,560719.54107102624,542513.97482555034,524899.51093703043,507856.95736322599,491367.74519337423,null,null,null,"Property Tax",null,{"$f":"EA518*$B$8","v":19407270.771162406},{"$f":"EB518*$B$8","v":18940883.768852886},{"$f":"EC518*$B$8","v":18485704.774020981},{"$f":"ED518*$B$8","v":18041464.440756544},{"$f":"EE518*$B$8","v":17607899.895951964},{"$f":"EF518*$B$8","v":17184754.583750643},{"$f":"EG518*$B$8","v":16771778.113733565},{"$f":"EH518*$B$8","v":16368726.112754241},{"$f":"EI518*$B$8","v":15975360.080334229},{"$f":"EJ518*$B$8","v":15591447.247533783},{"$f":"EK518*$B$8","v":15216760.439214021},{"$f":"EL518*$B$8","v":14851077.939609155},{"$f":"EM518*$B$8","v":14494183.361129254},{"$f":"EN518*$B$8","v":14145865.516315844},{"$f":"EO518*$B$8","v":13805918.292874649},{"$f":"EP518*$B$8","v":13474140.531711465},{"$f":"EQ518*$B$8","v":13150335.907899041},{"$f":"ER518*$B$8","v":12834312.814504497},{"$f":"ES518*$B$8","v":12525884.24920856},{"$f":"ET518*$B$8","v":12224867.703649512},null,null,null,"Property Tax",null,{"$f":"EZ518*$B$8","v":15248569.8916276},14882122.961241551,14524482.322445054,14175436.346308708,13834778.489676541,13502307.17294693,13177825.660790656,12861141.945735471,12552068.634548321,12250422.837347973,11956026.059382444,11668704.095407194,11388286.926601555,11114608.619962446,10847507.230115794,10586824.703487577,10332406.784777816,10084102.925682103,9841766.195806725,9605253.1957246158,null,null,null,"Property Tax",null,{"$f":"FY518*$B$8","v":30497139.783255205},29764245.922483105,29048964.644890115,28350872.69261742,27669556.979353085,27004614.345893864,26355651.321581315,25722283.891470946,25104137.269096646,24500845.67469595,23912052.118764892,23337408.190814391,22776573.853203114,22229217.2399249,21695014.460231591,21173649.406975161,20664813.569555636,20168205.85136421,19683532.391613454,19210506.391449235,null,null,null,"Property Tax",null,{"$f":"GX518*$B$8","v":16634803.518139206},16235043.230445333,15844889.806303699,15464112.377791321,15092485.625101684,14729789.643214837,14375809.811771629,14030336.668075064,13693165.783143625,13364097.640743244,13042937.519326303,12729495.376807848,12423585.738110788,12125027.585413581,11833644.251035411,11549263.312895538,11271716.49248489,11000839.555289567,10736472.213607335,10478458.031699581]
[null,"EBITDA",null,{"$f":"D487-D494","v":15848090.668275062},{"$f":"E487-E494","v":15969742.775598804},16076218.645142108,16168762.020806462,16248505.5680384,16316480.598026067,16373625.936745096,16420796.013978776,16458768.240836048,16488249.738269776,16509883.473605419,16055168.379914138,16144536.512537029,16215479.404237544,16270119.954107869,16310316.428973967,16337695.022669818,16353678.400872575,16359510.726294313,16356279.598037191,null,null,null,null,"EBITDA",null,{"$f":"AD487-AD494","v":13890801.309654001},{"$f":"AE487-AE494","v":13979270.41382863},14056329.057074063,14122820.957932141,14179519.528525714,14227133.558917522,14266312.43848091,14297650.951924156,14321693.684548398,14338939.068506522,14349843.099246347,14011911.821322767,13686006.857712327,13371515.862708157,13067852.965699626,12774457.542621367,12490793.042650204,12216345.867631063,11950624.301826989,11693157.489697458,null,null,null,null,"EBITDA",null,{"$f":"BD487-BD494","v":10044909.128268579},{"$f":"BE487-BE494","v":10097587.978075705},10143367.926597796,10182671.127593242,10215888.725085486,10243383.012021929,10265489.436377823,10282518.465440111,10294757.318249945,10302471.575479422,10305906.675364677,10133734.412304936,9967014.8637703955,9805422.4273932464,9648646.2256082855,9496389.3625396546,9348368.2167217769,9204311.7678941824,9063960.956195794,8927068.0721657537,null,null,null,"EBITDA",null,{"$f":"CC487-CC494","v":49984269.244379193},49830429.474480003,49662782.267760381,49481399.880326211,49286344.701319888,48202527.902864411,47980275.681481183,47744480.291198447,47495166.268558584,47232349.049724787,46956035.099879742,45791080.515101537,45487757.21689447,45170903.939545654,44840492.410471089,44496485.923708439,43263697.906707026,42892358.080559418,42507263.413812667,42108344.269991353,null,null,null,null,"EBITDA",null,{"$f":"DC487-DC494","v":8055529.854546465},7872628.2182320468,7689678.9294142537,7506692.4399287179,7323678.2738355761,7140645.0585330417,6957600.5548028871,6774551.6858226657,6591504.5651782984,6408464.5239095911,6225436.1366201648,6042423.2466822658,5859428.9905659268,5676455.8213209826,5493505.5312395068,5310579.2737253532,5127677.5843966007,4944800.4014458554,4761947.085282566,4579116.4374806853,null,null,null,"EBITDA",null,{"$f":"EB487-EB494","v":144576152.82716614},{"$f":"EC487-EC494","v":144794040.53224906},144995750.24390984,145181451.90833974,145351307.0109331,145505468.69207895,145644081.85841948,145767283.28964871,145875201.74092361,145967958.04095605,146045665.18585247,146108428.42876551,146156345.36541975,146189506.01557097,146207992.90045676,146211881.1162934,146201238.40387279,146176125.2143096,146136594.77098867,146082693.1277585,null,null,null,"EBITDA",null,{"$f":"FA487-FA494","v":113397133.4482978},{"$f":"FB487-FB494","v":113592192.4654019},113775017.4326508,113945751.4238086,114104531.05576266,114251486.58332059,114386741.99052176,114510415.07852274,114622617.55011459,114723455.09092773,114813027.44737831,114891428.50140832,114958746.3420698,115015063.33400188,115060456.18284737,115094995.99765438,115118748.35030653,115131773.33202347,115134125.60697249,115125854.46302973,null,null,null,"EBITDA",null,{"$f":"FZ487-FZ494","v":228384304.49939907},{"$f":"GA487-GA494","v":228583203.63068044},228753810.28419292,228896334.11990345,229010970.35427442,229097899.91926238,229157289.61373425,229189292.24740714,229194046.77741522,229171678.43760234,229122298.86063558,229046006.19303027,228942885.20317465,228813007.38243663,228656431.03943336,228473201.38753927,228263350.6257053,228026898.01265815,227763849.93454558,227474199.96608916,null,null,null,"EBITDA",null,{"$f":"GY487-GY494","v":123599962.96781653},{"$f":"GZ487-GZ494","v":123825502.34370777},124037950.43781069,124237468.4296836,124424210.55700098,124598324.22100812,124759950.08821401,124909222.18838854,125046268.00892749,125171208.58564752,125284158.59007052,125385226.41325516,125474514.2462317,125552118.157094,125618128.16480057,125672628.3097354,125715696.72107691,125747405.68102171,125767821.68590841,125777005.50428471]
[null,"Before Tax Earnings",null,{"$f":"D497-D519-D507","v":-21722990.69278276},{"$f":"E497-E519-E507","v":-40371224.470516264},-19860339.035816491,-7439609.2753255405,-7150291.1460484508,2234180.8536743205,11618825.827685824,11908604.680459522,12201316.121633813,12498273.794100409,{"$f":"N497-N519-N507","v":4340722.4385581203},{"$f":"O497-O519-O507","v":-322099.68971655704},{"$f":"P497-P519-P507","v":3432343.3038079189},6279573.7234343337,8483504.0902414378,9069598.0819237269,9670169.0682765786,12325423.350293417,14999249.947017707,15659560.662310146,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD497-AD519-AD507","v":-18525637.235065937},{"$f":"AE497-AE519-AE507","v":-24754658.883636087},-16948419.677288741,-6267737.0744575094,-6027960.1193079296,2041758.9666646877,10112654.516998075,10355929.145362969,10602504.79865494,10853409.74931418,{"$f":"AN497-AN519-AN507","v":4928838.774424524},{"$f":"AO497-AO519-AO507","v":1558670.4715674464},{"$f":"AP497-AP519-AP507","v":3954705.1408051844},5715028.2039751895,7030425.3675606605,7187108.038928818,7376025.5381263923,9086307.4567408692,10829125.191412184,11118731.116070362,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD497-BD519-BD507","v":-15201656.724564258},{"$f":"BE497-BE519-BE507","v":-27761741.278964698},-14004850.254762061,-5681399.8284188621,-5507354.8100750335,780527.67287239898,7070415.7328339908,7250470.1049595941,7433885.5679859091,7621335.2659426928,{"$f":"BN497-BN519-BN507","v":4723083.8032587934},{"$f":"BO497-BO519-BO507","v":3104146.5149901677},{"$f":"BP497-BP519-BP507","v":4371217.9445004733},5323494.7569122072,6056533.9161111331,6213615.6974869389,6390400.1283357199,7331648.5322613399,8293154.692033872,8532264.8636925723,null,null,null,"Before Tax Earnings",null,{"$f":"CC497-CC519-CC507","v":28984882.49890662},{"$f":"CD497-CD519-CD507","v":22810238.608399399},24093320.037361346,25308770.325446967,26465197.563001044,26694256.387904517,27749359.078153964,28764119.17790027,29227125.540500805,29591293.238797266,{"$f":"CM497-CM519-CM507","v":29973313.451938994},{"$f":"CN497-CN519-CN507","v":29499609.738296904},{"$f":"CO497-CO519-CO507","v":29922099.854782753},30367350.6628615,30837148.423485875,31333361.690907113,30982804.415798783,31537806.868638914,32125371.594829287,32747744.813591953,null,null,null,null,"Before Tax Earnings",null,{"$f":"DC497-DC519-DC507","v":-13570654.498664917},-24695434.982024215,-13000471.391516201,-6010596.6589633487,-6080632.7636713637,-846091.71326581156,4394369.396934839,4342106.7562655751,4296385.1753477138,4257536.9507918358,4225909.9710508818,4201868.5590388775,4185794.3547447287,4178087.2399130845,4179166.3069655728,4189470.8744420819,4209461.5513535254,4239621.3529549856,4280456.8705715127,4332499.4982384387,null,null,null,"Before Tax Earnings",null,{"$f":"EB497-EB519-EB507","v":3039678.7874473184},{"$f":"EC497-EC519-EC507","v":-63031331.04749772},-51243616.845246904,-40213275.241675057,-29859798.990794718,-20121960.628519498,-10977212.840482913,-2344644.8701055497,422767.44341953099,2044578.9716119766,{"$f":"EL497-EL519-EL507","v":3727794.1060764119},{"$f":"EM497-EM519-EM507","v":5476340.7380358726},{"$f":"EN497-EN519-EN507","v":7294330.2331888527},9186067.0697637424,11156058.950394392,13209027.411763139,15349918.957151227,17583916.738287188,19916452.814200357,22353221.016165994,null,null,null,"Before Tax Earnings",null,{"$f":"FA497-FA519-FA507","v":2189903.8456616029},{"$f":"FB497-FB519-FB507","v":-49699170.918684803},-40413056.708829455,-31721534.194060132,-23561337.945594877,-15884350.740006723,-8672846.7014729306,-1863242.7612841278,338562.03064715117,1640800.1078717411,{"$f":"FK497-FK519-FK507","v":2991843.0275543183},{"$f":"FL497-FL519-FL507","v":4394788.1729779541},{"$f":"FM497-FM519-FM507","v":5852877.3096027225},7369504.1622962654,8948222.3649412766,10592753.801237799,12306997.356453933,14095038.100863058,15961156.926638868,17909840.661064241,null,null,null,"Before Tax Earnings",null,{"$f":"FZ497-FZ519-FZ507","v":5969845.2941266149},{"$f":"GA497-GA519-GA507","v":-97999523.137493044},-79622337.998767674,-62438237.115834057,-46320767.648440734,-31173774.727392316,-16961887.770255193,-3558023.4322066754,625935.73848026991,3006368.4714902788,{"$f":"GJ497-GJ519-GJ507","v":5479930.0209875405},{"$f":"GK497-GK519-GK507","v":8052725.5361694545},{"$f":"GL497-GL519-GL507","v":10731147.138240427},13521889.039025322,16431963.403621122,19468716.99470605,22639848.638000041,25953427.550337255,29417912.573878273,33042172.36215812,null,null,null,"Before Tax Earnings",null,{"$f":"GY497-GY519-GY507","v":2282985.2194861025},{"$f":"GZ497-GZ519-GZ507","v":-54310530.438932337},-44167221.352895103,-34672297.698900521,-25756737.444480024,-17368043.768076263,-9486873.9394166097,-2043859.091400817,372752.89678113163,1808312.2404954582,{"$f":"HI497-HI519-HI507","v":3297411.950262472},{"$f":"HJ497-HJ519-HJ507","v":4843436.9640583247},{"$f":"HK497-HK519-HK507","v":6449929.8471766487},8120599.0606878102,9859327.6361756846,11670182.277280889,13557422.909601286,15525512.701573916,17579128.580089845,19723172.265776839]
[]
[]
[null,"Mortgage Balance",{"$f":"C524","v":119724150.93034415},{"$f":"C511-D510","v":116103382.85700174},{"$f":"D511-E510","v":112301576.3799922},{"$f":"E511-F510","v":108309679.57913218},{"$f":"F511-G510","v":104118187.93822917},{"$f":"G511-H510","v":99717121.71528101},{"$f":"H511-I510","v":95096002.181185439},{"$f":"I511-J510","v":90243826.670385092},{"$f":"J511-K510","v":85149042.384044722},{"$f":"K511-L510","v":79799518.883387327},{"$f":"(N495*$A$54)+L511-M510","v":112977457.77838695},{"$f":"M511-N510","v":103995233.01703848},{"$f":"N511-O510","v":94563897.01762259},{"$f":"O511-P510","v":84660994.218235895},{"$f":"P511-Q510","v":74262946.278879866},{"$f":"Q511-R510","v":63344995.942556038},{"$f":"R511-S510","v":51881148.08941602},{"$f":"S511-T510","v":39844107.843619004},{"$f":"T511-U510","v":27205215.585532133},{"$f":"U511-V510","v":13934378.714540917},{"$f":"V511-W510","v":1.4156103134155273E-7},null,null,null,null,"Mortgage Balance",{"$f":"AC524","v":104587607.57516243},{"$f":"AC511-AD510","v":101424607.73400477},{"$f":"AD511-AE510","v":98103457.900789231},{"$f":"AE511-AF510","v":94616250.575912923},{"$f":"AF511-AG510","v":90954682.88479279},{"$f":"AG511-AH510","v":87110036.809116647},{"$f":"AH511-AI510","v":83073158.429656699},{"$f":"AI511-AJ510","v":78834436.131223753},{"$f":"AJ511-AK510","v":74383777.717869163},{"$f":"AK511-AL510","v":69710586.383846849},{"$f":"(AN495*$A$54)+AL511-AM510","v":93146932.063107252},{"$f":"AM511-AN510","v":85741324.820093647},{"$f":"AN511-AO510","v":77965437.214929357},{"$f":"AO511-AP510","v":69800755.22950685},{"$f":"AP511-AQ510","v":61227839.144813225},{"$f":"AQ511-AR510","v":52226277.255884916},{"$f":"AR511-AS510","v":42774637.272510193},{"$f":"AS511-AT510","v":32850415.289966732},{"$f":"AT511-AU510","v":22429982.208296098},{"$f":"AU511-AV510","v":11488527.472541934},{"$f":"AV511-AW510","v":6.1467289924621582E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC524","v":80450802.881877154},{"$f":"BC511-BD510","v":78017762.461160868},{"$f":"BD511-BE510","v":75463070.019408762},{"$f":"BE511-BF510","v":72780642.955569059},{"$f":"BF511-BG510","v":69964094.538537368},{"$f":"BG511-BH510","v":67006718.700654089},{"$f":"BH511-BI510","v":63901474.070876643},{"$f":"BI511-BJ510","v":60640967.209610328},{"$f":"BJ511-BK510","v":57217435.005280696},{"$f":"BK511-BL510","v":53622726.19073458},{"$f":"(BN495*$A$54)+BL511-BM510","v":64019880.225453079},{"$f":"BM511-BN510","v":58930006.858788989},{"$f":"BN511-BO510","v":53585639.823791698},{"$f":"BO511-BP510","v":47974054.437044539},{"$f":"BP511-BQ510","v":42081889.780960023},{"$f":"BQ511-BR510","v":35895116.892071284},{"$f":"BR511-BS510","v":29399005.358738106},{"$f":"BS511-BT510","v":22578088.248738267},{"$f":"BT511-BU510","v":15416125.283238437},{"$f":"BU511-BV510","v":7896064.1694636159},{"$f":"BV511-BW510","v":5.3085386753082275E-8},null,null,null,"Mortgage Balance",{"$f":"CB524","v":280642703.37471354},{"$f":"CB511-CC510","v":272155341.94847244},263243612.4509193,253886296.4784885,244061114.70743614,233744673.84783119,222912410.94524598,211538534.89753151,199595965.04743132,187056266.70482612,{"$f":"(CM495*$A$54)+CK511-CL510","v":173889583.44509065},{"$f":"CL511-CM510","v":160064566.0223684},145548297.72851005,130306216.01995878,114302030.22597995,97497635.142302185,79853020.304440528,61326174.724685788,41872986.865943305,21447139.614263698,1.1175870895385742E-7,null,null,null,null,"Mortgage Balance",{"$f":"DB524","v":64541235.588276036},{"$f":"DB511-DC510","v":62589341.643602647},60539853.001695588,58387889.927693181,56128328.699990653,53755789.410902992,51264623.157360949,48648898.591141805,45902387.796611704,43018551.4623551,{"$f":"(DM495*$A$54)+DK511-DL510","v":39990523.311385661},{"$f":"DL511-DM510","v":36811093.752867758},33472692.716423959,29967371.628157966,26286784.485478673,22422167.985665418,18364320.6608615,14103580.969817385,9629804.2942210641,4932338.7848449275,-1.5832483768463135E-8,null,null,null,"Mortgage Balance",{"$f":"EA524","v":1375184172.9571962},{"$f":"EA511-EB510","v":1354485677.6545072},{"$f":"EB511-EC510","v":1332752257.5866838},{"$f":"EC511-ED510","v":1309932166.5154691},{"$f":"ED511-EE510","v":1285971070.8906937},{"$f":"EE511-EF510","v":1260811920.4846795},{"$f":"EF511-EG510","v":1234394812.5583646},{"$f":"EG511-EH510","v":1206656849.235734},{"$f":"EH511-EI510","v":1177531987.7469718},{"$f":"EI511-EJ510","v":1146950883.1837716},{"$f":"EJ511-EK510","v":1114840723.3924112},{"$f":"EK511-EL510","v":1081125055.6114829},{"$f":"EL511-EM510","v":1045723604.4415081},{"$f":"EM511-EN510","v":1008552080.7130346},{"$f":"EN511-EO510","v":969521980.79813743},{"$f":"EO511-EP510","v":928540375.8874954},{"$f":"EP511-EQ510","v":885509690.73132133},{"$f":"EQ511-ER510","v":840327471.31733847},{"$f":"ER511-ES510","v":792886140.93265653},{"$f":"ES511-ET510","v":743072744.02874041},{"$f":"ET511-EU510","v":690768677.27962852},null,null,null,"Mortgage Balance",{"$f":"EZ524","v":1080501850.1806538},{"$f":"EZ511-FA510","v":1064238746.728541},{"$f":"FA511-FB510","v":1047162488.1038226},{"$f":"FB511-FC510","v":1029232416.5478681},{"$f":"FC511-FD510","v":1010405841.414116},{"$f":"FD511-FE510","v":990637937.52367628},{"$f":"FE511-FF510","v":969881638.4387145},{"$f":"FF511-FG510","v":948087524.39950466},{"$f":"FG511-FH510","v":925203704.65833437},{"$f":"FH511-FI510","v":901175693.93010557},{"$f":"FI511-FJ510","v":875946282.66546535},{"$f":"FJ511-FK510","v":849455400.83759308},{"$f":"FK511-FL510","v":821639974.91832721},{"$f":"FL511-FM510","v":792433777.70309806},{"$f":"FM511-FN510","v":761767270.62710738},{"$f":"FN511-FO510","v":729567438.19731724},{"$f":"FO511-FP510","v":695757614.14603758},{"$f":"FP511-FQ510","v":660257298.89219391},{"$f":"FQ511-FR510","v":622981967.87565804},{"$f":"FR511-FS510","v":583842870.30829537},{"$f":"FS511-FT510","v":542746817.86256456},null,null,null,"Mortgage Balance",{"$f":"FY524","v":2161003700.3613086},{"$f":"FY511-FZ510","v":2128477493.457083},{"$f":"FZ511-GA510","v":2094324976.2076459},{"$f":"GA511-GB510","v":2058464833.095737},{"$f":"GB511-GC510","v":2020811682.8282328},{"$f":"GC511-GD510","v":1981275875.0473533},{"$f":"GD511-GE510","v":1939763276.8774297},{"$f":"GE511-GF510","v":1896175048.79901},{"$f":"GF511-GG510","v":1850407409.3166695},{"$f":"GG511-GH510","v":1802351387.8602118},{"$f":"GH511-GI510","v":1751892565.3309314},{"$f":"GI511-GJ510","v":1698910801.6751869},{"$f":"GJ511-GK510","v":1643279949.8366551},{"$f":"GK511-GL510","v":1584867555.4061968},{"$f":"GL511-GM510","v":1523534541.2542155},{"$f":"GM511-GN510","v":1459134876.3946352},{"$f":"GN511-GO510","v":1391515228.2920759},{"$f":"GO511-GP510","v":1320514597.7843885},{"$f":"GP511-GQ510","v":1245963935.7513168},{"$f":"GQ511-GR510","v":1167685740.6165915},{"$f":"GR511-GS510","v":1085493635.7251298},null,null,null,"Mortgage Balance",{"$f":"GX524","v":1178729291.1061683},{"$f":"GX511-GY510","v":1160987723.7038634},{"$f":"GY511-GZ510","v":1142359077.9314432},{"$f":"GZ511-HA510","v":1122798999.8704021},{"$f":"HA511-HB510","v":1102260917.9063089},{"$f":"HB511-HC510","v":1080695931.8440111},{"$f":"HC511-HD510","v":1058052696.4785982},{"$f":"HD511-HE510","v":1034277299.3449148},{"$f":"HE511-HF510","v":1009313132.3545473},{"$f":"HF511-HG510","v":983100757.01466131},{"$f":"HG511-HH510","v":955577762.907781},{"$f":"HH511-HI510","v":926678619.09555674},{"$f":"HI511-HJ510","v":896334518.09272122},{"$f":"HJ511-HK510","v":864473212.0397439},{"$f":"HK511-HL510","v":831018840.68411779},{"$f":"HL511-HM510","v":795891750.76071036},{"$f":"HM511-HN510","v":759008306.34113252},{"$f":"HN511-HO510","v":720280689.70057583},{"$f":"HO511-HP510","v":679616692.22799134},{"$f":"HP511-HQ510","v":636919494.88177752},{"$f":"HQ511-HR510","v":592087437.66825306}]
[]
[null,"Accum Depreciation",null,{"$f":"SUM($D514:D515)","v":14090810.111048555},{"$f":"SUM($D514:E515)","v":28181620.22209711},{"$f":"SUM($D514:F515)","v":42272430.333145663},{"$f":"SUM($D514:G515)","v":56363240.444194213},{"$f":"SUM($D514:H515)","v":70454050.555242762},{"$f":"SUM($D514:I515)","v":84544860.666291311},{"$f":"SUM($D514:J515)","v":98635670.777339861},{"$f":"SUM($D514:K515)","v":112726480.88838841},{"$f":"SUM($D514:L515)","v":126817290.99943696},{"$f":"SUM($D514:M515)","v":140908101.11048552},{"$f":"SUM($D514:N515)","v":149960738.9574832},{"$f":"SUM($D514:O515)","v":159013376.80448088},{"$f":"SUM($D514:P515)","v":168066014.65147856},{"$f":"SUM($D514:Q515)","v":177118652.49847624},{"$f":"SUM($D514:R515)","v":186171290.34547392},{"$f":"SUM($D514:S515)","v":195223928.19247159},{"$f":"SUM($D514:T515)","v":204276566.03946927},{"$f":"SUM($D514:U515)","v":213329203.88646695},{"$f":"SUM($D514:V515)","v":222381841.73346463},{"$f":"SUM($D514:W515)","v":231434479.58046231},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD514:AD515)","v":11503859.729531616},{"$f":"SUM($AD514:AE515)","v":23007719.459063228},{"$f":"SUM($AD514:AF515)","v":34511579.188594848},{"$f":"SUM($AD514:AG515)","v":46015438.918126464},{"$f":"SUM($AD514:AH515)","v":57519298.64765808},{"$f":"SUM($AD514:AI515)","v":69023158.377189696},{"$f":"SUM($AD514:AJ515)","v":80527018.106721312},{"$f":"SUM($AD514:AK515)","v":92030877.836252928},{"$f":"SUM($AD514:AL515)","v":103534737.56578454},{"$f":"SUM($AD514:AM515)","v":115038597.29531616},{"$f":"SUM($AD514:AN515)","v":122861618.43752488},{"$f":"SUM($AD514:AO515)","v":130684639.57973361},{"$f":"SUM($AD514:AP515)","v":138507660.72194234},{"$f":"SUM($AD514:AQ515)","v":146330681.86415106},{"$f":"SUM($AD514:AR515)","v":154153703.00635979},{"$f":"SUM($AD514:AS515)","v":161976724.14856851},{"$f":"SUM($AD514:AT515)","v":169799745.29077724},{"$f":"SUM($AD514:AU515)","v":177622766.43298596},{"$f":"SUM($AD514:AV515)","v":185445787.57519469},{"$f":"SUM($AD514:AW515)","v":193268808.71740341},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD514:BD515)","v":7996193.5782240629},{"$f":"SUM($BD514:BE515)","v":15992387.156448126},{"$f":"SUM($BD514:BF515)","v":23988580.734672192},{"$f":"SUM($BD514:BG515)","v":31984774.312896259},{"$f":"SUM($BD514:BH515)","v":39980967.891120322},{"$f":"SUM($BD514:BI515)","v":47977161.469344385},{"$f":"SUM($BD514:BJ515)","v":55973355.047568448},{"$f":"SUM($BD514:BK515)","v":63969548.625792511},{"$f":"SUM($BD514:BL515)","v":71965742.204016566},{"$f":"SUM($BD514:BM515)","v":79961935.782240629},{"$f":"SUM($BD514:BN515)","v":86117710.066803247},{"$f":"SUM($BD514:BO515)","v":92273484.351365864},{"$f":"SUM($BD514:BP515)","v":98429258.635928482},{"$f":"SUM($BD514:BQ515)","v":104585032.9204911},{"$f":"SUM($BD514:BR515)","v":110740807.20505373},{"$f":"SUM($BD514:BS515)","v":116896581.48961635},{"$f":"SUM($BD514:BT515)","v":123052355.77417897},{"$f":"SUM($BD514:BU515)","v":129208130.05874158},{"$f":"SUM($BD514:BV515)","v":135363904.34330422},{"$f":"SUM($BD514:BW515)","v":141519678.62786683},null,null,null,"Accum Depreciation",null,{"$f":"SUM($CB515:CC515)","v":15747472.131157374},{"$f":"SUM($CB515:CD515)","v":31494944.262314748},{"$f":"SUM($CB515:CE515)","v":47242416.39347212},{"$f":"SUM($CB515:CF515)","v":62989888.524629496},{"$f":"SUM($CB515:CG515)","v":78737360.655786872},{"$f":"SUM($CB515:CH515)","v":94484832.78694424},{"$f":"SUM($CB515:CI515)","v":110232304.91810161},{"$f":"SUM($CB515:CJ515)","v":125979777.04925898},{"$f":"SUM($CB515:CK515)","v":141727249.18041635},{"$f":"SUM($CB515:CL515)","v":157474721.31157371},{"$f":"SUM($CB515:CM515)","v":173222193.44273108},{"$f":"SUM($CB515:CN515)","v":188969665.57388845},{"$f":"SUM($CB515:CO515)","v":204717137.70504582},{"$f":"SUM($CB515:CP515)","v":220464609.83620319},{"$f":"SUM($CB515:CQ515)","v":236212081.96736056},{"$f":"SUM($CB515:CR515)","v":251959554.09851792},{"$f":"SUM($CB515:CS515)","v":267707026.22967529},{"$f":"SUM($CB515:CT515)","v":283454498.36083269},{"$f":"SUM($CB515:CU515)","v":299201970.49199009},{"$f":"SUM($CB515:CV515)","v":314949442.62314749},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($DB515:DC515)","v":3679824.5147595163},{"$f":"SUM($DB515:DD515)","v":7359649.0295190327},{"$f":"SUM($DB515:DE515)","v":11039473.544278549},{"$f":"SUM($DB515:DF515)","v":14719298.059038065},{"$f":"SUM($DB515:DG515)","v":18399122.573797584},{"$f":"SUM($DB515:DH515)","v":22078947.088557102},{"$f":"SUM($DB515:DI515)","v":25758771.60331662},{"$f":"SUM($DB515:DJ515)","v":29438596.118076138},{"$f":"SUM($DB515:DK515)","v":33118420.632835656},{"$f":"SUM($DB515:DL515)","v":36798245.147595175},{"$f":"SUM($DB515:DM515)","v":40478069.662354693},{"$f":"SUM($DB515:DN515)","v":44157894.177114211},{"$f":"SUM($DB515:DO515)","v":47837718.691873729},{"$f":"SUM($DB515:DP515)","v":51517543.206633247},{"$f":"SUM($DB515:DQ515)","v":55197367.721392766},{"$f":"SUM($DB515:DR515)","v":58877192.236152284},{"$f":"SUM($DB515:DS515)","v":62557016.750911802},{"$f":"SUM($DB515:DT515)","v":66236841.26567132},{"$f":"SUM($DB515:DU515)","v":69916665.780430838},{"$f":"SUM($DB515:DV515)","v":73596490.295190349},null,null,null,"Accum Depreciation",null,{"$f":"SUM($EB515:EB515)","v":38814541.542324811},{"$f":"SUM($EB515:EC515)","v":77629083.084649622},{"$f":"SUM($EB515:ED515)","v":116443624.62697443},{"$f":"SUM($EB515:EE515)","v":155258166.16929924},{"$f":"SUM($EB515:EF515)","v":194072707.71162406},{"$f":"SUM($EB515:EG515)","v":232887249.25394887},{"$f":"SUM($EB515:EH515)","v":271701790.79627371},{"$f":"SUM($EB515:EI515)","v":310516332.33859849},{"$f":"SUM($EB515:EJ515)","v":349330873.88092327},{"$f":"SUM($EB515:EK515)","v":388145415.42324805},{"$f":"SUM($EB515:EL515)","v":426959956.96557283},{"$f":"SUM($EB515:EM515)","v":465774498.50789762},{"$f":"SUM($EB515:EN515)","v":504589040.0502224},{"$f":"SUM($EB515:EO515)","v":543403581.59254718},{"$f":"SUM($EB515:EP515)","v":582218123.13487196},{"$f":"SUM($EB515:EQ515)","v":621032664.67719674},{"$f":"SUM($EB515:ER515)","v":659847206.21952152},{"$f":"SUM($EB515:ES515)","v":698661747.7618463},{"$f":"SUM($EB515:ET515)","v":737476289.30417109},{"$f":"SUM($EB515:EU515)","v":776290830.84649587},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FA515:FA515)","v":30497139.783255201},{"$f":"SUM($FA515:FB515)","v":60994279.566510402},{"$f":"SUM($FA515:FC515)","v":91491419.349765599},{"$f":"SUM($FA515:FD515)","v":121988559.1330208},{"$f":"SUM($FA515:FE515)","v":152485698.91627601},{"$f":"SUM($FA515:FF515)","v":182982838.6995312},{"$f":"SUM($FA515:FG515)","v":213479978.48278639},{"$f":"SUM($FA515:FH515)","v":243977118.26604158},{"$f":"SUM($FA515:FI515)","v":274474258.0492968},{"$f":"SUM($FA515:FJ515)","v":304971397.83255202},{"$f":"SUM($FA515:FK515)","v":335468537.61580724},{"$f":"SUM($FA515:FL515)","v":365965677.39906245},{"$f":"SUM($FA515:FM515)","v":396462817.18231767},{"$f":"SUM($FA515:FN515)","v":426959956.96557289},{"$f":"SUM($FA515:FO515)","v":457457096.74882811},{"$f":"SUM($FA515:FP515)","v":487954236.53208333},{"$f":"SUM($FA515:FQ515)","v":518451376.31533855},{"$f":"SUM($FA515:FR515)","v":548948516.09859371},{"$f":"SUM($FA515:FS515)","v":579445655.88184893},{"$f":"SUM($FA515:FT515)","v":609942795.66510415},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FZ515:FZ515)","v":60994279.566510409},{"$f":"SUM($FZ515:GA515)","v":121988559.13302082},{"$f":"SUM($FZ515:GB515)","v":182982838.69953123},{"$f":"SUM($FZ515:GC515)","v":243977118.26604164},{"$f":"SUM($FZ515:GD515)","v":304971397.83255208},{"$f":"SUM($FZ515:GE515)","v":365965677.39906251},{"$f":"SUM($FZ515:GF515)","v":426959956.96557295},{"$f":"SUM($FZ515:GG515)","v":487954236.53208339},{"$f":"SUM($FZ515:GH515)","v":548948516.09859383},{"$f":"SUM($FZ515:GI515)","v":609942795.66510427},{"$f":"SUM($FZ515:GJ515)","v":670937075.23161471},{"$f":"SUM($FZ515:GK515)","v":731931354.79812515},{"$f":"SUM($FZ515:GL515)","v":792925634.36463559},{"$f":"SUM($FZ515:GM515)","v":853919913.93114603},{"$f":"SUM($FZ515:GN515)","v":914914193.49765646},{"$f":"SUM($FZ515:GO515)","v":975908473.0641669},{"$f":"SUM($FZ515:GP515)","v":1036902752.6306773},{"$f":"SUM($FZ515:GQ515)","v":1097897032.1971877},{"$f":"SUM($FZ515:GR515)","v":1158891311.7636981},{"$f":"SUM($FZ515:GS515)","v":1219885591.3302085},null,null,null,"Accum Depreciation",null,{"$f":"SUM($GY515:GY515)","v":33269607.036278412},{"$f":"SUM($GY515:GZ515)","v":66539214.072556823},{"$f":"SUM($GY515:HA515)","v":99808821.108835235},{"$f":"SUM($GY515:HB515)","v":133078428.14511365},{"$f":"SUM($GY515:HC515)","v":166348035.18139207},{"$f":"SUM($GY515:HD515)","v":199617642.2176705},{"$f":"SUM($GY515:HE515)","v":232887249.25394893},{"$f":"SUM($GY515:HF515)","v":266156856.29022735},{"$f":"SUM($GY515:HG515)","v":299426463.32650578},{"$f":"SUM($GY515:HH515)","v":332696070.36278421},{"$f":"SUM($GY515:HI515)","v":365965677.39906263},{"$f":"SUM($GY515:HJ515)","v":399235284.43534106},{"$f":"SUM($GY515:HK515)","v":432504891.47161949},{"$f":"SUM($GY515:HL515)","v":465774498.50789791},{"$f":"SUM($GY515:HM515)","v":499044105.54417634},{"$f":"SUM($GY515:HN515)","v":532313712.58045477},{"$f":"SUM($GY515:HO515)","v":565583319.61673319},{"$f":"SUM($GY515:HP515)","v":598852926.65301156},{"$f":"SUM($GY515:HQ515)","v":632122533.68928993},{"$f":"SUM($GY515:HR515)","v":665392140.72556829}]
[null,"Tax Dep",null,{"$f":"($C503*0.85)*-D$4","v":31584873.814540613},50535798.10326498,30321478.861958988,18192887.317175392,18192887.317175392,9096443.658587696,null,null,null,null,{"$f":"($N495)*D$6","v":6520288.1461279504},{"$f":"($N495)*E$6","v":11177506.418778772},{"$f":"($N495)*F$6","v":7983998.3578479802},{"$f":"($N495)*G$6","v":5702855.969891415},{"$f":"($N495)*H$6","v":4073468.5499224388},{"$f":"($N495)*I$6","v":4073468.5499224388},{"$f":"($N495)*J$6","v":4073468.5499224388},{"$f":"($N495)*K$6","v":2036049.658398207},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AC503*0.85)*-D$4","v":27187058.165961817},33662698.910764478,{"$f":"($AC503*0.85)*-F$4","v":26099575.839323342},{"$f":"($AC503*0.85)*-G$4","v":15659745.503594004},{"$f":"($AC503*0.85)*-H$4","v":15659745.503594004},{"$f":"($AC503*0.85)*-I$4","v":7829872.7517970018},null,null,null,null,{"$f":"($AN495)*D$6","v":4763657.7216664599},{"$f":"($AN495)*E$6","v":8166175.1087506386},{"$f":"($AN495)*F$6","v":5833029.8561606742},{"$f":"($AN495)*G$6","v":4166449.8972576247},{"$f":"($AN495)*H$6","v":2976035.6408983031},{"$f":"($AN495)*I$6","v":2976035.6408983031},{"$f":"($AN495)*J$6","v":2976035.6408983031},{"$f":"($AN495)*K$6","v":1487517.6463918576},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BC503*0.85)*-D$4","v":21224025.708738979},{"$f":"($BC503*0.85)*-E$4","v":33958441.13398236},{"$f":"($BC503*0.85)*-F$4","v":20375064.680389419},{"$f":"($BC503*0.85)*-G$4","v":12225038.80823365},{"$f":"($BC503*0.85)*-H$4","v":12225038.80823365},{"$f":"($BC503*0.85)*-I$4","v":6112519.4041168252},null,null,null,null,{"$f":"($BN495)*D$6","v":2381828.86083323},{"$f":"($BN495)*E$6","v":4083087.5543753193},{"$f":"($BN495)*F$6","v":2916514.9280803371},{"$f":"($BN495)*G$6","v":2083224.9486288123},{"$f":"($BN495)*H$6","v":1488017.8204491516},{"$f":"($BN495)*I$6","v":1488017.8204491516},{"$f":"($BN495)*J$6","v":1488017.8204491516},{"$f":"($BN495)*K$6","v":743758.82319592882},null,null,null,null,null,"Tax Dep",null,{"$f":"($C503)*-D$5","v":6967251.5767368991},{"$f":"($C503)*-E$5","v":13412423.768656982},{"$f":"($C503)*-F$5","v":12407281.607853072},{"$f":"($C503)*-G$5","v":11478314.730954818},{"$f":"($C503)*-H$5","v":10618091.402947035},{"$f":"($C503)*-I$5","v":9821037.8225683328},{"$f":"($C503)*-J$5","v":9085296.0560649168},{"$f":"($C503)*-K$5","v":8403434.3684215993},{"$f":"($C503)*-L$5","v":8288242.4756862149},{"$f":"($C503)*-M$5","v":8288242.4756862149},{"$f":"($C503)*-N$5","v":8288242.4756862149},{"$f":"($C503)*-O$5","v":8288242.4756862149},{"$f":"($C503)*-P$5","v":8288242.4756862149},{"$f":"($C503)*-Q$5","v":8288242.4756862149},{"$f":"($C503)*-R$5","v":8288242.4756862149},{"$f":"($C503)*-S$5","v":8288242.4756862149},{"$f":"($C503)*-T$5","v":8288242.4756862149},{"$f":"($C503)*-U$5","v":8288242.4756862149},{"$f":"($C503)*-V$5","v":8288242.4756862149},{"$f":"($C503)*-W$5","v":8288242.4756862149},null,null,null,null,"Tax Dep",null,{"$f":"($DB503)*-D$4","v":18399122.57379758},{"$f":"($DB503)*-E$4","v":29438596.118076131},{"$f":"($DB503)*-F$4","v":17663157.670845676},{"$f":"($DB503)*-G$4","v":10597894.602507407},{"$f":"($DB503)*-H$4","v":10597894.602507407},{"$f":"($DB503)*-I$4","v":5298947.3012537034},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($EA503)*-D$5","v":72777265.39185901},{"$f":"($EA503)*-E$5","v":140101087.69702142},{"$f":"($EA503)*-F$5","v":129601754.20982255},{"$f":"($EA503)*-G$5","v":119898118.82424134},{"$f":"($EA503)*-H$5","v":110912552.45719314},{"$f":"($EA503)*-I$5","v":102586833.29636447},{"$f":"($EA503)*-J$5","v":94901554.070984155},{"$f":"($EA503)*-K$5","v":87779085.697967559},{"$f":"($EA503)*-L$5","v":86575834.91015549},{"$f":"($EA503)*-M$5","v":86575834.91015549},{"$f":"($EA503)*-N$5","v":86575834.91015549},{"$f":"($EA503)*-O$5","v":86575834.91015549},{"$f":"($EA503)*-P$5","v":86575834.91015549},{"$f":"($EA503)*-Q$5","v":86575834.91015549},{"$f":"($EA503)*-R$5","v":86575834.91015549},{"$f":"($EA503)*-S$5","v":86575834.91015549},{"$f":"($EA503)*-T$5","v":86575834.91015549},{"$f":"($EA503)*-U$5","v":86575834.91015549},{"$f":"($EA503)*-V$5","v":86575834.91015549},{"$f":"($EA503)*-W$5","v":86575834.91015549},{"$f":"($EA503)*-X$5","v":43258806.548921004},null,null,"Tax Dep",null,{"$f":"($EZ503)*-D$5","v":57182137.093603499},{"$f":"($EZ503)*-E$5","v":110079426.04765965},{"$f":"($EZ503)*-F$5","v":101829949.73628913},{"$f":"($EZ503)*-G$5","v":94205664.790475324},{"$f":"($EZ503)*-H$5","v":87145576.930651739},{"$f":"($EZ503)*-I$5","v":80603940.447143495},{"$f":"($EZ503)*-J$5","v":74565506.77005896},{"$f":"($EZ503)*-K$5","v":68969281.619831637},{"$f":"($EZ503)*-L$5","v":68023870.286550716},{"$f":"($EZ503)*-M$5","v":68023870.286550716},{"$f":"($EZ503)*-N$5","v":68023870.286550716},{"$f":"($EZ503)*-O$5","v":68023870.286550716},{"$f":"($EZ503)*-P$5","v":68023870.286550716},{"$f":"($EZ503)*-Q$5","v":68023870.286550716},{"$f":"($EZ503)*-R$5","v":68023870.286550716},{"$f":"($EZ503)*-S$5","v":68023870.286550716},{"$f":"($EZ503)*-T$5","v":68023870.286550716},{"$f":"($EZ503)*-U$5","v":68023870.286550716},{"$f":"($EZ503)*-V$5","v":68023870.286550716},{"$f":"($EZ503)*-W$5","v":68023870.286550716},{"$f":"($EZ503)*-X$5","v":33989062.288437925},null,null,"Tax Dep",null,{"$f":"($FY503)*-D$5","v":114364274.18720701},{"$f":"($FY503)*-E$5","v":220158852.09531933},{"$f":"($FY503)*-F$5","v":203659899.47257829},{"$f":"($FY503)*-G$5","v":188411329.58095065},{"$f":"($FY503)*-H$5","v":174291153.86130351},{"$f":"($FY503)*-I$5","v":161207880.89428702},{"$f":"($FY503)*-J$5","v":149131013.54011795},{"$f":"($FY503)*-K$5","v":137938563.2396633},{"$f":"($FY503)*-L$5","v":136047740.57310146},{"$f":"($FY503)*-M$5","v":136047740.57310146},{"$f":"($FY503)*-N$5","v":136047740.57310146},{"$f":"($FY503)*-O$5","v":136047740.57310146},{"$f":"($FY503)*-P$5","v":136047740.57310146},{"$f":"($FY503)*-Q$5","v":136047740.57310146},{"$f":"($FY503)*-R$5","v":136047740.57310146},{"$f":"($FY503)*-S$5","v":136047740.57310146},{"$f":"($FY503)*-T$5","v":136047740.57310146},{"$f":"($FY503)*-U$5","v":136047740.57310146},{"$f":"($FY503)*-V$5","v":136047740.57310146},{"$f":"($FY503)*-W$5","v":136047740.57310146},{"$f":"($FY503)*-X$5","v":67978124.576875851},null,null,"Tax Dep",null,{"$f":"($GX503)*-D$5","v":62380513.193022013},{"$f":"($GX503)*-E$5","v":120086646.59744693},{"$f":"($GX503)*-F$5","v":111087217.89413363},{"$f":"($GX503)*-G$5","v":102769816.13506401},{"$f":"($GX503)*-H$5","v":95067902.106165558},{"$f":"($GX503)*-I$5","v":87931571.39688383},{"$f":"($GX503)*-J$5","v":81344189.203700706},{"$f":"($GX503)*-K$5","v":75239216.312543616},{"$f":"($GX503)*-L$5","v":74207858.494418994},{"$f":"($GX503)*-M$5","v":74207858.494418994},{"$f":"($GX503)*-N$5","v":74207858.494418994},{"$f":"($GX503)*-O$5","v":74207858.494418994},{"$f":"($GX503)*-P$5","v":74207858.494418994},{"$f":"($GX503)*-Q$5","v":74207858.494418994},{"$f":"($GX503)*-R$5","v":74207858.494418994},{"$f":"($GX503)*-S$5","v":74207858.494418994},{"$f":"($GX503)*-T$5","v":74207858.494418994},{"$f":"($GX503)*-U$5","v":74207858.494418994},{"$f":"($GX503)*-V$5","v":74207858.494418994},{"$f":"($GX503)*-W$5","v":74207858.494418994},{"$f":"($GX503)*-X$5","v":37078977.041932292}]
[0.85,"Debt",{"$f":"(C526-C522-C523)*$A524","v":119724150.93034415},{"$f":"C524/C526","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC526-AC522-AC523)*$A524","v":104587607.57516243},{"$f":"AC524/AC526","v":0.65398371457629911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC526-BC522-BC523)*$A524","v":80450802.881877154},{"$f":"BC524/BC526","v":0.64439407856011843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(CB526-CB522-CB523)*$BZ524","v":280642703.37471354},{"$f":"CB524/CB526","v":0.44553611690387457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(DB526-DB522-DB523)*$CZ524","v":64541235.588276036},{"$f":"DB524/DB526","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EA526-EA522-EA523)*$DY524","v":1375184172.9571962},{"$f":"EA524/EA526","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EZ526-EZ522-EZ523)*$EX524","v":1080501850.1806538},{"$f":"EZ524/EZ526","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(FY526-FY522-FY523)*$FW524","v":2161003700.3613086},{"$f":"FY524/FY526","v":0.70859225347677746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(GX526-GX522-GX523)*$GV524","v":1178729291.1061683},{"$f":"GX524/GX526","v":0.70859225347677735}]
[null,"Check",{"$f":"SUM(C522:C525)-C526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC522:AC525)-AC526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC522:BC525)-BC526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB522:CB525)-CB526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB522:DB525)-DB526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA522:EA525)-EA526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ522:EZ525)-EZ526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY522:FY525)-FY526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX522:GX525)-GX526","v":0}]
[{"$f":"$A$11","v":100000},"2033 Solar + Storage (4hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":100000},"2033 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$11","v":50000},"2033 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC529&\" \"&'Resource Options'!$B$16","v":"2033 Small Nuclear (share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC529&\" \"&'Resource Options'!$B$27","v":"2033 Geothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB529&\" \"&'Resource Options'!$B$40","v":"2033 Pumped Hydro (70 hr/ 500MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA529&\" \"&'Resource Options'!$B$41","v":"2033 Pumped Hydro (8.5 hr/ 400 MW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ529&\" \"&'Resource Options'!$B$42","v":"2033 Pumped Hydro (12 hr/ 1200 MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GY529&\" \"&'Resource Options'!$B$43","v":"2033 Pumped Hydro (10 hr/ 400 MW)"}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N74","v":9.0496657473448909},{"$f":"D533","v":9.0496657473448909},9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,9.0496657473448909,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X44","v":7.2241768100282888},{"$f":"AD533","v":7.2241768100282888},7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,7.2241768100282888,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC44","v":6.987857680029455},{"$f":"BD533","v":6.987857680029455},6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,6.987857680029455,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R74","v":0},{"$f":"CC533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y74","v":25.499986437519716},25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,25.499986437519716,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC74","v":27.415716357221925},{"$f":"FA533","v":27.415716357221925},27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,27.415716357221925,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG74","v":17.869394290001619},{"$f":"FZ533","v":17.869394290001619},17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,17.869394290001619,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK74","v":29.612559770822248},{"$f":"GY533","v":29.612559770822248},29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248,29.612559770822248]
[]
[null,"B&O Tax",null,{"$f":"(D532*D530)*0.00275","v":24492.458049129255},{"$f":"(E532*E530)*0.00275","v":24492.458049129255},24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,null,null,null,null,"B&O Tax",null,{"$f":"(AD532*AD530)*0.00275","v":24492.458049129255},24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,null,null,null,null,"B&O Tax",null,{"$f":"(BD532*BD530)*0.00275","v":24492.458049129255},{"$f":"(BE532*BE530)*0.00275","v":24492.458049129255},24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,24492.458049129255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":9902558.7561238129},{"$f":"HLOOKUP(EC529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10100609.93124629},{"$f":"HLOOKUP(ED529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10302622.129871216},{"$f":"HLOOKUP(EE529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10508674.57246864},{"$f":"HLOOKUP(EF529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10718848.063918017},{"$f":"HLOOKUP(EG529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10933225.025196373},{"$f":"HLOOKUP(EH529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11151889.525700303},{"$f":"HLOOKUP(EI529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(EJ529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},{"$f":"HLOOKUP(EK529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11834474.379789365},{"$f":"HLOOKUP(EL529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12071163.867385153},{"$f":"HLOOKUP(EM529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12312587.144732855},{"$f":"HLOOKUP(EN529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12558838.887627514},{"$f":"HLOOKUP(EO529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12810015.665380066},{"$f":"HLOOKUP(EP529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13066215.978687668},{"$f":"HLOOKUP(EQ529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13327540.298261419},{"$f":"HLOOKUP(ER529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13594091.104226647},{"$f":"HLOOKUP(ES529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13865972.92631118},{"$f":"HLOOKUP(ET529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14143292.384837404},{"$f":"HLOOKUP(EU529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14426158.232534153},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":7922047.004899051},{"$f":"HLOOKUP(FB529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8080487.9449970312},{"$f":"HLOOKUP(FC529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8242097.7038969724},{"$f":"HLOOKUP(FD529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8406939.6579749119},{"$f":"HLOOKUP(FE529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8575078.4511344116},{"$f":"HLOOKUP(FF529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8746580.0201571006},{"$f":"HLOOKUP(FG529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8921511.62056024},{"$f":"HLOOKUP(FH529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FI529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},{"$f":"HLOOKUP(FJ529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9467579.5038314927},{"$f":"HLOOKUP(FK529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9656931.0939081218},{"$f":"HLOOKUP(FL529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9850069.7157862857},{"$f":"HLOOKUP(FM529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10047071.110102011},{"$f":"HLOOKUP(FN529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10248012.532304052},{"$f":"HLOOKUP(FO529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10452972.782950133},{"$f":"HLOOKUP(FP529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10662032.238609135},{"$f":"HLOOKUP(FQ529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10875272.883381318},{"$f":"HLOOKUP(FR529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11092778.341048945},{"$f":"HLOOKUP(FS529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11314633.907869924},{"$f":"HLOOKUP(FT529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11540926.586027322},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":23766141.014697149},{"$f":"HLOOKUP(GA529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24241463.834991094},{"$f":"HLOOKUP(GB529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24726293.111690916},{"$f":"HLOOKUP(GC529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25220818.973924737},{"$f":"HLOOKUP(GD529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25725235.353403237},{"$f":"HLOOKUP(GE529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26239740.0604713},{"$f":"HLOOKUP(GF529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26764534.861680724},{"$f":"HLOOKUP(GG529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GH529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},{"$f":"HLOOKUP(GI529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28402738.51149448},{"$f":"HLOOKUP(GJ529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28970793.281724367},{"$f":"HLOOKUP(GK529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":29550209.147358857},{"$f":"HLOOKUP(GL529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30141213.330306035},{"$f":"HLOOKUP(GM529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30744037.596912157},{"$f":"HLOOKUP(GN529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31358918.348850403},{"$f":"HLOOKUP(GO529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31986096.715827405},{"$f":"HLOOKUP(GP529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":32625818.650143951},{"$f":"HLOOKUP(GQ529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33278335.023146827},{"$f":"HLOOKUP(GR529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33943901.723609775},{"$f":"HLOOKUP(GS529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":34622779.758081965},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":7922047.004899051},{"$f":"HLOOKUP(GZ529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8080487.9449970312},{"$f":"HLOOKUP(HA529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8242097.7038969724},{"$f":"HLOOKUP(HB529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8406939.6579749119},{"$f":"HLOOKUP(HC529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8575078.4511344116},{"$f":"HLOOKUP(HD529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8746580.0201571006},{"$f":"HLOOKUP(HE529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8921511.62056024},{"$f":"HLOOKUP(HF529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(HG529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765},{"$f":"HLOOKUP(HH529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9467579.5038314927},{"$f":"HLOOKUP(HI529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9656931.0939081218},{"$f":"HLOOKUP(HJ529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9850069.7157862857},{"$f":"HLOOKUP(HK529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10047071.110102011},{"$f":"HLOOKUP(HL529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10248012.532304052},{"$f":"HLOOKUP(HM529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10452972.782950133},{"$f":"HLOOKUP(HN529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10662032.238609135},{"$f":"HLOOKUP(HO529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10875272.883381318},{"$f":"HLOOKUP(HP529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11092778.341048945},{"$f":"HLOOKUP(HQ529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11314633.907869924},{"$f":"HLOOKUP(HR529,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11540926.586027322}]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N529,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":45491386.192190275},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(AN529,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":33235554.663704224},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(BN529,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":16617777.331852112},0,0,0,0,0,0,0,0,0]
[null,"ITC",null,{"$f":"-C550*0.1","v":18479964.350571103},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC550*0.1","v":15926219.324020691},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC550*0.1","v":12463576.571882455},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC530*HLOOKUP(CC529,$B$1:$AT$2,2,FALSE)","v":26000127.223519545},26520129.767989937,27050532.363349739,27591543.010616738,28143373.870829072,28706241.348245651,29280366.175210562,29865973.498714779,{"$f":"CK535*CK528","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[{"$f":"IRR(C550:X550,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C561:C562)","v":-184799643.50571102},{"$f":"D544-D547-D542","v":38787526.855572857},{"$f":"E544-E547-E542","v":24322405.64355056},20142794.868525222,17639232.399129834,17656958.740718264,15763253.190108366,13858771.622545861,13844099.084561028,13819683.180354794,13785947.019315375,{"$f":"N544-N547-N542","v":-29977349.054242559},{"$f":"O544-O547-O542","v":16035850.026402904},{"$f":"P544-P547-P542","v":15338068.772212744},14811865.067911884,14404101.9060794,14320601.884584434,14221315.52588395,13680615.554682614,13125916.695338514,12983636.73403194,{"$f":"C561*-0.3","v":27002801.459232654},null,null,{"$f":"IRR(AC550:AX550,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(AC561:AC562)","v":-159262193.2402069},{"$f":"AD544-AD547-AD542","v":33636295.584725216},{"$f":"AE544-AE547-AE542","v":19128949.271067176},17542797.533063095,15374273.12435687,15379545.009912904,13738309.742483031,12088447.112175021,12067789.73869017,12039185.905920299,12002912.93811056,{"$f":"AN544-AN547-AN542","v":-19982631.11186403},{"$f":"AO544-AO547-AO542","v":13620569.360632017},{"$f":"AP544-AP547-AP542","v":12793222.788840365},12110268.382224256,11531191.310891092,11204839.174141828,10881400.529752867,10248674.184516948,9617800.3836759068,9299295.1246624347,{"$f":"AC561*-0.3","v":27002801.459232654},null,null,{"$f":"IRR(BC550:BX550,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(BC561:BC562)","v":-124635765.71882454},{"$f":"BD544-BD547-BD542","v":25680154.906589009},{"$f":"BE544-BE547-BE542","v":15901524.674482707},13062393.451666102,11355898.053654347,11351812.811016634,10060288.720176887,8762969.2684753686,8741474.7464497555,8714493.2340861838,8682146.9267672654,{"$f":"BN544-BN547-BN542","v":-7326382.3707446679},{"$f":"BO544-BO547-BO542","v":9457820.2708444446},{"$f":"BP544-BP547-BP542","v":9025576.6025569998},8664303.7070767917,8353691.0258989204,8168108.3988160528,7982595.1357636619,7640994.4706605887,7298818.9654460568,7111267.4764157301,{"$f":"BC561*-0.3","v":27002801.459232654},null,{"$f":"IRR(CB550:CW550,0.1)","v":7.9537224552211461E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CC529,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$173)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$15)","v":-639284378.63646472},{"$f":"CC544-CC547-CC542","v":70566586.235372454},{"$f":"CD544-CD547-CD542","v":72217760.045678273},72307522.45151414,72408022.137558579,71826369.574895412,71944133.322666228,72069556.924058586,72201065.300190568,41982435.959822968,41636629.20673345,{"$f":"CM544-CM547-CM542","v":40581935.738820225},{"$f":"CN544-CN547-CN542","v":40200743.079997271},39801329.660634272,39383311.272837169,38946278.474416316,37798433.943583786,37322038.786311954,36825240.782170899,36307520.58234255,35768328.845383801,{"$f":"CB550*-0.5","v":319642189.31823236},null,null,{"$f":"IRR(DB550:DW550,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(DC529,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$184)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-93366347.500735834},{"$f":"DC544-DC547","v":11071840.09716079},{"$f":"DD544-DD547","v":13256691.10592119},10577945.014845548,8901952.4968536571,8730604.0190262832,7428677.3235218758,6125477.7224137029,5950306.8463893961,{"$f":"DK544-DK547","v":5773743.8379745446},{"$f":"DL544-DL547","v":5595723.2333007827},5416175.4777472615,5235026.7719293889,5052198.9082747763,4867609.0977737037,4681169.7864688905,4492788.4612257918,4302367.4442999102,4109803.6761917453,3914988.4862528462,3717807.3504780699,{"$f":"DB550*-0.5","v":46683173.750367917},null,{"$f":"IRR(EA550:EV550,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(EA561:EA562)","v":-1969643910.5652728},{"$f":"EB544-EB547","v":146090819.08699721},{"$f":"EC544-EC547","v":160392600.37032935},158083990.58874047,155920531.88004601,153885229.29845142,151965188.5012835,150155750.64273551,148439809.67838597,147958370.22731116,147705680.45735145,147424606.9492496,147114418.90767395,146774338.65265295,146403539.64791179,146001144.42415136,145566222.39222282,145097787.54089242,144594796.013625,144056143.55852956,143480662.8453159,{"$f":"EU564","v":1181786346.3391635},null,{"$f":"IRR(EZ550:FU550,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(EZ561:EZ562)","v":-1547577358.3012857},{"$f":"FA544-FA547","v":114625760.59889095},{"$f":"FB544-FB547","v":125882102.08889768},124087806.58038566,122407950.58697397,120829188.78183776,119341397.89750193,117940925.57406487,116614339.67309216,116258152.31539847,116082138.57994395,115884273.90048234,115663993.09197222,115420694.31166677,115153737.51355396,114862442.820324,114546088.8088993,114203910.70536064,113835098.48489304,113438794.87215112,113014093.23721299,{"$f":"FT564","v":928546414.98077154},null,{"$f":"IRR(FY550:GT550,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(FY561:FY562)","v":-3095154716.602572},{"$f":"FZ544-FZ547","v":230532773.49812081},{"$f":"GA544-GA547","v":252891372.28615585},249145615.39331383,245625594.21315607,242304555.22568262,239162187.77226591,236191121.72695184,233364426.09859765,232475057.08027336,231942495.42036864,231362621.1886698,230734231.80141851,230056049.91517186,229326720.3067978,228544806.58794653,227708787.74605781,226817054.50356054,225867905.4864969,224859543.19336209,223790069.75448182,{"$f":"GS564","v":1857092829.9615433},null,{"$f":"IRR(GX550:HS550,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(GX561:GX562)","v":-1688266209.055948},{"$f":"GY544-GY547","v":124960868.84992325},{"$f":"GZ544-GZ547","v":137250786.22522467},135303850.49895698,133481967.43118636,131770582.67458074,130158656.9394646,128642210.19355756,127206593.64247757,126829825.04542887,126649845.47941342,126446269.22829802,126218484.54075022,125965839.77149674,125687641.69718413,125383153.74230719,125051594.11088161,124692133.81931616,124303894.62571046,123885946.8505618,123437307.08361046,{"$f":"HR564","v":1012959725.4335688}]
[]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C571)","v":9555591.8831353877},{"$f":"-PMT($B$7,20,$C571)","v":9555591.8831353877},9555591.8831353877,9555591.8831353877,9555591.8831353877,9555591.8831353877,9555591.8831353877,9555591.8831353877,9555591.8831353877,9555591.8831353877,{"$f":"-PMT($B$7,20,$C571)","v":9555591.8831353877},{"$f":"-PMT($B$7,20,$C571)","v":9555591.8831353877},9555591.8831353877,9555591.8831353877,9555591.8831353877,9555591.8831353877,9555591.8831353877,9555591.8831353877,9555591.8831353877,9555591.8831353877,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC571)","v":8355914.6568478644},{"$f":"-PMT($B$7,20,$AC571)","v":8355914.6568478644},8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,8355914.6568478644,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC571)","v":6444647.2333933813},{"$f":"-PMT($B$7,20,$BC571)","v":6444647.2333933813},6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,6444647.2333933813,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},{"$f":"-PMT($B$7,20,$CB571)","v":22815219.695240982},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},{"$f":"-PMT($B$7,20,$DB571)","v":5256122.1643760884},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},{"$f":"-PMT($B$7,30,$EA571)","v":90790623.739412084},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},{"$f":"-PMT($B$7,30,$EZ571)","v":71335490.080966637},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},{"$f":"-PMT($B$7,30,$FY571)","v":142670980.16193327},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776},{"$f":"-PMT($B$7,30,$GX571)","v":77820534.633781776}]
[null,"Mortgage Balance",{"$f":"C571","v":119083795.99510099},{"$f":"C558-D557","v":115482393.91172065},{"$f":"D558-E557","v":111700921.7241713},{"$f":"E558-F557","v":107730375.92724447},{"$f":"F558-G557","v":103561302.84047131},{"$f":"G558-H557","v":99183776.099359497},{"$f":"H558-I557","v":94587373.021192089},{"$f":"I558-J557","v":89761149.789116308},{"$f":"J558-K557","v":84693615.395436734},{"$f":"K558-L557","v":79372704.282073185},{"$f":"(N542*$A$54)+L558-M557","v":112453425.8764032},{"$f":"M558-N557","v":103512864.04869029},{"$f":"N558-O557","v":94125274.129591733},{"$f":"O558-P557","v":84268304.714538246},{"$f":"P558-Q557","v":73918486.828732073},{"$f":"Q558-R557","v":63051178.048635602},{"$f":"R558-S557","v":51640503.829534307},{"$f":"S558-T557","v":39659295.899477944},{"$f":"T558-U557","v":27079027.572918765},{"$f":"U558-V557","v":13869745.830031626},{"$f":"V558-W557","v":1.3038516044616699E-7},null,null,null,null,"Mortgage Balance",{"$f":"AC571","v":104133166.05795093},{"$f":"AC558-AD557","v":100983909.70400061},{"$f":"AD558-AE557","v":97677190.532352775},{"$f":"AE558-AF557","v":94205135.402122557},{"$f":"AF558-AG557","v":90559477.515380815},{"$f":"AG558-AH557","v":86731536.734301984},{"$f":"AH558-AI557","v":82712198.914169222},{"$f":"AI558-AJ557","v":78491894.203029811},{"$f":"AJ558-AK557","v":74060574.256333441},{"$f":"AK558-AL557","v":69407688.312302247},{"$f":"(AN542*$A$54)+AL558-AM557","v":92772379.53521809},{"$f":"AM558-AN557","v":85396550.931736544},{"$f":"AN558-AO557","v":77651930.89808093},{"$f":"AO558-AP557","v":69520079.862742528},{"$f":"AP558-AQ557","v":60981636.275637209},{"$f":"AQ558-AR557","v":52016270.509176627},{"$f":"AR558-AS557","v":42602636.454393014},{"$f":"AS558-AT557","v":32718320.696870215},{"$f":"AT558-AU557","v":22339789.15147128},{"$f":"AU558-AV557","v":11442331.028802397},{"$f":"AV558-AW557","v":6.891787052154541E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC571","v":80314549.406016707},{"$f":"BC558-BD557","v":77885629.64292416},{"$f":"BD558-BE557","v":75335263.891676992},{"$f":"BE558-BF557","v":72657379.852867454},{"$f":"BF558-BG557","v":69845601.61211744},{"$f":"BG558-BH557","v":66893234.459329933},{"$f":"BH558-BI557","v":63793248.948903047},{"$f":"BI558-BJ557","v":60538264.162954815},{"$f":"BJ558-BK557","v":57120530.137709171},{"$f":"BK558-BL557","v":53531909.411201246},{"$f":"(BN542*$A$54)+BL558-BM557","v":63888968.380442224},{"$f":"BM558-BN557","v":58809503.104373664},{"$f":"BN558-BO557","v":53476064.564501673},{"$f":"BO558-BP557","v":47875954.097636081},{"$f":"BP558-BQ557","v":41995838.10742721},{"$f":"BQ558-BR557","v":35821716.317707896},{"$f":"BR558-BS557","v":29338888.438502617},{"$f":"BS558-BT557","v":22531919.165337075},{"$f":"BT558-BU557","v":15384601.428513255},{"$f":"BU558-BV557","v":7879917.8048482444},{"$f":"BV558-BW557","v":-1.6763806343078613E-8},null,null,null,"Mortgage Balance",{"$f":"CB571","v":284328066.85335416},{"$f":"CB558-CC557","v":275729250.50078088},266700493.33057895,257220298.30186692,247266093.52171928,236814178.50256425,225839667.7324515,214316431.4238331,202217033.29978377,189512665.26953197,{"$f":"(CM542*$A$54)+CK558-CL557","v":176173078.83776757},{"$f":"CL558-CM557","v":162166513.08441496},147459619.04339471,132017380.30032347,115803029.62009867,98777961.405862615,80901639.780914769,62131502.074719526,42422857.48321452,21728780.662134264,0,null,null,null,null,"Mortgage Balance",{"$f":"DB571","v":65502899.998541355},{"$f":"DB558-DC557","v":63521922.834092334},61441896.811420865,59257869.487615824,56964640.797620527,54556750.673125468,52028466.04240565,49373767.180149846,46586333.374781251,43659527.879144222,{"$f":"(DM542*$A$54)+DK558-DL557","v":40586382.108725347},{"$f":"DL558-DM557","v":37359579.049785525},33971435.837898716,30413885.465417564,26678457.574312352,22756258.28865188,18637949.038708385,14313724.326267716,9773288.3782050125,5005830.6327391751,4.5634806156158447E-8,null,null,null,"Mortgage Balance",{"$f":"EA571","v":1395674417.1342587},{"$f":"EA558-EB557","v":1374667514.2515595},{"$f":"EB558-EC557","v":1352610266.2247255},{"$f":"EC558-ED557","v":1329450155.7965498},{"$f":"ED558-EE557","v":1305132039.8469653},{"$f":"EE558-EF557","v":1279598018.0999014},{"$f":"EF558-EG557","v":1252787295.2654843},{"$f":"EG558-EH557","v":1224636036.2893465},{"$f":"EH558-EI557","v":1195077214.3644018},{"$f":"EI558-EJ557","v":1164040451.3432097},{"$f":"EJ558-EK557","v":1131451850.170958},{"$f":"EK558-EL557","v":1097233818.9400938},{"$f":"EL558-EM557","v":1061304886.1476864},{"$f":"EM558-EN557","v":1023579506.7156585},{"$f":"EN558-EO557","v":983967858.31202936},{"$f":"EO558-EP557","v":942375627.48821878},{"$f":"EP558-EQ557","v":898703785.12321758},{"$f":"EQ558-ER557","v":852848350.63996637},{"$f":"ER558-ES557","v":804700144.43255258},{"$f":"ES558-ET557","v":754144527.9147681},{"$f":"ET558-EU557","v":701061130.57109439},null,null,null,"Mortgage Balance",{"$f":"EZ571","v":1096601327.7483461},{"$f":"EZ558-FA557","v":1080095904.0547967},{"$f":"FA558-FB557","v":1062765209.1765699},{"$f":"FB558-FC557","v":1044567979.5544318},{"$f":"FC558-FD557","v":1025460888.4511868},{"$f":"FD558-FE557","v":1005398442.7927794},{"$f":"FE558-FF557","v":984332874.85145175},{"$f":"FF558-FG557","v":962214028.51305771},{"$f":"FG558-FH557","v":938989239.85774398},{"$f":"FH558-FI557","v":914603211.76966453},{"$f":"FI558-FJ557","v":888997882.27718115},{"$f":"FJ558-FK557","v":862112286.31007361},{"$f":"FK558-FL557","v":833882410.54461062},{"$f":"FL558-FM557","v":804241040.99087453},{"$f":"FM558-FN557","v":773117602.95945168},{"$f":"FN558-FO557","v":740437993.02645767},{"$f":"FO558-FP557","v":706124402.59681392},{"$f":"FP558-FQ557","v":670095132.64568794},{"$f":"FQ558-FR557","v":632264399.19700575},{"$f":"FR558-FS557","v":592542129.07588935},{"$f":"FS558-FT557","v":550833745.44871712},null,null,null,"Mortgage Balance",{"$f":"FY571","v":2193202655.4966922},{"$f":"FY558-FZ557","v":2160191808.1095934},{"$f":"FZ558-GA557","v":2125530418.3531399},{"$f":"GA558-GB557","v":2089135959.1088636},{"$f":"GB558-GC557","v":2050921776.9023736},{"$f":"GC558-GD557","v":2010796885.5855589},{"$f":"GD558-GE557","v":1968665749.7029035},{"$f":"GE558-GF557","v":1924428057.0261154},{"$f":"GF558-GG557","v":1877978479.715488},{"$f":"GG558-GH557","v":1829206423.5393291},{"$f":"GH558-GI557","v":1777995764.5543623},{"$f":"GI558-GJ557","v":1724224572.6201472},{"$f":"GJ558-GK557","v":1667764821.0892212},{"$f":"GK558-GL557","v":1608482081.9817491},{"$f":"GL558-GM557","v":1546235205.9189034},{"$f":"GM558-GN557","v":1480875986.0529153},{"$f":"GN558-GO557","v":1412248805.1936278},{"$f":"GO558-GP557","v":1340190265.2913759},{"$f":"GP558-GQ557","v":1264528798.3940115},{"$f":"GQ558-GR557","v":1185084258.1517787},{"$f":"GR558-GS557","v":1101667490.8974342},null,null,null,"Mortgage Balance",{"$f":"GX571","v":1196292357.5436502},{"$f":"GX558-GY557","v":1178286440.787051},{"$f":"GY558-GZ557","v":1159380228.1926217},{"$f":"GZ558-HA557","v":1139528704.9684711},{"$f":"HA558-HB557","v":1118684605.5831127},{"$f":"HB558-HC557","v":1096798301.2284865},{"$f":"HC558-HD557","v":1073817681.6561291},{"$f":"HD558-HE557","v":1049688031.1051538},{"$f":"HE558-HF557","v":1024351898.0266297},{"$f":"HF558-HG557","v":997748958.29417944},{"$f":"HG558-HH557","v":969815871.57510662},{"$f":"HH558-HI557","v":940486130.52008021},{"$f":"HI558-HJ557","v":909689902.41230249},{"$f":"HJ558-HK557","v":877353862.89913583},{"$f":"HK558-HL557","v":843401021.41031086},{"$f":"HL558-HM557","v":807750537.84704459},{"$f":"HM558-HN557","v":770317530.10561502},{"$f":"HN558-HO557","v":731012871.97711396},{"$f":"HO558-HP557","v":689742980.94218791},{"$f":"HP558-HQ557","v":646409595.35551548},{"$f":"HQ558-HR557","v":600909540.48950946}]
[null,"Solar Depr",{"$f":"-HLOOKUP(D529,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90009338.197442189},{"$f":"-($C561)/20","v":4500466.9098721091},{"$f":"-($C561)/20","v":4500466.9098721091},4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD529,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90009338.197442189},{"$f":"-($AC561)/20","v":4500466.9098721091},{"$f":"-($AC561)/20","v":4500466.9098721091},4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD529,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90009338.197442189},{"$f":"-($BC561)/20","v":4500466.9098721091},{"$f":"-($BC561)/20","v":4500466.9098721091},4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091,4500466.9098721091]
[null,"End Year Book Value",null,{"$f":"-$C550-D563","v":170820146.06501204},{"$f":"-$C550-E563","v":156840648.62431303},142861151.18361405,128881653.74291506,114902156.30221607,100922658.86151709,86943161.42081809,72963663.980119109,58984166.539420113,{"$f":"-$C550-M563+$N542","v":90496055.290911421},{"$f":"-$C550-N563+$N542","v":81446449.761820272},72396844.232729122,63347238.703637972,54297633.174546883,45248027.645455733,36198422.116364583,27148816.587273434,18099211.058182284,9049605.5290911347,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC550-AD563","v":147836440.82605833},{"$f":"-$AC550-AE563","v":136410688.41190973},{"$f":"-$AC550-AF563","v":124984935.99776116},{"$f":"-$AC550-AG563","v":113559183.58361259},{"$f":"-$AC550-AH563","v":102133431.16946401},{"$f":"-$AC550-AI563","v":90707678.755315423},{"$f":"-$AC550-AJ563","v":79281926.341166854},{"$f":"-$AC550-AK563","v":67856173.92701827},{"$f":"-$AC550-AL563","v":56430421.512869701},{"$f":"-$AC550-AM563","v":45004669.098721117},{"$f":"-$AC550-AN563","v":37180646.722478598},{"$f":"-$AC550-AO563","v":29356624.34623608},{"$f":"-$AC550-AP563","v":21532601.969993532},{"$f":"-$AC550-AQ563","v":13708579.593750983},{"$f":"-$AC550-AR563","v":5884557.2175084054},{"$f":"-$AC550-AS563","v":-1939465.1587341428},{"$f":"-$AC550-AT563","v":-9763487.534976691},{"$f":"-$AC550-AU563","v":-17587509.91121918},{"$f":"-$AC550-AV563","v":-25411532.287461728},{"$f":"-$AC550-AW563","v":-33235554.663704276},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC550-BD563","v":116672656.05681419},{"$f":"-$BC550-BE563","v":108709546.39480385},{"$f":"-$BC550-BF563","v":100746436.73279351},{"$f":"-$BC550-BG563","v":92783327.070783168},{"$f":"-$BC550-BH563","v":84820217.408772826},{"$f":"-$BC550-BI563","v":76857107.746762484},{"$f":"-$BC550-BJ563","v":68893998.084752142},{"$f":"-$BC550-BK563","v":60930888.422741793},{"$f":"-$BC550-BL563","v":52967778.760731459},{"$f":"-$BC550-BM563","v":45004669.098721117},{"$f":"-$BC550-BN563","v":38842424.455663815},{"$f":"-$BC550-BO563","v":32680179.812606514},{"$f":"-$BC550-BP563","v":26517935.169549182},{"$f":"-$BC550-BQ563","v":20355690.52649188},{"$f":"-$BC550-BR563","v":14193445.883434549},{"$f":"-$BC550-BS563","v":8031201.2403772175},{"$f":"-$BC550-BT563","v":1868956.5973198861},{"$f":"-$BC550-BU563","v":-4293288.0457374454},{"$f":"-$BC550-BV563","v":-10455532.688794762},{"$f":"-$BC550-BW563","v":-16617777.331852049},null,null,null,"End Year Book Value",null,{"$f":"-$CB550-CC563","v":623302269.17055309},{"$f":"-$CB550-CD563","v":607320159.70464146},591338050.23872983,575355940.77281821,559373831.30690658,543391721.84099507,527409612.37508339,511427502.90917182,495445393.44326019,479463283.97734857,463481174.51143694,447499065.04552531,431516955.57961369,415534846.11370206,399552736.64779043,383570627.18187881,367588517.71596718,351606408.25005555,335624298.78414392,319642189.3182323,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB550-DC563","v":89631693.600706398},85897039.700676963,82162385.800647527,78427731.900618106,74693078.00058867,70958424.100559235,67223770.200529799,63489116.300500371,59754462.400470935,56019808.500441499,52285154.600412063,48550500.700382628,44815846.800353192,41081192.900323756,37346539.00029432,33611885.100264885,29877231.200235449,26142577.30020602,22407923.400176585,18673269.500147149,null,null,null,"End Year Book Value",null,{"$f":"-$EA562-EB563","v":1930251032.3539674},{"$f":"-$EA562-EC563","v":1890858154.1426618},{"$f":"-$EA562-ED563","v":1851465275.9313564},{"$f":"-$EA562-EE563","v":1812072397.7200511},{"$f":"-$EA562-EF563","v":1772679519.5087457},{"$f":"-$EA562-EG563","v":1733286641.2974401},{"$f":"-$EA562-EH563","v":1693893763.0861347},{"$f":"-$EA562-EI563","v":1654500884.8748293},{"$f":"-$EA562-EJ563","v":1615108006.6635237},{"$f":"-$EA562-EK563","v":1575715128.4522183},{"$f":"-$EA562-EL563","v":1536322250.2409129},{"$f":"-$EA562-EM563","v":1496929372.0296075},{"$f":"-$EA562-EN563","v":1457536493.8183022},{"$f":"-$EA562-EO563","v":1418143615.6069965},{"$f":"-$EA562-EP563","v":1378750737.3956909},{"$f":"-$EA562-EQ563","v":1339357859.1843855},{"$f":"-$EA562-ER563","v":1299964980.9730802},{"$f":"-$EA562-ES563","v":1260572102.7617745},{"$f":"-$EA562-ET563","v":1221179224.5504689},{"$f":"-$EA562-EU563","v":1181786346.3391635},null,null,null,"End Year Book Value",null,{"$f":"-$EZ562-FA563","v":1516625811.1352601},{"$f":"-$EZ562-FB563","v":1485674263.9692342},{"$f":"-$EZ562-FC563","v":1454722716.8032086},{"$f":"-$EZ562-FD563","v":1423771169.637183},{"$f":"-$EZ562-FE563","v":1392819622.4711571},{"$f":"-$EZ562-FF563","v":1361868075.3051314},{"$f":"-$EZ562-FG563","v":1330916528.1391058},{"$f":"-$EZ562-FH563","v":1299964980.9730802},{"$f":"-$EZ562-FI563","v":1269013433.8070545},{"$f":"-$EZ562-FJ563","v":1238061886.6410286},{"$f":"-$EZ562-FK563","v":1207110339.475003},{"$f":"-$EZ562-FL563","v":1176158792.3089774},{"$f":"-$EZ562-FM563","v":1145207245.1429515},{"$f":"-$EZ562-FN563","v":1114255697.9769258},{"$f":"-$EZ562-FO563","v":1083304150.8109002},{"$f":"-$EZ562-FP563","v":1052352603.6448746},{"$f":"-$EZ562-FQ563","v":1021401056.4788488},{"$f":"-$EZ562-FR563","v":990449509.31282306},{"$f":"-$EZ562-FS563","v":959497962.1467973},{"$f":"-$EZ562-FT563","v":928546414.98077154},null,null,null,"End Year Book Value",null,{"$f":"-$FY562-FZ563","v":3033251622.2705207},{"$f":"-$FY562-GA563","v":2971348527.9384689},{"$f":"-$FY562-GB563","v":2909445433.6064177},{"$f":"-$FY562-GC563","v":2847542339.2743664},{"$f":"-$FY562-GD563","v":2785639244.9423146},{"$f":"-$FY562-GE563","v":2723736150.6102633},{"$f":"-$FY562-GF563","v":2661833056.2782116},{"$f":"-$FY562-GG563","v":2599929961.9461603},{"$f":"-$FY562-GH563","v":2538026867.614109},{"$f":"-$FY562-GI563","v":2476123773.2820578},{"$f":"-$FY562-GJ563","v":2414220678.950006},{"$f":"-$FY562-GK563","v":2352317584.6179547},{"$f":"-$FY562-GL563","v":2290414490.2859035},{"$f":"-$FY562-GM563","v":2228511395.9538517},{"$f":"-$FY562-GN563","v":2166608301.6218004},{"$f":"-$FY562-GO563","v":2104705207.2897491},{"$f":"-$FY562-GP563","v":2042802112.9576979},{"$f":"-$FY562-GQ563","v":1980899018.6256464},{"$f":"-$FY562-GR563","v":1918995924.2935948},{"$f":"-$FY562-GS563","v":1857092829.9615433},null,null,null,"End Year Book Value",null,{"$f":"-$GX562-GY563","v":1654500884.8748291},{"$f":"-$GX562-GZ563","v":1620735560.6937101},{"$f":"-$GX562-HA563","v":1586970236.5125911},{"$f":"-$GX562-HB563","v":1553204912.3314722},{"$f":"-$GX562-HC563","v":1519439588.1503532},{"$f":"-$GX562-HD563","v":1485674263.9692342},{"$f":"-$GX562-HE563","v":1451908939.7881153},{"$f":"-$GX562-HF563","v":1418143615.6069963},{"$f":"-$GX562-HG563","v":1384378291.4258773},{"$f":"-$GX562-HH563","v":1350612967.2447584},{"$f":"-$GX562-HI563","v":1316847643.0636394},{"$f":"-$GX562-HJ563","v":1283082318.8825204},{"$f":"-$GX562-HK563","v":1249316994.7014015},{"$f":"-$GX562-HL563","v":1215551670.5202825},{"$f":"-$GX562-HM563","v":1181786346.3391635},{"$f":"-$GX562-HN563","v":1148021022.1580448},{"$f":"-$GX562-HO563","v":1114255697.9769258},{"$f":"-$GX562-HP563","v":1080490373.7958069},{"$f":"-$GX562-HQ563","v":1046725049.6146878},{"$f":"-$GX562-HR563","v":1012959725.4335688}]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D567:I567)","v":27430065.261902865},{"$f":"C569/C573","v":0.14843137541580362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AD567:AI567)","v":21868268.987952836},{"$f":"AC569/AC573","v":0.13730985705421037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BD567:BI567)","v":18499858.131646987},{"$f":"BC569/BC573","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"CB569/CB573","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,DC567:DH567)","v":16304112.208334234},{"$f":"DB569/DB573","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,EB567:EV567)","v":225050889.14744952},{"$f":"EA569/EA573","v":0.1142596831540284},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FA567:FU567)","v":176825698.61585322},{"$f":"EZ569/EZ573","v":0.11425968315402842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FZ567:GT567)","v":353651397.23170662},{"$f":"FY569/FY573","v":0.11425968315402846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,GY567:HS567)","v":192900762.12638536},{"$f":"GX569/GX573","v":0.11425968315402844}]
[null,"Total",{"$f":"-C550","v":184799643.50571102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC550","v":159262193.2402069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC550","v":124635765.71882454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CB550","v":639284378.63646472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-DB550","v":93366347.500735834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EA550","v":1969643910.5652728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EZ550","v":1547577358.3012857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-FY550","v":3095154716.602572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-GX550","v":1688266209.055948}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D576-$D$12)","v":245176.62733774848},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D576-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D576-$D$12)","v":157824},{"$f":"DC577*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD577*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE577*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF577*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG577*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH577*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI577*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ577*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK577*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL577*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM577*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN577*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO577*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP577*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ577*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR577*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS577*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT577*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU577*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB577","v":4200000},{"$f":"EC577","v":4200000},{"$f":"ED577","v":4200000},{"$f":"EE577","v":4200000},{"$f":"EF577","v":4200000},{"$f":"EG577","v":4200000},{"$f":"EH577","v":4200000},{"$f":"EI577","v":4200000},{"$f":"EJ577","v":4200000},{"$f":"EK577","v":4200000},{"$f":"EL577","v":4200000},{"$f":"EM577","v":4200000},{"$f":"EN577","v":4200000},{"$f":"EO577","v":4200000},{"$f":"EP577","v":4200000},{"$f":"EQ577","v":4200000},{"$f":"ER577","v":4200000},{"$f":"ES577","v":4200000},{"$f":"ET577","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA577","v":1241000},{"$f":"FB577","v":1241000},{"$f":"FC577","v":1241000},{"$f":"FD577","v":1241000},{"$f":"FE577","v":1241000},{"$f":"FF577","v":1241000},{"$f":"FG577","v":1241000},{"$f":"FH577","v":1241000},{"$f":"FI577","v":1241000},{"$f":"FJ577","v":1241000},{"$f":"FK577","v":1241000},{"$f":"FL577","v":1241000},{"$f":"FM577","v":1241000},{"$f":"FN577","v":1241000},{"$f":"FO577","v":1241000},{"$f":"FP577","v":1241000},{"$f":"FQ577","v":1241000},{"$f":"FR577","v":1241000},{"$f":"FS577","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ577","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY577","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N75","v":8.9562847711001865},{"$f":"D580","v":8.9562847711001865},8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,8.9562847711001865,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X45","v":7.1485527405054361},{"$f":"AD580","v":7.1485527405054361},7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,7.1485527405054361,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC45","v":6.8867475905633242},{"$f":"BD580","v":6.8867475905633242},6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,6.8867475905633242,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R75","v":0},{"$f":"CC580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y75","v":25.870305965162753},25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,25.870305965162753,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC75","v":27.82684477256446},{"$f":"FA580","v":27.82684477256446},27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,27.82684477256446,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG75","v":18.135324901267069},{"$f":"FZ580","v":18.135324901267069},18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,18.135324901267069,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK75","v":30.05515360790934},{"$f":"GY580","v":30.05515360790934},30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934,30.05515360790934]
[null,"Revenue",null,{"$f":"(D579*D577)+(D580*12*$A$11)","v":19740390.57803249},{"$f":"(E579*E577)+(E580*12*$A$11)","v":19740390.57803249},19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,19740390.57803249,null,null,null,null,"Revenue",null,{"$f":"(AD579*AD577)+(AD580*12*$AA$11)","v":17571112.141318791},{"$f":"(AE579*AE577)+(AE580*12*$AA$11)","v":17571112.141318791},{"$f":"(AF579*AF577)+(AF580*12*$AA$11)","v":17571112.141318791},{"$f":"(AG579*AG577)+(AG580*12*$AA$11)","v":17571112.141318791},{"$f":"(AH579*AH577)+(AH580*12*$AA$11)","v":17571112.141318791},{"$f":"(AI579*AI577)+(AI580*12*$AA$11)","v":17571112.141318791},{"$f":"(AJ579*AJ577)+(AJ580*12*$AA$11)","v":17571112.141318791},{"$f":"(AK579*AK577)+(AK580*12*$AA$11)","v":17571112.141318791},{"$f":"(AL579*AL577)+(AL580*12*$AA$11)","v":17571112.141318791},{"$f":"(AM579*AM577)+(AM580*12*$AA$11)","v":17571112.141318791},{"$f":"(AN579*AN577)+(AN580*12*$AA$11)","v":17571112.141318791},{"$f":"(AO579*AO577)+(AO580*12*$AA$11)","v":17571112.141318791},{"$f":"(AP579*AP577)+(AP580*12*$AA$11)","v":17571112.141318791},{"$f":"(AQ579*AQ577)+(AQ580*12*$AA$11)","v":17571112.141318791},{"$f":"(AR579*AR577)+(AR580*12*$AA$11)","v":17571112.141318791},{"$f":"(AS579*AS577)+(AS580*12*$AA$11)","v":17571112.141318791},{"$f":"(AT579*AT577)+(AT580*12*$AA$11)","v":17571112.141318791},{"$f":"(AU579*AU577)+(AU580*12*$AA$11)","v":17571112.141318791},{"$f":"(AV579*AV577)+(AV580*12*$AA$11)","v":17571112.141318791},{"$f":"(AW579*AW577)+(AW580*12*$AA$11)","v":17571112.141318791},null,null,null,null,"Revenue",null,{"$f":"(BD579*BD577)+(BD580*12*$BA$11)","v":13124897.407050261},{"$f":"(BE579*BE577)+(BE580*12*$BA$11)","v":13124897.407050261},{"$f":"(BF579*BF577)+(BF580*12*$BA$11)","v":13124897.407050261},{"$f":"(BG579*BG577)+(BG580*12*$BA$11)","v":13124897.407050261},{"$f":"(BH579*BH577)+(BH580*12*$BA$11)","v":13124897.407050261},{"$f":"(BI579*BI577)+(BI580*12*$BA$11)","v":13124897.407050261},{"$f":"(BJ579*BJ577)+(BJ580*12*$BA$11)","v":13124897.407050261},{"$f":"(BK579*BK577)+(BK580*12*$BA$11)","v":13124897.407050261},{"$f":"(BL579*BL577)+(BL580*12*$BA$11)","v":13124897.407050261},{"$f":"(BM579*BM577)+(BM580*12*$BA$11)","v":13124897.407050261},{"$f":"(BN579*BN577)+(BN580*12*$BA$11)","v":13124897.407050261},{"$f":"(BO579*BO577)+(BO580*12*$BA$11)","v":13124897.407050261},{"$f":"(BP579*BP577)+(BP580*12*$BA$11)","v":13124897.407050261},{"$f":"(BQ579*BQ577)+(BQ580*12*$BA$11)","v":13124897.407050261},{"$f":"(BR579*BR577)+(BR580*12*$BA$11)","v":13124897.407050261},{"$f":"(BS579*BS577)+(BS580*12*$BA$11)","v":13124897.407050261},{"$f":"(BT579*BT577)+(BT580*12*$BA$11)","v":13124897.407050261},{"$f":"(BU579*BU577)+(BU580*12*$BA$11)","v":13124897.407050261},{"$f":"(BV579*BV577)+(BV580*12*$BA$11)","v":13124897.407050261},{"$f":"(BW579*BW577)+(BW580*12*$BA$11)","v":13124897.407050261},null,null,null,"Revenue",null,{"$f":"(CC579*CC577)+(CC580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CD579*CD577)+(CD580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CE579*CE577)+(CE580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CF579*CF577)+(CF580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CG579*CG577)+(CG580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CH579*CH577)+(CH580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CI579*CI577)+(CI580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CJ579*CJ577)+(CJ580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CK579*CK577)+(CK580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CL579*CL577)+(CL580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CM579*CM577)+(CM580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CN579*CN577)+(CN580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CO579*CO577)+(CO580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CP579*CP577)+(CP580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CQ579*CQ577)+(CQ580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CR579*CR577)+(CR580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CS579*CS577)+(CS580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CT579*CT577)+(CT580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CU579*CU577)+(CU580*12*('Resource Options'!$J$16))","v":83768483.786290094},{"$f":"(CV579*CV577)+(CV580*12*('Resource Options'!$J$16))","v":83768483.786290094},null,null,null,null,"Revenue",null,{"$f":"(DC579*DC577)+(DC580*12*('Resource Options'!$J$27))","v":15719144.886914914},{"$f":"(DD579*DD577)+(DD580*12*('Resource Options'!$J$27))","v":15561953.438045766},{"$f":"(DE579*DE577)+(DE580*12*('Resource Options'!$J$27))","v":15406333.90366531},{"$f":"(DF579*DF577)+(DF580*12*('Resource Options'!$J$27))","v":15252270.564628657},{"$f":"(DG579*DG577)+(DG580*12*('Resource Options'!$J$27))","v":15099747.858982371},{"$f":"(DH579*DH577)+(DH580*12*('Resource Options'!$J$27))","v":14948750.380392548},{"$f":"(DI579*DI577)+(DI580*12*('Resource Options'!$J$27))","v":14799262.876588622},{"$f":"(DJ579*DJ577)+(DJ580*12*('Resource Options'!$J$27))","v":14651270.247822735},{"$f":"(DK579*DK577)+(DK580*12*('Resource Options'!$J$27))","v":14504757.545344507},{"$f":"(DL579*DL577)+(DL580*12*('Resource Options'!$J$27))","v":14359709.969891062},{"$f":"(DM579*DM577)+(DM580*12*('Resource Options'!$J$27))","v":14216112.870192152},{"$f":"(DN579*DN577)+(DN580*12*('Resource Options'!$J$27))","v":14073951.741490228},{"$f":"(DO579*DO577)+(DO580*12*('Resource Options'!$J$27))","v":13933212.224075327},{"$f":"(DP579*DP577)+(DP580*12*('Resource Options'!$J$27))","v":13793880.101834575},{"$f":"(DQ579*DQ577)+(DQ580*12*('Resource Options'!$J$27))","v":13655941.300816229},{"$f":"(DR579*DR577)+(DR580*12*('Resource Options'!$J$27))","v":13519381.887808066},{"$f":"(DS579*DS577)+(DS580*12*('Resource Options'!$J$27))","v":13384188.068929983},{"$f":"(DT579*DT577)+(DT580*12*('Resource Options'!$J$27))","v":13250346.188240685},{"$f":"(DU579*DU577)+(DU580*12*('Resource Options'!$J$27))","v":13117842.726358276},{"$f":"(DV579*DV577)+(DV580*12*('Resource Options'!$J$27))","v":12986664.299094694},null,null,null,"Revenue",null,{"$f":"(EB579*EB577)+(EB580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EC579*EC577)+(EC580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(ED579*ED577)+(ED580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EE579*EE577)+(EE580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EF579*EF577)+(EF580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EG579*EG577)+(EG580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EH579*EH577)+(EH580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EI579*EI577)+(EI580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EJ579*EJ577)+(EJ580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EK579*EK577)+(EK580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EL579*EL577)+(EL580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EM579*EM577)+(EM580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EN579*EN577)+(EN580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EO579*EO577)+(EO580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EP579*EP577)+(EP580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EQ579*EQ577)+(EQ580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(ER579*ER577)+(ER580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(ES579*ES577)+(ES580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(ET579*ET577)+(ET580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},{"$f":"(EU579*EU577)+(EU580*12*('Resource Options'!$J$40*1000))","v":181854913.47678998},null,null,null,"Revenue",null,{"$f":"(FA579*FA577)+(FA580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FB579*FB577)+(FB580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FC579*FC577)+(FC580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FD579*FD577)+(FD580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FE579*FE577)+(FE580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FF579*FF577)+(FF580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FG579*FG577)+(FG580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FH579*FH577)+(FH580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FI579*FI577)+(FI580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FJ579*FJ577)+(FJ580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FK579*FK577)+(FK580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FL579*FL577)+(FL580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FM579*FM577)+(FM580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FN579*FN577)+(FN580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FO579*FO577)+(FO580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FP579*FP577)+(FP580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FQ579*FQ577)+(FQ580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FR579*FR577)+(FR580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FS579*FS577)+(FS580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},{"$f":"(FT579*FT577)+(FT580*12*('Resource Options'!$J$41*1000))","v":141438295.24357},null,null,null,"Revenue",null,{"$f":"(FZ579*FZ577)+(FZ580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GA579*GA577)+(GA580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GB579*GB577)+(GB580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GC579*GC577)+(GC580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GD579*GD577)+(GD580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GE579*GE577)+(GE580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GF579*GF577)+(GF580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GG579*GG577)+(GG580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GH579*GH577)+(GH580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GI579*GI577)+(GI580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GJ579*GJ577)+(GJ580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GK579*GK577)+(GK580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GL579*GL577)+(GL580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GM579*GM577)+(GM580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GN579*GN577)+(GN580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GO579*GO577)+(GO580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GP579*GP577)+(GP580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GQ579*GQ577)+(GQ580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GR579*GR577)+(GR580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},{"$f":"(GS579*GS577)+(GS580*12*('Resource Options'!$J$42*1000))","v":294478072.93934947},null,null,null,"Revenue",null,{"$f":"(GY579*GY577)+(GY580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(GZ579*GZ577)+(GZ580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HA579*HA577)+(HA580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HB579*HB577)+(HB580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HC579*HC577)+(HC580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HD579*HD577)+(HD580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HE579*HE577)+(HE580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HF579*HF577)+(HF580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HG579*HG577)+(HG580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HH579*HH577)+(HH580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HI579*HI577)+(HI580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HJ579*HJ577)+(HJ580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HK579*HK577)+(HK580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HL579*HL577)+(HL580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HM579*HM577)+(HM580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HN579*HN577)+(HN580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HO579*HO577)+(HO580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HP579*HP577)+(HP580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HQ579*HQ577)+(HQ580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139},{"$f":"(HR579*HR577)+(HR580*12*('Resource Options'!$J$43*1000))","v":153522902.41827139}]
[null,"B&O Tax",null,{"$f":"(D579*D577)*0.00275","v":24730.33434495873},{"$f":"(E579*E577)*0.00275","v":24730.33434495873},24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,null,null,null,null,"B&O Tax",null,{"$f":"(AD579*AD577)*0.00275","v":24730.33434495873},24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,null,null,null,null,"B&O Tax",null,{"$f":"(BD579*BD577)*0.00275","v":24730.33434495873},{"$f":"(BE579*BE577)*0.00275","v":24730.33434495873},24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,24730.33434495873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10100609.93124629},{"$f":"HLOOKUP(EC576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10302622.129871216},{"$f":"HLOOKUP(ED576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10508674.57246864},{"$f":"HLOOKUP(EE576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10718848.063918017},{"$f":"HLOOKUP(EF576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10933225.025196373},{"$f":"HLOOKUP(EG576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11151889.525700303},{"$f":"HLOOKUP(EH576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(EI576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},{"$f":"HLOOKUP(EJ576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11834474.379789365},{"$f":"HLOOKUP(EK576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12071163.867385153},{"$f":"HLOOKUP(EL576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12312587.144732855},{"$f":"HLOOKUP(EM576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12558838.887627514},{"$f":"HLOOKUP(EN576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12810015.665380066},{"$f":"HLOOKUP(EO576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13066215.978687668},{"$f":"HLOOKUP(EP576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13327540.298261419},{"$f":"HLOOKUP(EQ576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13594091.104226647},{"$f":"HLOOKUP(ER576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13865972.92631118},{"$f":"HLOOKUP(ES576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14143292.384837404},{"$f":"HLOOKUP(ET576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14426158.232534153},{"$f":"HLOOKUP(EU576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14714681.397184838},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8080487.9449970312},{"$f":"HLOOKUP(FB576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8242097.7038969724},{"$f":"HLOOKUP(FC576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8406939.6579749119},{"$f":"HLOOKUP(FD576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8575078.4511344116},{"$f":"HLOOKUP(FE576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8746580.0201571006},{"$f":"HLOOKUP(FF576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8921511.62056024},{"$f":"HLOOKUP(FG576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FH576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},{"$f":"HLOOKUP(FI576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9467579.5038314927},{"$f":"HLOOKUP(FJ576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9656931.0939081218},{"$f":"HLOOKUP(FK576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9850069.7157862857},{"$f":"HLOOKUP(FL576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10047071.110102011},{"$f":"HLOOKUP(FM576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10248012.532304052},{"$f":"HLOOKUP(FN576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10452972.782950133},{"$f":"HLOOKUP(FO576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10662032.238609135},{"$f":"HLOOKUP(FP576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10875272.883381318},{"$f":"HLOOKUP(FQ576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11092778.341048945},{"$f":"HLOOKUP(FR576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11314633.907869924},{"$f":"HLOOKUP(FS576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11540926.586027322},{"$f":"HLOOKUP(FT576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11771745.117747869},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24241463.834991094},{"$f":"HLOOKUP(GA576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":24726293.111690916},{"$f":"HLOOKUP(GB576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25220818.973924737},{"$f":"HLOOKUP(GC576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25725235.353403237},{"$f":"HLOOKUP(GD576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26239740.0604713},{"$f":"HLOOKUP(GE576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26764534.861680724},{"$f":"HLOOKUP(GF576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GG576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},{"$f":"HLOOKUP(GH576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28402738.51149448},{"$f":"HLOOKUP(GI576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28970793.281724367},{"$f":"HLOOKUP(GJ576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":29550209.147358857},{"$f":"HLOOKUP(GK576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30141213.330306035},{"$f":"HLOOKUP(GL576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30744037.596912157},{"$f":"HLOOKUP(GM576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31358918.348850403},{"$f":"HLOOKUP(GN576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31986096.715827405},{"$f":"HLOOKUP(GO576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":32625818.650143951},{"$f":"HLOOKUP(GP576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33278335.023146827},{"$f":"HLOOKUP(GQ576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33943901.723609775},{"$f":"HLOOKUP(GR576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":34622779.758081965},{"$f":"HLOOKUP(GS576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":35315235.353243612},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8080487.9449970312},{"$f":"HLOOKUP(GZ576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8242097.7038969724},{"$f":"HLOOKUP(HA576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8406939.6579749119},{"$f":"HLOOKUP(HB576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8575078.4511344116},{"$f":"HLOOKUP(HC576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8746580.0201571006},{"$f":"HLOOKUP(HD576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8921511.62056024},{"$f":"HLOOKUP(HE576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(HF576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765},{"$f":"HLOOKUP(HG576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9467579.5038314927},{"$f":"HLOOKUP(HH576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9656931.0939081218},{"$f":"HLOOKUP(HI576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9850069.7157862857},{"$f":"HLOOKUP(HJ576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10047071.110102011},{"$f":"HLOOKUP(HK576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10248012.532304052},{"$f":"HLOOKUP(HL576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10452972.782950133},{"$f":"HLOOKUP(HM576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10662032.238609135},{"$f":"HLOOKUP(HN576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10875272.883381318},{"$f":"HLOOKUP(HO576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11092778.341048945},{"$f":"HLOOKUP(HP576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11314633.907869924},{"$f":"HLOOKUP(HQ576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11540926.586027322},{"$f":"HLOOKUP(HR576,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11771745.117747869}]
[null,"Total Operating Costs",null,{"$f":"SUM(D583:D587)","v":4028913.7246240536},{"$f":"SUM(E583:E587)","v":3911687.0576182944},3809325.2639225819,3720624.6366206859,3644488.3122545672,3579916.9890612699,3526000.4555076202,3481909.8584633963,3446890.6465168674,3420256.1295622215,{"$f":"SUM(N583:N587)","v":3401381.6009234134},{"$f":"SUM(O583:O587)","v":3855582.7222222779},3769679.5814781119,3701971.8535249149,3650383.4635347999,3613095.7844625497,3588516.153521922,3575250.2475414285,3572077.84439856,3577931.5556638539,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD583:AD587)","v":3776274.3968255501},{"$f":"SUM(AE583:AE587)","v":3691309.1358352192},3617568.8489801297,3554234.0293406527,3500553.1133320811,3455837.0272235265,3419454.1748797502,3390825.8310984662,3369421.9077938958,3354757.0629230477,{"$f":"SUM(AN583:AN587)","v":3346387.1244832296},{"$f":"SUM(AO583:AO587)","v":3684465.052727893},4010719.748289465,4325753.5968461446,4630143.1691164002,4924440.4135440579,5209173.7956997026,5484849.3868144471,5751951.9037532471,6010945.70263106,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD583:BD587)","v":3103849.0757163283},{"$f":"SUM(BE583:BE587)","v":3053280.5836155782},3009560.0175225716,2972273.5731060836,2941037.7662454727,2915497.3346879138,2895323.2872817307,2880211.0904545807,2869878.982329445,2864066.4055448403,{"$f":"SUM(BN583:BN587)","v":2862532.5504719308},{"$f":"SUM(BO583:BO587)","v":3035424.8957216246},3202968.5490909219,3365485.4649673775,3523283.1455968609,3676655.3695616955,3825882.8852693425,3971234.0711656436,4112965.5643033385,4251322.858817379,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CC583:CC587)","v":32130946.675379947},{"$f":"SUM(CD583:CD587)","v":32293124.047002092},32469597.762903217,33535436.405312955,33740294.18940267,33959259.908834375,34192290.690103784,34439353.355454288,34700424.274147794,35850630.741885856,{"$f":"SUM(CM583:CM587)","v":36139684.768183187},{"$f":"SUM(CN583:CN587)","v":36442732.071502939},36759785.881970912,37090868.351493105,38311151.971108176,38670393.395413212,39043782.473907925,39431376.089109078,39833239.60129299,41124588.29973045,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(DC583:DC587)","v":7411512.7827877114},7444093.2955245348,7478293.5246401811,7514087.1207918171,7551448.8473045919,7590354.5465653632,7630781.1075322796,7672706.4343241826,7716109.4158550492,7760969.8964797929,7807268.6476188004,7854987.3403297123,7904108.5187959298,7954615.5747023541,8006492.722469789,8059724.9753204044,8114298.122147535,8170198.7051639883,8227413.998303798,8285931.9863533136,null,null,null,"Total Operating Costs",null,{"$f":"SUM(EB584:EB587)","v":32916849.490053914},32694999.281331729,32489864.340376422,32301270.650439776,32129052.930211987,31973054.514966398,31833127.242381804,31709131.342966553,31600935.335010927,31508415.923996847,31431457.906396501,31369954.077793851,31323805.1452653,31292919.643958252,31277213.857808486,31276611.744339608,31291044.863489911,31320452.310414463,31364780.652211919,31423983.868528228,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FA584:FA587)","v":24621961.858326904},24422825.439510874,24236325.934558138,24062316.685807444,23900657.700551998,23751215.553681031,23613863.293917283,23488480.353589077,23374952.461877674,23273171.561482564,23183035.728649139,23104449.096505232,23037321.781654716,22981569.813978102,22937115.069592077,22903885.206921376,22881813.605838284,22870839.309826635,22870906.971128948,22881966.798836723,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FZ584:FZ587)","v":59191131.046906397},58991802.355879396,58821726.37551108,58680689.368137591,58568492.517557152,58484951.766144276,58429897.659792423,58403175.200575173,58404643.707020313,58434176.68189539,58491661.687407136,58577000.227721505,58690107.638714701,58830912.984869577,58999358.963235795,59195401.81437543,59419011.240219876,59670170.328767464,59948875.485554367,60255136.37183585,null,null,null,"Total Operating Costs",null,{"$f":"SUM(GY584:GY587)","v":26197185.58768246},25966683.12927331,25749701.140502825,25546074.32610359,25355644.555565737,25178260.754805766,25013778.801715665,24862061.425524648,24722978.109908037,24596404.999779653,24482224.811706431,24380326.747885779,24290606.413628269,24212965.738290247,24147312.899602681,24093562.251344696,24051634.254311744,24021455.410530619,24002958.20067481,23996081.024635792]
[null,"Before Tax Earnings",null,{"$f":"D591-D613-D601","v":-21501765.923997354},{"$f":"E591-E613-E601","v":-39975654.951330274},-19663221.491589494,-7363751.9344591713,-7080037.0810996573,2212298.0170555981,11504876.198343359,11789264.890013564,12076597.10131737,12368160.267597158,{"$f":"N591-N613-N601","v":4263957.7963121254},{"$f":"O591-O613-O601","v":-369870.74526141118},{"$f":"P591-P613-P601","v":3354843.5367404716},6178710.7666322645,8363775.6502790768,8942244.4295041114,9535064.2156051621,12168244.546738498,14819804.263917878,15471759.562270168,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD591-AD613-AD601","v":-18383752.5503648},{"$f":"AE591-AE613-AE601","v":-24815363.893569067},-16823750.381485224,-6223542.3736740472,-5988182.4489495829,2020180.7669280805,10029748.896998551,10268693.40324457,10510929.297137113,10757467.711125333,{"$f":"AN591-AN613-AN601","v":4871433.6169411549},{"$f":"AO591-AO613-AO601","v":1522008.4942676006},{"$f":"AP591-AP613-AP601","v":3898592.4716720777},5643758.7508512819,6946972.1579214986,7099408.0151602421,7283744.3897543233,8978767.3450610787,10705996.139392877,10990009.21767246,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD591-BD613-BD601","v":-15156179.624580018},{"$f":"BE591-BE613-BE601","v":-27683734.479346722},-13966559.428649776,-5667877.5798547864,-5496201.124634631,772533.79215608304,7043275.4588342942,7220965.2612186633,7402003.8551788768,7587058.2420903146,{"$f":"BN591-BN613-BN601","v":4707860.3576977812},{"$f":"BO591-BO613-BO601","v":3099088.205922524},{"$f":"BP591-BP613-BP601","v":4356247.3692595772},5300778.1714855563,6027577.017472527,6182406.13313442,6356790.0240348401,7290318.465994155,8243959.5008688662,8480222.8609294891,null,null,null,"Before Tax Earnings",null,{"$f":"CC591-CC613-CC601","v":30333722.890610524},{"$f":"CD591-CD613-CD601","v":24223340.728883442},25499796.560045198,25834305.731258336,26985718.381903574,28085667.004735939,29137295.311827108,30149321.064175032,30615251.955997795,30108597.881254289,{"$f":"CM591-CM613-CM601","v":30495273.867601246},{"$f":"CN591-CN613-CN601","v":30901743.077557992},{"$f":"CO591-CO613-CO601","v":31329681.606030345},31780841.092395492,31381911.52646213,31885091.858522885,32417245.624212258,32980471.995404392,33576969.468933433,33333899.805494569,null,null,null,null,"Before Tax Earnings",null,{"$f":"DC591-DC613-DC601","v":-13967813.771998135},-25427961.776813753,-13383269.841741808,-6184921.8435550537,-6258436.3858403023,-868118.82920198096,4528297.2597344685,4473091.9979418498,4424624.642386185,4383237.3311840966,4349288.2624660842,4323152.5622791499,4305223.193685228,4295911.9091896079,4295650.2487379611,4304890.5856300229,4324107.2228131928,4353797.5421402426,4394483.2093024654,4446711.4372830326,null,null,null,"Before Tax Earnings",null,{"$f":"EB591-EB613-EB601","v":3152380.5080320239},{"$f":"EC591-EC613-EC601","v":-64904792.768109396},-52765818.193887517,-41407006.676109612,-30745435.031644776,-20718038.698112153,-11301594.540157601,-2412763.8142622411,434769.40727099776,2102249.3577954695,{"$f":"EL591-EL613-EL601","v":3832915.9418817014},{"$f":"EM591-EM613-EM601","v":5630813.7652945444},{"$f":"EN591-EN613-EN601","v":7500176.3923738152},9445436.2729591355,11471235.157351039,13582435.023974195,15784129.545635901,18081656.121563919,20480608.503761664,22986850.047640353,null,null,null,"Before Tax Earnings",null,{"$f":"FA591-FA613-FA601","v":2270439.2234042212},{"$f":"FB591-FB613-FB601","v":-51178228.524458326},-41615140.736224703,-32664531.765598714,-24261237.554157019,-16355697.042917676,-8929652.9446489662,-1917614.0692292303,348250.20457885414,1687500.100303553,{"$f":"FK591-FK613-FK601","v":3076978.3782330453},{"$f":"FL591-FL613-FL601","v":4519874.5777278394},{"$f":"FM591-FM613-FM601","v":6019526.9382967651},7579430.2039777189,9203243.8112683073,10894800.479988791,12658115.227424152,14497394.827105679,16417047.734656762,18421694.504245028,null,null,null,"Before Tax Earnings",null,{"$f":"FZ591-FZ613-FZ601","v":6195153.5687653422},{"$f":"GA591-GA613-GA601","v":-100901126.07356475},-81977873.526634708,-64283637.075510651,-47688169.772557676,-32092432.292408064,-17459994.509046286,-3659960.1796459854,643244.07810221612,3088649.0938863307,{"$f":"GJ591-GJ613-GJ601","v":5629848.9785667062},{"$f":"GK591-GK613-GK601","v":8273129.5729540884},{"$f":"GL591-GL613-GL601","v":11025072.253397733},13892569.503251553,16882841.250694439,20003452.011654362,23262328.878514454,26667780.397306636,30228516.378226511,33953668.686537117,null,null,null,"Before Tax Earnings",null,{"$f":"GY591-GY613-GY601","v":2366559.5631283671},{"$f":"GZ591-GZ613-GZ601","v":-55927815.25120274},-45481827.862489477,-35703728.624226302,-26522424.061485261,-17883842.045050703,-9768059.9045006409,-2103626.962755233,383459.67878501862,1859998.9656365961,{"$f":"HI591-HI613-HI601","v":3391643.6392691806},{"$f":"HJ591-HJ613-HJ601","v":4981879.4129271433},{"$f":"HK591-HK613-HK601","v":6634354.3425138369},8352887.342947498,10141477.12298549,12004311.559661418,13945777.534533225,15970471.255045123,18083209.08546827,20289038.91310297]
[]
[]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N589)*$A618","v":4989212.8453666465},{"$f":"-PMT($B$7,10,$N589)*$A618","v":4989212.8453666465},4989212.8453666465,4989212.8453666465,4989212.8453666465,4989212.8453666465,4989212.8453666465,4989212.8453666465,4989212.8453666465,4989212.8453666465,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$AN589)*$A618","v":3645069.3225854142},{"$f":"-PMT($B$7,10,$AN589)*$A618","v":3645069.3225854142},3645069.3225854142,3645069.3225854142,3645069.3225854142,3645069.3225854142,3645069.3225854142,3645069.3225854142,3645069.3225854142,3645069.3225854142,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$BN589)*$A618","v":1822534.6612927071},{"$f":"-PMT($B$7,10,$BN589)*$A618","v":1822534.6612927071},1822534.6612927071,1822534.6612927071,1822534.6612927071,1822534.6612927071,1822534.6612927071,1822534.6612927071,1822534.6612927071,1822534.6612927071]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D576,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90248763.037047371},{"$f":"-($C608)/20","v":4512438.1518523684},{"$f":"-($C608)/20","v":4512438.1518523684},4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD576,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90248763.037047371},{"$f":"-($AC608)/20","v":4512438.1518523684},{"$f":"-($AC608)/20","v":4512438.1518523684},4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD576,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90248763.037047371},{"$f":"-($BC608)/20","v":4512438.1518523684},{"$f":"-($BC608)/20","v":4512438.1518523684},4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684,4512438.1518523684]
[null,"End Year Book Value",null,{"$f":"-$C597-D610","v":170133877.84889087},{"$f":"-$C597-E610","v":156243933.81218341},142353989.77547595,128464045.73876849,114574101.70206103,100684157.66535357,86794213.628646106,72904269.591938645,59014325.555231184,{"$f":"-$C597-M610+$N589","v":90448356.927000403},{"$f":"-$C597-N610+$N589","v":81403521.234300375},72358685.541600347,63313849.848900326,54269014.156200297,45224178.463500269,36179342.77080024,27134507.078100212,18089671.385400183,9044835.6927001551,1.2665987014770508E-7,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC597-AD610","v":147396338.34702557},{"$f":"-$AC597-AE610","v":136032787.58830315},{"$f":"-$AC597-AF610","v":124669236.82958069},{"$f":"-$AC597-AG610","v":113305686.07085827},{"$f":"-$AC597-AH610","v":101942135.31213585},{"$f":"-$AC597-AI610","v":90578584.553413406},{"$f":"-$AC597-AJ610","v":79215033.794690967},{"$f":"-$AC597-AK610","v":67851483.035968527},{"$f":"-$AC597-AL610","v":56487932.277246073},{"$f":"-$AC597-AM610","v":45124381.518523633},{"$f":"-$AC597-AN610","v":37300618.765787989},{"$f":"-$AC597-AO610","v":29476856.013052329},{"$f":"-$AC597-AP610","v":21653093.2603167},{"$f":"-$AC597-AQ610","v":13829330.507581055},{"$f":"-$AC597-AR610","v":6005567.7548454106},{"$f":"-$AC597-AS610","v":-1818194.997890234},{"$f":"-$AC597-AT610","v":-9641957.7506258786},{"$f":"-$AC597-AU610","v":-17465720.503361493},{"$f":"-$AC597-AV610","v":-25289483.256097138},{"$f":"-$AC597-AW610","v":-33113246.008832783},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC597-BD610","v":116566331.6161103},{"$f":"-$BC597-BE610","v":108628337.1608229},{"$f":"-$BC597-BF610","v":100690342.7055355},{"$f":"-$BC597-BG610","v":92752348.250248089},{"$f":"-$BC597-BH610","v":84814353.794960678},{"$f":"-$BC597-BI610","v":76876359.339673281},{"$f":"-$BC597-BJ610","v":68938364.884385869},{"$f":"-$BC597-BK610","v":61000370.429098465},{"$f":"-$BC597-BL610","v":53062375.973811075},{"$f":"-$BC597-BM610","v":45124381.518523678},{"$f":"-$BC597-BN610","v":38956281.066229686},{"$f":"-$BC597-BO610","v":32788180.613935694},{"$f":"-$BC597-BP610","v":26620080.161641687},{"$f":"-$BC597-BQ610","v":20451979.709347695},{"$f":"-$BC597-BR610","v":14283879.257053703},{"$f":"-$BC597-BS610","v":8115778.8047596961},{"$f":"-$BC597-BT610","v":1947678.3524656892},{"$f":"-$BC597-BU610","v":-4220422.0998283178},{"$f":"-$BC597-BV610","v":-10388522.552122325},{"$f":"-$BC597-BW610","v":-16556623.004416257},null,null,null,"End Year Book Value",null,{"$f":"-$CB597-CC610","v":632589472.9811945},{"$f":"-$CB597-CD610","v":616369230.08424079},600148987.18728709,583928744.29033339,567708501.39337969,551488258.49642599,535268015.59947228,519047772.70251858,502827529.80556488,486607286.90861118,470387044.01165748,454166801.11470377,437946558.21775007,421726315.32079637,405506072.42384267,389285829.52688897,373065586.6299352,356845343.7329815,340625100.8360278,324404857.9390741,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB597-DC610","v":90967205.835356906},87176905.592217043,83386605.349077165,79596305.105937302,75806004.862797424,72015704.619657561,68225404.376517683,64435104.13337782,60644803.890237942,56854503.647098072,53064203.403958201,49273903.160818331,45483602.91767846,41693302.67453859,37903002.43139872,34112702.188258849,30322401.945118979,26532101.701979101,22741801.458839223,18951501.215699345,null,null,null,"End Year Book Value",null,{"$f":"-$EA609-EB610","v":1959011772.7360413},{"$f":"-$EA609-EC610","v":1919031940.6393874},{"$f":"-$EA609-ED610","v":1879052108.5427334},{"$f":"-$EA609-EE610","v":1839072276.4460797},{"$f":"-$EA609-EF610","v":1799092444.3494258},{"$f":"-$EA609-EG610","v":1759112612.2527719},{"$f":"-$EA609-EH610","v":1719132780.1561179},{"$f":"-$EA609-EI610","v":1679152948.059464},{"$f":"-$EA609-EJ610","v":1639173115.96281},{"$f":"-$EA609-EK610","v":1599193283.8661561},{"$f":"-$EA609-EL610","v":1559213451.7695022},{"$f":"-$EA609-EM610","v":1519233619.6728482},{"$f":"-$EA609-EN610","v":1479253787.5761943},{"$f":"-$EA609-EO610","v":1439273955.4795403},{"$f":"-$EA609-EP610","v":1399294123.3828864},{"$f":"-$EA609-EQ610","v":1359314291.2862325},{"$f":"-$EA609-ER610","v":1319334459.1895785},{"$f":"-$EA609-ES610","v":1279354627.0929246},{"$f":"-$EA609-ET610","v":1239374794.9962707},{"$f":"-$EA609-EU610","v":1199394962.8996167},null,null,null,"End Year Book Value",null,{"$f":"-$EZ609-FA610","v":1539223535.7211752},{"$f":"-$EZ609-FB610","v":1507810810.5023758},{"$f":"-$EZ609-FC610","v":1476398085.2835763},{"$f":"-$EZ609-FD610","v":1444985360.0647769},{"$f":"-$EZ609-FE610","v":1413572634.8459773},{"$f":"-$EZ609-FF610","v":1382159909.6271777},{"$f":"-$EZ609-FG610","v":1350747184.4083784},{"$f":"-$EZ609-FH610","v":1319334459.1895788},{"$f":"-$EZ609-FI610","v":1287921733.9707794},{"$f":"-$EZ609-FJ610","v":1256509008.7519798},{"$f":"-$EZ609-FK610","v":1225096283.5331802},{"$f":"-$EZ609-FL610","v":1193683558.3143809},{"$f":"-$EZ609-FM610","v":1162270833.0955815},{"$f":"-$EZ609-FN610","v":1130858107.8767819},{"$f":"-$EZ609-FO610","v":1099445382.6579823},{"$f":"-$EZ609-FP610","v":1068032657.439183},{"$f":"-$EZ609-FQ610","v":1036619932.2203835},{"$f":"-$EZ609-FR610","v":1005207207.0015841},{"$f":"-$EZ609-FS610","v":973794481.78278458},{"$f":"-$EZ609-FT610","v":942381756.56398511},null,null,null,"End Year Book Value",null,{"$f":"-$FY609-FZ610","v":3078447071.4423499},{"$f":"-$FY609-GA610","v":3015621621.0047512},{"$f":"-$FY609-GB610","v":2952796170.567152},{"$f":"-$FY609-GC610","v":2889970720.1295533},{"$f":"-$FY609-GD610","v":2827145269.6919541},{"$f":"-$FY609-GE610","v":2764319819.2543554},{"$f":"-$FY609-GF610","v":2701494368.8167562},{"$f":"-$FY609-GG610","v":2638668918.3791571},{"$f":"-$FY609-GH610","v":2575843467.9415584},{"$f":"-$FY609-GI610","v":2513018017.5039592},{"$f":"-$FY609-GJ610","v":2450192567.0663605},{"$f":"-$FY609-GK610","v":2387367116.6287613},{"$f":"-$FY609-GL610","v":2324541666.1911626},{"$f":"-$FY609-GM610","v":2261716215.7535634},{"$f":"-$FY609-GN610","v":2198890765.3159647},{"$f":"-$FY609-GO610","v":2136065314.8783655},{"$f":"-$FY609-GP610","v":2073239864.4407668},{"$f":"-$FY609-GQ610","v":2010414414.0031676},{"$f":"-$FY609-GR610","v":1947588963.5655687},{"$f":"-$FY609-GS610","v":1884763513.1279697},null,null,null,"End Year Book Value",null,{"$f":"-$GX609-GY610","v":1679152948.0594637},{"$f":"-$GX609-GZ610","v":1644884520.5480461},{"$f":"-$GX609-HA610","v":1610616093.0366285},{"$f":"-$GX609-HB610","v":1576347665.5252109},{"$f":"-$GX609-HC610","v":1542079238.0137932},{"$f":"-$GX609-HD610","v":1507810810.5023756},{"$f":"-$GX609-HE610","v":1473542382.990958},{"$f":"-$GX609-HF610","v":1439273955.4795403},{"$f":"-$GX609-HG610","v":1405005527.9681227},{"$f":"-$GX609-HH610","v":1370737100.4567051},{"$f":"-$GX609-HI610","v":1336468672.9452875},{"$f":"-$GX609-HJ610","v":1302200245.4338698},{"$f":"-$GX609-HK610","v":1267931817.9224522},{"$f":"-$GX609-HL610","v":1233663390.4110346},{"$f":"-$GX609-HM610","v":1199394962.899617},{"$f":"-$GX609-HN610","v":1165126535.3881993},{"$f":"-$GX609-HO610","v":1130858107.8767817},{"$f":"-$GX609-HP610","v":1096589680.3653641},{"$f":"-$GX609-HQ610","v":1062321252.8539464},{"$f":"-$GX609-HR610","v":1028052825.3425288}]
[]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D593:W593)","v":17198488.026691433},{"$f":"C617/C620","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AD593:AW593)","v":14837372.813621309},{"$f":"AC617/AC620","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BD593:BW593)","v":11635918.324429691},{"$f":"BC617/BC620","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,CC593:CV593)","v":168712352.55849195},{"$f":"CB617/CB620","v":0.26003364072645535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,DC593:DV593)","v":0},{"$f":"DB617/DB620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,EB593:EU593)","v":0},{"$f":"EA617/EA620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FA593:FT593)","v":0},{"$f":"EZ617/EZ620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FZ593:GS593)","v":0},{"$f":"FY617/FY620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,GY593:HR593)","v":0},{"$f":"GX617/GX620","v":0}]
[{"$f":"$A$11","v":100000},"2035 Solar + Storage (4hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":100000},"2035 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$11","v":50000},"2035 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC623&\" \"&'Resource Options'!$B$16","v":"2035 Small Nuclear (share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC623&\" \"&'Resource Options'!$B$27","v":"2035 Geothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB623&\" \"&'Resource Options'!$B$40","v":"2035 Pumped Hydro (70 hr/ 500MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA623&\" \"&'Resource Options'!$B$41","v":"2035 Pumped Hydro (8.5 hr/ 400 MW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ623&\" \"&'Resource Options'!$B$42","v":"2035 Pumped Hydro (12 hr/ 1200 MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GY623&\" \"&'Resource Options'!$B$43","v":"2035 Pumped Hydro (10 hr/ 400 MW)"}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M76","v":36.785625455045285},{"$f":"D626","v":36.785625455045285},{"$f":"E626","v":36.785625455045285},{"$f":"F626","v":36.785625455045285},{"$f":"G626","v":36.785625455045285},{"$f":"H626","v":36.785625455045285},{"$f":"I626","v":36.785625455045285},{"$f":"J626","v":36.785625455045285},{"$f":"K626","v":36.785625455045285},{"$f":"L626","v":36.785625455045285},{"$f":"M626","v":36.785625455045285},{"$f":"N626","v":36.785625455045285},{"$f":"O626","v":36.785625455045285},{"$f":"P626","v":36.785625455045285},{"$f":"Q626","v":36.785625455045285},{"$f":"R626","v":36.785625455045285},{"$f":"S626","v":36.785625455045285},{"$f":"T626","v":36.785625455045285},{"$f":"U626","v":36.785625455045285},{"$f":"V626","v":36.785625455045285},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!W46","v":36.785625455045285},{"$f":"AD626","v":36.785625455045285},{"$f":"AE626","v":36.785625455045285},{"$f":"AF626","v":36.785625455045285},{"$f":"AG626","v":36.785625455045285},{"$f":"AH626","v":36.785625455045285},{"$f":"AI626","v":36.785625455045285},{"$f":"AJ626","v":36.785625455045285},{"$f":"AK626","v":36.785625455045285},{"$f":"AL626","v":36.785625455045285},{"$f":"AM626","v":36.785625455045285},{"$f":"AN626","v":36.785625455045285},{"$f":"AO626","v":36.785625455045285},{"$f":"AP626","v":36.785625455045285},{"$f":"AQ626","v":36.785625455045285},{"$f":"AR626","v":36.785625455045285},{"$f":"AS626","v":36.785625455045285},{"$f":"AT626","v":36.785625455045285},{"$f":"AU626","v":36.785625455045285},{"$f":"AV626","v":36.785625455045285},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB46","v":36.785625455045285},{"$f":"BD626","v":36.785625455045285},{"$f":"BE626","v":36.785625455045285},{"$f":"BF626","v":36.785625455045285},{"$f":"BG626","v":36.785625455045285},{"$f":"BH626","v":36.785625455045285},{"$f":"BI626","v":36.785625455045285},{"$f":"BJ626","v":36.785625455045285},{"$f":"BK626","v":36.785625455045285},{"$f":"BL626","v":36.785625455045285},{"$f":"BM626","v":36.785625455045285},{"$f":"BN626","v":36.785625455045285},{"$f":"BO626","v":36.785625455045285},{"$f":"BP626","v":36.785625455045285},{"$f":"BQ626","v":36.785625455045285},{"$f":"BR626","v":36.785625455045285},{"$f":"BS626","v":36.785625455045285},{"$f":"BT626","v":36.785625455045285},{"$f":"BU626","v":36.785625455045285},{"$f":"BV626","v":36.785625455045285},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!Q76","v":101.62264523139942},{"$f":"CC626","v":101.62264523139942},101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,101.62264523139942,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!U76","v":101.32534631975638},{"$f":"DC626","v":101.32534631975638},101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,101.32534631975638,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!X76","v":6.4680331522689816},{"$f":"EB626","v":6.4680331522689816},{"$f":"EC626","v":6.4680331522689816},{"$f":"ED626","v":6.4680331522689816},{"$f":"EE626","v":6.4680331522689816},{"$f":"EF626","v":6.4680331522689816},{"$f":"EG626","v":6.4680331522689816},{"$f":"EH626","v":6.4680331522689816},{"$f":"EI626","v":6.4680331522689816},{"$f":"EJ626","v":6.4680331522689816},{"$f":"EK626","v":6.4680331522689816},{"$f":"EL626","v":6.4680331522689816},{"$f":"EM626","v":6.4680331522689816},{"$f":"EN626","v":6.4680331522689816},{"$f":"EO626","v":6.4680331522689816},{"$f":"EP626","v":6.4680331522689816},{"$f":"EQ626","v":6.4680331522689816},{"$f":"ER626","v":6.4680331522689816},{"$f":"ES626","v":6.4680331522689816},{"$f":"ET626","v":6.4680331522689816},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB76","v":6.4680331522689816},{"$f":"FA626","v":6.4680331522689816},6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AF76","v":6.4680331522689816},{"$f":"FZ626","v":6.4680331522689816},6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AJ76","v":6.4680331522689816},{"$f":"GY626","v":6.4680331522689816},6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816,6.4680331522689816]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(E623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(F623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(G623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(H623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(I623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(J623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(K623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(L623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(M623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(N623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(O623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(P623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(Q623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(R623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(S623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(T623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(U623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(V623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(W623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1130529.4041922691},{"$f":"HLOOKUP(AE623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1153139.9922761146},{"$f":"HLOOKUP(AF623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(AG623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(AH623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(AI623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(AJ623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(AK623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(AL623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(AM623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(AN623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(AO623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(AP623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(AQ623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(AR623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(AS623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(AT623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(AU623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(AV623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(AW623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1271845.5797163027},{"$f":"HLOOKUP(BE623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1297282.4913106291},{"$f":"HLOOKUP(BF623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1323228.1411368416},{"$f":"HLOOKUP(BG623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1349692.7039595786},{"$f":"HLOOKUP(BH623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1376686.55803877},{"$f":"HLOOKUP(BI623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1404220.2891995455},{"$f":"HLOOKUP(BJ623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},{"$f":"HLOOKUP(BK623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},{"$f":"HLOOKUP(BL623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1490169.8046608714},{"$f":"HLOOKUP(BM623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1519973.2007540888},{"$f":"HLOOKUP(BN623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1550372.6647691703},{"$f":"HLOOKUP(BO623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1581380.1180645544},{"$f":"HLOOKUP(BP623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1613007.7204258451},{"$f":"HLOOKUP(BQ623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1645267.874834362},{"$f":"HLOOKUP(BR623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1678173.2323310494},{"$f":"HLOOKUP(BS623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1711736.6969776703},{"$f":"HLOOKUP(BT623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1745971.4309172237},{"$f":"HLOOKUP(BU623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1780890.8595355682},{"$f":"HLOOKUP(BV623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1816508.6767262795},{"$f":"HLOOKUP(BW623,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1852838.8502608053},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC624","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD624","v":7001132.1599999992},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE624","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF624","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG624","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH624","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI624","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ624","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK624","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL624","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM624","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN624","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO624","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP624","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ624","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR624","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS624","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT624","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU624","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV624","v":10501698.239999998}]
[null,"Property Tax",null,{"$f":"C659*$B$8","v":1835630.9997007856},{"$f":"D659*$B$8","v":1675939.2784168944},{"$f":"E659*$B$8","v":1530140.0256360786},{"$f":"F659*$B$8","v":1397024.658474033},{"$f":"G659*$B$8","v":1275489.7353744972},{"$f":"H659*$B$8","v":1164527.8092820039},{"$f":"I659*$B$8","v":1063219.0765478569},{"$f":"J659*$B$8","v":970723.75234409666},{"$f":"K659*$B$8","v":886275.10938249109},{"$f":"L659*$B$8","v":809173.12223396881},{"$f":"M659*$B$8","v":738778.66456395446},{"$f":"N659*$B$8","v":1138507.1117595662},{"$f":"O659*$B$8","v":999387.63306185289},{"$f":"P659*$B$8","v":877267.81045167288},{"$f":"Q659*$B$8","v":770070.37689352827},{"$f":"R659*$B$8","v":675971.89627147338},{"$f":"S659*$B$8","v":593371.74660859443},{"$f":"T659*$B$8","v":520864.8933711485},{"$f":"U659*$B$8","v":457217.9897292878},{"$f":"V659*$B$8","v":401348.39723807469},null,null,null,null,"Property Tax",null,{"$f":"AC659*$B$8","v":1584879.6526316602},{"$f":"AD659*$B$8","v":1457158.3920006626},{"$f":"AE659*$B$8","v":1339729.8500565917},{"$f":"AF659*$B$8","v":1231764.5638154079},{"$f":"AG659*$B$8","v":1132499.9145217761},{"$f":"AH659*$B$8","v":1041234.7408494161},{"$f":"AI659*$B$8","v":957324.3862093942},{"$f":"AJ659*$B$8","v":880176.14518274483},{"$f":"AK659*$B$8","v":809245.07691304653},{"$f":"AL659*$B$8","v":744030.15588662075},{"$f":"AM659*$B$8","v":684070.73291117651},{"$f":"AN659*$B$8","v":968121.30953767092},{"$f":"AO659*$B$8","v":1239359.4678981439},{"$f":"AP659*$B$8","v":1498363.1264174522},{"$f":"AQ659*$B$8","v":1745684.1358649272},{"$f":"AR659*$B$8","v":1981849.4551650721},{"$f":"AS659*$B$8","v":2207362.2741720011},{"$f":"AT659*$B$8","v":2422703.0857998868},{"$f":"AU659*$B$8","v":2628330.7097937656},{"$f":"AV659*$B$8","v":2824683.2703220206},null,null,null,null,"Property Tax",null,{"$f":"BC659*$B$8","v":1244883.9500494597},{"$f":"BD659*$B$8","v":1157798.6171793966},{"$f":"BE659*$B$8","v":1076805.3021241573},{"$f":"BF659*$B$8","v":1001477.8403410686},{"$f":"BG659*$B$8","v":931419.87944870663},{"$f":"BH659*$B$8","v":866262.79372970283},{"$f":"BI659*$B$8","v":805663.74452362629},{"$f":"BJ659*$B$8","v":749303.87630426814},{"$f":"BK659*$B$8","v":696886.63894957874},{"$f":"BL659*$B$8","v":648136.22737650608},{"$f":"BM659*$B$8","v":602796.13033052243},{"$f":"BN659*$B$8","v":730304.20945859107},{"$f":"BO659*$B$8","v":851603.2553099877},{"$f":"BP659*$B$8","v":966995.61809259281},{"$f":"BQ659*$B$8","v":1076768.9250060294},{"$f":"BR659*$B$8","v":1181196.7971817087},{"$f":"BS659*$B$8","v":1280539.5317113288},{"$f":"BT659*$B$8","v":1375044.7504638468},{"$f":"BU659*$B$8","v":1464948.0173081714},{"$f":"BV659*$B$8","v":1550473.4252800611},null,null,null,"Property Tax",null,{"$f":"CB659*$B$8","v":6584769.8064473262},6370974.0420024022,6164119.8457881305,5963981.8374298075,5770341.9542526482,5582989.2136890935,5401719.4834003113,5226335.2588614607,5056645.4481683532,4892465.1638310682,4733615.5213276558,4579923.4441984454,4431221.4754685899,4287347.5951933879,4148145.0439275885,4013462.1519263261,3883152.1738916039,3757073.1290842597,3635087.6466272171,3517062.8158314591,null,null,null,null,"Property Tax",null,{"$f":"DB659*$B$8","v":961693.92919066397},930469.43770547269,900258.74992530141,871028.94944692228,842748.18860417756,815385.65376798797,788911.53177300747,763296.97743434564,738514.08211896312,714535.84333749977,691336.13532340003,668889.68056728307,647172.02227554121,626159.49772315798,605829.21247171378,586159.01542448578,567127.47469146608,548713.85423799744,530898.0912915892,513660.77448229061,null,null,null,"Property Tax",null,{"$f":"EA659*$B$8","v":20287765.797447022},{"$f":"EB659*$B$8","v":19800219.125614703},{"$f":"EC659*$B$8","v":19324388.961138982},{"$f":"ED659*$B$8","v":18859993.738064095},{"$f":"EE659*$B$8","v":18406758.656903572},{"$f":"EF659*$B$8","v":17964415.522031453},{"$f":"EG659*$B$8","v":17532702.582981188},{"$f":"EH659*$B$8","v":17111364.37955841},{"$f":"EI659*$B$8","v":16700151.590675879},{"$f":"EJ659*$B$8","v":16298820.886821153},{"$f":"EK659*$B$8","v":15907134.786069699},{"$f":"EL659*$B$8","v":15524861.513558226},{"$f":"EM659*$B$8","v":15151774.864335103},{"$f":"EN659*$B$8","v":14787654.069506686},{"$f":"EO659*$B$8","v":14432283.665600361},{"$f":"EP659*$B$8","v":14085453.367067004},{"$f":"EQ659*$B$8","v":13746957.941847384},{"$f":"ER659*$B$8","v":13416597.089928934},{"$f":"ES659*$B$8","v":13094175.324820962},{"$f":"ET659*$B$8","v":12779501.857878206},null,null,null,"Property Tax",null,{"$f":"EZ659*$B$8","v":15940387.412279803},15557315.027268697,15183448.469466345,14818566.508478932,14462453.230424238,14114897.910167573,13775694.886628076,13444643.44108161,13121547.678388193,12806216.411073767,12498463.046197621,12198105.474938607,11904965.964834725,11618871.054612398,11339651.451543143,11067141.931266932,10801181.240022946,10541611.999229878,10288280.612359328,10041037.174047161,null,null,null,"Property Tax",null,{"$f":"FY659*$B$8","v":31880774.824559599},31114630.054537382,30366896.938932683,29637133.016957857,28924906.460848466,28229795.820335135,27551389.773256149,26889286.882163215,26243095.356776383,25612432.822147526,24996926.092395239,24396210.94987721,23809931.929669447,23237742.109224793,22679302.903086282,22134283.86253386,21602362.480045885,21083223.998459753,20576561.224718649,20082074.348094314,null,null,null,"Property Tax",null,{"$f":"GX659*$B$8","v":17389513.540668875},16971616.393384032,16563761.966690557,16165708.918340653,15777221.705917349,15398070.447455533,15028030.785412448,14666883.753907211,14314415.649150755,13970417.902989563,13634686.959488316,13307024.154478481,12987235.598001519,12675132.05957716,12370528.856228884,12073245.743200291,11783106.807297759,11499940.36279623,11223578.84984654,10953858.735324176]
[]
[]
[{"$f":"IRR(C645:X645,0.1)","v":0.156071579861498},"ROE",{"$f":"-C666","v":-20874171.999327824},{"$f":"D644-D648-D651-D661-D640+D636","v":4132826.7790022343},{"$f":"E644-E648-E651-E661-E640+E636","v":4186547.4049138241},4226717.413224333,4254183.7305224035,4269705.2475427184,4273959.8048190698,4267550.5378585635,4251011.6359357731,4224813.5638185805,4189367.7913630828,{"$f":"N644-N648-N651-N661-N640+N636","v":-420960.75690898299},{"$f":"O644-O648-O651-O661-O640+O636","v":-872471.35499482835},-903803.00638914341,-954325.33976551215,-1022659.3448834253,-1107639.119125383,-1208287.9828933086,-1323797.6198963884,-1453509.8779911753,-1596900.9110188894,{"$f":"X644","v":27146647.42401778},null,null,{"$f":"IRR(AC645:AX645,0.1)","v":0.15730244024468631},"ROE",{"$f":"-AC666","v":-18282604.463936523},{"$f":"AD644-AD648-AD651-AD661-AD640+AD636","v":3653529.1885841601},{"$f":"AE644-AE648-AE651-AE661-AE640+AE636","v":3686656.5051553668},3709310.1742090182,3722049.2759989877,3725375.6925529926,3719738.152049805,3705535.9198589316,3683122.1633634074,3652807.0154336551,3614860.359345451,{"$f":"AN644-AN648-AN651-AN661-AN640+AN636","v":233646.10220048204},{"$f":"AO644-AO648-AO651-AO661-AO640+AO636","v":-110253.7450266087},-448731.4349322957,-782452.99889813003,-1112073.8385125173,-1438240.1424411458,-1761590.2855937572,-2082756.2136827651,-2402364.8162442204,-2721039.2911734674,{"$f":"AX644","v":27146647.42401778},null,null,{"$f":"IRR(BC645:BX645,0.1)","v":0.13335651053653996},"ROE",{"$f":"-BC666","v":-14156397.280701209},{"$f":"BD644-BD648-BD651-BD661-BD640+BD636","v":2321421.6567176785},{"$f":"BE644-BE648-BE651-BE661-BE640+BE636","v":2335187.6075342298},2342276.0299829151,2342948.0871140105,2337437.9697190044,2325954.3799347244,2308681.89153925,2285782.1946021658,2257395.2315678168,2223640.2313046516,{"$f":"BN644-BN648-BN651-BN661-BN640+BN636","v":516682.52023222111},{"$f":"BO644-BO648-BO651-BO661-BO640+BO636","v":326726.20800550946},138294.71524710325,-48998.211954923405,-235534.13382649503,-421690.82151725783,-607843.15086858429,-794363.9875163408,-981625.06548112072,-1169997.8613800546,{"$f":"BX644","v":27146647.42401778},null,{"$f":"IRR(CB645:CW645,0.1)","v":0.10264336957531239},"ROE",{"$f":"-CB666","v":-194556152.41402832},{"$f":"CC644-CC648-CC651-CC661-CC640+CC636","v":21124917.713804785},{"$f":"CD644-CD648-CD651-CD661-CD640+CD636","v":20900715.31870218},19969025.128954221,19712396.946859926,19439275.404004518,19149446.724894304,18842676.45057622,18518708.925772715,17485904.946583293,17126688.372121871,{"$f":"CM644-CM648-CM651-CM661-CM640+CM636","v":16749374.686572038},{"$f":"CN644-CN648-CN651-CN661-CN640+CN636","v":16353617.526053265},15939046.156596169,14813902.905427314,14360489.547660928,13886995.634387631,13392944.776037946,12877831.866780773,11649760.251593951,11090887.83751535,{"$f":"CW644","v":329238490.3223663},null,null,{"$f":"IRR(DB645:DW645,0.1)","v":0.11070827284100204},"ROE",{"$f":"-DB666","v":-11906369.773645865},{"$f":"DC644-DC648-DC651-DC661-DC640","v":1959469.7160049775},1785334.2419556146,1610089.7229488627,1433691.0654559387,1256089.7318456238,1077233.6321585467,897067.00830424018,715530.31037488673,532560.06475206278,348088.73366430122,162044.56583391409,-25648.562168626115,-215071.31426571775,-406309.07333409227,-599452.13023501635,-794595.88388578314,-991841.05287053157,-1191293.8991150367,-1393066.4641781477,-1597276.8187417011,{"$f":"DW644","v":48084696.4595332},null,{"$f":"IRR(EA645:EV645,0.1)","v":0.13460862764289527},"ROE",{"$f":"-EA666","v":-359393842.11055183},{"$f":"EB644-EB648-EB651-EB661-EB640+EB636","v":41001082.740558267},{"$f":"EC644-EC648-EC651-EC661-EC640+EC636","v":40950719.642482221},40875574.168933727,40775217.438560382,40649185.158541664,40496976.299751416,40318051.697168067,40111832.572043963,39877698.972164825,39614988.126342453,{"$f":"EL644-EL648-EL651-EL661-EL640+EL636","v":39322992.709086441},{"$f":"EM644-EM648-EM651-EM661-EM640+EM636","v":39000959.011191808},38648085.011764213,38263518.346973352,37846354.170587458,37395632.901089504,36910337.8499109,36389392.72504358,35831659.003997616,35235933.169768795,{"$f":"EV644","v":1217265947.8468213},null,{"$f":"IRR(EZ645:FU645,0.1)","v":0.13449489285004845},"ROE",{"$f":"-EZ666","v":-282380875.94400501},{"$f":"FA644-FA648-FA651-FA661-FA640+FA636","v":32048794.197579835},{"$f":"FB644-FB648-FB651-FB661-FB640+FB636","v":32029227.612511229},31990589.249411207,31932550.131842554,31854753.620107036,31756814.373502348,31638317.253909118,31498816.167968296,31337832.84496735,31154855.547406264,{"$f":"FK644-FK648-FK651-FK661-FK640+FK636","v":30949337.711058989},{"$f":"FL644-FL648-FL651-FL661-FL640+FL636","v":30720696.511182763},30468311.351357147,30191522.271254897,29889628.269458406,29561885.537238218,29207505.599002391,28825653.354907818,28415445.020896062,27975945.96117679,{"$f":"FU644","v":956423244.73678827},null,{"$f":"IRR(FY645:GT645,0.1)","v":0.13495275440068188},"ROE",{"$f":"-FY666","v":-564761751.88800991},{"$f":"FZ644-FZ648-FZ651-FZ661-FZ640+FZ636","v":65430603.288437143},{"$f":"GA644-GA648-GA651-GA661-GA640+GA636","v":65231160.924965568},64990368.821564458,64707504.901682109,64381790.479771137,64012388.160152972,63598399.61802958,63138863.257152289,62632751.738374829,62078969.373021543,{"$f":"GJ644-GJ648-GJ651-GJ661-GJ640+GJ636","v":61476349.374691278},{"$f":"GK644-GK648-GK651-GK661-GK640+GK636","v":60823650.962790355},60119556.310747772,59362667.331504062,58551502.292491019,57684492.251922235,56759977.307799593,55776202.650606424,54731314.410198838,53623355.286928564,{"$f":"GT644","v":1912846489.4735765},null,{"$f":"IRR(GX645:HS645,0.1)","v":0.13443932392439173},"ROE",{"$f":"-GX666","v":-308051864.66618729},{"$f":"GY644-GY648-GY651-GY661-GY640+GY636","v":34873454.719271727},{"$f":"GZ644-GZ648-GZ651-GZ661-GZ640+GZ636","v":34862796.460602656},34831546.368036494,34779349.833029993,34705822.154433772,34610547.408118874,34493077.252634302,34352929.667906545,34189587.623839155,34002497.675508477,{"$f":"HI644-HI648-HI651-HI661-HI640+HI636","v":33791068.481482081},{"$f":"HJ644-HJ648-HJ651-HJ661-HJ640+HJ636","v":33554669.241609365},33292628.050446257,33004230.162281573,32688716.16352573,32345280.048008107,31973067.190502465,31571172.213562272,31138636.742499322,30674447.043076292,{"$f":"HS644","v":1043370812.4401329}]
[null,"Interest",null,{"$f":"C652*$B$7","v":5914348.7331428835},{"$f":"D652*$B$7","v":5735483.5259046555},{"$f":"E652*$B$7","v":5547675.0583045147},{"$f":"F652*$B$7","v":5350476.1673243679},{"$f":"G652*$B$7","v":5143417.3317952147},{"$f":"H652*$B$7","v":4926005.5544896023},{"$f":"I652*$B$7","v":4697723.1883187098},{"$f":"J652*$B$7","v":4458026.7038392732},{"$f":"K652*$B$7","v":4206345.3951358637},{"$f":"L652*$B$7","v":3942080.0209972844},{"$f":"M652*$B$7","v":5583011.5863941032},{"$f":"N652*$B$7","v":5139136.62319062},{"$f":"O652*$B$7","v":4673067.9118269626},{"$f":"P652*$B$7","v":4183695.764895122},{"$f":"Q652*$B$7","v":3669855.0106166899},{"$f":"R652*$B$7","v":3130322.2186243366},{"$f":"S652*$B$7","v":2563812.7870323649},{"$f":"T652*$B$7","v":1968977.8838607946},{"$f":"U652*$B$7","v":1344401.2355306458},{"$f":"V652*$B$7","v":688595.75478398986},null,null,null,null,"Interest",null,{"$f":"AC652*$B$7","v":5180071.2647820152},{"$f":"AD652*$B$7","v":5023412.5079028504},4858920.8131797267,4686204.5337204477,4504852.4402882047,4314432.7421843493,4114492.0591753013,3904554.342015801,3684119.7389983255,3452663.4058299758,4611205.6891988842,4244593.7408008315,3859651.1949828761,3455461.5218740227,3031062.3651097268,2585443.2505072155,2117543.1801745789,1626248.1063253107,1110388.2787835789,568735.45986476052,null,null,null,null,"Interest",null,{"$f":"BC652*$B$7","v":4010979.2295320095},{"$f":"BD652*$B$7","v":3889676.840462836},{"$f":"BE652*$B$7","v":3762309.3319402039},{"$f":"BF652*$B$7","v":3628573.4479914401},{"$f":"BG652*$B$7","v":3488150.769845238},{"$f":"BH652*$B$7","v":3340706.9577917256},{"$f":"BI652*$B$7","v":3185890.9551355378},{"$f":"BJ652*$B$7","v":3023334.1523465407},{"$f":"BK652*$B$7","v":2852649.5094180936},{"$f":"BL652*$B$7","v":2673430.6343432241},{"$f":"BM652*$B$7","v":3186036.5321124485},{"$f":"BN652*$B$7","v":2932732.0518024308},{"$f":"BO652*$B$7","v":2666762.3474769127},{"$f":"BP652*$B$7","v":2387494.1579351178},{"$f":"BQ652*$B$7","v":2094262.5589162339},{"$f":"BR652*$B$7","v":1786369.3799464055},{"$f":"BS652*$B$7","v":1463081.5420280858},{"$f":"BT652*$B$7","v":1123629.31221385},{"$f":"BU652*$B$7","v":767204.47090890259},{"$f":"BV652*$B$7","v":392958.38753870758},null,null,null,"Interest",null,{"$f":"CB652*$B$7","v":14591711.431052122},14150420.32583712,13687064.665361369,13200541.221861832,12689691.606187316,12153299.509729074,11590087.808447922,10998715.522102712,10377774.621440239,9725786.6757446434,9041199.3327642698,8322382.6226348765,7567625.0769990133,6775129.6540813567,5943009.460017818,5069283.2562511014,4151870.7422960494,3188587.6026432444,2177140.3060077997,1115120.6445405826,null,null,null,null,"Interest",null,{"$f":"DB652*$B$7","v":3373471.4358663284},3271448.9318318344,3164325.3025956154,3051845.4918975858,2933741.6906646546,2809732.6993700769,2679523.2585107703,2542803.345608498,2399247.4370611124,2248513.7330863578,2090243.3439128653,1924059.4352806979,1749566.331216922,1566348.5719499579,1373969.9247196452,1171972.345127817,959874.88655639719,737172.55505640665,503335.10698141647,257805.78650267675,null,null,null,"Interest",null,{"$f":"EA652*$B$7","v":71878768.422110364},{"$f":"EB652*$B$7","v":70796889.805554733},{"$f":"EC652*$B$7","v":69660917.25817132},{"$f":"ED652*$B$7","v":68468146.083418742},{"$f":"EE652*$B$7","v":67215736.349928543},{"$f":"EF652*$B$7","v":65900706.129763819},{"$f":"EG652*$B$7","v":64519924.398590863},{"$f":"EH652*$B$7","v":63070103.580859259},{"$f":"EI652*$B$7","v":61547791.722241074},{"$f":"EJ652*$B$7","v":59949364.270691983},{"$f":"EK652*$B$7","v":58271015.446565427},{"$f":"EL652*$B$7","v":56508749.181232549},{"$f":"EM652*$B$7","v":54658369.602633029},{"$f":"EN652*$B$7","v":52715471.045103528},{"$f":"EO652*$B$7","v":50675427.559697561},{"$f":"EP652*$B$7","v":48533381.900021285},{"$f":"EQ652*$B$7","v":46284233.957361206},{"$f":"ER652*$B$7","v":43922628.61756812},{"$f":"ES652*$B$7","v":41442943.010785379},{"$f":"ET652*$B$7","v":38839273.1236635},null,null,null,"Interest",null,{"$f":"EZ652*$B$7","v":56476175.188801005},{"$f":"FA652*$B$7","v":55626127.704364449},{"$f":"FB652*$B$7","v":54733577.845706046},{"$f":"FC652*$B$7","v":53796400.494114734},{"$f":"FD652*$B$7","v":52812364.274943858},{"$f":"FE652*$B$7","v":51779126.244814433},{"$f":"FF652*$B$7","v":50694226.313178539},{"$f":"FG652*$B$7","v":49555081.38496086},{"$f":"FH652*$B$7","v":48358979.210332282},{"$f":"FI652*$B$7","v":47103071.926972285},{"$f":"FJ652*$B$7","v":45784369.279444285},{"$f":"FK652*$B$7","v":44399731.499539882},{"$f":"FL652*$B$7","v":42945861.830640264},{"$f":"FM652*$B$7","v":41419298.678295664},{"$f":"FN652*$B$7","v":39816407.368333831},{"$f":"FO652*$B$7","v":38133371.492873907},{"$f":"FP652*$B$7","v":36366183.823640995},{"$f":"FQ652*$B$7","v":34510636.770946428},{"$f":"FR652*$B$7","v":32562312.365617134},{"$f":"FS652*$B$7","v":30516571.740021374},null,null,null,"Interest",null,{"$f":"FY652*$B$7","v":112952350.37760198},{"$f":"FZ652*$B$7","v":111252255.40872887},{"$f":"GA652*$B$7","v":109467155.69141208},{"$f":"GB652*$B$7","v":107592800.98822945},{"$f":"GC652*$B$7","v":105624728.54988769},{"$f":"GD652*$B$7","v":103558252.48962885},{"$f":"GE652*$B$7","v":101388452.62635706},{"$f":"GF652*$B$7","v":99110162.76992169},{"$f":"GG652*$B$7","v":96717958.420664549},{"$f":"GH652*$B$7","v":94206143.85394454},{"$f":"GI652*$B$7","v":91568738.558888555},{"$f":"GJ652*$B$7","v":88799462.999079749},{"$f":"GK652*$B$7","v":85891723.661280513},{"$f":"GL652*$B$7","v":82838597.356591299},{"$f":"GM652*$B$7","v":79632814.736667633},{"$f":"GN652*$B$7","v":76266742.985747799},{"$f":"GO652*$B$7","v":72732367.64728196},{"$f":"GP652*$B$7","v":69021273.541892827},{"$f":"GQ652*$B$7","v":65124624.731234245},{"$f":"GR652*$B$7","v":61033143.480042726},null,null,null,"Interest",null,{"$f":"GX652*$B$7","v":61610372.933237463},{"$f":"GY652*$B$7","v":60683048.40476121},{"$f":"GZ652*$B$7","v":59709357.649861149},{"$f":"HA652*$B$7","v":58686982.357216075},{"$f":"HB652*$B$7","v":57613488.299938753},{"$f":"HC652*$B$7","v":56486319.539797559},{"$f":"HD652*$B$7","v":55302792.341649309},{"$f":"HE652*$B$7","v":54060088.783593647},{"$f":"HF652*$B$7","v":52755250.047635198},{"$f":"HG652*$B$7","v":51385169.374878831},{"$f":"HH652*$B$7","v":49946584.668484651},{"$f":"HI652*$B$7","v":48436070.726770759},{"$f":"HJ652*$B$7","v":46850031.087971166},{"$f":"HK652*$B$7","v":45184689.467231601},{"$f":"HL652*$B$7","v":43436080.765455052},{"$f":"HM652*$B$7","v":41600041.628589682},{"$f":"HN652*$B$7","v":39672200.53488104},{"$f":"HO652*$B$7","v":37647967.38648697},{"$f":"HP652*$B$7","v":35522522.580673188},{"$f":"HQ652*$B$7","v":33290805.534568723}]
[null,"Mortgage Balance",{"$f":"C665","v":118286974.66285767},{"$f":"C652-D651","v":114709670.51809309},{"$f":"D652-E651","v":110953501.16609029},{"$f":"E652-F651","v":107009523.34648736},{"$f":"F652-G651","v":102868346.63590428},{"$f":"G652-H651","v":98520111.089792043},{"$f":"H652-I651","v":93954463.766374201},{"$f":"I652-J651","v":89160534.07678546},{"$f":"J652-K651","v":84126907.902717277},{"$f":"K652-L651","v":78841600.419945687},{"$f":"(N636*$A$54)+L652-M651","v":111660231.72788206},{"$f":"M652-N651","v":102782732.4638124},{"$f":"N652-O651","v":93461358.236539245},{"$f":"O652-P651","v":83673915.297902435},{"$f":"P652-Q651","v":73397100.212333798},{"$f":"Q652-R651","v":62606444.372486725},{"$f":"R652-S651","v":51276255.740647294},{"$f":"S652-T651","v":39379557.677215889},{"$f":"T652-U651","v":26888024.710612915},{"$f":"U652-V651","v":13771915.095679795},{"$f":"V652-W651","v":1.862645149230957E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC665","v":103601425.2956403},{"$f":"AC652-AD651","v":100468250.158057},{"$f":"AD652-AE651","v":97178416.263594538},{"$f":"AE652-AF651","v":93724090.674408957},{"$f":"AF652-AG651","v":90097048.805764094},{"$f":"AG652-AH651","v":86288654.843686983},{"$f":"AH652-AI651","v":82289841.183506027},{"$f":"AI652-AJ651","v":78091086.840316013},{"$f":"AJ652-AK651","v":73682394.779966503},{"$f":"AK652-AL651","v":69053268.116599515},{"$f":"(AN636*$A$54)+AL652-AM651","v":92224113.783977687},{"$f":"AM652-AN651","v":84891874.816016629},{"$f":"AN652-AO651","v":77193023.899657518},{"$f":"AO652-AP651","v":69109230.43748045},{"$f":"AP652-AQ651","v":60621247.302194528},{"$f":"AQ652-AR651","v":51708865.010144308},{"$f":"AR652-AS651","v":42350863.603491575},{"$f":"AS652-AT651","v":32524962.126506209},{"$f":"AT652-AU651","v":22207765.575671576},{"$f":"AU652-AV651","v":11374709.197295209},{"$f":"AV652-AW651","v":2.4214386940002441E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC665","v":80219584.590640187},{"$f":"BC652-BD651","v":77793536.809256718},{"$f":"BD652-BE651","v":75246186.638804078},{"$f":"BE652-BF651","v":72571468.959828794},{"$f":"BF652-BG651","v":69763015.396904752},{"$f":"BG652-BH651","v":66814139.155834511},{"$f":"BH652-BI651","v":63717819.102710754},{"$f":"BI652-BJ651","v":60466683.046930812},{"$f":"BJ652-BK651","v":57052990.188361868},{"$f":"BK652-BL651","v":53468612.68686448},{"$f":"(BN636*$A$54)+BL652-BM651","v":63720730.642248966},{"$f":"BM652-BN651","v":58654641.036048613},{"$f":"BN652-BO651","v":53335246.949538246},{"$f":"BO652-BP651","v":47749883.158702359},{"$f":"BP652-BQ651","v":41885251.178324677},{"$f":"BQ652-BR651","v":35727387.598928109},{"$f":"BR652-BS651","v":29261630.840561714},{"$f":"BS652-BT651","v":22472586.244277},{"$f":"BT652-BU651","v":15344089.41817805},{"$f":"BU652-BV651","v":7859167.7507741516},{"$f":"BV652-BW651","v":5.8673322200775146E-8},null,null,null,"Mortgage Balance",{"$f":"CB665","v":291834228.62104243},{"$f":"CB652-CC651","v":283008406.51674241},273741293.30722737,264010824.43723661,253793832.12374631,243065990.19458148,231801756.16895843,219974310.44205421,207555492.42880479,194515733.51489288,{"$f":"(CM636*$A$54)+CK652-CL651","v":180823986.65528539},{"$f":"CL652-CM651","v":166447652.45269752},151352501.53998026,135502593.08162713,118860189.20035635,101385665.12502202,83037414.84592098,63771752.052864887,43542806.12015599,22302412.890811648,8.9406967163085938E-8,null,null,null,null,"Mortgage Balance",{"$f":"DB665","v":67469428.717326567},{"$f":"DB652-DC651","v":65428978.636636682},63286506.051912308,61036909.837951712,58674833.813293085,56194653.98740153,53590465.170215398,50856066.912169956,47984948.741222247,44970274.661727153,{"$f":"(DM636*$A$54)+DK652-DL651","v":41804866.878257304},{"$f":"DL652-DM651","v":38481188.705613956},34991326.624338441,31326971.438999154,27479398.494392902,23439446.902556337,19197497.731127944,14743451.101128131,10066702.139628328,5156115.7300535347,0,null,null,null,"Mortgage Balance",{"$f":"EA665","v":1437575368.4422073},{"$f":"EA652-EB651","v":1415937796.1110947},{"$f":"EB652-EC651","v":1393218345.1634264},{"$f":"EC652-ED651","v":1369362921.6683748},{"$f":"ED652-EE651","v":1344314726.9985707},{"$f":"EE652-EF651","v":1318014122.5952764},{"$f":"EF652-EG651","v":1290398487.9718173},{"$f":"EG652-EH651","v":1261402071.6171851},{"$f":"EH652-EI651","v":1230955834.4448214},{"$f":"EI652-EJ651","v":1198987285.4138396},{"$f":"EJ652-EK651","v":1165420308.9313085},{"$f":"EK652-EL651","v":1130174983.624651},{"$f":"EL652-EM651","v":1093167392.0526605},{"$f":"EM652-EN651","v":1054309420.9020705},{"$f":"EN652-EO651","v":1013508551.1939511},{"$f":"EO652-EP651","v":970667638.0004257},{"$f":"EP652-EQ651","v":925684679.14722407},{"$f":"EQ652-ER651","v":878452572.35136235},{"$f":"ER652-ES651","v":828858860.21570754},{"$f":"ES652-ET651","v":776785462.47326994},{"$f":"ET652-EU651","v":722108394.84371054},null,null,null,"Mortgage Balance",{"$f":"EZ665","v":1129523503.7760201},{"$f":"EZ652-FA651","v":1112522554.0872889},{"$f":"FA652-FB651","v":1094671556.9141209},{"$f":"FB652-FC651","v":1075928009.8822947},{"$f":"FC652-FD651","v":1056247285.498877},{"$f":"FD652-FE651","v":1035582524.8962886},{"$f":"FE652-FF651","v":1013884526.2635708},{"$f":"FF652-FG651","v":991101627.69921708},{"$f":"FG652-FH651","v":967179584.20664561},{"$f":"FH652-FI651","v":942061438.53944564},{"$f":"FI652-FJ651","v":915687385.58888566},{"$f":"FJ652-FK651","v":887994629.99079764},{"$f":"FK652-FL651","v":858917236.61280525},{"$f":"FL652-FM651","v":828385973.5659132},{"$f":"FM652-FN651","v":796328147.36667657},{"$f":"FN652-FO651","v":762667429.85747814},{"$f":"FO652-FP651","v":727323676.47281981},{"$f":"FP652-FQ651","v":690212735.4189285},{"$f":"FQ652-FR651","v":651246247.31234264},{"$f":"FR652-FS651","v":610331434.80042744},{"$f":"FS652-FT651","v":567370881.66291654},null,null,null,"Mortgage Balance",{"$f":"FY665","v":2259047007.5520396},{"$f":"FY652-FZ651","v":2225045108.1745772},{"$f":"FZ652-GA651","v":2189343113.8282413},{"$f":"GA652-GB651","v":2151856019.7645888},{"$f":"GB652-GC651","v":2112494570.9977536},{"$f":"GC652-GD651","v":2071165049.7925768},{"$f":"GD652-GE651","v":2027769052.5271411},{"$f":"GE652-GF651","v":1982203255.3984337},{"$f":"GF652-GG651","v":1934359168.4132907},{"$f":"GG652-GH651","v":1884122877.0788908},{"$f":"GH652-GI651","v":1831374771.1777709},{"$f":"GI652-GJ651","v":1775989259.9815948},{"$f":"GJ652-GK651","v":1717834473.22561},{"$f":"GK652-GL651","v":1656771947.1318259},{"$f":"GL652-GM651","v":1592656294.7333527},{"$f":"GM652-GN651","v":1525334859.7149558},{"$f":"GN652-GO651","v":1454647352.9456391},{"$f":"GO652-GP651","v":1380425470.8378565},{"$f":"GP652-GQ651","v":1302492494.6246848},{"$f":"GQ652-GR651","v":1220662869.6008544},{"$f":"GR652-GS651","v":1134741763.3258326},null,null,null,"Mortgage Balance",{"$f":"GX665","v":1232207458.6647491},{"$f":"GX652-GY651","v":1213660968.0952241},{"$f":"GY652-GZ651","v":1194187152.9972229},{"$f":"GZ652-HA651","v":1173739647.1443214},{"$f":"HA652-HB651","v":1152269765.998775},{"$f":"HB652-HC651","v":1129726390.7959511},{"$f":"HC652-HD651","v":1106055846.8329861},{"$f":"HD652-HE651","v":1081201775.6718729},{"$f":"HE652-HF651","v":1055105000.952704},{"$f":"HF652-HG651","v":1027703387.4975766},{"$f":"HG652-HH651","v":998931693.36969292},{"$f":"HH652-HI651","v":968721414.53541505},{"$f":"HI652-HJ651","v":937000621.75942326},{"$f":"HJ652-HK651","v":903693789.34463191},{"$f":"HK652-HL651","v":868721615.30910099},{"$f":"HL652-HM651","v":832000832.57179356},{"$f":"HM652-HN651","v":793444010.69762075},{"$f":"HN652-HO651","v":752959347.72973931},{"$f":"HO652-HP651","v":710450451.61346376},{"$f":"HP652-HQ651","v":665816110.69137442},{"$f":"HQ652-HR651","v":618950052.72318065}]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D623,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$23))*1)","v":-93074275.223352626},{"$f":"-($C656)/10","v":9307427.522335263},{"$f":"-($C656)/10","v":9307427.522335263},9307427.522335263,9307427.522335263,9307427.522335263,9307427.522335263,9307427.522335263,9307427.522335263,9307427.522335263,9307427.522335263,{"$f":"$N636/10","v":4513906.3723348873},4513906.3723348873,4513906.3723348873,4513906.3723348873,4513906.3723348873,4513906.3723348873,4513906.3723348873,4513906.3723348873,4513906.3723348873,4513906.3723348873,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(AD623,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$24))*1)","v":-67999140.516440064},{"$f":"-($AC656)/10","v":6799914.0516440067},{"$f":"-($AC656)/10","v":6799914.0516440067},6799914.0516440067,6799914.0516440067,6799914.0516440067,6799914.0516440067,6799914.0516440067,6799914.0516440067,6799914.0516440067,6799914.0516440067,{"$f":"$AN636/10","v":3297815.1369309998},{"$f":"$AN636/10","v":3297815.1369309998},3297815.1369309998,3297815.1369309998,3297815.1369309998,3297815.1369309998,3297815.1369309998,3297815.1369309998,3297815.1369309998,3297815.1369309998,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(BD623,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$25))*1)","v":-33999570.258220032},{"$f":"-($BC656)/10","v":3399957.0258220034},{"$f":"-($BC656)/10","v":3399957.0258220034},3399957.0258220034,3399957.0258220034,3399957.0258220034,3399957.0258220034,3399957.0258220034,3399957.0258220034,3399957.0258220034,3399957.0258220034,{"$f":"$BN636/10","v":1648907.5684654999},{"$f":"$BN636/10","v":1648907.5684654999},1648907.5684654999,1648907.5684654999,1648907.5684654999,1648907.5684654999,1648907.5684654999,1648907.5684654999,1648907.5684654999,1648907.5684654999,null,null,null,"Depr",null,{"$f":"-($CB644)/40","v":16461924.516118314},{"$f":"-($CB644)/40","v":16461924.516118314},16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,16461924.516118314,null,null,null,null,"Depr",null,{"$f":"-($DB644)/25","v":3846775.7167626559},{"$f":"-($DB644)/25","v":3846775.7167626559},3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,3846775.7167626559,null,null,null,"Depr",{"$f":"-((HLOOKUP(EB623,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$197)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$39))*1)","v":-2028776579.7447023},{"$f":"-($EA656)/50","v":40575531.594894044},{"$f":"-($EA656)/50","v":40575531.594894044},40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,40575531.594894044,null,null,null,"Depr",{"$f":"-((HLOOKUP(FA623,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$40))*1)","v":-1594038741.2279804},{"$f":"-($EZ656)/50","v":31880774.824559607},{"$f":"-($EZ656)/50","v":31880774.824559607},31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,31880774.824559607,null,null,null,"Depr",{"$f":"-((HLOOKUP(FZ623,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$41))*1)","v":-3188077482.4559598},{"$f":"-($FY656)/50","v":63761549.649119198},{"$f":"-($FY656)/50","v":63761549.649119198},63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,63761549.649119198,null,null,null,"Depr",{"$f":"-((HLOOKUP(GY623,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-1738951354.0668876},{"$f":"-($GX656)/50","v":34779027.08133775},{"$f":"-($GX656)/50","v":34779027.08133775},34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775,34779027.08133775]
[null,"Prop. Tax Value",{"$f":"-C644","v":183563099.97007856},{"$f":"C659/(($C659/$X659)^(1/21))","v":167593927.84168944},{"$f":"D659/(($C659/$X659)^(1/21))","v":153014002.56360784},{"$f":"E659/(($C659/$X659)^(1/21))","v":139702465.84740329},{"$f":"F659/(($C659/$X659)^(1/21))","v":127548973.53744973},{"$f":"G659/(($C659/$X659)^(1/21))","v":116452780.92820039},{"$f":"H659/(($C659/$X659)^(1/21))","v":106321907.65478568},{"$f":"I659/(($C659/$X659)^(1/21))","v":97072375.23440966},{"$f":"J659/(($C659/$X659)^(1/21))","v":88627510.938249111},{"$f":"K659/(($C659/$X659)^(1/21))","v":80917312.223396882},{"$f":"L659/(($C659/$X659)^(1/21))","v":73877866.456395447},{"$f":"(M659+$N636)/(($C659/($X659+$N636))^(1/21))","v":113850711.17595662},{"$f":"N659/(($N659/$X659)^(1/11))","v":99938763.30618529},{"$f":"O659/(($N659/$X659)^(1/11))","v":87726781.045167282},{"$f":"P659/(($N659/$X659)^(1/11))","v":77007037.689352825},{"$f":"Q659/(($N659/$X659)^(1/11))","v":67597189.627147332},{"$f":"R659/(($N659/$X659)^(1/11))","v":59337174.660859443},{"$f":"S659/(($N659/$X659)^(1/11))","v":52086489.337114848},{"$f":"T659/(($N659/$X659)^(1/11))","v":45721798.972928777},{"$f":"U659/(($N659/$X659)^(1/11))","v":40134839.723807469},{"$f":"V659/(($N659/$X659)^(1/11))","v":35230577.007904887},{"$f":"X644","v":27146647.42401778},null,null,null,"Prop. Tax Value",{"$f":"-AC644","v":158487965.26316601},{"$f":"AC659/(($AC659/$AX659)^(1/21))","v":145715839.20006627},{"$f":"AD659/(($AC659/$AX659)^(1/21))","v":133972985.00565916},123176456.38154079,113249991.45217761,104123474.08494161,95732438.620939419,88017614.518274486,80924507.691304654,74403015.588662073,68407073.291117653,{"$f":"(AM659+$AN636)/(($AC659/($AX659+$AN636))^(1/21))","v":96812130.953767091},{"$f":"(AN659+$AN636)/(($AC659/($AX659+$AN636))^(1/21))","v":123935946.7898144},149836312.64174521,174568413.58649272,198184945.51650721,220736227.41720012,242270308.57998866,262833070.97937655,282468327.03220206,301217912.94734633,{"$f":"AX644","v":27146647.42401778},null,null,null,"Prop. Tax Value",{"$f":"-BC644","v":124488395.00494596},{"$f":"BC659/(($BC659/$BX659)^(1/21))","v":115779861.71793965},{"$f":"BD659/(($BC659/$BX659)^(1/21))","v":107680530.21241572},100147784.03410685,93141987.944870666,86626279.372970283,80566374.452362627,74930387.630426809,69688663.89495787,64813622.737650603,60279613.033052236,{"$f":"(BM659+$BN636)/(($BC659/($BX659+$BN636))^(1/21))","v":73030420.945859104},{"$f":"(BN659+$BN636)/(($BC659/($BX659+$BN636))^(1/21))","v":85160325.530998766},96699561.809259281,107676892.50060293,118119679.71817087,128053953.17113288,137504475.04638469,146494801.73081714,155047342.52800611,163183415.51568076,{"$f":"BX644","v":27146647.42401778},null,null,"Prop. Tax Value",{"$f":"-CB644","v":658476980.64473259},{"$f":"CB659/(($CB659/$CW659)^(1/21))","v":637097404.20024025},616411984.57881308,596398183.74298072,577034195.42526484,558298921.36890936,540171948.34003115,522633525.88614607,505664544.81683528,489246516.38310677,473361552.13276559,457992344.41984457,443122147.54685897,428734759.51933879,414814504.39275885,401346215.19263262,388315217.38916039,375707312.90842599,363508764.66272169,351706281.58314592,340287004.13816583,{"$f":"CW644","v":329238490.3223663},null,null,null,"Prop. Tax Value",{"$f":"-DB644","v":96169392.919066399},{"$f":"DB659/(($DB659/$DW659)^(1/21))","v":93046943.770547271},{"$f":"DC659/(($DB659/$DW659)^(1/21))","v":90025874.992530137},87102894.944692224,84274818.860417753,81538565.376798794,78891153.177300751,76329697.743434563,73851408.211896315,71453584.33374998,69133613.532340005,66888968.056728311,64717202.22755412,62615949.7723158,60582921.247171372,58615901.54244858,56712747.469146602,54871385.423799746,53089809.129158914,51366077.44822906,49698312.269281022,{"$f":"DW644","v":48084696.4595332},null,null,"Prop. Tax Value",{"$f":"-EA644","v":2028776579.7447023},{"$f":"EA659/(($EA659/$EV659)^(1/21))","v":1980021912.5614703},{"$f":"EB659/(($EA659/$EV659)^(1/21))","v":1932438896.1138983},1885999373.8064094,1840675865.6903572,1796441552.2031453,1753270258.2981188,1711136437.9558411,1670015159.0675879,1629882088.6821153,1590713478.6069698,1552486151.3558226,1515177486.4335103,1478765406.9506686,1443228366.5600362,1408545336.7067003,1374695794.1847384,1341659708.9928935,1309417532.4820962,1277950185.7878206,1247239048.5404282,{"$f":"EV644","v":1217265947.8468213},null,null,"Prop. Tax Value",{"$f":"-EZ644","v":1594038741.2279804},{"$f":"EZ659/(($EZ659/$FU659)^(1/21))","v":1555731502.7268696},{"$f":"FA659/(($EZ659/$FU659)^(1/21))","v":1518344846.9466345},1481856650.8478932,1446245323.0424237,1411489791.0167572,1377569488.6628077,1344464344.108161,1312154767.8388193,1280621641.1073766,1249846304.6197622,1219810547.4938607,1190496596.4834726,1161887105.4612398,1133965145.1543143,1106714193.1266932,1080118124.0022945,1054161199.9229878,1028828061.2359327,1004103717.404716,979973538.13890779,{"$f":"FU644","v":956423244.73678827},null,null,"Prop. Tax Value",{"$f":"-FY644","v":3188077482.4559598},{"$f":"FY659/(($FY659/$GT659)^(1/21))","v":3111463005.4537382},{"$f":"FZ659/(($FY659/$GT659)^(1/21))","v":3036689693.8932681},2963713301.6957855,2892490646.0848465,2822979582.0335135,2755138977.3256149,2688928688.2163215,2624309535.6776381,2561243282.2147527,2499692609.2395239,2439621094.987721,2380993192.9669447,2323774210.9224792,2267930290.3086281,2213428386.253386,2160236248.0045886,2108322399.8459752,2057656122.4718649,2008207434.8094316,1959947076.2778151,{"$f":"GT644","v":1912846489.4735765},null,null,"Prop. Tax Value",{"$f":"-GX644","v":1738951354.0668876},{"$f":"GX659/(($GX659/$HS659)^(1/21))","v":1697161639.338403},{"$f":"GY659/(($GX659/$HS659)^(1/21))","v":1656376196.6690557},1616570891.8340652,1577722170.5917349,1539807044.7455533,1502803078.5412447,1466688375.3907211,1431441564.9150755,1397041790.2989562,1363468695.9488316,1330702415.4478481,1298723559.8001518,1267513205.957716,1237052885.6228883,1207324574.320029,1178310680.7297759,1149994036.279623,1122357884.9846539,1095385873.5324175,1069062041.6060812,{"$f":"HS644","v":1043370812.4401329}]
[null,"After Tax Dep. Value",null,{"$f":"D660*$B$6","v":6553202.6689318046},10485124.270290885,6291074.5621745316,3774644.7373047187,3774644.7373047187,1887322.3686523593,null,null,null,null,{"$f":"N660*$B$6","v":1354198.9951386999},2321456.9082281091,1658197.0475963377,1184426.4625688128,846018.90183486615,846018.90183486615,846018.90183486615,422867.26286670449,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD660*$B$6","v":5658020.3598950263},7069166.77126054,5431699.5454992251,3259019.7272995352,3259019.7272995352,1629509.8636497676,null,null,null,null,{"$f":"AN660*$B$6","v":989364.32797012129},1696033.346772244,1211462.2839970137,865330.2028550097,618093.00203929259,618093.00203929259,618093.00203929259,308942.61984283297,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD660*$B$6","v":4444235.7016765708},7110777.1226825137,4266466.2736095078,2559879.7641657046,2559879.7641657046,1279939.8820828523,null,null,null,null,{"$f":"BN660*$B$6","v":494682.16398506064},848016.67338612198,605731.14199850685,432665.10142750485,309046.5010196463,309046.5010196463,309046.5010196463,154471.30992141648,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC660*$B$6","v":1445559.4122643685},{"$f":"CD660*$B$6","v":2782798.2392363939},2574252.2013603877,2381510.9463918051,2203032.5442908979,2037660.5475278539,1885009.4735927368,1743537.3924457969,1719637.4768296927,1719637.4768296927,1719637.4768296927,1719637.4768296927,1719637.4768296927,1719637.4768296927,1719637.4768296927,1719637.4768296927,1719637.4768296927,1719637.4768296927,1719637.4768296927,1719637.4768296927,null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC660*$B$6","v":4039114.5026007886},6462583.2041612612,3877549.922496757,2326529.9534980543,2326529.9534980543,1163264.9767490271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB660*$B$6","v":15976615.565489529},{"$f":"EC660*$B$6","v":30756050.071271714},28451156.999023758,26320941.590291817,24348362.121806044,22520637.301114041,20833506.697398346,19269928.587389104,19005781.876706347,19005781.876706347,19005781.876706347,19005781.876706347,19005781.876706347,19005781.876706347,19005781.876706347,19005781.876706347,19005781.876706347,19005781.876706347,19005781.876706347,19005781.876706347,9496500.2921269778,null,null,"After Tax Dep. Value",null,{"$f":"FA660*$B$6","v":12553055.087170344},{"$f":"FB660*$B$6","v":24165467.913142059},22354480.499232952,20680739.820943572,19130855.952847604,17694786.450875316,16369183.83367013,15140658.175805727,14933114.331697842,14933114.331697842,14933114.331697842,14933114.331697842,14933114.331697842,14933114.331697842,14933114.331697842,14933114.331697842,14933114.331697842,14933114.331697842,14933114.331697842,14933114.331697842,7461535.9438140532,null,null,"After Tax Dep. Value",null,{"$f":"FZ660*$B$6","v":25106110.17434068},{"$f":"GA660*$B$6","v":48330935.826284103},44708960.998465888,41361479.641887128,38261711.9056952,35389572.901750624,32738367.667340249,30281316.351611439,29866228.663395673,29866228.663395673,29866228.663395673,29866228.663395673,29866228.663395673,29866228.663395673,29866228.663395673,29866228.663395673,29866228.663395673,29866228.663395673,29866228.663395673,29866228.663395673,14923071.887628103,null,null,"After Tax Dep. Value",null,{"$f":"GY660*$B$6","v":13694241.913276739},{"$f":"GZ660*$B$6","v":26362328.632518608},24386705.999163222,22560807.077392988,20870024.675833751,19303403.400954891,17857291.454912867,16517081.646333518,16290670.18003401,16290670.18003401,16290670.18003401,16290670.18003401,16290670.18003401,16290670.18003401,16290670.18003401,16290670.18003401,16290670.18003401,16290670.18003401,16290670.18003401,16290670.18003401,8139857.3932516938]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D640:W640)","v":17155429.903745662},{"$f":"C664/C667","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AD640:AW640)","v":14811959.370389346},{"$f":"AC664/AC667","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BD640:BW640)","v":11634429.439714577},{"$f":"BC664/BC667","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,CC640:CV640)","v":172086599.60966182},{"$f":"CB664/CB667","v":0.26134034243864862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,DC640:DV640)","v":0},{"$f":"DB664/DB667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,EB640:EU640)","v":0},{"$f":"EA664/EA667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FA640:FT640)","v":0},{"$f":"EZ664/EZ667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FZ640:GS640)","v":0},{"$f":"FY664/FY667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,GY640:HR640)","v":0},{"$f":"GX664/GX667","v":0}]
[null,"Check",{"$f":"SUM(C663:C666)-C667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC663:AC666)-AC667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC663:BC666)-BC667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB663:CB666)-CB667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB663:DB666)-DB667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA663:EA666)-EA667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ663:EZ666)-EZ667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY663:FY666)-FY667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX663:GX666)-GX667","v":0}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D670-$D$12)","v":246649.8936914209},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D670-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D670-$D$12)","v":157824},{"$f":"DC671*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD671*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE671*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF671*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG671*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH671*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI671*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ671*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK671*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL671*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM671*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN671*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO671*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP671*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ671*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR671*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS671*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT671*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU671*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB671","v":4200000},{"$f":"EC671","v":4200000},{"$f":"ED671","v":4200000},{"$f":"EE671","v":4200000},{"$f":"EF671","v":4200000},{"$f":"EG671","v":4200000},{"$f":"EH671","v":4200000},{"$f":"EI671","v":4200000},{"$f":"EJ671","v":4200000},{"$f":"EK671","v":4200000},{"$f":"EL671","v":4200000},{"$f":"EM671","v":4200000},{"$f":"EN671","v":4200000},{"$f":"EO671","v":4200000},{"$f":"EP671","v":4200000},{"$f":"EQ671","v":4200000},{"$f":"ER671","v":4200000},{"$f":"ES671","v":4200000},{"$f":"ET671","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA671","v":1241000},{"$f":"FB671","v":1241000},{"$f":"FC671","v":1241000},{"$f":"FD671","v":1241000},{"$f":"FE671","v":1241000},{"$f":"FF671","v":1241000},{"$f":"FG671","v":1241000},{"$f":"FH671","v":1241000},{"$f":"FI671","v":1241000},{"$f":"FJ671","v":1241000},{"$f":"FK671","v":1241000},{"$f":"FL671","v":1241000},{"$f":"FM671","v":1241000},{"$f":"FN671","v":1241000},{"$f":"FO671","v":1241000},{"$f":"FP671","v":1241000},{"$f":"FQ671","v":1241000},{"$f":"FR671","v":1241000},{"$f":"FS671","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ671","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY671","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N77","v":8.883467646196717},{"$f":"D674","v":8.883467646196717},8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,8.883467646196717,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X47","v":7.0982438584793899},{"$f":"AD674","v":7.0982438584793899},7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,7.0982438584793899,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC47","v":6.8395579839649434},{"$f":"BD674","v":6.8395579839649434},6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,6.8395579839649434,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R77","v":0},{"$f":"CC674","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y77","v":26.626995979827555},26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,26.626995979827555,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC77","v":28.667730211232687},{"$f":"FA674","v":28.667730211232687},28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,28.667730211232687,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG77","v":18.679112633849321},{"$f":"FZ674","v":18.679112633849321},18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,18.679112633849321,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK77","v":30.960306442603475},{"$f":"GY674","v":30.960306442603475},30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475,30.960306442603475]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D671","v":0},{"$f":"HLOOKUP(E670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E671","v":0},{"$f":"HLOOKUP(F670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F671","v":0},{"$f":"HLOOKUP(G670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G671","v":0},{"$f":"HLOOKUP(H670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H671","v":0},{"$f":"HLOOKUP(I670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I671","v":0},{"$f":"HLOOKUP(J670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J671","v":0},{"$f":"HLOOKUP(K670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K671","v":0},{"$f":"HLOOKUP(L670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L671","v":0},{"$f":"HLOOKUP(M670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M671","v":0},{"$f":"HLOOKUP(N670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N671","v":0},{"$f":"HLOOKUP(O670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O671","v":0},{"$f":"HLOOKUP(P670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P671","v":0},{"$f":"HLOOKUP(Q670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q671","v":0},{"$f":"HLOOKUP(R670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R671","v":0},{"$f":"HLOOKUP(S670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S671","v":0},{"$f":"HLOOKUP(T670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T671","v":0},{"$f":"HLOOKUP(U670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U671","v":0},{"$f":"HLOOKUP(V670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V671","v":0},{"$f":"HLOOKUP(W670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W671","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(AD670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD671","v":0},{"$f":"HLOOKUP(AE670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE671","v":0},{"$f":"HLOOKUP(AF670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF671","v":0},{"$f":"HLOOKUP(AG670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG671","v":0},{"$f":"HLOOKUP(AH670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH671","v":0},{"$f":"HLOOKUP(AI670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI671","v":0},{"$f":"HLOOKUP(AJ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ671","v":0},{"$f":"HLOOKUP(AK670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK671","v":0},{"$f":"HLOOKUP(AL670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL671","v":0},{"$f":"HLOOKUP(AM670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM671","v":0},{"$f":"HLOOKUP(AN670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN671","v":0},{"$f":"HLOOKUP(AO670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO671","v":0},{"$f":"HLOOKUP(AP670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP671","v":0},{"$f":"HLOOKUP(AQ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ671","v":0},{"$f":"HLOOKUP(AR670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR671","v":0},{"$f":"HLOOKUP(AS670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS671","v":0},{"$f":"HLOOKUP(AT670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT671","v":0},{"$f":"HLOOKUP(AU670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU671","v":0},{"$f":"HLOOKUP(AV670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV671","v":0},{"$f":"HLOOKUP(AW670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW671","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(BD670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD671","v":0},{"$f":"HLOOKUP(BE670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE671","v":0},{"$f":"HLOOKUP(BF670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF671","v":0},{"$f":"HLOOKUP(BG670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG671","v":0},{"$f":"HLOOKUP(BH670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH671","v":0},{"$f":"HLOOKUP(BI670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI671","v":0},{"$f":"HLOOKUP(BJ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ671","v":0},{"$f":"HLOOKUP(BK670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK671","v":0},{"$f":"HLOOKUP(BL670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL671","v":0},{"$f":"HLOOKUP(BM670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM671","v":0},{"$f":"HLOOKUP(BN670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN671","v":0},{"$f":"HLOOKUP(BO670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO671","v":0},{"$f":"HLOOKUP(BP670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP671","v":0},{"$f":"HLOOKUP(BQ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ671","v":0},{"$f":"HLOOKUP(BR670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR671","v":0},{"$f":"HLOOKUP(BS670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS671","v":0},{"$f":"HLOOKUP(BT670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT671","v":0},{"$f":"HLOOKUP(BU670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU671","v":0},{"$f":"HLOOKUP(BV670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV671","v":0},{"$f":"HLOOKUP(BW670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW671","v":0},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CC670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC671","v":862235.71908177307},{"$f":"HLOOKUP(CD670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD671","v":879480.43346340861},{"$f":"HLOOKUP(CE670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE671","v":897070.04213267681},{"$f":"HLOOKUP(CF670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF671","v":915011.44297533028},{"$f":"HLOOKUP(CG670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG671","v":933311.67183483695},{"$f":"HLOOKUP(CH670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH671","v":951977.90527153388},{"$f":"HLOOKUP(CI670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI671","v":971017.46337696444},{"$f":"HLOOKUP(CJ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ671","v":990437.81264450355},{"$f":"HLOOKUP(CK670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK671","v":1010246.5688973939},{"$f":"HLOOKUP(CL670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL671","v":1030451.5002753418},{"$f":"HLOOKUP(CM670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM671","v":1051060.5302808487},{"$f":"HLOOKUP(CN670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN671","v":1072081.7408864656},{"$f":"HLOOKUP(CO670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO671","v":1093523.3757041949},{"$f":"HLOOKUP(CP670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP671","v":1115393.8432182788},{"$f":"HLOOKUP(CQ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ671","v":1137701.7200826441},{"$f":"HLOOKUP(CR670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR671","v":1160455.754484297},{"$f":"HLOOKUP(CS670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS671","v":1183664.8695739834},{"$f":"HLOOKUP(CT670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT671","v":1207338.1669654627},{"$f":"HLOOKUP(CU670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU671","v":1231484.9303047722},{"$f":"HLOOKUP(CV670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV671","v":1256114.6289108677},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(DC670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC671","v":6725080.8059716551},{"$f":"HLOOKUP(DD670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD671","v":6790986.5978701776},{"$f":"HLOOKUP(DE670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE671","v":6857538.2665293077},{"$f":"HLOOKUP(DF670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF671","v":6924742.1415412938},{"$f":"HLOOKUP(DG670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG671","v":6992604.6145283999},{"$f":"HLOOKUP(DH670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH671","v":7061132.1397507787},{"$f":"HLOOKUP(DI670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI671","v":7130331.2347203344},{"$f":"HLOOKUP(DJ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ671","v":7200208.4808205944},{"$f":"HLOOKUP(DK670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK671","v":7270770.5239326358},{"$f":"HLOOKUP(DL670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DL671","v":7342024.0750671765},{"$f":"HLOOKUP(DM670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DM671","v":7413975.9110028334},{"$f":"HLOOKUP(DN670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DN671","v":7486632.8749306602},{"$f":"HLOOKUP(DO670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO671","v":7560001.8771049809},{"$f":"HLOOKUP(DP670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP671","v":7634089.8955006115},{"$f":"HLOOKUP(DQ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ671","v":7708903.9764765166},{"$f":"HLOOKUP(DR670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR671","v":7784451.2354459865},{"$f":"HLOOKUP(DS670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS671","v":7860738.8575533563},{"$f":"HLOOKUP(DT670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT671","v":7937774.0983573794},{"$f":"HLOOKUP(DU670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU671","v":8015564.2845212817},{"$f":"HLOOKUP(DV670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV671","v":8094116.8145095911},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(EB670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB671","v":2940506.9803040926},{"$f":"HLOOKUP(EC670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC671","v":2999317.1199101745},{"$f":"HLOOKUP(ED670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED671","v":3059303.462308378},{"$f":"HLOOKUP(EE670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE671","v":3120489.5315545457},{"$f":"HLOOKUP(EF670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF671","v":3182899.322185637},{"$f":"HLOOKUP(EG670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG671","v":3246557.3086293493},{"$f":"HLOOKUP(EH670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH671","v":3311488.4548019362},{"$f":"HLOOKUP(EI670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EI671","v":3377718.2238979749},{"$f":"HLOOKUP(EJ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EJ671","v":3445272.5883759349},{"$f":"HLOOKUP(EK670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EK671","v":3514178.0401434535},{"$f":"HLOOKUP(EL670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL671","v":3584461.6009463221},{"$f":"HLOOKUP(EM670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM671","v":3656150.8329652487},{"$f":"HLOOKUP(EN670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN671","v":3729273.8496245537},{"$f":"HLOOKUP(EO670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO671","v":3803859.3266170449},{"$f":"HLOOKUP(EP670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP671","v":3879936.5131493853},{"$f":"HLOOKUP(EQ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ671","v":3957535.2434123736},{"$f":"HLOOKUP(ER670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER671","v":4036685.9482806213},{"$f":"HLOOKUP(ES670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES671","v":4117419.6672462337},{"$f":"HLOOKUP(ET670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET671","v":4199768.0605911585},{"$f":"HLOOKUP(EU670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU671","v":4283763.4218029818},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FA670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA671","v":868849.80060889979},{"$f":"HLOOKUP(FB670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB671","v":886226.79662107781},{"$f":"HLOOKUP(FC670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC671","v":903951.33255349926},{"$f":"HLOOKUP(FD670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD671","v":922030.35920456937},{"$f":"HLOOKUP(FE670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE671","v":940470.96638866083},{"$f":"HLOOKUP(FF670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FF671","v":959280.38571643387},{"$f":"HLOOKUP(FG670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FG671","v":978465.99343076255},{"$f":"HLOOKUP(FH670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FH671","v":998035.3132993778},{"$f":"HLOOKUP(FI670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI671","v":1017996.0195653655},{"$f":"HLOOKUP(FJ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ671","v":1038355.9399566727},{"$f":"HLOOKUP(FK670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK671","v":1059123.0587558062},{"$f":"HLOOKUP(FL670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL671","v":1080305.5199309224},{"$f":"HLOOKUP(FM670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM671","v":1101911.6303295407},{"$f":"HLOOKUP(FN670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN671","v":1123949.8629361317},{"$f":"HLOOKUP(FO670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO671","v":1146428.8601948542},{"$f":"HLOOKUP(FP670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP671","v":1169357.4373987513},{"$f":"HLOOKUP(FQ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ671","v":1192744.5861467265},{"$f":"HLOOKUP(FR670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR671","v":1216599.4778696608},{"$f":"HLOOKUP(FS670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS671","v":1240931.4674270542},{"$f":"HLOOKUP(FT670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT671","v":1265750.0967755953},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FZ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ671","v":3679834.4496376929},{"$f":"HLOOKUP(GA670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA671","v":3753431.138630447},{"$f":"HLOOKUP(GB670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB671","v":3828499.7614030559},{"$f":"HLOOKUP(GC670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GC671","v":3905069.7566311173},{"$f":"HLOOKUP(GD670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GD671","v":3983171.15176374},{"$f":"HLOOKUP(GE670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GE671","v":4062834.5747990143},{"$f":"HLOOKUP(GF670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF671","v":4144091.2662949944},{"$f":"HLOOKUP(GG670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG671","v":4226973.0916208941},{"$f":"HLOOKUP(GH670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH671","v":4311512.5534533132},{"$f":"HLOOKUP(GI670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI671","v":4397742.8045223784},{"$f":"HLOOKUP(GJ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ671","v":4485697.6606128262},{"$f":"HLOOKUP(GK670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK671","v":4575411.6138250828},{"$f":"HLOOKUP(GL670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL671","v":4666919.8461015848},{"$f":"HLOOKUP(GM670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM671","v":4760258.2430236163},{"$f":"HLOOKUP(GN670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN671","v":4855463.4078840883},{"$f":"HLOOKUP(GO670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO671","v":4952572.6760417698},{"$f":"HLOOKUP(GP670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP671","v":5051624.1295626061},{"$f":"HLOOKUP(GQ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ671","v":5152656.6121538579},{"$f":"HLOOKUP(GR670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR671","v":5255709.7443969352},{"$f":"HLOOKUP(GS670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS671","v":5360823.9392848741},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(GY670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY671","v":1022176.2360104703},{"$f":"HLOOKUP(GZ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GZ671","v":1042619.7607306797},{"$f":"HLOOKUP(HA670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HA671","v":1063472.1559452934},{"$f":"HLOOKUP(HB670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HB671","v":1084741.5990641993},{"$f":"HLOOKUP(HC670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC671","v":1106436.4310454833},{"$f":"HLOOKUP(HD670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD671","v":1128565.159666393},{"$f":"HLOOKUP(HE670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE671","v":1151136.4628597207},{"$f":"HLOOKUP(HF670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF671","v":1174159.192116915},{"$f":"HLOOKUP(HG670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG671","v":1197642.3759592536},{"$f":"HLOOKUP(HH670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH671","v":1221595.2234784386},{"$f":"HLOOKUP(HI670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI671","v":1246027.1279480073},{"$f":"HLOOKUP(HJ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ671","v":1270947.6705069675},{"$f":"HLOOKUP(HK670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK671","v":1296366.6239171068},{"$f":"HLOOKUP(HL670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL671","v":1322293.9563954489},{"$f":"HLOOKUP(HM670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM671","v":1348739.8355233578},{"$f":"HLOOKUP(HN670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN671","v":1375714.632233825},{"$f":"HLOOKUP(HO670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO671","v":1403228.9248785016},{"$f":"HLOOKUP(HP670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP671","v":1431293.5033760716},{"$f":"HLOOKUP(HQ670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ671","v":1459919.3734435933},{"$f":"HLOOKUP(HR670,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR671","v":1489117.7609124649}]
[null,"Total Operating Costs",null,{"$f":"SUM(D677:D681)","v":4109391.5640411358},{"$f":"SUM(E677:E681)","v":3995282.3743593115},3895889.5915335668,3810031.7663071221,3736631.9439373128,3674708.6307070116,3623367.5454717036,3581794.0881026555,3549246.4626026619,3525049.3980732597,{"$f":"SUM(N677:N681)","v":3508588.4156456962},{"$f":"SUM(O677:O681)","v":3961234.5451994333},3878663.3548689652,3814097.9693130162,3765502.8586698985,3731093.7422311935,3709307.032000252,3698773.00146539,3698292.2256175815,3706814.8935687728,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD677:AD681)","v":3859997.9993321719},{"$f":"SUM(AE677:AE681)","v":3777646.8641011883},3706442.0686335946,3645577.4953518184,3594313.6763363569,3551972.4684859416,3517932.1577090533,3491622.9576517604,3472522.8712418093,3460153.8858806016,{"$f":"SUM(AN677:AN681)","v":3454078.4754611789},{"$f":"SUM(AO677:AO681)","v":3791559.6930129128},4117386.1883255718,4432155.3937514015,4736439.2113845227,5030785.1937537938,5315717.6718068896,5591738.8325756155,5859329.7488048226,6118951.362724565,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD677:BD681)","v":3178646.8981443383},{"$f":"SUM(BE677:BE681)","v":3129806.8765368583},3087807.9295861125,3052240.7450533472,3022725.9757493073,2998912.1736981524,2980473.8691632878,2967109.7844264335,2958541.1729176906,2954510.2749513458,{"$f":"SUM(BN677:BN681)","v":2954778.8819333357},{"$f":"SUM(BO677:BO681)","v":3128044.0431283079},3296064.964637781,3459161.0690056528,3617637.4960251627,3771785.8241335731,3921884.757173772,4068200.7782202815,4210988.7720846254,4350492.6180365849,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CC677:CC681)","v":33078857.774368439},{"$f":"SUM(CD677:CD681)","v":34124914.827789389},34310633.295902744,34511081.11890813,34726195.246913642,34955922.980866544,35200221.802554332,36334200.733446874,36607554.102159008,36895410.520321354,{"$f":"SUM(CM677:CM681)","v":37197766.66665563},{"$f":"SUM(CN677:CN681)","v":37514628.679058395},38721153.554505296,39067082.956595041,39427592.230560035,39802724.225577518,40192530.724221833,41472213.878905647,41891560.05516395,42325788.881641373,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(DC677:DC681)","v":7701103.9747072598},7735320.0301974621,7771210.8718284965,7808749.4223349756,7847909.7511427794,7888667.0397599097,7930997.54831676,7974878.5832187124,8020288.4658751721,8067206.5024704048,8115612.9547425527,8165489.0117383962,8216816.7625124278,8269579.1697398443,8323760.0442140587,8379344.0202002972,8436316.5316177253,8494663.7890235223,8554372.757373115,8615431.1345316675,null,null,null,"Total Operating Costs",null,{"$f":"SUM(EB678:EB681)","v":34039235.060601719},33813407.574414559,33604850.844164707,33413386.7020161,33238845.999291383,33081068.484477669,32939902.686058909,32815205.800096959,32706843.582485743,32614690.245805759,32538628.360708527,32478548.761763163,32434350.457699668,32405940.545986027,32393234.131678373,32396154.250486083,32414631.795995682,32448605.450999949,32498021.622880489,32562834.382994678,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FA678:FA681)","v":25453688.643306583},25250424.268930487,25060213.204371989,24882905.129220076,24718356.602917664,24566430.964776378,24426998.237701088,24299935.035561223,24185124.474147826,24082456.085657444,23991825.736645818,23913135.549396243,23846293.826649435,23791214.979643568,23747819.459414929,23716033.691311479,23695790.012673333,23687026.613635931,23689687.481013361,23703722.345220938,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FZ678:FZ681)","v":61256451.79300797},61056904.534383669,60887603.525197133,60748330.917222366,60638884.277793184,60559076.422949761,60508735.258667126,60487703.630052701,60495839.178404503,60533014.206025921,60599115.54869689,60694044.455705851,60817716.477350488,60970061.3598198,61151022.947373167,61360559.091737151,61598641.568643138,61865256.001434267,62160401.791672364,62484092.056680441,null,null,null,"Total Operating Costs",null,{"$f":"SUM(GY678:GY681)","v":27077733.186410226},26842191.689510547,26620614.196096644,26412831.200848371,26218680.593352452,26038007.546819888,25870664.410806306,25716510.607865464,25575412.53406864,25447243.463324554,25331883.455436748,25229219.267837308,25139144.270937979,25061558.367041625,24996367.912758995,24943485.644877724,24902830.609632321,24874328.095325839,24857909.568255674,24853512.611897856]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N670,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":44936863.367552094},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(AN670,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":32830425.798809409},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(BN670,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":16415212.899404705},0,0,0,0,0,0,0,0,0]
[null,"ITC",null,{"$f":"-C691*0.1","v":18329981.647448462},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC691*0.1","v":15836046.000358827},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC691*0.1","v":12454499.251207024},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC671*HLOOKUP(CC670,$B$1:$AT$2,2,FALSE)","v":27591543.010616738},28143373.870829072,28706241.348245651,29280366.175210562,29865973.498714779,30463292.968689073,31072558.828062851,31694010.004624106,{"$f":"CK676*CK669","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C712)","v":9478039.0549274124},{"$f":"-PMT($B$7,20,$C712)","v":9478039.0549274124},9478039.0549274124,9478039.0549274124,9478039.0549274124,9478039.0549274124,9478039.0549274124,9478039.0549274124,9478039.0549274124,9478039.0549274124,{"$f":"-PMT($B$7,20,$C712)","v":9478039.0549274124},{"$f":"-PMT($B$7,20,$C712)","v":9478039.0549274124},9478039.0549274124,9478039.0549274124,9478039.0549274124,9478039.0549274124,9478039.0549274124,9478039.0549274124,9478039.0549274124,9478039.0549274124,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC712)","v":8306219.4968221625},{"$f":"-PMT($B$7,20,$AC712)","v":8306219.4968221625},8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,8306219.4968221625,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC712)","v":6439953.5462129684},{"$f":"-PMT($B$7,20,$BC712)","v":6439953.5462129684},6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,6439953.5462129684,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},{"$f":"-PMT($B$7,20,$CB712)","v":23724200.242669899},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},{"$f":"-PMT($B$7,20,$DB712)","v":5494588.9471528977},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},{"$f":"-PMT($B$7,30,$EA712)","v":94909734.230445981},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},{"$f":"-PMT($B$7,30,$EZ712)","v":74571934.038207531},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},{"$f":"-PMT($B$7,30,$FY712)","v":149143868.07641503},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696},{"$f":"-PMT($B$7,30,$GX712)","v":81351200.768953696}]
[null,"Sinking Fund",null,{"$f":"D697+D696-D695","v":3572173.2380616963},{"$f":"E697+E696-E695","v":3750781.8999647805},3938320.9949630201,4135237.0447111707,4341998.8969467292,4559098.8417940661,4787053.7838837691,5026406.4730779575,5277726.7967318548,5541613.1365684476,{"$f":"N697+N696-N695","v":8855477.0823671948},{"$f":"O697+O696-O695","v":9298250.936485555},9763163.4833098315,10251321.657475324,10763887.740349092,11302082.127366545,11867186.233734872,12460545.545421615,13083572.822692696,13737751.463827331,null,null,null,null,"Sinking Fund",null,{"$f":"AD697+AD696-AD695","v":3130526.7707869401},{"$f":"AE697+AE696-AE695","v":3287053.1093262881},3451405.7647926025,3623976.0530322324,3805174.8556838445,3995433.5984680364,4195205.2783914385,4404965.54231101,4625213.8194265608,4856474.5103978887,{"$f":"AN697+AN696-AN695","v":7317941.9276266936},{"$f":"AO697+AO696-AO695","v":7683839.0240080291},8068030.9752084306,8471432.5239688531,8895004.1501672938,9339754.3576756604,9806742.0755594429,10297079.179337414,10811933.138304286,11352529.7952195,null,null,null,null,"Sinking Fund",null,{"$f":"BD697+BD696-BD695","v":2427150.7617583522},{"$f":"BE697+BE696-BE695","v":2548508.2998462701},2675933.714838584,2809730.4005805128,2950216.9206095384,3097727.7666400154,3252614.1549720159,3415244.8627206171,3586007.1058566477,3765307.4611494802,{"$f":"BN697+BN696-BN695","v":5062894.6800614083},{"$f":"BO697+BO696-BO695","v":5316039.4140644791},5581841.3847677028,5860933.4540060889,6153980.1267063925,6461679.1330417125,6784763.0896937978,7124001.2441784879,7480201.3063874124,7854211.3717067828,null,null,null,"Sinking Fund",null,{"$f":"CC696-CC695","v":8941401.5610353742},{"$f":"CD696-CD695","v":9388471.6390871443},9857895.2210415006,10350789.982093576,10868329.481198255,11411745.955258166,11982333.253021074,12581449.915672127,13210522.411455734,13871048.53202852,14564600.958629947,15292831.006561443,16057472.556889515,16860346.184733991,17703363.493970692,18588531.668669224,19517958.252102688,20493856.164707821,21518548.972943213,22594476.421590373,null,null,null,null,"Sinking Fund",null,{"$f":"DC696-DC695","v":2070852.7868921608},{"$f":"DD696-DD695","v":2174395.4262367687},2283115.1975486074,2397270.9574260376,2517134.5052973395,2642991.2305622064,2775140.7920903168,2913897.8316948325,3059592.7232795744,3212572.3594435533,3373200.9774157307,3541861.0262865173,3718954.0776008433,3904901.7814808856,4100146.8705549296,4305154.2140826769,4520411.9247868098,4746432.5210261513,4983754.147077458,5232941.8544313312,null,null,null,"Sinking Fund",null,{"$f":"EB697+EB696-EB695","v":21959972.158846155},{"$f":"EC697+EC696-EC695","v":23057970.766788468},24210869.305127889,25421412.770384282,26692483.408903494,28027107.579348683,29428462.95831611,30899886.106231913,32444880.411543511,34067124.432120688,{"$f":"EL697+EL696-EL695","v":35770480.653726727},{"$f":"EM697+EM696-EM695","v":37559004.686413072},39436954.92073372,41408802.666770406,43479242.800108932,45653204.940114379,47935865.187120095,50332658.446476102,52849291.368799902,55491755.9372399,null,null,null,"Sinking Fund",null,{"$f":"FA697+FA696-FA695","v":17254263.839093395},{"$f":"FB697+FB696-FB695","v":18116977.031048067},19022825.882600471,19973967.176730499,20972665.535567023,22021298.812345378,23122363.752962649,24278481.940610774,25492406.037641317,26767026.339523375,{"$f":"FK697+FK696-FK695","v":28105377.65649955},{"$f":"FL697+FL696-FL695","v":29510646.539324522},30986178.866290748,32535487.809605286,34162262.200085551,35870375.310089827,37663894.075594313,39547088.779374033,41524443.218342736,43600665.379259869,null,null,null,"Sinking Fund",null,{"$f":"FZ697+FZ696-FZ695","v":34508527.678186789},{"$f":"GA697+GA696-GA695","v":36233954.062096134},38045651.765200943,39947934.353460997,41945331.071134046,44042597.624690741,46244727.505925283,48556963.881221548,50984812.075282618,53534052.67904675,{"$f":"GJ697+GJ696-GJ695","v":56210755.312999099},{"$f":"GK697+GK696-GK695","v":59021293.078649044},61972357.732581496,65070975.619210571,68324524.400171086,71740750.620179638,75327788.151188627,79094177.558748052,83048886.436685458,87201330.758519739,null,null,null,"Sinking Fund",null,{"$f":"GY697+GY696-GY695","v":18822833.279010989},{"$f":"GZ697+GZ696-GZ695","v":19763974.942961536},20752173.690109611,21789782.374615088,22879271.493345842,24023235.068013132,25224396.821413793,26485616.662484482,27809897.495608702,29200392.370389141,{"$f":"HI697+HI696-HI695","v":30660411.988908596},{"$f":"HJ697+HJ696-HJ695","v":32193432.588354029},33803104.217771724,35493259.428660318,37267922.400093332,39131318.520097993,41087884.446102895,43142278.668408036,45299392.601828441,47564362.231919862]
[]
[null,"End Year Book Value",null,{"$f":"-$C691-D704","v":169506311.07806379},{"$f":"-$C691-E704","v":155712805.68164292},141919300.28522208,128125794.88880122,114332289.49238038,100538784.09595953,86745278.699538663,72951773.303117812,59158267.906696975,{"$f":"-$C691-M704+$N683","v":90301625.87782824},{"$f":"-$C691-N704+$N683","v":81271463.290045381},72241300.702262521,63211138.114479713,54180975.526696853,45150812.938914053,36120650.351131193,27090487.763348393,18060325.175565533,9030162.5877826735,-1.2665987014770508E-7,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC691-AD704","v":147060890.25425705},{"$f":"-$AC691-AE704","v":135761320.50492585},{"$f":"-$AC691-AF704","v":124461750.75559461},{"$f":"-$AC691-AG704","v":113162181.00626341},{"$f":"-$AC691-AH704","v":101862611.2569322},{"$f":"-$AC691-AI704","v":90563041.507600978},{"$f":"-$AC691-AJ704","v":79263471.758269757},{"$f":"-$AC691-AK704","v":67963902.008938536},{"$f":"-$AC691-AL704","v":56664332.2596073},{"$f":"-$AC691-AM704","v":45364762.510276079},{"$f":"-$AC691-AN704","v":37545243.679367527},{"$f":"-$AC691-AO704","v":29725724.848458961},{"$f":"-$AC691-AP704","v":21906206.017550409},{"$f":"-$AC691-AQ704","v":14086687.186641812},{"$f":"-$AC691-AR704","v":6267168.3557332456},{"$f":"-$AC691-AS704","v":-1552350.4751753211},{"$f":"-$AC691-AT704","v":-9371869.3060838878},{"$f":"-$AC691-AU704","v":-17191388.136992425},{"$f":"-$AC691-AV704","v":-25010906.967900991},{"$f":"-$AC691-AW704","v":-32830425.798809558},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC691-BD704","v":116626969.51189083},{"$f":"-$BC691-BE704","v":108708946.51171142},{"$f":"-$BC691-BF704","v":100790923.51153201},{"$f":"-$BC691-BG704","v":92872900.511352599},{"$f":"-$BC691-BH704","v":84954877.511173174},{"$f":"-$BC691-BI704","v":77036854.510993749},{"$f":"-$BC691-BJ704","v":69118831.510814324},{"$f":"-$BC691-BK704","v":61200808.510634907},{"$f":"-$BC691-BL704","v":53282785.510455504},{"$f":"-$BC691-BM704","v":45364762.510276094},{"$f":"-$BC691-BN704","v":39186764.969308019},{"$f":"-$BC691-BO704","v":33008767.428339943},{"$f":"-$BC691-BP704","v":26830769.887371853},{"$f":"-$BC691-BQ704","v":20652772.346403778},{"$f":"-$BC691-BR704","v":14474774.805435702},{"$f":"-$BC691-BS704","v":8296777.2644676119},{"$f":"-$BC691-BT704","v":2118779.7234995216},{"$f":"-$BC691-BU704","v":-4059217.8174685687},{"$f":"-$BC691-BV704","v":-10237215.358436644},{"$f":"-$BC691-BW704","v":-16415212.899404734},null,null,null,"End Year Book Value",null,{"$f":"-$CB691-CC704","v":651581080.46493065},{"$f":"-$CB691-CD704","v":634873873.27352226},618166666.08211374,601459458.89070523,584752251.69929671,568045044.50788832,551337837.3164798,534630630.12507129,517923422.93366283,501216215.74225438,484509008.55084586,467801801.35943735,451094594.16802889,434387386.97662044,417680179.78521192,400972972.59380341,384265765.40239495,367558558.2109865,350851351.01957804,334144143.82816958,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB691-DC704","v":93698224.198618084},89794131.523675665,85890038.848733246,81985946.173790827,78081853.498848408,74177760.823905975,70273668.148963571,66369575.474021144,62465482.799078725,58561390.124136306,54657297.449193887,50753204.774251468,46849112.09930905,42945019.424366631,39040926.749424212,35136834.074481793,31232741.399539374,27328648.724596947,23424556.049654528,19520463.37471211,null,null,null,"End Year Book Value",null,{"$f":"-$EA703-EB704","v":2017825243.7672408},{"$f":"-$EA703-EC704","v":1976645136.7515826},{"$f":"-$EA703-ED704","v":1935465029.7359247},{"$f":"-$EA703-EE704","v":1894284922.7202668},{"$f":"-$EA703-EF704","v":1853104815.7046089},{"$f":"-$EA703-EG704","v":1811924708.6889508},{"$f":"-$EA703-EH704","v":1770744601.6732929},{"$f":"-$EA703-EI704","v":1729564494.657635},{"$f":"-$EA703-EJ704","v":1688384387.6419768},{"$f":"-$EA703-EK704","v":1647204280.6263189},{"$f":"-$EA703-EL704","v":1606024173.610661},{"$f":"-$EA703-EM704","v":1564844066.5950031},{"$f":"-$EA703-EN704","v":1523663959.5793452},{"$f":"-$EA703-EO704","v":1482483852.5636871},{"$f":"-$EA703-EP704","v":1441303745.5480289},{"$f":"-$EA703-EQ704","v":1400123638.532371},{"$f":"-$EA703-ER704","v":1358943531.5167131},{"$f":"-$EA703-ES704","v":1317763424.501055},{"$f":"-$EA703-ET704","v":1276583317.4853969},{"$f":"-$EA703-EU704","v":1235403210.469739},null,null,null,"End Year Book Value",null,{"$f":"-$EZ703-FA704","v":1585434120.1028316},{"$f":"-$EZ703-FB704","v":1553078321.733386},{"$f":"-$EZ703-FC704","v":1520722523.3639405},{"$f":"-$EZ703-FD704","v":1488366724.9944949},{"$f":"-$EZ703-FE704","v":1456010926.6250494},{"$f":"-$EZ703-FF704","v":1423655128.2556038},{"$f":"-$EZ703-FG704","v":1391299329.8861585},{"$f":"-$EZ703-FH704","v":1358943531.5167129},{"$f":"-$EZ703-FI704","v":1326587733.1472673},{"$f":"-$EZ703-FJ704","v":1294231934.7778218},{"$f":"-$EZ703-FK704","v":1261876136.4083762},{"$f":"-$EZ703-FL704","v":1229520338.0389307},{"$f":"-$EZ703-FM704","v":1197164539.6694851},{"$f":"-$EZ703-FN704","v":1164808741.3000395},{"$f":"-$EZ703-FO704","v":1132452942.930594},{"$f":"-$EZ703-FP704","v":1100097144.5611484},{"$f":"-$EZ703-FQ704","v":1067741346.1917028},{"$f":"-$EZ703-FR704","v":1035385547.8222573},{"$f":"-$EZ703-FS704","v":1003029749.4528117},{"$f":"-$EZ703-FT704","v":970673951.08336616},null,null,null,"End Year Book Value",null,{"$f":"-$FY703-FZ704","v":3170868240.2056623},{"$f":"-$FY703-GA704","v":3106156643.4667711},{"$f":"-$FY703-GB704","v":3041445046.72788},{"$f":"-$FY703-GC704","v":2976733449.9889889},{"$f":"-$FY703-GD704","v":2912021853.2500982},{"$f":"-$FY703-GE704","v":2847310256.5112071},{"$f":"-$FY703-GF704","v":2782598659.772316},{"$f":"-$FY703-GG704","v":2717887063.0334249},{"$f":"-$FY703-GH704","v":2653175466.2945337},{"$f":"-$FY703-GI704","v":2588463869.5556426},{"$f":"-$FY703-GJ704","v":2523752272.8167515},{"$f":"-$FY703-GK704","v":2459040676.0778604},{"$f":"-$FY703-GL704","v":2394329079.3389692},{"$f":"-$FY703-GM704","v":2329617482.6000781},{"$f":"-$FY703-GN704","v":2264905885.861187},{"$f":"-$FY703-GO704","v":2200194289.1222959},{"$f":"-$FY703-GP704","v":2135482692.3834047},{"$f":"-$FY703-GQ704","v":2070771095.6445136},{"$f":"-$FY703-GR704","v":2006059498.9056225},{"$f":"-$FY703-GS704","v":1941347902.1667314},null,null,null,"End Year Book Value",null,{"$f":"-$GX703-GY704","v":1729564494.657635},{"$f":"-$GX703-GZ704","v":1694267260.0727851},{"$f":"-$GX703-HA704","v":1658970025.4879355},{"$f":"-$GX703-HB704","v":1623672790.9030857},{"$f":"-$GX703-HC704","v":1588375556.3182361},{"$f":"-$GX703-HD704","v":1553078321.7333865},{"$f":"-$GX703-HE704","v":1517781087.1485367},{"$f":"-$GX703-HF704","v":1482483852.5636871},{"$f":"-$GX703-HG704","v":1447186617.9788373},{"$f":"-$GX703-HH704","v":1411889383.3939877},{"$f":"-$GX703-HI704","v":1376592148.8091378},{"$f":"-$GX703-HJ704","v":1341294914.2242882},{"$f":"-$GX703-HK704","v":1305997679.6394384},{"$f":"-$GX703-HL704","v":1270700445.0545888},{"$f":"-$GX703-HM704","v":1235403210.469739},{"$f":"-$GX703-HN704","v":1200105975.8848894},{"$f":"-$GX703-HO704","v":1164808741.3000398},{"$f":"-$GX703-HP704","v":1129511506.7151899},{"$f":"-$GX703-HQ704","v":1094214272.1303401},{"$f":"-$GX703-HR704","v":1058917037.5454905}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D708:I708)","v":27207443.872772127},{"$f":"C710/C714","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AD708:AI708)","v":21779411.694122888},{"$f":"AC710/AC714","v":0.13753061650382548},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BD708:BI708)","v":18486384.539717551},{"$f":"BC710/BC714","v":0.14843137541580365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"CB710/CB714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,DC708:DH708)","v":17043818.985072568},{"$f":"DB710/DB714","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,EB708:EV708)","v":235261298.99290317},{"$f":"EA710/EA714","v":0.11425968315402843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FA708:FU708)","v":184848163.4944239},{"$f":"EZ710/EZ714","v":0.11425968315402844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FZ708:GT708)","v":369696326.98884761},{"$f":"FY710/FY714","v":0.11425968315402842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,GY708:HS708)","v":201652541.99391699},{"$f":"GX710/GX714","v":0.11425968315402843}]
[0.15,"Equity",{"$f":"(C714-C710-C711)*$A713","v":20844232.294820175},{"$f":"C713/C714","v":0.11371660209884442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC714-AC710-AC711)*$A713","v":18267150.797771372},{"$f":"AC713/AC714","v":0.11535171593564113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC714-BC710-BC711)*$A713","v":14162833.356898645},{"$f":"BC713/BC714","v":0.11371660209884439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(CB714-CB710-CB711)*$BZ713","v":197103982.42179367},{"$f":"CB713/CB714","v":0.29493855580355838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(DB714-DB710-DB711)*$CZ713","v":12083774.683273191},{"$f":"DB713/DB714","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EA714-EA710-EA711)*$DY713","v":364748810.35799909},{"$f":"EA713/EA714","v":0.17714806336919431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EZ714-EZ710-EZ711)*$EX713","v":286588350.99557066},{"$f":"EZ713/EZ714","v":0.17714806336919431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(FY714-FY710-FY711)*$FW713","v":573176701.9911412},{"$f":"FY713/FY714","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(GX714-GX710-GX711)*$GV713","v":312641837.44971353},{"$f":"GX713/GX714","v":0.17714806336919431}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D717-$D$12)","v":247389.84337249512},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D717-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D717-$D$12)","v":157824},{"$f":"DC718*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD718*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE718*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF718*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG718*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH718*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI718*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ718*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK718*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL718*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM718*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN718*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO718*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP718*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ718*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR718*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS718*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT718*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU718*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB718","v":4200000},{"$f":"EC718","v":4200000},{"$f":"ED718","v":4200000},{"$f":"EE718","v":4200000},{"$f":"EF718","v":4200000},{"$f":"EG718","v":4200000},{"$f":"EH718","v":4200000},{"$f":"EI718","v":4200000},{"$f":"EJ718","v":4200000},{"$f":"EK718","v":4200000},{"$f":"EL718","v":4200000},{"$f":"EM718","v":4200000},{"$f":"EN718","v":4200000},{"$f":"EO718","v":4200000},{"$f":"EP718","v":4200000},{"$f":"EQ718","v":4200000},{"$f":"ER718","v":4200000},{"$f":"ES718","v":4200000},{"$f":"ET718","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA718","v":1241000},{"$f":"FB718","v":1241000},{"$f":"FC718","v":1241000},{"$f":"FD718","v":1241000},{"$f":"FE718","v":1241000},{"$f":"FF718","v":1241000},{"$f":"FG718","v":1241000},{"$f":"FH718","v":1241000},{"$f":"FI718","v":1241000},{"$f":"FJ718","v":1241000},{"$f":"FK718","v":1241000},{"$f":"FL718","v":1241000},{"$f":"FM718","v":1241000},{"$f":"FN718","v":1241000},{"$f":"FO718","v":1241000},{"$f":"FP718","v":1241000},{"$f":"FQ718","v":1241000},{"$f":"FR718","v":1241000},{"$f":"FS718","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ718","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY718","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N78","v":8.8656618788329009},{"$f":"D721","v":8.8656618788329009},8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,8.8656618788329009,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X48","v":7.0874650009383622},{"$f":"AD721","v":7.0874650009383622},7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,7.0874650009383622,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC48","v":6.8295431849747352},{"$f":"BD721","v":6.8295431849747352},6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,6.8295431849747352,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R78","v":0},{"$f":"CC721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y78","v":27.013518500067875},27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,27.013518500067875,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC78","v":29.097674869661162},{"$f":"FA721","v":29.097674869661162},29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,29.097674869661162,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG78","v":18.957088255995966},{"$f":"FZ721","v":18.957088255995966},18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,18.957088255995966,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK78","v":31.423065357859556},{"$f":"GY721","v":31.423065357859556},31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556,31.423065357859556]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(E717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(F717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(G717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(H717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(I717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(J717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(K717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(L717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(M717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(N717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(O717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(P717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(Q717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(R717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(S717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(T717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(U717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(V717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(W717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1176202.7921216371},{"$f":"HLOOKUP(AE717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(AF717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(AG717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(AH717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(AI717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(AJ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(AK717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(AL717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(AM717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(AN717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(AO717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(AP717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(AQ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(AR717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(AS717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(AT717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(AU717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(AV717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(AW717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1323228.1411368416},{"$f":"HLOOKUP(BE717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1349692.7039595786},{"$f":"HLOOKUP(BF717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1376686.55803877},{"$f":"HLOOKUP(BG717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1404220.2891995455},{"$f":"HLOOKUP(BH717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},{"$f":"HLOOKUP(BI717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},{"$f":"HLOOKUP(BJ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1490169.8046608714},{"$f":"HLOOKUP(BK717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1519973.2007540888},{"$f":"HLOOKUP(BL717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1550372.6647691703},{"$f":"HLOOKUP(BM717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1581380.1180645544},{"$f":"HLOOKUP(BN717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1613007.7204258451},{"$f":"HLOOKUP(BO717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1645267.874834362},{"$f":"HLOOKUP(BP717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1678173.2323310494},{"$f":"HLOOKUP(BQ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1711736.6969776703},{"$f":"HLOOKUP(BR717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1745971.4309172237},{"$f":"HLOOKUP(BS717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1780890.8595355682},{"$f":"HLOOKUP(BT717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1816508.6767262795},{"$f":"HLOOKUP(BU717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1852838.8502608053},{"$f":"HLOOKUP(BV717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1889895.6272660217},{"$f":"HLOOKUP(BW717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1927693.5398113418},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC718","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD718","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE718","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF718","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG718","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH718","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI718","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ718","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK718","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL718","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM718","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN718","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO718","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP718","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ718","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR718","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS718","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT718","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU718","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV718","v":10501698.239999998}]
[null,"B&O Tax",null,{"$f":"(D720*D718)*0.00275","v":25175.132482723096},{"$f":"(E720*E718)*0.00275","v":25175.132482723096},25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,null,null,null,null,"B&O Tax",null,{"$f":"(AD720*AD718)*0.00275","v":25175.132482723096},{"$f":"(AE720*AE718)*0.00275","v":25175.132482723096},25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,null,null,null,null,"B&O Tax",null,{"$f":"(BD720*BD718)*0.00275","v":25175.132482723096},{"$f":"(BE720*BE718)*0.00275","v":25175.132482723096},25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,25175.132482723096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10718848.063918017},{"$f":"HLOOKUP(EC717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10933225.025196373},{"$f":"HLOOKUP(ED717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11151889.525700303},{"$f":"HLOOKUP(EE717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(EF717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},{"$f":"HLOOKUP(EG717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11834474.379789365},{"$f":"HLOOKUP(EH717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12071163.867385153},{"$f":"HLOOKUP(EI717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12312587.144732855},{"$f":"HLOOKUP(EJ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12558838.887627514},{"$f":"HLOOKUP(EK717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12810015.665380066},{"$f":"HLOOKUP(EL717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13066215.978687668},{"$f":"HLOOKUP(EM717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13327540.298261419},{"$f":"HLOOKUP(EN717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13594091.104226647},{"$f":"HLOOKUP(EO717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13865972.92631118},{"$f":"HLOOKUP(EP717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14143292.384837404},{"$f":"HLOOKUP(EQ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14426158.232534153},{"$f":"HLOOKUP(ER717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14714681.397184838},{"$f":"HLOOKUP(ES717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15008975.025128534},{"$f":"HLOOKUP(ET717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15309154.525631104},{"$f":"HLOOKUP(EU717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15615337.616143726},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8575078.4511344116},{"$f":"HLOOKUP(FB717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8746580.0201571006},{"$f":"HLOOKUP(FC717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8921511.62056024},{"$f":"HLOOKUP(FD717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FE717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},{"$f":"HLOOKUP(FF717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9467579.5038314927},{"$f":"HLOOKUP(FG717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9656931.0939081218},{"$f":"HLOOKUP(FH717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9850069.7157862857},{"$f":"HLOOKUP(FI717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10047071.110102011},{"$f":"HLOOKUP(FJ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10248012.532304052},{"$f":"HLOOKUP(FK717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10452972.782950133},{"$f":"HLOOKUP(FL717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10662032.238609135},{"$f":"HLOOKUP(FM717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10875272.883381318},{"$f":"HLOOKUP(FN717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11092778.341048945},{"$f":"HLOOKUP(FO717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11314633.907869924},{"$f":"HLOOKUP(FP717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11540926.586027322},{"$f":"HLOOKUP(FQ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11771745.117747869},{"$f":"HLOOKUP(FR717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12007180.020102827},{"$f":"HLOOKUP(FS717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12247323.620504884},{"$f":"HLOOKUP(FT717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12492270.092914982},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":25725235.353403237},{"$f":"HLOOKUP(GA717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26239740.0604713},{"$f":"HLOOKUP(GB717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26764534.861680724},{"$f":"HLOOKUP(GC717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GD717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},{"$f":"HLOOKUP(GE717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28402738.51149448},{"$f":"HLOOKUP(GF717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28970793.281724367},{"$f":"HLOOKUP(GG717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":29550209.147358857},{"$f":"HLOOKUP(GH717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30141213.330306035},{"$f":"HLOOKUP(GI717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30744037.596912157},{"$f":"HLOOKUP(GJ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31358918.348850403},{"$f":"HLOOKUP(GK717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31986096.715827405},{"$f":"HLOOKUP(GL717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":32625818.650143951},{"$f":"HLOOKUP(GM717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33278335.023146827},{"$f":"HLOOKUP(GN717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33943901.723609775},{"$f":"HLOOKUP(GO717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":34622779.758081965},{"$f":"HLOOKUP(GP717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":35315235.353243612},{"$f":"HLOOKUP(GQ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":36021540.060308479},{"$f":"HLOOKUP(GR717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":36741970.86151465},{"$f":"HLOOKUP(GS717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":37476810.278744943},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8575078.4511344116},{"$f":"HLOOKUP(GZ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8746580.0201571006},{"$f":"HLOOKUP(HA717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8921511.62056024},{"$f":"HLOOKUP(HB717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(HC717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765},{"$f":"HLOOKUP(HD717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9467579.5038314927},{"$f":"HLOOKUP(HE717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9656931.0939081218},{"$f":"HLOOKUP(HF717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9850069.7157862857},{"$f":"HLOOKUP(HG717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10047071.110102011},{"$f":"HLOOKUP(HH717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10248012.532304052},{"$f":"HLOOKUP(HI717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10452972.782950133},{"$f":"HLOOKUP(HJ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10662032.238609135},{"$f":"HLOOKUP(HK717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10875272.883381318},{"$f":"HLOOKUP(HL717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11092778.341048945},{"$f":"HLOOKUP(HM717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11314633.907869924},{"$f":"HLOOKUP(HN717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11540926.586027322},{"$f":"HLOOKUP(HO717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11771745.117747869},{"$f":"HLOOKUP(HP717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12007180.020102827},{"$f":"HLOOKUP(HQ717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12247323.620504884},{"$f":"HLOOKUP(HR717,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12492270.092914982}]
[null,"EBITDA",null,{"$f":"D722-D729","v":15639727.073777715},{"$f":"E722-E729","v":15752605.70234035},15850800.333697638,15935485.792490188,16007733.109066468,16068518.477232192,16118731.434753129,16159182.333967835,16190609.164027922,16213683.7809509,16229017.596800026,15777486.703745257,15858400.993380856,15921396.078795552,15968488.467591092,16001446.316093035,16021819.55317484,16030966.341068497,16030076.318395711,16020191.016532414,null,null,null,null,"EBITDA",null,{"$f":"AD722-AD729","v":13754389.453918099},{"$f":"AE722-AE729","v":13835654.146273926},13905784.284417499,13965582.036757443,14015783.299280023,14057062.981630782,14090039.867885668,14115281.08615749,14133306.218440622,14144591.079574382,14149571.19188551,13812627.702107999,13487261.755125899,13172877.131883126,12868903.098179892,12574793.223741757,12290024.254074294,12014095.032706123,11746525.471531222,11486855.567064628,null,null,null,null,"EBITDA",null,{"$f":"BD722-BD729","v":10034158.949454859},{"$f":"BE722-BE729","v":10082226.016186344},10123443.944965005,10158220.784247071,10186934.710065234,10209936.08262809,10227549.358846661,10240074.870830566,10247790.479695288,10250953.113369994,10249800.196488682,10076458.257059254,9908306.8584959656,9745027.5987552106,9586316.2987057846,9431882.2823842801,9281447.6918297056,9134746.8348004464,8991525.5637593176,8851540.6845908947,null,null,null,"EBITDA",null,{"$f":"CC722-CC729","v":53429349.748888373},53253909.300060198,53063405.787333511,52857913.095538139,52637494.406873584,52402202.382329993,51276937.813897178,51012015.867794417,50732317.118944786,50437853.776909262,50128628.303487211,48929492.022182085,48590711.319723122,48237118.639826022,47868678.669368386,47485346.917148389,46211928.285387985,45798643.23413536,45370278.738714546,44926754.440363631,null,null,null,null,"EBITDA",null,{"$f":"DC722-DC729","v":8700833.562174283},8500261.7489364408,8299641.9994626176,8098985.2112066224,7898301.2830387857,7697599.1487125522,7496886.8091810811,7296171.3638013322,7095459.0404617954,6894755.224669002,6694064.4876266355,6493390.6133401124,6292736.6247783024,6092104.8091231287,5891496.7421366777,5690913.3116746042,5490354.7403735407,5289820.6075394358,5089309.8702627867,4888820.8837859146,null,null,null,"EBITDA",null,{"$f":"EB722-EB729","v":155729335.61629015},{"$f":"EC722-EC729","v":155957156.11550313},156167421.08818492,156360310.80814582,156535996.38467729,156694639.88614464,156836394.45867637,156961404.44003004,157069805.46871033,157161724.58841407,157237280.34787261,157296582.89616111,157339734.07354036,157366827.49789545,157377948.64683235,157373174.93549156,157352575.7901358,157316212.71756554,157264139.37041539,157196401.60838076,null,null,null,"EBITDA",null,{"$f":"FA722-FA729","v":122139697.28334416},{"$f":"FB722-FB729","v":122345044.1663737},122537124.32265884,122716089.93393254,122882086.19199494,123035251.40003695,123175717.07019593,123303608.01740696,123419042.44961187,123522132.05438575,123612982.08203855,123691691.42524785,123758352.69527671,123813052.29482833,123855870.48758824,123886881.4645019,123906153.40683454,123913748.54605804,123909723.22060794,123894127.92955193,null,null,null,"EBITDA",null,{"$f":"FZ722-FZ729","v":246034924.56031603},{"$f":"GA722-GA729","v":246234497.20644462},246403313.97668585,246541594.78605759,246649543.88074321,246727350.00695932,246775186.571612,246793211.79485545,246781568.8546631,246740386.02351665,246669776.79731411,246569840.01659447,246440659.98017111,246282306.55126372,246094835.25621268,245878287.37585771,245632690.02965707,245358056.25262082,245054385.0651277,244721661.53569093,null,null,null,"EBITDA",null,{"$f":"GY722-GY729","v":133126272.68554495},{"$f":"GZ722-GZ729","v":133364361.98092726},133588259.97377542,133798138.31033093,133994161.12405014,134176485.14839105,134345259.82553458,134500627.41111064,134642723.07499784,134771674.99826267,134887604.46630198,134990625.9582513,135080847.23271817,135158369.40989861,135223287.05013239,135275688.2289511,135315654.60867056,135343261.50657809,135358577.95976225,135361666.78663164]
[null,"Federal Tax",null,{"$f":"D733*$B$6-D734","v":-22816732.411069129},{"$f":"E733*$B$6-E734","v":-8358977.4056127286},{"$f":"F733*$B$6-F734","v":-4113034.1780070658},-1542343.1572201566,-1483772.7502403082,458241.96942945576,2400314.9025650034,2459048.745811299,2518399.4922556854,2578633.8295478676,{"$f":"N733*$B$6-N734","v":899352.36753802293},{"$f":"O733*$B$6-O734","v":-60899.22880675432},710596.35033072694,1295480.6803273128,1748041.7009692201,1867757.7581928063,1990470.7924700722,2535948.7357295547,3085255.0472097206,3220282.0507225147,null,null,null,null,"Federal Tax",null,{"$f":"AD733*$B$6-AD734","v":-19687795.426387008},{"$f":"AE733*$B$6-AE734","v":-5217694.9130278593},{"$f":"AF733*$B$6-AF734","v":-3526570.5411743089},-1306860.1859127346,-1258266.5126220128,418541.24243547238,2095603.1092412758,2144953.0264507132,2194990.0286711436,2245924.1601722538,{"$f":"AN733*$B$6-AN734","v":1026253.8575779144},{"$f":"AO733*$B$6-AO734","v":332149.02303752041},824429.32233502087,1185897.3265483554,1455809.4661390099,1487305.1932114454,1525425.4503209451,1876562.0294073108,2234389.2060178556,2293215.1812036275,null,null,null,null,"Federal Tax",null,{"$f":"BD733*$B$6-BD734","v":-15653366.074863352},{"$f":"BE733*$B$6-BE734","v":-5821587.5458496893},{"$f":"BF733*$B$6-BF734","v":-2937801.0011109263},-1193366.09343506,-1157805.5751700047,159787.38385697154,1477799.1988284178,1514614.91004282,1552129.8092870829,1590483.3148105757,{"$f":"BN733*$B$6-BN734","v":993960.69615197077},{"$f":"BO733*$B$6-BO734","v":660666.97285335651},921179.25980331725,1116931.5346996165,1267586.8635128385,1299752.0468514508,1335986.9259394247,1529529.1401214525,1727260.0286213509,1776380.4429072533,null,null,null,"Federal Tax",null,{"$f":"CC733*$B$6-CC734","v":-21510984.477355096},{"$f":"CD733*$B$6-CD734","v":-23350240.472910069},{"$f":"CE733*$B$6-CE734","v":-23656358.630222566},-23987887.869898409,-24343255.946488891,-24721269.672259245,-25305278.806753114,-25726132.88978466,6700707.9832998803,6779395.9583949493,{"$f":"CM733*$B$6-CM734","v":6862010.1497449735},{"$f":"CN733*$B$6-CN734","v":6765120.6484779846},6856652.274659045,6953207.1642629681,7055184.5904682949,7163002.2335035978,7093317.4973854898,7214147.4720015936,7342191.7551113367,7477952.5209631631,null,null,null,null,"Federal Tax",null,{"$f":"DC733*$B$6-DC734","v":-3062899.2546326262},{"$f":"DD733*$B$6-DD734","v":-5579177.4993851045},{"$f":"DE733*$B$6-DE734","v":-2935495.1339377169},-1355718.4505063775,-1372315.6773273605,-189450.87802325762,994752.9640876943,982175.86965181783,971078.08829907945,961534.68385858554,{"$f":"DM733*$B$6-DM734","v":953624.24579948082},{"$f":"DN733*$B$6-DN734","v":947429.07975509285},943035.4070906837,940533.57398334681,940018.27050545416,941588.76022714376,945349.12087858177,951408.49663931422,959881.36264990713,970887.80237038748,null,null,null,"Federal Tax",null,{"$f":"EB733*$B$6-EB734","v":699184.96110011451},{"$f":"EC733*$B$6-EC734","v":-14242100.225062151},{"$f":"ED733*$B$6-ED734","v":-11578137.873109315},-9085460.356675854,-6745864.1024728296,-4545505.0588058122,-2479285.4724384453,-528910.5645983069,95213.668593656126,460263.92959303246,{"$f":"EL733*$B$6-EL734","v":839165.24723399873},{"$f":"EM733*$B$6-EM734","v":1232805.12093699},1642112.5236771582,2068060.0810567797,2511666.3575118347,2973998.2550674891,3456173.530326861,3959363.4356603911,4484795.4908608096,5033756.3918405864,null,null,null,"Federal Tax",null,{"$f":"FA733*$B$6-FA734","v":503355.66510734882},{"$f":"FB733*$B$6-FB734","v":-11230693.08952551},{"$f":"FC733*$B$6-FC734","v":-9131936.7006637566},-7167648.391749247,-5323523.0979528958,-3588681.0476963837,-1959114.5149992304,-420446.63541959145,76291.751690595294,369599.11901293247,{"$f":"FK733*$B$6-FK734","v":673919.10265583533},{"$f":"FL733*$B$6-FL734","v":989951.6164573913},1318429.212477437,1660118.7941629605,2015823.413711213,2386384.1578851822,2772682.1267482447,3175640.5100070466,3596226.7658854853,4035454.9076978322,null,null,null,"Federal Tax",null,{"$f":"FZ733*$B$6-FZ734","v":1375372.628876514},{"$f":"GA733*$B$6-GA734","v":-22137060.315574605},{"$f":"GB733*$B$6-GB734","v":-17984769.681740195},-14102319.650678068,-10461118.18158759,-7039424.1819468271,-3829241.0194422305,-801834.16123046051,140715.13402345596,675383.84012234688,{"$f":"GJ733*$B$6-GJ734","v":1231038.8582914413},{"$f":"GK733*$B$6-GK734","v":1809059.2377955252},2410888.8887745906,3038040.0002634055,3692096.6264400277,4374718.4496096848,5087644.7288539652,5832698.4437200855,6611790.6427924549,7426925.0074789505,null,null,null,"Federal Tax",null,{"$f":"GY733*$B$6-GY734","v":524538.24826087966},{"$f":"GZ733*$B$6-GZ734","v":-12273286.56342054},{"$f":"HA733*$B$6-HA734","v":-9980719.3783312906},-7834784.3488760544,-5819874.7438823804,-3924120.4916060381,-2143148.2727181511,-461272.95538500644,84018.577319108241,407453.26337180258,{"$f":"HI733*$B$6-HI734","v":742970.97293549043},{"$f":"HJ733*$B$6-HJ734","v":1091336.6335840516},1453350.8059282606,1829851.5530776277,2221716.4019652694,2629864.4011776713,3055258.2801622581,3498906.7149285134,3961866.7056131433,4445246.071547471]
[]
[]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C759)","v":9473341.8426538501},{"$f":"-PMT($B$7,20,$C759)","v":9473341.8426538501},9473341.8426538501,9473341.8426538501,9473341.8426538501,9473341.8426538501,9473341.8426538501,9473341.8426538501,9473341.8426538501,9473341.8426538501,{"$f":"-PMT($B$7,20,$C759)","v":9473341.8426538501},{"$f":"-PMT($B$7,20,$C759)","v":9473341.8426538501},9473341.8426538501,9473341.8426538501,9473341.8426538501,9473341.8426538501,9473341.8426538501,9473341.8426538501,9473341.8426538501,9473341.8426538501,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC759)","v":8306145.1926752888},{"$f":"-PMT($B$7,20,$AC759)","v":8306145.1926752888},8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,8306145.1926752888,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC759)","v":6446158.2880239077},{"$f":"-PMT($B$7,20,$BC759)","v":6446158.2880239077},6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,6446158.2880239077,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},{"$f":"-PMT($B$7,20,$CB759)","v":24034591.193079516},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},{"$f":"-PMT($B$7,20,$DB759)","v":5576458.3224654766},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},{"$f":"-PMT($B$7,30,$EA759)","v":96323889.270479634},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},{"$f":"-PMT($B$7,30,$EZ759)","v":75683055.85537684},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},{"$f":"-PMT($B$7,30,$FY759)","v":151366111.71075368},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119},{"$f":"-PMT($B$7,30,$GX759)","v":82563333.660411119}]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D717,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90970865.557106912},{"$f":"-($C749)/20","v":4548543.277855346},{"$f":"-($C749)/20","v":4548543.277855346},4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD717,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90970865.557106912},{"$f":"-($AC749)/20","v":4548543.277855346},{"$f":"-($AC749)/20","v":4548543.277855346},4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD717,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-90970865.557106912},{"$f":"-($BC749)/20","v":4548543.277855346},{"$f":"-($BC749)/20","v":4548543.277855346},4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346,4548543.277855346]
[null,"After Tax Dep. Value",null,{"$f":"D754*$B$6","v":6540560.4108721912},10464896.657395504,6278937.9944373034,3767362.7966623814,3767362.7966623814,1883681.3983311907,null,null,null,null,{"$f":"N754*$B$6","v":1341555.0262475526},2299781.7858604626,1642714.690896573,1173367.6363546951,838119.74025335349,838119.74025335349,838119.74025335349,418919.00966612995,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD754*$B$6","v":5653420.2888708217},7069166.77126054,5427283.4773159884,3256370.0863895928,3256370.0863895928,1628185.0431947964,null,null,null,null,{"$f":"AN754*$B$6","v":980126.76995259884},1680197.7177753849,1200151.0280540958,857250.73432435433,612321.9530888244,612321.9530888244,612321.9530888244,306058.06529179221,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD754*$B$6","v":4450540.0946297683},7120864.1514076302,4272518.4908445776,2563511.0945067466,2563511.0945067466,1281755.5472533733,null,null,null,null,{"$f":"BN754*$B$6","v":490063.38497629942},840098.85888769245,600075.5140270479,428625.36716217716,306160.9765444122,306160.9765444122,306160.9765444122,153029.03264589611,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC754*$B$6","v":1442770.6788688654},{"$f":"CD754*$B$6","v":2777429.7415344906},2569286.0249296757,2376916.6010804935,2198782.5145961512,2033729.5489335526,1881372.9652450006,1740173.8081397009,1716319.9995824022,1716319.9995824022,1716319.9995824022,1716319.9995824022,1716319.9995824022,1716319.9995824022,1716319.9995824022,1716319.9995824022,1716319.9995824022,1716319.9995824022,1716319.9995824022,1716319.9995824022,null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC754*$B$6","v":4160376.838589015},6656602.941742423,3993961.7650454538,2396377.0590272723,2396377.0590272723,1198188.5295136361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB754*$B$6","v":16456265.677762816},{"$f":"EC754*$B$6","v":31679408.514071941},29305317.918960027,27111149.161924984,25079348.892910533,23196752.099374466,21458970.443802711,19848450.576138992,19576373.650266647,19576373.650266647,19576373.650266647,19576373.650266647,19576373.650266647,19576373.650266647,19576373.650266647,19576373.650266647,19576373.650266647,19576373.650266647,19576373.650266647,19576373.650266647,9781604.3188622184,null,null,"After Tax Dep. Value",null,{"$f":"FA754*$B$6","v":12929923.032527925},{"$f":"FB754*$B$6","v":24890963.832485095},23025606.936325733,21301617.198655341,19705202.70157256,18226019.506651364,16860619.634416416,15595211.166966349,15381436.439495219,15381436.439495219,15381436.439495219,15381436.439495219,15381436.439495219,15381436.439495219,15381436.439495219,15381436.439495219,15381436.439495219,15381436.439495219,15381436.439495219,15381436.439495219,7685546.2505345996,null,null,"After Tax Dep. Value",null,{"$f":"FZ754*$B$6","v":25859846.065055851},{"$f":"GA754*$B$6","v":49781927.664970189},46051213.872651465,42603234.397310682,39410405.40314512,36452039.013302729,33721239.268832833,31190422.333932698,30762872.878990438,30762872.878990438,30762872.878990438,30762872.878990438,30762872.878990438,30762872.878990438,30762872.878990438,30762872.878990438,30762872.878990438,30762872.878990438,30762872.878990438,30762872.878990438,15371092.501069199,null,null,"After Tax Dep. Value",null,{"$f":"GY754*$B$6","v":14105370.580939557},{"$f":"GZ754*$B$6","v":27153778.726347376},25118843.930537164,23238127.853078555,21496584.765351884,19882930.370892398,18393403.237545181,17012957.636690564,16779748.843085695,16779748.843085695,16779748.843085695,16779748.843085695,16779748.843085695,16779748.843085695,16779748.843085695,16779748.843085695,16779748.843085695,16779748.843085695,16779748.843085695,16779748.843085695,8384232.2733104732]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D734:W734)","v":17122334.120977487},{"$f":"C758/C761","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AD734:AW734)","v":14799916.984399647},{"$f":"AC758/AC761","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BD734:BW734)","v":11650933.518232858},{"$f":"BC758/BC761","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,CC734:CV734)","v":179038898.23389214},{"$f":"CB758/CB761","v":0.26397347788050657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,DC734:DV734)","v":0},{"$f":"DB758/DB761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,EB734:EU734)","v":0},{"$f":"EA758/EA761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FA734:FT734)","v":0},{"$f":"EZ758/EZ761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FZ734:GS734)","v":0},{"$f":"FY758/FY761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,GY734:HR734)","v":0},{"$f":"GX758/GX761","v":0}]
[null,"Check",{"$f":"SUM(C757:C760)-C761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC757:AC760)-AC761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC757:BC760)-BC761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB757:CB760)-CB761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB757:DB760)-DB761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA757:EA760)-EA761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ757:EZ760)-EZ761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY757:FY760)-FY761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX757:GX760)-GX761","v":0}]
[{"$f":"$A$11","v":100000},"2038 Solar + Storage (4hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":100000},"2038 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$11","v":50000},"2038 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC764&\" \"&'Resource Options'!$B$16","v":"2038 Small Nuclear (share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC764&\" \"&'Resource Options'!$B$27","v":"2038 Geothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB764&\" \"&'Resource Options'!$B$40","v":"2038 Pumped Hydro (70 hr/ 500MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA764&\" \"&'Resource Options'!$B$41","v":"2038 Pumped Hydro (8.5 hr/ 400 MW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ764&\" \"&'Resource Options'!$B$42","v":"2038 Pumped Hydro (12 hr/ 1200 MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GY764&\" \"&'Resource Options'!$B$43","v":"2038 Pumped Hydro (10 hr/ 400 MW)"}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"EB765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EC765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ED765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EE765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EF765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EG765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EH765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EI765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EJ765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EK765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EL765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EM765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EN765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EO765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EP765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EQ765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ER765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ES765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ET765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EU765*(1-'Resource Options'!$W$40)","v":1260000.0000000002},null,null,null,"Storage Losses",null,{"$f":"FA765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FB765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FC765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FD765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FE765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FF765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FG765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FH765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FI765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FJ765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FK765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FL765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FM765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FN765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FO765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FP765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FQ765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FR765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FS765*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FT765*(1-'Resource Options'!$W$41)","v":210970.00000000006},null,null,null,"Storage Losses",null,{"$f":"FZ765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GA765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GB765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GC765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GD765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GE765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GF765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GG765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GH765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GI765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GJ765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GK765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GL765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GM765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GN765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GO765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GP765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GQ765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GR765*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GS765*(1-'Resource Options'!$W$42)","v":998639.99999999977},null,null,null,"Storage Losses",null,{"$f":"GY765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"GZ765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HA765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HB765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HC765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HD765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HE765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HF765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HG765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HH765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HI765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HJ765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HK765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HL765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HM765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HN765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HO765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HP765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HQ765*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HR765*(1-'Resource Options'!$W$43)","v":277399.99999999994}]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(E764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(F764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(G764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(H764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(I764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(J764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(K764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(L764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(M764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(N764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(O764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(P764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(Q764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(R764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(S764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(T764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(U764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(V764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},{"$f":"HLOOKUP(W764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1747775.4760956166},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1199726.8479640698},{"$f":"HLOOKUP(AE764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1223721.384923351},{"$f":"HLOOKUP(AF764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(AG764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(AH764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(AI764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(AJ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(AK764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(AL764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(AM764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(AN764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(AO764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(AP764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(AQ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(AR764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(AS764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(AT764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(AU764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(AV764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},{"$f":"HLOOKUP(AW764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1747775.4760956166},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1349692.7039595786},{"$f":"HLOOKUP(BE764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1376686.55803877},{"$f":"HLOOKUP(BF764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1404220.2891995455},{"$f":"HLOOKUP(BG764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},{"$f":"HLOOKUP(BH764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},{"$f":"HLOOKUP(BI764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1490169.8046608714},{"$f":"HLOOKUP(BJ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1519973.2007540888},{"$f":"HLOOKUP(BK764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1550372.6647691703},{"$f":"HLOOKUP(BL764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1581380.1180645544},{"$f":"HLOOKUP(BM764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1613007.7204258451},{"$f":"HLOOKUP(BN764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1645267.874834362},{"$f":"HLOOKUP(BO764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1678173.2323310494},{"$f":"HLOOKUP(BP764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1711736.6969776703},{"$f":"HLOOKUP(BQ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1745971.4309172237},{"$f":"HLOOKUP(BR764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1780890.8595355682},{"$f":"HLOOKUP(BS764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1816508.6767262795},{"$f":"HLOOKUP(BT764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1852838.8502608053},{"$f":"HLOOKUP(BU764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1889895.6272660217},{"$f":"HLOOKUP(BV764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1927693.5398113418},{"$f":"HLOOKUP(BW764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1966247.4106075685},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC765","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD765","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE765","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF765","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG765","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH765","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI765","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ765","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK765","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL765","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM765","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN765","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO765","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP765","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ765","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR765","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS765","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT765","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU765","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV765","v":11376839.76}]
[null,"B&O Tax",null,{"$f":"(D767*D765)*0.00275","v":25327.496256980867},{"$f":"(E767*E765)*0.00275","v":25327.496256980867},25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,null,null,null,null,"B&O Tax",null,{"$f":"(AD767*AD765)*0.00275","v":25327.496256980867},25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,null,null,null,null,"B&O Tax",null,{"$f":"(BD767*BD765)*0.00275","v":25327.496256980867},{"$f":"(BE767*BE765)*0.00275","v":25327.496256980867},25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,25327.496256980867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":10933225.025196373},{"$f":"HLOOKUP(EC764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11151889.525700303},{"$f":"HLOOKUP(ED764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(EE764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},{"$f":"HLOOKUP(EF764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11834474.379789365},{"$f":"HLOOKUP(EG764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12071163.867385153},{"$f":"HLOOKUP(EH764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12312587.144732855},{"$f":"HLOOKUP(EI764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12558838.887627514},{"$f":"HLOOKUP(EJ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12810015.665380066},{"$f":"HLOOKUP(EK764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13066215.978687668},{"$f":"HLOOKUP(EL764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13327540.298261419},{"$f":"HLOOKUP(EM764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13594091.104226647},{"$f":"HLOOKUP(EN764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13865972.92631118},{"$f":"HLOOKUP(EO764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14143292.384837404},{"$f":"HLOOKUP(EP764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14426158.232534153},{"$f":"HLOOKUP(EQ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14714681.397184838},{"$f":"HLOOKUP(ER764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15008975.025128534},{"$f":"HLOOKUP(ES764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15309154.525631104},{"$f":"HLOOKUP(ET764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15615337.616143726},{"$f":"HLOOKUP(EU764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15927644.368466603},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8746580.0201571006},{"$f":"HLOOKUP(FB764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":8921511.62056024},{"$f":"HLOOKUP(FC764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FD764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},{"$f":"HLOOKUP(FE764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9467579.5038314927},{"$f":"HLOOKUP(FF764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9656931.0939081218},{"$f":"HLOOKUP(FG764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9850069.7157862857},{"$f":"HLOOKUP(FH764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10047071.110102011},{"$f":"HLOOKUP(FI764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10248012.532304052},{"$f":"HLOOKUP(FJ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10452972.782950133},{"$f":"HLOOKUP(FK764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10662032.238609135},{"$f":"HLOOKUP(FL764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10875272.883381318},{"$f":"HLOOKUP(FM764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11092778.341048945},{"$f":"HLOOKUP(FN764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11314633.907869924},{"$f":"HLOOKUP(FO764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11540926.586027322},{"$f":"HLOOKUP(FP764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11771745.117747869},{"$f":"HLOOKUP(FQ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12007180.020102827},{"$f":"HLOOKUP(FR764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12247323.620504884},{"$f":"HLOOKUP(FS764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12492270.092914982},{"$f":"HLOOKUP(FT764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12742115.494773282},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26239740.0604713},{"$f":"HLOOKUP(GA764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":26764534.861680724},{"$f":"HLOOKUP(GB764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GC764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},{"$f":"HLOOKUP(GD764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28402738.51149448},{"$f":"HLOOKUP(GE764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28970793.281724367},{"$f":"HLOOKUP(GF764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":29550209.147358857},{"$f":"HLOOKUP(GG764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30141213.330306035},{"$f":"HLOOKUP(GH764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30744037.596912157},{"$f":"HLOOKUP(GI764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31358918.348850403},{"$f":"HLOOKUP(GJ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31986096.715827405},{"$f":"HLOOKUP(GK764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":32625818.650143951},{"$f":"HLOOKUP(GL764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33278335.023146827},{"$f":"HLOOKUP(GM764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33943901.723609775},{"$f":"HLOOKUP(GN764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":34622779.758081965},{"$f":"HLOOKUP(GO764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":35315235.353243612},{"$f":"HLOOKUP(GP764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":36021540.060308479},{"$f":"HLOOKUP(GQ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":36741970.86151465},{"$f":"HLOOKUP(GR764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":37476810.278744943},{"$f":"HLOOKUP(GS764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":38226346.484319843},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8746580.0201571006},{"$f":"HLOOKUP(GZ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":8921511.62056024},{"$f":"HLOOKUP(HA764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(HB764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765},{"$f":"HLOOKUP(HC764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9467579.5038314927},{"$f":"HLOOKUP(HD764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9656931.0939081218},{"$f":"HLOOKUP(HE764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9850069.7157862857},{"$f":"HLOOKUP(HF764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10047071.110102011},{"$f":"HLOOKUP(HG764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10248012.532304052},{"$f":"HLOOKUP(HH764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10452972.782950133},{"$f":"HLOOKUP(HI764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10662032.238609135},{"$f":"HLOOKUP(HJ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10875272.883381318},{"$f":"HLOOKUP(HK764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11092778.341048945},{"$f":"HLOOKUP(HL764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11314633.907869924},{"$f":"HLOOKUP(HM764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11540926.586027322},{"$f":"HLOOKUP(HN764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11771745.117747869},{"$f":"HLOOKUP(HO764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12007180.020102827},{"$f":"HLOOKUP(HP764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12247323.620504884},{"$f":"HLOOKUP(HQ764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12492270.092914982},{"$f":"HLOOKUP(HR764,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12742115.494773282}]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N764,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":44481544.877061494},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(AN764,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":32497774.634561229},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(BN764,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":16248887.317280615},0,0,0,0,0,0,0,0,0]
[null,"ITC",null,{"$f":"-C785*0.1","v":18333273.3833884},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC785*0.1","v":15851472.112913622},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC785*0.1","v":12486378.459431253},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC765*HLOOKUP(CC764,$B$1:$AT$2,2,FALSE)","v":28706241.348245651},29280366.175210562,29865973.498714779,30463292.968689073,31072558.828062851,31694010.004624106,32327890.204716589,32974448.008810923,{"$f":"CK770*CK763","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[]
[]
[null,"Interest",null,{"$f":"C793*$B$7","v":5906926.4044396551},{"$f":"D793*$B$7","v":5728285.6676243916},{"$f":"E793*$B$7","v":5540712.8939683661},{"$f":"F793*$B$7","v":5343761.4816295383},{"$f":"G793*$B$7","v":5136962.4986737696},{"$f":"H793*$B$7","v":4919823.5665702121},{"$f":"I793*$B$7","v":4691827.687861477},{"$f":"J793*$B$7","v":4452432.0152173052},{"$f":"K793*$B$7","v":4201066.5589409247},{"$f":"L793*$B$7","v":3937132.8298507254},{"$f":"M793*$B$7","v":5550468.071581129},{"$f":"N793*$B$7","v":5109180.466690734},{"$f":"O793*$B$7","v":4645828.4815558186},{"$f":"P793*$B$7","v":4159308.8971641571},{"$f":"Q793*$B$7","v":3648463.3335529128},{"$f":"R793*$B$7","v":3112075.4917611065},{"$f":"S793*$B$7","v":2548868.2578797098},{"$f":"T793*$B$7","v":1957500.6623042431},{"$f":"U793*$B$7","v":1336564.6869500035},{"$f":"V793*$B$7","v":684581.9128280516},null,null,null,null,"Interest",null,{"$f":"AC793*$B$7","v":5180990.0629260475},{"$f":"AD793*$B$7","v":5024303.5192139009},4859782.6483161477,4687035.7338735061,4505651.473708733,4315198.000535721,4115221.8537040576,3905246.8995308117,3684773.1976489038,3453275.8106729002,4591358.9763169484,4226324.9323910354,3843039.186268826,3440589.1528405063,3018016.6177407708,2574315.4558860487,2108429.23593859,1619248.7049937588,1105609.1475016859,566287.61213500937,null,null,null,null,"Interest",null,{"$f":"BC793*$B$7","v":4023074.1709590554},{"$f":"BD793*$B$7","v":3901405.9995692084},{"$f":"BE793*$B$7","v":3773654.4196098689},{"$f":"BF793*$B$7","v":3639515.2606525617},{"$f":"BG793*$B$7","v":3498669.1437473893},{"$f":"BH793*$B$7","v":3350780.7209969591},{"$f":"BI793*$B$7","v":3195497.8771090065},{"$f":"BJ793*$B$7","v":3032450.8910266571},{"$f":"BK793*$B$7","v":2861251.5556401894},{"$f":"BL793*$B$7","v":2681492.2534843986},{"$f":"BM793*$B$7","v":3183322.697205245},{"$f":"BN793*$B$7","v":2930233.9791860506},{"$f":"BO793*$B$7","v":2664490.825265897},{"$f":"BP793*$B$7","v":2385460.5136497351},{"$f":"BQ793*$B$7","v":2092478.6864527659},{"$f":"BR793*$B$7","v":1784847.7678959479},{"$f":"BS793*$B$7","v":1461835.3034112891},{"$f":"BT793*$B$7","v":1122672.2157023971},{"$f":"BU793*$B$7","v":766550.97360806062},{"$f":"BV793*$B$7","v":392623.6694090073},null,null,null,"Interest",null,{"$f":"CB793*$B$7","v":15171959.073380126},14713119.778249828,14231338.518363014,13725468.195481861,13194304.35645665,12636582.325480178,12050974.192954881,11436085.653803319,10790452.687694181,10112538.073279584,9400727.7281442583,8653326.8657521661,7868555.9602404702,7044546.5094531886,6179336.5861265427,5270866.166633565,4316972.2261659382,3315383.5886749299,2263715.5193093712,1159464.046475535,null,null,null,null,"Interest",null,{"$f":"DB793*$B$7","v":3526523.6015014458},3419872.4040030073,3307888.6466296469,3190305.7013876187,3066843.6088834889,2937208.4117541532,2801091.4547683503,2658168.6499332571,2508099.7048564092,2350527.3125257189,2185076.3005784946,2011352.7380339087,1828942.9973620938,1637412.769656688,1436306.0305660118,1225143.9545208018,1003423.7746733315,770617.58583348768,526171.08755165152,269502.26435572363,null,null,null,"Interest",null,{"$f":"EA793*$B$7","v":75139860.55801104},{"$f":"EB793*$B$7","v":74008897.824881107},{"$f":"EC793*$B$7","v":72821386.95509468},{"$f":"ED793*$B$7","v":71574500.541818917},{"$f":"EE793*$B$7","v":70265269.807879373},{"$f":"EF793*$B$7","v":68890577.53724286},{"$f":"EG793*$B$7","v":67447150.653074503},{"$f":"EH793*$B$7","v":65931552.424697734},{"$f":"EI793*$B$7","v":64340174.284902133},{"$f":"EJ793*$B$7","v":62669227.238116756},{"$f":"EK793*$B$7","v":60914732.838992096},{"$f":"EL793*$B$7","v":59072513.71991121},{"$f":"EM793*$B$7","v":57138183.644876279},{"$f":"EN793*$B$7","v":55107137.066089608},{"$f":"EO793*$B$7","v":52974538.158363603},{"$f":"EP793*$B$7","v":50735309.305251293},{"$f":"EQ793*$B$7","v":48384119.009483367},{"$f":"ER793*$B$7","v":45915369.198927045},{"$f":"ES793*$B$7","v":43323181.897842906},{"$f":"ET793*$B$7","v":40601385.231704563},null,null,null,"Interest",null,{"$f":"EZ793*$B$7","v":59038461.867008664},{"$f":"FA793*$B$7","v":58149848.290978007},{"$f":"FB793*$B$7","v":57216804.036145806},{"$f":"FC793*$B$7","v":56237107.568572},{"$f":"FD793*$B$7","v":55208426.277619496},{"$f":"FE793*$B$7","v":54128310.922119372},{"$f":"FF793*$B$7","v":52994189.798844241},{"$f":"FG793*$B$7","v":51803362.619405352},{"$f":"FH793*$B$7","v":50552994.080994517},{"$f":"FI793*$B$7","v":49240107.115663148},{"$f":"FJ793*$B$7","v":47861575.802065209},{"$f":"FK793*$B$7","v":46414117.922787368},{"$f":"FL793*$B$7","v":44894287.14954564},{"$f":"FM793*$B$7","v":43298464.837641828},{"$f":"FN793*$B$7","v":41622851.410142817},{"$f":"FO793*$B$7","v":39863457.311268859},{"$f":"FP793*$B$7","v":38016093.507451206},{"$f":"FQ793*$B$7","v":36076361.513442673},{"$f":"FR793*$B$7","v":34039642.919733711},{"$f":"FS793*$B$7","v":31901088.396339297},null,null,null,"Interest",null,{"$f":"FY793*$B$7","v":118076923.73401736},{"$f":"FZ793*$B$7","v":116299696.58195603},{"$f":"GA793*$B$7","v":114433608.07229164},{"$f":"GB793*$B$7","v":112474215.13714403},{"$f":"GC793*$B$7","v":110416852.55523902},{"$f":"GD793*$B$7","v":108256621.84423876},{"$f":"GE793*$B$7","v":105988379.5976885},{"$f":"GF793*$B$7","v":103606725.23881072},{"$f":"GG793*$B$7","v":101105988.16198906},{"$f":"GH793*$B$7","v":98480214.231326327},{"$f":"GI793*$B$7","v":95723151.604130447},{"$f":"GJ793*$B$7","v":92828235.845574766},{"$f":"GK793*$B$7","v":89788574.299091309},{"$f":"GL793*$B$7","v":86596929.67528367},{"$f":"GM793*$B$7","v":83245702.820285663},{"$f":"GN793*$B$7","v":79726914.622537747},{"$f":"GO793*$B$7","v":76032187.014902443},{"$f":"GP793*$B$7","v":72152723.026885375},{"$f":"GQ793*$B$7","v":68079285.839467451},{"$f":"GR793*$B$7","v":63802176.792678624},null,null,null,"Interest",null,{"$f":"GX793*$B$7","v":64405594.764009468},{"$f":"GY793*$B$7","v":63436198.135612369},{"$f":"GZ793*$B$7","v":62418331.675795428},{"$f":"HA793*$B$7","v":61349571.892987639},{"$f":"HB793*$B$7","v":60227374.12103945},{"$f":"HC793*$B$7","v":59049066.460493863},{"$f":"HD793*$B$7","v":57811843.416920997},{"$f":"HE793*$B$7","v":56512759.221169487},{"$f":"HF793*$B$7","v":55148720.815630406},{"$f":"HG793*$B$7","v":53716480.489814356},{"$f":"HH793*$B$7","v":52212628.147707514},{"$f":"HI793*$B$7","v":50633583.188495323},{"$f":"HJ793*$B$7","v":48975585.981322527},{"$f":"HK793*$B$7","v":47234688.91379109},{"$f":"HL793*$B$7","v":45406746.992883079},{"$f":"HM793*$B$7","v":43487407.97592967},{"$f":"HN793*$B$7","v":41472102.008128583},{"$f":"HO793*$B$7","v":39356030.741937451},{"$f":"HP793*$B$7","v":37134155.912436754},{"$f":"HQ793*$B$7","v":34801187.341461025}]
[null,"Mortgage Balance",{"$f":"C806","v":118138528.0887931},{"$f":"C793-D792","v":114565713.35248783},{"$f":"D793-E792","v":110814257.87936731},{"$f":"E793-F792","v":106875229.63259076},{"$f":"F793-G792","v":102739249.97347538},{"$f":"G793-H792","v":98396471.331404239},{"$f":"H793-I792","v":93836553.757229537},{"$f":"I793-J792","v":89048640.304346099},{"$f":"J793-K792","v":84021331.178818494},{"$f":"K793-L792","v":78742656.597014502},{"$f":"(N777*$A$54)+L793-M792","v":111009361.43162258},{"$f":"M793-N792","v":102183609.33381467},{"$f":"N793-O792","v":92916569.63111636},{"$f":"O793-P792","v":83186177.943283141},{"$f":"P793-Q792","v":72969266.671058252},{"$f":"Q793-R792","v":62241509.835222125},{"$f":"R793-S792","v":50977365.157594189},{"$f":"S793-T792","v":39150013.246084861},{"$f":"T793-U792","v":26731293.739000067},{"$f":"U793-V792","v":13691638.256561032},{"$f":"V793-W792","v":4.4703483581542969E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC806","v":103619801.25852095},{"$f":"AC793-AD792","v":100486070.38427801},{"$f":"AD793-AE792","v":97195652.966322944},{"$f":"AE793-AF792","v":93740714.677470118},{"$f":"AF793-AG792","v":90113029.474174649},{"$f":"AG793-AH792","v":86303960.010714412},{"$f":"AH793-AI792","v":82304437.074081153},{"$f":"AI793-AJ792","v":78104937.990616232},{"$f":"AJ793-AK792","v":73695463.952978075},{"$f":"AK793-AL792","v":69065516.213458002},{"$f":"(AN777*$A$54)+AL793-AM792","v":91827179.526338965},{"$f":"AM793-AN792","v":84526498.647820696},{"$f":"AN793-AO792","v":76860783.725376517},{"$f":"AO793-AP792","v":68811783.056810126},{"$f":"AP793-AQ792","v":60360332.354815416},{"$f":"AQ793-AR792","v":51486309.117720969},{"$f":"AR793-AS792","v":42168584.7187718},{"$f":"AS793-AT792","v":32384974.099875174},{"$f":"AT793-AU792","v":22112182.950033717},{"$f":"AU793-AV792","v":11325752.242700187},{"$f":"AV793-AW792","v":-1.862645149230957E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC806","v":80461483.419181108},{"$f":"BC793-BD792","v":78028119.991384163},{"$f":"BD793-BE792","v":75473088.392197371},{"$f":"BE793-BF792","v":72790305.21305123},{"$f":"BF793-BG792","v":69973382.874947786},{"$f":"BG793-BH792","v":67015614.419939175},{"$f":"BH793-BI792","v":63909957.542180128},{"$f":"BI793-BJ792","v":60649017.820533134},{"$f":"BJ793-BK792","v":57225031.112803787},{"$f":"BK793-BL792","v":53629845.06968797},{"$f":"(BN777*$A$54)+BL793-BM792","v":63666453.944104895},{"$f":"BM793-BN792","v":58604679.583721012},{"$f":"BN793-BO792","v":53289816.505317934},{"$f":"BO793-BP792","v":47709210.272994705},{"$f":"BP793-BQ792","v":41849573.729055315},{"$f":"BQ793-BR792","v":35696955.357918955},{"$f":"BR793-BS792","v":29236706.068225779},{"$f":"BS793-BT792","v":22453444.31404794},{"$f":"BT793-BU792","v":15331019.472161211},{"$f":"BU793-BV792","v":7852473.388180146},{"$f":"BV793-BW792","v":2.7939677238464355E-8},null,null,null,"Mortgage Balance",{"$f":"CB806","v":303439181.46760249},{"$f":"CB793-CC792","v":294262395.56499654},284626770.36726028,274509363.90963721,263886087.12913299,252731646.50960353,241019483.8590976,228721713.07606637,215809053.7538836,202250761.46559167,{"$f":"(CM777*$A$54)+CK793-CL792","v":188014554.56288517},{"$f":"CL793-CM792","v":173066537.31504333},157371119.2048094,140890930.18906376,123586731.72253084,105417323.33267128,86339444.523318753,66307671.773498595,45274310.386187427,23189280.929510701,1.3783574104309082E-7,null,null,null,null,"Mortgage Balance",{"$f":"DB806","v":70530472.030028909},{"$f":"DB793-DC792","v":68397448.080060139},66157772.932592936,63806114.02775237,61336872.177669778,58744168.235083058,56021829.095367,53163372.998665139,50161994.097128183,47010546.250514381,{"$f":"(DM777*$A$54)+DK793-DL792","v":43701526.011569887},{"$f":"DL793-DM792","v":40227054.760678172},36578859.947241873,32748255.393133756,28726120.611320235,24502879.090416037,20068475.493466631,15412351.716669753,10523421.75103303,5390045.2871144721,-1.3969838619232178E-8,null,null,null,"Mortgage Balance",{"$f":"EA806","v":1502797211.1602209},{"$f":"EA793-EB792","v":1480177956.497622},{"$f":"EB793-EC792","v":1456427739.1018934},{"$f":"EC793-ED792","v":1431490010.8363783},{"$f":"ED793-EE792","v":1405305396.1575875},{"$f":"EE793-EF792","v":1377811550.7448571},{"$f":"EF793-EG792","v":1348943013.0614901},{"$f":"EG793-EH792","v":1318631048.4939547},{"$f":"EH793-EI792","v":1286803485.6980426},{"$f":"EI793-EJ792","v":1253384544.7623351},{"$f":"EJ793-EK792","v":1218294656.7798419},{"$f":"EK793-EL792","v":1181450274.3982241},{"$f":"EL793-EM792","v":1142763672.8975255},{"$f":"EM793-EN792","v":1102142741.3217921},{"$f":"EN793-EO792","v":1059490763.167272},{"$f":"EO793-EP792","v":1014706186.1050258},{"$f":"EP793-EQ792","v":967682380.18966722},{"$f":"EQ793-ER792","v":918307383.97854078},{"$f":"ER793-ES792","v":866463637.95685804},{"$f":"ES793-ET792","v":812027704.63409114},{"$f":"ET793-EU792","v":754869974.64518595},null,null,null,"Mortgage Balance",{"$f":"EZ806","v":1180769237.3401732},{"$f":"EZ793-FA792","v":1162996965.8195601},{"$f":"FA793-FB792","v":1144336080.7229161},{"$f":"FB793-FC792","v":1124742151.3714399},{"$f":"FC793-FD792","v":1104168525.5523899},{"$f":"FD793-FE792","v":1082566218.4423873},{"$f":"FE793-FF792","v":1059883795.9768847},{"$f":"FF793-FG792","v":1036067252.3881069},{"$f":"FG793-FH792","v":1011059881.6198903},{"$f":"FH793-FI792","v":984802142.31326294},{"$f":"FI793-FJ792","v":957231516.04130411},{"$f":"FJ793-FK792","v":928282358.45574737},{"$f":"FK793-FL792","v":897885742.9909128},{"$f":"FL793-FM792","v":865969296.75283647},{"$f":"FM793-FN792","v":832457028.2028563},{"$f":"FN793-FO792","v":797269146.2253772},{"$f":"FO793-FP792","v":760321870.14902413},{"$f":"FP793-FQ792","v":721527230.26885343},{"$f":"FQ793-FR792","v":680792858.39467418},{"$f":"FR793-FS792","v":638021767.92678595},{"$f":"FS793-FT792","v":593112122.93550324},null,null,null,"Mortgage Balance",{"$f":"FY806","v":2361538474.680347},{"$f":"FY793-FZ792","v":2325993931.6391206},{"$f":"FZ793-GA792","v":2288672161.4458327},{"$f":"GA793-GB792","v":2249484302.7428803},{"$f":"GB793-GC792","v":2208337051.1047802},{"$f":"GC793-GD792","v":2165132436.8847752},{"$f":"GD793-GE792","v":2119767591.9537699},{"$f":"GE793-GF792","v":2072134504.7762144},{"$f":"GF793-GG792","v":2022119763.2397811},{"$f":"GG793-GH792","v":1969604284.6265264},{"$f":"GH793-GI792","v":1914463032.0826087},{"$f":"GI793-GJ792","v":1856564716.9114952},{"$f":"GJ793-GK792","v":1795771485.9818261},{"$f":"GK793-GL792","v":1731938593.5056734},{"$f":"GL793-GM792","v":1664914056.4057131},{"$f":"GM793-GN792","v":1594538292.4507549},{"$f":"GN793-GO792","v":1520643740.2980487},{"$f":"GO793-GP792","v":1443054460.5377073},{"$f":"GP793-GQ792","v":1361585716.7893488},{"$f":"GQ793-GR792","v":1276043535.8535724},{"$f":"GR793-GS792","v":1186224245.871007},null,null,null,"Mortgage Balance",{"$f":"GX806","v":1288111895.2801893},{"$f":"GX793-GY792","v":1268723962.7122474},{"$f":"GY793-GZ792","v":1248366633.5159085},{"$f":"GZ793-HA792","v":1226991437.8597527},{"$f":"HA793-HB792","v":1204547482.420789},{"$f":"HB793-HC792","v":1180981329.2098773},{"$f":"HC793-HD792","v":1156236868.3384199},{"$f":"HD793-HE792","v":1130255184.4233897},{"$f":"HE793-HF792","v":1102974416.312608},{"$f":"HF793-HG792","v":1074329609.7962871},{"$f":"HG793-HH792","v":1044252562.9541502},{"$f":"HH793-HI792","v":1012671663.7699064},{"$f":"HI793-HJ792","v":979511719.62645042},{"$f":"HJ793-HK792","v":944693778.27582169},{"$f":"HK793-HL792","v":908134939.85766149},{"$f":"HL793-HM792","v":869748159.51859331},{"$f":"HM793-HN792","v":829442040.16257167},{"$f":"HN793-HO792","v":787120614.83874893},{"$f":"HO793-HP792","v":742683118.24873507},{"$f":"HP793-HQ792","v":696023746.82922053},{"$f":"HQ793-HR792","v":647031406.83873034}]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D764,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$23))*1)","v":-92119885.774395168},{"$f":"-($C797)/10","v":9211988.5774395168},{"$f":"-($C797)/10","v":9211988.5774395168},9211988.5774395168,9211988.5774395168,9211988.5774395168,9211988.5774395168,9211988.5774395168,9211988.5774395168,9211988.5774395168,9211988.5774395168,{"$f":"$N777/10","v":4448154.487706149},4448154.487706149,4448154.487706149,4448154.487706149,4448154.487706149,4448154.487706149,4448154.487706149,4448154.487706149,4448154.487706149,4448154.487706149,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(AD764,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$24))*1)","v":-67301873.069647402},{"$f":"-($AC797)/10","v":6730187.3069647402},{"$f":"-($AC797)/10","v":6730187.3069647402},6730187.3069647402,6730187.3069647402,6730187.3069647402,6730187.3069647402,6730187.3069647402,6730187.3069647402,6730187.3069647402,6730187.3069647402,{"$f":"$AN777/10","v":3249777.4634561231},{"$f":"$AN777/10","v":3249777.4634561231},3249777.4634561231,3249777.4634561231,3249777.4634561231,3249777.4634561231,3249777.4634561231,3249777.4634561231,3249777.4634561231,3249777.4634561231,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(BD764,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$25))*1)","v":-33650936.534823701},{"$f":"-($BC797)/10","v":3365093.6534823701},{"$f":"-($BC797)/10","v":3365093.6534823701},3365093.6534823701,3365093.6534823701,3365093.6534823701,3365093.6534823701,3365093.6534823701,3365093.6534823701,3365093.6534823701,3365093.6534823701,{"$f":"$BN777/10","v":1624888.7317280616},{"$f":"$BN777/10","v":1624888.7317280616},1624888.7317280616,1624888.7317280616,1624888.7317280616,1624888.7317280616,1624888.7317280616,1624888.7317280616,1624888.7317280616,1624888.7317280616,null,null,null,"Depr",null,{"$f":"-($CB785)/40","v":17208791.132781021},17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,17208791.132781021,null,null,null,null,"Depr",null,{"$f":"-($DB785)/25","v":4021301.3842704673},{"$f":"-($DB785)/25","v":4021301.3842704673},4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,4021301.3842704673,null,null,null,"Depr",{"$f":"-((HLOOKUP(EB764,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$197)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$39))*1)","v":-2120820830.0141571},{"$f":"-($EA797)/50","v":42416416.600283138},{"$f":"-($EA797)/50","v":42416416.600283138},42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,42416416.600283138,null,null,null,"Depr",{"$f":"-((HLOOKUP(FA764,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$40))*1)","v":-1666359223.5825515},{"$f":"-($EZ797)/50","v":33327184.471651029},{"$f":"-($EZ797)/50","v":33327184.471651029},33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,33327184.471651029,null,null,null,"Depr",{"$f":"-((HLOOKUP(FZ764,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$41))*1)","v":-3332718447.1651034},{"$f":"-($FY797)/50","v":66654368.943302065},{"$f":"-($FY797)/50","v":66654368.943302065},66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,66654368.943302065,null,null,null,"Depr",{"$f":"-((HLOOKUP(GY764,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-1817846425.7264202},{"$f":"-($GX797)/50","v":36356928.514528401},{"$f":"-($GX797)/50","v":36356928.514528401},36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401,36356928.514528401]
[null,"Prop. Tax Value",{"$f":"-C785","v":183332733.833884},{"$f":"C800/(($C800/$X800)^(1/21))","v":167457149.21310824},{"$f":"D800/(($C800/$X800)^(1/21))","v":152956301.01708779},{"$f":"E800/(($C800/$X800)^(1/21))","v":139711144.79595238},{"$f":"F800/(($C800/$X800)^(1/21))","v":127612944.68029107},{"$f":"G800/(($C800/$X800)^(1/21))","v":116562380.71600735},{"$f":"H800/(($C800/$X800)^(1/21))","v":106468733.49896005},{"$f":"I800/(($C800/$X800)^(1/21))","v":97249139.415662915},{"$f":"J800/(($C800/$X800)^(1/21))","v":88827910.375954822},{"$f":"K800/(($C800/$X800)^(1/21))","v":81135912.4529984},{"$f":"L800/(($C800/$X800)^(1/21))","v":74109998.329563424},{"$f":"(M800+$N777)/(($C800/($X800+$N777))^(1/21))","v":113417569.70749819},{"$f":"N800/(($N800/$X800)^(1/11))","v":99665234.907067254},{"$f":"O800/(($N800/$X800)^(1/11))","v":87580425.807909042},{"$f":"P800/(($N800/$X800)^(1/11))","v":76960948.236833557},{"$f":"Q800/(($N800/$X800)^(1/11))","v":67629124.874358535},{"$f":"R800/(($N800/$X800)^(1/11))","v":59428822.487956375},{"$f":"S800/(($N800/$X800)^(1/11))","v":52222839.625181951},{"$f":"T800/(($N800/$X800)^(1/11))","v":45890611.059476465},{"$f":"U800/(($N800/$X800)^(1/11))","v":40326190.581115991},{"$f":"V800/(($N800/$X800)^(1/11))","v":35436478.3828407},{"$f":"X785","v":27363854.417846646},null,null,null,"Prop. Tax Value",{"$f":"-AC785","v":158514721.1291362},{"$f":"AC800/(($AC800/$AX800)^(1/21))","v":145794585.26509014},{"$f":"AD800/(($AC800/$AX800)^(1/21))","v":134095186.49881795},123334614.99587229,113437533.83954714,104334651.58203207,95962237.121105269,88261673.505920008,81179047.547989234,74664772.364152834,68673240.208875135,{"$f":"(AM800+$AN777)/(($AC800/($AX800+$AN777))^(1/21))","v":96586628.771746427},{"$f":"(AN800+$AN777)/(($AC800/($AX800+$AN777))^(1/21))","v":123235171.37118319},148676182.27082682,172964378.63956425,196151998.23429561,218288911.75011462,239422730.07953885,259598906.71147719,278860835.49016869,297249943.94434762,{"$f":"AX785","v":27363854.417846646},null,null,null,"Prop. Tax Value",{"$f":"-BC785","v":124863784.59431252},{"$f":"BC800/(($BC800/$BX800)^(1/21))","v":116156414.50371587},{"$f":"BD800/(($BC800/$BX800)^(1/21))","v":108056252.45299207},100520954.81830864,93511130.806430772,86990136.539219737,80923883.497639075,75280660.323908955,70030967.050278768,65147360.887848444,60604312.769298978,{"$f":"(BM800+$BN777)/(($BC800/($BX800+$BN777))^(1/21))","v":73098501.581564412},{"$f":"(BN800+$BN777)/(($BC800/($BX800+$BN777))^(1/21))","v":84982281.041949362},96285472.980623171,107036442.26850004,117262167.99765484,126988311.18418683,136239279.16342887,145038286.83909902,153407414.94009644,161367665.43113494,{"$f":"BX785","v":27363854.417846646},null,null,"Prop. Tax Value",{"$f":"-CB785","v":688351645.31124079},{"$f":"CB800/(($CB800/$CW800)^(1/21))","v":666002091.63783181},644378188.22298324,623456374.49338603,603213854.84564316,583628573.80905771,564679192.01484001,546345062.94555223,528606210.43945765,511443306.92526299,494837652.36354029,478771153.87188333,463226306.01159906,448186171.71445495,433634363.8287009,419555027.26425928,405932821.7176286,392752904.95767903,380000916.65412819,367662962.73107779,355725600.22856301,{"$f":"CW785","v":344175822.6556204},null,null,null,"Prop. Tax Value",{"$f":"-DB785","v":100532534.60676168},{"$f":"DB800/(($DB800/$DW800)^(1/21))","v":97268422.007594809},{"$f":"DC800/(($DB800/$DW800)^(1/21))","v":94110289.339220643},91054695.621774182,88098311.597886786,85237916.105255395,82470392.566988021,79792725.595901459,77201997.709071398,74695386.149055257,72270159.808324292,69923676.253553867,67653378.846529782,65456793.958533585,63331528.275171928,61275266.18871323,59285767.275090598,57360863.852821939,55498458.62118762,53696522.375092268,51953091.794120967,{"$f":"DW785","v":50266267.30338084},null,null,"Prop. Tax Value",{"$f":"-EA785","v":2120820830.0141571},{"$f":"EA800/(($EA800/$EV800)^(1/21))","v":2069854195.8588979},{"$f":"EB800/(($EA800/$EV800)^(1/21))","v":2020112369.4574833},1971565916.7682357,1924186111.095432,1877944916.0906768,1832814969.1627774,1788769565.2863085,1745782641.1992791,1703828759.980557,1662883095.9979196,1622921420.217828,1583920085.8682294,1545856014.4459047,1508706682.0600824,1472450106.1042354,1437064832.2481756,1402529921.7427499,1368824939.0296228,1335929939.6488161,1303825458.4368486,{"$f":"EV785","v":1272492498.0084944},null,null,"Prop. Tax Value",{"$f":"-EZ785","v":1666359223.5825515},{"$f":"EZ800/(($EZ800/$FU800)^(1/21))","v":1626314011.0319908},{"$f":"FA800/(($EZ800/$FU800)^(1/21))","v":1587231147.4308791},1549087506.0321846,1511860515.8606961,1475528148.3569598,1440068904.3421817,1405461801.2963846,1371686360.9422901,1338722597.1275799,1306551003.9983649,1275152544.4568644,1244508638.8964653,1214601154.2074959,1185412393.0472071,1156925083.3676131,1129122368.1949947,1101987795.6550174,1075505309.2375605,1049659238.2954981,1024434288.7718095,{"$f":"FU785","v":999815534.14953089},null,null,"Prop. Tax Value",{"$f":"-FY785","v":3332718447.1651034},{"$f":"FY800/(($FY800/$GT800)^(1/21))","v":3252628022.063982},{"$f":"FZ800/(($FY800/$GT800)^(1/21))","v":3174462294.8617587},3098175012.0643697,3023721031.7213926,2951056296.7139201,2880137808.6843638,2810923602.5927696,2743372721.8845806,2677445194.2551603,2613102007.9967303,2550305088.9137292,2489017277.7929311,2429202308.4149923,2370824786.0944147,2313850166.7352262,2258244736.3899894,2203975591.3100348,2151010618.475121,2099318476.5909963,2048868577.5436189,{"$f":"GT785","v":1999631068.2990623},null,null,"Prop. Tax Value",{"$f":"-GX785","v":1817846425.7264202},{"$f":"GX800/(($GX800/$HS800)^(1/21))","v":1774160739.3076267},{"$f":"GY800/(($GX800/$HS800)^(1/21))","v":1731524888.1064141},1689913642.9442019,1649302380.9389417,1609667070.9348657,1570984259.2823806,1533231055.959693,1496385121.0279536,1460424651.411906,1425328367.9982169,1391075503.0438526,1357645787.8870537,1325019440.9536326,1293177156.0514991,1262100090.9464874,1231769856.2127218,1202168504.3509283,1173278519.1682479,1145082805.4132707,1117564678.6601558,{"$f":"HS785","v":1090707855.4358521}]
[null,"After Tax Dep. Value",null,{"$f":"D801*$B$6","v":6544978.5978696588},10471965.756591454,6283179.4539548727,3769907.6723729232,3769907.6723729232,1884953.8361864616,null,null,null,null,{"$f":"N801*$B$6","v":1334473.0352387708},2287641.3714823956,1634042.8955223172,1167173.496801655,833695.35485832498,833695.35485832498,833695.35485832498,416707.56056279974,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD801*$B$6","v":5658975.5443101618},7069166.77126054,5432616.5225377548,3259569.9135226528,3259569.9135226528,1629784.9567613264,null,null,null,null,{"$f":"AN801*$B$6","v":974952.73770161741},1671328.0516808494,1193815.5005329971,852725.35752356937,609089.54108826374,609089.54108826374,609089.54108826374,304442.40255403303,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD801*$B$6","v":4457637.1100169569},7132219.3760271315,4279331.6256162785,2567598.9753697668,2567598.9753697668,1283799.4876848834,null,null,null,null,{"$f":"BN801*$B$6","v":487476.36885080871},835664.0258404247,596907.75026649854,426362.67876178469,304544.77054413187,304544.77054413187,304544.77054413187,152221.20127701652,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC801*$B$6","v":1443745.2789418364},2779305.9116482981,2571021.5927396226,2378522.2222140445,2200267.8051073584,2035103.3451964124,1882643.8437401545,1741349.3057743805,1717479.3838292086,1717479.3838292086,1717479.3838292086,1717479.3838292086,1717479.3838292086,1717479.3838292086,1717479.3838292086,1717479.3838292086,{"$f":"CS801*$B$6","v":1717479.3838292086},{"$f":"CT801*$B$6","v":1717479.3838292086},{"$f":"CU801*$B$6","v":1717479.3838292086},{"$f":"CV801*$B$6","v":1717479.3838292086},null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC801*$B$6","v":4222366.4534839904},6755786.325574385,4053471.7953446312,2432083.0772067783,2432083.0772067783,1216041.5386033892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB801*$B$6","v":16701464.036361486},{"$f":"EC801*$B$6","v":32151431.700931624},29741967.155952539,27515105.284437668,25453031.191414904,23542383.70565515,21778709.103415377,20144192.489723466,19868061.617655624,19868061.617655624,19868061.617655624,19868061.617655624,19868061.617655624,19868061.617655624,19868061.617655624,19868061.617655624,19868061.617655624,19868061.617655624,19868061.617655624,19868061.617655624,9927350.2232132684,null,null,"After Tax Dep. Value",null,{"$f":"FA801*$B$6","v":13122578.885712592},{"$f":"FB801*$B$6","v":25261839.193589121},23368688.479676988,21619011.294915304,19998810.221825991,18497587.197300468,17111842.86696922,15827579.813354149,15610619.842443699,15610619.842443699,15610619.842443699,15610619.842443699,15610619.842443699,15610619.842443699,15610619.842443699,15610619.842443699,15610619.842443699,15610619.842443699,15610619.842443699,15610619.842443699,7800060.889667565,null,null,"After Tax Dep. Value",null,{"$f":"FZ801*$B$6","v":26245157.771425188},{"$f":"GA801*$B$6","v":50523678.38717825},46737376.959353976,43238022.589830615,39997620.443651989,36995174.394600943,34223685.733938448,31655159.626708299,31221239.684887402,31221239.684887402,31221239.684887402,31221239.684887402,31221239.684887402,31221239.684887402,31221239.684887402,31221239.684887402,31221239.684887402,31221239.684887402,31221239.684887402,31221239.684887402,15600121.779335134,null,null,"After Tax Dep. Value",null,{"$f":"GY801*$B$6","v":14315540.602595558},{"$f":"GZ801*$B$6","v":27558370.029369958},25493114.705102172,23584375.95808943,21816883.878355633,20179186.033418696,18667464.945784606,17266450.705477256,17029767.100847673,17029767.100847673,17029767.100847673,17029767.100847673,17029767.100847673,17029767.100847673,17029767.100847673,17029767.100847673,17029767.100847673,17029767.100847673,17029767.100847673,17029767.100847673,8509157.3341827989]
[null,"Total",{"$f":"-C785","v":183332733.833884},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC785","v":158514721.1291362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC785","v":124863784.59431252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CB785","v":688351645.31124079},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-DB785","v":100532534.60676168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EA785","v":2120820830.0141571},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EZ785","v":1666359223.5825515},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-FY785","v":3332718447.1651034},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-GX785","v":1817846425.7264202}]
[null,"Year",null,2039,{"$f":"D811+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,"Year",null,2039,{"$f":"AD811+1","v":2040},{"$f":"AE811+1","v":2041},{"$f":"AF811+1","v":2042},{"$f":"AG811+1","v":2043},{"$f":"AH811+1","v":2044},{"$f":"AI811+1","v":2045},{"$f":"AJ811+1","v":2046},{"$f":"AK811+1","v":2047},{"$f":"AL811+1","v":2048},{"$f":"AM811+1","v":2049},{"$f":"AN811+1","v":2050},{"$f":"AO811+1","v":2051},{"$f":"AP811+1","v":2052},{"$f":"AQ811+1","v":2053},{"$f":"AR811+1","v":2054},{"$f":"AS811+1","v":2055},{"$f":"AT811+1","v":2056},{"$f":"AU811+1","v":2057},{"$f":"AV811+1","v":2058},null,null,null,null,"Year",null,2039,{"$f":"BD811+1","v":2040},{"$f":"BE811+1","v":2041},{"$f":"BF811+1","v":2042},{"$f":"BG811+1","v":2043},{"$f":"BH811+1","v":2044},{"$f":"BI811+1","v":2045},{"$f":"BJ811+1","v":2046},{"$f":"BK811+1","v":2047},{"$f":"BL811+1","v":2048},{"$f":"BM811+1","v":2049},{"$f":"BN811+1","v":2050},{"$f":"BO811+1","v":2051},{"$f":"BP811+1","v":2052},{"$f":"BQ811+1","v":2053},{"$f":"BR811+1","v":2054},{"$f":"BS811+1","v":2055},{"$f":"BT811+1","v":2056},{"$f":"BU811+1","v":2057},{"$f":"BV811+1","v":2058},null,null,null,"Year",null,2039,{"$f":"CC811+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,"Year",null,2039,{"$f":"DC811+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,"Year",null,2039,{"$f":"EB811+1","v":2040},{"$f":"EC811+1","v":2041},{"$f":"ED811+1","v":2042},{"$f":"EE811+1","v":2043},{"$f":"EF811+1","v":2044},{"$f":"EG811+1","v":2045},{"$f":"EH811+1","v":2046},{"$f":"EI811+1","v":2047},{"$f":"EJ811+1","v":2048},{"$f":"EK811+1","v":2049},{"$f":"EL811+1","v":2050},{"$f":"EM811+1","v":2051},{"$f":"EN811+1","v":2052},{"$f":"EO811+1","v":2053},{"$f":"EP811+1","v":2054},{"$f":"EQ811+1","v":2055},{"$f":"ER811+1","v":2056},{"$f":"ES811+1","v":2057},{"$f":"ET811+1","v":2058},null,null,null,"Year",null,2039,{"$f":"FA811+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,"Year",null,2039,{"$f":"FZ811+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,"Year",null,2039,{"$f":"GY811+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M80","v":37.232022674461923},{"$f":"D814","v":37.232022674461923},{"$f":"E814","v":37.232022674461923},{"$f":"F814","v":37.232022674461923},{"$f":"G814","v":37.232022674461923},{"$f":"H814","v":37.232022674461923},{"$f":"I814","v":37.232022674461923},{"$f":"J814","v":37.232022674461923},{"$f":"K814","v":37.232022674461923},{"$f":"L814","v":37.232022674461923},{"$f":"M814","v":37.232022674461923},{"$f":"N814","v":37.232022674461923},{"$f":"O814","v":37.232022674461923},{"$f":"P814","v":37.232022674461923},{"$f":"Q814","v":37.232022674461923},{"$f":"R814","v":37.232022674461923},{"$f":"S814","v":37.232022674461923},{"$f":"T814","v":37.232022674461923},{"$f":"U814","v":37.232022674461923},{"$f":"V814","v":37.232022674461923},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!W50","v":37.232022674461923},{"$f":"AD814","v":37.232022674461923},{"$f":"AE814","v":37.232022674461923},{"$f":"AF814","v":37.232022674461923},{"$f":"AG814","v":37.232022674461923},{"$f":"AH814","v":37.232022674461923},{"$f":"AI814","v":37.232022674461923},{"$f":"AJ814","v":37.232022674461923},{"$f":"AK814","v":37.232022674461923},{"$f":"AL814","v":37.232022674461923},{"$f":"AM814","v":37.232022674461923},{"$f":"AN814","v":37.232022674461923},{"$f":"AO814","v":37.232022674461923},{"$f":"AP814","v":37.232022674461923},{"$f":"AQ814","v":37.232022674461923},{"$f":"AR814","v":37.232022674461923},{"$f":"AS814","v":37.232022674461923},{"$f":"AT814","v":37.232022674461923},{"$f":"AU814","v":37.232022674461923},{"$f":"AV814","v":37.232022674461923},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB50","v":37.232022674461923},{"$f":"BD814","v":37.232022674461923},{"$f":"BE814","v":37.232022674461923},{"$f":"BF814","v":37.232022674461923},{"$f":"BG814","v":37.232022674461923},{"$f":"BH814","v":37.232022674461923},{"$f":"BI814","v":37.232022674461923},{"$f":"BJ814","v":37.232022674461923},{"$f":"BK814","v":37.232022674461923},{"$f":"BL814","v":37.232022674461923},{"$f":"BM814","v":37.232022674461923},{"$f":"BN814","v":37.232022674461923},{"$f":"BO814","v":37.232022674461923},{"$f":"BP814","v":37.232022674461923},{"$f":"BQ814","v":37.232022674461923},{"$f":"BR814","v":37.232022674461923},{"$f":"BS814","v":37.232022674461923},{"$f":"BT814","v":37.232022674461923},{"$f":"BU814","v":37.232022674461923},{"$f":"BV814","v":37.232022674461923},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!Q80","v":108.21654769027316},{"$f":"CC814","v":108.21654769027316},108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,108.21654769027316,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!U80","v":108.54110364792683},{"$f":"DC814","v":108.54110364792683},108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,108.54110364792683,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!X80","v":7.0012070959621235},{"$f":"EB814","v":7.0012070959621235},{"$f":"EC814","v":7.0012070959621235},{"$f":"ED814","v":7.0012070959621235},{"$f":"EE814","v":7.0012070959621235},{"$f":"EF814","v":7.0012070959621235},{"$f":"EG814","v":7.0012070959621235},{"$f":"EH814","v":7.0012070959621235},{"$f":"EI814","v":7.0012070959621235},{"$f":"EJ814","v":7.0012070959621235},{"$f":"EK814","v":7.0012070959621235},{"$f":"EL814","v":7.0012070959621235},{"$f":"EM814","v":7.0012070959621235},{"$f":"EN814","v":7.0012070959621235},{"$f":"EO814","v":7.0012070959621235},{"$f":"EP814","v":7.0012070959621235},{"$f":"EQ814","v":7.0012070959621235},{"$f":"ER814","v":7.0012070959621235},{"$f":"ES814","v":7.0012070959621235},{"$f":"ET814","v":7.0012070959621235},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB80","v":7.0012070959621235},{"$f":"FA814","v":7.0012070959621235},7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AF80","v":7.0012070959621235},{"$f":"FZ814","v":7.0012070959621235},7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AJ80","v":7.0012070959621235},{"$f":"GY814","v":7.0012070959621235},7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235,7.0012070959621235]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N80","v":8.8567548027434562},{"$f":"D815","v":8.8567548027434562},8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,8.8567548027434562,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X50","v":7.0865361992922757},{"$f":"AD815","v":7.0865361992922757},7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,7.0865361992922757,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC50","v":6.8290110644595643},{"$f":"BD815","v":6.8290110644595643},6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,6.8290110644595643,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R80","v":0},{"$f":"CC815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y80","v":27.80330659251203},27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,27.80330659251203,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC80","v":29.977047844703922},{"$f":"FA815","v":29.977047844703922},29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,29.977047844703922,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG80","v":19.52550589507668},{"$f":"FZ815","v":19.52550589507668},19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,19.52550589507668,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK80","v":32.369459282290045},{"$f":"GY815","v":32.369459282290045},32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045,32.369459282290045]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(E811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(F811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},{"$f":"HLOOKUP(G811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1236783.7366207044},{"$f":"HLOOKUP(H811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1261519.4113531187},{"$f":"HLOOKUP(I811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1286749.7995801808},{"$f":"HLOOKUP(J811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1312484.795571785},{"$f":"HLOOKUP(K811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1338734.4914832206},{"$f":"HLOOKUP(L811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1365509.1813128849},{"$f":"HLOOKUP(M811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1392819.3649391425},{"$f":"HLOOKUP(N811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1420675.7522379253},{"$f":"HLOOKUP(O811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1449089.2672826839},{"$f":"HLOOKUP(P811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1478071.0526283374},{"$f":"HLOOKUP(Q811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1507632.4736809041},{"$f":"HLOOKUP(R811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1537785.1231545226},{"$f":"HLOOKUP(S811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1568540.825617613},{"$f":"HLOOKUP(T811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1599911.6421299654},{"$f":"HLOOKUP(U811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1631909.8749725646},{"$f":"HLOOKUP(V811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1664548.0724720156},{"$f":"HLOOKUP(W811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1697839.0339214564},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(AD811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1165448.9380222394},{"$f":"HLOOKUP(AE811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1188757.9167826842},{"$f":"HLOOKUP(AF811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1212533.0751183378},{"$f":"HLOOKUP(AG811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1236783.7366207044},{"$f":"HLOOKUP(AH811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1261519.4113531187},{"$f":"HLOOKUP(AI811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1286749.7995801808},{"$f":"HLOOKUP(AJ811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1312484.795571785},{"$f":"HLOOKUP(AK811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1338734.4914832206},{"$f":"HLOOKUP(AL811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1365509.1813128849},{"$f":"HLOOKUP(AM811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1392819.3649391425},{"$f":"HLOOKUP(AN811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1420675.7522379253},{"$f":"HLOOKUP(AO811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1449089.2672826839},{"$f":"HLOOKUP(AP811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1478071.0526283374},{"$f":"HLOOKUP(AQ811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1507632.4736809041},{"$f":"HLOOKUP(AR811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1537785.1231545226},{"$f":"HLOOKUP(AS811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1568540.825617613},{"$f":"HLOOKUP(AT811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1599911.6421299654},{"$f":"HLOOKUP(AU811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1631909.8749725646},{"$f":"HLOOKUP(AV811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1664548.0724720156},{"$f":"HLOOKUP(AW811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1697839.0339214564},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(BD811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":648280.97177487065},{"$f":"HLOOKUP(BE811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":661246.59121036797},{"$f":"HLOOKUP(BF811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":674471.5230345754},{"$f":"HLOOKUP(BG811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":687960.95349526685},{"$f":"HLOOKUP(BH811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":701720.17256517219},{"$f":"HLOOKUP(BI811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":715754.57601647545},{"$f":"HLOOKUP(BJ811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":730069.66753680538},{"$f":"HLOOKUP(BK811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":744671.06088754139},{"$f":"HLOOKUP(BL811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":759564.48210529215},{"$f":"HLOOKUP(BM811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":774755.77174739796},{"$f":"HLOOKUP(BN811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":790250.88718234585},{"$f":"HLOOKUP(BO811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":806055.90492599283},{"$f":"HLOOKUP(BP811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":822177.02302451269},{"$f":"HLOOKUP(BQ811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":838620.56348500296},{"$f":"HLOOKUP(BR811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":855392.97475470311},{"$f":"HLOOKUP(BS811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":872500.83424979716},{"$f":"HLOOKUP(BT811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":889950.85093479324},{"$f":"HLOOKUP(BU811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":907749.86795348907},{"$f":"HLOOKUP(BV811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":925904.86531255872},{"$f":"HLOOKUP(BW811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":944422.96261881012},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CC811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":19666950.829125285},{"$f":"HLOOKUP(CD811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20060289.845707793},{"$f":"HLOOKUP(CE811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20461495.642621949},{"$f":"HLOOKUP(CF811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":20870725.555474389},{"$f":"HLOOKUP(CG811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":21288140.066583876},{"$f":"HLOOKUP(CH811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":21713902.867915552},{"$f":"HLOOKUP(CI811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":22148180.925273865},{"$f":"HLOOKUP(CJ811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":22591144.543779343},{"$f":"HLOOKUP(CK811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":23042967.434654929},{"$f":"HLOOKUP(CL811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":23503826.783348028},{"$f":"HLOOKUP(CM811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":23973903.319014989},{"$f":"HLOOKUP(CN811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":24453381.385395288},{"$f":"HLOOKUP(CO811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":24942449.013103191},{"$f":"HLOOKUP(CP811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":25441297.993365262},{"$f":"HLOOKUP(CQ811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":25950123.953232568},{"$f":"HLOOKUP(CR811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":26469126.432297219},{"$f":"HLOOKUP(CS811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":26998508.960943159},{"$f":"HLOOKUP(CT811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":27538479.140162025},{"$f":"HLOOKUP(CU811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":28089248.722965267},{"$f":"HLOOKUP(CV811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":28651033.697424572},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(DC811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DD811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DE811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DF811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DG811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DH811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DI811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DJ811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DK811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DL811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DM811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DN811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DO811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DP811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DQ811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DR811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DS811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DT811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DU811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DV811,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0}]
[null,"Total Operating Costs",null,{"$f":"SUM(D818:D822)","v":4248856.9507024623},{"$f":"SUM(E818:E822)","v":4137982.3130265381},4041787.2073393748,3959103.6377065564,3888866.6749889366,3830105.5823131762,3781935.7090001162,3743551.0864959494,3714217.6655998048,3693267.1395327905,{"$f":"SUM(N818:N822)","v":3680091.3021906838},{"$f":"SUM(O818:O822)","v":4128788.954105265},4051220.6766062165,3991406.5640427056,3947366.9681808483,3917365.0006604753,3899877.241600492,3893567.9919248847,3897266.6408731653,3909947.7719849702,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD818:AD822)","v":4001094.1249976321},{"$f":"SUM(AE818:AE822)","v":3921700.1448547859},3853457.030275709,3795566.5948379552,3747296.5533665065,3707975.2772386153,3676986.9708963484,3653767.2358159628,3637798.9908891809,3628608.7206604923,{"$f":"SUM(AN818:AN822)","v":3625763.0251540863},{"$f":"SUM(AO818:AO822)","v":3961206.6812154576},4285220.8120819088,4598400.9506978104,4901317.0963757988,5194514.9054164644,5478516.8282417301,5753823.1954842601,6020913.2553645568,6280246.1645816732,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD818:BD822)","v":3300947.7886549546},{"$f":"SUM(BE818:BE822)","v":3254308.381779897},3214551.0718439063,3181268.9343651515,3154084.8535183528,3132649.4740282651,3116639.2963629737,3105754.9052530257,3099719.3222576855,3098276.4737464036,{"$f":"SUM(BN818:BN822)","v":3101189.7662653234},{"$f":"SUM(BO818:BO822)","v":3274494.4847348477},3442720.7454744028,3606185.1764579667,3765190.2703423537,3920025.1035228278,4070966.0205404628,4218277.2855479363,4362211.7024571244,4503011.2053126497,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CC818:CC822)","v":35444316.800364397},35629130.425574988,35829541.46016854,36045475.443584733,37152010.492056817,37398811.03240107,37660976.745307818,37938476.3178946,38231288.805291452,39414545.001036718,39737961.216070846,40076688.266123675,40430745.267299213,40800161.039669253,42060115.518695518,42460373.574306965,42876134.037466243,43307463.534066595,44629579.446006887,45092283.759299524,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(DC818:DC822)","v":8157014.2456675936},8193826.520507697,8232399.7952507837,8272705.8644061396,8314717.7221814059,8358409.5263128802,8403756.5630974583,8450735.2135874666,8499322.9209108688,8549498.1586806476,8601240.4004581776,8654530.0902367346,8709348.6139122546,8765678.2717095688,8823502.2515334114,8882804.6032144167,8943570.2136213779,9005784.7826119289,9069434.7997946944,9134507.5220769048,null,null,null,"Total Operating Costs",null,{"$f":"SUM(EB819:EB822)","v":35796589.661068529},35564776.872171894,35351103.60879194,35155385.323872119,34977446.932790667,34817122.686513066,34674256.049803995,34548699.584417127,34440314.837184399,34348972.232928641,34274550.972126573,34216938.933251299,34176032.579726435,34151736.871426255,34143965.180658847,34152639.212571576,34177688.929920822,34219052.482149936,34276676.13872207,34350514.226656467,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FA819:FA822)","v":26755421.739904121},26545873.71732378,26350029.991023302,26167734.595982894,25998838.782677703,25843200.913026437,25700686.360227484,25571167.412416868,25454523.180084355,25350639.507186487,25259408.885896854,25180730.374936517,25114509.521428905,25060658.28622593,25019094.972653639,24989744.158627786,24972536.632091478,24967409.329728857,24974305.278910607,24993173.542828791,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FZ819:FZ822)","v":64493364.138590455},64293918.506605417,64126274.475443617,63990207.975230753,63885511.124285668,63811992.056161731,63769474.755166009,63757798.900238998,63776819.717082083,63826407.838424608,63906449.172326386,64016844.77841635,64157510.751972005,64328378.115748331,64529392.719469681,64760515.14690122,65021720.630421527,65312998.973021053,65634354.477655821,65985805.883888885,null,null,null,"Total Operating Costs",null,{"$f":"SUM(GY819:GY822)","v":28455576.594321877},28212335.627250038,27983751.939089268,27769649.528931916,27569860.150174357,27384223.194663491,27212585.581037331,27054801.647186983,26910733.046769798,26780248.649705678,26663224.446590669,26559543.456964362,26469095.641369458,26391777.817144245,26327493.577890605,26276153.216562323,26237673.652120262,26211978.359703265,26198997.30426516,26198666.877630427]
[null,"ITC",null,{"$f":"-C832*0.1","v":18342046.544795576},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC832*0.1","v":15864418.287747271},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC832*0.1","v":12504982.855639987},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC812*HLOOKUP(CC811,$B$1:$AT$2,2,FALSE)","v":29280366.175210562},29865973.498714779,30463292.968689073,31072558.828062851,31694010.004624106,32327890.204716589,32974448.008810923,33633936.968987145,{"$f":"CK817*CK810","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[]
[]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C853)","v":9484277.5537131187},{"$f":"-PMT($B$7,20,$C853)","v":9484277.5537131187},9484277.5537131187,9484277.5537131187,9484277.5537131187,9484277.5537131187,9484277.5537131187,9484277.5537131187,9484277.5537131187,9484277.5537131187,{"$f":"-PMT($B$7,20,$C853)","v":9484277.5537131187},{"$f":"-PMT($B$7,20,$C853)","v":9484277.5537131187},9484277.5537131187,9484277.5537131187,9484277.5537131187,9484277.5537131187,9484277.5537131187,9484277.5537131187,9484277.5537131187,9484277.5537131187,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC853)","v":8321855.6661991626},{"$f":"-PMT($B$7,20,$AC853)","v":8321855.6661991626},8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,8321855.6661991626,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC853)","v":6466057.5316752642},{"$f":"-PMT($B$7,20,$BC853)","v":6466057.5316752642},6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,6466057.5316752642,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},{"$f":"-PMT($B$7,20,$CB853)","v":24666700.417740587},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},{"$f":"-PMT($B$7,20,$DB853)","v":5743874.8099871157},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},{"$f":"-PMT($B$7,30,$EA853)","v":99215726.037396863},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},{"$f":"-PMT($B$7,30,$EZ853)","v":77955213.315097496},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},{"$f":"-PMT($B$7,30,$FY853)","v":155910426.63019499},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335},{"$f":"-PMT($B$7,30,$GX853)","v":85042050.889197335}]
[]
[]
[null,"End Year Book Value",null,{"$f":"-$C832-D845","v":169651192.61492652},{"$f":"-$C832-E845","v":155881919.78189731},142112646.9488681,128343374.11583886,114574101.28280964,100804828.4497804,87035555.616751179,73266282.783721939,59497009.950692698,{"$f":"-$C832-M845+$N824","v":89956686.2603423},{"$f":"-$C832-N845+$N824","v":80961017.63430807},71965349.00827384,62969680.382239603,53974011.756205402,44978343.130171172,35982674.504136942,26987005.878102742,17991337.252068512,8995668.626034312,8.1956386566162109E-8,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC832-AD845","v":147352538.3014918},{"$f":"-$AC832-AE845","v":136060893.72551087},{"$f":"-$AC832-AF845","v":124769249.14952995},{"$f":"-$AC832-AG845","v":113477604.57354903},{"$f":"-$AC832-AH845","v":102185959.99756813},{"$f":"-$AC832-AI845","v":90894315.421587214},{"$f":"-$AC832-AJ845","v":79602670.845606297},{"$f":"-$AC832-AK845","v":68311026.269625366},{"$f":"-$AC832-AL845","v":57019381.693644434},{"$f":"-$AC832-AM845","v":45727737.117663503},{"$f":"-$AC832-AN845","v":37923640.335768193},{"$f":"-$AC832-AO845","v":30119543.553872883},{"$f":"-$AC832-AP845","v":22315446.771977603},{"$f":"-$AC832-AQ845","v":14511349.990082294},{"$f":"-$AC832-AR845","v":6707253.2081869841},{"$f":"-$AC832-AS845","v":-1096843.5737083256},{"$f":"-$AC832-AT845","v":-8900940.3556036055},{"$f":"-$AC832-AU845","v":-16705037.137498915},{"$f":"-$AC832-AV845","v":-24509133.919394195},{"$f":"-$AC832-AW845","v":-32313230.701289505},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC832-BD845","v":117117619.41252622},{"$f":"-$BC832-BE845","v":109185410.26865259},{"$f":"-$BC832-BF845","v":101253201.12477896},{"$f":"-$BC832-BG845","v":93320991.980905324},{"$f":"-$BC832-BH845","v":85388782.837031692},{"$f":"-$BC832-BI845","v":77456573.693158031},{"$f":"-$BC832-BJ845","v":69524364.549284399},{"$f":"-$BC832-BK845","v":61592155.405410759},{"$f":"-$BC832-BL845","v":53659946.26153712},{"$f":"-$BC832-BM845","v":45727737.117663488},{"$f":"-$BC832-BN845","v":39539301.870832652},{"$f":"-$BC832-BO845","v":33350866.624001831},{"$f":"-$BC832-BP845","v":27162431.377170995},{"$f":"-$BC832-BQ845","v":20973996.130340174},{"$f":"-$BC832-BR845","v":14785560.883509338},{"$f":"-$BC832-BS845","v":8597125.6366785169},{"$f":"-$BC832-BT845","v":2408690.3898476958},{"$f":"-$BC832-BU845","v":-3779744.8569831252},{"$f":"-$BC832-BV845","v":-9968180.1038139462},{"$f":"-$BC832-BW845","v":-16156615.350644708},null,null,null,"End Year Book Value",null,{"$f":"-$CB832-CC845","v":681142882.70571887},663677680.5850594,646212478.46439993,628747276.34374046,611282074.22308111,593816872.10242164,576351669.98176217,558886467.8611027,541421265.74044323,523956063.61978376,506490861.49912429,489025659.37846482,471560457.25780535,454095255.13714588,436630053.01648641,419164850.89582694,401699648.77516747,384234446.65450799,366769244.53384852,349304042.41318905,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB832-DC845","v":97949250.597506315},93868031.822610229,89786813.047714129,85705594.272818029,81624375.497921929,77543156.723025829,73461937.948129743,69380719.173233643,65299500.398337543,61218281.623441443,57137062.848545343,53055844.073649243,48974625.298753142,44893406.523857042,40812187.748960942,36730968.974064842,32649750.199168742,28568531.424272642,24487312.649376541,20406093.874480441,null,null,null,"End Year Book Value",null,{"$f":"-$EA844-EB845","v":2109372639.1737404},{"$f":"-$EA844-EC845","v":2066324217.9661131},{"$f":"-$EA844-ED845","v":2023275796.7584856},{"$f":"-$EA844-EE845","v":1980227375.5508583},{"$f":"-$EA844-EF845","v":1937178954.343231},{"$f":"-$EA844-EG845","v":1894130533.1356034},{"$f":"-$EA844-EH845","v":1851082111.9279761},{"$f":"-$EA844-EI845","v":1808033690.7203488},{"$f":"-$EA844-EJ845","v":1764985269.5127215},{"$f":"-$EA844-EK845","v":1721936848.3050942},{"$f":"-$EA844-EL845","v":1678888427.0974667},{"$f":"-$EA844-EM845","v":1635840005.8898394},{"$f":"-$EA844-EN845","v":1592791584.6822121},{"$f":"-$EA844-EO845","v":1549743163.4745848},{"$f":"-$EA844-EP845","v":1506694742.2669575},{"$f":"-$EA844-EQ845","v":1463646321.0593302},{"$f":"-$EA844-ER845","v":1420597899.8517029},{"$f":"-$EA844-ES845","v":1377549478.6440756},{"$f":"-$EA844-ET845","v":1334501057.4364483},{"$f":"-$EA844-EU845","v":1291452636.228821},null,null,null,"End Year Book Value",null,{"$f":"-$EZ844-FA845","v":1657364216.4936523},{"$f":"-$EZ844-FB845","v":1623540456.9733739},{"$f":"-$EZ844-FC845","v":1589716697.4530952},{"$f":"-$EZ844-FD845","v":1555892937.9328165},{"$f":"-$EZ844-FE845","v":1522069178.4125381},{"$f":"-$EZ844-FF845","v":1488245418.8922594},{"$f":"-$EZ844-FG845","v":1454421659.3719807},{"$f":"-$EZ844-FH845","v":1420597899.851702},{"$f":"-$EZ844-FI845","v":1386774140.3314233},{"$f":"-$EZ844-FJ845","v":1352950380.8111448},{"$f":"-$EZ844-FK845","v":1319126621.2908661},{"$f":"-$EZ844-FL845","v":1285302861.7705874},{"$f":"-$EZ844-FM845","v":1251479102.250309},{"$f":"-$EZ844-FN845","v":1217655342.7300303},{"$f":"-$EZ844-FO845","v":1183831583.2097516},{"$f":"-$EZ844-FP845","v":1150007823.6894732},{"$f":"-$EZ844-FQ845","v":1116184064.1691945},{"$f":"-$EZ844-FR845","v":1082360304.6489158},{"$f":"-$EZ844-FS845","v":1048536545.1286373},{"$f":"-$EZ844-FT845","v":1014712785.6083587},null,null,null,"End Year Book Value",null,{"$f":"-$FY844-FZ845","v":3314728432.9873047},{"$f":"-$FY844-GA845","v":3247080913.9467478},{"$f":"-$FY844-GB845","v":3179433394.9061904},{"$f":"-$FY844-GC845","v":3111785875.865633},{"$f":"-$FY844-GD845","v":3044138356.8250761},{"$f":"-$FY844-GE845","v":2976490837.7845187},{"$f":"-$FY844-GF845","v":2908843318.7439613},{"$f":"-$FY844-GG845","v":2841195799.7034039},{"$f":"-$FY844-GH845","v":2773548280.6628466},{"$f":"-$FY844-GI845","v":2705900761.6222897},{"$f":"-$FY844-GJ845","v":2638253242.5817323},{"$f":"-$FY844-GK845","v":2570605723.5411749},{"$f":"-$FY844-GL845","v":2502958204.500618},{"$f":"-$FY844-GM845","v":2435310685.4600606},{"$f":"-$FY844-GN845","v":2367663166.4195032},{"$f":"-$FY844-GO845","v":2300015647.3789463},{"$f":"-$FY844-GP845","v":2232368128.3383889},{"$f":"-$FY844-GQ845","v":2164720609.2978315},{"$f":"-$FY844-GR845","v":2097073090.2572746},{"$f":"-$FY844-GS845","v":2029425571.2167175},null,null,null,"End Year Book Value",null,{"$f":"-$GX844-GY845","v":1808033690.7203491},{"$f":"-$GX844-GZ845","v":1771135043.9709542},{"$f":"-$GX844-HA845","v":1734236397.2215593},{"$f":"-$GX844-HB845","v":1697337750.4721644},{"$f":"-$GX844-HC845","v":1660439103.7227695},{"$f":"-$GX844-HD845","v":1623540456.9733746},{"$f":"-$GX844-HE845","v":1586641810.2239797},{"$f":"-$GX844-HF845","v":1549743163.4745848},{"$f":"-$GX844-HG845","v":1512844516.7251899},{"$f":"-$GX844-HH845","v":1475945869.975795},{"$f":"-$GX844-HI845","v":1439047223.2264001},{"$f":"-$GX844-HJ845","v":1402148576.4770052},{"$f":"-$GX844-HK845","v":1365249929.7276103},{"$f":"-$GX844-HL845","v":1328351282.9782155},{"$f":"-$GX844-HM845","v":1291452636.2288208},{"$f":"-$GX844-HN845","v":1254553989.4794259},{"$f":"-$GX844-HO845","v":1217655342.730031},{"$f":"-$GX844-HP845","v":1180756695.9806361},{"$f":"-$GX844-HQ845","v":1143858049.2312412},{"$f":"-$GX844-HR845","v":1106959402.4818463}]
[]
[0.85,"Debt",{"$f":"(C855-C851-C852)*$A853","v":118195061.82140347},{"$f":"C853/C855","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC855-AC851-AC852)*$A853","v":103708715.75243221},{"$f":"AC853/AC855","v":0.65371899474266026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC855-BC851-BC852)*$A853","v":80581369.046702057},{"$f":"BC853/BC855","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(CB855-CB851-CB852)*$BZ853","v":307401609.06230217},{"$f":"CB853/CB855","v":0.44002011390792761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(DB855-DB851-DB852)*$CZ853","v":71581376.063276336},{"$f":"DB853/DB855","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EA855-EA851-EA852)*$DY853","v":1525188889.6065078},{"$f":"EA853/EA855","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EZ855-EZ851-EZ852)*$EX853","v":1198362698.9765413},{"$f":"EZ853/EZ855","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(FY855-FY851-FY852)*$FW853","v":2396725397.9530826},{"$f":"FY853/FY855","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(GX855-GX851-GX852)*$GV853","v":1307304762.5198641},{"$f":"GX853/GX855","v":0.70859225347677735}]
[null,"Check",{"$f":"SUM(C851:C854)-C855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC851:AC854)-AC855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC851:BC854)-BC855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB851:CB854)-CB855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB851:DB854)-DB855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA851:EA854)-EA855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ851:EZ854)-EZ855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY851:FY854)-FY855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX851:GX854)-GX855","v":0}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D858-$D$12)","v":249623.03816814433},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D858-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D858-$D$12)","v":157824},{"$f":"DC859*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD859*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE859*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF859*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG859*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH859*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI859*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ859*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK859*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL859*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM859*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN859*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO859*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP859*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ859*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR859*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS859*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT859*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU859*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB859","v":4200000},{"$f":"EC859","v":4200000},{"$f":"ED859","v":4200000},{"$f":"EE859","v":4200000},{"$f":"EF859","v":4200000},{"$f":"EG859","v":4200000},{"$f":"EH859","v":4200000},{"$f":"EI859","v":4200000},{"$f":"EJ859","v":4200000},{"$f":"EK859","v":4200000},{"$f":"EL859","v":4200000},{"$f":"EM859","v":4200000},{"$f":"EN859","v":4200000},{"$f":"EO859","v":4200000},{"$f":"EP859","v":4200000},{"$f":"EQ859","v":4200000},{"$f":"ER859","v":4200000},{"$f":"ES859","v":4200000},{"$f":"ET859","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA859","v":1241000},{"$f":"FB859","v":1241000},{"$f":"FC859","v":1241000},{"$f":"FD859","v":1241000},{"$f":"FE859","v":1241000},{"$f":"FF859","v":1241000},{"$f":"FG859","v":1241000},{"$f":"FH859","v":1241000},{"$f":"FI859","v":1241000},{"$f":"FJ859","v":1241000},{"$f":"FK859","v":1241000},{"$f":"FL859","v":1241000},{"$f":"FM859","v":1241000},{"$f":"FN859","v":1241000},{"$f":"FO859","v":1241000},{"$f":"FP859","v":1241000},{"$f":"FQ859","v":1241000},{"$f":"FR859","v":1241000},{"$f":"FS859","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ859","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY859","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(E858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(F858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(G858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(H858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(I858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(J858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(K858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(L858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(M858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(N858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(O858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(P858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(Q858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(R858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(S858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(T858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},{"$f":"HLOOKUP(U858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1747775.4760956166},{"$f":"HLOOKUP(V858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1782730.9856175289},{"$f":"HLOOKUP(W858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1818385.6053298796},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1248195.8126218184},{"$f":"HLOOKUP(AE858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(AF858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(AG858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(AH858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(AI858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(AJ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(AK858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(AL858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(AM858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(AN858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(AO858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(AP858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(AQ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(AR858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(AS858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(AT858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},{"$f":"HLOOKUP(AU858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1747775.4760956166},{"$f":"HLOOKUP(AV858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1782730.9856175289},{"$f":"HLOOKUP(AW858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1818385.6053298796},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1404220.2891995455},{"$f":"HLOOKUP(BE858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},{"$f":"HLOOKUP(BF858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},{"$f":"HLOOKUP(BG858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1490169.8046608714},{"$f":"HLOOKUP(BH858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1519973.2007540888},{"$f":"HLOOKUP(BI858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1550372.6647691703},{"$f":"HLOOKUP(BJ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1581380.1180645544},{"$f":"HLOOKUP(BK858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1613007.7204258451},{"$f":"HLOOKUP(BL858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1645267.874834362},{"$f":"HLOOKUP(BM858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1678173.2323310494},{"$f":"HLOOKUP(BN858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1711736.6969776703},{"$f":"HLOOKUP(BO858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1745971.4309172237},{"$f":"HLOOKUP(BP858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1780890.8595355682},{"$f":"HLOOKUP(BQ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1816508.6767262795},{"$f":"HLOOKUP(BR858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1852838.8502608053},{"$f":"HLOOKUP(BS858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1889895.6272660217},{"$f":"HLOOKUP(BT858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1927693.5398113418},{"$f":"HLOOKUP(BU858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1966247.4106075685},{"$f":"HLOOKUP(BV858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2005572.3588197201},{"$f":"HLOOKUP(BW858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2045683.8059961144},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC859","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD859","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE859","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF859","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG859","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH859","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI859","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ859","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK859","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL859","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM859","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN859","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO859","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP859","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ859","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR859","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS859","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT859","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU859","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV859","v":11376839.76}]
[null,"B&O Tax",null,{"$f":"(D861*D859)*0.00275","v":25638.603324129501},{"$f":"(E861*E859)*0.00275","v":25638.603324129501},25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,null,null,null,null,"B&O Tax",null,{"$f":"(AD861*AD859)*0.00275","v":25638.603324129501},25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,null,null,null,null,"B&O Tax",null,{"$f":"(BD861*BD859)*0.00275","v":25638.603324129501},{"$f":"(BE861*BE859)*0.00275","v":25638.603324129501},25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,25638.603324129501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11374927.316214308},{"$f":"HLOOKUP(EC858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11602425.862538595},{"$f":"HLOOKUP(ED858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":11834474.379789365},{"$f":"HLOOKUP(EE858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12071163.867385153},{"$f":"HLOOKUP(EF858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12312587.144732855},{"$f":"HLOOKUP(EG858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12558838.887627514},{"$f":"HLOOKUP(EH858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12810015.665380066},{"$f":"HLOOKUP(EI858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13066215.978687668},{"$f":"HLOOKUP(EJ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13327540.298261419},{"$f":"HLOOKUP(EK858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13594091.104226647},{"$f":"HLOOKUP(EL858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13865972.92631118},{"$f":"HLOOKUP(EM858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14143292.384837404},{"$f":"HLOOKUP(EN858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14426158.232534153},{"$f":"HLOOKUP(EO858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14714681.397184838},{"$f":"HLOOKUP(EP858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15008975.025128534},{"$f":"HLOOKUP(EQ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15309154.525631104},{"$f":"HLOOKUP(ER858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15615337.616143726},{"$f":"HLOOKUP(ES858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15927644.368466603},{"$f":"HLOOKUP(ET858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":16246197.255835934},{"$f":"HLOOKUP(EU858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":16571121.200952653},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9099941.8529714476},{"$f":"HLOOKUP(FB858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9281940.6900308765},{"$f":"HLOOKUP(FC858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9467579.5038314927},{"$f":"HLOOKUP(FD858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9656931.0939081218},{"$f":"HLOOKUP(FE858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":9850069.7157862857},{"$f":"HLOOKUP(FF858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10047071.110102011},{"$f":"HLOOKUP(FG858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10248012.532304052},{"$f":"HLOOKUP(FH858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10452972.782950133},{"$f":"HLOOKUP(FI858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10662032.238609135},{"$f":"HLOOKUP(FJ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10875272.883381318},{"$f":"HLOOKUP(FK858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11092778.341048945},{"$f":"HLOOKUP(FL858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11314633.907869924},{"$f":"HLOOKUP(FM858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11540926.586027322},{"$f":"HLOOKUP(FN858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11771745.117747869},{"$f":"HLOOKUP(FO858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12007180.020102827},{"$f":"HLOOKUP(FP858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12247323.620504884},{"$f":"HLOOKUP(FQ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12492270.092914982},{"$f":"HLOOKUP(FR858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12742115.494773282},{"$f":"HLOOKUP(FS858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12996957.804668747},{"$f":"HLOOKUP(FT858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":13256896.960762123},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27299825.558914341},{"$f":"HLOOKUP(GA858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":27845822.07009263},{"$f":"HLOOKUP(GB858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28402738.51149448},{"$f":"HLOOKUP(GC858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":28970793.281724367},{"$f":"HLOOKUP(GD858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":29550209.147358857},{"$f":"HLOOKUP(GE858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30141213.330306035},{"$f":"HLOOKUP(GF858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30744037.596912157},{"$f":"HLOOKUP(GG858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31358918.348850403},{"$f":"HLOOKUP(GH858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31986096.715827405},{"$f":"HLOOKUP(GI858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":32625818.650143951},{"$f":"HLOOKUP(GJ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33278335.023146827},{"$f":"HLOOKUP(GK858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33943901.723609775},{"$f":"HLOOKUP(GL858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":34622779.758081965},{"$f":"HLOOKUP(GM858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":35315235.353243612},{"$f":"HLOOKUP(GN858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":36021540.060308479},{"$f":"HLOOKUP(GO858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":36741970.86151465},{"$f":"HLOOKUP(GP858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":37476810.278744943},{"$f":"HLOOKUP(GQ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":38226346.484319843},{"$f":"HLOOKUP(GR858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":38990873.414006241},{"$f":"HLOOKUP(GS858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":39770690.88228637},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9099941.8529714476},{"$f":"HLOOKUP(GZ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9281940.6900308765},{"$f":"HLOOKUP(HA858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9467579.5038314927},{"$f":"HLOOKUP(HB858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9656931.0939081218},{"$f":"HLOOKUP(HC858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":9850069.7157862857},{"$f":"HLOOKUP(HD858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10047071.110102011},{"$f":"HLOOKUP(HE858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10248012.532304052},{"$f":"HLOOKUP(HF858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10452972.782950133},{"$f":"HLOOKUP(HG858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10662032.238609135},{"$f":"HLOOKUP(HH858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10875272.883381318},{"$f":"HLOOKUP(HI858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11092778.341048945},{"$f":"HLOOKUP(HJ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11314633.907869924},{"$f":"HLOOKUP(HK858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11540926.586027322},{"$f":"HLOOKUP(HL858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11771745.117747869},{"$f":"HLOOKUP(HM858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12007180.020102827},{"$f":"HLOOKUP(HN858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12247323.620504884},{"$f":"HLOOKUP(HO858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12492270.092914982},{"$f":"HLOOKUP(HP858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12742115.494773282},{"$f":"HLOOKUP(HQ858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12996957.804668747},{"$f":"HLOOKUP(HR858,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":13256896.960762123}]
[]
[null,"Federal Tax",null,{"$f":"D874*$B$6-D875","v":-22852986.077428933},{"$f":"E874*$B$6-E875","v":-8375133.6616539555},{"$f":"F874*$B$6-F875","v":-4123765.3327520601},-1550052.6968142425,-1492069.5908653901,452065.48095623514,2396257.0638297182,2454398.6787667805,2513152.9796905285,2572785.6196511993,{"$f":"N874*$B$6-N875","v":920317.83517828851},{"$f":"O874*$B$6-O875","v":-24431.281011590378},735227.95850960712,1311261.8485306131,1757101.1727402785,1875382.3085538452,1996656.4954041017,2534079.5963692125,3075316.2173318863,3208847.3453967571,null,null,null,null,"Federal Tax",null,{"$f":"AD874*$B$6-AD875","v":-19739098.381357335},{"$f":"AE874*$B$6-AE875","v":-5216797.4898912283},{"$f":"AF874*$B$6-AF875","v":-3539508.7693572682},-1314994.0243782627,-1266924.0740288456,413351.50442439434,2093877.4373385909,2142692.4615107491,2192189.5469202921,2242578.2341492199,{"$f":"AN874*$B$6-AN875","v":1042390.4323821361},{"$f":"AO874*$B$6-AO875","v":359503.89960944135},844353.84460979688,1200494.0953749958,1466563.619287018,1498016.620918497,1536035.179814171,1882185.9497934277,2234970.7509898422,2293515.5636760732,null,null,null,null,"Federal Tax",null,{"$f":"BD874*$B$6-BD875","v":-15724056.46175459},{"$f":"BE874*$B$6-BE875","v":-5848760.0163450958},{"$f":"BF874*$B$6-BF875","v":-2952569.2517953464},-1200836.0170882158,-1165633.8701694214,157335.32686185709,1480718.8370879623,1517162.5806080557,1554301.0555444448,1592273.7678091105,{"$f":"BN874*$B$6-BN875","v":1005383.0532163504},{"$f":"BO874*$B$6-BO875","v":677588.54573647829},934269.94745501224,1127237.5729005451,1275846.4462497008,1307861.4178314644,1343913.5569132105,1534828.5816704663,1729902.2420977694,1778744.9105519459,null,null,null,"Federal Tax",null,{"$f":"CC874*$B$6-CC875","v":-22801722.498344578},-24676561.678503174,-25016715.331297506,-25566756.755154155,-25957556.13612026,-26371702.325277403,-26808768.664801244,-27267165.629983366,6955790.5087039489,7035708.3557717288,7119659.7983927513,7208007.90517003,7301131.9103882369,7215648.4326816229,7319531.3336888971,7429434.4310147865,7545811.4519305835,7485357.7231644029,7616130.2298561772,7754870.5392831638,null,null,null,null,"Federal Tax",null,{"$f":"DC874*$B$6-DC875","v":-3198230.7487555235},{"$f":"DD874*$B$6-DD875","v":-5829158.9263357455},{"$f":"DE874*$B$6-DE875","v":-3066022.0436161705},-1415059.1338936861,-1432896.2042645528,-196852.14072061554,1040591.979113147,1026958.2179041104,1014871.0518015776,1004408.9025644424,{"$f":"DM874*$B$6-DM875","v":995653.87757345149},{"$f":"DN874*$B$6-DN875","v":988691.96899462049},983613.26239657623,980512.15531159146,979487.5862540442,980643.2747351469,984087.97283923719,989935.72895466071,998306.16428147466,1009324.7627687925,null,null,null,"Federal Tax",null,{"$f":"EB874*$B$6-EB875","v":738494.74810208019},{"$f":"EC874*$B$6-EC875","v":-14881579.220069263},{"$f":"ED874*$B$6-ED875","v":-12097685.476193063},-9492866.2637505662,-7048092.4977109553,-4748892.4106929163,-2589937.3551392541,-552102.92539260688,99289.160714377911,479832.29502372042,{"$f":"EL874*$B$6-EL875","v":874833.5149373759},{"$f":"EM874*$B$6-EM875","v":1285220.1574507833},1711962.9061880838,2156078.0691665486,2618629.9685523082,3100733.448067856,3603556.5039933003,4128323.0459996597,4676315.7943630377,5248879.3204351077,null,null,null,"Federal Tax",null,{"$f":"FA874*$B$6-FA875","v":531426.11672382941},{"$f":"FB874*$B$6-FB875","v":-11735618.049916815},{"$f":"FC874*$B$6-FC875","v":-9542284.4494959414},-7489532.4963111896,-5562408.3710033884,-3749538.9558870038,-2046734.964272016,-438967.53540322848,79584.573858612479,385461.67325443379,{"$f":"FK874*$B$6-FK875","v":702836.27550241689},{"$f":"FL874*$B$6-FL875","v":1032439.7540965149},1375037.5956274939,1731431.1905555557,2102459.711998255,2489002.0869814339,2891979.0648225248,3312355.3875480383,3751142.0674913377,4209398.7774731936,null,null,null,"Federal Tax",null,{"$f":"FZ874*$B$6-FZ875","v":1454078.5528759556},{"$f":"GA874*$B$6-GA875","v":-23127058.898907546},{"$f":"GB874*$B$6-GB875","v":-18788381.798938073},-14731827.795458287,-10927508.445790185,-7352697.0945238816,-3999035.1398396888,-836485.23121881229,146574.33920583487,703202.99693646131,{"$f":"GJ874*$B$6-GJ875","v":1281724.1495501951},{"$f":"GK874*$B$6-GK875","v":1883578.4938185082},2510274.5117021818,3163392.0430764644,3844586.0343103795,4555590.4715922251,5298222.5083362032,6074386.7964702668,6886080.0318935607,7735395.7249046983,null,null,null,"Federal Tax",null,{"$f":"GY874*$B$6-GY875","v":553656.24870582507},{"$f":"GZ874*$B$6-GZ875","v":-12825437.194049956},{"$f":"HA874*$B$6-HA875","v":-10429510.341594299},-8186881.3003563136,-6081235.5331378924,-4100164.6971542914,-2239097.3300550748,-481636.95297223359,87659.175451180403,425018.26056897035,{"$f":"HI874*$B$6-HI875","v":774993.57560465636},{"$f":"HJ874*$B$6-HJ875","v":1138384.4525423141},1516027.4670532639,1908798.3926542166,2317614.2508938126,2743435.4624199835,3187268.1040220307,3650166.2769953241,4133234.5924425581,4637630.7794056805]
[]
[null,"Interest",null,{"$f":"C887*$B$7","v":5911424.5536880987},{"$f":"D887*$B$7","v":5732647.7812019931},{"$f":"E887*$B$7","v":5544932.1700915825},{"$f":"F887*$B$7","v":5347830.7784256507},{"$f":"G887*$B$7","v":5140874.317176423},{"$f":"H887*$B$7","v":4923570.0328647336},{"$f":"I887*$B$7","v":4695400.5343374591},{"$f":"J887*$B$7","v":4455822.560883821},{"$f":"K887*$B$7","v":4204265.6887575006},{"$f":"L887*$B$7","v":3940130.9730248656},{"$f":"M887*$B$7","v":5533348.2421113849},{"$f":"N887*$B$7","v":5093421.7419864628},{"$f":"O887*$B$7","v":4631498.9168552943},{"$f":"P887*$B$7","v":4146479.9504675674},{"$f":"Q887*$B$7","v":3637210.0357604544},{"$f":"R887*$B$7","v":3102476.6253179852},{"$f":"S887*$B$7","v":2541006.5443533929},{"$f":"T887*$B$7","v":1951462.959340571},{"$f":"U887*$B$7","v":1332442.195077108},{"$f":"V887*$B$7","v":682470.39260047174},null,null,null,null,"Interest",null,{"$f":"AC887*$B$7","v":5188987.9451253414},{"$f":"AD887*$B$7","v":5032059.5247634416},4867284.6833834471,4694271.0999344531,4512606.8373130094,4321859.3615604928,4121574.5120203514,3911275.4200032027,3690461.3733851966,3458606.62443629,4581770.7499110913,4217499.0138502484,3835013.6909863637,3433404.1019792841,3011714.0335218506,2568939.4616415459,2104026.1611672253,1615867.1956691891,1103300.2818962508,565105.02243466571,null,null,null,null,"Interest",null,{"$f":"BC887*$B$7","v":4034653.9342596713},{"$f":"BD887*$B$7","v":3912635.5608685571},{"$f":"BE887*$B$7","v":3784516.2688078876},{"$f":"BF887*$B$7","v":3649991.0121441842},{"$f":"BG887*$B$7","v":3508739.4926472963},{"$f":"BH887*$B$7","v":3360425.397175564},{"$f":"BI887*$B$7","v":3204695.5969302449},{"$f":"BJ887*$B$7","v":3041179.3066726597},{"$f":"BK887*$B$7","v":2869487.2019021953},{"$f":"BL887*$B$7","v":2689210.4918932077},{"$f":"BM887*$B$7","v":3183225.7523193471},{"$f":"BN887*$B$7","v":2930144.7418621015},{"$f":"BO887*$B$7","v":2664409.6808819934},{"$f":"BP887*$B$7","v":2385387.8668528795},{"$f":"BQ887*$B$7","v":2092414.9621223104},{"$f":"BR887*$B$7","v":1784793.4121552128},{"$f":"BS887*$B$7","v":1461790.7846897605},{"$f":"BT887*$B$7","v":1122638.0258510355},{"$f":"BU887*$B$7","v":766527.62907037418},{"$f":"BV887*$B$7","v":392611.71245067986},null,null,null,"Interest",null,{"$f":"CB887*$B$7","v":15570595.025198979},15099699.947538454,14605260.115994904,14086098.292874176,13540978.378597412,12968602.468606809,12367607.763116676,11736563.322352037,11073966.659549164,10378240.163606148,9647727.3428659812,8880688.8810888063,8075298.4962227736,7229638.592113439,6341695.6927986369,5409355.6485180957,4430398.6020235261,3402493.7032042295,2323193.5594439674,1189928.4084956923,null,null,null,null,"Interest",null,{"$f":"DB887*$B$7","v":3632396.9283309598},3522543.8475147113,3407198.1126576508,3286085.0910577369,3158916.4183778279,3025389.3120639231,2885185.8504343228,2737972.2157232426,2583397.8992766086,2421094.8670076425,2250676.6831252282,2071737.5900486931,1883851.5423183315,1686571.1922014516,1479426.8245787278,1261925.2385748681,1033548.573270815,793753.07470155926,541967.80120384088,277593.26403123664,null,null,null,"Interest",null,{"$f":"EA887*$B$7","v":77395710.203082249},{"$f":"EB887*$B$7","v":76230793.695468664},{"$f":"EC887*$B$7","v":75007631.362474397},{"$f":"ED887*$B$7","v":73723310.912830412},{"$f":"EE887*$B$7","v":72374774.440704226},{"$f":"EF887*$B$7","v":70958811.144971728},{"$f":"EG887*$B$7","v":69472049.684452608},{"$f":"EH887*$B$7","v":67910950.150907531},{"$f":"EI887*$B$7","v":66271795.640685201},{"$f":"EJ887*$B$7","v":64550683.404951751},{"$f":"EK887*$B$7","v":62743515.557431638},{"$f":"EL887*$B$7","v":60845989.31753552},{"$f":"EM887*$B$7","v":58853586.765644588},{"$f":"EN887*$B$7","v":56761564.08615911},{"$f":"EO887*$B$7","v":54564940.272699356},{"$f":"EP887*$B$7","v":52258485.268566623},{"$f":"EQ887*$B$7","v":49836707.514227249},{"$f":"ER887*$B$7","v":47293840.87217091},{"$f":"ES887*$B$7","v":44623830.898011751},{"$f":"ET887*$B$7","v":41820320.425144635},null,null,null,"Interest",null,{"$f":"EZ887*$B$7","v":60810915.159564607},{"$f":"FA887*$B$7","v":59895623.617868215},{"$f":"FB887*$B$7","v":58934567.499087006},{"$f":"FC887*$B$7","v":57925458.574366726},{"$f":"FD887*$B$7","v":56865894.203410439},{"$f":"FE887*$B$7","v":55753351.613906339},{"$f":"FF887*$B$7","v":54585181.894927025},{"$f":"FG887*$B$7","v":53358603.689998753},{"$f":"FH887*$B$7","v":52070696.574824065},{"$f":"FI887*$B$7","v":50718394.10389065},{"$f":"FJ887*$B$7","v":49298476.50941056},{"$f":"FK887*$B$7","v":47807563.035206467},{"$f":"FL887*$B$7","v":46242103.887292162},{"$f":"FM887*$B$7","v":44598371.781982146},{"$f":"FN887*$B$7","v":42872453.071406633},{"$f":"FO887*$B$7","v":41060238.425302334},{"$f":"FP887*$B$7","v":39157413.046892829},{"$f":"FQ887*$B$7","v":37159446.399562851},{"$f":"FR887*$B$7","v":35061581.419866368},{"$f":"FS887*$B$7","v":32858823.191185057},null,null,null,"Interest",null,{"$f":"FY887*$B$7","v":121621830.31912923},{"$f":"FZ887*$B$7","v":119791247.23573644},{"$f":"GA887*$B$7","v":117869134.99817403},{"$f":"GB887*$B$7","v":115850917.14873348},{"$f":"GC887*$B$7","v":113731788.40682089},{"$f":"GD887*$B$7","v":111506703.22781271},{"$f":"GE887*$B$7","v":109170363.78985408},{"$f":"GF887*$B$7","v":106717207.37999754},{"$f":"GG887*$B$7","v":104141393.14964816},{"$f":"GH887*$B$7","v":101436788.20778131},{"$f":"GI887*$B$7","v":98596953.018821135},{"$f":"GJ887*$B$7","v":95615126.070412949},{"$f":"GK887*$B$7","v":92484207.774584353},{"$f":"GL887*$B$7","v":89196743.563964307},{"$f":"GM887*$B$7","v":85744906.14281328},{"$f":"GN887*$B$7","v":82120476.850604698},{"$f":"GO887*$B$7","v":78314826.093785688},{"$f":"GP887*$B$7","v":74318892.799125716},{"$f":"GQ887*$B$7","v":70123162.839732751},{"$f":"GR887*$B$7","v":65717646.382370144},null,null,null,"Interest",null,{"$f":"GX887*$B$7","v":66339180.174070507},{"$f":"GY887*$B$7","v":65340680.310401708},{"$f":"GZ887*$B$7","v":64292255.453549474},{"$f":"HA887*$B$7","v":63191409.353854626},{"$f":"HB887*$B$7","v":62035520.949175037},{"$f":"HC887*$B$7","v":60821838.124261476},{"$f":"HD887*$B$7","v":59547471.158102229},{"$f":"HE887*$B$7","v":58209385.843635023},{"$f":"HF887*$B$7","v":56804396.263444461},{"$f":"HG887*$B$7","v":55329157.204244368},{"$f":"HH887*$B$7","v":53780156.192084268},{"$f":"HI887*$B$7","v":52153705.129316159},{"$f":"HJ887*$B$7","v":50445931.513409644},{"$f":"HK887*$B$7","v":48652769.216707811},{"$f":"HL887*$B$7","v":46769948.805170886},{"$f":"HM887*$B$7","v":44792987.373057112},{"$f":"HN887*$B$7","v":42717177.869337648},{"$f":"HO887*$B$7","v":40537577.890432216},{"$f":"HP887*$B$7","v":38248997.912581511},{"$f":"HQ887*$B$7","v":35845988.935838267}]
[null,"Mortgage Balance",{"$f":"C900","v":118228491.07376197},{"$f":"C887-D886","v":114652955.62403986},{"$f":"D887-E886","v":110898643.40183164},{"$f":"E887-F886","v":106956615.56851301},{"$f":"F887-G886","v":102817486.34352845},{"$f":"G887-H886","v":98471400.657294661},{"$f":"H887-I886","v":93908010.686749175},{"$f":"I887-J886","v":89116451.217676416},{"$f":"J887-K886","v":84085313.775150016},{"$f":"K887-L886","v":78802619.460497305},{"$f":"(N871*$A$54)+L887-M886","v":110666964.8422277},{"$f":"M887-N886","v":101868434.83972925},{"$f":"N887-O886","v":92629978.337105885},{"$f":"O887-P886","v":82929599.009351343},{"$f":"P887-Q886","v":72744200.715209082},{"$f":"Q887-R886","v":62049532.506359704},{"$f":"R887-S886","v":50820130.887067854},{"$f":"S887-T886","v":39029259.186811417},{"$f":"T887-U886","v":26648843.901542157},{"$f":"U887-V886","v":13649407.852009434},{"$f":"V887-W886","v":7.4505805969238281E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC900","v":103779758.90250681},{"$f":"AC887-AD886","v":100641190.49526882},{"$f":"AD887-AE886","v":97345693.667668939},{"$f":"AE887-AF886","v":93885421.998689055},{"$f":"AF887-AG886","v":90252136.746260181},{"$f":"AG887-AH886","v":86437187.231209859},{"$f":"AH887-AI886","v":82431490.24040702},{"$f":"AI887-AJ886","v":78225508.400064051},{"$f":"AJ887-AK886","v":73809227.467703924},{"$f":"AK887-AL886","v":69172132.488725796},{"$f":"(AN871*$A$54)+AL887-AM886","v":91635414.99822183},{"$f":"AM887-AN886","v":84349980.277004972},{"$f":"AN887-AO886","v":76700273.819727272},{"$f":"AO887-AP886","v":68668082.03958568},{"$f":"AP887-AQ886","v":60234280.670437008},{"$f":"AQ887-AR886","v":51378789.232830912},{"$f":"AR887-AS886","v":42080523.223344505},{"$f":"AS887-AT886","v":32317343.913383778},{"$f":"AT887-AU886","v":22066005.637925014},{"$f":"AU887-AV886","v":11302100.448693313},{"$f":"AV887-AW886","v":2.6077032089233398E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC900","v":80693078.685193419},{"$f":"BC887-BD886","v":78252711.217371136},{"$f":"BD887-BE886","v":75690325.376157746},{"$f":"BE887-BF886","v":72999820.242883682},{"$f":"BF887-BG886","v":70174789.852945924},{"$f":"BG887-BH886","v":67208507.943511277},{"$f":"BH887-BI886","v":64093911.938604891},{"$f":"BI887-BJ886","v":60823586.13345319},{"$f":"BJ887-BK886","v":57389744.038043901},{"$f":"BK887-BL886","v":53784209.837864146},{"$f":"(BN871*$A$54)+BL887-BM886","v":63664515.046386935},{"$f":"BM887-BN886","v":58602894.837242022},{"$f":"BN887-BO886","v":53288193.617639862},{"$f":"BO887-BP886","v":47707757.33705759},{"$f":"BP887-BQ886","v":41848299.242446207},{"$f":"BQ887-BR886","v":35695868.243104257},{"$f":"BR887-BS886","v":29235815.693795208},{"$f":"BS887-BT886","v":22452760.51702071},{"$f":"BT887-BU886","v":15330552.581407484},{"$f":"BU887-BV886","v":7852234.2490135971},{"$f":"BV887-BW886","v":1.6763806343078613E-8},null,null,null,"Mortgage Balance",{"$f":"CB900","v":311411900.50397956},{"$f":"CB887-CC886","v":301993998.95076907},292105202.31989807,281721965.85748351,270819567.57194823,259372049.37213618,247352155.26233351,234731266.44704071,221479333.19098327,207564803.27212295,{"$f":"(CM871*$A$54)+CK887-CL886","v":192954546.85731962},{"$f":"CL887-CM886","v":177613777.62177613},161505969.92445546,144592771.84226876,126833913.85597274,108187112.9703619,88607972.040470526,68049874.064084589,46463871.188879348,23798568.169913843,6.3329935073852539E-8,null,null,null,null,"Mortgage Balance",{"$f":"DB900","v":72647938.566619188},{"$f":"DB887-DC886","v":70450876.950294226},68143962.253153011,65721701.821154736,63178328.36755655,60507786.241278455,57703717.008686453,54759444.314464852,51667957.985532165,48421897.340152845,{"$f":"(DM871*$A$54)+DK887-DL886","v":45013533.662504561},{"$f":"DL887-DM886","v":41434751.800973862},37677030.846366629,33731423.844029032,29588536.491574556,25238504.771497358,20670971.465416297,15875061.494031185,10839356.024076818,5551865.2806247324,4.2840838432312012E-8,null,null,null,"Mortgage Balance",{"$f":"EA900","v":1547914204.061645},{"$f":"EA887-EB886","v":1524615873.9093733},{"$f":"EB887-EC886","v":1500152627.2494879},{"$f":"EC887-ED886","v":1474466218.2566082},{"$f":"ED887-EE886","v":1447495488.8140845},{"$f":"EE887-EF886","v":1419176222.8994346},{"$f":"EF887-EG886","v":1389440993.6890521},{"$f":"EG887-EH886","v":1358219003.0181506},{"$f":"EH887-EI886","v":1325435912.813704},{"$f":"EI887-EJ886","v":1291013668.099035},{"$f":"EJ887-EK886","v":1254870311.1486328},{"$f":"EK887-EL886","v":1216919786.3507104},{"$f":"EL887-EM886","v":1177071735.3128917},{"$f":"EM887-EN886","v":1135231281.7231822},{"$f":"EN887-EO886","v":1091298805.4539871},{"$f":"EO887-EP886","v":1045169705.3713324},{"$f":"EP887-EQ886","v":996734150.28454494},{"$f":"EQ887-ER886","v":945876817.44341815},{"$f":"ER887-ES886","v":892476617.960235},{"$f":"ES887-ET886","v":836406408.50289261},{"$f":"ET887-EU886","v":777532688.5726831},null,null,null,"Mortgage Balance",{"$f":"EZ900","v":1216218303.191292},{"$f":"EZ887-FA886","v":1197912472.3573642},{"$f":"FA887-FB886","v":1178691349.98174},{"$f":"FB887-FC886","v":1158509171.4873345},{"$f":"FC887-FD886","v":1137317884.0682087},{"$f":"FD887-FE886","v":1115067032.2781267},{"$f":"FE887-FF886","v":1091703637.8985405},{"$f":"FF887-FG886","v":1067172073.799975},{"$f":"FG887-FH886","v":1041413931.4964813},{"$f":"FH887-FI886","v":1014367882.0778129},{"$f":"FI887-FJ886","v":985969530.18821108},{"$f":"FJ887-FK886","v":956151260.70412922},{"$f":"FK887-FL886","v":924842077.74584317},{"$f":"FL887-FM886","v":891967435.63964283},{"$f":"FM887-FN886","v":857449061.42813253},{"$f":"FN887-FO886","v":821204768.50604665},{"$f":"FO887-FP886","v":783148260.93785655},{"$f":"FP887-FQ886","v":743188927.99125695},{"$f":"FQ887-FR886","v":701231628.3973273},{"$f":"FR887-FS886","v":657176463.82370114},{"$f":"FS887-FT886","v":610918541.02139378},null,null,null,"Mortgage Balance",{"$f":"FY900","v":2432436606.3825846},{"$f":"FY887-FZ886","v":2395824944.7147288},{"$f":"FZ887-GA886","v":2357382699.9634805},{"$f":"GA887-GB886","v":2317018342.9746695},{"$f":"GB887-GC886","v":2274635768.1364179},{"$f":"GC887-GD886","v":2230134064.5562539},{"$f":"GD887-GE886","v":2183407275.7970815},{"$f":"GE887-GF886","v":2134344147.5999506},{"$f":"GF887-GG886","v":2082827862.9929631},{"$f":"GG887-GH886","v":2028735764.1556263},{"$f":"GH887-GI886","v":1971939060.3764226},{"$f":"GI887-GJ886","v":1912302521.4082589},{"$f":"GJ887-GK886","v":1849684155.4916868},{"$f":"GK887-GL886","v":1783934871.2792861},{"$f":"GL887-GM886","v":1714898122.8562655},{"$f":"GM887-GN886","v":1642409537.0120938},{"$f":"GN887-GO886","v":1566296521.8757136},{"$f":"GO887-GP886","v":1486377855.9825144},{"$f":"GP887-GQ886","v":1402463256.7946551},{"$f":"GQ887-GR886","v":1314352927.6474028},{"$f":"GR887-GS886","v":1221837082.042788},null,null,null,"Mortgage Balance",{"$f":"GX900","v":1326783603.48141},{"$f":"GX887-GY886","v":1306813606.208034},{"$f":"GY887-GZ886","v":1285845109.0709894},{"$f":"GZ887-HA886","v":1263828187.0770924},{"$f":"HA887-HB886","v":1240710418.9835007},{"$f":"HB887-HC886","v":1216436762.4852295},{"$f":"HC887-HD886","v":1190949423.1620445},{"$f":"HD887-HE886","v":1164187716.8727005},{"$f":"HE887-HF886","v":1136087925.2688892},{"$f":"HF887-HG886","v":1106583144.0848873},{"$f":"HG887-HH886","v":1075603123.8416853},{"$f":"HH887-HI886","v":1043074102.5863231},{"$f":"HI887-HJ886","v":1008918630.2681929},{"$f":"HJ887-HK886","v":973055384.33415616},{"$f":"HK887-HL886","v":935398976.10341763},{"$f":"HL887-HM886","v":895859747.46114218},{"$f":"HM887-HN886","v":854343557.38675296},{"$f":"HN887-HO886","v":810751557.80864429},{"$f":"HO887-HP886","v":764979958.25163019},{"$f":"HP887-HQ886","v":716919778.71676528},{"$f":"HQ887-HR886","v":666456590.20515716}]
[null,"Solar Depr",{"$f":"-HLOOKUP(D858,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-91698745.796793029},{"$f":"-($C890)/20","v":4584937.2898396514},{"$f":"-($C890)/20","v":4584937.2898396514},4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD858,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-91698745.796793029},{"$f":"-($AC890)/20","v":4584937.2898396514},{"$f":"-($AC890)/20","v":4584937.2898396514},4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD858,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-91698745.796793029},{"$f":"-($BC890)/20","v":4584937.2898396514},{"$f":"-($BC890)/20","v":4584937.2898396514},4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514,4584937.2898396514]
[null,"Prop. Tax Value",{"$f":"-C879","v":183472342.48014885},{"$f":"C894/(($C894/$X894)^(1/21))","v":167620996.22953147},{"$f":"D894/(($C894/$X894)^(1/21))","v":153139148.91570422},{"$f":"E894/(($C894/$X894)^(1/21))","v":139908480.78788909},{"$f":"F894/(($C894/$X894)^(1/21))","v":127820894.49347727},{"$f":"G894/(($C894/$X894)^(1/21))","v":116777631.8998307},{"$f":"H894/(($C894/$X894)^(1/21))","v":106688467.21948309},{"$f":"I894/(($C894/$X894)^(1/21))","v":97470969.846402749},{"$f":"J894/(($C894/$X894)^(1/21))","v":89049830.880533904},{"$f":"K894/(($C894/$X894)^(1/21))","v":81356247.838179767},{"$f":"L894/(($C894/$X894)^(1/21))","v":74327362.521181315},{"$f":"(M894+$N871)/(($C894/($X894+$N871))^(1/21))","v":113149132.52594696},{"$f":"N894/(($N894/$X894)^(1/11))","v":99498813.844456926},{"$f":"O894/(($N894/$X894)^(1/11))","v":87495270.493422985},{"$f":"P894/(($N894/$X894)^(1/11))","v":76939835.390246093},{"$f":"Q894/(($N894/$X894)^(1/11))","v":67657808.662048206},{"$f":"R894/(($N894/$X894)^(1/11))","v":59495566.23993817},{"$f":"S894/(($N894/$X894)^(1/11))","v":52318017.272652715},{"$f":"T894/(($N894/$X894)^(1/11))","v":46006368.277980648},{"$f":"U894/(($N894/$X894)^(1/11))","v":40456157.027104124},{"$f":"V894/(($N894/$X894)^(1/11))","v":35575523.621260412},{"$f":"X879","v":27509623.739037909},null,null,null,"Prop. Tax Value",{"$f":"-AC879","v":158747623.49790937},{"$f":"AC894/(($AC894/$AX894)^(1/21))","v":146035532.33226958},{"$f":"AD894/(($AC894/$AX894)^(1/21))","v":134341391.91286987},123583687.42768848,113687431.55594374,104583641.76380475,96208859.456883416,88504707.637727305,81417483.984934151,74897786.517418161,68900169.234494954,{"$f":"(AM894+$AN871)/(($AC894/($AX894+$AN871))^(1/21))","v":96454730.951383546},{"$f":"(AN894+$AN871)/(($AC894/($AX894+$AN871))^(1/21))","v":122754750.3963495},147857346.1085375,171817036.05508518,194685856.03356946,216513472.68366209,237347291.35343412,257232559.05457357,276212462.73011547,294328223.0481025,{"$f":"AX879","v":27509623.739037909},null,null,null,"Prop. Tax Value",{"$f":"-BC879","v":125223184.64735119},{"$f":"BC894/(($BC894/$BX894)^(1/21))","v":116504280.69200636},{"$f":"BD894/(($BC894/$BX894)^(1/21))","v":108392447.11581385},100845415.48146415,93823860.372513101,87291194.479920119,81213377.95607844,75558741.042935982,70297819.049972877,65403198.822153203,60849375.897839502,{"$f":"(BM894+$BN871)/(($BC894/($BX894+$BN871))^(1/21))","v":73156809.790005013},{"$f":"(BN894+$BN871)/(($BC894/($BX894+$BN871))^(1/21))","v":84861032.399044186},95991608.283684596,106576652.98610325,116642904.05104722,126215788.56416903,135319487.38017681,143976996.2030378,152210183.67252228,160039846.6038129,{"$f":"BX879","v":27509623.739037909},null,null,"Prop. Tax Value",{"$f":"-CB879","v":709017345.29029155},{"$f":"CB894/(($CB894/$CW894)^(1/21))","v":685996813.09300399},663723716.63359582,642173788.00299048,621323547.22795796,601150276.68823934,581631996.3643018,562747439.88875461,544476031.37533355,526797863.00020671,509693673.31117541,493144826.24113697,477133290.80294275,461641621.44352841,446652939.03591019,432150912.48833752,418119740.95056385,404544136.59784788,391409307.97392792,378700943.87482011,366405197.75588119,{"$f":"CW879","v":354508672.64514577},null,null,null,"Prop. Tax Value",{"$f":"-DB879","v":103550723.36605127},{"$f":"DB894/(($DB894/$DW894)^(1/21))","v":100188615.54579109},{"$f":"DC894/(($DB894/$DW894)^(1/21))","v":96935669.386865675},93788340.604278103,90743199.989661708,87796929.674946576,84946319.517338097,82188263.601668894,79519756.856313139,76937891.778976083,74439855.268791437,72022925.561274871,69684469.262794137,67421938.481324673,65232868.050364472,63114872.842983484,61065645.173081078,59082952.28102003,57164633.900897533,55308599.906802543,53512828.035495013,{"$f":"DW879","v":51775361.683025636},null,null,"Prop. Tax Value",{"$f":"-EA879","v":2184492134.1810503},{"$f":"EA894/(($EA894/$EV894)^(1/21))","v":2131995379.2255156},{"$f":"EB894/(($EA894/$EV894)^(1/21))","v":2080760203.2144594},2030756288.4371107,1981954045.7646,1934324597.141,1887839758.495132,1842472023.0630295,1798194545.1111901,1754981124.0509806,1712806188.9347999,1671644783.3248217,1631472550.5253661,1592265719.1701598,1554001089.155957,1516656017.9141977,1480208407.0125785,1444636689.0786097,1409919815.0374193,1376037241.6562521,1342968919.3882942,{"$f":"EV879","v":1310695280.50863},null,null,"Prop. Tax Value",{"$f":"-EZ879","v":1716386676.856539},{"$f":"EZ894/(($EZ894/$FU894)^(1/21))","v":1675139226.5343332},{"$f":"FA894/(($EZ894/$FU894)^(1/21))","v":1634883016.8113604},1595594226.6291578,1557249607.386471,1519826469.1822138,1483302667.3890316,1447656589.5495226,1412867142.5873632,1378913740.3257701,1345776291.3059139,1313435186.8980739,1281871289.6985016,1251065922.2051251,1221000855.7653944,1191658299.7897265,1163020891.2241685,1135071684.2760503,1107794140.3865435,1081172118.4441979,1055189865.2336595,{"$f":"FU879","v":1029832006.1139232},null,null,"Prop. Tax Value",{"$f":"-FY879","v":3432773353.7130785},{"$f":"FY894/(($FY894/$GT894)^(1/21))","v":3350278453.0686669},{"$f":"FZ894/(($FY894/$GT894)^(1/21))","v":3269766033.6227212},3191188453.258316,3114499214.7729425,3039652938.364428,2966605334.7780638,2895313179.0990458,2825734285.174727,2757827480.6515408,2691552582.6118283,2626870373.7961483,2563742579.3970037,2502131844.4102507,2442001711.5307894,2383316599.5794535,2326041782.4483376,2270143368.5521011,2215588280.7730875,2162344236.8883963,2110379730.4673195,{"$f":"GT879","v":2059664012.2278469},null,null,"Prop. Tax Value",{"$f":"-GX879","v":1872421829.298043},{"$f":"GX894/(($GX894/$HS894)^(1/21))","v":1827424610.7647276},{"$f":"GY894/(($GX894/$HS894)^(1/21))","v":1783508745.6123936},1740648247.2318089,1698817753.5125141,1657992511.8351426,1618148364.4243984,1579261734.0540249,1541309610.0953054,1504269534.9008403,1468119590.5155425,1432838385.7069898,1398405043.3074563,1364799187.8601365,1332000933.5622485,1299990872.4978833,1268750063.1536384,1238260019.2102365,1208502698.603502,1179460492.8482158,1151116216.6185377,{"$f":"HS879","v":1123453097.578826}]
[null,"Tax Dep",null,{"$f":"($C879*0.85)*-D$4","v":31190298.221625306},49904477.154600486,29942686.292760294,17965611.775656175,17965611.775656175,8982805.8878280874,null,null,null,null,{"$f":"($N871)*D$6","v":6287718.0900174743},{"$f":"($N871)*E$6","v":10778819.54532605},{"$f":"($N871)*F$6","v":7699219.6940134177},{"$f":"($N871)*G$6","v":5499442.6385810133},{"$f":"($N871)*H$6","v":3928173.3132721516},{"$f":"($N871)*I$6","v":3928173.3132721516},{"$f":"($N871)*J$6","v":3928173.3132721516},{"$f":"($N871)*K$6","v":1963426.459440568},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AC879*0.85)*-D$4","v":26987095.994644597},33662698.910764478,{"$f":"($AC879*0.85)*-F$4","v":25907612.154858813},{"$f":"($AC879*0.85)*-G$4","v":15544567.292915286},{"$f":"($AC879*0.85)*-H$4","v":15544567.292915286},{"$f":"($AC879*0.85)*-I$4","v":7772283.6464576432},null,null,null,null,{"$f":"($AN871)*D$6","v":4593744.3499273621},{"$f":"($AN871)*E$6","v":7874898.4411116559},{"$f":"($AN871)*F$6","v":5624973.3944616653},{"$f":"($AN871)*G$6","v":4017838.1389011899},{"$f":"($AN871)*H$6","v":2869884.3849294209},{"$f":"($AN871)*I$6","v":2869884.3849294209},{"$f":"($AN871)*J$6","v":2869884.3849294209},{"$f":"($AN871)*K$6","v":1434459.8589546382},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BC879*0.85)*-D$4","v":21287941.390049703},{"$f":"($BC879*0.85)*-E$4","v":34060706.224079527},{"$f":"($BC879*0.85)*-F$4","v":20436423.734447714},{"$f":"($BC879*0.85)*-G$4","v":12261854.240668628},{"$f":"($BC879*0.85)*-H$4","v":12261854.240668628},{"$f":"($BC879*0.85)*-I$4","v":6130927.1203343142},null,null,null,null,{"$f":"($BN871)*D$6","v":2296872.174963681},{"$f":"($BN871)*E$6","v":3937449.220555828},{"$f":"($BN871)*F$6","v":2812486.6972308327},{"$f":"($BN871)*G$6","v":2008919.069450595},{"$f":"($BN871)*H$6","v":1434942.1924647104},{"$f":"($BN871)*I$6","v":1434942.1924647104},{"$f":"($BN871)*J$6","v":1434942.1924647104},{"$f":"($BN871)*K$6","v":717229.92947731912},null,null,null,null,null,"Tax Dep",null,{"$f":"($C879)*-D$5","v":6880212.8430055818},{"$f":"($C879)*-E$5","v":13244868.403641947},{"$f":"($C879)*-F$5","v":12252283.030824341},{"$f":"($C879)*-G$5","v":11334921.318423597},{"$f":"($C879)*-H$5","v":10485444.372740507},{"$f":"($C879)*-I$5","v":9698348.0235006679},{"$f":"($C879)*-J$5","v":8971797.5472792778},{"$f":"($C879)*-K$5","v":8298454.0503771324},{"$f":"($C879)*-L$5","v":8184701.1980394395},{"$f":"($C879)*-M$5","v":8184701.1980394395},{"$f":"($C879)*-N$5","v":8184701.1980394395},{"$f":"($C879)*-O$5","v":8184701.1980394395},{"$f":"($C879)*-P$5","v":8184701.1980394395},{"$f":"($C879)*-Q$5","v":8184701.1980394395},{"$f":"($C879)*-R$5","v":8184701.1980394395},{"$f":"($C879)*-S$5","v":8184701.1980394395},{"$f":"($C879)*-T$5","v":8184701.1980394395},{"$f":"($C879)*-U$5","v":8184701.1980394395},{"$f":"($C879)*-V$5","v":8184701.1980394395},{"$f":"($C879)*-W$5","v":8184701.1980394395},null,null,null,null,"Tax Dep",null,{"$f":"($DB879)*-D$4","v":20710144.673210256},{"$f":"($DB879)*-E$4","v":33136231.477136407},{"$f":"($DB879)*-F$4","v":19881738.886281844},{"$f":"($DB879)*-G$4","v":11929043.331769107},{"$f":"($DB879)*-H$4","v":11929043.331769107},{"$f":"($DB879)*-I$4","v":5964521.6658845535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($EA879)*-D$5","v":81918455.031789377},{"$f":"($EA879)*-E$5","v":157698487.16653004},{"$f":"($EA879)*-F$5","v":145880384.72061056},{"$f":"($EA879)*-G$5","v":134957924.0497053},{"$f":"($EA879)*-H$5","v":124843725.46844703},{"$f":"($EA879)*-I$5","v":115472254.21281031},{"$f":"($EA879)*-J$5","v":106821665.36145335},{"$f":"($EA879)*-K$5","v":98804579.229008898},{"$f":"($EA879)*-L$5","v":97450194.105816647},{"$f":"($EA879)*-M$5","v":97450194.105816647},{"$f":"($EA879)*-N$5","v":97450194.105816647},{"$f":"($EA879)*-O$5","v":97450194.105816647},{"$f":"($EA879)*-P$5","v":97450194.105816647},{"$f":"($EA879)*-Q$5","v":97450194.105816647},{"$f":"($EA879)*-R$5","v":97450194.105816647},{"$f":"($EA879)*-S$5","v":97450194.105816647},{"$f":"($EA879)*-T$5","v":97450194.105816647},{"$f":"($EA879)*-U$5","v":97450194.105816647},{"$f":"($EA879)*-V$5","v":97450194.105816647},{"$f":"($EA879)*-W$5","v":97450194.105816647},{"$f":"($EA879)*-X$5","v":48692329.670895614},null,null,"Tax Dep",null,{"$f":"($EZ879)*-D$5","v":64364500.382120207},{"$f":"($EZ879)*-E$5","v":123905954.20227356},{"$f":"($EZ879)*-F$5","v":114620302.28047968},{"$f":"($EZ879)*-G$5","v":106038368.89619698},{"$f":"($EZ879)*-H$5","v":98091498.582351208},{"$f":"($EZ879)*-I$5","v":90728199.738636643},{"$f":"($EZ879)*-J$5","v":83931308.498284757},{"$f":"($EZ879)*-K$5","v":77632169.394221261},{"$f":"($EZ879)*-L$5","v":76568009.654570207},{"$f":"($EZ879)*-M$5","v":76568009.654570207},{"$f":"($EZ879)*-N$5","v":76568009.654570207},{"$f":"($EZ879)*-O$5","v":76568009.654570207},{"$f":"($EZ879)*-P$5","v":76568009.654570207},{"$f":"($EZ879)*-Q$5","v":76568009.654570207},{"$f":"($EZ879)*-R$5","v":76568009.654570207},{"$f":"($EZ879)*-S$5","v":76568009.654570207},{"$f":"($EZ879)*-T$5","v":76568009.654570207},{"$f":"($EZ879)*-U$5","v":76568009.654570207},{"$f":"($EZ879)*-V$5","v":76568009.654570207},{"$f":"($EZ879)*-W$5","v":76568009.654570207},{"$f":"($EZ879)*-X$5","v":38258259.027132258},null,null,"Tax Dep",null,{"$f":"($FY879)*-D$5","v":128729000.76424044},{"$f":"($FY879)*-E$5","v":247811908.40454715},{"$f":"($FY879)*-F$5","v":229240604.5609594},{"$f":"($FY879)*-G$5","v":212076737.79239398},{"$f":"($FY879)*-H$5","v":196182997.16470245},{"$f":"($FY879)*-I$5","v":181456399.47727332},{"$f":"($FY879)*-J$5","v":167862616.99656954},{"$f":"($FY879)*-K$5","v":155264338.78844255},{"$f":"($FY879)*-L$5","v":153136019.30914041},{"$f":"($FY879)*-M$5","v":153136019.30914041},{"$f":"($FY879)*-N$5","v":153136019.30914041},{"$f":"($FY879)*-O$5","v":153136019.30914041},{"$f":"($FY879)*-P$5","v":153136019.30914041},{"$f":"($FY879)*-Q$5","v":153136019.30914041},{"$f":"($FY879)*-R$5","v":153136019.30914041},{"$f":"($FY879)*-S$5","v":153136019.30914041},{"$f":"($FY879)*-T$5","v":153136019.30914041},{"$f":"($FY879)*-U$5","v":153136019.30914041},{"$f":"($FY879)*-V$5","v":153136019.30914041},{"$f":"($FY879)*-W$5","v":153136019.30914041},{"$f":"($FY879)*-X$5","v":76516518.054264516},null,null,"Tax Dep",null,{"$f":"($GX879)*-D$5","v":70215818.598676607},{"$f":"($GX879)*-E$5","v":135170131.85702574},{"$f":"($GX879)*-F$5","v":125040329.76052332},{"$f":"($GX879)*-G$5","v":115678220.6140331},{"$f":"($GX879)*-H$5","v":107008907.54438315},{"$f":"($GX879)*-I$5","v":98976217.896694556},{"$f":"($GX879)*-J$5","v":91561427.452674299},{"$f":"($GX879)*-K$5","v":84689639.339150488},{"$f":"($GX879)*-L$5","v":83528737.804985687},{"$f":"($GX879)*-M$5","v":83528737.804985687},{"$f":"($GX879)*-N$5","v":83528737.804985687},{"$f":"($GX879)*-O$5","v":83528737.804985687},{"$f":"($GX879)*-P$5","v":83528737.804985687},{"$f":"($GX879)*-Q$5","v":83528737.804985687},{"$f":"($GX879)*-R$5","v":83528737.804985687},{"$f":"($GX879)*-S$5","v":83528737.804985687},{"$f":"($GX879)*-T$5","v":83528737.804985687},{"$f":"($GX879)*-U$5","v":83528737.804985687},{"$f":"($GX879)*-V$5","v":83528737.804985687},{"$f":"($GX879)*-W$5","v":83528737.804985687},{"$f":"($GX879)*-X$5","v":41736282.575053379}]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D896:I896)","v":27233052.145087864},{"$f":"C898/C902","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AD896:AI896)","v":21817562.999828469},{"$f":"AC898/AC902","v":0.13743552513789786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BD896:BI896)","v":18587049.531153485},{"$f":"BC898/BC902","v":0.14843137541580365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"CB898/CB902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,DC896:DH896)","v":18082560.346499272},{"$f":"DB898/DB902","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,EB896:EV896)","v":249599379.10399416},{"$f":"EA898/EA902","v":0.11425968315402843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FA896:FU896)","v":196113797.86742392},{"$f":"EZ898/EZ902","v":0.11425968315402843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FZ896:GT896)","v":392227595.73484784},{"$f":"FY898/FY902","v":0.11425968315402842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,GY896:HS896)","v":213942324.94628078},{"$f":"GX898/GX902","v":0.11425968315402847}]
[null,"Check",{"$f":"SUM(C898:C901)-C902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC898:AC901)-AC902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC898:BC901)-BC902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB898:CB901)-CB902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB898:DB901)-DB902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA898:EA901)-EA902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ898:EZ901)-EZ902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY898:FY901)-FY902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX898:GX901)-GX902","v":0}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D905-$D$12)","v":250371.90728264875},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D905-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D905-$D$12)","v":157824},{"$f":"DC906*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD906*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE906*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF906*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG906*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH906*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI906*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ906*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK906*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL906*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM906*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN906*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO906*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP906*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ906*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR906*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS906*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT906*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU906*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB906","v":4200000},{"$f":"EC906","v":4200000},{"$f":"ED906","v":4200000},{"$f":"EE906","v":4200000},{"$f":"EF906","v":4200000},{"$f":"EG906","v":4200000},{"$f":"EH906","v":4200000},{"$f":"EI906","v":4200000},{"$f":"EJ906","v":4200000},{"$f":"EK906","v":4200000},{"$f":"EL906","v":4200000},{"$f":"EM906","v":4200000},{"$f":"EN906","v":4200000},{"$f":"EO906","v":4200000},{"$f":"EP906","v":4200000},{"$f":"EQ906","v":4200000},{"$f":"ER906","v":4200000},{"$f":"ES906","v":4200000},{"$f":"ET906","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA906","v":1241000},{"$f":"FB906","v":1241000},{"$f":"FC906","v":1241000},{"$f":"FD906","v":1241000},{"$f":"FE906","v":1241000},{"$f":"FF906","v":1241000},{"$f":"FG906","v":1241000},{"$f":"FH906","v":1241000},{"$f":"FI906","v":1241000},{"$f":"FJ906","v":1241000},{"$f":"FK906","v":1241000},{"$f":"FL906","v":1241000},{"$f":"FM906","v":1241000},{"$f":"FN906","v":1241000},{"$f":"FO906","v":1241000},{"$f":"FP906","v":1241000},{"$f":"FQ906","v":1241000},{"$f":"FR906","v":1241000},{"$f":"FS906","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ906","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY906","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Revenue",null,{"$f":"(D908*D906)+(D909*12*$A$11)","v":20011384.425912723},{"$f":"(E908*E906)+(E909*12*$A$11)","v":20011384.425912723},20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,20011384.425912723,null,null,null,null,"Revenue",null,{"$f":"(AD908*AD906)+(AD909*12*$AA$11)","v":17900807.412150905},{"$f":"(AE908*AE906)+(AE909*12*$AA$11)","v":17900807.412150905},{"$f":"(AF908*AF906)+(AF909*12*$AA$11)","v":17900807.412150905},{"$f":"(AG908*AG906)+(AG909*12*$AA$11)","v":17900807.412150905},{"$f":"(AH908*AH906)+(AH909*12*$AA$11)","v":17900807.412150905},{"$f":"(AI908*AI906)+(AI909*12*$AA$11)","v":17900807.412150905},{"$f":"(AJ908*AJ906)+(AJ909*12*$AA$11)","v":17900807.412150905},{"$f":"(AK908*AK906)+(AK909*12*$AA$11)","v":17900807.412150905},{"$f":"(AL908*AL906)+(AL909*12*$AA$11)","v":17900807.412150905},{"$f":"(AM908*AM906)+(AM909*12*$AA$11)","v":17900807.412150905},{"$f":"(AN908*AN906)+(AN909*12*$AA$11)","v":17900807.412150905},{"$f":"(AO908*AO906)+(AO909*12*$AA$11)","v":17900807.412150905},{"$f":"(AP908*AP906)+(AP909*12*$AA$11)","v":17900807.412150905},{"$f":"(AQ908*AQ906)+(AQ909*12*$AA$11)","v":17900807.412150905},{"$f":"(AR908*AR906)+(AR909*12*$AA$11)","v":17900807.412150905},{"$f":"(AS908*AS906)+(AS909*12*$AA$11)","v":17900807.412150905},{"$f":"(AT908*AT906)+(AT909*12*$AA$11)","v":17900807.412150905},{"$f":"(AU908*AU906)+(AU909*12*$AA$11)","v":17900807.412150905},{"$f":"(AV908*AV906)+(AV909*12*$AA$11)","v":17900807.412150905},{"$f":"(AW908*AW906)+(AW909*12*$AA$11)","v":17900807.412150905},null,null,null,null,"Revenue",null,{"$f":"(BD908*BD906)+(BD909*12*$BA$11)","v":13497169.786421856},{"$f":"(BE908*BE906)+(BE909*12*$BA$11)","v":13497169.786421856},{"$f":"(BF908*BF906)+(BF909*12*$BA$11)","v":13497169.786421856},{"$f":"(BG908*BG906)+(BG909*12*$BA$11)","v":13497169.786421856},{"$f":"(BH908*BH906)+(BH909*12*$BA$11)","v":13497169.786421856},{"$f":"(BI908*BI906)+(BI909*12*$BA$11)","v":13497169.786421856},{"$f":"(BJ908*BJ906)+(BJ909*12*$BA$11)","v":13497169.786421856},{"$f":"(BK908*BK906)+(BK909*12*$BA$11)","v":13497169.786421856},{"$f":"(BL908*BL906)+(BL909*12*$BA$11)","v":13497169.786421856},{"$f":"(BM908*BM906)+(BM909*12*$BA$11)","v":13497169.786421856},{"$f":"(BN908*BN906)+(BN909*12*$BA$11)","v":13497169.786421856},{"$f":"(BO908*BO906)+(BO909*12*$BA$11)","v":13497169.786421856},{"$f":"(BP908*BP906)+(BP909*12*$BA$11)","v":13497169.786421856},{"$f":"(BQ908*BQ906)+(BQ909*12*$BA$11)","v":13497169.786421856},{"$f":"(BR908*BR906)+(BR909*12*$BA$11)","v":13497169.786421856},{"$f":"(BS908*BS906)+(BS909*12*$BA$11)","v":13497169.786421856},{"$f":"(BT908*BT906)+(BT909*12*$BA$11)","v":13497169.786421856},{"$f":"(BU908*BU906)+(BU909*12*$BA$11)","v":13497169.786421856},{"$f":"(BV908*BV906)+(BV909*12*$BA$11)","v":13497169.786421856},{"$f":"(BW908*BW906)+(BW909*12*$BA$11)","v":13497169.786421856},null,null,null,"Revenue",null,{"$f":"(CC908*CC906)+(CC909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CD908*CD906)+(CD909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CE908*CE906)+(CE909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CF908*CF906)+(CF909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CG908*CG906)+(CG909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CH908*CH906)+(CH909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CI908*CI906)+(CI909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CJ908*CJ906)+(CJ909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CK908*CK906)+(CK909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CL908*CL906)+(CL909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CM908*CM906)+(CM909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CN908*CN906)+(CN909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CO908*CO906)+(CO909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CP908*CP906)+(CP909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CQ908*CQ906)+(CQ909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CR908*CR906)+(CR909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CS908*CS906)+(CS909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CT908*CT906)+(CT909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CU908*CU906)+(CU909*12*('Resource Options'!$J$16))","v":93497055.708018064},{"$f":"(CV908*CV906)+(CV909*12*('Resource Options'!$J$16))","v":93497055.708018064},null,null,null,null,"Revenue",null,{"$f":"(DC908*DC906)+(DC909*12*('Resource Options'!$J$27))","v":17730529.042354833},{"$f":"(DD908*DD906)+(DD909*12*('Resource Options'!$J$27))","v":17553223.751931287},{"$f":"(DE908*DE906)+(DE909*12*('Resource Options'!$J$27))","v":17377691.514411975},{"$f":"(DF908*DF906)+(DF909*12*('Resource Options'!$J$27))","v":17203914.599267855},{"$f":"(DG908*DG906)+(DG909*12*('Resource Options'!$J$27))","v":17031875.453275178},{"$f":"(DH908*DH906)+(DH909*12*('Resource Options'!$J$27))","v":16861556.698742427},{"$f":"(DI908*DI906)+(DI909*12*('Resource Options'!$J$27))","v":16692941.131755002},{"$f":"(DJ908*DJ906)+(DJ909*12*('Resource Options'!$J$27))","v":16526011.720437452},{"$f":"(DK908*DK906)+(DK909*12*('Resource Options'!$J$27))","v":16360751.603233077},{"$f":"(DL908*DL906)+(DL909*12*('Resource Options'!$J$27))","v":16197144.087200746},{"$f":"(DM908*DM906)+(DM909*12*('Resource Options'!$J$27))","v":16035172.646328738},{"$f":"(DN908*DN906)+(DN909*12*('Resource Options'!$J$27))","v":15874820.91986545},{"$f":"(DO908*DO906)+(DO909*12*('Resource Options'!$J$27))","v":15716072.710666794},{"$f":"(DP908*DP906)+(DP909*12*('Resource Options'!$J$27))","v":15558911.983560128},{"$f":"(DQ908*DQ906)+(DQ909*12*('Resource Options'!$J$27))","v":15403322.863724528},{"$f":"(DR908*DR906)+(DR909*12*('Resource Options'!$J$27))","v":15249289.635087281},{"$f":"(DS908*DS906)+(DS909*12*('Resource Options'!$J$27))","v":15096796.738736408},{"$f":"(DT908*DT906)+(DT909*12*('Resource Options'!$J$27))","v":14945828.771349043},{"$f":"(DU908*DU906)+(DU909*12*('Resource Options'!$J$27))","v":14796370.48363555},{"$f":"(DV908*DV906)+(DV909*12*('Resource Options'!$J$27))","v":14648406.778799195},null,null,null,"Revenue",null,{"$f":"(EB908*EB906)+(EB909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EC908*EC906)+(EC909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(ED908*ED906)+(ED909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EE908*EE906)+(EE909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EF908*EF906)+(EF909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EG908*EG906)+(EG909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EH908*EH906)+(EH909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EI908*EI906)+(EI909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EJ908*EJ906)+(EJ909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EK908*EK906)+(EK909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EL908*EL906)+(EL909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EM908*EM906)+(EM909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EN908*EN906)+(EN909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EO908*EO906)+(EO909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EP908*EP906)+(EP909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EQ908*EQ906)+(EQ909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(ER908*ER906)+(ER909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(ES908*ES906)+(ES909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(ET908*ET906)+(ET909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},{"$f":"(EU908*EU906)+(EU909*12*('Resource Options'!$J$40*1000))","v":202288727.09277967},null,null,null,"Revenue",null,{"$f":"(FA908*FA906)+(FA909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FB908*FB906)+(FB909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FC908*FC906)+(FC909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FD908*FD906)+(FD909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FE908*FE906)+(FE909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FF908*FF906)+(FF909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FG908*FG906)+(FG909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FH908*FH906)+(FH909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FI908*FI906)+(FI909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FJ908*FJ906)+(FJ909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FK908*FK906)+(FK909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FL908*FL906)+(FL909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FM908*FM906)+(FM909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FN908*FN906)+(FN909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FO908*FO906)+(FO909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FP908*FP906)+(FP909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FQ908*FQ906)+(FQ909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FR908*FR906)+(FR909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FS908*FS906)+(FS909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},{"$f":"(FT908*FT906)+(FT909*12*('Resource Options'!$J$41*1000))","v":157278181.05262938},null,null,null,"Revenue",null,{"$f":"(FZ908*FZ906)+(FZ909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GA908*GA906)+(GA909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GB908*GB906)+(GB909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GC908*GC906)+(GC909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GD908*GD906)+(GD909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GE908*GE906)+(GE909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GF908*GF906)+(GF909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GG908*GG906)+(GG909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GH908*GH906)+(GH909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GI908*GI906)+(GI909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GJ908*GJ906)+(GJ909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GK908*GK906)+(GK909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GL908*GL906)+(GL909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GM908*GM906)+(GM909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GN908*GN906)+(GN909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GO908*GO906)+(GO909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GP908*GP906)+(GP909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GQ908*GQ906)+(GQ909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GR908*GR906)+(GR909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},{"$f":"(GS908*GS906)+(GS909*12*('Resource Options'!$J$42*1000))","v":327882818.72160441},null,null,null,"Revenue",null,{"$f":"(GY908*GY906)+(GY909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(GZ908*GZ906)+(GZ909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HA908*HA906)+(HA909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HB908*HB906)+(HB909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HC908*HC906)+(HC909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HD908*HD906)+(HD909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HE908*HE906)+(HE909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HF908*HF906)+(HF909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HG908*HG906)+(HG909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HH908*HH906)+(HH909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HI908*HI906)+(HI909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HJ908*HJ906)+(HJ909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HK908*HK906)+(HK909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HL908*HL906)+(HL909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HM908*HM906)+(HM909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HN908*HN906)+(HN909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HO908*HO906)+(HO909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HP908*HP906)+(HP909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HQ908*HQ906)+(HQ909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038},{"$f":"(HR908*HR906)+(HR909*12*('Resource Options'!$J$43*1000))","v":170687781.42698038}]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(E905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(F905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(G905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(H905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(I905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(J905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(K905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(L905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(M905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(N905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(O905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(P905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(Q905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(R905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(S905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},{"$f":"HLOOKUP(T905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1747775.4760956166},{"$f":"HLOOKUP(U905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1782730.9856175289},{"$f":"HLOOKUP(V905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1818385.6053298796},{"$f":"HLOOKUP(W905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1854753.3174364772},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1273159.7288742547},{"$f":"HLOOKUP(AE905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(AF905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(AG905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(AH905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(AI905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(AJ905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(AK905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(AL905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(AM905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(AN905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(AO905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(AP905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(AQ905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(AR905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(AS905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},{"$f":"HLOOKUP(AT905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1747775.4760956166},{"$f":"HLOOKUP(AU905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1782730.9856175289},{"$f":"HLOOKUP(AV905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1818385.6053298796},{"$f":"HLOOKUP(AW905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1854753.3174364772},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1432304.6949835364},{"$f":"HLOOKUP(BE905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},{"$f":"HLOOKUP(BF905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1490169.8046608714},{"$f":"HLOOKUP(BG905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1519973.2007540888},{"$f":"HLOOKUP(BH905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1550372.6647691703},{"$f":"HLOOKUP(BI905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1581380.1180645544},{"$f":"HLOOKUP(BJ905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1613007.7204258451},{"$f":"HLOOKUP(BK905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1645267.874834362},{"$f":"HLOOKUP(BL905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1678173.2323310494},{"$f":"HLOOKUP(BM905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1711736.6969776703},{"$f":"HLOOKUP(BN905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1745971.4309172237},{"$f":"HLOOKUP(BO905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1780890.8595355682},{"$f":"HLOOKUP(BP905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1816508.6767262795},{"$f":"HLOOKUP(BQ905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1852838.8502608053},{"$f":"HLOOKUP(BR905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1889895.6272660217},{"$f":"HLOOKUP(BS905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1927693.5398113418},{"$f":"HLOOKUP(BT905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1966247.4106075685},{"$f":"HLOOKUP(BU905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2005572.3588197201},{"$f":"HLOOKUP(BV905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2045683.8059961144},{"$f":"HLOOKUP(BW905,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2086597.4821160368},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC906","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD906","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE906","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF906","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG906","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH906","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI906","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ906","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK906","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL906","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM906","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN906","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO906","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP906","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ906","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR906","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS906","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT906","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU906","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV906","v":11376839.76}]
[null,"Total Operating Costs",null,{"$f":"SUM(D912:D916)","v":4349259.2862556316},{"$f":"SUM(E912:E916)","v":4240530.0158394482},4146455.7595870192,4065878.5940650152,3997742.5425361283,3941084.8275067713,3895027.8783123279,3858772.0286586261,3831588.8446498327,3812815.0289607239,{"$f":"SUM(N912:N916)","v":3801846.8514969298},{"$f":"SUM(O912:O916)","v":4248183.9306434197},4173975.4303347589,4117352.4333478031,4076374.5495152632,4049338.0823599566,4034747.6487654061,4031291.2112377128,4037818.1126062837,4053319.7523102923,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD912:AD916)","v":4102625.489289464},{"$f":"SUM(AE912:AE916)","v":4025172.091279313},3958876.9685380077,3902947.6366383946,3856656.9385264865,3819337.8628930906,3790378.7774882484,3769219.0442295843,3755344.9856054084,3748286.1743114749,{"$f":"SUM(AN912:AN916)","v":3747612.0203034068},{"$f":"SUM(AO912:AO916)","v":4081902.7284378838},4404913.9093681648,4717239.9332598448,5019449.6336467573,5312087.5047782306,5595674.8449543873,5870710.8483273722,6137673.6475335946,6397021.309414342,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD912:BD916)","v":3389296.2189559564},{"$f":"SUM(BE912:BE916)","v":3344057.084807605},3305735.8288053055,3273926.8982193875,3248254.4473958695,3228370.3024000628,3213952.0677822619,3204701.3655958506,3200342.1974845869,3200619.4212946361,{"$f":"SUM(BN912:BN916)","v":3205297.3342612456},{"$f":"SUM(BO912:BO916)","v":3378726.3863825048},3547189.7382944962,3711002.1656849403,3870464.4095970178,4025863.8938664598,4177475.4079031665,4325561.756530148,4470374.3785087382,4612153.9352992745,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CC912:CC916)","v":36485564.265244648},36680198.354932249,37766125.079342745,37992986.411255293,38235860.306365751,38494694.432169132,38769447.506642692,39935230.64648319,40241741.124661528,40564111.337067023,40902342.578022607,41256446.424460538,42501586.128557093,42887510.418632358,43289402.508129478,43707313.912495241,45016447.393791407,45466590.792873368,45932966.068980046,46415663.146585248,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(DC912:DC916)","v":8475968.9092841446},8514612.1966711748,8555076.4658917114,8597332.7343786191,8641353.2559636179,8687111.4836284071,8734582.0334935393,8783740.6500051916,8834564.1722811535,8887030.5015787333,8941118.5698484238,8996808.309338348,9054080.6232156735,9112917.3571722843,9173301.2719830181,9235216.0169858765,9298646.1044545602,9363576.8848346453,9429994.5228156988,9497885.9742125142,null,null,null,"Total Operating Costs",null,{"$f":"SUM(EB913:EB916)","v":37019393.840971425},36783583.938351057,36566517.393706679,36368005.304457024,36187868.538235888,36025937.602710396,35882052.520620011,35756062.709952652,35647826.869177163,35557212.867453963,35484097.639749065,35428367.086778387,35389915.979713008,35368647.869577639,35364475.001277894,35377318.232193954,35407106.955281079,35453779.026619434,35517280.697358608,35597566.55000402,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FA913:FA916)","v":27660829.459164325},27447033.507359203,27247394.144825999,27061751.541410975,26889953.31542398,26731854.426790148,26587317.074212339,26456210.596276782,26338411.376436599,26233802.75181004,26142274.925732397,26063724.884002604,25998056.314767621,25945179.531989697,25905011.402443469,25877475.276192024,25862500.920492698,25860024.457085416,25869988.302818172,25892341.113566007,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FZ913:FZ916)","v":66747873.411725678},66548805.797983378,66382621.84858226,66249093.312930822,66148008.665559001,66079172.928985566,66042407.50533805,66037550.016605198,66064454.153405875,66122989.532163396,66213041.560578987,66334511.311301678,66487315.403697655,66671385.893625043,66886670.171125501,67133130.865947381,67410745.760820001,67719507.712402135,68059424.579832256,68430519.160811871,null,null,null,"Total Operating Costs",null,{"$f":"SUM(GY913:GY916)","v":29413714.99524311},29165248.341342434,28931920.545245223,28713551.152901173,28509967.713978957,28321005.662866928,28146508.204000324,27986326.201440547,27840318.072634026,27708349.686280936,27590294.264245994,27486032.287446067,27395451.40565132,27318446.351138949,27254918.856140614,27204777.574026722,27167938.004172891,27144322.420455839,27133859.803327914,27136485.775421534]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N905,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":43780803.525684752},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(AN905,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":31985819.967134591},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(BN905,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":15992909.983567296},0,0,0,0,0,0,0,0,0]
[null,"Before Tax Earnings",null,{"$f":"D920-D942-D930","v":-21499623.867474537},{"$f":"E920-E942-E930","v":-39956284.862241849},-19680104.597057894,-7405655.1353575978,-7130227.7913212571,2141424.794040747,11413359.406424478,11689580.838567123,11968727.884189304,12252063.754572473,{"$f":"N920-N942-N930","v":4425612.3479441023},{"$f":"O920-O942-O930","v":-48505.355184942484},{"$f":"P920-P942-P930","v":3550639.1639831169},6280099.5771593917,8392958.6456332523,8954346.9365016539,9530006.7849949542,12076961.177552899,14642074.951390997,15276081.293109152,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD920-AD942-AD930","v":-18451091.722909428},{"$f":"AE920-AE942-AE930","v":-24831050.923859544},-16902957.950249106,-6287178.338847884,-6058792.7678141324,1959545.8676406601,9979084.4936952926,10211041.804220106,10446253.318973741,10685716.459203605,{"$f":"AN920-AN942-AN930","v":5001523.5694863331},{"$f":"AO920-AO942-AO930","v":1767703.8729671706},{"$f":"AP920-AP942-AP930","v":4065259.800252114},5753230.3076883778,7014641.8919672575,7164817.9082668237,7346185.1498932596,8987198.460745886,10659735.516710894,10938630.902589373,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD920-BD942-BD930","v":-15303970.697466677},{"$f":"BE920-BE942-BE930","v":-27954065.306786641},-14114872.225862827,-5744683.3197409827,-5577261.5114890747,743994.89943820937,7067227.2412524754,7240570.5433319267,7417226.9413308837,7597861.8089029118,{"$f":"BN920-BN942-BN930","v":4818695.7973334482},{"$f":"BO920-BO942-BO930","v":3266844.9454426551},{"$f":"BP920-BP942-BP930","v":4483574.9767822251},5398566.1356568988,6103502.6207089191,6256227.5711177625,6428146.7134932522,7333691.0557655226,8259014.6968483189,8491762.3161869515,null,null,null,"Before Tax Earnings",null,{"$f":"CC920-CC942-CC930","v":34346619.951230891},28254065.309225895,28663213.731755234,29881126.377689939,31041328.268220559,32150699.631432563,33212500.002355553,33360418.620736144,33839077.347775303,34221501.065194711,34623303.450555287,35046234.911749318,34616982.280666322,35087739.417255297,35585362.825755626,36111942.694287188,35794525.049533211,36385683.278820552,37012674.712501638,37678012.680173583,null,null,null,null,"Before Tax Earnings",null,{"$f":"DC920-DC942-DC930","v":-15450685.338333488},-28166379.521728303,-14813327.111703426,-6835251.9714377243,-6922248.1531125605,-949415.43640588596,5030183.9786556698,4963503.0686947424,4904296.9029760938,4852944.4050959572,4809842.3107765205,4775406.1303866841,4750071.1571522476,4734293.5234225914,4728551.3074765597,4733345.6934717726,4749202.1872692984,4776671.8909997856,4816332.8393780747,4868791.4009213801,null,null,null,"Before Tax Earnings",null,{"$f":"EB920-EB942-EB930","v":3581386.9549370259},{"$f":"EC920-EC942-EC930","v":-71909683.992413849},-58457037.823649883,-45869863.575154811,-34056197.003253773,-22946098.74154371,-12513816.827930301,-2666926.3848501593,479452.82987777889,2316823.639646858,{"$f":"EL920-EL942-EL930","v":4224033.5157999098},{"$f":"EM920-EM942-EM930","v":6205563.449641183},{"$f":"EN920-EN942-EN930","v":8266103.9066206664},10410565.834165812,12644092.210745864,14972070.163524128,17400143.683316022,19934226.967000648,22580518.419035599,25345515.345303014,null,null,null,"Before Tax Earnings",null,{"$f":"FA920-FA942-FA930","v":2576822.3602091223},{"$f":"FB920-FB942-FB930","v":-56709073.784391724},-46110050.431478858,-36190458.988656737,-26878030.20106411,-18117799.841856658,-9889522.1216536164,-2120565.1468223184,384346.7239805311,1861407.1263574064,{"$f":"FK920-FK942-FK930","v":3394009.3190728873},{"$f":"FL920-FL942-FL930","v":4985687.4457724318},{"$f":"FM920-FM942-FM930","v":6640140.5042256266},8361241.0006826967,10153044.029592015,12019796.800174706,13965948.632421844,15996161.44620432,18115320.768365517,20328547.283906341,null,null,null,"Before Tax Earnings",null,{"$f":"FZ920-FZ942-FZ930","v":7053886.8433668464},{"$f":"GA920-GA942-GA930","v":-111746429.7357028},-90781477.80554238,-71180051.591076717,-52797705.820493639,-35524607.142772973,-19320360.983874977,-4039802.5013506413,707518.66377398372,3393886.8405171335,{"$f":"GJ920-GJ942-GJ930","v":6185983.5453771949},{"$f":"GK920-GK942-GK930","v":9090769.9645939916},{"$f":"GL920-GL942-GL930","v":12115534.850634456},15267911.788065344,18555897.30929108,21987869.903131709,25572609.961354688,29319320.71052295,33237650.178880751,37337714.250478446,null,null,null,"Before Tax Earnings",null,{"$f":"GY920-GY942-GY930","v":2684398.177276209},{"$f":"GZ920-GZ942-GZ930","v":-61975890.18308419},-50397779.852027342,-39560557.180330075,-29385376.765110798,-19812271.291554824,-10819147.977097072,-2326765.4324691966,423365.58829656243,2052554.0958318487,{"$f":"HI920-HI942-HI930","v":3742690.6451080889},{"$f":"HJ920-HJ942-HJ930","v":5497637.8055113479},{"$f":"HK920-HK942-HK930","v":7321438.1300896108},9218323.5995246917,11192725.530191861,13249284.969758011,15392863.604936741,17628555.207244918,19961697.643893525,22397885.482296631]
[]
[]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N918)*$A947","v":4819342.1994039742},{"$f":"-PMT($B$7,10,$N918)*$A947","v":4819342.1994039742},4819342.1994039742,4819342.1994039742,4819342.1994039742,4819342.1994039742,4819342.1994039742,4819342.1994039742,4819342.1994039742,4819342.1994039742,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$AN918)*$A947","v":3520963.516800575},{"$f":"-PMT($B$7,10,$AN918)*$A947","v":3520963.516800575},3520963.516800575,3520963.516800575,3520963.516800575,3520963.516800575,3520963.516800575,3520963.516800575,3520963.516800575,3520963.516800575,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$BN918)*$A947","v":1760481.7584002875},{"$f":"-PMT($B$7,10,$BN918)*$A947","v":1760481.7584002875},1760481.7584002875,1760481.7584002875,1760481.7584002875,1760481.7584002875,1760481.7584002875,1760481.7584002875,1760481.7584002875,1760481.7584002875]
[null,"Mortgage Balance",{"$f":"C947","v":118419770.89264506},{"$f":"C934-D933","v":114838450.64632255},{"$f":"D934-E933","v":111078064.38768391},{"$f":"E934-F933","v":107129658.81611335},{"$f":"F934-G933","v":102983832.96596426},{"$f":"G934-H933","v":98630715.823307708},{"$f":"H934-I933","v":94059942.823518336},{"$f":"I934-J933","v":89260631.173739493},{"$f":"J934-K933","v":84221353.941471711},{"$f":"K934-L933","v":78930112.847590536},{"$f":"(N918*$A$54)+L934-M933","v":110587992.69584735},{"$f":"M934-N933","v":101795741.34028098},{"$f":"N934-O933","v":92563877.416936293},{"$f":"O934-P933","v":82870420.297424376},{"$f":"P934-Q933","v":72692290.321936861},{"$f":"Q934-R933","v":62005253.847674973},{"$f":"R934-S933","v":50783865.549699992},{"$f":"S934-T933","v":39001407.836826257},{"$f":"T934-U933","v":26629827.238308839},{"$f":"U934-V933","v":13639667.60986555},{"$f":"V934-W933","v":9.4994902610778809E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC947","v":104025754.63392711},{"$f":"AC934-AD933","v":100879746.67933311},{"$f":"AD934-AE933","v":97576438.32700941},{"$f":"AE934-AF933","v":94107964.557069525},{"$f":"AF934-AG933","v":90466067.098632649},{"$f":"AG934-AH933","v":86642074.767273918},{"$f":"AH934-AI933","v":82626882.819347262},{"$f":"AI934-AJ933","v":78410931.274024263},{"$f":"AJ934-AK933","v":73984182.151435122},{"$f":"AK934-AL933","v":69336095.572716519},{"$f":"(AN918*$A$54)+AL934-AM933","v":91643551.637126386},{"$f":"AM934-AN933","v":84357470.015891775},{"$f":"AN934-AO933","v":76707084.313595429},{"$f":"AO934-AP933","v":68674179.326184273},{"$f":"AP934-AQ933","v":60239629.089402556},{"$f":"AQ934-AR933","v":51383351.340781748},{"$f":"AR934-AS933","v":42084259.7047299},{"$f":"AS934-AT933","v":32320213.486875463},{"$f":"AT934-AU933","v":22067964.958128303},{"$f":"AU934-AV933","v":11303104.002943786},{"$f":"AV934-AW933","v":4.2840838432312012E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC947","v":80977479.699230269},{"$f":"BC934-BD933","v":78528511.208943859},{"$f":"BD934-BE933","v":75957094.294143125},{"$f":"BE934-BF933","v":73257106.533602357},{"$f":"BF934-BG933","v":70422119.385034561},{"$f":"BG934-BH933","v":67445382.879038364},{"$f":"BH934-BI933","v":64319809.547742359},{"$f":"BI934-BJ933","v":61037957.549881555},{"$f":"BJ934-BK933","v":57592012.95212771},{"$f":"BK934-BL933","v":53973771.124486178},{"$f":"(BN918*$A$54)+BL934-BM933","v":63768590.69149477},{"$f":"BM934-BN933","v":58698695.992421299},{"$f":"BN934-BO933","v":53375306.558394156},{"$f":"BO934-BP933","v":47785747.65266566},{"$f":"BP934-BQ933","v":41916710.801650733},{"$f":"BQ934-BR933","v":35754222.108085059},{"$f":"BR934-BS933","v":29283608.979841106},{"$f":"BS934-BT933","v":22489465.195184954},{"$f":"BT934-BU933","v":15355614.221295994},{"$f":"BU934-BV933","v":7865070.6987125855},{"$f":"BV934-BW933","v":0},null,null,null,"Mortgage Balance",{"$f":"CB947","v":315470545.43747091},{"$f":"CB934-CC933","v":305929899.96098328},295912222.21067125,285393660.57284361,274349170.85312456,262752456.64741957,250575906.73142934,237790529.31963959,224365883.03726035,210270004.44076216,{"$f":"(CM918*$A$54)+CK934-CL933","v":195469331.91443905},{"$f":"CL934-CM933","v":179928625.76179981},163610884.3015286,146477255.76824382,128486945.8082948,109597120.35034834,89762803.619504541,68936771.05211857,47069436.856363289,24108735.950820245,4.8428773880004883E-8,null,null,null,null,"Mortgage Balance",{"$f":"DB947","v":73730392.851261809},{"$f":"DB934-DC933","v":71500595.016853601},69159307.290724978,66700955.178289928,64119685.460233122,61409352.256273478,58563502.392115854,55575360.03475035,52437810.559516571,49143383.6105211,{"$f":"(DM918*$A$54)+DK934-DL933","v":45684235.314075857},{"$f":"DL934-DM933","v":42052129.602808349},38238418.605977468,34234022.059305042,30029405.685298994,25614558.492592644,20978968.940250978,16111599.910292227,11000862.428835539,5634588.0733060166,1.7695128917694092E-8,null,null,null,"Mortgage Balance",{"$f":"EA947","v":1570978125.7021632},{"$f":"EA934-EB933","v":1547332650.4306226},{"$f":"EB934-EC933","v":1522504901.395505},{"$f":"EC934-ED933","v":1496435764.9086313},{"$f":"ED934-EE933","v":1469063171.597414},{"$f":"EE934-EF933","v":1440321948.620636},{"$f":"EF934-EG933","v":1410143664.495019},{"$f":"EG934-EH933","v":1378456466.163121},{"$f":"EH934-EI933","v":1345184907.9146283},{"$f":"EI934-EJ933","v":1310249771.7537107},{"$f":"EJ934-EK933","v":1273567878.7847474},{"$f":"EK934-EL933","v":1235051891.167336},{"$f":"EL934-EM933","v":1194610104.169054},{"$f":"EM934-EN933","v":1152146227.820858},{"$f":"EN934-EO933","v":1107559157.655252},{"$f":"EO934-EP933","v":1060742733.9813657},{"$f":"EP934-EQ933","v":1011585489.1237851},{"$f":"EQ934-ER933","v":959970382.02332556},{"$f":"ER934-ES933","v":905774519.56784296},{"$f":"ES934-ET933","v":848868863.98958623},{"$f":"ET934-EU933","v":789117925.63241673},null,null,null,"Mortgage Balance",{"$f":"EZ947","v":1234339955.9088426},{"$f":"EZ934-FA933","v":1215761368.1954892},{"$f":"FA934-FB933","v":1196253851.0964682},{"$f":"FB934-FC933","v":1175770958.1424961},{"$f":"FC934-FD933","v":1154263920.5408254},{"$f":"FD934-FE933","v":1131681531.0590711},{"$f":"FE934-FF933","v":1107970022.103229},{"$f":"FF934-FG933","v":1083072937.699595},{"$f":"FG934-FH933","v":1056930999.0757792},{"$f":"FH934-FI933","v":1029481963.5207727},{"$f":"FI934-FJ933","v":1000660476.1880158},{"$f":"FJ934-FK933","v":970397914.48862112},{"$f":"FK934-FL933","v":938622224.70425665},{"$f":"FL934-FM933","v":905257750.43067396},{"$f":"FM934-FN933","v":870225052.44341207},{"$f":"FN934-FO933","v":833440719.55678713},{"$f":"FO934-FP933","v":794817170.02583098},{"$f":"FP934-FQ933","v":754262443.018327},{"$f":"FQ934-FR933","v":711679979.66044784},{"$f":"FR934-FS933","v":666968393.13467467},{"$f":"FS934-FT933","v":620021227.28261292},null,null,null,"Mortgage Balance",{"$f":"FY947","v":2468679911.8176851},{"$f":"FY934-FZ933","v":2431522736.3909783},{"$f":"FZ934-GA933","v":2392507702.1929364},{"$f":"GA934-GB933","v":2351541916.2849922},{"$f":"GB934-GC933","v":2308527841.0816507},{"$f":"GC934-GD933","v":2263363062.1181421},{"$f":"GD934-GE933","v":2215940044.2064581},{"$f":"GE934-GF933","v":2166145875.3991899},{"$f":"GF934-GG933","v":2113861998.1515584},{"$f":"GG934-GH933","v":2058963927.0415454},{"$f":"GH934-GI933","v":2001320952.3760316},{"$f":"GI934-GJ933","v":1940795828.9772422},{"$f":"GJ934-GK933","v":1877244449.4085133},{"$f":"GK934-GL933","v":1810515500.8613479},{"$f":"GL934-GM933","v":1740450104.8868241},{"$f":"GM934-GN933","v":1666881439.1135743},{"$f":"GN934-GO933","v":1589634340.051662},{"$f":"GO934-GP933","v":1508524886.036654},{"$f":"GP934-GQ933","v":1423359959.3208957},{"$f":"GQ934-GR933","v":1333936786.2693493},{"$f":"GR934-GS933","v":1240042454.5652258},null,null,null,"Mortgage Balance",{"$f":"GX947","v":1346552679.1732831},{"$f":"GX934-GY933","v":1326285128.9405339},{"$f":"GY934-GZ933","v":1305004201.1961472},{"$f":"GZ934-HA933","v":1282659227.0645413},{"$f":"HA934-HB933","v":1259197004.2263551},{"$f":"HB934-HC933","v":1234561670.2462595},{"$f":"HC934-HD933","v":1208694569.5671592},{"$f":"HD934-HE933","v":1181534113.8541038},{"$f":"HE934-HF933","v":1153015635.3553956},{"$f":"HF934-HG933","v":1123071232.931752},{"$f":"HG934-HH933","v":1091629610.3869262},{"$f":"HH934-HI933","v":1058615906.7148591},{"$f":"HI934-HJ933","v":1023951517.8591888},{"$f":"HJ934-HK933","v":987553909.56073487},{"$f":"HK934-HL933","v":949336420.84735823},{"$f":"HL934-HM933","v":909208057.69831276},{"$f":"HM934-HN933","v":867073276.39181507},{"$f":"HN934-HO933","v":822831756.01999247},{"$f":"HO934-HP933","v":776378159.62957883},{"$f":"HP934-HQ933","v":727601883.41964447},{"$f":"HQ934-HR933","v":676386793.39921331}]
[null,"End Year Book Value",null,{"$f":"-$C926-D939","v":170003424.40319303},{"$f":"-$C926-E939","v":156237669.6152133},142471914.82723355,128706160.0392538,114940405.25127406,101174650.46329433,87408895.675314605,73643140.887334868,59877386.099355131,{"$f":"-$C926-M939+$N918","v":89892434.837060124},{"$f":"-$C926-N939+$N918","v":80903191.353354126},71913947.869648129,62924704.385942109,53935460.902236111,44946217.418530114,35956973.934824087,26967730.451118089,17978486.967412062,8989243.4837060645,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC926-AD939","v":147806382.67623788},{"$f":"-$AC926-AE939","v":136506965.85791984},{"$f":"-$AC926-AF939","v":125207549.03960177},{"$f":"-$AC926-AG939","v":113908132.2212837},{"$f":"-$AC926-AH939","v":102608715.40296565},{"$f":"-$AC926-AI939","v":91309298.584647596},{"$f":"-$AC926-AJ939","v":80009881.766329542},{"$f":"-$AC926-AK939","v":68710464.948011488},{"$f":"-$AC926-AL939","v":57411048.129693449},{"$f":"-$AC926-AM939","v":46111631.311375394},{"$f":"-$AC926-AN939","v":38301886.1835244},{"$f":"-$AC926-AO939","v":30492141.05567342},{"$f":"-$AC926-AP939","v":22682395.927822441},{"$f":"-$AC926-AQ939","v":14872650.799971431},{"$f":"-$AC926-AR939","v":7062905.6721204519},{"$f":"-$AC926-AS939","v":-746839.45573055744},{"$f":"-$AC926-AT939","v":-8556584.583581537},{"$f":"-$AC926-AU939","v":-16366329.711432546},{"$f":"-$AC926-AV939","v":-24176074.839283526},{"$f":"-$AC926-AW939","v":-31985819.967134535},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC926-BD939","v":117709241.08392552},{"$f":"-$BC926-BE939","v":109753951.10919772},{"$f":"-$BC926-BF939","v":101798661.13446993},{"$f":"-$BC926-BG939","v":93843371.159742117},{"$f":"-$BC926-BH939","v":85888081.185014337},{"$f":"-$BC926-BI939","v":77932791.210286543},{"$f":"-$BC926-BJ939","v":69977501.235558748},{"$f":"-$BC926-BK939","v":62022211.260830961},{"$f":"-$BC926-BL939","v":54066921.286103159},{"$f":"-$BC926-BM939","v":46111631.311375365},{"$f":"-$BC926-BN939","v":39901177.1818811},{"$f":"-$BC926-BO939","v":33690723.052386835},{"$f":"-$BC926-BP939","v":27480268.92289257},{"$f":"-$BC926-BQ939","v":21269814.793398306},{"$f":"-$BC926-BR939","v":15059360.663904056},{"$f":"-$BC926-BS939","v":8848906.5344097912},{"$f":"-$BC926-BT939","v":2638452.4049155265},{"$f":"-$BC926-BU939","v":-3572001.7245787382},{"$f":"-$BC926-BV939","v":-9782455.8540730029},{"$f":"-$BC926-BW939","v":-15992909.983567253},null,null,null,"End Year Book Value",null,{"$f":"-$CB926-CC939","v":701592161.14173889},683602618.54836094,665613075.95498312,647623533.36160517,629633990.76822722,611644448.17484927,593654905.58147144,575665362.9880935,557675820.39471555,539686277.8013376,521696735.20795971,503707192.61458182,485717650.02120388,467728107.42782593,449738564.83444804,431749022.24107009,413759479.64769214,395769937.0543142,377780394.46093625,359790851.8675583,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB926-DC939","v":100889883.9784372},96686138.812668979,92482393.646900773,88278648.481132552,84074903.315364331,79871158.149596125,75667412.983827904,71463667.818059683,67259922.652291462,63056177.486523241,58852432.32075502,54648687.154986799,50444941.989218578,46241196.823450357,42037451.657682136,37833706.491913915,33629961.326145694,29426216.160377473,25222470.994609252,21018725.828841031,null,null,null,"End Year Book Value",null,{"$f":"-$EA938-EB939","v":2172700245.6407409},{"$f":"-$EA938-EC939","v":2128359424.3011336},{"$f":"-$EA938-ED939","v":2084018602.9615269},{"$f":"-$EA938-EE939","v":2039677781.6219199},{"$f":"-$EA938-EF939","v":1995336960.2823129},{"$f":"-$EA938-EG939","v":1950996138.9427059},{"$f":"-$EA938-EH939","v":1906655317.6030989},{"$f":"-$EA938-EI939","v":1862314496.2634921},{"$f":"-$EA938-EJ939","v":1817973674.9238851},{"$f":"-$EA938-EK939","v":1773632853.5842781},{"$f":"-$EA938-EL939","v":1729292032.2446713},{"$f":"-$EA938-EM939","v":1684951210.9050643},{"$f":"-$EA938-EN939","v":1640610389.5654573},{"$f":"-$EA938-EO939","v":1596269568.2258503},{"$f":"-$EA938-EP939","v":1551928746.8862433},{"$f":"-$EA938-EQ939","v":1507587925.5466363},{"$f":"-$EA938-ER939","v":1463247104.2070293},{"$f":"-$EA938-ES939","v":1418906282.8674223},{"$f":"-$EA938-ET939","v":1374565461.5278153},{"$f":"-$EA938-EU939","v":1330224640.1882083},null,null,null,"End Year Book Value",null,{"$f":"-$EZ938-FA939","v":1707121621.5748675},{"$f":"-$EZ938-FB939","v":1672282404.8080335},{"$f":"-$EZ938-FC939","v":1637443188.0411994},{"$f":"-$EZ938-FD939","v":1602603971.2743654},{"$f":"-$EZ938-FE939","v":1567764754.5075314},{"$f":"-$EZ938-FF939","v":1532925537.7406974},{"$f":"-$EZ938-FG939","v":1498086320.9738634},{"$f":"-$EZ938-FH939","v":1463247104.2070293},{"$f":"-$EZ938-FI939","v":1428407887.4401953},{"$f":"-$EZ938-FJ939","v":1393568670.6733613},{"$f":"-$EZ938-FK939","v":1358729453.9065273},{"$f":"-$EZ938-FL939","v":1323890237.1396933},{"$f":"-$EZ938-FM939","v":1289051020.3728592},{"$f":"-$EZ938-FN939","v":1254211803.6060252},{"$f":"-$EZ938-FO939","v":1219372586.8391912},{"$f":"-$EZ938-FP939","v":1184533370.0723572},{"$f":"-$EZ938-FQ939","v":1149694153.3055229},{"$f":"-$EZ938-FR939","v":1114854936.5386891},{"$f":"-$EZ938-FS939","v":1080015719.7718549},{"$f":"-$EZ938-FT939","v":1045176503.005021},null,null,null,"End Year Book Value",null,{"$f":"-$FY938-FZ939","v":3414243243.1497355},{"$f":"-$FY938-GA939","v":3344564809.6160674},{"$f":"-$FY938-GB939","v":3274886376.0823994},{"$f":"-$FY938-GC939","v":3205207942.5487313},{"$f":"-$FY938-GD939","v":3135529509.0150633},{"$f":"-$FY938-GE939","v":3065851075.4813952},{"$f":"-$FY938-GF939","v":2996172641.9477272},{"$f":"-$FY938-GG939","v":2926494208.4140592},{"$f":"-$FY938-GH939","v":2856815774.8803911},{"$f":"-$FY938-GI939","v":2787137341.3467231},{"$f":"-$FY938-GJ939","v":2717458907.813055},{"$f":"-$FY938-GK939","v":2647780474.279387},{"$f":"-$FY938-GL939","v":2578102040.745719},{"$f":"-$FY938-GM939","v":2508423607.2120509},{"$f":"-$FY938-GN939","v":2438745173.6783829},{"$f":"-$FY938-GO939","v":2369066740.1447144},{"$f":"-$FY938-GP939","v":2299388306.6110468},{"$f":"-$FY938-GQ939","v":2229709873.0773783},{"$f":"-$FY938-GR939","v":2160031439.5437107},{"$f":"-$FY938-GS939","v":2090353006.0100424},null,null,null,"End Year Book Value",null,{"$f":"-$GX938-GY939","v":1862314496.2634923},{"$f":"-$GX938-GZ939","v":1824308077.9724007},{"$f":"-$GX938-HA939","v":1786301659.681309},{"$f":"-$GX938-HB939","v":1748295241.3902173},{"$f":"-$GX938-HC939","v":1710288823.0991256},{"$f":"-$GX938-HD939","v":1672282404.8080339},{"$f":"-$GX938-HE939","v":1634275986.5169423},{"$f":"-$GX938-HF939","v":1596269568.2258506},{"$f":"-$GX938-HG939","v":1558263149.9347589},{"$f":"-$GX938-HH939","v":1520256731.6436672},{"$f":"-$GX938-HI939","v":1482250313.3525755},{"$f":"-$GX938-HJ939","v":1444243895.0614839},{"$f":"-$GX938-HK939","v":1406237476.7703922},{"$f":"-$GX938-HL939","v":1368231058.4793005},{"$f":"-$GX938-HM939","v":1330224640.1882088},{"$f":"-$GX938-HN939","v":1292218221.8971171},{"$f":"-$GX938-HO939","v":1254211803.6060255},{"$f":"-$GX938-HP939","v":1216205385.3149338},{"$f":"-$GX938-HQ939","v":1178198967.0238421},{"$f":"-$GX938-HR939","v":1140192548.7327504}]
[null,"After Tax Dep. Value",null,{"$f":"D942*$B$6","v":6560559.6971248686},10496895.515399789,6298137.3092398737,3778882.3855439238,3778882.3855439238,1889441.1927719619,null,null,null,null,{"$f":"N942*$B$6","v":1313450.3742526579},2251602.9445224409,1608300.9517570869,1148786.3941122051,820561.71008014644,820561.71008014644,820561.71008014644,410142.94550896727,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD942*$B$6","v":5680077.0419556471},7069166.77126054,5452873.9602774205,3271724.3761664527,3271724.3761664527,1635862.1880832263,null,null,null,null,{"$f":"AN942*$B$6","v":959593.79050601786},1644998.7350897649,1175008.6922386794,839291.9230276281,599494.23073402012,599494.23073402012,599494.23073402012,299646.36003411358,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD942*$B$6","v":4486223.7587939231},7177958.0140702771,4306774.8084421661,2584064.8850652999,2584064.8850652999,1292032.44253265,null,null,null,null,{"$f":"BN942*$B$6","v":479796.89525300893},822499.36754488247,587504.34611933969,419645.96151381405,299747.11536701006,299747.11536701006,299747.11536701006,149823.18001705679,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC942*$B$6","v":1447182.2861304856},2785922.3796202601,2577142.2151411693,2384184.5769904377,2205505.8040628596,2039948.1505295322,1887125.7011141533,1745494.7947115162,1721568.0475808254,1721568.0475808254,1721568.0475808254,1721568.0475808254,1721568.0475808254,1721568.0475808254,1721568.0475808254,1721568.0475808254,{"$f":"CS942*$B$6","v":1721568.0475808254},{"$f":"CT942*$B$6","v":1721568.0475808254},{"$f":"CU942*$B$6","v":1721568.0475808254},{"$f":"CV942*$B$6","v":1721568.0475808254},null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC942*$B$6","v":4413932.4240566278},7062291.8784906045,4237375.1270943629,2542425.0762566174,2542425.0762566174,1271212.5381283087,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB942*$B$6","v":17459198.402470239},{"$f":"EC942*$B$6","v":33610120.871315375},31091340.515118998,28763447.394789632,26607818.365364641,24610486.068122044,22766794.71682119,21058121.166499432,20769462.419578593,20769462.419578593,20769462.419578593,20769462.419578593,20769462.419578593,20769462.419578593,20769462.419578593,20769462.419578593,20769462.419578593,20769462.419578593,20769462.419578593,20769462.419578593,10377747.530428309,null,null,"After Tax Dep. Value",null,{"$f":"FA942*$B$6","v":13717941.601940898},{"$f":"FB942*$B$6","v":26407952.113176361},24428910.404736355,22599851.524477568,20906143.001357928,19336810.48209589,17888195.848930933,16545666.630820982,16318863.329668891,16318863.329668891,16318863.329668891,16318863.329668891,16318863.329668891,16318863.329668891,16318863.329668891,16318863.329668891,16318863.329668891,16318863.329668891,16318863.329668891,16318863.329668891,8153944.4881936703,null,null,"After Tax Dep. Value",null,{"$f":"FZ942*$B$6","v":27435883.2038818},{"$f":"GA942*$B$6","v":52815904.226352729},48857820.80947271,45199703.048955142,41812286.002715863,38673620.964191787,35776391.697861865,33091333.261641972,32637726.659337789,32637726.659337789,32637726.659337789,32637726.659337789,32637726.659337789,32637726.659337789,32637726.659337789,32637726.659337789,32637726.659337789,32637726.659337789,32637726.659337789,32637726.659337789,16307888.976387344,null,null,"After Tax Dep. Value",null,{"$f":"GY942*$B$6","v":14965027.202117348},{"$f":"GZ942*$B$6","v":28808675.032556038},26649720.441530574,24654383.481248263,22806701.456026837,21094702.344104614,19514395.471561022,18049818.142713804,17802396.359638795,17802396.359638795,17802396.359638795,17802396.359638795,17802396.359638795,17802396.359638795,17802396.359638795,17802396.359638795,17802396.359638795,17802396.359638795,17802396.359638795,17802396.359638795,8895212.168938553]
[0.85,"Debt",{"$f":"(C949-C945-C946)*$A947","v":118419770.89264506},{"$f":"C947/C949","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC949-AC945-AC946)*$A947","v":104025754.63392711},{"$f":"AC947/AC949","v":0.65381497698005975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC949-BC945-BC946)*$A947","v":80977479.699230269},{"$f":"BC947/BC949","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(CB949-CB945-CB946)*$BZ947","v":315470545.43747091},{"$f":"CB947/CB949","v":0.43840823606265267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(DB949-DB945-DB946)*$CZ947","v":73730392.851261809},{"$f":"DB947/DB949","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EA949-EA945-EA946)*$DY947","v":1570978125.7021632},{"$f":"EA947/EA949","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EZ949-EZ945-EZ946)*$EX947","v":1234339955.9088426},{"$f":"EZ947/EZ949","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(FY949-FY945-FY946)*$FW947","v":2468679911.8176851},{"$f":"FY947/FY949","v":0.70859225347677723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(GX949-GX945-GX946)*$GV947","v":1346552679.1732831},{"$f":"GX947/GX949","v":0.70859225347677735}]
[0.15,"Equity",{"$f":"(C949-C945-C946)*$A948","v":20897606.628113832},{"$f":"C948/C949","v":0.1137166020988444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC949-AC945-AC946)*$A948","v":18357486.111869488},{"$f":"AC948/AC949","v":0.11537911358471642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC949-BC945-BC946)*$A948","v":14290143.476334753},{"$f":"BC948/BC949","v":0.1137166020988444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(CB949-CB945-CB946)*$BZ948","v":210313696.95831394},{"$f":"CB948/CB949","v":0.29227215737510182},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(DB949-DB945-DB946)*$CZ948","v":13011245.797281496},{"$f":"DB948/DB949","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EA949-EA945-EA946)*$DY948","v":392744531.4255408},{"$f":"EA948/EA949","v":0.17714806336919431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EZ949-EZ945-EZ946)*$EX948","v":308584988.97721064},{"$f":"EZ948/EZ949","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(FY949-FY945-FY946)*$FW948","v":617169977.95442128},{"$f":"FY948/FY949","v":0.17714806336919431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(GX949-GX945-GX946)*$GV948","v":336638169.79332078},{"$f":"GX948/GX949","v":0.17714806336919434}]
[{"$f":"$A$11","v":100000},"2042 Solar + Storage (4hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":100000},"2042 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$11","v":50000},"2042 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC952&\" \"&'Resource Options'!$B$16","v":"2042 Small Nuclear (share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC952&\" \"&'Resource Options'!$B$27","v":"2042 Geothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB952&\" \"&'Resource Options'!$B$40","v":"2042 Pumped Hydro (70 hr/ 500MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA952&\" \"&'Resource Options'!$B$41","v":"2042 Pumped Hydro (8.5 hr/ 400 MW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ952&\" \"&'Resource Options'!$B$42","v":"2042 Pumped Hydro (12 hr/ 1200 MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GY952&\" \"&'Resource Options'!$B$43","v":"2042 Pumped Hydro (10 hr/ 400 MW)"}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N83","v":8.8178033976692785},{"$f":"D956","v":8.8178033976692785},8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,8.8178033976692785,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X53","v":7.066254646534003},{"$f":"AD956","v":7.066254646534003},7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,7.066254646534003,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC53","v":6.7977244431809147},{"$f":"BD956","v":6.7977244431809147},6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,6.7977244431809147,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R83","v":0},{"$f":"CC956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y83","v":29.031042984738605},29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,29.031042984738605,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC83","v":31.3462997414534},{"$f":"FA956","v":31.3462997414534},31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,31.3462997414534,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG83","v":20.410234228083727},{"$f":"FZ956","v":20.410234228083727},20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,20.410234228083727,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK83","v":33.842820148517731},{"$f":"GY956","v":33.842820148517731},33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731,33.842820148517731]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(E952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(F952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(G952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(H952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(I952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(J952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(K952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(L952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(M952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(N952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(O952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(P952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(Q952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(R952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},{"$f":"HLOOKUP(S952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1747775.4760956166},{"$f":"HLOOKUP(T952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1782730.9856175289},{"$f":"HLOOKUP(U952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1818385.6053298796},{"$f":"HLOOKUP(V952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1854753.3174364772},{"$f":"HLOOKUP(W952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1891848.3837852068},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1298622.9234517401},{"$f":"HLOOKUP(AE952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1324595.3819207745},{"$f":"HLOOKUP(AF952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(AG952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(AH952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(AI952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(AJ952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(AK952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(AL952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(AM952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(AN952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(AO952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(AP952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(AQ952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(AR952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},{"$f":"HLOOKUP(AS952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1747775.4760956166},{"$f":"HLOOKUP(AT952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1782730.9856175289},{"$f":"HLOOKUP(AU952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1818385.6053298796},{"$f":"HLOOKUP(AV952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1854753.3174364772},{"$f":"HLOOKUP(AW952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1891848.3837852068},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1460950.7888832074},{"$f":"HLOOKUP(BE952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1490169.8046608714},{"$f":"HLOOKUP(BF952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1519973.2007540888},{"$f":"HLOOKUP(BG952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1550372.6647691703},{"$f":"HLOOKUP(BH952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1581380.1180645544},{"$f":"HLOOKUP(BI952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1613007.7204258451},{"$f":"HLOOKUP(BJ952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1645267.874834362},{"$f":"HLOOKUP(BK952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1678173.2323310494},{"$f":"HLOOKUP(BL952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1711736.6969776703},{"$f":"HLOOKUP(BM952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1745971.4309172237},{"$f":"HLOOKUP(BN952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1780890.8595355682},{"$f":"HLOOKUP(BO952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1816508.6767262795},{"$f":"HLOOKUP(BP952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1852838.8502608053},{"$f":"HLOOKUP(BQ952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1889895.6272660217},{"$f":"HLOOKUP(BR952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1927693.5398113418},{"$f":"HLOOKUP(BS952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1966247.4106075685},{"$f":"HLOOKUP(BT952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2005572.3588197201},{"$f":"HLOOKUP(BU952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2045683.8059961144},{"$f":"HLOOKUP(BV952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2086597.4821160368},{"$f":"HLOOKUP(BW952,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2128329.4317583577},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC953","v":7876273.6799999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD953","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE953","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF953","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG953","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH953","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI953","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ953","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK953","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL953","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM953","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN953","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO953","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP953","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ953","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR953","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS953","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT953","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU953","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV953","v":12251981.279999997}]
[null,"Property Tax",null,{"$f":"C988*$B$8","v":1840329.8808657611},{"$f":"D988*$B$8","v":1682001.2092379313},{"$f":"E988*$B$8","v":1537293.9913071098},{"$f":"F988*$B$8","v":1405036.3357227778},{"$f":"G988*$B$8","v":1284157.1721897877},{"$f":"H988*$B$8","v":1173677.5775540096},{"$f":"I988*$B$8","v":1072702.8481288289},{"$f":"J988*$B$8","v":980415.25406133069},{"$f":"K988*$B$8","v":896067.41706040862},{"$f":"L988*$B$8","v":818976.25785724865},{"$f":"M988*$B$8","v":748517.46438253287},{"$f":"N988*$B$8","v":1131617.3509559778},{"$f":"O988*$B$8","v":996121.36431389116},{"$f":"P988*$B$8","v":876849.20313772082},{"$f":"Q988*$B$8","v":771858.28212090896},{"$f":"R988*$B$8","v":679438.61446957127},{"$f":"S988*$B$8","v":598084.96135306975},{"$f":"T988*$B$8","v":526472.31608400564},{"$f":"U988*$B$8","v":463434.32373855071},{"$f":"V988*$B$8","v":407944.2847375439},null,null,null,null,"Property Tax",null,{"$f":"AC988*$B$8","v":1594406.5399079714},{"$f":"AD988*$B$8","v":1467223.2433331457},{"$f":"AE988*$B$8","v":1350185.1578589806},{"$f":"AF988*$B$8","v":1242483.015986922},{"$f":"AG988*$B$8","v":1143372.1042112028},{"$f":"AH988*$B$8","v":1052167.1136485892},{"$f":"AI988*$B$8","v":968237.40142527444},{"$f":"AJ988*$B$8","v":891002.63005547237},{"$f":"AK988*$B$8","v":819928.75465990638},{"$f":"AL988*$B$8","v":754524.33027755446},{"$f":"AM988*$B$8","v":694337.11373731692},{"$f":"AN988*$B$8","v":966057.94411367713},{"$f":"AO988*$B$8","v":1225346.2943268379},{"$f":"AP988*$B$8","v":1472771.0076369727},{"$f":"AQ988*$B$8","v":1708874.9001036966},{"$f":"AR988*$B$8","v":1934175.9514504338},{"$f":"AS988*$B$8","v":2149168.4414412505},{"$f":"AT988*$B$8","v":2354324.0342632141},{"$f":"AU988*$B$8","v":2550092.8132932582},{"$f":"AV988*$B$8","v":2736904.2685197},null,null,null,null,"Property Tax",null,{"$f":"BC988*$B$8","v":1260957.1683787499},{"$f":"BD988*$B$8","v":1173410.0046749038},{"$f":"BE988*$B$8","v":1091941.1646959172},{"$f":"BF988*$B$8","v":1016128.6356918487},{"$f":"BG988*$B$8","v":945579.70489235327},{"$f":"BH988*$B$8","v":879928.92523448309},{"$f":"BI988*$B$8","v":818836.22232824622},{"$f":"BJ988*$B$8","v":761985.13285390695},{"$f":"BK988*$B$8","v":709081.16526583373},{"$f":"BL988*$B$8","v":659850.27431126032},{"$f":"BM988*$B$8","v":614037.44146188628},{"$f":"BN988*$B$8","v":735038.38911827642},{"$f":"BO988*$B$8","v":850088.36013093125},{"$f":"BP988*$B$8","v":959480.03091024444},{"$f":"BQ988*$B$8","v":1063491.6836778352},{"$f":"BR988*$B$8","v":1162387.914390601},{"$f":"BS988*$B$8","v":1256420.3058481868},{"$f":"BT988*$B$8","v":1345828.0676961953},{"$f":"BU988*$B$8","v":1430838.6449532446},{"$f":"BV988*$B$8","v":1511668.2966099114},null,null,null,"Property Tax",null,{"$f":"CB988*$B$8","v":7303034.7112077009},7065918.1627565026,6836500.3669160679,6614531.3588815406,6399769.2897607097,6191980.163064762,5990937.5797547065,5796422.4915656904,5608222.9623404397,5426133.9371117735,5249957.0186826009,5079500.2514599646,4914577.9123076145,4755010.3081892207,4600623.5803817548,4451249.5150457136,4306725.359945789,4166893.647122297,4031602.0213201409,3900703.0739883925,null,null,null,null,"Property Tax",null,{"$f":"DB988*$B$8","v":1066595.242184541},1031964.7916359298,998458.7302255485,966040.55103783146,934674.93247183342,904327.69975617132,874965.78771350835,846557.20473400853,819070.99791850941,792477.21935343416,766746.89348069637,741851.98552704707,717765.3709584641,694460.80592630373,671912.8986730118,650097.08186624257,628989.58583123761,608567.41265230335,588808.31111516606,569690.7524629056,null,null,null,"Property Tax",null,{"$f":"EA988*$B$8","v":22500749.788783554},{"$f":"EB988*$B$8","v":21960021.658205781},{"$f":"EC988*$B$8","v":21432288.06842966},{"$f":"ED988*$B$8","v":20917236.740361325},{"$f":"EE988*$B$8","v":20414562.899460856},{"$f":"EF988*$B$8","v":19923969.095396131},{"$f":"EG988*$B$8","v":19445165.026030704},{"$f":"EH988*$B$8","v":18977867.365641482},{"$f":"EI988*$B$8","v":18521799.59726464},{"$f":"EJ988*$B$8","v":18076691.849070508},{"$f":"EK988*$B$8","v":17642280.734670624},{"$f":"EL988*$B$8","v":17218309.197262473},{"$f":"EM988*$B$8","v":16804526.357519642},{"$f":"EN988*$B$8","v":16400687.365137434},{"$f":"EO988*$B$8","v":16006553.253946081},{"$f":"EP988*$B$8","v":15621890.80050578},{"$f":"EQ988*$B$8","v":15246472.386099942},{"$f":"ER988*$B$8","v":14880075.862044947},{"$f":"ES988*$B$8","v":14522484.418236712},{"$f":"ET988*$B$8","v":14173486.454856286},null,null,null,"Property Tax",null,{"$f":"EZ988*$B$8","v":17679160.548329927},17254302.731447391,16839654.910909012,16434971.724569608,16040013.706719236,15654547.146382669,15278343.949024117,14911181.501575442,14552842.540707922,14203115.024269676,13861792.005812626,13528671.512134792,13203556.423765423,12886254.358322261,12576577.55667191,12274342.77182596,11979371.160507089,11691488.177321022,11410523.471471693,11136310.785958502,null,null,null,"Property Tax",null,{"$f":"FY988*$B$8","v":35358321.096659854},34508605.462894782,33679309.821818024,32869943.449139215,32080027.413438473,31309094.292765338,30556687.898048233,29822363.003150884,29105685.081415843,28406230.048539352,27723584.011625253,27057343.024269585,26407112.847530846,25772508.716644522,25153155.11334382,24548685.54365192,23958742.321014177,23382976.354642045,22821046.942943387,22272621.571917005,null,null,null,"Property Tax",null,{"$f":"GX988*$B$8","v":19286356.961814474},18822875.707033526,18370532.630082566,17929060.063166849,17498196.770966448,17077687.796053827,16667284.308026316,16266743.456264125,15875828.226226831,15494307.29920329,15121954.915431961,14758550.740510691,14403879.735016836,14057732.027260659,13719902.789096642,13390192.114719242,13068404.90237138,12754350.738895671,12447843.787060039,12148702.675591104]
[]
[null,"ITC",null,{"$f":"-C973*0.1","v":18403298.808657613},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC973*0.1","v":15944065.399079714},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC973*0.1","v":12609571.683787499},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC953*HLOOKUP(CC952,$B$1:$AT$2,2,FALSE)","v":31072558.828062851},31694010.004624106,32327890.204716589,32974448.008810923,33633936.968987145,34306615.708366886,34992748.022534221,35692602.982984908,{"$f":"CK958*CK951","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[]
[{"$f":"IRR(C974:X974,0.1)","v":0.1544508412931147},"ROE",{"$f":"-C995","v":-20927606.079302546},{"$f":"D973-D977-D980-D990-D969+D965","v":4112804.5427136831},{"$f":"E973-E977-E980-E990-E969+E965","v":4160166.9234535545},4194084.2750373529,4215372.2232503649,4224761.7175381314,4222905.6416277979,4210384.8227228345,4187713.4893992431,4155344.2239381205,4113672.4508106224,{"$f":"N973-N977-N980-N990-N969+N965","v":-340409.50686413795},{"$f":"O973-O977-O980-O990-O969+O965","v":-784120.7904998702},-823729.4864827951,-881993.26505113766,-957639.51151999494,-1049591.8677085233,-1156948.8432357204,-1278965.0916748312,-1415035.0376444161,-1564678.5787591934,{"$f":"X973","v":27825233.905485842},null,null,{"$f":"IRR(AC974:AX974,0.1)","v":0.15542008988997935},"ROE",{"$f":"-AC995","v":-18398070.552197263},{"$f":"AD973-AD977-AD980-AD990-AD969+AD965","v":3646308.4276169538},{"$f":"AE973-AE977-AE980-AE990-AE969+AE965","v":3673617.694139407},3690455.7497606343,3697363.1267530401,3694824.9009952624,3683274.5466519594,3663097.4558815965,3634634.1489371024,3598183.1979335397,3554003.8856296847,{"$f":"AN973-AN977-AN980-AN990-AN969+AN965","v":285201.80524433032},{"$f":"AO973-AO977-AO980-AO990-AO969+AO965","v":-54783.794698474929},-389749.07603495917,-720354.19264728215,-1047248.6893279236,-1371072.9284627158,-1692459.4977293629,-2012034.6019792913,-2330419.4424403682,-2648231.5863549225,{"$f":"AX973","v":27825233.905485842},null,null,{"$f":"IRR(BC974:BX974,0.1)","v":0.13258194077559238},"ROE",{"$f":"-BC995","v":-14339176.458021184},{"$f":"BD973-BD977-BD980-BD990-BD969+BD965","v":2342483.7904016487},{"$f":"BE973-BE977-BE980-BE990-BE969+BE965","v":2351890.843438779},2354526.8445847137,2350647.0967877931,2340480.2590899444,2324229.787004251,2302075.2531428207,2274173.5554363225,2240660.0197285935,2201649.4030079315,{"$f":"BN973-BN977-BN980-BN990-BN969+BN965","v":548678.39627425186},{"$f":"BO973-BO977-BO980-BO990-BO969+BO965","v":358386.1955426666},169301.84216998855,-18955.716449179745,-206763.15676380415,-394493.67815586179,-582517.89131749608,-771204.69810428296,-960922.16502819583,-1152038.3925343389,{"$f":"BX973","v":27825233.905485842},null,{"$f":"IRR(CB974:CW974,0.1)","v":0.1034478287696905},"ROE",{"$f":"-CB995","v":-213052024.22186059},{"$f":"CC973-CC977-CC980-CC990-CC969+CC965","v":23512346.157574568},22561725.790758915,22284409.164407078,21988840.207350045,21674802.79171402,21342058.450819999,20298984.057506986,19928018.465491205,19537491.10028518,19127068.514112025,18696391.891154096,17553714.505376991,17081348.133067243,16587491.406113632,16071676.119949918,14842042.681158766,14280786.302014001,13695985.126708638,13087046.302682549,11761981.181521218,{"$f":"CW973","v":365151735.56038505},null,null,{"$f":"IRR(DB974:DW974,0.1)","v":0.11106629874300933},"ROE",{"$f":"-DB995","v":-13205113.359660991},{"$f":"DC973-DC977-DC980-DC990-DC969","v":2206031.4146955879},2008488.4538990641,1809719.5730700456,1609674.3266120479,1408298.4496327527,1205533.7378705321,1001317.9192172382,795584.51649782062,588262.70114781894,379277.1374091208,168547.81664306391,-44010.118662481196,-258486.56163898855,-474976.63900749665,-693580.92077036761,-914405.64214871824,-1137562.9383178395,-1363171.0925225485,-1591354.7981853653,-1822245.4356528851,{"$f":"DW973","v":53329762.109227046},null,{"$f":"IRR(EA974:EV974,0.1)","v":0.13464192855354185},"ROE",{"$f":"-EA995","v":-398596424.9437815},{"$f":"EB973-EB977-EB980-EB990-EB969+EB965","v":45542080.080271624},{"$f":"EC973-EC977-EC980-EC990-EC969+EC965","v":45477972.265684098},45386213.798359707,45266325.714235023,45117789.709096283,44940046.667908579,44732495.111212708,44494489.554719649,44225338.778032884,43924303.998220727,{"$f":"EL973-EL977-EL980-EL990-EL969+EL965","v":43590596.943741187},{"$f":"EM973-EM977-EM980-EM990-EM969+EM965","v":43223377.823991194},42821753.189512163,42384773.677629009,41911431.638034433,41400658.632551864,40851322.80301623,40262226.100906238,39632101.372037217,38959609.289286762,{"$f":"EV973","v":1350044987.3270135},null,{"$f":"IRR(EZ974:FU974,0.1)","v":0.13452403153189385},"ROE",{"$f":"-EZ995","v":-313182905.31297106},{"$f":"FA973-FA977-FA980-FA990-FA969+FA965","v":35591987.971557751},{"$f":"FB973-FB977-FB980-FB990-FB969+FB965","v":35564596.337000281},35515938.76540184,35445648.119372055,35353326.535232611,35238544.271166898,35100838.490282163,34939711.975544274,34754631.773390032,34545027.762656435,{"$f":"FK973-FK977-FK980-FK990-FK969+FK965","v":34310291.145295106},{"$f":"FL973-FL977-FL980-FL990-FL969+FL965","v":34049772.855158724},33762781.880957194,33448583.499281593,33106397.413385987,32735395.793196909,32334701.211791411,31903384.473342061,31440462.327274814,30944895.063118756,{"$f":"FU973","v":1060749632.8997957},null,{"$f":"IRR(FY974:GT974,0.1)","v":0.13499872946108393},"ROE",{"$f":"-FY995","v":-626365810.62594211},{"$f":"FZ973-FZ977-FZ980-FZ990-FZ969+FZ965","v":72715191.045787781},{"$f":"GA973-GA977-GA980-GA990-GA969+GA965","v":72476262.903897166},72191119.990469217,71858954.372773916,71478895.192346588,71050006.331823781,70571283.951015085,70041653.886119276,69459968.90568237,68825005.816564232,{"$f":"GJ973-GJ977-GJ980-GJ990-GJ969+GJ965","v":68135462.41283755},{"$f":"GK973-GK977-GK980-GK990-GK969+GK965","v":67389954.260180697},66587011.307945862,65725074.320686236,64802491.120508492,63817512.63117604,62768288.714431614,61652863.788520932,60469172.21839413,59215033.466529846,{"$f":"GT973","v":2121499265.7995913},null,{"$f":"IRR(GX974:HS974,0.1)","v":0.13446643382284851},"ROE",{"$f":"-GX995","v":-341654078.52324128},{"$f":"GY973-GY977-GY980-GY990-GY969+GY965","v":38725543.884377643},{"$f":"GZ973-GZ977-GZ980-GZ990-GZ969+GZ965","v":38707938.227703087},38667378.889513485,38603470.266742572,38515783.334946312,38403854.393703103,38267183.741048411,38105234.273629263,37917430.009092689,37703154.527043998,{"$f":"HI973-HI977-HI980-HI990-HI969+HI965","v":37461749.324721918},{"$f":"HJ973-HJ977-HJ980-HJ990-HJ969+HJ965","v":37192512.083341211},36894694.840846598,36567502.066603869,36210088.633327395,35821557.68130295,35400958.369715154,34947283.509623915,34459467.072859257,33936381.570812955,{"$f":"HS973","v":1157181417.7088685}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C994)","v":9515949.7812282983},{"$f":"-PMT($B$7,20,$C994)","v":9515949.7812282983},9515949.7812282983,9515949.7812282983,9515949.7812282983,9515949.7812282983,9515949.7812282983,9515949.7812282983,9515949.7812282983,9515949.7812282983,{"$f":"-PMT($B$7,20,$C994)","v":9515949.7812282983},{"$f":"-PMT($B$7,20,$C994)","v":9515949.7812282983},9515949.7812282983,9515949.7812282983,9515949.7812282983,9515949.7812282983,9515949.7812282983,9515949.7812282983,9515949.7812282983,9515949.7812282983,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC994)","v":8365749.7557426831},{"$f":"-PMT($B$7,20,$AC994)","v":8365749.7557426831},8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,8365749.7557426831,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC994)","v":6520138.1639943477},{"$f":"-PMT($B$7,20,$BC994)","v":6520138.1639943477},6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,6520138.1639943477,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},{"$f":"-PMT($B$7,20,$CB994)","v":25643768.444663886},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},{"$f":"-PMT($B$7,20,$DB994)","v":6004470.6073781718},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},{"$f":"-PMT($B$7,30,$EA994)","v":103717077.84184295},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},{"$f":"-PMT($B$7,30,$EZ994)","v":81491989.732876584},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},{"$f":"-PMT($B$7,30,$FY994)","v":162983979.46575317},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402},{"$f":"-PMT($B$7,30,$GX994)","v":88900352.435865402}]
[]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D952,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$23))*1)","v":-91282208.401623279},{"$f":"-($C985)/10","v":9128220.8401623275},{"$f":"-($C985)/10","v":9128220.8401623275},9128220.8401623275,9128220.8401623275,9128220.8401623275,9128220.8401623275,9128220.8401623275,9128220.8401623275,9128220.8401623275,9128220.8401623275,{"$f":"$N965/10","v":4353218.7065779902},4353218.7065779902,4353218.7065779902,4353218.7065779902,4353218.7065779902,4353218.7065779902,4353218.7065779902,4353218.7065779902,4353218.7065779902,4353218.7065779902,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(AD952,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$24))*1)","v":-66689874.305844329},{"$f":"-($AC985)/10","v":6668987.4305844326},{"$f":"-($AC985)/10","v":6668987.4305844326},6668987.4305844326,6668987.4305844326,6668987.4305844326,6668987.4305844326,6668987.4305844326,6668987.4305844326,6668987.4305844326,6668987.4305844326,{"$f":"$AN965/10","v":3180418.3252250692},{"$f":"$AN965/10","v":3180418.3252250692},3180418.3252250692,3180418.3252250692,3180418.3252250692,3180418.3252250692,3180418.3252250692,3180418.3252250692,3180418.3252250692,3180418.3252250692,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(BD952,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$25))*1)","v":-33344937.152922165},{"$f":"-($BC985)/10","v":3334493.7152922163},{"$f":"-($BC985)/10","v":3334493.7152922163},3334493.7152922163,3334493.7152922163,3334493.7152922163,3334493.7152922163,3334493.7152922163,3334493.7152922163,3334493.7152922163,3334493.7152922163,{"$f":"$BN965/10","v":1590209.1626125346},{"$f":"$BN965/10","v":1590209.1626125346},1590209.1626125346,1590209.1626125346,1590209.1626125346,1590209.1626125346,1590209.1626125346,1590209.1626125346,1590209.1626125346,1590209.1626125346,null,null,null,"Depr",null,{"$f":"-($CB973)/40","v":18257586.778019253},18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,18257586.778019253,null,null,null,null,"Depr",null,{"$f":"-($DB973)/25","v":4266380.9687381638},{"$f":"-($DB973)/25","v":4266380.9687381638},4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,4266380.9687381638,null,null,null,"Depr",{"$f":"-((HLOOKUP(EB952,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$197)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$39))*1)","v":-2250074978.8783555},{"$f":"-($EA985)/50","v":45001499.577567108},{"$f":"-($EA985)/50","v":45001499.577567108},45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,45001499.577567108,null,null,null,"Depr",{"$f":"-((HLOOKUP(FA952,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$40))*1)","v":-1767916054.8329928},{"$f":"-($EZ985)/50","v":35358321.096659854},{"$f":"-($EZ985)/50","v":35358321.096659854},35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,35358321.096659854,null,null,null,"Depr",{"$f":"-((HLOOKUP(FZ952,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$41))*1)","v":-3535832109.6659856},{"$f":"-($FY985)/50","v":70716642.193319708},{"$f":"-($FY985)/50","v":70716642.193319708},70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,70716642.193319708,null,null,null,"Depr",{"$f":"-((HLOOKUP(GY952,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-1928635696.1814473},{"$f":"-($GX985)/50","v":38572713.923628949},{"$f":"-($GX985)/50","v":38572713.923628949},38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949,38572713.923628949]
[null,"End Year Book Value",null,{"$f":"-$C973-D986","v":170267228.26216614},{"$f":"-$C973-E986","v":156501468.43775618},142735708.61334619,128969948.78893623,115204188.96452627,101438429.1401163,87672669.315706342,73906909.491296381,60141149.666886419,{"$f":"-$C973-M986+$N965","v":89907576.908256352},{"$f":"-$C973-N986+$N965","v":80916819.217430741},71926061.526605099,62935303.835779466,53944546.144953825,44953788.454128213,35963030.763302572,26972273.072476931,17981515.38165129,8990757.6908256784,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC973-AD986","v":148134127.57596505},{"$f":"-$AC973-AE986","v":136827601.16113299},{"$f":"-$AC973-AF986","v":125521074.74630091},{"$f":"-$AC973-AG986","v":114214548.33146885},{"$f":"-$AC973-AH986","v":102908021.91663677},{"$f":"-$AC973-AI986","v":91601495.501804695},{"$f":"-$AC973-AJ986","v":80294969.086972624},{"$f":"-$AC973-AK986","v":68988442.672140554},{"$f":"-$AC973-AL986","v":57681916.257308483},{"$f":"-$AC973-AM986","v":46375389.842476413},{"$f":"-$AC973-AN986","v":38557432.533003703},{"$f":"-$AC973-AO986","v":30739475.223530993},{"$f":"-$AC973-AP986","v":22921517.914058298},{"$f":"-$AC973-AQ986","v":15103560.604585618},{"$f":"-$AC973-AR986","v":7285603.2951129377},{"$f":"-$AC973-AS986","v":-532354.01435977221},{"$f":"-$AC973-AT986","v":-8350311.3238324523},{"$f":"-$AC973-AU986","v":-16168268.633305162},{"$f":"-$AC973-AV986","v":-23986225.942777842},{"$f":"-$AC973-AW986","v":-31804183.252250552},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC973-BD986","v":118123684.13833512},{"$f":"-$BC973-BE986","v":110151651.43879527},{"$f":"-$BC973-BF986","v":102179618.73925541},{"$f":"-$BC973-BG986","v":94207586.039715558},{"$f":"-$BC973-BH986","v":86235553.340175688},{"$f":"-$BC973-BI986","v":78263520.640635848},{"$f":"-$BC973-BJ986","v":70291487.941095978},{"$f":"-$BC973-BK986","v":62319455.24155613},{"$f":"-$BC973-BL986","v":54347422.542016268},{"$f":"-$BC973-BM986","v":46375389.842476413},{"$f":"-$BC973-BN986","v":40147641.695616245},{"$f":"-$BC973-BO986","v":33919893.548756078},{"$f":"-$BC973-BP986","v":27692145.401895911},{"$f":"-$BC973-BQ986","v":21464397.255035743},{"$f":"-$BC973-BR986","v":15236649.108175576},{"$f":"-$BC973-BS986","v":9008900.9613154083},{"$f":"-$BC973-BT986","v":2781152.814455241},{"$f":"-$BC973-BU986","v":-3446595.3324049264},{"$f":"-$BC973-BV986","v":-9674343.4792650938},{"$f":"-$BC973-BW986","v":-15902091.626125276},null,null,null,"End Year Book Value",null,{"$f":"-$CB973-CC986","v":712045884.34275079},693788297.5647316,675530710.78671229,657273124.0086931,639015537.23067379,620757950.4526546,602500363.67463529,584242776.8966161,565985190.11859679,547727603.3405776,529470016.56255829,511212429.7845391,492954843.00651979,474697256.2285006,456439669.4504813,438182082.67246205,419924495.8944428,401666909.11642355,383409322.3384043,365151735.56038505,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB973-DC986","v":102393143.24971592},98126762.280977771,93860381.312239602,89594000.343501434,85327619.37476328,81061238.406025112,76794857.437286943,72528476.468548775,68262095.499810621,63995714.53107246,59729333.562334299,55462952.593596138,51196571.624857977,46930190.656119816,42663809.687381655,38397428.718643486,34131047.749905318,29864666.78116715,25598285.812428981,21331904.843690813,null,null,null,"End Year Book Value",null,{"$f":"-$EA985-EB986","v":2205073479.3007884},{"$f":"-$EA985-EC986","v":2160071979.7232213},{"$f":"-$EA985-ED986","v":2115070480.1456542},{"$f":"-$EA985-EE986","v":2070068980.5680871},{"$f":"-$EA985-EF986","v":2025067480.99052},{"$f":"-$EA985-EG986","v":1980065981.4129529},{"$f":"-$EA985-EH986","v":1935064481.8353858},{"$f":"-$EA985-EI986","v":1890062982.2578187},{"$f":"-$EA985-EJ986","v":1845061482.6802516},{"$f":"-$EA985-EK986","v":1800059983.1026845},{"$f":"-$EA985-EL986","v":1755058483.5251174},{"$f":"-$EA985-EM986","v":1710056983.9475503},{"$f":"-$EA985-EN986","v":1665055484.3699832},{"$f":"-$EA985-EO986","v":1620053984.7924161},{"$f":"-$EA985-EP986","v":1575052485.214849},{"$f":"-$EA985-EQ986","v":1530050985.6372819},{"$f":"-$EA985-ER986","v":1485049486.0597148},{"$f":"-$EA985-ES986","v":1440047986.4821477},{"$f":"-$EA985-ET986","v":1395046486.9045806},{"$f":"-$EA985-EU986","v":1350044987.3270135},null,null,null,"End Year Book Value",null,{"$f":"-$EZ985-FA986","v":1732557733.7363329},{"$f":"-$EZ985-FB986","v":1697199412.639673},{"$f":"-$EZ985-FC986","v":1661841091.5430133},{"$f":"-$EZ985-FD986","v":1626482770.4463534},{"$f":"-$EZ985-FE986","v":1591124449.3496935},{"$f":"-$EZ985-FF986","v":1555766128.2530336},{"$f":"-$EZ985-FG986","v":1520407807.156374},{"$f":"-$EZ985-FH986","v":1485049486.0597141},{"$f":"-$EZ985-FI986","v":1449691164.9630542},{"$f":"-$EZ985-FJ986","v":1414332843.8663943},{"$f":"-$EZ985-FK986","v":1378974522.7697344},{"$f":"-$EZ985-FL986","v":1343616201.6730747},{"$f":"-$EZ985-FM986","v":1308257880.5764148},{"$f":"-$EZ985-FN986","v":1272899559.4797549},{"$f":"-$EZ985-FO986","v":1237541238.3830953},{"$f":"-$EZ985-FP986","v":1202182917.2864351},{"$f":"-$EZ985-FQ986","v":1166824596.1897755},{"$f":"-$EZ985-FR986","v":1131466275.0931153},{"$f":"-$EZ985-FS986","v":1096107953.9964557},{"$f":"-$EZ985-FT986","v":1060749632.8997957},null,null,null,"End Year Book Value",null,{"$f":"-$FY985-FZ986","v":3465115467.4726658},{"$f":"-$FY985-GA986","v":3394398825.279346},{"$f":"-$FY985-GB986","v":3323682183.0860267},{"$f":"-$FY985-GC986","v":3252965540.8927069},{"$f":"-$FY985-GD986","v":3182248898.6993871},{"$f":"-$FY985-GE986","v":3111532256.5060673},{"$f":"-$FY985-GF986","v":3040815614.312748},{"$f":"-$FY985-GG986","v":2970098972.1194282},{"$f":"-$FY985-GH986","v":2899382329.9261084},{"$f":"-$FY985-GI986","v":2828665687.7327886},{"$f":"-$FY985-GJ986","v":2757949045.5394688},{"$f":"-$FY985-GK986","v":2687232403.3461494},{"$f":"-$FY985-GL986","v":2616515761.1528296},{"$f":"-$FY985-GM986","v":2545799118.9595098},{"$f":"-$FY985-GN986","v":2475082476.7661905},{"$f":"-$FY985-GO986","v":2404365834.5728703},{"$f":"-$FY985-GP986","v":2333649192.3795509},{"$f":"-$FY985-GQ986","v":2262932550.1862307},{"$f":"-$FY985-GR986","v":2192215907.9929113},{"$f":"-$FY985-GS986","v":2121499265.7995913},null,null,null,"End Year Book Value",null,{"$f":"-$GX985-GY986","v":1890062982.2578182},{"$f":"-$GX985-GZ986","v":1851490268.3341894},{"$f":"-$GX985-HA986","v":1812917554.4105604},{"$f":"-$GX985-HB986","v":1774344840.4869316},{"$f":"-$GX985-HC986","v":1735772126.5633025},{"$f":"-$GX985-HD986","v":1697199412.6396735},{"$f":"-$GX985-HE986","v":1658626698.7160447},{"$f":"-$GX985-HF986","v":1620053984.7924156},{"$f":"-$GX985-HG986","v":1581481270.8687868},{"$f":"-$GX985-HH986","v":1542908556.9451578},{"$f":"-$GX985-HI986","v":1504335843.021529},{"$f":"-$GX985-HJ986","v":1465763129.0978999},{"$f":"-$GX985-HK986","v":1427190415.1742711},{"$f":"-$GX985-HL986","v":1388617701.2506421},{"$f":"-$GX985-HM986","v":1350044987.327013},{"$f":"-$GX985-HN986","v":1311472273.4033842},{"$f":"-$GX985-HO986","v":1272899559.4797554},{"$f":"-$GX985-HP986","v":1234326845.5561264},{"$f":"-$GX985-HQ986","v":1195754131.6324973},{"$f":"-$GX985-HR986","v":1157181417.7088685}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D969:W969)","v":17199344.680988424},{"$f":"C993/C996","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AD969:AW969)","v":14900995.700074498},{"$f":"AC993/AC996","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BD969:BW969)","v":11784646.43344626},{"$f":"BC993/BC996","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,CC969:CV969)","v":197673410.56611866},{"$f":"CB993/CB996","v":0.27067297141934227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,DC969:DV969)","v":0},{"$f":"DB993/DB996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,EB969:EU969)","v":0},{"$f":"EA993/EA996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FA969:FT969)","v":0},{"$f":"EZ993/EZ996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FZ969:GS969)","v":0},{"$f":"FY993/FY996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,GY969:HR969)","v":0},{"$f":"GX993/GX996","v":0}]
[null,"Total",{"$f":"-C973","v":184032988.0865761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC973","v":159440653.99079713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC973","v":126095716.83787498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CB973","v":730303471.1207701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-DB973","v":106659524.21845409},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EA973","v":2250074978.8783555},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EZ973","v":1767916054.8329928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-FY973","v":3535832109.6659856},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-GX973","v":1928635696.1814473}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D999-$D$12)","v":251876.39207351013},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D999-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D999-$D$12)","v":157824},{"$f":"DC1000*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD1000*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE1000*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF1000*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG1000*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH1000*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI1000*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ1000*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK1000*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL1000*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM1000*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN1000*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO1000*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP1000*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ1000*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR1000*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS1000*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT1000*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU1000*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB1000","v":4200000},{"$f":"EC1000","v":4200000},{"$f":"ED1000","v":4200000},{"$f":"EE1000","v":4200000},{"$f":"EF1000","v":4200000},{"$f":"EG1000","v":4200000},{"$f":"EH1000","v":4200000},{"$f":"EI1000","v":4200000},{"$f":"EJ1000","v":4200000},{"$f":"EK1000","v":4200000},{"$f":"EL1000","v":4200000},{"$f":"EM1000","v":4200000},{"$f":"EN1000","v":4200000},{"$f":"EO1000","v":4200000},{"$f":"EP1000","v":4200000},{"$f":"EQ1000","v":4200000},{"$f":"ER1000","v":4200000},{"$f":"ES1000","v":4200000},{"$f":"ET1000","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA1000","v":1241000},{"$f":"FB1000","v":1241000},{"$f":"FC1000","v":1241000},{"$f":"FD1000","v":1241000},{"$f":"FE1000","v":1241000},{"$f":"FF1000","v":1241000},{"$f":"FG1000","v":1241000},{"$f":"FH1000","v":1241000},{"$f":"FI1000","v":1241000},{"$f":"FJ1000","v":1241000},{"$f":"FK1000","v":1241000},{"$f":"FL1000","v":1241000},{"$f":"FM1000","v":1241000},{"$f":"FN1000","v":1241000},{"$f":"FO1000","v":1241000},{"$f":"FP1000","v":1241000},{"$f":"FQ1000","v":1241000},{"$f":"FR1000","v":1241000},{"$f":"FS1000","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY1000","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"EB1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EC1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ED1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EE1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EF1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EG1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EH1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EI1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EJ1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EK1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EL1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EM1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EN1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EO1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EP1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EQ1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ER1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ES1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ET1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EU1000*(1-'Resource Options'!$W$40)","v":1260000.0000000002},null,null,null,"Storage Losses",null,{"$f":"FA1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FB1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FC1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FD1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FE1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FF1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FG1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FH1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FI1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FJ1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FK1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FL1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FM1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FN1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FO1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FP1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FQ1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FR1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FS1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FT1000*(1-'Resource Options'!$W$41)","v":210970.00000000006},null,null,null,"Storage Losses",null,{"$f":"FZ1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GA1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GB1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GC1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GD1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GE1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GF1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GG1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GH1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GI1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GJ1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GK1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GL1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GM1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GN1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GO1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GP1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GQ1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GR1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GS1000*(1-'Resource Options'!$W$42)","v":998639.99999999977},null,null,null,"Storage Losses",null,{"$f":"GY1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"GZ1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HA1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HB1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HC1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HD1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HE1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HF1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HG1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HH1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HI1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HJ1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HK1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HL1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HM1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HN1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HO1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HP1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HQ1000*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HR1000*(1-'Resource Options'!$W$43)","v":277399.99999999994}]
[]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D1000","v":0},{"$f":"HLOOKUP(E999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E1000","v":0},{"$f":"HLOOKUP(F999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F1000","v":0},{"$f":"HLOOKUP(G999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G1000","v":0},{"$f":"HLOOKUP(H999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H1000","v":0},{"$f":"HLOOKUP(I999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I1000","v":0},{"$f":"HLOOKUP(J999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J1000","v":0},{"$f":"HLOOKUP(K999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K1000","v":0},{"$f":"HLOOKUP(L999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L1000","v":0},{"$f":"HLOOKUP(M999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M1000","v":0},{"$f":"HLOOKUP(N999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N1000","v":0},{"$f":"HLOOKUP(O999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O1000","v":0},{"$f":"HLOOKUP(P999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P1000","v":0},{"$f":"HLOOKUP(Q999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q1000","v":0},{"$f":"HLOOKUP(R999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R1000","v":0},{"$f":"HLOOKUP(S999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S1000","v":0},{"$f":"HLOOKUP(T999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T1000","v":0},{"$f":"HLOOKUP(U999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U1000","v":0},{"$f":"HLOOKUP(V999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V1000","v":0},{"$f":"HLOOKUP(W999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W1000","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(AD999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD1000","v":0},{"$f":"HLOOKUP(AE999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE1000","v":0},{"$f":"HLOOKUP(AF999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF1000","v":0},{"$f":"HLOOKUP(AG999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG1000","v":0},{"$f":"HLOOKUP(AH999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH1000","v":0},{"$f":"HLOOKUP(AI999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI1000","v":0},{"$f":"HLOOKUP(AJ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ1000","v":0},{"$f":"HLOOKUP(AK999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK1000","v":0},{"$f":"HLOOKUP(AL999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL1000","v":0},{"$f":"HLOOKUP(AM999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM1000","v":0},{"$f":"HLOOKUP(AN999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN1000","v":0},{"$f":"HLOOKUP(AO999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO1000","v":0},{"$f":"HLOOKUP(AP999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP1000","v":0},{"$f":"HLOOKUP(AQ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ1000","v":0},{"$f":"HLOOKUP(AR999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR1000","v":0},{"$f":"HLOOKUP(AS999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS1000","v":0},{"$f":"HLOOKUP(AT999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT1000","v":0},{"$f":"HLOOKUP(AU999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU1000","v":0},{"$f":"HLOOKUP(AV999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV1000","v":0},{"$f":"HLOOKUP(AW999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW1000","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(BD999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD1000","v":0},{"$f":"HLOOKUP(BE999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE1000","v":0},{"$f":"HLOOKUP(BF999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF1000","v":0},{"$f":"HLOOKUP(BG999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG1000","v":0},{"$f":"HLOOKUP(BH999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH1000","v":0},{"$f":"HLOOKUP(BI999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI1000","v":0},{"$f":"HLOOKUP(BJ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ1000","v":0},{"$f":"HLOOKUP(BK999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK1000","v":0},{"$f":"HLOOKUP(BL999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL1000","v":0},{"$f":"HLOOKUP(BM999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM1000","v":0},{"$f":"HLOOKUP(BN999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN1000","v":0},{"$f":"HLOOKUP(BO999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO1000","v":0},{"$f":"HLOOKUP(BP999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP1000","v":0},{"$f":"HLOOKUP(BQ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ1000","v":0},{"$f":"HLOOKUP(BR999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR1000","v":0},{"$f":"HLOOKUP(BS999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS1000","v":0},{"$f":"HLOOKUP(BT999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT1000","v":0},{"$f":"HLOOKUP(BU999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU1000","v":0},{"$f":"HLOOKUP(BV999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV1000","v":0},{"$f":"HLOOKUP(BW999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW1000","v":0},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CC999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC1000","v":990437.81264450355},{"$f":"HLOOKUP(CD999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD1000","v":1010246.5688973939},{"$f":"HLOOKUP(CE999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE1000","v":1030451.5002753418},{"$f":"HLOOKUP(CF999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF1000","v":1051060.5302808487},{"$f":"HLOOKUP(CG999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG1000","v":1072081.7408864656},{"$f":"HLOOKUP(CH999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH1000","v":1093523.3757041949},{"$f":"HLOOKUP(CI999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI1000","v":1115393.8432182788},{"$f":"HLOOKUP(CJ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ1000","v":1137701.7200826441},{"$f":"HLOOKUP(CK999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK1000","v":1160455.754484297},{"$f":"HLOOKUP(CL999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL1000","v":1183664.8695739834},{"$f":"HLOOKUP(CM999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM1000","v":1207338.1669654627},{"$f":"HLOOKUP(CN999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN1000","v":1231484.9303047722},{"$f":"HLOOKUP(CO999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO1000","v":1256114.6289108677},{"$f":"HLOOKUP(CP999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP1000","v":1281236.9214890851},{"$f":"HLOOKUP(CQ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ1000","v":1306861.6599188668},{"$f":"HLOOKUP(CR999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR1000","v":1332998.8931172439},{"$f":"HLOOKUP(CS999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS1000","v":1359658.8709795887},{"$f":"HLOOKUP(CT999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT1000","v":1386852.0483991806},{"$f":"HLOOKUP(CU999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU1000","v":1414589.0893671643},{"$f":"HLOOKUP(CV999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV1000","v":1442880.8711545076},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(DC999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC1000","v":7725003.935602909},{"$f":"HLOOKUP(DD999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD1000","v":7800708.9741718182},{"$f":"HLOOKUP(DE999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE1000","v":7877155.9221187038},{"$f":"HLOOKUP(DF999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF1000","v":7954352.0501554674},{"$f":"HLOOKUP(DG999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG1000","v":8032304.7002469897},{"$f":"HLOOKUP(DH999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH1000","v":8111021.2863094099},{"$f":"HLOOKUP(DI999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI1000","v":8190509.2949152431},{"$f":"HLOOKUP(DJ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ1000","v":8270776.2860054122},{"$f":"HLOOKUP(DK999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK1000","v":8351829.8936082656},{"$f":"HLOOKUP(DL999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DL1000","v":8433677.826565627},{"$f":"HLOOKUP(DM999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DM1000","v":8516327.8692659698},{"$f":"HLOOKUP(DN999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DN1000","v":8599787.8823847752},{"$f":"HLOOKUP(DO999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO1000","v":8684065.8036321476},{"$f":"HLOOKUP(DP999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP1000","v":8769169.6485077422},{"$f":"HLOOKUP(DQ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ1000","v":8855107.5110631175},{"$f":"HLOOKUP(DR999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR1000","v":8941887.5646715369},{"$f":"HLOOKUP(DS999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS1000","v":9029518.0628053173},{"$f":"HLOOKUP(DT999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT1000","v":9118007.3398208097},{"$f":"HLOOKUP(DU999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU1000","v":9207363.8117510527},{"$f":"HLOOKUP(DV999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV1000","v":9297595.9771062136},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(EB999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB1000","v":3377718.2238979749},{"$f":"HLOOKUP(EC999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC1000","v":3445272.5883759349},{"$f":"HLOOKUP(ED999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED1000","v":3514178.0401434535},{"$f":"HLOOKUP(EE999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE1000","v":3584461.6009463221},{"$f":"HLOOKUP(EF999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF1000","v":3656150.8329652487},{"$f":"HLOOKUP(EG999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG1000","v":3729273.8496245537},{"$f":"HLOOKUP(EH999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH1000","v":3803859.3266170449},{"$f":"HLOOKUP(EI999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EI1000","v":3879936.5131493853},{"$f":"HLOOKUP(EJ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EJ1000","v":3957535.2434123736},{"$f":"HLOOKUP(EK999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EK1000","v":4036685.9482806213},{"$f":"HLOOKUP(EL999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL1000","v":4117419.6672462337},{"$f":"HLOOKUP(EM999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM1000","v":4199768.0605911585},{"$f":"HLOOKUP(EN999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN1000","v":4283763.4218029818},{"$f":"HLOOKUP(EO999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO1000","v":4369438.690239042},{"$f":"HLOOKUP(EP999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP1000","v":4456827.4640438221},{"$f":"HLOOKUP(EQ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ1000","v":4545964.0133246984},{"$f":"HLOOKUP(ER999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER1000","v":4636883.2935911929},{"$f":"HLOOKUP(ES999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES1000","v":4729620.9594630171},{"$f":"HLOOKUP(ET999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET1000","v":4824213.3786522774},{"$f":"HLOOKUP(EU999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU1000","v":4920697.646225323},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FA999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA1000","v":998035.3132993778},{"$f":"HLOOKUP(FB999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB1000","v":1017996.0195653655},{"$f":"HLOOKUP(FC999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC1000","v":1038355.9399566727},{"$f":"HLOOKUP(FD999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD1000","v":1059123.0587558062},{"$f":"HLOOKUP(FE999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE1000","v":1080305.5199309224},{"$f":"HLOOKUP(FF999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FF1000","v":1101911.6303295407},{"$f":"HLOOKUP(FG999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FG1000","v":1123949.8629361317},{"$f":"HLOOKUP(FH999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FH1000","v":1146428.8601948542},{"$f":"HLOOKUP(FI999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI1000","v":1169357.4373987513},{"$f":"HLOOKUP(FJ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ1000","v":1192744.5861467265},{"$f":"HLOOKUP(FK999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK1000","v":1216599.4778696608},{"$f":"HLOOKUP(FL999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL1000","v":1240931.4674270542},{"$f":"HLOOKUP(FM999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM1000","v":1265750.0967755953},{"$f":"HLOOKUP(FN999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN1000","v":1291065.0987111074},{"$f":"HLOOKUP(FO999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO1000","v":1316886.4006853292},{"$f":"HLOOKUP(FP999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP1000","v":1343224.1286990358},{"$f":"HLOOKUP(FQ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ1000","v":1370088.6112730165},{"$f":"HLOOKUP(FR999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR1000","v":1397490.3834984773},{"$f":"HLOOKUP(FS999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS1000","v":1425440.1911684466},{"$f":"HLOOKUP(FT999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT1000","v":1453948.9949918156},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FZ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ1000","v":4226973.0916208941},{"$f":"HLOOKUP(GA999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA1000","v":4311512.5534533132},{"$f":"HLOOKUP(GB999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB1000","v":4397742.8045223784},{"$f":"HLOOKUP(GC999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GC1000","v":4485697.6606128262},{"$f":"HLOOKUP(GD999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GD1000","v":4575411.6138250828},{"$f":"HLOOKUP(GE999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GE1000","v":4666919.8461015848},{"$f":"HLOOKUP(GF999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF1000","v":4760258.2430236163},{"$f":"HLOOKUP(GG999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG1000","v":4855463.4078840883},{"$f":"HLOOKUP(GH999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH1000","v":4952572.6760417698},{"$f":"HLOOKUP(GI999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI1000","v":5051624.1295626061},{"$f":"HLOOKUP(GJ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ1000","v":5152656.6121538579},{"$f":"HLOOKUP(GK999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK1000","v":5255709.7443969352},{"$f":"HLOOKUP(GL999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL1000","v":5360823.9392848741},{"$f":"HLOOKUP(GM999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM1000","v":5468040.4180705724},{"$f":"HLOOKUP(GN999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN1000","v":5577401.2264319826},{"$f":"HLOOKUP(GO999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO1000","v":5688949.2509606229},{"$f":"HLOOKUP(GP999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP1000","v":5802728.2359798355},{"$f":"HLOOKUP(GQ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ1000","v":5918782.8006994324},{"$f":"HLOOKUP(GR999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR1000","v":6037158.4567134213},{"$f":"HLOOKUP(GS999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS1000","v":6157901.6258476898},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(GY999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY1000","v":1174159.192116915},{"$f":"HLOOKUP(GZ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GZ1000","v":1197642.3759592536},{"$f":"HLOOKUP(HA999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HA1000","v":1221595.2234784386},{"$f":"HLOOKUP(HB999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HB1000","v":1246027.1279480073},{"$f":"HLOOKUP(HC999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC1000","v":1270947.6705069675},{"$f":"HLOOKUP(HD999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD1000","v":1296366.6239171068},{"$f":"HLOOKUP(HE999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE1000","v":1322293.9563954489},{"$f":"HLOOKUP(HF999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF1000","v":1348739.8355233578},{"$f":"HLOOKUP(HG999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG1000","v":1375714.632233825},{"$f":"HLOOKUP(HH999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH1000","v":1403228.9248785016},{"$f":"HLOOKUP(HI999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI1000","v":1431293.5033760716},{"$f":"HLOOKUP(HJ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ1000","v":1459919.3734435933},{"$f":"HLOOKUP(HK999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK1000","v":1489117.7609124649},{"$f":"HLOOKUP(HL999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL1000","v":1518900.1161307145},{"$f":"HLOOKUP(HM999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM1000","v":1549278.1184533285},{"$f":"HLOOKUP(HN999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN1000","v":1580263.6808223953},{"$f":"HLOOKUP(HO999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO1000","v":1611868.9544388431},{"$f":"HLOOKUP(HP999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP1000","v":1644106.3335276202},{"$f":"HLOOKUP(HQ999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ1000","v":1676988.4601981726},{"$f":"HLOOKUP(HR999,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR1000","v":1710528.2294021361}]
[]
[null,"ITC",null,{"$f":"-C1020*0.1","v":18426408.652913131},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC1020*0.1","v":15975242.347215921},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC1020*0.1","v":12651686.880845496},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC1000*HLOOKUP(CC999,$B$1:$AT$2,2,FALSE)","v":31694010.004624106},32327890.204716589,32974448.008810923,33633936.968987145,34306615.708366886,34992748.022534221,35692602.982984908,36406455.042644605,{"$f":"CK1005*CK998","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[]
[]
[null,"Interest",null,{"$f":"C1028*$B$7","v":5936934.3125330731},{"$f":"D1028*$B$7","v":5757386.0589408847},{"$f":"E1028*$B$7","v":5568860.3926690873},{"$f":"F1028*$B$7","v":5370908.4430836998},{"$f":"G1028*$B$7","v":5163058.8960190415},{"$f":"H1028*$B$7","v":4944816.8716011522},{"$f":"I1028*$B$7","v":4715662.7459623674},{"$f":"J1028*$B$7","v":4475050.914041644},{"$f":"K1028*$B$7","v":4222408.4905248834},{"$f":"L1028*$B$7","v":3957133.9458322856},{"$f":"M1028*$B$7","v":5518207.4265485965},{"$f":"N1028*$B$7","v":5079484.690529624},{"$f":"O1028*$B$7","v":4618825.8177097021},{"$f":"P1028*$B$7","v":4135134.0012487853},{"$f":"Q1028*$B$7","v":3627257.5939648221},{"$f":"R1028*$B$7","v":3093987.3663166608},{"$f":"S1028*$B$7","v":2534053.6272860914},{"$f":"T1028*$B$7","v":1946123.2013039941},{"$f":"U1028*$B$7","v":1328796.2540227913},{"$f":"V1028*$B$7","v":680602.95937752863},null,null,null,null,"Interest",null,{"$f":"AC1028*$B$7","v":5223492.840332007},{"$f":"AD1028*$B$7","v":5065520.902668315},4899650.3681214368,4725486.3068472166,4542614.0425092839,4350598.1649544556,4148981.493521885,3937283.9885176863,3715001.6082632774,3481605.1089961487,4580540.8493911056,4216366.896048354,3833984.2450384647,3432482.4614780815,3010905.5887396783,2568249.8723643553,2103461.3701702664,1615433.4428664725,1103004.1191974895,564953.3293450569,null,null,null,null,"Interest",null,{"$f":"BC1028*$B$7","v":4076336.0549067855},{"$f":"BD1028*$B$7","v":3953057.1063477085},{"$f":"BE1028*$B$7","v":3823614.2103606779},{"$f":"BF1028*$B$7","v":3687699.1695742952},{"$f":"BG1028*$B$7","v":3544988.3767485935},{"$f":"BH1028*$B$7","v":3395142.0442816066},{"$f":"BI1028*$B$7","v":3237803.3951912704},{"$f":"BJ1028*$B$7","v":3072597.8136464171},{"$f":"BK1028*$B$7","v":2899131.9530243217},{"$f":"BL1028*$B$7","v":2716992.7993711215},{"$f":"BM1028*$B$7","v":3197747.7203479819},{"$f":"BN1028*$B$7","v":2943512.1469949577},{"$f":"BO1028*$B$7","v":2676564.7949742824},{"$f":"BP1028*$B$7","v":2396270.0753525728},{"$f":"BQ1028*$B$7","v":2101960.619749778},{"$f":"BR1028*$B$7","v":1792935.6913668432},{"$f":"BS1028*$B$7","v":1468459.516564762},{"$f":"BT1028*$B$7","v":1127759.5330225767},{"$f":"BU1028*$B$7","v":770024.5503032821},{"$f":"BV1028*$B$7","v":394402.81844802271},null,null,null,"Interest",null,{"$f":"CB1028*$B$7","v":16186743.421890849},15697214.422620967,15183208.973387592,14643503.251692547,14076812.243912749,13481786.685743961,12857009.849666733,12200994.171785645,11512177.710010501,10788920.4251466,10029500.276039504,9232109.1194770541,8394848.4050864801,7515724.6549763791,6592644.7173607722,5623410.7828643853,4605715.1516431784,3537134.7388609122,2415125.3054395318,1237015.4003470829,null,null,null,null,"Interest",null,{"$f":"DB1028*$B$7","v":3797196.3721373156},3682359.3297727765,3561780.4352900097,3435172.5960831046,3302234.3649158548,3162649.2221902423,3016084.8223283491,2862192.202473361,2700604.9516256242,2530938.3382354998,2352788.3941758694,2165730.9529132578,1969320.6395875153,1763089.8105954856,1546547.4401538547,1319177.951190142,1080439.9877782438,829765.12619575066,566556.52153413289,290187.48663943418,null,null,null,"Interest",null,{"$f":"EA1028*$B$7","v":80907102.33508876},{"$f":"EB1028*$B$7","v":79689334.336758882},{"$f":"EC1028*$B$7","v":78410677.938512504},{"$f":"ED1028*$B$7","v":77068088.720353812},{"$f":"EE1028*$B$7","v":75658370.041287169},{"$f":"EF1028*$B$7","v":74178165.428267211},{"$f":"EG1028*$B$7","v":72623950.584596246},{"$f":"EH1028*$B$7","v":70992024.998741731},{"$f":"EI1028*$B$7","v":69278503.133594498},{"$f":"EJ1028*$B$7","v":67479305.175189897},{"$f":"EK1028*$B$7","v":65590147.318865076},{"$f":"EL1028*$B$7","v":63606531.569724016},{"$f":"EM1028*$B$7","v":61523735.033125892},{"$f":"EN1028*$B$7","v":59336798.669697873},{"$f":"EO1028*$B$7","v":57040515.488098443},{"$f":"EP1028*$B$7","v":54629418.14741905},{"$f":"EQ1028*$B$7","v":52097765.939705685},{"$f":"ER1028*$B$7","v":49439531.121606648},{"$f":"ES1028*$B$7","v":46648384.562602669},{"$f":"ET1028*$B$7","v":43717680.675648481},null,null,null,"Interest",null,{"$f":"EZ1028*$B$7","v":63569866.120426871},{"$f":"FA1028*$B$7","v":62613048.407453395},{"$f":"FB1028*$B$7","v":61608389.808831245},{"$f":"FC1028*$B$7","v":60553498.280277982},{"$f":"FD1028*$B$7","v":59445862.175297059},{"$f":"FE1028*$B$7","v":58282844.265067093},{"$f":"FF1028*$B$7","v":57061675.459325626},{"$f":"FG1028*$B$7","v":55779448.213297084},{"$f":"FH1028*$B$7","v":54433109.604967117},{"$f":"FI1028*$B$7","v":53019454.066220656},{"$f":"FJ1028*$B$7","v":51535115.750536866},{"$f":"FK1028*$B$7","v":49976560.519068889},{"$f":"FL1028*$B$7","v":48340077.526027508},{"$f":"FM1028*$B$7","v":46621770.383334063},{"$f":"FN1028*$B$7","v":44817547.88350594},{"$f":"FO1028*$B$7","v":42923114.258686423},{"$f":"FP1028*$B$7","v":40933958.952625923},{"$f":"FQ1028*$B$7","v":38845345.881262392},{"$f":"FR1028*$B$7","v":36652302.15633069},{"$f":"FS1028*$B$7","v":34349606.245152406},null,null,null,"Interest",null,{"$f":"FY1028*$B$7","v":127139732.24085373},{"$f":"FZ1028*$B$7","v":125226096.81490678},{"$f":"GA1028*$B$7","v":123216779.61766246},{"$f":"GB1028*$B$7","v":121106996.56055593},{"$f":"GC1028*$B$7","v":118891724.3505941},{"$f":"GD1028*$B$7","v":116565688.53013416},{"$f":"GE1028*$B$7","v":114123350.91865122},{"$f":"GF1028*$B$7","v":111558896.42659414},{"$f":"GG1028*$B$7","v":108866219.20993422},{"$f":"GH1028*$B$7","v":106038908.13244128},{"$f":"GI1028*$B$7","v":103070231.50107372},{"$f":"GJ1028*$B$7","v":99953121.038137749},{"$f":"GK1028*$B$7","v":96680155.052055001},{"$f":"GL1028*$B$7","v":93243540.766668096},{"$f":"GM1028*$B$7","v":89635095.767011866},{"$f":"GN1028*$B$7","v":85846228.517372817},{"$f":"GO1028*$B$7","v":81867917.905251816},{"$f":"GP1028*$B$7","v":77690691.762524769},{"$f":"GQ1028*$B$7","v":73304604.31266135},{"$f":"GR1028*$B$7","v":68699212.490304783},null,null,null,"Interest",null,{"$f":"GX1028*$B$7","v":69348944.85864751},{"$f":"GY1028*$B$7","v":68305143.717221901},{"$f":"GZ1028*$B$7","v":67209152.518725023},{"$f":"HA1028*$B$7","v":66058361.760303274},{"$f":"HB1028*$B$7","v":64850031.463960446},{"$f":"HC1028*$B$7","v":63581284.652800478},{"$f":"HD1028*$B$7","v":62249100.501082517},{"$f":"HE1028*$B$7","v":60850307.141778648},{"$f":"HF1028*$B$7","v":59381574.114509597},{"$f":"HG1028*$B$7","v":57839404.435877085},{"$f":"HH1028*$B$7","v":56220126.273312956},{"$f":"HI1028*$B$7","v":54519884.202620618},{"$f":"HJ1028*$B$7","v":52734630.028393656},{"$f":"HK1028*$B$7","v":50860113.145455353},{"$f":"HL1028*$B$7","v":48891870.418370128},{"$f":"HM1028*$B$7","v":46825215.55493065},{"$f":"HN1028*$B$7","v":44655227.948319197},{"$f":"HO1028*$B$7","v":42376740.961377166},{"$f":"HP1028*$B$7","v":39984329.625088029},{"$f":"HQ1028*$B$7","v":37472297.721984439}]
[null,"Sinking Fund",null,{"$f":"D1026+D1025-D1024","v":3590965.0718437694},{"$f":"E1026+E1025-E1024","v":3770513.3254359579},3959038.9917077553,4156990.9412931427,4364840.488357801,4583082.5127756903,4812236.6384144751,5052848.4703351986,5305490.8938519591,5570765.4385445565,{"$f":"N1026+N1025-N1024","v":8774454.7203794494},{"$f":"O1026+O1025-O1024","v":9213177.4563984219},9673836.3292183429,10157528.145679262,10665404.552963223,11198674.780611385,11758608.519641954,12346538.945624052,12963865.892905254,13612059.187550517,null,null,null,null,"Sinking Fund",null,{"$f":"AD1026+AD1025-AD1024","v":3159438.7532738503},{"$f":"AE1026+AE1025-AE1024","v":3317410.6909375424},3483281.2254844205,3657445.2867586408,3840317.5510965735,4032333.4286514018,4233950.1000839723,4445647.6050881706,4667929.9853425799,4901326.4846097082,{"$f":"AN1026+AN1025-AN1024","v":7283479.0668550329},{"$f":"AO1026+AO1025-AO1024","v":7647653.0201977845},8030035.6712076738,8431537.4547680579,8853114.3275064602,9295770.0438817833,9760558.5460758731,10248586.473379666,10761015.797048649,11299066.586901082,null,null,null,null,"Sinking Fund",null,{"$f":"BD1026+BD1025-BD1024","v":2465578.9711815426},{"$f":"BE1026+BE1025-BE1024","v":2588857.9197406196},2718300.8157276502,2854215.8565140329,2996926.6493397346,3146772.9818067215,3304111.6308970577,3469317.212441911,3642783.0730640064,3824922.2267172066,{"$f":"BN1026+BN1025-BN1024","v":5084711.4670604868},{"$f":"BO1026+BO1025-BO1024","v":5338947.040413511},5605894.3924341863,5886189.1120558959,6180498.5676586907,6489523.4960416257,6813999.6708437065,7154699.6543858917,7512434.6371051865,7888056.3689604457,null,null,null,"Sinking Fund",null,{"$f":"CC1025-CC1024","v":9790579.9853976611},10280108.984667543,10794114.433900919,11333820.155595964,11900511.163375761,12495536.721544549,13120313.557621777,13776329.235502865,14465145.69727801,15188402.98214191,15947823.131249007,16745214.287811456,17582475.00220203,18461598.752312131,19384678.689927738,20353912.624424126,21371608.255645331,22440188.668427598,23562198.101848979,24740308.006941427,null,null,null,null,"Sinking Fund",null,{"$f":"DC1025-DC1024","v":2296740.8472907906},{"$f":"DD1025-DD1024","v":2411577.8896553298},2532156.7841380965,2658764.6233450016,2791702.8545122514,2931287.997237864,3077852.3970997571,3231745.0169547452,3393332.267802482,3562998.8811926064,3741148.8252522368,3928206.2665148485,4124616.5798405912,4330847.4088326208,4547389.7792742513,4774759.2682379643,5013497.2316498626,5264172.093232356,5527380.6978939734,5803749.7327886717,null,null,null,"Sinking Fund",null,{"$f":"EB1026+EB1025-EB1024","v":24355359.966597646},{"$f":"EC1026+EC1025-EC1024","v":25573127.964927524},26851784.363173902,28194373.581332594,29604092.260399237,31084296.873419195,32638511.71709016,34270437.302944675,35983959.168091908,37783157.126496509,{"$f":"EL1026+EL1025-EL1024","v":39672314.98282133},{"$f":"EM1026+EM1025-EM1024","v":41655930.73196239},43738727.268560514,45925663.631988533,48221946.813587964,50633044.154267356,53164696.361980721,55822931.180079758,58614077.739083737,61544781.626037925,null,null,null,"Sinking Fund",null,{"$f":"FA1026+FA1025-FA1024","v":19136354.259469576},{"$f":"FB1026+FB1025-FB1024","v":20093171.972443052},21097830.571065202,22152722.099618465,23260358.204599388,24423376.114829354,25644544.920570821,26926772.166599363,28273110.77492933,29686766.313675791,{"$f":"FK1026+FK1025-FK1024","v":31171104.629359581},{"$f":"FL1026+FL1025-FL1024","v":32729659.860827558},34366142.853868939,36084449.996562384,37888672.496390507,39783106.121210024,41772261.427270524,43860874.498634055,46053918.223565757,48356614.134744041,null,null,null,"Sinking Fund",null,{"$f":"FZ1026+FZ1025-FZ1024","v":38272708.518939137},{"$f":"GA1026+GA1025-GA1024","v":40186343.944886088},42195661.142130405,44305444.199236929,46520716.409198761,48846752.229658708,51289089.841141641,53853544.333198726,56546221.549858645,59373532.627351582,{"$f":"GJ1026+GJ1025-GJ1024","v":62342209.258719146},{"$f":"GK1026+GK1025-GK1024","v":65459319.721655115},68732285.707737863,72168899.993124768,75777344.992780998,79566212.242420048,83544522.854541048,87721748.997268096,92107836.447131515,96713228.269488081,null,null,null,"Sinking Fund",null,{"$f":"GY1026+GY1025-GY1024","v":20876022.828512266},{"$f":"GZ1026+GZ1025-GZ1024","v":21919823.969937876},23015815.168434754,24166605.926856503,25374936.22319933,26643683.034359299,27975867.186077259,29374660.545381129,30843393.572650179,32385563.251282692,{"$f":"HI1026+HI1025-HI1024","v":34004841.413846821},{"$f":"HJ1026+HJ1025-HJ1024","v":35705083.484539159},37490337.658766121,39364854.541704424,41333097.268789649,43399752.132229127,45569739.73884058,47848226.72578261,50240638.062071748,52752669.965175338]
[null,"Solar Depr",{"$f":"-HLOOKUP(D999,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-93281314.144750744},{"$f":"-($C1031)/20","v":4664065.707237537},{"$f":"-($C1031)/20","v":4664065.707237537},4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD999,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-93281314.144750744},{"$f":"-($AC1031)/20","v":4664065.707237537},{"$f":"-($AC1031)/20","v":4664065.707237537},4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD999,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-93281314.144750744},{"$f":"-($BC1031)/20","v":4664065.707237537},{"$f":"-($BC1031)/20","v":4664065.707237537},4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537,4664065.707237537]
[null,"Prop. Tax Value",{"$f":"-C1020","v":184264086.52913129},{"$f":"C1035/(($C1035/$X1035)^(1/21))","v":168447018.21530065},{"$f":"D1035/(($C1035/$X1035)^(1/21))","v":153987673.23626012},{"$f":"E1035/(($C1035/$X1035)^(1/21))","v":140769505.80632693},{"$f":"F1035/(($C1035/$X1035)^(1/21))","v":128685974.32830967},{"$f":"G1035/(($C1035/$X1035)^(1/21))","v":117639682.64270256},{"$f":"H1035/(($C1035/$X1035)^(1/21))","v":107541594.99129897},{"$f":"I1035/(($C1035/$X1035)^(1/21))","v":98310318.367643043},{"$f":"J1035/(($C1035/$X1035)^(1/21))","v":89871446.46989201},{"$f":"K1035/(($C1035/$X1035)^(1/21))","v":82156959.968192056},{"$f":"L1035/(($C1035/$X1035)^(1/21))","v":75104678.252578959},{"$f":"(M1035+$N1012)/(($C1035/($X1035+$N1012))^(1/21))","v":113153794.34528089},{"$f":"N1035/(($N1035/$X1035)^(1/11))","v":99657442.736976162},{"$f":"O1035/(($N1035/$X1035)^(1/11))","v":87770860.450053334},{"$f":"P1035/(($N1035/$X1035)^(1/11))","v":77302043.204891548},{"$f":"Q1035/(($N1035/$X1035)^(1/11))","v":68081887.918273091},{"$f":"R1035/(($N1035/$X1035)^(1/11))","v":59961461.176785499},{"$f":"S1035/(($N1035/$X1035)^(1/11))","v":52809593.511436097},{"$f":"T1035/(($N1035/$X1035)^(1/11))","v":46510760.613732971},{"$f":"U1035/(($N1035/$X1035)^(1/11))","v":40963217.268459283},{"$f":"V1035/(($N1035/$X1035)^(1/11))","v":36077353.860507526},{"$f":"X1020","v":27984394.243425224},null,null,null,"Prop. Tax Value",{"$f":"-AC1020","v":159752423.47215921},{"$f":"AC1035/(($AC1035/$AX1035)^(1/21))","v":147035479.96563858},{"$f":"AD1035/(($AC1035/$AX1035)^(1/21))","v":135330856.95249826},124557969.59874946,114642647.95137388,105516626.28767353,97117073.114492133,89386158.58141236,82270656.329624504,75721577.035246596,69693831.124088645,{"$f":"(AM1035+$AN1012)/(($AC1035/($AX1035+$AN1012))^(1/21))","v":96671021.675682068},{"$f":"(AN1035+$AN1012)/(($AC1035/($AX1035+$AN1012))^(1/21))","v":122411045.97491084},146970640.11269823,170403938.27904508,192762592.08546281,214095884.41531375,234450838.05300754,253872319.3314932,272403137.02650738,290084136.71556026,{"$f":"AX1020","v":27984394.243425224},null,null,null,"Prop. Tax Value",{"$f":"-BC1020","v":126516868.80845496},{"$f":"BC1035/(($BC1035/$BX1035)^(1/21))","v":117746196.21136667},{"$f":"BD1035/(($BC1035/$BX1035)^(1/21))","v":109583542.91265178},101986758.49988727,94916614.601565912,88336602.319134921,82212743.701883525,76513416.29117097,71209189.827974349,66272674.280544564,61678378.407413654,{"$f":"(BM1035+$BN1012)/(($BC1035/($BX1035+$BN1012))^(1/21))","v":73672926.955686033},{"$f":"(BN1035+$BN1012)/(($BC1035/($BX1035+$BN1012))^(1/21))","v":85076612.464165241},95918541.416549996,106226386.48305561,116026457.1514502,125343766.87873797,134202096.93488568,142624057.10154551,150631143.38070032,158243792.86052522,{"$f":"BX1020","v":27984394.243425224},null,null,"Prop. Tax Value",{"$f":"-CB1020","v":741184992.84046936},{"$f":"CB1035/(($CB1035/$CW1035)^(1/21))","v":717120034.33815718},693836422.23831141,671308787.61288726,649512585.21781421,628424066.74944246,608020254.9693048,588278918.66900158,569178548.44793093,550698333.27747369,532818137.82609695,515518480.52067161,498780512.32009959,482585996.17812383,466917287.17294413,451757313.28198928,437089556.78089797,422898036.24644172,409167289.14378095,395882354.97908181,383028758.99913764,{"$f":"CW1020","v":370592496.42023468},null,null,null,"Prop. Tax Value",{"$f":"-DB1020","v":108248751.12930903},{"$f":"DB1035/(($DB1035/$DW1035)^(1/21))","v":104734106.70313048},101333576.53059088,98043455.524829477,94860158.896566331,91780218.248253793,88800277.79504393,85917090.70845449,83127515.578749493,80428512.992180005,77817142.219355851,75290558.011139989,72846007.49857451,70480827.193460539,68192440.086323947,65978352.838604935,63836153.066012286,61763506.710082248,59758155.495078191,57817914.467460267,55940669.615244076,{"$f":"DW1020","v":54124375.564654514},null,null,"Prop. Tax Value",{"$f":"-EA1020","v":2283601096.0636425},{"$f":"EA1035/(($EA1035/$EV1035)^(1/21))","v":2228722598.0913043},{"$f":"EB1035/(($EA1035/$EV1035)^(1/21))","v":2175162916.0649261},2122890356.7792709,2071873988.6662822,2022083623.4917536,1973489798.4918563,1926063758.9389541,1879777441.1263883,1834603455.7621658,1790515071.7617218,1747486200.4301686,1705491380.0246685,1664505760.6877983,1624505089.7429876,1585465697.3433313,1547364482.4652829,1510178899.2389414,1473886943.6068435,1438467140.3033643,1403898530.1470249,{"$f":"EV1020","v":1370160657.638185},null,null,"Prop. Tax Value",{"$f":"-EZ1020","v":1794258004.0500045},{"$f":"EZ1035/(($EZ1035/$FU1035)^(1/21))","v":1751139184.214596},{"$f":"FA1035/(($EZ1035/$FU1035)^(1/21))","v":1709056576.9081559},1667985280.3265696,1627900991.0949357,1588779989.8863773,1550599127.3864579,1513335810.5948918,1476967989.4564474,1441474143.8131297,1406833270.6699238,1373024871.7665606,1340028941.4479535,1307825954.8261268,1276396856.2266328,1245723047.9126172,1215786379.079865,1186569135.1163111,1158054027.1196628,1130224181.666929,1103063130.8298054,{"$f":"FU1020","v":1076554802.4300027},null,null,"Prop. Tax Value",{"$f":"-FY1020","v":3588516008.1000085},{"$f":"FY1035/(($FY1035/$GT1035)^(1/21))","v":3502278368.4291916},{"$f":"FZ1035/(($FY1035/$GT1035)^(1/21))","v":3418113153.8163114},3335970560.6531386,3255801982.1898708,3177559979.7727542,3101198254.7729158,3026671621.1897836,2953935978.9128947,2882948287.6262593,2813666541.3398476,2746049743.5331211,2680057882.8959069,2615651909.6522536,2552793712.4532657,2491446095.8252344,2431572758.15973,2373138270.2326221,2316108054.2393255,2260448363.333858,2206126261.6596107,{"$f":"GT1020","v":2153109604.8600054},null,null,"Prop. Tax Value",{"$f":"-GX1020","v":1957372368.0545509},{"$f":"GX1035/(($GX1035/$HS1035)^(1/21))","v":1910333655.5068326},{"$f":"GY1035/(($GX1035/$HS1035)^(1/21))","v":1864425356.6270797},1819620305.8108039,1775891990.2853849,1733214534.4215031,1691562684.421591,1650911793.3762462,1611237806.6797612,1572517247.7961419,1534727204.3671899,1497845314.6544299,1461849754.3068583,1426719223.4466839,1392432934.0654178,1358970597.7228553,1326312413.541671,1294439056.4905212,1263331665.9487228,1232971834.5457406,1203341597.2688785,{"$f":"HS1020","v":1174423420.8327305}]
[]
[0.15,"Equity",{"$f":"(C1043-C1039-C1040)*$A1042","v":20953885.808940258},{"$f":"C1042/C1043","v":0.1137166020988444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC1043-AC1039-AC1040)*$A1042","v":18435857.08352473},{"$f":"AC1042/AC1043","v":0.11540267548265164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC1043-BC1039-BC1040)*$A1042","v":14387068.429082772},{"$f":"BC1042/BC1043","v":0.1137166020988444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(CB1043-CB1039-CB1040)*$BZ1042","v":215823245.62521136},{"$f":"CB1042/CB1043","v":0.29118674515805337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(DB1043-DB1039-DB1040)*$CZ1042","v":13401869.548719937},{"$f":"DB1042/DB1043","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EA1043-EA1039-EA1040)*$DY1042","v":404535511.67544377},{"$f":"EA1042/EA1043","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EZ1043-EZ1039-EZ1040)*$EX1042","v":317849330.60213435},{"$f":"EZ1042/EZ1043","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(FY1043-FY1039-FY1040)*$FW1042","v":635698661.20426857},{"$f":"FY1042/FY1043","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(GX1043-GX1039-GX1040)*$GV1042","v":346744724.29323757},{"$f":"GX1042/GX1043","v":0.17714806336919434}]
[null,"Check",{"$f":"SUM(C1039:C1042)-C1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC1039:AC1042)-AC1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC1039:BC1042)-BC1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB1039:CB1042)-CB1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB1039:DB1042)-DB1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA1039:EA1042)-EA1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ1039:EZ1042)-EZ1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY1039:FY1042)-FY1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX1039:GX1042)-GX1043","v":0}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1046-$D$12)","v":252632.02124973058},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1046-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D1046-$D$12)","v":157824},{"$f":"DC1047*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD1047*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE1047*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF1047*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG1047*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH1047*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI1047*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ1047*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK1047*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL1047*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM1047*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN1047*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO1047*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP1047*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ1047*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR1047*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS1047*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT1047*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU1047*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB1047","v":4200000},{"$f":"EC1047","v":4200000},{"$f":"ED1047","v":4200000},{"$f":"EE1047","v":4200000},{"$f":"EF1047","v":4200000},{"$f":"EG1047","v":4200000},{"$f":"EH1047","v":4200000},{"$f":"EI1047","v":4200000},{"$f":"EJ1047","v":4200000},{"$f":"EK1047","v":4200000},{"$f":"EL1047","v":4200000},{"$f":"EM1047","v":4200000},{"$f":"EN1047","v":4200000},{"$f":"EO1047","v":4200000},{"$f":"EP1047","v":4200000},{"$f":"EQ1047","v":4200000},{"$f":"ER1047","v":4200000},{"$f":"ES1047","v":4200000},{"$f":"ET1047","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA1047","v":1241000},{"$f":"FB1047","v":1241000},{"$f":"FC1047","v":1241000},{"$f":"FD1047","v":1241000},{"$f":"FE1047","v":1241000},{"$f":"FF1047","v":1241000},{"$f":"FG1047","v":1241000},{"$f":"FH1047","v":1241000},{"$f":"FI1047","v":1241000},{"$f":"FJ1047","v":1241000},{"$f":"FK1047","v":1241000},{"$f":"FL1047","v":1241000},{"$f":"FM1047","v":1241000},{"$f":"FN1047","v":1241000},{"$f":"FO1047","v":1241000},{"$f":"FP1047","v":1241000},{"$f":"FQ1047","v":1241000},{"$f":"FR1047","v":1241000},{"$f":"FS1047","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ1047","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY1047","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N85","v":8.7761605570242907},{"$f":"D1050","v":8.7761605570242907},8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,8.7761605570242907,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X55","v":7.0408815031873333},{"$f":"AD1050","v":7.0408815031873333},7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,7.0408815031873333,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC55","v":6.7612866973955406},{"$f":"BD1050","v":6.7612866973955406},6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,6.7612866973955406,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R85","v":0},{"$f":"CC1050","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y85","v":29.879193452306424},29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,29.879193452306424,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC85","v":32.293784861796432},{"$f":"FA1050","v":32.293784861796432},32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,32.293784861796432,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG85","v":21.022199927767662},{"$f":"FZ1050","v":21.022199927767662},21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,21.022199927767662,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK85","v":34.862173294286919},{"$f":"GY1050","v":34.862173294286919},34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919,34.862173294286919]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(E1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(F1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(G1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(H1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(I1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(J1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(K1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(L1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(M1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(N1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(O1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(P1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},{"$f":"HLOOKUP(Q1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1747775.4760956166},{"$f":"HLOOKUP(R1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1782730.9856175289},{"$f":"HLOOKUP(S1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1818385.6053298796},{"$f":"HLOOKUP(T1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1854753.3174364772},{"$f":"HLOOKUP(U1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1891848.3837852068},{"$f":"HLOOKUP(V1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1929685.3514609111},{"$f":"HLOOKUP(W1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1968279.058490129},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1351087.2895591902},{"$f":"HLOOKUP(AE1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(AF1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(AG1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(AH1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(AI1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(AJ1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(AK1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(AL1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(AM1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(AN1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(AO1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(AP1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},{"$f":"HLOOKUP(AQ1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1747775.4760956166},{"$f":"HLOOKUP(AR1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1782730.9856175289},{"$f":"HLOOKUP(AS1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1818385.6053298796},{"$f":"HLOOKUP(AT1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1854753.3174364772},{"$f":"HLOOKUP(AU1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1891848.3837852068},{"$f":"HLOOKUP(AV1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1929685.3514609111},{"$f":"HLOOKUP(AW1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1968279.058490129},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1519973.2007540888},{"$f":"HLOOKUP(BE1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1550372.6647691703},{"$f":"HLOOKUP(BF1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1581380.1180645544},{"$f":"HLOOKUP(BG1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1613007.7204258451},{"$f":"HLOOKUP(BH1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1645267.874834362},{"$f":"HLOOKUP(BI1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1678173.2323310494},{"$f":"HLOOKUP(BJ1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1711736.6969776703},{"$f":"HLOOKUP(BK1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1745971.4309172237},{"$f":"HLOOKUP(BL1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1780890.8595355682},{"$f":"HLOOKUP(BM1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1816508.6767262795},{"$f":"HLOOKUP(BN1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1852838.8502608053},{"$f":"HLOOKUP(BO1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1889895.6272660217},{"$f":"HLOOKUP(BP1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1927693.5398113418},{"$f":"HLOOKUP(BQ1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1966247.4106075685},{"$f":"HLOOKUP(BR1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2005572.3588197201},{"$f":"HLOOKUP(BS1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2045683.8059961144},{"$f":"HLOOKUP(BT1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2086597.4821160368},{"$f":"HLOOKUP(BU1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2128329.4317583577},{"$f":"HLOOKUP(BV1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2170896.0203935248},{"$f":"HLOOKUP(BW1046,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2214313.9408013951},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC1047","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD1047","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE1047","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF1047","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG1047","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH1047","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI1047","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ1047","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK1047","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL1047","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM1047","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN1047","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO1047","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP1047","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ1047","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR1047","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS1047","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT1047","v":12251981.279999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU1047","v":12251981.279999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV1046,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV1047","v":12251981.279999997}]
[null,"Total Operating Costs",null,{"$f":"SUM(D1053:D1057)","v":4509065.8626254071},{"$f":"SUM(E1053:E1057)","v":4403852.7984758597},4313223.046646039,4236039.1872595577,4171263.4357511816,4117949.1549085788,4075233.0946953516,4042328.2975476263,4018517.6121727489,4003147.763757891,{"$f":"SUM(N1053:N1057)","v":3995623.932957795},{"$f":"SUM(O1053:O1057)","v":4437843.880352769},4369016.1679820241,4317471.2540316144,4281337.884445007,4258970.7702538623,4248923.8136019902,4249926.5162312565,4260863.1923515936,4280754.652737109,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD1053:AD1057)","v":4264851.2746325275},{"$f":"SUM(AE1053:AE1057)","v":4190481.9098536223},4127265.7229578849,4074421.6960064834,4031232.9481839612,3997041.6831426471,3971244.5385353784,3953288.3058061777,3942665.9908452146,3938913.1884495444,{"$f":"SUM(AN1053:AN1057)","v":3941604.7456808095},{"$f":"SUM(AO1053:AO1057)","v":4273757.7797010988},4594887.8462017607,4905586.3579943413,5206419.2451902498,5497928.1602347717,5780631.6282403748,6055026.1451467583,6321587.226119169,6580770.4064860381,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD1053:BD1057)","v":3531609.5021753935},{"$f":"SUM(BE1053:BE1057)","v":3488470.5231741136},3452306.6335864477,3422714.8356788633,3399321.6209658049,3381780.9610197926,3369772.4379862323,3362999.5051460359,3361187.8685377603,3364083.9812734178,{"$f":"SUM(BN1053:BN1057)","v":3371453.6427613734},{"$f":"SUM(BO1053:BO1057)","v":3544860.0487544667},3713490.6428479166,3877656.6260390962,4037655.3578294264,4193771.0693326527,4346275.5418064073,4495428.7523249686,4641479.4882266838,4784665.9318891289,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CC1053:CC1057)","v":38997851.129150867},39208098.854047164,39435366.123356812,39679577.261024587,40815810.106427819,41093729.735673361,41388437.393161409,41699904.233159184,42028112.671137296,43248197.744631112,43609880.883399047,43988318.888658322,44383537.7211878,45670715.418095917,46099615.898060024,46545437.974851564,47008249.178969033,48363268.707208835,48860301.260010801,49374586.086423084,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(DC1053:DC1057)","v":8978120.5895263255},{"$f":"SUM(DD1053:DD1057)","v":9019669.6025853269},9063133.5087700449,9108482.1212800704,9155686.5468931813,9204719.147037128,9255553.5001554489,9308164.365325626,9362527.6470891591,9418620.3614545744,{"$f":"SUM(DM1053:DM1057)","v":9476420.6030355319},{"$f":"SUM(DN1053:DN1057)","v":9535907.5132875312},9597061.2498078234,9659862.9566643275,9724294.7357204836,9790339.6189239696,9857981.5415283814,9927205.3162178509,9997996.6081056222,10070341.91057859,null,null,null,"Total Operating Costs",null,{"$f":"SUM(EB1054:EB1057)","v":38934127.257058702},38692322.575799614,38470205.701469325,38267581.042605743,38084263.258860067,37920077.1256615,37774857.404354408,37648448.717721224,37540705.430806488,37451491.536961287,37380680.54902941,37328155.395599864,37293808.322253123,37277540.797730893,37279263.424962215,37298895.85688132,37336366.716974884,37391613.524499439,37464582.624311745,37555229.121257648,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FA1054:FA1057)","v":29077990.218455147},28857738.630652621,28652350.790100731,28461660.912915409,28285511.027561177,28123750.863674294,27976237.745088961,27842836.486996233,27723419.297167536,27617865.68117699,27526062.351558939,27447903.140839309,27383288.918381371,27332127.510988973,27294333.627211884,27269828.785300292,27258541.244757395,27260405.941440802,27275364.42616573,27303364.806764498,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FZ1054:FZ1057)","v":70281570.667019159},70083579.296016276,69920165.655606732,69791095.18274419,69696150.879173994,69635133.127881259,69607859.518721238,69614164.683106661,69653900.13763155,69726934.136516392,69833151.532763526,69972453.647917181,70144758.150326073,70349998.941812545,70588126.052655071,70859105.544796512,71162919.423194647,71499565.555235043,71869057.598131955,72271424.934245512,null,null,null,"Total Operating Costs",null,{"$f":"SUM(GY1054:GY1057)","v":30913084.25513117},30656642.603319287,30416092.604660287,30191246.937130943,29981926.671932608,29787961.1496206,29609187.860767029,29445452.331079267,29296608.01089872,29162516.169006985,29043045.790669031,28938073.479845159,28847483.365506001,28771167.011987008,28709023.333321065,28660958.511490226,28626885.918539405,28606726.042497385,28600406.41705218,28607861.554930083]
[null,"EBITDA",null,{"$f":"D1051-D1058","v":15695211.423954552},{"$f":"E1051-E1058","v":15800424.488104099},15891054.239933919,15968238.099320401,16033013.850828778,16086328.13167138,16129044.191884607,16161948.989032332,16185759.67440721,16201129.522822067,16208653.353622165,15766433.40622719,15835261.118597936,15886806.032548346,15922939.402134951,15945306.516326096,15955353.47297797,15954350.770348702,15943414.094228365,15923522.63384285,null,null,null,null,"EBITDA",null,{"$f":"AD1051-AD1058","v":13857091.147343084},{"$f":"AE1051-AE1058","v":13931460.51212199},13994676.699017728,14047520.725969128,14090709.473791651,14124900.738832965,14150697.883440234,14168654.116169434,14179276.431130398,14183029.233526068,14180337.676294804,13848184.642274514,13527054.575773852,13216356.063981272,12915523.176785363,12624014.261740841,12341310.793735238,12066916.276828855,11800355.195856445,11541172.015489575,null,null,null,null,"EBITDA",null,{"$f":"BD1051-BD1058","v":10198047.134412739},{"$f":"BE1051-BE1058","v":10241186.113414019},10277350.003001686,10306941.80090927,10330335.015622329,10347875.675568342,10359884.198601902,10366657.131442098,10368468.768050373,10365572.655314716,10358202.99382676,10184796.587833667,10016165.993740218,9852000.0105490386,9692001.2787587084,9535885.5672554821,9383381.0947817266,9234227.8842631653,9088177.1483614501,8944990.7046990059,null,null,null,"EBITDA",null,{"$f":"CC1051-CC1058","v":59018662.872982278},58808415.148085982,58581147.878776334,58336936.741108559,57200703.895705327,56922784.266459785,56628076.608971737,56316609.768973961,55988401.33099585,54768316.257502034,54406633.118734099,54028195.113474824,53632976.280945346,52345798.584037229,51916898.104073122,51471076.027281582,51008264.823164113,49653245.294924311,49156212.742122345,48641927.915710062,null,null,null,null,"EBITDA",null,{"$f":"DC1051-DC1058","v":9693145.132244166},9464883.4619674608,9236574.0251372159,9008228.3372881189,8779856.8070893269,8551468.7734055575,8323072.5410828069,8094675.4155002497,7866283.7359284554,7637902.9077328648,7409537.4334600307,7181190.942843074,6952866.2217614762,6724565.2401892804,6496289.1791645885,6268038.4568122514,6039812.7534504756,5811611.0358112175,5583431.5804031547,5355271.9960450996,null,null,null,"EBITDA",null,{"$f":"EB1051-EB1058","v":172806606.54307333},{"$f":"EC1051-EC1058","v":173048411.22433242},173270528.0986627,173473152.75752628,173656470.54127198,173820656.67447054,173965876.39577764,174092285.08241081,174200028.36932555,174289242.26317075,174360053.25110263,174412578.40453216,174446925.47787893,174463193.00240114,174461470.37516981,174441837.94325072,174404367.08315715,174349120.27563259,174276151.17582029,174185504.67887437,null,null,null,"EBITDA",null,{"$f":"FA1051-FA1058","v":135524980.97533205},{"$f":"FB1051-FB1058","v":135745232.56313455},135950620.40368646,136141310.28087178,136317460.166226,136479220.3301129,136626733.44869822,136760134.70679095,136879551.89661965,136985105.5126102,137076908.84222823,137155068.05294788,137219682.27540582,137270843.68279821,137308637.56657529,137333142.4084869,137344429.9490298,137342565.2523464,137327606.76762146,137299606.38702267,null,null,null,"EBITDA",null,{"$f":"FZ1051-FZ1058","v":273066454.04082537},{"$f":"GA1051-GA1058","v":273264445.41182822},273427859.05223775,273556929.52510029,273651873.8286705,273712891.57996321,273740165.18912327,273733860.02473783,273694124.57021296,273621090.5713281,273514873.17508096,273375571.05992734,273203266.55751842,272998025.76603198,272759898.65518939,272488919.16304797,272185105.28464985,271848459.15260947,271478967.10971254,271076599.77359897,null,null,null,"EBITDA",null,{"$f":"GY1051-GY1058","v":147710999.15410995},{"$f":"GZ1051-GZ1058","v":147967440.80592185},148207990.80458087,148432836.47211021,148642156.73730853,148836122.25962055,149014895.5484741,149178631.07816187,149327475.39834243,149461567.24023417,149581037.61857212,149686009.92939597,149776600.04373515,149852916.39725414,149915060.07592008,149963124.89775091,149997197.49070174,150017357.36674374,150023676.99218896,150016221.85431105]
[]
[]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C1088)","v":9538176.1924625318},{"$f":"-PMT($B$7,20,$C1088)","v":9538176.1924625318},9538176.1924625318,9538176.1924625318,9538176.1924625318,9538176.1924625318,9538176.1924625318,9538176.1924625318,9538176.1924625318,9538176.1924625318,{"$f":"-PMT($B$7,20,$C1088)","v":9538176.1924625318},{"$f":"-PMT($B$7,20,$C1088)","v":9538176.1924625318},9538176.1924625318,9538176.1924625318,9538176.1924625318,9538176.1924625318,9538176.1924625318,9538176.1924625318,9538176.1924625318,9538176.1924625318,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC1088)","v":8398855.9332150146},{"$f":"-PMT($B$7,20,$AC1088)","v":8398855.9332150146},8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,8398855.9332150146,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC1088)","v":6563180.4195617149},{"$f":"-PMT($B$7,20,$BC1088)","v":6563180.4195617149},6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,6563180.4195617149,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},{"$f":"-PMT($B$7,20,$CB1088)","v":26314877.595112246},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},{"$f":"-PMT($B$7,20,$DB1088)","v":6184736.8839975847},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},{"$f":"-PMT($B$7,30,$EA1088)","v":106830872.98998153},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},{"$f":"-PMT($B$7,30,$EZ1088)","v":83938543.063556895},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},{"$f":"-PMT($B$7,30,$FY1088)","v":167877086.12711379},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431},{"$f":"-PMT($B$7,30,$GX1088)","v":91569319.705698431}]
[null,"Mortgage Balance",{"$f":"C1088","v":118866757.99467523},{"$f":"C1075-D1074","v":115271919.70194647},{"$f":"D1075-E1074","v":111497339.49458125},{"$f":"E1075-F1074","v":107534030.27684778},{"$f":"F1075-G1074","v":103372555.59822764},{"$f":"G1075-H1074","v":99003007.185676485},{"$f":"H1075-I1074","v":94414981.352497771},{"$f":"I1075-J1074","v":89597554.227660134},{"$f":"J1075-K1074","v":84539255.746580616},{"$f":"K1075-L1074","v":79228042.341447115},{"$f":"(N1059*$A$54)+L1075-M1074","v":110234572.58915101},{"$f":"M1075-N1074","v":101470419.74895178},{"$f":"N1075-O1074","v":92268059.266742587},{"$f":"O1075-P1074","v":82605580.76042293},{"$f":"P1075-Q1074","v":72459978.328787297},{"$f":"Q1075-R1074","v":61807095.775569879},{"$f":"R1075-S1074","v":50621569.094691589},{"$f":"S1075-T1074","v":38876766.079769388},{"$f":"T1075-U1074","v":26544722.914101075},{"$f":"U1075-V1074","v":13596077.590149347},{"$f":"V1075-W1074","v":3.166496753692627E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC1088","v":104668309.2764155},{"$f":"AC1075-AD1074","v":101502868.80702126},{"$f":"AD1075-AE1074","v":98179156.314157307},{"$f":"AE1075-AF1074","v":94689258.196650162},{"$f":"AF1075-AG1074","v":91024865.173267663},{"$f":"AG1075-AH1074","v":87177252.498716027},{"$f":"AH1075-AI1074","v":83137259.19043681},{"$f":"AI1075-AJ1074","v":78895266.216743633},{"$f":"AJ1075-AK1074","v":74441173.594365805},{"$f":"AK1075-AL1074","v":69764376.340869084},{"$f":"(AN1059*$A$54)+AL1075-AM1074","v":91581137.802361742},{"$f":"AM1075-AN1074","v":84300018.366532058},{"$f":"AN1075-AO1074","v":76654842.958910897},{"$f":"AO1075-AP1074","v":68627408.780908674},{"$f":"AP1075-AQ1074","v":60198602.894006342},{"$f":"AQ1075-AR1074","v":51348356.712758891},{"$f":"AR1075-AS1074","v":42055598.222449064},{"$f":"AS1075-AT1074","v":32298201.807623748},{"$f":"AT1075-AU1074","v":22052935.572057165},{"$f":"AU1075-AV1074","v":11295406.024712255},{"$f":"AV1075-AW1074","v":9.8720192909240723E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC1088","v":81791734.904617935},{"$f":"BC1075-BD1074","v":79318141.23028712},{"$f":"BD1075-BE1074","v":76720867.872239769},{"$f":"BE1075-BF1074","v":73993730.846290037},{"$f":"BF1075-BG1074","v":71130236.969042823},{"$f":"BG1075-BH1074","v":68123568.397933245},{"$f":"BH1075-BI1074","v":64966566.398268193},{"$f":"BI1075-BJ1074","v":61651714.298619889},{"$f":"BJ1075-BK1074","v":58171119.593989171},{"$f":"BK1075-BL1074","v":54516495.154126912},{"$f":"(BN1059*$A$54)+BL1075-BM1074","v":64042838.781103656},{"$f":"BM1075-BN1074","v":58951140.104230747},{"$f":"BN1075-BO1074","v":53604856.493514195},{"$f":"BO1075-BP1074","v":47991258.702261813},{"$f":"BP1075-BQ1074","v":42096981.021446809},{"$f":"BQ1075-BR1074","v":35907989.456591055},{"$f":"BR1075-BS1074","v":29409548.313492514},{"$f":"BS1075-BT1074","v":22586185.113239046},{"$f":"BT1075-BU1074","v":15421653.752972905},{"$f":"BU1075-BV1074","v":7898895.8246934572},{"$f":"BV1075-BW1074","v":3.7252902984619141E-8},null,null,null,"Mortgage Balance",{"$f":"CB1088","v":327941539.72848159},{"$f":"CB1075-CC1074","v":318023739.11979342},307610048.48067087,296675673.30959219,285194579.37995952,273139430.75384527,260481524.69642529,247190723.33613431,233235381.90782878,218582273.40810797,{"$f":"(CM1059*$A$54)+CK1075-CL1074","v":203196509.48340112},{"$f":"CL1075-CM1074","v":187041457.36245894},170078652.63546965,152267707.67213088,133566215.46062519,113929648.6385442,93311253.475359172,71661938.554014891,48930157.886603393,25061788.185821317,1.3783574104309082E-7,null,null,null,null,"Mortgage Balance",{"$f":"DB1088","v":77075491.961643234},{"$f":"DB1075-DC1074","v":74744529.675727814},72297019.275516614,69727133.355294853,67028753.13906201,64195453.912017524,61220489.723620817,58096777.325804271,54816879.308096901,51372986.389504164,{"$f":"(DM1059*$A$54)+DK1075-DL1074","v":47756898.824981786},{"$f":"DL1075-DM1074","v":43960006.882233292},39973270.342347369,35787196.975467153,31391819.940242924,26776674.053257488,21930770.871922776,16842572.531521332,11499964.274099814,5890225.6038072202,0,null,null,null,"Mortgage Balance",{"$f":"EA1088","v":1642252363.1976316},{"$f":"EA1075-EB1074","v":1617534108.3675318},{"$f":"EB1075-EC1074","v":1591579940.7959268},{"$f":"EC1075-ED1074","v":1564328064.8457415},{"$f":"ED1075-EE1074","v":1535713595.098047},{"$f":"EE1075-EF1074","v":1505668401.8629677},{"$f":"EF1075-EG1074","v":1474120948.9661345},{"$f":"EG1075-EH1074","v":1440996123.4244597},{"$f":"EH1075-EI1074","v":1406215056.6057012},{"$f":"EI1075-EJ1074","v":1369694936.4460046},{"$f":"EJ1075-EK1074","v":1331348810.2783234},{"$f":"EK1075-EL1074","v":1291085377.802258},{"$f":"EL1075-EM1074","v":1248808773.7023895},{"$f":"EM1075-EN1074","v":1204418339.3975275},{"$f":"EN1075-EO1074","v":1157808383.3774223},{"$f":"EO1075-EP1074","v":1108867929.5563118},{"$f":"EP1075-EQ1074","v":1057480453.0441459},{"$f":"EQ1075-ER1074","v":1003523602.7063717},{"$f":"ER1075-ES1074","v":946868909.85170877},{"$f":"ES1075-ET1074","v":887381482.35431266},{"$f":"ET1075-EU1074","v":824919683.48204672},null,null,null,"Mortgage Balance",{"$f":"EZ1088","v":1290341142.5124245},{"$f":"EZ1075-FA1074","v":1270919656.5744889},{"$f":"FA1075-FB1074","v":1250527096.3396564},{"$f":"FB1075-FC1074","v":1229114908.0930822},{"$f":"FC1075-FD1074","v":1206632110.4341793},{"$f":"FD1075-FE1074","v":1183025172.8923314},{"$f":"FE1075-FF1074","v":1158237888.4733911},{"$f":"FF1075-FG1074","v":1132211239.8335037},{"$f":"FG1075-FH1074","v":1104883258.761622},{"$f":"FH1075-FI1074","v":1076188878.6361461},{"$f":"FI1075-FJ1074","v":1046059779.5043964},{"$f":"FJ1075-FK1074","v":1014424225.4160594},{"$f":"FK1075-FL1074","v":981206893.62330544},{"$f":"FL1075-FM1074","v":946328695.24091387},{"$f":"FM1075-FN1074","v":909706586.9394027},{"$f":"FN1075-FO1074","v":871253373.22281599},{"$f":"FO1075-FP1074","v":830877498.82039988},{"$f":"FP1075-FQ1074","v":788482830.69786298},{"$f":"FQ1075-FR1074","v":743968429.16919923},{"$f":"FR1075-FS1074","v":697228307.56410229},{"$f":"FS1075-FT1074","v":648151179.87875056},null,null,null,"Mortgage Balance",{"$f":"FY1088","v":2580682285.0248489},{"$f":"FY1075-FZ1074","v":2541839313.1489778},{"$f":"FZ1075-GA1074","v":2501054192.6793127},{"$f":"GA1075-GB1074","v":2458229816.1861644},{"$f":"GB1075-GC1074","v":2413264220.8683586},{"$f":"GC1075-GD1074","v":2366050345.7846627},{"$f":"GD1075-GE1074","v":2316475776.9467821},{"$f":"GE1075-GF1074","v":2264422479.6670074},{"$f":"GF1075-GG1074","v":2209766517.5232439},{"$f":"GG1075-GH1074","v":2152377757.2722921},{"$f":"GH1075-GI1074","v":2092119559.0087929},{"$f":"GI1075-GJ1074","v":2028848450.8321187},{"$f":"GJ1075-GK1074","v":1962413787.2466109},{"$f":"GK1075-GL1074","v":1892657390.4818277},{"$f":"GL1075-GM1074","v":1819413173.8788054},{"$f":"GM1075-GN1074","v":1742506746.445632},{"$f":"GN1075-GO1074","v":1661754997.6407998},{"$f":"GO1075-GP1074","v":1576965661.395726},{"$f":"GP1075-GQ1074","v":1487936858.3383985},{"$f":"GQ1075-GR1074","v":1394456615.1282046},{"$f":"GR1075-GS1074","v":1296302359.7575011},null,null,null,"Mortgage Balance",{"$f":"GX1088","v":1407644882.7408268},{"$f":"GX1075-GY1074","v":1386457807.1721697},{"$f":"GY1075-GZ1074","v":1364211377.8250797},{"$f":"GZ1075-HA1074","v":1340852627.0106351},{"$f":"HA1075-HB1074","v":1316325938.6554685},{"$f":"HB1075-HC1074","v":1290572915.8825436},{"$f":"HC1075-HD1074","v":1263532241.9709723},{"$f":"HD1075-HE1074","v":1235139534.3638225},{"$f":"HE1075-HF1074","v":1205327191.3763151},{"$f":"HF1075-HG1074","v":1174024231.2394323},{"$f":"HG1075-HH1074","v":1141156123.0957055},{"$f":"HH1075-HI1074","v":1106644609.5447924},{"$f":"HI1075-HJ1074","v":1070407520.3163337},{"$f":"HJ1075-HK1074","v":1032358576.626452},{"$f":"HK1075-HL1074","v":992407185.75207615},{"$f":"HL1075-HM1074","v":950458225.33398151},{"$f":"HM1075-HN1074","v":906411816.8949821},{"$f":"HN1075-HO1074","v":860163088.03403282},{"$f":"HO1075-HP1074","v":811601922.73003602},{"$f":"HP1075-HQ1074","v":760612699.16083944},{"$f":"HQ1075-HR1074","v":707074014.41318297}]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D1046,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-93814883.261658713},{"$f":"-($C1078)/20","v":4690744.1630829358},{"$f":"-($C1078)/20","v":4690744.1630829358},4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD1046,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-93814883.261658713},{"$f":"-($AC1078)/20","v":4690744.1630829358},{"$f":"-($AC1078)/20","v":4690744.1630829358},4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD1046,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-93814883.261658713},{"$f":"-($BC1078)/20","v":4690744.1630829358},{"$f":"-($BC1078)/20","v":4690744.1630829358},4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358,4690744.1630829358]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D1046,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$23))*1)","v":-90647950.816953376},{"$f":"-($C1079)/10","v":9064795.0816953368},{"$f":"-($C1079)/10","v":9064795.0816953368},9064795.0816953368,9064795.0816953368,9064795.0816953368,9064795.0816953368,9064795.0816953368,9064795.0816953368,9064795.0816953368,9064795.0816953368,{"$f":"$N1059/10","v":4303918.1556581249},4303918.1556581249,4303918.1556581249,4303918.1556581249,4303918.1556581249,4303918.1556581249,4303918.1556581249,4303918.1556581249,4303918.1556581249,4303918.1556581249,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(AD1046,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$24))*1)","v":-66226492.017665476},{"$f":"-($AC1079)/10","v":6622649.2017665477},{"$f":"-($AC1079)/10","v":6622649.2017665477},6622649.2017665477,6622649.2017665477,6622649.2017665477,6622649.2017665477,6622649.2017665477,6622649.2017665477,6622649.2017665477,6622649.2017665477,{"$f":"$AN1059/10","v":3144399.8326663785},{"$f":"$AN1059/10","v":3144399.8326663785},3144399.8326663785,3144399.8326663785,3144399.8326663785,3144399.8326663785,3144399.8326663785,3144399.8326663785,3144399.8326663785,3144399.8326663785,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(BD1046,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$25))*1)","v":-33113246.008832738},{"$f":"-($BC1079)/10","v":3311324.6008832739},{"$f":"-($BC1079)/10","v":3311324.6008832739},3311324.6008832739,3311324.6008832739,3311324.6008832739,3311324.6008832739,3311324.6008832739,3311324.6008832739,3311324.6008832739,3311324.6008832739,{"$f":"$BN1059/10","v":1572199.9163331892},{"$f":"$BN1059/10","v":1572199.9163331892},1572199.9163331892,1572199.9163331892,1572199.9163331892,1572199.9163331892,1572199.9163331892,1572199.9163331892,1572199.9163331892,1572199.9163331892,null,null,null,"Depr",null,{"$f":"-($CB1067)/40","v":18805716.230844814},18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,18805716.230844814,null,null,null,null,"Depr",null,{"$f":"-($DB1067)/25","v":4394466.3008454302},{"$f":"-($DB1067)/25","v":4394466.3008454302},4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,4394466.3008454302,null,null,null,"Depr",{"$f":"-((HLOOKUP(EB1046,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$197)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$39))*1)","v":-2317626752.3949909},{"$f":"-($EA1079)/50","v":46352535.04789982},{"$f":"-($EA1079)/50","v":46352535.04789982},46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,46352535.04789982,null,null,null,"Depr",{"$f":"-((HLOOKUP(FA1046,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$40))*1)","v":-1820992448.3103495},{"$f":"-($EZ1079)/50","v":36419848.96620699},{"$f":"-($EZ1079)/50","v":36419848.96620699},36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,36419848.96620699,null,null,null,"Depr",{"$f":"-((HLOOKUP(FZ1046,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$41))*1)","v":-3641984896.6206989},{"$f":"-($FY1079)/50","v":72839697.93241398},{"$f":"-($FY1079)/50","v":72839697.93241398},72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,72839697.93241398,null,null,null,"Depr",{"$f":"-((HLOOKUP(GY1046,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-1986537216.3385632},{"$f":"-($GX1079)/50","v":39730744.326771267},{"$f":"-($GX1079)/50","v":39730744.326771267},39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267,39730744.326771267]
[null,"Accum Depreciation",null,{"$f":"SUM($D1078:D1079)","v":13755539.244778272},{"$f":"SUM($D1078:E1079)","v":27511078.489556547},{"$f":"SUM($D1078:F1079)","v":41266617.734334819},{"$f":"SUM($D1078:G1079)","v":55022156.979113087},{"$f":"SUM($D1078:H1079)","v":68777696.223891348},{"$f":"SUM($D1078:I1079)","v":82533235.468669623},{"$f":"SUM($D1078:J1079)","v":96288774.713447884},{"$f":"SUM($D1078:K1079)","v":110044313.95822616},{"$f":"SUM($D1078:L1079)","v":123799853.20300442},{"$f":"SUM($D1078:M1079)","v":137555392.4477827},{"$f":"SUM($D1078:N1079)","v":146550054.76652375},{"$f":"SUM($D1078:O1079)","v":155544717.08526483},{"$f":"SUM($D1078:P1079)","v":164539379.40400589},{"$f":"SUM($D1078:Q1079)","v":173534041.72274697},{"$f":"SUM($D1078:R1079)","v":182528704.04148802},{"$f":"SUM($D1078:S1079)","v":191523366.3602291},{"$f":"SUM($D1078:T1079)","v":200518028.67897019},{"$f":"SUM($D1078:U1079)","v":209512690.99771127},{"$f":"SUM($D1078:V1079)","v":218507353.31645235},{"$f":"SUM($D1078:W1079)","v":227502015.63519341},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD1078:AD1079)","v":11313393.364849484},{"$f":"SUM($AD1078:AE1079)","v":22626786.729698967},{"$f":"SUM($AD1078:AF1079)","v":33940180.094548449},{"$f":"SUM($AD1078:AG1079)","v":45253573.459397934},{"$f":"SUM($AD1078:AH1079)","v":56566966.824247427},{"$f":"SUM($AD1078:AI1079)","v":67880360.189096913},{"$f":"SUM($AD1078:AJ1079)","v":79193753.553946391},{"$f":"SUM($AD1078:AK1079)","v":90507146.918795884},{"$f":"SUM($AD1078:AL1079)","v":101820540.28364538},{"$f":"SUM($AD1078:AM1079)","v":113133933.64849485},{"$f":"SUM($AD1078:AN1079)","v":120969077.64424418},{"$f":"SUM($AD1078:AO1079)","v":128804221.63999349},{"$f":"SUM($AD1078:AP1079)","v":136639365.63574281},{"$f":"SUM($AD1078:AQ1079)","v":144474509.63149208},{"$f":"SUM($AD1078:AR1079)","v":152309653.62724137},{"$f":"SUM($AD1078:AS1079)","v":160144797.62299067},{"$f":"SUM($AD1078:AT1079)","v":167979941.61873999},{"$f":"SUM($AD1078:AU1079)","v":175815085.61448929},{"$f":"SUM($AD1078:AV1079)","v":183650229.61023861},{"$f":"SUM($AD1078:AW1079)","v":191485373.60598791},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD1078:BD1079)","v":8002068.7639662102},{"$f":"SUM($BD1078:BE1079)","v":16004137.527932419},{"$f":"SUM($BD1078:BF1079)","v":24006206.291898634},{"$f":"SUM($BD1078:BG1079)","v":32008275.055864844},{"$f":"SUM($BD1078:BH1079)","v":40010343.819831051},{"$f":"SUM($BD1078:BI1079)","v":48012412.583797261},{"$f":"SUM($BD1078:BJ1079)","v":56014481.347763471},{"$f":"SUM($BD1078:BK1079)","v":64016550.111729689},{"$f":"SUM($BD1078:BL1079)","v":72018618.875695899},{"$f":"SUM($BD1078:BM1079)","v":80020687.639662102},{"$f":"SUM($BD1078:BN1079)","v":86283631.719078228},{"$f":"SUM($BD1078:BO1079)","v":92546575.798494339},{"$f":"SUM($BD1078:BP1079)","v":98809519.877910465},{"$f":"SUM($BD1078:BQ1079)","v":105072463.95732658},{"$f":"SUM($BD1078:BR1079)","v":111335408.0367427},{"$f":"SUM($BD1078:BS1079)","v":117598352.11615883},{"$f":"SUM($BD1078:BT1079)","v":123861296.19557495},{"$f":"SUM($BD1078:BU1079)","v":130124240.27499108},{"$f":"SUM($BD1078:BV1079)","v":136387184.35440722},{"$f":"SUM($BD1078:BW1079)","v":142650128.43382341},null,null,null,"Accum Depreciation",null,{"$f":"SUM($CB1079:CC1079)","v":18805716.230844814},{"$f":"SUM($CB1079:CD1079)","v":37611432.461689629},{"$f":"SUM($CB1079:CE1079)","v":56417148.692534447},{"$f":"SUM($CB1079:CF1079)","v":75222864.923379257},{"$f":"SUM($CB1079:CG1079)","v":94028581.154224068},{"$f":"SUM($CB1079:CH1079)","v":112834297.38506888},{"$f":"SUM($CB1079:CI1079)","v":131640013.61591369},{"$f":"SUM($CB1079:CJ1079)","v":150445729.84675851},{"$f":"SUM($CB1079:CK1079)","v":169251446.07760334},{"$f":"SUM($CB1079:CL1079)","v":188057162.30844817},{"$f":"SUM($CB1079:CM1079)","v":206862878.53929299},{"$f":"SUM($CB1079:CN1079)","v":225668594.77013782},{"$f":"SUM($CB1079:CO1079)","v":244474311.00098264},{"$f":"SUM($CB1079:CP1079)","v":263280027.23182747},{"$f":"SUM($CB1079:CQ1079)","v":282085743.46267229},{"$f":"SUM($CB1079:CR1079)","v":300891459.69351709},{"$f":"SUM($CB1079:CS1079)","v":319697175.92436188},{"$f":"SUM($CB1079:CT1079)","v":338502892.15520668},{"$f":"SUM($CB1079:CU1079)","v":357308608.38605148},{"$f":"SUM($CB1079:CV1079)","v":376114324.61689627},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($DB1079:DC1079)","v":4394466.3008454302},{"$f":"SUM($DB1079:DD1079)","v":8788932.6016908605},{"$f":"SUM($DB1079:DE1079)","v":13183398.902536292},{"$f":"SUM($DB1079:DF1079)","v":17577865.203381721},{"$f":"SUM($DB1079:DG1079)","v":21972331.50422715},{"$f":"SUM($DB1079:DH1079)","v":26366797.80507258},{"$f":"SUM($DB1079:DI1079)","v":30761264.105918009},{"$f":"SUM($DB1079:DJ1079)","v":35155730.406763442},{"$f":"SUM($DB1079:DK1079)","v":39550196.707608871},{"$f":"SUM($DB1079:DL1079)","v":43944663.0084543},{"$f":"SUM($DB1079:DM1079)","v":48339129.30929973},{"$f":"SUM($DB1079:DN1079)","v":52733595.610145159},{"$f":"SUM($DB1079:DO1079)","v":57128061.910990588},{"$f":"SUM($DB1079:DP1079)","v":61522528.211836018},{"$f":"SUM($DB1079:DQ1079)","v":65916994.512681447},{"$f":"SUM($DB1079:DR1079)","v":70311460.813526884},{"$f":"SUM($DB1079:DS1079)","v":74705927.114372313},{"$f":"SUM($DB1079:DT1079)","v":79100393.415217742},{"$f":"SUM($DB1079:DU1079)","v":83494859.716063172},{"$f":"SUM($DB1079:DV1079)","v":87889326.016908601},null,null,null,"Accum Depreciation",null,{"$f":"SUM($EB1079:EB1079)","v":46352535.04789982},{"$f":"SUM($EB1079:EC1079)","v":92705070.09579964},{"$f":"SUM($EB1079:ED1079)","v":139057605.14369947},{"$f":"SUM($EB1079:EE1079)","v":185410140.19159928},{"$f":"SUM($EB1079:EF1079)","v":231762675.23949909},{"$f":"SUM($EB1079:EG1079)","v":278115210.28739893},{"$f":"SUM($EB1079:EH1079)","v":324467745.33529878},{"$f":"SUM($EB1079:EI1079)","v":370820280.38319862},{"$f":"SUM($EB1079:EJ1079)","v":417172815.43109846},{"$f":"SUM($EB1079:EK1079)","v":463525350.4789983},{"$f":"SUM($EB1079:EL1079)","v":509877885.52689815},{"$f":"SUM($EB1079:EM1079)","v":556230420.57479799},{"$f":"SUM($EB1079:EN1079)","v":602582955.62269783},{"$f":"SUM($EB1079:EO1079)","v":648935490.67059767},{"$f":"SUM($EB1079:EP1079)","v":695288025.71849751},{"$f":"SUM($EB1079:EQ1079)","v":741640560.76639736},{"$f":"SUM($EB1079:ER1079)","v":787993095.8142972},{"$f":"SUM($EB1079:ES1079)","v":834345630.86219704},{"$f":"SUM($EB1079:ET1079)","v":880698165.91009688},{"$f":"SUM($EB1079:EU1079)","v":927050700.95799673},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FA1079:FA1079)","v":36419848.96620699},{"$f":"SUM($FA1079:FB1079)","v":72839697.93241398},{"$f":"SUM($FA1079:FC1079)","v":109259546.89862096},{"$f":"SUM($FA1079:FD1079)","v":145679395.86482796},{"$f":"SUM($FA1079:FE1079)","v":182099244.83103496},{"$f":"SUM($FA1079:FF1079)","v":218519093.79724196},{"$f":"SUM($FA1079:FG1079)","v":254938942.76344895},{"$f":"SUM($FA1079:FH1079)","v":291358791.72965592},{"$f":"SUM($FA1079:FI1079)","v":327778640.69586289},{"$f":"SUM($FA1079:FJ1079)","v":364198489.66206986},{"$f":"SUM($FA1079:FK1079)","v":400618338.62827682},{"$f":"SUM($FA1079:FL1079)","v":437038187.59448379},{"$f":"SUM($FA1079:FM1079)","v":473458036.56069076},{"$f":"SUM($FA1079:FN1079)","v":509877885.52689773},{"$f":"SUM($FA1079:FO1079)","v":546297734.4931047},{"$f":"SUM($FA1079:FP1079)","v":582717583.45931172},{"$f":"SUM($FA1079:FQ1079)","v":619137432.42551875},{"$f":"SUM($FA1079:FR1079)","v":655557281.39172578},{"$f":"SUM($FA1079:FS1079)","v":691977130.35793281},{"$f":"SUM($FA1079:FT1079)","v":728396979.32413983},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FZ1079:FZ1079)","v":72839697.93241398},{"$f":"SUM($FZ1079:GA1079)","v":145679395.86482796},{"$f":"SUM($FZ1079:GB1079)","v":218519093.79724193},{"$f":"SUM($FZ1079:GC1079)","v":291358791.72965592},{"$f":"SUM($FZ1079:GD1079)","v":364198489.66206992},{"$f":"SUM($FZ1079:GE1079)","v":437038187.59448391},{"$f":"SUM($FZ1079:GF1079)","v":509877885.52689791},{"$f":"SUM($FZ1079:GG1079)","v":582717583.45931184},{"$f":"SUM($FZ1079:GH1079)","v":655557281.39172578},{"$f":"SUM($FZ1079:GI1079)","v":728396979.32413971},{"$f":"SUM($FZ1079:GJ1079)","v":801236677.25655365},{"$f":"SUM($FZ1079:GK1079)","v":874076375.18896759},{"$f":"SUM($FZ1079:GL1079)","v":946916073.12138152},{"$f":"SUM($FZ1079:GM1079)","v":1019755771.0537955},{"$f":"SUM($FZ1079:GN1079)","v":1092595468.9862094},{"$f":"SUM($FZ1079:GO1079)","v":1165435166.9186234},{"$f":"SUM($FZ1079:GP1079)","v":1238274864.8510375},{"$f":"SUM($FZ1079:GQ1079)","v":1311114562.7834516},{"$f":"SUM($FZ1079:GR1079)","v":1383954260.7158656},{"$f":"SUM($FZ1079:GS1079)","v":1456793958.6482797},null,null,null,"Accum Depreciation",null,{"$f":"SUM($GY1079:GY1079)","v":39730744.326771267},{"$f":"SUM($GY1079:GZ1079)","v":79461488.653542534},{"$f":"SUM($GY1079:HA1079)","v":119192232.98031381},{"$f":"SUM($GY1079:HB1079)","v":158922977.30708507},{"$f":"SUM($GY1079:HC1079)","v":198653721.63385633},{"$f":"SUM($GY1079:HD1079)","v":238384465.96062759},{"$f":"SUM($GY1079:HE1079)","v":278115210.28739887},{"$f":"SUM($GY1079:HF1079)","v":317845954.61417013},{"$f":"SUM($GY1079:HG1079)","v":357576698.94094139},{"$f":"SUM($GY1079:HH1079)","v":397307443.26771265},{"$f":"SUM($GY1079:HI1079)","v":437038187.59448391},{"$f":"SUM($GY1079:HJ1079)","v":476768931.92125517},{"$f":"SUM($GY1079:HK1079)","v":516499676.24802643},{"$f":"SUM($GY1079:HL1079)","v":556230420.57479775},{"$f":"SUM($GY1079:HM1079)","v":595961164.90156901},{"$f":"SUM($GY1079:HN1079)","v":635691909.22834027},{"$f":"SUM($GY1079:HO1079)","v":675422653.55511153},{"$f":"SUM($GY1079:HP1079)","v":715153397.88188279},{"$f":"SUM($GY1079:HQ1079)","v":754884142.20865405},{"$f":"SUM($GY1079:HR1079)","v":794614886.53542531}]
[null,"End Year Book Value",null,{"$f":"-$C1067-D1080","v":170707294.83383381},{"$f":"-$C1067-E1080","v":156951755.58905554},143196216.34427726,129440677.099499,115685137.85472074,101929598.60994247,88174059.365164205,74418520.12038593,60662980.875607669,{"$f":"-$C1067-M1080+$N1059","v":89946623.187410653},{"$f":"-$C1067-N1080+$N1059","v":80951960.868669599},71957298.549928516,62962636.231187455,53967973.912446372,44973311.593705319,35978649.274964236,26983986.956223153,17989324.637482069,8994662.3187409863,-6.7055225372314453E-8,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC1067-AD1080","v":148727981.9144747},{"$f":"-$AC1067-AE1080","v":137414588.54962522},{"$f":"-$AC1067-AF1080","v":126101195.18477573},{"$f":"-$AC1067-AG1080","v":114787801.81992623},{"$f":"-$AC1067-AH1080","v":103474408.45507675},{"$f":"-$AC1067-AI1080","v":92161015.090227261},{"$f":"-$AC1067-AJ1080","v":80847621.725377783},{"$f":"-$AC1067-AK1080","v":69534228.36052829},{"$f":"-$AC1067-AL1080","v":58220834.995678797},{"$f":"-$AC1067-AM1080","v":46907441.630829319},{"$f":"-$AC1067-AN1080","v":39072297.635079995},{"$f":"-$AC1067-AO1080","v":31237153.639330685},{"$f":"-$AC1067-AP1080","v":23402009.643581361},{"$f":"-$AC1067-AQ1080","v":15566865.647832096},{"$f":"-$AC1067-AR1080","v":7731721.6520828009},{"$f":"-$AC1067-AS1080","v":-103422.34366649389},{"$f":"-$AC1067-AT1080","v":-7938566.3394158185},{"$f":"-$AC1067-AU1080","v":-15773710.335165113},{"$f":"-$AC1067-AV1080","v":-23608854.330914438},{"$f":"-$AC1067-AW1080","v":-31443998.326663733},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC1067-BD1080","v":118926060.50652525},{"$f":"-$BC1067-BE1080","v":110923991.74255903},{"$f":"-$BC1067-BF1080","v":102921922.97859281},{"$f":"-$BC1067-BG1080","v":94919854.21462661},{"$f":"-$BC1067-BH1080","v":86917785.450660408},{"$f":"-$BC1067-BI1080","v":78915716.68669419},{"$f":"-$BC1067-BJ1080","v":70913647.922727972},{"$f":"-$BC1067-BK1080","v":62911579.158761762},{"$f":"-$BC1067-BL1080","v":54909510.394795552},{"$f":"-$BC1067-BM1080","v":46907441.630829349},{"$f":"-$BC1067-BN1080","v":40644497.551413223},{"$f":"-$BC1067-BO1080","v":34381553.471997112},{"$f":"-$BC1067-BP1080","v":28118609.392580986},{"$f":"-$BC1067-BQ1080","v":21855665.313164875},{"$f":"-$BC1067-BR1080","v":15592721.233748749},{"$f":"-$BC1067-BS1080","v":9329777.1543326229},{"$f":"-$BC1067-BT1080","v":3066833.0749164969},{"$f":"-$BC1067-BU1080","v":-3196111.0044996291},{"$f":"-$BC1067-BV1080","v":-9459055.0839157701},{"$f":"-$BC1067-BW1080","v":-15721999.163331956},null,null,null,"End Year Book Value",null,{"$f":"-$CB1067-CC1080","v":733422933.00294769},714617216.77210295,695811500.5412581,677005784.31041324,658200068.07956851,639394351.84872365,620588635.61787891,601782919.38703406,582977203.1561892,564171486.92534435,545365770.69449949,526560054.46365476,507754338.2328099,488948622.00196505,470142905.77112025,451337189.54027545,432531473.30943066,413725757.07858586,394920040.84774107,376114324.61689627,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB1067-DC1080","v":105467191.22029032},{"$f":"-$DB1067-DD1080","v":101072724.91944489},96678258.61859946,92283792.31775403,87889326.016908601,83494859.716063172,79100393.415217742,74705927.114372313,70311460.813526869,65916994.512681447,61522528.211836018,57128061.910990588,52733595.610145159,48339129.30929973,43944663.0084543,39550196.707608864,35155730.406763434,30761264.105918005,26366797.805072576,21972331.504227147,null,null,null,"End Year Book Value",null,{"$f":"-$EA1079-EB1080","v":2271274217.3470912},{"$f":"-$EA1079-EC1080","v":2224921682.2991915},{"$f":"-$EA1079-ED1080","v":2178569147.2512913},{"$f":"-$EA1079-EE1080","v":2132216612.2033916},{"$f":"-$EA1079-EF1080","v":2085864077.1554918},{"$f":"-$EA1079-EG1080","v":2039511542.1075921},{"$f":"-$EA1079-EH1080","v":1993159007.0596921},{"$f":"-$EA1079-EI1080","v":1946806472.0117922},{"$f":"-$EA1079-EJ1080","v":1900453936.9638925},{"$f":"-$EA1079-EK1080","v":1854101401.9159927},{"$f":"-$EA1079-EL1080","v":1807748866.8680928},{"$f":"-$EA1079-EM1080","v":1761396331.8201928},{"$f":"-$EA1079-EN1080","v":1715043796.7722931},{"$f":"-$EA1079-EO1080","v":1668691261.7243934},{"$f":"-$EA1079-EP1080","v":1622338726.6764934},{"$f":"-$EA1079-EQ1080","v":1575986191.6285934},{"$f":"-$EA1079-ER1080","v":1529633656.5806937},{"$f":"-$EA1079-ES1080","v":1483281121.532794},{"$f":"-$EA1079-ET1080","v":1436928586.484894},{"$f":"-$EA1079-EU1080","v":1390576051.4369941},null,null,null,"End Year Book Value",null,{"$f":"-$EZ1079-FA1080","v":1784572599.3441424},{"$f":"-$EZ1079-FB1080","v":1748152750.3779354},{"$f":"-$EZ1079-FC1080","v":1711732901.4117284},{"$f":"-$EZ1079-FD1080","v":1675313052.4455216},{"$f":"-$EZ1079-FE1080","v":1638893203.4793146},{"$f":"-$EZ1079-FF1080","v":1602473354.5131075},{"$f":"-$EZ1079-FG1080","v":1566053505.5469005},{"$f":"-$EZ1079-FH1080","v":1529633656.5806935},{"$f":"-$EZ1079-FI1080","v":1493213807.6144867},{"$f":"-$EZ1079-FJ1080","v":1456793958.6482797},{"$f":"-$EZ1079-FK1080","v":1420374109.6820726},{"$f":"-$EZ1079-FL1080","v":1383954260.7158656},{"$f":"-$EZ1079-FM1080","v":1347534411.7496586},{"$f":"-$EZ1079-FN1080","v":1311114562.7834518},{"$f":"-$EZ1079-FO1080","v":1274694713.8172448},{"$f":"-$EZ1079-FP1080","v":1238274864.8510377},{"$f":"-$EZ1079-FQ1080","v":1201855015.8848307},{"$f":"-$EZ1079-FR1080","v":1165435166.9186237},{"$f":"-$EZ1079-FS1080","v":1129015317.9524167},{"$f":"-$EZ1079-FT1080","v":1092595468.9862096},null,null,null,"End Year Book Value",null,{"$f":"-$FY1079-FZ1080","v":3569145198.6882849},{"$f":"-$FY1079-GA1080","v":3496305500.7558708},{"$f":"-$FY1079-GB1080","v":3423465802.8234568},{"$f":"-$FY1079-GC1080","v":3350626104.8910432},{"$f":"-$FY1079-GD1080","v":3277786406.9586291},{"$f":"-$FY1079-GE1080","v":3204946709.0262151},{"$f":"-$FY1079-GF1080","v":3132107011.093801},{"$f":"-$FY1079-GG1080","v":3059267313.161387},{"$f":"-$FY1079-GH1080","v":2986427615.2289734},{"$f":"-$FY1079-GI1080","v":2913587917.2965593},{"$f":"-$FY1079-GJ1080","v":2840748219.3641453},{"$f":"-$FY1079-GK1080","v":2767908521.4317312},{"$f":"-$FY1079-GL1080","v":2695068823.4993172},{"$f":"-$FY1079-GM1080","v":2622229125.5669036},{"$f":"-$FY1079-GN1080","v":2549389427.6344895},{"$f":"-$FY1079-GO1080","v":2476549729.7020755},{"$f":"-$FY1079-GP1080","v":2403710031.7696614},{"$f":"-$FY1079-GQ1080","v":2330870333.8372474},{"$f":"-$FY1079-GR1080","v":2258030635.9048333},{"$f":"-$FY1079-GS1080","v":2185190937.9724193},null,null,null,"End Year Book Value",null,{"$f":"-$GX1079-GY1080","v":1946806472.0117919},{"$f":"-$GX1079-GZ1080","v":1907075727.6850207},{"$f":"-$GX1079-HA1080","v":1867344983.3582494},{"$f":"-$GX1079-HB1080","v":1827614239.0314782},{"$f":"-$GX1079-HC1080","v":1787883494.7047069},{"$f":"-$GX1079-HD1080","v":1748152750.3779356},{"$f":"-$GX1079-HE1080","v":1708422006.0511644},{"$f":"-$GX1079-HF1080","v":1668691261.7243931},{"$f":"-$GX1079-HG1080","v":1628960517.3976219},{"$f":"-$GX1079-HH1080","v":1589229773.0708506},{"$f":"-$GX1079-HI1080","v":1549499028.7440794},{"$f":"-$GX1079-HJ1080","v":1509768284.4173081},{"$f":"-$GX1079-HK1080","v":1470037540.0905368},{"$f":"-$GX1079-HL1080","v":1430306795.7637653},{"$f":"-$GX1079-HM1080","v":1390576051.4369941},{"$f":"-$GX1079-HN1080","v":1350845307.1102228},{"$f":"-$GX1079-HO1080","v":1311114562.7834516},{"$f":"-$GX1079-HP1080","v":1271383818.4566803},{"$f":"-$GX1079-HQ1080","v":1231653074.129909},{"$f":"-$GX1079-HR1080","v":1191922329.8031378}]
[null,"Prop. Tax Value",{"$f":"-C1067","v":184462834.07861209},{"$f":"C1082/(($C1082/$X1082)^(1/21))","v":168665853.48537865},{"$f":"D1082/(($C1082/$X1082)^(1/21))","v":154221690.64055219},{"$f":"E1082/(($C1082/$X1082)^(1/21))","v":141014493.28682289},{"$f":"F1082/(($C1082/$X1082)^(1/21))","v":128938330.49260248},{"$f":"G1082/(($C1082/$X1082)^(1/21))","v":117896343.01209177},{"$f":"H1082/(($C1082/$X1082)^(1/21))","v":107799966.40659352},{"$f":"I1082/(($C1082/$X1082)^(1/21))","v":98568220.695961937},{"$f":"J1082/(($C1082/$X1082)^(1/21))","v":90127060.842698038},{"$f":"K1082/(($C1082/$X1082)^(1/21))","v":82408782.859120488},{"$f":"L1082/(($C1082/$X1082)^(1/21))","v":75351480.774177328},{"$f":"(M1082+$N1059)/(($C1082/($X1082+$N1059))^(1/21))","v":113142458.12864257},{"$f":"N1082/(($N1082/$X1082)^(1/11))","v":99700049.158835232},{"$f":"O1082/(($N1082/$X1082)^(1/11))","v":87854727.276406735},{"$f":"P1082/(($N1082/$X1082)^(1/11))","v":77416743.220610648},{"$f":"Q1082/(($N1082/$X1082)^(1/11))","v":68218891.76241824},{"$f":"R1082/(($N1082/$X1082)^(1/11))","v":60113833.257371522},{"$f":"S1082/(($N1082/$X1082)^(1/11))","v":52971733.423641413},{"$f":"T1082/(($N1082/$X1082)^(1/11))","v":46678183.53708528},{"$f":"U1082/(($N1082/$X1082)^(1/11))","v":41132367.727075212},{"$f":"V1082/(($N1082/$X1082)^(1/11))","v":36245448.015156068},{"$f":"X1067","v":28144464.978497613},null,null,null,"Prop. Tax Value",{"$f":"-AC1067","v":160041375.27932417},{"$f":"AC1082/(($AC1082/$AX1082)^(1/21))","v":147328764.62315494},{"$f":"AD1082/(($AC1082/$AX1082)^(1/21))","v":135625958.2717368},124852744.16151546,114935281.73588043,105805595.83549859,97401110.790596187,89664221.521817088,82541898.709944636,75985325.328285843,69949562.046478763,{"$f":"(AM1082+$AN1059)/(($AC1082/($AX1082+$AN1059))^(1/21))","v":96733848.063475475},{"$f":"(AN1082+$AN1059)/(($AC1082/($AX1082+$AN1059))^(1/21))","v":122287216.9808089},146666237.67267945,169924879.29513499,192114630.76050913,213284614.72121003,233481696.31519157,252750586.91384286,271133943.10196811,288672461.10897464,{"$f":"AX1067","v":28144464.978497613},null,null,null,"Prop. Tax Value",{"$f":"-BC1067","v":126928129.27049145},{"$f":"BC1082/(($BC1082/$BX1082)^(1/21))","v":118142775.81682232},{"$f":"BD1082/(($BC1082/$BX1082)^(1/21))","v":109965502.19344373},102354220.04478112,95269754.168413073,88675640.88064827,82537940.338265494,76825061.850438476,71507601.281727448,66558189.709252082,61951352.555085622,{"$f":"(BM1082+$BN1059)/(($BC1082/($BX1082+$BN1059))^(1/21))","v":73841313.785373747},{"$f":"(BN1082+$BN1059)/(($BC1082/($BX1082+$BN1059))^(1/21))","v":85144680.238317147},95890391.741905481,106105960.36909813,115817540.87654376,125049997.66818461,133826968.45519143,142170924.77521664,150103229.52591199,157644191.66001311,{"$f":"BX1067","v":28144464.978497613},null,null,"Prop. Tax Value",{"$f":"-CB1067","v":752228649.23379254},{"$f":"CB1082/(($CB1082/$CW1082)^(1/21))","v":727805122.84979594},704174584.92966247,681311288.54831946,659190322.7375598,637787585.3440094,617079756.76834774,597044274.55716991,577659308.81980526,558903738.44330812,540757128.07970583,523199705.88042963,506212341.95366907,489776527.52117783,473874354.75182092,458488497.24989086,443602191.17693329,429199216.98651367,415263881.75202328,401781002.06827009,388735887.50822473,{"$f":"CW1067","v":376114324.61689627},null,null,null,"Prop. Tax Value",{"$f":"-DB1067","v":109861657.52113575},{"$f":"DB1082/(($DB1082/$DW1082)^(1/21))","v":106294644.89300714},102843446.8208967,99504303.012149453,96273575.264125183,93147743.500152782,90123401.934190094,87197255.360010475,84366115.560872883,81626897.835763514,78976617.638424277,76412387.325505987,73931413.010303289,71530991.518643126,69208507.443610191,66961430.295900159,64787311.746695884,62683782.960062481,60648552.011954866,58679401.393025436,56774185.592511222,{"$f":"DW1067","v":54930828.760567874},null,null,"Prop. Tax Value",{"$f":"-EA1067","v":2317626752.3949909},{"$f":"EA1082/(($EA1082/$EV1082)^(1/21))","v":2261930564.802865},{"$f":"EB1082/(($EA1082/$EV1082)^(1/21))","v":2207572843.5142937},2154521423.0952821,2102744911.0974097,2052212669.4817805,2002894796.4893847,1954762108.947144,1907786124.999171,1861939047.2530217,1817193746.3309712,1773523744.8165779,1730903201.5870359,1689306896.5220463,1648710215.580158,1609089136.233747,1570420213.2540157,1532680564.8376019,1495847859.0665855,1459900300.6938844,1424816618.2462156,{"$f":"EV1067","v":1390576051.4369941},null,null,"Prop. Tax Value",{"$f":"-EZ1067","v":1820992448.3103495},{"$f":"EZ1082/(($EZ1082/$FU1082)^(1/21))","v":1777231158.0593934},{"$f":"FA1082/(($EZ1082/$FU1082)^(1/21))","v":1734521519.9040873},1692838261.0034354,1652156715.8622501,1612452811.7356844,1573703054.3845162,1535884514.172756,1498974812.4993486,1462952108.5559456,1427795086.4029059,1393482942.3558826,1359995372.6755283,1327312561.5530365,1295415169.3844099,1264284321.3265154,1233901596.1281552,1204249015.2295444,1175309032.1237459,1147064521.9737666,1119498771.4791696,{"$f":"FU1067","v":1092595468.9862096},null,null,"Prop. Tax Value",{"$f":"-FY1067","v":3641984896.6206989},{"$f":"FY1082/(($FY1082/$GT1082)^(1/21))","v":3554462316.1187868},{"$f":"FZ1082/(($FY1082/$GT1082)^(1/21))","v":3469043039.8081746},3385676522.0068707,3304313431.7245002,3224905623.4713688,3147406108.7690325,3071769028.3455119,2997949624.9986973,2925904217.1118913,2855590172.8058119,2786965884.7117653,2719990745.3510566,2654625123.1060729,2590830338.7688198,2528568642.6530309,2467803192.2563105,2408498030.4590888,2350618064.2474918,2294129043.9475331,2238997542.9583392,{"$f":"GT1067","v":2185190937.9724193},null,null,"Prop. Tax Value",{"$f":"-GX1067","v":1986537216.3385632},{"$f":"GX1082/(($GX1082/$HS1082)^(1/21))","v":1938797626.9738839},{"$f":"GY1082/(($GX1082/$HS1082)^(1/21))","v":1892205294.4408226},1846732648.3673842,1802352780.9406366,1759039430.9843831,1716766968.4194725,1675510379.0975521,1635245249.9992895,1595947754.7883043,1557594639.712261,1520163209.8427808,1483631315.6460304,1447977339.8760395,1413180184.7829924,1379219259.6289258,1346074468.5034418,1313726198.43223,1282155307.771359,1251343114.8804724,1221271387.0681849,{"$f":"HS1067","v":1191922329.8031378}]
[null,"Tax Dep",null,{"$f":"($C1067*0.85)*-D$4","v":31358681.793364055},50173890.869382486,30104334.521629494,18062600.712977696,18062600.712977696,9031300.3564888481,null,null,null,null,{"$f":"($N1059)*D$6","v":6148577.4771731971},{"$f":"($N1059)*E$6","v":10540295.563206749},{"$f":"($N1059)*F$6","v":7528844.0296927588},{"$f":"($N1059)*G$6","v":5377745.7354948279},{"$f":"($N1059)*H$6","v":3841246.9539248766},{"$f":"($N1059)*I$6","v":3841246.9539248766},{"$f":"($N1059)*J$6","v":3841246.9539248766},{"$f":"($N1059)*K$6","v":1919977.8892390896},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AC1067*0.85)*-D$4","v":27207033.797485109},33662698.910764478,{"$f":"($AC1067*0.85)*-F$4","v":26118752.445585702},{"$f":"($AC1067*0.85)*-G$4","v":15671251.467351422},{"$f":"($AC1067*0.85)*-H$4","v":15671251.467351422},{"$f":"($AC1067*0.85)*-I$4","v":7835625.7336757109},null,null,null,null,{"$f":"($AN1059)*D$6","v":4492089.6009471882},{"$f":"($AN1059)*E$6","v":7700635.190199961},{"$f":"($AN1059)*F$6","v":5500498.6272832956},{"$f":"($AN1059)*G$6","v":3928927.5909166401},{"$f":"($AN1059)*H$6","v":2806376.8506547427},{"$f":"($AN1059)*I$6","v":2806376.8506547427},{"$f":"($AN1059)*J$6","v":2806376.8506547427},{"$f":"($AN1059)*K$6","v":1402716.7653524713},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BC1067*0.85)*-D$4","v":21577781.975983545},{"$f":"($BC1067*0.85)*-E$4","v":34524451.161573671},{"$f":"($BC1067*0.85)*-F$4","v":20714670.696944203},{"$f":"($BC1067*0.85)*-G$4","v":12428802.418166522},{"$f":"($BC1067*0.85)*-H$4","v":12428802.418166522},{"$f":"($BC1067*0.85)*-I$4","v":6214401.209083261},null,null,null,null,{"$f":"($BN1059)*D$6","v":2246044.8004735941},{"$f":"($BN1059)*E$6","v":3850317.5950999805},{"$f":"($BN1059)*F$6","v":2750249.3136416478},{"$f":"($BN1059)*G$6","v":1964463.7954583201},{"$f":"($BN1059)*H$6","v":1403188.4253273713},{"$f":"($BN1059)*I$6","v":1403188.4253273713},{"$f":"($BN1059)*J$6","v":1403188.4253273713},{"$f":"($BN1059)*K$6","v":701358.38267623563},null,null,null,null,null,"Tax Dep",null,{"$f":"($C1067)*-D$5","v":6917356.277947953},{"$f":"($C1067)*-E$5","v":13316371.992135007},{"$f":"($C1067)*-F$5","v":12318428.059769716},{"$f":"($C1067)*-G$5","v":11396113.889376655},{"$f":"($C1067)*-H$5","v":10542050.967592681},{"$f":"($C1067)*-I$5","v":9750705.409395434},{"$f":"($C1067)*-J$5","v":9020232.5864441302},{"$f":"($C1067)*-K$5","v":8343253.9853756251},{"$f":"($C1067)*-L$5","v":8228887.0282468852},{"$f":"($C1067)*-M$5","v":8228887.0282468852},{"$f":"($C1067)*-N$5","v":8228887.0282468852},{"$f":"($C1067)*-O$5","v":8228887.0282468852},{"$f":"($C1067)*-P$5","v":8228887.0282468852},{"$f":"($C1067)*-Q$5","v":8228887.0282468852},{"$f":"($C1067)*-R$5","v":8228887.0282468852},{"$f":"($C1067)*-S$5","v":8228887.0282468852},{"$f":"($C1067)*-T$5","v":8228887.0282468852},{"$f":"($C1067)*-U$5","v":8228887.0282468852},{"$f":"($C1067)*-V$5","v":8228887.0282468852},{"$f":"($C1067)*-W$5","v":8228887.0282468852},null,null,null,null,"Tax Dep",null,{"$f":"($DB1067)*-D$4","v":21972331.50422715},{"$f":"($DB1067)*-E$4","v":35155730.406763442},{"$f":"($DB1067)*-F$4","v":21093438.244058065},{"$f":"($DB1067)*-G$4","v":12656062.946434837},{"$f":"($DB1067)*-H$4","v":12656062.946434837},{"$f":"($DB1067)*-I$4","v":6328031.4732174184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($EA1067)*-D$5","v":86911003.21481216},{"$f":"($EA1067)*-E$5","v":167309475.2553944},{"$f":"($EA1067)*-F$5","v":154771114.52493751},{"$f":"($EA1067)*-G$5","v":143182980.76296255},{"$f":"($EA1067)*-H$5","v":132452368.89937373},{"$f":"($EA1067)*-I$5","v":122509750.13159922},{"$f":"($EA1067)*-J$5","v":113331948.19211505},{"$f":"($EA1067)*-K$5","v":104826258.01082544},{"$f":"($EA1067)*-L$5","v":103389329.42434053},{"$f":"($EA1067)*-M$5","v":103389329.42434053},{"$f":"($EA1067)*-N$5","v":103389329.42434053},{"$f":"($EA1067)*-O$5","v":103389329.42434053},{"$f":"($EA1067)*-P$5","v":103389329.42434053},{"$f":"($EA1067)*-Q$5","v":103389329.42434053},{"$f":"($EA1067)*-R$5","v":103389329.42434053},{"$f":"($EA1067)*-S$5","v":103389329.42434053},{"$f":"($EA1067)*-T$5","v":103389329.42434053},{"$f":"($EA1067)*-U$5","v":103389329.42434053},{"$f":"($EA1067)*-V$5","v":103389329.42434053},{"$f":"($EA1067)*-W$5","v":103389329.42434053},{"$f":"($EA1067)*-X$5","v":51659900.310884349},null,null,"Tax Dep",null,{"$f":"($EZ1067)*-D$5","v":68287216.811638102},{"$f":"($EZ1067)*-E$5","v":131457444.84352413},{"$f":"($EZ1067)*-F$5","v":121605875.69816515},{"$f":"($EZ1067)*-G$5","v":112500913.45661339},{"$f":"($EZ1067)*-H$5","v":104069718.42093647},{"$f":"($EZ1067)*-I$5","v":96257660.817685068},{"$f":"($EZ1067)*-J$5","v":89046530.722376093},{"$f":"($EZ1067)*-K$5","v":82363488.437077105},{"$f":"($EZ1067)*-L$5","v":81234473.119124681},{"$f":"($EZ1067)*-M$5","v":81234473.119124681},{"$f":"($EZ1067)*-N$5","v":81234473.119124681},{"$f":"($EZ1067)*-O$5","v":81234473.119124681},{"$f":"($EZ1067)*-P$5","v":81234473.119124681},{"$f":"($EZ1067)*-Q$5","v":81234473.119124681},{"$f":"($EZ1067)*-R$5","v":81234473.119124681},{"$f":"($EZ1067)*-S$5","v":81234473.119124681},{"$f":"($EZ1067)*-T$5","v":81234473.119124681},{"$f":"($EZ1067)*-U$5","v":81234473.119124681},{"$f":"($EZ1067)*-V$5","v":81234473.119124681},{"$f":"($EZ1067)*-W$5","v":81234473.119124681},{"$f":"($EZ1067)*-X$5","v":40589921.67283769},null,null,"Tax Dep",null,{"$f":"($FY1067)*-D$5","v":136574433.6232762},{"$f":"($FY1067)*-E$5","v":262914889.68704826},{"$f":"($FY1067)*-F$5","v":243211751.3963303},{"$f":"($FY1067)*-G$5","v":225001826.91322678},{"$f":"($FY1067)*-H$5","v":208139436.84187293},{"$f":"($FY1067)*-I$5","v":192515321.63537014},{"$f":"($FY1067)*-J$5","v":178093061.44475219},{"$f":"($FY1067)*-K$5","v":164726976.87415421},{"$f":"($FY1067)*-L$5","v":162468946.23824936},{"$f":"($FY1067)*-M$5","v":162468946.23824936},{"$f":"($FY1067)*-N$5","v":162468946.23824936},{"$f":"($FY1067)*-O$5","v":162468946.23824936},{"$f":"($FY1067)*-P$5","v":162468946.23824936},{"$f":"($FY1067)*-Q$5","v":162468946.23824936},{"$f":"($FY1067)*-R$5","v":162468946.23824936},{"$f":"($FY1067)*-S$5","v":162468946.23824936},{"$f":"($FY1067)*-T$5","v":162468946.23824936},{"$f":"($FY1067)*-U$5","v":162468946.23824936},{"$f":"($FY1067)*-V$5","v":162468946.23824936},{"$f":"($FY1067)*-W$5","v":162468946.23824936},{"$f":"($FY1067)*-X$5","v":81179843.345675379},null,null,"Tax Dep",null,{"$f":"($GX1067)*-D$5","v":74495145.612696111},{"$f":"($GX1067)*-E$5","v":143408121.64748088},{"$f":"($GX1067)*-F$5","v":132660955.30708927},{"$f":"($GX1067)*-G$5","v":122728269.22539644},{"$f":"($GX1067)*-H$5","v":113530601.91374889},{"$f":"($GX1067)*-I$5","v":105008357.25565645},{"$f":"($GX1067)*-J$5","v":97141669.878955737},{"$f":"($GX1067)*-K$5","v":89851078.294993207},{"$f":"($GX1067)*-L$5","v":88619425.220863298},{"$f":"($GX1067)*-M$5","v":88619425.220863298},{"$f":"($GX1067)*-N$5","v":88619425.220863298},{"$f":"($GX1067)*-O$5","v":88619425.220863298},{"$f":"($GX1067)*-P$5","v":88619425.220863298},{"$f":"($GX1067)*-Q$5","v":88619425.220863298},{"$f":"($GX1067)*-R$5","v":88619425.220863298},{"$f":"($GX1067)*-S$5","v":88619425.220863298},{"$f":"($GX1067)*-T$5","v":88619425.220863298},{"$f":"($GX1067)*-U$5","v":88619425.220863298},{"$f":"($GX1067)*-V$5","v":88619425.220863298},{"$f":"($GX1067)*-W$5","v":88619425.220863298},{"$f":"($GX1067)*-X$5","v":44279914.552186579}]
[null,"After Tax Dep. Value",null,{"$f":"D1083*$B$6","v":6585323.1766064512},10536517.082570322,6321910.2495421935,3793146.1497253161,3793146.1497253161,1896573.074862658,null,null,null,null,{"$f":"N1083*$B$6","v":1291201.2702063713},2213462.0682734172,1581057.2462354794,1129326.6044539139,806661.86032422411,806661.86032422411,806661.86032422411,403195.35674020881,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD1083*$B$6","v":5713477.0974718723},7069166.77126054,5484938.0135729974,3290962.8081437983,3290962.8081437983,1645481.4040718991,null,null,null,null,{"$f":"AN1083*$B$6","v":943338.81619890954},1617133.3899419918,1155104.7117294921,825074.79409249441,589339.13863749593,589339.13863749593,589339.13863749593,294570.52072401898,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD1083*$B$6","v":4531334.2149565443},7250134.7439304702,4350080.8463582825,2610048.5078149694,2610048.5078149694,1305024.2539074847,null,null,null,null,{"$f":"BN1083*$B$6","v":471669.40809945477},808566.69497099589,577552.35586474603,412537.39704624721,294669.56931874796,294669.56931874796,294669.56931874796,147285.26036200949,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC1083*$B$6","v":1452644.8183690701},2796438.1183483512,2586869.8925516405,2393183.9167690976,2213830.7031944627,2047648.1359730409,1894248.8431532672,1752083.3369288812,1728066.2759318459,1728066.2759318459,1728066.2759318459,1728066.2759318459,1728066.2759318459,1728066.2759318459,1728066.2759318459,1728066.2759318459,{"$f":"CS1083*$B$6","v":1728066.2759318459},{"$f":"CT1083*$B$6","v":1728066.2759318459},{"$f":"CU1083*$B$6","v":1728066.2759318459},{"$f":"CV1083*$B$6","v":1728066.2759318459},null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC1083*$B$6","v":4614189.6158877015},7382703.3854203224,4429622.0312521933,2657773.2187513155,2657773.2187513155,1328886.6093756577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB1083*$B$6","v":18251310.675110552},{"$f":"EC1083*$B$6","v":35134989.803632826},32501934.050236877,30068425.960222136,27814997.468868483,25727047.527635835,23799709.120344162,22013514.182273343,21711759.179111511,21711759.179111511,21711759.179111511,21711759.179111511,21711759.179111511,21711759.179111511,21711759.179111511,21711759.179111511,21711759.179111511,21711759.179111511,21711759.179111511,21711759.179111511,10848579.065285712,null,null,"After Tax Dep. Value",null,{"$f":"FA1083*$B$6","v":14340315.530444002},{"$f":"FB1083*$B$6","v":27606063.417140067},25537233.896614682,23625191.825888813,21854640.868396658,20214108.771713864,18699771.451698978,17296332.571786191,17059239.355016183,17059239.355016183,17059239.355016183,17059239.355016183,17059239.355016183,17059239.355016183,17059239.355016183,17059239.355016183,17059239.355016183,17059239.355016183,17059239.355016183,17059239.355016183,8523883.5512959138,null,null,"After Tax Dep. Value",null,{"$f":"FZ1083*$B$6","v":28680631.060888004},{"$f":"GA1083*$B$6","v":55212126.834280133},51074467.793229364,47250383.651777625,43709281.736793317,40428217.543427728,37399542.903397955,34592665.143572383,34118478.710032366,34118478.710032366,34118478.710032366,34118478.710032366,34118478.710032366,34118478.710032366,34118478.710032366,34118478.710032366,34118478.710032366,34118478.710032366,34118478.710032366,34118478.710032366,17047767.102591828,null,null,"After Tax Dep. Value",null,{"$f":"GY1083*$B$6","v":15643980.578666182},{"$f":"GZ1083*$B$6","v":30115705.545970984},27858800.614488747,25772936.53733325,23841426.401887268,22051755.023687854,20399750.674580704,18868726.441948574,18610079.296381291,18610079.296381291,18610079.296381291,18610079.296381291,18610079.296381291,18610079.296381291,18610079.296381291,18610079.296381291,18610079.296381291,18610079.296381291,18610079.296381291,18610079.296381291,9298782.0559591819]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D1084:I1084)","v":27380072.175385561},{"$f":"C1086/C1090","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AD1084:AI1084)","v":21945050.018733598},{"$f":"AC1086/AC1090","v":0.13712110371728786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BD1084:BI1084)","v":18840116.806573965},{"$f":"BC1086/BC1090","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"CB1086/CB1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,DC1084:DH1084)","v":19184608.15449664},{"$f":"DB1086/DB1090","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,EB1084:EV1084)","v":264811298.39795151},{"$f":"EA1086/EA1090","v":0.1142596831540284},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FA1084:FU1084)","v":208066020.16981903},{"$f":"EZ1086/EZ1090","v":0.11425968315402843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FZ1084:GT1084)","v":416132040.33963805},{"$f":"FY1086/FY1090","v":0.11425968315402843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,GY1084:HS1084)","v":226981112.9125298},{"$f":"GX1086/GX1090","v":0.1142596831540284}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D1063:W1063)","v":17239517.203608606},{"$f":"C1087/C1090","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AD1063:AW1063)","v":14957137.876572354},{"$f":"AC1087/AC1090","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BD1063:BW1063)","v":11862441.987896396},{"$f":"BC1087/BC1090","v":9.3457943925233627E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,CC1063:CV1063)","v":205659416.35298988},{"$f":"CB1087/CB1090","v":0.27340013779383582},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,DC1063:DV1063)","v":0},{"$f":"DB1087/DB1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,EB1063:EU1063)","v":0},{"$f":"EA1087/EA1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FA1063:FT1063)","v":0},{"$f":"EZ1087/EZ1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FZ1063:GS1063)","v":0},{"$f":"FY1087/FY1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,GY1063:HR1063)","v":0},{"$f":"GX1087/GX1090","v":0}]
[0.85,"Debt",{"$f":"(C1090-C1086-C1087)*$A1088","v":118866757.99467523},{"$f":"C1088/C1090","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC1090-AC1086-AC1087)*$A1088","v":104668309.2764155},{"$f":"AC1088/AC1090","v":0.65400780950385673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC1090-BC1086-BC1087)*$A1088","v":81791734.904617935},{"$f":"BC1088/BC1090","v":0.64439407856011843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(CB1090-CB1086-CB1087)*$BZ1088","v":327941539.72848159},{"$f":"CB1088/CB1090","v":0.43595991732369849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(DB1090-DB1086-DB1087)*$CZ1088","v":77075491.961643234},{"$f":"DB1088/DB1090","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EA1090-EA1086-EA1087)*$DY1088","v":1642252363.1976316},{"$f":"EA1088/EA1090","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EZ1090-EZ1086-EZ1087)*$EX1088","v":1290341142.5124245},{"$f":"EZ1088/EZ1090","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(FY1090-FY1086-FY1087)*$FW1088","v":2580682285.0248489},{"$f":"FY1088/FY1090","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(GX1090-GX1086-GX1087)*$GV1088","v":1407644882.7408268},{"$f":"GX1088/GX1090","v":0.70859225347677735}]
[0.15,"Equity",{"$f":"(C1090-C1086-C1087)*$A1089","v":20976486.704942688},{"$f":"C1089/C1090","v":0.11371660209884442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC1090-AC1086-AC1087)*$A1089","v":18470878.107602734},{"$f":"AC1089/AC1090","v":0.11541314285362178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC1090-BC1086-BC1087)*$A1089","v":14433835.571403164},{"$f":"BC1089/BC1090","v":0.11371660209884442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(CB1090-CB1086-CB1087)*$BZ1089","v":218627693.15232107},{"$f":"CB1089/CB1090","v":0.2906399448824657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(DB1090-DB1086-DB1087)*$CZ1089","v":13601557.404995866},{"$f":"DB1089/DB1090","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EA1090-EA1086-EA1087)*$DY1089","v":410563090.7994079},{"$f":"EA1089/EA1090","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EZ1090-EZ1086-EZ1087)*$EX1089","v":322585285.62810612},{"$f":"EZ1089/EZ1090","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(FY1090-FY1086-FY1087)*$FW1089","v":645170571.25621223},{"$f":"FY1089/FY1090","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(GX1090-GX1086-GX1087)*$GV1089","v":351911220.68520671},{"$f":"GX1089/GX1090","v":0.17714806336919434}]
[null,"Total",{"$f":"-C1067","v":184462834.07861209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC1067","v":160041375.27932417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC1067","v":126928129.27049145},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CB1067","v":752228649.23379254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-DB1067","v":109861657.52113575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EA1067","v":2317626752.3949909},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EZ1067","v":1820992448.3103495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-FY1067","v":3641984896.6206989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-GX1067","v":1986537216.3385632}]
[null,"Check",{"$f":"SUM(C1086:C1089)-C1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC1086:AC1089)-AC1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC1086:BC1089)-BC1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB1086:CB1089)-CB1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB1086:DB1089)-DB1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA1086:EA1089)-EA1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ1086:EZ1089)-EZ1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY1086:FY1089)-FY1090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX1086:GX1089)-GX1090","v":0}]
[{"$f":"$A$11","v":100000},"2045 Solar + Storage (4hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":100000},"2045 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$11","v":50000},"2045 Solar + Storage (2hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC1093&\" \"&'Resource Options'!$B$16","v":"2045 Small Nuclear (share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC1093&\" \"&'Resource Options'!$B$27","v":"2045 Geothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB1093&\" \"&'Resource Options'!$B$40","v":"2045 Pumped Hydro (70 hr/ 500MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA1093&\" \"&'Resource Options'!$B$41","v":"2045 Pumped Hydro (8.5 hr/ 400 MW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ1093&\" \"&'Resource Options'!$B$42","v":"2045 Pumped Hydro (12 hr/ 1200 MW share)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GY1093&\" \"&'Resource Options'!$B$43","v":"2045 Pumped Hydro (10 hr/ 400 MW)"}]
[null,"Year",null,2045,{"$f":"D1093+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,null,null,null,"Year",null,2045,{"$f":"AD1093+1","v":2046},{"$f":"AE1093+1","v":2047},{"$f":"AF1093+1","v":2048},{"$f":"AG1093+1","v":2049},{"$f":"AH1093+1","v":2050},{"$f":"AI1093+1","v":2051},{"$f":"AJ1093+1","v":2052},{"$f":"AK1093+1","v":2053},{"$f":"AL1093+1","v":2054},{"$f":"AM1093+1","v":2055},{"$f":"AN1093+1","v":2056},{"$f":"AO1093+1","v":2057},{"$f":"AP1093+1","v":2058},{"$f":"AQ1093+1","v":2059},{"$f":"AR1093+1","v":2060},{"$f":"AS1093+1","v":2061},{"$f":"AT1093+1","v":2062},{"$f":"AU1093+1","v":2063},{"$f":"AV1093+1","v":2064},null,null,null,null,"Year",null,2045,{"$f":"BD1093+1","v":2046},{"$f":"BE1093+1","v":2047},{"$f":"BF1093+1","v":2048},{"$f":"BG1093+1","v":2049},{"$f":"BH1093+1","v":2050},{"$f":"BI1093+1","v":2051},{"$f":"BJ1093+1","v":2052},{"$f":"BK1093+1","v":2053},{"$f":"BL1093+1","v":2054},{"$f":"BM1093+1","v":2055},{"$f":"BN1093+1","v":2056},{"$f":"BO1093+1","v":2057},{"$f":"BP1093+1","v":2058},{"$f":"BQ1093+1","v":2059},{"$f":"BR1093+1","v":2060},{"$f":"BS1093+1","v":2061},{"$f":"BT1093+1","v":2062},{"$f":"BU1093+1","v":2063},{"$f":"BV1093+1","v":2064},null,null,null,"Year",null,2045,{"$f":"CC1093+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,null,null,null,"Year",null,2045,{"$f":"DC1093+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,null,null,"Year",null,2045,{"$f":"EB1093+1","v":2046},{"$f":"EC1093+1","v":2047},{"$f":"ED1093+1","v":2048},{"$f":"EE1093+1","v":2049},{"$f":"EF1093+1","v":2050},{"$f":"EG1093+1","v":2051},{"$f":"EH1093+1","v":2052},{"$f":"EI1093+1","v":2053},{"$f":"EJ1093+1","v":2054},{"$f":"EK1093+1","v":2055},{"$f":"EL1093+1","v":2056},{"$f":"EM1093+1","v":2057},{"$f":"EN1093+1","v":2058},{"$f":"EO1093+1","v":2059},{"$f":"EP1093+1","v":2060},{"$f":"EQ1093+1","v":2061},{"$f":"ER1093+1","v":2062},{"$f":"ES1093+1","v":2063},{"$f":"ET1093+1","v":2064},null,null,null,"Year",null,2045,{"$f":"FA1093+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,null,null,"Year",null,2045,{"$f":"FZ1093+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,null,null,"Year",null,2045,{"$f":"GY1093+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D1093-$D$12)","v":253389.91731347973},null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D1093-$D$12)","v":837456},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D1093-$D$12)","v":157824},{"$f":"DC1094*(1-'Resource Options'!$AA$27)","v":156245.76000000001},{"$f":"DD1094*(1-'Resource Options'!$AA$27)","v":154683.30240000002},{"$f":"DE1094*(1-'Resource Options'!$AA$27)","v":153136.46937600002},{"$f":"DF1094*(1-'Resource Options'!$AA$27)","v":151605.10468224002},{"$f":"DG1094*(1-'Resource Options'!$AA$27)","v":150089.05363541763},{"$f":"DH1094*(1-'Resource Options'!$AA$27)","v":148588.16309906344},{"$f":"DI1094*(1-'Resource Options'!$AA$27)","v":147102.28146807282},{"$f":"DJ1094*(1-'Resource Options'!$AA$27)","v":145631.25865339208},{"$f":"DK1094*(1-'Resource Options'!$AA$27)","v":144174.94606685816},{"$f":"DL1094*(1-'Resource Options'!$AA$27)","v":142733.19660618957},{"$f":"DM1094*(1-'Resource Options'!$AA$27)","v":141305.86464012766},{"$f":"DN1094*(1-'Resource Options'!$AA$27)","v":139892.80599372639},{"$f":"DO1094*(1-'Resource Options'!$AA$27)","v":138493.87793378913},{"$f":"DP1094*(1-'Resource Options'!$AA$27)","v":137108.93915445125},{"$f":"DQ1094*(1-'Resource Options'!$AA$27)","v":135737.84976290673},{"$f":"DR1094*(1-'Resource Options'!$AA$27)","v":134380.47126527765},{"$f":"DS1094*(1-'Resource Options'!$AA$27)","v":133036.66655262487},{"$f":"DT1094*(1-'Resource Options'!$AA$27)","v":131706.2998870986},{"$f":"DU1094*(1-'Resource Options'!$AA$27)","v":130389.23688822762},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$40*120","v":4200000},{"$f":"EB1094","v":4200000},{"$f":"EC1094","v":4200000},{"$f":"ED1094","v":4200000},{"$f":"EE1094","v":4200000},{"$f":"EF1094","v":4200000},{"$f":"EG1094","v":4200000},{"$f":"EH1094","v":4200000},{"$f":"EI1094","v":4200000},{"$f":"EJ1094","v":4200000},{"$f":"EK1094","v":4200000},{"$f":"EL1094","v":4200000},{"$f":"EM1094","v":4200000},{"$f":"EN1094","v":4200000},{"$f":"EO1094","v":4200000},{"$f":"EP1094","v":4200000},{"$f":"EQ1094","v":4200000},{"$f":"ER1094","v":4200000},{"$f":"ES1094","v":4200000},{"$f":"ET1094","v":4200000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":1241000},{"$f":"FA1094","v":1241000},{"$f":"FB1094","v":1241000},{"$f":"FC1094","v":1241000},{"$f":"FD1094","v":1241000},{"$f":"FE1094","v":1241000},{"$f":"FF1094","v":1241000},{"$f":"FG1094","v":1241000},{"$f":"FH1094","v":1241000},{"$f":"FI1094","v":1241000},{"$f":"FJ1094","v":1241000},{"$f":"FK1094","v":1241000},{"$f":"FL1094","v":1241000},{"$f":"FM1094","v":1241000},{"$f":"FN1094","v":1241000},{"$f":"FO1094","v":1241000},{"$f":"FP1094","v":1241000},{"$f":"FQ1094","v":1241000},{"$f":"FR1094","v":1241000},{"$f":"FS1094","v":1241000},null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":5256000},{"$f":"FZ1094","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":1460000},{"$f":"GY1094","v":1460000},1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000,1460000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"EB1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EC1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ED1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EE1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EF1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EG1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EH1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EI1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EJ1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EK1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EL1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EM1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EN1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EO1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EP1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EQ1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ER1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ES1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"ET1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},{"$f":"EU1094*(1-'Resource Options'!$W$40)","v":1260000.0000000002},null,null,null,"Storage Losses",null,{"$f":"FA1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FB1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FC1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FD1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FE1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FF1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FG1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FH1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FI1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FJ1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FK1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FL1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FM1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FN1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FO1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FP1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FQ1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FR1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FS1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},{"$f":"FT1094*(1-'Resource Options'!$W$41)","v":210970.00000000006},null,null,null,"Storage Losses",null,{"$f":"FZ1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GA1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GB1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GC1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GD1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GE1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GF1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GG1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GH1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GI1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GJ1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GK1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GL1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GM1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GN1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GO1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GP1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GQ1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GR1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},{"$f":"GS1094*(1-'Resource Options'!$W$42)","v":998639.99999999977},null,null,null,"Storage Losses",null,{"$f":"GY1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"GZ1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HA1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HB1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HC1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HD1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HE1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HF1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HG1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HH1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HI1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HJ1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HK1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HL1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HM1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HN1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HO1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HP1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HQ1094*(1-'Resource Options'!$W$43)","v":277399.99999999994},{"$f":"HR1094*(1-'Resource Options'!$W$43)","v":277399.99999999994}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M86","v":38.508200227014953},{"$f":"D1096","v":38.508200227014953},{"$f":"E1096","v":38.508200227014953},{"$f":"F1096","v":38.508200227014953},{"$f":"G1096","v":38.508200227014953},{"$f":"H1096","v":38.508200227014953},{"$f":"I1096","v":38.508200227014953},{"$f":"J1096","v":38.508200227014953},{"$f":"K1096","v":38.508200227014953},{"$f":"L1096","v":38.508200227014953},{"$f":"M1096","v":38.508200227014953},{"$f":"N1096","v":38.508200227014953},{"$f":"O1096","v":38.508200227014953},{"$f":"P1096","v":38.508200227014953},{"$f":"Q1096","v":38.508200227014953},{"$f":"R1096","v":38.508200227014953},{"$f":"S1096","v":38.508200227014953},{"$f":"T1096","v":38.508200227014953},{"$f":"U1096","v":38.508200227014953},{"$f":"V1096","v":38.508200227014953},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!W56","v":38.508200227014953},{"$f":"AD1096","v":38.508200227014953},{"$f":"AE1096","v":38.508200227014953},{"$f":"AF1096","v":38.508200227014953},{"$f":"AG1096","v":38.508200227014953},{"$f":"AH1096","v":38.508200227014953},{"$f":"AI1096","v":38.508200227014953},{"$f":"AJ1096","v":38.508200227014953},{"$f":"AK1096","v":38.508200227014953},{"$f":"AL1096","v":38.508200227014953},{"$f":"AM1096","v":38.508200227014953},{"$f":"AN1096","v":38.508200227014953},{"$f":"AO1096","v":38.508200227014953},{"$f":"AP1096","v":38.508200227014953},{"$f":"AQ1096","v":38.508200227014953},{"$f":"AR1096","v":38.508200227014953},{"$f":"AS1096","v":38.508200227014953},{"$f":"AT1096","v":38.508200227014953},{"$f":"AU1096","v":38.508200227014953},{"$f":"AV1096","v":38.508200227014953},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB56","v":38.508200227014953},{"$f":"BD1096","v":38.508200227014953},{"$f":"BE1096","v":38.508200227014953},{"$f":"BF1096","v":38.508200227014953},{"$f":"BG1096","v":38.508200227014953},{"$f":"BH1096","v":38.508200227014953},{"$f":"BI1096","v":38.508200227014953},{"$f":"BJ1096","v":38.508200227014953},{"$f":"BK1096","v":38.508200227014953},{"$f":"BL1096","v":38.508200227014953},{"$f":"BM1096","v":38.508200227014953},{"$f":"BN1096","v":38.508200227014953},{"$f":"BO1096","v":38.508200227014953},{"$f":"BP1096","v":38.508200227014953},{"$f":"BQ1096","v":38.508200227014953},{"$f":"BR1096","v":38.508200227014953},{"$f":"BS1096","v":38.508200227014953},{"$f":"BT1096","v":38.508200227014953},{"$f":"BU1096","v":38.508200227014953},{"$f":"BV1096","v":38.508200227014953},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!Q86","v":118.87509232403895},{"$f":"CC1096","v":118.87509232403895},118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,118.87509232403895,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!U86","v":120.36221966835004},{"$f":"DC1096","v":120.36221966835004},120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,120.36221966835004,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!X86","v":7.8844963209569894},{"$f":"EB1096","v":7.8844963209569894},{"$f":"EC1096","v":7.8844963209569894},{"$f":"ED1096","v":7.8844963209569894},{"$f":"EE1096","v":7.8844963209569894},{"$f":"EF1096","v":7.8844963209569894},{"$f":"EG1096","v":7.8844963209569894},{"$f":"EH1096","v":7.8844963209569894},{"$f":"EI1096","v":7.8844963209569894},{"$f":"EJ1096","v":7.8844963209569894},{"$f":"EK1096","v":7.8844963209569894},{"$f":"EL1096","v":7.8844963209569894},{"$f":"EM1096","v":7.8844963209569894},{"$f":"EN1096","v":7.8844963209569894},{"$f":"EO1096","v":7.8844963209569894},{"$f":"EP1096","v":7.8844963209569894},{"$f":"EQ1096","v":7.8844963209569894},{"$f":"ER1096","v":7.8844963209569894},{"$f":"ES1096","v":7.8844963209569894},{"$f":"ET1096","v":7.8844963209569894},null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!AB86","v":7.8844963209569894},{"$f":"FA1096","v":7.8844963209569894},7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AF86","v":7.8844963209569894},{"$f":"FZ1096","v":7.8844963209569894},7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$AJ86","v":7.8844963209569894},{"$f":"GY1096","v":7.8844963209569894},7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894,7.8844963209569894]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N86","v":8.7566289153554262},{"$f":"D1097","v":8.7566289153554262},8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,8.7566289153554262,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!X56","v":7.030342600447109},{"$f":"AD1097","v":7.030342600447109},7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,7.030342600447109,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC56","v":6.7498534201773914},{"$f":"BD1097","v":6.7498534201773914},6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,6.7498534201773914,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!R86","v":0},{"$f":"CC1097","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Y86","v":30.312419404117595},30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,30.312419404117595,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!AC86","v":32.778237604589485},{"$f":"FA1097","v":32.778237604589485},32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,32.778237604589485,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AG86","v":21.335026535847668},{"$f":"FZ1097","v":21.335026535847668},21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,21.335026535847668,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!$AK86","v":35.383318991689407},{"$f":"GY1097","v":35.383318991689407},35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407,35.383318991689407]
[null,"Revenue",null,{"$f":"(D1096*D1094)+(D1097*12*$A$11)","v":20265544.369840752},{"$f":"(E1096*E1094)+(E1097*12*$A$11)","v":20265544.369840752},20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,20265544.369840752,null,null,null,null,"Revenue",null,{"$f":"(AD1096*AD1094)+(AD1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AE1096*AE1094)+(AE1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AF1096*AF1094)+(AF1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AG1096*AG1094)+(AG1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AH1096*AH1094)+(AH1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AI1096*AI1094)+(AI1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AJ1096*AJ1094)+(AJ1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AK1096*AK1094)+(AK1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AL1096*AL1094)+(AL1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AM1096*AM1094)+(AM1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AN1096*AN1094)+(AN1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AO1096*AO1094)+(AO1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AP1096*AP1094)+(AP1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AQ1096*AQ1094)+(AQ1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AR1096*AR1094)+(AR1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AS1096*AS1094)+(AS1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AT1096*AT1094)+(AT1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AU1096*AU1094)+(AU1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AV1096*AV1094)+(AV1097*12*$AA$11)","v":18194000.79195077},{"$f":"(AW1096*AW1094)+(AW1097*12*$AA$11)","v":18194000.79195077},null,null,null,null,"Revenue",null,{"$f":"(BD1096*BD1094)+(BD1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BE1096*BE1094)+(BE1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BF1096*BF1094)+(BF1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BG1096*BG1094)+(BG1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BH1096*BH1094)+(BH1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BI1096*BI1094)+(BI1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BJ1096*BJ1094)+(BJ1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BK1096*BK1094)+(BK1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BL1096*BL1094)+(BL1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BM1096*BM1094)+(BM1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BN1096*BN1094)+(BN1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BO1096*BO1094)+(BO1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BP1096*BP1094)+(BP1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BQ1096*BQ1094)+(BQ1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BR1096*BR1094)+(BR1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BS1096*BS1094)+(BS1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BT1096*BT1094)+(BT1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BU1096*BU1094)+(BU1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BV1096*BV1094)+(BV1097*12*$BA$11)","v":13807501.723520676},{"$f":"(BW1096*BW1094)+(BW1097*12*$BA$11)","v":13807501.723520676},null,null,null,"Revenue",null,{"$f":"(CC1096*CC1094)+(CC1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CD1096*CD1094)+(CD1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CE1096*CE1094)+(CE1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CF1096*CF1094)+(CF1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CG1096*CG1094)+(CG1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CH1096*CH1094)+(CH1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CI1096*CI1094)+(CI1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CJ1096*CJ1094)+(CJ1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CK1096*CK1094)+(CK1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CL1096*CL1094)+(CL1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CM1096*CM1094)+(CM1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CN1096*CN1094)+(CN1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CO1096*CO1094)+(CO1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CP1096*CP1094)+(CP1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CQ1096*CQ1094)+(CQ1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CR1096*CR1094)+(CR1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CS1096*CS1094)+(CS1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CT1096*CT1094)+(CT1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CU1096*CU1094)+(CU1097*12*('Resource Options'!$J$16))","v":99552659.317320362},{"$f":"(CV1096*CV1094)+(CV1097*12*('Resource Options'!$J$16))","v":99552659.317320362},null,null,null,null,"Revenue",null,{"$f":"(DC1096*DC1094)+(DC1097*12*('Resource Options'!$J$27))","v":18996046.956937674},{"$f":"(DD1096*DD1094)+(DD1097*12*('Resource Options'!$J$27))","v":18806086.487368301},{"$f":"(DE1096*DE1094)+(DE1097*12*('Resource Options'!$J$27))","v":18618025.622494619},{"$f":"(DF1096*DF1094)+(DF1097*12*('Resource Options'!$J$27))","v":18431845.366269674},{"$f":"(DG1096*DG1094)+(DG1097*12*('Resource Options'!$J$27))","v":18247526.912606977},{"$f":"(DH1096*DH1094)+(DH1097*12*('Resource Options'!$J$27))","v":18065051.643480908},{"$f":"(DI1096*DI1094)+(DI1097*12*('Resource Options'!$J$27))","v":17884401.127046097},{"$f":"(DJ1096*DJ1094)+(DJ1097*12*('Resource Options'!$J$27))","v":17705557.115775637},{"$f":"(DK1096*DK1094)+(DK1097*12*('Resource Options'!$J$27))","v":17528501.54461788},{"$f":"(DL1096*DL1094)+(DL1097*12*('Resource Options'!$J$27))","v":17353216.529171702},{"$f":"(DM1096*DM1094)+(DM1097*12*('Resource Options'!$J$27))","v":17179684.363879982},{"$f":"(DN1096*DN1094)+(DN1097*12*('Resource Options'!$J$27))","v":17007887.520241182},{"$f":"(DO1096*DO1094)+(DO1097*12*('Resource Options'!$J$27))","v":16837808.645038769},{"$f":"(DP1096*DP1094)+(DP1097*12*('Resource Options'!$J$27))","v":16669430.558588384},{"$f":"(DQ1096*DQ1094)+(DQ1097*12*('Resource Options'!$J$27))","v":16502736.2530025},{"$f":"(DR1096*DR1094)+(DR1097*12*('Resource Options'!$J$27))","v":16337708.890472474},{"$f":"(DS1096*DS1094)+(DS1097*12*('Resource Options'!$J$27))","v":16174331.801567748},{"$f":"(DT1096*DT1094)+(DT1097*12*('Resource Options'!$J$27))","v":16012588.48355207},{"$f":"(DU1096*DU1094)+(DU1097*12*('Resource Options'!$J$27))","v":15852462.598716548},{"$f":"(DV1096*DV1094)+(DV1097*12*('Resource Options'!$J$27))","v":15693937.972729383},null,null,null,"Revenue",null,{"$f":"(EB1096*EB1094)+(EB1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EC1096*EC1094)+(EC1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(ED1096*ED1094)+(ED1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EE1096*EE1094)+(EE1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EF1096*EF1094)+(EF1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EG1096*EG1094)+(EG1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EH1096*EH1094)+(EH1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EI1096*EI1094)+(EI1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EJ1096*EJ1094)+(EJ1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EK1096*EK1094)+(EK1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EL1096*EL1094)+(EL1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EM1096*EM1094)+(EM1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EN1096*EN1094)+(EN1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EO1096*EO1094)+(EO1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EP1096*EP1094)+(EP1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EQ1096*EQ1094)+(EQ1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(ER1096*ER1094)+(ER1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(ES1096*ES1094)+(ES1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(ET1096*ET1094)+(ET1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},{"$f":"(EU1096*EU1094)+(EU1097*12*('Resource Options'!$J$40*1000))","v":214989400.97272491},null,null,null,"Revenue",null,{"$f":"(FA1096*FA1094)+(FA1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FB1096*FB1094)+(FB1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FC1096*FC1094)+(FC1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FD1096*FD1094)+(FD1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FE1096*FE1094)+(FE1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FF1096*FF1094)+(FF1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FG1096*FG1094)+(FG1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FH1096*FH1094)+(FH1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FI1096*FI1094)+(FI1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FJ1096*FJ1094)+(FJ1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FK1096*FK1094)+(FK1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FL1096*FL1094)+(FL1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FM1096*FM1094)+(FM1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FN1096*FN1094)+(FN1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FO1096*FO1094)+(FO1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FP1096*FP1094)+(FP1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FQ1096*FQ1094)+(FQ1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FR1096*FR1094)+(FR1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FS1096*FS1094)+(FS1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},{"$f":"(FT1096*FT1094)+(FT1097*12*('Resource Options'!$J$41*1000))","v":167120200.43633714},null,null,null,"Revenue",null,{"$f":"(FZ1096*FZ1094)+(FZ1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GA1096*GA1094)+(GA1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GB1096*GB1094)+(GB1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GC1096*GC1094)+(GC1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GD1096*GD1094)+(GD1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GE1096*GE1094)+(GE1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GF1096*GF1094)+(GF1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GG1096*GG1094)+(GG1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GH1096*GH1094)+(GH1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GI1096*GI1094)+(GI1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GJ1096*GJ1094)+(GJ1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GK1096*GK1094)+(GK1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GL1096*GL1094)+(GL1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GM1096*GM1094)+(GM1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GN1096*GN1094)+(GN1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GO1096*GO1094)+(GO1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GP1096*GP1094)+(GP1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GQ1096*GQ1094)+(GQ1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GR1096*GR1094)+(GR1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},{"$f":"(GS1096*GS1094)+(GS1097*12*('Resource Options'!$J$42*1000))","v":348665294.77915633},null,null,null,"Revenue",null,{"$f":"(GY1096*GY1094)+(GY1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(GZ1096*GZ1094)+(GZ1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HA1096*HA1094)+(HA1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HB1096*HB1094)+(HB1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HC1096*HC1094)+(HC1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HD1096*HD1094)+(HD1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HE1096*HE1094)+(HE1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HF1096*HF1094)+(HF1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HG1096*HG1094)+(HG1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HH1096*HH1094)+(HH1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HI1096*HI1094)+(HI1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HJ1096*HJ1094)+(HJ1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HK1096*HK1094)+(HK1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HL1096*HL1094)+(HL1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HM1096*HM1094)+(HM1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HN1096*HN1094)+(HN1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HO1096*HO1094)+(HO1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HP1096*HP1094)+(HP1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HQ1096*HQ1094)+(HQ1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636},{"$f":"(HR1096*HR1094)+(HR1097*12*('Resource Options'!$J$43*1000))","v":181351295.78870636}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(E1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(F1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(G1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(H1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(I1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(J1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(K1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(L1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(M1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(N1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(O1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},{"$f":"HLOOKUP(P1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1747775.4760956166},{"$f":"HLOOKUP(Q1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1782730.9856175289},{"$f":"HLOOKUP(R1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1818385.6053298796},{"$f":"HLOOKUP(S1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1854753.3174364772},{"$f":"HLOOKUP(T1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1891848.3837852068},{"$f":"HLOOKUP(U1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1929685.3514609111},{"$f":"HLOOKUP(V1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1968279.058490129},{"$f":"HLOOKUP(W1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":2007644.6396599317},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(AD1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1378109.0353503737},{"$f":"HLOOKUP(AE1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1405671.2160573816},{"$f":"HLOOKUP(AF1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1433784.6403785292},{"$f":"HLOOKUP(AG1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1462460.3331860995},{"$f":"HLOOKUP(AH1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1491709.5398498217},{"$f":"HLOOKUP(AI1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1521543.7306468179},{"$f":"HLOOKUP(AJ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1551974.6052597545},{"$f":"HLOOKUP(AK1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1583014.0973649495},{"$f":"HLOOKUP(AL1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1614674.3793122487},{"$f":"HLOOKUP(AM1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1646967.8668984938},{"$f":"HLOOKUP(AN1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1679907.2242364639},{"$f":"HLOOKUP(AO1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1713505.3687211927},{"$f":"HLOOKUP(AP1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1747775.4760956166},{"$f":"HLOOKUP(AQ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1782730.9856175289},{"$f":"HLOOKUP(AR1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1818385.6053298796},{"$f":"HLOOKUP(AS1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1854753.3174364772},{"$f":"HLOOKUP(AT1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1891848.3837852068},{"$f":"HLOOKUP(AU1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1929685.3514609111},{"$f":"HLOOKUP(AV1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":1968279.058490129},{"$f":"HLOOKUP(AW1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.8","v":2007644.6396599317},null,null,null,null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(BD1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1550372.6647691703},{"$f":"HLOOKUP(BE1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1581380.1180645544},{"$f":"HLOOKUP(BF1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1613007.7204258451},{"$f":"HLOOKUP(BG1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1645267.874834362},{"$f":"HLOOKUP(BH1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1678173.2323310494},{"$f":"HLOOKUP(BI1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1711736.6969776703},{"$f":"HLOOKUP(BJ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1745971.4309172237},{"$f":"HLOOKUP(BK1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1780890.8595355682},{"$f":"HLOOKUP(BL1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1816508.6767262795},{"$f":"HLOOKUP(BM1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1852838.8502608053},{"$f":"HLOOKUP(BN1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1889895.6272660217},{"$f":"HLOOKUP(BO1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1927693.5398113418},{"$f":"HLOOKUP(BP1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":1966247.4106075685},{"$f":"HLOOKUP(BQ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2005572.3588197201},{"$f":"HLOOKUP(BR1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2045683.8059961144},{"$f":"HLOOKUP(BS1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2086597.4821160368},{"$f":"HLOOKUP(BT1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2128329.4317583577},{"$f":"HLOOKUP(BU1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2170896.0203935248},{"$f":"HLOOKUP(BV1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2214313.9408013951},{"$f":"HLOOKUP(BW1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000*0.9","v":2258600.2196174231},null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CC1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CC1094","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CD1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CD1094","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CE1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CE1094","v":8751415.1999999993},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CF1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CF1094","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CG1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CG1094","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CH1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CH1094","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CI1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CI1094","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CJ1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CJ1094","v":9626556.7200000007},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CK1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CK1094","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CL1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CL1094","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CM1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CM1094","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CN1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CN1094","v":10501698.239999998},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CO1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CO1094","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CP1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CP1094","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CQ1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CQ1094","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CR1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CR1094","v":11376839.76},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CS1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CS1094","v":12251981.279999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CT1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CT1094","v":12251981.279999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CU1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CU1094","v":12251981.279999997},{"$f":"'Resource Options'!$U$16/1000*HLOOKUP(CV1093,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*CV1094","v":13127122.799999999}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1312484.795571785},{"$f":"HLOOKUP(E1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1338734.4914832206},{"$f":"HLOOKUP(F1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1365509.1813128849},{"$f":"HLOOKUP(G1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1392819.3649391425},{"$f":"HLOOKUP(H1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1420675.7522379253},{"$f":"HLOOKUP(I1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1449089.2672826839},{"$f":"HLOOKUP(J1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1478071.0526283374},{"$f":"HLOOKUP(K1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1507632.4736809041},{"$f":"HLOOKUP(L1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1537785.1231545226},{"$f":"HLOOKUP(M1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1568540.825617613},{"$f":"HLOOKUP(N1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1599911.6421299654},{"$f":"HLOOKUP(O1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1631909.8749725646},{"$f":"HLOOKUP(P1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1664548.0724720156},{"$f":"HLOOKUP(Q1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1697839.0339214564},{"$f":"HLOOKUP(R1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1731795.8145998856},{"$f":"HLOOKUP(S1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1766431.7308918831},{"$f":"HLOOKUP(T1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1801760.365509721},{"$f":"HLOOKUP(U1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1837795.5728199151},{"$f":"HLOOKUP(V1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1874551.4842763133},{"$f":"HLOOKUP(W1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1912042.5139618397},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(AD1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1312484.795571785},{"$f":"HLOOKUP(AE1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1338734.4914832206},{"$f":"HLOOKUP(AF1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1365509.1813128849},{"$f":"HLOOKUP(AG1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1392819.3649391425},{"$f":"HLOOKUP(AH1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1420675.7522379253},{"$f":"HLOOKUP(AI1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1449089.2672826839},{"$f":"HLOOKUP(AJ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1478071.0526283374},{"$f":"HLOOKUP(AK1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1507632.4736809041},{"$f":"HLOOKUP(AL1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1537785.1231545226},{"$f":"HLOOKUP(AM1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1568540.825617613},{"$f":"HLOOKUP(AN1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1599911.6421299654},{"$f":"HLOOKUP(AO1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1631909.8749725646},{"$f":"HLOOKUP(AP1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1664548.0724720156},{"$f":"HLOOKUP(AQ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1697839.0339214564},{"$f":"HLOOKUP(AR1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1731795.8145998856},{"$f":"HLOOKUP(AS1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1766431.7308918831},{"$f":"HLOOKUP(AT1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1801760.365509721},{"$f":"HLOOKUP(AU1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1837795.5728199151},{"$f":"HLOOKUP(AV1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1874551.4842763133},{"$f":"HLOOKUP(AW1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.8","v":1912042.5139618397},null,null,null,null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(BD1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":730069.66753680538},{"$f":"HLOOKUP(BE1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":744671.06088754139},{"$f":"HLOOKUP(BF1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":759564.48210529215},{"$f":"HLOOKUP(BG1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":774755.77174739796},{"$f":"HLOOKUP(BH1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":790250.88718234585},{"$f":"HLOOKUP(BI1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":806055.90492599283},{"$f":"HLOOKUP(BJ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":822177.02302451269},{"$f":"HLOOKUP(BK1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":838620.56348500296},{"$f":"HLOOKUP(BL1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":855392.97475470311},{"$f":"HLOOKUP(BM1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":872500.83424979716},{"$f":"HLOOKUP(BN1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":889950.85093479324},{"$f":"HLOOKUP(BO1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":907749.86795348907},{"$f":"HLOOKUP(BP1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":925904.86531255872},{"$f":"HLOOKUP(BQ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":944422.96261881012},{"$f":"HLOOKUP(BR1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":963311.42187118623},{"$f":"HLOOKUP(BS1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":982577.65030860994},{"$f":"HLOOKUP(BT1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":1002229.2033147822},{"$f":"HLOOKUP(BU1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":1022273.7873810778},{"$f":"HLOOKUP(BV1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":1042719.2631286993},{"$f":"HLOOKUP(BW1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BA$11*0.89","v":1063573.6483912733},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CC1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":22148180.925273865},{"$f":"HLOOKUP(CD1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":22591144.543779343},{"$f":"HLOOKUP(CE1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":23042967.434654929},{"$f":"HLOOKUP(CF1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":23503826.783348028},{"$f":"HLOOKUP(CG1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":23973903.319014989},{"$f":"HLOOKUP(CH1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":24453381.385395288},{"$f":"HLOOKUP(CI1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":24942449.013103191},{"$f":"HLOOKUP(CJ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":25441297.993365262},{"$f":"HLOOKUP(CK1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":25950123.953232568},{"$f":"HLOOKUP(CL1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":26469126.432297219},{"$f":"HLOOKUP(CM1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":26998508.960943159},{"$f":"HLOOKUP(CN1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":27538479.140162025},{"$f":"HLOOKUP(CO1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":28089248.722965267},{"$f":"HLOOKUP(CP1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":28651033.697424572},{"$f":"HLOOKUP(CQ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":29224054.371373061},{"$f":"HLOOKUP(CR1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":29808535.458800524},{"$f":"HLOOKUP(CS1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":30404706.167976536},{"$f":"HLOOKUP(CT1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":31012800.291336063},{"$f":"HLOOKUP(CU1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":31633056.29716279},{"$f":"HLOOKUP(CV1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":32265717.423106048},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(DC1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DD1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DE1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DF1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DG1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DH1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DI1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DJ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DK1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DL1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DM1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DN1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DO1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DP1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DQ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DR1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DS1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DT1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DU1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0},{"$f":"HLOOKUP(DV1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$16*1000","v":0}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D1094","v":0},{"$f":"HLOOKUP(E1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E1094","v":0},{"$f":"HLOOKUP(F1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F1094","v":0},{"$f":"HLOOKUP(G1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G1094","v":0},{"$f":"HLOOKUP(H1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H1094","v":0},{"$f":"HLOOKUP(I1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I1094","v":0},{"$f":"HLOOKUP(J1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J1094","v":0},{"$f":"HLOOKUP(K1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K1094","v":0},{"$f":"HLOOKUP(L1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L1094","v":0},{"$f":"HLOOKUP(M1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M1094","v":0},{"$f":"HLOOKUP(N1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N1094","v":0},{"$f":"HLOOKUP(O1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O1094","v":0},{"$f":"HLOOKUP(P1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P1094","v":0},{"$f":"HLOOKUP(Q1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q1094","v":0},{"$f":"HLOOKUP(R1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R1094","v":0},{"$f":"HLOOKUP(S1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S1094","v":0},{"$f":"HLOOKUP(T1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T1094","v":0},{"$f":"HLOOKUP(U1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U1094","v":0},{"$f":"HLOOKUP(V1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V1094","v":0},{"$f":"HLOOKUP(W1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W1094","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(AD1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD1094","v":0},{"$f":"HLOOKUP(AE1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE1094","v":0},{"$f":"HLOOKUP(AF1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF1094","v":0},{"$f":"HLOOKUP(AG1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG1094","v":0},{"$f":"HLOOKUP(AH1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH1094","v":0},{"$f":"HLOOKUP(AI1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI1094","v":0},{"$f":"HLOOKUP(AJ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ1094","v":0},{"$f":"HLOOKUP(AK1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK1094","v":0},{"$f":"HLOOKUP(AL1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL1094","v":0},{"$f":"HLOOKUP(AM1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM1094","v":0},{"$f":"HLOOKUP(AN1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN1094","v":0},{"$f":"HLOOKUP(AO1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO1094","v":0},{"$f":"HLOOKUP(AP1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP1094","v":0},{"$f":"HLOOKUP(AQ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ1094","v":0},{"$f":"HLOOKUP(AR1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR1094","v":0},{"$f":"HLOOKUP(AS1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS1094","v":0},{"$f":"HLOOKUP(AT1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT1094","v":0},{"$f":"HLOOKUP(AU1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU1094","v":0},{"$f":"HLOOKUP(AV1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV1094","v":0},{"$f":"HLOOKUP(AW1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW1094","v":0},null,null,null,null,"Solar Variable O&M",null,{"$f":"HLOOKUP(BD1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD1094","v":0},{"$f":"HLOOKUP(BE1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE1094","v":0},{"$f":"HLOOKUP(BF1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF1094","v":0},{"$f":"HLOOKUP(BG1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG1094","v":0},{"$f":"HLOOKUP(BH1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH1094","v":0},{"$f":"HLOOKUP(BI1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI1094","v":0},{"$f":"HLOOKUP(BJ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ1094","v":0},{"$f":"HLOOKUP(BK1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK1094","v":0},{"$f":"HLOOKUP(BL1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL1094","v":0},{"$f":"HLOOKUP(BM1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM1094","v":0},{"$f":"HLOOKUP(BN1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN1094","v":0},{"$f":"HLOOKUP(BO1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO1094","v":0},{"$f":"HLOOKUP(BP1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP1094","v":0},{"$f":"HLOOKUP(BQ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ1094","v":0},{"$f":"HLOOKUP(BR1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR1094","v":0},{"$f":"HLOOKUP(BS1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS1094","v":0},{"$f":"HLOOKUP(BT1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT1094","v":0},{"$f":"HLOOKUP(BU1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU1094","v":0},{"$f":"HLOOKUP(BV1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV1094","v":0},{"$f":"HLOOKUP(BW1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW1094","v":0},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CC1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC1094","v":1030451.5002753418},{"$f":"HLOOKUP(CD1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD1094","v":1051060.5302808487},{"$f":"HLOOKUP(CE1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE1094","v":1072081.7408864656},{"$f":"HLOOKUP(CF1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF1094","v":1093523.3757041949},{"$f":"HLOOKUP(CG1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG1094","v":1115393.8432182788},{"$f":"HLOOKUP(CH1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH1094","v":1137701.7200826441},{"$f":"HLOOKUP(CI1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI1094","v":1160455.754484297},{"$f":"HLOOKUP(CJ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ1094","v":1183664.8695739834},{"$f":"HLOOKUP(CK1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK1094","v":1207338.1669654627},{"$f":"HLOOKUP(CL1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL1094","v":1231484.9303047722},{"$f":"HLOOKUP(CM1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM1094","v":1256114.6289108677},{"$f":"HLOOKUP(CN1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN1094","v":1281236.9214890851},{"$f":"HLOOKUP(CO1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO1094","v":1306861.6599188668},{"$f":"HLOOKUP(CP1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP1094","v":1332998.8931172439},{"$f":"HLOOKUP(CQ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ1094","v":1359658.8709795887},{"$f":"HLOOKUP(CR1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR1094","v":1386852.0483991806},{"$f":"HLOOKUP(CS1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS1094","v":1414589.0893671643},{"$f":"HLOOKUP(CT1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT1094","v":1442880.8711545076},{"$f":"HLOOKUP(CU1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU1094","v":1471738.488577598},{"$f":"HLOOKUP(CV1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV1094","v":1501173.2583491497},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(DC1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC1094","v":8037094.0946012679},{"$f":"HLOOKUP(DD1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD1094","v":8115857.6167283608},{"$f":"HLOOKUP(DE1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE1094","v":8195393.0213722987},{"$f":"HLOOKUP(DF1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF1094","v":8275707.8729817467},{"$f":"HLOOKUP(DG1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG1094","v":8356809.8101369692},{"$f":"HLOOKUP(DH1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH1094","v":8438706.5462763105},{"$f":"HLOOKUP(DI1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI1094","v":8521405.8704298194},{"$f":"HLOOKUP(DJ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ1094","v":8604915.6479600314},{"$f":"HLOOKUP(DK1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK1094","v":8689243.8213100396},{"$f":"HLOOKUP(DL1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DL1094","v":8774398.410758879},{"$f":"HLOOKUP(DM1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DM1094","v":8860387.5151843168},{"$f":"HLOOKUP(DN1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DN1094","v":8947219.312833121},{"$f":"HLOOKUP(DO1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO1094","v":9034902.062098885},{"$f":"HLOOKUP(DP1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP1094","v":9123444.1023074556},{"$f":"HLOOKUP(DQ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ1094","v":9212853.8545100689},{"$f":"HLOOKUP(DR1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR1094","v":9303139.8222842664},{"$f":"HLOOKUP(DS1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS1094","v":9394310.592542652},{"$f":"HLOOKUP(DT1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT1094","v":9486374.8363495711},{"$f":"HLOOKUP(DU1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU1094","v":9579341.3097457942},{"$f":"HLOOKUP(DV1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV1094","v":9673218.8545813039},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(EB1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB1094","v":3514178.0401434535},{"$f":"HLOOKUP(EC1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC1094","v":3584461.6009463221},{"$f":"HLOOKUP(ED1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED1094","v":3656150.8329652487},{"$f":"HLOOKUP(EE1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE1094","v":3729273.8496245537},{"$f":"HLOOKUP(EF1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF1094","v":3803859.3266170449},{"$f":"HLOOKUP(EG1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG1094","v":3879936.5131493853},{"$f":"HLOOKUP(EH1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH1094","v":3957535.2434123736},{"$f":"HLOOKUP(EI1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EI1094","v":4036685.9482806213},{"$f":"HLOOKUP(EJ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EJ1094","v":4117419.6672462337},{"$f":"HLOOKUP(EK1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EK1094","v":4199768.0605911585},{"$f":"HLOOKUP(EL1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL1094","v":4283763.4218029818},{"$f":"HLOOKUP(EM1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM1094","v":4369438.690239042},{"$f":"HLOOKUP(EN1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN1094","v":4456827.4640438221},{"$f":"HLOOKUP(EO1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO1094","v":4545964.0133246984},{"$f":"HLOOKUP(EP1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP1094","v":4636883.2935911929},{"$f":"HLOOKUP(EQ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ1094","v":4729620.9594630171},{"$f":"HLOOKUP(ER1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER1094","v":4824213.3786522774},{"$f":"HLOOKUP(ES1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES1094","v":4920697.646225323},{"$f":"HLOOKUP(ET1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET1094","v":5019111.5991498297},{"$f":"HLOOKUP(EU1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$B$38)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU1094","v":5119493.8311328255},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FA1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA1094","v":1038355.9399566727},{"$f":"HLOOKUP(FB1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB1094","v":1059123.0587558062},{"$f":"HLOOKUP(FC1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC1094","v":1080305.5199309224},{"$f":"HLOOKUP(FD1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD1094","v":1101911.6303295407},{"$f":"HLOOKUP(FE1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE1094","v":1123949.8629361317},{"$f":"HLOOKUP(FF1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FF1094","v":1146428.8601948542},{"$f":"HLOOKUP(FG1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FG1094","v":1169357.4373987513},{"$f":"HLOOKUP(FH1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FH1094","v":1192744.5861467265},{"$f":"HLOOKUP(FI1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI1094","v":1216599.4778696608},{"$f":"HLOOKUP(FJ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ1094","v":1240931.4674270542},{"$f":"HLOOKUP(FK1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK1094","v":1265750.0967755953},{"$f":"HLOOKUP(FL1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL1094","v":1291065.0987111074},{"$f":"HLOOKUP(FM1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM1094","v":1316886.4006853292},{"$f":"HLOOKUP(FN1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN1094","v":1343224.1286990358},{"$f":"HLOOKUP(FO1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO1094","v":1370088.6112730165},{"$f":"HLOOKUP(FP1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP1094","v":1397490.3834984773},{"$f":"HLOOKUP(FQ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ1094","v":1425440.1911684466},{"$f":"HLOOKUP(FR1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR1094","v":1453948.9949918156},{"$f":"HLOOKUP(FS1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS1094","v":1483027.9748916519},{"$f":"HLOOKUP(FT1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$39)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT1094","v":1512688.5343894849},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(FZ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ1094","v":4397742.8045223784},{"$f":"HLOOKUP(GA1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA1094","v":4485697.6606128262},{"$f":"HLOOKUP(GB1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB1094","v":4575411.6138250828},{"$f":"HLOOKUP(GC1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GC1094","v":4666919.8461015848},{"$f":"HLOOKUP(GD1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GD1094","v":4760258.2430236163},{"$f":"HLOOKUP(GE1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GE1094","v":4855463.4078840883},{"$f":"HLOOKUP(GF1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF1094","v":4952572.6760417698},{"$f":"HLOOKUP(GG1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG1094","v":5051624.1295626061},{"$f":"HLOOKUP(GH1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH1094","v":5152656.6121538579},{"$f":"HLOOKUP(GI1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI1094","v":5255709.7443969352},{"$f":"HLOOKUP(GJ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ1094","v":5360823.9392848741},{"$f":"HLOOKUP(GK1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK1094","v":5468040.4180705724},{"$f":"HLOOKUP(GL1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL1094","v":5577401.2264319826},{"$f":"HLOOKUP(GM1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM1094","v":5688949.2509606229},{"$f":"HLOOKUP(GN1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN1094","v":5802728.2359798355},{"$f":"HLOOKUP(GO1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO1094","v":5918782.8006994324},{"$f":"HLOOKUP(GP1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP1094","v":6037158.4567134213},{"$f":"HLOOKUP(GQ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ1094","v":6157901.6258476898},{"$f":"HLOOKUP(GR1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR1094","v":6281059.6583646433},{"$f":"HLOOKUP(GS1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$40)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS1094","v":6406680.8515319359},null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(GY1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY1094","v":1221595.2234784386},{"$f":"HLOOKUP(GZ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*GZ1094","v":1246027.1279480073},{"$f":"HLOOKUP(HA1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HA1094","v":1270947.6705069675},{"$f":"HLOOKUP(HB1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HB1094","v":1296366.6239171068},{"$f":"HLOOKUP(HC1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC1094","v":1322293.9563954489},{"$f":"HLOOKUP(HD1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD1094","v":1348739.8355233578},{"$f":"HLOOKUP(HE1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE1094","v":1375714.632233825},{"$f":"HLOOKUP(HF1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF1094","v":1403228.9248785016},{"$f":"HLOOKUP(HG1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG1094","v":1431293.5033760716},{"$f":"HLOOKUP(HH1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH1094","v":1459919.3734435933},{"$f":"HLOOKUP(HI1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI1094","v":1489117.7609124649},{"$f":"HLOOKUP(HJ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ1094","v":1518900.1161307145},{"$f":"HLOOKUP(HK1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK1094","v":1549278.1184533285},{"$f":"HLOOKUP(HL1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL1094","v":1580263.6808223953},{"$f":"HLOOKUP(HM1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM1094","v":1611868.9544388431},{"$f":"HLOOKUP(HN1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN1094","v":1644106.3335276202},{"$f":"HLOOKUP(HO1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO1094","v":1676988.4601981726},{"$f":"HLOOKUP(HP1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP1094","v":1710528.2294021361},{"$f":"HLOOKUP(HQ1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ1094","v":1744738.7939901787},{"$f":"HLOOKUP(HR1093,'Variable O&M'!$B$4:$AT$48,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR1094","v":1779633.5698699821}]
[null,"B&O Tax",null,{"$f":"(D1096*D1094)*0.00275","v":26833.371596389163},{"$f":"(E1096*E1094)*0.00275","v":26833.371596389163},26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,null,null,null,null,"B&O Tax",null,{"$f":"(AD1096*AD1094)*0.00275","v":26833.371596389163},26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,null,null,null,null,"B&O Tax",null,{"$f":"(BD1096*BD1094)*0.00275","v":26833.371596389163},{"$f":"(BE1096*BE1094)*0.00275","v":26833.371596389163},26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,26833.371596389163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(EB1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12558838.887627514},{"$f":"HLOOKUP(EC1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":12810015.665380066},{"$f":"HLOOKUP(ED1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13066215.978687668},{"$f":"HLOOKUP(EE1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13327540.298261419},{"$f":"HLOOKUP(EF1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13594091.104226647},{"$f":"HLOOKUP(EG1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":13865972.92631118},{"$f":"HLOOKUP(EH1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14143292.384837404},{"$f":"HLOOKUP(EI1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14426158.232534153},{"$f":"HLOOKUP(EJ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":14714681.397184838},{"$f":"HLOOKUP(EK1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15008975.025128534},{"$f":"HLOOKUP(EL1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15309154.525631104},{"$f":"HLOOKUP(EM1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15615337.616143726},{"$f":"HLOOKUP(EN1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":15927644.368466603},{"$f":"HLOOKUP(EO1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":16246197.255835934},{"$f":"HLOOKUP(EP1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":16571121.200952653},{"$f":"HLOOKUP(EQ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":16902543.624971706},{"$f":"HLOOKUP(ER1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":17240594.497471139},{"$f":"HLOOKUP(ES1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":17585406.387420565},{"$f":"HLOOKUP(ET1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":17937114.515168976},{"$f":"HLOOKUP(EU1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$40*1000","v":18295856.805472355},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FA1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10047071.110102011},{"$f":"HLOOKUP(FB1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10248012.532304052},{"$f":"HLOOKUP(FC1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10452972.782950133},{"$f":"HLOOKUP(FD1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10662032.238609135},{"$f":"HLOOKUP(FE1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":10875272.883381318},{"$f":"HLOOKUP(FF1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11092778.341048945},{"$f":"HLOOKUP(FG1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11314633.907869924},{"$f":"HLOOKUP(FH1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11540926.586027322},{"$f":"HLOOKUP(FI1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":11771745.117747869},{"$f":"HLOOKUP(FJ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12007180.020102827},{"$f":"HLOOKUP(FK1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12247323.620504884},{"$f":"HLOOKUP(FL1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12492270.092914982},{"$f":"HLOOKUP(FM1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12742115.494773282},{"$f":"HLOOKUP(FN1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":12996957.804668747},{"$f":"HLOOKUP(FO1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":13256896.960762123},{"$f":"HLOOKUP(FP1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":13522034.899977366},{"$f":"HLOOKUP(FQ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":13792475.597976912},{"$f":"HLOOKUP(FR1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":14068325.109936453},{"$f":"HLOOKUP(FS1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":14349691.612135181},{"$f":"HLOOKUP(FT1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$41*1000","v":14636685.444377882},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(FZ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30141213.330306035},{"$f":"HLOOKUP(GA1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":30744037.596912157},{"$f":"HLOOKUP(GB1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31358918.348850403},{"$f":"HLOOKUP(GC1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":31986096.715827405},{"$f":"HLOOKUP(GD1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":32625818.650143951},{"$f":"HLOOKUP(GE1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33278335.023146827},{"$f":"HLOOKUP(GF1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":33943901.723609775},{"$f":"HLOOKUP(GG1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":34622779.758081965},{"$f":"HLOOKUP(GH1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":35315235.353243612},{"$f":"HLOOKUP(GI1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":36021540.060308479},{"$f":"HLOOKUP(GJ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":36741970.86151465},{"$f":"HLOOKUP(GK1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":37476810.278744943},{"$f":"HLOOKUP(GL1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":38226346.484319843},{"$f":"HLOOKUP(GM1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":38990873.414006241},{"$f":"HLOOKUP(GN1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":39770690.88228637},{"$f":"HLOOKUP(GO1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":40566104.699932098},{"$f":"HLOOKUP(GP1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":41377426.793930732},{"$f":"HLOOKUP(GQ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":42204975.329809353},{"$f":"HLOOKUP(GR1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":43049074.836405538},{"$f":"HLOOKUP(GS1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":43910056.333133653},null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(GY1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10047071.110102011},{"$f":"HLOOKUP(GZ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10248012.532304052},{"$f":"HLOOKUP(HA1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10452972.782950133},{"$f":"HLOOKUP(HB1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10662032.238609135},{"$f":"HLOOKUP(HC1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":10875272.883381318},{"$f":"HLOOKUP(HD1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11092778.341048945},{"$f":"HLOOKUP(HE1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11314633.907869924},{"$f":"HLOOKUP(HF1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11540926.586027322},{"$f":"HLOOKUP(HG1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":11771745.117747869},{"$f":"HLOOKUP(HH1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12007180.020102827},{"$f":"HLOOKUP(HI1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12247323.620504884},{"$f":"HLOOKUP(HJ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12492270.092914982},{"$f":"HLOOKUP(HK1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12742115.494773282},{"$f":"HLOOKUP(HL1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":12996957.804668747},{"$f":"HLOOKUP(HM1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":13256896.960762123},{"$f":"HLOOKUP(HN1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":13522034.899977366},{"$f":"HLOOKUP(HO1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":13792475.597976912},{"$f":"HLOOKUP(HP1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":14068325.109936453},{"$f":"HLOOKUP(HQ1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":14349691.612135181},{"$f":"HLOOKUP(HR1093,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$43*1000","v":14636685.444377882}]
[null,"Property Tax",null,{"$f":"C1129*$B$8","v":1846296.3184061316},{"$f":"D1129*$B$8","v":1688569.5753568334},{"$f":"E1129*$B$8","v":1544317.2270863836},{"$f":"F1129*$B$8","v":1412388.1732097361},{"$f":"G1129*$B$8","v":1291729.6503817027},{"$f":"H1129*$B$8","v":1181378.8314888831},{"$f":"I1129*$B$8","v":1080455.1425119226},{"$f":"J1129*$B$8","v":988153.23574844701},{"$f":"K1129*$B$8","v":903736.56332460931},{"$f":"L1129*$B$8","v":826531.49971336219},{"$f":"M1129*$B$8","v":755921.9663585088},{"$f":"N1129*$B$8","v":1131277.4633163847},{"$f":"O1129*$B$8","v":997399.67337757943},{"$f":"P1129*$B$8","v":879365.26688809728},{"$f":"Q1129*$B$8","v":775299.30402978719},{"$f":"R1129*$B$8","v":683548.72936499945},{"$f":"S1129*$B$8","v":602656.11356534087},{"$f":"T1129*$B$8","v":531336.50260030478},{"$f":"U1129*$B$8","v":468457.00664233672},{"$f":"V1129*$B$8","v":413018.80446444679},null,null,null,null,"Property Tax",null,{"$f":"AC1129*$B$8","v":1603078.071325354},{"$f":"AD1129*$B$8","v":1476024.2832445521},{"$f":"AE1129*$B$8","v":1359040.2886157532},{"$f":"AF1129*$B$8","v":1251327.9944289199},{"$f":"AG1129*$B$8","v":1152152.5614493494},{"$f":"AH1129*$B$8","v":1060837.390967282},{"$f":"AI1129*$B$8","v":976759.50887841091},{"$f":"AJ1129*$B$8","v":899345.31560437754},{"$f":"AK1129*$B$8","v":828066.67285818176},{"$f":"AL1129*$B$8","v":762437.30055748287},{"$f":"AM1129*$B$8","v":702009.45930466056},{"$f":"AN1129*$B$8","v":967942.9838696802},{"$f":"AO1129*$B$8","v":1221631.4255038614},{"$f":"AP1129*$B$8","v":1463638.6170531323},{"$f":"AQ1129*$B$8","v":1694502.4293115551},{"$f":"AR1129*$B$8","v":1914735.9664609712},{"$f":"AS1129*$B$8","v":2124828.7064658473},{"$f":"AT1129*$B$8","v":2325247.5889578932},{"$f":"AU1129*$B$8","v":2516438.0530283232},{"$f":"AV1129*$B$8","v":2698825.0272342949},null,null,null,null,"Property Tax",null,{"$f":"BC1129*$B$8","v":1273296.5576322542},{"$f":"BD1129*$B$8","v":1185308.7610293629},{"$f":"BE1129*$B$8","v":1103401.1287877327},{"$f":"BF1129*$B$8","v":1027153.5072032446},{"$f":"BG1129*$B$8","v":956174.77618412918},{"$f":"BH1129*$B$8","v":890100.84295984521},{"$f":"BI1129*$B$8","v":828592.77442940942},{"$f":"BJ1129*$B$8","v":771335.05856886238},{"$f":"BK1129*$B$8","v":718033.98597958311},{"$f":"BL1129*$B$8","v":668416.14327543159},{"$f":"BM1129*$B$8","v":622227.01058039651},{"$f":"BN1129*$B$8","v":740090.24902651249},{"$f":"BO1129*$B$8","v":852130.53239295038},{"$f":"BP1129*$B$8","v":958635.53991122427},{"$f":"BQ1129*$B$8","v":1059878.7382113233},{"$f":"BR1129*$B$8","v":1156120.083485859},{"$f":"BS1129*$B$8","v":1247606.6889642568},{"$f":"BT1129*$B$8","v":1334573.4594108309},{"$f":"BU1129*$B$8","v":1417243.6942759005},{"$f":"BV1129*$B$8","v":1495829.6610486265},null,null,null,"Property Tax",null,{"$f":"CB1129*$B$8","v":7634368.5610737596},7386494.191802578,7146667.8624511445,6914628.2674768949,6690122.585463495,6472906.2036563521,6262742.4514419613,6059402.3424807182,5862664.3252122048,5672314.0414611353,5488144.0928809354,5309953.8149804818,5137549.0584877888,4970741.9778124355,4809350.8263762323,4653199.7585891448,4502118.6382546984,4355942.8531961292,4214513.1359012863,4077675.389990875,null,null,null,null,"Property Tax",null,{"$f":"DB1129*$B$8","v":1114985.9621820066},1078784.3510191294,1043758.1417852804,1009869.1712703046,977080.51535560645,945356.44878305052,914662.40623009519,884964.94464874628,856231.70682729885,828431.38613516395,801533.69241236791,775509.31896656018,750329.91064156801,725968.03292270901,702397.14204519975,679591.55607309064,657526.42691721639,636177.71326167404,615522.1543693298,595537.244737815,null,null,null,"Property Tax",null,{"$f":"EA1129*$B$8","v":23521593.910056766},{"$f":"EB1129*$B$8","v":22956333.30218428},{"$f":"EC1129*$B$8","v":22404656.78882657},{"$f":"ED1129*$B$8","v":21866237.922994021},{"$f":"EE1129*$B$8","v":21340758.102727618},{"$f":"EF1129*$B$8","v":20827906.382570595},{"$f":"EG1129*$B$8","v":20327379.289570771},{"$f":"EH1129*$B$8","v":19838880.643704571},{"$f":"EI1129*$B$8","v":19362121.382616594},{"$f":"EJ1129*$B$8","v":18896819.390570924},{"$f":"EK1129*$B$8","v":18442699.331513032},{"$f":"EL1129*$B$8","v":17999492.486143455},{"$f":"EM1129*$B$8","v":17566936.592906829},{"$f":"EN1129*$B$8","v":17144775.692802254},{"$f":"EO1129*$B$8","v":16732759.977923028},{"$f":"EP1129*$B$8","v":16330645.643636303},{"$f":"EQ1129*$B$8","v":15938194.74431501},{"$f":"ER1129*$B$8","v":15555175.052536825},{"$f":"ES1129*$B$8","v":15181359.92166678},{"$f":"ET1129*$B$8","v":14816528.151742237},null,null,null,"Property Tax",null,{"$f":"EZ1129*$B$8","v":18481252.357901737},18037119.023144785,17603658.905506581,17180615.510923866,16767738.509285975,16364783.586305458,15971512.298948452,15587691.934339298,15213095.372055886,14847500.949734287,14490692.331903089,14142458.381969849,13802593.037283931,13470895.187201763,13147168.554082373,12831221.577142801,12522867.299104644,12221923.255564639,11928211.367023891,11641557.833511749,null,null,null,"Property Tax",null,{"$f":"FY1129*$B$8","v":36962504.715803474},36074238.046289571,35207317.811013162,34361231.021847732,33535477.01857195,32729567.172610916,31943024.597896904,31175383.868678596,30426190.744111773,29695001.899468575,28981384.663806178,28284916.763939697,27605186.074567862,26941790.374403525,26294337.108164746,25662443.154285602,25045734.598209288,24443846.511129279,23856422.734047782,23283115.667023499,null,null,null,"Property Tax",null,{"$f":"GX1129*$B$8","v":20161366.208620083},19676857.116157949,19203991.533279911,18742489.648280583,18292078.373766519,17852491.185060505,17423467.962489225,17004754.837461054,16596104.042242788,16197273.763346499,15808027.998439735,15428136.416694382,15057374.222491562,14695522.022401925,14342365.69536259,13997696.265973967,13661309.780841429,13333007.187888699,13012594.218571518,12699881.272921911]
[null,"Total Operating Costs",null,{"$f":"SUM(D1100:D1104)","v":4563723.520924679},{"$f":"SUM(E1100:E1104)","v":4459808.6544938246},4370444.4203741867,4294501.2429313678,4230948.3140658382,4178845.2010147739,4137334.1719964035,4105633.1783906897,4083029.4373877696,4068873.5638258583,{"$f":"SUM(N1100:N1104)","v":4062574.2043213272},{"$f":"SUM(O1100:O1104)","v":4503526.078606531},4436556.5935416007,4386768.6580234719,4352314.0955559416,4331567.1492897486,4323098.2344566574,4325650.7984775193,4338120.921005168,4359539.3296826072,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD1100:AD1104)","v":4320505.2738439012},{"$f":"SUM(AE1100:AE1104)","v":4247263.362381544},4185167.4819035567,4133441.0641505513,4091371.2251334852,4058303.7604931728,4033638.5383628919,4016825.2582466202,4007359.5469213421,4004779.3646699791,{"$f":"SUM(AN1100:AN1104)","v":4008661.6972674788},{"$f":"SUM(AO1100:AO1104)","v":4340191.5991598265},4660788.3456678828,4971042.0081885066,5271517.2208377095,5562754.3863857202,5845270.8273571637,6119561.8848351082,6386101.9673911547,6645345.5524524553,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD1100:BD1104)","v":3580572.2615346191},{"$f":"SUM(BE1100:BE1104)","v":3538193.3115778482},3502806.7029152592,3474010.5253813933,3451432.2672939133,3434726.816459897,3423574.5999675347,3417679.8531858223,3416769.0090569546,3420589.1993824234,{"$f":"SUM(BN1100:BN1104)","v":3428906.8603776004},{"$f":"SUM(BO1100:BO1104)","v":3602367.0283877319},3771116.1799094663,3935464.2329461435,4095707.3376750126,4252128.587506895,4404998.6956337858,4554576.6387818223,4701110.2698023841,4844836.9006537125,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CC1100:CC1104)","v":39564416.186622962},39780114.465862766,40013132.23799254,41138535.146529116,41405976.467696764,41690546.029134281,41992203.939029448,42310921.925419964,43521824.685410231,43874623.644063123,44244465.922734961,44631368.11663159,45910499.201371923,46331614.328354254,46769903.828728884,47225427.025788844,48573395.175598398,49063605.295686699,49571289.201641671,50971688.871446073,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(DC1100:DC1104)","v":9152080.0567832738},{"$f":"SUM(DD1100:DD1104)","v":9194641.9677474909},9239151.1631575786,9285577.044252051,9333890.3254925758,9384062.9950593617,9436068.2766599152,9489880.5926087778,9545475.5281373393,9602829.7968940437,{"$f":"SUM(DM1100:DM1104)","v":9661921.2075966839},{"$f":"SUM(DN1100:DN1104)","v":9722728.6317996811},9785231.9727404527,9849412.135230165,9915250.9965552688,9982731.3783573564,10051837.019459868,10122552.549611244,10194863.464115124,10268756.099319119,null,null,null,"Total Operating Costs",null,{"$f":"SUM(EB1101:EB1104)","v":39594610.837827735},39350810.568510666,39127023.600479484,38923052.070879996,38738708.53357131,38573815.822031155,38428206.917820551,38301724.824519344,38194222.447047666,38105562.476290613,38035617.278947115,37984268.792526223,37951408.425417259,37936936.961962886,37940764.472466871,37962810.228071027,38003002.620438427,38061279.086182714,38137586.035985589,38231878.788347416,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FA1101:FA1104)","v":29566679.407960422},29344254.614204645,29136937.208387636,28944559.379862539,28766961.255603425,28603990.787549257,28455503.644217126,28321363.106513347,28201439.967673417,28095612.437264167,28003766.04918357,27925793.573595937,27861594.932742544,27811077.120569546,27774154.126117513,27750746.860618643,27740783.088250004,27744197.360492907,27760930.954050723,27790931.812279116,null,null,null,"Total Operating Costs",null,{"$f":"SUM(FZ1101:FZ1104)","v":71501460.850631893},71303973.30381456,71141647.773688644,71014247.583776712,70921553.911739528,70863365.603641838,70839498.997548446,70849787.756323174,70894082.709509239,70972251.704173982,71084179.464605704,71229767.460755214,71408933.785319686,71621613.039370388,71867756.226430953,72147330.654917136,72460319.848853439,72806723.466786325,73186557.22881797,73599852.851689085,null,null,null,"Total Operating Costs",null,{"$f":"SUM(GY1101:GY1104)","v":31430032.542200532},31170896.776410006,30927911.986737013,30700888.510806825,30489645.213543288,30294009.361632809,30113816.502592973,29948910.348366879,29799142.663366728,29664373.156892918,29544469.379857086,29439306.625740081,29348767.835718174,29272743.507893067,29211131.610563554,29163837.499478951,29130773.839016512,29111860.52722729,29107024.624696877,29116200.287169777]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N1093,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":42794776.518434294},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(AN1093,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":31265438.434663568},0,0,0,0,0,0,0,0,0,null,null,null,null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(BN1093,'Capital Costs'!$B$163:$CA$208,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.5","v":15632719.217331784},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D1098-D1105","v":15701820.848916072},{"$f":"E1098-E1105","v":15805735.715346929},15895099.949466566,15971043.126909385,16034596.055774914,16086699.168825978,16128210.197844349,16159911.191450063,16182514.932452982,16196670.806014894,16202970.165519426,15762018.291234221,15828987.776299153,15878775.711817279,15913230.27428481,15933977.220551003,15942446.135384094,15939893.571363233,15927423.448835585,15906005.040158145,null,null,null,null,"EBITDA",null,{"$f":"AD1098-AD1105","v":13873495.518106868},{"$f":"AE1098-AE1105","v":13946737.429569226},14008833.310047213,14060559.727800218,14102629.566817284,14135697.031457597,14160362.253587877,14177175.53370415,14186641.245029427,14189221.427280791,14185339.094683291,13853809.192790944,13533212.446282886,13222958.783762263,12922483.571113061,12631246.405565049,12348729.964593606,12074438.907115661,11807898.824559614,11548655.239498314,null,null,null,null,"EBITDA",null,{"$f":"BD1098-BD1105","v":10226929.461986057},{"$f":"BE1098-BE1105","v":10269308.411942828},10304695.020605417,10333491.198139282,10356069.456226762,10372774.90706078,10383927.123553142,10389821.870334852,10390732.714463722,10386912.524138253,10378594.863143075,10205134.695132945,10036385.54361121,9872037.4905745313,9711794.385845663,9555373.1360137798,9402503.0278868899,9252925.0847388543,9106391.4537182916,8962664.8228669632,null,null,null,"EBITDA",null,{"$f":"CC1098-CC1105","v":59988243.130697399},59772544.851457596,59539527.079327822,58414124.170791246,58146682.849623598,57862113.288186081,57560455.378290914,57241737.391900398,56030834.63191013,55678035.673257239,55308193.394585401,54921291.200688772,53642160.115948439,53221044.988966107,52782755.488591477,52327232.291531518,50979264.141721964,50489054.021633662,49981370.11567869,48580970.445874289,null,null,null,null,"EBITDA",null,{"$f":"DC1098-DC1105","v":9843966.9001544006},9611444.5196208097,9378874.4593370408,9146268.3220176231,8913636.5871144012,8680988.6484215464,8448332.8503861818,8215676.5231668595,7983026.0164805409,7750386.7322776578,7517763.1562832985,7285158.8884415012,7052576.6722983159,6820018.4233582187,6587485.2564472314,6354977.5121151172,6122494.7821078803,5890035.933940826,5657599.1346014235,5425181.873410264,null,null,null,"EBITDA",null,{"$f":"EB1098-EB1105","v":175394790.13489717},{"$f":"EC1098-EC1105","v":175638590.40421426},175862377.37224543,176066348.90184492,176250692.43915361,176415585.15069377,176561194.05490437,176687676.14820558,176795178.52567726,176883838.4964343,176953783.6937778,177005132.1801987,177037992.54730767,177052464.01076204,177048636.50025803,177026590.74465388,176986398.35228649,176928121.8865422,176851814.93673933,176757522.18437749,null,null,null,"EBITDA",null,{"$f":"FA1098-FA1105","v":137553521.02837673},{"$f":"FB1098-FB1105","v":137775945.8221325},137983263.2279495,138175641.0564746,138353239.18073371,138516209.64878789,138664696.79212001,138798837.32982379,138918760.46866372,139024587.99907297,139116434.38715357,139194406.8627412,139258605.50359461,139309123.31576759,139346046.31021965,139369453.57571849,139379417.34808713,139376003.07584423,139359269.48228642,139329268.62405804,null,null,null,"EBITDA",null,{"$f":"FZ1098-FZ1105","v":277163833.92852443},{"$f":"GA1098-GA1105","v":277361321.4753418},277523647.00546765,277651047.19537961,277743740.8674168,277801929.17551446,277825795.78160787,277815507.02283317,277771212.06964707,277693043.07498235,277581115.31455064,277435527.3184011,277256360.99383664,277043681.73978591,276797538.55272537,276517964.12423921,276204974.93030286,275858571.31237,275478737.55033839,275065441.92746723,null,null,null,"EBITDA",null,{"$f":"GY1098-GY1105","v":149921263.24650583},{"$f":"GZ1098-GZ1105","v":150180399.01229635},150423383.80196935,150650407.27789953,150861650.57516307,151057286.42707354,151237479.28611338,151402385.44033948,151552153.12533963,151686922.63181344,151806826.40884927,151911989.16296628,152002527.95298818,152078552.28081331,152140164.17814282,152187458.28922743,152220521.94968987,152239435.26147908,152244271.16400948,152235095.50153658]
[null,"Before Tax Earnings",null,{"$f":"D1108-D1130-D1118","v":-21633928.63822946},{"$f":"E1108-E1130-E1118","v":-40182331.775963582},-19816363.931828797,-7489453.7387864869,-7217638.9284244832,2092605.935114298,11403192.463398948,11675982.617572019,11951729.977170661,12231686.650258081,{"$f":"N1108-N1130-N1118","v":4584637.0738074165},{"$f":"O1108-O1130-O1118","v":214552.7570662424},{"$f":"P1108-P1130-P1118","v":3735401.6362853395},6406577.8274120977,8475436.5030658823,9028145.5703841317,9595174.7123218831,12089469.210543821,14601886.718886415,15227071.593111007,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD1108-AD1130-AD1118","v":-18621396.445078492},{"$f":"AE1108-AE1130-AE1118","v":-24799977.510275085},-17070940.685409162,-6379520.6525083492,-6153910.8496785937,1920543.8141739778,9996232.0836166814,10225515.814341621,10458075.498805998,10694904.352853416,{"$f":"AN1108-AN1130-AN1118","v":5141621.4573925333},{"$f":"AO1108-AO1130-AO1118","v":1983669.55752117},{"$f":"AP1108-AP1130-AP1118","v":4232814.0451752786},5886410.4278523363,7123374.9711654782,7274464.5896545639,7456391.2719220724,9065454.6655684076,10705714.334953649,10984121.72043184,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD1108-BD1130-BD1118","v":-15521635.827708296},{"$f":"BE1108-BE1130-BE1118","v":-28342810.83157634},-14323683.195149433,-5846018.8846305571,-5679813.0115433354,721761.3812079262,7125322.9894050192,7297484.6540008048,7472975.7618344538,7652464.848399004,{"$f":"BN1108-BN1130-BN1118","v":4938941.0940137263},{"$f":"BO1108-BO1130-BO1118","v":3425238.8244577581},{"$f":"BP1108-BP1130-BP1118","v":4617977.6323329601},5516002.8113267682,6208950.2044823021,6362386.4975673575,6534866.8095032535,7424751.3932828344,8334292.2046666648,8567199.3538405187,null,null,null,"Before Tax Earnings",null,{"$f":"CC1108-CC1130-CC1118","v":36454704.393854618},30336531.368008733,31629803.44517871,31981364.413939338,33150264.792192571,34268338.180550069,35338924.533402443,36370963.762558639,35981356.164335795,36370723.235210456,36780155.287542544,37211491.141200043,36791510.00639154,37272502.326837637,37781425.646262854,38320475.909992732,38016809.894012511,38623117.014445007,39266776.211036868,39075286.798906647,null,null,null,null,"Before Tax Earnings",null,{"$f":"DC1108-DC1130-DC1118","v":-16366948.183079317},{"$f":"DD1108-DD1130-DD1118","v":-29861017.42859821},-15697568.257693576,-7236673.3444335293,-7332375.7752640154,-998928.80251214094,5341699.0993610425,5267555.5577689204,5201343.4759911625,5143464.537942268,{"$f":"DM1108-DM1130-DM1118","v":5094339.3254095968},{"$f":"DN1108-DN1130-DN1118","v":5054408.3392025717},{"$f":"DO1108-DO1130-DO1118","v":5024133.0687758969},5003997.112838136,4994507.3535796022,4996195.1872825641,5009617.8142121565,5035359.5908287736,5074033.4475122262,5126282.3751450647,null,null,null,"Before Tax Earnings",null,{"$f":"EB1108-EB1130-EB1118","v":3852716.8017204553},{"$f":"EC1108-EC1130-EC1118","v":-76245564.361595973},-61979550.854803011,-48631885.925082996,-36105003.140071273,-24324703.310402647,-13263667.720559776,-2823841.3901554346,506965.04545766115,2448838.5137185007,{"$f":"EL1108-EL1130-EL1118","v":4464657.8834409714},{"$f":"EM1108-EM1130-EM1118","v":6559174.2508598119},{"$f":"EN1108-EN1130-EN1118","v":8737360.8930166066},11004424.945271201,13365819.653007433,15827257.226555534,18394722.329797998,21074486.234444059,23873121.673551053,26797518.429544583,null,null,null,"Before Tax Earnings",null,{"$f":"FA1108-FA1130-FA1118","v":2770463.4094522223},{"$f":"FB1108-FB1130-FB1118","v":-60133032.922432601},-48892537.521874204,-38372972.021825813,-28497664.488657184,-19208302.713502072,-10483408.888601735,-2245926.4503169432,406592.73420552909,1968516.5840820521,{"$f":"FK1108-FK1130-FK1118","v":3589264.1076032743},{"$f":"FL1108-FL1130-FL1118","v":5272582.7754035741},{"$f":"FM1108-FM1130-FM1118","v":7022394.9180802777},8842806.9071677178,10738118.787379958,12712834.382926993,14771671.901846237,16919575.063481472,19161724.775495701,21503551.388117962,null,null,null,"Before Tax Earnings",null,{"$f":"FZ1108-FZ1130-FZ1118","v":7597718.6906754225},{"$f":"GA1108-GA1130-GA1118","v":-118456636.0137884},-96227954.494179755,-75446178.961221203,-55958066.47136499,-37647095.549065456,-20470415.579835624,-4274020.5374483019,746876.60073068738,3580900.2450005114,{"$f":"GJ1108-GJ1130-GJ1118","v":6526774.755450055},{"$f":"GK1108-GK1130-GK1118","v":9591879.1437258422},{"$f":"GL1108-GL1130-GL1118","v":12783939.822807983},16111048.922586173,19581683.507045999,23204725.738656208,26989484.037821069,30945715.287644491,35083648.136756942,39414007.455587074,null,null,null,"Before Tax Earnings",null,{"$f":"GY1108-GY1130-GY1118","v":2885200.3894972652},{"$f":"GZ1108-GZ1130-GZ1118","v":-65720305.072683781},-53441126.106929243,-41948079.716610044,-31157517.064172469,-21005817.968151897,-11469545.092855819,-2464629.592541337,447970.14229431748,2171208.3609142452,{"$f":"HI1108-HI1130-HI1118","v":3959004.2857034951},{"$f":"HJ1108-HJ1130-HJ1118","v":5815453.7949616015},{"$f":"HK1108-HK1130-HK1118","v":7744843.6778816357},9751661.6532498151,11840606.880499527,14016600.988000348,16284799.644699812,18650604.702537894,21119676.938419618,23697949.4259656]
[null,"ITC",null,{"$f":"-C1114*0.1","v":18462963.184061315},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-AC1114*0.1","v":16030780.713253541},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ITC",null,{"$f":"-BC1114*0.1","v":12732965.576322541},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,{"$f":"CC1094*HLOOKUP(CC1093,$B$1:$AT$2,2,FALSE)","v":32974448.008810923},33633936.968987145,34306615.708366886,34992748.022534221,35692602.982984908,36406455.042644605,37134584.143497504,37877275.826367453,{"$f":"CK1099*CK1092","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC"]
[null,"Federal Tax",null,{"$f":"D1109*$B$6-D1110","v":-23006088.198089503},{"$f":"E1109*$B$6-E1110","v":-8438289.6729523521},{"$f":"F1109*$B$6-F1110","v":-4161436.4256840474},-1572785.2851451621,-1515704.1749691414,439447.24637400254,2394670.4173137792,2451956.3496901239,2509863.2952058385,2568654.196554197,{"$f":"N1109*$B$6-N1110","v":962773.78549955739},{"$f":"O1109*$B$6-O1110","v":45056.078983910898},784434.34361992124,1345381.3437565404,1779841.6656438352,1895910.5697806675,2014986.6895875954,2538788.5342142023,3066396.210966147,3197685.0345533113,null,null,null,null,"Federal Tax",null,{"$f":"AD1109*$B$6-AD1110","v":-19941273.966720022},{"$f":"AE1109*$B$6-AE1110","v":-5207995.2771577677},{"$f":"AF1109*$B$6-AF1110","v":-3584897.5439359238},-1339699.3370267532,-1292321.2784325047,403314.20097653533,2099208.7375595029,2147358.3210117402,2196195.8547492595,2245929.9140992174,{"$f":"AN1109*$B$6-AN1110","v":1079740.5060524319},{"$f":"AO1109*$B$6-AO1110","v":416570.60707944568},888890.9494868085,1236146.1898489906,1495908.7439447504,1527637.5638274583,1565842.1671036351,1903745.4797693656,2248200.0103402664,2306665.5612906865,null,null,null,null,"Federal Tax",null,{"$f":"BD1109*$B$6-BD1110","v":-15992509.100141283},{"$f":"BE1109*$B$6-BE1110","v":-5951990.2746310309},{"$f":"BF1109*$B$6-BF1110","v":-3007973.4709813809},-1227663.9657724169,-1192760.7324241004,151569.89005366451,1496317.8277750539,1532471.7773401688,1569324.9099852352,1607017.6181637908,{"$f":"BN1109*$B$6-BN1110","v":1037177.6297428824},{"$f":"BO1109*$B$6-BO1110","v":719300.15313612914},969775.30278992164,1158360.5903786214,1303879.5429412834,1336101.1644891449,1372322.0299956831,1559197.7925893951,1750201.3629799995,1799111.8643065088,null,null,null,"Federal Tax",null,{"$f":"CC1109*$B$6-CC1110","v":-25318960.086101454},-27263265.38170531,-27664356.984879356,-28276661.495606959,-28731047.376624469,-29210104.024729092,-29713409.991482992,-30239373.436230138,7556084.7945105163,7637851.879394195,7723832.6103839343,7814413.1396520091,7726217.1013422236,7827225.4886359032,7934099.3857151987,8047299.941098473,7983530.0777426269,8110854.5730334511,8246023.0043177418,8205810.2277703956,null,null,null,null,"Federal Tax",null,{"$f":"DC1109*$B$6-DC1110","v":-3437059.1184466565},{"$f":"DD1109*$B$6-DD1110","v":-6270813.6600056235},{"$f":"DE1109*$B$6-DE1110","v":-3296489.334115651},-1519701.4023310412,-1539798.9128054432,-209775.0485275496,1121756.810865819,1106186.6671314733,1092282.1299581442,1080127.5529678762,{"$f":"DM1109*$B$6-DM1110","v":1069811.2583360153},{"$f":"DN1109*$B$6-DN1110","v":1061425.75123254},1055067.9444429383,1050839.3936960085,1048846.5442517165,1049200.9893293385,1052019.7409845528,1057425.5140740424,1065547.0239775674,1076519.2987804636,null,null,null,"Federal Tax",null,{"$f":"EB1109*$B$6-EB1110","v":809070.52836129558},{"$f":"EC1109*$B$6-EC1110","v":-16011568.515935155},{"$f":"ED1109*$B$6-ED1110","v":-13015705.679508632},-10212696.044267429,-7582050.6594149666,-5108187.6951845558,-2785370.221317553,-593006.6919326412,106462.65954610884,514256.08788088511,{"$f":"EL1109*$B$6-EL1110","v":937578.15552260401},{"$f":"EM1109*$B$6-EM1110","v":1377426.5926805604},1834845.7875334874,2310929.2385069523,2806822.1271315608,3323724.0175766619,3862891.6892575794,4425642.1092332527,5013355.5514457207,5627478.8702043621,null,null,null,"Federal Tax",null,{"$f":"FA1109*$B$6-FA1110","v":581797.3159849667},{"$f":"FB1109*$B$6-FB1110","v":-12627936.913710846},{"$f":"FC1109*$B$6-FC1110","v":-10267432.879593583},-8058324.1245834203,-5984509.5426180083,-4033743.5698354351,-2201515.8666063645,-471644.55456655804,85384.474183161103,413388.48265723092,{"$f":"FK1109*$B$6-FK1110","v":753745.4625966876},{"$f":"FL1109*$B$6-FL1110","v":1107242.3828347505},1474702.9327968583,1856989.4505052206,2255004.9453497911,2669695.2204146683,3102051.09938771,3553110.7633311092,4023962.2028540969,4515745.7915047714,null,null,null,"Federal Tax",null,{"$f":"FZ1109*$B$6-FZ1110","v":1595520.9250418388},{"$f":"GA1109*$B$6-GA1110","v":-24875893.562895562},{"$f":"GB1109*$B$6-GB1110","v":-20207870.443777747},-15843697.581856452,-11751193.958986647,-7905890.0653037457,-4298787.2717654807,-897544.3128641434,156844.08615344434,751989.05145010736,{"$f":"GJ1109*$B$6-GJ1110","v":1370622.6986445114},{"$f":"GK1109*$B$6-GK1110","v":2014294.6201824269},2684627.3627896761,3383320.2737430963,4112153.5364796598,4872992.4051178033,5667791.6479424248,6498600.2104053432,7367566.1087189578,8276941.5656732852,null,null,null,"Federal Tax",null,{"$f":"GY1109*$B$6-GY1110","v":605892.08179442573},{"$f":"GZ1109*$B$6-GZ1110","v":-13801264.065263594},{"$f":"HA1109*$B$6-HA1110","v":-11222636.48245514},-8809096.7404881082,-6543078.5834762184,-4411221.7733118981,-2408604.4694997217,-517572.21443368075,94073.729881806663,455953.75579199148,{"$f":"HI1109*$B$6-HI1110","v":831390.899997734},{"$f":"HJ1109*$B$6-HJ1110","v":1221245.2969419362},1626417.1723551434,2047848.9471824612,2486527.4449049006,2943486.207480073,3419807.9253869602,3916626.9875329575,4435132.1570681194,4976569.3794527762]
[]
[]
[{"$f":"IRR(C1114:X1114,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(C1125:C1126)","v":-184629631.84061316},{"$f":"D1108-D1111-D1106","v":38707909.047005579},{"$f":"E1108-E1111-E1106","v":24244025.388299279},20056536.375150613,17543828.412054546,17550300.230744056,15647251.922451977,13733539.78053057,13707954.841759939,13672651.637247143,13628016.609460697,{"$f":"N1108-N1111-N1106","v":-27554580.138414428},{"$f":"O1108-O1111-O1106","v":15716962.212250311},{"$f":"P1108-P1111-P1106","v":15044553.432679232},14533394.36806074,14133388.608640974,14038066.650770335,13927459.445796499,13401105.037149031,12861027.237869438,12708320.005604833,{"$f":"C1125*-0.3","v":28305451.318174623},null,null,{"$f":"IRR(AC1114:AX1114,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(AC1125:AC1126)","v":-160307807.1325354},{"$f":"AD1108-AD1111-AD1106","v":33814769.484826893},{"$f":"AE1108-AE1111-AE1106","v":19154732.706726994},17593730.853983138,15400259.064826971,15394950.845249789,13732382.830481062,12061153.516028374,12029817.21269241,11990445.390280169,11943291.513181575,{"$f":"AN1108-AN1111-AN1106","v":-18159839.846032709},{"$f":"AO1108-AO1111-AO1106","v":13437238.585711498},{"$f":"AP1108-AP1111-AP1106","v":12644321.496796077},11986812.593913272,11426574.82716831,11103608.841737591,10782887.797489971,10170693.427346295,9559698.8142193481,9241989.6782076266,{"$f":"AC1125*-0.3","v":28305451.318174623},null,null,{"$f":"IRR(BC1114:BX1114,0.1)","v":6.5000000018575532E-2},"Free Cash Flow",{"$f":"SUM(BC1125:BC1126)","v":-127329655.76322541},{"$f":"BD1108-BD1111-BD1106","v":26219438.562127341},{"$f":"BE1108-BE1111-BE1106","v":16221298.686573859},13312668.491586797,11561155.163911698,11548830.188650863,10221205.017007114,8887609.2957780883,8857350.0929946844,8821407.804478487,8779894.9059744626,{"$f":"BN1108-BN1111-BN1106","v":-6291301.9839315917},{"$f":"BO1108-BO1111-BO1106","v":9485834.5419968162},{"$f":"BP1108-BP1111-BP1106","v":9066610.2408212889},8713676.9001959097,8407914.8429043796,8219271.9715246353,8030180.9978912063,7693727.292149459,7356190.0907382919,7163552.9585604547,{"$f":"BC1125*-0.3","v":28305451.318174623},null,{"$f":"IRR(CB1114:CW1114,0.1)","v":7.9422250268013972E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CC1093,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$173)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$15)","v":-763436856.10737598},{"$f":"CC1108-CC1111-CC1106","v":85307203.216798857},87035810.23316291,87203884.064207181,86690785.666398197,86877730.226248071,87072217.312915176,87273865.369773909,87481110.828130543,48474749.837399617,48040183.793863043,47584360.784201466,47106878.061036766,45915943.014606215,45393819.500330202,44848656.102876276,44279932.350433044,42995734.063979335,42378199.44860021,41735347.111360952,40375160.218103893,{"$f":"CB1114*-0.5","v":381718428.05368799},null,null,{"$f":"IRR(DB1114:DW1114,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(DC1093,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$184)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-111498596.21820065},{"$f":"DC1108-DC1111","v":13281026.018601056},{"$f":"DD1108-DD1111","v":15882258.179626433},12675363.793452691,10665969.724348664,10453435.499919845,8890763.6969490964,7326576.0395203624,7109489.8560353862,{"$f":"DK1108-DK1111","v":6890743.8865223965},{"$f":"DL1108-DL1111","v":6670259.1793097816},6447951.8979472835,6223733.137208961,5997508.7278553778,5769179.0296622105,5538638.7121955147,5305776.5227857791,5070475.0411233278,4832610.4198667835,4592052.1106238561,4348662.5746298004,{"$f":"DB1114*-0.5","v":55749298.109100327},null,{"$f":"IRR(EA1114:EV1114,0.1)","v":6.500000000003614E-2},"Free Cash Flow",{"$f":"SUM(EA1125:EA1126)","v":-2352159391.0056767},{"$f":"EB1108-EB1111","v":174585719.60653588},{"$f":"EC1108-EC1111","v":191650158.92014942},188878083.05175406,186279044.94611233,183832743.09856859,181523772.84587833,179346564.27622193,177280682.84013823,176688715.86613116,176369582.40855342,176016205.53825518,175627705.58751813,175203146.75977418,174741534.77225509,174241814.37312648,173702866.72707722,173123506.6630289,172502479.77730894,171838459.3852936,171130043.31417313,{"$f":"EU1128","v":1411295634.603406},null,{"$f":"IRR(EZ1114:FU1114,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(EZ1125:EZ1126)","v":-1848125235.7901738},{"$f":"FA1108-FA1111","v":136971723.71239176},{"$f":"FB1108-FB1111","v":150403882.73584333},148250696.10754308,146233965.18105802,144337748.72335172,142549953.21862331,140866212.65872636,139270481.88439035,138833375.99448055,138611199.51641575,138362688.92455688,138087164.47990644,137783902.57079774,137452133.86526236,137091041.36486986,136699758.35530382,136277366.24869943,135822892.31251311,135335307.27943233,134813522.83255327,{"$f":"FT1128","v":1108875141.4741039},null,{"$f":"IRR(FY1114:GT1114,0.1)","v":6.4999977838579692E-2},"Free Cash Flow",{"$f":"SUM(FY1125:FY1126)","v":-3696250471.5803475},{"$f":"FZ1108-FZ1111","v":275568313.00348258},{"$f":"GA1108-GA1111","v":302237215.03823733},297731517.44924539,293494744.77723604,289494934.82640344,285707819.2408182,282124583.05337334,278713051.33569729,277614367.98349363,276941054.02353221,276210492.61590612,275421232.69821864,274571733.63104695,273660361.46604282,272685385.01624572,271644971.7191214,270537183.28236043,269359971.10196465,268111171.44161943,266788500.36179394,{"$f":"GS1128","v":2217750282.9482079},null,{"$f":"IRR(GX1114:HS1114,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(GX1125:GX1126)","v":-2016136620.8620081},{"$f":"GY1108-GY1111","v":149315371.16471142},{"$f":"GZ1108-GZ1111","v":163981663.07755995},161646020.28442448,159459504.01838765,157404729.15863928,155468508.20038545,153646083.75561309,151919957.65477315,151458079.39545783,151230968.87602144,150975435.50885153,150690743.86602435,150376110.78063303,150030703.33363086,149653636.73323792,149243972.08174735,148800714.0243029,148322808.27394614,147809139.00694135,147258526.12208381,{"$f":"HR1128","v":1209681972.517205}]
[{"$f":"IRR(C1115:X1115,0.1)","v":0.15351193509363426},"ROE",{"$f":"-C1136","v":-20995454.379675139},{"$f":"D1114-D1118-D1121-D1131-D1110+D1106","v":4106867.0604418777},{"$f":"E1114-E1118-E1121-E1131-E1110+E1106","v":4151179.8717709575},4182108.6869166233,4200451.4207971543,4206923.2394866645,4202162.9539270326,4186738.8347380748,4161153.8959674425,4125850.691454648,4081215.6636682004,{"$f":"N1114-N1118-N1121-N1131-N1110+N1106","v":-301274.98038887978},{"$f":"O1114-O1118-O1121-O1131-O1110+O1106","v":-741532.73730605049},-785127.90914821113,-847121.5583845228,-926294.87824558443,-1021616.8361162243,-1132224.0410900598,-1257403.0967431176,-1396575.1501203664,-1549282.3823849708,{"$f":"X1114","v":28305451.318174623},null,null,{"$f":"IRR(AC1115:AX1115,0.1)","v":0.15432924615450894},"ROE",{"$f":"-AC1136","v":-18503169.708191786},{"$f":"AD1114-AD1118-AD1121-AD1131-AD1110+AD1106","v":3647460.8747973237},{"$f":"AE1114-AE1118-AE1121-AE1131-AE1110+AE1106","v":3672026.753321941},3686122.505792371,3690278.3830547067,3684970.1634775246,3670622.8985226722,3647614.3338838611,3616278.0305478964,3576906.2081356551,3529752.3310370613,{"$f":"AN1114-AN1118-AN1121-AN1131-AN1110+AN1106","v":312412.77593208477},{"$f":"AO1114-AO1118-AO1121-AO1131-AO1110+AO1106","v":-25915.547940620687},-359427.66412862623,-688780.77828888956,-1014621.5530891786,-1337587.538519898,-1658308.5827675178,-1977408.2268492838,-2295505.0861764587,-2613214.2221881803,{"$f":"AX1114","v":28305451.318174623},null,null,{"$f":"IRR(BC1115:BX1115,0.1)","v":0.13208146203183491},"ROE",{"$f":"-BC1136","v":-14479495.799809534},{"$f":"BD1114-BD1118-BD1121-BD1131-BD1110+BD1106","v":2356861.7846280169},{"$f":"BE1114-BE1118-BE1121-BE1131-BE1110+BE1106","v":2364286.258948788},2364884.0388398999,2358907.4960917057,2346582.5208308706,2328109.9378823,2303666.8053484526,2273407.6025650483,2237465.3140488509,2195952.415544827,{"$f":"BN1114-BN1118-BN1121-BN1131-BN1110+BN1106","v":567651.42769342475},{"$f":"BO1114-BO1118-BO1121-BO1131-BO1110+BO1106","v":377084.57581337611},187562.76100155688,-1292.685262551473,-189856.2465817451,-378499.11796148936,-567590.0915949184,-757496.43430571153,-948584.75881699286,-1141221.8909948291,{"$f":"BX1114","v":28305451.318174623},null,{"$f":"IRR(CB1115:CW1115,0.1)","v":0.10373004246696804},"ROE",{"$f":"-CB1136","v":-221465700.57093054},{"$f":"CC1114-CC1118-CC1121-CC1131-CC1110+CC1106","v":24222325.675527468},23946435.326719619,23651588.143118262,22646218.544574589,22312823.535012402,21959791.397345021,21586848.35518951,21193696.187935755,20088649.801637933,19654083.758101359,19198260.748439774,18720778.025275074,17529842.978844531,17007719.464568514,16462556.067114586,15893832.314671354,14609634.028217645,13992099.412838524,13349247.075599259,11989060.182342203,{"$f":"CW1114","v":381718428.05368799},null,null,{"$f":"IRR(DB1115:DW1115,0.1)","v":0.1112254111970421},"ROE",{"$f":"-DB1136","v":-13804220.6103303},{"$f":"DC1114-DC1118-DC1121-DC1131-DC1110","v":2321195.5138674797},{"$f":"DD1114-DD1118-DD1121-DD1131-DD1110","v":2112663.050194202},1902850.9303656928,1691706.221068806,1479171.9966399865,1265187.213524593,1049686.5759512139,832600.39246623777,613854.42295324802,393369.7157406332,171062.43437813502,-53156.326360187493,-279380.73571377061,-507710.43390693795,-738250.75137363374,-971112.94078336935,-1206414.4224458211,-1444279.0437023644,-1684837.3529452924,-1928226.8889393485,{"$f":"DW1114","v":55749298.109100327},null,{"$f":"IRR(EA1115:EV1115,0.1)","v":0.13465657156321331},"ROE",{"$f":"-EA1136","v":-416680480.85231918},{"$f":"EB1114-EB1118-EB1121-EB1131-EB1110+EB1106","v":47639811.404833898},{"$f":"EC1114-EC1118-EC1121-EC1131-EC1110+EC1106","v":47569004.770910181},47469217.186636373,47339946.441550612,47180649.169881679,46990739.312548444,46769586.492452361,46516514.299016729,46230798.477718599,45911665.020140864,{"$f":"EL1114-EL1118-EL1121-EL1131-EL1110+EL1106","v":45558288.149842627},{"$f":"EM1114-EM1118-EM1121-EM1131-EM1110+EM1106","v":45169788.199105568},44745229.371361621,44283617.383842543,43783896.984713919,43244949.338664666,42665589.274616338,42044562.388896391,41380541.996881045,40672125.925760575,{"$f":"EV1114","v":1411295634.603406},null,{"$f":"IRR(EZ1115:FU1115,0.1)","v":0.13453684329960058},"ROE",{"$f":"-EZ1136","v":-327391806.38396496},{"$f":"FA1114-FA1118-FA1121-FA1131-FA1110+FA1106","v":37228510.125340231},{"$f":"FB1114-FB1118-FB1121-FB1131-FB1110+FB1106","v":37197261.618583962},37143730.070664927,37067530.64175956,36968246.350812048,36845426.87100701,36698587.257193163,36527206.602080643,36330726.617870718,36108550.139805913,{"$f":"FK1114-FK1118-FK1121-FK1131-FK1110+FK1106","v":35860039.547947034},{"$f":"FL1114-FL1118-FL1121-FL1131-FL1110+FL1106","v":35584515.103296608},35281253.194187909,34949484.488652527,34588391.988260031,34197108.978693977,33774716.872089595,33320242.93590327,32832657.902822483,32310873.455943424,{"$f":"FU1114","v":1108875141.4741039},null,{"$f":"IRR(FY1115:GT1115,0.1)","v":0.13501886440289557},"ROE",{"$f":"-FY1136","v":-654783612.76792991},{"$f":"FZ1114-FZ1118-FZ1121-FZ1131-FZ1110+FZ1106","v":76081885.829379514},{"$f":"GA1114-GA1118-GA1121-GA1131-GA1110+GA1106","v":75823972.803718597},75517585.375489086,75161875.698639125,74755930.0813241,74298766.545585603,73789332.250306934,73226500.771077871,72609069.230273962,71935755.270312548,{"$f":"GJ1114-GJ1118-GJ1121-GJ1131-GJ1110+GJ1106","v":71205193.862686425},{"$f":"GK1114-GK1118-GK1121-GK1131-GK1110+GK1106","v":70415933.94499898},69566434.877827287,68655062.712823153,67680086.263026059,66639672.96590171,65531884.529140778,64354672.348744966,63105872.688399769,61783201.608574249,{"$f":"GT1114","v":2217750282.9482079},null,{"$f":"IRR(GX1115:HS1115,0.1)","v":0.13447835309937917},"ROE",{"$f":"-GX1136","v":-357154697.8734163},{"$f":"GY1114-GY1118-GY1121-GY1131-GY1110+GY1106","v":40504592.706109755},{"$f":"GZ1114-GZ1118-GZ1121-GZ1131-GZ1110+GZ1106","v":40483530.949640647},40438420.971466511,40368848.157334775,40274362.934050553,40154479.457531303,40008674.226667792,39836384.619526193,39637007.348247111,39409896.828810722,{"$f":"HI1114-HI1118-HI1121-HI1131-HI1110+HI1106","v":39154363.461640805},{"$f":"HJ1114-HJ1118-HJ1121-HJ1131-HJ1110+HJ1106","v":38869671.818813622},38555038.733422302,38209631.286420137,37832564.686027199,37422900.03453663,36979641.977092177,36501736.226735413,35988066.959730618,35437454.074873097,{"$f":"HS1114","v":1209681972.517205}]
[]
[]
[null,"Interest",null,{"$f":"C1122*$B$7","v":5948712.0742412899},{"$f":"D1122*$B$7","v":5768807.6306637302},{"$f":"E1122*$B$7","v":5579907.9649072923},{"$f":"F1122*$B$7","v":5381563.3158630319},{"$f":"G1122*$B$7","v":5173301.4343665577},{"$f":"H1122*$B$7","v":4954626.4587952606},{"$f":"I1122*$B$7","v":4725017.7344453996},{"$f":"J1122*$B$7","v":4483928.5738780443},{"$f":"K1122*$B$7","v":4230784.9552823221},{"$f":"L1122*$B$7","v":3964984.1557568125},{"$f":"M1122*$B$7","v":5504671.3182884865},{"$f":"N1122*$B$7","v":5067024.7648034208},{"$f":"O1122*$B$7","v":4607495.8836441021},{"$f":"P1122*$B$7","v":4124990.5584268169},{"$f":"Q1122*$B$7","v":3618359.9669486675},{"$f":"R1122*$B$7","v":3086397.8458966105},{"$f":"S1122*$B$7","v":2527837.6187919509},{"$f":"T1122*$B$7","v":1941349.3803320581},{"$f":"U1122*$B$7","v":1325536.7299491707},{"$f":"V1122*$B$7","v":678933.44704713905},null,null,null,null,"Interest",null,{"$f":"AC1122*$B$7","v":5242564.7506543398},{"$f":"AD1122*$B$7","v":5084016.0290798321},4917539.8714265972,4742739.9058907023,4559199.942078012,4366482.9800746869,4164130.169971195,3951659.719362529,3728565.7462234297,3494317.0744273756,4577137.1025147205,4213233.7626206661,3831135.2557319091,3429931.8234987142,3008668.2196538597,2566341.4356167624,2101898.31237781,1614233.03297691,1102184.4896059651,564533.519066473,null,null,null,null,"Interest",null,{"$f":"BC1122*$B$7","v":4102523.809946035},{"$f":"BD1122*$B$7","v":3978452.8759218552},{"$f":"BE1122*$B$7","v":3848178.3951964662},{"$f":"BF1122*$B$7","v":3711390.1904348079},{"$f":"BG1122*$B$7","v":3567762.5754350666},{"$f":"BH1122*$B$7","v":3416953.5796853378},{"$f":"BI1122*$B$7","v":3258604.1341481232},{"$f":"BJ1122*$B$7","v":3092337.2163340477},{"$f":"BK1122*$B$7","v":2917756.9526292682},{"$f":"BL1122*$B$7","v":2734447.6757392497},{"$f":"BM1122*$B$7","v":3206363.5017413311},{"$f":"BN1122*$B$7","v":2951442.9343506331},{"$f":"BO1122*$B$7","v":2683776.3385904003},{"$f":"BP1122*$B$7","v":2402726.413042156},{"$f":"BQ1122*$B$7","v":2107623.9912164998},{"$f":"BR1122*$B$7","v":1797766.4482995607},{"$f":"BS1122*$B$7","v":1472416.0282367747},{"$f":"BT1122*$B$7","v":1130798.0871708491},{"$f":"BU1122*$B$7","v":772099.24905162724},{"$f":"BV1122*$B$7","v":395465.46902644442},null,null,null,"Interest",null,{"$f":"CB1122*$B$7","v":16609927.542819791},16107600.360874996,15580156.819832964,15026341.101738829,14444834.597739989,13834252.768541206,13193141.847882483,12519975.381190825,11813150.591164583,11070984.561637031,10291710.2306331,9473472.1830789726,8614322.2331471406,7712214.7857187157,6765001.9659188688,5770428.5051290309,4726126.3712996999,3629609.1307789031,2478266.028232066,1269355.7705578872,null,null,null,null,"Interest",null,{"$f":"DB1122*$B$7","v":3911195.8395935856},3792911.1583948079,3668712.2431360912,3538303.3821144383,3401374.0780417025,3257598.3087653304,3106633.7510251394,2948120.9653979391,2781682.5404893784,2606922.1943353899,2423423.8308737022,2230750.54923893,2028443.603522419,1816021.3105200825,1592977.9028676292,1358782.324832553,1112876.9678957234,854676.34311205207,583565.68708919722,298899.49826519971,null,null,null,"Interest",null,{"$f":"EA1122*$B$7","v":83336096.170463845},{"$f":"EB1122*$B$7","v":82081768.329110429},{"$f":"EC1122*$B$7","v":80764724.095689341},{"$f":"ED1122*$B$7","v":79381827.6505972},{"$f":"EE1122*$B$7","v":77929786.383250445},{"$f":"EF1122*$B$7","v":76405143.052536353},{"$f":"EG1122*$B$7","v":74804267.555286556},{"$f":"EH1122*$B$7","v":73123348.283174261},{"$f":"EI1122*$B$7","v":71358383.047456369},{"$f":"EJ1122*$B$7","v":69505169.549952567},{"$f":"EK1122*$B$7","v":67559295.377573594},{"$f":"EL1122*$B$7","v":65516127.496575654},{"$f":"EM1122*$B$7","v":63370801.22152783},{"$f":"EN1122*$B$7","v":61118208.632727601},{"$f":"EO1122*$B$7","v":58752986.414487362},{"$f":"EP1122*$B$7","v":56269503.085335113},{"$f":"EQ1122*$B$7","v":53661845.589725256},{"$f":"ER1122*$B$7","v":50923805.219334908},{"$f":"ES1122*$B$7","v":48048862.830425039},{"$f":"ET1122*$B$7","v":45030173.322069675},null,null,null,"Interest",null,{"$f":"EZ1122*$B$7","v":65478361.276792996},{"$f":"FA1122*$B$7","v":64492817.972872451},{"$f":"FB1122*$B$7","v":63457997.503755882},{"$f":"FC1122*$B$7","v":62371436.011183478},{"$f":"FD1122*$B$7","v":61230546.44398246},{"$f":"FE1122*$B$7","v":60032612.398421384},{"$f":"FF1122*$B$7","v":58774781.650582254},{"$f":"FG1122*$B$7","v":57454059.365351178},{"$f":"FH1122*$B$7","v":56067300.965858549},{"$f":"FI1122*$B$7","v":54611204.646391273},{"$f":"FJ1122*$B$7","v":53082303.510950647},{"$f":"FK1122*$B$7","v":51476957.318737984},{"$f":"FL1122*$B$7","v":49791343.816914685},{"$f":"FM1122*$B$7","v":48021449.640000224},{"$f":"FN1122*$B$7","v":46163060.754240043},{"$f":"FO1122*$B$7","v":44211752.424191855},{"$f":"FP1122*$B$7","v":42162878.67764125},{"$f":"FQ1122*$B$7","v":40011561.243763112},{"$f":"FR1122*$B$7","v":37752677.938191079},{"$f":"FS1122*$B$7","v":35380850.467340432},null,null,null,"Interest",null,{"$f":"FY1122*$B$7","v":130956722.55358599},{"$f":"FZ1122*$B$7","v":128985635.9457449},{"$f":"GA1122*$B$7","v":126915995.00751176},{"$f":"GB1122*$B$7","v":124742872.02236696},{"$f":"GC1122*$B$7","v":122461092.88796492},{"$f":"GD1122*$B$7","v":120065224.79684277},{"$f":"GE1122*$B$7","v":117549563.30116451},{"$f":"GF1122*$B$7","v":114908118.73070236},{"$f":"GG1122*$B$7","v":112134601.9317171},{"$f":"GH1122*$B$7","v":109222409.29278255},{"$f":"GI1122*$B$7","v":106164607.02190129},{"$f":"GJ1122*$B$7","v":102953914.63747597},{"$f":"GK1122*$B$7","v":99582687.63382937},{"$f":"GL1122*$B$7","v":96042899.280000448},{"$f":"GM1122*$B$7","v":92326121.508480087},{"$f":"GN1122*$B$7","v":88423504.84838371},{"$f":"GO1122*$B$7","v":84325757.3552825},{"$f":"GP1122*$B$7","v":80023122.487526223},{"$f":"GQ1122*$B$7","v":75505355.876382157},{"$f":"GR1122*$B$7","v":70761700.934680864},null,null,null,"Interest",null,{"$f":"GX1122*$B$7","v":71430939.574683264},{"$f":"GY1122*$B$7","v":70355801.424951762},{"$f":"GZ1122*$B$7","v":69226906.367733687},{"$f":"HA1122*$B$7","v":68041566.557654709},{"$f":"HB1122*$B$7","v":66796959.757071771},{"$f":"HC1122*$B$7","v":65490122.616459697},{"$f":"HD1122*$B$7","v":64117943.618817009},{"$f":"HE1122*$B$7","v":62677155.671292186},{"$f":"HF1122*$B$7","v":61164328.326391131},{"$f":"HG1122*$B$7","v":59575859.614245012},{"$f":"HH1122*$B$7","v":57907967.466491595},{"$f":"HI1122*$B$7","v":56156680.711350501},{"$f":"HJ1122*$B$7","v":54317829.618452363},{"$f":"HK1122*$B$7","v":52387035.970909312},{"$f":"HL1122*$B$7","v":50359702.64098911},{"$f":"HM1122*$B$7","v":48231002.644572899},{"$f":"HN1122*$B$7","v":45995867.648335874},{"$f":"HO1122*$B$7","v":43648975.902287006},{"$f":"HP1122*$B$7","v":41184739.568935685},{"$f":"HQ1122*$B$7","v":38597291.418916799}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C1135)","v":9546800.9457924962},{"$f":"-PMT($B$7,20,$C1135)","v":9546800.9457924962},9546800.9457924962,9546800.9457924962,9546800.9457924962,9546800.9457924962,9546800.9457924962,9546800.9457924962,9546800.9457924962,9546800.9457924962,{"$f":"-PMT($B$7,20,$C1135)","v":9546800.9457924962},{"$f":"-PMT($B$7,20,$C1135)","v":9546800.9457924962},9546800.9457924962,9546800.9457924962,9546800.9457924962,9546800.9457924962,9546800.9457924962,9546800.9457924962,9546800.9457924962,9546800.9457924962,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AC1135)","v":8413539.1821445134},{"$f":"-PMT($B$7,20,$AC1135)","v":8413539.1821445134},8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,8413539.1821445134,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BC1135)","v":6583942.4904296361},{"$f":"-PMT($B$7,20,$BC1135)","v":6583942.4904296361},6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,6583942.4904296361,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},{"$f":"-PMT($B$7,20,$CB1135)","v":26656471.181715641},null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},{"$f":"-PMT($B$7,20,$DB1135)","v":6276889.4635691484},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},{"$f":"-PMT($B$7,30,$EA1135)","v":108422652.99753228},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},{"$f":"-PMT($B$7,30,$EZ1135)","v":85189227.355203912},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},{"$f":"-PMT($B$7,30,$FY1135)","v":170378454.71040782},null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347},{"$f":"-PMT($B$7,30,$GX1135)","v":92933702.569313347}]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N1106)*$A1135","v":4710801.442197307},{"$f":"-PMT($B$7,10,$N1106)*$A1135","v":4710801.442197307},4710801.442197307,4710801.442197307,4710801.442197307,4710801.442197307,4710801.442197307,4710801.442197307,4710801.442197307,4710801.442197307,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$AN1106)*$A1135","v":3441664.7182512945},{"$f":"-PMT($B$7,10,$AN1106)*$A1135","v":3441664.7182512945},3441664.7182512945,3441664.7182512945,3441664.7182512945,3441664.7182512945,3441664.7182512945,3441664.7182512945,3441664.7182512945,3441664.7182512945,null,null,null,null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$BN1106)*$A1135","v":1720832.3591256472},{"$f":"-PMT($B$7,10,$BN1106)*$A1135","v":1720832.3591256472},1720832.3591256472,1720832.3591256472,1720832.3591256472,1720832.3591256472,1720832.3591256472,1720832.3591256472,1720832.3591256472,1720832.3591256472]
[null,"Sinking Fund",null,{"$f":"D1120+D1119-D1118","v":3598088.8715512063},{"$f":"E1120+E1119-E1118","v":3777993.315128766},3966892.9808852039,4165237.6299294643,4373499.5114259385,4592174.4869972356,4821783.2113470966,5062872.3719144519,5316015.9905101741,5581816.7900356837,{"$f":"N1120+N1119-N1118","v":8752931.0697013177},{"$f":"O1120+O1119-O1118","v":9190577.6231863834},9650106.504345702,10132611.829562988,10639242.421041137,11171204.542093193,11729764.769197853,12316253.007657746,12932065.658040633,13578668.940942666,null,null,null,null,"Sinking Fund",null,{"$f":"AD1120+AD1119-AD1118","v":3170974.4314901736},{"$f":"AE1120+AE1119-AE1118","v":3329523.1530646812},3495999.3107179161,3670799.2762538111,3854339.2400665013,4047056.2020698264,4249409.0121733183,4461879.4627819844,4684973.4359210841,4919222.1077171378,{"$f":"AN1120+AN1119-AN1118","v":7278066.7978810864},{"$f":"AO1120+AO1119-AO1118","v":7641970.1377751408},8024068.6446638983,8425272.0768970922,8846535.6807419471,9288862.4647790454,9753305.5880179964,10240970.867418896,10753019.410789842,11290670.381329333,null,null,null,null,"Sinking Fund",null,{"$f":"BD1120+BD1119-BD1118","v":2481418.6804836011},{"$f":"BE1120+BE1119-BE1118","v":2605489.6145077809},2735764.0952331698,2872552.2999948282,3016179.9149945695,3166988.9107442982,{"$f":"BJ1120+BJ1119-BJ1118","v":3325338.3562815129},3491605.2740955884,3666185.5378003679,3849494.8146903864,{"$f":"BN1120+BN1119-BN1118","v":5098411.3478139527},{"$f":"BO1120+BO1119-BO1118","v":5353331.9152046507},5620998.5109648835,5902048.4365131278,6197150.8583387844,6507008.4012557231,6832358.8213185091,7173976.7623844352,7532675.600503657,7909309.3805288393,null,null,null,"Sinking Fund",null,{"$f":"CC1119-CC1118","v":10046543.638895851},10548870.820840646,11076314.361882677,11630130.079976812,12211636.583975652,12822218.413174435,13463329.333833158,14136495.800524816,14843320.590551058,15585486.62007861,16364760.951082541,17182998.99863667,18042148.948568501,18944256.395996924,19891469.215796772,20886042.676586609,21930344.810415942,23026862.050936736,24178205.153483577,25387115.411157753,null,null,null,null,"Sinking Fund",null,{"$f":"DC1119-DC1118","v":2365693.6239755629},{"$f":"DD1119-DD1118","v":2483978.3051743405},2608177.2204330573,2738586.0814547101,2875515.3855274459,3019291.1548038181,3170255.7125440091,3328768.4981712094,3495206.9230797701,3669967.2692337586,3853465.6326954463,4046138.9143302185,4248445.8600467294,4460868.1530490657,4683911.5607015193,4918107.1387365954,5164012.4956734255,5422213.120457096,5693323.7764799511,5977989.9653039491,null,null,null,"Sinking Fund",null,{"$f":"EB1120+EB1119-EB1118","v":25086556.827068433},{"$f":"EC1120+EC1119-EC1118","v":26340884.66842185},27657928.901842937,29040825.346935079,30492866.614281833,32017509.944995925,33618385.442245722,35299304.714358017,37064269.950075909,38917483.447579712,{"$f":"EL1120+EL1119-EL1118","v":40863357.619958684},{"$f":"EM1120+EM1119-EM1118","v":42906525.500956625},45051851.776004449,47304444.364804678,49669666.583044916,52153149.912197165,54760807.407807022,57498847.77819737,60373790.167107239,63392479.675462604,null,null,null,"Sinking Fund",null,{"$f":"FA1120+FA1119-FA1118","v":19710866.078410916},{"$f":"FB1120+FB1119-FB1118","v":20696409.382331461},21731229.851448029,22817791.344020434,23958680.911221452,25156614.956782527,26414445.704621658,27735167.989852734,29121926.389345363,30578022.708812639,{"$f":"FK1120+FK1119-FK1118","v":32106923.844253264},{"$f":"FL1120+FL1119-FL1118","v":33712270.036465928},35397883.538289227,37167777.715203688,39026166.600963868,40977474.931012057,43026348.677562661,45177666.1114408,47436549.417012833,49808376.88786348,null,null,null,"Sinking Fund",null,{"$f":"FZ1120+FZ1119-FZ1118","v":39421732.156821832},{"$f":"GA1120+GA1119-GA1118","v":41392818.764662921},43462459.702896059,45635582.688040867,47917361.822442904,50313229.913565055,52828891.409243315,55470335.979705468,58243852.778690726,61156045.417625278,{"$f":"GJ1120+GJ1119-GJ1118","v":64213847.688506529},{"$f":"GK1120+GK1119-GK1118","v":67424540.072931856},70795767.076578453,74335555.430407375,78052333.201927736,81954949.862024114,86052697.355125323,90355332.2228816,94873098.834025666,99616753.775726959,null,null,null,"Sinking Fund",null,{"$f":"GY1120+GY1119-GY1118","v":21502762.994630083},{"$f":"GZ1120+GZ1119-GZ1118","v":22577901.144361585},23706796.20157966,24892136.011658639,26136742.812241577,27443579.95285365,28815758.950496338,30256546.898021162,31769374.242922217,33357842.955068335,{"$f":"HI1120+HI1119-HI1118","v":35025735.102821752},{"$f":"HJ1120+HJ1119-HJ1118","v":36777021.857962847},38615872.950860985,40546666.598404035,42573999.928324237,44702699.924740449,46937834.920977473,49284726.667026341,51748963.000377662,54336411.150396548]
[null,"Mortgage Balance",{"$f":"C1135","v":118974241.48482579},{"$f":"C1122-D1121","v":115376152.61327459},{"$f":"D1122-E1121","v":111598159.29814583},{"$f":"E1122-F1121","v":107631266.31726062},{"$f":"F1122-G1121","v":103466028.68733115},{"$f":"G1122-H1121","v":99092529.175905213},{"$f":"H1122-I1121","v":94500354.688907981},{"$f":"I1122-J1121","v":89678571.477560878},{"$f":"J1122-K1121","v":84615699.105646431},{"$f":"K1122-L1121","v":79299683.115136251},{"$f":"(N1106*$A$54)+L1122-M1121","v":110093426.36576973},{"$f":"M1122-N1121","v":101340495.29606842},{"$f":"N1122-O1121","v":92149917.672882035},{"$f":"O1122-P1121","v":82499811.168536335},{"$f":"P1122-Q1121","v":72367199.338973343},{"$f":"Q1122-R1121","v":61727956.917932205},{"$f":"R1122-S1121","v":50556752.37583901},{"$f":"S1122-T1121","v":38826987.606641158},{"$f":"T1122-U1121","v":26510734.598983414},{"$f":"U1122-V1121","v":13578668.940942781},{"$f":"V1122-W1121","v":1.1548399925231934E-7},null,null,null,null,"Mortgage Balance",{"$f":"AC1135","v":104851295.0130868},{"$f":"AC1122-AD1121","v":101680320.58159663},{"$f":"AD1122-AE1121","v":98350797.428531945},{"$f":"AE1122-AF1121","v":94854798.117814034},{"$f":"AF1122-AG1121","v":91183998.84156023},{"$f":"AG1122-AH1121","v":87329659.601493731},{"$f":"AH1122-AI1121","v":83282603.399423897},{"$f":"AI1122-AJ1121","v":79033194.387250572},{"$f":"AJ1122-AK1121","v":74571314.924468592},{"$f":"AK1122-AL1121","v":69886341.488547504},{"$f":"(AN1106*$A$54)+AL1122-AM1121","v":91542742.050294399},{"$f":"AM1122-AN1121","v":84264675.252413318},{"$f":"AN1122-AO1121","v":76622705.11463818},{"$f":"AO1122-AP1121","v":68598636.469974279},{"$f":"AP1122-AQ1121","v":60173364.393077187},{"$f":"AQ1122-AR1121","v":51326828.712335244},{"$f":"AR1122-AS1121","v":42037966.247556195},{"$f":"AS1122-AT1121","v":32284660.659538198},{"$f":"AT1122-AU1121","v":22043689.792119302},{"$f":"AU1122-AV1121","v":11290670.38132946},{"$f":"AV1122-AW1121","v":1.2665987014770508E-7},null,null,null,null,"Mortgage Balance",{"$f":"BC1135","v":82050476.198920697},{"$f":"BC1122-BD1121","v":79569057.518437102},{"$f":"BD1122-BE1121","v":76963567.903929323},{"$f":"BE1122-BF1121","v":74227803.808696151},{"$f":"BF1122-BG1121","v":71355251.508701324},{"$f":"BG1122-BH1121","v":68339071.593706757},{"$f":"BH1122-BI1121","v":65172082.682962462},{"$f":"BI1122-BJ1121","v":61846744.326680951},{"$f":"BJ1122-BK1121","v":58355139.052585363},{"$f":"BK1122-BL1121","v":54688953.514784992},{"$f":"(BN1106*$A$54)+BL1122-BM1121","v":64127270.034826614},{"$f":"BM1122-BN1121","v":59028858.687012658},{"$f":"BN1122-BO1121","v":53675526.771808006},{"$f":"BO1122-BP1121","v":48054528.260843121},{"$f":"BP1122-BQ1121","v":42152479.824329995},{"$f":"BQ1122-BR1121","v":35955328.965991214},{"$f":"BR1122-BS1121","v":29448320.564735491},{"$f":"BS1122-BT1121","v":22615961.74341698},{"$f":"BT1122-BU1121","v":15441984.981032545},{"$f":"BU1122-BV1121","v":7909309.3805288877},{"$f":"BV1122-BW1121","v":4.8428773880004883E-8},null,null,null,"Mortgage Balance",{"$f":"CB1135","v":332198550.85639578},{"$f":"CB1122-CC1121","v":322152007.21749991},311603136.39665926,300526822.03477657,288896691.95479977,276685055.3708241,263862836.95764965,250399507.62381649,236263011.82329166,221419691.23274061,{"$f":"(CM1106*$A$54)+CK1122-CL1121","v":205834204.61266199},{"$f":"CL1122-CM1121","v":189469443.66157946},172286444.6629428,154244295.7143743,135300039.31837738,115408570.10258061,94522527.425993994,72592182.615578055,49565320.564641319,25387115.411157742,0,null,null,null,null,"Mortgage Balance",{"$f":"DB1135","v":78223916.791871712},{"$f":"DB1122-DC1121","v":75858223.167896152},73374244.862721816,70766067.642288759,68027481.56083405,65151966.175306603,62132675.020502783,58962419.307958774,55633650.809787564,52138443.886707798,{"$f":"(DM1106*$A$54)+DK1122-DL1121","v":48468476.617474042},{"$f":"DL1122-DM1121","v":44615010.984778598},40568872.070448376,36320426.210401647,31859558.05735258,27175646.496651061,22257539.357914466,17093526.862241041,11671313.741783945,5977989.9653039938,4.4703483581542969E-8,null,null,null,"Mortgage Balance",{"$f":"EA1135","v":1666721923.4092767},{"$f":"EA1122-EB1121","v":1641635366.5822084},{"$f":"EB1122-EC1121","v":1615294481.9137866},{"$f":"EC1122-ED1121","v":1587636553.0119438},{"$f":"ED1122-EE1121","v":1558595727.6650088},{"$f":"EE1122-EF1121","v":1528102861.0507269},{"$f":"EF1122-EG1121","v":1496085351.105731},{"$f":"EG1122-EH1121","v":1462466965.6634853},{"$f":"EH1122-EI1121","v":1427167660.9491272},{"$f":"EI1122-EJ1121","v":1390103390.9990513},{"$f":"EJ1122-EK1121","v":1351185907.5514717},{"$f":"EK1122-EL1121","v":1310322549.9315131},{"$f":"EL1122-EM1121","v":1267416024.4305565},{"$f":"EM1122-EN1121","v":1222364172.654552},{"$f":"EN1122-EO1121","v":1175059728.2897472},{"$f":"EO1122-EP1121","v":1125390061.7067022},{"$f":"EP1122-EQ1121","v":1073236911.7945051},{"$f":"EQ1122-ER1121","v":1018476104.3866981},{"$f":"ER1122-ES1121","v":960977256.60850072},{"$f":"ES1122-ET1121","v":900603466.44139349},{"$f":"ET1122-EU1121","v":837210986.76593089},null,null,null,"Mortgage Balance",{"$f":"EZ1135","v":1309567225.5358598},{"$f":"EZ1122-FA1121","v":1289856359.457449},{"$f":"FA1122-FB1121","v":1269159950.0751176},{"$f":"FB1122-FC1121","v":1247428720.2236695},{"$f":"FC1122-FD1121","v":1224610928.8796492},{"$f":"FD1122-FE1121","v":1200652247.9684277},{"$f":"FE1122-FF1121","v":1175495633.0116451},{"$f":"FF1122-FG1121","v":1149081187.3070235},{"$f":"FG1122-FH1121","v":1121346019.3171709},{"$f":"FH1122-FI1121","v":1092224092.9278255},{"$f":"FI1122-FJ1121","v":1061646070.2190129},{"$f":"FJ1122-FK1121","v":1029539146.3747596},{"$f":"FK1122-FL1121","v":995826876.33829367},{"$f":"FL1122-FM1121","v":960428992.80000448},{"$f":"FM1122-FN1121","v":923261215.08480084},{"$f":"FN1122-FO1121","v":884235048.48383701},{"$f":"FO1122-FP1121","v":843257573.55282497},{"$f":"FP1122-FQ1121","v":800231224.87526226},{"$f":"FQ1122-FR1121","v":755053558.76382148},{"$f":"FR1122-FS1121","v":707617009.34680867},{"$f":"FS1122-FT1121","v":657808632.45894516},null,null,null,"Mortgage Balance",{"$f":"FY1135","v":2619134451.0717196},{"$f":"FY1122-FZ1121","v":2579712718.9148979},{"$f":"FZ1122-GA1121","v":2538319900.1502352},{"$f":"GA1122-GB1121","v":2494857440.4473391},{"$f":"GB1122-GC1121","v":2449221857.7592983},{"$f":"GC1122-GD1121","v":2401304495.9368553},{"$f":"GD1122-GE1121","v":2350991266.0232902},{"$f":"GE1122-GF1121","v":2298162374.6140471},{"$f":"GF1122-GG1121","v":2242692038.6343417},{"$f":"GG1122-GH1121","v":2184448185.8556509},{"$f":"GH1122-GI1121","v":2123292140.4380257},{"$f":"GI1122-GJ1121","v":2059078292.7495191},{"$f":"GJ1122-GK1121","v":1991653752.6765873},{"$f":"GK1122-GL1121","v":1920857985.600009},{"$f":"GL1122-GM1121","v":1846522430.1696017},{"$f":"GM1122-GN1121","v":1768470096.967674},{"$f":"GN1122-GO1121","v":1686515147.1056499},{"$f":"GO1122-GP1121","v":1600462449.7505245},{"$f":"GP1122-GQ1121","v":1510107117.527643},{"$f":"GQ1122-GR1121","v":1415234018.6936173},{"$f":"GR1122-GS1121","v":1315617264.9178903},null,null,null,"Mortgage Balance",{"$f":"GX1135","v":1428618791.4936652},{"$f":"GX1122-GY1121","v":1407116028.4990351},{"$f":"GY1122-GZ1121","v":1384538127.3546736},{"$f":"GZ1122-HA1121","v":1360831331.1530941},{"$f":"HA1122-HB1121","v":1335939195.1414354},{"$f":"HB1122-HC1121","v":1309802452.3291938},{"$f":"HC1122-HD1121","v":1282358872.3763402},{"$f":"HD1122-HE1121","v":1253543113.4258437},{"$f":"HE1122-HF1121","v":1223286566.5278225},{"$f":"HF1122-HG1121","v":1191517192.2849002},{"$f":"HG1122-HH1121","v":1158159349.3298318},{"$f":"HH1122-HI1121","v":1123133614.22701},{"$f":"HI1122-HJ1121","v":1086356592.3690472},{"$f":"HJ1122-HK1121","v":1047740719.4181862},{"$f":"HK1122-HL1121","v":1007194052.8197821},{"$f":"HL1122-HM1121","v":964620052.89145792},{"$f":"HM1122-HN1121","v":919917352.96671748},{"$f":"HN1122-HO1121","v":872979518.04574001},{"$f":"HO1122-HP1121","v":823694791.37871361},{"$f":"HP1122-HQ1121","v":771945828.37833595},{"$f":"HQ1122-HR1121","v":717609417.22793937}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D1093,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-94351504.393915415},{"$f":"-($C1125)/20","v":4717575.2196957711},{"$f":"-($C1125)/20","v":4717575.2196957711},4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(AD1093,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-94351504.393915415},{"$f":"-($AC1125)/20","v":4717575.2196957711},{"$f":"-($AC1125)/20","v":4717575.2196957711},4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,null,null,null,null,"Solar Depr",{"$f":"-HLOOKUP(BD1093,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-94351504.393915415},{"$f":"-($BC1125)/20","v":4717575.2196957711},{"$f":"-($BC1125)/20","v":4717575.2196957711},4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711,4717575.2196957711]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D1093,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$23))*1)","v":-90278127.446697742},{"$f":"-($C1126)/10","v":9027812.7446697745},{"$f":"-($C1126)/10","v":9027812.7446697745},9027812.7446697745,9027812.7446697745,9027812.7446697745,9027812.7446697745,9027812.7446697745,9027812.7446697745,9027812.7446697745,9027812.7446697745,{"$f":"$N1106/10","v":4279477.6518434295},4279477.6518434295,4279477.6518434295,4279477.6518434295,4279477.6518434295,4279477.6518434295,4279477.6518434295,4279477.6518434295,4279477.6518434295,4279477.6518434295,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(AD1093,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$24))*1)","v":-65956302.738619998},{"$f":"-($AC1126)/10","v":6595630.2738619996},{"$f":"-($AC1126)/10","v":6595630.2738619996},6595630.2738619996,6595630.2738619996,6595630.2738619996,6595630.2738619996,6595630.2738619996,6595630.2738619996,6595630.2738619996,6595630.2738619996,{"$f":"$AN1106/10","v":3126543.8434663569},{"$f":"$AN1106/10","v":3126543.8434663569},3126543.8434663569,3126543.8434663569,3126543.8434663569,3126543.8434663569,3126543.8434663569,3126543.8434663569,3126543.8434663569,3126543.8434663569,null,null,null,null,"Storage Depr",{"$f":"-((HLOOKUP(BD1093,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$25))*1)","v":-32978151.369309999},{"$f":"-($BC1126)/10","v":3297815.1369309998},{"$f":"-($BC1126)/10","v":3297815.1369309998},3297815.1369309998,3297815.1369309998,3297815.1369309998,3297815.1369309998,3297815.1369309998,3297815.1369309998,3297815.1369309998,3297815.1369309998,{"$f":"$BN1106/10","v":1563271.9217331784},{"$f":"$BN1106/10","v":1563271.9217331784},1563271.9217331784,1563271.9217331784,1563271.9217331784,1563271.9217331784,1563271.9217331784,1563271.9217331784,1563271.9217331784,1563271.9217331784,null,null,null,"Depr",null,{"$f":"-($CB1114)/40","v":19085921.402684398},19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,19085921.402684398,null,null,null,null,"Depr",null,{"$f":"-($DB1114)/25","v":4459943.8487280263},{"$f":"-($DB1114)/25","v":4459943.8487280263},4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,4459943.8487280263,null,null,null,"Depr",{"$f":"-((HLOOKUP(EB1093,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$197)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$39))*1)","v":-2352159391.0056767},{"$f":"-($EA1126)/50","v":47043187.820113532},{"$f":"-($EA1126)/50","v":47043187.820113532},47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,47043187.820113532,null,null,null,"Depr",{"$f":"-((HLOOKUP(FA1093,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$40))*1)","v":-1848125235.7901738},{"$f":"-($EZ1126)/50","v":36962504.715803474},{"$f":"-($EZ1126)/50","v":36962504.715803474},36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,36962504.715803474,null,null,null,"Depr",{"$f":"-((HLOOKUP(FZ1093,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$41))*1)","v":-3696250471.5803475},{"$f":"-($FY1126)/50","v":73925009.431606948},{"$f":"-($FY1126)/50","v":73925009.431606948},73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,73925009.431606948,null,null,null,"Depr",{"$f":"-((HLOOKUP(GY1093,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$163)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-2016136620.8620081},{"$f":"-($GX1126)/50","v":40322732.417240165},{"$f":"-($GX1126)/50","v":40322732.417240165},40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165,40322732.417240165]
[null,"Accum Depreciation",null,{"$f":"SUM($D1125:D1126)","v":13745387.964365546},{"$f":"SUM($D1125:E1126)","v":27490775.928731091},{"$f":"SUM($D1125:F1126)","v":41236163.893096633},{"$f":"SUM($D1125:G1126)","v":54981551.857462175},{"$f":"SUM($D1125:H1126)","v":68726939.821827725},{"$f":"SUM($D1125:I1126)","v":82472327.786193267},{"$f":"SUM($D1125:J1126)","v":96217715.750558823},{"$f":"SUM($D1125:K1126)","v":109963103.71492438},{"$f":"SUM($D1125:L1126)","v":123708491.67928994},{"$f":"SUM($D1125:M1126)","v":137453879.64365548},{"$f":"SUM($D1125:N1126)","v":146450932.51519468},{"$f":"SUM($D1125:O1126)","v":155447985.38673386},{"$f":"SUM($D1125:P1126)","v":164445038.25827307},{"$f":"SUM($D1125:Q1126)","v":173442091.12981224},{"$f":"SUM($D1125:R1126)","v":182439144.00135145},{"$f":"SUM($D1125:S1126)","v":191436196.87289065},{"$f":"SUM($D1125:T1126)","v":200433249.74442983},{"$f":"SUM($D1125:U1126)","v":209430302.61596903},{"$f":"SUM($D1125:V1126)","v":218427355.48750824},{"$f":"SUM($D1125:W1126)","v":227424408.35904744},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD1125:AD1126)","v":11313205.49355777},{"$f":"SUM($AD1125:AE1126)","v":22626410.987115543},{"$f":"SUM($AD1125:AF1126)","v":33939616.480673313},{"$f":"SUM($AD1125:AG1126)","v":45252821.974231079},{"$f":"SUM($AD1125:AH1126)","v":56566027.467788845},{"$f":"SUM($AD1125:AI1126)","v":67879232.961346611},{"$f":"SUM($AD1125:AJ1126)","v":79192438.454904377},{"$f":"SUM($AD1125:AK1126)","v":90505643.948462158},{"$f":"SUM($AD1125:AL1126)","v":101818849.44201994},{"$f":"SUM($AD1125:AM1126)","v":113132054.93557772},{"$f":"SUM($AD1125:AN1126)","v":120976173.99873985},{"$f":"SUM($AD1125:AO1126)","v":128820293.06190199},{"$f":"SUM($AD1125:AP1126)","v":136664412.12506413},{"$f":"SUM($AD1125:AQ1126)","v":144508531.18822628},{"$f":"SUM($AD1125:AR1126)","v":152352650.25138843},{"$f":"SUM($AD1125:AS1126)","v":160196769.31455058},{"$f":"SUM($AD1125:AT1126)","v":168040888.37771273},{"$f":"SUM($AD1125:AU1126)","v":175885007.44087487},{"$f":"SUM($AD1125:AV1126)","v":183729126.50403702},{"$f":"SUM($AD1125:AW1126)","v":191573245.56719917},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD1125:BD1126)","v":8015390.3566267714},{"$f":"SUM($BD1125:BE1126)","v":16030780.713253543},{"$f":"SUM($BD1125:BF1126)","v":24046171.06988031},{"$f":"SUM($BD1125:BG1126)","v":32061561.426507078},{"$f":"SUM($BD1125:BH1126)","v":40076951.78313385},{"$f":"SUM($BD1125:BI1126)","v":48092342.139760628},{"$f":"SUM($BD1125:BJ1126)","v":56107732.496387407},{"$f":"SUM($BD1125:BK1126)","v":64123122.853014179},{"$f":"SUM($BD1125:BL1126)","v":72138513.20964095},{"$f":"SUM($BD1125:BM1126)","v":80153903.566267714},{"$f":"SUM($BD1125:BN1126)","v":86434750.707696676},{"$f":"SUM($BD1125:BO1126)","v":92715597.849125624},{"$f":"SUM($BD1125:BP1126)","v":98996444.990554586},{"$f":"SUM($BD1125:BQ1126)","v":105277292.13198353},{"$f":"SUM($BD1125:BR1126)","v":111558139.2734125},{"$f":"SUM($BD1125:BS1126)","v":117838986.41484146},{"$f":"SUM($BD1125:BT1126)","v":124119833.55627042},{"$f":"SUM($BD1125:BU1126)","v":130400680.69769938},{"$f":"SUM($BD1125:BV1126)","v":136681527.83912832},{"$f":"SUM($BD1125:BW1126)","v":142962374.98055723},null,null,null,"Accum Depreciation",null,{"$f":"SUM($CB1126:CC1126)","v":19085921.402684398},{"$f":"SUM($CB1126:CD1126)","v":38171842.805368796},{"$f":"SUM($CB1126:CE1126)","v":57257764.208053194},{"$f":"SUM($CB1126:CF1126)","v":76343685.610737592},{"$f":"SUM($CB1126:CG1126)","v":95429607.013421983},{"$f":"SUM($CB1126:CH1126)","v":114515528.41610637},{"$f":"SUM($CB1126:CI1126)","v":133601449.81879076},{"$f":"SUM($CB1126:CJ1126)","v":152687371.22147515},{"$f":"SUM($CB1126:CK1126)","v":171773292.62415954},{"$f":"SUM($CB1126:CL1126)","v":190859214.02684394},{"$f":"SUM($CB1126:CM1126)","v":209945135.42952833},{"$f":"SUM($CB1126:CN1126)","v":229031056.83221272},{"$f":"SUM($CB1126:CO1126)","v":248116978.23489711},{"$f":"SUM($CB1126:CP1126)","v":267202899.6375815},{"$f":"SUM($CB1126:CQ1126)","v":286288821.04026592},{"$f":"SUM($CB1126:CR1126)","v":305374742.44295031},{"$f":"SUM($CB1126:CS1126)","v":324460663.8456347},{"$f":"SUM($CB1126:CT1126)","v":343546585.24831909},{"$f":"SUM($CB1126:CU1126)","v":362632506.65100348},{"$f":"SUM($CB1126:CV1126)","v":381718428.05368787},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($DB1126:DC1126)","v":4459943.8487280263},{"$f":"SUM($DB1126:DD1126)","v":8919887.6974560525},{"$f":"SUM($DB1126:DE1126)","v":13379831.546184078},{"$f":"SUM($DB1126:DF1126)","v":17839775.394912105},{"$f":"SUM($DB1126:DG1126)","v":22299719.243640132},{"$f":"SUM($DB1126:DH1126)","v":26759663.092368159},{"$f":"SUM($DB1126:DI1126)","v":31219606.941096187},{"$f":"SUM($DB1126:DJ1126)","v":35679550.78982421},{"$f":"SUM($DB1126:DK1126)","v":40139494.638552234},{"$f":"SUM($DB1126:DL1126)","v":44599438.487280257},{"$f":"SUM($DB1126:DM1126)","v":49059382.336008281},{"$f":"SUM($DB1126:DN1126)","v":53519326.184736304},{"$f":"SUM($DB1126:DO1126)","v":57979270.033464327},{"$f":"SUM($DB1126:DP1126)","v":62439213.882192351},{"$f":"SUM($DB1126:DQ1126)","v":66899157.730920374},{"$f":"SUM($DB1126:DR1126)","v":71359101.579648405},{"$f":"SUM($DB1126:DS1126)","v":75819045.428376436},{"$f":"SUM($DB1126:DT1126)","v":80278989.277104467},{"$f":"SUM($DB1126:DU1126)","v":84738933.125832498},{"$f":"SUM($DB1126:DV1126)","v":89198876.974560529},null,null,null,"Accum Depreciation",null,{"$f":"SUM($EB1126:EB1126)","v":47043187.820113532},{"$f":"SUM($EB1126:EC1126)","v":94086375.640227064},{"$f":"SUM($EB1126:ED1126)","v":141129563.46034059},{"$f":"SUM($EB1126:EE1126)","v":188172751.28045413},{"$f":"SUM($EB1126:EF1126)","v":235215939.10056767},{"$f":"SUM($EB1126:EG1126)","v":282259126.92068118},{"$f":"SUM($EB1126:EH1126)","v":329302314.74079472},{"$f":"SUM($EB1126:EI1126)","v":376345502.56090826},{"$f":"SUM($EB1126:EJ1126)","v":423388690.3810218},{"$f":"SUM($EB1126:EK1126)","v":470431878.20113534},{"$f":"SUM($EB1126:EL1126)","v":517475066.02124888},{"$f":"SUM($EB1126:EM1126)","v":564518253.84136236},{"$f":"SUM($EB1126:EN1126)","v":611561441.6614759},{"$f":"SUM($EB1126:EO1126)","v":658604629.48158944},{"$f":"SUM($EB1126:EP1126)","v":705647817.30170298},{"$f":"SUM($EB1126:EQ1126)","v":752691005.12181652},{"$f":"SUM($EB1126:ER1126)","v":799734192.94193006},{"$f":"SUM($EB1126:ES1126)","v":846777380.7620436},{"$f":"SUM($EB1126:ET1126)","v":893820568.58215714},{"$f":"SUM($EB1126:EU1126)","v":940863756.40227067},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FA1126:FA1126)","v":36962504.715803474},{"$f":"SUM($FA1126:FB1126)","v":73925009.431606948},{"$f":"SUM($FA1126:FC1126)","v":110887514.14741042},{"$f":"SUM($FA1126:FD1126)","v":147850018.8632139},{"$f":"SUM($FA1126:FE1126)","v":184812523.57901737},{"$f":"SUM($FA1126:FF1126)","v":221775028.29482085},{"$f":"SUM($FA1126:FG1126)","v":258737533.01062432},{"$f":"SUM($FA1126:FH1126)","v":295700037.72642779},{"$f":"SUM($FA1126:FI1126)","v":332662542.4422313},{"$f":"SUM($FA1126:FJ1126)","v":369625047.1580348},{"$f":"SUM($FA1126:FK1126)","v":406587551.87383831},{"$f":"SUM($FA1126:FL1126)","v":443550056.58964181},{"$f":"SUM($FA1126:FM1126)","v":480512561.30544531},{"$f":"SUM($FA1126:FN1126)","v":517475066.02124882},{"$f":"SUM($FA1126:FO1126)","v":554437570.73705232},{"$f":"SUM($FA1126:FP1126)","v":591400075.45285583},{"$f":"SUM($FA1126:FQ1126)","v":628362580.16865933},{"$f":"SUM($FA1126:FR1126)","v":665325084.88446283},{"$f":"SUM($FA1126:FS1126)","v":702287589.60026634},{"$f":"SUM($FA1126:FT1126)","v":739250094.31606984},null,null,null,"Accum Depreciation",null,{"$f":"SUM($FZ1126:FZ1126)","v":73925009.431606948},{"$f":"SUM($FZ1126:GA1126)","v":147850018.8632139},{"$f":"SUM($FZ1126:GB1126)","v":221775028.29482085},{"$f":"SUM($FZ1126:GC1126)","v":295700037.72642779},{"$f":"SUM($FZ1126:GD1126)","v":369625047.15803474},{"$f":"SUM($FZ1126:GE1126)","v":443550056.58964169},{"$f":"SUM($FZ1126:GF1126)","v":517475066.02124864},{"$f":"SUM($FZ1126:GG1126)","v":591400075.45285559},{"$f":"SUM($FZ1126:GH1126)","v":665325084.88446259},{"$f":"SUM($FZ1126:GI1126)","v":739250094.3160696},{"$f":"SUM($FZ1126:GJ1126)","v":813175103.74767661},{"$f":"SUM($FZ1126:GK1126)","v":887100113.17928362},{"$f":"SUM($FZ1126:GL1126)","v":961025122.61089063},{"$f":"SUM($FZ1126:GM1126)","v":1034950132.0424976},{"$f":"SUM($FZ1126:GN1126)","v":1108875141.4741046},{"$f":"SUM($FZ1126:GO1126)","v":1182800150.9057117},{"$f":"SUM($FZ1126:GP1126)","v":1256725160.3373187},{"$f":"SUM($FZ1126:GQ1126)","v":1330650169.7689257},{"$f":"SUM($FZ1126:GR1126)","v":1404575179.2005327},{"$f":"SUM($FZ1126:GS1126)","v":1478500188.6321397},null,null,null,"Accum Depreciation",null,{"$f":"SUM($GY1126:GY1126)","v":40322732.417240165},{"$f":"SUM($GY1126:GZ1126)","v":80645464.83448033},{"$f":"SUM($GY1126:HA1126)","v":120968197.25172049},{"$f":"SUM($GY1126:HB1126)","v":161290929.66896066},{"$f":"SUM($GY1126:HC1126)","v":201613662.08620083},{"$f":"SUM($GY1126:HD1126)","v":241936394.50344101},{"$f":"SUM($GY1126:HE1126)","v":282259126.92068118},{"$f":"SUM($GY1126:HF1126)","v":322581859.33792132},{"$f":"SUM($GY1126:HG1126)","v":362904591.75516146},{"$f":"SUM($GY1126:HH1126)","v":403227324.17240161},{"$f":"SUM($GY1126:HI1126)","v":443550056.58964175},{"$f":"SUM($GY1126:HJ1126)","v":483872789.00688189},{"$f":"SUM($GY1126:HK1126)","v":524195521.42412204},{"$f":"SUM($GY1126:HL1126)","v":564518253.84136224},{"$f":"SUM($GY1126:HM1126)","v":604840986.25860238},{"$f":"SUM($GY1126:HN1126)","v":645163718.67584252},{"$f":"SUM($GY1126:HO1126)","v":685486451.09308267},{"$f":"SUM($GY1126:HP1126)","v":725809183.51032281},{"$f":"SUM($GY1126:HQ1126)","v":766131915.92756295},{"$f":"SUM($GY1126:HR1126)","v":806454648.34480309}]
[null,"End Year Book Value",null,{"$f":"-$C1114-D1127","v":170884243.87624761},{"$f":"-$C1114-E1127","v":157138855.91188207},143393467.94751653,129648079.98315099,115902692.01878543,102157304.05441989,88411916.090054333,74666528.125688776,60921140.16132322,{"$f":"-$C1114-M1127+$N1106","v":89970528.715391964},{"$f":"-$C1114-N1127+$N1106","v":80973475.843852758},71976422.972313583,62979370.100774385,53982317.22923521,44985264.357696004,35988211.486156799,26991158.614617623,17994105.743078418,8997052.8715392128,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC1114-AD1127","v":148994601.63897762},{"$f":"-$AC1114-AE1127","v":137681396.14541987},{"$f":"-$AC1114-AF1127","v":126368190.65186208},{"$f":"-$AC1114-AG1127","v":115054985.15830432},{"$f":"-$AC1114-AH1127","v":103741779.66474655},{"$f":"-$AC1114-AI1127","v":92428574.171188787},{"$f":"-$AC1114-AJ1127","v":81115368.677631021},{"$f":"-$AC1114-AK1127","v":69802163.18407324},{"$f":"-$AC1114-AL1127","v":58488957.690515459},{"$f":"-$AC1114-AM1127","v":47175752.196957678},{"$f":"-$AC1114-AN1127","v":39331633.133795545},{"$f":"-$AC1114-AO1127","v":31487514.070633411},{"$f":"-$AC1114-AP1127","v":23643395.007471263},{"$f":"-$AC1114-AQ1127","v":15799275.944309115},{"$f":"-$AC1114-AR1127","v":7955156.8811469674},{"$f":"-$AC1114-AS1127","v":111037.81798481941},{"$f":"-$AC1114-AT1127","v":-7733081.2451773286},{"$f":"-$AC1114-AU1127","v":-15577200.308339477},{"$f":"-$AC1114-AV1127","v":-23421319.371501625},{"$f":"-$AC1114-AW1127","v":-31265438.434663773},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC1114-BD1127","v":119314265.40659863},{"$f":"-$BC1114-BE1127","v":111298875.04997186},{"$f":"-$BC1114-BF1127","v":103283484.6933451},{"$f":"-$BC1114-BG1127","v":95268094.336718321},{"$f":"-$BC1114-BH1127","v":87252703.980091557},{"$f":"-$BC1114-BI1127","v":79237313.623464778},{"$f":"-$BC1114-BJ1127","v":71221923.266837999},{"$f":"-$BC1114-BK1127","v":63206532.910211228},{"$f":"-$BC1114-BL1127","v":55191142.553584456},{"$f":"-$BC1114-BM1127","v":47175752.196957693},{"$f":"-$BC1114-BN1127","v":40894905.05552873},{"$f":"-$BC1114-BO1127","v":34614057.914099783},{"$f":"-$BC1114-BP1127","v":28333210.77267082},{"$f":"-$BC1114-BQ1127","v":22052363.631241873},{"$f":"-$BC1114-BR1127","v":15771516.489812911},{"$f":"-$BC1114-BS1127","v":9490669.3483839482},{"$f":"-$BC1114-BT1127","v":3209822.2069549859},{"$f":"-$BC1114-BU1127","v":-3071024.9344739765},{"$f":"-$BC1114-BV1127","v":-9351872.075902909},{"$f":"-$BC1114-BW1127","v":-15632719.217331827},null,null,null,"End Year Book Value",null,{"$f":"-$CB1114-CC1127","v":744350934.70469153},725265013.3020072,706179091.89932275,687093170.49663842,668007249.09395397,648921327.69126964,629835406.28858519,610749484.88590086,591663563.4832164,572577642.08053207,553491720.67784762,534405799.27516329,515319877.87247884,496233956.46979451,477148035.06711006,458062113.66442567,438976192.26174128,419890270.85905689,400804349.4563725,381718428.05368811,null,null,null,null,"End Year Book Value",null,{"$f":"-$DB1114-DC1127","v":107038652.36947262},{"$f":"-$DB1114-DD1127","v":102578708.52074461},98118764.672016576,93658820.823288545,89198876.974560529,84738933.125832498,80278989.277104467,75819045.428376436,71359101.57964842,66899157.730920397,62439213.882192373,57979270.03346435,53519326.184736326,49059382.336008303,44599438.487280279,40139494.638552248,35679550.789824218,31219606.941096187,26759663.092368156,22299719.243640125,null,null,null,"End Year Book Value",null,{"$f":"-$EA1126-EB1127","v":2305116203.1855631},{"$f":"-$EA1126-EC1127","v":2258073015.3654499},{"$f":"-$EA1126-ED1127","v":2211029827.5453362},{"$f":"-$EA1126-EE1127","v":2163986639.7252226},{"$f":"-$EA1126-EF1127","v":2116943451.9051092},{"$f":"-$EA1126-EG1127","v":2069900264.0849955},{"$f":"-$EA1126-EH1127","v":2022857076.2648821},{"$f":"-$EA1126-EI1127","v":1975813888.4447684},{"$f":"-$EA1126-EJ1127","v":1928770700.624655},{"$f":"-$EA1126-EK1127","v":1881727512.8045413},{"$f":"-$EA1126-EL1127","v":1834684324.9844279},{"$f":"-$EA1126-EM1127","v":1787641137.1643143},{"$f":"-$EA1126-EN1127","v":1740597949.3442008},{"$f":"-$EA1126-EO1127","v":1693554761.5240874},{"$f":"-$EA1126-EP1127","v":1646511573.7039738},{"$f":"-$EA1126-EQ1127","v":1599468385.8838601},{"$f":"-$EA1126-ER1127","v":1552425198.0637467},{"$f":"-$EA1126-ES1127","v":1505382010.2436333},{"$f":"-$EA1126-ET1127","v":1458338822.4235196},{"$f":"-$EA1126-EU1127","v":1411295634.603406},null,null,null,"End Year Book Value",null,{"$f":"-$EZ1126-FA1127","v":1811162731.0743704},{"$f":"-$EZ1126-FB1127","v":1774200226.3585668},{"$f":"-$EZ1126-FC1127","v":1737237721.6427634},{"$f":"-$EZ1126-FD1127","v":1700275216.92696},{"$f":"-$EZ1126-FE1127","v":1663312712.2111564},{"$f":"-$EZ1126-FF1127","v":1626350207.495353},{"$f":"-$EZ1126-FG1127","v":1589387702.7795494},{"$f":"-$EZ1126-FH1127","v":1552425198.063746},{"$f":"-$EZ1126-FI1127","v":1515462693.3479424},{"$f":"-$EZ1126-FJ1127","v":1478500188.632139},{"$f":"-$EZ1126-FK1127","v":1441537683.9163356},{"$f":"-$EZ1126-FL1127","v":1404575179.200532},{"$f":"-$EZ1126-FM1127","v":1367612674.4847283},{"$f":"-$EZ1126-FN1127","v":1330650169.768925},{"$f":"-$EZ1126-FO1127","v":1293687665.0531216},{"$f":"-$EZ1126-FP1127","v":1256725160.3373179},{"$f":"-$EZ1126-FQ1127","v":1219762655.6215143},{"$f":"-$EZ1126-FR1127","v":1182800150.9057109},{"$f":"-$EZ1126-FS1127","v":1145837646.1899076},{"$f":"-$EZ1126-FT1127","v":1108875141.4741039},null,null,null,"End Year Book Value",null,{"$f":"-$FY1126-FZ1127","v":3622325462.1487408},{"$f":"-$FY1126-GA1127","v":3548400452.7171335},{"$f":"-$FY1126-GB1127","v":3474475443.2855268},{"$f":"-$FY1126-GC1127","v":3400550433.85392},{"$f":"-$FY1126-GD1127","v":3326625424.4223127},{"$f":"-$FY1126-GE1127","v":3252700414.990706},{"$f":"-$FY1126-GF1127","v":3178775405.5590987},{"$f":"-$FY1126-GG1127","v":3104850396.127492},{"$f":"-$FY1126-GH1127","v":3030925386.6958847},{"$f":"-$FY1126-GI1127","v":2957000377.2642779},{"$f":"-$FY1126-GJ1127","v":2883075367.8326712},{"$f":"-$FY1126-GK1127","v":2809150358.4010639},{"$f":"-$FY1126-GL1127","v":2735225348.9694567},{"$f":"-$FY1126-GM1127","v":2661300339.5378499},{"$f":"-$FY1126-GN1127","v":2587375330.1062431},{"$f":"-$FY1126-GO1127","v":2513450320.6746359},{"$f":"-$FY1126-GP1127","v":2439525311.2430286},{"$f":"-$FY1126-GQ1127","v":2365600301.8114219},{"$f":"-$FY1126-GR1127","v":2291675292.3798151},{"$f":"-$FY1126-GS1127","v":2217750282.9482079},null,null,null,"End Year Book Value",null,{"$f":"-$GX1126-GY1127","v":1975813888.444768},{"$f":"-$GX1126-GZ1127","v":1935491156.0275278},{"$f":"-$GX1126-HA1127","v":1895168423.6102877},{"$f":"-$GX1126-HB1127","v":1854845691.1930475},{"$f":"-$GX1126-HC1127","v":1814522958.7758074},{"$f":"-$GX1126-HD1127","v":1774200226.358567},{"$f":"-$GX1126-HE1127","v":1733877493.9413269},{"$f":"-$GX1126-HF1127","v":1693554761.5240867},{"$f":"-$GX1126-HG1127","v":1653232029.1068466},{"$f":"-$GX1126-HH1127","v":1612909296.6896064},{"$f":"-$GX1126-HI1127","v":1572586564.2723663},{"$f":"-$GX1126-HJ1127","v":1532263831.8551261},{"$f":"-$GX1126-HK1127","v":1491941099.437886},{"$f":"-$GX1126-HL1127","v":1451618367.0206459},{"$f":"-$GX1126-HM1127","v":1411295634.6034057},{"$f":"-$GX1126-HN1127","v":1370972902.1861656},{"$f":"-$GX1126-HO1127","v":1330650169.7689254},{"$f":"-$GX1126-HP1127","v":1290327437.3516853},{"$f":"-$GX1126-HQ1127","v":1250004704.9344451},{"$f":"-$GX1126-HR1127","v":1209681972.517205}]
[null,"Prop. Tax Value",{"$f":"-C1114","v":184629631.84061316},{"$f":"C1129/(($C1129/$X1129)^(1/21))","v":168856957.53568333},{"$f":"D1129/(($C1129/$X1129)^(1/21))","v":154431722.70863837},{"$f":"E1129/(($C1129/$X1129)^(1/21))","v":141238817.3209736},{"$f":"F1129/(($C1129/$X1129)^(1/21))","v":129172965.03817028},{"$f":"G1129/(($C1129/$X1129)^(1/21))","v":118137883.1488883},{"$f":"H1129/(($C1129/$X1129)^(1/21))","v":108045514.25119227},{"$f":"I1129/(($C1129/$X1129)^(1/21))","v":98815323.574844703},{"$f":"J1129/(($C1129/$X1129)^(1/21))","v":90373656.332460925},{"$f":"K1129/(($C1129/$X1129)^(1/21))","v":82653149.971336216},{"$f":"L1129/(($C1129/$X1129)^(1/21))","v":75592196.635850877},{"$f":"(M1129+$N1106)/(($C1129/($X1129+$N1106))^(1/21))","v":113127746.33163847},{"$f":"N1129/(($N1129/$X1129)^(1/11))","v":99739967.337757945},{"$f":"O1129/(($N1129/$X1129)^(1/11))","v":87936526.688809723},{"$f":"P1129/(($N1129/$X1129)^(1/11))","v":77529930.402978718},{"$f":"Q1129/(($N1129/$X1129)^(1/11))","v":68354872.936499938},{"$f":"R1129/(($N1129/$X1129)^(1/11))","v":60265611.356534086},{"$f":"S1129/(($N1129/$X1129)^(1/11))","v":53133650.260030478},{"$f":"T1129/(($N1129/$X1129)^(1/11))","v":46845700.66423367},{"$f":"U1129/(($N1129/$X1129)^(1/11))","v":41301880.446444675},{"$f":"V1129/(($N1129/$X1129)^(1/11))","v":36414127.747582369},{"$f":"X1114","v":28305451.318174623},null,null,null,"Prop. Tax Value",{"$f":"-AC1114","v":160307807.1325354},{"$f":"AC1129/(($AC1129/$AX1129)^(1/21))","v":147602428.3244552},{"$f":"AD1129/(($AC1129/$AX1129)^(1/21))","v":135904028.86157531},125132799.44289199,115215256.14493494,106083739.09672819,97675950.887841091,89934531.560437754,82806667.285818174,76243730.055748284,70200945.930466056,{"$f":"(AM1129+$AN1106)/(($AC1129/($AX1129+$AN1106))^(1/21))","v":96794298.386968017},{"$f":"(AN1129+$AN1106)/(($AC1129/($AX1129+$AN1106))^(1/21))","v":122163142.55038615},146363861.70531324,169450242.9311555,191473596.64609712,212482870.64658475,232524758.89578933,251643805.30283234,269882502.7234295,287281387.40198529,{"$f":"AX1114","v":28305451.318174623},null,null,null,"Prop. Tax Value",{"$f":"-BC1114","v":127329655.76322541},{"$f":"BC1129/(($BC1129/$BX1129)^(1/21))","v":118530876.1029363},{"$f":"BD1129/(($BC1129/$BX1129)^(1/21))","v":110340112.87877327},102715350.72032446,95617477.618412912,89010084.295984522,82859277.442940935,77133505.856886238,71803398.597958311,66841614.327543162,62222701.05803965,{"$f":"(BM1129+$BN1106)/(($BC1129/($BX1129+$BN1106))^(1/21))","v":74009024.90265125},{"$f":"(BN1129+$BN1106)/(($BC1129/($BX1129+$BN1106))^(1/21))","v":85213053.239295036},95863553.991122425,105987873.82113233,115612008.34858589,124760668.89642566,133457345.94108307,141724369.42759004,149582966.10486266,157053314.02837321,{"$f":"BX1114","v":28305451.318174623},null,null,"Prop. Tax Value",{"$f":"-CB1114","v":763436856.10737598},{"$f":"CB1129/(($CB1129/$CW1129)^(1/21))","v":738649419.1802578},714666786.24511445,691462826.74768949,669012258.54634953,647290620.36563516,626274245.14419615,605940234.24807179,586266432.52122045,567231404.14611351,548814409.28809357,530995381.49804819,513754905.8487789,497074197.78124356,480935082.63762325,465319975.85891443,450211863.82546979,435594285.31961292,421451313.5901286,407767538.99908751,394528052.23209751,{"$f":"CW1114","v":381718428.05368799},null,null,null,"Prop. Tax Value",{"$f":"-DB1114","v":111498596.21820065},{"$f":"DB1129/(($DB1129/$DW1129)^(1/21))","v":107878435.10191293},104375814.17852804,100986917.12703046,97708051.535560638,94535644.878305048,91466240.623009518,88496494.464874625,85623170.682729885,82843138.61351639,80153369.241236791,77550931.896656021,75032991.064156801,72596803.292270899,70239714.204519972,67959155.607309058,65752642.691721633,63617771.326167397,61552215.436932981,59553724.473781504,57620120.957839631,{"$f":"DW1114","v":55749298.109100327},null,null,"Prop. Tax Value",{"$f":"-EA1114","v":2352159391.0056767},{"$f":"EA1129/(($EA1129/$EV1129)^(1/21))","v":2295633330.2184281},{"$f":"EB1129/(($EA1129/$EV1129)^(1/21))","v":2240465678.8826571},2186623792.2994022,2134075810.2727616,2082790638.2570596,2032737928.957077,1983888064.3704572,1936212138.2616594,1889681939.0570924,1844269933.1513033,1799949248.6143453,1756693659.290683,1714477569.2802253,1673275997.7923028,1633064564.3636303,1593819474.4315009,1555517505.2536824,1518135992.166678,1481652815.1742237,1446046385.8580847,{"$f":"EV1114","v":1411295634.603406},null,null,"Prop. Tax Value",{"$f":"-EZ1114","v":1848125235.7901738},{"$f":"EZ1129/(($EZ1129/$FU1129)^(1/21))","v":1803711902.3144784},{"$f":"FA1129/(($EZ1129/$FU1129)^(1/21))","v":1760365890.5506582},1718061551.0923865,1676773850.9285975,1636478358.6305459,1597151229.8948452,1558769193.4339297,1521309537.2055886,1484750094.9734287,1449069233.1903088,1414245838.1969848,1380259303.7283931,1347089518.7201762,1314716855.4082372,1283122157.7142801,1252286729.9104643,1222192325.556464,1192821136.702389,1164155783.3511748,1136179303.1742084,{"$f":"FU1114","v":1108875141.4741039},null,null,"Prop. Tax Value",{"$f":"-FY1114","v":3696250471.5803475},{"$f":"FY1129/(($FY1129/$GT1129)^(1/21))","v":3607423804.6289568},{"$f":"FZ1129/(($FY1129/$GT1129)^(1/21))","v":3520731781.1013165},3436123102.184773,3353547701.8571949,3272956717.2610917,3194302459.7896905,3117538386.8678594,3042619074.4111772,2969500189.9468575,2898138466.3806176,2828491676.3939695,2760518607.4567862,2694179037.4403524,2629433710.8164744,2566244315.4285603,2504573459.8209286,2444384651.1129279,2385642273.404778,2328311566.7023497,2272358606.3484168,{"$f":"GT1114","v":2217750282.9482079},null,null,"Prop. Tax Value",{"$f":"-GX1114","v":2016136620.8620081},{"$f":"GX1129/(($GX1129/$HS1129)^(1/21))","v":1967685711.6157949},{"$f":"GY1129/(($GX1129/$HS1129)^(1/21))","v":1920399153.327991},1874248964.8280582,1829207837.376652,1785249118.5060503,1742346796.2489226,1700475483.7461054,1659610404.2242787,1619727376.3346498,1580802799.8439734,1542813641.6694381,1505737422.2491562,1469552202.2401924,1434236569.5362589,1399769626.5973966,1366130978.0841429,1333300718.7888699,1301259421.8571517,1269988127.292191,1239468330.7355003,{"$f":"HS1114","v":1209681972.517205}]
[null,"Tax Dep",null,{"$f":"($C1114*0.85)*-D$4","v":31387037.41290424},50219259.860646784,30131555.916388068,18078933.54983284,18078933.54983284,9039466.7749164198,null,null,null,null,{"$f":"($N1106)*D$6","v":6113661.7734235227},{"$f":"($N1106)*E$6","v":10480440.769364558},{"$f":"($N1106)*F$6","v":7486090.2563697109},{"$f":"($N1106)*G$6","v":5347207.3259783648},{"$f":"($N1106)*H$6","v":3819433.8042702605},{"$f":"($N1106)*I$6","v":3819433.8042702605},{"$f":"($N1106)*J$6","v":3819433.8042702605},{"$f":"($N1106)*K$6","v":1909074.9804873536},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AC1114*0.85)*-D$4","v":27252327.212531019},33662698.910764478,{"$f":"($AC1114*0.85)*-F$4","v":26162234.124029778},{"$f":"($AC1114*0.85)*-G$4","v":15697340.474417865},{"$f":"($AC1114*0.85)*-H$4","v":15697340.474417865},{"$f":"($AC1114*0.85)*-I$4","v":7848670.2372089326},null,null,null,null,{"$f":"($AN1106)*D$6","v":4466580.5347760366},{"$f":"($AN1106)*E$6","v":7656905.8726491081},{"$f":"($AN1106)*F$6","v":5469263.1453756979},{"$f":"($AN1106)*G$6","v":3906616.532411213},{"$f":"($AN1106)*H$6","v":2790440.3802937232},{"$f":"($AN1106)*I$6","v":2790440.3802937232},{"$f":"($AN1106)*J$6","v":2790440.3802937232},{"$f":"($AN1106)*K$6","v":1394751.2085703416},null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BC1114*0.85)*-D$4","v":21646041.47974832},{"$f":"($BC1114*0.85)*-E$4","v":34633666.367597312},{"$f":"($BC1114*0.85)*-F$4","v":20780199.820558384},{"$f":"($BC1114*0.85)*-G$4","v":12468119.892335031},{"$f":"($BC1114*0.85)*-H$4","v":12468119.892335031},{"$f":"($BC1114*0.85)*-I$4","v":6234059.9461675156},null,null,null,null,{"$f":"($BN1106)*D$6","v":2233290.2673880183},{"$f":"($BN1106)*E$6","v":3828452.936324554},{"$f":"($BN1106)*F$6","v":2734631.5726878489},{"$f":"($BN1106)*G$6","v":1953308.2662056065},{"$f":"($BN1106)*H$6","v":1395220.1901468616},{"$f":"($BN1106)*I$6","v":1395220.1901468616},{"$f":"($BN1106)*J$6","v":1395220.1901468616},{"$f":"($BN1106)*K$6","v":697375.60428517079},null,null,null,null,null,"Tax Dep",null,{"$f":"($C1114)*-D$5","v":6923611.1940229936},{"$f":"($C1114)*-E$5","v":13328413.122573864},{"$f":"($C1114)*-F$5","v":12329566.814316148},{"$f":"($C1114)*-G$5","v":11406418.655113081},{"$f":"($C1114)*-H$5","v":10551583.459691042},{"$f":"($C1114)*-I$5","v":9759522.3390948102},{"$f":"($C1114)*-J$5","v":9028388.9970059823},{"$f":"($C1114)*-K$5","v":8350798.2481509326},{"$f":"($C1114)*-L$5","v":8236327.8764097523},{"$f":"($C1114)*-M$5","v":8236327.8764097523},{"$f":"($C1114)*-N$5","v":8236327.8764097523},{"$f":"($C1114)*-O$5","v":8236327.8764097523},{"$f":"($C1114)*-P$5","v":8236327.8764097523},{"$f":"($C1114)*-Q$5","v":8236327.8764097523},{"$f":"($C1114)*-R$5","v":8236327.8764097523},{"$f":"($C1114)*-S$5","v":8236327.8764097523},{"$f":"($C1114)*-T$5","v":8236327.8764097523},{"$f":"($C1114)*-U$5","v":8236327.8764097523},{"$f":"($C1114)*-V$5","v":8236327.8764097523},{"$f":"($C1114)*-W$5","v":8236327.8764097523},null,null,null,null,"Tax Dep",null,{"$f":"($DB1114)*-D$4","v":22299719.243640132},{"$f":"($DB1114)*-E$4","v":35679550.78982421},{"$f":"($DB1114)*-F$4","v":21407730.473894525},{"$f":"($DB1114)*-G$4","v":12844638.284336714},{"$f":"($DB1114)*-H$4","v":12844638.284336714},{"$f":"($DB1114)*-I$4","v":6422319.142168357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($EA1114)*-D$5","v":88205977.162712872},{"$f":"($EA1114)*-E$5","v":169802386.43669981},{"$f":"($EA1114)*-F$5","v":157077204.1313591},{"$f":"($EA1114)*-G$5","v":145316407.17633072},{"$f":"($EA1114)*-H$5","v":134425909.19597444},{"$f":"($EA1114)*-I$5","v":124335145.40856007},{"$f":"($EA1114)*-J$5","v":115020594.22017759},{"$f":"($EA1114)*-K$5","v":106388169.25518675},{"$f":"($EA1114)*-L$5","v":104929830.43276323},{"$f":"($EA1114)*-M$5","v":104929830.43276323},{"$f":"($EA1114)*-N$5","v":104929830.43276323},{"$f":"($EA1114)*-O$5","v":104929830.43276323},{"$f":"($EA1114)*-P$5","v":104929830.43276323},{"$f":"($EA1114)*-Q$5","v":104929830.43276323},{"$f":"($EA1114)*-R$5","v":104929830.43276323},{"$f":"($EA1114)*-S$5","v":104929830.43276323},{"$f":"($EA1114)*-T$5","v":104929830.43276323},{"$f":"($EA1114)*-U$5","v":104929830.43276323},{"$f":"($EA1114)*-V$5","v":104929830.43276323},{"$f":"($EA1114)*-W$5","v":104929830.43276323},{"$f":"($EA1114)*-X$5","v":52429632.825516537},null,null,"Tax Dep",null,{"$f":"($EZ1114)*-D$5","v":69304696.34213151},{"$f":"($EZ1114)*-E$5","v":133416160.77169265},{"$f":"($EZ1114)*-F$5","v":123417803.24606782},{"$f":"($EZ1114)*-G$5","v":114177177.06711693},{"$f":"($EZ1114)*-H$5","v":105620357.22540843},{"$f":"($EZ1114)*-I$5","v":97691899.963868573},{"$f":"($EZ1114)*-J$5","v":90373324.030139491},{"$f":"($EZ1114)*-K$5","v":83590704.414789557},{"$f":"($EZ1114)*-L$5","v":82444866.768599644},{"$f":"($EZ1114)*-M$5","v":82444866.768599644},{"$f":"($EZ1114)*-N$5","v":82444866.768599644},{"$f":"($EZ1114)*-O$5","v":82444866.768599644},{"$f":"($EZ1114)*-P$5","v":82444866.768599644},{"$f":"($EZ1114)*-Q$5","v":82444866.768599644},{"$f":"($EZ1114)*-R$5","v":82444866.768599644},{"$f":"($EZ1114)*-S$5","v":82444866.768599644},{"$f":"($EZ1114)*-T$5","v":82444866.768599644},{"$f":"($EZ1114)*-U$5","v":82444866.768599644},{"$f":"($EZ1114)*-V$5","v":82444866.768599644},{"$f":"($EZ1114)*-W$5","v":82444866.768599644},{"$f":"($EZ1114)*-X$5","v":41194711.505762972},null,null,"Tax Dep",null,{"$f":"($FY1114)*-D$5","v":138609392.68426302},{"$f":"($FY1114)*-E$5","v":266832321.5433853},{"$f":"($FY1114)*-F$5","v":246835606.49213564},{"$f":"($FY1114)*-G$5","v":228354354.13423386},{"$f":"($FY1114)*-H$5","v":211240714.45081687},{"$f":"($FY1114)*-I$5","v":195383799.92773715},{"$f":"($FY1114)*-J$5","v":180746648.06027898},{"$f":"($FY1114)*-K$5","v":167181408.82957911},{"$f":"($FY1114)*-L$5","v":164889733.53719929},{"$f":"($FY1114)*-M$5","v":164889733.53719929},{"$f":"($FY1114)*-N$5","v":164889733.53719929},{"$f":"($FY1114)*-O$5","v":164889733.53719929},{"$f":"($FY1114)*-P$5","v":164889733.53719929},{"$f":"($FY1114)*-Q$5","v":164889733.53719929},{"$f":"($FY1114)*-R$5","v":164889733.53719929},{"$f":"($FY1114)*-S$5","v":164889733.53719929},{"$f":"($FY1114)*-T$5","v":164889733.53719929},{"$f":"($FY1114)*-U$5","v":164889733.53719929},{"$f":"($FY1114)*-V$5","v":164889733.53719929},{"$f":"($FY1114)*-W$5","v":164889733.53719929},{"$f":"($FY1114)*-X$5","v":82389423.011525944},null,null,"Tax Dep",null,{"$f":"($GX1114)*-D$5","v":75605123.282325298},{"$f":"($GX1114)*-E$5","v":145544902.66002837},{"$f":"($GX1114)*-F$5","v":134637603.5411649},{"$f":"($GX1114)*-G$5","v":124556920.43685487},{"$f":"($GX1114)*-H$5","v":115222207.88226376},{"$f":"($GX1114)*-I$5","v":106572981.77876574},{"$f":"($GX1114)*-J$5","v":98589080.760152191},{"$f":"($GX1114)*-K$5","v":91189859.361588627},{"$f":"($GX1114)*-L$5","v":89939854.656654179},{"$f":"($GX1114)*-M$5","v":89939854.656654179},{"$f":"($GX1114)*-N$5","v":89939854.656654179},{"$f":"($GX1114)*-O$5","v":89939854.656654179},{"$f":"($GX1114)*-P$5","v":89939854.656654179},{"$f":"($GX1114)*-Q$5","v":89939854.656654179},{"$f":"($GX1114)*-R$5","v":89939854.656654179},{"$f":"($GX1114)*-S$5","v":89939854.656654179},{"$f":"($GX1114)*-T$5","v":89939854.656654179},{"$f":"($GX1114)*-U$5","v":89939854.656654179},{"$f":"($GX1114)*-V$5","v":89939854.656654179},{"$f":"($GX1114)*-W$5","v":89939854.656654179},{"$f":"($GX1114)*-X$5","v":44939685.279014163}]
[null,"After Tax Dep. Value",null,{"$f":"D1130*$B$6","v":6591277.8567098901},10546044.570735825,6327626.742441494,3796576.0454648961,3796576.0454648961,1898288.0227324481,null,null,null,null,{"$f":"N1130*$B$6","v":1283868.9724189397},2200892.5615665573,1572078.9538376392,1122913.5384554565,802081.09889675467,802081.09889675467,802081.09889675467,400905.74590234424,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD1130*$B$6","v":5722988.7146315137},7069166.77126054,5494069.1660462534,3296441.4996277518,3296441.4996277518,1648220.7498138759,null,null,null,null,{"$f":"AN1130*$B$6","v":937981.91230296763},1607950.2332563126,1148545.2605288965,820389.4718063547,585992.47986168182,585992.47986168182,585992.47986168182,292897.75379977172,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD1130*$B$6","v":4545668.710747147},7273069.9371954352,4363841.9623172609,2618305.1773903565,2618305.1773903565,1309152.5886951783,null,null,null,null,{"$f":"BN1130*$B$6","v":468990.95615148381},803975.11662815628,574272.63026444823,410194.73590317735,292996.23993084091,292996.23993084091,292996.23993084091,146448.87689988586,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CC1130*$B$6","v":1453958.3507448286},2798966.7557405112,2589209.0310063912,2395347.9175737468,2215832.5265351189,2049499.69120991,1895961.6893712562,1753667.6321116958,1729628.8540460479,1729628.8540460479,1729628.8540460479,1729628.8540460479,1729628.8540460479,1729628.8540460479,1729628.8540460479,1729628.8540460479,{"$f":"CS1130*$B$6","v":1729628.8540460479},{"$f":"CT1130*$B$6","v":1729628.8540460479},{"$f":"CU1130*$B$6","v":1729628.8540460479},{"$f":"CV1130*$B$6","v":1729628.8540460479},null,null,null,null,"After Tax Dep. Value",null,{"$f":"DC1130*$B$6","v":4682941.041164428},7492705.6658630837,4495623.39951785,2697374.0397107098,2697374.0397107098,1348687.0198553549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"EB1130*$B$6","v":18523255.204169702},{"$f":"EC1130*$B$6","v":35658501.151706956},32986212.867585409,30516445.507029448,28229440.931154631,26110380.535797615,24154324.786237292,22341515.543589216,22035264.390880279,22035264.390880279,22035264.390880279,22035264.390880279,22035264.390880279,22035264.390880279,22035264.390880279,22035264.390880279,22035264.390880279,22035264.390880279,22035264.390880279,22035264.390880279,11010222.893358473,null,null,"After Tax Dep. Value",null,{"$f":"FA1130*$B$6","v":14553986.231847616},{"$f":"FB1130*$B$6","v":28017393.762055457},25917738.681674242,23977207.184094556,22180275.017335769,20515298.9924124,18978398.046329293,17554047.927105807,17313422.021405924,17313422.021405924,17313422.021405924,17313422.021405924,17313422.021405924,17313422.021405924,17313422.021405924,17313422.021405924,17313422.021405924,17313422.021405924,17313422.021405924,17313422.021405924,8650889.416210223,null,null,"After Tax Dep. Value",null,{"$f":"FZ1130*$B$6","v":29107972.463695232},{"$f":"GA1130*$B$6","v":56034787.524110913},51835477.363348484,47954414.368189111,44360550.034671538,41030597.984824799,37956796.092658587,35108095.854211614,34626844.042811848,34626844.042811848,34626844.042811848,34626844.042811848,34626844.042811848,34626844.042811848,34626844.042811848,34626844.042811848,34626844.042811848,34626844.042811848,34626844.042811848,34626844.042811848,17301778.832420446,null,null,"After Tax Dep. Value",null,{"$f":"GY1130*$B$6","v":15877075.889288312},{"$f":"GZ1130*$B$6","v":30564429.558605958},28273896.743644629,26156953.291739523,24196663.65527539,22380326.173540805,20703706.959631961,19149870.46593361,18887369.477897376,18887369.477897376,18887369.477897376,18887369.477897376,18887369.477897376,18887369.477897376,18887369.477897376,18887369.477897376,18887369.477897376,18887369.477897376,18887369.477897376,18887369.477897376,9437333.9085929729]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D1131:I1131)","v":27404830.196615662},{"$f":"C1133/C1137","v":0.14843137541580362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AD1131:AI1131)","v":21971304.361487146},{"$f":"AC1133/AC1137","v":0.13705698277890013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BD1131:BI1131)","v":18899715.936156355},{"$f":"BC1133/BC1137","v":0.14843137541580365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"CB1133/CB1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,DC1131:DH1131)","v":19470458.815998636},{"$f":"DB1133/DB1137","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,EB1131:EV1131)","v":268756986.74408108},{"$f":"EA1133/EA1137","v":0.11425968315402843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FA1131:FU1131)","v":211166203.87034926},{"$f":"EZ1133/EZ1137","v":0.11425968315402839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,FZ1131:GT1131)","v":422332407.74069852},{"$f":"FY1133/FY1137","v":0.11425968315402839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,GY1131:HS1131)","v":230363131.4949266},{"$f":"GX1133/GX1137","v":0.11425968315402843}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D1110:W1110)","v":17255105.779496554},{"$f":"C1134/C1137","v":9.3457943925233627E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AD1110:AW1110)","v":14982038.049769664},{"$f":"AC1134/AC1137","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BD1110:BW1110)","v":11899967.828338822},{"$f":"BC1134/BC1137","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,CC1110:CV1110)","v":209772604.68004969},{"$f":"CB1134/CB1137","v":0.27477400783300088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,DC1110:DV1110)","v":0},{"$f":"DB1134/DB1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,EB1110:EU1110)","v":0},{"$f":"EA1134/EA1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FA1110:FT1110)","v":0},{"$f":"EZ1134/EZ1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,FZ1110:GS1110)","v":0},{"$f":"FY1134/FY1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,GY1110:HR1110)","v":0},{"$f":"GX1134/GX1137","v":0}]
[0.85,"Debt",{"$f":"(C1137-C1133-C1134)*$A1135","v":118974241.48482579},{"$f":"C1135/C1137","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC1137-AC1133-AC1134)*$A1135","v":104851295.0130868},{"$f":"AC1135/AC1137","v":0.65406231230148626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC1137-BC1133-BC1134)*$A1135","v":82050476.198920697},{"$f":"BC1135/BC1137","v":0.64439407856011832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(CB1137-CB1133-CB1134)*$BZ1135","v":332198550.85639578},{"$f":"CB1135/CB1137","v":0.43513559530019946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(DB1137-DB1133-DB1134)*$CZ1135","v":78223916.791871712},{"$f":"DB1135/DB1137","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EA1137-EA1133-EA1134)*$DY1135","v":1666721923.4092767},{"$f":"EA1135/EA1137","v":0.70859225347677735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(EZ1137-EZ1133-EZ1134)*$EX1135","v":1309567225.5358598},{"$f":"EZ1135/EZ1137","v":0.70859225347677746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(FY1137-FY1133-FY1134)*$FW1135","v":2619134451.0717196},{"$f":"FY1135/FY1137","v":0.70859225347677746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(GX1137-GX1133-GX1134)*$GV1135","v":1428618791.4936652},{"$f":"GX1135/GX1137","v":0.70859225347677723}]
[0.15,"Equity",{"$f":"(C1137-C1133-C1134)*$A1136","v":20995454.379675139},{"$f":"C1136/C1137","v":0.1137166020988444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC1137-AC1133-AC1134)*$A1136","v":18503169.708191786},{"$f":"AC1136/AC1137","v":0.11542276099437992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC1137-BC1133-BC1134)*$A1136","v":14479495.799809534},{"$f":"BC1136/BC1137","v":0.1137166020988444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(CB1137-CB1133-CB1134)*$BZ1136","v":221465700.57093054},{"$f":"CB1136/CB1137","v":0.29009039686679966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(DB1137-DB1133-DB1134)*$CZ1136","v":13804220.6103303},{"$f":"DB1136/DB1137","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EA1137-EA1133-EA1134)*$DY1136","v":416680480.85231918},{"$f":"EA1136/EA1137","v":0.17714806336919434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(EZ1137-EZ1133-EZ1134)*$EX1136","v":327391806.38396496},{"$f":"EZ1136/EZ1137","v":0.17714806336919436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(FY1137-FY1133-FY1134)*$FW1136","v":654783612.76792991},{"$f":"FY1136/FY1137","v":0.17714806336919436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(GX1137-GX1133-GX1134)*$GV1136","v":357154697.8734163},{"$f":"GX1136/GX1137","v":0.17714806336919431}]
[null,"Total",{"$f":"-C1114","v":184629631.84061316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC1114","v":160307807.1325354},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-BC1114","v":127329655.76322541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CB1114","v":763436856.10737598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-DB1114","v":111498596.21820065},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EA1114","v":2352159391.0056767},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-EZ1114","v":1848125235.7901738},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-FY1114","v":3696250471.5803475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-GX1114","v":2016136620.8620081}]
[null,"Check",{"$f":"SUM(C1133:C1136)-C1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC1133:AC1136)-AC1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC1133:BC1136)-BC1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CB1133:CB1136)-CB1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(DB1133:DB1136)-DB1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EA1133:EA1136)-EA1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(EZ1133:EZ1136)-EZ1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(FY1133:FY1136)-FY1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(GX1133:GX1136)-GX1137","v":0}]

{"sheet":"Peak Credit","index":9,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,null,"Table 9.11: Resource Peak Credit"]
[]
[null,null,"Resource","Peak Credit (percent)"]
[null,null,"Solar",2]
[null,null,"Northwest wind",5]
[null,null,"Montana wind 100-200 MW",35]
[null,null,"Montana wind 300 MW",30]
[null,null,"Montana wind 400 MW",28]
[null,null,"Hydro w/ storage","Varies "]
[null,null,"Hydro run-of-river","Varies "]
[null,null,"Storage 2 hr duration",10]
[null,null,"Storage 4 hr duration",15]
[null,null,"Storage 8 hr duration",30]
[null,null,"Storage 12 hr duration",50]
[null,null,"Storage 16 hr duration",60]
[null,null,"Storage 24 hr duration",65]
[null,null,"Storage 40 hr duration",75]
[null,null,"Storage 70 hr duration",95]
[null,null,"Demand response",60]
[null,null,"Solar + 4 hr Storage ",13]
[null,null,"Solar + 2 hr Storage ",12]
[]
[]
[]
[null,null,"Note: Solar plus storage assumes the solar resource only may charge the storage device for the duration of the project"]

{"sheet":"Ownership Storage","index":10,"n_rows":555,"n_cols":297,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Storage Analysis"]
[]
[]
[]
[{"$f":"C6&\" \"&'Resource Options'!$B$28","v":"2022 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z6&\" \"&'Resource Options'!$B$29","v":"2022 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW6&\" \"&'Resource Options'!$B$30","v":"2022 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT6&\" \"&'Resource Options'!$B$31","v":"2022 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ6&\" \"&'Resource Options'!$B$32","v":"2022 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN6&\" \"&'Resource Options'!$B$33","v":"2022 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK6&\" \"&'Resource Options'!$B$34","v":"2022 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX6&\" \"&'Resource Options'!$B$37","v":"2022 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU6&\" \"&'Resource Options'!$B$38","v":"2022 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR6&\" \"&'Resource Options'!$B$39","v":"2022 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Year",null,2022,{"$f":"C6+1","v":2023},{"$f":"D6+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2022,{"$f":"Z6+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,{"$f":"C6","v":2022},{"$f":"AW6+1","v":2023},{"$f":"AX6+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,{"$f":"C6","v":2022},{"$f":"BT6+1","v":2023},{"$f":"BU6+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,{"$f":"BT6","v":2022},{"$f":"CQ6+1","v":2023},{"$f":"CR6+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,{"$f":"CQ6","v":2022},{"$f":"DN6+1","v":2023},{"$f":"DO6+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,{"$f":"DN6","v":2022},{"$f":"EK6+1","v":2023},{"$f":"EL6+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,{"$f":"C6","v":2022},{"$f":"HX6+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,{"$f":"Z6","v":2022},{"$f":"IU6+1","v":2023},{"$f":"IV6+1","v":2024},{"$f":"IW6+1","v":2025},{"$f":"IX6+1","v":2026},{"$f":"IY6+1","v":2027},{"$f":"IZ6+1","v":2028},{"$f":"JA6+1","v":2029},{"$f":"JB6+1","v":2030},{"$f":"JC6+1","v":2031},{"$f":"JD6+1","v":2032},{"$f":"JE6+1","v":2033},{"$f":"JF6+1","v":2034},{"$f":"JG6+1","v":2035},{"$f":"JH6+1","v":2036},{"$f":"JI6+1","v":2037},{"$f":"JJ6+1","v":2038},{"$f":"JK6+1","v":2039},{"$f":"JL6+1","v":2040},{"$f":"JM6+1","v":2041},null,"Year",null,{"$f":"AW6","v":2022},{"$f":"JR6+1","v":2023},{"$f":"JS6+1","v":2024},{"$f":"JT6+1","v":2025},{"$f":"JU6+1","v":2026},{"$f":"JV6+1","v":2027},{"$f":"JW6+1","v":2028},{"$f":"JX6+1","v":2029},{"$f":"JY6+1","v":2030},{"$f":"JZ6+1","v":2031},{"$f":"KA6+1","v":2032},{"$f":"KB6+1","v":2033},{"$f":"KC6+1","v":2034},{"$f":"KD6+1","v":2035},{"$f":"KE6+1","v":2036},{"$f":"KF6+1","v":2037},{"$f":"KG6+1","v":2038},{"$f":"KH6+1","v":2039},{"$f":"KI6+1","v":2040},{"$f":"KJ6+1","v":2041}]
["MWh",null,{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},null,"MWh",null,{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},null,"MWh",null,{"$f":"'Resource Options'!$K$30*365","v":36500},{"$f":"AW7","v":36500},{"$f":"AX7","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":73000},{"$f":"BT7","v":73000},{"$f":"BU7","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":146000},{"$f":"CQ7","v":146000},{"$f":"CR7","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"DN7","v":36500},{"$f":"DO7","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":36500},{"$f":"EK7","v":36500},{"$f":"EL7","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":146000},{"$f":"HX7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HY7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HZ7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IA7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IB7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IC7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"ID7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IE7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IF7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IG7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IH7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"II7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IJ7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IK7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IL7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IM7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IN7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IO7*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IP7*(1-'Resource Options'!$AA$37)","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":584000},{"$f":"IU7","v":584000},{"$f":"IV7","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":876000},{"$f":"JR7","v":876000},{"$f":"JS7","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
["Storage Losses",null,{"$f":"C7*(1-'Resource Options'!$W$28)","v":876},{"$f":"D7*(1-'Resource Options'!$W$28)","v":876},{"$f":"E7*(1-'Resource Options'!$W$28)","v":876},{"$f":"F7*(1-'Resource Options'!$W$28)","v":876},{"$f":"G7*(1-'Resource Options'!$W$28)","v":876},{"$f":"H7*(1-'Resource Options'!$W$28)","v":876},{"$f":"I7*(1-'Resource Options'!$W$28)","v":876},{"$f":"J7*(1-'Resource Options'!$W$28)","v":876},{"$f":"K7*(1-'Resource Options'!$W$28)","v":876},{"$f":"L7*(1-'Resource Options'!$W$28)","v":876},{"$f":"M7*(1-'Resource Options'!$W$28)","v":876},{"$f":"N7*(1-'Resource Options'!$W$28)","v":876},{"$f":"O7*(1-'Resource Options'!$W$28)","v":876},{"$f":"P7*(1-'Resource Options'!$W$28)","v":876},{"$f":"Q7*(1-'Resource Options'!$W$28)","v":876},{"$f":"R7*(1-'Resource Options'!$W$28)","v":876},{"$f":"S7*(1-'Resource Options'!$W$28)","v":876},{"$f":"T7*(1-'Resource Options'!$W$28)","v":876},{"$f":"U7*(1-'Resource Options'!$W$28)","v":876},{"$f":"V7*(1-'Resource Options'!$W$28)","v":876},null,"Storage Losses",null,{"$f":"Z7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AA7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AB7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AC7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AD7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AE7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AF7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AG7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AH7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AI7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AJ7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AK7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AL7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AM7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AN7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AO7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AP7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AQ7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AR7*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AS7*(1-'Resource Options'!$W$29)","v":1752},null,"Storage Losses",null,{"$f":"AW7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AX7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AY7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AZ7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BA7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BB7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BC7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BD7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BE7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BF7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BG7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BH7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BI7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BJ7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BK7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BL7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BM7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BN7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BO7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BP7*(1-'Resource Options'!$W$30)","v":5475.0000000000009},null,"Storage Losses",null,{"$f":"BT7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BU7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BV7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BW7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BX7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BY7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BZ7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CA7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CB7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CC7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CD7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CE7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CF7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CG7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CH7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CI7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CJ7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CK7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CL7*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CM7*(1-'Resource Options'!$W$31)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"CQ7*(1-'Resource Options'!$W$32)","v":21900.000000000004},{"$f":"CR7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CS7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CT7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CU7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CV7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CW7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CX7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CY7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CZ7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DA7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DB7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DC7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DD7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DE7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DF7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DG7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DH7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DI7*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DJ7*(1-'Resource Options'!$W$30)","v":21900.000000000004},null,"Storage Losses",null,{"$f":"DN7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DO7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DP7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DQ7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DR7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DS7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DT7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DU7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DV7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DW7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DX7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DY7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DZ7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EA7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EB7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EC7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"ED7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EE7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EF7*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EG7*(1-'Resource Options'!$W$33)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"EK7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EL7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EM7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EN7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EO7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EP7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EQ7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ER7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ES7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ET7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EU7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EV7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EW7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EX7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EY7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EZ7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FA7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FB7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FC7*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FD7*(1-'Resource Options'!$W$34)","v":12044.999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP7*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ7*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM7*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN7*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ7*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK7*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C10:V10))","v":327242.85471614398},{"$f":"HLOOKUP(C6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":280908.00000000006},{"$f":"HLOOKUP(D6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":286526.16000000003},{"$f":"HLOOKUP(E6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":292256.68319999997},{"$f":"HLOOKUP(F6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":298101.81686399999},{"$f":"HLOOKUP(G6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":304063.85320128006},{"$f":"HLOOKUP(H6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":310145.13026530563},{"$f":"HLOOKUP(I6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":316348.0328706117},{"$f":"HLOOKUP(J6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":322674.99352802394},{"$f":"HLOOKUP(K6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":329128.49339858443},{"$f":"HLOOKUP(L6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":335711.06326655613},{"$f":"HLOOKUP(M6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":342425.28453188727},{"$f":"HLOOKUP(N6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":349273.79022252513},{"$f":"HLOOKUP(O6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":356259.26602697553},{"$f":"HLOOKUP(P6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":363384.4513475151},{"$f":"HLOOKUP(Q6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":370652.14037446544},{"$f":"HLOOKUP(R6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":378065.18318195478},{"$f":"HLOOKUP(S6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":385626.48684559396},{"$f":"HLOOKUP(T6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":393339.01658250572},{"$f":"HLOOKUP(U6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":401205.79691415583},{"$f":"HLOOKUP(V6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":409229.91285243904},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z10:AS10))","v":642365.60370206041},{"$f":"HLOOKUP(Z6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":551412},{"$f":"HLOOKUP(AA6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":562440.23999999987},{"$f":"HLOOKUP(AB6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":573689.04479999992},{"$f":"HLOOKUP(AC6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":585162.82569600001},{"$f":"HLOOKUP(AD6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":596866.08220992004},{"$f":"HLOOKUP(AE6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":608803.40385411854},{"$f":"HLOOKUP(AF6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":620979.47193120082},{"$f":"HLOOKUP(AG6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":633399.06136982469},{"$f":"HLOOKUP(AH6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":646067.04259722144},{"$f":"HLOOKUP(AI6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":658988.38344916562},{"$f":"HLOOKUP(AJ6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":672168.15111814917},{"$f":"HLOOKUP(AK6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":685611.51414051221},{"$f":"HLOOKUP(AL6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":699323.74442332226},{"$f":"HLOOKUP(AM6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":713310.21931178879},{"$f":"HLOOKUP(AN6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":727576.42369802471},{"$f":"HLOOKUP(AO6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":742127.95217198529},{"$f":"HLOOKUP(AP6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":756970.51121542498},{"$f":"HLOOKUP(AQ6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":772109.92143973336},{"$f":"HLOOKUP(AR6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":787552.11986852821},{"$f":"HLOOKUP(AS6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":803303.16226589889},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW10:BP10))","v":1356611.1175185149},{"$f":"HLOOKUP(AW6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1261745.1000000003},{"$f":"AW10*(1+'Fixed O&M'!$A$28)","v":1261745.1000000003},{"$f":"AX10*(1+'Fixed O&M'!$A$28)","v":1261745.1000000003},{"$f":"AY10*(1+'Fixed O&M'!$A$28)","v":1261745.1000000003},{"$f":"AZ10*(1+'Fixed O&M'!$A$28)","v":1261745.1000000003},{"$f":"BA10*(1+'Fixed O&M'!$A$28)","v":1261745.1000000003},{"$f":"BB10*(1+'Fixed O&M'!$A$28)","v":1261745.1000000003},{"$f":"BC10*(1+'Fixed O&M'!$A$28)","v":1261745.1000000003},{"$f":"BD10*(1+'Fixed O&M'!$A$28)","v":1261745.1000000003},{"$f":"BE10*(1+'Fixed O&M'!$A$28)","v":1261745.1000000003},{"$f":"HLOOKUP(BG6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1538060.2363557273},{"$f":"BG10*(1+'Fixed O&M'!$A$28)","v":1538060.2363557273},{"$f":"BH10*(1+'Fixed O&M'!$A$28)","v":1538060.2363557273},{"$f":"BI10*(1+'Fixed O&M'!$A$28)","v":1538060.2363557273},{"$f":"BJ10*(1+'Fixed O&M'!$A$28)","v":1538060.2363557273},{"$f":"BK10*(1+'Fixed O&M'!$A$28)","v":1538060.2363557273},{"$f":"BL10*(1+'Fixed O&M'!$A$28)","v":1538060.2363557273},{"$f":"BM10*(1+'Fixed O&M'!$A$28)","v":1538060.2363557273},{"$f":"BN10*(1+'Fixed O&M'!$A$28)","v":1538060.2363557273},{"$f":"BO10*(1+'Fixed O&M'!$A$28)","v":1538060.2363557273},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT10:CM10))","v":2496164.4562340677},{"$f":"HLOOKUP(BT6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":2321610.9840000006},{"$f":"BT10*(1+'Fixed O&M'!$A$29)","v":2321610.9840000006},{"$f":"BU10*(1+'Fixed O&M'!$A$29)","v":2321610.9840000006},{"$f":"BV10*(1+'Fixed O&M'!$A$29)","v":2321610.9840000006},{"$f":"BW10*(1+'Fixed O&M'!$A$29)","v":2321610.9840000006},{"$f":"BX10*(1+'Fixed O&M'!$A$29)","v":2321610.9840000006},{"$f":"BY10*(1+'Fixed O&M'!$A$29)","v":2321610.9840000006},{"$f":"BZ10*(1+'Fixed O&M'!$A$29)","v":2321610.9840000006},{"$f":"CA10*(1+'Fixed O&M'!$A$29)","v":2321610.9840000006},{"$f":"CB10*(1+'Fixed O&M'!$A$29)","v":2321610.9840000006},{"$f":"HLOOKUP(CD6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":2830030.8348945389},{"$f":"CD10*(1+'Fixed O&M'!$A$29)","v":2830030.8348945389},{"$f":"CE10*(1+'Fixed O&M'!$A$29)","v":2830030.8348945389},{"$f":"CF10*(1+'Fixed O&M'!$A$29)","v":2830030.8348945389},{"$f":"CG10*(1+'Fixed O&M'!$A$29)","v":2830030.8348945389},{"$f":"CH10*(1+'Fixed O&M'!$A$29)","v":2830030.8348945389},{"$f":"CI10*(1+'Fixed O&M'!$A$29)","v":2830030.8348945389},{"$f":"CJ10*(1+'Fixed O&M'!$A$29)","v":2830030.8348945389},{"$f":"CK10*(1+'Fixed O&M'!$A$29)","v":2830030.8348945389},{"$f":"CL10*(1+'Fixed O&M'!$A$29)","v":2830030.8348945389},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ10:DJ10))","v":4341155.5760592483},{"$f":"HLOOKUP(CQ6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":4037584.3200000003},{"$f":"CQ10*(1+'Fixed O&M'!$A$30)","v":4037584.3200000003},{"$f":"CR10*(1+'Fixed O&M'!$A$30)","v":4037584.3200000003},{"$f":"CS10*(1+'Fixed O&M'!$A$30)","v":4037584.3200000003},{"$f":"CT10*(1+'Fixed O&M'!$A$30)","v":4037584.3200000003},{"$f":"CU10*(1+'Fixed O&M'!$A$30)","v":4037584.3200000003},{"$f":"CV10*(1+'Fixed O&M'!$A$30)","v":4037584.3200000003},{"$f":"CW10*(1+'Fixed O&M'!$A$30)","v":4037584.3200000003},{"$f":"CX10*(1+'Fixed O&M'!$A$30)","v":4037584.3200000003},{"$f":"CY10*(1+'Fixed O&M'!$A$30)","v":4037584.3200000003},{"$f":"HLOOKUP(DA6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":4921792.7563383263},{"$f":"DA10*(1+'Fixed O&M'!$A$30)","v":4921792.7563383263},{"$f":"DB10*(1+'Fixed O&M'!$A$30)","v":4921792.7563383263},{"$f":"DC10*(1+'Fixed O&M'!$A$30)","v":4921792.7563383263},{"$f":"DD10*(1+'Fixed O&M'!$A$30)","v":4921792.7563383263},{"$f":"DE10*(1+'Fixed O&M'!$A$30)","v":4921792.7563383263},{"$f":"DF10*(1+'Fixed O&M'!$A$30)","v":4921792.7563383263},{"$f":"DG10*(1+'Fixed O&M'!$A$30)","v":4921792.7563383263},{"$f":"DH10*(1+'Fixed O&M'!$A$30)","v":4921792.7563383263},{"$f":"DI10*(1+'Fixed O&M'!$A$30)","v":4921792.7563383263},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN10:EG10))","v":1731684.3464177225},{"$f":"HLOOKUP(DN6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1486492.3080000004},{"$f":"HLOOKUP(DO6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1516222.1541600004},{"$f":"HLOOKUP(DP6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1546546.5972432003},{"$f":"HLOOKUP(DQ6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1577477.5291880644},{"$f":"HLOOKUP(DR6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1609027.0797718258},{"$f":"HLOOKUP(DS6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1641207.621367262},{"$f":"HLOOKUP(DT6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1674031.7737946075},{"$f":"HLOOKUP(DU6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1707512.4092704996},{"$f":"HLOOKUP(DV6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1741662.6574559095},{"$f":"HLOOKUP(DW6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1776495.9106050278},{"$f":"HLOOKUP(DX6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1812025.8288171284},{"$f":"HLOOKUP(DY6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1848266.3453934712},{"$f":"HLOOKUP(DZ6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1885231.6723013404},{"$f":"HLOOKUP(EA6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1922936.3057473672},{"$f":"HLOOKUP(EB6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1961395.031862315},{"$f":"HLOOKUP(EC6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2000622.9324995615},{"$f":"HLOOKUP(ED6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2040635.391149553},{"$f":"HLOOKUP(EE6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2081448.0989725438},{"$f":"HLOOKUP(EF6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2123077.0609519952},{"$f":"HLOOKUP(EG6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2165538.6021710346},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK10:FD10))","v":1948155.4948124518},{"$f":"HLOOKUP(EK6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1672312.9500000002},{"$f":"HLOOKUP(EL6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1705759.209},{"$f":"HLOOKUP(EM6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1739874.3931800001},{"$f":"HLOOKUP(EN6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1774671.8810436004},{"$f":"HLOOKUP(EO6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1810165.3186644721},{"$f":"HLOOKUP(EP6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1846368.6250377616},{"$f":"HLOOKUP(EQ6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1883295.997538517},{"$f":"HLOOKUP(ER6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1920961.917489287},{"$f":"HLOOKUP(ES6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1959381.155839073},{"$f":"HLOOKUP(ET6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1998568.7789558545},{"$f":"HLOOKUP(EU6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2038540.1545349716},{"$f":"HLOOKUP(EV6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2079310.9576256711},{"$f":"HLOOKUP(EW6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2120897.1767781847},{"$f":"HLOOKUP(EX6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2163315.1203137487},{"$f":"HLOOKUP(EY6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2206581.4227200234},{"$f":"HLOOKUP(EZ6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2250713.0511744246},{"$f":"HLOOKUP(FA6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2295727.312197913},{"$f":"HLOOKUP(FB6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2341641.8584418711},{"$f":"HLOOKUP(FC6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2388474.6956107086},{"$f":"HLOOKUP(FD6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2436244.189522923},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX10:IQ10))","v":772959.74294526235},{"$f":"HLOOKUP(HX6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":663515.10000000009},{"$f":"HLOOKUP(HY6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":676785.40200000012},{"$f":"HLOOKUP(HZ6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":690321.11004000017},{"$f":"HLOOKUP(IA6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":704127.53224080009},{"$f":"HLOOKUP(IB6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":718210.08288561611},{"$f":"HLOOKUP(IC6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":732574.28454332845},{"$f":"HLOOKUP(ID6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":747225.77023419505},{"$f":"HLOOKUP(IE6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":762170.28563887894},{"$f":"HLOOKUP(IF6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":777413.69135165645},{"$f":"HLOOKUP(IG6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":792961.96517868969},{"$f":"HLOOKUP(IH6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":808821.20448226354},{"$f":"HLOOKUP(II6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":824997.6285719088},{"$f":"HLOOKUP(IJ6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":841497.58114334696},{"$f":"HLOOKUP(IK6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":858327.53276621399},{"$f":"HLOOKUP(IL6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":875494.08342153823},{"$f":"HLOOKUP(IM6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":893003.96508996922},{"$f":"HLOOKUP(IN6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":910864.04439176864},{"$f":"HLOOKUP(IO6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":929081.32527960383},{"$f":"HLOOKUP(IP6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":947662.95178519585},{"$f":"HLOOKUP(IQ6,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":966616.21082089993},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU10:JN10))","v":1855588.1872978387},{"$f":"HLOOKUP(IU6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1592852.4000000001},{"$f":"HLOOKUP(IV6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1624709.4480000001},{"$f":"HLOOKUP(IW6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1657203.63696},{"$f":"HLOOKUP(IX6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1690347.7096992002},{"$f":"HLOOKUP(IY6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1724154.6638931842},{"$f":"HLOOKUP(IZ6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1758637.7571710479},{"$f":"HLOOKUP(JA6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(JB6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(JC6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(JD6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(JE6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(JF6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(JG6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(JH6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(JI6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(JJ6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(JK6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(JL6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(JM6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(JN6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR10:KK10))","v":1855588.1872978387},{"$f":"HLOOKUP(JR6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1592852.4000000001},{"$f":"HLOOKUP(JS6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1624709.4480000001},{"$f":"HLOOKUP(JT6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1657203.63696},{"$f":"HLOOKUP(JU6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1690347.7096992002},{"$f":"HLOOKUP(JV6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1724154.6638931842},{"$f":"HLOOKUP(JW6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1758637.7571710479},{"$f":"HLOOKUP(JX6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(JY6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(JZ6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(KA6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(KB6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(KC6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(KD6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(KE6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(KF6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(KG6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(KH6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(KI6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(KJ6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(KK6,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C11:V11))","v":981078.05590465351},{"$f":"VLOOKUP(C5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1340216.8505681891},{"$f":"VLOOKUP(D5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1261204.2843471696},{"$f":"VLOOKUP(E5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1180166.5453294842},{"$f":"VLOOKUP(F5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1106703.4703891317},{"$f":"VLOOKUP(G5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1038650.9600018925},{"$f":"VLOOKUP(H5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":972852.85151178413},{"$f":"VLOOKUP(I5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":907054.74302167539},{"$f":"VLOOKUP(J5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":844075.58413066773},{"$f":"VLOOKUP(K5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":786732.42998248641},{"$f":"VLOOKUP(L5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":732206.33097803011},{"$f":"VLOOKUP(C5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1073502.9861067752},{"$f":"VLOOKUP(D5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1010214.5520430907},{"$f":"VLOOKUP(E5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":945303.97075473773},{"$f":"VLOOKUP(F5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":886460.63485456607},{"$f":"VLOOKUP(G5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":831951.11791945819},{"$f":"VLOOKUP(H5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":779247.35888646054},{"$f":"VLOOKUP(I5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":726543.59985346266},{"$f":"VLOOKUP(J5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":676097.79691990966},{"$f":"VLOOKUP(K5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":630166.38874163153},{"$f":"VLOOKUP(L5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":586491.41921918327},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z11:AS11))","v":1921937.1861304201},{"$f":"VLOOKUP(Z5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2625492.0157300211},{"$f":"VLOOKUP(AA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2470705.9737043004},{"$f":"VLOOKUP(AB5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2311952.607281886},{"$f":"VLOOKUP(AC5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2168038.0485109668},{"$f":"VLOOKUP(AD5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2034722.8147886533},{"$f":"VLOOKUP(AE5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1905823.96650326},{"$f":"VLOOKUP(AF5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1776925.1182178655},{"$f":"VLOOKUP(AG5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1653548.6073527529},{"$f":"VLOOKUP(AH5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1541213.060079938},{"$f":"VLOOKUP(AI5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1434396.1389791383},{"$f":"VLOOKUP(Z5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2102998.1213046047},{"$f":"VLOOKUP(AA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1979015.7387134479},{"$f":"VLOOKUP(AB5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1851855.5609879445},{"$f":"VLOOKUP(AC5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1736581.1495974874},{"$f":"VLOOKUP(AD5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1629796.7128596921},{"$f":"VLOOKUP(AE5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1526549.7655605061},{"$f":"VLOOKUP(AF5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1423302.81826132},{"$f":"VLOOKUP(AG5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1324479.2191004956},{"$f":"VLOOKUP(AH5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1234499.3435361942},{"$f":"VLOOKUP(AI5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1148939.8434300534},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW11:BP11))","v":4569133.6877817549},{"$f":"VLOOKUP(AW5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":6241735.7355091088},{"$f":"VLOOKUP(AX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5873753.8242781507},{"$f":"VLOOKUP(AY5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5496340.1607078807},{"$f":"VLOOKUP(AZ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5154203.6624977719},{"$f":"VLOOKUP(BA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4837265.5596862342},{"$f":"VLOOKUP(BB5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4530826.7882907698},{"$f":"VLOOKUP(BC5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4224388.0168953044},{"$f":"VLOOKUP(BD5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3931077.821253716},{"$f":"VLOOKUP(BE5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3664015.9541523065},{"$f":"VLOOKUP(BF5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3410073.8398371977},{"$f":"VLOOKUP(AW5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4999580.4393279264},{"$f":"VLOOKUP(AX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4704829.8693942335},{"$f":"VLOOKUP(AY5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4402524.5412166212},{"$f":"VLOOKUP(AZ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4128475.9405525159},{"$f":"VLOOKUP(BA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3874611.0532136061},{"$f":"VLOOKUP(BB5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3629156.0464268629},{"$f":"VLOOKUP(BC5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3383701.0396401184},{"$f":"VLOOKUP(BD5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3148761.9171068375},{"$f":"VLOOKUP(BE5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2934847.4959539697},{"$f":"VLOOKUP(BF5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2731441.8919280511},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT11:CM11))","v":8407205.9855184313},{"$f":"VLOOKUP(BT5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":11484793.753336759},{"$f":"VLOOKUP(BU5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":10807707.036671797},{"$f":"VLOOKUP(BV5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":10113265.895702502},{"$f":"VLOOKUP(BW5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9483734.7389959004},{"$f":"VLOOKUP(BX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8900568.6298226714},{"$f":"VLOOKUP(BY5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8336721.2904550172},{"$f":"VLOOKUP(BZ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7772873.9510873603},{"$f":"VLOOKUP(CA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7233183.1911068372},{"$f":"VLOOKUP(CB5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6741789.3556402447},{"$f":"VLOOKUP(CC5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6274535.8653004449},{"$f":"VLOOKUP(BT5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9199228.0083633829},{"$f":"VLOOKUP(BU5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8656886.959685389},{"$f":"VLOOKUP(BV5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8100645.1558385827},{"$f":"VLOOKUP(BW5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7596395.7306166291},{"$f":"VLOOKUP(BX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7129284.3379130345},{"$f":"VLOOKUP(BY5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6677647.1254254282},{"$f":"VLOOKUP(BZ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6226009.9129378172},{"$f":"VLOOKUP(CA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5793721.9274765803},{"$f":"VLOOKUP(CB5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5400119.3925553048},{"$f":"VLOOKUP(CC5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD6,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5025853.0811476139},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ11:DJ11))","v":14621227.80090161},{"$f":"VLOOKUP(CQ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":19973554.353629142},{"$f":"VLOOKUP(CR5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":18796012.23769008},{"$f":"VLOOKUP(CS5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":17588288.514265217},{"$f":"VLOOKUP(CT5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":16493451.719992869},{"$f":"VLOOKUP(CU5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15479249.790995948},{"$f":"VLOOKUP(CV5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14498645.722530462},{"$f":"VLOOKUP(CW5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13518041.654064972},{"$f":"VLOOKUP(CX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12579449.028011888},{"$f":"VLOOKUP(CY5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11724851.053287379},{"$f":"VLOOKUP(CZ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10912236.28747903},{"$f":"VLOOKUP(CQ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15998657.405849358},{"$f":"VLOOKUP(CR5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15055455.58206154},{"$f":"VLOOKUP(CS5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14088078.531893183},{"$f":"VLOOKUP(CT5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13211123.009768046},{"$f":"VLOOKUP(CU5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12398755.370283535},{"$f":"VLOOKUP(CV5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11613299.348565958},{"$f":"VLOOKUP(CW5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10827843.326848375},{"$f":"VLOOKUP(CX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10076038.134741876},{"$f":"VLOOKUP(CY5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9391511.9870526996},{"$f":"VLOOKUP(CZ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8740614.054169761},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN11:EG11))","v":4164820.6435603416},{"$f":"VLOOKUP(DN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":5176027.9992272491},{"$f":"VLOOKUP(DO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":5000471.8445095569},{"$f":"VLOOKUP(DP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4815421.6215795102},{"$f":"VLOOKUP(DQ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4633746.8511798801},{"$f":"VLOOKUP(DR5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4455194.6175591089},{"$f":"VLOOKUP(DS5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4279534.702533083},{"$f":"VLOOKUP(DT5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4106549.8579562372},{"$f":"VLOOKUP(DU5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3936039.0482311742},{"$f":"VLOOKUP(DV5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3766919.2751396834},{"$f":"VLOOKUP(DW5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3598000.5376455863},{"$f":"VLOOKUP(DN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4145957.0598497102},{"$f":"VLOOKUP(DO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4005337.9829898966},{"$f":"VLOOKUP(DP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3857114.2333698925},{"$f":"VLOOKUP(DQ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3711594.1942496686},{"$f":"VLOOKUP(DR5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3568575.2821335662},{"$f":"VLOOKUP(DS5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3427873.0940960441},{"$f":"VLOOKUP(DT5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3289313.6161087821},{"$f":"VLOOKUP(DU5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3152735.8202649695},{"$f":"VLOOKUP(DV5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3017272.2336472915},{"$f":"VLOOKUP(DW5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2881969.6749364217},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK11:FD11))","v":5087092.4224067489},{"$f":"VLOOKUP(EK5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6322224.9087117519},{"$f":"VLOOKUP(EL5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6107793.0133666061},{"$f":"VLOOKUP(EM5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5881764.6516680857},{"$f":"VLOOKUP(EN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5659859.2139702002},{"$f":"VLOOKUP(EO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5441767.7780135395},{"$f":"VLOOKUP(EP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5227209.1453311946},{"$f":"VLOOKUP(EQ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5015917.9596234187},{"$f":"VLOOKUP(ER5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4807648.6672993926},{"$f":"VLOOKUP(ES5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4601078.447402142},{"$f":"VLOOKUP(ET5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4394753.7810957078},{"$f":"VLOOKUP(EK5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5064051.6237826422},{"$f":"VLOOKUP(EL5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4892293.3893805314},{"$f":"VLOOKUP(EM5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4711246.4781099306},{"$f":"VLOOKUP(EN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4533501.996012859},{"$f":"VLOOKUP(EO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4358812.4988284791},{"$f":"VLOOKUP(EP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4186952.7488321746},{"$f":"VLOOKUP(EQ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4017710.1977486121},{"$f":"VLOOKUP(ER5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3850888.1591140432},{"$f":"VLOOKUP(ES5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3685427.0639140997},{"$f":"VLOOKUP(ET5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3520162.6551779015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX11:IQ11))","v":5496899.1523521962},{"$f":"VLOOKUP(HX5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5919690.6140383696},{"$f":"VLOOKUP(HY5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5718911.5375971021},{"$f":"VLOOKUP(HZ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5507274.3385772649},{"$f":"VLOOKUP(IA5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5299497.5581381274},{"$f":"VLOOKUP(IB5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5095291.9430142799},{"$f":"VLOOKUP(IC5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4894394.1985666864},{"$f":"VLOOKUP(ID5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4696555.8636571141},{"$f":"VLOOKUP(IE5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4501547.0190233076},{"$f":"VLOOKUP(IF5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4308129.0673492709},{"$f":"VLOOKUP(IG5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4114941.0349374865},{"$f":"VLOOKUP(HX5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7216069.8266081102},{"$f":"VLOOKUP(HY5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6971321.252774504},{"$f":"VLOOKUP(HZ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6713336.6881060023},{"$f":"VLOOKUP(IA5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6460057.9521462191},{"$f":"VLOOKUP(IB5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6211132.4467786513},{"$f":"VLOOKUP(IC5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5966239.2173075024},{"$f":"VLOOKUP(ID5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5725075.3909916794},{"$f":"VLOOKUP(IE5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5487360.6975334454},{"$f":"VLOOKUP(IF5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5251585.293715979},{"$f":"VLOOKUP(IG5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5016090.1601962475},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU11:JN11))","v":40110640.890867077},{"$f":"VLOOKUP(IU5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41796677.112947054},{"$f":"VLOOKUP(IV5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":40870506.243755177},{"$f":"VLOOKUP(IW5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":39848301.422015168},{"$f":"VLOOKUP(IX5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":38860239.819060214},{"$f":"VLOOKUP(IY5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":37903763.153367497},{"$f":"VLOOKUP(IZ5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":36976542.732781641},{"$f":"VLOOKUP(JA5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":36076381.059071533},{"$f":"VLOOKUP(JB5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":35201244.626411371},{"$f":"VLOOKUP(JC5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":34340178.742126592},{"$f":"VLOOKUP(JD5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":33481146.363667626},{"$f":"VLOOKUP(IU5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48458981.420429178},{"$f":"VLOOKUP(IV5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47385180.820897557},{"$f":"VLOOKUP(IW5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46200038.654435046},{"$f":"VLOOKUP(IX5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45054482.065559663},{"$f":"VLOOKUP(IY5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43945544.987939209},{"$f":"VLOOKUP(IZ5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42870527.540681548},{"$f":"VLOOKUP(JA5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41826881.948860377},{"$f":"VLOOKUP(JB5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":40812250.570006497},{"$f":"VLOOKUP(JC5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":39813932.555979587},{"$f":"VLOOKUP(JD5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":38817972.18442183},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR11:KK11))","v":41866325.508985817},{"$f":"VLOOKUP(JR5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43626161.296342023},{"$f":"VLOOKUP(JS5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":42659450.96149528},{"$f":"VLOOKUP(JT5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":41592503.167759925},{"$f":"VLOOKUP(JU5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":40561193.077133536},{"$f":"VLOOKUP(JV5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":39562850.429440804},{"$f":"VLOOKUP(JW5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":38595044.60324008},{"$f":"VLOOKUP(JX5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":37655481.913508996},{"$f":"VLOOKUP(JY5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":36742039.845749222},{"$f":"VLOOKUP(JZ5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":35843284.208953664},{"$f":"VLOOKUP(KA5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":34946651.086656429},{"$f":"VLOOKUP(JR5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50580081.617282972},{"$f":"VLOOKUP(JS5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49459279.644707873},{"$f":"VLOOKUP(JT5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48222262.568602234},{"$f":"VLOOKUP(JU5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47026563.77213297},{"$f":"VLOOKUP(JV5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":45869087.361148655},{"$f":"VLOOKUP(JW5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44747015.278152451},{"$f":"VLOOKUP(JX5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43657688.229450218},{"$f":"VLOOKUP(JY5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":42598645.376101054},{"$f":"VLOOKUP(JZ5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":41556629.940584742},{"$f":"VLOOKUP(KA5,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB6,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":40517075.34400931}]
["Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C12:V12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z12:AS12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW12:BP12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT12:CM12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ12:DJ12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN12:EG12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK12:FD12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX12:IQ12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU12:JN12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR12:KK12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C13:V13))","v":9540.43818639446},{"$f":"C10*Misc_Rev","v":8189.5918320000019},8353.3836686400009,8520.4513420127987,8690.8603688530548,8864.6775762301186,9041.9711277547194,9222.8105503098141,9407.2667613160102,9595.4120965423299,9787.3203384731769,9983.0667452426405,10182.728080147497,10386.382641750444,10594.110294585455,10805.992500477165,11022.11235048671,11242.554597496446,11467.405689446372,11696.753803235299,11930.688879300007,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z13:AS13))","v":18727.526810329869},{"$f":"Z10*Misc_Rev","v":16075.865448},16397.382756959996,16725.330412099196,17059.837020341183,17401.033760748007,17749.054435962971,18104.035524682229,18466.116235175868,18835.438559879392,19212.147331076972,19596.39027769852,19988.318083252492,20388.084444917538,20795.846133815889,21211.763056492211,21635.998317622059,22068.7182839745,22510.092649653987,22960.29450264707,23419.500392700014,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW13:BP13))","v":39550.640520134781},{"$f":"AW10*Misc_Rev","v":36784.916645400008},36784.916645400008,36784.916645400008,36784.916645400008,36784.916645400008,36784.916645400008,36784.916645400008,36784.916645400008,36784.916645400008,36784.916645400008,44840.608130714871,44840.608130714871,44840.608130714871,44840.608130714871,44840.608130714871,44840.608130714871,44840.608130714871,44840.608130714871,44840.608130714871,44840.608130714871,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT13:CM13))","v":72773.178557048013},{"$f":"BT10*Misc_Rev","v":67684.24662753602},67684.24662753602,67684.24662753602,67684.24662753602,67684.24662753602,67684.24662753602,67684.24662753602,67684.24662753602,67684.24662753602,67684.24662753602,82506.718960515384,82506.718960515384,82506.718960515384,82506.718960515384,82506.718960515384,82506.718960515384,82506.718960515384,82506.718960515384,82506.718960515384,82506.718960515384,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ13:DJ13))","v":126562.04966443131},{"$f":"CQ10*Misc_Rev","v":117711.73326528001},117711.73326528001,117711.73326528001,117711.73326528001,117711.73326528001,117711.73326528001,117711.73326528001,117711.73326528001,117711.73326528001,117711.73326528001,143489.94601828756,143489.94601828756,143489.94601828756,143489.94601828756,143489.94601828756,143489.94601828756,143489.94601828756,143489.94601828756,143489.94601828756,143489.94601828756,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN13:EG13))","v":50485.525435462296},{"$f":"DN10*Misc_Rev","v":43337.196747432012},44203.940682380649,45088.019496028261,45989.779885948825,46909.57548366781,47847.766993341153,48804.722333207988,49780.816779872141,50776.433115469583,51791.961777778983,52827.80101333456,53884.357033601256,54962.044174273273,56061.285057758745,57182.51075891393,58326.160974092214,59492.684193574067,60682.537877445538,61896.188634994469,63134.112407694338,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK13:FD13))","v":56796.525295762214},{"$f":"EK10*Misc_Rev","v":48754.611744300004},49729.703979186001,50724.298058769724,51738.784019945124,52773.55970034402,53829.030894350901,54905.611512237927,56003.723742482674,57123.798217332333,58266.274181678978,59431.599665312562,60620.23165861881,61832.636291791197,63069.28901762703,64330.674797979562,65617.288293939171,66929.634059817952,68268.22674101431,69633.591275834595,71026.263101351302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX13:IQ13))","v":22534.86834582618},{"$f":"HX10*Misc_Rev","v":19344.119225400002},19731.001609908002,20125.621642106165,20528.134074948284,20938.696756447251,21357.470691576196,21784.620105407721,22220.312507515875,22664.718757666193,23118.01313281952,23580.373395475912,24051.98086338543,24533.020480653136,25023.680890266201,25524.154508071526,26034.637598232963,26555.330350197622,27086.436957201571,27628.165696345601,28180.729010272516,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU13:JN13))","v":54097.818012481184},{"$f":"IU10*Misc_Rev","v":46438.018869600004},47366.779246992002,48314.114831931838,49280.397128570483,50266.005071141888,51271.325172564728,52296.751676016014,53342.686709536341,54409.54044372707,55497.73125260161,56607.685877653654,57739.839595206729,58894.636387110862,60072.529114853081,61273.979697150142,62499.459291093161,63749.448476915029,65024.43744645331,66324.926195382388,67651.424719290037,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR13:KK13))","v":54097.818012481184},{"$f":"JR10*Misc_Rev","v":46438.018869600004},47366.779246992002,48314.114831931838,49280.397128570483,50266.005071141888,51271.325172564728,52296.751676016014,53342.686709536341,54409.54044372707,55497.73125260161,56607.685877653654,57739.839595206729,58894.636387110862,60072.529114853081,61273.979697150142,62499.459291093161,63749.448476915029,65024.43744645331,66324.926195382388,67651.424719290037]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C14:V14))","v":1317861.3488071919},{"$f":"SUM(C10:C13)","v":1629314.4424001891},{"$f":"SUM(D10:D13)","v":1556083.8280158096},1480943.6798714967,1413496.1476219846,1351579.4907794027,1292039.9529048444,1232625.5864425967,1176157.8444200077,1125456.3354776131,1077704.7145830593,1425911.337383905,1369671.0703457631,1311949.6194234637,1260439.1964966666,1213409.2507944009,1168334.654418902,1123412.6412965532,1080904.2191918618,1043068.9394590226,1007652.0209509224,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z14:AS14))","v":2583030.3166428101},{"$f":"SUM(Z10:Z13)","v":3192979.881178021},{"$f":"SUM(AA10:AA13)","v":3049543.5964612602},2902366.982493985,2770260.711227308,2648989.930759321,2532376.4247933412,2416008.6256737486,2305413.7849577535,2206115.541237039,2112596.6697593811,2794762.6627004524,2684615.5709372126,2571567.3898561844,2470687.2150430921,2378584.8996142093,2290313.7160501136,2202342.0477607194,2119099.2331898827,2045011.7579073696,1975662.5060886524,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW14:BP14))","v":5965295.4458204061},{"$f":"SUM(AW10:AW13)","v":7540265.7521545095},7172283.8409235515,6794870.1773532815,6452733.6791431727,6135795.576331635,5829356.8049361706,5522918.0335407052,5229607.8378991168,4962545.9707977073,4708603.856482598,6582481.2838143688,6287730.7138806758,5985425.3857030636,5711376.7850389583,5457511.8977000481,5212056.8909133049,4966601.8841265608,4731662.7615932794,4517748.3404404121,4314342.7364144931,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT14:CM14))","v":10976143.620309548},{"$f":"SUM(BT10:BT13)","v":13874088.983964296},13197002.267299334,12502561.126330039,11873029.969623437,11289863.860450208,10726016.521082554,10162169.181714896,9622478.421734374,9131084.5862677805,8663831.0959279817,12111765.562218439,11569424.513540443,11013182.709693637,10508933.284471683,10041821.89176809,9590184.6792804822,9138547.4667928722,8706259.4813316353,8312656.9464103589,7938390.635002668,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ14:DJ14))","v":19088945.426625289},{"$f":"SUM(CQ10:CQ13)","v":24128850.406894423},22951308.290955361,21743584.567530498,20648747.77325815,19634545.844261229,18653941.775795743,17673337.707330253,16734745.081277169,15880147.10655266,15067532.340744311,21063940.10820597,20120738.284418151,19153361.234249793,18276405.712124661,17464038.072640147,16678582.050922573,15893126.029204989,15141320.83709849,14456794.689409314,13805896.756526375,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN14:EG14))","v":5946990.5154135264},{"$f":"SUM(DN10:DN13)","v":6705857.5039746817},6560897.9393519377,6407056.2383187385,6257214.1602538927,6111131.2728146026,5968590.0908936858,5829386.3540840521,5693332.2742815465,5559358.3657110622,5426288.4100283934,6010810.6896801731,5907488.6854169685,5797307.9498455068,5690591.7850547945,5587152.8247547951,5486822.1875696974,5389441.691451909,5294866.4571149582,5202245.4832342817,5110642.3895151513,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK14:FD14))","v":7092044.4425149634},{"$f":"SUM(EK10:EK13)","v":8043292.4704560526},7863281.9263457917,7672363.342906856,7486269.8790337462,7304706.6563783549,7127406.8012633072,6954119.5686741741,6784614.3085311623,6617583.4014585465,6451588.8342332412,7162023.3779829256,7032224.5786648216,6893976.2911799066,6759886.4053442348,6629724.5963464817,6503283.0883005382,6380367.1440063426,6260798.2442969289,6143535.3508006427,6027433.1078021759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX14:IQ14))","v":6292393.7636432862},{"$f":"SUM(HX10:HX13)","v":6602549.8332637697},{"$f":"SUM(HY10:HY13)","v":6415427.9412070103},6217721.0702593708,6024153.2244538758,5834440.7226563441,5648325.9538015909,5465566.2539967168,5285937.6171697024,5108207.4774585944,4931021.0132489959,8048471.4044858497,7820370.8622097988,7579367.2897300022,7343409.1658026986,7112150.6847082619,6885277.819995705,6662494.7657336462,6443528.4597702511,6226876.4111975199,6010887.1000274206,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU14:JN14))","v":42020326.896177404},{"$f":"SUM(IU10:IU13)","v":43435967.531816654},{"$f":"SUM(IV10:IV13)","v":42542582.471002169},41553819.173807099,40599867.92588798,39678183.822331823,38786451.815125257,37922488.323062018,37084274.035681665,36260868.739582293,35440250.16107244,50457267.293782085,49423432.411717527,48279055.277071416,47175079.020648755,46108553.882130086,45076796.612756245,44077276.40237657,43107652.912593007,42155242.945417829,41206108.781648837,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR14:KK14))","v":43776011.514296137},{"$f":"SUM(JR10:JR13)","v":45265451.715211622},{"$f":"SUM(JS10:JS13)","v":44331527.188742273},43298020.919551857,42300821.183961302,41337271.09840513,40404953.685583696,39501589.177499481,38625069.255019516,37763974.206409365,36905754.884061247,52578367.490635879,51497531.235527843,50301279.191238604,49147160.727222063,48032096.255339533,46953284.350227147,45908082.682966411,44894047.718687564,43897940.330022983,42905211.941236317]
[]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C16:V16))","v":0},{"$f":"HLOOKUP(C6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C7","v":0},{"$f":"HLOOKUP(D6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D7","v":0},{"$f":"HLOOKUP(E6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E7","v":0},{"$f":"HLOOKUP(F6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F7","v":0},{"$f":"HLOOKUP(G6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G7","v":0},{"$f":"HLOOKUP(H6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H7","v":0},{"$f":"HLOOKUP(I6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I7","v":0},{"$f":"HLOOKUP(J6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J7","v":0},{"$f":"HLOOKUP(K6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K7","v":0},{"$f":"HLOOKUP(L6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L7","v":0},{"$f":"HLOOKUP(M6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M7","v":0},{"$f":"HLOOKUP(N6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N7","v":0},{"$f":"HLOOKUP(O6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O7","v":0},{"$f":"HLOOKUP(P6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P7","v":0},{"$f":"HLOOKUP(Q6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q7","v":0},{"$f":"HLOOKUP(R6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R7","v":0},{"$f":"HLOOKUP(S6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S7","v":0},{"$f":"HLOOKUP(T6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T7","v":0},{"$f":"HLOOKUP(U6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U7","v":0},{"$f":"HLOOKUP(V6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z16:AS16))","v":0},{"$f":"HLOOKUP(Z6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z7","v":0},{"$f":"HLOOKUP(AA6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA7","v":0},{"$f":"HLOOKUP(AB6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB7","v":0},{"$f":"HLOOKUP(AC6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC7","v":0},{"$f":"HLOOKUP(AD6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD7","v":0},{"$f":"HLOOKUP(AE6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE7","v":0},{"$f":"HLOOKUP(AF6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF7","v":0},{"$f":"HLOOKUP(AG6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG7","v":0},{"$f":"HLOOKUP(AH6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH7","v":0},{"$f":"HLOOKUP(AI6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI7","v":0},{"$f":"HLOOKUP(AJ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ7","v":0},{"$f":"HLOOKUP(AK6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK7","v":0},{"$f":"HLOOKUP(AL6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL7","v":0},{"$f":"HLOOKUP(AM6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM7","v":0},{"$f":"HLOOKUP(AN6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN7","v":0},{"$f":"HLOOKUP(AO6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO7","v":0},{"$f":"HLOOKUP(AP6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP7","v":0},{"$f":"HLOOKUP(AQ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ7","v":0},{"$f":"HLOOKUP(AR6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR7","v":0},{"$f":"HLOOKUP(AS6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW16:BP16))","v":0},{"$f":"HLOOKUP(AW6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW7","v":0},{"$f":"HLOOKUP(AX6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX7","v":0},{"$f":"HLOOKUP(AY6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY7","v":0},{"$f":"HLOOKUP(AZ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ7","v":0},{"$f":"HLOOKUP(BA6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA7","v":0},{"$f":"HLOOKUP(BB6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB7","v":0},{"$f":"HLOOKUP(BC6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC7","v":0},{"$f":"HLOOKUP(BD6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD7","v":0},{"$f":"HLOOKUP(BE6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE7","v":0},{"$f":"HLOOKUP(BF6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF7","v":0},{"$f":"HLOOKUP(BG6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG7","v":0},{"$f":"HLOOKUP(BH6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH7","v":0},{"$f":"HLOOKUP(BI6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI7","v":0},{"$f":"HLOOKUP(BJ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ7","v":0},{"$f":"HLOOKUP(BK6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK7","v":0},{"$f":"HLOOKUP(BL6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL7","v":0},{"$f":"HLOOKUP(BM6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM7","v":0},{"$f":"HLOOKUP(BN6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN7","v":0},{"$f":"HLOOKUP(BO6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO7","v":0},{"$f":"HLOOKUP(BP6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT16:CM16))","v":0},{"$f":"HLOOKUP(BT6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT7","v":0},{"$f":"HLOOKUP(BU6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU7","v":0},{"$f":"HLOOKUP(BV6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV7","v":0},{"$f":"HLOOKUP(BW6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW7","v":0},{"$f":"HLOOKUP(BX6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX7","v":0},{"$f":"HLOOKUP(BY6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY7","v":0},{"$f":"HLOOKUP(BZ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ7","v":0},{"$f":"HLOOKUP(CA6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA7","v":0},{"$f":"HLOOKUP(CB6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB7","v":0},{"$f":"HLOOKUP(CC6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC7","v":0},{"$f":"HLOOKUP(CD6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD7","v":0},{"$f":"HLOOKUP(CE6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE7","v":0},{"$f":"HLOOKUP(CF6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF7","v":0},{"$f":"HLOOKUP(CG6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG7","v":0},{"$f":"HLOOKUP(CH6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH7","v":0},{"$f":"HLOOKUP(CI6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI7","v":0},{"$f":"HLOOKUP(CJ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ7","v":0},{"$f":"HLOOKUP(CK6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK7","v":0},{"$f":"HLOOKUP(CL6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL7","v":0},{"$f":"HLOOKUP(CM6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ16:DJ16))","v":0},{"$f":"HLOOKUP(CQ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ7","v":0},{"$f":"HLOOKUP(CR6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR7","v":0},{"$f":"HLOOKUP(CS6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS7","v":0},{"$f":"HLOOKUP(CT6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT7","v":0},{"$f":"HLOOKUP(CU6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU7","v":0},{"$f":"HLOOKUP(CV6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV7","v":0},{"$f":"HLOOKUP(CW6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW7","v":0},{"$f":"HLOOKUP(CX6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX7","v":0},{"$f":"HLOOKUP(CY6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY7","v":0},{"$f":"HLOOKUP(CZ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ7","v":0},{"$f":"HLOOKUP(DA6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA7","v":0},{"$f":"HLOOKUP(DB6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB7","v":0},{"$f":"HLOOKUP(DC6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC7","v":0},{"$f":"HLOOKUP(DD6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD7","v":0},{"$f":"HLOOKUP(DE6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE7","v":0},{"$f":"HLOOKUP(DF6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF7","v":0},{"$f":"HLOOKUP(DG6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG7","v":0},{"$f":"HLOOKUP(DH6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH7","v":0},{"$f":"HLOOKUP(DI6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI7","v":0},{"$f":"HLOOKUP(DJ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN16:EG16))","v":0},{"$f":"HLOOKUP(DN6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN7","v":0},{"$f":"HLOOKUP(DO6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO7","v":0},{"$f":"HLOOKUP(DP6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP7","v":0},{"$f":"HLOOKUP(DQ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ7","v":0},{"$f":"HLOOKUP(DR6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR7","v":0},{"$f":"HLOOKUP(DS6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS7","v":0},{"$f":"HLOOKUP(DT6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT7","v":0},{"$f":"HLOOKUP(DU6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU7","v":0},{"$f":"HLOOKUP(DV6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV7","v":0},{"$f":"HLOOKUP(DW6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW7","v":0},{"$f":"HLOOKUP(DX6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX7","v":0},{"$f":"HLOOKUP(DY6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY7","v":0},{"$f":"HLOOKUP(DZ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ7","v":0},{"$f":"HLOOKUP(EA6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA7","v":0},{"$f":"HLOOKUP(EB6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB7","v":0},{"$f":"HLOOKUP(EC6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC7","v":0},{"$f":"HLOOKUP(ED6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED7","v":0},{"$f":"HLOOKUP(EE6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE7","v":0},{"$f":"HLOOKUP(EF6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF7","v":0},{"$f":"HLOOKUP(EG6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK16:FD16))","v":0},{"$f":"HLOOKUP(EK6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK7","v":0},{"$f":"HLOOKUP(EL6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL7","v":0},{"$f":"HLOOKUP(EM6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM7","v":0},{"$f":"HLOOKUP(EN6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN7","v":0},{"$f":"HLOOKUP(EO6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO7","v":0},{"$f":"HLOOKUP(EP6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP7","v":0},{"$f":"HLOOKUP(EQ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ7","v":0},{"$f":"HLOOKUP(ER6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER7","v":0},{"$f":"HLOOKUP(ES6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES7","v":0},{"$f":"HLOOKUP(ET6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET7","v":0},{"$f":"HLOOKUP(EU6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU7","v":0},{"$f":"HLOOKUP(EV6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV7","v":0},{"$f":"HLOOKUP(EW6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW7","v":0},{"$f":"HLOOKUP(EX6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX7","v":0},{"$f":"HLOOKUP(EY6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY7","v":0},{"$f":"HLOOKUP(EZ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ7","v":0},{"$f":"HLOOKUP(FA6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA7","v":0},{"$f":"HLOOKUP(FB6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB7","v":0},{"$f":"HLOOKUP(FC6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC7","v":0},{"$f":"HLOOKUP(FD6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX16:IQ16))","v":541477.84360364627},{"$f":"HLOOKUP(HX6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX7","v":464809.10400000005},{"$f":"HLOOKUP(HY6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY7","v":474105.28608000005},{"$f":"HLOOKUP(HZ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ7","v":483587.39180160005},{"$f":"HLOOKUP(IA6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA7","v":493259.13963763206},{"$f":"HLOOKUP(IB6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB7","v":503124.32243038469},{"$f":"HLOOKUP(IC6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC7","v":513186.80887899233},{"$f":"HLOOKUP(ID6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID7","v":523450.54505657218},{"$f":"HLOOKUP(IE6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE7","v":533919.55595770362},{"$f":"HLOOKUP(IF6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF7","v":544597.94707685779},{"$f":"HLOOKUP(IG6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG7","v":555489.90601839498},{"$f":"HLOOKUP(IH6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH7","v":566599.7041387629},{"$f":"HLOOKUP(II6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II7","v":577931.6982215381},{"$f":"HLOOKUP(IJ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ7","v":589490.33218596887},{"$f":"HLOOKUP(IK6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK7","v":601280.13882968831},{"$f":"HLOOKUP(IL6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL7","v":613305.74160628219},{"$f":"HLOOKUP(IM6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM7","v":625571.85643840779},{"$f":"HLOOKUP(IN6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN7","v":638083.29356717598},{"$f":"HLOOKUP(IO6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO7","v":650844.95943851955},{"$f":"HLOOKUP(IP6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP7","v":663861.85862729},{"$f":"HLOOKUP(IQ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ7","v":677139.09579983575},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU16:JN16))","v":360985.22906909755},{"$f":"HLOOKUP(IU6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU7","v":309872.73599999998},{"$f":"HLOOKUP(IV6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV7","v":316070.19072000001},{"$f":"HLOOKUP(IW6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW7","v":322391.59453439998},{"$f":"HLOOKUP(IX6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX7","v":328839.42642508802},{"$f":"HLOOKUP(IY6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY7","v":335416.21495358978},{"$f":"HLOOKUP(IZ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ7","v":342124.53925266158},{"$f":"HLOOKUP(JA6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA7","v":348967.03003771481},{"$f":"HLOOKUP(JB6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB7","v":355946.37063846912},{"$f":"HLOOKUP(JC6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC7","v":363065.29805123853},{"$f":"HLOOKUP(JD6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD7","v":370326.6040122633},{"$f":"HLOOKUP(JE6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE7","v":377733.13609250856},{"$f":"HLOOKUP(JF6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF7","v":385287.79881435871},{"$f":"HLOOKUP(JG6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG7","v":392993.55479064595},{"$f":"HLOOKUP(JH6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH7","v":400853.42588645889},{"$f":"HLOOKUP(JI6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI7","v":408870.49440418812},{"$f":"HLOOKUP(JJ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ7","v":417047.90429227188},{"$f":"HLOOKUP(JK6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK7","v":425388.86237811734},{"$f":"HLOOKUP(JL6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL7","v":433896.6396256797},{"$f":"HLOOKUP(JM6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM7","v":442574.57241819333},{"$f":"HLOOKUP(JN6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN7","v":451426.06386655715},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR16:KK16))","v":541477.84360364627},{"$f":"HLOOKUP(JR6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR7","v":464809.10399999999},{"$f":"HLOOKUP(JS6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS7","v":474105.28607999999},{"$f":"HLOOKUP(JT6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT7","v":483587.3918016},{"$f":"HLOOKUP(JU6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU7","v":493259.139637632},{"$f":"HLOOKUP(JV6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV7","v":503124.32243038464},{"$f":"HLOOKUP(JW6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW7","v":513186.80887899239},{"$f":"HLOOKUP(JX6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX7","v":523450.54505657224},{"$f":"HLOOKUP(JY6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY7","v":533919.55595770373},{"$f":"HLOOKUP(JZ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ7","v":544597.94707685779},{"$f":"HLOOKUP(KA6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA7","v":555489.90601839498},{"$f":"HLOOKUP(KB6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB7","v":566599.7041387629},{"$f":"HLOOKUP(KC6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC7","v":577931.6982215381},{"$f":"HLOOKUP(KD6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD7","v":589490.33218596887},{"$f":"HLOOKUP(KE6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE7","v":601280.13882968831},{"$f":"HLOOKUP(KF6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF7","v":613305.74160628219},{"$f":"HLOOKUP(KG6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG7","v":625571.85643840779},{"$f":"HLOOKUP(KH6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH7","v":638083.29356717598},{"$f":"HLOOKUP(KI6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI7","v":650844.95943851955},{"$f":"HLOOKUP(KJ6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ7","v":663861.85862729},{"$f":"HLOOKUP(KK6,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK7","v":677139.09579983575}]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C17:V17))","v":218512.08918277477},{"$f":"(C7+C8)*HLOOKUP(C6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":152439.21257162764},{"$f":"(D7+D8)*HLOOKUP(D6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":146219.86836779333},{"$f":"(E7+E8)*HLOOKUP(E6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":149742.59100606304},{"$f":"(F7+F8)*HLOOKUP(F6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":162806.97507404946},{"$f":"(G7+G8)*HLOOKUP(G6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":194832.70785086715},{"$f":"(H7+H8)*HLOOKUP(H6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":205504.50725790876},{"$f":"(I7+I8)*HLOOKUP(I6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":217343.85383676289},{"$f":"(J7+J8)*HLOOKUP(J6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227698.18623185399},{"$f":"(K7+K8)*HLOOKUP(K6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227274.701588258},{"$f":"(L7+L8)*HLOOKUP(L6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238625.63296612757},{"$f":"(M7+M8)*HLOOKUP(M6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241816.3350261008},{"$f":"(N7+N8)*HLOOKUP(N6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":254405.43620910338},{"$f":"(O7+O8)*HLOOKUP(O6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":256560.22738135268},{"$f":"(P7+P8)*HLOOKUP(P6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":267434.43265411136},{"$f":"(Q7+Q8)*HLOOKUP(Q6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281466.89653339272},{"$f":"(R7+R8)*HLOOKUP(R6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281923.71962950559},{"$f":"(S7+S8)*HLOOKUP(S6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":306159.84531174775},{"$f":"(T7+T8)*HLOOKUP(T6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":311273.23876800231},{"$f":"(U7+U8)*HLOOKUP(U6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":319336.06809337059},{"$f":"(V7+V8)*HLOOKUP(V6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":339834.88962946337},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z17:AS17))","v":437024.17836554954},{"$f":"(Z7+Z8)*HLOOKUP(Z6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":304878.42514325527},{"$f":"(AA7+AA8)*HLOOKUP(AA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":292439.73673558666},{"$f":"(AB7+AB8)*HLOOKUP(AB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":299485.18201212608},{"$f":"(AC7+AC8)*HLOOKUP(AC6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":325613.95014809893},{"$f":"(AD7+AD8)*HLOOKUP(AD6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":389665.41570173431},{"$f":"(AE7+AE8)*HLOOKUP(AE6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411009.01451581751},{"$f":"(AF7+AF8)*HLOOKUP(AF6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":434687.70767352579},{"$f":"(AG7+AG8)*HLOOKUP(AG6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":455396.37246370799},{"$f":"(AH7+AH8)*HLOOKUP(AH6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":454549.403176516},{"$f":"(AI7+AI8)*HLOOKUP(AI6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477251.26593225513},{"$f":"(AJ7+AJ8)*HLOOKUP(AJ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483632.6700522016},{"$f":"(AK7+AK8)*HLOOKUP(AK6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":508810.87241820677},{"$f":"(AL7+AL8)*HLOOKUP(AL6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":513120.45476270537},{"$f":"(AM7+AM8)*HLOOKUP(AM6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":534868.86530822271},{"$f":"(AN7+AN8)*HLOOKUP(AN6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":562933.79306678544},{"$f":"(AO7+AO8)*HLOOKUP(AO6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":563847.43925901118},{"$f":"(AP7+AP8)*HLOOKUP(AP6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":612319.69062349549},{"$f":"(AQ7+AQ8)*HLOOKUP(AQ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":622546.47753600462},{"$f":"(AR7+AR8)*HLOOKUP(AR6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":638672.13618674118},{"$f":"(AS7+AS8)*HLOOKUP(AS6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":679669.77925892675},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW17:BP17))","v":1121825.4578579958},{"$f":"(AW7+AW8)*HLOOKUP(AW6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":782612.02882755257},{"$f":"(AX7+AX8)*HLOOKUP(AX6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":750682.35992393899},{"$f":"(AY7+AY8)*HLOOKUP(AY6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":768767.76632577006},{"$f":"(AZ7+AZ8)*HLOOKUP(AZ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":835839.38096052175},{"$f":"(BA7+BA8)*HLOOKUP(BA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1000257.2054843626},{"$f":"(BB7+BB8)*HLOOKUP(BB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1055045.461368728},{"$f":"(BC7+BC8)*HLOOKUP(BC6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1115827.8210369523},{"$f":"(BD7+BD8)*HLOOKUP(BD6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1168986.2239581791},{"$f":"(BE7+BE8)*HLOOKUP(BE6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1166812.0840468602},{"$f":"(BF7+BF8)*HLOOKUP(BF6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1225086.9549600298},{"$f":"(BG7+BG8)*HLOOKUP(BG6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1241467.7914286426},{"$f":"(BH7+BH8)*HLOOKUP(BH6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1306099.3376806648},{"$f":"(BI7+BI8)*HLOOKUP(BI6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1317161.8816453374},{"$f":"(BJ7+BJ8)*HLOOKUP(BJ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1372989.2747867324},{"$f":"(BK7+BK8)*HLOOKUP(BK6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1445030.9420241143},{"$f":"(BL7+BL8)*HLOOKUP(BL6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1447376.2391693369},{"$f":"(BM7+BM8)*HLOOKUP(BM6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1571802.7772701336},{"$f":"(BN7+BN8)*HLOOKUP(BN6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1598054.5740321549},{"$f":"(BO7+BO8)*HLOOKUP(BO6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1639448.5638722151},{"$f":"(BP7+BP8)*HLOOKUP(BP6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1744688.0494369771},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT17:CM17))","v":2243650.9157159915},{"$f":"(BT7+BT8)*HLOOKUP(BT6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1565224.0576551051},{"$f":"(BU7+BU8)*HLOOKUP(BU6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1501364.719847878},{"$f":"(BV7+BV8)*HLOOKUP(BV6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1537535.5326515401},{"$f":"(BW7+BW8)*HLOOKUP(BW6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671678.7619210435},{"$f":"(BX7+BX8)*HLOOKUP(BX6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2000514.4109687251},{"$f":"(BY7+BY8)*HLOOKUP(BY6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2110090.9227374559},{"$f":"(BZ7+BZ8)*HLOOKUP(BZ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2231655.6420739046},{"$f":"(CA7+CA8)*HLOOKUP(CA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2337972.4479163582},{"$f":"(CB7+CB8)*HLOOKUP(CB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2333624.1680937205},{"$f":"(CC7+CC8)*HLOOKUP(CC6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2450173.9099200596},{"$f":"(CD7+CD8)*HLOOKUP(CD6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2482935.5828572852},{"$f":"(CE7+CE8)*HLOOKUP(CE6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2612198.6753613297},{"$f":"(CF7+CF8)*HLOOKUP(CF6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2634323.7632906749},{"$f":"(CG7+CG8)*HLOOKUP(CG6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2745978.5495734648},{"$f":"(CH7+CH8)*HLOOKUP(CH6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2890061.8840482286},{"$f":"(CI7+CI8)*HLOOKUP(CI6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2894752.4783386737},{"$f":"(CJ7+CJ8)*HLOOKUP(CJ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3143605.5545402672},{"$f":"(CK7+CK8)*HLOOKUP(CK6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3196109.1480643097},{"$f":"(CL7+CL8)*HLOOKUP(CL6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3278897.1277444302},{"$f":"(CM7+CM8)*HLOOKUP(CM6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3489376.0988739543},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ17:DJ17))","v":4487301.831431983},{"$f":"(CQ7+CQ8)*HLOOKUP(CQ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3130448.1153102103},{"$f":"(CR7+CR8)*HLOOKUP(CR6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3002729.439695756},{"$f":"(CS7+CS8)*HLOOKUP(CS6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3075071.0653030802},{"$f":"(CT7+CT8)*HLOOKUP(CT6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3343357.523842087},{"$f":"(CU7+CU8)*HLOOKUP(CU6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4001028.8219374502},{"$f":"(CV7+CV8)*HLOOKUP(CV6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4220181.8454749119},{"$f":"(CW7+CW8)*HLOOKUP(CW6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4463311.2841478093},{"$f":"(CX7+CX8)*HLOOKUP(CX6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4675944.8958327165},{"$f":"(CY7+CY8)*HLOOKUP(CY6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4667248.3361874409},{"$f":"(CZ7+CZ8)*HLOOKUP(CZ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4900347.8198401192},{"$f":"(DA7+DA8)*HLOOKUP(DA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4965871.1657145703},{"$f":"(DB7+DB8)*HLOOKUP(DB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5224397.3507226594},{"$f":"(DC7+DC8)*HLOOKUP(DC6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5268647.5265813498},{"$f":"(DD7+DD8)*HLOOKUP(DD6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5491957.0991469296},{"$f":"(DE7+DE8)*HLOOKUP(DE6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5780123.7680964572},{"$f":"(DF7+DF8)*HLOOKUP(DF6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5789504.9566773474},{"$f":"(DG7+DG8)*HLOOKUP(DG6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6287211.1090805344},{"$f":"(DH7+DH8)*HLOOKUP(DH6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6392218.2961286195},{"$f":"(DI7+DI8)*HLOOKUP(DI6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6557794.2554888604},{"$f":"(DJ7+DJ8)*HLOOKUP(DJ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6978752.1977479085},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN17:EG17))","v":1268150.5175786042},{"$f":"(DN7+DN8)*HLOOKUP(DN6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":884691.8586746247},{"$f":"(DO7+DO8)*HLOOKUP(DO6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":848597.45034880051},{"$f":"(DP7+DP8)*HLOOKUP(DP6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":869041.82280304446},{"$f":"(DQ7+DQ8)*HLOOKUP(DQ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":944861.90891189419},{"$f":"(DR7+DR8)*HLOOKUP(DR6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1130725.5366344969},{"$f":"(DS7+DS8)*HLOOKUP(DS6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1192660.086764649},{"$f":"(DT7+DT8)*HLOOKUP(DT6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1261370.5803026417},{"$f":"(DU7+DU8)*HLOOKUP(DU6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1321462.6879527241},{"$f":"(DV7+DV8)*HLOOKUP(DV6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1319004.9645747116},{"$f":"(DW7+DW8)*HLOOKUP(DW6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1384880.9056069902},{"$f":"(DX7+DX8)*HLOOKUP(DX6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1403398.372919335},{"$f":"(DY7+DY8)*HLOOKUP(DY6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1476460.1208564036},{"$f":"(DZ7+DZ8)*HLOOKUP(DZ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1488965.6053382074},{"$f":"(EA7+EA8)*HLOOKUP(EA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1552074.8323676104},{"$f":"(EB7+EB8)*HLOOKUP(EB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1633513.2388098685},{"$f":"(EC7+EC8)*HLOOKUP(EC6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1636164.4442783806},{"$f":"(ED7+ED8)*HLOOKUP(ED6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1776820.5308271076},{"$f":"(EE7+EE8)*HLOOKUP(EE6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1806496.4749928706},{"$f":"(EF7+EF8)*HLOOKUP(EF6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853289.6808990259},{"$f":"(EG7+EG8)*HLOOKUP(EG6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1972256.0558852786},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK17:FD17))","v":1297415.5295227254},{"$f":"(EK7+EK8)*HLOOKUP(EK6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":905107.82464403915},{"$f":"(EL7+EL8)*HLOOKUP(EL6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":868180.46843377291},{"$f":"(EM7+EM8)*HLOOKUP(EM6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":889096.63409849931},{"$f":"(EN7+EN8)*HLOOKUP(EN6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":966666.41450216866},{"$f":"(EO7+EO8)*HLOOKUP(EO6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1156819.2028645237},{"$f":"(EP7+EP8)*HLOOKUP(EP6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1220183.0118438334},{"$f":"(EQ7+EQ8)*HLOOKUP(EQ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1290479.1321557795},{"$f":"(ER7+ER8)*HLOOKUP(ER6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1351957.9807516332},{"$f":"(ES7+ES8)*HLOOKUP(ES6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1349443.5406802818},{"$f":"(ET7+ET8)*HLOOKUP(ET6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1416839.6957363824},{"$f":"(EU7+EU8)*HLOOKUP(EU6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1435784.4892174734},{"$f":"(EV7+EV8)*HLOOKUP(EV6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1510532.2774915514},{"$f":"(EW7+EW8)*HLOOKUP(EW6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1523326.3500767816},{"$f":"(EX7+EX8)*HLOOKUP(EX6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1587891.9438837862},{"$f":"(EY7+EY8)*HLOOKUP(EY6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671209.6981670193},{"$f":"(EZ7+EZ8)*HLOOKUP(EZ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673922.0853001894},{"$f":"(FA7+FA8)*HLOOKUP(FA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1817824.0815385024},{"$f":"(FB7+FB8)*HLOOKUP(FB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1848184.8551850137},{"$f":"(FC7+FC8)*HLOOKUP(FC6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1896057.904304388},{"$f":"(FD7+FD8)*HLOOKUP(FD6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2017769.6571749388}]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C18:V18))","v":6370.5014480346172},{"$f":"SUM(C16:C17)*Misc_Rev","v":4444.2128033132321},4262.8940423946469,4365.5954981907616,4746.4745513088383,5680.1527646841805,5991.278404597072,6336.442714756985,6638.3129214034716,6625.9666501040738,6956.8917034944825,7049.913431350943,7416.9360872402003,7479.7568690759563,7796.7834495979623,8205.8859015345315,8219.204122078605,8925.7841302186935,9074.8600030423386,9309.9237291941263,9907.546372257375,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z18:AS18))","v":12741.002896069234},{"$f":"SUM(Z16:Z17)*Misc_Rev","v":8888.4256066264643},8525.7880847892939,8731.1909963815233,9492.9491026176765,11360.305529368361,11982.556809194144,12672.88542951397,13276.625842806943,13251.933300208148,13913.783406988965,14099.826862701886,14833.872174480401,14959.513738151913,15593.566899195925,16411.771803069063,16438.40824415721,17851.568260437387,18149.720006084677,18619.847458388253,19815.09274451475,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW18:BP18))","v":32705.699398392011},{"$f":"SUM(AW16:AW17)*Misc_Rev","v":22816.271088438469},21885.393521222515,22412.655459461501,24368.061312523052,29161.498568691106,30758.795380743893,32530.844294511306,34080.624373276754,34017.239498302166,35716.185084904711,36193.751991310644,38078.020090742102,38400.537497488171,40028.129317132392,42128.432083771026,42196.806876742849,45824.338168533475,46589.683051333443,47796.48343113056,50864.635393285629,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT18:CM18))","v":65411.398796784022},{"$f":"SUM(BT16:BT17)*Misc_Rev","v":45632.542176876937},43770.78704244503,44825.310918923002,48736.122625046104,58322.997137382212,61517.590761487787,65061.688589022611,68161.248746553509,68034.478996604332,71432.370169809423,72387.503982621289,76156.040181484204,76801.074994976341,80056.258634264785,84256.864167542051,84393.613753485697,91648.676337066951,93179.366102666885,95592.966862261121,101729.27078657126,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ18:DJ18))","v":130822.79759356804},{"$f":"SUM(CQ16:CQ17)*Misc_Rev","v":91265.084353753875},87541.57408489006,89650.621837846003,97472.245250092208,116645.99427476442,123035.18152297557,130123.37717804522,136322.49749310702,136068.95799320866,142864.74033961885,144775.00796524258,152312.08036296841,153602.14998995268,160112.51726852957,168513.7283350841,168787.22750697139,183297.3526741339,186358.73220533377,191185.93372452224,203458.54157314252,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN18:EG18))","v":36971.660189486633},{"$f":"SUM(DN16:DN17)*Misc_Rev","v":25792.306447800009},24740.010067468931,25336.045301999959,27546.504092417363,32965.172295042124,34770.812169536577,36773.997898143214,38525.923204573715,38454.27073721114,40374.817922066191,40914.676164090291,43044.718363447588,43409.303258030101,45249.189662845311,47623.444964262904,47700.738208491908,51801.425755733493,52666.598231942146,54030.8073569302,57499.153053279413,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK18:FD18))","v":37824.852347705542},{"$f":"SUM(EK16:EK17)*Misc_Rev","v":26387.513519672317},25310.933376718214,25920.723270507649,28182.192648396223,33725.907040312326,35573.21552729512,37622.628618869596,39414.982970833116,39341.676984992933,41306.54448949849,41858.860998646218,44038.058017988689,44411.056410138488,46293.401731987906,48722.447540361281,48801.524474841724,52996.843273173494,53881.981268063886,55277.672142090123,58826.056585278166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX18:IQ18))","v":15786.245052420703},{"$f":"SUM(HX16:HX17)*Misc_Rev","v":13551.044618016002},{"$f":"SUM(HY16:HY17)*Misc_Rev","v":13822.065510376322},{"$f":"SUM(HZ16:HZ17)*Misc_Rev","v":14098.506820583847},14380.476956995524,14668.086496135435,14961.448226058143,15260.677190579305,15565.89073439089,15877.208549078712,16194.752720060287,16518.647774461493,16849.02072995072,17186.001144549737,17529.721167440734,17880.315590789549,18237.92190260534,18602.680340657447,18974.733947470599,19354.228626420012,19741.31319894841,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU18:JN18))","v":10524.163368280468},{"$f":"SUM(IU16:IU17)*Misc_Rev","v":9034.0297453439998},{"$f":"SUM(IV16:IV17)*Misc_Rev","v":9214.7103402508801},{"$f":"SUM(IW16:IW17)*Misc_Rev","v":9399.0045470558962},9586.9846379970168,9778.724330756957,9974.2988173720951,10173.784793719537,10377.260489593928,10584.805699385808,10796.501813373525,11012.431849640994,11232.680486633813,11457.334096366492,11686.480778293822,11920.210393859701,12158.614601736894,12401.786893771632,12649.822631647066,12902.819084280009,13160.875465965606,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR18:KK18))","v":15786.245052420703},{"$f":"SUM(JR16:JR17)*Misc_Rev","v":13551.044618016},{"$f":"SUM(JS16:JS17)*Misc_Rev","v":13822.06551037632},{"$f":"SUM(JT16:JT17)*Misc_Rev","v":14098.506820583845},14380.476956995522,14668.086496135433,14961.448226058144,15260.677190579307,15565.890734390894,15877.208549078712,16194.752720060287,16518.647774461493,16849.02072995072,17186.001144549737,17529.721167440734,17880.315590789549,18237.92190260534,18602.680340657447,18974.733947470599,19354.228626420012,19741.31319894841]
["Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C19:V19))","v":224882.59063080949},{"$f":"SUM(C16:C18)","v":156883.42537494085},{"$f":"SUM(D16:D18)","v":150482.76241018798},154108.1865042538,167553.44962535831,200512.86061555133,211495.78566250583,223680.29655151989,234336.49915325746,233900.66823836206,245582.52466962204,248866.24845745176,261822.37229634359,264039.98425042862,275231.2161037093,289672.78243492724,290142.9237515842,315085.62944196642,320348.09877104464,328645.99182256474,349742.43600172072,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z19:AS19))","v":449765.18126161897},{"$f":"SUM(Z16:Z18)","v":313766.85074988171},{"$f":"SUM(AA16:AA18)","v":300965.52482037595},308216.37300850759,335106.89925071661,401025.72123110265,422991.57132501167,447360.59310303978,468672.99830651493,467801.33647672413,491165.04933924408,497732.49691490352,523644.74459268717,528079.96850085724,550462.43220741861,579345.56486985448,580285.84750316839,630171.25888393284,640696.19754208927,657291.98364512948,699484.87200344144,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW19:BP19))","v":1154531.1572563876},{"$f":"SUM(AW16:AW18)","v":805428.29991599103},772567.75344516151,791180.42178523156,860207.44227304484,1029418.7040530536,1085804.2567494719,1148358.6653314636,1203066.8483314558,1200829.3235451623,1260803.1400449346,1277661.5434199532,1344177.3577714069,1355562.4191428255,1413017.4041038647,1487159.3741078854,1489573.0460460796,1617627.1154386671,1644644.2570834884,1687245.0473033458,1795552.6848302628,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT19:CM19))","v":2309062.3145127753},{"$f":"SUM(BT16:BT18)","v":1610856.5998319821},1545135.506890323,1582360.8435704631,1720414.8845460897,2058837.4081061073,2171608.5134989438,2296717.3306629271,2406133.6966629117,2401658.6470903247,2521606.2800898692,2555323.0868399064,2688354.7155428138,2711124.8382856511,2826034.8082077294,2974318.7482157708,2979146.0920921592,3235254.2308773343,3289288.5141669768,3374490.0946066915,3591105.3696605256,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ19:DJ19))","v":4618124.6290255506},{"$f":"SUM(CQ16:CQ18)","v":3221713.1996639641},3090271.013780646,3164721.6871409263,3440829.7690921794,4117674.8162122145,4343217.0269978875,4593434.6613258542,4812267.3933258234,4803317.2941806493,5043212.5601797383,5110646.1736798128,5376709.4310856275,5422249.6765713021,5652069.6164154587,5948637.4964315416,5958292.1841843184,6470508.4617546685,6578577.0283339536,6748980.189213383,7182210.7393210512,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN19:EG19))","v":1305122.1777680905},{"$f":"SUM(DN16:DN18)","v":910484.16512242472},873337.46041626949,894377.86810504447,972408.4130043115,1163690.708929539,1227430.8989341855,1298144.578200785,1359988.6111572979,1357459.2353119229,1425255.7235290564,1444313.0490834254,1519504.8392198512,1532374.9085962377,1597324.0220304558,1681136.6837741314,1683865.1824868724,1828621.956582841,1859163.0732248127,1907320.488255956,2029755.2089385581,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK19:FD19))","v":1335240.3818704314},{"$f":"SUM(EK16:EK18)","v":931495.33816371148},893491.40181049111,915017.35736900696,994848.6071505649,1190545.1099048362,1255756.2273711285,1328101.7607746492,1391372.9637224663,1388785.2176652749,1458146.2402258809,1477643.3502161196,1554570.33550954,1567737.4064869201,1634185.3456157742,1719932.1457073805,1722723.6097750312,1870820.9248116759,1902066.8364530776,1951335.576446478,2076595.713760217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX19:IQ19))","v":557264.08865606692},{"$f":"SUM(HX16:HX18)","v":478360.14861801604},{"$f":"SUM(HY16:HY18)","v":487927.35159037635},497685.89862218389,507639.61659462762,517792.40892652015,528148.25710505049,538711.22224715154,549485.44669209456,560475.15562593646,571684.65873845527,583118.35191322444,594780.71895148885,606676.33333051857,618809.85999712907,631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU19:JN19))","v":371509.39243737794},{"$f":"SUM(IU16:IU18)","v":318906.76574534399},{"$f":"SUM(IV16:IV18)","v":325284.90106025088},331790.59908145585,338426.41106308502,345194.93928434671,352098.8380700337,359140.81483143434,366323.63112806302,373650.10375062434,381123.10582563683,388745.56794214953,396520.47930099251,404450.88888701244,412539.90666475269,420790.70479804784,429206.51889400877,437790.64927188895,446546.46225732676,455477.39150247333,464586.93933252274,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR19:KK19))","v":557264.08865606692},{"$f":"SUM(JR16:JR18)","v":478360.14861801598},{"$f":"SUM(JS16:JS18)","v":487927.35159037629},497685.89862218383,507639.6165946275,517792.40892652009,528148.25710505049,538711.22224715154,549485.44669209467,560475.15562593646,571684.65873845527,583118.35191322444,594780.71895148885,606676.33333051857,618809.85999712907,631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414]
[]
["Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C21:V21))","v":1542743.939438002},{"$f":"C19+C14","v":1786197.8677751301},{"$f":"D19+D14","v":1706566.5904259975},1635051.8663757506,1581049.5972473428,1552092.3513949539,1503535.7385673502,1456305.8829941167,1410494.3435732652,1359357.0037159752,1323287.2392526814,1674777.5858413568,1631493.4426421067,1575989.6036738923,1535670.4126003759,1503082.0332293282,1458477.5781704863,1438498.2707385197,1401252.3179629063,1371714.9312815873,1357394.4569526431,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z21:AS21))","v":3032795.4979044292},{"$f":"Z19+Z14","v":3506746.7319279024},{"$f":"AA19+AA14","v":3350509.1212816359},3210583.3555024927,3105367.6104780245,3050015.6519904234,2955367.9961183527,2863369.2187767886,2774086.7832642682,2673916.8777137632,2603761.7190986252,3292495.159615356,3208260.3155298997,3099647.3583570416,3021149.6472505108,2957930.4644840639,2870599.5635532821,2832513.306644652,2759795.4307319717,2702303.7415524991,2675147.3780920939,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW21:BP21))","v":7119826.6030767914},{"$f":"AW19+AW14","v":8345694.0520705003},{"$f":"AX19+AX14","v":7944851.594368713},7586050.5991385132,7312941.1214162176,7165214.2803846886,6915161.0616856422,6671276.6988721685,6432674.6862305729,6163375.2943428699,5969406.9965275321,7860142.8272343222,7631908.0716520827,7340987.8048458891,7124394.1891428232,6944671.2718079332,6701629.936959384,6584228.9995652279,6376307.0186767681,6204993.387743758,6109895.4212447554,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT21:CM21))","v":13285205.934822317},{"$f":"BT19+BT14","v":15484945.583796278},{"$f":"BU19+BU14","v":14742137.774189657},14084921.969900502,13593444.854169527,13348701.268556315,12897625.034581497,12458886.512377823,12028612.118397286,11532743.233358106,11185437.37601785,14667088.649058346,14257779.229083257,13724307.547979288,13334968.092679413,13016140.639983861,12569330.771372642,12373801.697670206,11995547.995498613,11687147.04101705,11529496.004663194,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ21:DJ21))","v":23707070.055650841},{"$f":"CQ19+CQ14","v":27350563.606558386},{"$f":"CR19+CR14","v":26041579.304736007},24908306.254671425,24089577.542350329,23752220.660473444,22997158.802793629,22266772.368656106,21547012.474602994,20683464.400733311,20110744.900924049,26174586.281885784,25497447.715503778,24575610.910821095,23928475.32854012,23412675.569071688,22636874.235106893,22363634.490959659,21719897.865432445,21205774.878622696,20988107.495847426,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN21:EG21))","v":7252112.6931816172},{"$f":"DN19+DN14","v":7616341.6690971069},{"$f":"DO19+DO14","v":7434235.3997682072},7301434.1064237831,7229622.5732582044,7274821.9817441413,7196020.9898278713,7127530.9322848376,7053320.8854388446,6916817.6010229848,6851544.13355745,7455123.7387635987,7426993.52463682,7329682.858441744,7287915.8070852505,7268289.5085289264,7170687.3700565696,7218063.6480347496,7154029.530339771,7109565.9714902379,7140397.5984537099,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK21:FD21))","v":8427284.8243853934},{"$f":"EK19+EK14","v":8974787.8086197637},{"$f":"EL19+EL14","v":8756773.3281562831},8587380.7002758626,8481118.4861843102,8495251.7662831917,8383163.0286344355,8282221.3294488229,8175987.2722536288,8006368.6191238211,7909735.0744591225,8639666.7281990461,8586794.9141743612,8461713.6976668276,8394071.7509600092,8349656.7420538627,8226006.6980755692,8251188.0688180188,8162865.0807500063,8094870.927247121,8104028.8215623926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX21:IQ21))","v":6849657.852299354},{"$f":"HX19+HX14","v":7080909.9818817861},{"$f":"HY19+HY14","v":6903355.2927973866},6715406.9688815549,6531792.8410485033,6352233.1315828646,6176474.2109066416,6004277.4762438685,5835423.0638617966,5668682.6330845309,5502705.6719874516,8631589.7563990746,8415151.5811612867,8186043.6230605207,7962219.0257998277,7743336.7419053335,7529087.598336718,7319180.7396414801,7113348.1531562414,6910092.4984512301,6707767.5090262052,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU21:JN21))","v":42391836.28861478},{"$f":"IU19+IU14","v":43754874.297561996},{"$f":"IV19+IV14","v":42867867.372062422},41885609.772888556,40938294.336951062,40023378.76161617,39138550.653195292,38281629.137893453,37450597.66680973,36634518.843332916,35821373.266898081,50846012.861724235,49819952.891018517,48683506.165958427,47587618.927313507,46529344.586928137,45506003.131650254,44515067.05164846,43554199.374850333,42610720.336920299,41670695.720981359,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR21:KK21))","v":44333275.602952212},{"$f":"JR19+JR14","v":45743811.863829635},{"$f":"JS19+JS14","v":44819454.540332645},43795706.818174042,42808460.80055593,41855063.507331647,40933101.942688748,40040300.399746634,39174554.70171161,38324449.362035304,37477439.542799704,53161485.842549101,52092311.954479329,50907955.524569124,49765970.587219194,48663282.312536605,47597094.128568158,46564768.656874247,45563867.412073553,44581156.417276695,43602092.350235105]
[]
["Fixed $/kW",{"$f":"B14/'Resource Options'!$J$28/1000","v":263.57226976143835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Y14/'Resource Options'!$J$29/1000","v":516.60606332856196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AV14/'Resource Options'!$J$30/1000","v":238.61181783281626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BS14/'Resource Options'!$J$31/1000","v":439.04574481238194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CP14/'Resource Options'!$J$32/1000","v":763.55781706501159},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DM14/'Resource Options'!$J$33/1000","v":237.87962061654108},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EJ14/'Resource Options'!$J$34/1000","v":283.6817777005985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HW14/'Resource Options'!$J$37/1000","v":251.69575054573144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IT14/'Resource Options'!$J$38/1000","v":420.20326896177403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"JQ14/'Resource Options'!$J$39/1000","v":437.76011514296135}]
["Fixed $/kWh",{"$f":"B14/'Resource Options'!$K$28/1000","v":65.893067440359587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Y14/'Resource Options'!$K$29/1000","v":64.575757916070245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AV14/'Resource Options'!$K$30/1000","v":59.652954458204064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BS14/'Resource Options'!$K$31/1000","v":54.880718101547743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CP14/'Resource Options'!$K$32/1000","v":47.722363566563224},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DM14/'Resource Options'!$K$33/1000","v":59.469905154135269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EJ14/'Resource Options'!$K$34/1000","v":70.920444425149626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HW14/'Resource Options'!$K$37/1000","v":15.730984409108215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IT14/'Resource Options'!$K$38/1000","v":26.262704310110877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"JQ14/'Resource Options'!$K$39/1000","v":18.240004797623392}]
["Variable $/MWh",{"$f":"B19/C7","v":30.805834332987601},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Y19/Z7","v":30.805834332987601},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AV19/AW7","v":31.630990609764044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BS19/BT7","v":31.630990609764044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CP19/CQ7","v":31.630990609764044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DM19/DN7","v":35.756771993646318},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EJ19/EK7","v":36.581928270422779},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HW19/HX7","v":3.816877319562102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IT19/IU7","v":0.63614621992701703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"JQ19/JR7","v":0.63614621992701703}]
["All per $/MWh",{"$f":"B21/(C7-C8)","v":240.15316616407253},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Y21/(Z7-Z8)","v":236.05195344835221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AV21/(AW7-AW8)","v":229.48675594123421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BS21/(BT7-BT8)","v":214.1048498762662},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CP21/(CQ7-CQ8)","v":191.03199077881419},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DM21/(DN7-DN8)","v":283.84002713039598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EJ21/(EK7-EK8)","v":344.60375483072556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HW21/(HX7-HX9)","v":72.177638064271378},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IT21/(IU7-IU9)","v":89.615754034785169},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"JQ21/(JR7-JR9)","v":62.479953214600897}]
[]
[{"$f":"C29&\" \"&'Resource Options'!$B$28","v":"2023 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z29&\" \"&'Resource Options'!$B$29","v":"2023 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW29&\" \"&'Resource Options'!$B$30","v":"2023 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT29&\" \"&'Resource Options'!$B$31","v":"2023 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ29&\" \"&'Resource Options'!$B$32","v":"2023 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN29&\" \"&'Resource Options'!$B$33","v":"2023 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK29&\" \"&'Resource Options'!$B$34","v":"2023 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX29&\" \"&'Resource Options'!$B$37","v":"2023 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU29&\" \"&'Resource Options'!$B$38","v":"2023 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR29&\" \"&'Resource Options'!$B$39","v":"2023 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Year",null,{"$f":"C6+1","v":2023},{"$f":"C29+1","v":2024},{"$f":"D29+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,{"$f":"Z6+1","v":2023},{"$f":"Z29+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,{"$f":"AW6+1","v":2023},{"$f":"AW29+1","v":2024},{"$f":"AX29+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,{"$f":"BT6+1","v":2023},{"$f":"BT29+1","v":2024},{"$f":"BU29+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,{"$f":"CQ6+1","v":2023},{"$f":"CQ29+1","v":2024},{"$f":"CR29+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,{"$f":"DN6+1","v":2023},{"$f":"DN29+1","v":2024},{"$f":"DO29+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,{"$f":"EK6+1","v":2023},{"$f":"EK29+1","v":2024},{"$f":"EL29+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,{"$f":"HX6+1","v":2023},{"$f":"HX29+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,{"$f":"IU6+1","v":2023},{"$f":"IU29+1","v":2024},{"$f":"IV29+1","v":2025},{"$f":"IW29+1","v":2026},{"$f":"IX29+1","v":2027},{"$f":"IY29+1","v":2028},{"$f":"IZ29+1","v":2029},{"$f":"JA29+1","v":2030},{"$f":"JB29+1","v":2031},{"$f":"JC29+1","v":2032},{"$f":"JD29+1","v":2033},{"$f":"JE29+1","v":2034},{"$f":"JF29+1","v":2035},{"$f":"JG29+1","v":2036},{"$f":"JH29+1","v":2037},{"$f":"JI29+1","v":2038},{"$f":"JJ29+1","v":2039},{"$f":"JK29+1","v":2040},{"$f":"JL29+1","v":2041},{"$f":"JM29+1","v":2042},null,"Year",null,{"$f":"JR6+1","v":2023},{"$f":"JR29+1","v":2024},{"$f":"JS29+1","v":2025},{"$f":"JT29+1","v":2026},{"$f":"JU29+1","v":2027},{"$f":"JV29+1","v":2028},{"$f":"JW29+1","v":2029},{"$f":"JX29+1","v":2030},{"$f":"JY29+1","v":2031},{"$f":"JZ29+1","v":2032},{"$f":"KA29+1","v":2033},{"$f":"KB29+1","v":2034},{"$f":"KC29+1","v":2035},{"$f":"KD29+1","v":2036},{"$f":"KE29+1","v":2037},{"$f":"KF29+1","v":2038},{"$f":"KG29+1","v":2039},{"$f":"KH29+1","v":2040},{"$f":"KI29+1","v":2041},{"$f":"KJ29+1","v":2042}]
["MWh",null,{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},null,"MWh",null,{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},null,"MWh",null,{"$f":"'Resource Options'!$K$30*365","v":36500},{"$f":"AW30","v":36500},{"$f":"AX30","v":36500},{"$f":"AY30","v":36500},{"$f":"AZ30","v":36500},{"$f":"BA30","v":36500},{"$f":"BB30","v":36500},{"$f":"BC30","v":36500},{"$f":"BD30","v":36500},{"$f":"BE30","v":36500},{"$f":"BF30","v":36500},{"$f":"BG30","v":36500},{"$f":"BH30","v":36500},{"$f":"BI30","v":36500},{"$f":"BJ30","v":36500},{"$f":"BK30","v":36500},{"$f":"BL30","v":36500},{"$f":"BM30","v":36500},{"$f":"BN30","v":36500},{"$f":"BO30","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":73000},{"$f":"BT30","v":73000},{"$f":"BU30","v":73000},{"$f":"BV30","v":73000},{"$f":"BW30","v":73000},{"$f":"BX30","v":73000},{"$f":"BY30","v":73000},{"$f":"BZ30","v":73000},{"$f":"CA30","v":73000},{"$f":"CB30","v":73000},{"$f":"CC30","v":73000},{"$f":"CD30","v":73000},{"$f":"CE30","v":73000},{"$f":"CF30","v":73000},{"$f":"CG30","v":73000},{"$f":"CH30","v":73000},{"$f":"CI30","v":73000},{"$f":"CJ30","v":73000},{"$f":"CK30","v":73000},{"$f":"CL30","v":73000},null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":146000},{"$f":"CQ30","v":146000},{"$f":"CR30","v":146000},{"$f":"CS30","v":146000},{"$f":"CT30","v":146000},{"$f":"CU30","v":146000},{"$f":"CV30","v":146000},{"$f":"CW30","v":146000},{"$f":"CX30","v":146000},{"$f":"CY30","v":146000},{"$f":"CZ30","v":146000},{"$f":"DA30","v":146000},{"$f":"DB30","v":146000},{"$f":"DC30","v":146000},{"$f":"DD30","v":146000},{"$f":"DE30","v":146000},{"$f":"DF30","v":146000},{"$f":"DG30","v":146000},{"$f":"DH30","v":146000},{"$f":"DI30","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"DN30","v":36500},{"$f":"DO30","v":36500},{"$f":"DP30","v":36500},{"$f":"DQ30","v":36500},{"$f":"DR30","v":36500},{"$f":"DS30","v":36500},{"$f":"DT30","v":36500},{"$f":"DU30","v":36500},{"$f":"DV30","v":36500},{"$f":"DW30","v":36500},{"$f":"DX30","v":36500},{"$f":"DY30","v":36500},{"$f":"DZ30","v":36500},{"$f":"EA30","v":36500},{"$f":"EB30","v":36500},{"$f":"EC30","v":36500},{"$f":"ED30","v":36500},{"$f":"EE30","v":36500},{"$f":"EF30","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":36500},{"$f":"EK30","v":36500},{"$f":"EL30","v":36500},{"$f":"EM30","v":36500},{"$f":"EN30","v":36500},{"$f":"EO30","v":36500},{"$f":"EP30","v":36500},{"$f":"EQ30","v":36500},{"$f":"ER30","v":36500},{"$f":"ES30","v":36500},{"$f":"ET30","v":36500},{"$f":"EU30","v":36500},{"$f":"EV30","v":36500},{"$f":"EW30","v":36500},{"$f":"EX30","v":36500},{"$f":"EY30","v":36500},{"$f":"EZ30","v":36500},{"$f":"FA30","v":36500},{"$f":"FB30","v":36500},{"$f":"FC30","v":36500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":146000},{"$f":"HX30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HY30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HZ30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IA30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IB30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IC30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"ID30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IE30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IF30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IG30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IH30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"II30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IJ30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IK30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IL30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IM30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IN30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IO30*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IP30*(1-'Resource Options'!$AA$37)","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":584000},{"$f":"IU30","v":584000},{"$f":"IV30","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":876000},{"$f":"JR30","v":876000},{"$f":"JS30","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
["Storage Losses",null,{"$f":"C30*(1-'Resource Options'!$W$28)","v":876},{"$f":"D30*(1-'Resource Options'!$W$28)","v":876},{"$f":"E30*(1-'Resource Options'!$W$28)","v":876},{"$f":"F30*(1-'Resource Options'!$W$28)","v":876},{"$f":"G30*(1-'Resource Options'!$W$28)","v":876},{"$f":"H30*(1-'Resource Options'!$W$28)","v":876},{"$f":"I30*(1-'Resource Options'!$W$28)","v":876},{"$f":"J30*(1-'Resource Options'!$W$28)","v":876},{"$f":"K30*(1-'Resource Options'!$W$28)","v":876},{"$f":"L30*(1-'Resource Options'!$W$28)","v":876},{"$f":"M30*(1-'Resource Options'!$W$28)","v":876},{"$f":"N30*(1-'Resource Options'!$W$28)","v":876},{"$f":"O30*(1-'Resource Options'!$W$28)","v":876},{"$f":"P30*(1-'Resource Options'!$W$28)","v":876},{"$f":"Q30*(1-'Resource Options'!$W$28)","v":876},{"$f":"R30*(1-'Resource Options'!$W$28)","v":876},{"$f":"S30*(1-'Resource Options'!$W$28)","v":876},{"$f":"T30*(1-'Resource Options'!$W$28)","v":876},{"$f":"U30*(1-'Resource Options'!$W$28)","v":876},{"$f":"V30*(1-'Resource Options'!$W$28)","v":876},null,"Storage Losses",null,{"$f":"Z30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AA30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AB30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AC30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AD30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AE30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AF30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AG30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AH30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AI30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AJ30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AK30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AL30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AM30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AN30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AO30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AP30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AQ30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AR30*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AS30*(1-'Resource Options'!$W$29)","v":1752},null,"Storage Losses",null,{"$f":"AW30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AX30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AY30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AZ30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BA30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BB30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BC30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BD30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BE30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BF30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BG30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BH30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BI30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BJ30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BK30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BL30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BM30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BN30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BO30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BP30*(1-'Resource Options'!$W$30)","v":5475.0000000000009},null,"Storage Losses",null,{"$f":"BT30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BU30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BV30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BW30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BX30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BY30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BZ30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CA30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CB30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CC30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CD30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CE30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CF30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CG30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CH30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CI30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CJ30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CK30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CL30*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CM30*(1-'Resource Options'!$W$31)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"CQ30*(1-'Resource Options'!$W$32)","v":21900.000000000004},{"$f":"CR30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CS30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CT30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CU30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CV30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CW30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CX30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CY30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CZ30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DA30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DB30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DC30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DD30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DE30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DF30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DG30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DH30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DI30*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DJ30*(1-'Resource Options'!$W$30)","v":21900.000000000004},null,"Storage Losses",null,{"$f":"DN30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DO30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DP30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DQ30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DR30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DS30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DT30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DU30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DV30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DW30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DX30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DY30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DZ30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EA30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EB30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EC30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"ED30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EE30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EF30*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EG30*(1-'Resource Options'!$W$33)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"EK30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EL30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EM30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EN30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EO30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EP30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EQ30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ER30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ES30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ET30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EU30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EV30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EW30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EX30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EY30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EZ30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FA30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FB30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FC30*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FD30*(1-'Resource Options'!$W$34)","v":12044.999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP30*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ30*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM30*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN30*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ30*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK30*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C33:V33))","v":333787.71181046695},{"$f":"HLOOKUP(C29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":286526.16000000003},{"$f":"HLOOKUP(D29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":292256.68319999997},{"$f":"HLOOKUP(E29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":298101.81686399999},{"$f":"HLOOKUP(F29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":304063.85320128006},{"$f":"HLOOKUP(G29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":310145.13026530563},{"$f":"HLOOKUP(H29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":316348.0328706117},{"$f":"HLOOKUP(I29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":322674.99352802394},{"$f":"HLOOKUP(J29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":329128.49339858443},{"$f":"HLOOKUP(K29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":335711.06326655613},{"$f":"HLOOKUP(L29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":342425.28453188727},{"$f":"HLOOKUP(M29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":349273.79022252513},{"$f":"HLOOKUP(N29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":356259.26602697553},{"$f":"HLOOKUP(O29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":363384.4513475151},{"$f":"HLOOKUP(P29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":370652.14037446544},{"$f":"HLOOKUP(Q29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":378065.18318195478},{"$f":"HLOOKUP(R29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":385626.48684559396},{"$f":"HLOOKUP(S29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":393339.01658250572},{"$f":"HLOOKUP(T29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":401205.79691415583},{"$f":"HLOOKUP(U29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":409229.91285243904},{"$f":"HLOOKUP(V29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":417414.51110948774},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z33:AS33))","v":655212.91577610141},{"$f":"HLOOKUP(Z29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":562440.23999999987},{"$f":"HLOOKUP(AA29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":573689.04479999992},{"$f":"HLOOKUP(AB29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":585162.82569600001},{"$f":"HLOOKUP(AC29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":596866.08220992004},{"$f":"HLOOKUP(AD29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":608803.40385411854},{"$f":"HLOOKUP(AE29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":620979.47193120082},{"$f":"HLOOKUP(AF29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":633399.06136982469},{"$f":"HLOOKUP(AG29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":646067.04259722144},{"$f":"HLOOKUP(AH29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":658988.38344916562},{"$f":"HLOOKUP(AI29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":672168.15111814917},{"$f":"HLOOKUP(AJ29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":685611.51414051221},{"$f":"HLOOKUP(AK29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":699323.74442332226},{"$f":"HLOOKUP(AL29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":713310.21931178879},{"$f":"HLOOKUP(AM29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":727576.42369802471},{"$f":"HLOOKUP(AN29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":742127.95217198529},{"$f":"HLOOKUP(AO29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":756970.51121542498},{"$f":"HLOOKUP(AP29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":772109.92143973336},{"$f":"HLOOKUP(AQ29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":787552.11986852821},{"$f":"HLOOKUP(AR29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":803303.16226589889},{"$f":"HLOOKUP(AS29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":819369.22551121691},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW33:BP33))","v":1383743.339868885},{"$f":"HLOOKUP(AW29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1286980.0020000003},{"$f":"AW33*(1+'Fixed O&M'!$A$28)","v":1286980.0020000003},{"$f":"AX33*(1+'Fixed O&M'!$A$28)","v":1286980.0020000003},{"$f":"AY33*(1+'Fixed O&M'!$A$28)","v":1286980.0020000003},{"$f":"AZ33*(1+'Fixed O&M'!$A$28)","v":1286980.0020000003},{"$f":"BA33*(1+'Fixed O&M'!$A$28)","v":1286980.0020000003},{"$f":"BB33*(1+'Fixed O&M'!$A$28)","v":1286980.0020000003},{"$f":"BC33*(1+'Fixed O&M'!$A$28)","v":1286980.0020000003},{"$f":"BD33*(1+'Fixed O&M'!$A$28)","v":1286980.0020000003},{"$f":"BE33*(1+'Fixed O&M'!$A$28)","v":1286980.0020000003},{"$f":"HLOOKUP(BG29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1568821.4410828417},{"$f":"BG33*(1+'Fixed O&M'!$A$28)","v":1568821.4410828417},{"$f":"BH33*(1+'Fixed O&M'!$A$28)","v":1568821.4410828417},{"$f":"BI33*(1+'Fixed O&M'!$A$28)","v":1568821.4410828417},{"$f":"BJ33*(1+'Fixed O&M'!$A$28)","v":1568821.4410828417},{"$f":"BK33*(1+'Fixed O&M'!$A$28)","v":1568821.4410828417},{"$f":"BL33*(1+'Fixed O&M'!$A$28)","v":1568821.4410828417},{"$f":"BM33*(1+'Fixed O&M'!$A$28)","v":1568821.4410828417},{"$f":"BN33*(1+'Fixed O&M'!$A$28)","v":1568821.4410828417},{"$f":"BO33*(1+'Fixed O&M'!$A$28)","v":1568821.4410828417},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT33:CM33))","v":2546087.7453587498},{"$f":"HLOOKUP(BT29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":2368043.2036800007},{"$f":"BT33*(1+'Fixed O&M'!$A$29)","v":2368043.2036800007},{"$f":"BU33*(1+'Fixed O&M'!$A$29)","v":2368043.2036800007},{"$f":"BV33*(1+'Fixed O&M'!$A$29)","v":2368043.2036800007},{"$f":"BW33*(1+'Fixed O&M'!$A$29)","v":2368043.2036800007},{"$f":"BX33*(1+'Fixed O&M'!$A$29)","v":2368043.2036800007},{"$f":"BY33*(1+'Fixed O&M'!$A$29)","v":2368043.2036800007},{"$f":"BZ33*(1+'Fixed O&M'!$A$29)","v":2368043.2036800007},{"$f":"CA33*(1+'Fixed O&M'!$A$29)","v":2368043.2036800007},{"$f":"CB33*(1+'Fixed O&M'!$A$29)","v":2368043.2036800007},{"$f":"HLOOKUP(CD29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":2886631.4515924295},{"$f":"CD33*(1+'Fixed O&M'!$A$29)","v":2886631.4515924295},{"$f":"CE33*(1+'Fixed O&M'!$A$29)","v":2886631.4515924295},{"$f":"CF33*(1+'Fixed O&M'!$A$29)","v":2886631.4515924295},{"$f":"CG33*(1+'Fixed O&M'!$A$29)","v":2886631.4515924295},{"$f":"CH33*(1+'Fixed O&M'!$A$29)","v":2886631.4515924295},{"$f":"CI33*(1+'Fixed O&M'!$A$29)","v":2886631.4515924295},{"$f":"CJ33*(1+'Fixed O&M'!$A$29)","v":2886631.4515924295},{"$f":"CK33*(1+'Fixed O&M'!$A$29)","v":2886631.4515924295},{"$f":"CL33*(1+'Fixed O&M'!$A$29)","v":2886631.4515924295},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ33:DJ33))","v":4427978.6875804318},{"$f":"HLOOKUP(CQ29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":4118336.0063999998},{"$f":"CQ33*(1+'Fixed O&M'!$A$30)","v":4118336.0063999998},{"$f":"CR33*(1+'Fixed O&M'!$A$30)","v":4118336.0063999998},{"$f":"CS33*(1+'Fixed O&M'!$A$30)","v":4118336.0063999998},{"$f":"CT33*(1+'Fixed O&M'!$A$30)","v":4118336.0063999998},{"$f":"CU33*(1+'Fixed O&M'!$A$30)","v":4118336.0063999998},{"$f":"CV33*(1+'Fixed O&M'!$A$30)","v":4118336.0063999998},{"$f":"CW33*(1+'Fixed O&M'!$A$30)","v":4118336.0063999998},{"$f":"CX33*(1+'Fixed O&M'!$A$30)","v":4118336.0063999998},{"$f":"CY33*(1+'Fixed O&M'!$A$30)","v":4118336.0063999998},{"$f":"HLOOKUP(DA29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":5020228.6114650937},{"$f":"DA33*(1+'Fixed O&M'!$A$30)","v":5020228.6114650937},{"$f":"DB33*(1+'Fixed O&M'!$A$30)","v":5020228.6114650937},{"$f":"DC33*(1+'Fixed O&M'!$A$30)","v":5020228.6114650937},{"$f":"DD33*(1+'Fixed O&M'!$A$30)","v":5020228.6114650937},{"$f":"DE33*(1+'Fixed O&M'!$A$30)","v":5020228.6114650937},{"$f":"DF33*(1+'Fixed O&M'!$A$30)","v":5020228.6114650937},{"$f":"DG33*(1+'Fixed O&M'!$A$30)","v":5020228.6114650937},{"$f":"DH33*(1+'Fixed O&M'!$A$30)","v":5020228.6114650937},{"$f":"DI33*(1+'Fixed O&M'!$A$30)","v":5020228.6114650937},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN33:EG33))","v":1766318.0333460774},{"$f":"HLOOKUP(DN29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1516222.1541600004},{"$f":"HLOOKUP(DO29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1546546.5972432003},{"$f":"HLOOKUP(DP29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1577477.5291880644},{"$f":"HLOOKUP(DQ29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1609027.0797718258},{"$f":"HLOOKUP(DR29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1641207.621367262},{"$f":"HLOOKUP(DS29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1674031.7737946075},{"$f":"HLOOKUP(DT29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1707512.4092704996},{"$f":"HLOOKUP(DU29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1741662.6574559095},{"$f":"HLOOKUP(DV29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1776495.9106050278},{"$f":"HLOOKUP(DW29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1812025.8288171284},{"$f":"HLOOKUP(DX29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1848266.3453934712},{"$f":"HLOOKUP(DY29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1885231.6723013404},{"$f":"HLOOKUP(DZ29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1922936.3057473672},{"$f":"HLOOKUP(EA29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1961395.031862315},{"$f":"HLOOKUP(EB29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2000622.9324995615},{"$f":"HLOOKUP(EC29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2040635.391149553},{"$f":"HLOOKUP(ED29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2081448.0989725438},{"$f":"HLOOKUP(EE29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2123077.0609519952},{"$f":"HLOOKUP(EF29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2165538.6021710346},{"$f":"HLOOKUP(EG29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2208849.3742144555},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK33:FD33))","v":1987118.6047087009},{"$f":"HLOOKUP(EK29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1705759.209},{"$f":"HLOOKUP(EL29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1739874.3931800001},{"$f":"HLOOKUP(EM29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1774671.8810436004},{"$f":"HLOOKUP(EN29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1810165.3186644721},{"$f":"HLOOKUP(EO29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1846368.6250377616},{"$f":"HLOOKUP(EP29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1883295.997538517},{"$f":"HLOOKUP(EQ29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1920961.917489287},{"$f":"HLOOKUP(ER29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1959381.155839073},{"$f":"HLOOKUP(ES29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1998568.7789558545},{"$f":"HLOOKUP(ET29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2038540.1545349716},{"$f":"HLOOKUP(EU29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2079310.9576256711},{"$f":"HLOOKUP(EV29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2120897.1767781847},{"$f":"HLOOKUP(EW29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2163315.1203137487},{"$f":"HLOOKUP(EX29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2206581.4227200234},{"$f":"HLOOKUP(EY29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2250713.0511744246},{"$f":"HLOOKUP(EZ29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2295727.312197913},{"$f":"HLOOKUP(FA29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2341641.8584418711},{"$f":"HLOOKUP(FB29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2388474.6956107086},{"$f":"HLOOKUP(FC29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2436244.189522923},{"$f":"HLOOKUP(FD29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2484969.0733133811},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX33:IQ33))","v":788418.93780416751},{"$f":"HLOOKUP(HX29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":676785.40200000012},{"$f":"HLOOKUP(HY29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":690321.11004000017},{"$f":"HLOOKUP(HZ29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":704127.53224080009},{"$f":"HLOOKUP(IA29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":718210.08288561611},{"$f":"HLOOKUP(IB29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":732574.28454332845},{"$f":"HLOOKUP(IC29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":747225.77023419505},{"$f":"HLOOKUP(ID29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":762170.28563887894},{"$f":"HLOOKUP(IE29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":777413.69135165645},{"$f":"HLOOKUP(IF29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":792961.96517868969},{"$f":"HLOOKUP(IG29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":808821.20448226354},{"$f":"HLOOKUP(IH29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":824997.6285719088},{"$f":"HLOOKUP(II29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":841497.58114334696},{"$f":"HLOOKUP(IJ29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":858327.53276621399},{"$f":"HLOOKUP(IK29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":875494.08342153823},{"$f":"HLOOKUP(IL29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":893003.96508996922},{"$f":"HLOOKUP(IM29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":910864.04439176864},{"$f":"HLOOKUP(IN29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":929081.32527960383},{"$f":"HLOOKUP(IO29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":947662.95178519585},{"$f":"HLOOKUP(IP29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":966616.21082089993},{"$f":"HLOOKUP(IQ29,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":985948.5350373179},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU33:JN33))","v":1892699.951043796},{"$f":"HLOOKUP(IU29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1624709.4480000001},{"$f":"HLOOKUP(IV29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1657203.63696},{"$f":"HLOOKUP(IW29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1690347.7096992002},{"$f":"HLOOKUP(IX29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1724154.6638931842},{"$f":"HLOOKUP(IY29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1758637.7571710479},{"$f":"HLOOKUP(IZ29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(JA29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(JB29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(JC29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(JD29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(JE29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(JF29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(JG29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(JH29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(JI29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(JJ29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(JK29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(JL29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(JM29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(JN29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR33:KK33))","v":1892699.951043796},{"$f":"HLOOKUP(JR29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1624709.4480000001},{"$f":"HLOOKUP(JS29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1657203.63696},{"$f":"HLOOKUP(JT29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1690347.7096992002},{"$f":"HLOOKUP(JU29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1724154.6638931842},{"$f":"HLOOKUP(JV29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1758637.7571710479},{"$f":"HLOOKUP(JW29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(JX29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(JY29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(JZ29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(KA29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(KB29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(KC29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(KD29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(KE29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(KF29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(KG29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(KH29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(KI29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(KJ29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(KK29,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C34:V34))","v":948840.93384039681},{"$f":"VLOOKUP(C28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1284940.7616788771},{"$f":"VLOOKUP(D28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1209187.0006519228},{"$f":"VLOOKUP(E28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1131491.593334836},{"$f":"VLOOKUP(F28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1061058.4396036996},{"$f":"VLOOKUP(G28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":995812.69635396579},{"$f":"VLOOKUP(H28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":932728.37413815025},{"$f":"VLOOKUP(I28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":869644.05192233424},{"$f":"VLOOKUP(J28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":809262.41415901389},{"$f":"VLOOKUP(K28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":754284.32898048824},{"$f":"VLOOKUP(L28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":702007.1119342614},{"$f":"VLOOKUP(C28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1059723.8089080213},{"$f":"VLOOKUP(D28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":997247.7270770563},{"$f":"VLOOKUP(E28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":933170.31943909999},{"$f":"VLOOKUP(F28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":875082.27976337099},{"$f":"VLOOKUP(G28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":821272.4313923826},{"$f":"VLOOKUP(H28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":769245.16273170314},{"$f":"VLOOKUP(I28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":717217.89407102356},{"$f":"VLOOKUP(J28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":667419.59903130122},{"$f":"VLOOKUP(K28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":622077.75326735049},{"$f":"VLOOKUP(L28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":578963.38315821392},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z34:AS34))","v":1858784.4906886818},{"$f":"VLOOKUP(Z28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2517205.8604125855},{"$f":"VLOOKUP(AA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2368803.8352824971},{"$f":"VLOOKUP(AB28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2216598.1146310801},{"$f":"VLOOKUP(AC28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2078619.1877989145},{"$f":"VLOOKUP(AD28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1950802.42598912},{"$f":"VLOOKUP(AE28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1827219.8996053149},{"$f":"VLOOKUP(AF28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1703637.3732215087},{"$f":"VLOOKUP(AG28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1585349.420210703},{"$f":"VLOOKUP(AH28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1477647.0557648679},{"$f":"VLOOKUP(AI28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1375235.7065110027},{"$f":"VLOOKUP(Z28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2076004.6390906468},{"$f":"VLOOKUP(AA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1953613.6588908737},{"$f":"VLOOKUP(AB28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1828085.6728259255},{"$f":"VLOOKUP(AC28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1714290.890799884},{"$f":"VLOOKUP(AD28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1608877.1085408574},{"$f":"VLOOKUP(AE28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1506955.4095180884},{"$f":"VLOOKUP(AF28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1405033.7104953185},{"$f":"VLOOKUP(AG28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1307478.5827797335},{"$f":"VLOOKUP(AH28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1218653.6631547897},{"$f":"VLOOKUP(AI28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1134192.3803133024},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW34:BP34))","v":4418997.0910712061},{"$f":"VLOOKUP(AW28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5984300.724754449},{"$f":"VLOOKUP(AX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5631495.9102942394},{"$f":"VLOOKUP(AY28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5269648.3479908705},{"$f":"VLOOKUP(AZ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4941622.9747672314},{"$f":"VLOOKUP(BA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4637756.710842059},{"$f":"VLOOKUP(BB28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4343956.7424579188},{"$f":"VLOOKUP(BC28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4050156.7740737759},{"$f":"VLOOKUP(BD28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3768943.9046518602},{"$f":"VLOOKUP(BE28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3512896.7740825168},{"$f":"VLOOKUP(BF28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3269428.2834035163},{"$f":"VLOOKUP(AW28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4935407.2551966319},{"$f":"VLOOKUP(AX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4644440.0192500008},{"$f":"VLOOKUP(AY28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4346014.9957748419},{"$f":"VLOOKUP(AZ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4075484.00454312},{"$f":"VLOOKUP(BA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3824877.6542669442},{"$f":"VLOOKUP(BB28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3582573.2377222478},{"$f":"VLOOKUP(BC28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3340268.8211775497},{"$f":"VLOOKUP(BD28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3108345.3100046492},{"$f":"VLOOKUP(BE28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2897176.6331604435},{"$f":"VLOOKUP(BF28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2696381.8852731339},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT34:CM34))","v":8130954.647571018},{"$f":"VLOOKUP(BT28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":11011113.333548186},{"$f":"VLOOKUP(BU28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":10361952.474941401},{"$f":"VLOOKUP(BV28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9696152.9603032023},{"$f":"VLOOKUP(BW28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9092586.2735717073},{"$f":"VLOOKUP(BX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8533472.3479493894},{"$f":"VLOOKUP(BY28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7992880.4061225709},{"$f":"VLOOKUP(BZ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7452288.4642957477},{"$f":"VLOOKUP(CA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6934856.7845594231},{"$f":"VLOOKUP(CB28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6463730.0643118303},{"$f":"VLOOKUP(CC28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6015748.0414624698},{"$f":"VLOOKUP(BT28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9081149.3495618012},{"$f":"VLOOKUP(BU28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8545769.635420002},{"$f":"VLOOKUP(BV28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7996667.5922257081},{"$f":"VLOOKUP(BW28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7498890.5683593405},{"$f":"VLOOKUP(BX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7037774.8838511771},{"$f":"VLOOKUP(BY28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6591934.7574089346},{"$f":"VLOOKUP(BZ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6146094.6309666913},{"$f":"VLOOKUP(CA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5719355.3704085546},{"$f":"VLOOKUP(CB28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5330805.0050152158},{"$f":"VLOOKUP(CC28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD29,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4961342.6689025676},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ34:DJ34))","v":14140790.691427847},{"$f":"VLOOKUP(CQ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":19149762.319214229},{"$f":"VLOOKUP(CR28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":18020786.912941556},{"$f":"VLOOKUP(CS28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":16862874.713570777},{"$f":"VLOOKUP(CT28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15813193.519255133},{"$f":"VLOOKUP(CU28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14840821.474694584},{"$f":"VLOOKUP(CV28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13900661.575865334},{"$f":"VLOOKUP(CW28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12960501.677036077},{"$f":"VLOOKUP(CX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12060620.494885948},{"$f":"VLOOKUP(CY28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11241269.677064048},{"$f":"VLOOKUP(CZ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10462170.506891247},{"$f":"VLOOKUP(CQ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15793303.216629215},{"$f":"VLOOKUP(CR28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14862208.061599996},{"$f":"VLOOKUP(CS28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13907247.986479487},{"$f":"VLOOKUP(CT28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13041548.814537978},{"$f":"VLOOKUP(CU28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12239608.493654216},{"$f":"VLOOKUP(CV28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11464234.360711187},{"$f":"VLOOKUP(CW28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10688860.227768153},{"$f":"VLOOKUP(CX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9946704.9920148719},{"$f":"VLOOKUP(CY28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9270965.2261134144},{"$f":"VLOOKUP(CZ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8628422.0328740254},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN34:EG34))","v":4027969.3189851637},{"$f":"VLOOKUP(DN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4962547.1855383608},{"$f":"VLOOKUP(DO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4794231.6931128399},{"$f":"VLOOKUP(DP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4616813.7071355898},{"$f":"VLOOKUP(DQ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4442631.9560583914},{"$f":"VLOOKUP(DR28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4271443.9554218743},{"$f":"VLOOKUP(DS28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4103028.982192507},{"$f":"VLOOKUP(DT28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3937178.7484372454},{"$f":"VLOOKUP(DU28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3773700.510098638},{"$f":"VLOOKUP(DV28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3611555.936286564},{"$f":"VLOOKUP(DW28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3449604.1065319385},{"$f":"VLOOKUP(DN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4092740.7411943912},{"$f":"VLOOKUP(DO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3953926.6105738091},{"$f":"VLOOKUP(DP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3807605.4185968763},{"$f":"VLOOKUP(DQ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3663953.2330652853},{"$f":"VLOOKUP(DR28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3522770.0707871667},{"$f":"VLOOKUP(DS28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3383873.8957801745},{"$f":"VLOOKUP(DT28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3247092.9276102693},{"$f":"VLOOKUP(DU28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3112268.2052787836},{"$f":"VLOOKUP(DV28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2978543.3905025823},{"$f":"VLOOKUP(DW28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2844977.5367250475},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK34:FD34))","v":4919936.2839259384},{"$f":"VLOOKUP(EK28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6061470.1913807336},{"$f":"VLOOKUP(EL28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5855882.3547435319},{"$f":"VLOOKUP(EM28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5639176.3380128844},{"$f":"VLOOKUP(EN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5426423.1988359513},{"$f":"VLOOKUP(EO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5217326.7561856555},{"$f":"VLOOKUP(EP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5011617.4093834953},{"$f":"VLOOKUP(EQ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4809040.7465216005},{"$f":"VLOOKUP(ER28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4609361.3416553661},{"$f":"VLOOKUP(ES28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4411310.932438069},{"$f":"VLOOKUP(ET28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4213495.949165375},{"$f":"VLOOKUP(EK28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4999050.9059729977},{"$f":"VLOOKUP(EL28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4829497.3111273674},{"$f":"VLOOKUP(EM28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4650774.2662120257},{"$f":"VLOOKUP(EN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4475311.2614341732},{"$f":"VLOOKUP(EO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4302864.028656709},{"$f":"VLOOKUP(EP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4133210.2212420097},{"$f":"VLOOKUP(EQ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3966140.0191235924},{"$f":"VLOOKUP(ER28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3801459.2604488861},{"$f":"VLOOKUP(ES28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3638121.976528246},{"$f":"VLOOKUP(ET28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3474978.8544601756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX34:IQ34))","v":5606837.135399241},{"$f":"VLOOKUP(HX28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6038084.4263191354},{"$f":"VLOOKUP(HY28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5833289.7683490431},{"$f":"VLOOKUP(HZ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5617419.8253488084},{"$f":"VLOOKUP(IA28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5405487.5093008885},{"$f":"VLOOKUP(IB28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5197197.7818745645},{"$f":"VLOOKUP(IC28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4992282.0825380199},{"$f":"VLOOKUP(ID28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4790486.9809302557},{"$f":"VLOOKUP(IE28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4591577.9594037738},{"$f":"VLOOKUP(IF28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4394291.6486962559},{"$f":"VLOOKUP(IG28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4197239.8556362353},{"$f":"VLOOKUP(HX28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7360391.2231402723},{"$f":"VLOOKUP(HY28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7110747.6778299948},{"$f":"VLOOKUP(HZ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6847603.4218681231},{"$f":"VLOOKUP(IA28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6589259.1111891428},{"$f":"VLOOKUP(IB28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6335355.0957142236},{"$f":"VLOOKUP(IC28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6085564.0016536517},{"$f":"VLOOKUP(ID28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5839576.8988115136},{"$f":"VLOOKUP(IE28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5597107.9114841139},{"$f":"VLOOKUP(IF28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5356616.9995902982},{"$f":"VLOOKUP(IG28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5116411.9634001721},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU34:JN34))","v":40708289.440140992},{"$f":"VLOOKUP(IU28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42419447.601929963},{"$f":"VLOOKUP(IV28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41479476.786787122},{"$f":"VLOOKUP(IW28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":40442041.11320319},{"$f":"VLOOKUP(IX28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":39439257.392364204},{"$f":"VLOOKUP(IY28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":38468529.224352673},{"$f":"VLOOKUP(IZ28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":37527493.21950008},{"$f":"VLOOKUP(JA28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":36613919.136851698},{"$f":"VLOOKUP(JB28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":35725743.171344899},{"$f":"VLOOKUP(JC28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":34851847.405384272},{"$f":"VLOOKUP(JD28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":33980015.444486268},{"$f":"VLOOKUP(IU28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49181020.243593581},{"$f":"VLOOKUP(IV28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48091220.015128933},{"$f":"VLOOKUP(IW28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46888419.230386131},{"$f":"VLOOKUP(IX28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45725793.848336503},{"$f":"VLOOKUP(IY28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":44600333.608259507},{"$f":"VLOOKUP(IZ28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43509298.401037708},{"$f":"VLOOKUP(JA28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42450102.489898399},{"$f":"VLOOKUP(JB28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41420353.103499599},{"$f":"VLOOKUP(JC28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":40407160.151063681},{"$f":"VLOOKUP(JD28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":39396359.96996972},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR34:KK34))","v":42490133.759069718},{"$f":"VLOOKUP(JR28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44276191.099657521},{"$f":"VLOOKUP(JS28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43295076.780821562},{"$f":"VLOOKUP(JT28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":42212231.464959554},{"$f":"VLOOKUP(JU28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":41165554.853982836},{"$f":"VLOOKUP(JV28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":40152336.900839478},{"$f":"VLOOKUP(JW28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":39170110.76782836},{"$f":"VLOOKUP(JX28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":38216548.594020292},{"$f":"VLOOKUP(JY28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":37289496.239450894},{"$f":"VLOOKUP(JZ28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":36377349.143667072},{"$f":"VLOOKUP(KA28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":35467356.187847614},{"$f":"VLOOKUP(JR28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":51333724.833380491},{"$f":"VLOOKUP(JS28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50196222.911414035},{"$f":"VLOOKUP(JT28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48940774.280874409},{"$f":"VLOOKUP(JU28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47727259.572337754},{"$f":"VLOOKUP(JV28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":46552536.762829773},{"$f":"VLOOKUP(JW28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":45413745.805796929},{"$f":"VLOOKUP(JX28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44308187.784069024},{"$f":"VLOOKUP(JY28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43233365.192204967},{"$f":"VLOOKUP(JZ28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":42175823.726699457},{"$f":"VLOOKUP(KA28,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB29,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":41120779.76663506}]
["Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C35:V35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z35:AS35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW35:BP35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT35:CM35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ35:DJ35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN35:EG35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK35:FD35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX35:IQ35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU35:JN35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR35:KK35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C36:V36))","v":9731.2469501223495},{"$f":"C33*Misc_Rev","v":8353.3836686400009},8520.4513420127987,8690.8603688530548,8864.6775762301186,9041.9711277547194,9222.8105503098141,9407.2667613160102,9595.4120965423299,9787.3203384731769,9983.0667452426405,10182.728080147497,10386.382641750444,10594.110294585455,10805.992500477165,11022.11235048671,11242.554597496446,11467.405689446372,11696.753803235299,11930.688879300007,12169.302656886006,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z36:AS36))","v":19102.077346536465},{"$f":"Z33*Misc_Rev","v":16397.382756959996},16725.330412099196,17059.837020341183,17401.033760748007,17749.054435962971,18104.035524682229,18466.116235175868,18835.438559879392,19212.147331076972,19596.39027769852,19988.318083252492,20388.084444917538,20795.846133815889,21211.763056492211,21635.998317622059,22068.7182839745,22510.092649653987,22960.29450264707,23419.500392700014,23887.890400554017,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW36:BP36))","v":40341.653330537483},{"$f":"AW33*Misc_Rev","v":37520.614978308011},37520.614978308011,37520.614978308011,37520.614978308011,37520.614978308011,37520.614978308011,37520.614978308011,37520.614978308011,37520.614978308011,37520.614978308011,45737.420293329167,45737.420293329167,45737.420293329167,45737.420293329167,45737.420293329167,45737.420293329167,45737.420293329167,45737.420293329167,45737.420293329167,45737.420293329167,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT36:CM36))","v":74228.642128188993},{"$f":"BT33*Misc_Rev","v":69037.931560086741},69037.931560086741,69037.931560086741,69037.931560086741,69037.931560086741,69037.931560086741,69037.931560086741,69037.931560086741,69037.931560086741,69037.931560086741,84156.853339725683,84156.853339725683,84156.853339725683,84156.853339725683,84156.853339725683,84156.853339725683,84156.853339725683,84156.853339725683,84156.853339725683,84156.853339725683,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ36:DJ36))","v":129093.29065771995},{"$f":"CQ33*Misc_Rev","v":120065.9679305856},120065.9679305856,120065.9679305856,120065.9679305856,120065.9679305856,120065.9679305856,120065.9679305856,120065.9679305856,120065.9679305856,120065.9679305856,146359.74493865334,146359.74493865334,146359.74493865334,146359.74493865334,146359.74493865334,146359.74493865334,146359.74493865334,146359.74493865334,146359.74493865334,146359.74493865334,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN36:EG36))","v":51495.235944171531},{"$f":"DN33*Misc_Rev","v":44203.940682380649},45088.019496028261,45989.779885948825,46909.57548366781,47847.766993341153,48804.722333207988,49780.816779872141,50776.433115469583,51791.961777778983,52827.80101333456,53884.357033601256,54962.044174273273,56061.285057758745,57182.51075891393,58326.160974092214,59492.684193574067,60682.537877445538,61896.188634994469,63134.112407694338,64396.794655848236,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK36:FD36))","v":57932.455801677454},{"$f":"EK33*Misc_Rev","v":49729.703979186001},50724.298058769724,51738.784019945124,52773.55970034402,53829.030894350901,54905.611512237927,56003.723742482674,57123.798217332333,58266.274181678978,59431.599665312562,60620.23165861881,61832.636291791197,63069.28901762703,64330.674797979562,65617.288293939171,66929.634059817952,68268.22674101431,69633.591275834595,71026.263101351302,72446.788363378306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX36:IQ36))","v":22985.565712742704},{"$f":"HX33*Misc_Rev","v":19731.001609908002},20125.621642106165,20528.134074948284,20938.696756447251,21357.470691576196,21784.620105407721,22220.312507515875,22664.718757666193,23118.01313281952,23580.373395475912,24051.98086338543,24533.020480653136,25023.680890266201,25524.154508071526,26034.637598232963,26555.330350197622,27086.436957201571,27628.165696345601,28180.729010272516,28744.343590477965,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU36:JN36))","v":55179.774372730833},{"$f":"IU33*Misc_Rev","v":47366.779246992002},48314.114831931838,49280.397128570483,50266.005071141888,51271.325172564728,52296.751676016014,53342.686709536341,54409.54044372707,55497.73125260161,56607.685877653654,57739.839595206729,58894.636387110862,60072.529114853081,61273.979697150142,62499.459291093161,63749.448476915029,65024.43744645331,66324.926195382388,67651.424719290037,69004.453213675835,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR36:KK36))","v":55179.774372730833},{"$f":"JR33*Misc_Rev","v":47366.779246992002},48314.114831931838,49280.397128570483,50266.005071141888,51271.325172564728,52296.751676016014,53342.686709536341,54409.54044372707,55497.73125260161,56607.685877653654,57739.839595206729,58894.636387110862,60072.529114853081,61273.979697150142,62499.459291093161,63749.448476915029,65024.43744645331,66324.926195382388,67651.424719290037,69004.453213675835]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C37:V37))","v":1292359.8926009864},{"$f":"SUM(C33:C36)","v":1579820.3053475169},{"$f":"SUM(D33:D36)","v":1509964.1351939356},1438284.2705676889,1373986.9703812099,1314999.7977470262,1258299.2175590717,1201726.3122116742,1147986.3196541406,1099782.7125855177,1054415.4632113914,1419180.3272106939,1363893.3757457822,1307148.8810812004,1256540.4126383136,1210359.7269248241,1166114.2041747936,1122024.3163429755,1080322.1497486923,1043238.3549990895,1008547.1969245877,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z37:AS37))","v":2533099.4838113207},{"$f":"SUM(Z33:Z36)","v":3096043.4831695454},{"$f":"SUM(AA33:AA36)","v":2959218.210494596},2818820.7773474213,2692886.3037695824,2577354.8842792013,2466303.4070611978,2355502.5508265095,2250251.901367804,2155847.5865451107,2067000.2479068507,2781604.4713144111,2673325.4877591138,2562191.7382715303,2463079.077554401,2372641.0590304649,2285994.6390174879,2199653.7245847057,2117990.9971509087,2045376.3258133887,1977449.4962250735,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW37:BP37))","v":5843082.0842706272},{"$f":"SUM(AW33:AW36)","v":7308801.3417327572},6955996.5272725476,6594148.9649691787,6266123.5917455396,5962257.3278203672,5668457.359436227,5374657.391052084,5093444.521630168,4837397.3910608254,4593928.900381824,6549966.1165728029,6258998.8806261718,5960573.8571510129,5690042.865919291,5439436.5156431152,5197132.0990984188,4954827.6825537207,4722904.1713808198,4511735.494536614,4310940.7466493044,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT37:CM37))","v":10751271.035057954},{"$f":"SUM(BT33:BT36)","v":13448194.468788274},12799033.610181488,12133234.09554329,11529667.408811795,10970553.483189477,10429961.541362658,9889369.599535834,9371937.9197995104,8900811.1995519176,8452829.1767025571,12051937.654493956,11516557.940352159,10967455.897157865,10469678.873291496,10008563.188783333,9562723.0623410903,9116882.935898846,8690143.6753407102,8301593.3099473715,7932130.9738347232,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ37:DJ37))","v":18697862.669666},{"$f":"SUM(CQ33:CQ36)","v":23388164.293544814},22259188.887272142,21101276.687901363,20051595.493585717,19079223.449025169,18139063.550195917,17198903.651366662,16299022.469216533,15479671.651394634,14700572.481221832,20959891.57303296,20028796.418003742,19073836.342883233,18208137.170941725,17406196.850057963,16630822.717114933,15855448.584171899,15113293.348418619,14437553.582517162,13795010.389277771,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN37:EG37))","v":5845782.588275414},{"$f":"SUM(DN33:DN36)","v":6522973.2803807417},6385866.3098520683,6240281.0162096033,6098568.6113138851,5960499.3437824771,5825865.478320322,5694471.9744876176,5566139.6006700173,5439843.8086693706,5314457.7363624014,5994891.4436214631,5894120.327049423,5786603.0094020022,5682530.7756865146,5581719.1642608205,5484001.9711233014,5389223.564460258,5297241.4548657732,5207216.1050813114,5118223.7055953518,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK37:FD37))","v":6964987.3444363186},{"$f":"SUM(EK33:EK36)","v":7816959.1043599192},7646481.0459823022,7465587.0030764304,7289362.0772007667,7117524.4121177681,6949819.0184342507,6786006.3877533702,6625866.2957117707,6468145.9855756024,6311467.7033656593,7138982.0952572878,7012227.1241973434,6877158.6755434014,6746223.3589521758,6619194.3681250727,6495867.1674997406,6376050.1043064781,6259567.5473354291,6145392.4291525204,6032394.7161369352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX37:IQ37))","v":6418241.6389161525},{"$f":"SUM(HX33:HX36)","v":6734600.8299290435},{"$f":"SUM(HY33:HY36)","v":6543736.5000311499},6342075.4916645568,6144636.2889429526,5951129.53710947,5761292.4728776235,5574877.5790766506,5391656.3695130972,5210371.6270077657,5029641.4335139748,8209440.8325755671,7976778.2794539947,7730954.6355246026,7490277.3491187533,7254393.6984024262,7022983.3763956185,6795744.6610483192,6572399.0289656548,6351413.9394214712,6131104.8420279687,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU37:JN37))","v":42656169.165557519},{"$f":"SUM(IU33:IU36)","v":44091523.829176955},{"$f":"SUM(IV33:IV36)","v":43184994.538579054},42181669.220030956,41213678.06132853,40278438.306696288,39373600.483490564,38496948.546121992,37646433.1688006,36810951.202789091,35978301.317839175,51219271.834413551,50170236.637765303,49009016.185475223,47888802.742527381,46806602.680334203,45759692.854553901,44745504.832484908,43761663.492937841,42795296.748290688,41832259.299141273,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR37:KK37))","v":44438013.484486245},{"$f":"SUM(JR33:JR36)","v":45948267.326904513},{"$f":"SUM(JS33:JS36)","v":45000594.532613494},43951859.57178732,42939975.522947162,41962245.983183093,41016218.031818844,40099578.003290586,39210186.236906596,38336452.94107189,37465642.061200522,53371976.42420046,52275239.534050405,51061371.235963501,49890268.466528632,48758805.83490447,47664140.259313121,46603590.126655534,45574675.581643209,44563960.323926464,43556679.095806614]
[]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C39:V39))","v":0},{"$f":"HLOOKUP(C29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C30","v":0},{"$f":"HLOOKUP(D29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D30","v":0},{"$f":"HLOOKUP(E29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E30","v":0},{"$f":"HLOOKUP(F29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F30","v":0},{"$f":"HLOOKUP(G29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G30","v":0},{"$f":"HLOOKUP(H29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H30","v":0},{"$f":"HLOOKUP(I29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I30","v":0},{"$f":"HLOOKUP(J29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J30","v":0},{"$f":"HLOOKUP(K29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K30","v":0},{"$f":"HLOOKUP(L29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L30","v":0},{"$f":"HLOOKUP(M29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M30","v":0},{"$f":"HLOOKUP(N29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N30","v":0},{"$f":"HLOOKUP(O29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O30","v":0},{"$f":"HLOOKUP(P29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P30","v":0},{"$f":"HLOOKUP(Q29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q30","v":0},{"$f":"HLOOKUP(R29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R30","v":0},{"$f":"HLOOKUP(S29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S30","v":0},{"$f":"HLOOKUP(T29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T30","v":0},{"$f":"HLOOKUP(U29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U30","v":0},{"$f":"HLOOKUP(V29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z39:AS39))","v":0},{"$f":"HLOOKUP(Z29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z30","v":0},{"$f":"HLOOKUP(AA29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA30","v":0},{"$f":"HLOOKUP(AB29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB30","v":0},{"$f":"HLOOKUP(AC29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC30","v":0},{"$f":"HLOOKUP(AD29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD30","v":0},{"$f":"HLOOKUP(AE29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE30","v":0},{"$f":"HLOOKUP(AF29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF30","v":0},{"$f":"HLOOKUP(AG29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG30","v":0},{"$f":"HLOOKUP(AH29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH30","v":0},{"$f":"HLOOKUP(AI29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI30","v":0},{"$f":"HLOOKUP(AJ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ30","v":0},{"$f":"HLOOKUP(AK29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK30","v":0},{"$f":"HLOOKUP(AL29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL30","v":0},{"$f":"HLOOKUP(AM29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM30","v":0},{"$f":"HLOOKUP(AN29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN30","v":0},{"$f":"HLOOKUP(AO29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO30","v":0},{"$f":"HLOOKUP(AP29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP30","v":0},{"$f":"HLOOKUP(AQ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ30","v":0},{"$f":"HLOOKUP(AR29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR30","v":0},{"$f":"HLOOKUP(AS29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW39:BP39))","v":0},{"$f":"HLOOKUP(AW29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW30","v":0},{"$f":"HLOOKUP(AX29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX30","v":0},{"$f":"HLOOKUP(AY29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY30","v":0},{"$f":"HLOOKUP(AZ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ30","v":0},{"$f":"HLOOKUP(BA29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA30","v":0},{"$f":"HLOOKUP(BB29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB30","v":0},{"$f":"HLOOKUP(BC29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC30","v":0},{"$f":"HLOOKUP(BD29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD30","v":0},{"$f":"HLOOKUP(BE29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE30","v":0},{"$f":"HLOOKUP(BF29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF30","v":0},{"$f":"HLOOKUP(BG29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG30","v":0},{"$f":"HLOOKUP(BH29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH30","v":0},{"$f":"HLOOKUP(BI29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI30","v":0},{"$f":"HLOOKUP(BJ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ30","v":0},{"$f":"HLOOKUP(BK29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK30","v":0},{"$f":"HLOOKUP(BL29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL30","v":0},{"$f":"HLOOKUP(BM29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM30","v":0},{"$f":"HLOOKUP(BN29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN30","v":0},{"$f":"HLOOKUP(BO29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO30","v":0},{"$f":"HLOOKUP(BP29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT39:CM39))","v":0},{"$f":"HLOOKUP(BT29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT30","v":0},{"$f":"HLOOKUP(BU29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU30","v":0},{"$f":"HLOOKUP(BV29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV30","v":0},{"$f":"HLOOKUP(BW29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW30","v":0},{"$f":"HLOOKUP(BX29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX30","v":0},{"$f":"HLOOKUP(BY29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY30","v":0},{"$f":"HLOOKUP(BZ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ30","v":0},{"$f":"HLOOKUP(CA29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA30","v":0},{"$f":"HLOOKUP(CB29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB30","v":0},{"$f":"HLOOKUP(CC29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC30","v":0},{"$f":"HLOOKUP(CD29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD30","v":0},{"$f":"HLOOKUP(CE29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE30","v":0},{"$f":"HLOOKUP(CF29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF30","v":0},{"$f":"HLOOKUP(CG29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG30","v":0},{"$f":"HLOOKUP(CH29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH30","v":0},{"$f":"HLOOKUP(CI29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI30","v":0},{"$f":"HLOOKUP(CJ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ30","v":0},{"$f":"HLOOKUP(CK29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK30","v":0},{"$f":"HLOOKUP(CL29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL30","v":0},{"$f":"HLOOKUP(CM29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ39:DJ39))","v":0},{"$f":"HLOOKUP(CQ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ30","v":0},{"$f":"HLOOKUP(CR29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR30","v":0},{"$f":"HLOOKUP(CS29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS30","v":0},{"$f":"HLOOKUP(CT29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT30","v":0},{"$f":"HLOOKUP(CU29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU30","v":0},{"$f":"HLOOKUP(CV29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV30","v":0},{"$f":"HLOOKUP(CW29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW30","v":0},{"$f":"HLOOKUP(CX29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX30","v":0},{"$f":"HLOOKUP(CY29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY30","v":0},{"$f":"HLOOKUP(CZ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ30","v":0},{"$f":"HLOOKUP(DA29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA30","v":0},{"$f":"HLOOKUP(DB29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB30","v":0},{"$f":"HLOOKUP(DC29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC30","v":0},{"$f":"HLOOKUP(DD29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD30","v":0},{"$f":"HLOOKUP(DE29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE30","v":0},{"$f":"HLOOKUP(DF29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF30","v":0},{"$f":"HLOOKUP(DG29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG30","v":0},{"$f":"HLOOKUP(DH29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH30","v":0},{"$f":"HLOOKUP(DI29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI30","v":0},{"$f":"HLOOKUP(DJ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN39:EG39))","v":0},{"$f":"HLOOKUP(DN29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN30","v":0},{"$f":"HLOOKUP(DO29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO30","v":0},{"$f":"HLOOKUP(DP29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP30","v":0},{"$f":"HLOOKUP(DQ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ30","v":0},{"$f":"HLOOKUP(DR29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR30","v":0},{"$f":"HLOOKUP(DS29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS30","v":0},{"$f":"HLOOKUP(DT29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT30","v":0},{"$f":"HLOOKUP(DU29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU30","v":0},{"$f":"HLOOKUP(DV29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV30","v":0},{"$f":"HLOOKUP(DW29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW30","v":0},{"$f":"HLOOKUP(DX29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX30","v":0},{"$f":"HLOOKUP(DY29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY30","v":0},{"$f":"HLOOKUP(DZ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ30","v":0},{"$f":"HLOOKUP(EA29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA30","v":0},{"$f":"HLOOKUP(EB29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB30","v":0},{"$f":"HLOOKUP(EC29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC30","v":0},{"$f":"HLOOKUP(ED29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED30","v":0},{"$f":"HLOOKUP(EE29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE30","v":0},{"$f":"HLOOKUP(EF29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF30","v":0},{"$f":"HLOOKUP(EG29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK39:FD39))","v":0},{"$f":"HLOOKUP(EK29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK30","v":0},{"$f":"HLOOKUP(EL29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL30","v":0},{"$f":"HLOOKUP(EM29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM30","v":0},{"$f":"HLOOKUP(EN29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN30","v":0},{"$f":"HLOOKUP(EO29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO30","v":0},{"$f":"HLOOKUP(EP29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP30","v":0},{"$f":"HLOOKUP(EQ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ30","v":0},{"$f":"HLOOKUP(ER29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER30","v":0},{"$f":"HLOOKUP(ES29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES30","v":0},{"$f":"HLOOKUP(ET29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET30","v":0},{"$f":"HLOOKUP(EU29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU30","v":0},{"$f":"HLOOKUP(EV29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV30","v":0},{"$f":"HLOOKUP(EW29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW30","v":0},{"$f":"HLOOKUP(EX29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX30","v":0},{"$f":"HLOOKUP(EY29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY30","v":0},{"$f":"HLOOKUP(EZ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ30","v":0},{"$f":"HLOOKUP(FA29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA30","v":0},{"$f":"HLOOKUP(FB29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB30","v":0},{"$f":"HLOOKUP(FC29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC30","v":0},{"$f":"HLOOKUP(FD29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX39:IQ39))","v":552307.40047571913},{"$f":"HLOOKUP(HX29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX30","v":474105.28608000005},{"$f":"HLOOKUP(HY29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY30","v":483587.39180160005},{"$f":"HLOOKUP(HZ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ30","v":493259.13963763206},{"$f":"HLOOKUP(IA29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA30","v":503124.32243038469},{"$f":"HLOOKUP(IB29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB30","v":513186.80887899233},{"$f":"HLOOKUP(IC29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC30","v":523450.54505657218},{"$f":"HLOOKUP(ID29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID30","v":533919.55595770362},{"$f":"HLOOKUP(IE29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE30","v":544597.94707685779},{"$f":"HLOOKUP(IF29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF30","v":555489.90601839498},{"$f":"HLOOKUP(IG29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG30","v":566599.7041387629},{"$f":"HLOOKUP(IH29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH30","v":577931.6982215381},{"$f":"HLOOKUP(II29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II30","v":589490.33218596887},{"$f":"HLOOKUP(IJ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ30","v":601280.13882968831},{"$f":"HLOOKUP(IK29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK30","v":613305.74160628219},{"$f":"HLOOKUP(IL29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL30","v":625571.85643840779},{"$f":"HLOOKUP(IM29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM30","v":638083.29356717598},{"$f":"HLOOKUP(IN29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN30","v":650844.95943851955},{"$f":"HLOOKUP(IO29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO30","v":663861.85862729},{"$f":"HLOOKUP(IP29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP30","v":677139.09579983575},{"$f":"HLOOKUP(IQ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ30","v":690681.87771583244},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU39:JN39))","v":368204.93365047954},{"$f":"HLOOKUP(IU29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU30","v":316070.19072000001},{"$f":"HLOOKUP(IV29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV30","v":322391.59453439998},{"$f":"HLOOKUP(IW29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW30","v":328839.42642508802},{"$f":"HLOOKUP(IX29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX30","v":335416.21495358978},{"$f":"HLOOKUP(IY29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY30","v":342124.53925266158},{"$f":"HLOOKUP(IZ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ30","v":348967.03003771481},{"$f":"HLOOKUP(JA29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA30","v":355946.37063846912},{"$f":"HLOOKUP(JB29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB30","v":363065.29805123853},{"$f":"HLOOKUP(JC29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC30","v":370326.6040122633},{"$f":"HLOOKUP(JD29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD30","v":377733.13609250856},{"$f":"HLOOKUP(JE29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE30","v":385287.79881435871},{"$f":"HLOOKUP(JF29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF30","v":392993.55479064595},{"$f":"HLOOKUP(JG29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG30","v":400853.42588645889},{"$f":"HLOOKUP(JH29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH30","v":408870.49440418812},{"$f":"HLOOKUP(JI29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI30","v":417047.90429227188},{"$f":"HLOOKUP(JJ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ30","v":425388.86237811734},{"$f":"HLOOKUP(JK29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK30","v":433896.6396256797},{"$f":"HLOOKUP(JL29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL30","v":442574.57241819333},{"$f":"HLOOKUP(JM29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM30","v":451426.06386655715},{"$f":"HLOOKUP(JN29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN30","v":460454.58514388825},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR39:KK39))","v":552307.40047571913},{"$f":"HLOOKUP(JR29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR30","v":474105.28607999999},{"$f":"HLOOKUP(JS29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS30","v":483587.3918016},{"$f":"HLOOKUP(JT29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT30","v":493259.139637632},{"$f":"HLOOKUP(JU29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU30","v":503124.32243038464},{"$f":"HLOOKUP(JV29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV30","v":513186.80887899239},{"$f":"HLOOKUP(JW29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW30","v":523450.54505657224},{"$f":"HLOOKUP(JX29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX30","v":533919.55595770373},{"$f":"HLOOKUP(JY29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY30","v":544597.94707685779},{"$f":"HLOOKUP(JZ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ30","v":555489.90601839498},{"$f":"HLOOKUP(KA29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA30","v":566599.7041387629},{"$f":"HLOOKUP(KB29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB30","v":577931.6982215381},{"$f":"HLOOKUP(KC29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC30","v":589490.33218596887},{"$f":"HLOOKUP(KD29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD30","v":601280.13882968831},{"$f":"HLOOKUP(KE29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE30","v":613305.74160628219},{"$f":"HLOOKUP(KF29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF30","v":625571.85643840779},{"$f":"HLOOKUP(KG29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG30","v":638083.29356717598},{"$f":"HLOOKUP(KH29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH30","v":650844.95943851955},{"$f":"HLOOKUP(KI29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI30","v":663861.85862729},{"$f":"HLOOKUP(KJ29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ30","v":677139.09579983575},{"$f":"HLOOKUP(KK29,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK30","v":690681.87771583244}]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C40:V40))","v":227717.1583765574},{"$f":"(C30+C31)*HLOOKUP(C29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":146219.86836779333},{"$f":"(D30+D31)*HLOOKUP(D29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":149742.59100606304},{"$f":"(E30+E31)*HLOOKUP(E29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":162806.97507404946},{"$f":"(F30+F31)*HLOOKUP(F29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":194832.70785086715},{"$f":"(G30+G31)*HLOOKUP(G29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":205504.50725790876},{"$f":"(H30+H31)*HLOOKUP(H29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":217343.85383676289},{"$f":"(I30+I31)*HLOOKUP(I29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227698.18623185399},{"$f":"(J30+J31)*HLOOKUP(J29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227274.701588258},{"$f":"(K30+K31)*HLOOKUP(K29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238625.63296612757},{"$f":"(L30+L31)*HLOOKUP(L29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241816.3350261008},{"$f":"(M30+M31)*HLOOKUP(M29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":254405.43620910338},{"$f":"(N30+N31)*HLOOKUP(N29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":256560.22738135268},{"$f":"(O30+O31)*HLOOKUP(O29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":267434.43265411136},{"$f":"(P30+P31)*HLOOKUP(P29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281466.89653339272},{"$f":"(Q30+Q31)*HLOOKUP(Q29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281923.71962950559},{"$f":"(R30+R31)*HLOOKUP(R29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":306159.84531174775},{"$f":"(S30+S31)*HLOOKUP(S29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":311273.23876800231},{"$f":"(T30+T31)*HLOOKUP(T29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":319336.06809337059},{"$f":"(U30+U31)*HLOOKUP(U29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":339834.88962946337},{"$f":"(V30+V31)*HLOOKUP(V29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":342024.55871325167},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z40:AS40))","v":455434.31675311481},{"$f":"(Z30+Z31)*HLOOKUP(Z29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":292439.73673558666},{"$f":"(AA30+AA31)*HLOOKUP(AA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":299485.18201212608},{"$f":"(AB30+AB31)*HLOOKUP(AB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":325613.95014809893},{"$f":"(AC30+AC31)*HLOOKUP(AC29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":389665.41570173431},{"$f":"(AD30+AD31)*HLOOKUP(AD29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411009.01451581751},{"$f":"(AE30+AE31)*HLOOKUP(AE29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":434687.70767352579},{"$f":"(AF30+AF31)*HLOOKUP(AF29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":455396.37246370799},{"$f":"(AG30+AG31)*HLOOKUP(AG29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":454549.403176516},{"$f":"(AH30+AH31)*HLOOKUP(AH29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477251.26593225513},{"$f":"(AI30+AI31)*HLOOKUP(AI29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483632.6700522016},{"$f":"(AJ30+AJ31)*HLOOKUP(AJ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":508810.87241820677},{"$f":"(AK30+AK31)*HLOOKUP(AK29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":513120.45476270537},{"$f":"(AL30+AL31)*HLOOKUP(AL29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":534868.86530822271},{"$f":"(AM30+AM31)*HLOOKUP(AM29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":562933.79306678544},{"$f":"(AN30+AN31)*HLOOKUP(AN29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":563847.43925901118},{"$f":"(AO30+AO31)*HLOOKUP(AO29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":612319.69062349549},{"$f":"(AP30+AP31)*HLOOKUP(AP29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":622546.47753600462},{"$f":"(AQ30+AQ31)*HLOOKUP(AQ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":638672.13618674118},{"$f":"(AR30+AR31)*HLOOKUP(AR29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":679669.77925892675},{"$f":"(AS30+AS31)*HLOOKUP(AS29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":684049.11742650333},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW40:BP40))","v":1169083.6255939333},{"$f":"(AW30+AW31)*HLOOKUP(AW29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":750682.35992393899},{"$f":"(AX30+AX31)*HLOOKUP(AX29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":768767.76632577006},{"$f":"(AY30+AY31)*HLOOKUP(AY29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":835839.38096052175},{"$f":"(AZ30+AZ31)*HLOOKUP(AZ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1000257.2054843626},{"$f":"(BA30+BA31)*HLOOKUP(BA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1055045.461368728},{"$f":"(BB30+BB31)*HLOOKUP(BB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1115827.8210369523},{"$f":"(BC30+BC31)*HLOOKUP(BC29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1168986.2239581791},{"$f":"(BD30+BD31)*HLOOKUP(BD29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1166812.0840468602},{"$f":"(BE30+BE31)*HLOOKUP(BE29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1225086.9549600298},{"$f":"(BF30+BF31)*HLOOKUP(BF29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1241467.7914286426},{"$f":"(BG30+BG31)*HLOOKUP(BG29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1306099.3376806648},{"$f":"(BH30+BH31)*HLOOKUP(BH29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1317161.8816453374},{"$f":"(BI30+BI31)*HLOOKUP(BI29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1372989.2747867324},{"$f":"(BJ30+BJ31)*HLOOKUP(BJ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1445030.9420241143},{"$f":"(BK30+BK31)*HLOOKUP(BK29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1447376.2391693369},{"$f":"(BL30+BL31)*HLOOKUP(BL29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1571802.7772701336},{"$f":"(BM30+BM31)*HLOOKUP(BM29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1598054.5740321549},{"$f":"(BN30+BN31)*HLOOKUP(BN29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1639448.5638722151},{"$f":"(BO30+BO31)*HLOOKUP(BO29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1744688.0494369771},{"$f":"(BP30+BP31)*HLOOKUP(BP29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1755929.6541082119},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT40:CM40))","v":2338167.2511878666},{"$f":"(BT30+BT31)*HLOOKUP(BT29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1501364.719847878},{"$f":"(BU30+BU31)*HLOOKUP(BU29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1537535.5326515401},{"$f":"(BV30+BV31)*HLOOKUP(BV29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671678.7619210435},{"$f":"(BW30+BW31)*HLOOKUP(BW29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2000514.4109687251},{"$f":"(BX30+BX31)*HLOOKUP(BX29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2110090.9227374559},{"$f":"(BY30+BY31)*HLOOKUP(BY29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2231655.6420739046},{"$f":"(BZ30+BZ31)*HLOOKUP(BZ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2337972.4479163582},{"$f":"(CA30+CA31)*HLOOKUP(CA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2333624.1680937205},{"$f":"(CB30+CB31)*HLOOKUP(CB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2450173.9099200596},{"$f":"(CC30+CC31)*HLOOKUP(CC29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2482935.5828572852},{"$f":"(CD30+CD31)*HLOOKUP(CD29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2612198.6753613297},{"$f":"(CE30+CE31)*HLOOKUP(CE29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2634323.7632906749},{"$f":"(CF30+CF31)*HLOOKUP(CF29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2745978.5495734648},{"$f":"(CG30+CG31)*HLOOKUP(CG29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2890061.8840482286},{"$f":"(CH30+CH31)*HLOOKUP(CH29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2894752.4783386737},{"$f":"(CI30+CI31)*HLOOKUP(CI29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3143605.5545402672},{"$f":"(CJ30+CJ31)*HLOOKUP(CJ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3196109.1480643097},{"$f":"(CK30+CK31)*HLOOKUP(CK29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3278897.1277444302},{"$f":"(CL30+CL31)*HLOOKUP(CL29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3489376.0988739543},{"$f":"(CM30+CM31)*HLOOKUP(CM29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3511859.3082164237},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ40:DJ40))","v":4676334.5023757331},{"$f":"(CQ30+CQ31)*HLOOKUP(CQ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3002729.439695756},{"$f":"(CR30+CR31)*HLOOKUP(CR29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3075071.0653030802},{"$f":"(CS30+CS31)*HLOOKUP(CS29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3343357.523842087},{"$f":"(CT30+CT31)*HLOOKUP(CT29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4001028.8219374502},{"$f":"(CU30+CU31)*HLOOKUP(CU29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4220181.8454749119},{"$f":"(CV30+CV31)*HLOOKUP(CV29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4463311.2841478093},{"$f":"(CW30+CW31)*HLOOKUP(CW29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4675944.8958327165},{"$f":"(CX30+CX31)*HLOOKUP(CX29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4667248.3361874409},{"$f":"(CY30+CY31)*HLOOKUP(CY29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4900347.8198401192},{"$f":"(CZ30+CZ31)*HLOOKUP(CZ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4965871.1657145703},{"$f":"(DA30+DA31)*HLOOKUP(DA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5224397.3507226594},{"$f":"(DB30+DB31)*HLOOKUP(DB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5268647.5265813498},{"$f":"(DC30+DC31)*HLOOKUP(DC29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5491957.0991469296},{"$f":"(DD30+DD31)*HLOOKUP(DD29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5780123.7680964572},{"$f":"(DE30+DE31)*HLOOKUP(DE29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5789504.9566773474},{"$f":"(DF30+DF31)*HLOOKUP(DF29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6287211.1090805344},{"$f":"(DG30+DG31)*HLOOKUP(DG29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6392218.2961286195},{"$f":"(DH30+DH31)*HLOOKUP(DH29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6557794.2554888604},{"$f":"(DI30+DI31)*HLOOKUP(DI29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6978752.1977479085},{"$f":"(DJ30+DJ31)*HLOOKUP(DJ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7023718.6164328475},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN40:EG40))","v":1321572.7941496638},{"$f":"(DN30+DN31)*HLOOKUP(DN29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":848597.45034880051},{"$f":"(DO30+DO31)*HLOOKUP(DO29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":869041.82280304446},{"$f":"(DP30+DP31)*HLOOKUP(DP29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":944861.90891189419},{"$f":"(DQ30+DQ31)*HLOOKUP(DQ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1130725.5366344969},{"$f":"(DR30+DR31)*HLOOKUP(DR29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1192660.086764649},{"$f":"(DS30+DS31)*HLOOKUP(DS29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1261370.5803026417},{"$f":"(DT30+DT31)*HLOOKUP(DT29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1321462.6879527241},{"$f":"(DU30+DU31)*HLOOKUP(DU29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1319004.9645747116},{"$f":"(DV30+DV31)*HLOOKUP(DV29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1384880.9056069902},{"$f":"(DW30+DW31)*HLOOKUP(DW29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1403398.372919335},{"$f":"(DX30+DX31)*HLOOKUP(DX29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1476460.1208564036},{"$f":"(DY30+DY31)*HLOOKUP(DY29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1488965.6053382074},{"$f":"(DZ30+DZ31)*HLOOKUP(DZ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1552074.8323676104},{"$f":"(EA30+EA31)*HLOOKUP(EA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1633513.2388098685},{"$f":"(EB30+EB31)*HLOOKUP(EB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1636164.4442783806},{"$f":"(EC30+EC31)*HLOOKUP(EC29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1776820.5308271076},{"$f":"(ED30+ED31)*HLOOKUP(ED29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1806496.4749928706},{"$f":"(EE30+EE31)*HLOOKUP(EE29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853289.6808990259},{"$f":"(EF30+EF31)*HLOOKUP(EF29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1972256.0558852786},{"$f":"(EG30+EG31)*HLOOKUP(EG29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1984963.9568179785},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK40:FD40))","v":1352070.6278608097},{"$f":"(EK30+EK31)*HLOOKUP(EK29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":868180.46843377291},{"$f":"(EL30+EL31)*HLOOKUP(EL29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":889096.63409849931},{"$f":"(EM30+EM31)*HLOOKUP(EM29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":966666.41450216866},{"$f":"(EN30+EN31)*HLOOKUP(EN29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1156819.2028645237},{"$f":"(EO30+EO31)*HLOOKUP(EO29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1220183.0118438334},{"$f":"(EP30+EP31)*HLOOKUP(EP29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1290479.1321557795},{"$f":"(EQ30+EQ31)*HLOOKUP(EQ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1351957.9807516332},{"$f":"(ER30+ER31)*HLOOKUP(ER29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1349443.5406802818},{"$f":"(ES30+ES31)*HLOOKUP(ES29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1416839.6957363824},{"$f":"(ET30+ET31)*HLOOKUP(ET29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1435784.4892174734},{"$f":"(EU30+EU31)*HLOOKUP(EU29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1510532.2774915514},{"$f":"(EV30+EV31)*HLOOKUP(EV29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1523326.3500767816},{"$f":"(EW30+EW31)*HLOOKUP(EW29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1587891.9438837862},{"$f":"(EX30+EX31)*HLOOKUP(EX29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671209.6981670193},{"$f":"(EY30+EY31)*HLOOKUP(EY29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673922.0853001894},{"$f":"(EZ30+EZ31)*HLOOKUP(EZ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1817824.0815385024},{"$f":"(FA30+FA31)*HLOOKUP(FA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1848184.8551850137},{"$f":"(FB30+FB31)*HLOOKUP(FB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1896057.904304388},{"$f":"(FC30+FC31)*HLOOKUP(FC29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2017769.6571749388},{"$f":"(FD30+FD31)*HLOOKUP(FD29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2030770.817359932}]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C41:V41))","v":6638.866035310155},{"$f":"SUM(C39:C40)*Misc_Rev","v":4262.8940423946469},4365.5954981907616,4746.4745513088383,5680.1527646841805,5991.278404597072,6336.442714756985,6638.3129214034716,6625.9666501040738,6956.8917034944825,7049.913431350943,7416.9360872402003,7479.7568690759563,7796.7834495979623,8205.8859015345315,8219.204122078605,8925.7841302186935,9074.8600030423386,9309.9237291941263,9907.546372257375,9971.3839847261388,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z41:AS41))","v":13277.73207062031},{"$f":"SUM(Z39:Z40)*Misc_Rev","v":8525.7880847892939},8731.1909963815233,9492.9491026176765,11360.305529368361,11982.556809194144,12672.88542951397,13276.625842806943,13251.933300208148,13913.783406988965,14099.826862701886,14833.872174480401,14959.513738151913,15593.566899195925,16411.771803069063,16438.40824415721,17851.568260437387,18149.720006084677,18619.847458388253,19815.09274451475,19942.767969452278,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW41:BP41))","v":34083.464020565531},{"$f":"SUM(AW39:AW40)*Misc_Rev","v":21885.393521222515},22412.655459461501,24368.061312523052,29161.498568691106,30758.795380743893,32530.844294511306,34080.624373276754,34017.239498302166,35716.185084904711,36193.751991310644,38078.020090742102,38400.537497488171,40028.129317132392,42128.432083771026,42196.806876742849,45824.338168533475,46589.683051333443,47796.48343113056,50864.635393285629,51192.37313587081,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT41:CM41))","v":68166.928041131061},{"$f":"SUM(BT39:BT40)*Misc_Rev","v":43770.78704244503},44825.310918923002,48736.122625046104,58322.997137382212,61517.590761487787,65061.688589022611,68161.248746553509,68034.478996604332,71432.370169809423,72387.503982621289,76156.040181484204,76801.074994976341,80056.258634264785,84256.864167542051,84393.613753485697,91648.676337066951,93179.366102666885,95592.966862261121,101729.27078657126,102384.74627174162,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ41:DJ41))","v":136333.85608226212},{"$f":"SUM(CQ39:CQ40)*Misc_Rev","v":87541.57408489006},89650.621837846003,97472.245250092208,116645.99427476442,123035.18152297557,130123.37717804522,136322.49749310702,136068.95799320866,142864.74033961885,144775.00796524258,152312.08036296841,153602.14998995268,160112.51726852957,168513.7283350841,168787.22750697139,183297.3526741339,186358.73220533377,191185.93372452224,203458.54157314252,204769.49254348324,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN41:EG41))","v":38529.133240639298},{"$f":"SUM(DN39:DN40)*Misc_Rev","v":24740.010067468931},25336.045301999959,27546.504092417363,32965.172295042124,34770.812169536577,36773.997898143214,38525.923204573715,38454.27073721114,40374.817922066191,40914.676164090291,43044.718363447588,43409.303258030101,45249.189662845311,47623.444964262904,47700.738208491908,51801.425755733493,52666.598231942146,54030.8073569302,57499.153053279413,57869.639197071345,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK41:FD41))","v":39418.26708465405},{"$f":"SUM(EK39:EK40)*Misc_Rev","v":25310.933376718214},25920.723270507649,28182.192648396223,33725.907040312326,35573.21552729512,37622.628618869596,39414.982970833116,39341.676984992933,41306.54448949849,41858.860998646218,44038.058017988689,44411.056410138488,46293.401731987906,48722.447540361281,48801.524474841724,52996.843273173494,53881.981268063886,55277.672142090123,58826.056585278166,59205.092409311459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX41:IQ41))","v":16101.969953469121},{"$f":"SUM(HX39:HX40)*Misc_Rev","v":13822.065510376322},{"$f":"SUM(HY39:HY40)*Misc_Rev","v":14098.506820583847},{"$f":"SUM(HZ39:HZ40)*Misc_Rev","v":14380.476956995524},14668.086496135435,14961.448226058143,15260.677190579305,15565.89073439089,15877.208549078712,16194.752720060287,16518.647774461493,16849.02072995072,17186.001144549737,17529.721167440734,17880.315590789549,18237.92190260534,18602.680340657447,18974.733947470599,19354.228626420012,19741.31319894841,20136.139462927378,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU41:JN41))","v":10734.646635646077},{"$f":"SUM(IU39:IU40)*Misc_Rev","v":9214.7103402508801},{"$f":"SUM(IV39:IV40)*Misc_Rev","v":9399.0045470558962},{"$f":"SUM(IW39:IW40)*Misc_Rev","v":9586.9846379970168},9778.724330756957,9974.2988173720951,10173.784793719537,10377.260489593928,10584.805699385808,10796.501813373525,11012.431849640994,11232.680486633813,11457.334096366492,11686.480778293822,11920.210393859701,12158.614601736894,12401.786893771632,12649.822631647066,12902.819084280009,13160.875465965606,13424.092975284917,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR41:KK41))","v":16101.969953469121},{"$f":"SUM(JR39:JR40)*Misc_Rev","v":13822.06551037632},{"$f":"SUM(JS39:JS40)*Misc_Rev","v":14098.506820583845},{"$f":"SUM(JT39:JT40)*Misc_Rev","v":14380.476956995522},14668.086496135433,14961.448226058144,15260.677190579307,15565.890734390894,15877.208549078712,16194.752720060287,16518.647774461493,16849.02072995072,17186.001144549737,17529.721167440734,17880.315590789549,18237.92190260534,18602.680340657447,18974.733947470599,19354.228626420012,19741.31319894841,20136.139462927378]
["Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C42:V42))","v":234356.02441186755},{"$f":"SUM(C39:C41)","v":150482.76241018798},{"$f":"SUM(D39:D41)","v":154108.1865042538},167553.44962535831,200512.86061555133,211495.78566250583,223680.29655151989,234336.49915325746,233900.66823836206,245582.52466962204,248866.24845745176,261822.37229634359,264039.98425042862,275231.2161037093,289672.78243492724,290142.9237515842,315085.62944196642,320348.09877104464,328645.99182256474,349742.43600172072,351995.94269797782,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z42:AS42))","v":468712.04882373509},{"$f":"SUM(Z39:Z41)","v":300965.52482037595},{"$f":"SUM(AA39:AA41)","v":308216.37300850759},335106.89925071661,401025.72123110265,422991.57132501167,447360.59310303978,468672.99830651493,467801.33647672413,491165.04933924408,497732.49691490352,523644.74459268717,528079.96850085724,550462.43220741861,579345.56486985448,580285.84750316839,630171.25888393284,640696.19754208927,657291.98364512948,699484.87200344144,703991.88539595564,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW42:BP42))","v":1203167.0896144989},{"$f":"SUM(AW39:AW41)","v":772567.75344516151},791180.42178523156,860207.44227304484,1029418.7040530536,1085804.2567494719,1148358.6653314636,1203066.8483314558,1200829.3235451623,1260803.1400449346,1277661.5434199532,1344177.3577714069,1355562.4191428255,1413017.4041038647,1487159.3741078854,1489573.0460460796,1617627.1154386671,1644644.2570834884,1687245.0473033458,1795552.6848302628,1807122.0272440827,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT42:CM42))","v":2406334.1792289978},{"$f":"SUM(BT39:BT41)","v":1545135.506890323},1582360.8435704631,1720414.8845460897,2058837.4081061073,2171608.5134989438,2296717.3306629271,2406133.6966629117,2401658.6470903247,2521606.2800898692,2555323.0868399064,2688354.7155428138,2711124.8382856511,2826034.8082077294,2974318.7482157708,2979146.0920921592,3235254.2308773343,3289288.5141669768,3374490.0946066915,3591105.3696605256,3614244.0544881653,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ42:DJ42))","v":4812668.3584579956},{"$f":"SUM(CQ39:CQ41)","v":3090271.013780646},3164721.6871409263,3440829.7690921794,4117674.8162122145,4343217.0269978875,4593434.6613258542,4812267.3933258234,4803317.2941806493,5043212.5601797383,5110646.1736798128,5376709.4310856275,5422249.6765713021,5652069.6164154587,5948637.4964315416,5958292.1841843184,6470508.4617546685,6578577.0283339536,6748980.189213383,7182210.7393210512,7228488.1089763306,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN42:EG42))","v":1360101.9273903025},{"$f":"SUM(DN39:DN41)","v":873337.46041626949},894377.86810504447,972408.4130043115,1163690.708929539,1227430.8989341855,1298144.578200785,1359988.6111572979,1357459.2353119229,1425255.7235290564,1444313.0490834254,1519504.8392198512,1532374.9085962377,1597324.0220304558,1681136.6837741314,1683865.1824868724,1828621.956582841,1859163.0732248127,1907320.488255956,2029755.2089385581,2042833.5960150498,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK42:FD42))","v":1391488.8949454639},{"$f":"SUM(EK39:EK41)","v":893491.40181049111},915017.35736900696,994848.6071505649,1190545.1099048362,1255756.2273711285,1328101.7607746492,1391372.9637224663,1388785.2176652749,1458146.2402258809,1477643.3502161196,1554570.33550954,1567737.4064869201,1634185.3456157742,1719932.1457073805,1722723.6097750312,1870820.9248116759,1902066.8364530776,1951335.576446478,2076595.713760217,2089975.9097692436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX42:IQ42))","v":568409.37042918836},{"$f":"SUM(HX39:HX41)","v":487927.35159037635},{"$f":"SUM(HY39:HY41)","v":497685.89862218389},507639.61659462762,517792.40892652015,528148.25710505049,538711.22224715154,549485.44669209456,560475.15562593646,571684.65873845527,583118.35191322444,594780.71895148885,606676.33333051857,618809.85999712907,631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU42:JN42))","v":378939.58028612554},{"$f":"SUM(IU39:IU41)","v":325284.90106025088},{"$f":"SUM(IV39:IV41)","v":331790.59908145585},338426.41106308502,345194.93928434671,352098.8380700337,359140.81483143434,366323.63112806302,373650.10375062434,381123.10582563683,388745.56794214953,396520.47930099251,404450.88888701244,412539.90666475269,420790.70479804784,429206.51889400877,437790.64927188895,446546.46225732676,455477.39150247333,464586.93933252274,473878.67811917316,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR42:KK42))","v":568409.37042918836},{"$f":"SUM(JR39:JR41)","v":487927.35159037629},{"$f":"SUM(JS39:JS41)","v":497685.89862218383},507639.6165946275,517792.40892652009,528148.25710505049,538711.22224715154,549485.44669209467,560475.15562593646,571684.65873845527,583118.35191322444,594780.71895148885,606676.33333051857,618809.85999712907,631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979]
[]
["Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C44:V44))","v":1526715.9170128542},{"$f":"C42+C37","v":1730303.0677577048},{"$f":"D42+D37","v":1664072.3216981895},1605837.7201930471,1574499.8309967611,1526495.583409532,1481979.5141105917,1436062.8113649315,1381886.9878925027,1345365.2372551397,1303281.7116688432,1681002.6995070374,1627933.3599962108,1582380.0971849097,1546213.1950732409,1500502.6506764083,1481199.8336167601,1442372.41511402,1408968.141571257,1392980.7910008102,1360543.1396225656,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z44:AS44))","v":3001811.532635055},{"$f":"Z42+Z37","v":3397009.0079899216},{"$f":"AA42+AA37","v":3267434.5835031038},3153927.6765981377,3093912.0250006849,3000346.4556042128,2913664.0001642378,2824175.5491330242,2718053.2378445282,2647012.6358843548,2564732.7448217543,3305249.2159070983,3201405.456259971,3112654.1704789489,3042424.6424242556,2952926.9065336334,2916165.8979014205,2840349.9221267952,2775282.9807960382,2744861.1978168301,2681441.3816210292,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW44:BP44))","v":7046249.1738851266},{"$f":"AW42+AW37","v":8081369.0951779187},{"$f":"AX42+AX37","v":7747176.9490577793},7454356.4072422236,7295542.2957985932,7048061.5845698388,6816816.0247676903,6577724.2393835401,6294273.8451753305,6098200.5311057605,5871590.4438017774,7894143.4743442098,7614561.2997689974,7373591.2612548778,7177202.2400271762,6929009.5616891943,6814759.214537086,6599471.9396372093,6410149.2186841657,6307288.1793668773,6118062.7738933871,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT44:CM44))","v":13157605.214286953},{"$f":"BT42+BT37","v":14993329.975678597},{"$f":"BU42+BU37","v":14381394.453751951},13853648.980089379,13588504.816917902,13142161.99668842,12726678.872025585,12295503.296198746,11773596.566889836,11422417.479641788,11008152.263542464,14740292.37003677,14227682.77863781,13793490.705365594,13443997.621507267,12987709.280875493,12797977.293218425,12406171.450065823,12064633.769947402,11892698.679607898,11546375.028322889,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ44:DJ44))","v":23510531.028123993},{"$f":"CQ42+CQ37","v":26478435.30732546},{"$f":"CR42+CR37","v":25423910.574413069},24542106.456993543,24169270.309797931,23422440.476023056,22732498.211521771,22011171.044692487,21102339.763397183,20522884.211574372,19811218.654901646,26336601.004118588,25451046.094575044,24725905.959298693,24156774.667373266,23364489.03424228,23101331.178869601,22434025.612505853,21862273.537632003,21619764.321838215,21023498.498254102,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN44:EG44))","v":7205884.5156657184},{"$f":"DN42+DN37","v":7396310.7407970112},{"$f":"DO42+DO37","v":7280244.1779571129},7212689.429213915,7262259.3202434238,7187930.2427166626,7124010.0565211065,7054460.5856449157,6923598.8359819399,6865099.5321984272,6758770.7854458271,7514396.2828413146,7426495.2356456611,7383927.0314324582,7363667.4594606459,7265584.3467476927,7312623.9277061429,7248386.6376850707,7204561.9431217294,7236971.31401987,7161057.3016104018,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK44:FD44))","v":8356476.2393817827},{"$f":"EK42+EK37","v":8710450.5061704107},{"$f":"EL42+EL37","v":8561498.4033513088},8460435.6102269962,8479907.1871056035,8373280.6394888964,8277920.7792089004,8177379.3514758367,8014651.5133770453,7926292.2258014828,7789111.0535817789,8693552.4307668284,8579964.5306842625,8511344.0211591758,8466155.5046595559,8341917.9779001037,8366688.0923114168,8278116.9407595554,8210903.1237819074,8221988.1429127371,8122370.6259061787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX44:IQ44))","v":6986651.0093453396},{"$f":"HX42+HX37","v":7222528.1815194199},{"$f":"HY42+HY37","v":7041422.398653334},6849715.1082591843,6662428.6978694731,6479277.7942145206,6300003.6951247752,6124363.0257687448,5952131.5251390338,5782056.2857462205,5612759.7854271997,8804221.5515270568,8583454.6127845123,8349764.4955217317,8121463.4063158249,7898203.4767434392,7679669.3503034525,7465564.3544343095,7255615.116219365,7048294.3484202549,6841922.8592067286,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU44:JN44))","v":43035108.745843649},{"$f":"IU42+IU37","v":44416808.730237208},{"$f":"IV42+IV37","v":43516785.137660511},42520095.631094038,41558873.000612877,40630537.144766323,39732741.298322,38863272.177250057,38020083.272551224,37192074.308614731,36367046.885781325,51615792.313714541,50574687.526652314,49421556.092139974,48309593.447325431,47235809.199228212,46197483.503825791,45192051.294742234,44217140.88444031,43259883.68762321,42306137.977260448,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR44:KK44))","v":45006422.85491544},{"$f":"JR42+JR37","v":46436194.678494886},{"$f":"JS42+JS37","v":45498280.431235678},44459499.188381948,43457767.931873679,42490394.240288146,41554929.254065998,40649063.44998268,39770661.392532535,38908137.599810347,38048760.413113743,53966757.143151946,52881915.867380925,51680181.095960632,50521454.523725703,49402615.61324548,48320826.233220957,47273409.820041522,46257891.668896921,45260840.732925251,44267497.112985373]
[]
["Fixed $/kW",{"$f":"B37/'Resource Options'!$J$28/1000","v":258.4719785201973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Y37/'Resource Options'!$J$29/1000","v":506.61989676226415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AV37/'Resource Options'!$J$30/1000","v":233.72328337082507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BS37/'Resource Options'!$J$31/1000","v":430.05084140231816},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CP37/'Resource Options'!$J$32/1000","v":747.91450678664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DM37/'Resource Options'!$J$33/1000","v":233.83130353101657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EJ37/'Resource Options'!$J$34/1000","v":278.59949377745272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HW37/'Resource Options'!$J$37/1000","v":256.72966555664613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IT37/'Resource Options'!$J$38/1000","v":426.5616916555752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"JQ37/'Resource Options'!$J$39/1000","v":444.38013484486243}]
["Fixed $/kWh",{"$f":"B37/'Resource Options'!$K$28/1000","v":64.617994630049324},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Y37/'Resource Options'!$K$29/1000","v":63.327487095283018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AV37/'Resource Options'!$K$30/1000","v":58.430820842706268},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BS37/'Resource Options'!$K$31/1000","v":53.756355175289769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CP37/'Resource Options'!$K$32/1000","v":46.744656674165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DM37/'Resource Options'!$K$33/1000","v":58.457825882754143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EJ37/'Resource Options'!$K$34/1000","v":69.64987344436318},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HW37/'Resource Options'!$K$37/1000","v":16.045604097290383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IT37/'Resource Options'!$K$38/1000","v":26.66010572847345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"JQ37/'Resource Options'!$K$39/1000","v":18.515838951869267}]
["Variable $/MWh",{"$f":"B42/C30","v":32.103564987927058},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Y42/Z30","v":32.103564987927058},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AV42/AW30","v":32.963481907246546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BS42/BT30","v":32.963481907246546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CP42/CQ30","v":32.963481907246546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DM42/DN30","v":37.263066503843902},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EJ42/EK30","v":38.12298342316339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HW42/HX30","v":3.893214865953345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IT42/IU30","v":0.64886914432555742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"JQ42/JR30","v":0.64886914432555753}]
["All per $/MWh",{"$f":"B44/(C30-C31)","v":237.65814399328366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Y44/(Z30-Z31)","v":233.64037458242956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AV44/(AW30-AW31)","v":227.11520302611206},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BS44/(BT30-BT31)","v":212.04843213999925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CP44/(CQ30-CQ31)","v":189.44827581082993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DM44/(DN30-DN31)","v":282.03070511411812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EJ44/(EK30-EK31)","v":341.70829030389626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HW44/(HX30-HX32)","v":73.621190825556795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IT44/(IU30-IU32)","v":90.975623088626008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"JQ44/(JR30-JR32)","v":63.428635851676304}]
[]
[{"$f":"C52&\" \"&'Resource Options'!$B$28","v":"2024 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z52&\" \"&'Resource Options'!$B$29","v":"2024 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW52&\" \"&'Resource Options'!$B$30","v":"2024 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT52&\" \"&'Resource Options'!$B$31","v":"2024 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ52&\" \"&'Resource Options'!$B$32","v":"2024 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN52&\" \"&'Resource Options'!$B$33","v":"2024 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK52&\" \"&'Resource Options'!$B$34","v":"2024 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX52&\" \"&'Resource Options'!$B$37","v":"2024 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU52&\" \"&'Resource Options'!$B$38","v":"2024 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR52&\" \"&'Resource Options'!$B$39","v":"2024 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Year",null,{"$f":"C29+1","v":2024},{"$f":"C52+1","v":2025},{"$f":"D52+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,{"$f":"Z29+1","v":2024},{"$f":"Z52+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,{"$f":"AW29+1","v":2024},{"$f":"AW52+1","v":2025},{"$f":"AX52+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,{"$f":"BT29+1","v":2024},{"$f":"BT52+1","v":2025},{"$f":"BU52+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,{"$f":"CQ29+1","v":2024},{"$f":"CQ52+1","v":2025},{"$f":"CR52+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,{"$f":"DN29+1","v":2024},{"$f":"DN52+1","v":2025},{"$f":"DO52+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,{"$f":"EK29+1","v":2024},{"$f":"EK52+1","v":2025},{"$f":"EL52+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,{"$f":"HX29+1","v":2024},{"$f":"HX52+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,{"$f":"IU29+1","v":2024},{"$f":"IU52+1","v":2025},{"$f":"IV52+1","v":2026},{"$f":"IW52+1","v":2027},{"$f":"IX52+1","v":2028},{"$f":"IY52+1","v":2029},{"$f":"IZ52+1","v":2030},{"$f":"JA52+1","v":2031},{"$f":"JB52+1","v":2032},{"$f":"JC52+1","v":2033},{"$f":"JD52+1","v":2034},{"$f":"JE52+1","v":2035},{"$f":"JF52+1","v":2036},{"$f":"JG52+1","v":2037},{"$f":"JH52+1","v":2038},{"$f":"JI52+1","v":2039},{"$f":"JJ52+1","v":2040},{"$f":"JK52+1","v":2041},{"$f":"JL52+1","v":2042},{"$f":"JM52+1","v":2043},null,"Year",null,{"$f":"JR29+1","v":2024},{"$f":"JR52+1","v":2025},{"$f":"JS52+1","v":2026},{"$f":"JT52+1","v":2027},{"$f":"JU52+1","v":2028},{"$f":"JV52+1","v":2029},{"$f":"JW52+1","v":2030},{"$f":"JX52+1","v":2031},{"$f":"JY52+1","v":2032},{"$f":"JZ52+1","v":2033},{"$f":"KA52+1","v":2034},{"$f":"KB52+1","v":2035},{"$f":"KC52+1","v":2036},{"$f":"KD52+1","v":2037},{"$f":"KE52+1","v":2038},{"$f":"KF52+1","v":2039},{"$f":"KG52+1","v":2040},{"$f":"KH52+1","v":2041},{"$f":"KI52+1","v":2042},{"$f":"KJ52+1","v":2043}]
["MWh",null,{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},null,"MWh",null,{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},null,"MWh",null,{"$f":"'Resource Options'!$K$30*365","v":36500},{"$f":"AW53","v":36500},{"$f":"AX53","v":36500},{"$f":"AY53","v":36500},{"$f":"AZ53","v":36500},{"$f":"BA53","v":36500},{"$f":"BB53","v":36500},{"$f":"BC53","v":36500},{"$f":"BD53","v":36500},{"$f":"BE53","v":36500},{"$f":"BF53","v":36500},{"$f":"BG53","v":36500},{"$f":"BH53","v":36500},{"$f":"BI53","v":36500},{"$f":"BJ53","v":36500},{"$f":"BK53","v":36500},{"$f":"BL53","v":36500},{"$f":"BM53","v":36500},{"$f":"BN53","v":36500},{"$f":"BO53","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":73000},{"$f":"BT53","v":73000},{"$f":"BU53","v":73000},{"$f":"BV53","v":73000},{"$f":"BW53","v":73000},{"$f":"BX53","v":73000},{"$f":"BY53","v":73000},{"$f":"BZ53","v":73000},{"$f":"CA53","v":73000},{"$f":"CB53","v":73000},{"$f":"CC53","v":73000},{"$f":"CD53","v":73000},{"$f":"CE53","v":73000},{"$f":"CF53","v":73000},{"$f":"CG53","v":73000},{"$f":"CH53","v":73000},{"$f":"CI53","v":73000},{"$f":"CJ53","v":73000},{"$f":"CK53","v":73000},{"$f":"CL53","v":73000},null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":146000},{"$f":"CQ53","v":146000},{"$f":"CR53","v":146000},{"$f":"CS53","v":146000},{"$f":"CT53","v":146000},{"$f":"CU53","v":146000},{"$f":"CV53","v":146000},{"$f":"CW53","v":146000},{"$f":"CX53","v":146000},{"$f":"CY53","v":146000},{"$f":"CZ53","v":146000},{"$f":"DA53","v":146000},{"$f":"DB53","v":146000},{"$f":"DC53","v":146000},{"$f":"DD53","v":146000},{"$f":"DE53","v":146000},{"$f":"DF53","v":146000},{"$f":"DG53","v":146000},{"$f":"DH53","v":146000},{"$f":"DI53","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"DN53","v":36500},{"$f":"DO53","v":36500},{"$f":"DP53","v":36500},{"$f":"DQ53","v":36500},{"$f":"DR53","v":36500},{"$f":"DS53","v":36500},{"$f":"DT53","v":36500},{"$f":"DU53","v":36500},{"$f":"DV53","v":36500},{"$f":"DW53","v":36500},{"$f":"DX53","v":36500},{"$f":"DY53","v":36500},{"$f":"DZ53","v":36500},{"$f":"EA53","v":36500},{"$f":"EB53","v":36500},{"$f":"EC53","v":36500},{"$f":"ED53","v":36500},{"$f":"EE53","v":36500},{"$f":"EF53","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":36500},{"$f":"EK53","v":36500},{"$f":"EL53","v":36500},{"$f":"EM53","v":36500},{"$f":"EN53","v":36500},{"$f":"EO53","v":36500},{"$f":"EP53","v":36500},{"$f":"EQ53","v":36500},{"$f":"ER53","v":36500},{"$f":"ES53","v":36500},{"$f":"ET53","v":36500},{"$f":"EU53","v":36500},{"$f":"EV53","v":36500},{"$f":"EW53","v":36500},{"$f":"EX53","v":36500},{"$f":"EY53","v":36500},{"$f":"EZ53","v":36500},{"$f":"FA53","v":36500},{"$f":"FB53","v":36500},{"$f":"FC53","v":36500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":146000},{"$f":"HX53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HY53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HZ53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IA53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IB53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IC53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"ID53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IE53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IF53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IG53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IH53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"II53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IJ53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IK53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IL53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IM53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IN53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IO53*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IP53*(1-'Resource Options'!$AA$37)","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":584000},{"$f":"IU53","v":584000},{"$f":"IV53","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":876000},{"$f":"JR53","v":876000},{"$f":"JS53","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
["Storage Losses",null,{"$f":"C53*(1-'Resource Options'!$W$28)","v":876},{"$f":"D53*(1-'Resource Options'!$W$28)","v":876},{"$f":"E53*(1-'Resource Options'!$W$28)","v":876},{"$f":"F53*(1-'Resource Options'!$W$28)","v":876},{"$f":"G53*(1-'Resource Options'!$W$28)","v":876},{"$f":"H53*(1-'Resource Options'!$W$28)","v":876},{"$f":"I53*(1-'Resource Options'!$W$28)","v":876},{"$f":"J53*(1-'Resource Options'!$W$28)","v":876},{"$f":"K53*(1-'Resource Options'!$W$28)","v":876},{"$f":"L53*(1-'Resource Options'!$W$28)","v":876},{"$f":"M53*(1-'Resource Options'!$W$28)","v":876},{"$f":"N53*(1-'Resource Options'!$W$28)","v":876},{"$f":"O53*(1-'Resource Options'!$W$28)","v":876},{"$f":"P53*(1-'Resource Options'!$W$28)","v":876},{"$f":"Q53*(1-'Resource Options'!$W$28)","v":876},{"$f":"R53*(1-'Resource Options'!$W$28)","v":876},{"$f":"S53*(1-'Resource Options'!$W$28)","v":876},{"$f":"T53*(1-'Resource Options'!$W$28)","v":876},{"$f":"U53*(1-'Resource Options'!$W$28)","v":876},{"$f":"V53*(1-'Resource Options'!$W$28)","v":876},null,"Storage Losses",null,{"$f":"Z53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AA53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AB53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AC53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AD53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AE53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AF53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AG53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AH53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AI53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AJ53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AK53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AL53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AM53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AN53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AO53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AP53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AQ53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AR53*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AS53*(1-'Resource Options'!$W$29)","v":1752},null,"Storage Losses",null,{"$f":"AW53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AX53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AY53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AZ53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BA53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BB53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BC53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BD53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BE53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BF53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BG53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BH53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BI53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BJ53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BK53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BL53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BM53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BN53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BO53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BP53*(1-'Resource Options'!$W$30)","v":5475.0000000000009},null,"Storage Losses",null,{"$f":"BT53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BU53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BV53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BW53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BX53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BY53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BZ53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CA53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CB53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CC53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CD53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CE53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CF53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CG53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CH53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CI53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CJ53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CK53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CL53*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CM53*(1-'Resource Options'!$W$31)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"CQ53*(1-'Resource Options'!$W$32)","v":21900.000000000004},{"$f":"CR53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CS53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CT53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CU53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CV53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CW53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CX53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CY53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CZ53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DA53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DB53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DC53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DD53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DE53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DF53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DG53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DH53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DI53*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DJ53*(1-'Resource Options'!$W$30)","v":21900.000000000004},null,"Storage Losses",null,{"$f":"DN53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DO53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DP53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DQ53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DR53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DS53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DT53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DU53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DV53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DW53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DX53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DY53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DZ53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EA53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EB53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EC53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"ED53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EE53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EF53*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EG53*(1-'Resource Options'!$W$33)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"EK53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EL53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EM53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EN53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EO53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EP53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EQ53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ER53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ES53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ET53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EU53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EV53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EW53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EX53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EY53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EZ53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FA53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FB53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FC53*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FD53*(1-'Resource Options'!$W$34)","v":12044.999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP53*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ53*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM53*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN53*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ53*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK53*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C56:V56))","v":340463.46604667633},{"$f":"HLOOKUP(C52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":292256.68319999997},{"$f":"HLOOKUP(D52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":298101.81686399999},{"$f":"HLOOKUP(E52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":304063.85320128006},{"$f":"HLOOKUP(F52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":310145.13026530563},{"$f":"HLOOKUP(G52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":316348.0328706117},{"$f":"HLOOKUP(H52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":322674.99352802394},{"$f":"HLOOKUP(I52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":329128.49339858443},{"$f":"HLOOKUP(J52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":335711.06326655613},{"$f":"HLOOKUP(K52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":342425.28453188727},{"$f":"HLOOKUP(L52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":349273.79022252513},{"$f":"HLOOKUP(M52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":356259.26602697553},{"$f":"HLOOKUP(N52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":363384.4513475151},{"$f":"HLOOKUP(O52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":370652.14037446544},{"$f":"HLOOKUP(P52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":378065.18318195478},{"$f":"HLOOKUP(Q52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":385626.48684559396},{"$f":"HLOOKUP(R52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":393339.01658250572},{"$f":"HLOOKUP(S52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":401205.79691415583},{"$f":"HLOOKUP(T52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":409229.91285243904},{"$f":"HLOOKUP(U52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":417414.51110948774},{"$f":"HLOOKUP(V52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":425762.80133167759},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z56:AS56))","v":668317.17409162375},{"$f":"HLOOKUP(Z52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":573689.04479999992},{"$f":"HLOOKUP(AA52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":585162.82569600001},{"$f":"HLOOKUP(AB52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":596866.08220992004},{"$f":"HLOOKUP(AC52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":608803.40385411854},{"$f":"HLOOKUP(AD52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":620979.47193120082},{"$f":"HLOOKUP(AE52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":633399.06136982469},{"$f":"HLOOKUP(AF52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":646067.04259722144},{"$f":"HLOOKUP(AG52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":658988.38344916562},{"$f":"HLOOKUP(AH52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":672168.15111814917},{"$f":"HLOOKUP(AI52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":685611.51414051221},{"$f":"HLOOKUP(AJ52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":699323.74442332226},{"$f":"HLOOKUP(AK52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":713310.21931178879},{"$f":"HLOOKUP(AL52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":727576.42369802471},{"$f":"HLOOKUP(AM52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":742127.95217198529},{"$f":"HLOOKUP(AN52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":756970.51121542498},{"$f":"HLOOKUP(AO52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":772109.92143973336},{"$f":"HLOOKUP(AP52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":787552.11986852821},{"$f":"HLOOKUP(AQ52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":803303.16226589889},{"$f":"HLOOKUP(AR52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":819369.22551121691},{"$f":"HLOOKUP(AS52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":835756.61002144101},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW56:BP56))","v":1411418.2066662628},{"$f":"HLOOKUP(AW52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1312719.6020400003},{"$f":"AW56*(1+'Fixed O&M'!$A$28)","v":1312719.6020400003},{"$f":"AX56*(1+'Fixed O&M'!$A$28)","v":1312719.6020400003},{"$f":"AY56*(1+'Fixed O&M'!$A$28)","v":1312719.6020400003},{"$f":"AZ56*(1+'Fixed O&M'!$A$28)","v":1312719.6020400003},{"$f":"BA56*(1+'Fixed O&M'!$A$28)","v":1312719.6020400003},{"$f":"BB56*(1+'Fixed O&M'!$A$28)","v":1312719.6020400003},{"$f":"BC56*(1+'Fixed O&M'!$A$28)","v":1312719.6020400003},{"$f":"BD56*(1+'Fixed O&M'!$A$28)","v":1312719.6020400003},{"$f":"BE56*(1+'Fixed O&M'!$A$28)","v":1312719.6020400003},{"$f":"HLOOKUP(BG52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1600197.8699044988},{"$f":"BG56*(1+'Fixed O&M'!$A$28)","v":1600197.8699044988},{"$f":"BH56*(1+'Fixed O&M'!$A$28)","v":1600197.8699044988},{"$f":"BI56*(1+'Fixed O&M'!$A$28)","v":1600197.8699044988},{"$f":"BJ56*(1+'Fixed O&M'!$A$28)","v":1600197.8699044988},{"$f":"BK56*(1+'Fixed O&M'!$A$28)","v":1600197.8699044988},{"$f":"BL56*(1+'Fixed O&M'!$A$28)","v":1600197.8699044988},{"$f":"BM56*(1+'Fixed O&M'!$A$28)","v":1600197.8699044988},{"$f":"BN56*(1+'Fixed O&M'!$A$28)","v":1600197.8699044988},{"$f":"BO56*(1+'Fixed O&M'!$A$28)","v":1600197.8699044988},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT56:CM56))","v":2597009.5002659247},{"$f":"HLOOKUP(BT52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":2415404.0677536009},{"$f":"BT56*(1+'Fixed O&M'!$A$29)","v":2415404.0677536009},{"$f":"BU56*(1+'Fixed O&M'!$A$29)","v":2415404.0677536009},{"$f":"BV56*(1+'Fixed O&M'!$A$29)","v":2415404.0677536009},{"$f":"BW56*(1+'Fixed O&M'!$A$29)","v":2415404.0677536009},{"$f":"BX56*(1+'Fixed O&M'!$A$29)","v":2415404.0677536009},{"$f":"BY56*(1+'Fixed O&M'!$A$29)","v":2415404.0677536009},{"$f":"BZ56*(1+'Fixed O&M'!$A$29)","v":2415404.0677536009},{"$f":"CA56*(1+'Fixed O&M'!$A$29)","v":2415404.0677536009},{"$f":"CB56*(1+'Fixed O&M'!$A$29)","v":2415404.0677536009},{"$f":"HLOOKUP(CD52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":2944364.0806242777},{"$f":"CD56*(1+'Fixed O&M'!$A$29)","v":2944364.0806242777},{"$f":"CE56*(1+'Fixed O&M'!$A$29)","v":2944364.0806242777},{"$f":"CF56*(1+'Fixed O&M'!$A$29)","v":2944364.0806242777},{"$f":"CG56*(1+'Fixed O&M'!$A$29)","v":2944364.0806242777},{"$f":"CH56*(1+'Fixed O&M'!$A$29)","v":2944364.0806242777},{"$f":"CI56*(1+'Fixed O&M'!$A$29)","v":2944364.0806242777},{"$f":"CJ56*(1+'Fixed O&M'!$A$29)","v":2944364.0806242777},{"$f":"CK56*(1+'Fixed O&M'!$A$29)","v":2944364.0806242777},{"$f":"CL56*(1+'Fixed O&M'!$A$29)","v":2944364.0806242777},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ56:DJ56))","v":4516538.2613320397},{"$f":"HLOOKUP(CQ52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":4200702.7265280001},{"$f":"CQ56*(1+'Fixed O&M'!$A$30)","v":4200702.7265280001},{"$f":"CR56*(1+'Fixed O&M'!$A$30)","v":4200702.7265280001},{"$f":"CS56*(1+'Fixed O&M'!$A$30)","v":4200702.7265280001},{"$f":"CT56*(1+'Fixed O&M'!$A$30)","v":4200702.7265280001},{"$f":"CU56*(1+'Fixed O&M'!$A$30)","v":4200702.7265280001},{"$f":"CV56*(1+'Fixed O&M'!$A$30)","v":4200702.7265280001},{"$f":"CW56*(1+'Fixed O&M'!$A$30)","v":4200702.7265280001},{"$f":"CX56*(1+'Fixed O&M'!$A$30)","v":4200702.7265280001},{"$f":"CY56*(1+'Fixed O&M'!$A$30)","v":4200702.7265280001},{"$f":"HLOOKUP(DA52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":5120633.1836943952},{"$f":"DA56*(1+'Fixed O&M'!$A$30)","v":5120633.1836943952},{"$f":"DB56*(1+'Fixed O&M'!$A$30)","v":5120633.1836943952},{"$f":"DC56*(1+'Fixed O&M'!$A$30)","v":5120633.1836943952},{"$f":"DD56*(1+'Fixed O&M'!$A$30)","v":5120633.1836943952},{"$f":"DE56*(1+'Fixed O&M'!$A$30)","v":5120633.1836943952},{"$f":"DF56*(1+'Fixed O&M'!$A$30)","v":5120633.1836943952},{"$f":"DG56*(1+'Fixed O&M'!$A$30)","v":5120633.1836943952},{"$f":"DH56*(1+'Fixed O&M'!$A$30)","v":5120633.1836943952},{"$f":"DI56*(1+'Fixed O&M'!$A$30)","v":5120633.1836943952},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN56:EG56))","v":1801644.3940129988},{"$f":"HLOOKUP(DN52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1546546.5972432003},{"$f":"HLOOKUP(DO52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1577477.5291880644},{"$f":"HLOOKUP(DP52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1609027.0797718258},{"$f":"HLOOKUP(DQ52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1641207.621367262},{"$f":"HLOOKUP(DR52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1674031.7737946075},{"$f":"HLOOKUP(DS52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1707512.4092704996},{"$f":"HLOOKUP(DT52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1741662.6574559095},{"$f":"HLOOKUP(DU52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1776495.9106050278},{"$f":"HLOOKUP(DV52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1812025.8288171284},{"$f":"HLOOKUP(DW52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1848266.3453934712},{"$f":"HLOOKUP(DX52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1885231.6723013404},{"$f":"HLOOKUP(DY52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1922936.3057473672},{"$f":"HLOOKUP(DZ52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1961395.031862315},{"$f":"HLOOKUP(EA52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2000622.9324995615},{"$f":"HLOOKUP(EB52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2040635.391149553},{"$f":"HLOOKUP(EC52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2081448.0989725438},{"$f":"HLOOKUP(ED52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2123077.0609519952},{"$f":"HLOOKUP(EE52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2165538.6021710346},{"$f":"HLOOKUP(EF52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2208849.3742144555},{"$f":"HLOOKUP(EG52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2253026.3616987444},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK56:FD56))","v":2026860.9768028746},{"$f":"HLOOKUP(EK52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1739874.3931800001},{"$f":"HLOOKUP(EL52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1774671.8810436004},{"$f":"HLOOKUP(EM52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1810165.3186644721},{"$f":"HLOOKUP(EN52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1846368.6250377616},{"$f":"HLOOKUP(EO52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1883295.997538517},{"$f":"HLOOKUP(EP52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1920961.917489287},{"$f":"HLOOKUP(EQ52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1959381.155839073},{"$f":"HLOOKUP(ER52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1998568.7789558545},{"$f":"HLOOKUP(ES52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2038540.1545349716},{"$f":"HLOOKUP(ET52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2079310.9576256711},{"$f":"HLOOKUP(EU52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2120897.1767781847},{"$f":"HLOOKUP(EV52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2163315.1203137487},{"$f":"HLOOKUP(EW52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2206581.4227200234},{"$f":"HLOOKUP(EX52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2250713.0511744246},{"$f":"HLOOKUP(EY52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2295727.312197913},{"$f":"HLOOKUP(EZ52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2341641.8584418711},{"$f":"HLOOKUP(FA52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2388474.6956107086},{"$f":"HLOOKUP(FB52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2436244.189522923},{"$f":"HLOOKUP(FC52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2484969.0733133811},{"$f":"HLOOKUP(FD52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2534668.4547796492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX56:IQ56))","v":804187.31656025106},{"$f":"HLOOKUP(HX52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":690321.11004000017},{"$f":"HLOOKUP(HY52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":704127.53224080009},{"$f":"HLOOKUP(HZ52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":718210.08288561611},{"$f":"HLOOKUP(IA52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":732574.28454332845},{"$f":"HLOOKUP(IB52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":747225.77023419505},{"$f":"HLOOKUP(IC52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":762170.28563887894},{"$f":"HLOOKUP(ID52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":777413.69135165645},{"$f":"HLOOKUP(IE52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":792961.96517868969},{"$f":"HLOOKUP(IF52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":808821.20448226354},{"$f":"HLOOKUP(IG52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":824997.6285719088},{"$f":"HLOOKUP(IH52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":841497.58114334696},{"$f":"HLOOKUP(II52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":858327.53276621399},{"$f":"HLOOKUP(IJ52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":875494.08342153823},{"$f":"HLOOKUP(IK52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":893003.96508996922},{"$f":"HLOOKUP(IL52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":910864.04439176864},{"$f":"HLOOKUP(IM52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":929081.32527960383},{"$f":"HLOOKUP(IN52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":947662.95178519585},{"$f":"HLOOKUP(IO52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":966616.21082089993},{"$f":"HLOOKUP(IP52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":985948.5350373179},{"$f":"HLOOKUP(IQ52,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1005667.5057380643},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU56:JN56))","v":1930553.9500646712},{"$f":"HLOOKUP(IU52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1657203.63696},{"$f":"HLOOKUP(IV52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1690347.7096992002},{"$f":"HLOOKUP(IW52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1724154.6638931842},{"$f":"HLOOKUP(IX52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1758637.7571710479},{"$f":"HLOOKUP(IY52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(IZ52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(JA52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(JB52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(JC52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(JD52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(JE52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(JF52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(JG52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(JH52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(JI52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(JJ52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(JK52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(JL52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(JM52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(JN52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR56:KK56))","v":1930553.9500646712},{"$f":"HLOOKUP(JR52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1657203.63696},{"$f":"HLOOKUP(JS52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1690347.7096992002},{"$f":"HLOOKUP(JT52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1724154.6638931842},{"$f":"HLOOKUP(JU52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1758637.7571710479},{"$f":"HLOOKUP(JV52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(JW52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(JX52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(JY52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(JZ52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(KA52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(KB52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(KC52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(KD52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(KE52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(KF52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(KG52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(KH52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(KI52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(KJ52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(KK52,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C57:V57))","v":918852.32021226163},{"$f":"VLOOKUP(C51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1232752.6324943367},{"$f":"VLOOKUP(D51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1160075.6258085899},{"$f":"VLOOKUP(E51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1085535.8331898893},{"$f":"VLOOKUP(F51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1017963.336257431},{"$f":"VLOOKUP(G51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":955367.56207943044},{"$f":"VLOOKUP(H51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":894845.4223824545},{"$f":"VLOOKUP(I51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":834323.28268547833},{"$f":"VLOOKUP(J51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":776394.05736477429},{"$f":"VLOOKUP(K51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":723648.91824663093},{"$f":"VLOOKUP(L51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":673494.95095477568},{"$f":"VLOOKUP(C51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1048373.6941281001},{"$f":"VLOOKUP(D51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":986566.75900670281},{"$f":"VLOOKUP(E51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":923175.64899212436},{"$f":"VLOOKUP(F51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":865709.75813679362},{"$f":"VLOOKUP(G51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":812476.23724865215},{"$f":"VLOOKUP(H51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":761006.20384683996},{"$f":"VLOOKUP(I51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":709536.1704450273},{"$f":"VLOOKUP(J51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":660271.23736225453},{"$f":"VLOOKUP(K51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":615415.02299530408},{"$f":"VLOOKUP(L51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":572762.42702513584},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z57:AS57))","v":1800036.6353620579},{"$f":"VLOOKUP(Z51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2414969.0347587322},{"$f":"VLOOKUP(AA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2272594.3879247583},{"$f":"VLOOKUP(AB51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2126570.5334331505},{"$f":"VLOOKUP(AC51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1994195.6486494702},{"$f":"VLOOKUP(AD51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1871570.1904983472},{"$f":"VLOOKUP(AE51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1753006.9934441235},{"$f":"VLOOKUP(AF51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1634443.796389899},{"$f":"VLOOKUP(AG51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1520960.132539192},{"$f":"VLOOKUP(AH51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1417632.1214307323},{"$f":"VLOOKUP(AI51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1319380.2298610024},{"$f":"VLOOKUP(Z51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2053769.7032146589},{"$f":"VLOOKUP(AA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1932689.5850164916},{"$f":"VLOOKUP(AB51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1808506.0596855131},{"$f":"VLOOKUP(AC51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1695930.0705435178},{"$f":"VLOOKUP(AD51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1591645.3169219233},{"$f":"VLOOKUP(AE51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1490815.2447671632},{"$f":"VLOOKUP(AF51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1389985.1726124026},{"$f":"VLOOKUP(AG51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1293474.9038380191},{"$f":"VLOOKUP(AH51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1205601.3387307203},{"$f":"VLOOKUP(AI51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1122044.6739101287},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW57:BP57))","v":4279332.3784079123},{"$f":"VLOOKUP(AW51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5741247.1392377391},{"$f":"VLOOKUP(AX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5402771.5637456514},{"$f":"VLOOKUP(AY51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5055620.5134448484},{"$f":"VLOOKUP(AZ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4740917.9571666643},{"$f":"VLOOKUP(BA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4449393.2830715412},{"$f":"VLOOKUP(BB51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4167526.059886029},{"$f":"VLOOKUP(BC51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3885658.836700514},{"$f":"VLOOKUP(BD51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3615867.4849044937},{"$f":"VLOOKUP(BE51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3370219.7603824954},{"$f":"VLOOKUP(BF51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3136639.7917450238},{"$f":"VLOOKUP(AW51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4882546.8416046621},{"$f":"VLOOKUP(AX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4594695.9945675088},{"$f":"VLOOKUP(AY51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4299467.236233484},{"$f":"VLOOKUP(AZ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4031833.7526128916},{"$f":"VLOOKUP(BA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3783911.5081540071},{"$f":"VLOOKUP(BB51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3544202.2800125019},{"$f":"VLOOKUP(BC51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3304493.0518709957},{"$f":"VLOOKUP(BD51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3075053.5449734046},{"$f":"VLOOKUP(BE51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2866146.5788692604},{"$f":"VLOOKUP(BF51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2667502.4323146455},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT57:CM57))","v":7873971.5762705561},{"$f":"VLOOKUP(BT51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":10563894.736197442},{"$f":"VLOOKUP(BU51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9941099.6772920005},{"$f":"VLOOKUP(BV51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9302341.7447385211},{"$f":"VLOOKUP(BW51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8723289.0411866643},{"$f":"VLOOKUP(BX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8186883.6408516364},{"$f":"VLOOKUP(BY51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7668247.9501902936},{"$f":"VLOOKUP(BZ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7149612.2595289471},{"$f":"VLOOKUP(CA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6653196.1722242702},{"$f":"VLOOKUP(CB51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6201204.3591037914},{"$f":"VLOOKUP(CC51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5771417.2168108448},{"$f":"VLOOKUP(BT51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8983886.188552577},{"$f":"VLOOKUP(BU51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8454240.6300042141},{"$f":"VLOOKUP(BV51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7911019.7146696094},{"$f":"VLOOKUP(BW51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7418574.1048077196},{"$f":"VLOOKUP(BX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6962397.1750033712},{"$f":"VLOOKUP(BY51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6521332.1952230027},{"$f":"VLOOKUP(BZ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6080267.2154426314},{"$f":"VLOOKUP(CA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5658098.5227510631},{"$f":"VLOOKUP(CB51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5273709.7051194366},{"$f":"VLOOKUP(CC51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD52,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4908204.475458947},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ57:DJ57))","v":13693863.610905312},{"$f":"VLOOKUP(CQ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":18371990.845560763},{"$f":"VLOOKUP(CR51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":17288869.003986083},{"$f":"VLOOKUP(CS51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":16177985.643023511},{"$f":"VLOOKUP(CT51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15170937.462933326},{"$f":"VLOOKUP(CU51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14238058.505828932},{"$f":"VLOOKUP(CV51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13336083.391635289},{"$f":"VLOOKUP(CW51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12434108.277441645},{"$f":"VLOOKUP(CX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11570775.951694379},{"$f":"VLOOKUP(CY51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10784703.233223982},{"$f":"VLOOKUP(CZ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10037247.333584076},{"$f":"VLOOKUP(CQ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15624149.893134909},{"$f":"VLOOKUP(CR51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14703027.182616021},{"$f":"VLOOKUP(CS51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13758295.155947141},{"$f":"VLOOKUP(CT51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12901868.008361246},{"$f":"VLOOKUP(CU51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12108516.826092815},{"$f":"VLOOKUP(CV51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11341447.29604},{"$f":"VLOOKUP(CW51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10574377.76598718},{"$f":"VLOOKUP(CX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9840171.3439148888},{"$f":"VLOOKUP(CY51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9171669.0523816273},{"$f":"VLOOKUP(CZ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8536007.7834068611},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN57:EG57))","v":3900663.2434303039},{"$f":"VLOOKUP(DN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4760992.3268810138},{"$f":"VLOOKUP(DO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4599513.0022574896},{"$f":"VLOOKUP(DP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4429300.8837007303},{"$f":"VLOOKUP(DQ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4262193.5597083485},{"$f":"VLOOKUP(DR51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4097958.394376386},{"$f":"VLOOKUP(DS51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3936383.6293820045},{"$f":"VLOOKUP(DT51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3777269.436448731},{"$f":"VLOOKUP(DU51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3620430.89985803},{"$f":"VLOOKUP(DV51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3464871.8607391049},{"$f":"VLOOKUP(DW51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3309497.7373387115},{"$f":"VLOOKUP(DN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4048905.6619156855},{"$f":"VLOOKUP(DO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3911578.2925647609},{"$f":"VLOOKUP(DP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3766824.2658338225},{"$f":"VLOOKUP(DQ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3624710.6592984414},{"$f":"VLOOKUP(DR51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3485039.6316759558},{"$f":"VLOOKUP(DS51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3347631.0966706029},{"$f":"VLOOKUP(DT51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3212315.1136934315},{"$f":"VLOOKUP(DU51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3078934.4242889872},{"$f":"VLOOKUP(DV51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2946641.8619391965},{"$f":"VLOOKUP(DW51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2814506.5580448578},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK57:FD57))","v":4764439.126255339},{"$f":"VLOOKUP(EK51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5815282.3523532767},{"$f":"VLOOKUP(EL51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5618044.5073243845},{"$f":"VLOOKUP(EM51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5410140.0493375259},{"$f":"VLOOKUP(EN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5206027.9219822399},{"$f":"VLOOKUP(EO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5005423.9736838257},{"$f":"VLOOKUP(EP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4808069.5536499247},{"$f":"VLOOKUP(EQ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4613720.582963814},{"$f":"VLOOKUP(ER51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4422151.1975532901},{"$f":"VLOOKUP(ES51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4232144.6458036145},{"$f":"VLOOKUP(ET51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4042363.9581261394},{"$f":"VLOOKUP(EK51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4945508.8404871551},{"$f":"VLOOKUP(EL51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4777771.2402871763},{"$f":"VLOOKUP(EM51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4600962.3989186017},{"$f":"VLOOKUP(EN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4427378.681203207},{"$f":"VLOOKUP(EO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4256778.435224615},{"$f":"VLOOKUP(EP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4088941.6957768905},{"$f":"VLOOKUP(EQ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3923660.8900600718},{"$f":"VLOOKUP(ER51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3760743.9357816526},{"$f":"VLOOKUP(ES51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3599156.0670433044},{"$f":"VLOOKUP(ET51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3437760.2805974614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX57:IQ57))","v":5718973.8781072255},{"$f":"VLOOKUP(HX51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6158846.114845519},{"$f":"VLOOKUP(HY51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5949955.5637160251},{"$f":"VLOOKUP(HZ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5729768.2218557857},{"$f":"VLOOKUP(IA51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5513597.2594869081},{"$f":"VLOOKUP(IB51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5301141.7375120567},{"$f":"VLOOKUP(IC51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5092127.7241887804},{"$f":"VLOOKUP(ID51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4886296.7205488617},{"$f":"VLOOKUP(IE51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4683409.5185918501},{"$f":"VLOOKUP(IF51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4482177.4816701822},{"$f":"VLOOKUP(IG51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4281184.652748961},{"$f":"VLOOKUP(HX51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7507599.0476030782},{"$f":"VLOOKUP(HY51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7252962.6313865948},{"$f":"VLOOKUP(HZ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6984555.4903054852},{"$f":"VLOOKUP(IA51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6721044.2934129257},{"$f":"VLOOKUP(IB51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6462062.1976285093},{"$f":"VLOOKUP(IC51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6207275.281686726},{"$f":"VLOOKUP(ID51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5956368.4367877441},{"$f":"VLOOKUP(IE51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5709050.0697137965},{"$f":"VLOOKUP(IF51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5463749.3395821042},{"$f":"VLOOKUP(IG51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5218740.202668176},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU57:JN57))","v":41314842.952799097},{"$f":"VLOOKUP(IU51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43051497.371198729},{"$f":"VLOOKUP(IV51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42097520.990910254},{"$f":"VLOOKUP(IW51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41044627.525789924},{"$f":"VLOOKUP(IX51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":40026902.327510439},{"$f":"VLOOKUP(IY51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":39041710.309795536},{"$f":"VLOOKUP(IZ51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":38086652.868470639},{"$f":"VLOOKUP(JA51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":37159466.531990804},{"$f":"VLOOKUP(JB51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":36258056.744597942},{"$f":"VLOOKUP(JC51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":35371139.931724496},{"$f":"VLOOKUP(JD51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":34486317.674609125},{"$f":"VLOOKUP(IU51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49913817.445223115},{"$f":"VLOOKUP(IV51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48807779.193354346},{"$f":"VLOOKUP(IW51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47587056.676918887},{"$f":"VLOOKUP(IX51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46407108.176676713},{"$f":"VLOOKUP(IY51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45264878.579022564},{"$f":"VLOOKUP(IZ51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":44157586.947213165},{"$f":"VLOOKUP(JA51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43082609.016997889},{"$f":"VLOOKUP(JB51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42037516.364741743},{"$f":"VLOOKUP(JC51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41009226.837314531},{"$f":"VLOOKUP(JD51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":39983365.733522266},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR57:KK57))","v":43123236.752079874},{"$f":"VLOOKUP(JR51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44935906.347042426},{"$f":"VLOOKUP(JS51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43940173.424855813},{"$f":"VLOOKUP(JT51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":42841193.713787451},{"$f":"VLOOKUP(JU51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":41778921.621307187},{"$f":"VLOOKUP(JV51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":40750606.72066199},{"$f":"VLOOKUP(JW51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":39753745.418269008},{"$f":"VLOOKUP(JX51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":38785975.168071195},{"$f":"VLOOKUP(JY51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":37845109.733418718},{"$f":"VLOOKUP(JZ51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":36919371.645907722},{"$f":"VLOOKUP(KA51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":35995819.795046553},{"$f":"VLOOKUP(JR51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":52098597.333397865},{"$f":"VLOOKUP(JS51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50944146.632794105},{"$f":"VLOOKUP(JT51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49669991.817659438},{"$f":"VLOOKUP(JU51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48438395.739965588},{"$f":"VLOOKUP(JV51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47246169.560595937},{"$f":"VLOOKUP(JW51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":46090410.618303299},{"$f":"VLOOKUP(JX51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44968379.782051653},{"$f":"VLOOKUP(JY51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43877542.333568811},{"$f":"VLOOKUP(JZ51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":42804243.50022728},{"$f":"VLOOKUP(KA51,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB52,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":41733479.38515792}]
["Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C58:V58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z58:AS58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW58:BP58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT58:CM58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ58:DJ58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN58:EG58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK58:FD58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX58:IQ58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU58:JN58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR58:KK58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C59:V59))","v":9925.8718891247972},{"$f":"C56*Misc_Rev","v":8520.4513420127987},8690.8603688530548,8864.6775762301186,9041.9711277547194,9222.8105503098141,9407.2667613160102,9595.4120965423299,9787.3203384731769,9983.0667452426405,10182.728080147497,10386.382641750444,10594.110294585455,10805.992500477165,11022.11235048671,11242.554597496446,11467.405689446372,11696.753803235299,11930.688879300007,12169.302656886006,12412.688710023729,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z59:AS59))","v":19484.118893467199},{"$f":"Z56*Misc_Rev","v":16725.330412099196},17059.837020341183,17401.033760748007,17749.054435962971,18104.035524682229,18466.116235175868,18835.438559879392,19212.147331076972,19596.39027769852,19988.318083252492,20388.084444917538,20795.846133815889,21211.763056492211,21635.998317622059,22068.7182839745,22510.092649653987,22960.29450264707,23419.500392700014,23887.890400554017,24365.64820856509,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW59:BP59))","v":41148.486397148248},{"$f":"AW56*Misc_Rev","v":38271.027277874164},38271.027277874164,38271.027277874164,38271.027277874164,38271.027277874164,38271.027277874164,38271.027277874164,38271.027277874164,38271.027277874164,38271.027277874164,46652.168699195754,46652.168699195754,46652.168699195754,46652.168699195754,46652.168699195754,46652.168699195754,46652.168699195754,46652.168699195754,46652.168699195754,46652.168699195754,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT59:CM59))","v":75713.214970752771},{"$f":"BT56*Misc_Rev","v":70418.690191288479},70418.690191288479,70418.690191288479,70418.690191288479,70418.690191288479,70418.690191288479,70418.690191288479,70418.690191288479,70418.690191288479,70418.690191288479,85839.990406520184,85839.990406520184,85839.990406520184,85839.990406520184,85839.990406520184,85839.990406520184,85839.990406520184,85839.990406520184,85839.990406520184,85839.990406520184,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ59:DJ59))","v":131675.1564708743},{"$f":"CQ56*Misc_Rev","v":122467.28728919731},122467.28728919731,122467.28728919731,122467.28728919731,122467.28728919731,122467.28728919731,122467.28728919731,122467.28728919731,122467.28728919731,122467.28728919731,149286.93983742638,149286.93983742638,149286.93983742638,149286.93983742638,149286.93983742638,149286.93983742638,149286.93983742638,149286.93983742638,149286.93983742638,149286.93983742638,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN59:EG59))","v":52525.140663054961},{"$f":"DN56*Misc_Rev","v":45088.019496028261},45989.779885948825,46909.57548366781,47847.766993341153,48804.722333207988,49780.816779872141,50776.433115469583,51791.961777778983,52827.80101333456,53884.357033601256,54962.044174273273,56061.285057758745,57182.51075891393,58326.160974092214,59492.684193574067,60682.537877445538,61896.188634994469,63134.112407694338,64396.794655848236,65684.730548965192,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK59:FD59))","v":59091.104917711011},{"$f":"EK56*Misc_Rev","v":50724.298058769724},51738.784019945124,52773.55970034402,53829.030894350901,54905.611512237927,56003.723742482674,57123.798217332333,58266.274181678978,59431.599665312562,60620.23165861881,61832.636291791197,63069.28901762703,64330.674797979562,65617.288293939171,66929.634059817952,68268.22674101431,69633.591275834595,71026.263101351302,72446.788363378306,73895.724130645889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX59:IQ59))","v":23445.277026997559},{"$f":"HX56*Misc_Rev","v":20125.621642106165},20528.134074948284,20938.696756447251,21357.470691576196,21784.620105407721,22220.312507515875,22664.718757666193,23118.01313281952,23580.373395475912,24051.98086338543,24533.020480653136,25023.680890266201,25524.154508071526,26034.637598232963,26555.330350197622,27086.436957201571,27628.165696345601,28180.729010272516,28744.343590477965,29319.230462287527,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU59:JN59))","v":56283.369860185441},{"$f":"IU56*Misc_Rev","v":48314.114831931838},49280.397128570483,50266.005071141888,51271.325172564728,52296.751676016014,53342.686709536341,54409.54044372707,55497.73125260161,56607.685877653654,57739.839595206729,58894.636387110862,60072.529114853081,61273.979697150142,62499.459291093161,63749.448476915029,65024.43744645331,66324.926195382388,67651.424719290037,69004.453213675835,70384.542277949338,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR59:KK59))","v":56283.369860185441},{"$f":"JR56*Misc_Rev","v":48314.114831931838},49280.397128570483,50266.005071141888,51271.325172564728,52296.751676016014,53342.686709536341,54409.54044372707,55497.73125260161,56607.685877653654,57739.839595206729,58894.636387110862,60072.529114853081,61273.979697150142,62499.459291093161,63749.448476915029,65024.43744645331,66324.926195382388,67651.424719290037,69004.453213675835,70384.542277949338]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C60:V60))","v":1269241.6581480624},{"$f":"SUM(C56:C59)","v":1533529.7670363495},{"$f":"SUM(D56:D59)","v":1466868.3030414428},1398464.3639673996,1337150.4376504913,1280938.4055003519,1226927.6826717944,1173047.1881806049,1121892.4409698036,1076057.2695237608,1032951.4692574483,1415019.342796826,1360545.3206488031,1304633.7818670671,1254797.0536692352,1209345.2786917426,1165812.6261187922,1122438.7211624184,1081431.8390939934,1044998.8367616779,1010937.9170668372,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z60:AS60))","v":2487837.9283471485},{"$f":"SUM(Z56:Z59)","v":3005383.4099708311},{"$f":"SUM(AA56:AA59)","v":2874817.0506410995},2740837.6494038184,2620748.1069395514,2510653.69795423,2404872.1710491246,2299346.277547,2199160.6633194345,2109396.66282658,2024980.0620847673,2773481.532082899,2666795.6504620966,2557294.2464400302,2459694.0210331255,2370684.546421323,2285435.2588565503,2200497.5869835778,2120197.5664966181,2048858.4546424914,1982166.9321401347,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW60:BP60))","v":5731899.0714713223},{"$f":"SUM(AW56:AW59)","v":7092237.7685556132},6753762.1930635255,6406611.1427627224,6091908.5864845384,5800383.9123894153,5518516.6892039031,5236649.466018388,4966858.1142223682,4721210.3897003699,4487630.4210628979,6529396.8802083563,6241546.033171203,5946317.2748371782,5678683.7912165858,5430761.5467577018,5191052.3186161965,4951343.0904746903,4721903.5835770993,4512996.617472955,4314352.4709183397,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT60:CM60))","v":10546694.291507237},{"$f":"SUM(BT56:BT59)","v":13049717.494142331},12426922.43523689,11788164.502683409,11209111.799131554,10672706.398796525,10154070.708135184,9635435.0174738355,9139018.9301691577,8687027.1170486808,8257239.9747557342,12014090.259583376,11484444.701035012,10941223.785700407,10448778.175838519,9992601.2460341696,9551536.2662538011,9110471.2864734307,8688302.5937818624,8303913.776150234,7938408.5464897444,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ60:DJ60))","v":18342077.028708227},{"$f":"SUM(CQ56:CQ59)","v":22695160.859377962},21612039.017803282,20501155.656840708,19494107.476750527,18561228.519646131,17659253.405452486,16757278.291258842,15893945.965511575,15107873.247041179,14360417.347401273,20894070.016666729,19972947.306147844,19028215.279478963,18171788.131893069,17378436.949624635,16611367.419571821,15844297.889519002,15110091.467446711,14441589.175913449,13805927.906938683,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN60:EG60))","v":5754832.7781063588},{"$f":"SUM(DN56:DN59)","v":6352626.9436202422},6222980.3113315022,6085237.538956224,5951248.9480689513,5820794.8905042009,5693676.8554323763,5569708.5270201098,5448718.7722408371,5329725.4905695682,5211648.439765784,5989099.3783912994,5890575.8833698872,5785401.8084550519,5683659.7527720947,5585167.7070190832,5489761.7335205916,5397288.3632804211,5307607.1388677163,5219888.0308095003,5133217.650292567,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK60:FD60))","v":6850391.2079759222},{"$f":"SUM(EK56:EK59)","v":7605881.043592046},7444455.1723879296,7273078.9277023412,7106225.5779143525,6943625.5827345811,6785035.1948816935,6630225.5370202195,6478986.2506908234,6330116.4000038989,6182295.1474104291,7128238.6535571311,7004155.6496185521,6871874.4964366043,6743709.0206715707,6619435.3814823451,6498851.7809597757,6381769.1769466149,6268014.3884059275,6156571.9287200645,6046324.4595077569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX60:IQ60))","v":6546606.471694476},{"$f":"SUM(HX56:HX59)","v":6869292.8465276258},{"$f":"SUM(HY56:HY59)","v":6674611.2300317734},6468917.0014978498,6267529.0147218127,6070152.1278516594,5876518.3223351752,5686375.1306581851,5499489.4969033599,5314579.0595479216,5130234.2621842558,8373629.6492270781,8136313.8450430743,7885573.7282350957,7640082.8961011283,7399481.5723704761,7163443.0439235317,6931659.5542692849,6703847.0095449695,6478442.2182099009,6253726.9388685282,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU60:JN60))","v":43301680.272723958},{"$f":"SUM(IU56:IU59)","v":44757015.12299066},{"$f":"SUM(IV56:IV59)","v":43837149.09773802},42819048.19475425,41836811.409854054,40887817.57378602,39969682.277740933,39080156.529446505,38217160.54200276,37369425.805077404,36524569.265429094,51992834.067859486,50928376.148443438,49750065.571109764,48613377.248751409,47515273.032538757,46452989.289799675,45423919.40643613,44425652.96196875,43445126.166486084,42467983.049277246,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR60:KK60))","v":45110074.072004706},{"$f":"SUM(JR56:JR59)","v":46641424.098834358},{"$f":"SUM(JS56:JS59)","v":45679801.531683579},44615614.382751778,43588830.703650802,42596713.984652475,41636774.827539302,40706665.165526897,39804213.530823536,38917657.51926063,38034071.385866523,54177613.956034236,53064743.587883197,51833000.711850315,50644664.812040284,49496564.01411213,48385812.960889809,47309690.171489894,46265678.930795819,45240142.829398833,44218096.7009129]
[]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C62:V62))","v":0},{"$f":"HLOOKUP(C52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C53","v":0},{"$f":"HLOOKUP(D52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D53","v":0},{"$f":"HLOOKUP(E52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E53","v":0},{"$f":"HLOOKUP(F52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F53","v":0},{"$f":"HLOOKUP(G52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G53","v":0},{"$f":"HLOOKUP(H52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H53","v":0},{"$f":"HLOOKUP(I52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I53","v":0},{"$f":"HLOOKUP(J52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J53","v":0},{"$f":"HLOOKUP(K52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K53","v":0},{"$f":"HLOOKUP(L52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L53","v":0},{"$f":"HLOOKUP(M52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M53","v":0},{"$f":"HLOOKUP(N52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N53","v":0},{"$f":"HLOOKUP(O52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O53","v":0},{"$f":"HLOOKUP(P52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P53","v":0},{"$f":"HLOOKUP(Q52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q53","v":0},{"$f":"HLOOKUP(R52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R53","v":0},{"$f":"HLOOKUP(S52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S53","v":0},{"$f":"HLOOKUP(T52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T53","v":0},{"$f":"HLOOKUP(U52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U53","v":0},{"$f":"HLOOKUP(V52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z62:AS62))","v":0},{"$f":"HLOOKUP(Z52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z53","v":0},{"$f":"HLOOKUP(AA52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA53","v":0},{"$f":"HLOOKUP(AB52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB53","v":0},{"$f":"HLOOKUP(AC52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC53","v":0},{"$f":"HLOOKUP(AD52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD53","v":0},{"$f":"HLOOKUP(AE52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE53","v":0},{"$f":"HLOOKUP(AF52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF53","v":0},{"$f":"HLOOKUP(AG52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG53","v":0},{"$f":"HLOOKUP(AH52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH53","v":0},{"$f":"HLOOKUP(AI52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI53","v":0},{"$f":"HLOOKUP(AJ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ53","v":0},{"$f":"HLOOKUP(AK52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK53","v":0},{"$f":"HLOOKUP(AL52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL53","v":0},{"$f":"HLOOKUP(AM52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM53","v":0},{"$f":"HLOOKUP(AN52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN53","v":0},{"$f":"HLOOKUP(AO52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO53","v":0},{"$f":"HLOOKUP(AP52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP53","v":0},{"$f":"HLOOKUP(AQ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ53","v":0},{"$f":"HLOOKUP(AR52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR53","v":0},{"$f":"HLOOKUP(AS52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW62:BP62))","v":0},{"$f":"HLOOKUP(AW52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW53","v":0},{"$f":"HLOOKUP(AX52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX53","v":0},{"$f":"HLOOKUP(AY52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY53","v":0},{"$f":"HLOOKUP(AZ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ53","v":0},{"$f":"HLOOKUP(BA52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA53","v":0},{"$f":"HLOOKUP(BB52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB53","v":0},{"$f":"HLOOKUP(BC52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC53","v":0},{"$f":"HLOOKUP(BD52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD53","v":0},{"$f":"HLOOKUP(BE52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE53","v":0},{"$f":"HLOOKUP(BF52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF53","v":0},{"$f":"HLOOKUP(BG52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG53","v":0},{"$f":"HLOOKUP(BH52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH53","v":0},{"$f":"HLOOKUP(BI52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI53","v":0},{"$f":"HLOOKUP(BJ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ53","v":0},{"$f":"HLOOKUP(BK52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK53","v":0},{"$f":"HLOOKUP(BL52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL53","v":0},{"$f":"HLOOKUP(BM52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM53","v":0},{"$f":"HLOOKUP(BN52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN53","v":0},{"$f":"HLOOKUP(BO52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO53","v":0},{"$f":"HLOOKUP(BP52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT62:CM62))","v":0},{"$f":"HLOOKUP(BT52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT53","v":0},{"$f":"HLOOKUP(BU52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU53","v":0},{"$f":"HLOOKUP(BV52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV53","v":0},{"$f":"HLOOKUP(BW52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW53","v":0},{"$f":"HLOOKUP(BX52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX53","v":0},{"$f":"HLOOKUP(BY52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY53","v":0},{"$f":"HLOOKUP(BZ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ53","v":0},{"$f":"HLOOKUP(CA52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA53","v":0},{"$f":"HLOOKUP(CB52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB53","v":0},{"$f":"HLOOKUP(CC52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC53","v":0},{"$f":"HLOOKUP(CD52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD53","v":0},{"$f":"HLOOKUP(CE52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE53","v":0},{"$f":"HLOOKUP(CF52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF53","v":0},{"$f":"HLOOKUP(CG52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG53","v":0},{"$f":"HLOOKUP(CH52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH53","v":0},{"$f":"HLOOKUP(CI52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI53","v":0},{"$f":"HLOOKUP(CJ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ53","v":0},{"$f":"HLOOKUP(CK52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK53","v":0},{"$f":"HLOOKUP(CL52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL53","v":0},{"$f":"HLOOKUP(CM52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ62:DJ62))","v":0},{"$f":"HLOOKUP(CQ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ53","v":0},{"$f":"HLOOKUP(CR52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR53","v":0},{"$f":"HLOOKUP(CS52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS53","v":0},{"$f":"HLOOKUP(CT52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT53","v":0},{"$f":"HLOOKUP(CU52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU53","v":0},{"$f":"HLOOKUP(CV52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV53","v":0},{"$f":"HLOOKUP(CW52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW53","v":0},{"$f":"HLOOKUP(CX52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX53","v":0},{"$f":"HLOOKUP(CY52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY53","v":0},{"$f":"HLOOKUP(CZ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ53","v":0},{"$f":"HLOOKUP(DA52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA53","v":0},{"$f":"HLOOKUP(DB52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB53","v":0},{"$f":"HLOOKUP(DC52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC53","v":0},{"$f":"HLOOKUP(DD52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD53","v":0},{"$f":"HLOOKUP(DE52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE53","v":0},{"$f":"HLOOKUP(DF52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF53","v":0},{"$f":"HLOOKUP(DG52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG53","v":0},{"$f":"HLOOKUP(DH52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH53","v":0},{"$f":"HLOOKUP(DI52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI53","v":0},{"$f":"HLOOKUP(DJ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN62:EG62))","v":0},{"$f":"HLOOKUP(DN52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN53","v":0},{"$f":"HLOOKUP(DO52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO53","v":0},{"$f":"HLOOKUP(DP52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP53","v":0},{"$f":"HLOOKUP(DQ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ53","v":0},{"$f":"HLOOKUP(DR52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR53","v":0},{"$f":"HLOOKUP(DS52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS53","v":0},{"$f":"HLOOKUP(DT52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT53","v":0},{"$f":"HLOOKUP(DU52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU53","v":0},{"$f":"HLOOKUP(DV52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV53","v":0},{"$f":"HLOOKUP(DW52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW53","v":0},{"$f":"HLOOKUP(DX52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX53","v":0},{"$f":"HLOOKUP(DY52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY53","v":0},{"$f":"HLOOKUP(DZ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ53","v":0},{"$f":"HLOOKUP(EA52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA53","v":0},{"$f":"HLOOKUP(EB52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB53","v":0},{"$f":"HLOOKUP(EC52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC53","v":0},{"$f":"HLOOKUP(ED52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED53","v":0},{"$f":"HLOOKUP(EE52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE53","v":0},{"$f":"HLOOKUP(EF52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF53","v":0},{"$f":"HLOOKUP(EG52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK62:FD62))","v":0},{"$f":"HLOOKUP(EK52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK53","v":0},{"$f":"HLOOKUP(EL52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL53","v":0},{"$f":"HLOOKUP(EM52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM53","v":0},{"$f":"HLOOKUP(EN52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN53","v":0},{"$f":"HLOOKUP(EO52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO53","v":0},{"$f":"HLOOKUP(EP52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP53","v":0},{"$f":"HLOOKUP(EQ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ53","v":0},{"$f":"HLOOKUP(ER52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER53","v":0},{"$f":"HLOOKUP(ES52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES53","v":0},{"$f":"HLOOKUP(ET52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET53","v":0},{"$f":"HLOOKUP(EU52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU53","v":0},{"$f":"HLOOKUP(EV52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV53","v":0},{"$f":"HLOOKUP(EW52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW53","v":0},{"$f":"HLOOKUP(EX52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX53","v":0},{"$f":"HLOOKUP(EY52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY53","v":0},{"$f":"HLOOKUP(EZ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ53","v":0},{"$f":"HLOOKUP(FA52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA53","v":0},{"$f":"HLOOKUP(FB52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB53","v":0},{"$f":"HLOOKUP(FC52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC53","v":0},{"$f":"HLOOKUP(FD52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX62:IQ62))","v":563353.54848523368},{"$f":"HLOOKUP(HX52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX53","v":483587.39180160005},{"$f":"HLOOKUP(HY52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY53","v":493259.13963763206},{"$f":"HLOOKUP(HZ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ53","v":503124.32243038469},{"$f":"HLOOKUP(IA52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA53","v":513186.80887899233},{"$f":"HLOOKUP(IB52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB53","v":523450.54505657218},{"$f":"HLOOKUP(IC52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC53","v":533919.55595770362},{"$f":"HLOOKUP(ID52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID53","v":544597.94707685779},{"$f":"HLOOKUP(IE52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE53","v":555489.90601839498},{"$f":"HLOOKUP(IF52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF53","v":566599.7041387629},{"$f":"HLOOKUP(IG52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG53","v":577931.6982215381},{"$f":"HLOOKUP(IH52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH53","v":589490.33218596887},{"$f":"HLOOKUP(II52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II53","v":601280.13882968831},{"$f":"HLOOKUP(IJ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ53","v":613305.74160628219},{"$f":"HLOOKUP(IK52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK53","v":625571.85643840779},{"$f":"HLOOKUP(IL52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL53","v":638083.29356717598},{"$f":"HLOOKUP(IM52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM53","v":650844.95943851955},{"$f":"HLOOKUP(IN52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN53","v":663861.85862729},{"$f":"HLOOKUP(IO52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO53","v":677139.09579983575},{"$f":"HLOOKUP(IP52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP53","v":690681.87771583244},{"$f":"HLOOKUP(IQ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ53","v":704495.5152701491},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU62:JN62))","v":375569.03232348914},{"$f":"HLOOKUP(IU52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU53","v":322391.59453439998},{"$f":"HLOOKUP(IV52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV53","v":328839.42642508802},{"$f":"HLOOKUP(IW52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW53","v":335416.21495358978},{"$f":"HLOOKUP(IX52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX53","v":342124.53925266158},{"$f":"HLOOKUP(IY52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY53","v":348967.03003771481},{"$f":"HLOOKUP(IZ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ53","v":355946.37063846912},{"$f":"HLOOKUP(JA52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA53","v":363065.29805123853},{"$f":"HLOOKUP(JB52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB53","v":370326.6040122633},{"$f":"HLOOKUP(JC52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC53","v":377733.13609250856},{"$f":"HLOOKUP(JD52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD53","v":385287.79881435871},{"$f":"HLOOKUP(JE52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE53","v":392993.55479064595},{"$f":"HLOOKUP(JF52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF53","v":400853.42588645889},{"$f":"HLOOKUP(JG52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG53","v":408870.49440418812},{"$f":"HLOOKUP(JH52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH53","v":417047.90429227188},{"$f":"HLOOKUP(JI52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI53","v":425388.86237811734},{"$f":"HLOOKUP(JJ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ53","v":433896.6396256797},{"$f":"HLOOKUP(JK52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK53","v":442574.57241819333},{"$f":"HLOOKUP(JL52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL53","v":451426.06386655715},{"$f":"HLOOKUP(JM52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM53","v":460454.58514388825},{"$f":"HLOOKUP(JN52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN53","v":469663.67684676603},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR62:KK62))","v":563353.54848523368},{"$f":"HLOOKUP(JR52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR53","v":483587.3918016},{"$f":"HLOOKUP(JS52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS53","v":493259.139637632},{"$f":"HLOOKUP(JT52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT53","v":503124.32243038464},{"$f":"HLOOKUP(JU52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU53","v":513186.80887899239},{"$f":"HLOOKUP(JV52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV53","v":523450.54505657224},{"$f":"HLOOKUP(JW52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW53","v":533919.55595770373},{"$f":"HLOOKUP(JX52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX53","v":544597.94707685779},{"$f":"HLOOKUP(JY52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY53","v":555489.90601839498},{"$f":"HLOOKUP(JZ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ53","v":566599.7041387629},{"$f":"HLOOKUP(KA52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA53","v":577931.6982215381},{"$f":"HLOOKUP(KB52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB53","v":589490.33218596887},{"$f":"HLOOKUP(KC52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC53","v":601280.13882968831},{"$f":"HLOOKUP(KD52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD53","v":613305.74160628219},{"$f":"HLOOKUP(KE52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE53","v":625571.85643840779},{"$f":"HLOOKUP(KF52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF53","v":638083.29356717598},{"$f":"HLOOKUP(KG52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG53","v":650844.95943851955},{"$f":"HLOOKUP(KH52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH53","v":663861.85862729},{"$f":"HLOOKUP(KI52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI53","v":677139.09579983575},{"$f":"HLOOKUP(KJ52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ53","v":690681.87771583244},{"$f":"HLOOKUP(KK52,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK53","v":704495.5152701491}]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C63:V63))","v":238237.0496460617},{"$f":"(C53+C54)*HLOOKUP(C52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":149742.59100606304},{"$f":"(D53+D54)*HLOOKUP(D52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":162806.97507404946},{"$f":"(E53+E54)*HLOOKUP(E52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":194832.70785086715},{"$f":"(F53+F54)*HLOOKUP(F52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":205504.50725790876},{"$f":"(G53+G54)*HLOOKUP(G52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":217343.85383676289},{"$f":"(H53+H54)*HLOOKUP(H52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227698.18623185399},{"$f":"(I53+I54)*HLOOKUP(I52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227274.701588258},{"$f":"(J53+J54)*HLOOKUP(J52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238625.63296612757},{"$f":"(K53+K54)*HLOOKUP(K52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241816.3350261008},{"$f":"(L53+L54)*HLOOKUP(L52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":254405.43620910338},{"$f":"(M53+M54)*HLOOKUP(M52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":256560.22738135268},{"$f":"(N53+N54)*HLOOKUP(N52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":267434.43265411136},{"$f":"(O53+O54)*HLOOKUP(O52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281466.89653339272},{"$f":"(P53+P54)*HLOOKUP(P52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281923.71962950559},{"$f":"(Q53+Q54)*HLOOKUP(Q52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":306159.84531174775},{"$f":"(R53+R54)*HLOOKUP(R52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":311273.23876800231},{"$f":"(S53+S54)*HLOOKUP(S52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":319336.06809337059},{"$f":"(T53+T54)*HLOOKUP(T52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":339834.88962946337},{"$f":"(U53+U54)*HLOOKUP(U52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":342024.55871325167},{"$f":"(V53+V54)*HLOOKUP(V52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":346969.85496984265},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z63:AS63))","v":476474.0992921234},{"$f":"(Z53+Z54)*HLOOKUP(Z52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":299485.18201212608},{"$f":"(AA53+AA54)*HLOOKUP(AA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":325613.95014809893},{"$f":"(AB53+AB54)*HLOOKUP(AB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":389665.41570173431},{"$f":"(AC53+AC54)*HLOOKUP(AC52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411009.01451581751},{"$f":"(AD53+AD54)*HLOOKUP(AD52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":434687.70767352579},{"$f":"(AE53+AE54)*HLOOKUP(AE52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":455396.37246370799},{"$f":"(AF53+AF54)*HLOOKUP(AF52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":454549.403176516},{"$f":"(AG53+AG54)*HLOOKUP(AG52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477251.26593225513},{"$f":"(AH53+AH54)*HLOOKUP(AH52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483632.6700522016},{"$f":"(AI53+AI54)*HLOOKUP(AI52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":508810.87241820677},{"$f":"(AJ53+AJ54)*HLOOKUP(AJ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":513120.45476270537},{"$f":"(AK53+AK54)*HLOOKUP(AK52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":534868.86530822271},{"$f":"(AL53+AL54)*HLOOKUP(AL52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":562933.79306678544},{"$f":"(AM53+AM54)*HLOOKUP(AM52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":563847.43925901118},{"$f":"(AN53+AN54)*HLOOKUP(AN52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":612319.69062349549},{"$f":"(AO53+AO54)*HLOOKUP(AO52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":622546.47753600462},{"$f":"(AP53+AP54)*HLOOKUP(AP52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":638672.13618674118},{"$f":"(AQ53+AQ54)*HLOOKUP(AQ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":679669.77925892675},{"$f":"(AR53+AR54)*HLOOKUP(AR52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":684049.11742650333},{"$f":"(AS53+AS54)*HLOOKUP(AS52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":693939.7099396853},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW63:BP63))","v":1223091.9959507636},{"$f":"(AW53+AW54)*HLOOKUP(AW52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":768767.76632577006},{"$f":"(AX53+AX54)*HLOOKUP(AX52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":835839.38096052175},{"$f":"(AY53+AY54)*HLOOKUP(AY52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1000257.2054843626},{"$f":"(AZ53+AZ54)*HLOOKUP(AZ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1055045.461368728},{"$f":"(BA53+BA54)*HLOOKUP(BA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1115827.8210369523},{"$f":"(BB53+BB54)*HLOOKUP(BB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1168986.2239581791},{"$f":"(BC53+BC54)*HLOOKUP(BC52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1166812.0840468602},{"$f":"(BD53+BD54)*HLOOKUP(BD52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1225086.9549600298},{"$f":"(BE53+BE54)*HLOOKUP(BE52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1241467.7914286426},{"$f":"(BF53+BF54)*HLOOKUP(BF52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1306099.3376806648},{"$f":"(BG53+BG54)*HLOOKUP(BG52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1317161.8816453374},{"$f":"(BH53+BH54)*HLOOKUP(BH52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1372989.2747867324},{"$f":"(BI53+BI54)*HLOOKUP(BI52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1445030.9420241143},{"$f":"(BJ53+BJ54)*HLOOKUP(BJ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1447376.2391693369},{"$f":"(BK53+BK54)*HLOOKUP(BK52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1571802.7772701336},{"$f":"(BL53+BL54)*HLOOKUP(BL52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1598054.5740321549},{"$f":"(BM53+BM54)*HLOOKUP(BM52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1639448.5638722151},{"$f":"(BN53+BN54)*HLOOKUP(BN52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1744688.0494369771},{"$f":"(BO53+BO54)*HLOOKUP(BO52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1755929.6541082119},{"$f":"(BP53+BP54)*HLOOKUP(BP52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1781318.4518541028},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT63:CM63))","v":2446183.9919015272},{"$f":"(BT53+BT54)*HLOOKUP(BT52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1537535.5326515401},{"$f":"(BU53+BU54)*HLOOKUP(BU52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671678.7619210435},{"$f":"(BV53+BV54)*HLOOKUP(BV52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2000514.4109687251},{"$f":"(BW53+BW54)*HLOOKUP(BW52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2110090.9227374559},{"$f":"(BX53+BX54)*HLOOKUP(BX52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2231655.6420739046},{"$f":"(BY53+BY54)*HLOOKUP(BY52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2337972.4479163582},{"$f":"(BZ53+BZ54)*HLOOKUP(BZ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2333624.1680937205},{"$f":"(CA53+CA54)*HLOOKUP(CA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2450173.9099200596},{"$f":"(CB53+CB54)*HLOOKUP(CB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2482935.5828572852},{"$f":"(CC53+CC54)*HLOOKUP(CC52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2612198.6753613297},{"$f":"(CD53+CD54)*HLOOKUP(CD52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2634323.7632906749},{"$f":"(CE53+CE54)*HLOOKUP(CE52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2745978.5495734648},{"$f":"(CF53+CF54)*HLOOKUP(CF52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2890061.8840482286},{"$f":"(CG53+CG54)*HLOOKUP(CG52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2894752.4783386737},{"$f":"(CH53+CH54)*HLOOKUP(CH52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3143605.5545402672},{"$f":"(CI53+CI54)*HLOOKUP(CI52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3196109.1480643097},{"$f":"(CJ53+CJ54)*HLOOKUP(CJ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3278897.1277444302},{"$f":"(CK53+CK54)*HLOOKUP(CK52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3489376.0988739543},{"$f":"(CL53+CL54)*HLOOKUP(CL52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3511859.3082164237},{"$f":"(CM53+CM54)*HLOOKUP(CM52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3562636.9037082056},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ63:DJ63))","v":4892367.9838030543},{"$f":"(CQ53+CQ54)*HLOOKUP(CQ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3075071.0653030802},{"$f":"(CR53+CR54)*HLOOKUP(CR52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3343357.523842087},{"$f":"(CS53+CS54)*HLOOKUP(CS52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4001028.8219374502},{"$f":"(CT53+CT54)*HLOOKUP(CT52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4220181.8454749119},{"$f":"(CU53+CU54)*HLOOKUP(CU52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4463311.2841478093},{"$f":"(CV53+CV54)*HLOOKUP(CV52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4675944.8958327165},{"$f":"(CW53+CW54)*HLOOKUP(CW52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4667248.3361874409},{"$f":"(CX53+CX54)*HLOOKUP(CX52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4900347.8198401192},{"$f":"(CY53+CY54)*HLOOKUP(CY52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4965871.1657145703},{"$f":"(CZ53+CZ54)*HLOOKUP(CZ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5224397.3507226594},{"$f":"(DA53+DA54)*HLOOKUP(DA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5268647.5265813498},{"$f":"(DB53+DB54)*HLOOKUP(DB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5491957.0991469296},{"$f":"(DC53+DC54)*HLOOKUP(DC52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5780123.7680964572},{"$f":"(DD53+DD54)*HLOOKUP(DD52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5789504.9566773474},{"$f":"(DE53+DE54)*HLOOKUP(DE52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6287211.1090805344},{"$f":"(DF53+DF54)*HLOOKUP(DF52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6392218.2961286195},{"$f":"(DG53+DG54)*HLOOKUP(DG52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6557794.2554888604},{"$f":"(DH53+DH54)*HLOOKUP(DH52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6978752.1977479085},{"$f":"(DI53+DI54)*HLOOKUP(DI52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7023718.6164328475},{"$f":"(DJ53+DJ54)*HLOOKUP(DJ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7125273.8074164111},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN63:EG63))","v":1382625.7345530372},{"$f":"(DN53+DN54)*HLOOKUP(DN52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":869041.82280304446},{"$f":"(DO53+DO54)*HLOOKUP(DO52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":944861.90891189419},{"$f":"(DP53+DP54)*HLOOKUP(DP52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1130725.5366344969},{"$f":"(DQ53+DQ54)*HLOOKUP(DQ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1192660.086764649},{"$f":"(DR53+DR54)*HLOOKUP(DR52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1261370.5803026417},{"$f":"(DS53+DS54)*HLOOKUP(DS52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1321462.6879527241},{"$f":"(DT53+DT54)*HLOOKUP(DT52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1319004.9645747116},{"$f":"(DU53+DU54)*HLOOKUP(DU52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1384880.9056069902},{"$f":"(DV53+DV54)*HLOOKUP(DV52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1403398.372919335},{"$f":"(DW53+DW54)*HLOOKUP(DW52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1476460.1208564036},{"$f":"(DX53+DX54)*HLOOKUP(DX52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1488965.6053382074},{"$f":"(DY53+DY54)*HLOOKUP(DY52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1552074.8323676104},{"$f":"(DZ53+DZ54)*HLOOKUP(DZ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1633513.2388098685},{"$f":"(EA53+EA54)*HLOOKUP(EA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1636164.4442783806},{"$f":"(EB53+EB54)*HLOOKUP(EB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1776820.5308271076},{"$f":"(EC53+EC54)*HLOOKUP(EC52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1806496.4749928706},{"$f":"(ED53+ED54)*HLOOKUP(ED52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853289.6808990259},{"$f":"(EE53+EE54)*HLOOKUP(EE52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1972256.0558852786},{"$f":"(EF53+EF54)*HLOOKUP(EF52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1984963.9568179785},{"$f":"(EG53+EG54)*HLOOKUP(EG52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2013664.3368785509},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK63:FD63))","v":1414532.4822734916},{"$f":"(EK53+EK54)*HLOOKUP(EK52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":889096.63409849931},{"$f":"(EL53+EL54)*HLOOKUP(EL52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":966666.41450216866},{"$f":"(EM53+EM54)*HLOOKUP(EM52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1156819.2028645237},{"$f":"(EN53+EN54)*HLOOKUP(EN52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1220183.0118438334},{"$f":"(EO53+EO54)*HLOOKUP(EO52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1290479.1321557795},{"$f":"(EP53+EP54)*HLOOKUP(EP52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1351957.9807516332},{"$f":"(EQ53+EQ54)*HLOOKUP(EQ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1349443.5406802818},{"$f":"(ER53+ER54)*HLOOKUP(ER52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1416839.6957363824},{"$f":"(ES53+ES54)*HLOOKUP(ES52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1435784.4892174734},{"$f":"(ET53+ET54)*HLOOKUP(ET52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1510532.2774915514},{"$f":"(EU53+EU54)*HLOOKUP(EU52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1523326.3500767816},{"$f":"(EV53+EV54)*HLOOKUP(EV52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1587891.9438837862},{"$f":"(EW53+EW54)*HLOOKUP(EW52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671209.6981670193},{"$f":"(EX53+EX54)*HLOOKUP(EX52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673922.0853001894},{"$f":"(EY53+EY54)*HLOOKUP(EY52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1817824.0815385024},{"$f":"(EZ53+EZ54)*HLOOKUP(EZ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1848184.8551850137},{"$f":"(FA53+FA54)*HLOOKUP(FA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1896057.904304388},{"$f":"(FB53+FB54)*HLOOKUP(FB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2017769.6571749388},{"$f":"(FC53+FC54)*HLOOKUP(FC52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2030770.817359932},{"$f":"(FD53+FD54)*HLOOKUP(FD52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2060133.5138834405}]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C64:V64))","v":6945.5629453812853},{"$f":"SUM(C62:C63)*Misc_Rev","v":4365.5954981907616},4746.4745513088383,5680.1527646841805,5991.278404597072,6336.442714756985,6638.3129214034716,6625.9666501040738,6956.8917034944825,7049.913431350943,7416.9360872402003,7479.7568690759563,7796.7834495979623,8205.8859015345315,8219.204122078605,8925.7841302186935,9074.8600030423386,9309.9237291941263,9907.546372257375,9971.3839847261388,10115.559151790792,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z64:AS64))","v":13891.125890762571},{"$f":"SUM(Z62:Z63)*Misc_Rev","v":8731.1909963815233},9492.9491026176765,11360.305529368361,11982.556809194144,12672.88542951397,13276.625842806943,13251.933300208148,13913.783406988965,14099.826862701886,14833.872174480401,14959.513738151913,15593.566899195925,16411.771803069063,16438.40824415721,17851.568260437387,18149.720006084677,18619.847458388253,19815.09274451475,19942.767969452278,20231.118303581585,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW64:BP64))","v":35658.024049948552},{"$f":"SUM(AW62:AW63)*Misc_Rev","v":22412.655459461501},24368.061312523052,29161.498568691106,30758.795380743893,32530.844294511306,34080.624373276754,34017.239498302166,35716.185084904711,36193.751991310644,38078.020090742102,38400.537497488171,40028.129317132392,42128.432083771026,42196.806876742849,45824.338168533475,46589.683051333443,47796.48343113056,50864.635393285629,51192.37313587081,51932.558145354509,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT64:CM64))","v":71316.048099897103},{"$f":"SUM(BT62:BT63)*Misc_Rev","v":44825.310918923002},48736.122625046104,58322.997137382212,61517.590761487787,65061.688589022611,68161.248746553509,68034.478996604332,71432.370169809423,72387.503982621289,76156.040181484204,76801.074994976341,80056.258634264785,84256.864167542051,84393.613753485697,91648.676337066951,93179.366102666885,95592.966862261121,101729.27078657126,102384.74627174162,103865.11629070902,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ64:DJ64))","v":142632.09619979421},{"$f":"SUM(CQ62:CQ63)*Misc_Rev","v":89650.621837846003},97472.245250092208,116645.99427476442,123035.18152297557,130123.37717804522,136322.49749310702,136068.95799320866,142864.74033961885,144775.00796524258,152312.08036296841,153602.14998995268,160112.51726852957,168513.7283350841,168787.22750697139,183297.3526741339,186358.73220533377,191185.93372452224,203458.54157314252,204769.49254348324,207730.23258141804,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN64:EG64))","v":40309.070665159248},{"$f":"SUM(DN62:DN63)*Misc_Rev","v":25336.045301999959},27546.504092417363,32965.172295042124,34770.812169536577,36773.997898143214,38525.923204573715,38454.27073721114,40374.817922066191,40914.676164090291,43044.718363447588,43409.303258030101,45249.189662845311,47623.444964262904,47700.738208491908,51801.425755733493,52666.598231942146,54030.8073569302,57499.153053279413,57869.639197071345,58706.370077357271,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK64:FD64))","v":41239.279988201364},{"$f":"SUM(EK62:EK63)*Misc_Rev","v":25920.723270507649},28182.192648396223,33725.907040312326,35573.21552729512,37622.628618869596,39414.982970833116,39341.676984992933,41306.54448949849,41858.860998646218,44038.058017988689,44411.056410138488,46293.401731987906,48722.447540361281,48801.524474841724,52996.843273173494,53881.981268063886,55277.672142090123,58826.056585278166,59205.092409311459,60061.132463757822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX64:IQ64))","v":16424.009352538498},{"$f":"SUM(HX62:HX63)*Misc_Rev","v":14098.506820583847},{"$f":"SUM(HY62:HY63)*Misc_Rev","v":14380.476956995524},{"$f":"SUM(HZ62:HZ63)*Misc_Rev","v":14668.086496135435},14961.448226058143,15260.677190579305,15565.89073439089,15877.208549078712,16194.752720060287,16518.647774461493,16849.02072995072,17186.001144549737,17529.721167440734,17880.315590789549,18237.92190260534,18602.680340657447,18974.733947470599,19354.228626420012,19741.31319894841,20136.139462927378,20538.862252185925,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU64:JN64))","v":10949.339568359002},{"$f":"SUM(IU62:IU63)*Misc_Rev","v":9399.0045470558962},{"$f":"SUM(IV62:IV63)*Misc_Rev","v":9586.9846379970168},{"$f":"SUM(IW62:IW63)*Misc_Rev","v":9778.724330756957},9974.2988173720951,10173.784793719537,10377.260489593928,10584.805699385808,10796.501813373525,11012.431849640994,11232.680486633813,11457.334096366492,11686.480778293822,11920.210393859701,12158.614601736894,12401.786893771632,12649.822631647066,12902.819084280009,13160.875465965606,13424.092975284917,13692.574834790617,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR64:KK64))","v":16424.009352538498},{"$f":"SUM(JR62:JR63)*Misc_Rev","v":14098.506820583845},{"$f":"SUM(JS62:JS63)*Misc_Rev","v":14380.476956995522},{"$f":"SUM(JT62:JT63)*Misc_Rev","v":14668.086496135433},14961.448226058144,15260.677190579307,15565.890734390894,15877.208549078712,16194.752720060287,16518.647774461493,16849.02072995072,17186.001144549737,17529.721167440734,17880.315590789549,18237.92190260534,18602.680340657447,18974.733947470599,19354.228626420012,19741.31319894841,20136.139462927378,20538.862252185925]
["Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C65:V65))","v":245182.61259144303},{"$f":"SUM(C62:C64)","v":154108.1865042538},{"$f":"SUM(D62:D64)","v":167553.44962535831},200512.86061555133,211495.78566250583,223680.29655151989,234336.49915325746,233900.66823836206,245582.52466962204,248866.24845745176,261822.37229634359,264039.98425042862,275231.2161037093,289672.78243492724,290142.9237515842,315085.62944196642,320348.09877104464,328645.99182256474,349742.43600172072,351995.94269797782,357085.41412163345,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z65:AS65))","v":490365.22518288606},{"$f":"SUM(Z62:Z64)","v":308216.37300850759},{"$f":"SUM(AA62:AA64)","v":335106.89925071661},401025.72123110265,422991.57132501167,447360.59310303978,468672.99830651493,467801.33647672413,491165.04933924408,497732.49691490352,523644.74459268717,528079.96850085724,550462.43220741861,579345.56486985448,580285.84750316839,630171.25888393284,640696.19754208927,657291.98364512948,699484.87200344144,703991.88539595564,714170.82824326691,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW65:BP65))","v":1258750.020000712},{"$f":"SUM(AW62:AW64)","v":791180.42178523156},860207.44227304484,1029418.7040530536,1085804.2567494719,1148358.6653314636,1203066.8483314558,1200829.3235451623,1260803.1400449346,1277661.5434199532,1344177.3577714069,1355562.4191428255,1413017.4041038647,1487159.3741078854,1489573.0460460796,1617627.1154386671,1644644.2570834884,1687245.0473033458,1795552.6848302628,1807122.0272440827,1833251.0099994573,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT65:CM65))","v":2517500.040001424},{"$f":"SUM(BT62:BT64)","v":1582360.8435704631},1720414.8845460897,2058837.4081061073,2171608.5134989438,2296717.3306629271,2406133.6966629117,2401658.6470903247,2521606.2800898692,2555323.0868399064,2688354.7155428138,2711124.8382856511,2826034.8082077294,2974318.7482157708,2979146.0920921592,3235254.2308773343,3289288.5141669768,3374490.0946066915,3591105.3696605256,3614244.0544881653,3666502.0199989146,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ65:DJ65))","v":5035000.0800028481},{"$f":"SUM(CQ62:CQ64)","v":3164721.6871409263},3440829.7690921794,4117674.8162122145,4343217.0269978875,4593434.6613258542,4812267.3933258234,4803317.2941806493,5043212.5601797383,5110646.1736798128,5376709.4310856275,5422249.6765713021,5652069.6164154587,5948637.4964315416,5958292.1841843184,6470508.4617546685,6578577.0283339536,6748980.189213383,7182210.7393210512,7228488.1089763306,7333004.0399978291,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN65:EG65))","v":1422934.8052181958},{"$f":"SUM(DN62:DN64)","v":894377.86810504447},972408.4130043115,1163690.708929539,1227430.8989341855,1298144.578200785,1359988.6111572979,1357459.2353119229,1425255.7235290564,1444313.0490834254,1519504.8392198512,1532374.9085962377,1597324.0220304558,1681136.6837741314,1683865.1824868724,1828621.956582841,1859163.0732248127,1907320.488255956,2029755.2089385581,2042833.5960150498,2072370.7069559081,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK65:FD65))","v":1455771.7622616929},{"$f":"SUM(EK62:EK64)","v":915017.35736900696},994848.6071505649,1190545.1099048362,1255756.2273711285,1328101.7607746492,1391372.9637224663,1388785.2176652749,1458146.2402258809,1477643.3502161196,1554570.33550954,1567737.4064869201,1634185.3456157742,1719932.1457073805,1722723.6097750312,1870820.9248116759,1902066.8364530776,1951335.576446478,2076595.713760217,2089975.9097692436,2120194.6463471982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX65:IQ65))","v":579777.55783777207},{"$f":"SUM(HX62:HX64)","v":497685.89862218389},{"$f":"SUM(HY62:HY64)","v":507639.61659462762},517792.40892652015,528148.25710505049,538711.22224715154,549485.44669209456,560475.15562593646,571684.65873845527,583118.35191322444,594780.71895148885,606676.33333051857,618809.85999712907,631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,725034.37752233504,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU65:JN65))","v":386518.37189184793},{"$f":"SUM(IU62:IU64)","v":331790.59908145585},{"$f":"SUM(IV62:IV64)","v":338426.41106308502},345194.93928434671,352098.8380700337,359140.81483143434,366323.63112806302,373650.10375062434,381123.10582563683,388745.56794214953,396520.47930099251,404450.88888701244,412539.90666475269,420790.70479804784,429206.51889400877,437790.64927188895,446546.46225732676,455477.39150247333,464586.93933252274,473878.67811917316,483356.25168155663,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR65:KK65))","v":579777.55783777207},{"$f":"SUM(JR62:JR64)","v":497685.89862218383},{"$f":"SUM(JS62:JS64)","v":507639.6165946275},517792.40892652009,528148.25710505049,538711.22224715154,549485.44669209467,560475.15562593646,571684.65873845527,583118.35191322444,594780.71895148885,606676.33333051857,618809.85999712907,631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,725034.37752233504]
[]
["Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C67:V67))","v":1514424.2707395053},{"$f":"C65+C60","v":1687637.9535406034},{"$f":"D65+D60","v":1634421.752666801},1598977.2245829508,1548646.223312997,1504618.7020518719,1461264.181825052,1406947.856418967,1367474.9656394257,1324923.5179812126,1294773.8415537919,1679059.3270472547,1635776.5367525124,1594306.5643019944,1544939.9774208195,1524430.9081337089,1486160.7248898367,1451084.7129849831,1431174.2750957143,1396994.7794596558,1368023.3311884706,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z67:AS67))","v":2978203.1535300361},{"$f":"Z65+Z60","v":3313599.7829793389},{"$f":"AA65+AA60","v":3209923.9498918159},3141863.3706349209,3043739.678264563,2958014.29105727,2873545.1693556393,2767147.6140237241,2690325.7126586786,2607129.1597414836,2548624.8066774546,3301561.5005837562,3217258.0826695152,3136639.8113098848,3039979.868536294,3000855.8053052556,2926131.4563986398,2857789.5706287073,2819682.4385000598,2752850.3400384472,2696337.7603834015,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW67:BP67))","v":6990649.0914720362},{"$f":"AW65+AW60","v":7883418.1903408449},{"$f":"AX65+AX60","v":7613969.6353365704},7436029.8468157761,7177712.84323401,6948742.5777208786,6721583.5375353592,6437478.7895635506,6227661.2542673033,5998871.9331203233,5831807.7788343048,7884959.2993511818,7654563.4372750679,7433476.6489450634,7168256.8372626659,7048388.6621963689,6835696.5756996851,6638588.1377780363,6517456.2684073616,6320118.6447170377,6147603.4809177965,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT67:CM67))","v":13064194.331508655},{"$f":"BT65+BT60","v":14632078.337712795},{"$f":"BU65+BU60","v":14147337.31978298},13847001.910789516,13380720.312630497,12969423.729459452,12560204.404798096,12037093.664564161,11660625.210259028,11242350.203888588,10945594.690298548,14725215.097869027,14310479.509242741,13915542.533916177,13427924.267930679,13227855.476911504,12840824.780420778,12484961.381080123,12279407.963442389,11918157.830638399,11604910.566488659,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ67:DJ67))","v":23377077.108711071},{"$f":"CQ65+CQ60","v":25859882.546518888},{"$f":"CR65+CR60","v":25052868.786895461},24618830.473052923,23837324.503748413,23154663.180971984,22471520.79877831,21560595.585439492,20937158.525691316,20218519.420720991,19737126.7784869,26316319.693238031,25625016.922563303,24976852.775910504,24130080.316077389,23848945.411379304,23189944.447905775,22593278.078732386,22292302.20676776,21670077.28488978,21138931.946936511,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN67:EG67))","v":7177767.5833245534},{"$f":"DN65+DN60","v":7247004.8117252868},{"$f":"DO65+DO60","v":7195388.7243358139},7248928.2478857627,7178679.8470031368,7118939.4687049855,7053665.4665896744,6927167.7623320324,6873974.4957698938,6774038.5396529939,6731153.2789856354,7521474.2869875375,7487899.9054003432,7466538.4922291832,7367524.9352589669,7413789.6636019237,7348924.8067454044,7304608.8515363773,7337362.3478062749,7262721.6268245503,7205588.3572484748,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK67:FD67))","v":8306162.9702376155},{"$f":"EK65+EK60","v":8520898.4009610526},{"$f":"EL65+EL60","v":8439303.7795384936},8463624.0376071781,8361981.8052854808,8271727.3435092308,8176408.15860416,8019010.7546854941,7937132.4909167048,7807759.7502200184,7736865.4829199687,8695976.0600440502,8638340.9952343255,8591806.6421439853,8466432.6304466017,8490256.3062940203,8400918.617412854,8333104.7533930931,8344610.1021661442,8246547.838489308,8166519.1058549546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX67:IQ67))","v":7126384.0295322472},{"$f":"HX65+HX60","v":7366978.7451498099},{"$f":"HY65+HY60","v":7182250.8466264009},6986709.4104243703,6795677.2718268633,6608863.3500988111,6426003.7690272694,6246850.2862841217,6071174.1556418147,5897697.4114611465,5725014.9811357446,8980305.9825575966,8755123.7050402034,8516759.7854321674,8283892.6744421413,8056167.5462783091,7833262.737309522,7614875.6415229952,7400727.4185437541,7189260.2353886608,6978761.3163908636,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU67:JN67))","v":43688198.644615799},{"$f":"IU65+IU60","v":45088805.722072117},{"$f":"IV65+IV60","v":44175575.508801103},43164243.134038597,42188910.247924089,41246958.388617456,40336005.908868998,39453806.633197129,38598283.6478284,37758171.373019554,36921089.744730085,52397284.956746496,51340916.05510819,50170856.275907815,49042583.767645419,47953063.681810647,46899535.752057001,45879396.7979386,44890239.901301272,43919004.84460526,42951339.300958805,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR67:KK67))","v":45689851.629842483},{"$f":"JR65+JR60","v":47139109.997456543},{"$f":"JS65+JS60","v":46187441.148278207},45133406.791678295,44116978.960755855,43135425.206899628,42186260.274231397,41267140.321152836,40375898.189561993,39500775.871173851,38628852.104818009,54784290.289364755,53683553.447880328,52464186.769047387,51288474.590381294,50153249.988019966,49055632.654275797,47992906.258743607,46962559.339794606,45950960.846577592,44943131.078435235]
[]
["Fixed $/kW",{"$f":"B60/'Resource Options'!$J$28/1000","v":253.84833162961249},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Y60/'Resource Options'!$J$29/1000","v":497.56758566942966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AV60/'Resource Options'!$J$30/1000","v":229.27596285885289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BS60/'Resource Options'!$J$31/1000","v":421.86777166028952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CP60/'Resource Options'!$J$32/1000","v":733.68308114832905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DM60/'Resource Options'!$J$33/1000","v":230.19331112425436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EJ60/'Resource Options'!$J$34/1000","v":274.01564831903687},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HW60/'Resource Options'!$J$37/1000","v":261.86425886777903},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IT60/'Resource Options'!$J$38/1000","v":433.01680272723956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"JQ60/'Resource Options'!$J$39/1000","v":451.10074072004704}]
["Fixed $/kWh",{"$f":"B60/'Resource Options'!$K$28/1000","v":63.462082907403122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Y60/'Resource Options'!$K$29/1000","v":62.195948208678708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AV60/'Resource Options'!$K$30/1000","v":57.318990714713223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BS60/'Resource Options'!$K$31/1000","v":52.73347145753619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CP60/'Resource Options'!$K$32/1000","v":45.855192571770566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DM60/'Resource Options'!$K$33/1000","v":57.548327781063591},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EJ60/'Resource Options'!$K$34/1000","v":68.503912079759218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HW60/'Resource Options'!$K$37/1000","v":16.366516179236189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IT60/'Resource Options'!$K$38/1000","v":27.063550170452473},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"JQ60/'Resource Options'!$K$39/1000","v":18.795864196668628}]
["Variable $/MWh",{"$f":"B65/C53","v":33.586659259101786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Y65/Z53","v":33.586659259101786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AV65/AW53","v":34.486301917827724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BS65/BT53","v":34.486301917827724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CP65/CQ53","v":34.486301917827724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DM65/DN53","v":38.98451521145742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EJ65/EK53","v":39.884157870183365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HW65/HX53","v":3.9710791632724116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IT65/IU53","v":0.66184652721206838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"JQ65/JR53","v":0.6618465272120686}]
["All per $/MWh",{"$f":"B67/(C53-C54)","v":235.74474949245101},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Y67/(Z53-Z54)","v":231.80286064212609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AV67/(AW53-AW54)","v":225.32309722714058},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BS67/(BT53-BT54)","v":210.54301904123537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CP67/(CQ53-CQ54)","v":188.37290176237769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DM67/(DN53-DN54)","v":280.93023809489443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EJ67/(EK53-EK54)","v":339.65090861736314},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HW67/(HX53-HX55)","v":75.093614642067934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IT67/(IU53-IU55)","v":92.356246077743535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"JQ67/(JR53-JR55)","v":64.391808486727669}]
[]
[{"$f":"C75&\" \"&'Resource Options'!$B$28","v":"2025 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z75&\" \"&'Resource Options'!$B$29","v":"2025 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW75&\" \"&'Resource Options'!$B$30","v":"2025 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT75&\" \"&'Resource Options'!$B$31","v":"2025 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ75&\" \"&'Resource Options'!$B$32","v":"2025 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN75&\" \"&'Resource Options'!$B$33","v":"2025 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK75&\" \"&'Resource Options'!$B$34","v":"2025 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX75&\" \"&'Resource Options'!$B$37","v":"2025 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU75&\" \"&'Resource Options'!$B$38","v":"2025 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR75&\" \"&'Resource Options'!$B$39","v":"2025 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Year",null,{"$f":"C52+1","v":2025},{"$f":"C75+1","v":2026},{"$f":"D75+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,{"$f":"Z52+1","v":2025},{"$f":"Z75+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,{"$f":"AW52+1","v":2025},{"$f":"AW75+1","v":2026},{"$f":"AX75+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,{"$f":"BT52+1","v":2025},{"$f":"BT75+1","v":2026},{"$f":"BU75+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,{"$f":"CQ52+1","v":2025},{"$f":"CQ75+1","v":2026},{"$f":"CR75+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,{"$f":"DN52+1","v":2025},{"$f":"DN75+1","v":2026},{"$f":"DO75+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,{"$f":"EK52+1","v":2025},{"$f":"EK75+1","v":2026},{"$f":"EL75+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,{"$f":"HX52+1","v":2025},{"$f":"HX75+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,{"$f":"IU52+1","v":2025},{"$f":"IU75+1","v":2026},{"$f":"IV75+1","v":2027},{"$f":"IW75+1","v":2028},{"$f":"IX75+1","v":2029},{"$f":"IY75+1","v":2030},{"$f":"IZ75+1","v":2031},{"$f":"JA75+1","v":2032},{"$f":"JB75+1","v":2033},{"$f":"JC75+1","v":2034},{"$f":"JD75+1","v":2035},{"$f":"JE75+1","v":2036},{"$f":"JF75+1","v":2037},{"$f":"JG75+1","v":2038},{"$f":"JH75+1","v":2039},{"$f":"JI75+1","v":2040},{"$f":"JJ75+1","v":2041},{"$f":"JK75+1","v":2042},{"$f":"JL75+1","v":2043},{"$f":"JM75+1","v":2044},null,"Year",null,{"$f":"JR52+1","v":2025},{"$f":"JR75+1","v":2026},{"$f":"JS75+1","v":2027},{"$f":"JT75+1","v":2028},{"$f":"JU75+1","v":2029},{"$f":"JV75+1","v":2030},{"$f":"JW75+1","v":2031},{"$f":"JX75+1","v":2032},{"$f":"JY75+1","v":2033},{"$f":"JZ75+1","v":2034},{"$f":"KA75+1","v":2035},{"$f":"KB75+1","v":2036},{"$f":"KC75+1","v":2037},{"$f":"KD75+1","v":2038},{"$f":"KE75+1","v":2039},{"$f":"KF75+1","v":2040},{"$f":"KG75+1","v":2041},{"$f":"KH75+1","v":2042},{"$f":"KI75+1","v":2043},{"$f":"KJ75+1","v":2044}]
["MWh",null,{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},null,"MWh",null,{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},null,"MWh",null,{"$f":"'Resource Options'!$K$30*365","v":36500},{"$f":"AW76","v":36500},{"$f":"AX76","v":36500},{"$f":"AY76","v":36500},{"$f":"AZ76","v":36500},{"$f":"BA76","v":36500},{"$f":"BB76","v":36500},{"$f":"BC76","v":36500},{"$f":"BD76","v":36500},{"$f":"BE76","v":36500},{"$f":"BF76","v":36500},{"$f":"BG76","v":36500},{"$f":"BH76","v":36500},{"$f":"BI76","v":36500},{"$f":"BJ76","v":36500},{"$f":"BK76","v":36500},{"$f":"BL76","v":36500},{"$f":"BM76","v":36500},{"$f":"BN76","v":36500},{"$f":"BO76","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":73000},{"$f":"BT76","v":73000},{"$f":"BU76","v":73000},{"$f":"BV76","v":73000},{"$f":"BW76","v":73000},{"$f":"BX76","v":73000},{"$f":"BY76","v":73000},{"$f":"BZ76","v":73000},{"$f":"CA76","v":73000},{"$f":"CB76","v":73000},{"$f":"CC76","v":73000},{"$f":"CD76","v":73000},{"$f":"CE76","v":73000},{"$f":"CF76","v":73000},{"$f":"CG76","v":73000},{"$f":"CH76","v":73000},{"$f":"CI76","v":73000},{"$f":"CJ76","v":73000},{"$f":"CK76","v":73000},{"$f":"CL76","v":73000},null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":146000},{"$f":"CQ76","v":146000},{"$f":"CR76","v":146000},{"$f":"CS76","v":146000},{"$f":"CT76","v":146000},{"$f":"CU76","v":146000},{"$f":"CV76","v":146000},{"$f":"CW76","v":146000},{"$f":"CX76","v":146000},{"$f":"CY76","v":146000},{"$f":"CZ76","v":146000},{"$f":"DA76","v":146000},{"$f":"DB76","v":146000},{"$f":"DC76","v":146000},{"$f":"DD76","v":146000},{"$f":"DE76","v":146000},{"$f":"DF76","v":146000},{"$f":"DG76","v":146000},{"$f":"DH76","v":146000},{"$f":"DI76","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"DN76","v":36500},{"$f":"DO76","v":36500},{"$f":"DP76","v":36500},{"$f":"DQ76","v":36500},{"$f":"DR76","v":36500},{"$f":"DS76","v":36500},{"$f":"DT76","v":36500},{"$f":"DU76","v":36500},{"$f":"DV76","v":36500},{"$f":"DW76","v":36500},{"$f":"DX76","v":36500},{"$f":"DY76","v":36500},{"$f":"DZ76","v":36500},{"$f":"EA76","v":36500},{"$f":"EB76","v":36500},{"$f":"EC76","v":36500},{"$f":"ED76","v":36500},{"$f":"EE76","v":36500},{"$f":"EF76","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":36500},{"$f":"EK76","v":36500},{"$f":"EL76","v":36500},{"$f":"EM76","v":36500},{"$f":"EN76","v":36500},{"$f":"EO76","v":36500},{"$f":"EP76","v":36500},{"$f":"EQ76","v":36500},{"$f":"ER76","v":36500},{"$f":"ES76","v":36500},{"$f":"ET76","v":36500},{"$f":"EU76","v":36500},{"$f":"EV76","v":36500},{"$f":"EW76","v":36500},{"$f":"EX76","v":36500},{"$f":"EY76","v":36500},{"$f":"EZ76","v":36500},{"$f":"FA76","v":36500},{"$f":"FB76","v":36500},{"$f":"FC76","v":36500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":146000},{"$f":"HX76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HY76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HZ76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IA76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IB76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IC76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"ID76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IE76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IF76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IG76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IH76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"II76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IJ76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IK76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IL76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IM76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IN76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IO76*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IP76*(1-'Resource Options'!$AA$37)","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":584000},{"$f":"IU76","v":584000},{"$f":"IV76","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":876000},{"$f":"JR76","v":876000},{"$f":"JS76","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
["Storage Losses",null,{"$f":"C76*(1-'Resource Options'!$W$28)","v":876},{"$f":"D76*(1-'Resource Options'!$W$28)","v":876},{"$f":"E76*(1-'Resource Options'!$W$28)","v":876},{"$f":"F76*(1-'Resource Options'!$W$28)","v":876},{"$f":"G76*(1-'Resource Options'!$W$28)","v":876},{"$f":"H76*(1-'Resource Options'!$W$28)","v":876},{"$f":"I76*(1-'Resource Options'!$W$28)","v":876},{"$f":"J76*(1-'Resource Options'!$W$28)","v":876},{"$f":"K76*(1-'Resource Options'!$W$28)","v":876},{"$f":"L76*(1-'Resource Options'!$W$28)","v":876},{"$f":"M76*(1-'Resource Options'!$W$28)","v":876},{"$f":"N76*(1-'Resource Options'!$W$28)","v":876},{"$f":"O76*(1-'Resource Options'!$W$28)","v":876},{"$f":"P76*(1-'Resource Options'!$W$28)","v":876},{"$f":"Q76*(1-'Resource Options'!$W$28)","v":876},{"$f":"R76*(1-'Resource Options'!$W$28)","v":876},{"$f":"S76*(1-'Resource Options'!$W$28)","v":876},{"$f":"T76*(1-'Resource Options'!$W$28)","v":876},{"$f":"U76*(1-'Resource Options'!$W$28)","v":876},{"$f":"V76*(1-'Resource Options'!$W$28)","v":876},null,"Storage Losses",null,{"$f":"Z76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AA76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AB76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AC76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AD76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AE76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AF76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AG76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AH76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AI76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AJ76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AK76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AL76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AM76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AN76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AO76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AP76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AQ76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AR76*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AS76*(1-'Resource Options'!$W$29)","v":1752},null,"Storage Losses",null,{"$f":"AW76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AX76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AY76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AZ76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BA76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BB76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BC76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BD76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BE76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BF76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BG76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BH76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BI76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BJ76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BK76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BL76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BM76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BN76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BO76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BP76*(1-'Resource Options'!$W$30)","v":5475.0000000000009},null,"Storage Losses",null,{"$f":"BT76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BU76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BV76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BW76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BX76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BY76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BZ76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CA76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CB76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CC76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CD76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CE76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CF76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CG76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CH76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CI76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CJ76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CK76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CL76*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CM76*(1-'Resource Options'!$W$31)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"CQ76*(1-'Resource Options'!$W$32)","v":21900.000000000004},{"$f":"CR76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CS76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CT76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CU76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CV76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CW76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CX76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CY76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CZ76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DA76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DB76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DC76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DD76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DE76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DF76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DG76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DH76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DI76*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DJ76*(1-'Resource Options'!$W$30)","v":21900.000000000004},null,"Storage Losses",null,{"$f":"DN76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DO76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DP76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DQ76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DR76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DS76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DT76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DU76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DV76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DW76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DX76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DY76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DZ76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EA76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EB76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EC76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"ED76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EE76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EF76*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EG76*(1-'Resource Options'!$W$33)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"EK76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EL76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EM76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EN76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EO76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EP76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EQ76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ER76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ES76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ET76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EU76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EV76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EW76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EX76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EY76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EZ76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FA76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FB76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FC76*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FD76*(1-'Resource Options'!$W$34)","v":12044.999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP76*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ76*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM76*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN76*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ76*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK76*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C79:V79))","v":347272.73536760983},{"$f":"HLOOKUP(C75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":298101.81686399999},{"$f":"HLOOKUP(D75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":304063.85320128006},{"$f":"HLOOKUP(E75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":310145.13026530563},{"$f":"HLOOKUP(F75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":316348.0328706117},{"$f":"HLOOKUP(G75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":322674.99352802394},{"$f":"HLOOKUP(H75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":329128.49339858443},{"$f":"HLOOKUP(I75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":335711.06326655613},{"$f":"HLOOKUP(J75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":342425.28453188727},{"$f":"HLOOKUP(K75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":349273.79022252513},{"$f":"HLOOKUP(L75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":356259.26602697553},{"$f":"HLOOKUP(M75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":363384.4513475151},{"$f":"HLOOKUP(N75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":370652.14037446544},{"$f":"HLOOKUP(O75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":378065.18318195478},{"$f":"HLOOKUP(P75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":385626.48684559396},{"$f":"HLOOKUP(Q75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":393339.01658250572},{"$f":"HLOOKUP(R75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":401205.79691415583},{"$f":"HLOOKUP(S75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":409229.91285243904},{"$f":"HLOOKUP(T75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":417414.51110948774},{"$f":"HLOOKUP(U75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":425762.80133167759},{"$f":"HLOOKUP(V75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":434278.05735831108},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z79:AS79))","v":681683.51757345628},{"$f":"HLOOKUP(Z75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":585162.82569600001},{"$f":"HLOOKUP(AA75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":596866.08220992004},{"$f":"HLOOKUP(AB75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":608803.40385411854},{"$f":"HLOOKUP(AC75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":620979.47193120082},{"$f":"HLOOKUP(AD75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":633399.06136982469},{"$f":"HLOOKUP(AE75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":646067.04259722144},{"$f":"HLOOKUP(AF75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":658988.38344916562},{"$f":"HLOOKUP(AG75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":672168.15111814917},{"$f":"HLOOKUP(AH75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":685611.51414051221},{"$f":"HLOOKUP(AI75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":699323.74442332226},{"$f":"HLOOKUP(AJ75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":713310.21931178879},{"$f":"HLOOKUP(AK75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":727576.42369802471},{"$f":"HLOOKUP(AL75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":742127.95217198529},{"$f":"HLOOKUP(AM75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":756970.51121542498},{"$f":"HLOOKUP(AN75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":772109.92143973336},{"$f":"HLOOKUP(AO75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":787552.11986852821},{"$f":"HLOOKUP(AP75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":803303.16226589889},{"$f":"HLOOKUP(AQ75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":819369.22551121691},{"$f":"HLOOKUP(AR75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":835756.61002144101},{"$f":"HLOOKUP(AS75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":852471.74222186976},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW79:BP79))","v":1439646.5707995882},{"$f":"HLOOKUP(AW75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1338973.9940808003},{"$f":"AW79*(1+'Fixed O&M'!$A$28)","v":1338973.9940808003},{"$f":"AX79*(1+'Fixed O&M'!$A$28)","v":1338973.9940808003},{"$f":"AY79*(1+'Fixed O&M'!$A$28)","v":1338973.9940808003},{"$f":"AZ79*(1+'Fixed O&M'!$A$28)","v":1338973.9940808003},{"$f":"BA79*(1+'Fixed O&M'!$A$28)","v":1338973.9940808003},{"$f":"BB79*(1+'Fixed O&M'!$A$28)","v":1338973.9940808003},{"$f":"BC79*(1+'Fixed O&M'!$A$28)","v":1338973.9940808003},{"$f":"BD79*(1+'Fixed O&M'!$A$28)","v":1338973.9940808003},{"$f":"BE79*(1+'Fixed O&M'!$A$28)","v":1338973.9940808003},{"$f":"HLOOKUP(BG75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1632201.8273025886},{"$f":"BG79*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BH79*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BI79*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BJ79*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BK79*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BL79*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BM79*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BN79*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BO79*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT79:CM79))","v":2648949.6902712425},{"$f":"HLOOKUP(BT75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":2463712.1491086725},{"$f":"BT79*(1+'Fixed O&M'!$A$29)","v":2463712.1491086725},{"$f":"BU79*(1+'Fixed O&M'!$A$29)","v":2463712.1491086725},{"$f":"BV79*(1+'Fixed O&M'!$A$29)","v":2463712.1491086725},{"$f":"BW79*(1+'Fixed O&M'!$A$29)","v":2463712.1491086725},{"$f":"BX79*(1+'Fixed O&M'!$A$29)","v":2463712.1491086725},{"$f":"BY79*(1+'Fixed O&M'!$A$29)","v":2463712.1491086725},{"$f":"BZ79*(1+'Fixed O&M'!$A$29)","v":2463712.1491086725},{"$f":"CA79*(1+'Fixed O&M'!$A$29)","v":2463712.1491086725},{"$f":"CB79*(1+'Fixed O&M'!$A$29)","v":2463712.1491086725},{"$f":"HLOOKUP(CD75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":3003251.3622367638},{"$f":"CD79*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"CE79*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"CF79*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"CG79*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"CH79*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"CI79*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"CJ79*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"CK79*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"CL79*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ79:DJ79))","v":4606869.0265586823},{"$f":"HLOOKUP(CQ75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":4284716.7810585611},{"$f":"CQ79*(1+'Fixed O&M'!$A$30)","v":4284716.7810585611},{"$f":"CR79*(1+'Fixed O&M'!$A$30)","v":4284716.7810585611},{"$f":"CS79*(1+'Fixed O&M'!$A$30)","v":4284716.7810585611},{"$f":"CT79*(1+'Fixed O&M'!$A$30)","v":4284716.7810585611},{"$f":"CU79*(1+'Fixed O&M'!$A$30)","v":4284716.7810585611},{"$f":"CV79*(1+'Fixed O&M'!$A$30)","v":4284716.7810585611},{"$f":"CW79*(1+'Fixed O&M'!$A$30)","v":4284716.7810585611},{"$f":"CX79*(1+'Fixed O&M'!$A$30)","v":4284716.7810585611},{"$f":"CY79*(1+'Fixed O&M'!$A$30)","v":4284716.7810585611},{"$f":"HLOOKUP(DA75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":5223045.8473682841},{"$f":"DA79*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"DB79*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"DC79*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"DD79*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"DE79*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"DF79*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"DG79*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"DH79*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"DI79*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN79:EG79))","v":1837677.2818932587},{"$f":"HLOOKUP(DN75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1577477.5291880644},{"$f":"HLOOKUP(DO75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1609027.0797718258},{"$f":"HLOOKUP(DP75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1641207.621367262},{"$f":"HLOOKUP(DQ75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1674031.7737946075},{"$f":"HLOOKUP(DR75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1707512.4092704996},{"$f":"HLOOKUP(DS75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1741662.6574559095},{"$f":"HLOOKUP(DT75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1776495.9106050278},{"$f":"HLOOKUP(DU75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1812025.8288171284},{"$f":"HLOOKUP(DV75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1848266.3453934712},{"$f":"HLOOKUP(DW75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1885231.6723013404},{"$f":"HLOOKUP(DX75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1922936.3057473672},{"$f":"HLOOKUP(DY75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1961395.031862315},{"$f":"HLOOKUP(DZ75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2000622.9324995615},{"$f":"HLOOKUP(EA75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2040635.391149553},{"$f":"HLOOKUP(EB75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2081448.0989725438},{"$f":"HLOOKUP(EC75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2123077.0609519952},{"$f":"HLOOKUP(ED75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2165538.6021710346},{"$f":"HLOOKUP(EE75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2208849.3742144555},{"$f":"HLOOKUP(EF75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2253026.3616987444},{"$f":"HLOOKUP(EG75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2298086.8889327194},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK79:FD79))","v":2067398.1963389332},{"$f":"HLOOKUP(EK75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1774671.8810436004},{"$f":"HLOOKUP(EL75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1810165.3186644721},{"$f":"HLOOKUP(EM75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1846368.6250377616},{"$f":"HLOOKUP(EN75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1883295.997538517},{"$f":"HLOOKUP(EO75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1920961.917489287},{"$f":"HLOOKUP(EP75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1959381.155839073},{"$f":"HLOOKUP(EQ75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1998568.7789558545},{"$f":"HLOOKUP(ER75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2038540.1545349716},{"$f":"HLOOKUP(ES75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2079310.9576256711},{"$f":"HLOOKUP(ET75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2120897.1767781847},{"$f":"HLOOKUP(EU75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2163315.1203137487},{"$f":"HLOOKUP(EV75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2206581.4227200234},{"$f":"HLOOKUP(EW75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2250713.0511744246},{"$f":"HLOOKUP(EX75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2295727.312197913},{"$f":"HLOOKUP(EY75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2341641.8584418711},{"$f":"HLOOKUP(EZ75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2388474.6956107086},{"$f":"HLOOKUP(FA75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2436244.189522923},{"$f":"HLOOKUP(FB75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2484969.0733133811},{"$f":"HLOOKUP(FC75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2534668.4547796492},{"$f":"HLOOKUP(FD75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2585361.8238752419},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX79:IQ79))","v":820271.06289145607},{"$f":"HLOOKUP(HX75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":704127.53224080009},{"$f":"HLOOKUP(HY75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":718210.08288561611},{"$f":"HLOOKUP(HZ75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":732574.28454332845},{"$f":"HLOOKUP(IA75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":747225.77023419505},{"$f":"HLOOKUP(IB75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":762170.28563887894},{"$f":"HLOOKUP(IC75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":777413.69135165645},{"$f":"HLOOKUP(ID75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":792961.96517868969},{"$f":"HLOOKUP(IE75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":808821.20448226354},{"$f":"HLOOKUP(IF75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":824997.6285719088},{"$f":"HLOOKUP(IG75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":841497.58114334696},{"$f":"HLOOKUP(IH75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":858327.53276621399},{"$f":"HLOOKUP(II75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":875494.08342153823},{"$f":"HLOOKUP(IJ75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":893003.96508996922},{"$f":"HLOOKUP(IK75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":910864.04439176864},{"$f":"HLOOKUP(IL75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":929081.32527960383},{"$f":"HLOOKUP(IM75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":947662.95178519585},{"$f":"HLOOKUP(IN75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":966616.21082089993},{"$f":"HLOOKUP(IO75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":985948.5350373179},{"$f":"HLOOKUP(IP75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1005667.5057380643},{"$f":"HLOOKUP(IQ75,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1025780.8558528257},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU79:JN79))","v":1969165.0290659654},{"$f":"HLOOKUP(IU75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1690347.7096992002},{"$f":"HLOOKUP(IV75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1724154.6638931842},{"$f":"HLOOKUP(IW75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1758637.7571710479},{"$f":"HLOOKUP(IX75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(IY75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(IZ75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(JA75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(JB75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(JC75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(JD75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(JE75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(JF75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(JG75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(JH75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(JI75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(JJ75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(JK75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(JL75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(JM75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(JN75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR79:KK79))","v":1969165.0290659654},{"$f":"HLOOKUP(JR75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1690347.7096992002},{"$f":"HLOOKUP(JS75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1724154.6638931842},{"$f":"HLOOKUP(JT75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1758637.7571710479},{"$f":"HLOOKUP(JU75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(JV75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(JW75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(JX75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(JY75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(JZ75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(KA75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(KB75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(KC75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(KD75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(KE75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(KF75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(KG75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(KH75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(KI75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(KJ75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(KK75,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C80:V80))","v":902776.35640416539},{"$f":"VLOOKUP(C74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1205691.1837724601},{"$f":"VLOOKUP(D74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1134609.5864477188},{"$f":"VLOOKUP(E74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1061706.0951619216},{"$f":"VLOOKUP(F74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":995616.95313177363},{"$f":"VLOOKUP(G74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":934395.28458411095},{"$f":"VLOOKUP(H74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":875201.72998748405},{"$f":"VLOOKUP(I74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":816008.17539085681},{"$f":"VLOOKUP(J74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":759350.61538174271},{"$f":"VLOOKUP(K74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":707763.34025021747},{"$f":"VLOOKUP(L74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":658710.35540876759},{"$f":"VLOOKUP(C74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1040539.1683282265},{"$f":"VLOOKUP(D74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":979194.1181535155},{"$f":"VLOOKUP(E74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":916276.73166869907},{"$f":"VLOOKUP(F74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":859240.28501541237},{"$f":"VLOOKUP(G74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":806404.57971073326},{"$f":"VLOOKUP(H74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":755319.18330130773},{"$f":"VLOOKUP(I74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":704233.78689188196},{"$f":"VLOOKUP(J74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":655337.01202542824},{"$f":"VLOOKUP(K74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":610816.00939710764},{"$f":"VLOOKUP(L74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":568482.15746394789},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z80:AS80))","v":1768543.7358320858},{"$f":"VLOOKUP(Z74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2361955.5112209157},{"$f":"VLOOKUP(AA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2222706.2799026221},{"$f":"VLOOKUP(AB74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2079887.9485194904},{"$f":"VLOOKUP(AC74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1950418.9639644632},{"$f":"VLOOKUP(AD74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1830485.3861308361},{"$f":"VLOOKUP(AE74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1714524.8944311268},{"$f":"VLOOKUP(AF74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1598564.4027314167},{"$f":"VLOOKUP(AG74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1487571.9380630248},{"$f":"VLOOKUP(AH74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1386512.1887294252},{"$f":"VLOOKUP(AI74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1290417.1276992997},{"$f":"VLOOKUP(Z74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2038421.8250516003},{"$f":"VLOOKUP(AA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1918246.5419472437},{"$f":"VLOOKUP(AB74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1794991.0435579694},{"$f":"VLOOKUP(AC74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1683256.3379166182},{"$f":"VLOOKUP(AD74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1579750.90716182},{"$f":"VLOOKUP(AE74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1479674.3409430867},{"$f":"VLOOKUP(AF74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1379597.7747243526},{"$f":"VLOOKUP(AG74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1283808.7298750833},{"$f":"VLOOKUP(AH74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1196591.8463659738},{"$f":"VLOOKUP(AI74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1113659.6028275597},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW80:BP80))","v":4204462.4663177878},{"$f":"VLOOKUP(AW74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5615214.9889402892},{"$f":"VLOOKUP(AX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5284169.6465609502},{"$f":"VLOOKUP(AY74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4944639.2738387883},{"$f":"VLOOKUP(AZ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4636845.0841419306},{"$f":"VLOOKUP(BA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4351719.9745751945},{"$f":"VLOOKUP(BB74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4076040.315062678},{"$f":"VLOOKUP(BC74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3800360.6555501604},{"$f":"VLOOKUP(BD74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3536491.7772819074},{"$f":"VLOOKUP(BE74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3296236.524149199},{"$f":"VLOOKUP(BF74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3067784.1149077686},{"$f":"VLOOKUP(AW74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4846059.4331415407},{"$f":"VLOOKUP(AX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4560359.7034972217},{"$f":"VLOOKUP(AY74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4267337.1978925318},{"$f":"VLOOKUP(AZ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4001703.7467451687},{"$f":"VLOOKUP(BA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3755634.232120554},{"$f":"VLOOKUP(BB74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3517716.3577137538},{"$f":"VLOOKUP(BC74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3279798.4833069518},{"$f":"VLOOKUP(BD74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3052073.584231331},{"$f":"VLOOKUP(BE74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2844727.7857002406},{"$f":"VLOOKUP(BF74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2647568.1123825009},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT80:CM80))","v":7736210.9380247314},{"$f":"VLOOKUP(BT74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":10331995.579650134},{"$f":"VLOOKUP(BU74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9722872.1496721469},{"$f":"VLOOKUP(BV74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9098136.2638633698},{"$f":"VLOOKUP(BW74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8531794.9548211526},{"$f":"VLOOKUP(BX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8007164.7532183584},{"$f":"VLOOKUP(BY74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7499914.1797153279},{"$f":"VLOOKUP(BZ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6992663.6062122947},{"$f":"VLOOKUP(CA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6507144.8701987099},{"$f":"VLOOKUP(CB74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6065075.2044345262},{"$f":"VLOOKUP(CC74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5644722.771430295},{"$f":"VLOOKUP(BT74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8916749.3569804337},{"$f":"VLOOKUP(BU74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8391061.8544348869},{"$f":"VLOOKUP(BV74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7851900.4441222567},{"$f":"VLOOKUP(BW74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7363134.8940111082},{"$f":"VLOOKUP(BX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6910366.9871018175},{"$f":"VLOOKUP(BY74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6472598.0981933055},{"$f":"VLOOKUP(BZ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6034829.2092847908},{"$f":"VLOOKUP(CA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5615815.3949856469},{"$f":"VLOOKUP(CB74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5234299.125688442},{"$f":"VLOOKUP(CC74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD75,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4871525.3267838005},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ80:DJ80))","v":13454279.892216923},{"$f":"VLOOKUP(CQ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":17968687.96460893},{"$f":"VLOOKUP(CR74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":16909342.868995041},{"$f":"VLOOKUP(CS74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15822845.676284123},{"$f":"VLOOKUP(CT74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14837904.26925418},{"$f":"VLOOKUP(CU74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13925503.918640625},{"$f":"VLOOKUP(CV74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13043329.008200571},{"$f":"VLOOKUP(CW74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12161154.097760513},{"$f":"VLOOKUP(CX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11316773.687302105},{"$f":"VLOOKUP(CY74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10547956.877277438},{"$f":"VLOOKUP(CZ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9816909.1677048597},{"$f":"VLOOKUP(CQ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15507390.186052922},{"$f":"VLOOKUP(CR74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14593151.051191101},{"$f":"VLOOKUP(CS74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13655479.033256093},{"$f":"VLOOKUP(CT74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12805451.989584532},{"$f":"VLOOKUP(CU74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12018029.542785766},{"$f":"VLOOKUP(CV74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11256692.344684005},{"$f":"VLOOKUP(CW74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10495355.14658224},{"$f":"VLOOKUP(CX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9766635.4695402533},{"$f":"VLOOKUP(CY74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9103128.9142407645},{"$f":"VLOOKUP(CZ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8472217.9596239962},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN80:EG80))","v":3832418.4126239019},{"$f":"VLOOKUP(DN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4656478.7802674919},{"$f":"VLOOKUP(DO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4498544.2580217989},{"$f":"VLOOKUP(DP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4332068.6445811111},{"$f":"VLOOKUP(DQ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4168629.6690960196},{"$f":"VLOOKUP(DR74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4007999.8024978074},{"$f":"VLOOKUP(DS74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3849971.9349931506},{"$f":"VLOOKUP(DT74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3694350.6249461006},{"$f":"VLOOKUP(DU74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3540955.0159174167},{"$f":"VLOOKUP(DV74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3388810.8167666881},{"$f":"VLOOKUP(DW74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3236847.474055198},{"$f":"VLOOKUP(DN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4018648.07719451},{"$f":"VLOOKUP(DO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3882346.9590975372},{"$f":"VLOOKUP(DP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3738674.683237887},{"$f":"VLOOKUP(DQ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3597623.0956401723},{"$f":"VLOOKUP(DR74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3458995.8334951415},{"$f":"VLOOKUP(DS74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3322614.1562969349},{"$f":"VLOOKUP(DT74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3188309.3934273524},{"$f":"VLOOKUP(DU74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3055925.4616277558},{"$f":"VLOOKUP(DV74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2924621.5252790428},{"$f":"VLOOKUP(DW74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2793473.6721889665},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK80:FD80))","v":4681081.9324226426},{"$f":"VLOOKUP(EK74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5687624.9772779355},{"$f":"VLOOKUP(EL74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5494716.9074923238},{"$f":"VLOOKUP(EM74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5291376.3787809415},{"$f":"VLOOKUP(EN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5091744.9312655041},{"$f":"VLOOKUP(EO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4895544.6510811867},{"$f":"VLOOKUP(EP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4702522.5653510271},{"$f":"VLOOKUP(EQ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4512439.9531911435},{"$f":"VLOOKUP(ER74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4325075.9087089766},{"$f":"VLOOKUP(ES74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4139240.3904833524},{"$f":"VLOOKUP(ET74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3953625.7781502823},{"$f":"VLOOKUP(EK74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4908550.9152537053},{"$f":"VLOOKUP(EL74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4742066.8228093451},{"$f":"VLOOKUP(EM74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4566579.2788341604},{"$f":"VLOOKUP(EN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4394292.7570733139},{"$f":"VLOOKUP(EO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4224967.4114819318},{"$f":"VLOOKUP(EP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4058384.9206601828},{"$f":"VLOOKUP(EQ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3894339.2630054206},{"$f":"VLOOKUP(ER74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3732639.7916614548},{"$f":"VLOOKUP(ES74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3572259.4735643216},{"$f":"VLOOKUP(ET74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3412069.8023233744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX80:IQ80))","v":5833353.3556693699},{"$f":"VLOOKUP(HX74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6282023.0371424295},{"$f":"VLOOKUP(HY74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6068954.6749903448},{"$f":"VLOOKUP(HZ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5844363.586292902},{"$f":"VLOOKUP(IA74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5623869.2046766458},{"$f":"VLOOKUP(IB74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5407164.5722622974},{"$f":"VLOOKUP(IC74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5193970.2786725555},{"$f":"VLOOKUP(ID74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4984022.6549598388},{"$f":"VLOOKUP(IE74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4777077.7089636866},{"$f":"VLOOKUP(IF74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4571821.0313035855},{"$f":"VLOOKUP(IG74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4366808.3458039397},{"$f":"VLOOKUP(HX74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7657751.0285551399},{"$f":"VLOOKUP(HY74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7398021.8840143261},{"$f":"VLOOKUP(HZ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7124246.6001115954},{"$f":"VLOOKUP(IA74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6855465.1792811854},{"$f":"VLOOKUP(IB74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6591303.4415810788},{"$f":"VLOOKUP(IC74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6331420.7873204611},{"$f":"VLOOKUP(ID74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6075495.8055234989},{"$f":"VLOOKUP(IE74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5823231.071108073},{"$f":"VLOOKUP(IF74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5573024.3263737466},{"$f":"VLOOKUP(IG74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5323115.0067215394},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU80:JN80))","v":41930434.112795807},{"$f":"VLOOKUP(IU74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43692964.682029575},{"$f":"VLOOKUP(IV74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42724774.05367481},{"$f":"VLOOKUP(IW74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41656192.475924186},{"$f":"VLOOKUP(IX74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":40623303.172190331},{"$f":"VLOOKUP(IY74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":39623431.793411478},{"$f":"VLOOKUP(IZ74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":38654143.996210843},{"$f":"VLOOKUP(JA74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":37713142.583317451},{"$f":"VLOOKUP(JB74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":36798301.790092438},{"$f":"VLOOKUP(JC74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":35898169.916707188},{"$f":"VLOOKUP(JD74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":35000163.807960786},{"$f":"VLOOKUP(IU74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":50657533.325156949},{"$f":"VLOOKUP(IV74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49535015.103335336},{"$f":"VLOOKUP(IW74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48296103.821404979},{"$f":"VLOOKUP(IX74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47098574.088509195},{"$f":"VLOOKUP(IY74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45939325.269850001},{"$f":"VLOOKUP(IZ74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":44815534.992726646},{"$f":"VLOOKUP(JA74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43724539.891351156},{"$f":"VLOOKUP(JB74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42663875.358576395},{"$f":"VLOOKUP(JC74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41620264.31719052},{"$f":"VLOOKUP(JD74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":40579117.882951759},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR80:KK80))","v":43765772.97968585},{"$f":"VLOOKUP(JR74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":45605451.351613358},{"$f":"VLOOKUP(JS74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44594882.008886158},{"$f":"VLOOKUP(JT74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43479527.500122882},{"$f":"VLOOKUP(JU74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":42401427.553464659},{"$f":"VLOOKUP(JV74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":41357790.760799855},{"$f":"VLOOKUP(JW74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":40346076.225001216},{"$f":"VLOOKUP(JX74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":39363886.198075458},{"$f":"VLOOKUP(JY74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":38409001.868446648},{"$f":"VLOOKUP(JZ74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":37469470.283431746},{"$f":"VLOOKUP(KA74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":36532157.509992741},{"$f":"VLOOKUP(JR74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":52874866.433665484},{"$f":"VLOOKUP(JS74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":51703214.417622723},{"$f":"VLOOKUP(JT74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50410074.695742555},{"$f":"VLOOKUP(JU74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49160127.836491071},{"$f":"VLOOKUP(JV74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47950137.487048812},{"$f":"VLOOKUP(JW74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":46777157.736516014},{"$f":"VLOOKUP(JX74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":45638408.640804224},{"$f":"VLOOKUP(JY74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44531317.714338988},{"$f":"VLOOKUP(JZ74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43442026.728380658},{"$f":"VLOOKUP(KA74,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB75,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":42355308.227996767}]
["Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C81:V81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z81:AS81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW81:BP81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT81:CM81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ81:DJ81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN81:EG81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK81:FD81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX81:IQ81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU81:JN81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR81:KK81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C82:V82))","v":10124.389326907298},{"$f":"C79*Misc_Rev","v":8690.8603688530548},8864.6775762301186,9041.9711277547194,9222.8105503098141,9407.2667613160102,9595.4120965423299,9787.3203384731769,9983.0667452426405,10182.728080147497,10386.382641750444,10594.110294585455,10805.992500477165,11022.11235048671,11242.554597496446,11467.405689446372,11696.753803235299,11930.688879300007,12169.302656886006,12412.688710023729,12660.942484224201,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z82:AS82))","v":19873.801271336546},{"$f":"Z79*Misc_Rev","v":17059.837020341183},17401.033760748007,17749.054435962971,18104.035524682229,18466.116235175868,18835.438559879392,19212.147331076972,19596.39027769852,19988.318083252492,20388.084444917538,20795.846133815889,21211.763056492211,21635.998317622059,22068.7182839745,22510.092649653987,22960.29450264707,23419.500392700014,23887.890400554017,24365.64820856509,24852.961172736392,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW82:BP82))","v":41971.456125091194},{"$f":"AW79*Misc_Rev","v":39036.447823431648},39036.447823431648,39036.447823431648,39036.447823431648,39036.447823431648,39036.447823431648,39036.447823431648,39036.447823431648,39036.447823431648,39036.447823431648,47585.212073179668,47585.212073179668,47585.212073179668,47585.212073179668,47585.212073179668,47585.212073179668,47585.212073179668,47585.212073179668,47585.212073179668,47585.212073179668,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT82:CM82))","v":77227.47927016778},{"$f":"BT79*Misc_Rev","v":71827.063995114237},71827.063995114237,71827.063995114237,71827.063995114237,71827.063995114237,71827.063995114237,71827.063995114237,71827.063995114237,71827.063995114237,71827.063995114237,87556.790214650609,87556.790214650609,87556.790214650609,87556.790214650609,87556.790214650609,87556.790214650609,87556.790214650609,87556.790214650609,87556.790214650609,87556.790214650609,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ82:DJ82))","v":134308.65960029184},{"$f":"CQ79*Misc_Rev","v":124916.63303498129},124916.63303498129,124916.63303498129,124916.63303498129,124916.63303498129,124916.63303498129,124916.63303498129,124916.63303498129,124916.63303498129,124916.63303498129,152272.67863417495,152272.67863417495,152272.67863417495,152272.67863417495,152272.67863417495,152272.67863417495,152272.67863417495,152272.67863417495,152272.67863417495,152272.67863417495,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN82:EG82))","v":53575.643476316072},{"$f":"DN79*Misc_Rev","v":45989.779885948825},46909.57548366781,47847.766993341153,48804.722333207988,49780.816779872141,50776.433115469583,51791.961777778983,52827.80101333456,53884.357033601256,54962.044174273273,56061.285057758745,57182.51075891393,58326.160974092214,59492.684193574067,60682.537877445538,61896.188634994469,63134.112407694338,64396.794655848236,65684.730548965192,66998.425159944498,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK82:FD82))","v":60272.927016065245},{"$f":"EK79*Misc_Rev","v":51738.784019945124},52773.55970034402,53829.030894350901,54905.611512237927,56003.723742482674,57123.798217332333,58266.274181678978,59431.599665312562,60620.23165861881,61832.636291791197,63069.28901762703,64330.674797979562,65617.288293939171,66929.634059817952,68268.22674101431,69633.591275834595,71026.263101351302,72446.788363378306,73895.724130645889,75373.638613258794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX82:IQ82))","v":23914.182567537515},{"$f":"HX79*Misc_Rev","v":20528.134074948284},20938.696756447251,21357.470691576196,21784.620105407721,22220.312507515875,22664.718757666193,23118.01313281952,23580.373395475912,24051.98086338543,24533.020480653136,25023.680890266201,25524.154508071526,26034.637598232963,26555.330350197622,27086.436957201571,27628.165696345601,28180.729010272516,28744.343590477965,29319.230462287527,29905.615071533281,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU82:JN82))","v":57409.037257389158},{"$f":"IU79*Misc_Rev","v":49280.397128570483},50266.005071141888,51271.325172564728,52296.751676016014,53342.686709536341,54409.54044372707,55497.73125260161,56607.685877653654,57739.839595206729,58894.636387110862,60072.529114853081,61273.979697150142,62499.459291093161,63749.448476915029,65024.43744645331,66324.926195382388,67651.424719290037,69004.453213675835,70384.542277949338,71792.23312350834,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR82:KK82))","v":57409.037257389158},{"$f":"JR79*Misc_Rev","v":49280.397128570483},50266.005071141888,51271.325172564728,52296.751676016014,53342.686709536341,54409.54044372707,55497.73125260161,56607.685877653654,57739.839595206729,58894.636387110862,60072.529114853081,61273.979697150142,62499.459291093161,63749.448476915029,65024.43744645331,66324.926195382388,67651.424719290037,69004.453213675835,70384.542277949338,71792.23312350834]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C83:V83))","v":1260173.4810986824},{"$f":"SUM(C79:C82)","v":1512483.861005313},{"$f":"SUM(D79:D82)","v":1447538.117225229},1380893.1965549819,1321187.7965526951,1266477.5448734509,1213925.6354826107,1161506.5589958862,1111758.9666588726,1067219.8585528899,1025356.0040774934,1414517.7299703269,1360652.2510284581,1305364.0272011405,1256109.3264585028,1211211.0019826852,1168221.7340186988,1125394.3886236208,1084920.825791802,1048991.499438809,1015421.1573064832,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z83:AS83))","v":2470101.0546768783},{"$f":"SUM(Z79:Z82)","v":2964178.1739372569},{"$f":"SUM(AA79:AA82)","v":2836973.39587329},2706440.4068095717,2589502.4714203463,2482350.5637358371,2379427.375588228,2276764.9335116595,2179336.4794588727,2092112.0209531898,2010128.9565675396,2772527.8904972053,2667034.728701761,2558754.994047577,2462295.5674160179,2374370.9212512071,2290186.7553142621,2206320.4373829518,2127065.8457868542,2056714.1045959799,1990984.3062221659,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW83:BP83))","v":5686080.4932424678},{"$f":"SUM(AW79:AW82)","v":6993225.4308445211},6662180.0884651821,6322649.7157430202,6014855.5260461625,5729730.4164794264,5454050.7569669094,5178371.0974543924,4914502.2191861393,4674246.9660534309,4445794.5568120005,6525846.4725173088,6240146.7428729897,5947124.2372682998,5681490.7861209372,5435421.2714963229,5197503.3970895223,4959585.5226827199,4731860.6236071,4524514.8250760091,4327355.1517582694,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT83:CM83))","v":10462388.107566141},{"$f":"SUM(BT79:BT82)","v":12867534.79275392},12258411.362775933,11633675.476967156,11067334.167924939,10542703.966322144,10035453.392819114,9528202.8193160798,9042684.083302496,8600614.4175383132,8180261.984534082,12007557.509431848,11481870.006886302,10942708.596573671,10453943.046462523,10001175.139553232,9563406.2506447192,9125637.3617362045,8706623.5474370606,8325107.2781398557,7962333.4792352151,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ83:DJ83))","v":18195457.578375891},{"$f":"SUM(CQ79:CQ82)","v":22378321.378702473},21318976.283088583,20232479.090377666,19247537.683347724,18335137.332734168,17452962.422294114,16570787.511854056,15726407.101395648,14957590.29137098,14226542.581798403,20882708.712055381,19968469.577193558,19030797.55925855,18180770.515586991,17393348.068788223,16632010.870686464,15870673.672584698,15141953.995542713,14478447.440243222,13847536.485626455,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN83:EG83))","v":5723671.3379934765},{"$f":"SUM(DN79:DN82)","v":6279946.0893415054},6154480.9132772926,6021124.0329417139,5891466.165223835,5765293.0285481792,5642411.025564529,5522638.4973289082,5405808.6457478795,5290961.5191937601,5177041.1905308114,5997645.6679996364,5900924.5017187661,5797623.7767115403,5697751.1709832996,5601126.4703451302,5507587.4058839241,5416982.1080060815,5329171.6304980591,5243332.6175267519,5158558.9862816297,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK83:FD83))","v":6808753.0557776364},{"$f":"SUM(EK79:EK82)","v":7514035.6423414815},7357655.7858571392,7191574.0347130541,7029946.5403162595,6872510.2923129564,6719027.5194074325,6569275.0063286768,6423047.66290926,6279171.5797676425,6136355.5912202578,7134935.3245850811,7012978.9203273477,6882909.6183025241,6756949.7033310449,6634877.4966648165,6516493.2075467259,6401609.715629695,6290055.6533382144,6180823.6524746167,6072805.2648118744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX83:IQ83))","v":6677538.6011283631},{"$f":"SUM(HX79:HX82)","v":7006678.7034581788},{"$f":"SUM(HY79:HY82)","v":6808103.4546324089},6598295.3415278066,6392879.5950162485,6191555.1704086922,5994048.6887818789,5800102.6332713487,5609479.286841426,5420870.6407388803,5232838.9474279396,8541102.2422116194,8299040.1219439367,8043285.202799798,7792884.5540231522,7547471.2038178844,7306711.904802002,7070292.745354672,6837923.9497358697,6608011.0625740988,6378801.4776458982,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU83:JN83))","v":43957008.179119147},{"$f":"SUM(IU79:IU82)","v":45432592.788857341},{"$f":"SUM(IV79:IV82)","v":44499194.722639136},43466101.558267802,42469410.436180815,41506461.202681772,40574833.993666545,39672246.380722269,38796587.663445346,37936421.507527158,37079180.430597156,52778130.280246042,51698023.997526214,50502372.893479675,49348968.542025387,48234727.612436511,47156845.382164888,46112676.488578163,45099774.687747948,44104881.6329455,43113427.545021839,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR83:KK83))","v":45792347.046009198},{"$f":"SUM(JR79:JR82)","v":47345079.458441123},{"$f":"SUM(JS79:JS82)","v":46369302.677850485},45289436.582466498,44247534.817455143,43240820.170070149,42266766.222456917,41322989.995480277,40407287.741799556,39507721.874251716,38611174.132629111,54995463.388754576,53866223.3118136,52616343.767817251,51410522.290007263,50245539.829635322,49118468.125954255,48026545.238031231,46967217.043510541,45926644.044135638,44889617.890066847]
[]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C85:V85))","v":0},{"$f":"HLOOKUP(C75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C76","v":0},{"$f":"HLOOKUP(D75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D76","v":0},{"$f":"HLOOKUP(E75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E76","v":0},{"$f":"HLOOKUP(F75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F76","v":0},{"$f":"HLOOKUP(G75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G76","v":0},{"$f":"HLOOKUP(H75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H76","v":0},{"$f":"HLOOKUP(I75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I76","v":0},{"$f":"HLOOKUP(J75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J76","v":0},{"$f":"HLOOKUP(K75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K76","v":0},{"$f":"HLOOKUP(L75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L76","v":0},{"$f":"HLOOKUP(M75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M76","v":0},{"$f":"HLOOKUP(N75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N76","v":0},{"$f":"HLOOKUP(O75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O76","v":0},{"$f":"HLOOKUP(P75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P76","v":0},{"$f":"HLOOKUP(Q75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q76","v":0},{"$f":"HLOOKUP(R75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R76","v":0},{"$f":"HLOOKUP(S75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S76","v":0},{"$f":"HLOOKUP(T75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T76","v":0},{"$f":"HLOOKUP(U75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U76","v":0},{"$f":"HLOOKUP(V75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z85:AS85))","v":0},{"$f":"HLOOKUP(Z75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z76","v":0},{"$f":"HLOOKUP(AA75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA76","v":0},{"$f":"HLOOKUP(AB75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB76","v":0},{"$f":"HLOOKUP(AC75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC76","v":0},{"$f":"HLOOKUP(AD75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD76","v":0},{"$f":"HLOOKUP(AE75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE76","v":0},{"$f":"HLOOKUP(AF75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF76","v":0},{"$f":"HLOOKUP(AG75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG76","v":0},{"$f":"HLOOKUP(AH75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH76","v":0},{"$f":"HLOOKUP(AI75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI76","v":0},{"$f":"HLOOKUP(AJ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ76","v":0},{"$f":"HLOOKUP(AK75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK76","v":0},{"$f":"HLOOKUP(AL75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL76","v":0},{"$f":"HLOOKUP(AM75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM76","v":0},{"$f":"HLOOKUP(AN75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN76","v":0},{"$f":"HLOOKUP(AO75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO76","v":0},{"$f":"HLOOKUP(AP75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP76","v":0},{"$f":"HLOOKUP(AQ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ76","v":0},{"$f":"HLOOKUP(AR75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR76","v":0},{"$f":"HLOOKUP(AS75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW85:BP85))","v":0},{"$f":"HLOOKUP(AW75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW76","v":0},{"$f":"HLOOKUP(AX75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX76","v":0},{"$f":"HLOOKUP(AY75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY76","v":0},{"$f":"HLOOKUP(AZ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ76","v":0},{"$f":"HLOOKUP(BA75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA76","v":0},{"$f":"HLOOKUP(BB75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB76","v":0},{"$f":"HLOOKUP(BC75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC76","v":0},{"$f":"HLOOKUP(BD75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD76","v":0},{"$f":"HLOOKUP(BE75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE76","v":0},{"$f":"HLOOKUP(BF75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF76","v":0},{"$f":"HLOOKUP(BG75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG76","v":0},{"$f":"HLOOKUP(BH75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH76","v":0},{"$f":"HLOOKUP(BI75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI76","v":0},{"$f":"HLOOKUP(BJ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ76","v":0},{"$f":"HLOOKUP(BK75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK76","v":0},{"$f":"HLOOKUP(BL75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL76","v":0},{"$f":"HLOOKUP(BM75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM76","v":0},{"$f":"HLOOKUP(BN75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN76","v":0},{"$f":"HLOOKUP(BO75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO76","v":0},{"$f":"HLOOKUP(BP75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT85:CM85))","v":0},{"$f":"HLOOKUP(BT75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT76","v":0},{"$f":"HLOOKUP(BU75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU76","v":0},{"$f":"HLOOKUP(BV75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV76","v":0},{"$f":"HLOOKUP(BW75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW76","v":0},{"$f":"HLOOKUP(BX75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX76","v":0},{"$f":"HLOOKUP(BY75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY76","v":0},{"$f":"HLOOKUP(BZ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ76","v":0},{"$f":"HLOOKUP(CA75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA76","v":0},{"$f":"HLOOKUP(CB75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB76","v":0},{"$f":"HLOOKUP(CC75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC76","v":0},{"$f":"HLOOKUP(CD75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD76","v":0},{"$f":"HLOOKUP(CE75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE76","v":0},{"$f":"HLOOKUP(CF75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF76","v":0},{"$f":"HLOOKUP(CG75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG76","v":0},{"$f":"HLOOKUP(CH75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH76","v":0},{"$f":"HLOOKUP(CI75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI76","v":0},{"$f":"HLOOKUP(CJ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ76","v":0},{"$f":"HLOOKUP(CK75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK76","v":0},{"$f":"HLOOKUP(CL75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL76","v":0},{"$f":"HLOOKUP(CM75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ85:DJ85))","v":0},{"$f":"HLOOKUP(CQ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ76","v":0},{"$f":"HLOOKUP(CR75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR76","v":0},{"$f":"HLOOKUP(CS75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS76","v":0},{"$f":"HLOOKUP(CT75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT76","v":0},{"$f":"HLOOKUP(CU75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU76","v":0},{"$f":"HLOOKUP(CV75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV76","v":0},{"$f":"HLOOKUP(CW75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW76","v":0},{"$f":"HLOOKUP(CX75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX76","v":0},{"$f":"HLOOKUP(CY75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY76","v":0},{"$f":"HLOOKUP(CZ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ76","v":0},{"$f":"HLOOKUP(DA75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA76","v":0},{"$f":"HLOOKUP(DB75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB76","v":0},{"$f":"HLOOKUP(DC75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC76","v":0},{"$f":"HLOOKUP(DD75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD76","v":0},{"$f":"HLOOKUP(DE75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE76","v":0},{"$f":"HLOOKUP(DF75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF76","v":0},{"$f":"HLOOKUP(DG75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG76","v":0},{"$f":"HLOOKUP(DH75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH76","v":0},{"$f":"HLOOKUP(DI75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI76","v":0},{"$f":"HLOOKUP(DJ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN85:EG85))","v":0},{"$f":"HLOOKUP(DN75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN76","v":0},{"$f":"HLOOKUP(DO75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO76","v":0},{"$f":"HLOOKUP(DP75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP76","v":0},{"$f":"HLOOKUP(DQ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ76","v":0},{"$f":"HLOOKUP(DR75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR76","v":0},{"$f":"HLOOKUP(DS75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS76","v":0},{"$f":"HLOOKUP(DT75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT76","v":0},{"$f":"HLOOKUP(DU75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU76","v":0},{"$f":"HLOOKUP(DV75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV76","v":0},{"$f":"HLOOKUP(DW75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW76","v":0},{"$f":"HLOOKUP(DX75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX76","v":0},{"$f":"HLOOKUP(DY75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY76","v":0},{"$f":"HLOOKUP(DZ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ76","v":0},{"$f":"HLOOKUP(EA75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA76","v":0},{"$f":"HLOOKUP(EB75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB76","v":0},{"$f":"HLOOKUP(EC75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC76","v":0},{"$f":"HLOOKUP(ED75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED76","v":0},{"$f":"HLOOKUP(EE75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE76","v":0},{"$f":"HLOOKUP(EF75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF76","v":0},{"$f":"HLOOKUP(EG75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK85:FD85))","v":0},{"$f":"HLOOKUP(EK75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK76","v":0},{"$f":"HLOOKUP(EL75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL76","v":0},{"$f":"HLOOKUP(EM75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM76","v":0},{"$f":"HLOOKUP(EN75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN76","v":0},{"$f":"HLOOKUP(EO75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO76","v":0},{"$f":"HLOOKUP(EP75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP76","v":0},{"$f":"HLOOKUP(EQ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ76","v":0},{"$f":"HLOOKUP(ER75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER76","v":0},{"$f":"HLOOKUP(ES75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES76","v":0},{"$f":"HLOOKUP(ET75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET76","v":0},{"$f":"HLOOKUP(EU75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU76","v":0},{"$f":"HLOOKUP(EV75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV76","v":0},{"$f":"HLOOKUP(EW75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW76","v":0},{"$f":"HLOOKUP(EX75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX76","v":0},{"$f":"HLOOKUP(EY75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY76","v":0},{"$f":"HLOOKUP(EZ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ76","v":0},{"$f":"HLOOKUP(FA75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA76","v":0},{"$f":"HLOOKUP(FB75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB76","v":0},{"$f":"HLOOKUP(FC75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC76","v":0},{"$f":"HLOOKUP(FD75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX85:IQ85))","v":574620.61945493822},{"$f":"HLOOKUP(HX75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX76","v":493259.13963763206},{"$f":"HLOOKUP(HY75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY76","v":503124.32243038469},{"$f":"HLOOKUP(HZ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ76","v":513186.80887899233},{"$f":"HLOOKUP(IA75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA76","v":523450.54505657218},{"$f":"HLOOKUP(IB75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB76","v":533919.55595770362},{"$f":"HLOOKUP(IC75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC76","v":544597.94707685779},{"$f":"HLOOKUP(ID75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID76","v":555489.90601839498},{"$f":"HLOOKUP(IE75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE76","v":566599.7041387629},{"$f":"HLOOKUP(IF75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF76","v":577931.6982215381},{"$f":"HLOOKUP(IG75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG76","v":589490.33218596887},{"$f":"HLOOKUP(IH75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH76","v":601280.13882968831},{"$f":"HLOOKUP(II75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II76","v":613305.74160628219},{"$f":"HLOOKUP(IJ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ76","v":625571.85643840779},{"$f":"HLOOKUP(IK75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK76","v":638083.29356717598},{"$f":"HLOOKUP(IL75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL76","v":650844.95943851955},{"$f":"HLOOKUP(IM75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM76","v":663861.85862729},{"$f":"HLOOKUP(IN75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN76","v":677139.09579983575},{"$f":"HLOOKUP(IO75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO76","v":690681.87771583244},{"$f":"HLOOKUP(IP75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP76","v":704495.5152701491},{"$f":"HLOOKUP(IQ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ76","v":718585.42557555216},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU85:JN85))","v":383080.41296995891},{"$f":"HLOOKUP(IU75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU76","v":328839.42642508802},{"$f":"HLOOKUP(IV75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV76","v":335416.21495358978},{"$f":"HLOOKUP(IW75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW76","v":342124.53925266158},{"$f":"HLOOKUP(IX75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX76","v":348967.03003771481},{"$f":"HLOOKUP(IY75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY76","v":355946.37063846912},{"$f":"HLOOKUP(IZ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ76","v":363065.29805123853},{"$f":"HLOOKUP(JA75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA76","v":370326.6040122633},{"$f":"HLOOKUP(JB75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB76","v":377733.13609250856},{"$f":"HLOOKUP(JC75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC76","v":385287.79881435871},{"$f":"HLOOKUP(JD75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD76","v":392993.55479064595},{"$f":"HLOOKUP(JE75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE76","v":400853.42588645889},{"$f":"HLOOKUP(JF75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF76","v":408870.49440418812},{"$f":"HLOOKUP(JG75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG76","v":417047.90429227188},{"$f":"HLOOKUP(JH75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH76","v":425388.86237811734},{"$f":"HLOOKUP(JI75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI76","v":433896.6396256797},{"$f":"HLOOKUP(JJ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ76","v":442574.57241819333},{"$f":"HLOOKUP(JK75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK76","v":451426.06386655715},{"$f":"HLOOKUP(JL75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL76","v":460454.58514388825},{"$f":"HLOOKUP(JM75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM76","v":469663.67684676603},{"$f":"HLOOKUP(JN75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN76","v":479056.95038370142},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR85:KK85))","v":574620.61945493822},{"$f":"HLOOKUP(JR75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR76","v":493259.139637632},{"$f":"HLOOKUP(JS75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS76","v":503124.32243038464},{"$f":"HLOOKUP(JT75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT76","v":513186.80887899239},{"$f":"HLOOKUP(JU75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU76","v":523450.54505657224},{"$f":"HLOOKUP(JV75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV76","v":533919.55595770373},{"$f":"HLOOKUP(JW75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW76","v":544597.94707685779},{"$f":"HLOOKUP(JX75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX76","v":555489.90601839498},{"$f":"HLOOKUP(JY75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY76","v":566599.7041387629},{"$f":"HLOOKUP(JZ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ76","v":577931.6982215381},{"$f":"HLOOKUP(KA75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA76","v":589490.33218596887},{"$f":"HLOOKUP(KB75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB76","v":601280.13882968831},{"$f":"HLOOKUP(KC75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC76","v":613305.74160628219},{"$f":"HLOOKUP(KD75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD76","v":625571.85643840779},{"$f":"HLOOKUP(KE75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE76","v":638083.29356717598},{"$f":"HLOOKUP(KF75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF76","v":650844.95943851955},{"$f":"HLOOKUP(KG75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG76","v":663861.85862729},{"$f":"HLOOKUP(KH75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH76","v":677139.09579983575},{"$f":"HLOOKUP(KI75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI76","v":690681.87771583244},{"$f":"HLOOKUP(KJ75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ76","v":704495.5152701491},{"$f":"HLOOKUP(KK75,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK76","v":718585.42557555216}]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C86:V86))","v":250774.17268835049},{"$f":"(C76+C77)*HLOOKUP(C75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":162806.97507404946},{"$f":"(D76+D77)*HLOOKUP(D75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":194832.70785086715},{"$f":"(E76+E77)*HLOOKUP(E75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":205504.50725790876},{"$f":"(F76+F77)*HLOOKUP(F75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":217343.85383676289},{"$f":"(G76+G77)*HLOOKUP(G75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227698.18623185399},{"$f":"(H76+H77)*HLOOKUP(H75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227274.701588258},{"$f":"(I76+I77)*HLOOKUP(I75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238625.63296612757},{"$f":"(J76+J77)*HLOOKUP(J75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241816.3350261008},{"$f":"(K76+K77)*HLOOKUP(K75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":254405.43620910338},{"$f":"(L76+L77)*HLOOKUP(L75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":256560.22738135268},{"$f":"(M76+M77)*HLOOKUP(M75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":267434.43265411136},{"$f":"(N76+N77)*HLOOKUP(N75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281466.89653339272},{"$f":"(O76+O77)*HLOOKUP(O75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281923.71962950559},{"$f":"(P76+P77)*HLOOKUP(P75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":306159.84531174775},{"$f":"(Q76+Q77)*HLOOKUP(Q75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":311273.23876800231},{"$f":"(R76+R77)*HLOOKUP(R75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":319336.06809337059},{"$f":"(S76+S77)*HLOOKUP(S75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":339834.88962946337},{"$f":"(T76+T77)*HLOOKUP(T75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":342024.55871325167},{"$f":"(U76+U77)*HLOOKUP(U75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":346969.85496984265},{"$f":"(V76+V77)*HLOOKUP(V75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411929.69891360478},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z86:AS86))","v":501548.34537670098},{"$f":"(Z76+Z77)*HLOOKUP(Z75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":325613.95014809893},{"$f":"(AA76+AA77)*HLOOKUP(AA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":389665.41570173431},{"$f":"(AB76+AB77)*HLOOKUP(AB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411009.01451581751},{"$f":"(AC76+AC77)*HLOOKUP(AC75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":434687.70767352579},{"$f":"(AD76+AD77)*HLOOKUP(AD75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":455396.37246370799},{"$f":"(AE76+AE77)*HLOOKUP(AE75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":454549.403176516},{"$f":"(AF76+AF77)*HLOOKUP(AF75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477251.26593225513},{"$f":"(AG76+AG77)*HLOOKUP(AG75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483632.6700522016},{"$f":"(AH76+AH77)*HLOOKUP(AH75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":508810.87241820677},{"$f":"(AI76+AI77)*HLOOKUP(AI75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":513120.45476270537},{"$f":"(AJ76+AJ77)*HLOOKUP(AJ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":534868.86530822271},{"$f":"(AK76+AK77)*HLOOKUP(AK75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":562933.79306678544},{"$f":"(AL76+AL77)*HLOOKUP(AL75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":563847.43925901118},{"$f":"(AM76+AM77)*HLOOKUP(AM75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":612319.69062349549},{"$f":"(AN76+AN77)*HLOOKUP(AN75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":622546.47753600462},{"$f":"(AO76+AO77)*HLOOKUP(AO75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":638672.13618674118},{"$f":"(AP76+AP77)*HLOOKUP(AP75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":679669.77925892675},{"$f":"(AQ76+AQ77)*HLOOKUP(AQ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":684049.11742650333},{"$f":"(AR76+AR77)*HLOOKUP(AR75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":693939.7099396853},{"$f":"(AS76+AS77)*HLOOKUP(AS75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":823859.39782720956},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW86:BP86))","v":1287456.6901410848},{"$f":"(AW76+AW77)*HLOOKUP(AW75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":835839.38096052175},{"$f":"(AX76+AX77)*HLOOKUP(AX75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1000257.2054843626},{"$f":"(AY76+AY77)*HLOOKUP(AY75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1055045.461368728},{"$f":"(AZ76+AZ77)*HLOOKUP(AZ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1115827.8210369523},{"$f":"(BA76+BA77)*HLOOKUP(BA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1168986.2239581791},{"$f":"(BB76+BB77)*HLOOKUP(BB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1166812.0840468602},{"$f":"(BC76+BC77)*HLOOKUP(BC75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1225086.9549600298},{"$f":"(BD76+BD77)*HLOOKUP(BD75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1241467.7914286426},{"$f":"(BE76+BE77)*HLOOKUP(BE75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1306099.3376806648},{"$f":"(BF76+BF77)*HLOOKUP(BF75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1317161.8816453374},{"$f":"(BG76+BG77)*HLOOKUP(BG75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1372989.2747867324},{"$f":"(BH76+BH77)*HLOOKUP(BH75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1445030.9420241143},{"$f":"(BI76+BI77)*HLOOKUP(BI75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1447376.2391693369},{"$f":"(BJ76+BJ77)*HLOOKUP(BJ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1571802.7772701336},{"$f":"(BK76+BK77)*HLOOKUP(BK75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1598054.5740321549},{"$f":"(BL76+BL77)*HLOOKUP(BL75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1639448.5638722151},{"$f":"(BM76+BM77)*HLOOKUP(BM75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1744688.0494369771},{"$f":"(BN76+BN77)*HLOOKUP(BN75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1755929.6541082119},{"$f":"(BO76+BO77)*HLOOKUP(BO75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1781318.4518541028},{"$f":"(BP76+BP77)*HLOOKUP(BP75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2114817.6506725242},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT86:CM86))","v":2574913.3802821697},{"$f":"(BT76+BT77)*HLOOKUP(BT75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671678.7619210435},{"$f":"(BU76+BU77)*HLOOKUP(BU75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2000514.4109687251},{"$f":"(BV76+BV77)*HLOOKUP(BV75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2110090.9227374559},{"$f":"(BW76+BW77)*HLOOKUP(BW75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2231655.6420739046},{"$f":"(BX76+BX77)*HLOOKUP(BX75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2337972.4479163582},{"$f":"(BY76+BY77)*HLOOKUP(BY75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2333624.1680937205},{"$f":"(BZ76+BZ77)*HLOOKUP(BZ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2450173.9099200596},{"$f":"(CA76+CA77)*HLOOKUP(CA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2482935.5828572852},{"$f":"(CB76+CB77)*HLOOKUP(CB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2612198.6753613297},{"$f":"(CC76+CC77)*HLOOKUP(CC75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2634323.7632906749},{"$f":"(CD76+CD77)*HLOOKUP(CD75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2745978.5495734648},{"$f":"(CE76+CE77)*HLOOKUP(CE75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2890061.8840482286},{"$f":"(CF76+CF77)*HLOOKUP(CF75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2894752.4783386737},{"$f":"(CG76+CG77)*HLOOKUP(CG75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3143605.5545402672},{"$f":"(CH76+CH77)*HLOOKUP(CH75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3196109.1480643097},{"$f":"(CI76+CI77)*HLOOKUP(CI75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3278897.1277444302},{"$f":"(CJ76+CJ77)*HLOOKUP(CJ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3489376.0988739543},{"$f":"(CK76+CK77)*HLOOKUP(CK75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3511859.3082164237},{"$f":"(CL76+CL77)*HLOOKUP(CL75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3562636.9037082056},{"$f":"(CM76+CM77)*HLOOKUP(CM75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4229635.3013450485},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ86:DJ86))","v":5149826.7605643393},{"$f":"(CQ76+CQ77)*HLOOKUP(CQ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3343357.523842087},{"$f":"(CR76+CR77)*HLOOKUP(CR75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4001028.8219374502},{"$f":"(CS76+CS77)*HLOOKUP(CS75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4220181.8454749119},{"$f":"(CT76+CT77)*HLOOKUP(CT75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4463311.2841478093},{"$f":"(CU76+CU77)*HLOOKUP(CU75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4675944.8958327165},{"$f":"(CV76+CV77)*HLOOKUP(CV75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4667248.3361874409},{"$f":"(CW76+CW77)*HLOOKUP(CW75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4900347.8198401192},{"$f":"(CX76+CX77)*HLOOKUP(CX75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4965871.1657145703},{"$f":"(CY76+CY77)*HLOOKUP(CY75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5224397.3507226594},{"$f":"(CZ76+CZ77)*HLOOKUP(CZ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5268647.5265813498},{"$f":"(DA76+DA77)*HLOOKUP(DA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5491957.0991469296},{"$f":"(DB76+DB77)*HLOOKUP(DB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5780123.7680964572},{"$f":"(DC76+DC77)*HLOOKUP(DC75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5789504.9566773474},{"$f":"(DD76+DD77)*HLOOKUP(DD75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6287211.1090805344},{"$f":"(DE76+DE77)*HLOOKUP(DE75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6392218.2961286195},{"$f":"(DF76+DF77)*HLOOKUP(DF75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6557794.2554888604},{"$f":"(DG76+DG77)*HLOOKUP(DG75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6978752.1977479085},{"$f":"(DH76+DH77)*HLOOKUP(DH75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7023718.6164328475},{"$f":"(DI76+DI77)*HLOOKUP(DI75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7125273.8074164111},{"$f":"(DJ76+DJ77)*HLOOKUP(DJ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8459270.6026900969},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN86:EG86))","v":1455385.8236377479},{"$f":"(DN76+DN77)*HLOOKUP(DN75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":944861.90891189419},{"$f":"(DO76+DO77)*HLOOKUP(DO75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1130725.5366344969},{"$f":"(DP76+DP77)*HLOOKUP(DP75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1192660.086764649},{"$f":"(DQ76+DQ77)*HLOOKUP(DQ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1261370.5803026417},{"$f":"(DR76+DR77)*HLOOKUP(DR75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1321462.6879527241},{"$f":"(DS76+DS77)*HLOOKUP(DS75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1319004.9645747116},{"$f":"(DT76+DT77)*HLOOKUP(DT75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1384880.9056069902},{"$f":"(DU76+DU77)*HLOOKUP(DU75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1403398.372919335},{"$f":"(DV76+DV77)*HLOOKUP(DV75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1476460.1208564036},{"$f":"(DW76+DW77)*HLOOKUP(DW75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1488965.6053382074},{"$f":"(DX76+DX77)*HLOOKUP(DX75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1552074.8323676104},{"$f":"(DY76+DY77)*HLOOKUP(DY75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1633513.2388098685},{"$f":"(DZ76+DZ77)*HLOOKUP(DZ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1636164.4442783806},{"$f":"(EA76+EA77)*HLOOKUP(EA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1776820.5308271076},{"$f":"(EB76+EB77)*HLOOKUP(EB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1806496.4749928706},{"$f":"(EC76+EC77)*HLOOKUP(EC75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853289.6808990259},{"$f":"(ED76+ED77)*HLOOKUP(ED75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1972256.0558852786},{"$f":"(EE76+EE77)*HLOOKUP(EE75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1984963.9568179785},{"$f":"(EF76+EF77)*HLOOKUP(EF75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2013664.3368785509},{"$f":"(EG76+EG77)*HLOOKUP(EG75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2390663.4311950277},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK86:FD86))","v":1488971.6503370809},{"$f":"(EK76+EK77)*HLOOKUP(EK75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":966666.41450216866},{"$f":"(EL76+EL77)*HLOOKUP(EL75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1156819.2028645237},{"$f":"(EM76+EM77)*HLOOKUP(EM75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1220183.0118438334},{"$f":"(EN76+EN77)*HLOOKUP(EN75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1290479.1321557795},{"$f":"(EO76+EO77)*HLOOKUP(EO75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1351957.9807516332},{"$f":"(EP76+EP77)*HLOOKUP(EP75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1349443.5406802818},{"$f":"(EQ76+EQ77)*HLOOKUP(EQ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1416839.6957363824},{"$f":"(ER76+ER77)*HLOOKUP(ER75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1435784.4892174734},{"$f":"(ES76+ES77)*HLOOKUP(ES75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1510532.2774915514},{"$f":"(ET76+ET77)*HLOOKUP(ET75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1523326.3500767816},{"$f":"(EU76+EU77)*HLOOKUP(EU75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1587891.9438837862},{"$f":"(EV76+EV77)*HLOOKUP(EV75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671209.6981670193},{"$f":"(EW76+EW77)*HLOOKUP(EW75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673922.0853001894},{"$f":"(EX76+EX77)*HLOOKUP(EX75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1817824.0815385024},{"$f":"(EY76+EY77)*HLOOKUP(EY75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1848184.8551850137},{"$f":"(EZ76+EZ77)*HLOOKUP(EZ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1896057.904304388},{"$f":"(FA76+FA77)*HLOOKUP(FA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2017769.6571749388},{"$f":"(FB76+FB77)*HLOOKUP(FB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2030770.817359932},{"$f":"(FC76+FC77)*HLOOKUP(FC75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2060133.5138834405},{"$f":"(FD76+FD77)*HLOOKUP(FD75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2445832.5872995281}]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C87:V87))","v":7311.0702305561672},{"$f":"SUM(C85:C86)*Misc_Rev","v":4746.4745513088383},5680.1527646841805,5991.278404597072,6336.442714756985,6638.3129214034716,6625.9666501040738,6956.8917034944825,7049.913431350943,7416.9360872402003,7479.7568690759563,7796.7834495979623,8205.8859015345315,8219.204122078605,8925.7841302186935,9074.8600030423386,9309.9237291941263,9907.546372257375,9971.3839847261388,10115.559151790792,12009.398442127233,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z87:AS87))","v":14622.140461112334},{"$f":"SUM(Z85:Z86)*Misc_Rev","v":9492.9491026176765},11360.305529368361,11982.556809194144,12672.88542951397,13276.625842806943,13251.933300208148,13913.783406988965,14099.826862701886,14833.872174480401,14959.513738151913,15593.566899195925,16411.771803069063,16438.40824415721,17851.568260437387,18149.720006084677,18619.847458388253,19815.09274451475,19942.767969452278,20231.118303581585,24018.796884254465,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW87:BP87))","v":37534.512344373194},{"$f":"SUM(AW85:AW86)*Misc_Rev","v":24368.061312523052},29161.498568691106,30758.795380743893,32530.844294511306,34080.624373276754,34017.239498302166,35716.185084904711,36193.751991310644,38078.020090742102,38400.537497488171,40028.129317132392,42128.432083771026,42196.806876742849,45824.338168533475,46589.683051333443,47796.48343113056,50864.635393285629,51192.37313587081,51932.558145354509,61655.393787706773,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT87:CM87))","v":75069.024688746387},{"$f":"SUM(BT85:BT86)*Misc_Rev","v":48736.122625046104},58322.997137382212,61517.590761487787,65061.688589022611,68161.248746553509,68034.478996604332,71432.370169809423,72387.503982621289,76156.040181484204,76801.074994976341,80056.258634264785,84256.864167542051,84393.613753485697,91648.676337066951,93179.366102666885,95592.966862261121,101729.27078657126,102384.74627174162,103865.11629070902,123310.78757541355,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ87:DJ87))","v":150138.04937749277},{"$f":"SUM(CQ85:CQ86)*Misc_Rev","v":97472.245250092208},116645.99427476442,123035.18152297557,130123.37717804522,136322.49749310702,136068.95799320866,142864.74033961885,144775.00796524258,152312.08036296841,153602.14998995268,160112.51726852957,168513.7283350841,168787.22750697139,183297.3526741339,186358.73220533377,191185.93372452224,203458.54157314252,204769.49254348324,207730.23258141804,246621.57515082709,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN87:EG87))","v":42430.318302334912},{"$f":"SUM(DN85:DN86)*Misc_Rev","v":27546.504092417363},32965.172295042124,34770.812169536577,36773.997898143214,38525.923204573715,38454.27073721114,40374.817922066191,40914.676164090291,43044.718363447588,43409.303258030101,45249.189662845311,47623.444964262904,47700.738208491908,51801.425755733493,52666.598231942146,54030.8073569302,57499.153053279413,57869.639197071345,58706.370077357271,69697.401673059838,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK87:FD87))","v":43409.479493927254},{"$f":"SUM(EK85:EK86)*Misc_Rev","v":28182.192648396223},33725.907040312326,35573.21552729512,37622.628618869596,39414.982970833116,39341.676984992933,41306.54448949849,41858.860998646218,44038.058017988689,44411.056410138488,46293.401731987906,48722.447540361281,48801.524474841724,52996.843273173494,53881.981268063886,55277.672142090123,58826.056585278166,59205.092409311459,60061.132463757822,71305.803250130441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX87:IQ87))","v":16752.489539589271},{"$f":"SUM(HX85:HX86)*Misc_Rev","v":14380.476956995524},{"$f":"SUM(HY85:HY86)*Misc_Rev","v":14668.086496135435},{"$f":"SUM(HZ85:HZ86)*Misc_Rev","v":14961.448226058143},15260.677190579305,15565.89073439089,15877.208549078712,16194.752720060287,16518.647774461493,16849.02072995072,17186.001144549737,17529.721167440734,17880.315590789549,18237.92190260534,18602.680340657447,18974.733947470599,19354.228626420012,19741.31319894841,20136.139462927378,20538.862252185925,20949.639497229648,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU87:JN87))","v":11168.326359726183},{"$f":"SUM(IU85:IU86)*Misc_Rev","v":9586.9846379970168},{"$f":"SUM(IV85:IV86)*Misc_Rev","v":9778.724330756957},{"$f":"SUM(IW85:IW86)*Misc_Rev","v":9974.2988173720951},10173.784793719537,10377.260489593928,10584.805699385808,10796.501813373525,11012.431849640994,11232.680486633813,11457.334096366492,11686.480778293822,11920.210393859701,12158.614601736894,12401.786893771632,12649.822631647066,12902.819084280009,13160.875465965606,13424.092975284917,13692.574834790617,13966.426331486431,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR87:KK87))","v":16752.489539589271},{"$f":"SUM(JR85:JR86)*Misc_Rev","v":14380.476956995522},{"$f":"SUM(JS85:JS86)*Misc_Rev","v":14668.086496135433},{"$f":"SUM(JT85:JT86)*Misc_Rev","v":14961.448226058144},15260.677190579307,15565.890734390894,15877.208549078712,16194.752720060287,16518.647774461493,16849.02072995072,17186.001144549737,17529.721167440734,17880.315590789549,18237.92190260534,18602.680340657447,18974.733947470599,19354.228626420012,19741.31319894841,20136.139462927378,20538.862252185925,20949.639497229648]
["Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C88:V88))","v":258085.24291890662},{"$f":"SUM(C85:C87)","v":167553.44962535831},{"$f":"SUM(D85:D87)","v":200512.86061555133},211495.78566250583,223680.29655151989,234336.49915325746,233900.66823836206,245582.52466962204,248866.24845745176,261822.37229634359,264039.98425042862,275231.2161037093,289672.78243492724,290142.9237515842,315085.62944196642,320348.09877104464,328645.99182256474,349742.43600172072,351995.94269797782,357085.41412163345,423939.097355732,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z88:AS88))","v":516170.48583781323},{"$f":"SUM(Z85:Z87)","v":335106.89925071661},{"$f":"SUM(AA85:AA87)","v":401025.72123110265},422991.57132501167,447360.59310303978,468672.99830651493,467801.33647672413,491165.04933924408,497732.49691490352,523644.74459268717,528079.96850085724,550462.43220741861,579345.56486985448,580285.84750316839,630171.25888393284,640696.19754208927,657291.98364512948,699484.87200344144,703991.88539595564,714170.82824326691,847878.19471146399,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW88:BP88))","v":1324991.2024854582},{"$f":"SUM(AW85:AW87)","v":860207.44227304484},1029418.7040530536,1085804.2567494719,1148358.6653314636,1203066.8483314558,1200829.3235451623,1260803.1400449346,1277661.5434199532,1344177.3577714069,1355562.4191428255,1413017.4041038647,1487159.3741078854,1489573.0460460796,1617627.1154386671,1644644.2570834884,1687245.0473033458,1795552.6848302628,1807122.0272440827,1833251.0099994573,2176473.044460231,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT88:CM88))","v":2649982.4049709165},{"$f":"SUM(BT85:BT87)","v":1720414.8845460897},2058837.4081061073,2171608.5134989438,2296717.3306629271,2406133.6966629117,2401658.6470903247,2521606.2800898692,2555323.0868399064,2688354.7155428138,2711124.8382856511,2826034.8082077294,2974318.7482157708,2979146.0920921592,3235254.2308773343,3289288.5141669768,3374490.0946066915,3591105.3696605256,3614244.0544881653,3666502.0199989146,4352946.0889204619,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ88:DJ88))","v":5299964.8099418329},{"$f":"SUM(CQ85:CQ87)","v":3440829.7690921794},4117674.8162122145,4343217.0269978875,4593434.6613258542,4812267.3933258234,4803317.2941806493,5043212.5601797383,5110646.1736798128,5376709.4310856275,5422249.6765713021,5652069.6164154587,5948637.4964315416,5958292.1841843184,6470508.4617546685,6578577.0283339536,6748980.189213383,7182210.7393210512,7228488.1089763306,7333004.0399978291,8705892.1778409239,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN88:EG88))","v":1497816.1419400831},{"$f":"SUM(DN85:DN87)","v":972408.4130043115},1163690.708929539,1227430.8989341855,1298144.578200785,1359988.6111572979,1357459.2353119229,1425255.7235290564,1444313.0490834254,1519504.8392198512,1532374.9085962377,1597324.0220304558,1681136.6837741314,1683865.1824868724,1828621.956582841,1859163.0732248127,1907320.488255956,2029755.2089385581,2042833.5960150498,2072370.7069559081,2460360.8328680876,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK88:FD88))","v":1532381.1298310079},{"$f":"SUM(EK85:EK87)","v":994848.6071505649},1190545.1099048362,1255756.2273711285,1328101.7607746492,1391372.9637224663,1388785.2176652749,1458146.2402258809,1477643.3502161196,1554570.33550954,1567737.4064869201,1634185.3456157742,1719932.1457073805,1722723.6097750312,1870820.9248116759,1902066.8364530776,1951335.576446478,2076595.713760217,2089975.9097692436,2120194.6463471982,2517138.3905496583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX88:IQ88))","v":591373.10899452749},{"$f":"SUM(HX85:HX87)","v":507639.61659462762},{"$f":"SUM(HY85:HY87)","v":517792.40892652015},528148.25710505049,538711.22224715154,549485.44669209456,560475.15562593646,571684.65873845527,583118.35191322444,594780.71895148885,606676.33333051857,618809.85999712907,631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,725034.37752233504,739535.06507278176,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU88:JN88))","v":394248.73932968499},{"$f":"SUM(IU85:IU87)","v":338426.41106308502},{"$f":"SUM(IV85:IV87)","v":345194.93928434671},352098.8380700337,359140.81483143434,366323.63112806302,373650.10375062434,381123.10582563683,388745.56794214953,396520.47930099251,404450.88888701244,412539.90666475269,420790.70479804784,429206.51889400877,437790.64927188895,446546.46225732676,455477.39150247333,464586.93933252274,473878.67811917316,483356.25168155663,493023.37671518786,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR88:KK88))","v":591373.10899452749},{"$f":"SUM(JR85:JR87)","v":507639.6165946275},{"$f":"SUM(JS85:JS87)","v":517792.40892652009},528148.25710505049,538711.22224715154,549485.44669209467,560475.15562593646,571684.65873845527,583118.35191322444,594780.71895148885,606676.33333051857,618809.85999712907,631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,725034.37752233504,739535.06507278176]
[]
["Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C90:V90))","v":1518258.7240175889},{"$f":"C88+C83","v":1680037.3106306712},{"$f":"D88+D83","v":1648050.9778407803},1592388.9822174876,1544868.0931042149,1500814.0440267082,1447826.3037209727,1407089.0836655083,1360625.2151163244,1329042.2308492335,1289395.9883279221,1689748.9460740362,1650325.0334633854,1595506.9509527248,1571194.9559004693,1531559.1007537297,1496867.7258412635,1475136.8246253417,1436916.7684897799,1406076.9135604424,1439360.2546622152,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z90:AS90))","v":2986271.5405146917},{"$f":"Z88+Z83","v":3299285.0731879734},{"$f":"AA88+AA83","v":3237999.1171043925},3129431.9781345832,3036863.0645233858,2951023.5620423518,2847228.7120649521,2767929.9828509036,2677068.9763737763,2615756.7655458772,2538208.9250683971,3322990.3227046239,3246380.2935716156,3139040.8415507455,3092466.8262999505,3015067.1187932966,2947478.7389593916,2905805.3093863931,2831057.7311828099,2770884.9328392469,2838862.5009336299,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW90:BP90))","v":7011071.6957279276},{"$f":"AW88+AW83","v":7853432.8731175661},{"$f":"AX88+AX83","v":7691598.7925182357},7408453.9724924918,7163214.1913776258,6932797.2648108825,6654880.080512072,6439174.2374993265,6192163.7626060927,6018424.3238248378,5801356.975954826,7938863.8766211737,7727306.1169808749,7436697.2833143789,7299117.9015596043,7080065.5285798116,6884748.4443928683,6755138.2075129822,6538982.6508511826,6357765.835075466,6503828.1962184999,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT90:CM90))","v":13112370.512537058},{"$f":"BT88+BT83","v":14587949.67730001},{"$f":"BU88+BU83","v":14317248.77088204},13805283.990466099,13364051.498587865,12948837.662985057,12437112.039909439,12049809.099405948,11598007.170142403,11288969.133081127,10891386.822819732,14833592.317639578,14456188.755102072,13921854.68866583,13689197.277339857,13290463.653720209,12937896.345251411,12716742.731396731,12320867.601925226,11991609.298138771,12315279.568155676,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ90:DJ90))","v":23495422.38831773},{"$f":"CQ88+CQ83","v":25819151.147794653},{"$f":"CR88+CR83","v":25436651.099300798},24575696.117375553,23840972.344673578,23147404.726059992,22256279.716474764,21614000.072033793,20837053.275075462,20334299.722456608,19648792.258369707,26534778.328470841,25917107.073625099,24989089.743442871,24651278.977341659,23971925.097122177,23380991.059899848,23052884.411905751,22370442.104519043,21811451.480241053,22553428.663467377,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN90:EG90))","v":7221487.4799335599},{"$f":"DN88+DN83","v":7252354.5023458172},{"$f":"DO88+DO83","v":7318171.6222068314},7248554.9318758994,7189610.7434246205,7125281.6397054773,6999870.2608764516,6947894.2208579648,6850121.6948313052,6810466.3584136115,6709416.0991270486,7594969.6900300924,7582061.1854928974,7481488.9591984125,7526373.1275661401,7460289.5435699429,7414907.8941398803,7446737.3169446401,7372005.2265131092,7315703.3244826598,7618919.8191497177,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK90:FD90))","v":8341134.185608645},{"$f":"EK88+EK83","v":8508884.2494920455},{"$f":"EL88+EL83","v":8548200.895761976},8447330.2620841824,8358048.3010909092,8263883.2560354229,8107812.7370727072,8027421.2465545572,7900691.0131253796,7833741.9152771831,7704092.9977071779,8769120.6702008545,8732911.0660347287,8605633.2280775551,8627770.6281427201,8536944.3331178948,8467828.7839932032,8478205.4293899126,8380031.5631074579,8301018.2988218144,8589943.6553615332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX90:IQ90))","v":7268911.7101228917},{"$f":"HX88+HX83","v":7514318.3200528063},{"$f":"HY88+HY83","v":7325895.8635589294},7126443.5986328572,6931590.8172634002,6741040.6171007864,6554523.8444078155,6371787.2920098044,6192597.638754651,6015651.3596903691,5839515.2807584582,9159912.1022087485,8930226.1791410092,8687094.981140811,8449570.5279309861,8217290.8972038748,7989927.9920557123,7767173.1543534566,7548741.9669146296,7333045.4400964342,7118336.5427186796,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU90:JN90))","v":44351256.918448836},{"$f":"IU88+IU83","v":45771019.199920423},{"$f":"IV88+IV83","v":44844389.661923483},43818200.396337837,42828551.251012251,41872784.833809838,40948484.097417168,40053369.48654791,39185333.231387496,38332941.986828148,37483631.319484167,53190670.186910793,52118814.702324264,50931579.412373684,49786759.191297278,48681274.074693836,47612322.773667358,46577263.427910686,45573653.365867123,44588237.884627059,43606450.92173703,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR90:KK90))","v":46383720.155003734},{"$f":"JR88+JR83","v":47852719.075035751},{"$f":"JS88+JS83","v":46887095.086777002},45817584.83957155,44786246.039702296,43790305.616762243,42827241.378082857,41894674.654218733,40990406.093712777,40102502.593203202,39217850.465959631,55614273.248751707,54497409.369010672,53260153.546158262,52067208.263915099,50915359.523021311,49801684.213207968,48723425.647030018,47678035.0606893,46651678.421657972,45629152.95513963]
[]
["Fixed $/kW",{"$f":"B83/'Resource Options'!$J$28/1000","v":252.03469621973647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Y83/'Resource Options'!$J$29/1000","v":494.02021093537564},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AV83/'Resource Options'!$J$30/1000","v":227.44321972969871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BS83/'Resource Options'!$J$31/1000","v":418.49552430264566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CP83/'Resource Options'!$J$32/1000","v":727.81830313503565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DM83/'Resource Options'!$J$33/1000","v":228.94685351973905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EJ83/'Resource Options'!$J$34/1000","v":272.35012223110544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HW83/'Resource Options'!$J$37/1000","v":267.10154404513452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IT83/'Resource Options'!$J$38/1000","v":439.57008179119146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"JQ83/'Resource Options'!$J$39/1000","v":457.92347046009195}]
["Fixed $/kWh",{"$f":"B83/'Resource Options'!$K$28/1000","v":63.008674054934119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Y83/'Resource Options'!$K$29/1000","v":61.752526366921956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AV83/'Resource Options'!$K$30/1000","v":56.860804932424678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BS83/'Resource Options'!$K$31/1000","v":52.311940537830708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CP83/'Resource Options'!$K$32/1000","v":45.488643945939728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DM83/'Resource Options'!$K$33/1000","v":57.236713379934763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EJ83/'Resource Options'!$K$34/1000","v":68.087530557776361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HW83/'Resource Options'!$K$37/1000","v":16.693846502820907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IT83/'Resource Options'!$K$38/1000","v":27.473130111949466},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"JQ83/'Resource Options'!$K$39/1000","v":19.080144602503832}]
["Variable $/MWh",{"$f":"B88/C76","v":35.354142865603649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Y88/Z76","v":35.354142865603649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AV88/AW76","v":36.30112883521803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BS88/BT76","v":36.30112883521803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CP88/CQ76","v":36.30112883521803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DM88/DN76","v":41.036058683289951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EJ88/EK76","v":41.983044652904326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HW88/HX76","v":4.0505007465378595},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IT88/IU76","v":0.67508345775630996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"JQ88/JR76","v":0.67508345775630996}]
["All per $/MWh",{"$f":"B90/(C76-C77)","v":236.34164446101943},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Y90/(Z76-Z77)","v":232.43084842113106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AV90/(AW76-AW77)","v":225.98136005569469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BS90/(BT76-BT77)","v":211.31942808278902},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CP90/(CQ76-CQ77)","v":189.32653012343053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DM90/(DN76-DN77)","v":282.64138864710606},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EJ90/(EK76-EK77)","v":341.08093173619483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HW90/(HX76-HX78)","v":76.595486934909289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IT90/(IU76-IU78)","v":93.757942073500843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"JQ90/(JR76-JR78)","v":65.369694113258547}]
[]
[{"$f":"C98&\" \"&'Resource Options'!$B$28","v":"2026 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z98&\" \"&'Resource Options'!$B$29","v":"2026 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW98&\" \"&'Resource Options'!$B$30","v":"2026 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT98&\" \"&'Resource Options'!$B$31","v":"2026 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ98&\" \"&'Resource Options'!$B$32","v":"2026 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN98&\" \"&'Resource Options'!$B$33","v":"2026 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK98&\" \"&'Resource Options'!$B$34","v":"2026 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX98&\" \"&'Resource Options'!$B$37","v":"2026 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU98&\" \"&'Resource Options'!$B$38","v":"2026 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR98&\" \"&'Resource Options'!$B$39","v":"2026 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Year",null,{"$f":"C75+1","v":2026},{"$f":"C98+1","v":2027},{"$f":"D98+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,{"$f":"Z75+1","v":2026},{"$f":"Z98+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,{"$f":"AW75+1","v":2026},{"$f":"AW98+1","v":2027},{"$f":"AX98+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,{"$f":"BT75+1","v":2026},{"$f":"BT98+1","v":2027},{"$f":"BU98+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,{"$f":"CQ75+1","v":2026},{"$f":"CQ98+1","v":2027},{"$f":"CR98+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,{"$f":"DN75+1","v":2026},{"$f":"DN98+1","v":2027},{"$f":"DO98+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,{"$f":"EK75+1","v":2026},{"$f":"EK98+1","v":2027},{"$f":"EL98+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,{"$f":"HX75+1","v":2026},{"$f":"HX98+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,{"$f":"IU75+1","v":2026},{"$f":"IU98+1","v":2027},{"$f":"IV98+1","v":2028},{"$f":"IW98+1","v":2029},{"$f":"IX98+1","v":2030},{"$f":"IY98+1","v":2031},{"$f":"IZ98+1","v":2032},{"$f":"JA98+1","v":2033},{"$f":"JB98+1","v":2034},{"$f":"JC98+1","v":2035},{"$f":"JD98+1","v":2036},{"$f":"JE98+1","v":2037},{"$f":"JF98+1","v":2038},{"$f":"JG98+1","v":2039},{"$f":"JH98+1","v":2040},{"$f":"JI98+1","v":2041},{"$f":"JJ98+1","v":2042},{"$f":"JK98+1","v":2043},{"$f":"JL98+1","v":2044},{"$f":"JM98+1","v":2045},null,"Year",null,{"$f":"JR75+1","v":2026},{"$f":"JR98+1","v":2027},{"$f":"JS98+1","v":2028},{"$f":"JT98+1","v":2029},{"$f":"JU98+1","v":2030},{"$f":"JV98+1","v":2031},{"$f":"JW98+1","v":2032},{"$f":"JX98+1","v":2033},{"$f":"JY98+1","v":2034},{"$f":"JZ98+1","v":2035},{"$f":"KA98+1","v":2036},{"$f":"KB98+1","v":2037},{"$f":"KC98+1","v":2038},{"$f":"KD98+1","v":2039},{"$f":"KE98+1","v":2040},{"$f":"KF98+1","v":2041},{"$f":"KG98+1","v":2042},{"$f":"KH98+1","v":2043},{"$f":"KI98+1","v":2044},{"$f":"KJ98+1","v":2045}]
["MWh",null,{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},null,"MWh",null,{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},null,"MWh",null,{"$f":"'Resource Options'!$K$30*365","v":36500},{"$f":"AW99","v":36500},{"$f":"AX99","v":36500},{"$f":"AY99","v":36500},{"$f":"AZ99","v":36500},{"$f":"BA99","v":36500},{"$f":"BB99","v":36500},{"$f":"BC99","v":36500},{"$f":"BD99","v":36500},{"$f":"BE99","v":36500},{"$f":"BF99","v":36500},{"$f":"BG99","v":36500},{"$f":"BH99","v":36500},{"$f":"BI99","v":36500},{"$f":"BJ99","v":36500},{"$f":"BK99","v":36500},{"$f":"BL99","v":36500},{"$f":"BM99","v":36500},{"$f":"BN99","v":36500},{"$f":"BO99","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":73000},{"$f":"BT99","v":73000},{"$f":"BU99","v":73000},{"$f":"BV99","v":73000},{"$f":"BW99","v":73000},{"$f":"BX99","v":73000},{"$f":"BY99","v":73000},{"$f":"BZ99","v":73000},{"$f":"CA99","v":73000},{"$f":"CB99","v":73000},{"$f":"CC99","v":73000},{"$f":"CD99","v":73000},{"$f":"CE99","v":73000},{"$f":"CF99","v":73000},{"$f":"CG99","v":73000},{"$f":"CH99","v":73000},{"$f":"CI99","v":73000},{"$f":"CJ99","v":73000},{"$f":"CK99","v":73000},{"$f":"CL99","v":73000},null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":146000},{"$f":"CQ99","v":146000},{"$f":"CR99","v":146000},{"$f":"CS99","v":146000},{"$f":"CT99","v":146000},{"$f":"CU99","v":146000},{"$f":"CV99","v":146000},{"$f":"CW99","v":146000},{"$f":"CX99","v":146000},{"$f":"CY99","v":146000},{"$f":"CZ99","v":146000},{"$f":"DA99","v":146000},{"$f":"DB99","v":146000},{"$f":"DC99","v":146000},{"$f":"DD99","v":146000},{"$f":"DE99","v":146000},{"$f":"DF99","v":146000},{"$f":"DG99","v":146000},{"$f":"DH99","v":146000},{"$f":"DI99","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"DN99","v":36500},{"$f":"DO99","v":36500},{"$f":"DP99","v":36500},{"$f":"DQ99","v":36500},{"$f":"DR99","v":36500},{"$f":"DS99","v":36500},{"$f":"DT99","v":36500},{"$f":"DU99","v":36500},{"$f":"DV99","v":36500},{"$f":"DW99","v":36500},{"$f":"DX99","v":36500},{"$f":"DY99","v":36500},{"$f":"DZ99","v":36500},{"$f":"EA99","v":36500},{"$f":"EB99","v":36500},{"$f":"EC99","v":36500},{"$f":"ED99","v":36500},{"$f":"EE99","v":36500},{"$f":"EF99","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":36500},{"$f":"EK99","v":36500},{"$f":"EL99","v":36500},{"$f":"EM99","v":36500},{"$f":"EN99","v":36500},{"$f":"EO99","v":36500},{"$f":"EP99","v":36500},{"$f":"EQ99","v":36500},{"$f":"ER99","v":36500},{"$f":"ES99","v":36500},{"$f":"ET99","v":36500},{"$f":"EU99","v":36500},{"$f":"EV99","v":36500},{"$f":"EW99","v":36500},{"$f":"EX99","v":36500},{"$f":"EY99","v":36500},{"$f":"EZ99","v":36500},{"$f":"FA99","v":36500},{"$f":"FB99","v":36500},{"$f":"FC99","v":36500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":146000},{"$f":"HX99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HY99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HZ99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IA99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IB99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IC99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"ID99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IE99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IF99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IG99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IH99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"II99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IJ99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IK99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IL99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IM99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IN99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IO99*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IP99*(1-'Resource Options'!$AA$37)","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":584000},{"$f":"IU99","v":584000},{"$f":"IV99","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":876000},{"$f":"JR99","v":876000},{"$f":"JS99","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
["Storage Losses",null,{"$f":"C99*(1-'Resource Options'!$W$28)","v":876},{"$f":"D99*(1-'Resource Options'!$W$28)","v":876},{"$f":"E99*(1-'Resource Options'!$W$28)","v":876},{"$f":"F99*(1-'Resource Options'!$W$28)","v":876},{"$f":"G99*(1-'Resource Options'!$W$28)","v":876},{"$f":"H99*(1-'Resource Options'!$W$28)","v":876},{"$f":"I99*(1-'Resource Options'!$W$28)","v":876},{"$f":"J99*(1-'Resource Options'!$W$28)","v":876},{"$f":"K99*(1-'Resource Options'!$W$28)","v":876},{"$f":"L99*(1-'Resource Options'!$W$28)","v":876},{"$f":"M99*(1-'Resource Options'!$W$28)","v":876},{"$f":"N99*(1-'Resource Options'!$W$28)","v":876},{"$f":"O99*(1-'Resource Options'!$W$28)","v":876},{"$f":"P99*(1-'Resource Options'!$W$28)","v":876},{"$f":"Q99*(1-'Resource Options'!$W$28)","v":876},{"$f":"R99*(1-'Resource Options'!$W$28)","v":876},{"$f":"S99*(1-'Resource Options'!$W$28)","v":876},{"$f":"T99*(1-'Resource Options'!$W$28)","v":876},{"$f":"U99*(1-'Resource Options'!$W$28)","v":876},{"$f":"V99*(1-'Resource Options'!$W$28)","v":876},null,"Storage Losses",null,{"$f":"Z99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AA99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AB99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AC99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AD99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AE99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AF99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AG99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AH99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AI99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AJ99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AK99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AL99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AM99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AN99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AO99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AP99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AQ99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AR99*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AS99*(1-'Resource Options'!$W$29)","v":1752},null,"Storage Losses",null,{"$f":"AW99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AX99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AY99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AZ99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BA99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BB99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BC99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BD99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BE99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BF99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BG99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BH99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BI99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BJ99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BK99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BL99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BM99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BN99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BO99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BP99*(1-'Resource Options'!$W$30)","v":5475.0000000000009},null,"Storage Losses",null,{"$f":"BT99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BU99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BV99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BW99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BX99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BY99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BZ99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CA99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CB99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CC99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CD99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CE99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CF99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CG99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CH99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CI99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CJ99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CK99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CL99*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CM99*(1-'Resource Options'!$W$31)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"CQ99*(1-'Resource Options'!$W$32)","v":21900.000000000004},{"$f":"CR99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CS99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CT99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CU99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CV99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CW99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CX99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CY99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CZ99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DA99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DB99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DC99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DD99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DE99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DF99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DG99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DH99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DI99*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DJ99*(1-'Resource Options'!$W$30)","v":21900.000000000004},null,"Storage Losses",null,{"$f":"DN99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DO99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DP99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DQ99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DR99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DS99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DT99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DU99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DV99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DW99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DX99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DY99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DZ99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EA99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EB99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EC99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"ED99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EE99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EF99*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EG99*(1-'Resource Options'!$W$33)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"EK99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EL99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EM99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EN99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EO99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EP99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EQ99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ER99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ES99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ET99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EU99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EV99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EW99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EX99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EY99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EZ99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FA99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FB99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FC99*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FD99*(1-'Resource Options'!$W$34)","v":12044.999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP99*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ99*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM99*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN99*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ99*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK99*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C102:V102))","v":354218.19007496198},{"$f":"HLOOKUP(C98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":304063.85320128006},{"$f":"HLOOKUP(D98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":310145.13026530563},{"$f":"HLOOKUP(E98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":316348.0328706117},{"$f":"HLOOKUP(F98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":322674.99352802394},{"$f":"HLOOKUP(G98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":329128.49339858443},{"$f":"HLOOKUP(H98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":335711.06326655613},{"$f":"HLOOKUP(I98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":342425.28453188727},{"$f":"HLOOKUP(J98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":349273.79022252513},{"$f":"HLOOKUP(K98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":356259.26602697553},{"$f":"HLOOKUP(L98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":363384.4513475151},{"$f":"HLOOKUP(M98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":370652.14037446544},{"$f":"HLOOKUP(N98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":378065.18318195478},{"$f":"HLOOKUP(O98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":385626.48684559396},{"$f":"HLOOKUP(P98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":393339.01658250572},{"$f":"HLOOKUP(Q98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":401205.79691415583},{"$f":"HLOOKUP(R98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":409229.91285243904},{"$f":"HLOOKUP(S98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":417414.51110948774},{"$f":"HLOOKUP(T98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":425762.80133167759},{"$f":"HLOOKUP(U98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":434278.05735831108},{"$f":"HLOOKUP(V98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":442963.61850547726},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z102:AS102))","v":695317.18792492524},{"$f":"HLOOKUP(Z98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":596866.08220992004},{"$f":"HLOOKUP(AA98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":608803.40385411854},{"$f":"HLOOKUP(AB98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":620979.47193120082},{"$f":"HLOOKUP(AC98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":633399.06136982469},{"$f":"HLOOKUP(AD98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":646067.04259722144},{"$f":"HLOOKUP(AE98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":658988.38344916562},{"$f":"HLOOKUP(AF98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":672168.15111814917},{"$f":"HLOOKUP(AG98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":685611.51414051221},{"$f":"HLOOKUP(AH98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":699323.74442332226},{"$f":"HLOOKUP(AI98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":713310.21931178879},{"$f":"HLOOKUP(AJ98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":727576.42369802471},{"$f":"HLOOKUP(AK98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":742127.95217198529},{"$f":"HLOOKUP(AL98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":756970.51121542498},{"$f":"HLOOKUP(AM98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":772109.92143973336},{"$f":"HLOOKUP(AN98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":787552.11986852821},{"$f":"HLOOKUP(AO98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":803303.16226589889},{"$f":"HLOOKUP(AP98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":819369.22551121691},{"$f":"HLOOKUP(AQ98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":835756.61002144101},{"$f":"HLOOKUP(AR98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":852471.74222186976},{"$f":"HLOOKUP(AS98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":869521.17706630728},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW102:BP102))","v":1468439.5022155803},{"$f":"HLOOKUP(AW98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1365753.4739624162},{"$f":"AW102*(1+'Fixed O&M'!$A$28)","v":1365753.4739624162},{"$f":"AX102*(1+'Fixed O&M'!$A$28)","v":1365753.4739624162},{"$f":"AY102*(1+'Fixed O&M'!$A$28)","v":1365753.4739624162},{"$f":"AZ102*(1+'Fixed O&M'!$A$28)","v":1365753.4739624162},{"$f":"BA102*(1+'Fixed O&M'!$A$28)","v":1365753.4739624162},{"$f":"BB102*(1+'Fixed O&M'!$A$28)","v":1365753.4739624162},{"$f":"BC102*(1+'Fixed O&M'!$A$28)","v":1365753.4739624162},{"$f":"BD102*(1+'Fixed O&M'!$A$28)","v":1365753.4739624162},{"$f":"BE102*(1+'Fixed O&M'!$A$28)","v":1365753.4739624162},{"$f":"HLOOKUP(BG98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1664845.8638486406},{"$f":"BG102*(1+'Fixed O&M'!$A$28)","v":1664845.8638486406},{"$f":"BH102*(1+'Fixed O&M'!$A$28)","v":1664845.8638486406},{"$f":"BI102*(1+'Fixed O&M'!$A$28)","v":1664845.8638486406},{"$f":"BJ102*(1+'Fixed O&M'!$A$28)","v":1664845.8638486406},{"$f":"BK102*(1+'Fixed O&M'!$A$28)","v":1664845.8638486406},{"$f":"BL102*(1+'Fixed O&M'!$A$28)","v":1664845.8638486406},{"$f":"BM102*(1+'Fixed O&M'!$A$28)","v":1664845.8638486406},{"$f":"BN102*(1+'Fixed O&M'!$A$28)","v":1664845.8638486406},{"$f":"BO102*(1+'Fixed O&M'!$A$28)","v":1664845.8638486406},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT102:CM102))","v":2701928.6840766673},{"$f":"HLOOKUP(BT98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":2512986.3920908459},{"$f":"BT102*(1+'Fixed O&M'!$A$29)","v":2512986.3920908459},{"$f":"BU102*(1+'Fixed O&M'!$A$29)","v":2512986.3920908459},{"$f":"BV102*(1+'Fixed O&M'!$A$29)","v":2512986.3920908459},{"$f":"BW102*(1+'Fixed O&M'!$A$29)","v":2512986.3920908459},{"$f":"BX102*(1+'Fixed O&M'!$A$29)","v":2512986.3920908459},{"$f":"BY102*(1+'Fixed O&M'!$A$29)","v":2512986.3920908459},{"$f":"BZ102*(1+'Fixed O&M'!$A$29)","v":2512986.3920908459},{"$f":"CA102*(1+'Fixed O&M'!$A$29)","v":2512986.3920908459},{"$f":"CB102*(1+'Fixed O&M'!$A$29)","v":2512986.3920908459},{"$f":"HLOOKUP(CD98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":3063316.3894814993},{"$f":"CD102*(1+'Fixed O&M'!$A$29)","v":3063316.3894814993},{"$f":"CE102*(1+'Fixed O&M'!$A$29)","v":3063316.3894814993},{"$f":"CF102*(1+'Fixed O&M'!$A$29)","v":3063316.3894814993},{"$f":"CG102*(1+'Fixed O&M'!$A$29)","v":3063316.3894814993},{"$f":"CH102*(1+'Fixed O&M'!$A$29)","v":3063316.3894814993},{"$f":"CI102*(1+'Fixed O&M'!$A$29)","v":3063316.3894814993},{"$f":"CJ102*(1+'Fixed O&M'!$A$29)","v":3063316.3894814993},{"$f":"CK102*(1+'Fixed O&M'!$A$29)","v":3063316.3894814993},{"$f":"CL102*(1+'Fixed O&M'!$A$29)","v":3063316.3894814993},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ102:DJ102))","v":4699006.4070898555},{"$f":"HLOOKUP(CQ98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":4370411.1166797308},{"$f":"CQ102*(1+'Fixed O&M'!$A$30)","v":4370411.1166797308},{"$f":"CR102*(1+'Fixed O&M'!$A$30)","v":4370411.1166797308},{"$f":"CS102*(1+'Fixed O&M'!$A$30)","v":4370411.1166797308},{"$f":"CT102*(1+'Fixed O&M'!$A$30)","v":4370411.1166797308},{"$f":"CU102*(1+'Fixed O&M'!$A$30)","v":4370411.1166797308},{"$f":"CV102*(1+'Fixed O&M'!$A$30)","v":4370411.1166797308},{"$f":"CW102*(1+'Fixed O&M'!$A$30)","v":4370411.1166797308},{"$f":"CX102*(1+'Fixed O&M'!$A$30)","v":4370411.1166797308},{"$f":"CY102*(1+'Fixed O&M'!$A$30)","v":4370411.1166797308},{"$f":"HLOOKUP(DA98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":5327506.7643156499},{"$f":"DA102*(1+'Fixed O&M'!$A$30)","v":5327506.7643156499},{"$f":"DB102*(1+'Fixed O&M'!$A$30)","v":5327506.7643156499},{"$f":"DC102*(1+'Fixed O&M'!$A$30)","v":5327506.7643156499},{"$f":"DD102*(1+'Fixed O&M'!$A$30)","v":5327506.7643156499},{"$f":"DE102*(1+'Fixed O&M'!$A$30)","v":5327506.7643156499},{"$f":"DF102*(1+'Fixed O&M'!$A$30)","v":5327506.7643156499},{"$f":"DG102*(1+'Fixed O&M'!$A$30)","v":5327506.7643156499},{"$f":"DH102*(1+'Fixed O&M'!$A$30)","v":5327506.7643156499},{"$f":"DI102*(1+'Fixed O&M'!$A$30)","v":5327506.7643156499},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN102:EG102))","v":1874430.8275311238},{"$f":"HLOOKUP(DN98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1609027.0797718258},{"$f":"HLOOKUP(DO98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1641207.621367262},{"$f":"HLOOKUP(DP98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1674031.7737946075},{"$f":"HLOOKUP(DQ98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1707512.4092704996},{"$f":"HLOOKUP(DR98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1741662.6574559095},{"$f":"HLOOKUP(DS98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1776495.9106050278},{"$f":"HLOOKUP(DT98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1812025.8288171284},{"$f":"HLOOKUP(DU98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1848266.3453934712},{"$f":"HLOOKUP(DV98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1885231.6723013404},{"$f":"HLOOKUP(DW98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1922936.3057473672},{"$f":"HLOOKUP(DX98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1961395.031862315},{"$f":"HLOOKUP(DY98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2000622.9324995615},{"$f":"HLOOKUP(DZ98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2040635.391149553},{"$f":"HLOOKUP(EA98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2081448.0989725438},{"$f":"HLOOKUP(EB98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2123077.0609519952},{"$f":"HLOOKUP(EC98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2165538.6021710346},{"$f":"HLOOKUP(ED98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2208849.3742144555},{"$f":"HLOOKUP(EE98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2253026.3616987444},{"$f":"HLOOKUP(EF98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2298086.8889327194},{"$f":"HLOOKUP(EG98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2344048.6267113737},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK102:FD102))","v":2108746.1602657116},{"$f":"HLOOKUP(EK98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1810165.3186644721},{"$f":"HLOOKUP(EL98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1846368.6250377616},{"$f":"HLOOKUP(EM98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1883295.997538517},{"$f":"HLOOKUP(EN98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1920961.917489287},{"$f":"HLOOKUP(EO98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1959381.155839073},{"$f":"HLOOKUP(EP98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1998568.7789558545},{"$f":"HLOOKUP(EQ98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2038540.1545349716},{"$f":"HLOOKUP(ER98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2079310.9576256711},{"$f":"HLOOKUP(ES98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2120897.1767781847},{"$f":"HLOOKUP(ET98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2163315.1203137487},{"$f":"HLOOKUP(EU98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2206581.4227200234},{"$f":"HLOOKUP(EV98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2250713.0511744246},{"$f":"HLOOKUP(EW98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2295727.312197913},{"$f":"HLOOKUP(EX98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2341641.8584418711},{"$f":"HLOOKUP(EY98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2388474.6956107086},{"$f":"HLOOKUP(EZ98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2436244.189522923},{"$f":"HLOOKUP(FA98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2484969.0733133811},{"$f":"HLOOKUP(FB98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2534668.4547796492},{"$f":"HLOOKUP(FC98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2585361.8238752419},{"$f":"HLOOKUP(FD98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2637069.0603527469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX102:IQ102))","v":836676.48414928524},{"$f":"HLOOKUP(HX98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":718210.08288561611},{"$f":"HLOOKUP(HY98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":732574.28454332845},{"$f":"HLOOKUP(HZ98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":747225.77023419505},{"$f":"HLOOKUP(IA98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":762170.28563887894},{"$f":"HLOOKUP(IB98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":777413.69135165645},{"$f":"HLOOKUP(IC98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":792961.96517868969},{"$f":"HLOOKUP(ID98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":808821.20448226354},{"$f":"HLOOKUP(IE98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":824997.6285719088},{"$f":"HLOOKUP(IF98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":841497.58114334696},{"$f":"HLOOKUP(IG98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":858327.53276621399},{"$f":"HLOOKUP(IH98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":875494.08342153823},{"$f":"HLOOKUP(II98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":893003.96508996922},{"$f":"HLOOKUP(IJ98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":910864.04439176864},{"$f":"HLOOKUP(IK98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":929081.32527960383},{"$f":"HLOOKUP(IL98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":947662.95178519585},{"$f":"HLOOKUP(IM98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":966616.21082089993},{"$f":"HLOOKUP(IN98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":985948.5350373179},{"$f":"HLOOKUP(IO98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1005667.5057380643},{"$f":"HLOOKUP(IP98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1025780.8558528257},{"$f":"HLOOKUP(IQ98,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1046296.4729698822},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU102:JN102))","v":2008548.3296472847},{"$f":"HLOOKUP(IU98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1724154.6638931842},{"$f":"HLOOKUP(IV98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1758637.7571710479},{"$f":"HLOOKUP(IW98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(IX98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(IY98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(IZ98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(JA98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(JB98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(JC98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(JD98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(JE98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(JF98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(JG98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(JH98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(JI98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(JJ98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(JK98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(JL98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(JM98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(JN98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR102:KK102))","v":2008548.3296472847},{"$f":"HLOOKUP(JR98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1724154.6638931842},{"$f":"HLOOKUP(JS98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1758637.7571710479},{"$f":"HLOOKUP(JT98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(JU98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(JV98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(JW98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(JX98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(JY98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(JZ98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(KA98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(KB98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(KC98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(KD98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(KE98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(KF98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(KG98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(KH98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(KI98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(KJ98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(KK98,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C103:V103))","v":888104.41726178885},{"$f":"VLOOKUP(C97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1180200.641435056},{"$f":"VLOOKUP(D97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1110621.8405895487},{"$f":"VLOOKUP(E97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1039259.6639921034},{"$f":"VLOOKUP(F97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":974567.76869945868},{"$f":"VLOOKUP(G97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":914640.43949431134},{"$f":"VLOOKUP(H97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":856698.34615895501},{"$f":"VLOOKUP(I97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":798756.25282359845},{"$f":"VLOOKUP(J97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":743296.53845819854},{"$f":"VLOOKUP(K97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":692799.9137672754},{"$f":"VLOOKUP(L97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":644783.99978087202},{"$f":"VLOOKUP(C97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1034904.7988848437},{"$f":"VLOOKUP(D97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":973891.92330454267},{"$f":"VLOOKUP(E97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":911315.22538836231},{"$f":"VLOOKUP(F97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":854587.62286316231},{"$f":"VLOOKUP(G97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":802038.01527834777},{"$f":"VLOOKUP(H97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":751229.23891869385},{"$f":"VLOOKUP(I97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":700420.46255903982},{"$f":"VLOOKUP(J97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":651788.45667252759},{"$f":"VLOOKUP(K97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":607508.52884891699},{"$f":"VLOOKUP(L97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":565403.90861506574},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z103:AS103))","v":1739801.3281707761},{"$f":"VLOOKUP(Z97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2312019.401736015},{"$f":"VLOOKUP(AA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2175714.1568000917},{"$f":"VLOOKUP(AB97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2035915.2691780799},{"$f":"VLOOKUP(AC97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1909183.4984939003},{"$f":"VLOOKUP(AD97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1791785.5383910746},{"$f":"VLOOKUP(AE97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1678276.6660304808},{"$f":"VLOOKUP(AF97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1564767.7936698862},{"$f":"VLOOKUP(AG97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1456121.9150575604},{"$f":"VLOOKUP(AH97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1357198.7558008123},{"$f":"VLOOKUP(AI97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1263135.3221513729},{"$f":"VLOOKUP(Z97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2027384.0650197049},{"$f":"VLOOKUP(AA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1907859.5137316824},{"$f":"VLOOKUP(AB97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1785271.4260800253},{"$f":"VLOOKUP(AC97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1674141.7477460483},{"$f":"VLOOKUP(AD97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1571196.7839626241},{"$f":"VLOOKUP(AE97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1471662.1179085979},{"$f":"VLOOKUP(AF97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1372127.4518545715},{"$f":"VLOOKUP(AG97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1276857.0908604967},{"$f":"VLOOKUP(AH97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1190112.4741899155},{"$f":"VLOOKUP(AI97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1107629.2967828747},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW103:BP103))","v":4136131.4594248645},{"$f":"VLOOKUP(AW97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5496498.9550705245},{"$f":"VLOOKUP(AX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5172452.5237134239},{"$f":"VLOOKUP(AY97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4840100.4512535473},{"$f":"VLOOKUP(AZ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4538813.6001930451},{"$f":"VLOOKUP(BA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4259716.5629674597},{"$f":"VLOOKUP(BB97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3989865.2815064248},{"$f":"VLOOKUP(BC97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3720014.0000453889},{"$f":"VLOOKUP(BD97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3461723.798061369},{"$f":"VLOOKUP(BE97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3226547.9854887226},{"$f":"VLOOKUP(BF97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3002925.4828504329},{"$f":"VLOOKUP(AW97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4819818.7206128808},{"$f":"VLOOKUP(AX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4535666.0137772048},{"$f":"VLOOKUP(AY97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4244230.1827562852},{"$f":"VLOOKUP(AZ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3980035.0984151317},{"$f":"VLOOKUP(BA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3735298.0147035955},{"$f":"VLOOKUP(BB97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3498668.4312544013},{"$f":"VLOOKUP(BC97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3262038.8478052057},{"$f":"VLOOKUP(BD97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3035547.0461966512},{"$f":"VLOOKUP(BE97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2829323.995243948},{"$f":"VLOOKUP(BF97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2633231.913106455},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT103:CM103))","v":7610481.8853417486},{"$f":"VLOOKUP(BT97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":10113558.077329766},{"$f":"VLOOKUP(BU97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9517312.6436326988},{"$f":"VLOOKUP(BV97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8905784.8303065263},{"$f":"VLOOKUP(BW97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8351417.024355202},{"$f":"VLOOKUP(BX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7837878.4758601245},{"$f":"VLOOKUP(BY97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7341352.1179718217},{"$f":"VLOOKUP(BZ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6844825.7600835152},{"$f":"VLOOKUP(CA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6369571.7884329194},{"$f":"VLOOKUP(CB97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5936848.2932992503},{"$f":"VLOOKUP(CC97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5525382.8884447962},{"$f":"VLOOKUP(BT97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8868466.4459277038},{"$f":"VLOOKUP(BU97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8345625.4653500589},{"$f":"VLOOKUP(BV97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7809383.5362715656},{"$f":"VLOOKUP(BW97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7323264.5810838444},{"$f":"VLOOKUP(BX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6872948.3470546175},{"$f":"VLOOKUP(BY97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6437549.9135081004},{"$f":"VLOOKUP(BZ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6002151.4799615806},{"$f":"VLOOKUP(CA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5585406.5650018398},{"$f":"VLOOKUP(CB97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5205956.1512488667},{"$f":"VLOOKUP(CC97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD98,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4845146.7201158786},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ103:DJ103))","v":13235620.670159567},{"$f":"VLOOKUP(CQ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":17588796.656225678},{"$f":"VLOOKUP(CR97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":16551848.075882955},{"$f":"VLOOKUP(CS97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15488321.444011349},{"$f":"VLOOKUP(CT97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14524203.52061774},{"$f":"VLOOKUP(CU97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13631093.001495868},{"$f":"VLOOKUP(CV97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12767568.900820559},{"$f":"VLOOKUP(CW97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11904044.800145242},{"$f":"VLOOKUP(CX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11077516.15379638},{"$f":"VLOOKUP(CY97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10324953.553563911},{"$f":"VLOOKUP(CZ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9609361.5451213848},{"$f":"VLOOKUP(CQ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15423419.905961214},{"$f":"VLOOKUP(CR97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14514131.244087053},{"$f":"VLOOKUP(CS97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13581536.584820107},{"$f":"VLOOKUP(CT97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12736112.314928418},{"$f":"VLOOKUP(CU97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11952953.647051502},{"$f":"VLOOKUP(CV97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11195738.98001408},{"$f":"VLOOKUP(CW97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10438524.312976655},{"$f":"VLOOKUP(CX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9713750.5478292815},{"$f":"VLOOKUP(CY97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9053836.7847806327},{"$f":"VLOOKUP(CZ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8426342.1219406556},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN103:EG103))","v":3770133.8730264017},{"$f":"VLOOKUP(DN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4558032.2036571801},{"$f":"VLOOKUP(DO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4403436.7094146982},{"$f":"VLOOKUP(DP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4240480.6984474044},{"$f":"VLOOKUP(DQ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4080497.1252910835},{"$f":"VLOOKUP(DR97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3923263.2712624939},{"$f":"VLOOKUP(DS97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3768576.4052525251},{"$f":"VLOOKUP(DT97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3616245.2176230121},{"$f":"VLOOKUP(DU97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3466092.6755744512},{"$f":"VLOOKUP(DV97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3317165.0862837262},{"$f":"VLOOKUP(DW97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3168414.5297925025},{"$f":"VLOOKUP(DN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3996887.6777602122},{"$f":"VLOOKUP(DO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3861324.6105490485},{"$f":"VLOOKUP(DP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3718430.2993308119},{"$f":"VLOOKUP(DQ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3578142.4857257451},{"$f":"VLOOKUP(DR97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3440265.8702008752},{"$f":"VLOOKUP(DS97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3304622.6801043865},{"$f":"VLOOKUP(DT97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3171045.1581451376},{"$f":"VLOOKUP(DU97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3039378.0662328131},{"$f":"VLOOKUP(DV97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2908785.1217518523},{"$f":"VLOOKUP(DW97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2778347.415361206},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK103:FD103))","v":4605004.8965701023},{"$f":"VLOOKUP(EK97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5567378.0622851998},{"$f":"VLOOKUP(EL97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5378548.4260041863},{"$f":"VLOOKUP(EM97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5179506.8922807332},{"$f":"VLOOKUP(EN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4984096.0229143761},{"$f":"VLOOKUP(EO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4792043.7796535771},{"$f":"VLOOKUP(EP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4603102.5379360318},{"$f":"VLOOKUP(EQ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4417038.6238790117},{"$f":"VLOOKUP(ER97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4233635.8019492365},{"$f":"VLOOKUP(ES97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4051729.1904029343},{"$f":"VLOOKUP(ET97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3870038.8143899087},{"$f":"VLOOKUP(EK97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4881971.8203671305},{"$f":"VLOOKUP(EL97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4716389.215259173},{"$f":"VLOOKUP(EM97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4541851.9110112013},{"$f":"VLOOKUP(EN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4370498.2959041968},{"$f":"VLOOKUP(EO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4202089.8226250056},{"$f":"VLOOKUP(EP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4036409.3519526725},{"$f":"VLOOKUP(EQ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3873251.9778617998},{"$f":"VLOOKUP(ER97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3712428.085821413},{"$f":"VLOOKUP(ES97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3552916.2040033853},{"$f":"VLOOKUP(ET97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3393593.9367163279},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX103:IQ103))","v":5950020.4227827592},{"$f":"VLOOKUP(HX97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6407663.4978852784},{"$f":"VLOOKUP(HY97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6190333.7684901515},{"$f":"VLOOKUP(HZ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5961250.8580187596},{"$f":"VLOOKUP(IA97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5736346.5887701781},{"$f":"VLOOKUP(IB97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5515307.8637075434},{"$f":"VLOOKUP(IC97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5297849.6842460064},{"$f":"VLOOKUP(ID97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5083703.1080590356},{"$f":"VLOOKUP(IE97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4872619.2631429592},{"$f":"VLOOKUP(IF97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4663257.4519296568},{"$f":"VLOOKUP(IG97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4454144.5127200186},{"$f":"VLOOKUP(HX97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7810906.0491262432},{"$f":"VLOOKUP(HY97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7545982.3216946144},{"$f":"VLOOKUP(HZ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7266731.5321138287},{"$f":"VLOOKUP(IA97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6992574.4828668097},{"$f":"VLOOKUP(IB97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6723129.5104127023},{"$f":"VLOOKUP(IC97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6458049.2030668706},{"$f":"VLOOKUP(ID97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6197005.7216339698},{"$f":"VLOOKUP(IE97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5939695.6925302353},{"$f":"VLOOKUP(IF97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5684484.8129012231},{"$f":"VLOOKUP(IG97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5429577.3068559719},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU103:JN103))","v":42555197.581076458},{"$f":"VLOOKUP(IU97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":44343989.855791822},{"$f":"VLOOKUP(IV97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43361373.187074572},{"$f":"VLOOKUP(IW97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42276869.743815459},{"$f":"VLOOKUP(IX97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41228590.389455974},{"$f":"VLOOKUP(IY97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":40213820.927133314},{"$f":"VLOOKUP(IZ97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":39230090.74175439},{"$f":"VLOOKUP(JA97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":38275068.407808885},{"$f":"VLOOKUP(JB97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":37346596.486764826},{"$f":"VLOOKUP(JC97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":36433052.648466133},{"$f":"VLOOKUP(JD97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":35521666.248699412},{"$f":"VLOOKUP(IU97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":51412330.571701787},{"$f":"VLOOKUP(IV97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":50273086.828375034},{"$f":"VLOOKUP(IW97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49015715.768343918},{"$f":"VLOOKUP(IX97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47800342.842427984},{"$f":"VLOOKUP(IY97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46623821.216370776},{"$f":"VLOOKUP(IZ97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45483286.46411828},{"$f":"VLOOKUP(JA97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":44376035.535732292},{"$f":"VLOOKUP(JB97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43299567.101419188},{"$f":"VLOOKUP(JC97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42240406.255516663},{"$f":"VLOOKUP(JD97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41183746.739407741},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR103:KK103))","v":44417882.997083172},{"$f":"VLOOKUP(JR97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":46284972.576752402},{"$f":"VLOOKUP(JS97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":45259345.750818565},{"$f":"VLOOKUP(JT97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44127372.459874712},{"$f":"VLOOKUP(JU97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43033208.824011281},{"$f":"VLOOKUP(JV97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":41974021.843135774},{"$f":"VLOOKUP(JW97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":40947232.760753736},{"$f":"VLOOKUP(JX97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":39950408.102426775},{"$f":"VLOOKUP(JY97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":38981295.996286511},{"$f":"VLOOKUP(JZ97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":38027765.390654877},{"$f":"VLOOKUP(KA97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":37076486.656891629},{"$f":"VLOOKUP(JR97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":53662701.94352711},{"$f":"VLOOKUP(JS97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":52473592.312445313},{"$f":"VLOOKUP(JT97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":51161184.80870913},{"$f":"VLOOKUP(JU97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49892613.741254792},{"$f":"VLOOKUP(JV97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48664594.535605848},{"$f":"VLOOKUP(JW97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47474137.386790112},{"$f":"VLOOKUP(JX97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":46318420.929552212},{"$f":"VLOOKUP(JY97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":45194834.34828265},{"$f":"VLOOKUP(JZ97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44089312.926633537},{"$f":"VLOOKUP(KA97,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB98,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":42986402.320593923}]
["Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C104:V104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z104:AS104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW104:BP104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT104:CM104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ104:DJ104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN104:EG104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK104:FD104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX104:IQ104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU104:JN104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR104:KK104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C105:V105))","v":10326.877113445444},{"$f":"C102*Misc_Rev","v":8864.6775762301186},9041.9711277547194,9222.8105503098141,9407.2667613160102,9595.4120965423299,9787.3203384731769,9983.0667452426405,10182.728080147497,10386.382641750444,10594.110294585455,10805.992500477165,11022.11235048671,11242.554597496446,11467.405689446372,11696.753803235299,11930.688879300007,12169.302656886006,12412.688710023729,12660.942484224201,12914.161333908683,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z105:AS105))","v":20271.27729676327},{"$f":"Z102*Misc_Rev","v":17401.033760748007},17749.054435962971,18104.035524682229,18466.116235175868,18835.438559879392,19212.147331076972,19596.39027769852,19988.318083252492,20388.084444917538,20795.846133815889,21211.763056492211,21635.998317622059,22068.7182839745,22510.092649653987,22960.29450264707,23419.500392700014,23887.890400554017,24365.64820856509,24852.961172736392,25350.020396191121,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW105:BP105))","v":42810.885247593011},{"$f":"AW102*Misc_Rev","v":39817.176779900277},39817.176779900277,39817.176779900277,39817.176779900277,39817.176779900277,39817.176779900277,39817.176779900277,39817.176779900277,39817.176779900277,39817.176779900277,48536.916314643269,48536.916314643269,48536.916314643269,48536.916314643269,48536.916314643269,48536.916314643269,48536.916314643269,48536.916314643269,48536.916314643269,48536.916314643269,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT105:CM105))","v":78772.028855571174},{"$f":"BT102*Misc_Rev","v":73263.605275016525},73263.605275016525,73263.605275016525,73263.605275016525,73263.605275016525,73263.605275016525,73263.605275016525,73263.605275016525,73263.605275016525,73263.605275016525,89307.926018943632,89307.926018943632,89307.926018943632,89307.926018943632,89307.926018943632,89307.926018943632,89307.926018943632,89307.926018943632,89307.926018943632,89307.926018943632,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ105:DJ105))","v":136994.83279229765},{"$f":"CQ102*Misc_Rev","v":127414.96569568088},127414.96569568088,127414.96569568088,127414.96569568088,127414.96569568088,127414.96569568088,127414.96569568088,127414.96569568088,127414.96569568088,127414.96569568088,155318.13220685846,155318.13220685846,155318.13220685846,155318.13220685846,155318.13220685846,155318.13220685846,155318.13220685846,155318.13220685846,155318.13220685846,155318.13220685846,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN105:EG105))","v":54647.156345842406},{"$f":"DN102*Misc_Rev","v":46909.57548366781},47847.766993341153,48804.722333207988,49780.816779872141,50776.433115469583,51791.961777778983,52827.80101333456,53884.357033601256,54962.044174273273,56061.285057758745,57182.51075891393,58326.160974092214,59492.684193574067,60682.537877445538,61896.188634994469,63134.112407694338,64396.794655848236,65684.730548965192,66998.425159944498,68338.39366314339,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK105:FD105))","v":61478.385556386536},{"$f":"EK102*Misc_Rev","v":52773.55970034402},53829.030894350901,54905.611512237927,56003.723742482674,57123.798217332333,58266.274181678978,59431.599665312562,60620.23165861881,61832.636291791197,63069.28901762703,64330.674797979562,65617.288293939171,66929.634059817952,68268.22674101431,69633.591275834595,71026.263101351302,72446.788363378306,73895.724130645889,75373.638613258794,76881.111385523982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX105:IQ105))","v":24392.466218888258},{"$f":"HX102*Misc_Rev","v":20938.696756447251},21357.470691576196,21784.620105407721,22220.312507515875,22664.718757666193,23118.01313281952,23580.373395475912,24051.98086338543,24533.020480653136,25023.680890266201,25524.154508071526,26034.637598232963,26555.330350197622,27086.436957201571,27628.165696345601,28180.729010272516,28744.343590477965,29319.230462287527,29905.615071533281,30503.727372963946,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU105:JN105))","v":58557.218002536931},{"$f":"IU102*Misc_Rev","v":50266.005071141888},51271.325172564728,52296.751676016014,53342.686709536341,54409.54044372707,55497.73125260161,56607.685877653654,57739.839595206729,58894.636387110862,60072.529114853081,61273.979697150142,62499.459291093161,63749.448476915029,65024.43744645331,66324.926195382388,67651.424719290037,69004.453213675835,70384.542277949338,71792.23312350834,73228.077785978501,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR105:KK105))","v":58557.218002536931},{"$f":"JR102*Misc_Rev","v":50266.005071141888},51271.325172564728,52296.751676016014,53342.686709536341,54409.54044372707,55497.73125260161,56607.685877653654,57739.839595206729,58894.636387110862,60072.529114853081,61273.979697150142,62499.459291093161,63749.448476915029,65024.43744645331,66324.926195382388,67651.424719290037,69004.453213675835,70384.542277949338,71792.23312350834,73228.077785978501]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C106:V106))","v":1252649.4844501961},{"$f":"SUM(C102:C105)","v":1493129.1722125662},{"$f":"SUM(D102:D105)","v":1429808.941982609},1364830.5074130248,1306650.0289887986,1253364.3449894381,1202196.7297639842,1151164.6041007284,1102753.0567608711,1059445.5624360014,1018762.5614229726,1416362.9317597863,1362979.2188369841,1308184.2668314527,1259394.0451351143,1214940.5659957388,1172389.8406504327,1130004.2763254135,1089963.946714229,1054447.5286914522,1021281.6884544516,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z106:AS106))","v":2455389.793392465},{"$f":"SUM(Z102:Z105)","v":2926286.5177066829},{"$f":"SUM(AA102:AA105)","v":2802266.6150901732},2674998.776633963,2561048.6760989008,2456688.0195481759,2356477.1968107237,2256532.3350657341,2161721.747281325,2076910.5846690519,1997241.3875969776,2776172.2517742221,2671623.4642212898,2564310.6555794249,2468761.7618354359,2381709.1983337994,2298384.7805671967,2215384.5677663423,2136979.3490905026,2067437.1775845217,2002500.4942453732,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW106:BP106))","v":5647381.8468880355},{"$f":"SUM(AW102:AW105)","v":6902069.6058128411},6578023.1744557405,6245671.101995864,5944384.2509353617,5665287.2137097763,5395435.9322487414,5125584.6507877056,4867294.4488036856,4632118.6362310397,4408496.1335927499,6533201.5007761642,6249048.7939404882,5957612.9629195686,5693417.8785784151,5448680.7948668785,5212051.2114176843,4975421.6279684892,4748929.8263599351,4542706.7754072314,4346614.6932697389,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT106:CM106))","v":10391182.598273989},{"$f":"SUM(BT102:BT105)","v":12699808.074695628},12103562.640998561,11492034.827672388,10937667.021721065,10424128.473225987,9927602.1153376848,9431075.7574493773,8955821.7857987806,8523098.2906651124,8111632.8858106583,12021090.761428148,11498249.780850502,10962007.851772008,10475888.896584287,10025572.662555061,9590174.2290085442,9154775.7954620235,8738030.8805022836,8358580.4667493105,7997771.0356163215,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ106:DJ106))","v":18071621.910041712},{"$f":"SUM(CQ102:CQ105)","v":22086622.738601089},21049674.158258364,19986147.52638676,19022029.602993149,18128919.083871279,17265394.983195968,16401870.882520655,15575342.236171791,14822779.635939324,14107187.627496796,20906244.802483723,19996956.140609562,19064361.481342614,18218937.211450927,17435778.543574009,16678563.876536589,15921349.209499164,15196575.44435179,14536661.681303142,13909167.018463165,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN106:EG106))","v":5699211.8569033658},{"$f":"SUM(DN102:DN105)","v":6213968.8589126738},6092492.097775301,5963317.1945752194,5837790.3513414552,5715702.3618338723,5596864.2776353322,5481098.847453475,5368243.3780015232,5257358.80275934,5147412.1205976289,6015465.2203814415,5920273.7040227018,5818558.3746739384,5720273.1225757338,5625239.1197878653,5533295.3946831161,5444291.3270154409,5358089.1584805222,5273870.4358445164,5190734.435735723,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK106:FD106))","v":6775229.4423922012},{"$f":"SUM(EK102:EK105)","v":7430316.9406500161},7278746.0819362989,7117708.5013314886,6961061.6641461449,6808548.7337099817,6659937.5910735652,6515010.3780792952,6373566.9912335267,6234459.0034729093,6096423.2237212844,7152883.9178851331,7032719.5547275366,6904508.8572689323,6780408.3810870815,6660198.1095115487,6543679.8045769474,6430667.8395385593,6320992.264731708,6213651.6664918857,6107544.108454599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX106:IQ106))","v":6811089.3731509298},{"$f":"SUM(HX102:HX105)","v":7146812.2775273426},{"$f":"SUM(HY102:HY105)","v":6944265.523725057},6730261.2483583633,6520737.186916573,6315386.2738168668,6113929.6625575162,5916104.6859367751,5721668.872578254,5529288.0535536567,5337495.7263764981,8711924.2870558519,8465020.924382817,8204150.9068557955,7948742.2451036153,7698420.6278942432,7452846.1428980436,7211698.6002617665,6974682.4287305875,6740171.2838255819,6506377.507198818,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU106:JN106))","v":44622303.128726281},{"$f":"SUM(IU102:IU105)","v":46118410.524756148},{"$f":"SUM(IV102:IV105)","v":45171282.269418187},44122977.007805943,43111619.798726268,42134510.924589016,41189194.539159209,40273354.281161793,39384848.077584796,38512069.271102503,37642263.203788504,53575339.465892665,52479355.90044973,51266110.221860111,50095745.185014494,48965131.605809018,47871423.061345287,46811934.864903845,45784184.417174168,44774715.917586744,43768742.594719216,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR106:KK106))","v":46484988.544732988},{"$f":"SUM(JR102:JR105)","v":48059393.245716728},{"$f":"SUM(JS102:JS105)","v":47069254.833162181},45973479.723865196,44916238.233281575,43894711.840591475,42906336.558158554,41948693.975779682,41019547.587106481,40106782.013291247,39197083.611980721,55825710.837717988,54679861.384520009,53411579.262225322,52188016.083841302,51005904.92504409,49862273.984017119,48754320.258723766,47679451.66403763,46623622.588703617,45571398.175905399]
[]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C108:V108))","v":0},{"$f":"HLOOKUP(C98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C99","v":0},{"$f":"HLOOKUP(D98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D99","v":0},{"$f":"HLOOKUP(E98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E99","v":0},{"$f":"HLOOKUP(F98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F99","v":0},{"$f":"HLOOKUP(G98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G99","v":0},{"$f":"HLOOKUP(H98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H99","v":0},{"$f":"HLOOKUP(I98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I99","v":0},{"$f":"HLOOKUP(J98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J99","v":0},{"$f":"HLOOKUP(K98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K99","v":0},{"$f":"HLOOKUP(L98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L99","v":0},{"$f":"HLOOKUP(M98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M99","v":0},{"$f":"HLOOKUP(N98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N99","v":0},{"$f":"HLOOKUP(O98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O99","v":0},{"$f":"HLOOKUP(P98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P99","v":0},{"$f":"HLOOKUP(Q98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q99","v":0},{"$f":"HLOOKUP(R98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R99","v":0},{"$f":"HLOOKUP(S98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S99","v":0},{"$f":"HLOOKUP(T98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T99","v":0},{"$f":"HLOOKUP(U98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U99","v":0},{"$f":"HLOOKUP(V98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z108:AS108))","v":0},{"$f":"HLOOKUP(Z98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z99","v":0},{"$f":"HLOOKUP(AA98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA99","v":0},{"$f":"HLOOKUP(AB98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB99","v":0},{"$f":"HLOOKUP(AC98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC99","v":0},{"$f":"HLOOKUP(AD98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD99","v":0},{"$f":"HLOOKUP(AE98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE99","v":0},{"$f":"HLOOKUP(AF98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF99","v":0},{"$f":"HLOOKUP(AG98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG99","v":0},{"$f":"HLOOKUP(AH98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH99","v":0},{"$f":"HLOOKUP(AI98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI99","v":0},{"$f":"HLOOKUP(AJ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ99","v":0},{"$f":"HLOOKUP(AK98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK99","v":0},{"$f":"HLOOKUP(AL98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL99","v":0},{"$f":"HLOOKUP(AM98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM99","v":0},{"$f":"HLOOKUP(AN98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN99","v":0},{"$f":"HLOOKUP(AO98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO99","v":0},{"$f":"HLOOKUP(AP98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP99","v":0},{"$f":"HLOOKUP(AQ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ99","v":0},{"$f":"HLOOKUP(AR98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR99","v":0},{"$f":"HLOOKUP(AS98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW108:BP108))","v":0},{"$f":"HLOOKUP(AW98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW99","v":0},{"$f":"HLOOKUP(AX98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX99","v":0},{"$f":"HLOOKUP(AY98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY99","v":0},{"$f":"HLOOKUP(AZ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ99","v":0},{"$f":"HLOOKUP(BA98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA99","v":0},{"$f":"HLOOKUP(BB98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB99","v":0},{"$f":"HLOOKUP(BC98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC99","v":0},{"$f":"HLOOKUP(BD98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD99","v":0},{"$f":"HLOOKUP(BE98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE99","v":0},{"$f":"HLOOKUP(BF98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF99","v":0},{"$f":"HLOOKUP(BG98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG99","v":0},{"$f":"HLOOKUP(BH98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH99","v":0},{"$f":"HLOOKUP(BI98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI99","v":0},{"$f":"HLOOKUP(BJ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ99","v":0},{"$f":"HLOOKUP(BK98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK99","v":0},{"$f":"HLOOKUP(BL98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL99","v":0},{"$f":"HLOOKUP(BM98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM99","v":0},{"$f":"HLOOKUP(BN98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN99","v":0},{"$f":"HLOOKUP(BO98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO99","v":0},{"$f":"HLOOKUP(BP98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT108:CM108))","v":0},{"$f":"HLOOKUP(BT98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT99","v":0},{"$f":"HLOOKUP(BU98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU99","v":0},{"$f":"HLOOKUP(BV98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV99","v":0},{"$f":"HLOOKUP(BW98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW99","v":0},{"$f":"HLOOKUP(BX98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX99","v":0},{"$f":"HLOOKUP(BY98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY99","v":0},{"$f":"HLOOKUP(BZ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ99","v":0},{"$f":"HLOOKUP(CA98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA99","v":0},{"$f":"HLOOKUP(CB98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB99","v":0},{"$f":"HLOOKUP(CC98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC99","v":0},{"$f":"HLOOKUP(CD98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD99","v":0},{"$f":"HLOOKUP(CE98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE99","v":0},{"$f":"HLOOKUP(CF98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF99","v":0},{"$f":"HLOOKUP(CG98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG99","v":0},{"$f":"HLOOKUP(CH98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH99","v":0},{"$f":"HLOOKUP(CI98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI99","v":0},{"$f":"HLOOKUP(CJ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ99","v":0},{"$f":"HLOOKUP(CK98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK99","v":0},{"$f":"HLOOKUP(CL98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL99","v":0},{"$f":"HLOOKUP(CM98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ108:DJ108))","v":0},{"$f":"HLOOKUP(CQ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ99","v":0},{"$f":"HLOOKUP(CR98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR99","v":0},{"$f":"HLOOKUP(CS98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS99","v":0},{"$f":"HLOOKUP(CT98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT99","v":0},{"$f":"HLOOKUP(CU98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU99","v":0},{"$f":"HLOOKUP(CV98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV99","v":0},{"$f":"HLOOKUP(CW98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW99","v":0},{"$f":"HLOOKUP(CX98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX99","v":0},{"$f":"HLOOKUP(CY98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY99","v":0},{"$f":"HLOOKUP(CZ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ99","v":0},{"$f":"HLOOKUP(DA98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA99","v":0},{"$f":"HLOOKUP(DB98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB99","v":0},{"$f":"HLOOKUP(DC98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC99","v":0},{"$f":"HLOOKUP(DD98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD99","v":0},{"$f":"HLOOKUP(DE98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE99","v":0},{"$f":"HLOOKUP(DF98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF99","v":0},{"$f":"HLOOKUP(DG98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG99","v":0},{"$f":"HLOOKUP(DH98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH99","v":0},{"$f":"HLOOKUP(DI98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI99","v":0},{"$f":"HLOOKUP(DJ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN108:EG108))","v":0},{"$f":"HLOOKUP(DN98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN99","v":0},{"$f":"HLOOKUP(DO98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO99","v":0},{"$f":"HLOOKUP(DP98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP99","v":0},{"$f":"HLOOKUP(DQ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ99","v":0},{"$f":"HLOOKUP(DR98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR99","v":0},{"$f":"HLOOKUP(DS98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS99","v":0},{"$f":"HLOOKUP(DT98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT99","v":0},{"$f":"HLOOKUP(DU98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU99","v":0},{"$f":"HLOOKUP(DV98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV99","v":0},{"$f":"HLOOKUP(DW98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW99","v":0},{"$f":"HLOOKUP(DX98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX99","v":0},{"$f":"HLOOKUP(DY98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY99","v":0},{"$f":"HLOOKUP(DZ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ99","v":0},{"$f":"HLOOKUP(EA98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA99","v":0},{"$f":"HLOOKUP(EB98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB99","v":0},{"$f":"HLOOKUP(EC98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC99","v":0},{"$f":"HLOOKUP(ED98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED99","v":0},{"$f":"HLOOKUP(EE98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE99","v":0},{"$f":"HLOOKUP(EF98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF99","v":0},{"$f":"HLOOKUP(EG98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK108:FD108))","v":0},{"$f":"HLOOKUP(EK98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK99","v":0},{"$f":"HLOOKUP(EL98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL99","v":0},{"$f":"HLOOKUP(EM98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM99","v":0},{"$f":"HLOOKUP(EN98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN99","v":0},{"$f":"HLOOKUP(EO98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO99","v":0},{"$f":"HLOOKUP(EP98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP99","v":0},{"$f":"HLOOKUP(EQ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ99","v":0},{"$f":"HLOOKUP(ER98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER99","v":0},{"$f":"HLOOKUP(ES98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES99","v":0},{"$f":"HLOOKUP(ET98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET99","v":0},{"$f":"HLOOKUP(EU98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU99","v":0},{"$f":"HLOOKUP(EV98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV99","v":0},{"$f":"HLOOKUP(EW98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW99","v":0},{"$f":"HLOOKUP(EX98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX99","v":0},{"$f":"HLOOKUP(EY98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY99","v":0},{"$f":"HLOOKUP(EZ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ99","v":0},{"$f":"HLOOKUP(FA98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA99","v":0},{"$f":"HLOOKUP(FB98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB99","v":0},{"$f":"HLOOKUP(FC98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC99","v":0},{"$f":"HLOOKUP(FD98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX108:IQ108))","v":586113.03184403689},{"$f":"HLOOKUP(HX98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX99","v":503124.32243038469},{"$f":"HLOOKUP(HY98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY99","v":513186.80887899233},{"$f":"HLOOKUP(HZ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ99","v":523450.54505657218},{"$f":"HLOOKUP(IA98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA99","v":533919.55595770362},{"$f":"HLOOKUP(IB98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB99","v":544597.94707685779},{"$f":"HLOOKUP(IC98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC99","v":555489.90601839498},{"$f":"HLOOKUP(ID98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID99","v":566599.7041387629},{"$f":"HLOOKUP(IE98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE99","v":577931.6982215381},{"$f":"HLOOKUP(IF98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF99","v":589490.33218596887},{"$f":"HLOOKUP(IG98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG99","v":601280.13882968831},{"$f":"HLOOKUP(IH98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH99","v":613305.74160628219},{"$f":"HLOOKUP(II98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II99","v":625571.85643840779},{"$f":"HLOOKUP(IJ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ99","v":638083.29356717598},{"$f":"HLOOKUP(IK98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK99","v":650844.95943851955},{"$f":"HLOOKUP(IL98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL99","v":663861.85862729},{"$f":"HLOOKUP(IM98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM99","v":677139.09579983575},{"$f":"HLOOKUP(IN98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN99","v":690681.87771583244},{"$f":"HLOOKUP(IO98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO99","v":704495.5152701491},{"$f":"HLOOKUP(IP98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP99","v":718585.42557555216},{"$f":"HLOOKUP(IQ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ99","v":732957.13408706314},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU108:JN108))","v":390742.02122935822},{"$f":"HLOOKUP(IU98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU99","v":335416.21495358978},{"$f":"HLOOKUP(IV98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV99","v":342124.53925266158},{"$f":"HLOOKUP(IW98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW99","v":348967.03003771481},{"$f":"HLOOKUP(IX98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX99","v":355946.37063846912},{"$f":"HLOOKUP(IY98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY99","v":363065.29805123853},{"$f":"HLOOKUP(IZ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ99","v":370326.6040122633},{"$f":"HLOOKUP(JA98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA99","v":377733.13609250856},{"$f":"HLOOKUP(JB98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB99","v":385287.79881435871},{"$f":"HLOOKUP(JC98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC99","v":392993.55479064595},{"$f":"HLOOKUP(JD98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD99","v":400853.42588645889},{"$f":"HLOOKUP(JE98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE99","v":408870.49440418812},{"$f":"HLOOKUP(JF98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF99","v":417047.90429227188},{"$f":"HLOOKUP(JG98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG99","v":425388.86237811734},{"$f":"HLOOKUP(JH98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH99","v":433896.6396256797},{"$f":"HLOOKUP(JI98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI99","v":442574.57241819333},{"$f":"HLOOKUP(JJ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ99","v":451426.06386655715},{"$f":"HLOOKUP(JK98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK99","v":460454.58514388825},{"$f":"HLOOKUP(JL98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL99","v":469663.67684676603},{"$f":"HLOOKUP(JM98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM99","v":479056.95038370142},{"$f":"HLOOKUP(JN98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN99","v":488638.08939137543},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR108:KK108))","v":586113.03184403689},{"$f":"HLOOKUP(JR98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR99","v":503124.32243038464},{"$f":"HLOOKUP(JS98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS99","v":513186.80887899239},{"$f":"HLOOKUP(JT98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT99","v":523450.54505657224},{"$f":"HLOOKUP(JU98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU99","v":533919.55595770373},{"$f":"HLOOKUP(JV98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV99","v":544597.94707685779},{"$f":"HLOOKUP(JW98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW99","v":555489.90601839498},{"$f":"HLOOKUP(JX98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX99","v":566599.7041387629},{"$f":"HLOOKUP(JY98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY99","v":577931.6982215381},{"$f":"HLOOKUP(JZ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ99","v":589490.33218596887},{"$f":"HLOOKUP(KA98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA99","v":601280.13882968831},{"$f":"HLOOKUP(KB98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB99","v":613305.74160628219},{"$f":"HLOOKUP(KC98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC99","v":625571.85643840779},{"$f":"HLOOKUP(KD98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD99","v":638083.29356717598},{"$f":"HLOOKUP(KE98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE99","v":650844.95943851955},{"$f":"HLOOKUP(KF98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF99","v":663861.85862729},{"$f":"HLOOKUP(KG98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG99","v":677139.09579983575},{"$f":"HLOOKUP(KH98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH99","v":690681.87771583244},{"$f":"HLOOKUP(KI98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI99","v":704495.5152701491},{"$f":"HLOOKUP(KJ98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ99","v":718585.42557555216},{"$f":"HLOOKUP(KK98,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK99","v":732957.13408706314}]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C109:V109))","v":262729.66214216844},{"$f":"(C99+C100)*HLOOKUP(C98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":194832.70785086715},{"$f":"(D99+D100)*HLOOKUP(D98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":205504.50725790876},{"$f":"(E99+E100)*HLOOKUP(E98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":217343.85383676289},{"$f":"(F99+F100)*HLOOKUP(F98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227698.18623185399},{"$f":"(G99+G100)*HLOOKUP(G98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227274.701588258},{"$f":"(H99+H100)*HLOOKUP(H98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238625.63296612757},{"$f":"(I99+I100)*HLOOKUP(I98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241816.3350261008},{"$f":"(J99+J100)*HLOOKUP(J98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":254405.43620910338},{"$f":"(K99+K100)*HLOOKUP(K98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":256560.22738135268},{"$f":"(L99+L100)*HLOOKUP(L98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":267434.43265411136},{"$f":"(M99+M100)*HLOOKUP(M98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281466.89653339272},{"$f":"(N99+N100)*HLOOKUP(N98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281923.71962950559},{"$f":"(O99+O100)*HLOOKUP(O98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":306159.84531174775},{"$f":"(P99+P100)*HLOOKUP(P98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":311273.23876800231},{"$f":"(Q99+Q100)*HLOOKUP(Q98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":319336.06809337059},{"$f":"(R99+R100)*HLOOKUP(R98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":339834.88962946337},{"$f":"(S99+S100)*HLOOKUP(S98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":342024.55871325167},{"$f":"(T99+T100)*HLOOKUP(T98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":346969.85496984265},{"$f":"(U99+U100)*HLOOKUP(U98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411929.69891360478},{"$f":"(V99+V100)*HLOOKUP(V98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z109:AS109))","v":525459.32428433688},{"$f":"(Z99+Z100)*HLOOKUP(Z98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":389665.41570173431},{"$f":"(AA99+AA100)*HLOOKUP(AA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411009.01451581751},{"$f":"(AB99+AB100)*HLOOKUP(AB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":434687.70767352579},{"$f":"(AC99+AC100)*HLOOKUP(AC98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":455396.37246370799},{"$f":"(AD99+AD100)*HLOOKUP(AD98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":454549.403176516},{"$f":"(AE99+AE100)*HLOOKUP(AE98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477251.26593225513},{"$f":"(AF99+AF100)*HLOOKUP(AF98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483632.6700522016},{"$f":"(AG99+AG100)*HLOOKUP(AG98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":508810.87241820677},{"$f":"(AH99+AH100)*HLOOKUP(AH98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":513120.45476270537},{"$f":"(AI99+AI100)*HLOOKUP(AI98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":534868.86530822271},{"$f":"(AJ99+AJ100)*HLOOKUP(AJ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":562933.79306678544},{"$f":"(AK99+AK100)*HLOOKUP(AK98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":563847.43925901118},{"$f":"(AL99+AL100)*HLOOKUP(AL98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":612319.69062349549},{"$f":"(AM99+AM100)*HLOOKUP(AM98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":622546.47753600462},{"$f":"(AN99+AN100)*HLOOKUP(AN98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":638672.13618674118},{"$f":"(AO99+AO100)*HLOOKUP(AO98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":679669.77925892675},{"$f":"(AP99+AP100)*HLOOKUP(AP98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":684049.11742650333},{"$f":"(AQ99+AQ100)*HLOOKUP(AQ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":693939.7099396853},{"$f":"(AR99+AR100)*HLOOKUP(AR98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":823859.39782720956},{"$f":"(AS99+AS100)*HLOOKUP(AS98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW109:BP109))","v":1348835.3190334542},{"$f":"(AW99+AW100)*HLOOKUP(AW98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1000257.2054843626},{"$f":"(AX99+AX100)*HLOOKUP(AX98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1055045.461368728},{"$f":"(AY99+AY100)*HLOOKUP(AY98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1115827.8210369523},{"$f":"(AZ99+AZ100)*HLOOKUP(AZ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1168986.2239581791},{"$f":"(BA99+BA100)*HLOOKUP(BA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1166812.0840468602},{"$f":"(BB99+BB100)*HLOOKUP(BB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1225086.9549600298},{"$f":"(BC99+BC100)*HLOOKUP(BC98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1241467.7914286426},{"$f":"(BD99+BD100)*HLOOKUP(BD98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1306099.3376806648},{"$f":"(BE99+BE100)*HLOOKUP(BE98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1317161.8816453374},{"$f":"(BF99+BF100)*HLOOKUP(BF98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1372989.2747867324},{"$f":"(BG99+BG100)*HLOOKUP(BG98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1445030.9420241143},{"$f":"(BH99+BH100)*HLOOKUP(BH98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1447376.2391693369},{"$f":"(BI99+BI100)*HLOOKUP(BI98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1571802.7772701336},{"$f":"(BJ99+BJ100)*HLOOKUP(BJ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1598054.5740321549},{"$f":"(BK99+BK100)*HLOOKUP(BK98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1639448.5638722151},{"$f":"(BL99+BL100)*HLOOKUP(BL98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1744688.0494369771},{"$f":"(BM99+BM100)*HLOOKUP(BM98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1755929.6541082119},{"$f":"(BN99+BN100)*HLOOKUP(BN98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1781318.4518541028},{"$f":"(BO99+BO100)*HLOOKUP(BO98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2114817.6506725242},{"$f":"(BP99+BP100)*HLOOKUP(BP98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT109:CM109))","v":2697670.6380669083},{"$f":"(BT99+BT100)*HLOOKUP(BT98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2000514.4109687251},{"$f":"(BU99+BU100)*HLOOKUP(BU98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2110090.9227374559},{"$f":"(BV99+BV100)*HLOOKUP(BV98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2231655.6420739046},{"$f":"(BW99+BW100)*HLOOKUP(BW98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2337972.4479163582},{"$f":"(BX99+BX100)*HLOOKUP(BX98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2333624.1680937205},{"$f":"(BY99+BY100)*HLOOKUP(BY98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2450173.9099200596},{"$f":"(BZ99+BZ100)*HLOOKUP(BZ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2482935.5828572852},{"$f":"(CA99+CA100)*HLOOKUP(CA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2612198.6753613297},{"$f":"(CB99+CB100)*HLOOKUP(CB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2634323.7632906749},{"$f":"(CC99+CC100)*HLOOKUP(CC98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2745978.5495734648},{"$f":"(CD99+CD100)*HLOOKUP(CD98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2890061.8840482286},{"$f":"(CE99+CE100)*HLOOKUP(CE98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2894752.4783386737},{"$f":"(CF99+CF100)*HLOOKUP(CF98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3143605.5545402672},{"$f":"(CG99+CG100)*HLOOKUP(CG98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3196109.1480643097},{"$f":"(CH99+CH100)*HLOOKUP(CH98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3278897.1277444302},{"$f":"(CI99+CI100)*HLOOKUP(CI98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3489376.0988739543},{"$f":"(CJ99+CJ100)*HLOOKUP(CJ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3511859.3082164237},{"$f":"(CK99+CK100)*HLOOKUP(CK98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3562636.9037082056},{"$f":"(CL99+CL100)*HLOOKUP(CL98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4229635.3013450485},{"$f":"(CM99+CM100)*HLOOKUP(CM98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ109:DJ109))","v":5395341.2761338167},{"$f":"(CQ99+CQ100)*HLOOKUP(CQ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4001028.8219374502},{"$f":"(CR99+CR100)*HLOOKUP(CR98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4220181.8454749119},{"$f":"(CS99+CS100)*HLOOKUP(CS98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4463311.2841478093},{"$f":"(CT99+CT100)*HLOOKUP(CT98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4675944.8958327165},{"$f":"(CU99+CU100)*HLOOKUP(CU98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4667248.3361874409},{"$f":"(CV99+CV100)*HLOOKUP(CV98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4900347.8198401192},{"$f":"(CW99+CW100)*HLOOKUP(CW98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4965871.1657145703},{"$f":"(CX99+CX100)*HLOOKUP(CX98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5224397.3507226594},{"$f":"(CY99+CY100)*HLOOKUP(CY98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5268647.5265813498},{"$f":"(CZ99+CZ100)*HLOOKUP(CZ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5491957.0991469296},{"$f":"(DA99+DA100)*HLOOKUP(DA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5780123.7680964572},{"$f":"(DB99+DB100)*HLOOKUP(DB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5789504.9566773474},{"$f":"(DC99+DC100)*HLOOKUP(DC98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6287211.1090805344},{"$f":"(DD99+DD100)*HLOOKUP(DD98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6392218.2961286195},{"$f":"(DE99+DE100)*HLOOKUP(DE98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6557794.2554888604},{"$f":"(DF99+DF100)*HLOOKUP(DF98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6978752.1977479085},{"$f":"(DG99+DG100)*HLOOKUP(DG98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7023718.6164328475},{"$f":"(DH99+DH100)*HLOOKUP(DH98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7125273.8074164111},{"$f":"(DI99+DI100)*HLOOKUP(DI98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8459270.6026900969},{"$f":"(DJ99+DJ100)*HLOOKUP(DJ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN109:EG109))","v":1524770.3606465131},{"$f":"(DN99+DN100)*HLOOKUP(DN98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1130725.5366344969},{"$f":"(DO99+DO100)*HLOOKUP(DO98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1192660.086764649},{"$f":"(DP99+DP100)*HLOOKUP(DP98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1261370.5803026417},{"$f":"(DQ99+DQ100)*HLOOKUP(DQ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1321462.6879527241},{"$f":"(DR99+DR100)*HLOOKUP(DR98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1319004.9645747116},{"$f":"(DS99+DS100)*HLOOKUP(DS98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1384880.9056069902},{"$f":"(DT99+DT100)*HLOOKUP(DT98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1403398.372919335},{"$f":"(DU99+DU100)*HLOOKUP(DU98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1476460.1208564036},{"$f":"(DV99+DV100)*HLOOKUP(DV98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1488965.6053382074},{"$f":"(DW99+DW100)*HLOOKUP(DW98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1552074.8323676104},{"$f":"(DX99+DX100)*HLOOKUP(DX98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1633513.2388098685},{"$f":"(DY99+DY100)*HLOOKUP(DY98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1636164.4442783806},{"$f":"(DZ99+DZ100)*HLOOKUP(DZ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1776820.5308271076},{"$f":"(EA99+EA100)*HLOOKUP(EA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1806496.4749928706},{"$f":"(EB99+EB100)*HLOOKUP(EB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853289.6808990259},{"$f":"(EC99+EC100)*HLOOKUP(EC98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1972256.0558852786},{"$f":"(ED99+ED100)*HLOOKUP(ED98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1984963.9568179785},{"$f":"(EE99+EE100)*HLOOKUP(EE98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2013664.3368785509},{"$f":"(EF99+EF100)*HLOOKUP(EF98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2390663.4311950277},{"$f":"(EG99+EG100)*HLOOKUP(EG98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK109:FD109))","v":1559957.3689691254},{"$f":"(EK99+EK100)*HLOOKUP(EK98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1156819.2028645237},{"$f":"(EL99+EL100)*HLOOKUP(EL98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1220183.0118438334},{"$f":"(EM99+EM100)*HLOOKUP(EM98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1290479.1321557795},{"$f":"(EN99+EN100)*HLOOKUP(EN98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1351957.9807516332},{"$f":"(EO99+EO100)*HLOOKUP(EO98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1349443.5406802818},{"$f":"(EP99+EP100)*HLOOKUP(EP98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1416839.6957363824},{"$f":"(EQ99+EQ100)*HLOOKUP(EQ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1435784.4892174734},{"$f":"(ER99+ER100)*HLOOKUP(ER98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1510532.2774915514},{"$f":"(ES99+ES100)*HLOOKUP(ES98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1523326.3500767816},{"$f":"(ET99+ET100)*HLOOKUP(ET98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1587891.9438837862},{"$f":"(EU99+EU100)*HLOOKUP(EU98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671209.6981670193},{"$f":"(EV99+EV100)*HLOOKUP(EV98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673922.0853001894},{"$f":"(EW99+EW100)*HLOOKUP(EW98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1817824.0815385024},{"$f":"(EX99+EX100)*HLOOKUP(EX98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1848184.8551850137},{"$f":"(EY99+EY100)*HLOOKUP(EY98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1896057.904304388},{"$f":"(EZ99+EZ100)*HLOOKUP(EZ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2017769.6571749388},{"$f":"(FA99+FA100)*HLOOKUP(FA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2030770.817359932},{"$f":"(FB99+FB100)*HLOOKUP(FB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2060133.5138834405},{"$f":"(FC99+FC100)*HLOOKUP(FC98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2445832.5872995281},{"$f":"(FD99+FD100)*HLOOKUP(FD98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592}]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C110:V110))","v":7659.6205700927794},{"$f":"SUM(C108:C109)*Misc_Rev","v":5680.1527646841805},5991.278404597072,6336.442714756985,6638.3129214034716,6625.9666501040738,6956.8917034944825,7049.913431350943,7416.9360872402003,7479.7568690759563,7796.7834495979623,8205.8859015345315,8219.204122078605,8925.7841302186935,9074.8600030423386,9309.9237291941263,9907.546372257375,9971.3839847261388,10115.559151790792,12009.398442127233,11758.336301094938,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z110:AS110))","v":15319.241140185559},{"$f":"SUM(Z108:Z109)*Misc_Rev","v":11360.305529368361},11982.556809194144,12672.88542951397,13276.625842806943,13251.933300208148,13913.783406988965,14099.826862701886,14833.872174480401,14959.513738151913,15593.566899195925,16411.771803069063,16438.40824415721,17851.568260437387,18149.720006084677,18619.847458388253,19815.09274451475,19942.767969452278,20231.118303581585,24018.796884254465,23516.672602189876,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW110:BP110))","v":39323.944891101324},{"$f":"SUM(AW108:AW109)*Misc_Rev","v":29161.498568691106},30758.795380743893,32530.844294511306,34080.624373276754,34017.239498302166,35716.185084904711,36193.751991310644,38078.020090742102,38400.537497488171,40028.129317132392,42128.432083771026,42196.806876742849,45824.338168533475,46589.683051333443,47796.48343113056,50864.635393285629,51192.37313587081,51932.558145354509,61655.393787706773,60366.45868865704,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT110:CM110))","v":78647.889782202648},{"$f":"SUM(BT108:BT109)*Misc_Rev","v":58322.997137382212},61517.590761487787,65061.688589022611,68161.248746553509,68034.478996604332,71432.370169809423,72387.503982621289,76156.040181484204,76801.074994976341,80056.258634264785,84256.864167542051,84393.613753485697,91648.676337066951,93179.366102666885,95592.966862261121,101729.27078657126,102384.74627174162,103865.11629070902,123310.78757541355,120732.91737731408,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ110:DJ110))","v":157295.7795644053},{"$f":"SUM(CQ108:CQ109)*Misc_Rev","v":116645.99427476442},123035.18152297557,130123.37717804522,136322.49749310702,136068.95799320866,142864.74033961885,144775.00796524258,152312.08036296841,153602.14998995268,160112.51726852957,168513.7283350841,168787.22750697139,183297.3526741339,186358.73220533377,191185.93372452224,203458.54157314252,204769.49254348324,207730.23258141804,246621.57515082709,241465.83475462816,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN110:EG110))","v":44453.15509428845},{"$f":"SUM(DN108:DN109)*Misc_Rev","v":32965.172295042124},34770.812169536577,36773.997898143214,38525.923204573715,38454.27073721114,40374.817922066191,40914.676164090291,43044.718363447588,43409.303258030101,45249.189662845311,47623.444964262904,47700.738208491908,51801.425755733493,52666.598231942146,54030.8073569302,57499.153053279413,57869.639197071345,58706.370077357271,69697.401673059838,68240.344604568832,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK110:FD110))","v":45478.99713492587},{"$f":"SUM(EK108:EK109)*Misc_Rev","v":33725.907040312326},35573.21552729512,37622.628618869596,39414.982970833116,39341.676984992933,41306.54448949849,41858.860998646218,44038.058017988689,44411.056410138488,46293.401731987906,48722.447540361281,48801.524474841724,52996.843273173494,53881.981268063886,55277.672142090123,58826.056585278166,59205.092409311459,60061.132463757822,71305.803250130441,69815.121787751181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX110:IQ110))","v":17087.539330381056},{"$f":"SUM(HX108:HX109)*Misc_Rev","v":14668.086496135435},{"$f":"SUM(HY108:HY109)*Misc_Rev","v":14961.448226058143},{"$f":"SUM(HZ108:HZ109)*Misc_Rev","v":15260.677190579305},15565.89073439089,15877.208549078712,16194.752720060287,16518.647774461493,16849.02072995072,17186.001144549737,17529.721167440734,17880.315590789549,18237.92190260534,18602.680340657447,18974.733947470599,19354.228626420012,19741.31319894841,20136.139462927378,20538.862252185925,20949.639497229648,21368.632287174238,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU110:JN110))","v":11391.692886920704},{"$f":"SUM(IU108:IU109)*Misc_Rev","v":9778.724330756957},{"$f":"SUM(IV108:IV109)*Misc_Rev","v":9974.2988173720951},{"$f":"SUM(IW108:IW109)*Misc_Rev","v":10173.784793719537},10377.260489593928,10584.805699385808,10796.501813373525,11012.431849640994,11232.680486633813,11457.334096366492,11686.480778293822,11920.210393859701,12158.614601736894,12401.786893771632,12649.822631647066,12902.819084280009,13160.875465965606,13424.092975284917,13692.574834790617,13966.426331486431,14245.754858116159,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR110:KK110))","v":17087.539330381056},{"$f":"SUM(JR108:JR109)*Misc_Rev","v":14668.086496135433},{"$f":"SUM(JS108:JS109)*Misc_Rev","v":14961.448226058144},{"$f":"SUM(JT108:JT109)*Misc_Rev","v":15260.677190579307},15565.890734390894,15877.208549078712,16194.752720060287,16518.647774461493,16849.02072995072,17186.001144549737,17529.721167440734,17880.315590789549,18237.92190260534,18602.680340657447,18974.733947470599,19354.228626420012,19741.31319894841,20136.139462927378,20538.862252185925,20949.639497229648,21368.632287174238]
["Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C111:V111))","v":270389.28271226125},{"$f":"SUM(C108:C110)","v":200512.86061555133},{"$f":"SUM(D108:D110)","v":211495.78566250583},223680.29655151989,234336.49915325746,233900.66823836206,245582.52466962204,248866.24845745176,261822.37229634359,264039.98425042862,275231.2161037093,289672.78243492724,290142.9237515842,315085.62944196642,320348.09877104464,328645.99182256474,349742.43600172072,351995.94269797782,357085.41412163345,423939.097355732,415076.45049108384,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z111:AS111))","v":540778.5654245225},{"$f":"SUM(Z108:Z110)","v":401025.72123110265},{"$f":"SUM(AA108:AA110)","v":422991.57132501167},447360.59310303978,468672.99830651493,467801.33647672413,491165.04933924408,497732.49691490352,523644.74459268717,528079.96850085724,550462.43220741861,579345.56486985448,580285.84750316839,630171.25888393284,640696.19754208927,657291.98364512948,699484.87200344144,703991.88539595564,714170.82824326691,847878.19471146399,830152.90098216769,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW111:BP111))","v":1388159.2639245554},{"$f":"SUM(AW108:AW110)","v":1029418.7040530536},1085804.2567494719,1148358.6653314636,1203066.8483314558,1200829.3235451623,1260803.1400449346,1277661.5434199532,1344177.3577714069,1355562.4191428255,1413017.4041038647,1487159.3741078854,1489573.0460460796,1617627.1154386671,1644644.2570834884,1687245.0473033458,1795552.6848302628,1807122.0272440827,1833251.0099994573,2176473.044460231,2130972.8485033326,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT111:CM111))","v":2776318.5278491108},{"$f":"SUM(BT108:BT110)","v":2058837.4081061073},2171608.5134989438,2296717.3306629271,2406133.6966629117,2401658.6470903247,2521606.2800898692,2555323.0868399064,2688354.7155428138,2711124.8382856511,2826034.8082077294,2974318.7482157708,2979146.0920921592,3235254.2308773343,3289288.5141669768,3374490.0946066915,3591105.3696605256,3614244.0544881653,3666502.0199989146,4352946.0889204619,4261945.6970066652,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ111:DJ111))","v":5552637.0556982215},{"$f":"SUM(CQ108:CQ110)","v":4117674.8162122145},4343217.0269978875,4593434.6613258542,4812267.3933258234,4803317.2941806493,5043212.5601797383,5110646.1736798128,5376709.4310856275,5422249.6765713021,5652069.6164154587,5948637.4964315416,5958292.1841843184,6470508.4617546685,6578577.0283339536,6748980.189213383,7182210.7393210512,7228488.1089763306,7333004.0399978291,8705892.1778409239,8523891.3940133303,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN111:EG111))","v":1569223.5157408018},{"$f":"SUM(DN108:DN110)","v":1163690.708929539},1227430.8989341855,1298144.578200785,1359988.6111572979,1357459.2353119229,1425255.7235290564,1444313.0490834254,1519504.8392198512,1532374.9085962377,1597324.0220304558,1681136.6837741314,1683865.1824868724,1828621.956582841,1859163.0732248127,1907320.488255956,2029755.2089385581,2042833.5960150498,2072370.7069559081,2460360.8328680876,2408925.8287428976,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK111:FD111))","v":1605436.3661040515},{"$f":"SUM(EK108:EK110)","v":1190545.1099048362},1255756.2273711285,1328101.7607746492,1391372.9637224663,1388785.2176652749,1458146.2402258809,1477643.3502161196,1554570.33550954,1567737.4064869201,1634185.3456157742,1719932.1457073805,1722723.6097750312,1870820.9248116759,1902066.8364530776,1951335.576446478,2076595.713760217,2089975.9097692436,2120194.6463471982,2517138.3905496583,2464516.4247908103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX111:IQ111))","v":603200.57117441809},{"$f":"SUM(HX108:HX110)","v":517792.40892652015},{"$f":"SUM(HY108:HY110)","v":528148.25710505049},538711.22224715154,549485.44669209456,560475.15562593646,571684.65873845527,583118.35191322444,594780.71895148885,606676.33333051857,618809.85999712907,631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,725034.37752233504,739535.06507278176,754325.76637423737,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU111:JN111))","v":402133.71411627869},{"$f":"SUM(IU108:IU110)","v":345194.93928434671},{"$f":"SUM(IV108:IV110)","v":352098.8380700337},359140.81483143434,366323.63112806302,373650.10375062434,381123.10582563683,388745.56794214953,396520.47930099251,404450.88888701244,412539.90666475269,420790.70479804784,429206.51889400877,437790.64927188895,446546.46225732676,455477.39150247333,464586.93933252274,473878.67811917316,483356.25168155663,493023.37671518786,502883.84424949158,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR111:KK111))","v":603200.57117441809},{"$f":"SUM(JR108:JR110)","v":517792.40892652009},{"$f":"SUM(JS108:JS110)","v":528148.25710505049},538711.22224715154,549485.44669209467,560475.15562593646,571684.65873845527,583118.35191322444,594780.71895148885,606676.33333051857,618809.85999712907,631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,725034.37752233504,739535.06507278176,754325.76637423737]
[]
["Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C113:V113))","v":1523038.7671624566},{"$f":"C111+C106","v":1693642.0328281175},{"$f":"D111+D106","v":1641304.7276451148},1588510.8039645446,1540986.528142056,1487265.0132278001,1447779.2544336063,1400030.8525581802,1364575.4290572146,1323485.54668643,1293993.7775266818,1706035.7141947136,1653122.1425885684,1623269.8962734193,1579742.1439061589,1543586.5578183036,1522132.2766521536,1482000.2190233914,1447049.3608358623,1478386.6260471842,1436358.1389455355,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z113:AS113))","v":2996168.3588169874},{"$f":"Z111+Z106","v":3327312.2389377854},{"$f":"AA111+AA106","v":3225258.1864151848},3122359.369737003,3029721.6744054155,2924489.3560249,2847642.2461499679,2754264.8319806377,2685366.4918740122,2604990.5531699089,2547703.8198043965,3355517.8166440767,3251909.3117244584,3194481.914463358,3109457.9593775254,3039001.1819789289,2997869.6525706379,2919376.4531622981,2851150.1773337694,2915315.3722959859,2832653.3952275408,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW113:BP113))","v":7035541.1108125933},{"$f":"AW111+AW106","v":7931488.3098658947},{"$f":"AX111+AX106","v":7663827.4312052121},7394029.7673273273,7147451.0992668178,6866116.5372549389,6656239.0722936764,6403246.194207659,6211471.8065750925,5987681.0553738652,5821513.5376966149,8020360.8748840494,7738621.8399865683,7575240.0783582358,7338062.1356619038,7135925.8421702245,7007603.8962479476,6782543.6552125718,6582180.8363593929,6719179.8198674619,6477587.5417730715,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT113:CM113))","v":13167501.126123101},{"$f":"BT111+BT106","v":14758645.482801735},{"$f":"BU111+BU106","v":14275171.154497504},13788752.158335315,13343800.718383977,12825787.120316312,12449208.395427555,11986398.844289284,11644176.501341594,11234223.128950763,10937667.694018388,14995409.509643918,14477395.87294266,14197262.082649343,13765177.410751265,13400062.757161753,13181279.598669071,12769019.849950189,12404532.900501199,12711526.555669773,12259716.732622987,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ113:DJ113))","v":23624258.965739939},{"$f":"CQ111+CQ106","v":26204297.554813303},{"$f":"CR111+CR106","v":25392891.18525625},24579582.187712613,23834296.996318974,22932236.378051929,22308607.543375708,21512517.056200467,20952051.667257421,20245029.312510625,19759257.243912254,26854882.298915263,25955248.324793883,25534869.943097282,24797514.239784881,24184758.732787393,23860774.615857638,23149837.318475492,22529579.48434962,23242553.859144066,22433058.412476495,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN113:EG113))","v":7268435.3726441702},{"$f":"DN111+DN106","v":7377659.5678422125},{"$f":"DO111+DO106","v":7319922.9967094865},7261461.7727760039,7197778.9624987533,7073161.5971457949,7022120.0011643888,6925411.8965369007,6887748.2172213746,6789733.7113555782,6744736.1426280849,7696601.9041555729,7604138.886509574,7647180.3312567789,7579436.1958005466,7532559.6080438215,7563050.6036216747,7487124.923030491,7430459.8654364301,7734231.2687126044,7599660.2644786201,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK113:FD113))","v":8380665.8084962508},{"$f":"EK111+EK106","v":8620862.0505548529},{"$f":"EL111+EL106","v":8534502.3093074281},8445810.2621061374,8352434.6278686114,8197333.9513752563,8118083.8312994465,7992653.7282954147,7928137.3267430663,7802196.4099598294,7730608.5693370588,8872816.063592514,8755443.1645025685,8775329.7820806075,8682475.2175401598,8611533.685958026,8620275.5183371641,8520643.7493078038,8441186.9110789057,8730790.0570415445,8572060.5332454089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX113:IQ113))","v":7414289.9443253493},{"$f":"HX111+HX106","v":7664604.686453863},{"$f":"HY111+HY106","v":7472413.7808301076},7268972.4706055149,7070222.6336086672,6875861.4294428034,6685614.3212959711,6499223.03785,6316449.5915297428,6135964.3868841752,5956305.5863736272,9343110.3442529235,9108830.7027238309,8860836.8807636295,8618561.9384896047,8381636.7151479535,8149726.5518968273,7922516.6174405264,7699716.8062529229,7479706.3488983633,7260703.2735730559,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU113:JN113))","v":45024436.842842571},{"$f":"IU111+IU106","v":46463605.464040495},{"$f":"IV111+IV106","v":45523381.107488222},44482117.822637379,43477943.429854333,42508161.028339639,41570317.644984849,40662099.849103943,39781368.556885786,38916520.159989513,38054803.110453255,53996130.170690715,52908562.41934374,51703900.871132001,50542291.647271819,49420608.997311488,48336010.000677809,47285813.54302302,46267540.668855727,45267739.294301935,44271626.438968711,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR113:KK113))","v":47088189.115907401},{"$f":"JR111+JR106","v":48577185.654643245},{"$f":"JS111+JS106","v":47597403.090267234},46512190.94611235,45465723.679973669,44455186.996217415,43478021.216897011,42531812.327692904,41614328.306057967,40713458.346621767,39815893.471977852,56456896.894915059,55323671.162861019,54068265.236133158,52857835.77722729,51689121.012297802,50559154.393015906,49465138.275902525,48404486.041559964,47363157.6537764,46325723.942279637]
[]
["Fixed $/kW",{"$f":"B106/'Resource Options'!$J$28/1000","v":250.52989689003923},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Y106/'Resource Options'!$J$29/1000","v":491.07795867849296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AV106/'Resource Options'!$J$30/1000","v":225.89527387552141},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BS106/'Resource Options'!$J$31/1000","v":415.64730393095954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CP106/'Resource Options'!$J$32/1000","v":722.86487640166854},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DM106/'Resource Options'!$J$33/1000","v":227.96847427613463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EJ106/'Resource Options'!$J$34/1000","v":271.00917769568804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HW106/'Resource Options'!$J$37/1000","v":272.44357492603717},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IT106/'Resource Options'!$J$38/1000","v":446.22303128726281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"JQ106/'Resource Options'!$J$39/1000","v":464.84988544732988}]
["Fixed $/kWh",{"$f":"B106/'Resource Options'!$K$28/1000","v":62.632474222509806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Y106/'Resource Options'!$K$29/1000","v":61.38474483481162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AV106/'Resource Options'!$K$30/1000","v":56.473818468880353},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BS106/'Resource Options'!$K$31/1000","v":51.955912991369942},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CP106/'Resource Options'!$K$32/1000","v":45.179054775104284},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DM106/'Resource Options'!$K$33/1000","v":56.992118569033657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EJ106/'Resource Options'!$K$34/1000","v":67.75229442392201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HW106/'Resource Options'!$K$37/1000","v":17.027723432877323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IT106/'Resource Options'!$K$38/1000","v":27.888939455453926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"JQ106/'Resource Options'!$K$39/1000","v":19.368745226972077}]
["Variable $/MWh",{"$f":"B111/C99","v":37.039627768802909},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Y111/Z99","v":37.039627768802909},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AV111/AW99","v":38.031760655467274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BS111/BT99","v":38.031760655467274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CP111/CQ99","v":38.031760655467274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DM111/DN99","v":42.992425088789091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EJ111/EK99","v":43.984557975453463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HW111/HX99","v":4.1315107614686166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IT111/IU99","v":0.68858512691143614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"JQ111/JR99","v":0.68858512691143614}]
["All per $/MWh",{"$f":"B113/(C99-C100)","v":237.08573585966013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Y113/(Z99-Z100)","v":233.20114872485891},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AV113/(AW99-AW100)","v":226.77005997784346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BS113/(BT99-BT100)","v":212.20791500601291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CP113/(CQ99-CQ100)","v":190.36469754826703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DM113/(DN99-DN100)","v":284.47887955554484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EJ113/(EK99-EK100)","v":342.69743645455941},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HW113/(HX99-HX101)","v":78.127396673607478},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IT113/(IU99-IU101)","v":95.181035098178953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"JQ113/(JR99-JR101)","v":66.362519189226276}]
[]
[{"$f":"C121&\" \"&'Resource Options'!$B$28","v":"2027 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z121&\" \"&'Resource Options'!$B$29","v":"2027 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW121&\" \"&'Resource Options'!$B$30","v":"2027 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT121&\" \"&'Resource Options'!$B$31","v":"2027 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ121&\" \"&'Resource Options'!$B$32","v":"2027 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN121&\" \"&'Resource Options'!$B$33","v":"2027 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK121&\" \"&'Resource Options'!$B$34","v":"2027 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX121&\" \"&'Resource Options'!$B$37","v":"2027 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU121&\" \"&'Resource Options'!$B$38","v":"2027 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR121&\" \"&'Resource Options'!$B$39","v":"2027 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Year",null,{"$f":"C98+1","v":2027},{"$f":"C121+1","v":2028},{"$f":"D121+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,{"$f":"Z98+1","v":2027},{"$f":"Z121+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,{"$f":"AW98+1","v":2027},{"$f":"AW121+1","v":2028},{"$f":"AX121+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,{"$f":"BT98+1","v":2027},{"$f":"BT121+1","v":2028},{"$f":"BU121+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,{"$f":"CQ98+1","v":2027},{"$f":"CQ121+1","v":2028},{"$f":"CR121+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,{"$f":"DN98+1","v":2027},{"$f":"DN121+1","v":2028},{"$f":"DO121+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,{"$f":"EK98+1","v":2027},{"$f":"EK121+1","v":2028},{"$f":"EL121+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,{"$f":"HX98+1","v":2027},{"$f":"HX121+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,{"$f":"IU98+1","v":2027},{"$f":"IU121+1","v":2028},{"$f":"IV121+1","v":2029},{"$f":"IW121+1","v":2030},{"$f":"IX121+1","v":2031},{"$f":"IY121+1","v":2032},{"$f":"IZ121+1","v":2033},{"$f":"JA121+1","v":2034},{"$f":"JB121+1","v":2035},{"$f":"JC121+1","v":2036},{"$f":"JD121+1","v":2037},{"$f":"JE121+1","v":2038},{"$f":"JF121+1","v":2039},{"$f":"JG121+1","v":2040},{"$f":"JH121+1","v":2041},{"$f":"JI121+1","v":2042},{"$f":"JJ121+1","v":2043},{"$f":"JK121+1","v":2044},{"$f":"JL121+1","v":2045},{"$f":"JM121+1","v":2046},null,"Year",null,{"$f":"JR98+1","v":2027},{"$f":"JR121+1","v":2028},{"$f":"JS121+1","v":2029},{"$f":"JT121+1","v":2030},{"$f":"JU121+1","v":2031},{"$f":"JV121+1","v":2032},{"$f":"JW121+1","v":2033},{"$f":"JX121+1","v":2034},{"$f":"JY121+1","v":2035},{"$f":"JZ121+1","v":2036},{"$f":"KA121+1","v":2037},{"$f":"KB121+1","v":2038},{"$f":"KC121+1","v":2039},{"$f":"KD121+1","v":2040},{"$f":"KE121+1","v":2041},{"$f":"KF121+1","v":2042},{"$f":"KG121+1","v":2043},{"$f":"KH121+1","v":2044},{"$f":"KI121+1","v":2045},{"$f":"KJ121+1","v":2046}]
["MWh",null,{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},null,"MWh",null,{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},null,"MWh",null,{"$f":"'Resource Options'!$K$30*365","v":36500},{"$f":"AW122","v":36500},{"$f":"AX122","v":36500},{"$f":"AY122","v":36500},{"$f":"AZ122","v":36500},{"$f":"BA122","v":36500},{"$f":"BB122","v":36500},{"$f":"BC122","v":36500},{"$f":"BD122","v":36500},{"$f":"BE122","v":36500},{"$f":"BF122","v":36500},{"$f":"BG122","v":36500},{"$f":"BH122","v":36500},{"$f":"BI122","v":36500},{"$f":"BJ122","v":36500},{"$f":"BK122","v":36500},{"$f":"BL122","v":36500},{"$f":"BM122","v":36500},{"$f":"BN122","v":36500},{"$f":"BO122","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":73000},{"$f":"BT122","v":73000},{"$f":"BU122","v":73000},{"$f":"BV122","v":73000},{"$f":"BW122","v":73000},{"$f":"BX122","v":73000},{"$f":"BY122","v":73000},{"$f":"BZ122","v":73000},{"$f":"CA122","v":73000},{"$f":"CB122","v":73000},{"$f":"CC122","v":73000},{"$f":"CD122","v":73000},{"$f":"CE122","v":73000},{"$f":"CF122","v":73000},{"$f":"CG122","v":73000},{"$f":"CH122","v":73000},{"$f":"CI122","v":73000},{"$f":"CJ122","v":73000},{"$f":"CK122","v":73000},{"$f":"CL122","v":73000},null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":146000},{"$f":"CQ122","v":146000},{"$f":"CR122","v":146000},{"$f":"CS122","v":146000},{"$f":"CT122","v":146000},{"$f":"CU122","v":146000},{"$f":"CV122","v":146000},{"$f":"CW122","v":146000},{"$f":"CX122","v":146000},{"$f":"CY122","v":146000},{"$f":"CZ122","v":146000},{"$f":"DA122","v":146000},{"$f":"DB122","v":146000},{"$f":"DC122","v":146000},{"$f":"DD122","v":146000},{"$f":"DE122","v":146000},{"$f":"DF122","v":146000},{"$f":"DG122","v":146000},{"$f":"DH122","v":146000},{"$f":"DI122","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"DN122","v":36500},{"$f":"DO122","v":36500},{"$f":"DP122","v":36500},{"$f":"DQ122","v":36500},{"$f":"DR122","v":36500},{"$f":"DS122","v":36500},{"$f":"DT122","v":36500},{"$f":"DU122","v":36500},{"$f":"DV122","v":36500},{"$f":"DW122","v":36500},{"$f":"DX122","v":36500},{"$f":"DY122","v":36500},{"$f":"DZ122","v":36500},{"$f":"EA122","v":36500},{"$f":"EB122","v":36500},{"$f":"EC122","v":36500},{"$f":"ED122","v":36500},{"$f":"EE122","v":36500},{"$f":"EF122","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":36500},{"$f":"EK122","v":36500},{"$f":"EL122","v":36500},{"$f":"EM122","v":36500},{"$f":"EN122","v":36500},{"$f":"EO122","v":36500},{"$f":"EP122","v":36500},{"$f":"EQ122","v":36500},{"$f":"ER122","v":36500},{"$f":"ES122","v":36500},{"$f":"ET122","v":36500},{"$f":"EU122","v":36500},{"$f":"EV122","v":36500},{"$f":"EW122","v":36500},{"$f":"EX122","v":36500},{"$f":"EY122","v":36500},{"$f":"EZ122","v":36500},{"$f":"FA122","v":36500},{"$f":"FB122","v":36500},{"$f":"FC122","v":36500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":146000},{"$f":"HX122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HY122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HZ122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IA122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IB122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IC122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"ID122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IE122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IF122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IG122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IH122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"II122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IJ122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IK122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IL122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IM122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IN122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IO122*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IP122*(1-'Resource Options'!$AA$37)","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":584000},{"$f":"IU122","v":584000},{"$f":"IV122","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":876000},{"$f":"JR122","v":876000},{"$f":"JS122","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
["Storage Losses",null,{"$f":"C122*(1-'Resource Options'!$W$28)","v":876},{"$f":"D122*(1-'Resource Options'!$W$28)","v":876},{"$f":"E122*(1-'Resource Options'!$W$28)","v":876},{"$f":"F122*(1-'Resource Options'!$W$28)","v":876},{"$f":"G122*(1-'Resource Options'!$W$28)","v":876},{"$f":"H122*(1-'Resource Options'!$W$28)","v":876},{"$f":"I122*(1-'Resource Options'!$W$28)","v":876},{"$f":"J122*(1-'Resource Options'!$W$28)","v":876},{"$f":"K122*(1-'Resource Options'!$W$28)","v":876},{"$f":"L122*(1-'Resource Options'!$W$28)","v":876},{"$f":"M122*(1-'Resource Options'!$W$28)","v":876},{"$f":"N122*(1-'Resource Options'!$W$28)","v":876},{"$f":"O122*(1-'Resource Options'!$W$28)","v":876},{"$f":"P122*(1-'Resource Options'!$W$28)","v":876},{"$f":"Q122*(1-'Resource Options'!$W$28)","v":876},{"$f":"R122*(1-'Resource Options'!$W$28)","v":876},{"$f":"S122*(1-'Resource Options'!$W$28)","v":876},{"$f":"T122*(1-'Resource Options'!$W$28)","v":876},{"$f":"U122*(1-'Resource Options'!$W$28)","v":876},{"$f":"V122*(1-'Resource Options'!$W$28)","v":876},null,"Storage Losses",null,{"$f":"Z122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AA122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AB122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AC122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AD122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AE122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AF122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AG122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AH122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AI122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AJ122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AK122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AL122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AM122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AN122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AO122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AP122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AQ122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AR122*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AS122*(1-'Resource Options'!$W$29)","v":1752},null,"Storage Losses",null,{"$f":"AW122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AX122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AY122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AZ122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BA122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BB122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BC122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BD122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BE122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BF122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BG122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BH122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BI122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BJ122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BK122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BL122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BM122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BN122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BO122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BP122*(1-'Resource Options'!$W$30)","v":5475.0000000000009},null,"Storage Losses",null,{"$f":"BT122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BU122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BV122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BW122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BX122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BY122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BZ122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CA122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CB122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CC122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CD122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CE122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CF122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CG122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CH122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CI122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CJ122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CK122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CL122*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CM122*(1-'Resource Options'!$W$31)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"CQ122*(1-'Resource Options'!$W$32)","v":21900.000000000004},{"$f":"CR122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CS122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CT122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CU122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CV122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CW122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CX122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CY122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CZ122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DA122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DB122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DC122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DD122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DE122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DF122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DG122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DH122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DI122*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DJ122*(1-'Resource Options'!$W$30)","v":21900.000000000004},null,"Storage Losses",null,{"$f":"DN122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DO122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DP122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DQ122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DR122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DS122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DT122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DU122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DV122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DW122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DX122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DY122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DZ122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EA122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EB122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EC122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"ED122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EE122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EF122*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EG122*(1-'Resource Options'!$W$33)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"EK122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EL122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EM122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EN122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EO122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EP122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EQ122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ER122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ES122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ET122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EU122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EV122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EW122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EX122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EY122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EZ122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FA122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FB122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FC122*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FD122*(1-'Resource Options'!$W$34)","v":12044.999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP122*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ122*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM122*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN122*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ122*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK122*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C125:V125))","v":361302.55387646129},{"$f":"HLOOKUP(C121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":310145.13026530563},{"$f":"HLOOKUP(D121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":316348.0328706117},{"$f":"HLOOKUP(E121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":322674.99352802394},{"$f":"HLOOKUP(F121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":329128.49339858443},{"$f":"HLOOKUP(G121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":335711.06326655613},{"$f":"HLOOKUP(H121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":342425.28453188727},{"$f":"HLOOKUP(I121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":349273.79022252513},{"$f":"HLOOKUP(J121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":356259.26602697553},{"$f":"HLOOKUP(K121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":363384.4513475151},{"$f":"HLOOKUP(L121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":370652.14037446544},{"$f":"HLOOKUP(M121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":378065.18318195478},{"$f":"HLOOKUP(N121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":385626.48684559396},{"$f":"HLOOKUP(O121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":393339.01658250572},{"$f":"HLOOKUP(P121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":401205.79691415583},{"$f":"HLOOKUP(Q121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":409229.91285243904},{"$f":"HLOOKUP(R121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":417414.51110948774},{"$f":"HLOOKUP(S121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":425762.80133167759},{"$f":"HLOOKUP(T121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":434278.05735831108},{"$f":"HLOOKUP(U121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":442963.61850547726},{"$f":"HLOOKUP(V121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":451822.89087558683},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z125:AS125))","v":709223.53168342379},{"$f":"HLOOKUP(Z121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":608803.40385411854},{"$f":"HLOOKUP(AA121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":620979.47193120082},{"$f":"HLOOKUP(AB121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":633399.06136982469},{"$f":"HLOOKUP(AC121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":646067.04259722144},{"$f":"HLOOKUP(AD121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":658988.38344916562},{"$f":"HLOOKUP(AE121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":672168.15111814917},{"$f":"HLOOKUP(AF121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":685611.51414051221},{"$f":"HLOOKUP(AG121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":699323.74442332226},{"$f":"HLOOKUP(AH121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":713310.21931178879},{"$f":"HLOOKUP(AI121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":727576.42369802471},{"$f":"HLOOKUP(AJ121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":742127.95217198529},{"$f":"HLOOKUP(AK121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":756970.51121542498},{"$f":"HLOOKUP(AL121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":772109.92143973336},{"$f":"HLOOKUP(AM121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":787552.11986852821},{"$f":"HLOOKUP(AN121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":803303.16226589889},{"$f":"HLOOKUP(AO121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":819369.22551121691},{"$f":"HLOOKUP(AP121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":835756.61002144101},{"$f":"HLOOKUP(AQ121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":852471.74222186976},{"$f":"HLOOKUP(AR121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":869521.17706630728},{"$f":"HLOOKUP(AS121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":886911.60060763371},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW125:BP125))","v":1497808.2922598915},{"$f":"HLOOKUP(AW121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1393068.5434416647},{"$f":"AW125*(1+'Fixed O&M'!$A$28)","v":1393068.5434416647},{"$f":"AX125*(1+'Fixed O&M'!$A$28)","v":1393068.5434416647},{"$f":"AY125*(1+'Fixed O&M'!$A$28)","v":1393068.5434416647},{"$f":"AZ125*(1+'Fixed O&M'!$A$28)","v":1393068.5434416647},{"$f":"BA125*(1+'Fixed O&M'!$A$28)","v":1393068.5434416647},{"$f":"BB125*(1+'Fixed O&M'!$A$28)","v":1393068.5434416647},{"$f":"BC125*(1+'Fixed O&M'!$A$28)","v":1393068.5434416647},{"$f":"BD125*(1+'Fixed O&M'!$A$28)","v":1393068.5434416647},{"$f":"BE125*(1+'Fixed O&M'!$A$28)","v":1393068.5434416647},{"$f":"HLOOKUP(BG121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1698142.7811256135},{"$f":"BG125*(1+'Fixed O&M'!$A$28)","v":1698142.7811256135},{"$f":"BH125*(1+'Fixed O&M'!$A$28)","v":1698142.7811256135},{"$f":"BI125*(1+'Fixed O&M'!$A$28)","v":1698142.7811256135},{"$f":"BJ125*(1+'Fixed O&M'!$A$28)","v":1698142.7811256135},{"$f":"BK125*(1+'Fixed O&M'!$A$28)","v":1698142.7811256135},{"$f":"BL125*(1+'Fixed O&M'!$A$28)","v":1698142.7811256135},{"$f":"BM125*(1+'Fixed O&M'!$A$28)","v":1698142.7811256135},{"$f":"BN125*(1+'Fixed O&M'!$A$28)","v":1698142.7811256135},{"$f":"BO125*(1+'Fixed O&M'!$A$28)","v":1698142.7811256135},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT125:CM125))","v":2755967.2577582011},{"$f":"HLOOKUP(BT121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":2563246.1199326632},{"$f":"BT125*(1+'Fixed O&M'!$A$29)","v":2563246.1199326632},{"$f":"BU125*(1+'Fixed O&M'!$A$29)","v":2563246.1199326632},{"$f":"BV125*(1+'Fixed O&M'!$A$29)","v":2563246.1199326632},{"$f":"BW125*(1+'Fixed O&M'!$A$29)","v":2563246.1199326632},{"$f":"BX125*(1+'Fixed O&M'!$A$29)","v":2563246.1199326632},{"$f":"BY125*(1+'Fixed O&M'!$A$29)","v":2563246.1199326632},{"$f":"BZ125*(1+'Fixed O&M'!$A$29)","v":2563246.1199326632},{"$f":"CA125*(1+'Fixed O&M'!$A$29)","v":2563246.1199326632},{"$f":"CB125*(1+'Fixed O&M'!$A$29)","v":2563246.1199326632},{"$f":"HLOOKUP(CD121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":3124582.7172711296},{"$f":"CD125*(1+'Fixed O&M'!$A$29)","v":3124582.7172711296},{"$f":"CE125*(1+'Fixed O&M'!$A$29)","v":3124582.7172711296},{"$f":"CF125*(1+'Fixed O&M'!$A$29)","v":3124582.7172711296},{"$f":"CG125*(1+'Fixed O&M'!$A$29)","v":3124582.7172711296},{"$f":"CH125*(1+'Fixed O&M'!$A$29)","v":3124582.7172711296},{"$f":"CI125*(1+'Fixed O&M'!$A$29)","v":3124582.7172711296},{"$f":"CJ125*(1+'Fixed O&M'!$A$29)","v":3124582.7172711296},{"$f":"CK125*(1+'Fixed O&M'!$A$29)","v":3124582.7172711296},{"$f":"CL125*(1+'Fixed O&M'!$A$29)","v":3124582.7172711296},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ125:DJ125))","v":4792986.5352316527},{"$f":"HLOOKUP(CQ121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":4457819.339013326},{"$f":"CQ125*(1+'Fixed O&M'!$A$30)","v":4457819.339013326},{"$f":"CR125*(1+'Fixed O&M'!$A$30)","v":4457819.339013326},{"$f":"CS125*(1+'Fixed O&M'!$A$30)","v":4457819.339013326},{"$f":"CT125*(1+'Fixed O&M'!$A$30)","v":4457819.339013326},{"$f":"CU125*(1+'Fixed O&M'!$A$30)","v":4457819.339013326},{"$f":"CV125*(1+'Fixed O&M'!$A$30)","v":4457819.339013326},{"$f":"CW125*(1+'Fixed O&M'!$A$30)","v":4457819.339013326},{"$f":"CX125*(1+'Fixed O&M'!$A$30)","v":4457819.339013326},{"$f":"CY125*(1+'Fixed O&M'!$A$30)","v":4457819.339013326},{"$f":"HLOOKUP(DA121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":5434056.8996019624},{"$f":"DA125*(1+'Fixed O&M'!$A$30)","v":5434056.8996019624},{"$f":"DB125*(1+'Fixed O&M'!$A$30)","v":5434056.8996019624},{"$f":"DC125*(1+'Fixed O&M'!$A$30)","v":5434056.8996019624},{"$f":"DD125*(1+'Fixed O&M'!$A$30)","v":5434056.8996019624},{"$f":"DE125*(1+'Fixed O&M'!$A$30)","v":5434056.8996019624},{"$f":"DF125*(1+'Fixed O&M'!$A$30)","v":5434056.8996019624},{"$f":"DG125*(1+'Fixed O&M'!$A$30)","v":5434056.8996019624},{"$f":"DH125*(1+'Fixed O&M'!$A$30)","v":5434056.8996019624},{"$f":"DI125*(1+'Fixed O&M'!$A$30)","v":5434056.8996019624},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN125:EG125))","v":1911919.4440817463},{"$f":"HLOOKUP(DN121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1641207.621367262},{"$f":"HLOOKUP(DO121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1674031.7737946075},{"$f":"HLOOKUP(DP121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1707512.4092704996},{"$f":"HLOOKUP(DQ121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1741662.6574559095},{"$f":"HLOOKUP(DR121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1776495.9106050278},{"$f":"HLOOKUP(DS121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1812025.8288171284},{"$f":"HLOOKUP(DT121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1848266.3453934712},{"$f":"HLOOKUP(DU121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1885231.6723013404},{"$f":"HLOOKUP(DV121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1922936.3057473672},{"$f":"HLOOKUP(DW121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1961395.031862315},{"$f":"HLOOKUP(DX121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2000622.9324995615},{"$f":"HLOOKUP(DY121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2040635.391149553},{"$f":"HLOOKUP(DZ121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2081448.0989725438},{"$f":"HLOOKUP(EA121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2123077.0609519952},{"$f":"HLOOKUP(EB121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2165538.6021710346},{"$f":"HLOOKUP(EC121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2208849.3742144555},{"$f":"HLOOKUP(ED121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2253026.3616987444},{"$f":"HLOOKUP(EE121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2298086.8889327194},{"$f":"HLOOKUP(EF121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2344048.6267113737},{"$f":"HLOOKUP(EG121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2390929.5992456013},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK125:FD125))","v":2150921.0834710253},{"$f":"HLOOKUP(EK121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1846368.6250377616},{"$f":"HLOOKUP(EL121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1883295.997538517},{"$f":"HLOOKUP(EM121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1920961.917489287},{"$f":"HLOOKUP(EN121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1959381.155839073},{"$f":"HLOOKUP(EO121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1998568.7789558545},{"$f":"HLOOKUP(EP121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2038540.1545349716},{"$f":"HLOOKUP(EQ121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2079310.9576256711},{"$f":"HLOOKUP(ER121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2120897.1767781847},{"$f":"HLOOKUP(ES121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2163315.1203137487},{"$f":"HLOOKUP(ET121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2206581.4227200234},{"$f":"HLOOKUP(EU121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2250713.0511744246},{"$f":"HLOOKUP(EV121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2295727.312197913},{"$f":"HLOOKUP(EW121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2341641.8584418711},{"$f":"HLOOKUP(EX121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2388474.6956107086},{"$f":"HLOOKUP(EY121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2436244.189522923},{"$f":"HLOOKUP(EZ121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2484969.0733133811},{"$f":"HLOOKUP(FA121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2534668.4547796492},{"$f":"HLOOKUP(FB121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2585361.8238752419},{"$f":"HLOOKUP(FC121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2637069.0603527469},{"$f":"HLOOKUP(FD121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2689810.4415598018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX125:IQ125))","v":853410.01383227098},{"$f":"HLOOKUP(HX121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":732574.28454332845},{"$f":"HLOOKUP(HY121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":747225.77023419505},{"$f":"HLOOKUP(HZ121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":762170.28563887894},{"$f":"HLOOKUP(IA121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":777413.69135165645},{"$f":"HLOOKUP(IB121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":792961.96517868969},{"$f":"HLOOKUP(IC121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":808821.20448226354},{"$f":"HLOOKUP(ID121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":824997.6285719088},{"$f":"HLOOKUP(IE121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":841497.58114334696},{"$f":"HLOOKUP(IF121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":858327.53276621399},{"$f":"HLOOKUP(IG121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":875494.08342153823},{"$f":"HLOOKUP(IH121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":893003.96508996922},{"$f":"HLOOKUP(II121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":910864.04439176864},{"$f":"HLOOKUP(IJ121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":929081.32527960383},{"$f":"HLOOKUP(IK121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":947662.95178519585},{"$f":"HLOOKUP(IL121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":966616.21082089993},{"$f":"HLOOKUP(IM121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":985948.5350373179},{"$f":"HLOOKUP(IN121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1005667.5057380643},{"$f":"HLOOKUP(IO121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1025780.8558528257},{"$f":"HLOOKUP(IP121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1046296.4729698822},{"$f":"HLOOKUP(IQ121,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1067222.4024292799},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU125:JN125))","v":2048719.2962402299},{"$f":"HLOOKUP(IU121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1758637.7571710479},{"$f":"HLOOKUP(IV121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(IW121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(IX121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(IY121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(IZ121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(JA121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(JB121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(JC121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(JD121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(JE121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(JF121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(JG121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(JH121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(JI121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(JJ121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(JK121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(JL121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(JM121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(JN121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR125:KK125))","v":2048719.2962402299},{"$f":"HLOOKUP(JR121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1758637.7571710479},{"$f":"HLOOKUP(JS121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(JT121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(JU121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(JV121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(JW121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(JX121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(JY121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(JZ121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(KA121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(KB121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(KC121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(KD121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(KE121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(KF121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(KG121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(KH121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(KI121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(KJ121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(KK121,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C126:V126))","v":876450.49369038898},{"$f":"VLOOKUP(C120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1159555.2652950415},{"$f":"VLOOKUP(D120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1091193.6138598921},{"$f":"VLOOKUP(E120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1021079.7834557117},{"$f":"VLOOKUP(F120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":957519.55041153275},{"$f":"VLOOKUP(G120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":898640.53639032098},{"$f":"VLOOKUP(H120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":841712.03029534582},{"$f":"VLOOKUP(I120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":784783.5242003703},{"$f":"VLOOKUP(J120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":730293.97255433595},{"$f":"VLOOKUP(K120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":680680.69072389253},{"$f":"VLOOKUP(L120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":633504.72426009888},{"$f":"VLOOKUP(C120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1031191.1165125389},{"$f":"VLOOKUP(D120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":970397.18130314979},{"$f":"VLOOKUP(E120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":908045.03542327147},{"$f":"VLOOKUP(F120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":851520.9958709632},{"$f":"VLOOKUP(G120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":799159.95882091601},{"$f":"VLOOKUP(H120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":748533.50614681141},{"$f":"VLOOKUP(I120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":697907.05347270658},{"$f":"VLOOKUP(J120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":649449.56008549407},{"$f":"VLOOKUP(K120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":605328.52763813699},{"$f":"VLOOKUP(L120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":563374.99684374279},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z126:AS126))","v":1716971.2292389011},{"$f":"VLOOKUP(Z120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2271574.9988810802},{"$f":"VLOOKUP(AA120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2137654.1561838617},{"$f":"VLOOKUP(AB120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2000300.7854659951},{"$f":"VLOOKUP(AC120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1875785.9472107654},{"$f":"VLOOKUP(AD120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1760441.6421893726},{"$f":"VLOOKUP(AE120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1648918.3926820792},{"$f":"VLOOKUP(AF120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1537395.1431747852},{"$f":"VLOOKUP(AG120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1430649.8185456248},{"$f":"VLOOKUP(AH120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1333457.1327017117},{"$f":"VLOOKUP(AI120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1241039.1607649119},{"$f":"VLOOKUP(Z120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2020108.941286325},{"$f":"VLOOKUP(AA120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1901013.2953620174},{"$f":"VLOOKUP(AB120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1778865.1063567449},{"$f":"VLOOKUP(AC120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1668134.2089810877},{"$f":"VLOOKUP(AD120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1565558.6558890932},{"$f":"VLOOKUP(AE120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1466381.1629152929},{"$f":"VLOOKUP(AF120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1367203.6699414919},{"$f":"VLOOKUP(AG120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1272275.1798717845},{"$f":"VLOOKUP(AH120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1185841.8400975601},{"$f":"VLOOKUP(AI120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1103654.6477147248},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW126:BP126))","v":4081856.1298887078},{"$f":"VLOOKUP(AW120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5400348.1105474727},{"$f":"VLOOKUP(AX120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5081970.2580974819},{"$f":"VLOOKUP(AY120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4755432.0560134966},{"$f":"VLOOKUP(AZ120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4459415.6480859695},{"$f":"VLOOKUP(BA120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4185200.8852049229},{"$f":"VLOOKUP(BB120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3920070.1410932443},{"$f":"VLOOKUP(BC120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3654939.3969815644},{"$f":"VLOOKUP(BD120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3401167.4931462021},{"$f":"VLOOKUP(BE120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3170105.6362342578},{"$f":"VLOOKUP(BF120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2950394.9859694126},{"$f":"VLOOKUP(AW120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4802523.1434354149},{"$f":"VLOOKUP(AX120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4519390.0984078161},{"$f":"VLOOKUP(AY120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4229000.0641688658},{"$f":"VLOOKUP(AZ120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3965753.0251248502},{"$f":"VLOOKUP(BA120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3721894.1630570902},{"$f":"VLOOKUP(BB120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3486113.7080627726},{"$f":"VLOOKUP(BC120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3250333.2530684532},{"$f":"VLOOKUP(BD120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3024654.2012046203},{"$f":"VLOOKUP(BE120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2819171.1670243889},{"$f":"VLOOKUP(BF120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2623782.747397271},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT126:CM126))","v":7510615.2789952224},{"$f":"VLOOKUP(BT120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9936640.5234073512},{"$f":"VLOOKUP(BU120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9350825.2748993672},{"$f":"VLOOKUP(BV120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8749994.9830648359},{"$f":"VLOOKUP(BW120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8205324.7924781851},{"$f":"VLOOKUP(BX120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7700769.6287770588},{"$f":"VLOOKUP(BY120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7212929.059611571},{"$f":"VLOOKUP(BZ120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6725088.4904460795},{"$f":"VLOOKUP(CA120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6258148.1873890134},{"$f":"VLOOKUP(CB120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5832994.3706710357},{"$f":"VLOOKUP(CC120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5428726.7741837204},{"$f":"VLOOKUP(BT120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8836642.5839211624},{"$f":"VLOOKUP(BU120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8315677.7810703805},{"$f":"VLOOKUP(BV120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7781360.1180707132},{"$f":"VLOOKUP(BW120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7296985.5662297234},{"$f":"VLOOKUP(BX120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6848285.2600250458},{"$f":"VLOOKUP(BY120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6414449.2228355007},{"$f":"VLOOKUP(BZ120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5980613.1856459538},{"$f":"VLOOKUP(CA120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5565363.7302165013},{"$f":"VLOOKUP(CB120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5187274.9473248748},{"$f":"VLOOKUP(CC120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD121,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4827760.255210978},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ126:DJ126))","v":13061939.615643857},{"$f":"VLOOKUP(CQ120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":17281113.95375191},{"$f":"VLOOKUP(CR120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":16262304.825911939},{"$f":"VLOOKUP(CS120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15217382.579243187},{"$f":"VLOOKUP(CT120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14270130.073875101},{"$f":"VLOOKUP(CU120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13392642.832655748},{"$f":"VLOOKUP(CV120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12544224.45149838},{"$f":"VLOOKUP(CW120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11695806.070341004},{"$f":"VLOOKUP(CX120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10883735.978067845},{"$f":"VLOOKUP(CY120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10144338.035949623},{"$f":"VLOOKUP(CZ120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9441263.9551021177},{"$f":"VLOOKUP(CQ120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15368074.058993317},{"$f":"VLOOKUP(CR120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14462048.314905001},{"$f":"VLOOKUP(CS120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13532800.205340361},{"$f":"VLOOKUP(CT120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12690409.680399511},{"$f":"VLOOKUP(CU120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11910061.321782682},{"$f":"VLOOKUP(CV120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11155563.865800863},{"$f":"VLOOKUP(CW120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10401066.409819042},{"$f":"VLOOKUP(CX120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9678893.443854779},{"$f":"VLOOKUP(CY120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9021347.7344780378},{"$f":"VLOOKUP(CZ120,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8396104.7916712612},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN126:EG126))","v":3720661.2534152288},{"$f":"VLOOKUP(DN120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4478298.0584626999},{"$f":"VLOOKUP(DO120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4326406.9197476869},{"$f":"VLOOKUP(DP120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4166301.5157217737},{"$f":"VLOOKUP(DQ120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4009116.552334059},{"$f":"VLOOKUP(DR120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3854633.2069430659},{"$f":"VLOOKUP(DS120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3702652.2948366753},{"$f":"VLOOKUP(DT120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3552985.8529766975},{"$f":"VLOOKUP(DU120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3405459.9454173381},{"$f":"VLOOKUP(DV120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3259137.5623861132},{"$f":"VLOOKUP(DW120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3112989.11530068},{"$f":"VLOOKUP(DN120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3982545.1301858132},{"$f":"VLOOKUP(DO120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3847468.5214137062},{"$f":"VLOOKUP(DP120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3705086.976282984},{"$f":"VLOOKUP(DQ120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3565302.575533859},{"$f":"VLOOKUP(DR120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3427920.7204518616},{"$f":"VLOOKUP(DS120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3292764.2763097133},{"$f":"VLOOKUP(DT120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3159666.0878013973},{"$f":"VLOOKUP(DU120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3028471.4738974595},{"$f":"VLOOKUP(DV120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2898347.1529231146},{"$f":"VLOOKUP(DW120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2768377.5129782208},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK126:FD126))","v":4544576.8950114399},{"$f":"VLOOKUP(EK120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5469987.3219532995},{"$f":"VLOOKUP(EL120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5284460.9027105886},{"$f":"VLOOKUP(EM120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5088901.2238403996},{"$f":"VLOOKUP(EN120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4896908.6977271093},{"$f":"VLOOKUP(EO120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4708216.0449134335},{"$f":"VLOOKUP(EP120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4522579.972560036},{"$f":"VLOOKUP(EQ120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4339770.8944664327},{"$f":"VLOOKUP(ER120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4159576.3577306713},{"$f":"VLOOKUP(ES120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3980851.858010001},{"$f":"VLOOKUP(ET120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3802339.8111912794},{"$f":"VLOOKUP(EK120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4864453.2112052804},{"$f":"VLOOKUP(EL120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4699464.787516146},{"$f":"VLOOKUP(EM120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4525553.7979889046},{"$f":"VLOOKUP(EN120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4354815.0731602516},{"$f":"VLOOKUP(EO120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4187010.9217271255},{"$f":"VLOOKUP(EP120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4021924.9836572446},{"$f":"VLOOKUP(EQ120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3859353.0882159299},{"$f":"VLOOKUP(ER120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3699106.3012904874},{"$f":"VLOOKUP(ES120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3540166.8165318985},{"$f":"VLOOKUP(ET120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3381416.2658860018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX126:IQ126))","v":6069020.8312384123},{"$f":"VLOOKUP(HX120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6535816.7678429838},{"$f":"VLOOKUP(HY120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6314140.4438599544},{"$f":"VLOOKUP(HZ120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6080475.8751791343},{"$f":"VLOOKUP(IA120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5851073.5205455823},{"$f":"VLOOKUP(IB120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5625614.0209816946},{"$f":"VLOOKUP(IC120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5403806.6779309269},{"$f":"VLOOKUP(ID120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5185377.1702202158},{"$f":"VLOOKUP(IE120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4970071.6484058183},{"$f":"VLOOKUP(IF120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4756522.6009682501},{"$f":"VLOOKUP(IG120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4543227.4029744193},{"$f":"VLOOKUP(HX120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7967124.17010877},{"$f":"VLOOKUP(HY120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7696901.968128508},{"$f":"VLOOKUP(HZ120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7412066.1627561068},{"$f":"VLOOKUP(IA120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7132425.9725241465},{"$f":"VLOOKUP(IB120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6857592.1006209571},{"$f":"VLOOKUP(IC120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6587210.1871282086},{"$f":"VLOOKUP(ID120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6320945.8360666493},{"$f":"VLOOKUP(IE120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6058489.6063808408},{"$f":"VLOOKUP(IF120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5798174.5091592483},{"$f":"VLOOKUP(IG120,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5538168.8529930916},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU126:JN126))","v":43189270.025034502},{"$f":"VLOOKUP(IU120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45004715.304643117},{"$f":"VLOOKUP(IV120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":44007457.647561975},{"$f":"VLOOKUP(IW120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42906795.102998309},{"$f":"VLOOKUP(IX120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41842896.386258863},{"$f":"VLOOKUP(IY120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":40813006.858947597},{"$f":"VLOOKUP(IZ120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":39814619.093806528},{"$f":"VLOOKUP(JA120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":38845366.927085236},{"$f":"VLOOKUP(JB120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":37903060.774417616},{"$f":"VLOOKUP(JC120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":36975905.132928275},{"$f":"VLOOKUP(JD120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":36050939.075805023},{"$f":"VLOOKUP(IU120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":52178374.297220156},{"$f":"VLOOKUP(IV120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":51022155.822117828},{"$f":"VLOOKUP(IW120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49746049.933292247},{"$f":"VLOOKUP(IX120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48512567.950780176},{"$f":"VLOOKUP(IY120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47318516.152494699},{"$f":"VLOOKUP(IZ120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46160987.43243365},{"$f":"VLOOKUP(JA120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45037238.465214707},{"$f":"VLOOKUP(JB120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43944730.651230335},{"$f":"VLOOKUP(JC120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42869788.308723859},{"$f":"VLOOKUP(JD120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41797384.565824918},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR126:KK126))","v":45079709.453739718},{"$f":"VLOOKUP(JR120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":46974618.668145999},{"$f":"VLOOKUP(JS120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":45933710.002505757},{"$f":"VLOOKUP(JT120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44784870.309526846},{"$f":"VLOOKUP(JU120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43674403.635489039},{"$f":"VLOOKUP(JV120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":42599434.768598489},{"$f":"VLOOKUP(JW120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":41557346.528888956},{"$f":"VLOOKUP(JX120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":40545669.183152929},{"$f":"VLOOKUP(JY120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":39562117.30663117},{"$f":"VLOOKUP(JZ120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":38594379.094975628},{"$f":"VLOOKUP(KA120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":37628926.308079317},{"$f":"VLOOKUP(JR120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":54462276.202485666},{"$f":"VLOOKUP(JS120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":53255448.837900758},{"$f":"VLOOKUP(JT120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":51923486.462358899},{"$f":"VLOOKUP(JU120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50636013.68599949},{"$f":"VLOOKUP(JV120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49389696.994186379},{"$f":"VLOOKUP(JW120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48181502.033853292},{"$f":"VLOOKUP(JX120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47008565.401402548},{"$f":"VLOOKUP(JY120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":45868237.380072057},{"$f":"VLOOKUP(JZ120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44746243.689240389},{"$f":"VLOOKUP(KA120,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB121,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43626899.715170778}]
[]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C133:V133))","v":7945.43552019447},{"$f":"SUM(C131:C132)*Misc_Rev","v":5991.278404597072},6336.442714756985,6638.3129214034716,6625.9666501040738,6956.8917034944825,7049.913431350943,7416.9360872402003,7479.7568690759563,7796.7834495979623,8205.8859015345315,8219.204122078605,8925.7841302186935,9074.8600030423386,9309.9237291941263,9907.546372257375,9971.3839847261388,10115.559151790792,12009.398442127233,11758.336301094938,11758.336301094938,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z133:AS133))","v":15890.87104038894},{"$f":"SUM(Z131:Z132)*Misc_Rev","v":11982.556809194144},12672.88542951397,13276.625842806943,13251.933300208148,13913.783406988965,14099.826862701886,14833.872174480401,14959.513738151913,15593.566899195925,16411.771803069063,16438.40824415721,17851.568260437387,18149.720006084677,18619.847458388253,19815.09274451475,19942.767969452278,20231.118303581585,24018.796884254465,23516.672602189876,23516.672602189876,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW133:BP133))","v":40791.298429569812},{"$f":"SUM(AW131:AW132)*Misc_Rev","v":30758.795380743893},32530.844294511306,34080.624373276754,34017.239498302166,35716.185084904711,36193.751991310644,38078.020090742102,38400.537497488171,40028.129317132392,42128.432083771026,42196.806876742849,45824.338168533475,46589.683051333443,47796.48343113056,50864.635393285629,51192.37313587081,51932.558145354509,61655.393787706773,60366.45868865704,60366.45868865704,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT133:CM133))","v":81582.596859139623},{"$f":"SUM(BT131:BT132)*Misc_Rev","v":61517.590761487787},65061.688589022611,68161.248746553509,68034.478996604332,71432.370169809423,72387.503982621289,76156.040181484204,76801.074994976341,80056.258634264785,84256.864167542051,84393.613753485697,91648.676337066951,93179.366102666885,95592.966862261121,101729.27078657126,102384.74627174162,103865.11629070902,123310.78757541355,120732.91737731408,120732.91737731408,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ133:DJ133))","v":163165.19371827925},{"$f":"SUM(CQ131:CQ132)*Misc_Rev","v":123035.18152297557},130123.37717804522,136322.49749310702,136068.95799320866,142864.74033961885,144775.00796524258,152312.08036296841,153602.14998995268,160112.51726852957,168513.7283350841,168787.22750697139,183297.3526741339,186358.73220533377,191185.93372452224,203458.54157314252,204769.49254348324,207730.23258141804,246621.57515082709,241465.83475462816,241465.83475462816,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN133:EG133))","v":46111.902572557177},{"$f":"SUM(DN131:DN132)*Misc_Rev","v":34770.812169536577},36773.997898143214,38525.923204573715,38454.27073721114,40374.817922066191,40914.676164090291,43044.718363447588,43409.303258030101,45249.189662845311,47623.444964262904,47700.738208491908,51801.425755733493,52666.598231942146,54030.8073569302,57499.153053279413,57869.639197071345,58706.370077357271,69697.401673059838,68240.344604568832,68240.344604568832,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK133:FD133))","v":47176.023401154649},{"$f":"SUM(EK131:EK132)*Misc_Rev","v":35573.21552729512},37622.628618869596,39414.982970833116,39341.676984992933,41306.54448949849,41858.860998646218,44038.058017988689,44411.056410138488,46293.401731987906,48722.447540361281,48801.524474841724,52996.843273173494,53881.981268063886,55277.672142090123,58826.056585278166,59205.092409311459,60061.132463757822,71305.803250130441,69815.121787751181,69815.121787751181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX133:IQ133))","v":17429.290116988686},{"$f":"SUM(HX131:HX132)*Misc_Rev","v":14961.448226058143},{"$f":"SUM(HY131:HY132)*Misc_Rev","v":15260.677190579305},{"$f":"SUM(HZ131:HZ132)*Misc_Rev","v":15565.89073439089},15877.208549078712,16194.752720060287,16518.647774461493,16849.02072995072,17186.001144549737,17529.721167440734,17880.315590789549,18237.92190260534,18602.680340657447,18974.733947470599,19354.228626420012,19741.31319894841,20136.139462927378,20538.862252185925,20949.639497229648,21368.632287174238,21796.004932917724,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU133:JN133))","v":11619.526744659119},{"$f":"SUM(IU131:IU132)*Misc_Rev","v":9974.2988173720951},{"$f":"SUM(IV131:IV132)*Misc_Rev","v":10173.784793719537},{"$f":"SUM(IW131:IW132)*Misc_Rev","v":10377.260489593928},10584.805699385808,10796.501813373525,11012.431849640994,11232.680486633813,11457.334096366492,11686.480778293822,11920.210393859701,12158.614601736894,12401.786893771632,12649.822631647066,12902.819084280009,13160.875465965606,13424.092975284917,13692.574834790617,13966.426331486431,14245.754858116159,14530.669955278481,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR133:KK133))","v":17429.290116988686},{"$f":"SUM(JR131:JR132)*Misc_Rev","v":14961.448226058144},{"$f":"SUM(JS131:JS132)*Misc_Rev","v":15260.677190579307},{"$f":"SUM(JT131:JT132)*Misc_Rev","v":15565.890734390894},15877.208549078712,16194.752720060287,16518.647774461493,16849.02072995072,17186.001144549737,17529.721167440734,17880.315590789549,18237.92190260534,18602.680340657447,18974.733947470599,19354.228626420012,19741.31319894841,20136.139462927378,20538.862252185925,20949.639497229648,21368.632287174238,21796.00493291772]
[]
["Variable $/MWh",{"$f":"B134/C122","v":38.42174314457764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Y134/Z122","v":38.42174314457764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AV134/AW122","v":39.450896978807386},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BS134/BT122","v":39.450896978807386},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CP134/CQ122","v":39.450896978807386},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DM134/DN122","v":44.596666149956171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EJ134/EK122","v":45.625819984185938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HW134/HX122","v":4.2141409766979896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IT134/IU122","v":0.70235682944966493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"JQ134/JR122","v":0.70235682944966493}]
[{"$f":"C144&\" \"&'Resource Options'!$B$28","v":"2028 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z144&\" \"&'Resource Options'!$B$29","v":"2028 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW144&\" \"&'Resource Options'!$B$30","v":"2028 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT144&\" \"&'Resource Options'!$B$31","v":"2028 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ144&\" \"&'Resource Options'!$B$32","v":"2028 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN144&\" \"&'Resource Options'!$B$33","v":"2028 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK144&\" \"&'Resource Options'!$B$34","v":"2028 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX144&\" \"&'Resource Options'!$B$37","v":"2028 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU144&\" \"&'Resource Options'!$B$38","v":"2028 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR144&\" \"&'Resource Options'!$B$39","v":"2028 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["MWh",null,{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},null,"MWh",null,{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},null,"MWh",null,{"$f":"'Resource Options'!$K$30*365","v":36500},{"$f":"AW145","v":36500},{"$f":"AX145","v":36500},{"$f":"AY145","v":36500},{"$f":"AZ145","v":36500},{"$f":"BA145","v":36500},{"$f":"BB145","v":36500},{"$f":"BC145","v":36500},{"$f":"BD145","v":36500},{"$f":"BE145","v":36500},{"$f":"BF145","v":36500},{"$f":"BG145","v":36500},{"$f":"BH145","v":36500},{"$f":"BI145","v":36500},{"$f":"BJ145","v":36500},{"$f":"BK145","v":36500},{"$f":"BL145","v":36500},{"$f":"BM145","v":36500},{"$f":"BN145","v":36500},{"$f":"BO145","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":73000},{"$f":"BT145","v":73000},{"$f":"BU145","v":73000},{"$f":"BV145","v":73000},{"$f":"BW145","v":73000},{"$f":"BX145","v":73000},{"$f":"BY145","v":73000},{"$f":"BZ145","v":73000},{"$f":"CA145","v":73000},{"$f":"CB145","v":73000},{"$f":"CC145","v":73000},{"$f":"CD145","v":73000},{"$f":"CE145","v":73000},{"$f":"CF145","v":73000},{"$f":"CG145","v":73000},{"$f":"CH145","v":73000},{"$f":"CI145","v":73000},{"$f":"CJ145","v":73000},{"$f":"CK145","v":73000},{"$f":"CL145","v":73000},null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":146000},{"$f":"CQ145","v":146000},{"$f":"CR145","v":146000},{"$f":"CS145","v":146000},{"$f":"CT145","v":146000},{"$f":"CU145","v":146000},{"$f":"CV145","v":146000},{"$f":"CW145","v":146000},{"$f":"CX145","v":146000},{"$f":"CY145","v":146000},{"$f":"CZ145","v":146000},{"$f":"DA145","v":146000},{"$f":"DB145","v":146000},{"$f":"DC145","v":146000},{"$f":"DD145","v":146000},{"$f":"DE145","v":146000},{"$f":"DF145","v":146000},{"$f":"DG145","v":146000},{"$f":"DH145","v":146000},{"$f":"DI145","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"DN145","v":36500},{"$f":"DO145","v":36500},{"$f":"DP145","v":36500},{"$f":"DQ145","v":36500},{"$f":"DR145","v":36500},{"$f":"DS145","v":36500},{"$f":"DT145","v":36500},{"$f":"DU145","v":36500},{"$f":"DV145","v":36500},{"$f":"DW145","v":36500},{"$f":"DX145","v":36500},{"$f":"DY145","v":36500},{"$f":"DZ145","v":36500},{"$f":"EA145","v":36500},{"$f":"EB145","v":36500},{"$f":"EC145","v":36500},{"$f":"ED145","v":36500},{"$f":"EE145","v":36500},{"$f":"EF145","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":36500},{"$f":"EK145","v":36500},{"$f":"EL145","v":36500},{"$f":"EM145","v":36500},{"$f":"EN145","v":36500},{"$f":"EO145","v":36500},{"$f":"EP145","v":36500},{"$f":"EQ145","v":36500},{"$f":"ER145","v":36500},{"$f":"ES145","v":36500},{"$f":"ET145","v":36500},{"$f":"EU145","v":36500},{"$f":"EV145","v":36500},{"$f":"EW145","v":36500},{"$f":"EX145","v":36500},{"$f":"EY145","v":36500},{"$f":"EZ145","v":36500},{"$f":"FA145","v":36500},{"$f":"FB145","v":36500},{"$f":"FC145","v":36500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":146000},{"$f":"HX145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HY145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HZ145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IA145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IB145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IC145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"ID145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IE145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IF145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IG145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IH145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"II145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IJ145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IK145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IL145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IM145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IN145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IO145*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IP145*(1-'Resource Options'!$AA$37)","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":584000},{"$f":"IU145","v":584000},{"$f":"IV145","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":876000},{"$f":"JR145","v":876000},{"$f":"JS145","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
["Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C148:V148))","v":368528.60495399049},{"$f":"HLOOKUP(C144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":316348.0328706117},{"$f":"HLOOKUP(D144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":322674.99352802394},{"$f":"HLOOKUP(E144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":329128.49339858443},{"$f":"HLOOKUP(F144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":335711.06326655613},{"$f":"HLOOKUP(G144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":342425.28453188727},{"$f":"HLOOKUP(H144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":349273.79022252513},{"$f":"HLOOKUP(I144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":356259.26602697553},{"$f":"HLOOKUP(J144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":363384.4513475151},{"$f":"HLOOKUP(K144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":370652.14037446544},{"$f":"HLOOKUP(L144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":378065.18318195478},{"$f":"HLOOKUP(M144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":385626.48684559396},{"$f":"HLOOKUP(N144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":393339.01658250572},{"$f":"HLOOKUP(O144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":401205.79691415583},{"$f":"HLOOKUP(P144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":409229.91285243904},{"$f":"HLOOKUP(Q144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":417414.51110948774},{"$f":"HLOOKUP(R144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":425762.80133167759},{"$f":"HLOOKUP(S144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":434278.05735831108},{"$f":"HLOOKUP(T144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":442963.61850547726},{"$f":"HLOOKUP(U144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":451822.89087558683},{"$f":"HLOOKUP(V144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":460859.34869309858},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z148:AS148))","v":723408.0023170925},{"$f":"HLOOKUP(Z144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":620979.47193120082},{"$f":"HLOOKUP(AA144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":633399.06136982469},{"$f":"HLOOKUP(AB144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":646067.04259722144},{"$f":"HLOOKUP(AC144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":658988.38344916562},{"$f":"HLOOKUP(AD144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":672168.15111814917},{"$f":"HLOOKUP(AE144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":685611.51414051221},{"$f":"HLOOKUP(AF144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":699323.74442332226},{"$f":"HLOOKUP(AG144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":713310.21931178879},{"$f":"HLOOKUP(AH144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":727576.42369802471},{"$f":"HLOOKUP(AI144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":742127.95217198529},{"$f":"HLOOKUP(AJ144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":756970.51121542498},{"$f":"HLOOKUP(AK144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":772109.92143973336},{"$f":"HLOOKUP(AL144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":787552.11986852821},{"$f":"HLOOKUP(AM144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":803303.16226589889},{"$f":"HLOOKUP(AN144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":819369.22551121691},{"$f":"HLOOKUP(AO144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":835756.61002144101},{"$f":"HLOOKUP(AP144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":852471.74222186976},{"$f":"HLOOKUP(AQ144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":869521.17706630728},{"$f":"HLOOKUP(AR144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":886911.60060763371},{"$f":"HLOOKUP(AS144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":904649.83261978615},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW148:BP148))","v":1527764.4581050896},{"$f":"HLOOKUP(AW144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1420929.9143104979},{"$f":"AW148*(1+'Fixed O&M'!$A$28)","v":1420929.9143104979},{"$f":"AX148*(1+'Fixed O&M'!$A$28)","v":1420929.9143104979},{"$f":"AY148*(1+'Fixed O&M'!$A$28)","v":1420929.9143104979},{"$f":"AZ148*(1+'Fixed O&M'!$A$28)","v":1420929.9143104979},{"$f":"BA148*(1+'Fixed O&M'!$A$28)","v":1420929.9143104979},{"$f":"BB148*(1+'Fixed O&M'!$A$28)","v":1420929.9143104979},{"$f":"BC148*(1+'Fixed O&M'!$A$28)","v":1420929.9143104979},{"$f":"BD148*(1+'Fixed O&M'!$A$28)","v":1420929.9143104979},{"$f":"BE148*(1+'Fixed O&M'!$A$28)","v":1420929.9143104979},{"$f":"HLOOKUP(BG144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1732105.6367481262},{"$f":"BG148*(1+'Fixed O&M'!$A$28)","v":1732105.6367481262},{"$f":"BH148*(1+'Fixed O&M'!$A$28)","v":1732105.6367481262},{"$f":"BI148*(1+'Fixed O&M'!$A$28)","v":1732105.6367481262},{"$f":"BJ148*(1+'Fixed O&M'!$A$28)","v":1732105.6367481262},{"$f":"BK148*(1+'Fixed O&M'!$A$28)","v":1732105.6367481262},{"$f":"BL148*(1+'Fixed O&M'!$A$28)","v":1732105.6367481262},{"$f":"BM148*(1+'Fixed O&M'!$A$28)","v":1732105.6367481262},{"$f":"BN148*(1+'Fixed O&M'!$A$28)","v":1732105.6367481262},{"$f":"BO148*(1+'Fixed O&M'!$A$28)","v":1732105.6367481262},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT148:CM148))","v":2811086.6029133657},{"$f":"HLOOKUP(BT144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":2614511.0423313165},{"$f":"BT148*(1+'Fixed O&M'!$A$29)","v":2614511.0423313165},{"$f":"BU148*(1+'Fixed O&M'!$A$29)","v":2614511.0423313165},{"$f":"BV148*(1+'Fixed O&M'!$A$29)","v":2614511.0423313165},{"$f":"BW148*(1+'Fixed O&M'!$A$29)","v":2614511.0423313165},{"$f":"BX148*(1+'Fixed O&M'!$A$29)","v":2614511.0423313165},{"$f":"BY148*(1+'Fixed O&M'!$A$29)","v":2614511.0423313165},{"$f":"BZ148*(1+'Fixed O&M'!$A$29)","v":2614511.0423313165},{"$f":"CA148*(1+'Fixed O&M'!$A$29)","v":2614511.0423313165},{"$f":"CB148*(1+'Fixed O&M'!$A$29)","v":2614511.0423313165},{"$f":"HLOOKUP(CD144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":3187074.3716165526},{"$f":"CD148*(1+'Fixed O&M'!$A$29)","v":3187074.3716165526},{"$f":"CE148*(1+'Fixed O&M'!$A$29)","v":3187074.3716165526},{"$f":"CF148*(1+'Fixed O&M'!$A$29)","v":3187074.3716165526},{"$f":"CG148*(1+'Fixed O&M'!$A$29)","v":3187074.3716165526},{"$f":"CH148*(1+'Fixed O&M'!$A$29)","v":3187074.3716165526},{"$f":"CI148*(1+'Fixed O&M'!$A$29)","v":3187074.3716165526},{"$f":"CJ148*(1+'Fixed O&M'!$A$29)","v":3187074.3716165526},{"$f":"CK148*(1+'Fixed O&M'!$A$29)","v":3187074.3716165526},{"$f":"CL148*(1+'Fixed O&M'!$A$29)","v":3187074.3716165526},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ148:DJ148))","v":4888846.2659362871},{"$f":"HLOOKUP(CQ144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":4546975.7257935926},{"$f":"CQ148*(1+'Fixed O&M'!$A$30)","v":4546975.7257935926},{"$f":"CR148*(1+'Fixed O&M'!$A$30)","v":4546975.7257935926},{"$f":"CS148*(1+'Fixed O&M'!$A$30)","v":4546975.7257935926},{"$f":"CT148*(1+'Fixed O&M'!$A$30)","v":4546975.7257935926},{"$f":"CU148*(1+'Fixed O&M'!$A$30)","v":4546975.7257935926},{"$f":"CV148*(1+'Fixed O&M'!$A$30)","v":4546975.7257935926},{"$f":"CW148*(1+'Fixed O&M'!$A$30)","v":4546975.7257935926},{"$f":"CX148*(1+'Fixed O&M'!$A$30)","v":4546975.7257935926},{"$f":"CY148*(1+'Fixed O&M'!$A$30)","v":4546975.7257935926},{"$f":"HLOOKUP(DA144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":5542738.0375940027},{"$f":"DA148*(1+'Fixed O&M'!$A$30)","v":5542738.0375940027},{"$f":"DB148*(1+'Fixed O&M'!$A$30)","v":5542738.0375940027},{"$f":"DC148*(1+'Fixed O&M'!$A$30)","v":5542738.0375940027},{"$f":"DD148*(1+'Fixed O&M'!$A$30)","v":5542738.0375940027},{"$f":"DE148*(1+'Fixed O&M'!$A$30)","v":5542738.0375940027},{"$f":"DF148*(1+'Fixed O&M'!$A$30)","v":5542738.0375940027},{"$f":"DG148*(1+'Fixed O&M'!$A$30)","v":5542738.0375940027},{"$f":"DH148*(1+'Fixed O&M'!$A$30)","v":5542738.0375940027},{"$f":"DI148*(1+'Fixed O&M'!$A$30)","v":5542738.0375940027},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN148:EG148))","v":1950157.8329633814},{"$f":"HLOOKUP(DN144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1674031.7737946075},{"$f":"HLOOKUP(DO144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1707512.4092704996},{"$f":"HLOOKUP(DP144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1741662.6574559095},{"$f":"HLOOKUP(DQ144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1776495.9106050278},{"$f":"HLOOKUP(DR144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1812025.8288171284},{"$f":"HLOOKUP(DS144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1848266.3453934712},{"$f":"HLOOKUP(DT144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1885231.6723013404},{"$f":"HLOOKUP(DU144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1922936.3057473672},{"$f":"HLOOKUP(DV144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1961395.031862315},{"$f":"HLOOKUP(DW144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2000622.9324995615},{"$f":"HLOOKUP(DX144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2040635.391149553},{"$f":"HLOOKUP(DY144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2081448.0989725438},{"$f":"HLOOKUP(DZ144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2123077.0609519952},{"$f":"HLOOKUP(EA144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2165538.6021710346},{"$f":"HLOOKUP(EB144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2208849.3742144555},{"$f":"HLOOKUP(EC144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2253026.3616987444},{"$f":"HLOOKUP(ED144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2298086.8889327194},{"$f":"HLOOKUP(EE144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2344048.6267113737},{"$f":"HLOOKUP(EF144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2390929.5992456013},{"$f":"HLOOKUP(EG144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2438748.1912305132},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK148:FD148))","v":2193939.5051404457},{"$f":"HLOOKUP(EK144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1883295.997538517},{"$f":"HLOOKUP(EL144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1920961.917489287},{"$f":"HLOOKUP(EM144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1959381.155839073},{"$f":"HLOOKUP(EN144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1998568.7789558545},{"$f":"HLOOKUP(EO144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2038540.1545349716},{"$f":"HLOOKUP(EP144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2079310.9576256711},{"$f":"HLOOKUP(EQ144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2120897.1767781847},{"$f":"HLOOKUP(ER144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2163315.1203137487},{"$f":"HLOOKUP(ES144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2206581.4227200234},{"$f":"HLOOKUP(ET144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2250713.0511744246},{"$f":"HLOOKUP(EU144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2295727.312197913},{"$f":"HLOOKUP(EV144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2341641.8584418711},{"$f":"HLOOKUP(EW144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2388474.6956107086},{"$f":"HLOOKUP(EX144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2436244.189522923},{"$f":"HLOOKUP(EY144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2484969.0733133811},{"$f":"HLOOKUP(EZ144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2534668.4547796492},{"$f":"HLOOKUP(FA144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2585361.8238752419},{"$f":"HLOOKUP(FB144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2637069.0603527469},{"$f":"HLOOKUP(FC144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2689810.4415598018},{"$f":"HLOOKUP(FD144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2743606.650390998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX148:IQ148))","v":870478.21410891635},{"$f":"HLOOKUP(HX144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":747225.77023419505},{"$f":"HLOOKUP(HY144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":762170.28563887894},{"$f":"HLOOKUP(HZ144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":777413.69135165645},{"$f":"HLOOKUP(IA144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":792961.96517868969},{"$f":"HLOOKUP(IB144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":808821.20448226354},{"$f":"HLOOKUP(IC144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":824997.6285719088},{"$f":"HLOOKUP(ID144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":841497.58114334696},{"$f":"HLOOKUP(IE144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":858327.53276621399},{"$f":"HLOOKUP(IF144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":875494.08342153823},{"$f":"HLOOKUP(IG144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":893003.96508996922},{"$f":"HLOOKUP(IH144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":910864.04439176864},{"$f":"HLOOKUP(II144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":929081.32527960383},{"$f":"HLOOKUP(IJ144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":947662.95178519585},{"$f":"HLOOKUP(IK144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":966616.21082089993},{"$f":"HLOOKUP(IL144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":985948.5350373179},{"$f":"HLOOKUP(IM144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1005667.5057380643},{"$f":"HLOOKUP(IN144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1025780.8558528257},{"$f":"HLOOKUP(IO144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1046296.4729698822},{"$f":"HLOOKUP(IP144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1067222.4024292799},{"$f":"HLOOKUP(IQ144,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1088566.8504778652},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU148:JN148))","v":2089693.6821650343},{"$f":"HLOOKUP(IU144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(IV144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(IW144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(IX144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(IY144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(IZ144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(JA144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(JB144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(JC144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(JD144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(JE144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(JF144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(JG144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(JH144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(JI144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(JJ144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(JK144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(JL144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(JM144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},{"$f":"HLOOKUP(JN144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2613243.1957375333},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR148:KK148))","v":2089693.6821650343},{"$f":"HLOOKUP(JR144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1793810.5123144686},{"$f":"HLOOKUP(JS144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1829686.7225607582},{"$f":"HLOOKUP(JT144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1866280.4570119733},{"$f":"HLOOKUP(JU144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(JV144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(JW144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(JX144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(JY144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(JZ144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(KA144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(KB144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(KC144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(KD144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(KE144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(KF144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(KG144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(KH144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(KI144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(KJ144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},{"$f":"HLOOKUP(KK144,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2613243.1957375333}]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C152:V152))","v":1245514.2852833162},{"$f":"SUM(C148:C151)","v":1466030.8176224653},{"$f":"SUM(D148:D151)","v":1405306.3471075706},1342988.780443816,1287249.7209006734,1236250.2806977141,1187307.4272556915,1138505.5371541793,1092246.2199644849,1050929.5295529936,1012159.6087803972,1426738.4559526995,1373959.8225944205,1319783.7233776387,1271590.183035841,1227719.4703979853,1185749.5831190126,1143951.5293655463,1104494.9250886564,1069547.9992071784,1036948.1479525502,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z152:AS152))","v":2441470.1856979276},{"$f":"SUM(Z148:Z151)","v":2873250.7284219456},{"$f":"SUM(AA148:AA151)","v":2754316.9337038863},2632262.7704551043,2523096.4637216423,2423215.6329691028,2327364.2136740675,2231789.5001955898,2141196.2697532335,2060286.2521554034,1984365.9619934992,2796558.9494560603,2693196.7358232555,2587097.5073178308,2492718.7846353855,2406809.1583050163,2324623.9257840142,2242775.9961093757,2165515.6721947729,2097090.5400222854,2033264.0613327988,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW152:BP152))","v":5606615.5683363378},{"$f":"SUM(AW148:AW151)","v":6773772.1171403034},6460637.2383994693,6139476.3927973714,5848334.7154212929,5578635.658583818,5317871.0269707618,5057106.3953577038,4807513.5492353477,4580256.7661740361,4364164.2606830681,6578971.080605262,6296200.9338869257,6006183.0994116655,5743273.4703134866,5499727.1679073321,5264248.9182895217,5028770.6686717113,4803380.874977476,4598161.2132541006,4403023.2275780076,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT152:CM152))","v":10316172.645738866},{"$f":"SUM(BT148:BT151)","v":12463740.695538161},11887572.518655026,11296636.562747167,10760935.876375183,10264689.611794228,9784882.6896262038,9305075.76745818,8845824.9305930417,8427672.4497602284,8030062.239656846,12105306.788313683,11585009.718351945,11051376.902917467,10567623.185376815,10119497.988949493,9686218.0096527226,9252938.030355949,8838220.8099585585,8460616.632387545,8101562.7387435362,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ152:DJ152))","v":17941169.818676278},{"$f":"SUM(CQ148:CQ151)","v":21676070.774848972},20674039.162878301,19646324.456951585,18714671.089348137,17851634.107468214,17017187.286306437,16182740.465144653,15384043.357553113,14656821.651756914,13965325.634185817,21052707.457936835,20147842.988438156,19219785.918117326,18378475.105003152,17599126.937303457,16845596.538526464,16092066.139749469,15370818.799927918,14714115.882413117,14089674.32824962,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN152:EG152))","v":5684335.7214883082},{"$f":"SUM(DN148:DN151)","v":6127386.9656750085},6012453.8654403193,5890130.9051369559,5771383.2096132478,5656009.6180947702,5543828.5655104471,5434669.8104574205,5328377.2001563394,5224044.3725031177,5120674.2154946076,6077568.6833981369,5984667.767011838,5885311.3284064801,5789405.5576161789,5696773.2423933316,5607254.9548344128,5520701.58326203,5436976.8308744058,5355267.0337222908,5274676.6741494499,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK152:FD152))","v":6749543.2758370377},{"$f":"SUM(EK148:EK151)","v":7318110.4299471322},7174403.2495556166,7021603.3156066965,6873102.5776148392,6728653.9733449016,6588034.3484880589,6451034.3522973247,6317461.8142706184,6186208.1969506405,6056054.0876705125,7220875.2729208013,7103351.4577152357,6977861.5757133849,6856503.8564776275,6739060.1926401369,6625334.1663486911,6515141.9267226811,6408315.2411376219,6303858.476304356,6200675.9834911646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX152:IQ152))","v":7086257.3838262297},{"$f":"SUM(HX148:HX151)","v":7435543.493539447},{"$f":"SUM(HY148:HY151)","v":7224813.85088355},7002163.8027920425,6784174.9692680044,6570527.8792790687,6360932.4209248414,6155115.3152486207,5952824.2950304151,5752671.2909172261,5553130.5537221106,9063886.0282529108,8807007.769727882,8535598.6034927685,8269871.4318058016,8009436.8212611713,7753941.1270711245,7503051.22371234,7256459.5988513026,7012474.2036921354,6769235.1584896483,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU152:JN152))","v":45983406.760182388},{"$f":"SUM(IU148:IU151)","v":47521392.826672785},{"$f":"SUM(IV148:IV151)","v":46546198.175780937},45466796.347488679,44425459.33981894,43419406.534498818,42446108.509124212,41503179.51693517,40588413.335045531,39689855.013599776,38794367.140109219,55206226.527764931,54077788.286453903,52828576.466736555,51623541.810473815,50459461.372338437,49333403.460931897,48242602.980416492,47184502.993245155,46145243.926941559,45109595.283721782,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR152:KK152))","v":47902013.73637531},{"$f":"SUM(JR148:JR151)","v":49520647.750291869},{"$f":"SUM(JS148:JS151)","v":48501151.690813385},47372854.874594502,46284256.04706265,45232452.220003515,44214802.58298938,43228816.276618287,42272189.809589073,41332444.23768165,40395866.382144399,57524158.571418911,56344357.368171997,55038456.800086305,53778626.887147903,52561502.808571324,51384023.729912698,50243302.687953539,49136669.972346626,48049658.492627785,46966370.208792895]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C155:V155))","v":282009.78406575054},{"$f":"(C145+C146)*HLOOKUP(C144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":217343.85383676289},{"$f":"(D145+D146)*HLOOKUP(D144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227698.18623185399},{"$f":"(E145+E146)*HLOOKUP(E144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227274.701588258},{"$f":"(F145+F146)*HLOOKUP(F144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238625.63296612757},{"$f":"(G145+G146)*HLOOKUP(G144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241816.3350261008},{"$f":"(H145+H146)*HLOOKUP(H144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":254405.43620910338},{"$f":"(I145+I146)*HLOOKUP(I144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":256560.22738135268},{"$f":"(J145+J146)*HLOOKUP(J144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":267434.43265411136},{"$f":"(K145+K146)*HLOOKUP(K144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281466.89653339272},{"$f":"(L145+L146)*HLOOKUP(L144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281923.71962950559},{"$f":"(M145+M146)*HLOOKUP(M144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":306159.84531174775},{"$f":"(N145+N146)*HLOOKUP(N144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":311273.23876800231},{"$f":"(O145+O146)*HLOOKUP(O144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":319336.06809337059},{"$f":"(P145+P146)*HLOOKUP(P144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":339834.88962946337},{"$f":"(Q145+Q146)*HLOOKUP(Q144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":342024.55871325167},{"$f":"(R145+R146)*HLOOKUP(R144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":346969.85496984265},{"$f":"(S145+S146)*HLOOKUP(S144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411929.69891360478},{"$f":"(T145+T146)*HLOOKUP(T144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(U145+U146)*HLOOKUP(U144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(V145+V146)*HLOOKUP(V144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z155:AS155))","v":564019.56813150109},{"$f":"(Z145+Z146)*HLOOKUP(Z144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":434687.70767352579},{"$f":"(AA145+AA146)*HLOOKUP(AA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":455396.37246370799},{"$f":"(AB145+AB146)*HLOOKUP(AB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":454549.403176516},{"$f":"(AC145+AC146)*HLOOKUP(AC144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477251.26593225513},{"$f":"(AD145+AD146)*HLOOKUP(AD144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483632.6700522016},{"$f":"(AE145+AE146)*HLOOKUP(AE144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":508810.87241820677},{"$f":"(AF145+AF146)*HLOOKUP(AF144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":513120.45476270537},{"$f":"(AG145+AG146)*HLOOKUP(AG144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":534868.86530822271},{"$f":"(AH145+AH146)*HLOOKUP(AH144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":562933.79306678544},{"$f":"(AI145+AI146)*HLOOKUP(AI144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":563847.43925901118},{"$f":"(AJ145+AJ146)*HLOOKUP(AJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":612319.69062349549},{"$f":"(AK145+AK146)*HLOOKUP(AK144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":622546.47753600462},{"$f":"(AL145+AL146)*HLOOKUP(AL144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":638672.13618674118},{"$f":"(AM145+AM146)*HLOOKUP(AM144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":679669.77925892675},{"$f":"(AN145+AN146)*HLOOKUP(AN144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":684049.11742650333},{"$f":"(AO145+AO146)*HLOOKUP(AO144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":693939.7099396853},{"$f":"(AP145+AP146)*HLOOKUP(AP144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":823859.39782720956},{"$f":"(AQ145+AQ146)*HLOOKUP(AQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AR145+AR146)*HLOOKUP(AR144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AS145+AS146)*HLOOKUP(AS144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW155:BP155))","v":1447818.0878375592},{"$f":"(AW145+AW146)*HLOOKUP(AW144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1115827.8210369523},{"$f":"(AX145+AX146)*HLOOKUP(AX144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1168986.2239581791},{"$f":"(AY145+AY146)*HLOOKUP(AY144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1166812.0840468602},{"$f":"(AZ145+AZ146)*HLOOKUP(AZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1225086.9549600298},{"$f":"(BA145+BA146)*HLOOKUP(BA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1241467.7914286426},{"$f":"(BB145+BB146)*HLOOKUP(BB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1306099.3376806648},{"$f":"(BC145+BC146)*HLOOKUP(BC144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1317161.8816453374},{"$f":"(BD145+BD146)*HLOOKUP(BD144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1372989.2747867324},{"$f":"(BE145+BE146)*HLOOKUP(BE144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1445030.9420241143},{"$f":"(BF145+BF146)*HLOOKUP(BF144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1447376.2391693369},{"$f":"(BG145+BG146)*HLOOKUP(BG144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1571802.7772701336},{"$f":"(BH145+BH146)*HLOOKUP(BH144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1598054.5740321549},{"$f":"(BI145+BI146)*HLOOKUP(BI144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1639448.5638722151},{"$f":"(BJ145+BJ146)*HLOOKUP(BJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1744688.0494369771},{"$f":"(BK145+BK146)*HLOOKUP(BK144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1755929.6541082119},{"$f":"(BL145+BL146)*HLOOKUP(BL144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1781318.4518541028},{"$f":"(BM145+BM146)*HLOOKUP(BM144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2114817.6506725242},{"$f":"(BN145+BN146)*HLOOKUP(BN144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BO145+BO146)*HLOOKUP(BO144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BP145+BP146)*HLOOKUP(BP144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT155:CM155))","v":2895636.1756751183},{"$f":"(BT145+BT146)*HLOOKUP(BT144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2231655.6420739046},{"$f":"(BU145+BU146)*HLOOKUP(BU144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2337972.4479163582},{"$f":"(BV145+BV146)*HLOOKUP(BV144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2333624.1680937205},{"$f":"(BW145+BW146)*HLOOKUP(BW144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2450173.9099200596},{"$f":"(BX145+BX146)*HLOOKUP(BX144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2482935.5828572852},{"$f":"(BY145+BY146)*HLOOKUP(BY144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2612198.6753613297},{"$f":"(BZ145+BZ146)*HLOOKUP(BZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2634323.7632906749},{"$f":"(CA145+CA146)*HLOOKUP(CA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2745978.5495734648},{"$f":"(CB145+CB146)*HLOOKUP(CB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2890061.8840482286},{"$f":"(CC145+CC146)*HLOOKUP(CC144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2894752.4783386737},{"$f":"(CD145+CD146)*HLOOKUP(CD144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3143605.5545402672},{"$f":"(CE145+CE146)*HLOOKUP(CE144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3196109.1480643097},{"$f":"(CF145+CF146)*HLOOKUP(CF144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3278897.1277444302},{"$f":"(CG145+CG146)*HLOOKUP(CG144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3489376.0988739543},{"$f":"(CH145+CH146)*HLOOKUP(CH144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3511859.3082164237},{"$f":"(CI145+CI146)*HLOOKUP(CI144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3562636.9037082056},{"$f":"(CJ145+CJ146)*HLOOKUP(CJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4229635.3013450485},{"$f":"(CK145+CK146)*HLOOKUP(CK144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CL145+CL146)*HLOOKUP(CL144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CM145+CM146)*HLOOKUP(CM144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ155:DJ155))","v":5791272.3513502367},{"$f":"(CQ145+CQ146)*HLOOKUP(CQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4463311.2841478093},{"$f":"(CR145+CR146)*HLOOKUP(CR144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4675944.8958327165},{"$f":"(CS145+CS146)*HLOOKUP(CS144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4667248.3361874409},{"$f":"(CT145+CT146)*HLOOKUP(CT144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4900347.8198401192},{"$f":"(CU145+CU146)*HLOOKUP(CU144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4965871.1657145703},{"$f":"(CV145+CV146)*HLOOKUP(CV144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5224397.3507226594},{"$f":"(CW145+CW146)*HLOOKUP(CW144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5268647.5265813498},{"$f":"(CX145+CX146)*HLOOKUP(CX144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5491957.0991469296},{"$f":"(CY145+CY146)*HLOOKUP(CY144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5780123.7680964572},{"$f":"(CZ145+CZ146)*HLOOKUP(CZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5789504.9566773474},{"$f":"(DA145+DA146)*HLOOKUP(DA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6287211.1090805344},{"$f":"(DB145+DB146)*HLOOKUP(DB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6392218.2961286195},{"$f":"(DC145+DC146)*HLOOKUP(DC144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6557794.2554888604},{"$f":"(DD145+DD146)*HLOOKUP(DD144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6978752.1977479085},{"$f":"(DE145+DE146)*HLOOKUP(DE144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7023718.6164328475},{"$f":"(DF145+DF146)*HLOOKUP(DF144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7125273.8074164111},{"$f":"(DG145+DG146)*HLOOKUP(DG144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8459270.6026900969},{"$f":"(DH145+DH146)*HLOOKUP(DH144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DI145+DI146)*HLOOKUP(DI144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DJ145+DJ146)*HLOOKUP(DJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN155:EG155))","v":1636663.9253815883},{"$f":"(DN145+DN146)*HLOOKUP(DN144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1261370.5803026417},{"$f":"(DO145+DO146)*HLOOKUP(DO144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1321462.6879527241},{"$f":"(DP145+DP146)*HLOOKUP(DP144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1319004.9645747116},{"$f":"(DQ145+DQ146)*HLOOKUP(DQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1384880.9056069902},{"$f":"(DR145+DR146)*HLOOKUP(DR144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1403398.372919335},{"$f":"(DS145+DS146)*HLOOKUP(DS144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1476460.1208564036},{"$f":"(DT145+DT146)*HLOOKUP(DT144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1488965.6053382074},{"$f":"(DU145+DU146)*HLOOKUP(DU144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1552074.8323676104},{"$f":"(DV145+DV146)*HLOOKUP(DV144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1633513.2388098685},{"$f":"(DW145+DW146)*HLOOKUP(DW144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1636164.4442783806},{"$f":"(DX145+DX146)*HLOOKUP(DX144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1776820.5308271076},{"$f":"(DY145+DY146)*HLOOKUP(DY144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1806496.4749928706},{"$f":"(DZ145+DZ146)*HLOOKUP(DZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853289.6808990259},{"$f":"(EA145+EA146)*HLOOKUP(EA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1972256.0558852786},{"$f":"(EB145+EB146)*HLOOKUP(EB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1984963.9568179785},{"$f":"(EC145+EC146)*HLOOKUP(EC144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2013664.3368785509},{"$f":"(ED145+ED146)*HLOOKUP(ED144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2390663.4311950277},{"$f":"(EE145+EE146)*HLOOKUP(EE144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EF145+EF146)*HLOOKUP(EF144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EG145+EG146)*HLOOKUP(EG144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK155:FD155))","v":1674433.0928903942},{"$f":"(EK145+EK146)*HLOOKUP(EK144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1290479.1321557795},{"$f":"(EL145+EL146)*HLOOKUP(EL144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1351957.9807516332},{"$f":"(EM145+EM146)*HLOOKUP(EM144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1349443.5406802818},{"$f":"(EN145+EN146)*HLOOKUP(EN144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1416839.6957363824},{"$f":"(EO145+EO146)*HLOOKUP(EO144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1435784.4892174734},{"$f":"(EP145+EP146)*HLOOKUP(EP144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1510532.2774915514},{"$f":"(EQ145+EQ146)*HLOOKUP(EQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1523326.3500767816},{"$f":"(ER145+ER146)*HLOOKUP(ER144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1587891.9438837862},{"$f":"(ES145+ES146)*HLOOKUP(ES144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671209.6981670193},{"$f":"(ET145+ET146)*HLOOKUP(ET144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673922.0853001894},{"$f":"(EU145+EU146)*HLOOKUP(EU144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1817824.0815385024},{"$f":"(EV145+EV146)*HLOOKUP(EV144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1848184.8551850137},{"$f":"(EW145+EW146)*HLOOKUP(EW144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1896057.904304388},{"$f":"(EX145+EX146)*HLOOKUP(EX144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2017769.6571749388},{"$f":"(EY145+EY146)*HLOOKUP(EY144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2030770.817359932},{"$f":"(EZ145+EZ146)*HLOOKUP(EZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2060133.5138834405},{"$f":"(FA145+FA146)*HLOOKUP(FA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2445832.5872995281},{"$f":"(FB145+FB146)*HLOOKUP(FB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FC145+FC146)*HLOOKUP(FC144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FD145+FD146)*HLOOKUP(FD144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592}]
[]
["Variable $/MWh",{"$f":"B157/C145","v":39.757739357589521},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Y157/Z145","v":39.757739357589521},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AV157/AW145","v":40.82267880466781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BS157/BT145","v":40.82267880466781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CP157/CQ145","v":40.82267880466781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DM157/DN145","v":46.147376040059264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EJ157/EK145","v":47.212315487137538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HW157/HX145","v":4.2984237962319503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IT157/IU145","v":0.7164039660386583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"JQ157/JR145","v":0.7164039660386583}]
[{"$f":"C167&\" \"&'Resource Options'!$B$28","v":"2029 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z167&\" \"&'Resource Options'!$B$29","v":"2029 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW167&\" \"&'Resource Options'!$B$30","v":"2029 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT167&\" \"&'Resource Options'!$B$31","v":"2029 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ167&\" \"&'Resource Options'!$B$32","v":"2029 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN167&\" \"&'Resource Options'!$B$33","v":"2029 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK167&\" \"&'Resource Options'!$B$34","v":"2029 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX167&\" \"&'Resource Options'!$B$37","v":"2029 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU167&\" \"&'Resource Options'!$B$38","v":"2029 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR167&\" \"&'Resource Options'!$B$39","v":"2029 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Storage Losses",null,{"$f":"C168*(1-'Resource Options'!$W$28)","v":876},{"$f":"D168*(1-'Resource Options'!$W$28)","v":876},{"$f":"E168*(1-'Resource Options'!$W$28)","v":876},{"$f":"F168*(1-'Resource Options'!$W$28)","v":876},{"$f":"G168*(1-'Resource Options'!$W$28)","v":876},{"$f":"H168*(1-'Resource Options'!$W$28)","v":876},{"$f":"I168*(1-'Resource Options'!$W$28)","v":876},{"$f":"J168*(1-'Resource Options'!$W$28)","v":876},{"$f":"K168*(1-'Resource Options'!$W$28)","v":876},{"$f":"L168*(1-'Resource Options'!$W$28)","v":876},{"$f":"M168*(1-'Resource Options'!$W$28)","v":876},{"$f":"N168*(1-'Resource Options'!$W$28)","v":876},{"$f":"O168*(1-'Resource Options'!$W$28)","v":876},{"$f":"P168*(1-'Resource Options'!$W$28)","v":876},{"$f":"Q168*(1-'Resource Options'!$W$28)","v":876},{"$f":"R168*(1-'Resource Options'!$W$28)","v":876},{"$f":"S168*(1-'Resource Options'!$W$28)","v":876},{"$f":"T168*(1-'Resource Options'!$W$28)","v":876},{"$f":"U168*(1-'Resource Options'!$W$28)","v":876},{"$f":"V168*(1-'Resource Options'!$W$28)","v":876},null,"Storage Losses",null,{"$f":"Z168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AA168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AB168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AC168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AD168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AE168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AF168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AG168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AH168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AI168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AJ168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AK168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AL168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AM168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AN168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AO168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AP168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AQ168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AR168*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AS168*(1-'Resource Options'!$W$29)","v":1752},null,"Storage Losses",null,{"$f":"AW168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AX168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AY168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AZ168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BA168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BB168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BC168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BD168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BE168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BF168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BG168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BH168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BI168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BJ168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BK168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BL168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BM168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BN168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BO168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BP168*(1-'Resource Options'!$W$30)","v":5475.0000000000009},null,"Storage Losses",null,{"$f":"BT168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BU168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BV168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BW168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BX168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BY168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BZ168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CA168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CB168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CC168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CD168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CE168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CF168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CG168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CH168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CI168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CJ168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CK168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CL168*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CM168*(1-'Resource Options'!$W$31)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"CQ168*(1-'Resource Options'!$W$32)","v":21900.000000000004},{"$f":"CR168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CS168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CT168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CU168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CV168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CW168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CX168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CY168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CZ168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DA168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DB168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DC168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DD168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DE168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DF168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DG168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DH168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DI168*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DJ168*(1-'Resource Options'!$W$30)","v":21900.000000000004},null,"Storage Losses",null,{"$f":"DN168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DO168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DP168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DQ168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DR168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DS168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DT168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DU168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DV168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DW168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DX168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DY168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DZ168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EA168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EB168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EC168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"ED168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EE168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EF168*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EG168*(1-'Resource Options'!$W$33)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"EK168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EL168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EM168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EN168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EO168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EP168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EQ168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ER168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ES168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ET168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EU168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EV168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EW168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EX168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EY168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EZ168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FA168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FB168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FC168*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FD168*(1-'Resource Options'!$W$34)","v":12044.999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP168*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ168*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM168*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN168*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ168*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK168*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C173:V173))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z173:AS173))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW173:BP173))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT173:CM173))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ173:DJ173))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN173:EG173))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK173:FD173))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX173:IQ173))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU173:JN173))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR173:KK173))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C178:V178))","v":291029.57638097776},{"$f":"(C168+C169)*HLOOKUP(C167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227698.18623185399},{"$f":"(D168+D169)*HLOOKUP(D167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":227274.701588258},{"$f":"(E168+E169)*HLOOKUP(E167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238625.63296612757},{"$f":"(F168+F169)*HLOOKUP(F167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241816.3350261008},{"$f":"(G168+G169)*HLOOKUP(G167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":254405.43620910338},{"$f":"(H168+H169)*HLOOKUP(H167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":256560.22738135268},{"$f":"(I168+I169)*HLOOKUP(I167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":267434.43265411136},{"$f":"(J168+J169)*HLOOKUP(J167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281466.89653339272},{"$f":"(K168+K169)*HLOOKUP(K167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281923.71962950559},{"$f":"(L168+L169)*HLOOKUP(L167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":306159.84531174775},{"$f":"(M168+M169)*HLOOKUP(M167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":311273.23876800231},{"$f":"(N168+N169)*HLOOKUP(N167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":319336.06809337059},{"$f":"(O168+O169)*HLOOKUP(O167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":339834.88962946337},{"$f":"(P168+P169)*HLOOKUP(P167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":342024.55871325167},{"$f":"(Q168+Q169)*HLOOKUP(Q167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":346969.85496984265},{"$f":"(R168+R169)*HLOOKUP(R167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411929.69891360478},{"$f":"(S168+S169)*HLOOKUP(S167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(T168+T169)*HLOOKUP(T167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(U168+U169)*HLOOKUP(U167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(V168+V169)*HLOOKUP(V167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z178:AS178))","v":582059.15276195551},{"$f":"(Z168+Z169)*HLOOKUP(Z167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":455396.37246370799},{"$f":"(AA168+AA169)*HLOOKUP(AA167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":454549.403176516},{"$f":"(AB168+AB169)*HLOOKUP(AB167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477251.26593225513},{"$f":"(AC168+AC169)*HLOOKUP(AC167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483632.6700522016},{"$f":"(AD168+AD169)*HLOOKUP(AD167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":508810.87241820677},{"$f":"(AE168+AE169)*HLOOKUP(AE167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":513120.45476270537},{"$f":"(AF168+AF169)*HLOOKUP(AF167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":534868.86530822271},{"$f":"(AG168+AG169)*HLOOKUP(AG167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":562933.79306678544},{"$f":"(AH168+AH169)*HLOOKUP(AH167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":563847.43925901118},{"$f":"(AI168+AI169)*HLOOKUP(AI167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":612319.69062349549},{"$f":"(AJ168+AJ169)*HLOOKUP(AJ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":622546.47753600462},{"$f":"(AK168+AK169)*HLOOKUP(AK167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":638672.13618674118},{"$f":"(AL168+AL169)*HLOOKUP(AL167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":679669.77925892675},{"$f":"(AM168+AM169)*HLOOKUP(AM167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":684049.11742650333},{"$f":"(AN168+AN169)*HLOOKUP(AN167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":693939.7099396853},{"$f":"(AO168+AO169)*HLOOKUP(AO167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":823859.39782720956},{"$f":"(AP168+AP169)*HLOOKUP(AP167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AQ168+AQ169)*HLOOKUP(AQ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AR168+AR169)*HLOOKUP(AR167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AS168+AS169)*HLOOKUP(AS167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW178:BP178))","v":1494125.057313056},{"$f":"(AW168+AW169)*HLOOKUP(AW167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1168986.2239581791},{"$f":"(AX168+AX169)*HLOOKUP(AX167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1166812.0840468602},{"$f":"(AY168+AY169)*HLOOKUP(AY167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1225086.9549600298},{"$f":"(AZ168+AZ169)*HLOOKUP(AZ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1241467.7914286426},{"$f":"(BA168+BA169)*HLOOKUP(BA167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1306099.3376806648},{"$f":"(BB168+BB169)*HLOOKUP(BB167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1317161.8816453374},{"$f":"(BC168+BC169)*HLOOKUP(BC167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1372989.2747867324},{"$f":"(BD168+BD169)*HLOOKUP(BD167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1445030.9420241143},{"$f":"(BE168+BE169)*HLOOKUP(BE167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1447376.2391693369},{"$f":"(BF168+BF169)*HLOOKUP(BF167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1571802.7772701336},{"$f":"(BG168+BG169)*HLOOKUP(BG167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1598054.5740321549},{"$f":"(BH168+BH169)*HLOOKUP(BH167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1639448.5638722151},{"$f":"(BI168+BI169)*HLOOKUP(BI167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1744688.0494369771},{"$f":"(BJ168+BJ169)*HLOOKUP(BJ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1755929.6541082119},{"$f":"(BK168+BK169)*HLOOKUP(BK167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1781318.4518541028},{"$f":"(BL168+BL169)*HLOOKUP(BL167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2114817.6506725242},{"$f":"(BM168+BM169)*HLOOKUP(BM167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BN168+BN169)*HLOOKUP(BN167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BO168+BO169)*HLOOKUP(BO167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BP168+BP169)*HLOOKUP(BP167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT178:CM178))","v":2988250.1146261119},{"$f":"(BT168+BT169)*HLOOKUP(BT167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2337972.4479163582},{"$f":"(BU168+BU169)*HLOOKUP(BU167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2333624.1680937205},{"$f":"(BV168+BV169)*HLOOKUP(BV167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2450173.9099200596},{"$f":"(BW168+BW169)*HLOOKUP(BW167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2482935.5828572852},{"$f":"(BX168+BX169)*HLOOKUP(BX167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2612198.6753613297},{"$f":"(BY168+BY169)*HLOOKUP(BY167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2634323.7632906749},{"$f":"(BZ168+BZ169)*HLOOKUP(BZ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2745978.5495734648},{"$f":"(CA168+CA169)*HLOOKUP(CA167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2890061.8840482286},{"$f":"(CB168+CB169)*HLOOKUP(CB167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2894752.4783386737},{"$f":"(CC168+CC169)*HLOOKUP(CC167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3143605.5545402672},{"$f":"(CD168+CD169)*HLOOKUP(CD167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3196109.1480643097},{"$f":"(CE168+CE169)*HLOOKUP(CE167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3278897.1277444302},{"$f":"(CF168+CF169)*HLOOKUP(CF167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3489376.0988739543},{"$f":"(CG168+CG169)*HLOOKUP(CG167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3511859.3082164237},{"$f":"(CH168+CH169)*HLOOKUP(CH167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3562636.9037082056},{"$f":"(CI168+CI169)*HLOOKUP(CI167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4229635.3013450485},{"$f":"(CJ168+CJ169)*HLOOKUP(CJ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CK168+CK169)*HLOOKUP(CK167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CL168+CL169)*HLOOKUP(CL167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CM168+CM169)*HLOOKUP(CM167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ178:DJ178))","v":5976500.2292522239},{"$f":"(CQ168+CQ169)*HLOOKUP(CQ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4675944.8958327165},{"$f":"(CR168+CR169)*HLOOKUP(CR167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4667248.3361874409},{"$f":"(CS168+CS169)*HLOOKUP(CS167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4900347.8198401192},{"$f":"(CT168+CT169)*HLOOKUP(CT167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4965871.1657145703},{"$f":"(CU168+CU169)*HLOOKUP(CU167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5224397.3507226594},{"$f":"(CV168+CV169)*HLOOKUP(CV167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5268647.5265813498},{"$f":"(CW168+CW169)*HLOOKUP(CW167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5491957.0991469296},{"$f":"(CX168+CX169)*HLOOKUP(CX167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5780123.7680964572},{"$f":"(CY168+CY169)*HLOOKUP(CY167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5789504.9566773474},{"$f":"(CZ168+CZ169)*HLOOKUP(CZ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6287211.1090805344},{"$f":"(DA168+DA169)*HLOOKUP(DA167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6392218.2961286195},{"$f":"(DB168+DB169)*HLOOKUP(DB167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6557794.2554888604},{"$f":"(DC168+DC169)*HLOOKUP(DC167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6978752.1977479085},{"$f":"(DD168+DD169)*HLOOKUP(DD167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7023718.6164328475},{"$f":"(DE168+DE169)*HLOOKUP(DE167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7125273.8074164111},{"$f":"(DF168+DF169)*HLOOKUP(DF167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8459270.6026900969},{"$f":"(DG168+DG169)*HLOOKUP(DG167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DH168+DH169)*HLOOKUP(DH167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DI168+DI169)*HLOOKUP(DI167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DJ168+DJ169)*HLOOKUP(DJ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN178:EG178))","v":1689010.934353889},{"$f":"(DN168+DN169)*HLOOKUP(DN167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1321462.6879527241},{"$f":"(DO168+DO169)*HLOOKUP(DO167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1319004.9645747116},{"$f":"(DP168+DP169)*HLOOKUP(DP167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1384880.9056069902},{"$f":"(DQ168+DQ169)*HLOOKUP(DQ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1403398.372919335},{"$f":"(DR168+DR169)*HLOOKUP(DR167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1476460.1208564036},{"$f":"(DS168+DS169)*HLOOKUP(DS167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1488965.6053382074},{"$f":"(DT168+DT169)*HLOOKUP(DT167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1552074.8323676104},{"$f":"(DU168+DU169)*HLOOKUP(DU167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1633513.2388098685},{"$f":"(DV168+DV169)*HLOOKUP(DV167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1636164.4442783806},{"$f":"(DW168+DW169)*HLOOKUP(DW167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1776820.5308271076},{"$f":"(DX168+DX169)*HLOOKUP(DX167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1806496.4749928706},{"$f":"(DY168+DY169)*HLOOKUP(DY167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853289.6808990259},{"$f":"(DZ168+DZ169)*HLOOKUP(DZ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1972256.0558852786},{"$f":"(EA168+EA169)*HLOOKUP(EA167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1984963.9568179785},{"$f":"(EB168+EB169)*HLOOKUP(EB167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2013664.3368785509},{"$f":"(EC168+EC169)*HLOOKUP(EC167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2390663.4311950277},{"$f":"(ED168+ED169)*HLOOKUP(ED167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EE168+EE169)*HLOOKUP(EE167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EF168+EF169)*HLOOKUP(EF167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EG168+EG169)*HLOOKUP(EG167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK178:FD178))","v":1727988.109762056},{"$f":"(EK168+EK169)*HLOOKUP(EK167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1351957.9807516332},{"$f":"(EL168+EL169)*HLOOKUP(EL167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1349443.5406802818},{"$f":"(EM168+EM169)*HLOOKUP(EM167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1416839.6957363824},{"$f":"(EN168+EN169)*HLOOKUP(EN167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1435784.4892174734},{"$f":"(EO168+EO169)*HLOOKUP(EO167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1510532.2774915514},{"$f":"(EP168+EP169)*HLOOKUP(EP167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1523326.3500767816},{"$f":"(EQ168+EQ169)*HLOOKUP(EQ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1587891.9438837862},{"$f":"(ER168+ER169)*HLOOKUP(ER167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671209.6981670193},{"$f":"(ES168+ES169)*HLOOKUP(ES167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673922.0853001894},{"$f":"(ET168+ET169)*HLOOKUP(ET167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1817824.0815385024},{"$f":"(EU168+EU169)*HLOOKUP(EU167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1848184.8551850137},{"$f":"(EV168+EV169)*HLOOKUP(EV167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1896057.904304388},{"$f":"(EW168+EW169)*HLOOKUP(EW167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2017769.6571749388},{"$f":"(EX168+EX169)*HLOOKUP(EX167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2030770.817359932},{"$f":"(EY168+EY169)*HLOOKUP(EY167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2060133.5138834405},{"$f":"(EZ168+EZ169)*HLOOKUP(EZ167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2445832.5872995281},{"$f":"(FA168+FA169)*HLOOKUP(FA167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FB168+FB169)*HLOOKUP(FB167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FC168+FC169)*HLOOKUP(FC167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FD168+FD169)*HLOOKUP(FD167,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592}]
[]
["Fixed $/kW",{"$f":"B175/'Resource Options'!$J$28/1000","v":248.83435664448723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Y175/'Resource Options'!$J$29/1000","v":487.7740474066407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AV175/'Resource Options'!$J$30/1000","v":223.85927488645163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BS175/'Resource Options'!$J$31/1000","v":411.90106579107095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CP175/'Resource Options'!$J$32/1000","v":716.34967963664496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DM175/'Resource Options'!$J$33/1000","v":227.46301962432824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EJ175/'Resource Options'!$J$34/1000","v":269.9363205056855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HW175/'Resource Options'!$J$37/1000","v":289.11930126011015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IT175/'Resource Options'!$J$38/1000","v":466.79527665629166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"JQ175/'Resource Options'!$J$39/1000","v":486.26721885767347}]
[]
["Year",null,{"$f":"C167+1","v":2030},{"$f":"C190+1","v":2031},{"$f":"D190+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,{"$f":"Z167+1","v":2030},{"$f":"Z190+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,{"$f":"AW167+1","v":2030},{"$f":"AW190+1","v":2031},{"$f":"AX190+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,{"$f":"BT167+1","v":2030},{"$f":"BT190+1","v":2031},{"$f":"BU190+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,{"$f":"CQ167+1","v":2030},{"$f":"CQ190+1","v":2031},{"$f":"CR190+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,{"$f":"DN167+1","v":2030},{"$f":"DN190+1","v":2031},{"$f":"DO190+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,{"$f":"EK167+1","v":2030},{"$f":"EK190+1","v":2031},{"$f":"EL190+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,{"$f":"HX167+1","v":2030},{"$f":"HX190+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,{"$f":"IU167+1","v":2030},{"$f":"IU190+1","v":2031},{"$f":"IV190+1","v":2032},{"$f":"IW190+1","v":2033},{"$f":"IX190+1","v":2034},{"$f":"IY190+1","v":2035},{"$f":"IZ190+1","v":2036},{"$f":"JA190+1","v":2037},{"$f":"JB190+1","v":2038},{"$f":"JC190+1","v":2039},{"$f":"JD190+1","v":2040},{"$f":"JE190+1","v":2041},{"$f":"JF190+1","v":2042},{"$f":"JG190+1","v":2043},{"$f":"JH190+1","v":2044},{"$f":"JI190+1","v":2045},{"$f":"JJ190+1","v":2046},{"$f":"JK190+1","v":2047},{"$f":"JL190+1","v":2048},{"$f":"JM190+1","v":2049},null,"Year",null,{"$f":"JR167+1","v":2030},{"$f":"JR190+1","v":2031},{"$f":"JS190+1","v":2032},{"$f":"JT190+1","v":2033},{"$f":"JU190+1","v":2034},{"$f":"JV190+1","v":2035},{"$f":"JW190+1","v":2036},{"$f":"JX190+1","v":2037},{"$f":"JY190+1","v":2038},{"$f":"JZ190+1","v":2039},{"$f":"KA190+1","v":2040},{"$f":"KB190+1","v":2041},{"$f":"KC190+1","v":2042},{"$f":"KD190+1","v":2043},{"$f":"KE190+1","v":2044},{"$f":"KF190+1","v":2045},{"$f":"KG190+1","v":2046},{"$f":"KH190+1","v":2047},{"$f":"KI190+1","v":2048},{"$f":"KJ190+1","v":2049}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP191*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ191*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM191*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN191*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ191*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK191*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C196:V196))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z196:AS196))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW196:BP196))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT196:CM196))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ196:DJ196))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN196:EG196))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK196:FD196))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX196:IQ196))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU196:JN196))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR196:KK196))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C203:V203))","v":308436.41498556989},{"$f":"SUM(C200:C202)","v":233900.66823836206},{"$f":"SUM(D200:D202)","v":245582.52466962204},248866.24845745176,261822.37229634359,264039.98425042862,275231.2161037093,289672.78243492724,290142.9237515842,315085.62944196642,320348.09877104464,328645.99182256474,349742.43600172072,351995.94269797782,357085.41412163345,423939.097355732,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z203:AS203))","v":616872.82997113978},{"$f":"SUM(Z200:Z202)","v":467801.33647672413},{"$f":"SUM(AA200:AA202)","v":491165.04933924408},497732.49691490352,523644.74459268717,528079.96850085724,550462.43220741861,579345.56486985448,580285.84750316839,630171.25888393284,640696.19754208927,657291.98364512948,699484.87200344144,703991.88539595564,714170.82824326691,847878.19471146399,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW203:BP203))","v":1583490.5233634163},{"$f":"SUM(AW200:AW202)","v":1200829.3235451623},1260803.1400449346,1277661.5434199532,1344177.3577714069,1355562.4191428255,1413017.4041038647,1487159.3741078854,1489573.0460460796,1617627.1154386671,1644644.2570834884,1687245.0473033458,1795552.6848302628,1807122.0272440827,1833251.0099994573,2176473.044460231,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT203:CM203))","v":3166981.0467268326},{"$f":"SUM(BT200:BT202)","v":2401658.6470903247},2521606.2800898692,2555323.0868399064,2688354.7155428138,2711124.8382856511,2826034.8082077294,2974318.7482157708,2979146.0920921592,3235254.2308773343,3289288.5141669768,3374490.0946066915,3591105.3696605256,3614244.0544881653,3666502.0199989146,4352946.0889204619,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ203:DJ203))","v":6333962.0934536653},{"$f":"SUM(CQ200:CQ202)","v":4803317.2941806493},5043212.5601797383,5110646.1736798128,5376709.4310856275,5422249.6765713021,5652069.6164154587,5948637.4964315416,5958292.1841843184,6470508.4617546685,6578577.0283339536,6748980.189213383,7182210.7393210512,7228488.1089763306,7333004.0399978291,8705892.1778409239,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN203:EG203))","v":1790032.7655412536},{"$f":"SUM(DN200:DN202)","v":1357459.2353119229},1425255.7235290564,1444313.0490834254,1519504.8392198512,1532374.9085962377,1597324.0220304558,1681136.6837741314,1683865.1824868724,1828621.956582841,1859163.0732248127,1907320.488255956,2029755.2089385581,2042833.5960150498,2072370.7069559081,2460360.8328680876,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK203:FD203))","v":1831341.2139768207},{"$f":"SUM(EK200:EK202)","v":1388785.2176652749},1458146.2402258809,1477643.3502161196,1554570.33550954,1567737.4064869201,1634185.3456157742,1719932.1457073805,1722723.6097750312,1870820.9248116759,1902066.8364530776,1951335.576446478,2076595.713760217,2089975.9097692436,2120194.6463471982,2517138.3905496583,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX203:IQ203))","v":652923.69716955931},{"$f":"SUM(HX200:HX202)","v":560475.15562593646},{"$f":"SUM(HY200:HY202)","v":571684.65873845527},583118.35191322444,594780.71895148885,606676.33333051857,618809.85999712907,631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,725034.37752233504,739535.06507278176,754325.76637423737,769412.28170172218,784800.52733575657,800496.53788247157,816506.46864012105,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU203:JN203))","v":435282.46477970615},{"$f":"SUM(IU200:IU202)","v":373650.10375062434},{"$f":"SUM(IV200:IV202)","v":381123.10582563683},388745.56794214953,396520.47930099251,404450.88888701244,412539.90666475269,420790.70479804784,429206.51889400877,437790.64927188895,446546.46225732676,455477.39150247333,464586.93933252274,473878.67811917316,483356.25168155663,493023.37671518786,502883.84424949158,512941.52113448136,523200.35155717109,533664.35858831438,544337.64576008078,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR203:KK203))","v":652923.69716955931},{"$f":"SUM(JR200:JR202)","v":560475.15562593646},{"$f":"SUM(JS200:JS202)","v":571684.65873845527},583118.35191322444,594780.71895148885,606676.33333051857,618809.85999712907,631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,725034.37752233504,739535.06507278176,754325.76637423737,769412.28170172207,784800.52733575657,800496.53788247169,816506.46864012117]
[]
[]
["MWh",null,{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},null,"MWh",null,{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},null,"MWh",null,{"$f":"'Resource Options'!$K$30*365","v":36500},{"$f":"AW214","v":36500},{"$f":"AX214","v":36500},{"$f":"AY214","v":36500},{"$f":"AZ214","v":36500},{"$f":"BA214","v":36500},{"$f":"BB214","v":36500},{"$f":"BC214","v":36500},{"$f":"BD214","v":36500},{"$f":"BE214","v":36500},{"$f":"BF214","v":36500},{"$f":"BG214","v":36500},{"$f":"BH214","v":36500},{"$f":"BI214","v":36500},{"$f":"BJ214","v":36500},{"$f":"BK214","v":36500},{"$f":"BL214","v":36500},{"$f":"BM214","v":36500},{"$f":"BN214","v":36500},{"$f":"BO214","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":73000},{"$f":"BT214","v":73000},{"$f":"BU214","v":73000},{"$f":"BV214","v":73000},{"$f":"BW214","v":73000},{"$f":"BX214","v":73000},{"$f":"BY214","v":73000},{"$f":"BZ214","v":73000},{"$f":"CA214","v":73000},{"$f":"CB214","v":73000},{"$f":"CC214","v":73000},{"$f":"CD214","v":73000},{"$f":"CE214","v":73000},{"$f":"CF214","v":73000},{"$f":"CG214","v":73000},{"$f":"CH214","v":73000},{"$f":"CI214","v":73000},{"$f":"CJ214","v":73000},{"$f":"CK214","v":73000},{"$f":"CL214","v":73000},null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":146000},{"$f":"CQ214","v":146000},{"$f":"CR214","v":146000},{"$f":"CS214","v":146000},{"$f":"CT214","v":146000},{"$f":"CU214","v":146000},{"$f":"CV214","v":146000},{"$f":"CW214","v":146000},{"$f":"CX214","v":146000},{"$f":"CY214","v":146000},{"$f":"CZ214","v":146000},{"$f":"DA214","v":146000},{"$f":"DB214","v":146000},{"$f":"DC214","v":146000},{"$f":"DD214","v":146000},{"$f":"DE214","v":146000},{"$f":"DF214","v":146000},{"$f":"DG214","v":146000},{"$f":"DH214","v":146000},{"$f":"DI214","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"DN214","v":36500},{"$f":"DO214","v":36500},{"$f":"DP214","v":36500},{"$f":"DQ214","v":36500},{"$f":"DR214","v":36500},{"$f":"DS214","v":36500},{"$f":"DT214","v":36500},{"$f":"DU214","v":36500},{"$f":"DV214","v":36500},{"$f":"DW214","v":36500},{"$f":"DX214","v":36500},{"$f":"DY214","v":36500},{"$f":"DZ214","v":36500},{"$f":"EA214","v":36500},{"$f":"EB214","v":36500},{"$f":"EC214","v":36500},{"$f":"ED214","v":36500},{"$f":"EE214","v":36500},{"$f":"EF214","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":36500},{"$f":"EK214","v":36500},{"$f":"EL214","v":36500},{"$f":"EM214","v":36500},{"$f":"EN214","v":36500},{"$f":"EO214","v":36500},{"$f":"EP214","v":36500},{"$f":"EQ214","v":36500},{"$f":"ER214","v":36500},{"$f":"ES214","v":36500},{"$f":"ET214","v":36500},{"$f":"EU214","v":36500},{"$f":"EV214","v":36500},{"$f":"EW214","v":36500},{"$f":"EX214","v":36500},{"$f":"EY214","v":36500},{"$f":"EZ214","v":36500},{"$f":"FA214","v":36500},{"$f":"FB214","v":36500},{"$f":"FC214","v":36500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":146000},{"$f":"HX214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HY214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HZ214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IA214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IB214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IC214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"ID214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IE214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IF214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IG214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IH214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"II214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IJ214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IK214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IL214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IM214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IN214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IO214*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IP214*(1-'Resource Options'!$AA$37)","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":584000},{"$f":"IU214","v":584000},{"$f":"IV214","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":876000},{"$f":"JR214","v":876000},{"$f":"JS214","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
["Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C217:V217))","v":391085.50380601443},{"$f":"HLOOKUP(C213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":335711.06326655613},{"$f":"HLOOKUP(D213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":342425.28453188727},{"$f":"HLOOKUP(E213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":349273.79022252513},{"$f":"HLOOKUP(F213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":356259.26602697553},{"$f":"HLOOKUP(G213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":363384.4513475151},{"$f":"HLOOKUP(H213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":370652.14037446544},{"$f":"HLOOKUP(I213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":378065.18318195478},{"$f":"HLOOKUP(J213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":385626.48684559396},{"$f":"HLOOKUP(K213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":393339.01658250572},{"$f":"HLOOKUP(L213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":401205.79691415583},{"$f":"HLOOKUP(M213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":409229.91285243904},{"$f":"HLOOKUP(N213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":417414.51110948774},{"$f":"HLOOKUP(O213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":425762.80133167759},{"$f":"HLOOKUP(P213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":434278.05735831108},{"$f":"HLOOKUP(Q213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":442963.61850547726},{"$f":"HLOOKUP(R213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":451822.89087558683},{"$f":"HLOOKUP(S213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":460859.34869309858},{"$f":"HLOOKUP(T213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":470076.53566696058},{"$f":"HLOOKUP(U213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":479478.0663802998},{"$f":"HLOOKUP(V213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":489067.62770790572},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z217:AS217))","v":767686.35932291707},{"$f":"HLOOKUP(Z213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":658988.38344916562},{"$f":"HLOOKUP(AA213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":672168.15111814917},{"$f":"HLOOKUP(AB213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":685611.51414051221},{"$f":"HLOOKUP(AC213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":699323.74442332226},{"$f":"HLOOKUP(AD213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":713310.21931178879},{"$f":"HLOOKUP(AE213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":727576.42369802471},{"$f":"HLOOKUP(AF213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":742127.95217198529},{"$f":"HLOOKUP(AG213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":756970.51121542498},{"$f":"HLOOKUP(AH213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":772109.92143973336},{"$f":"HLOOKUP(AI213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":787552.11986852821},{"$f":"HLOOKUP(AJ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":803303.16226589889},{"$f":"HLOOKUP(AK213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":819369.22551121691},{"$f":"HLOOKUP(AL213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":835756.61002144101},{"$f":"HLOOKUP(AM213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":852471.74222186976},{"$f":"HLOOKUP(AN213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":869521.17706630728},{"$f":"HLOOKUP(AO213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":886911.60060763371},{"$f":"HLOOKUP(AP213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":904649.83261978615},{"$f":"HLOOKUP(AQ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":922742.82927218161},{"$f":"HLOOKUP(AR213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":941197.68585762568},{"$f":"HLOOKUP(AS213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":960021.63957477803},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW217:BP217))","v":1621275.865056786},{"$f":"HLOOKUP(AW213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1507902.1925056148},{"$f":"AW217*(1+'Fixed O&M'!$A$28)","v":1507902.1925056148},{"$f":"AX217*(1+'Fixed O&M'!$A$28)","v":1507902.1925056148},{"$f":"AY217*(1+'Fixed O&M'!$A$28)","v":1507902.1925056148},{"$f":"AZ217*(1+'Fixed O&M'!$A$28)","v":1507902.1925056148},{"$f":"BA217*(1+'Fixed O&M'!$A$28)","v":1507902.1925056148},{"$f":"BB217*(1+'Fixed O&M'!$A$28)","v":1507902.1925056148},{"$f":"BC217*(1+'Fixed O&M'!$A$28)","v":1507902.1925056148},{"$f":"BD217*(1+'Fixed O&M'!$A$28)","v":1507902.1925056148},{"$f":"BE217*(1+'Fixed O&M'!$A$28)","v":1507902.1925056148},{"$f":"HLOOKUP(BG213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1838124.3585622055},{"$f":"BG217*(1+'Fixed O&M'!$A$28)","v":1838124.3585622055},{"$f":"BH217*(1+'Fixed O&M'!$A$28)","v":1838124.3585622055},{"$f":"BI217*(1+'Fixed O&M'!$A$28)","v":1838124.3585622055},{"$f":"BJ217*(1+'Fixed O&M'!$A$28)","v":1838124.3585622055},{"$f":"BK217*(1+'Fixed O&M'!$A$28)","v":1838124.3585622055},{"$f":"BL217*(1+'Fixed O&M'!$A$28)","v":1838124.3585622055},{"$f":"BM217*(1+'Fixed O&M'!$A$28)","v":1838124.3585622055},{"$f":"BN217*(1+'Fixed O&M'!$A$28)","v":1838124.3585622055},{"$f":"BO217*(1+'Fixed O&M'!$A$28)","v":1838124.3585622055},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT217:CM217))","v":2983147.5917044869},{"$f":"HLOOKUP(BT213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":2774540.0342103317},{"$f":"BT217*(1+'Fixed O&M'!$A$29)","v":2774540.0342103317},{"$f":"BU217*(1+'Fixed O&M'!$A$29)","v":2774540.0342103317},{"$f":"BV217*(1+'Fixed O&M'!$A$29)","v":2774540.0342103317},{"$f":"BW217*(1+'Fixed O&M'!$A$29)","v":2774540.0342103317},{"$f":"BX217*(1+'Fixed O&M'!$A$29)","v":2774540.0342103317},{"$f":"BY217*(1+'Fixed O&M'!$A$29)","v":2774540.0342103317},{"$f":"BZ217*(1+'Fixed O&M'!$A$29)","v":2774540.0342103317},{"$f":"CA217*(1+'Fixed O&M'!$A$29)","v":2774540.0342103317},{"$f":"CB217*(1+'Fixed O&M'!$A$29)","v":2774540.0342103317},{"$f":"HLOOKUP(CD213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":3382148.819754459},{"$f":"CD217*(1+'Fixed O&M'!$A$29)","v":3382148.819754459},{"$f":"CE217*(1+'Fixed O&M'!$A$29)","v":3382148.819754459},{"$f":"CF217*(1+'Fixed O&M'!$A$29)","v":3382148.819754459},{"$f":"CG217*(1+'Fixed O&M'!$A$29)","v":3382148.819754459},{"$f":"CH217*(1+'Fixed O&M'!$A$29)","v":3382148.819754459},{"$f":"CI217*(1+'Fixed O&M'!$A$29)","v":3382148.819754459},{"$f":"CJ217*(1+'Fixed O&M'!$A$29)","v":3382148.819754459},{"$f":"CK217*(1+'Fixed O&M'!$A$29)","v":3382148.819754459},{"$f":"CL217*(1+'Fixed O&M'!$A$29)","v":3382148.819754459},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ217:DJ217))","v":5188082.7681817152},{"$f":"HLOOKUP(CQ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":4825287.0160179669},{"$f":"CQ217*(1+'Fixed O&M'!$A$30)","v":4825287.0160179669},{"$f":"CR217*(1+'Fixed O&M'!$A$30)","v":4825287.0160179669},{"$f":"CS217*(1+'Fixed O&M'!$A$30)","v":4825287.0160179669},{"$f":"CT217*(1+'Fixed O&M'!$A$30)","v":4825287.0160179669},{"$f":"CU217*(1+'Fixed O&M'!$A$30)","v":4825287.0160179669},{"$f":"CV217*(1+'Fixed O&M'!$A$30)","v":4825287.0160179669},{"$f":"CW217*(1+'Fixed O&M'!$A$30)","v":4825287.0160179669},{"$f":"CX217*(1+'Fixed O&M'!$A$30)","v":4825287.0160179669},{"$f":"CY217*(1+'Fixed O&M'!$A$30)","v":4825287.0160179669},{"$f":"HLOOKUP(DA213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":5881997.9473990574},{"$f":"DA217*(1+'Fixed O&M'!$A$30)","v":5881997.9473990574},{"$f":"DB217*(1+'Fixed O&M'!$A$30)","v":5881997.9473990574},{"$f":"DC217*(1+'Fixed O&M'!$A$30)","v":5881997.9473990574},{"$f":"DD217*(1+'Fixed O&M'!$A$30)","v":5881997.9473990574},{"$f":"DE217*(1+'Fixed O&M'!$A$30)","v":5881997.9473990574},{"$f":"DF217*(1+'Fixed O&M'!$A$30)","v":5881997.9473990574},{"$f":"DG217*(1+'Fixed O&M'!$A$30)","v":5881997.9473990574},{"$f":"DH217*(1+'Fixed O&M'!$A$30)","v":5881997.9473990574},{"$f":"DI217*(1+'Fixed O&M'!$A$30)","v":5881997.9473990574},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN217:EG217))","v":2069523.093603404},{"$f":"HLOOKUP(DN213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1776495.9106050278},{"$f":"HLOOKUP(DO213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1812025.8288171284},{"$f":"HLOOKUP(DP213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1848266.3453934712},{"$f":"HLOOKUP(DQ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1885231.6723013404},{"$f":"HLOOKUP(DR213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1922936.3057473672},{"$f":"HLOOKUP(DS213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1961395.031862315},{"$f":"HLOOKUP(DT213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2000622.9324995615},{"$f":"HLOOKUP(DU213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2040635.391149553},{"$f":"HLOOKUP(DV213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2081448.0989725438},{"$f":"HLOOKUP(DW213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2123077.0609519952},{"$f":"HLOOKUP(DX213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2165538.6021710346},{"$f":"HLOOKUP(DY213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2208849.3742144555},{"$f":"HLOOKUP(DZ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2253026.3616987444},{"$f":"HLOOKUP(EA213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2298086.8889327194},{"$f":"HLOOKUP(EB213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2344048.6267113737},{"$f":"HLOOKUP(EC213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2390929.5992456013},{"$f":"HLOOKUP(ED213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2438748.1912305132},{"$f":"HLOOKUP(EE213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2487523.1550551234},{"$f":"HLOOKUP(EF213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2537273.6181562259},{"$f":"HLOOKUP(EG213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2588019.0905193505},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK217:FD217))","v":2328226.1543710828},{"$f":"HLOOKUP(EK213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1998568.7789558545},{"$f":"HLOOKUP(EL213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2038540.1545349716},{"$f":"HLOOKUP(EM213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2079310.9576256711},{"$f":"HLOOKUP(EN213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2120897.1767781847},{"$f":"HLOOKUP(EO213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2163315.1203137487},{"$f":"HLOOKUP(EP213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2206581.4227200234},{"$f":"HLOOKUP(EQ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2250713.0511744246},{"$f":"HLOOKUP(ER213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2295727.312197913},{"$f":"HLOOKUP(ES213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2341641.8584418711},{"$f":"HLOOKUP(ET213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2388474.6956107086},{"$f":"HLOOKUP(EU213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2436244.189522923},{"$f":"HLOOKUP(EV213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2484969.0733133811},{"$f":"HLOOKUP(EW213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2534668.4547796492},{"$f":"HLOOKUP(EX213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2585361.8238752419},{"$f":"HLOOKUP(EY213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2637069.0603527469},{"$f":"HLOOKUP(EZ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2689810.4415598018},{"$f":"HLOOKUP(FA213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2743606.650390998},{"$f":"HLOOKUP(FB213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2798478.7833988178},{"$f":"HLOOKUP(FC213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2854448.3590667942},{"$f":"HLOOKUP(FD213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2911537.3262481298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX217:IQ217))","v":923758.44463809498},{"$f":"HLOOKUP(HX213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":792961.96517868969},{"$f":"HLOOKUP(HY213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":808821.20448226354},{"$f":"HLOOKUP(HZ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":824997.6285719088},{"$f":"HLOOKUP(IA213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":841497.58114334696},{"$f":"HLOOKUP(IB213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":858327.53276621399},{"$f":"HLOOKUP(IC213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":875494.08342153823},{"$f":"HLOOKUP(ID213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":893003.96508996922},{"$f":"HLOOKUP(IE213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":910864.04439176864},{"$f":"HLOOKUP(IF213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":929081.32527960383},{"$f":"HLOOKUP(IG213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":947662.95178519585},{"$f":"HLOOKUP(IH213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":966616.21082089993},{"$f":"HLOOKUP(II213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":985948.5350373179},{"$f":"HLOOKUP(IJ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1005667.5057380643},{"$f":"HLOOKUP(IK213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1025780.8558528257},{"$f":"HLOOKUP(IL213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1046296.4729698822},{"$f":"HLOOKUP(IM213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1067222.4024292799},{"$f":"HLOOKUP(IN213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1088566.8504778652},{"$f":"HLOOKUP(IO213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1110338.1874874225},{"$f":"HLOOKUP(IP213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1132544.951237171},{"$f":"HLOOKUP(IQ213,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1155195.8502619145},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU217:JN217))","v":2217599.6530629927},{"$f":"HLOOKUP(IU213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(IV213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(IW213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(IX213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(IY213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(IZ213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(JA213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(JB213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(JC213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(JD213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(JE213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(JF213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(JG213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(JH213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(JI213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(JJ213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},{"$f":"HLOOKUP(JK213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2613243.1957375333},{"$f":"HLOOKUP(JL213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2665508.0596522838},{"$f":"HLOOKUP(JM213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2718818.2208453296},{"$f":"HLOOKUP(JN213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2773194.5852622362},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR217:KK217))","v":2217599.6530629927},{"$f":"HLOOKUP(JR213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1903606.0661522129},{"$f":"HLOOKUP(JS213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1941678.1874752573},{"$f":"HLOOKUP(JT213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1980511.7512247628},{"$f":"HLOOKUP(JU213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2020121.9862492578},{"$f":"HLOOKUP(JV213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(JW213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(JX213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(JY213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(JZ213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(KA213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(KB213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(KC213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(KD213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(KE213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(KF213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(KG213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},{"$f":"HLOOKUP(KH213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2613243.1957375333},{"$f":"HLOOKUP(KI213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2665508.0596522838},{"$f":"HLOOKUP(KJ213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2718818.2208453296},{"$f":"HLOOKUP(KK213,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2773194.5852622362}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C218:V218))","v":838097.01875146246},{"$f":"VLOOKUP(C212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1089266.5841124794},{"$f":"VLOOKUP(D212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1025048.8061662886},{"$f":"VLOOKUP(E212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":959185.06096224196},{"$f":"VLOOKUP(F212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":899477.65416105802},{"$f":"VLOOKUP(G212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":844167.70525364007},{"$f":"VLOOKUP(H212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":790690.03046862502},{"$f":"VLOOKUP(I212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":737212.35568360973},{"$f":"VLOOKUP(J212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":686025.79341467435},{"$f":"VLOOKUP(K212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":639419.91645174567},{"$f":"VLOOKUP(L212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":595103.61227874353},{"$f":"VLOOKUP(C212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1023452.6313673704},{"$f":"VLOOKUP(D212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":963114.91902200773},{"$f":"VLOOKUP(E212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":901230.68946426827},{"$f":"VLOOKUP(F212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":845130.82971085119},{"$f":"VLOOKUP(G212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":793162.7315650566},{"$f":"VLOOKUP(H212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":742916.20075577183},{"$f":"VLOOKUP(I212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":692669.66994648683},{"$f":"VLOOKUP(J212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":644575.821655459},{"$f":"VLOOKUP(K212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":600785.89170570497},{"$f":"VLOOKUP(L212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":559147.19757896732},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z218:AS218))","v":1641836.565632066},{"$f":"VLOOKUP(Z212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2133879.094548305},{"$f":"VLOOKUP(AA212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2008076.1222948467},{"$f":"VLOOKUP(AB212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1879048.6913339624},{"$f":"VLOOKUP(AC212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1762081.5604028793},{"$f":"VLOOKUP(AD212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1653729.0731279308},{"$f":"VLOOKUP(AE212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1548966.0207097058},{"$f":"VLOOKUP(AF212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1444202.9682914803},{"$f":"VLOOKUP(AG212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1343928.2176100647},{"$f":"VLOOKUP(AH212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1252627.0540704562},{"$f":"VLOOKUP(AI212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1165811.1759358451},{"$f":"VLOOKUP(Z212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2004949.2072821811},{"$f":"VLOOKUP(AA212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1886747.304401313},{"$f":"VLOOKUP(AB212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1765515.7659867897},{"$f":"VLOOKUP(AC212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1655615.839117696},{"$f":"VLOOKUP(AD212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1553810.0554517074},{"$f":"VLOOKUP(AE212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1455376.8314536798},{"$f":"VLOOKUP(AF212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1356943.6074556515},{"$f":"VLOOKUP(AG212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1262727.5000844514},{"$f":"VLOOKUP(AH212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1176942.7918831522},{"$f":"VLOOKUP(AI212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1095372.3662249264},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW218:BP218))","v":3903234.0994271748},{"$f":"VLOOKUP(AW212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":5072995.5832657814},{"$f":"VLOOKUP(AX212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4773916.8190405779},{"$f":"VLOOKUP(AY212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4467172.3605297972},{"$f":"VLOOKUP(AZ212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4189099.5586936367},{"$f":"VLOOKUP(BA212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3931506.8530965899},{"$f":"VLOOKUP(BB212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3682447.5209325082},{"$f":"VLOOKUP(BC212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3433388.1887684246},{"$f":"VLOOKUP(BD212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3194999.1588465683},{"$f":"VLOOKUP(BE212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2977943.5625071223},{"$f":"VLOOKUP(BF212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2771551.0975078577},{"$f":"VLOOKUP(AW212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4766483.0210859412},{"$f":"VLOOKUP(AX212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4485474.723671047},{"$f":"VLOOKUP(AY212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4197263.8964968966},{"$f":"VLOOKUP(AZ212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3935992.3722420707},{"$f":"VLOOKUP(BA212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3693963.5280550029},{"$f":"VLOOKUP(BB212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3459952.4672295037},{"$f":"VLOOKUP(BC212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3225941.4064040026},{"$f":"VLOOKUP(BD212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3001955.9435969982},{"$f":"VLOOKUP(BE212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2798014.93919391},{"$f":"VLOOKUP(BF212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2604092.7951762406},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT218:CM218))","v":7181950.7429460026},{"$f":"VLOOKUP(BT212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9334311.8732090369},{"$f":"VLOOKUP(BU212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8784006.9470346645},{"$f":"VLOOKUP(BV212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8219597.1433748268},{"$f":"VLOOKUP(BW212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7707943.1879962925},{"$f":"VLOOKUP(BX212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7233972.6096977256},{"$f":"VLOOKUP(BY212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6775703.438515815},{"$f":"VLOOKUP(BZ212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6317434.2673339024},{"$f":"VLOOKUP(CA212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5878798.4522776864},{"$f":"VLOOKUP(CB212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5479416.1550131049},{"$f":"VLOOKUP(CC212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5099654.0194144584},{"$f":"VLOOKUP(BT212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8770328.7587981317},{"$f":"VLOOKUP(BU212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8253273.4915547259},{"$f":"VLOOKUP(BV212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7722965.5695542907},{"$f":"VLOOKUP(BW212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7242225.9649254112},{"$f":"VLOOKUP(BX212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6796892.8916212069},{"$f":"VLOOKUP(BY212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6366312.5397022869},{"$f":"VLOOKUP(BZ212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5935732.1877833651},{"$f":"VLOOKUP(CA212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5523598.9362184769},{"$f":"VLOOKUP(CB212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5148347.4881167943},{"$f":"VLOOKUP(CC212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD213,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4791530.7431242829},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ218:DJ218))","v":12490349.118166951},{"$f":"VLOOKUP(CQ212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":16233585.86645049},{"$f":"VLOOKUP(CR212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15276533.820929842},{"$f":"VLOOKUP(CS212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14294951.553695343},{"$f":"VLOOKUP(CT212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13405118.58781963},{"$f":"VLOOKUP(CU212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12580821.929909082},{"$f":"VLOOKUP(CV212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11783832.066984018},{"$f":"VLOOKUP(CW212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10986842.204058954},{"$f":"VLOOKUP(CX212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10223997.308309015},{"$f":"VLOOKUP(CY212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9529419.400022788},{"$f":"VLOOKUP(CZ212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8868963.5120251421},{"$f":"VLOOKUP(CQ212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15252745.667474994},{"$f":"VLOOKUP(CR212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14353519.115747336},{"$f":"VLOOKUP(CS212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13431244.468790056},{"$f":"VLOOKUP(CT212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12595175.591174614},{"$f":"VLOOKUP(CU212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11820683.289775999},{"$f":"VLOOKUP(CV212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11071847.895134401},{"$f":"VLOOKUP(CW212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10323012.500492798},{"$f":"VLOOKUP(CX212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9606259.0195103846},{"$f":"VLOOKUP(CY212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8953647.8054205012},{"$f":"VLOOKUP(CZ212,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8333096.9445639607},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN218:EG218))","v":3557845.1112983585},{"$f":"VLOOKUP(DN212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4206837.3753087306},{"$f":"VLOOKUP(DO212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4064153.4112262088},{"$f":"VLOOKUP(DP212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3913753.1053840546},{"$f":"VLOOKUP(DQ212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3766096.2120322608},{"$f":"VLOOKUP(DR212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3620977.1728862487},{"$f":"VLOOKUP(DS212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3478208.8771997946},{"$f":"VLOOKUP(DT212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3337614.7556771729},{"$f":"VLOOKUP(DU212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3199031.4158357652},{"$f":"VLOOKUP(DV212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3061578.6465595495},{"$f":"VLOOKUP(DW212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2924289.2697659493},{"$f":"VLOOKUP(DN212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3952658.4623931986},{"$f":"VLOOKUP(DO212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3818595.5244273124},{"$f":"VLOOKUP(DP212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3677282.4693701533},{"$f":"VLOOKUP(DQ212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3538547.068647698},{"$f":"VLOOKUP(DR212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3402196.1838948121},{"$f":"VLOOKUP(DS212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3268054.0096765603},{"$f":"VLOOKUP(DT212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3135954.6450895593},{"$f":"VLOOKUP(DU212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3005744.5698948526},{"$f":"VLOOKUP(DV212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2876596.755708396},{"$f":"VLOOKUP(DW212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2747602.4617608944},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK218:FD218))","v":4345706.2031633072},{"$f":"VLOOKUP(EK212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5138413.4794184156},{"$f":"VLOOKUP(EL212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4964133.1022776961},{"$f":"VLOOKUP(EM212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4780427.6509132339},{"$f":"VLOOKUP(EN212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4600073.1224541385},{"$f":"VLOOKUP(EO212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4422818.4391034674},{"$f":"VLOOKUP(EP212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4248435.0556870755},{"$f":"VLOOKUP(EQ212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4076707.3028152846},{"$f":"VLOOKUP(ER212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3907435.6058289823},{"$f":"VLOOKUP(ES212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3739544.8367258711},{"$f":"VLOOKUP(ET212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3571853.6422818699},{"$f":"VLOOKUP(EK212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4827948.3399825841},{"$f":"VLOOKUP(EL212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4664198.057745019},{"$f":"VLOOKUP(EM212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4491592.1682981476},{"$f":"VLOOKUP(EN212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4322134.7375619616},{"$f":"VLOOKUP(EO212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4155589.8579673618},{"$f":"VLOOKUP(EP212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3991742.7931373417},{"$f":"VLOOKUP(EQ212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3830390.9045189619},{"$f":"VLOOKUP(ER212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3671346.675839344},{"$f":"VLOOKUP(ES212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3513599.9387897775},{"$f":"VLOOKUP(ET212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3356040.7180130864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX218:IQ218))","v":6569303.3274423918},{"$f":"VLOOKUP(HX212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7074578.2613804992},{"$f":"VLOOKUP(HY212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6834628.6791906897},{"$f":"VLOOKUP(HZ212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6581702.6353980415},{"$f":"VLOOKUP(IA212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6333390.1491629593},{"$f":"VLOOKUP(IB212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6089345.5360575002},{"$f":"VLOOKUP(IC212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5849254.1346151978},{"$f":"VLOOKUP(ID212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5612819.0107761556},{"$f":"VLOOKUP(IE212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5379765.3897386715},{"$f":"VLOOKUP(IF212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5148613.0330548808},{"$f":"VLOOKUP(IG212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4917735.4511727914},{"$f":"VLOOKUP(HX212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8623871.4244390428},{"$f":"VLOOKUP(HY212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8331374.2226695912},{"$f":"VLOOKUP(HZ212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8023058.7866150029},{"$f":"VLOOKUP(IA212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7720367.2514794124},{"$f":"VLOOKUP(IB212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7422878.22987408},{"$f":"VLOOKUP(IC212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7130208.1512271911},{"$f":"VLOOKUP(ID212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6841995.0545766298},{"$f":"VLOOKUP(IE212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6557903.9909723634},{"$f":"VLOOKUP(IF212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6276130.5580061842},{"$f":"VLOOKUP(IG212,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5994692.0739900339},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU218:JN218))","v":45821454.817898221},{"$f":"VLOOKUP(IU212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47747543.029292718},{"$f":"VLOOKUP(IV212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46689507.164151691},{"$f":"VLOOKUP(IW212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45521764.365390725},{"$f":"VLOOKUP(IX212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":44393025.978480302},{"$f":"VLOOKUP(IY212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43300369.482647754},{"$f":"VLOOKUP(IZ212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42241134.634625629},{"$f":"VLOOKUP(JA212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41212811.064006671},{"$f":"VLOOKUP(JB212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":40213075.741458759},{"$f":"VLOOKUP(JC212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":39229414.283160485},{"$f":"VLOOKUP(JD212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":38248075.854194336},{"$f":"VLOOKUP(IU212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":55358403.115995824},{"$f":"VLOOKUP(IV212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":54131718.511560269},{"$f":"VLOOKUP(IW212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":52777839.914080344},{"$f":"VLOOKUP(IX212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":51469182.951422557},{"$f":"VLOOKUP(IY212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":50202359.259018093},{"$f":"VLOOKUP(IZ212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48974284.556297883},{"$f":"VLOOKUP(JA212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47782048.324978501},{"$f":"VLOOKUP(JB212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46622957.249633431},{"$f":"VLOOKUP(JC212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45482502.179416791},{"$f":"VLOOKUP(JD212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":44344740.424626641},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR218:KK218))","v":47827107.722385332},{"$f":"VLOOKUP(JR212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49837502.825187661},{"$f":"VLOOKUP(JS212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48733155.625882223},{"$f":"VLOOKUP(JT212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47514299.505963363},{"$f":"VLOOKUP(JU212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":46336155.061713427},{"$f":"VLOOKUP(JV212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":45195671.850575082},{"$f":"VLOOKUP(JW212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44090073.187656365},{"$f":"VLOOKUP(JX212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43016738.821017057},{"$f":"VLOOKUP(JY212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":41973244.039906442},{"$f":"VLOOKUP(JZ212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":40946526.692861095},{"$f":"VLOOKUP(KA212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":39922234.056566469},{"$f":"VLOOKUP(JR212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":57781498.201881155},{"$f":"VLOOKUP(JS212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":56501120.331931576},{"$f":"VLOOKUP(JT212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":55087981.055100687},{"$f":"VLOOKUP(JU212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":53722042.811249122},{"$f":"VLOOKUP(JV212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":52399768.923554227},{"$f":"VLOOKUP(JW212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":51117940.109267138},{"$f":"VLOOKUP(JX212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49873518.453681245},{"$f":"VLOOKUP(JY212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48663692.752142631},{"$f":"VLOOKUP(JZ212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47473318.773128629},{"$f":"VLOOKUP(KA212,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB213,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":46285755.998768538}]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C221:V221))","v":1240584.2293354371},{"$f":"SUM(C217:C220)","v":1434764.9677175088},{"$f":"SUM(D217:D220)","v":1377457.1574434184},1318641.5792649146,1266123.3028297839,1218146.2668957405,1172148.1633435676,1126299.6512160511,1082894.8348577649,1044226.3387236978,1008006.1629961346,1444613.2330991093,1392698.7327883814,1339406.1795059694,1292069.8295533864,1249040.5114044426,1207911.5361919457,1166964.9120913842,1128356.9686432541,1094242.6616332559,1062473.1029050692,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z221:AS221))","v":2431904.0530746826},{"$f":"SUM(Z217:Z220)","v":2812079.6253285478},{"$f":"SUM(AA217:AA220)","v":2699840.6636906946},2584648.5235577268,2481793.3892711191,2387835.1385735357,2297754.2074642228,2207966.9187810877,2122967.4471094641,2047247.0681598436,1976323.5903070206,2831671.8699407801,2730004.420313084,2625638.0242167958,2532940.5425123023,2448681.2529142057,2368145.4528654288,2287967.6012956346,2212371.9738012343,2145580.1550742709,2083382.4766798676,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW221:BP221))","v":5571776.6410538265},{"$f":"SUM(AW217:AW220)","v":6624859.1562917046},6325780.3920665011,6019035.9335557204,5740963.1317195594,5483370.4261225127,5234311.0939584319,4985251.7617943473,4746862.7318724915,4529807.135533046,4323414.6705337809,6658196.0571976695,6377187.7597827744,6088976.9326086249,5827705.4083537981,5585676.5641667303,5351665.5033412315,5117654.4425157309,4893668.9797087256,4689727.9753056373,4495805.8312879689,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT221:CM221))","v":10252069.019539038},{"$f":"SUM(BT217:BT220)","v":12189740.847576737},11639435.921402365,11075026.117742527,10563372.162363993,10089401.584065426,9631132.4128835164,9172863.2417016029,8734227.426645387,8334845.1293808045,7955082.993782158,12251080.745243711,11734025.478000306,11203717.555999871,10722977.951370992,10277644.878066786,9847064.5261478666,9416484.1742289439,9004350.9226640575,8629099.474562373,8272282.7295698635,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ221:DJ221))","v":17829685.25137224},{"$f":"SUM(CQ217:CQ220)","v":21199549.300133444},20242497.254612796,19260914.987378296,18371082.021502584,17546785.363592036,16749795.500666974,15952805.63774191,15189960.741991969,14495382.833705744,13834926.945708098,21306227.383032523,20407000.831304867,19484726.184347585,18648657.306732144,17874165.005333528,17125329.610691931,16376494.216050327,15659740.735067913,15007129.52097803,14386578.660121489,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN221:EG221))","v":5687703.0811726758},{"$f":"SUM(DN217:DN220)","v":6035125.2476915373},5929007.0410566721,5815903.807811127,5706289.9285078747,5599974.763691375,5496786.4198210239,5396563.8491508262,5299159.4911788926,5203709.2834095387,5109262.519352939,6181331.1769719282,6091841.6932976162,5995993.5616178624,5903632.3827403616,5814583.2042693291,5728688.7704585679,5645802.101087207,5565788.9750124533,5487842.0489283483,5411072.6608452462,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK221:FD221))","v":6741809.4628389245},{"$f":"SUM(EK217:EK220)","v":7195248.5325559489},7062104.8564779796,6920358.8401975241,6782802.9355241135,6649202.8484348431,6519347.1532050781,6393037.6422836483,6270092.5520867128,6149454.9219087567,6029961.9291684134,7335218.7926068585,7221613.919421779,7100156.3472084431,6982870.200050462,6869540.0297056325,6759971.9683103776,6653984.6631954582,6551412.3096893718,6451266.8853168041,6352461.0034706546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX221:IQ221))","v":7519993.0257754633},{"$f":"SUM(HX217:HX220)","v":7890658.2396920091},{"$f":"SUM(HY217:HY220)","v":7667030.2570684291},7430752.2448333362,7199420.7507869592,6972696.7497139797,6750272.3725448083,6531857.6134643583,6317184.7644806383,6104780.7952916864,5893026.5686543323,9618668.3642702159,9346067.101297386,9058045.5228153542,8776053.7224037722,8499678.4302169271,8228544.3555768942,7962297.9830133263,7700612.9779777946,7441693.7247517239,7183566.5040704841,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU221:JN221))","v":48103706.371246606},{"$f":"SUM(IU217:IU220)","v":49706646.826697536},{"$f":"SUM(IV217:IV220)","v":48687793.037504598},47560015.956210695,46472042.601116672,45420966.437736847,44404143.528816506,43419080.136081368,42463470.194974951,41524816.625746995,40589386.243632577,57746539.713222831,56567617.840731822,55262457.229835324,54003492.613492638,52787355.114329569,51610980.328715593,50471478.012844563,49366175.531256817,48280584.826672643,47198784.724827617,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR221:KK221))","v":50109359.275733724},{"$f":"SUM(JR217:JR220)","v":51796606.622592479},{"$f":"SUM(JS217:JS220)","v":50731441.499235131},49552551.096783333,48415171.684349798,47316268.805664174,46253082.081847243,45223007.893091753,44223638.493422635,43241929.035447605,42263544.446004711,60169634.799108163,58937019.661103129,57572598.370855667,56256352.473319203,54984764.778865702,53754635.881684847,52562948.141547307,51406911.033766016,50271401.420384482,49139800.298969515]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C224:V224))","v":308988.30230326066},{"$f":"(C214+C215)*HLOOKUP(C213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238625.63296612757},{"$f":"(D214+D215)*HLOOKUP(D213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241816.3350261008},{"$f":"(E214+E215)*HLOOKUP(E213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":254405.43620910338},{"$f":"(F214+F215)*HLOOKUP(F213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":256560.22738135268},{"$f":"(G214+G215)*HLOOKUP(G213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":267434.43265411136},{"$f":"(H214+H215)*HLOOKUP(H213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281466.89653339272},{"$f":"(I214+I215)*HLOOKUP(I213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281923.71962950559},{"$f":"(J214+J215)*HLOOKUP(J213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":306159.84531174775},{"$f":"(K214+K215)*HLOOKUP(K213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":311273.23876800231},{"$f":"(L214+L215)*HLOOKUP(L213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":319336.06809337059},{"$f":"(M214+M215)*HLOOKUP(M213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":339834.88962946337},{"$f":"(N214+N215)*HLOOKUP(N213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":342024.55871325167},{"$f":"(O214+O215)*HLOOKUP(O213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":346969.85496984265},{"$f":"(P214+P215)*HLOOKUP(P213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411929.69891360478},{"$f":"(Q214+Q215)*HLOOKUP(Q213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(R214+R215)*HLOOKUP(R213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(S214+S215)*HLOOKUP(S213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(T214+T215)*HLOOKUP(T213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(U214+U215)*HLOOKUP(U213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(V214+V215)*HLOOKUP(V213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z224:AS224))","v":617976.60460652132},{"$f":"(Z214+Z215)*HLOOKUP(Z213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477251.26593225513},{"$f":"(AA214+AA215)*HLOOKUP(AA213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483632.6700522016},{"$f":"(AB214+AB215)*HLOOKUP(AB213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":508810.87241820677},{"$f":"(AC214+AC215)*HLOOKUP(AC213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":513120.45476270537},{"$f":"(AD214+AD215)*HLOOKUP(AD213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":534868.86530822271},{"$f":"(AE214+AE215)*HLOOKUP(AE213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":562933.79306678544},{"$f":"(AF214+AF215)*HLOOKUP(AF213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":563847.43925901118},{"$f":"(AG214+AG215)*HLOOKUP(AG213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":612319.69062349549},{"$f":"(AH214+AH215)*HLOOKUP(AH213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":622546.47753600462},{"$f":"(AI214+AI215)*HLOOKUP(AI213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":638672.13618674118},{"$f":"(AJ214+AJ215)*HLOOKUP(AJ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":679669.77925892675},{"$f":"(AK214+AK215)*HLOOKUP(AK213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":684049.11742650333},{"$f":"(AL214+AL215)*HLOOKUP(AL213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":693939.7099396853},{"$f":"(AM214+AM215)*HLOOKUP(AM213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":823859.39782720956},{"$f":"(AN214+AN215)*HLOOKUP(AN213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AO214+AO215)*HLOOKUP(AO213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AP214+AP215)*HLOOKUP(AP213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AQ214+AQ215)*HLOOKUP(AQ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AR214+AR215)*HLOOKUP(AR213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AS214+AS215)*HLOOKUP(AS213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW224:BP224))","v":1586323.8734319189},{"$f":"(AW214+AW215)*HLOOKUP(AW213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1225086.9549600298},{"$f":"(AX214+AX215)*HLOOKUP(AX213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1241467.7914286426},{"$f":"(AY214+AY215)*HLOOKUP(AY213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1306099.3376806648},{"$f":"(AZ214+AZ215)*HLOOKUP(AZ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1317161.8816453374},{"$f":"(BA214+BA215)*HLOOKUP(BA213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1372989.2747867324},{"$f":"(BB214+BB215)*HLOOKUP(BB213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1445030.9420241143},{"$f":"(BC214+BC215)*HLOOKUP(BC213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1447376.2391693369},{"$f":"(BD214+BD215)*HLOOKUP(BD213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1571802.7772701336},{"$f":"(BE214+BE215)*HLOOKUP(BE213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1598054.5740321549},{"$f":"(BF214+BF215)*HLOOKUP(BF213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1639448.5638722151},{"$f":"(BG214+BG215)*HLOOKUP(BG213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1744688.0494369771},{"$f":"(BH214+BH215)*HLOOKUP(BH213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1755929.6541082119},{"$f":"(BI214+BI215)*HLOOKUP(BI213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1781318.4518541028},{"$f":"(BJ214+BJ215)*HLOOKUP(BJ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2114817.6506725242},{"$f":"(BK214+BK215)*HLOOKUP(BK213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BL214+BL215)*HLOOKUP(BL213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BM214+BM215)*HLOOKUP(BM213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BN214+BN215)*HLOOKUP(BN213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BO214+BO215)*HLOOKUP(BO213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BP214+BP215)*HLOOKUP(BP213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT224:CM224))","v":3172647.7468638378},{"$f":"(BT214+BT215)*HLOOKUP(BT213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2450173.9099200596},{"$f":"(BU214+BU215)*HLOOKUP(BU213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2482935.5828572852},{"$f":"(BV214+BV215)*HLOOKUP(BV213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2612198.6753613297},{"$f":"(BW214+BW215)*HLOOKUP(BW213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2634323.7632906749},{"$f":"(BX214+BX215)*HLOOKUP(BX213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2745978.5495734648},{"$f":"(BY214+BY215)*HLOOKUP(BY213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2890061.8840482286},{"$f":"(BZ214+BZ215)*HLOOKUP(BZ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2894752.4783386737},{"$f":"(CA214+CA215)*HLOOKUP(CA213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3143605.5545402672},{"$f":"(CB214+CB215)*HLOOKUP(CB213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3196109.1480643097},{"$f":"(CC214+CC215)*HLOOKUP(CC213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3278897.1277444302},{"$f":"(CD214+CD215)*HLOOKUP(CD213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3489376.0988739543},{"$f":"(CE214+CE215)*HLOOKUP(CE213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3511859.3082164237},{"$f":"(CF214+CF215)*HLOOKUP(CF213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3562636.9037082056},{"$f":"(CG214+CG215)*HLOOKUP(CG213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4229635.3013450485},{"$f":"(CH214+CH215)*HLOOKUP(CH213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CI214+CI215)*HLOOKUP(CI213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CJ214+CJ215)*HLOOKUP(CJ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CK214+CK215)*HLOOKUP(CK213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CL214+CL215)*HLOOKUP(CL213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CM214+CM215)*HLOOKUP(CM213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ224:DJ224))","v":6345295.4937276756},{"$f":"(CQ214+CQ215)*HLOOKUP(CQ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4900347.8198401192},{"$f":"(CR214+CR215)*HLOOKUP(CR213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4965871.1657145703},{"$f":"(CS214+CS215)*HLOOKUP(CS213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5224397.3507226594},{"$f":"(CT214+CT215)*HLOOKUP(CT213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5268647.5265813498},{"$f":"(CU214+CU215)*HLOOKUP(CU213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5491957.0991469296},{"$f":"(CV214+CV215)*HLOOKUP(CV213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5780123.7680964572},{"$f":"(CW214+CW215)*HLOOKUP(CW213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5789504.9566773474},{"$f":"(CX214+CX215)*HLOOKUP(CX213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6287211.1090805344},{"$f":"(CY214+CY215)*HLOOKUP(CY213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6392218.2961286195},{"$f":"(CZ214+CZ215)*HLOOKUP(CZ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6557794.2554888604},{"$f":"(DA214+DA215)*HLOOKUP(DA213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6978752.1977479085},{"$f":"(DB214+DB215)*HLOOKUP(DB213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7023718.6164328475},{"$f":"(DC214+DC215)*HLOOKUP(DC213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7125273.8074164111},{"$f":"(DD214+DD215)*HLOOKUP(DD213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8459270.6026900969},{"$f":"(DE214+DE215)*HLOOKUP(DE213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DF214+DF215)*HLOOKUP(DF213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DG214+DG215)*HLOOKUP(DG213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DH214+DH215)*HLOOKUP(DH213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DI214+DI215)*HLOOKUP(DI213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DJ214+DJ215)*HLOOKUP(DJ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN224:EG224))","v":1793235.6830099949},{"$f":"(DN214+DN215)*HLOOKUP(DN213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1384880.9056069902},{"$f":"(DO214+DO215)*HLOOKUP(DO213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1403398.372919335},{"$f":"(DP214+DP215)*HLOOKUP(DP213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1476460.1208564036},{"$f":"(DQ214+DQ215)*HLOOKUP(DQ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1488965.6053382074},{"$f":"(DR214+DR215)*HLOOKUP(DR213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1552074.8323676104},{"$f":"(DS214+DS215)*HLOOKUP(DS213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1633513.2388098685},{"$f":"(DT214+DT215)*HLOOKUP(DT213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1636164.4442783806},{"$f":"(DU214+DU215)*HLOOKUP(DU213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1776820.5308271076},{"$f":"(DV214+DV215)*HLOOKUP(DV213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1806496.4749928706},{"$f":"(DW214+DW215)*HLOOKUP(DW213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853289.6808990259},{"$f":"(DX214+DX215)*HLOOKUP(DX213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1972256.0558852786},{"$f":"(DY214+DY215)*HLOOKUP(DY213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1984963.9568179785},{"$f":"(DZ214+DZ215)*HLOOKUP(DZ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2013664.3368785509},{"$f":"(EA214+EA215)*HLOOKUP(EA213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2390663.4311950277},{"$f":"(EB214+EB215)*HLOOKUP(EB213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EC214+EC215)*HLOOKUP(EC213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(ED214+ED215)*HLOOKUP(ED213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EE214+EE215)*HLOOKUP(EE213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EF214+EF215)*HLOOKUP(EF213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EG214+EG215)*HLOOKUP(EG213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK224:FD224))","v":1834618.0449256101},{"$f":"(EK214+EK215)*HLOOKUP(EK213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1416839.6957363824},{"$f":"(EL214+EL215)*HLOOKUP(EL213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1435784.4892174734},{"$f":"(EM214+EM215)*HLOOKUP(EM213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1510532.2774915514},{"$f":"(EN214+EN215)*HLOOKUP(EN213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1523326.3500767816},{"$f":"(EO214+EO215)*HLOOKUP(EO213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1587891.9438837862},{"$f":"(EP214+EP215)*HLOOKUP(EP213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671209.6981670193},{"$f":"(EQ214+EQ215)*HLOOKUP(EQ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673922.0853001894},{"$f":"(ER214+ER215)*HLOOKUP(ER213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1817824.0815385024},{"$f":"(ES214+ES215)*HLOOKUP(ES213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1848184.8551850137},{"$f":"(ET214+ET215)*HLOOKUP(ET213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1896057.904304388},{"$f":"(EU214+EU215)*HLOOKUP(EU213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2017769.6571749388},{"$f":"(EV214+EV215)*HLOOKUP(EV213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2030770.817359932},{"$f":"(EW214+EW215)*HLOOKUP(EW213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2060133.5138834405},{"$f":"(EX214+EX215)*HLOOKUP(EX213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2445832.5872995281},{"$f":"(EY214+EY215)*HLOOKUP(EY213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EZ214+EZ215)*HLOOKUP(EZ213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FA214+FA215)*HLOOKUP(FA213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FB214+FB215)*HLOOKUP(FB213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FC214+FC215)*HLOOKUP(FC213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FD214+FD215)*HLOOKUP(FD213,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592}]
[]
["Variable $/MWh",{"$f":"B226/C214","v":43.561170858713673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Y226/Z214","v":43.561170858713673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AV226/AW214","v":44.727987935286379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BS226/BT214","v":44.727987935286379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CP226/CQ214","v":44.727987935286379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DM226/DN214","v":50.562073318149821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EJ226/EK214","v":51.728890394722491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HW226/HX214","v":4.5615217199517151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IT226/IU214","v":0.76025361999195251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"JQ226/JR214","v":0.76025361999195251}]
[{"$f":"C236&\" \"&'Resource Options'!$B$28","v":"2032 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z236&\" \"&'Resource Options'!$B$29","v":"2032 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW236&\" \"&'Resource Options'!$B$30","v":"2032 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT236&\" \"&'Resource Options'!$B$31","v":"2032 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ236&\" \"&'Resource Options'!$B$32","v":"2032 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN236&\" \"&'Resource Options'!$B$33","v":"2032 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK236&\" \"&'Resource Options'!$B$34","v":"2032 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX236&\" \"&'Resource Options'!$B$37","v":"2032 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU236&\" \"&'Resource Options'!$B$38","v":"2032 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR236&\" \"&'Resource Options'!$B$39","v":"2032 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP237*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ237*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM237*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN237*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ237*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK237*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C241:V241))","v":829168.38690415013},{"$f":"VLOOKUP(C235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1073502.9861067752},{"$f":"VLOOKUP(D235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1010214.5520430907},{"$f":"VLOOKUP(E235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":945303.97075473773},{"$f":"VLOOKUP(F235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":886460.63485456607},{"$f":"VLOOKUP(G235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":831951.11791945819},{"$f":"VLOOKUP(H235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":779247.35888646054},{"$f":"VLOOKUP(I235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":726543.59985346266},{"$f":"VLOOKUP(J235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":676097.79691990966},{"$f":"VLOOKUP(K235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":630166.38874163153},{"$f":"VLOOKUP(L235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":586491.41921918327},{"$f":"VLOOKUP(C235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1020504.4625430238},{"$f":"VLOOKUP(D235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":960340.55967063236},{"$f":"VLOOKUP(E235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":898634.59450023156},{"$f":"VLOOKUP(F235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":842696.33661533881},{"$f":"VLOOKUP(G235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":790877.93834046973},{"$f":"VLOOKUP(H235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":740776.14823644422},{"$f":"VLOOKUP(I235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":690674.35813241836},{"$f":"VLOOKUP(J235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":642719.04950588394},{"$f":"VLOOKUP(K235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":599055.26130645757},{"$f":"VLOOKUP(L235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":557536.51205664803},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z241:AS241))","v":1624345.3278397836},{"$f":"VLOOKUP(Z235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2102998.1213046047},{"$f":"VLOOKUP(AA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1979015.7387134479},{"$f":"VLOOKUP(AB235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1851855.5609879445},{"$f":"VLOOKUP(AC235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1736581.1495974874},{"$f":"VLOOKUP(AD235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1629796.7128596921},{"$f":"VLOOKUP(AE235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1526549.7655605061},{"$f":"VLOOKUP(AF235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1423302.81826132},{"$f":"VLOOKUP(AG235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1324479.2191004956},{"$f":"VLOOKUP(AH235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1234499.3435361942},{"$f":"VLOOKUP(AI235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1148939.8434300534},{"$f":"VLOOKUP(Z235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1999173.7287049151},{"$f":"VLOOKUP(AA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1881312.3195160571},{"$f":"VLOOKUP(AB235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1760430.0019947409},{"$f":"VLOOKUP(AC235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1650846.6540549144},{"$f":"VLOOKUP(AD235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1549334.1332409065},{"$f":"VLOOKUP(AE235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1451184.4570626577},{"$f":"VLOOKUP(AF235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1353034.7808844082},{"$f":"VLOOKUP(AG235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1259090.0734607873},{"$f":"VLOOKUP(AH235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1173552.4776265619},{"$f":"VLOOKUP(AI235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1092217.0246271025},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW241:BP241))","v":3861651.1567511824},{"$f":"VLOOKUP(AW235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4999580.4393279264},{"$f":"VLOOKUP(AX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4704829.8693942335},{"$f":"VLOOKUP(AY235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4402524.5412166212},{"$f":"VLOOKUP(AZ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4128475.9405525159},{"$f":"VLOOKUP(BA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3874611.0532136061},{"$f":"VLOOKUP(BB235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3629156.0464268629},{"$f":"VLOOKUP(BC235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3383701.0396401184},{"$f":"VLOOKUP(BD235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3148761.9171068375},{"$f":"VLOOKUP(BE235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2934847.4959539697},{"$f":"VLOOKUP(BF235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2731441.8919280511},{"$f":"VLOOKUP(AW235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4752752.6380531956},{"$f":"VLOOKUP(AX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4472553.8162079854},{"$f":"VLOOKUP(AY235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4185173.212289385},{"$f":"VLOOKUP(AZ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3924654.3096399857},{"$f":"VLOOKUP(BA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3683322.6563840425},{"$f":"VLOOKUP(BB235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3449985.6903753756},{"$f":"VLOOKUP(BC235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3216648.7243667068},{"$f":"VLOOKUP(BD235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2993308.4765294194},{"$f":"VLOOKUP(BE235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2789954.9468103172},{"$f":"VLOOKUP(BF235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2596591.4170380179},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT241:CM241))","v":7105438.1284221755},{"$f":"VLOOKUP(BT235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":9199228.0083633829},{"$f":"VLOOKUP(BU235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8656886.959685389},{"$f":"VLOOKUP(BV235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8100645.1558385827},{"$f":"VLOOKUP(BW235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7596395.7306166291},{"$f":"VLOOKUP(BX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7129284.3379130345},{"$f":"VLOOKUP(BY235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6677647.1254254282},{"$f":"VLOOKUP(BZ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6226009.9129378172},{"$f":"VLOOKUP(CA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5793721.9274765803},{"$f":"VLOOKUP(CB235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5400119.3925553048},{"$f":"VLOOKUP(CC235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5025853.0811476139},{"$f":"VLOOKUP(BT235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8745064.8540178798},{"$f":"VLOOKUP(BU235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8229499.0218226938},{"$f":"VLOOKUP(BV235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7700718.7106124684},{"$f":"VLOOKUP(BW235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7221363.9297375735},{"$f":"VLOOKUP(BX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6777313.6877466384},{"$f":"VLOOKUP(BY235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6347973.6702906908},{"$f":"VLOOKUP(BZ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5918633.6528347405},{"$f":"VLOOKUP(CA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5507687.5968141323},{"$f":"VLOOKUP(CB235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5133517.102130984},{"$f":"VLOOKUP(CC235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD236,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4777728.2073499532},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ241:DJ241))","v":12357283.701603781},{"$f":"VLOOKUP(CQ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15998657.405849358},{"$f":"VLOOKUP(CR235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15055455.58206154},{"$f":"VLOOKUP(CS235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14088078.531893183},{"$f":"VLOOKUP(CT235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13211123.009768046},{"$f":"VLOOKUP(CU235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12398755.370283535},{"$f":"VLOOKUP(CV235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11613299.348565958},{"$f":"VLOOKUP(CW235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10827843.326848375},{"$f":"VLOOKUP(CX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10076038.134741876},{"$f":"VLOOKUP(CY235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9391511.9870526996},{"$f":"VLOOKUP(CZ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8740614.054169761},{"$f":"VLOOKUP(CQ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15208808.441770215},{"$f":"VLOOKUP(CR235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14312172.211865544},{"$f":"VLOOKUP(CS235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13392554.279326024},{"$f":"VLOOKUP(CT235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12558893.790847944},{"$f":"VLOOKUP(CU235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11786632.50042893},{"$f":"VLOOKUP(CV235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11039954.209201194},{"$f":"VLOOKUP(CW235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10293275.917973455},{"$f":"VLOOKUP(CX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9578587.1248941366},{"$f":"VLOOKUP(CY235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8927855.829793008},{"$f":"VLOOKUP(CZ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8309092.5345216515},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN241:EG241))","v":3519941.7558898539},{"$f":"VLOOKUP(DN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4145957.0598497102},{"$f":"VLOOKUP(DO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4005337.9829898966},{"$f":"VLOOKUP(DP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3857114.2333698925},{"$f":"VLOOKUP(DQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3711594.1942496686},{"$f":"VLOOKUP(DR235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3568575.2821335662},{"$f":"VLOOKUP(DS235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3427873.0940960441},{"$f":"VLOOKUP(DT235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3289313.6161087821},{"$f":"VLOOKUP(DU235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3152735.8202649695},{"$f":"VLOOKUP(DV235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3017272.2336472915},{"$f":"VLOOKUP(DW235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2881969.6749364217},{"$f":"VLOOKUP(DN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3941272.3912698585},{"$f":"VLOOKUP(DO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3807595.6364668244},{"$f":"VLOOKUP(DP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3666689.6493389704},{"$f":"VLOOKUP(DQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3528353.8913266002},{"$f":"VLOOKUP(DR235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3392395.7804210624},{"$f":"VLOOKUP(DS235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3258640.0176144773},{"$f":"VLOOKUP(DT235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3126921.1798994145},{"$f":"VLOOKUP(DU235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2997086.1892689951},{"$f":"VLOOKUP(DV235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2868310.399686167},{"$f":"VLOOKUP(DW235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2739687.6881102175},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK241:FD241))","v":4299409.4022721276},{"$f":"VLOOKUP(EK235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5064051.6237826422},{"$f":"VLOOKUP(EL235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4892293.3893805314},{"$f":"VLOOKUP(EM235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4711246.4781099306},{"$f":"VLOOKUP(EN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4533501.996012859},{"$f":"VLOOKUP(EO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4358812.4988284791},{"$f":"VLOOKUP(EP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4186952.7488321746},{"$f":"VLOOKUP(EQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4017710.1977486121},{"$f":"VLOOKUP(ER235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3850888.1591140432},{"$f":"VLOOKUP(ES235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3685427.0639140997},{"$f":"VLOOKUP(ET235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3520162.6551779015},{"$f":"VLOOKUP(EK235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4814040.8992811246},{"$f":"VLOOKUP(EL235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4650762.3178944578},{"$f":"VLOOKUP(EM235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4478653.6388573013},{"$f":"VLOOKUP(EN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4309684.3490462918},{"$f":"VLOOKUP(EO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4143619.2204502504},{"$f":"VLOOKUP(EP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3980244.1352641219},{"$f":"VLOOKUP(EQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3819357.0386577952},{"$f":"VLOOKUP(ER235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3660770.9545198148},{"$f":"VLOOKUP(ES235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3503478.6244433303},{"$f":"VLOOKUP(ET235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3346373.2704782975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX241:IQ241))","v":6700689.3939912394},{"$f":"VLOOKUP(HX235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7216069.8266081102},{"$f":"VLOOKUP(HY235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6971321.252774504},{"$f":"VLOOKUP(HZ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6713336.6881060023},{"$f":"VLOOKUP(IA235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6460057.9521462191},{"$f":"VLOOKUP(IB235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6211132.4467786513},{"$f":"VLOOKUP(IC235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5966239.2173075024},{"$f":"VLOOKUP(ID235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5725075.3909916794},{"$f":"VLOOKUP(IE235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5487360.6975334454},{"$f":"VLOOKUP(IF235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5251585.293715979},{"$f":"VLOOKUP(IG235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5016090.1601962475},{"$f":"VLOOKUP(HX235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8796348.8529278226},{"$f":"VLOOKUP(HY235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8498001.7071229834},{"$f":"VLOOKUP(HZ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8183519.9623473026},{"$f":"VLOOKUP(IA235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7874774.5965090012},{"$f":"VLOOKUP(IB235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7571335.794471561},{"$f":"VLOOKUP(IC235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7272812.3142517349},{"$f":"VLOOKUP(ID235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6978834.9556681626},{"$f":"VLOOKUP(IE235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6689062.0707918108},{"$f":"VLOOKUP(IF235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6401653.1691663079},{"$f":"VLOOKUP(IG235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6114585.9154698346},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU241:JN241))","v":46504194.494684912},{"$f":"VLOOKUP(IU235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48458981.420429178},{"$f":"VLOOKUP(IV235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47385180.820897557},{"$f":"VLOOKUP(IW235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46200038.654435046},{"$f":"VLOOKUP(IX235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45054482.065559663},{"$f":"VLOOKUP(IY235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43945544.987939209},{"$f":"VLOOKUP(IZ235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42870527.540681548},{"$f":"VLOOKUP(JA235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41826881.948860377},{"$f":"VLOOKUP(JB235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":40812250.570006497},{"$f":"VLOOKUP(JC235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":39813932.555979587},{"$f":"VLOOKUP(JD235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":38817972.18442183},{"$f":"VLOOKUP(IU235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":56183243.322424173},{"$f":"VLOOKUP(IV235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":54938281.117382526},{"$f":"VLOOKUP(IW235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":53564229.728800148},{"$f":"VLOOKUP(IX235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":52236073.777398765},{"$f":"VLOOKUP(IY235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":50950374.41197747},{"$f":"VLOOKUP(IZ235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49704001.396186724},{"$f":"VLOOKUP(JA235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48494000.845020689},{"$f":"VLOOKUP(JB235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47317639.312652975},{"$f":"VLOOKUP(JC235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46160191.461890109},{"$f":"VLOOKUP(JD235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45005477.056953587},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR241:KK241))","v":48539731.627448879},{"$f":"VLOOKUP(JR235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50580081.617282972},{"$f":"VLOOKUP(JS235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49459279.644707873},{"$f":"VLOOKUP(JT235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48222262.568602234},{"$f":"VLOOKUP(JU235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47026563.77213297},{"$f":"VLOOKUP(JV235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":45869087.361148655},{"$f":"VLOOKUP(JW235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44747015.278152451},{"$f":"VLOOKUP(JX235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43657688.229450218},{"$f":"VLOOKUP(JY235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":42598645.376101054},{"$f":"VLOOKUP(JZ235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":41556629.940584742},{"$f":"VLOOKUP(KA235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":40517075.34400931},{"$f":"VLOOKUP(JR235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":58642442.525089197},{"$f":"VLOOKUP(JS235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":57342987.024877369},{"$f":"VLOOKUP(JT235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":55908791.972821698},{"$f":"VLOOKUP(JU235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":54522501.249136746},{"$f":"VLOOKUP(JV235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":53180525.480515197},{"$f":"VLOOKUP(JW235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":51879597.416895226},{"$f":"VLOOKUP(JX235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50616633.878641106},{"$f":"VLOOKUP(JY235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49388781.774149567},{"$f":"VLOOKUP(JZ235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48180671.222848244},{"$f":"VLOOKUP(KA235,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB236,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":46975413.763150193}]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C244:V244))","v":1239705.3416998039},{"$f":"SUM(C240:C243)","v":1425911.337383905},{"$f":"SUM(D240:D243)","v":1369671.0703457631},1311949.6194234637,1260439.1964966666,1213409.2507944009,1168334.654418902,1123412.6412965532,1080904.2191918618,1043068.9394590226,1007652.0209509224,1450088.2763093973,1398516.0497123336,1345573.5943427668,1298574.1164547249,1255873.2737766434,1215071.3903813416,1174455.5051202136,1136175.8194334349,1102381.1666325596,1070928.9354892722,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z244:AS244))","v":2430214.1650312543},{"$f":"SUM(Z240:Z243)","v":2794762.6627004524},{"$f":"SUM(AA240:AA243)","v":2684615.5709372126},2571567.3898561844,2470687.2150430921,2378584.8996142093,2290313.7160501136,2202342.0477607194,2119099.2331898827,2045011.7579073696,1975662.5060886524,2842430.844616686,2741434.5777460635,2637754.7053893469,2545717.8515174128,2462102.7546526552,2382208.4509026408,2302679.2546011908,2227727.4366519065,2161562.5880815028,2099987.3372911424,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW244:BP244))","v":5563564.5492103668},{"$f":"SUM(AW240:AW243)","v":6582481.2838143688},6287730.7138806758,5985425.3857030636,5711376.7850389583,5457511.8977000481,5212056.8909133049,4966601.8841265608,4731662.7615932794,4517748.3404404121,4314342.7364144931,6682299.9348871587,6402101.1130419485,6114720.5091233477,5854201.6064739488,5612869.9532180056,5379532.9872093387,5146196.0212006699,4922855.7733633826,4719502.2436442804,4526138.713871981,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT244:CM244))","v":10236958.770547077},{"$f":"SUM(BT240:BT243)","v":12111765.562218439},11569424.513540443,11013182.709693637,10508933.284471683,10041821.89176809,9590184.6792804822,9138547.4667928722,8706259.4813316353,8312656.9464103589,7938390.635002668,12295431.880192371,11779866.047997184,11251085.73678696,10771730.955912063,10327680.713921128,9898340.6964651812,9469000.6790092308,9058054.6229886226,8683884.1283054743,8328095.2335244445,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ244:DJ244))","v":17803406.557473172},{"$f":"SUM(CQ240:CQ243)","v":21063940.10820597},20120738.284418151,19153361.234249793,18276405.712124661,17464038.072640147,16678582.050922573,15893126.029204989,15141320.83709849,14456794.689409314,13805896.756526375,21383359.791638892,20486723.561734222,19567105.629194703,18733445.140716624,17961183.850297607,17214505.559069872,16467827.267842133,15753138.474762816,15102407.179661687,14483643.88439033,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN244:EG244))","v":5692396.8851616597},{"$f":"SUM(DN240:DN243)","v":6010810.6896801731},5907488.6854169685,5797307.9498455068,5690591.7850547945,5587152.8247547951,5486822.1875696974,5389441.691451909,5294866.4571149582,5202245.4832342817,5110642.3895151513,6214518.5601401627,6126306.7287145332,6031774.963431634,5940740.9117011176,5853030.5412030704,5768487.473612125,5686965.5850170143,5608331.4824889479,5531780.5987705179,5456427.2911762558,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK244:FD244))","v":6743434.7271412564},{"$f":"SUM(EK240:EK243)","v":7162023.3779829256},7032224.5786648216,6893976.2911799066,6759886.4053442348,6629724.5963464817,6503283.0883005382,6380367.1440063426,6260798.2442969289,6143535.3508006427,6027433.1078021759,7371456.7609578837,7259326.4968047533,7139389.1013458017,7023634.5207845625,6911848.3956232863,6803837.8939406192,6699422.6725078225,6598437.9010468423,6499898.9099008981,6402721.9616450164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX244:IQ244))","v":7670392.886290974},{"$f":"SUM(HX240:HX243)","v":8048471.4044858497},{"$f":"SUM(HY240:HY243)","v":7820370.8622097988},7579367.2897300022,7343409.1658026986,7112150.6847082619,6885277.819995705,6662494.7657336462,6443528.4597702511,6226876.4111975199,6010887.1000274206,9811041.7315556183,9532988.4433233347,9239206.4332716614,8951574.7968518492,8669671.9988212641,8393115.2426884323,8121543.9426735938,7854625.2375373505,7590527.599246758,7327237.8341518939,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU244:JN244))","v":48832091.079100266},{"$f":"SUM(IU240:IU243)","v":50457267.293782085},{"$f":"SUM(IV240:IV243)","v":49423432.411717527},48279055.277071416,47175079.020648755,46108553.882130086,45076796.612756245,44077276.40237657,43107652.912593007,42155242.945417829,41206108.781648837,58619142.651595727,57422898.433137506,56098539.390870228,54821069.632710241,53587070.184395179,52393431.084052786,51237219.126644075,50115721.959908828,49014235.762091085,47916602.243158579,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR244:KK244))","v":50867628.21186424},{"$f":"SUM(JR240:JR243)","v":52578367.490635879},{"$f":"SUM(JS240:JS243)","v":51497531.235527843},50301279.191238604,49147160.727222063,48032096.255339533,46953284.350227147,45908082.682966411,44894047.718687564,43897940.330022983,42905211.941236317,61078341.85426075,59827604.340632349,58443101.634891778,57107497.104448222,55817221.252932906,54569027.104761288,53359852.160264492,52186864.42140542,51034715.52304922,49886538.949355185]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C247:V247))","v":317853.40394031239},{"$f":"(C237+C238)*HLOOKUP(C236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241816.3350261008},{"$f":"(D237+D238)*HLOOKUP(D236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":254405.43620910338},{"$f":"(E237+E238)*HLOOKUP(E236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":256560.22738135268},{"$f":"(F237+F238)*HLOOKUP(F236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":267434.43265411136},{"$f":"(G237+G238)*HLOOKUP(G236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281466.89653339272},{"$f":"(H237+H238)*HLOOKUP(H236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281923.71962950559},{"$f":"(I237+I238)*HLOOKUP(I236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":306159.84531174775},{"$f":"(J237+J238)*HLOOKUP(J236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":311273.23876800231},{"$f":"(K237+K238)*HLOOKUP(K236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":319336.06809337059},{"$f":"(L237+L238)*HLOOKUP(L236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":339834.88962946337},{"$f":"(M237+M238)*HLOOKUP(M236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":342024.55871325167},{"$f":"(N237+N238)*HLOOKUP(N236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":346969.85496984265},{"$f":"(O237+O238)*HLOOKUP(O236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411929.69891360478},{"$f":"(P237+P238)*HLOOKUP(P236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(Q237+Q238)*HLOOKUP(Q236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(R237+R238)*HLOOKUP(R236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(S237+S238)*HLOOKUP(S236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(T237+T238)*HLOOKUP(T236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(U237+U238)*HLOOKUP(U236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(V237+V238)*HLOOKUP(V236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z247:AS247))","v":635706.80788062478},{"$f":"(Z237+Z238)*HLOOKUP(Z236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483632.6700522016},{"$f":"(AA237+AA238)*HLOOKUP(AA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":508810.87241820677},{"$f":"(AB237+AB238)*HLOOKUP(AB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":513120.45476270537},{"$f":"(AC237+AC238)*HLOOKUP(AC236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":534868.86530822271},{"$f":"(AD237+AD238)*HLOOKUP(AD236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":562933.79306678544},{"$f":"(AE237+AE238)*HLOOKUP(AE236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":563847.43925901118},{"$f":"(AF237+AF238)*HLOOKUP(AF236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":612319.69062349549},{"$f":"(AG237+AG238)*HLOOKUP(AG236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":622546.47753600462},{"$f":"(AH237+AH238)*HLOOKUP(AH236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":638672.13618674118},{"$f":"(AI237+AI238)*HLOOKUP(AI236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":679669.77925892675},{"$f":"(AJ237+AJ238)*HLOOKUP(AJ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":684049.11742650333},{"$f":"(AK237+AK238)*HLOOKUP(AK236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":693939.7099396853},{"$f":"(AL237+AL238)*HLOOKUP(AL236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":823859.39782720956},{"$f":"(AM237+AM238)*HLOOKUP(AM236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AN237+AN238)*HLOOKUP(AN236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AO237+AO238)*HLOOKUP(AO236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AP237+AP238)*HLOOKUP(AP236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AQ237+AQ238)*HLOOKUP(AQ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AR237+AR238)*HLOOKUP(AR236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AS237+AS238)*HLOOKUP(AS236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW247:BP247))","v":1631836.6720149966},{"$f":"(AW237+AW238)*HLOOKUP(AW236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1241467.7914286426},{"$f":"(AX237+AX238)*HLOOKUP(AX236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1306099.3376806648},{"$f":"(AY237+AY238)*HLOOKUP(AY236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1317161.8816453374},{"$f":"(AZ237+AZ238)*HLOOKUP(AZ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1372989.2747867324},{"$f":"(BA237+BA238)*HLOOKUP(BA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1445030.9420241143},{"$f":"(BB237+BB238)*HLOOKUP(BB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1447376.2391693369},{"$f":"(BC237+BC238)*HLOOKUP(BC236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1571802.7772701336},{"$f":"(BD237+BD238)*HLOOKUP(BD236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1598054.5740321549},{"$f":"(BE237+BE238)*HLOOKUP(BE236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1639448.5638722151},{"$f":"(BF237+BF238)*HLOOKUP(BF236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1744688.0494369771},{"$f":"(BG237+BG238)*HLOOKUP(BG236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1755929.6541082119},{"$f":"(BH237+BH238)*HLOOKUP(BH236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1781318.4518541028},{"$f":"(BI237+BI238)*HLOOKUP(BI236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2114817.6506725242},{"$f":"(BJ237+BJ238)*HLOOKUP(BJ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BK237+BK238)*HLOOKUP(BK236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BL237+BL238)*HLOOKUP(BL236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BM237+BM238)*HLOOKUP(BM236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BN237+BN238)*HLOOKUP(BN236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BO237+BO238)*HLOOKUP(BO236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BP237+BP238)*HLOOKUP(BP236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT247:CM247))","v":3263673.3440299933},{"$f":"(BT237+BT238)*HLOOKUP(BT236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2482935.5828572852},{"$f":"(BU237+BU238)*HLOOKUP(BU236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2612198.6753613297},{"$f":"(BV237+BV238)*HLOOKUP(BV236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2634323.7632906749},{"$f":"(BW237+BW238)*HLOOKUP(BW236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2745978.5495734648},{"$f":"(BX237+BX238)*HLOOKUP(BX236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2890061.8840482286},{"$f":"(BY237+BY238)*HLOOKUP(BY236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2894752.4783386737},{"$f":"(BZ237+BZ238)*HLOOKUP(BZ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3143605.5545402672},{"$f":"(CA237+CA238)*HLOOKUP(CA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3196109.1480643097},{"$f":"(CB237+CB238)*HLOOKUP(CB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3278897.1277444302},{"$f":"(CC237+CC238)*HLOOKUP(CC236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3489376.0988739543},{"$f":"(CD237+CD238)*HLOOKUP(CD236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3511859.3082164237},{"$f":"(CE237+CE238)*HLOOKUP(CE236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3562636.9037082056},{"$f":"(CF237+CF238)*HLOOKUP(CF236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4229635.3013450485},{"$f":"(CG237+CG238)*HLOOKUP(CG236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CH237+CH238)*HLOOKUP(CH236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CI237+CI238)*HLOOKUP(CI236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CJ237+CJ238)*HLOOKUP(CJ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CK237+CK238)*HLOOKUP(CK236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CL237+CL238)*HLOOKUP(CL236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CM237+CM238)*HLOOKUP(CM236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ247:DJ247))","v":6527346.6880599866},{"$f":"(CQ237+CQ238)*HLOOKUP(CQ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4965871.1657145703},{"$f":"(CR237+CR238)*HLOOKUP(CR236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5224397.3507226594},{"$f":"(CS237+CS238)*HLOOKUP(CS236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5268647.5265813498},{"$f":"(CT237+CT238)*HLOOKUP(CT236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5491957.0991469296},{"$f":"(CU237+CU238)*HLOOKUP(CU236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5780123.7680964572},{"$f":"(CV237+CV238)*HLOOKUP(CV236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5789504.9566773474},{"$f":"(CW237+CW238)*HLOOKUP(CW236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6287211.1090805344},{"$f":"(CX237+CX238)*HLOOKUP(CX236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6392218.2961286195},{"$f":"(CY237+CY238)*HLOOKUP(CY236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6557794.2554888604},{"$f":"(CZ237+CZ238)*HLOOKUP(CZ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6978752.1977479085},{"$f":"(DA237+DA238)*HLOOKUP(DA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7023718.6164328475},{"$f":"(DB237+DB238)*HLOOKUP(DB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7125273.8074164111},{"$f":"(DC237+DC238)*HLOOKUP(DC236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8459270.6026900969},{"$f":"(DD237+DD238)*HLOOKUP(DD236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DE237+DE238)*HLOOKUP(DE236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DF237+DF238)*HLOOKUP(DF236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DG237+DG238)*HLOOKUP(DG236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DH237+DH238)*HLOOKUP(DH236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DI237+DI238)*HLOOKUP(DI236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DJ237+DJ238)*HLOOKUP(DJ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN247:EG247))","v":1844684.9335821697},{"$f":"(DN237+DN238)*HLOOKUP(DN236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1403398.372919335},{"$f":"(DO237+DO238)*HLOOKUP(DO236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1476460.1208564036},{"$f":"(DP237+DP238)*HLOOKUP(DP236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1488965.6053382074},{"$f":"(DQ237+DQ238)*HLOOKUP(DQ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1552074.8323676104},{"$f":"(DR237+DR238)*HLOOKUP(DR236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1633513.2388098685},{"$f":"(DS237+DS238)*HLOOKUP(DS236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1636164.4442783806},{"$f":"(DT237+DT238)*HLOOKUP(DT236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1776820.5308271076},{"$f":"(DU237+DU238)*HLOOKUP(DU236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1806496.4749928706},{"$f":"(DV237+DV238)*HLOOKUP(DV236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853289.6808990259},{"$f":"(DW237+DW238)*HLOOKUP(DW236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1972256.0558852786},{"$f":"(DX237+DX238)*HLOOKUP(DX236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1984963.9568179785},{"$f":"(DY237+DY238)*HLOOKUP(DY236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2013664.3368785509},{"$f":"(DZ237+DZ238)*HLOOKUP(DZ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2390663.4311950277},{"$f":"(EA237+EA238)*HLOOKUP(EA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EB237+EB238)*HLOOKUP(EB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EC237+EC238)*HLOOKUP(EC236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(ED237+ED238)*HLOOKUP(ED236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EE237+EE238)*HLOOKUP(EE236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EF237+EF238)*HLOOKUP(EF236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EG237+EG238)*HLOOKUP(EG236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK247:FD247))","v":1887254.5858956045},{"$f":"(EK237+EK238)*HLOOKUP(EK236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1435784.4892174734},{"$f":"(EL237+EL238)*HLOOKUP(EL236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1510532.2774915514},{"$f":"(EM237+EM238)*HLOOKUP(EM236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1523326.3500767816},{"$f":"(EN237+EN238)*HLOOKUP(EN236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1587891.9438837862},{"$f":"(EO237+EO238)*HLOOKUP(EO236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671209.6981670193},{"$f":"(EP237+EP238)*HLOOKUP(EP236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673922.0853001894},{"$f":"(EQ237+EQ238)*HLOOKUP(EQ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1817824.0815385024},{"$f":"(ER237+ER238)*HLOOKUP(ER236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1848184.8551850137},{"$f":"(ES237+ES238)*HLOOKUP(ES236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1896057.904304388},{"$f":"(ET237+ET238)*HLOOKUP(ET236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2017769.6571749388},{"$f":"(EU237+EU238)*HLOOKUP(EU236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2030770.817359932},{"$f":"(EV237+EV238)*HLOOKUP(EV236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2060133.5138834405},{"$f":"(EW237+EW238)*HLOOKUP(EW236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2445832.5872995281},{"$f":"(EX237+EX238)*HLOOKUP(EX236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EY237+EY238)*HLOOKUP(EY236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EZ237+EZ238)*HLOOKUP(EZ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FA237+FA238)*HLOOKUP(FA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FB237+FB238)*HLOOKUP(FB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FC237+FC238)*HLOOKUP(FC236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FD237+FD238)*HLOOKUP(FD236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592}]
[]
["Fixed $/kWh",{"$f":"B244/'Resource Options'!$K$28/1000","v":61.985267084990198},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Y244/'Resource Options'!$K$29/1000","v":60.755354125781359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AV244/'Resource Options'!$K$30/1000","v":55.63564549210367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BS244/'Resource Options'!$K$31/1000","v":51.184793852735382},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CP244/'Resource Options'!$K$32/1000","v":44.508516393682925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DM244/'Resource Options'!$K$33/1000","v":56.9239688516166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EJ244/'Resource Options'!$K$34/1000","v":67.434347271412562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HW244/'Resource Options'!$K$37/1000","v":19.175982215727437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IT244/'Resource Options'!$K$38/1000","v":30.520056924437668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"JQ244/'Resource Options'!$K$39/1000","v":21.194845088276768}]
[{"$f":"C259&\" \"&'Resource Options'!$B$28","v":"2033 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z259&\" \"&'Resource Options'!$B$29","v":"2033 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW259&\" \"&'Resource Options'!$B$30","v":"2033 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT259&\" \"&'Resource Options'!$B$31","v":"2033 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ259&\" \"&'Resource Options'!$B$32","v":"2033 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN259&\" \"&'Resource Options'!$B$33","v":"2033 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK259&\" \"&'Resource Options'!$B$34","v":"2033 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX259&\" \"&'Resource Options'!$B$37","v":"2033 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU259&\" \"&'Resource Options'!$B$38","v":"2033 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR259&\" \"&'Resource Options'!$B$39","v":"2033 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP260*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ260*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM260*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN260*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ260*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK260*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C265:V265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z265:AS265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW265:BP265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT265:CM265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ265:DJ265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN265:EG265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK265:FD265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX265:IQ265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU265:JN265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR265:KK265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C269:V269))","v":0},{"$f":"HLOOKUP(C259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C260","v":0},{"$f":"HLOOKUP(D259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D260","v":0},{"$f":"HLOOKUP(E259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E260","v":0},{"$f":"HLOOKUP(F259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F260","v":0},{"$f":"HLOOKUP(G259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G260","v":0},{"$f":"HLOOKUP(H259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H260","v":0},{"$f":"HLOOKUP(I259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I260","v":0},{"$f":"HLOOKUP(J259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J260","v":0},{"$f":"HLOOKUP(K259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K260","v":0},{"$f":"HLOOKUP(L259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L260","v":0},{"$f":"HLOOKUP(M259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M260","v":0},{"$f":"HLOOKUP(N259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N260","v":0},{"$f":"HLOOKUP(O259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O260","v":0},{"$f":"HLOOKUP(P259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P260","v":0},{"$f":"HLOOKUP(Q259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q260","v":0},{"$f":"HLOOKUP(R259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R260","v":0},{"$f":"HLOOKUP(S259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S260","v":0},{"$f":"HLOOKUP(T259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T260","v":0},{"$f":"HLOOKUP(U259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U260","v":0},{"$f":"HLOOKUP(V259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V260","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z269:AS269))","v":0},{"$f":"HLOOKUP(Z259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z260","v":0},{"$f":"HLOOKUP(AA259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA260","v":0},{"$f":"HLOOKUP(AB259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB260","v":0},{"$f":"HLOOKUP(AC259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC260","v":0},{"$f":"HLOOKUP(AD259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD260","v":0},{"$f":"HLOOKUP(AE259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE260","v":0},{"$f":"HLOOKUP(AF259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF260","v":0},{"$f":"HLOOKUP(AG259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG260","v":0},{"$f":"HLOOKUP(AH259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH260","v":0},{"$f":"HLOOKUP(AI259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI260","v":0},{"$f":"HLOOKUP(AJ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ260","v":0},{"$f":"HLOOKUP(AK259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK260","v":0},{"$f":"HLOOKUP(AL259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL260","v":0},{"$f":"HLOOKUP(AM259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM260","v":0},{"$f":"HLOOKUP(AN259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN260","v":0},{"$f":"HLOOKUP(AO259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO260","v":0},{"$f":"HLOOKUP(AP259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP260","v":0},{"$f":"HLOOKUP(AQ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ260","v":0},{"$f":"HLOOKUP(AR259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR260","v":0},{"$f":"HLOOKUP(AS259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS260","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW269:BP269))","v":0},{"$f":"HLOOKUP(AW259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW260","v":0},{"$f":"HLOOKUP(AX259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX260","v":0},{"$f":"HLOOKUP(AY259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY260","v":0},{"$f":"HLOOKUP(AZ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ260","v":0},{"$f":"HLOOKUP(BA259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA260","v":0},{"$f":"HLOOKUP(BB259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB260","v":0},{"$f":"HLOOKUP(BC259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC260","v":0},{"$f":"HLOOKUP(BD259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD260","v":0},{"$f":"HLOOKUP(BE259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE260","v":0},{"$f":"HLOOKUP(BF259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF260","v":0},{"$f":"HLOOKUP(BG259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG260","v":0},{"$f":"HLOOKUP(BH259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH260","v":0},{"$f":"HLOOKUP(BI259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI260","v":0},{"$f":"HLOOKUP(BJ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ260","v":0},{"$f":"HLOOKUP(BK259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK260","v":0},{"$f":"HLOOKUP(BL259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL260","v":0},{"$f":"HLOOKUP(BM259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM260","v":0},{"$f":"HLOOKUP(BN259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN260","v":0},{"$f":"HLOOKUP(BO259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO260","v":0},{"$f":"HLOOKUP(BP259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP260","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT269:CM269))","v":0},{"$f":"HLOOKUP(BT259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT260","v":0},{"$f":"HLOOKUP(BU259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU260","v":0},{"$f":"HLOOKUP(BV259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV260","v":0},{"$f":"HLOOKUP(BW259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW260","v":0},{"$f":"HLOOKUP(BX259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX260","v":0},{"$f":"HLOOKUP(BY259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY260","v":0},{"$f":"HLOOKUP(BZ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ260","v":0},{"$f":"HLOOKUP(CA259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA260","v":0},{"$f":"HLOOKUP(CB259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB260","v":0},{"$f":"HLOOKUP(CC259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC260","v":0},{"$f":"HLOOKUP(CD259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD260","v":0},{"$f":"HLOOKUP(CE259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE260","v":0},{"$f":"HLOOKUP(CF259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF260","v":0},{"$f":"HLOOKUP(CG259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG260","v":0},{"$f":"HLOOKUP(CH259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH260","v":0},{"$f":"HLOOKUP(CI259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI260","v":0},{"$f":"HLOOKUP(CJ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ260","v":0},{"$f":"HLOOKUP(CK259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK260","v":0},{"$f":"HLOOKUP(CL259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL260","v":0},{"$f":"HLOOKUP(CM259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM260","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ269:DJ269))","v":0},{"$f":"HLOOKUP(CQ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ260","v":0},{"$f":"HLOOKUP(CR259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR260","v":0},{"$f":"HLOOKUP(CS259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS260","v":0},{"$f":"HLOOKUP(CT259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT260","v":0},{"$f":"HLOOKUP(CU259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU260","v":0},{"$f":"HLOOKUP(CV259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV260","v":0},{"$f":"HLOOKUP(CW259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW260","v":0},{"$f":"HLOOKUP(CX259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX260","v":0},{"$f":"HLOOKUP(CY259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY260","v":0},{"$f":"HLOOKUP(CZ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ260","v":0},{"$f":"HLOOKUP(DA259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA260","v":0},{"$f":"HLOOKUP(DB259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB260","v":0},{"$f":"HLOOKUP(DC259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC260","v":0},{"$f":"HLOOKUP(DD259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD260","v":0},{"$f":"HLOOKUP(DE259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE260","v":0},{"$f":"HLOOKUP(DF259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF260","v":0},{"$f":"HLOOKUP(DG259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG260","v":0},{"$f":"HLOOKUP(DH259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH260","v":0},{"$f":"HLOOKUP(DI259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI260","v":0},{"$f":"HLOOKUP(DJ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ260","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN269:EG269))","v":0},{"$f":"HLOOKUP(DN259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN260","v":0},{"$f":"HLOOKUP(DO259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO260","v":0},{"$f":"HLOOKUP(DP259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP260","v":0},{"$f":"HLOOKUP(DQ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ260","v":0},{"$f":"HLOOKUP(DR259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR260","v":0},{"$f":"HLOOKUP(DS259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS260","v":0},{"$f":"HLOOKUP(DT259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT260","v":0},{"$f":"HLOOKUP(DU259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU260","v":0},{"$f":"HLOOKUP(DV259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV260","v":0},{"$f":"HLOOKUP(DW259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW260","v":0},{"$f":"HLOOKUP(DX259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX260","v":0},{"$f":"HLOOKUP(DY259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY260","v":0},{"$f":"HLOOKUP(DZ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ260","v":0},{"$f":"HLOOKUP(EA259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA260","v":0},{"$f":"HLOOKUP(EB259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB260","v":0},{"$f":"HLOOKUP(EC259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC260","v":0},{"$f":"HLOOKUP(ED259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED260","v":0},{"$f":"HLOOKUP(EE259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE260","v":0},{"$f":"HLOOKUP(EF259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF260","v":0},{"$f":"HLOOKUP(EG259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG260","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK269:FD269))","v":0},{"$f":"HLOOKUP(EK259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK260","v":0},{"$f":"HLOOKUP(EL259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL260","v":0},{"$f":"HLOOKUP(EM259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM260","v":0},{"$f":"HLOOKUP(EN259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN260","v":0},{"$f":"HLOOKUP(EO259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO260","v":0},{"$f":"HLOOKUP(EP259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP260","v":0},{"$f":"HLOOKUP(EQ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ260","v":0},{"$f":"HLOOKUP(ER259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER260","v":0},{"$f":"HLOOKUP(ES259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES260","v":0},{"$f":"HLOOKUP(ET259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET260","v":0},{"$f":"HLOOKUP(EU259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU260","v":0},{"$f":"HLOOKUP(EV259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV260","v":0},{"$f":"HLOOKUP(EW259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW260","v":0},{"$f":"HLOOKUP(EX259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX260","v":0},{"$f":"HLOOKUP(EY259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY260","v":0},{"$f":"HLOOKUP(EZ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ260","v":0},{"$f":"HLOOKUP(FA259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA260","v":0},{"$f":"HLOOKUP(FB259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB260","v":0},{"$f":"HLOOKUP(FC259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC260","v":0},{"$f":"HLOOKUP(FD259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX269:IQ269))","v":673259.63930171158},{"$f":"HLOOKUP(HX259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX260","v":577931.6982215381},{"$f":"HLOOKUP(HY259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY260","v":589490.33218596887},{"$f":"HLOOKUP(HZ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ260","v":601280.13882968831},{"$f":"HLOOKUP(IA259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA260","v":613305.74160628219},{"$f":"HLOOKUP(IB259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB260","v":625571.85643840779},{"$f":"HLOOKUP(IC259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC260","v":638083.29356717598},{"$f":"HLOOKUP(ID259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID260","v":650844.95943851955},{"$f":"HLOOKUP(IE259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE260","v":663861.85862729},{"$f":"HLOOKUP(IF259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF260","v":677139.09579983575},{"$f":"HLOOKUP(IG259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG260","v":690681.87771583244},{"$f":"HLOOKUP(IH259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH260","v":704495.5152701491},{"$f":"HLOOKUP(II259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II260","v":718585.42557555216},{"$f":"HLOOKUP(IJ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ260","v":732957.13408706314},{"$f":"HLOOKUP(IK259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK260","v":747616.27676880441},{"$f":"HLOOKUP(IL259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL260","v":762568.6023041805},{"$f":"HLOOKUP(IM259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM260","v":777819.97435026395},{"$f":"HLOOKUP(IN259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN260","v":793376.37383726926},{"$f":"HLOOKUP(IO259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO260","v":809243.90131401469},{"$f":"HLOOKUP(IP259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP260","v":825428.779340295},{"$f":"HLOOKUP(IQ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ260","v":841937.35492710094},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU269:JN269))","v":448839.75953447429},{"$f":"HLOOKUP(IU259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU260","v":385287.79881435871},{"$f":"HLOOKUP(IV259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV260","v":392993.55479064595},{"$f":"HLOOKUP(IW259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW260","v":400853.42588645889},{"$f":"HLOOKUP(IX259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX260","v":408870.49440418812},{"$f":"HLOOKUP(IY259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY260","v":417047.90429227188},{"$f":"HLOOKUP(IZ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ260","v":425388.86237811734},{"$f":"HLOOKUP(JA259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA260","v":433896.6396256797},{"$f":"HLOOKUP(JB259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB260","v":442574.57241819333},{"$f":"HLOOKUP(JC259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC260","v":451426.06386655715},{"$f":"HLOOKUP(JD259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD260","v":460454.58514388825},{"$f":"HLOOKUP(JE259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE260","v":469663.67684676603},{"$f":"HLOOKUP(JF259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF260","v":479056.95038370142},{"$f":"HLOOKUP(JG259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG260","v":488638.08939137543},{"$f":"HLOOKUP(JH259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH260","v":498410.8511792029},{"$f":"HLOOKUP(JI259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI260","v":508379.06820278702},{"$f":"HLOOKUP(JJ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ260","v":518546.64956684271},{"$f":"HLOOKUP(JK259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK260","v":528917.58255817962},{"$f":"HLOOKUP(JL259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL260","v":539495.93420934316},{"$f":"HLOOKUP(JM259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM260","v":550285.85289353004},{"$f":"HLOOKUP(JN259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN260","v":561291.56995140063},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR269:KK269))","v":673259.63930171158},{"$f":"HLOOKUP(JR259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR260","v":577931.6982215381},{"$f":"HLOOKUP(JS259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS260","v":589490.33218596887},{"$f":"HLOOKUP(JT259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT260","v":601280.13882968831},{"$f":"HLOOKUP(JU259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU260","v":613305.74160628219},{"$f":"HLOOKUP(JV259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV260","v":625571.85643840779},{"$f":"HLOOKUP(JW259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW260","v":638083.29356717598},{"$f":"HLOOKUP(JX259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX260","v":650844.95943851955},{"$f":"HLOOKUP(JY259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY260","v":663861.85862729},{"$f":"HLOOKUP(JZ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ260","v":677139.09579983575},{"$f":"HLOOKUP(KA259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA260","v":690681.87771583244},{"$f":"HLOOKUP(KB259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB260","v":704495.5152701491},{"$f":"HLOOKUP(KC259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC260","v":718585.42557555216},{"$f":"HLOOKUP(KD259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD260","v":732957.13408706314},{"$f":"HLOOKUP(KE259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE260","v":747616.27676880429},{"$f":"HLOOKUP(KF259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF260","v":762568.6023041805},{"$f":"HLOOKUP(KG259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG260","v":777819.97435026406},{"$f":"HLOOKUP(KH259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH260","v":793376.37383726938},{"$f":"HLOOKUP(KI259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI260","v":809243.90131401469},{"$f":"HLOOKUP(KJ259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ260","v":825428.779340295},{"$f":"HLOOKUP(KK259,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK260","v":841937.35492710094}]
[]
["Fixed $/kW",{"$f":"B267/'Resource Options'!$J$28/1000","v":247.98071577040324},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Y267/'Resource Options'!$J$29/1000","v":486.12700147788087},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AV267/'Resource Options'!$J$30/1000","v":222.41146111061187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BS267/'Resource Options'!$J$31/1000","v":409.23708844352592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CP267/'Resource Options'!$J$32/1000","v":711.71667555395766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DM267/'Resource Options'!$J$33/1000","v":228.07326954092559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EJ267/'Resource Options'!$J$34/1000","v":270.03075022324629},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HW267/'Resource Options'!$J$37/1000","v":312.95202976067173},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IT267/'Resource Options'!$J$38/1000","v":495.71561508759368},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"JQ267/'Resource Options'!$J$39/1000","v":516.37428144801538}]
[]
["MWh",null,{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},null,"MWh",null,{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},null,"MWh",null,{"$f":"'Resource Options'!$K$30*365","v":36500},{"$f":"AW283","v":36500},{"$f":"AX283","v":36500},{"$f":"AY283","v":36500},{"$f":"AZ283","v":36500},{"$f":"BA283","v":36500},{"$f":"BB283","v":36500},{"$f":"BC283","v":36500},{"$f":"BD283","v":36500},{"$f":"BE283","v":36500},{"$f":"BF283","v":36500},{"$f":"BG283","v":36500},{"$f":"BH283","v":36500},{"$f":"BI283","v":36500},{"$f":"BJ283","v":36500},{"$f":"BK283","v":36500},{"$f":"BL283","v":36500},{"$f":"BM283","v":36500},{"$f":"BN283","v":36500},{"$f":"BO283","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":73000},{"$f":"BT283","v":73000},{"$f":"BU283","v":73000},{"$f":"BV283","v":73000},{"$f":"BW283","v":73000},{"$f":"BX283","v":73000},{"$f":"BY283","v":73000},{"$f":"BZ283","v":73000},{"$f":"CA283","v":73000},{"$f":"CB283","v":73000},{"$f":"CC283","v":73000},{"$f":"CD283","v":73000},{"$f":"CE283","v":73000},{"$f":"CF283","v":73000},{"$f":"CG283","v":73000},{"$f":"CH283","v":73000},{"$f":"CI283","v":73000},{"$f":"CJ283","v":73000},{"$f":"CK283","v":73000},{"$f":"CL283","v":73000},null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":146000},{"$f":"CQ283","v":146000},{"$f":"CR283","v":146000},{"$f":"CS283","v":146000},{"$f":"CT283","v":146000},{"$f":"CU283","v":146000},{"$f":"CV283","v":146000},{"$f":"CW283","v":146000},{"$f":"CX283","v":146000},{"$f":"CY283","v":146000},{"$f":"CZ283","v":146000},{"$f":"DA283","v":146000},{"$f":"DB283","v":146000},{"$f":"DC283","v":146000},{"$f":"DD283","v":146000},{"$f":"DE283","v":146000},{"$f":"DF283","v":146000},{"$f":"DG283","v":146000},{"$f":"DH283","v":146000},{"$f":"DI283","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"DN283","v":36500},{"$f":"DO283","v":36500},{"$f":"DP283","v":36500},{"$f":"DQ283","v":36500},{"$f":"DR283","v":36500},{"$f":"DS283","v":36500},{"$f":"DT283","v":36500},{"$f":"DU283","v":36500},{"$f":"DV283","v":36500},{"$f":"DW283","v":36500},{"$f":"DX283","v":36500},{"$f":"DY283","v":36500},{"$f":"DZ283","v":36500},{"$f":"EA283","v":36500},{"$f":"EB283","v":36500},{"$f":"EC283","v":36500},{"$f":"ED283","v":36500},{"$f":"EE283","v":36500},{"$f":"EF283","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":36500},{"$f":"EK283","v":36500},{"$f":"EL283","v":36500},{"$f":"EM283","v":36500},{"$f":"EN283","v":36500},{"$f":"EO283","v":36500},{"$f":"EP283","v":36500},{"$f":"EQ283","v":36500},{"$f":"ER283","v":36500},{"$f":"ES283","v":36500},{"$f":"ET283","v":36500},{"$f":"EU283","v":36500},{"$f":"EV283","v":36500},{"$f":"EW283","v":36500},{"$f":"EX283","v":36500},{"$f":"EY283","v":36500},{"$f":"EZ283","v":36500},{"$f":"FA283","v":36500},{"$f":"FB283","v":36500},{"$f":"FC283","v":36500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":146000},{"$f":"HX283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HY283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HZ283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IA283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IB283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IC283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"ID283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IE283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IF283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IG283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IH283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"II283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IJ283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IK283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IL283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IM283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IN283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IO283*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IP283*(1-'Resource Options'!$AA$37)","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":584000},{"$f":"IU283","v":584000},{"$f":"IV283","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":876000},{"$f":"JR283","v":876000},{"$f":"JS283","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C287:V287))","v":814289.96143366152},{"$f":"VLOOKUP(C281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1048373.6941281001},{"$f":"VLOOKUP(D281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":986566.75900670281},{"$f":"VLOOKUP(E281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":923175.64899212436},{"$f":"VLOOKUP(F281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":865709.75813679362},{"$f":"VLOOKUP(G281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":812476.23724865215},{"$f":"VLOOKUP(H281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":761006.20384683996},{"$f":"VLOOKUP(I281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":709536.1704450273},{"$f":"VLOOKUP(J281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":660271.23736225453},{"$f":"VLOOKUP(K281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":615415.02299530408},{"$f":"VLOOKUP(L281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":572762.42702513584},{"$f":"VLOOKUP(C281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1013413.6755551635},{"$f":"VLOOKUP(D281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":953667.81046240451},{"$f":"VLOOKUP(E281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":892390.59780702286},{"$f":"VLOOKUP(F281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":836841.01658714481},{"$f":"VLOOKUP(G281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":785382.66889285191},{"$f":"VLOOKUP(H281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":735629.0018342199},{"$f":"VLOOKUP(I281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":685875.33477558754},{"$f":"VLOOKUP(J281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":638253.23476389889},{"$f":"VLOOKUP(K281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":594892.83634136163},{"$f":"VLOOKUP(L281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":553662.57246103196},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z287:AS287))","v":1595198.4123515617},{"$f":"VLOOKUP(Z281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2053769.7032146589},{"$f":"VLOOKUP(AA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1932689.5850164916},{"$f":"VLOOKUP(AB281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1808506.0596855131},{"$f":"VLOOKUP(AC281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1695930.0705435178},{"$f":"VLOOKUP(AD281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1591645.3169219233},{"$f":"VLOOKUP(AE281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1490815.2447671632},{"$f":"VLOOKUP(AF281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1389985.1726124026},{"$f":"VLOOKUP(AG281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1293474.9038380191},{"$f":"VLOOKUP(AH281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1205601.3387307203},{"$f":"VLOOKUP(AI281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1122044.6739101287},{"$f":"VLOOKUP(Z281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1985282.8388731859},{"$f":"VLOOKUP(AA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1868240.3679421428},{"$f":"VLOOKUP(AB281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1748197.9789028706},{"$f":"VLOOKUP(AC281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1639376.0506394668},{"$f":"VLOOKUP(AD281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1538568.870848564},{"$f":"VLOOKUP(AE281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1441101.1695878699},{"$f":"VLOOKUP(AF281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1343633.4683271756},{"$f":"VLOOKUP(AG281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1250341.5183714817},{"$f":"VLOOKUP(AH281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1165398.2647413095},{"$f":"VLOOKUP(AI281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1084627.9561316585},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW287:BP287))","v":3792358.4897414488},{"$f":"VLOOKUP(AW281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4882546.8416046621},{"$f":"VLOOKUP(AX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4594695.9945675088},{"$f":"VLOOKUP(AY281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4299467.236233484},{"$f":"VLOOKUP(AZ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4031833.7526128916},{"$f":"VLOOKUP(BA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3783911.5081540071},{"$f":"VLOOKUP(BB281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3544202.2800125019},{"$f":"VLOOKUP(BC281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3304493.0518709957},{"$f":"VLOOKUP(BD281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3075053.5449734046},{"$f":"VLOOKUP(BE281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2866146.5788692604},{"$f":"VLOOKUP(BF281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2667502.4323146455},{"$f":"VLOOKUP(AW281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4719729.0131702162},{"$f":"VLOOKUP(AX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4441477.1011454724},{"$f":"VLOOKUP(AY281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4156093.3083351264},{"$f":"VLOOKUP(AZ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3897384.5732183554},{"$f":"VLOOKUP(BA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3657729.7684324346},{"$f":"VLOOKUP(BB281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3426014.1012843708},{"$f":"VLOOKUP(BC281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3194298.4341363045},{"$f":"VLOOKUP(BD281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2972510.0248076739},{"$f":"VLOOKUP(BE281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2770569.4595736796},{"$f":"VLOOKUP(BF281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2578549.4806148862},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT287:CM287))","v":6977939.6211242666},{"$f":"VLOOKUP(BT281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8983886.188552577},{"$f":"VLOOKUP(BU281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8454240.6300042141},{"$f":"VLOOKUP(BV281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7911019.7146696094},{"$f":"VLOOKUP(BW281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7418574.1048077196},{"$f":"VLOOKUP(BX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6962397.1750033712},{"$f":"VLOOKUP(BY281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6521332.1952230027},{"$f":"VLOOKUP(BZ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6080267.2154426314},{"$f":"VLOOKUP(CA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5658098.5227510631},{"$f":"VLOOKUP(CB281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5273709.7051194366},{"$f":"VLOOKUP(CC281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4908204.475458947},{"$f":"VLOOKUP(BT281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8684301.3842331991},{"$f":"VLOOKUP(BU281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8172317.8661076706},{"$f":"VLOOKUP(BV281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7647211.6873366339},{"$f":"VLOOKUP(BW281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7171187.6147217751},{"$f":"VLOOKUP(BX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6730222.7739156811},{"$f":"VLOOKUP(BY281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6303865.9463632433},{"$f":"VLOOKUP(BZ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5877509.1188108018},{"$f":"VLOOKUP(CA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5469418.4456461212},{"$f":"VLOOKUP(CB281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5097847.8056155713},{"$f":"VLOOKUP(CC281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD282,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4744531.0443313923},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ287:DJ287))","v":12135547.167172631},{"$f":"VLOOKUP(CQ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15624149.893134909},{"$f":"VLOOKUP(CR281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14703027.182616021},{"$f":"VLOOKUP(CS281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13758295.155947141},{"$f":"VLOOKUP(CT281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12901868.008361246},{"$f":"VLOOKUP(CU281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12108516.826092815},{"$f":"VLOOKUP(CV281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11341447.29604},{"$f":"VLOOKUP(CW281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10574377.76598718},{"$f":"VLOOKUP(CX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9840171.3439148888},{"$f":"VLOOKUP(CY281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9171669.0523816273},{"$f":"VLOOKUP(CZ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8536007.7834068611},{"$f":"VLOOKUP(CQ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15103132.842144683},{"$f":"VLOOKUP(CR281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14212726.723665502},{"$f":"VLOOKUP(CS281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13299498.586672395},{"$f":"VLOOKUP(CT281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12471630.634298731},{"$f":"VLOOKUP(CU281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11704735.258983785},{"$f":"VLOOKUP(CV281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10963245.124109978},{"$f":"VLOOKUP(CW281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10221754.989236167},{"$f":"VLOOKUP(CX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9512032.0793845505},{"$f":"VLOOKUP(CY281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8865822.2706357688},{"$f":"VLOOKUP(CZ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8251358.3379676305},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN287:EG287))","v":3456780.6514596632},{"$f":"VLOOKUP(DN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4048905.6619156855},{"$f":"VLOOKUP(DO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3911578.2925647609},{"$f":"VLOOKUP(DP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3766824.2658338225},{"$f":"VLOOKUP(DQ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3624710.6592984414},{"$f":"VLOOKUP(DR281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3485039.6316759558},{"$f":"VLOOKUP(DS281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3347631.0966706029},{"$f":"VLOOKUP(DT281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3212315.1136934315},{"$f":"VLOOKUP(DU281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3078934.4242889872},{"$f":"VLOOKUP(DV281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2946641.8619391965},{"$f":"VLOOKUP(DW281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2814506.5580448578},{"$f":"VLOOKUP(DN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3913887.187173848},{"$f":"VLOOKUP(DO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3781139.2606398985},{"$f":"VLOOKUP(DP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3641212.3327682363},{"$f":"VLOOKUP(DQ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3503837.7752492237},{"$f":"VLOOKUP(DR281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3368824.3441947675},{"$f":"VLOOKUP(DS281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3235997.9586298028},{"$f":"VLOOKUP(DT281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3105194.3449581498},{"$f":"VLOOKUP(DU281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2976261.4888072181},{"$f":"VLOOKUP(DV281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2848380.4740408082},{"$f":"VLOOKUP(DW281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2720651.4736469863},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK287:FD287))","v":4222261.6921457686},{"$f":"VLOOKUP(EK281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4945508.8404871551},{"$f":"VLOOKUP(EL281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4777771.2402871763},{"$f":"VLOOKUP(EM281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4600962.3989186017},{"$f":"VLOOKUP(EN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4427378.681203207},{"$f":"VLOOKUP(EO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4256778.435224615},{"$f":"VLOOKUP(EP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4088941.6957768905},{"$f":"VLOOKUP(EQ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3923660.8900600718},{"$f":"VLOOKUP(ER281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3760743.9357816526},{"$f":"VLOOKUP(ES281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3599156.0670433044},{"$f":"VLOOKUP(ET281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3437760.2805974614},{"$f":"VLOOKUP(EK281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4780591.4242219105},{"$f":"VLOOKUP(EL281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4618447.353935183},{"$f":"VLOOKUP(EM281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4447534.5403024498},{"$f":"VLOOKUP(EN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4279739.3024290027},{"$f":"VLOOKUP(EO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4114828.0467421026},{"$f":"VLOOKUP(EP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3952588.1431947611},{"$f":"VLOOKUP(EQ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3792818.940897576},{"$f":"VLOOKUP(ER281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3635334.7629081085},{"$f":"VLOOKUP(ES281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3479135.3495687218},{"$f":"VLOOKUP(ET281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3323121.6131717721},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX287:IQ287))","v":6971397.2455084845},{"$f":"VLOOKUP(HX281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7507599.0476030782},{"$f":"VLOOKUP(HY281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7252962.6313865948},{"$f":"VLOOKUP(HZ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6984555.4903054852},{"$f":"VLOOKUP(IA281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6721044.2934129257},{"$f":"VLOOKUP(IB281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6462062.1976285093},{"$f":"VLOOKUP(IC281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6207275.281686726},{"$f":"VLOOKUP(ID281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5956368.4367877441},{"$f":"VLOOKUP(IE281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5709050.0697137965},{"$f":"VLOOKUP(IF281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5463749.3395821042},{"$f":"VLOOKUP(IG281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5218740.202668176},{"$f":"VLOOKUP(HX281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9151721.3465861082},{"$f":"VLOOKUP(HY281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8841320.9760907516},{"$f":"VLOOKUP(HZ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8514134.168826133},{"$f":"VLOOKUP(IA281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8192915.4902079646},{"$f":"VLOOKUP(IB281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7877217.7605682118},{"$f":"VLOOKUP(IC281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7566633.9317475045},{"$f":"VLOOKUP(ID281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7260779.8878771551},{"$f":"VLOOKUP(IE281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6959300.1784517989},{"$f":"VLOOKUP(IF281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6660279.9572006268},{"$f":"VLOOKUP(IG281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6361615.1864548158},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU287:JN287))","v":47900343.886846289},{"$f":"VLOOKUP(IU281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49913817.445223115},{"$f":"VLOOKUP(IV281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48807779.193354346},{"$f":"VLOOKUP(IW281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47587056.676918887},{"$f":"VLOOKUP(IX281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46407108.176676713},{"$f":"VLOOKUP(IY281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45264878.579022564},{"$f":"VLOOKUP(IZ281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":44157586.947213165},{"$f":"VLOOKUP(JA281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43082609.016997889},{"$f":"VLOOKUP(JB281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42037516.364741743},{"$f":"VLOOKUP(JC281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41009226.837314531},{"$f":"VLOOKUP(JD281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":39983365.733522266},{"$f":"VLOOKUP(IU281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":57869977.21528241},{"$f":"VLOOKUP(IV281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":56587638.742471375},{"$f":"VLOOKUP(IW281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":55172335.569360472},{"$f":"VLOOKUP(IX281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":53804305.706704557},{"$f":"VLOOKUP(IY281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":52480007.062077589},{"$f":"VLOOKUP(IZ281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":51196215.423143044},{"$f":"VLOOKUP(JA281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49949888.223329887},{"$f":"VLOOKUP(JB281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48738209.953273825},{"$f":"VLOOKUP(JC281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47546013.191560872},{"$f":"VLOOKUP(JD281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46356631.93921221},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR287:KK287))","v":49996991.935765468},{"$f":"VLOOKUP(JR281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":52098597.333397865},{"$f":"VLOOKUP(JS281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50944146.632794105},{"$f":"VLOOKUP(JT281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49669991.817659438},{"$f":"VLOOKUP(JU281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48438395.739965588},{"$f":"VLOOKUP(JV281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47246169.560595937},{"$f":"VLOOKUP(JW281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":46090410.618303299},{"$f":"VLOOKUP(JX281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44968379.782051653},{"$f":"VLOOKUP(JY281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43877542.333568811},{"$f":"VLOOKUP(JZ281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":42804243.50022728},{"$f":"VLOOKUP(KA281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":41733479.38515792},{"$f":"VLOOKUP(JR281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":60403006.521001838},{"$f":"VLOOKUP(JS281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":59064538.754768096},{"$f":"VLOOKUP(JT281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":57587286.284517661},{"$f":"VLOOKUP(JU281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":56159376.326863334},{"$f":"VLOOKUP(JV281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":54777111.748296469},{"$f":"VLOOKUP(JW281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":53437127.209341221},{"$f":"VLOOKUP(JX281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":52136246.967111997},{"$f":"VLOOKUP(JY281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50871532.274460889},{"$f":"VLOOKUP(JZ281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49627151.816107303},{"$f":"VLOOKUP(KA281,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB282,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48385710.104901619}]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C290:V290))","v":1241412.6092030609},{"$f":"SUM(C286:C289)","v":1415019.342796826},{"$f":"SUM(D286:D289)","v":1360545.3206488031},1304633.7818670671,1254797.0536692352,1209345.2786917426,1165812.6261187922,1122438.7211624184,1081431.8390939934,1044998.8367616779,1010937.9170668372,1460352.6753976988,1409545.5903017905,1357385.9332431967,1311136.258732042,1269163.8158806472,1229085.7717617708,1189201.2401016895,1151645.6581965231,1118553.1082426382,1087796.049800334,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z290:AS290))","v":2433624.3505655671},{"$f":"SUM(Z286:Z289)","v":2773481.532082899},{"$f":"SUM(AA286:AA289)","v":2666795.6504620966},2557294.2464400302,2459694.0210331255,2370684.546421323,2285435.2588565503,2200497.5869835778,2120197.5664966181,2048858.4546424914,1982166.9321401347,2862607.5422677919,2763111.565404641,2660966.6003146195,2570400.0444794502,2488213.3445653468,2409738.5327789891,2331643.5787821165,2258111.8310355213,2193323.9836586299,2133112.1894273255,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW290:BP290))","v":5563029.1832559863},{"$f":"SUM(AW286:AW289)","v":6529396.8802083563},6241546.033171203,5946317.2748371782,5678683.7912165858,5430761.5467577018,5191052.3186161965,4951343.0904746903,4721903.5835770993,4512996.617472955,4314352.4709183397,6727230.020796271,6448978.1087715272,6163594.3159611812,5904885.5808444107,5665230.7760584895,5433515.1089104256,5201799.4417623589,4980011.0324337287,4778070.4671997344,4586050.4882409414,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT290:CM290))","v":10235973.697191013},{"$f":"SUM(BT286:BT289)","v":12014090.259583376},11484444.701035012,10941223.785700407,10448778.175838519,9992601.2460341696,9551536.2662538011,9110471.2864734307,8688302.5937818624,8303913.776150234,7938408.5464897444,12378103.23826514,11866119.720139612,11341013.541368576,10864989.468753716,10424024.627947623,9997667.8003951851,9571310.9728427436,9163220.299678063,8791649.6596475132,8438332.8983633332,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ290:DJ290))","v":17801693.386419147},{"$f":"SUM(CQ286:CQ289)","v":20894070.016666729},19972947.306147844,19028215.279478963,18171788.131893069,17378436.949624635,16611367.419571821,15844297.889519002,15110091.467446711,14441589.175913449,13805927.906938683,21527136.066548053,20636729.948068872,19723501.811075766,18895633.858702101,18128738.483387157,17387248.34851335,16645758.213639541,15936035.303787922,15289825.495039141,14675361.562371003,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN290:EG290))","v":5717002.9679540489},{"$f":"SUM(DN286:DN289)","v":5989099.3783912994},5890575.8833698872,5785401.8084550519,5683659.7527720947,5585167.7070190832,5489761.7335205916,5397288.3632804211,5307607.1388677163,5219888.0308095003,5133217.650292567,6278972.5012665112,6193526.2810144164,6101847.0935502443,6013685.2312468719,5928868.7493123673,5847243.2518497547,5768664.5440425016,5693001.0918732565,5619454.8691681679,5547147.3566768933,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK290:FD290))","v":6765025.6401396114},{"$f":"SUM(EK286:EK289)","v":7128238.6535571311},7004155.6496185521,6871874.4964366043,6743709.0206715707,6619435.3814823451,6498851.7809597757,6381769.1769466149,6268014.3884059275,6156571.9287200645,6046324.4595077569,7441326.8867104109,7332397.5256734546,7215763.7154754857,7103333.0611055,6994893.6805921299,6890255.0897217877,6789239.2263551448,6691683.454074827,6596611.0145587754,6502946.7914616261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX290:IQ290))","v":7980276.7588971294},{"$f":"SUM(HX286:HX289)","v":8373629.6492270781},{"$f":"SUM(HY286:HY289)","v":8136313.8450430743},7885573.7282350957,7640082.8961011283,7399481.5723704761,7163443.0439235317,6931659.5542692849,6703847.0095449695,6478442.2182099009,6253726.9388685282,10207407.817510467,9918121.1764335986,9612470.3731758352,9313218.4186446611,9019926.7475736421,8732197.0984930433,8449654.3179576062,8171952.0971338581,7897184.9142563278,7623258.2426516302,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU290:JN290))","v":50322287.493272014},{"$f":"SUM(IU286:IU289)","v":51992834.067859486},{"$f":"SUM(IV286:IV289)","v":50928376.148443438},49750065.571109764,48613377.248751409,47515273.032538757,46452989.289799675,45423919.40643613,44425652.96196875,43445126.166486084,42467983.049277246,60404286.877352491,59172634.59778285,57809031.341778181,56493735.394570619,55223225.343700975,53994298.070398897,52803932.523530863,51649335.139478818,50515360.881489962,49385366.582939886,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR290:KK290))","v":52418935.542191222},{"$f":"SUM(JR286:JR289)","v":54177613.956034236},{"$f":"SUM(JS286:JS289)","v":53064743.587883197},51833000.711850315,50644664.812040284,49496564.01411213,48385812.960889809,47309690.171489894,46265678.930795819,45240142.829398833,44218096.7009129,62937316.183071919,61649534.610079572,60223982.05693537,58848806.014729396,57520330.029919855,56235209.856597073,54990291.267312974,53782657.460665882,52596499.506036393,51414444.748629294]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C292:V292))","v":0},{"$f":"HLOOKUP(C282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C283","v":0},{"$f":"HLOOKUP(D282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D283","v":0},{"$f":"HLOOKUP(E282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E283","v":0},{"$f":"HLOOKUP(F282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F283","v":0},{"$f":"HLOOKUP(G282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G283","v":0},{"$f":"HLOOKUP(H282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H283","v":0},{"$f":"HLOOKUP(I282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I283","v":0},{"$f":"HLOOKUP(J282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J283","v":0},{"$f":"HLOOKUP(K282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K283","v":0},{"$f":"HLOOKUP(L282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L283","v":0},{"$f":"HLOOKUP(M282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M283","v":0},{"$f":"HLOOKUP(N282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N283","v":0},{"$f":"HLOOKUP(O282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O283","v":0},{"$f":"HLOOKUP(P282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P283","v":0},{"$f":"HLOOKUP(Q282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q283","v":0},{"$f":"HLOOKUP(R282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R283","v":0},{"$f":"HLOOKUP(S282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S283","v":0},{"$f":"HLOOKUP(T282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T283","v":0},{"$f":"HLOOKUP(U282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U283","v":0},{"$f":"HLOOKUP(V282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z292:AS292))","v":0},{"$f":"HLOOKUP(Z282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z283","v":0},{"$f":"HLOOKUP(AA282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA283","v":0},{"$f":"HLOOKUP(AB282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB283","v":0},{"$f":"HLOOKUP(AC282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC283","v":0},{"$f":"HLOOKUP(AD282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD283","v":0},{"$f":"HLOOKUP(AE282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE283","v":0},{"$f":"HLOOKUP(AF282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF283","v":0},{"$f":"HLOOKUP(AG282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG283","v":0},{"$f":"HLOOKUP(AH282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH283","v":0},{"$f":"HLOOKUP(AI282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI283","v":0},{"$f":"HLOOKUP(AJ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ283","v":0},{"$f":"HLOOKUP(AK282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK283","v":0},{"$f":"HLOOKUP(AL282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL283","v":0},{"$f":"HLOOKUP(AM282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM283","v":0},{"$f":"HLOOKUP(AN282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN283","v":0},{"$f":"HLOOKUP(AO282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO283","v":0},{"$f":"HLOOKUP(AP282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP283","v":0},{"$f":"HLOOKUP(AQ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ283","v":0},{"$f":"HLOOKUP(AR282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR283","v":0},{"$f":"HLOOKUP(AS282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW292:BP292))","v":0},{"$f":"HLOOKUP(AW282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW283","v":0},{"$f":"HLOOKUP(AX282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX283","v":0},{"$f":"HLOOKUP(AY282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY283","v":0},{"$f":"HLOOKUP(AZ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ283","v":0},{"$f":"HLOOKUP(BA282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA283","v":0},{"$f":"HLOOKUP(BB282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB283","v":0},{"$f":"HLOOKUP(BC282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC283","v":0},{"$f":"HLOOKUP(BD282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD283","v":0},{"$f":"HLOOKUP(BE282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE283","v":0},{"$f":"HLOOKUP(BF282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF283","v":0},{"$f":"HLOOKUP(BG282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG283","v":0},{"$f":"HLOOKUP(BH282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH283","v":0},{"$f":"HLOOKUP(BI282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI283","v":0},{"$f":"HLOOKUP(BJ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ283","v":0},{"$f":"HLOOKUP(BK282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK283","v":0},{"$f":"HLOOKUP(BL282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL283","v":0},{"$f":"HLOOKUP(BM282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM283","v":0},{"$f":"HLOOKUP(BN282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN283","v":0},{"$f":"HLOOKUP(BO282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO283","v":0},{"$f":"HLOOKUP(BP282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT292:CM292))","v":0},{"$f":"HLOOKUP(BT282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT283","v":0},{"$f":"HLOOKUP(BU282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU283","v":0},{"$f":"HLOOKUP(BV282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV283","v":0},{"$f":"HLOOKUP(BW282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW283","v":0},{"$f":"HLOOKUP(BX282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX283","v":0},{"$f":"HLOOKUP(BY282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY283","v":0},{"$f":"HLOOKUP(BZ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ283","v":0},{"$f":"HLOOKUP(CA282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA283","v":0},{"$f":"HLOOKUP(CB282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB283","v":0},{"$f":"HLOOKUP(CC282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC283","v":0},{"$f":"HLOOKUP(CD282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD283","v":0},{"$f":"HLOOKUP(CE282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE283","v":0},{"$f":"HLOOKUP(CF282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF283","v":0},{"$f":"HLOOKUP(CG282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG283","v":0},{"$f":"HLOOKUP(CH282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH283","v":0},{"$f":"HLOOKUP(CI282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI283","v":0},{"$f":"HLOOKUP(CJ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ283","v":0},{"$f":"HLOOKUP(CK282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK283","v":0},{"$f":"HLOOKUP(CL282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL283","v":0},{"$f":"HLOOKUP(CM282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ292:DJ292))","v":0},{"$f":"HLOOKUP(CQ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ283","v":0},{"$f":"HLOOKUP(CR282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR283","v":0},{"$f":"HLOOKUP(CS282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS283","v":0},{"$f":"HLOOKUP(CT282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT283","v":0},{"$f":"HLOOKUP(CU282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU283","v":0},{"$f":"HLOOKUP(CV282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV283","v":0},{"$f":"HLOOKUP(CW282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW283","v":0},{"$f":"HLOOKUP(CX282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX283","v":0},{"$f":"HLOOKUP(CY282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY283","v":0},{"$f":"HLOOKUP(CZ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ283","v":0},{"$f":"HLOOKUP(DA282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA283","v":0},{"$f":"HLOOKUP(DB282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB283","v":0},{"$f":"HLOOKUP(DC282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC283","v":0},{"$f":"HLOOKUP(DD282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD283","v":0},{"$f":"HLOOKUP(DE282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE283","v":0},{"$f":"HLOOKUP(DF282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF283","v":0},{"$f":"HLOOKUP(DG282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG283","v":0},{"$f":"HLOOKUP(DH282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH283","v":0},{"$f":"HLOOKUP(DI282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI283","v":0},{"$f":"HLOOKUP(DJ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN292:EG292))","v":0},{"$f":"HLOOKUP(DN282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN283","v":0},{"$f":"HLOOKUP(DO282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO283","v":0},{"$f":"HLOOKUP(DP282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP283","v":0},{"$f":"HLOOKUP(DQ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ283","v":0},{"$f":"HLOOKUP(DR282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR283","v":0},{"$f":"HLOOKUP(DS282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS283","v":0},{"$f":"HLOOKUP(DT282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT283","v":0},{"$f":"HLOOKUP(DU282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU283","v":0},{"$f":"HLOOKUP(DV282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV283","v":0},{"$f":"HLOOKUP(DW282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW283","v":0},{"$f":"HLOOKUP(DX282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX283","v":0},{"$f":"HLOOKUP(DY282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY283","v":0},{"$f":"HLOOKUP(DZ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ283","v":0},{"$f":"HLOOKUP(EA282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA283","v":0},{"$f":"HLOOKUP(EB282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB283","v":0},{"$f":"HLOOKUP(EC282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC283","v":0},{"$f":"HLOOKUP(ED282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED283","v":0},{"$f":"HLOOKUP(EE282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE283","v":0},{"$f":"HLOOKUP(EF282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF283","v":0},{"$f":"HLOOKUP(EG282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK292:FD292))","v":0},{"$f":"HLOOKUP(EK282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK283","v":0},{"$f":"HLOOKUP(EL282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL283","v":0},{"$f":"HLOOKUP(EM282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM283","v":0},{"$f":"HLOOKUP(EN282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN283","v":0},{"$f":"HLOOKUP(EO282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO283","v":0},{"$f":"HLOOKUP(EP282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP283","v":0},{"$f":"HLOOKUP(EQ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ283","v":0},{"$f":"HLOOKUP(ER282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER283","v":0},{"$f":"HLOOKUP(ES282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES283","v":0},{"$f":"HLOOKUP(ET282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET283","v":0},{"$f":"HLOOKUP(EU282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU283","v":0},{"$f":"HLOOKUP(EV282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV283","v":0},{"$f":"HLOOKUP(EW282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW283","v":0},{"$f":"HLOOKUP(EX282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX283","v":0},{"$f":"HLOOKUP(EY282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY283","v":0},{"$f":"HLOOKUP(EZ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ283","v":0},{"$f":"HLOOKUP(FA282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA283","v":0},{"$f":"HLOOKUP(FB282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB283","v":0},{"$f":"HLOOKUP(FC282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC283","v":0},{"$f":"HLOOKUP(FD282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX292:IQ292))","v":686724.83208774577},{"$f":"HLOOKUP(HX282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX283","v":589490.33218596887},{"$f":"HLOOKUP(HY282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY283","v":601280.13882968831},{"$f":"HLOOKUP(HZ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ283","v":613305.74160628219},{"$f":"HLOOKUP(IA282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA283","v":625571.85643840779},{"$f":"HLOOKUP(IB282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB283","v":638083.29356717598},{"$f":"HLOOKUP(IC282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC283","v":650844.95943851955},{"$f":"HLOOKUP(ID282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID283","v":663861.85862729},{"$f":"HLOOKUP(IE282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE283","v":677139.09579983575},{"$f":"HLOOKUP(IF282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF283","v":690681.87771583244},{"$f":"HLOOKUP(IG282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG283","v":704495.5152701491},{"$f":"HLOOKUP(IH282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH283","v":718585.42557555216},{"$f":"HLOOKUP(II282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II283","v":732957.13408706314},{"$f":"HLOOKUP(IJ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ283","v":747616.27676880441},{"$f":"HLOOKUP(IK282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK283","v":762568.6023041805},{"$f":"HLOOKUP(IL282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL283","v":777819.97435026395},{"$f":"HLOOKUP(IM282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM283","v":793376.37383726926},{"$f":"HLOOKUP(IN282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN283","v":809243.90131401469},{"$f":"HLOOKUP(IO282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO283","v":825428.779340295},{"$f":"HLOOKUP(IP282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP283","v":841937.35492710094},{"$f":"HLOOKUP(IQ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ283","v":858776.10202564299},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU292:JN292))","v":457816.55472516397},{"$f":"HLOOKUP(IU282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU283","v":392993.55479064595},{"$f":"HLOOKUP(IV282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV283","v":400853.42588645889},{"$f":"HLOOKUP(IW282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW283","v":408870.49440418812},{"$f":"HLOOKUP(IX282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX283","v":417047.90429227188},{"$f":"HLOOKUP(IY282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY283","v":425388.86237811734},{"$f":"HLOOKUP(IZ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ283","v":433896.6396256797},{"$f":"HLOOKUP(JA282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA283","v":442574.57241819333},{"$f":"HLOOKUP(JB282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB283","v":451426.06386655715},{"$f":"HLOOKUP(JC282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC283","v":460454.58514388825},{"$f":"HLOOKUP(JD282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD283","v":469663.67684676603},{"$f":"HLOOKUP(JE282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE283","v":479056.95038370142},{"$f":"HLOOKUP(JF282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF283","v":488638.08939137543},{"$f":"HLOOKUP(JG282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG283","v":498410.8511792029},{"$f":"HLOOKUP(JH282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH283","v":508379.06820278702},{"$f":"HLOOKUP(JI282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI283","v":518546.64956684271},{"$f":"HLOOKUP(JJ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ283","v":528917.58255817962},{"$f":"HLOOKUP(JK282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK283","v":539495.93420934316},{"$f":"HLOOKUP(JL282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL283","v":550285.85289353004},{"$f":"HLOOKUP(JM282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM283","v":561291.56995140063},{"$f":"HLOOKUP(JN282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN283","v":572517.4013504287},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR292:KK292))","v":686724.83208774577},{"$f":"HLOOKUP(JR282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR283","v":589490.33218596887},{"$f":"HLOOKUP(JS282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS283","v":601280.13882968831},{"$f":"HLOOKUP(JT282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT283","v":613305.74160628219},{"$f":"HLOOKUP(JU282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU283","v":625571.85643840779},{"$f":"HLOOKUP(JV282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV283","v":638083.29356717598},{"$f":"HLOOKUP(JW282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW283","v":650844.95943851955},{"$f":"HLOOKUP(JX282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX283","v":663861.85862729},{"$f":"HLOOKUP(JY282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY283","v":677139.09579983575},{"$f":"HLOOKUP(JZ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ283","v":690681.87771583244},{"$f":"HLOOKUP(KA282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA283","v":704495.5152701491},{"$f":"HLOOKUP(KB282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB283","v":718585.42557555216},{"$f":"HLOOKUP(KC282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC283","v":732957.13408706314},{"$f":"HLOOKUP(KD282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD283","v":747616.27676880429},{"$f":"HLOOKUP(KE282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE283","v":762568.6023041805},{"$f":"HLOOKUP(KF282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF283","v":777819.97435026406},{"$f":"HLOOKUP(KG282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG283","v":793376.37383726938},{"$f":"HLOOKUP(KH282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH283","v":809243.90131401469},{"$f":"HLOOKUP(KI282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI283","v":825428.779340295},{"$f":"HLOOKUP(KJ282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ283","v":841937.35492710094},{"$f":"HLOOKUP(KK282,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK283","v":858776.10202564299}]
["Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C295:V295))","v":345421.57748747646},{"$f":"SUM(C292:C294)","v":264039.98425042862},{"$f":"SUM(D292:D294)","v":275231.2161037093},289672.78243492724,290142.9237515842,315085.62944196642,320348.09877104464,328645.99182256474,349742.43600172072,351995.94269797782,357085.41412163345,423939.097355732,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z295:AS295))","v":690843.15497495292},{"$f":"SUM(Z292:Z294)","v":528079.96850085724},{"$f":"SUM(AA292:AA294)","v":550462.43220741861},579345.56486985448,580285.84750316839,630171.25888393284,640696.19754208927,657291.98364512948,699484.87200344144,703991.88539595564,714170.82824326691,847878.19471146399,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW295:BP295))","v":1773369.7058508834},{"$f":"SUM(AW292:AW294)","v":1355562.4191428255},1413017.4041038647,1487159.3741078854,1489573.0460460796,1617627.1154386671,1644644.2570834884,1687245.0473033458,1795552.6848302628,1807122.0272440827,1833251.0099994573,2176473.044460231,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT295:CM295))","v":3546739.4117017668},{"$f":"SUM(BT292:BT294)","v":2711124.8382856511},2826034.8082077294,2974318.7482157708,2979146.0920921592,3235254.2308773343,3289288.5141669768,3374490.0946066915,3591105.3696605256,3614244.0544881653,3666502.0199989146,4352946.0889204619,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ295:DJ295))","v":7093478.8234035335},{"$f":"SUM(CQ292:CQ294)","v":5422249.6765713021},5652069.6164154587,5948637.4964315416,5958292.1841843184,6470508.4617546685,6578577.0283339536,6748980.189213383,7182210.7393210512,7228488.1089763306,7333004.0399978291,8705892.1778409239,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN295:EG295))","v":2004678.79791839},{"$f":"SUM(DN292:DN294)","v":1532374.9085962377},1597324.0220304558,1681136.6837741314,1683865.1824868724,1828621.956582841,1859163.0732248127,1907320.488255956,2029755.2089385581,2042833.5960150498,2072370.7069559081,2460360.8328680876,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK295:FD295))","v":2050940.6163318907},{"$f":"SUM(EK292:EK294)","v":1567737.4064869201},1634185.3456157742,1719932.1457073805,1722723.6097750312,1870820.9248116759,1902066.8364530776,1951335.576446478,2076595.713760217,2089975.9097692436,2120194.6463471982,2517138.3905496583,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX295:IQ295))","v":706745.6078424321},{"$f":"SUM(HX292:HX294)","v":606676.33333051857},{"$f":"SUM(HY292:HY294)","v":618809.85999712907},631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,725034.37752233504,739535.06507278176,754325.76637423737,769412.28170172218,784800.52733575657,800496.53788247157,816506.46864012105,832836.5980129235,849493.32997318194,866483.19657264568,883812.86050409859,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU295:JN295))","v":471163.73856162123},{"$f":"SUM(IU292:IU294)","v":404450.88888701244},{"$f":"SUM(IV292:IV294)","v":412539.90666475269},420790.70479804784,429206.51889400877,437790.64927188895,446546.46225732676,455477.39150247333,464586.93933252274,473878.67811917316,483356.25168155663,493023.37671518786,502883.84424949158,512941.52113448136,523200.35155717109,533664.35858831438,544337.64576008078,555224.39867528237,566328.886648788,577655.46438176371,589208.57366939913,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR295:KK295))","v":706745.6078424321},{"$f":"SUM(JR292:JR294)","v":606676.33333051857},{"$f":"SUM(JS292:JS294)","v":618809.85999712907},631186.05719707173,643809.77834101312,656685.97390783345,669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,725034.37752233504,739535.06507278176,754325.76637423737,769412.28170172207,784800.52733575657,800496.53788247169,816506.46864012117,832836.5980129235,849493.32997318194,866483.19657264568,883812.86050409859]
[]
["All per $/MWh",{"$f":"B297/(C283-C284)","v":247.01652968408106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Y297/(Z283-Z284)","v":243.1870723490442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AV297/(AW283-AW284)","v":236.46732922181687},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BS297/(BT283-BT284)","v":222.12269313284102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CP297/(CQ283-CQ284)","v":200.60573899937694},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DM297/(DN283-DN284)","v":302.21846441770788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EJ297/(EK283-EK284)","v":360.49749566434275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HW297/(HX283-HX285)","v":91.538697225917403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IT297/(IU283-IU285)","v":107.37665151326239},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"JQ297/(JR283-JR285)","v":74.871302145038655}]
["Year",null,{"$f":"C282+1","v":2035},{"$f":"C305+1","v":2036},{"$f":"D305+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,{"$f":"Z282+1","v":2035},{"$f":"Z305+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,{"$f":"AW282+1","v":2035},{"$f":"AW305+1","v":2036},{"$f":"AX305+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,{"$f":"BT282+1","v":2035},{"$f":"BT305+1","v":2036},{"$f":"BU305+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,{"$f":"CQ282+1","v":2035},{"$f":"CQ305+1","v":2036},{"$f":"CR305+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,{"$f":"DN282+1","v":2035},{"$f":"DN305+1","v":2036},{"$f":"DO305+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,{"$f":"EK282+1","v":2035},{"$f":"EK305+1","v":2036},{"$f":"EL305+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,{"$f":"HX282+1","v":2035},{"$f":"HX305+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,{"$f":"IU282+1","v":2035},{"$f":"IU305+1","v":2036},{"$f":"IV305+1","v":2037},{"$f":"IW305+1","v":2038},{"$f":"IX305+1","v":2039},{"$f":"IY305+1","v":2040},{"$f":"IZ305+1","v":2041},{"$f":"JA305+1","v":2042},{"$f":"JB305+1","v":2043},{"$f":"JC305+1","v":2044},{"$f":"JD305+1","v":2045},{"$f":"JE305+1","v":2046},{"$f":"JF305+1","v":2047},{"$f":"JG305+1","v":2048},{"$f":"JH305+1","v":2049},{"$f":"JI305+1","v":2050},{"$f":"JJ305+1","v":2051},{"$f":"JK305+1","v":2052},{"$f":"JL305+1","v":2053},{"$f":"JM305+1","v":2054},null,"Year",null,{"$f":"JR282+1","v":2035},{"$f":"JR305+1","v":2036},{"$f":"JS305+1","v":2037},{"$f":"JT305+1","v":2038},{"$f":"JU305+1","v":2039},{"$f":"JV305+1","v":2040},{"$f":"JW305+1","v":2041},{"$f":"JX305+1","v":2042},{"$f":"JY305+1","v":2043},{"$f":"JZ305+1","v":2044},{"$f":"KA305+1","v":2045},{"$f":"KB305+1","v":2046},{"$f":"KC305+1","v":2047},{"$f":"KD305+1","v":2048},{"$f":"KE305+1","v":2049},{"$f":"KF305+1","v":2050},{"$f":"KG305+1","v":2051},{"$f":"KH305+1","v":2052},{"$f":"KI305+1","v":2053},{"$f":"KJ305+1","v":2054}]
["Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C309:V309))","v":423323.52662943234},{"$f":"HLOOKUP(C305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":363384.4513475151},{"$f":"HLOOKUP(D305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":370652.14037446544},{"$f":"HLOOKUP(E305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":378065.18318195478},{"$f":"HLOOKUP(F305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":385626.48684559396},{"$f":"HLOOKUP(G305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":393339.01658250572},{"$f":"HLOOKUP(H305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":401205.79691415583},{"$f":"HLOOKUP(I305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":409229.91285243904},{"$f":"HLOOKUP(J305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":417414.51110948774},{"$f":"HLOOKUP(K305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":425762.80133167759},{"$f":"HLOOKUP(L305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":434278.05735831108},{"$f":"HLOOKUP(M305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":442963.61850547726},{"$f":"HLOOKUP(N305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":451822.89087558683},{"$f":"HLOOKUP(O305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":460859.34869309858},{"$f":"HLOOKUP(P305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":470076.53566696058},{"$f":"HLOOKUP(Q305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":479478.0663802998},{"$f":"HLOOKUP(R305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":489067.62770790572},{"$f":"HLOOKUP(S305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":498848.98026206385},{"$f":"HLOOKUP(T305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":508825.95986730518},{"$f":"HLOOKUP(U305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":519002.47906465118},{"$f":"HLOOKUP(V305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":529382.52864594443},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z309:AS309))","v":830968.40412444132},{"$f":"HLOOKUP(Z305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":713310.21931178879},{"$f":"HLOOKUP(AA305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":727576.42369802471},{"$f":"HLOOKUP(AB305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":742127.95217198529},{"$f":"HLOOKUP(AC305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":756970.51121542498},{"$f":"HLOOKUP(AD305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":772109.92143973336},{"$f":"HLOOKUP(AE305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":787552.11986852821},{"$f":"HLOOKUP(AF305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":803303.16226589889},{"$f":"HLOOKUP(AG305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":819369.22551121691},{"$f":"HLOOKUP(AH305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":835756.61002144101},{"$f":"HLOOKUP(AI305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":852471.74222186976},{"$f":"HLOOKUP(AJ305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":869521.17706630728},{"$f":"HLOOKUP(AK305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":886911.60060763371},{"$f":"HLOOKUP(AL305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":904649.83261978615},{"$f":"HLOOKUP(AM305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":922742.82927218161},{"$f":"HLOOKUP(AN305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":941197.68585762568},{"$f":"HLOOKUP(AO305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":960021.63957477803},{"$f":"HLOOKUP(AP305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":979222.07236627338},{"$f":"HLOOKUP(AQ305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":998806.51381359913},{"$f":"HLOOKUP(AR305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1018782.6440898711},{"$f":"HLOOKUP(AS305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1039158.2969716685},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW309:BP309))","v":1754921.1365692848},{"$f":"HLOOKUP(AW305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1632201.8273025886},{"$f":"AW309*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"AX309*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"AY309*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"AZ309*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BA309*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BB309*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BC309*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BD309*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"BE309*(1+'Fixed O&M'!$A$28)","v":1632201.8273025886},{"$f":"HLOOKUP(BG305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1989644.9197871024},{"$f":"BG309*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BH309*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BI309*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BJ309*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BK309*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BL309*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BM309*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BN309*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BO309*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT309:CM309))","v":3229054.8912874856},{"$f":"HLOOKUP(BT305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":3003251.3622367638},{"$f":"BT309*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"BU309*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"BV309*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"BW309*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"BX309*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"BY309*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"BZ309*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"CA309*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"CB309*(1+'Fixed O&M'!$A$29)","v":3003251.3622367638},{"$f":"HLOOKUP(CD305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":3660946.6524082692},{"$f":"CD309*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"CE309*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"CF309*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"CG309*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"CH309*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"CI309*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"CJ309*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"CK309*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"CL309*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ309:DJ309))","v":5615747.6370217139},{"$f":"HLOOKUP(CQ305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":5223045.8473682841},{"$f":"CQ309*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"CR309*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"CS309*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"CT309*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"CU309*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"CV309*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"CW309*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"CX309*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"CY309*(1+'Fixed O&M'!$A$30)","v":5223045.8473682841},{"$f":"HLOOKUP(DA305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":6366863.7433187272},{"$f":"DA309*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"DB309*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"DC309*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"DD309*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"DE309*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"DF309*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"DG309*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"DH309*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"DI309*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN309:EG309))","v":2240118.3523790156},{"$f":"HLOOKUP(DN305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1922936.3057473672},{"$f":"HLOOKUP(DO305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1961395.031862315},{"$f":"HLOOKUP(DP305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2000622.9324995615},{"$f":"HLOOKUP(DQ305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2040635.391149553},{"$f":"HLOOKUP(DR305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2081448.0989725438},{"$f":"HLOOKUP(DS305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2123077.0609519952},{"$f":"HLOOKUP(DT305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2165538.6021710346},{"$f":"HLOOKUP(DU305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2208849.3742144555},{"$f":"HLOOKUP(DV305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2253026.3616987444},{"$f":"HLOOKUP(DW305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2298086.8889327194},{"$f":"HLOOKUP(DX305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2344048.6267113737},{"$f":"HLOOKUP(DY305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2390929.5992456013},{"$f":"HLOOKUP(DZ305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2438748.1912305132},{"$f":"HLOOKUP(EA305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2487523.1550551234},{"$f":"HLOOKUP(EB305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2537273.6181562259},{"$f":"HLOOKUP(EC305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2588019.0905193505},{"$f":"HLOOKUP(ED305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2639779.4723297376},{"$f":"HLOOKUP(EE305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2692575.0617763326},{"$f":"HLOOKUP(EF305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2746426.5630118595},{"$f":"HLOOKUP(EG305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2801355.0942720962},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK309:FD309))","v":2520146.8652443844},{"$f":"HLOOKUP(EK305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2163315.1203137487},{"$f":"HLOOKUP(EL305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2206581.4227200234},{"$f":"HLOOKUP(EM305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2250713.0511744246},{"$f":"HLOOKUP(EN305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2295727.312197913},{"$f":"HLOOKUP(EO305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2341641.8584418711},{"$f":"HLOOKUP(EP305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2388474.6956107086},{"$f":"HLOOKUP(EQ305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2436244.189522923},{"$f":"HLOOKUP(ER305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2484969.0733133811},{"$f":"HLOOKUP(ES305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2534668.4547796492},{"$f":"HLOOKUP(ET305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2585361.8238752419},{"$f":"HLOOKUP(EU305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2637069.0603527469},{"$f":"HLOOKUP(EV305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2689810.4415598018},{"$f":"HLOOKUP(EW305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2743606.650390998},{"$f":"HLOOKUP(EX305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2798478.7833988178},{"$f":"HLOOKUP(EY305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2854448.3590667942},{"$f":"HLOOKUP(EZ305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2911537.3262481298},{"$f":"HLOOKUP(FA305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2969768.072773092},{"$f":"HLOOKUP(FB305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3029163.4342285544},{"$f":"HLOOKUP(FC305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3089746.7029131255},{"$f":"HLOOKUP(FD305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3151541.636971388},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX309:IQ309))","v":999905.84854785365},{"$f":"HLOOKUP(HX305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":858327.53276621399},{"$f":"HLOOKUP(HY305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":875494.08342153823},{"$f":"HLOOKUP(HZ305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":893003.96508996922},{"$f":"HLOOKUP(IA305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":910864.04439176864},{"$f":"HLOOKUP(IB305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":929081.32527960383},{"$f":"HLOOKUP(IC305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":947662.95178519585},{"$f":"HLOOKUP(ID305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":966616.21082089993},{"$f":"HLOOKUP(IE305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":985948.5350373179},{"$f":"HLOOKUP(IF305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1005667.5057380643},{"$f":"HLOOKUP(IG305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1025780.8558528257},{"$f":"HLOOKUP(IH305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1046296.4729698822},{"$f":"HLOOKUP(II305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1067222.4024292799},{"$f":"HLOOKUP(IJ305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1088566.8504778652},{"$f":"HLOOKUP(IK305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1110338.1874874225},{"$f":"HLOOKUP(IL305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1132544.951237171},{"$f":"HLOOKUP(IM305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1155195.8502619145},{"$f":"HLOOKUP(IN305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1178299.7672671527},{"$f":"HLOOKUP(IO305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1201865.762612496},{"$f":"HLOOKUP(IP305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1225903.0778647459},{"$f":"HLOOKUP(IQ305,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1250421.1394220409},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU309:JN309))","v":2400401.1824802253},{"$f":"HLOOKUP(IU305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(IV305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(IW305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(IX305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(IY305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(IZ305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(JA305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(JB305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(JC305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(JD305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(JE305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(JF305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},{"$f":"HLOOKUP(JG305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2613243.1957375333},{"$f":"HLOOKUP(JH305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2665508.0596522838},{"$f":"HLOOKUP(JI305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2718818.2208453296},{"$f":"HLOOKUP(JJ305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2773194.5852622362},{"$f":"HLOOKUP(JK305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2828658.476967481},{"$f":"HLOOKUP(JL305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2885231.6465068306},{"$f":"HLOOKUP(JM305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2942936.2794369673},{"$f":"HLOOKUP(JN305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3001795.0050257067},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR309:KK309))","v":2400401.1824802253},{"$f":"HLOOKUP(JR305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2060524.4259742431},{"$f":"HLOOKUP(JS305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2101734.914493728},{"$f":"HLOOKUP(JT305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2143769.6127836029},{"$f":"HLOOKUP(JU305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2186645.0050392752},{"$f":"HLOOKUP(JV305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2230377.90514006},{"$f":"HLOOKUP(JW305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(JX305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(JY305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(JZ305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(KA305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(KB305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(KC305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},{"$f":"HLOOKUP(KD305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2613243.1957375333},{"$f":"HLOOKUP(KE305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2665508.0596522838},{"$f":"HLOOKUP(KF305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2718818.2208453296},{"$f":"HLOOKUP(KG305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2773194.5852622362},{"$f":"HLOOKUP(KH305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2828658.476967481},{"$f":"HLOOKUP(KI305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2885231.6465068306},{"$f":"HLOOKUP(KJ305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2942936.2794369673},{"$f":"HLOOKUP(KK305,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3001795.0050257067}]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C313:V313))","v":1244797.4759671171},{"$f":"SUM(C309:C312)","v":1414517.7299703269},{"$f":"SUM(D309:D312)","v":1360652.2510284581},1305364.0272011405,1256109.3264585028,1211211.0019826852,1168221.7340186988,1125394.3886236208,1084920.825791802,1048991.499438809,1015421.1573064832,1465156.9541997702,1414772.3944740731,1363045.085853332,1317208.0393467227,1275635.2531445804,1235953.7053210712,1196469.5402055329,1159309.5761821398,1126599.2839277135,1096219.899851626,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z313:AS313))","v":2440289.1302520712},{"$f":"SUM(Z309:Z312)","v":2772527.8904972053},{"$f":"SUM(AA309:AA312)","v":2667034.728701761},2558754.994047577,2462295.5674160179,2374370.9212512071,2290186.7553142621,2206320.4373829518,2127065.8457868542,2056714.1045959799,1990984.3062221659,2872054.5262666112,2773386.9863952678,2672089.7158897724,2582332.236637665,2500929.2170739421,2423231.9095042255,2345922.0568797849,2273166.1234729099,2209127.9337024,2149656.8345573749,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW313:BP313))","v":5574422.3872432616},{"$f":"SUM(AW309:AW312)","v":6525846.4725173088},6240146.7428729897,5947124.2372682998,5681490.7861209372,5435421.2714963229,5197503.3970895223,4959585.5226827199,4731860.6236071,4524514.8250760091,4327355.1517582694,6748124.601916654,6471007.8954752423,6186788.4047271311,5929135.1434018044,5690458.0766320797,5459687.7575938553,5228917.4385556309,5008033.8763446929,4806917.1834625071,4615680.6030817842,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT313:CM313))","v":10256937.192527601},{"$f":"SUM(BT309:BT312)","v":12007557.509431848},11481870.006886302,10942708.596573671,10453943.046462523,10001175.139553232,9563406.2506447192,9125637.3617362045,8706623.5474370606,8325107.2781398557,7962333.4792352151,12416549.267526651,11906654.527674453,11383690.664697928,10909608.663859328,10470442.861003032,10045825.473972699,9621208.0869423654,9214782.3324742392,8844727.6175710168,8492852.3096704856,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ313:DJ313))","v":17838151.639178425},{"$f":"SUM(CQ309:CQ312)","v":20882708.712055381},19968469.577193558,19030797.55925855,18180770.515586991,17393348.068788223,16632010.870686464,15870673.672584698,15141953.995542713,14478447.440243222,13847536.485626455,21593998.726133287,20707225.265520774,19797722.895126812,18973232.45888577,18209465.845222648,17471000.824300334,16732535.803378014,16025708.404303014,15382134.987080021,14770177.929861708,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN313:EG313))","v":5740312.7023277208},{"$f":"SUM(DN309:DN312)","v":5997645.6679996364},5900924.5017187661,5797623.7767115403,5697751.1709832996,5601126.4703451302,5507587.4058839241,5416982.1080060815,5329171.6304980591,5243332.6175267519,5158558.9862816297,6310306.422978323,6226347.8187093996,6136204.4566311296,6049587.3057094999,5966325.5873668035,5886266.0096190758,5809265.4494249197,5735193.4025587402,5663255.6016406529,5592577.6246685563,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK313:FD313))","v":6789137.7690780144},{"$f":"SUM(EK309:EK312)","v":7134935.3245850811},7012978.9203273477,6882909.6183025241,6756949.7033310449,6634877.4966648165,6516493.2075467259,6401609.715629695,6290055.6533382144,6180823.6524746167,6072805.2648118744,7475037.85189992,7367834.2965989644,7252983.3525328385,7142344.5568840681,7035707.4149228577,6932882.7528353371,6833693.7788679367,6737979.0749341995,6644766.4335745126,6552985.7019028505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX313:IQ313))","v":8139882.2940750755},{"$f":"SUM(HX309:HX312)","v":8541102.2422116194},{"$f":"SUM(HY309:HY312)","v":8299040.1219439367},8043285.202799798,7792884.5540231522,7547471.2038178844,7306711.904802002,7070292.745354672,6837923.9497358697,6608011.0625740988,6378801.4776458982,10411555.973860677,10116483.59996227,9804719.7806393541,9499482.787017554,9200325.2825251147,8906841.0404629055,8618647.4043167587,8335391.1390765356,8055128.6125414548,7775723.4075046647,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU313:JN313))","v":51084441.489314556},{"$f":"SUM(IU309:IU312)","v":52778130.280246042},{"$f":"SUM(IV309:IV312)","v":51698023.997526214},50502372.893479675,49348968.542025387,48234727.612436511,47156845.382164888,46112676.488578163,45099774.687747948,44104881.6329455,43113427.545021839,61317235.731101587,60067490.332151905,58683833.057210006,57349208.143357836,56060041.814558394,54813083.333148845,53605266.744062491,52433756.971506692,51283183.431842804,50136655.09170869,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR313:KK313))","v":53212329.594162613},{"$f":"SUM(JR309:JR312)","v":54995463.388754576},{"$f":"SUM(JS309:JS312)","v":53866223.3118136},52616343.767817251,51410522.290007263,50245539.829635322,49118468.125954255,48026545.238031231,46967217.043510541,45926644.044135638,44889617.890066847,63888007.173476234,62581296.154631846,61134766.538023025,59739369.315756977,58391373.360601932,57087384.704961374,55824202.233126953,54598865.795279443,53395331.021894969,52195966.522066876]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C316:V316))","v":344633.32956527476},{"$f":"(C306+C307)*HLOOKUP(C305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":267434.43265411136},{"$f":"(D306+D307)*HLOOKUP(D305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281466.89653339272},{"$f":"(E306+E307)*HLOOKUP(E305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281923.71962950559},{"$f":"(F306+F307)*HLOOKUP(F305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":306159.84531174775},{"$f":"(G306+G307)*HLOOKUP(G305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":311273.23876800231},{"$f":"(H306+H307)*HLOOKUP(H305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":319336.06809337059},{"$f":"(I306+I307)*HLOOKUP(I305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":339834.88962946337},{"$f":"(J306+J307)*HLOOKUP(J305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":342024.55871325167},{"$f":"(K306+K307)*HLOOKUP(K305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":346969.85496984265},{"$f":"(L306+L307)*HLOOKUP(L305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411929.69891360478},{"$f":"(M306+M307)*HLOOKUP(M305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(N306+N307)*HLOOKUP(N305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(O306+O307)*HLOOKUP(O305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(P306+P307)*HLOOKUP(P305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(Q306+Q307)*HLOOKUP(Q305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(R306+R307)*HLOOKUP(R305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(S306+S307)*HLOOKUP(S305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(T306+T307)*HLOOKUP(T305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(U306+U307)*HLOOKUP(U305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(V306+V307)*HLOOKUP(V305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z316:AS316))","v":689266.65913054952},{"$f":"(Z306+Z307)*HLOOKUP(Z305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":534868.86530822271},{"$f":"(AA306+AA307)*HLOOKUP(AA305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":562933.79306678544},{"$f":"(AB306+AB307)*HLOOKUP(AB305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":563847.43925901118},{"$f":"(AC306+AC307)*HLOOKUP(AC305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":612319.69062349549},{"$f":"(AD306+AD307)*HLOOKUP(AD305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":622546.47753600462},{"$f":"(AE306+AE307)*HLOOKUP(AE305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":638672.13618674118},{"$f":"(AF306+AF307)*HLOOKUP(AF305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":679669.77925892675},{"$f":"(AG306+AG307)*HLOOKUP(AG305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":684049.11742650333},{"$f":"(AH306+AH307)*HLOOKUP(AH305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":693939.7099396853},{"$f":"(AI306+AI307)*HLOOKUP(AI305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":823859.39782720956},{"$f":"(AJ306+AJ307)*HLOOKUP(AJ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AK306+AK307)*HLOOKUP(AK305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AL306+AL307)*HLOOKUP(AL305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AM306+AM307)*HLOOKUP(AM305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AN306+AN307)*HLOOKUP(AN305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AO306+AO307)*HLOOKUP(AO305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AP306+AP307)*HLOOKUP(AP305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AQ306+AQ307)*HLOOKUP(AQ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AR306+AR307)*HLOOKUP(AR305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AS306+AS307)*HLOOKUP(AS305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW316:BP316))","v":1769322.8973217229},{"$f":"(AW306+AW307)*HLOOKUP(AW305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1372989.2747867324},{"$f":"(AX306+AX307)*HLOOKUP(AX305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1445030.9420241143},{"$f":"(AY306+AY307)*HLOOKUP(AY305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1447376.2391693369},{"$f":"(AZ306+AZ307)*HLOOKUP(AZ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1571802.7772701336},{"$f":"(BA306+BA307)*HLOOKUP(BA305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1598054.5740321549},{"$f":"(BB306+BB307)*HLOOKUP(BB305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1639448.5638722151},{"$f":"(BC306+BC307)*HLOOKUP(BC305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1744688.0494369771},{"$f":"(BD306+BD307)*HLOOKUP(BD305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1755929.6541082119},{"$f":"(BE306+BE307)*HLOOKUP(BE305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1781318.4518541028},{"$f":"(BF306+BF307)*HLOOKUP(BF305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2114817.6506725242},{"$f":"(BG306+BG307)*HLOOKUP(BG305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BH306+BH307)*HLOOKUP(BH305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BI306+BI307)*HLOOKUP(BI305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BJ306+BJ307)*HLOOKUP(BJ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BK306+BK307)*HLOOKUP(BK305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BL306+BL307)*HLOOKUP(BL305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BM306+BM307)*HLOOKUP(BM305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BN306+BN307)*HLOOKUP(BN305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BO306+BO307)*HLOOKUP(BO305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BP306+BP307)*HLOOKUP(BP305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT316:CM316))","v":3538645.7946434459},{"$f":"(BT306+BT307)*HLOOKUP(BT305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2745978.5495734648},{"$f":"(BU306+BU307)*HLOOKUP(BU305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2890061.8840482286},{"$f":"(BV306+BV307)*HLOOKUP(BV305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2894752.4783386737},{"$f":"(BW306+BW307)*HLOOKUP(BW305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3143605.5545402672},{"$f":"(BX306+BX307)*HLOOKUP(BX305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3196109.1480643097},{"$f":"(BY306+BY307)*HLOOKUP(BY305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3278897.1277444302},{"$f":"(BZ306+BZ307)*HLOOKUP(BZ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3489376.0988739543},{"$f":"(CA306+CA307)*HLOOKUP(CA305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3511859.3082164237},{"$f":"(CB306+CB307)*HLOOKUP(CB305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3562636.9037082056},{"$f":"(CC306+CC307)*HLOOKUP(CC305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4229635.3013450485},{"$f":"(CD306+CD307)*HLOOKUP(CD305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CE306+CE307)*HLOOKUP(CE305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CF306+CF307)*HLOOKUP(CF305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CG306+CG307)*HLOOKUP(CG305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CH306+CH307)*HLOOKUP(CH305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CI306+CI307)*HLOOKUP(CI305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CJ306+CJ307)*HLOOKUP(CJ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CK306+CK307)*HLOOKUP(CK305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CL306+CL307)*HLOOKUP(CL305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CM306+CM307)*HLOOKUP(CM305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ316:DJ316))","v":7077291.5892868917},{"$f":"(CQ306+CQ307)*HLOOKUP(CQ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5491957.0991469296},{"$f":"(CR306+CR307)*HLOOKUP(CR305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5780123.7680964572},{"$f":"(CS306+CS307)*HLOOKUP(CS305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5789504.9566773474},{"$f":"(CT306+CT307)*HLOOKUP(CT305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6287211.1090805344},{"$f":"(CU306+CU307)*HLOOKUP(CU305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6392218.2961286195},{"$f":"(CV306+CV307)*HLOOKUP(CV305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6557794.2554888604},{"$f":"(CW306+CW307)*HLOOKUP(CW305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6978752.1977479085},{"$f":"(CX306+CX307)*HLOOKUP(CX305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7023718.6164328475},{"$f":"(CY306+CY307)*HLOOKUP(CY305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7125273.8074164111},{"$f":"(CZ306+CZ307)*HLOOKUP(CZ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8459270.6026900969},{"$f":"(DA306+DA307)*HLOOKUP(DA305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DB306+DB307)*HLOOKUP(DB305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DC306+DC307)*HLOOKUP(DC305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DD306+DD307)*HLOOKUP(DD305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DE306+DE307)*HLOOKUP(DE305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DF306+DF307)*HLOOKUP(DF305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DG306+DG307)*HLOOKUP(DG305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DH306+DH307)*HLOOKUP(DH305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DI306+DI307)*HLOOKUP(DI305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DJ306+DJ307)*HLOOKUP(DJ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN316:EG316))","v":2000104.1447984697},{"$f":"(DN306+DN307)*HLOOKUP(DN305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1552074.8323676104},{"$f":"(DO306+DO307)*HLOOKUP(DO305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1633513.2388098685},{"$f":"(DP306+DP307)*HLOOKUP(DP305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1636164.4442783806},{"$f":"(DQ306+DQ307)*HLOOKUP(DQ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1776820.5308271076},{"$f":"(DR306+DR307)*HLOOKUP(DR305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1806496.4749928706},{"$f":"(DS306+DS307)*HLOOKUP(DS305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853289.6808990259},{"$f":"(DT306+DT307)*HLOOKUP(DT305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1972256.0558852786},{"$f":"(DU306+DU307)*HLOOKUP(DU305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1984963.9568179785},{"$f":"(DV306+DV307)*HLOOKUP(DV305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2013664.3368785509},{"$f":"(DW306+DW307)*HLOOKUP(DW305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2390663.4311950277},{"$f":"(DX306+DX307)*HLOOKUP(DX305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DY306+DY307)*HLOOKUP(DY305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DZ306+DZ307)*HLOOKUP(DZ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EA306+EA307)*HLOOKUP(EA305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EB306+EB307)*HLOOKUP(EB305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EC306+EC307)*HLOOKUP(EC305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(ED306+ED307)*HLOOKUP(ED305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EE306+EE307)*HLOOKUP(EE305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EF306+EF307)*HLOOKUP(EF305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EG306+EG307)*HLOOKUP(EG305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK316:FD316))","v":2046260.3942938191},{"$f":"(EK306+EK307)*HLOOKUP(EK305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1587891.9438837862},{"$f":"(EL306+EL307)*HLOOKUP(EL305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671209.6981670193},{"$f":"(EM306+EM307)*HLOOKUP(EM305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673922.0853001894},{"$f":"(EN306+EN307)*HLOOKUP(EN305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1817824.0815385024},{"$f":"(EO306+EO307)*HLOOKUP(EO305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1848184.8551850137},{"$f":"(EP306+EP307)*HLOOKUP(EP305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1896057.904304388},{"$f":"(EQ306+EQ307)*HLOOKUP(EQ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2017769.6571749388},{"$f":"(ER306+ER307)*HLOOKUP(ER305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2030770.817359932},{"$f":"(ES306+ES307)*HLOOKUP(ES305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2060133.5138834405},{"$f":"(ET306+ET307)*HLOOKUP(ET305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2445832.5872995281},{"$f":"(EU306+EU307)*HLOOKUP(EU305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EV306+EV307)*HLOOKUP(EV305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EW306+EW307)*HLOOKUP(EW305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EX306+EX307)*HLOOKUP(EX305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EY306+EY307)*HLOOKUP(EY305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EZ306+EZ307)*HLOOKUP(EZ305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FA306+FA307)*HLOOKUP(FA305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FB306+FB307)*HLOOKUP(FB305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FC306+FC307)*HLOOKUP(FC305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FD306+FD307)*HLOOKUP(FD305,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592}]
[]
["Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C320:V320))","v":1599478.2456225376},{"$f":"C318+C313","v":1689748.9460740362},{"$f":"D318+D313","v":1650325.0334633854},1595506.9509527248,1571194.9559004693,1531559.1007537297,1496867.7258412635,1475136.8246253417,1436916.7684897799,1406076.9135604424,1439360.2546622152,1880233.404690854,1829848.8449651569,1778121.5363444157,1732284.4898378064,1690711.7036356642,1651030.155812155,1611545.9906966167,1574386.0266732236,1541675.7344187973,1511296.3503427098,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z320:AS320))","v":3149650.669562913},{"$f":"Z318+Z313","v":3322990.3227046239},{"$f":"AA318+AA313","v":3246380.2935716156},3139040.8415507455,3092466.8262999505,3015067.1187932966,2947478.7389593916,2905805.3093863931,2831057.7311828099,2770884.9328392469,2838862.5009336299,3702207.4272487788,3603539.8873774353,3502242.61687194,3412485.1376198325,3331082.1180561096,3253384.810486393,3176074.9578619525,3103319.0244550775,3039280.8346845675,2979809.7355395425,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW320:BP320))","v":7395328.1243135016},{"$f":"AW318+AW313","v":7938863.8766211737},{"$f":"AX318+AX313","v":7727306.1169808749},7436697.2833143789,7299117.9015596043,7080065.5285798116,6884748.4443928683,6755138.2075129822,6538982.6508511826,6357765.835075466,6503828.1962184999,8879097.4504199866,8601980.7439785749,8317761.2532304637,8060107.991905137,7821430.9251354123,7590660.6060971878,7359890.2870589634,7139006.7248480255,6937890.0319658397,6746653.4515851168,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT320:CM320))","v":13898748.666668085},{"$f":"BT318+BT313","v":14833592.317639578},{"$f":"BU318+BU313","v":14456188.755102072},13921854.68866583,13689197.277339857,13290463.653720209,12937896.345251411,12716742.731396731,12320867.601925226,11991609.298138771,12315279.568155676,16678494.964533316,16168600.224681119,15645636.361704594,15171554.360865993,14732388.558009697,14307771.170979364,13883153.783949031,13476728.029480904,13106673.314577682,12754798.006677151,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ320:DJ320))","v":25121774.587459389},{"$f":"CQ318+CQ313","v":26534778.328470841},{"$f":"CR318+CR313","v":25917107.073625099},24989089.743442871,24651278.977341659,23971925.097122177,23380991.059899848,23052884.411905751,22370442.104519043,21811451.480241053,22553428.663467377,30117890.120146617,29231116.659534104,28321614.289140143,27497123.852899101,26733357.239235979,25994892.218313664,25256427.197391346,24549599.798316345,23906026.381093353,23294069.32387504,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN320:EG320))","v":7798727.8833636427},{"$f":"DN318+DN313","v":7594969.6900300924},{"$f":"DO318+DO313","v":7582061.1854928974},7481488.9591984125,7526373.1275661401,7460289.5435699429,7414907.8941398803,7446737.3169446401,7372005.2265131092,7315703.3244826598,7618919.8191497177,8719232.2517212201,8635273.6474522967,8545130.2853740267,8458513.134452397,8375251.4161097016,8295191.8383619729,8218191.2781678177,8144119.2313016374,8072181.43038355,8001503.4534114543,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK320:FD320))","v":8895054.838907076},{"$f":"EK318+EK313","v":8769120.6702008545},{"$f":"EL318+EL313","v":8732911.0660347287},8605633.2280775551,8627770.6281427201,8536944.3331178948,8467828.7839932032,8478205.4293899126,8380031.5631074579,8301018.2988218144,8589943.6553615332,9939554.2766907308,9832350.7213897742,9717499.7773236483,9606860.9816748779,9500223.8397136685,9397399.1776261479,9298210.2036587466,9202495.4997250102,9109282.8583653234,9017502.1266936604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX320:IQ320))","v":8860762.8140743561},{"$f":"HX318+HX313","v":9159912.1022087485},{"$f":"HY318+HY313","v":8930226.1791410092},8687094.981140811,8449570.5279309861,8217290.8972038748,7989927.9920557123,7767173.1543534566,7548741.9669146296,7333045.4400964342,7118336.5427186796,11165881.740234915,10885895.881663993,10589520.307975112,10299979.324900026,10016831.751165235,9739677.6384758297,9468140.7342899404,9201874.3356491812,8938941.473045554,8677212.5252188463,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU320:JN320))","v":51565028.502647407},{"$f":"IU318+IU313","v":53190670.186910793},{"$f":"IV318+IV313","v":52118814.702324264},50931579.412373684,49786759.191297278,48681274.074693836,47612322.773667358,46577263.427910686,45573653.365867123,44588237.884627059,43606450.92173703,61820119.575351082,60580431.853286386,59207033.408767179,57882872.501946151,56604379.460318476,55368307.73182413,54171595.63071128,53011412.435888454,51872392.0055122,50737647.836851478,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR320:KK320))","v":53933210.114161909},{"$f":"JR318+JR313","v":55614273.248751707},{"$f":"JS318+JS313","v":54497409.369010672},53260153.546158262,52067208.263915099,50915359.523021311,49801684.213207968,48723425.647030018,47678035.0606893,46651678.421657972,45629152.95513963,64642332.939850472,63350708.436333567,61919567.06535878,60539865.853639446,59207879.829242051,57920221.302974299,56673695.563100137,55465348.99185209,54279143.882399067,53097455.639781058]
[]
["Year",null,{"$f":"C305+1","v":2036},{"$f":"C328+1","v":2037},{"$f":"D328+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,{"$f":"Z305+1","v":2036},{"$f":"Z328+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,{"$f":"AW305+1","v":2036},{"$f":"AW328+1","v":2037},{"$f":"AX328+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,{"$f":"BT305+1","v":2036},{"$f":"BT328+1","v":2037},{"$f":"BU328+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,{"$f":"CQ305+1","v":2036},{"$f":"CQ328+1","v":2037},{"$f":"CR328+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,{"$f":"DN305+1","v":2036},{"$f":"DN328+1","v":2037},{"$f":"DO328+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,{"$f":"EK305+1","v":2036},{"$f":"EK328+1","v":2037},{"$f":"EL328+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,{"$f":"HX305+1","v":2036},{"$f":"HX328+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,{"$f":"IU305+1","v":2036},{"$f":"IU328+1","v":2037},{"$f":"IV328+1","v":2038},{"$f":"IW328+1","v":2039},{"$f":"IX328+1","v":2040},{"$f":"IY328+1","v":2041},{"$f":"IZ328+1","v":2042},{"$f":"JA328+1","v":2043},{"$f":"JB328+1","v":2044},{"$f":"JC328+1","v":2045},{"$f":"JD328+1","v":2046},{"$f":"JE328+1","v":2047},{"$f":"JF328+1","v":2048},{"$f":"JG328+1","v":2049},{"$f":"JH328+1","v":2050},{"$f":"JI328+1","v":2051},{"$f":"JJ328+1","v":2052},{"$f":"JK328+1","v":2053},{"$f":"JL328+1","v":2054},{"$f":"JM328+1","v":2055},null,"Year",null,{"$f":"JR305+1","v":2036},{"$f":"JR328+1","v":2037},{"$f":"JS328+1","v":2038},{"$f":"JT328+1","v":2039},{"$f":"JU328+1","v":2040},{"$f":"JV328+1","v":2041},{"$f":"JW328+1","v":2042},{"$f":"JX328+1","v":2043},{"$f":"JY328+1","v":2044},{"$f":"JZ328+1","v":2045},{"$f":"KA328+1","v":2046},{"$f":"KB328+1","v":2047},{"$f":"KC328+1","v":2048},{"$f":"KD328+1","v":2049},{"$f":"KE328+1","v":2050},{"$f":"KF328+1","v":2051},{"$f":"KG328+1","v":2052},{"$f":"KH328+1","v":2053},{"$f":"KI328+1","v":2054},{"$f":"KJ328+1","v":2055}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP329*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ329*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM329*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN329*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ329*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK329*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C334:V334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z334:AS334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW334:BP334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT334:CM334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ334:DJ334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN334:EG334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK334:FD334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX334:IQ334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU334:JN334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR334:KK334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C338:V338))","v":0},{"$f":"HLOOKUP(C328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C329","v":0},{"$f":"HLOOKUP(D328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D329","v":0},{"$f":"HLOOKUP(E328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E329","v":0},{"$f":"HLOOKUP(F328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F329","v":0},{"$f":"HLOOKUP(G328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G329","v":0},{"$f":"HLOOKUP(H328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H329","v":0},{"$f":"HLOOKUP(I328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I329","v":0},{"$f":"HLOOKUP(J328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J329","v":0},{"$f":"HLOOKUP(K328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K329","v":0},{"$f":"HLOOKUP(L328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L329","v":0},{"$f":"HLOOKUP(M328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M329","v":0},{"$f":"HLOOKUP(N328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N329","v":0},{"$f":"HLOOKUP(O328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O329","v":0},{"$f":"HLOOKUP(P328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P329","v":0},{"$f":"HLOOKUP(Q328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q329","v":0},{"$f":"HLOOKUP(R328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R329","v":0},{"$f":"HLOOKUP(S328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S329","v":0},{"$f":"HLOOKUP(T328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T329","v":0},{"$f":"HLOOKUP(U328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U329","v":0},{"$f":"HLOOKUP(V328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z338:AS338))","v":0},{"$f":"HLOOKUP(Z328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z329","v":0},{"$f":"HLOOKUP(AA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA329","v":0},{"$f":"HLOOKUP(AB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB329","v":0},{"$f":"HLOOKUP(AC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC329","v":0},{"$f":"HLOOKUP(AD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD329","v":0},{"$f":"HLOOKUP(AE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE329","v":0},{"$f":"HLOOKUP(AF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF329","v":0},{"$f":"HLOOKUP(AG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG329","v":0},{"$f":"HLOOKUP(AH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH329","v":0},{"$f":"HLOOKUP(AI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI329","v":0},{"$f":"HLOOKUP(AJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ329","v":0},{"$f":"HLOOKUP(AK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK329","v":0},{"$f":"HLOOKUP(AL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL329","v":0},{"$f":"HLOOKUP(AM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM329","v":0},{"$f":"HLOOKUP(AN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN329","v":0},{"$f":"HLOOKUP(AO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO329","v":0},{"$f":"HLOOKUP(AP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP329","v":0},{"$f":"HLOOKUP(AQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ329","v":0},{"$f":"HLOOKUP(AR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR329","v":0},{"$f":"HLOOKUP(AS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW338:BP338))","v":0},{"$f":"HLOOKUP(AW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW329","v":0},{"$f":"HLOOKUP(AX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX329","v":0},{"$f":"HLOOKUP(AY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY329","v":0},{"$f":"HLOOKUP(AZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ329","v":0},{"$f":"HLOOKUP(BA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA329","v":0},{"$f":"HLOOKUP(BB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB329","v":0},{"$f":"HLOOKUP(BC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC329","v":0},{"$f":"HLOOKUP(BD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD329","v":0},{"$f":"HLOOKUP(BE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE329","v":0},{"$f":"HLOOKUP(BF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF329","v":0},{"$f":"HLOOKUP(BG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG329","v":0},{"$f":"HLOOKUP(BH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH329","v":0},{"$f":"HLOOKUP(BI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI329","v":0},{"$f":"HLOOKUP(BJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ329","v":0},{"$f":"HLOOKUP(BK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK329","v":0},{"$f":"HLOOKUP(BL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL329","v":0},{"$f":"HLOOKUP(BM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM329","v":0},{"$f":"HLOOKUP(BN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN329","v":0},{"$f":"HLOOKUP(BO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO329","v":0},{"$f":"HLOOKUP(BP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT338:CM338))","v":0},{"$f":"HLOOKUP(BT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT329","v":0},{"$f":"HLOOKUP(BU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU329","v":0},{"$f":"HLOOKUP(BV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV329","v":0},{"$f":"HLOOKUP(BW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW329","v":0},{"$f":"HLOOKUP(BX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX329","v":0},{"$f":"HLOOKUP(BY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY329","v":0},{"$f":"HLOOKUP(BZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ329","v":0},{"$f":"HLOOKUP(CA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA329","v":0},{"$f":"HLOOKUP(CB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB329","v":0},{"$f":"HLOOKUP(CC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC329","v":0},{"$f":"HLOOKUP(CD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD329","v":0},{"$f":"HLOOKUP(CE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE329","v":0},{"$f":"HLOOKUP(CF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF329","v":0},{"$f":"HLOOKUP(CG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG329","v":0},{"$f":"HLOOKUP(CH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH329","v":0},{"$f":"HLOOKUP(CI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI329","v":0},{"$f":"HLOOKUP(CJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ329","v":0},{"$f":"HLOOKUP(CK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK329","v":0},{"$f":"HLOOKUP(CL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL329","v":0},{"$f":"HLOOKUP(CM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ338:DJ338))","v":0},{"$f":"HLOOKUP(CQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ329","v":0},{"$f":"HLOOKUP(CR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR329","v":0},{"$f":"HLOOKUP(CS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS329","v":0},{"$f":"HLOOKUP(CT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT329","v":0},{"$f":"HLOOKUP(CU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU329","v":0},{"$f":"HLOOKUP(CV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV329","v":0},{"$f":"HLOOKUP(CW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW329","v":0},{"$f":"HLOOKUP(CX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX329","v":0},{"$f":"HLOOKUP(CY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY329","v":0},{"$f":"HLOOKUP(CZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ329","v":0},{"$f":"HLOOKUP(DA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA329","v":0},{"$f":"HLOOKUP(DB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB329","v":0},{"$f":"HLOOKUP(DC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC329","v":0},{"$f":"HLOOKUP(DD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD329","v":0},{"$f":"HLOOKUP(DE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE329","v":0},{"$f":"HLOOKUP(DF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF329","v":0},{"$f":"HLOOKUP(DG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG329","v":0},{"$f":"HLOOKUP(DH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH329","v":0},{"$f":"HLOOKUP(DI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI329","v":0},{"$f":"HLOOKUP(DJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN338:EG338))","v":0},{"$f":"HLOOKUP(DN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN329","v":0},{"$f":"HLOOKUP(DO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO329","v":0},{"$f":"HLOOKUP(DP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP329","v":0},{"$f":"HLOOKUP(DQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ329","v":0},{"$f":"HLOOKUP(DR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR329","v":0},{"$f":"HLOOKUP(DS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS329","v":0},{"$f":"HLOOKUP(DT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT329","v":0},{"$f":"HLOOKUP(DU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU329","v":0},{"$f":"HLOOKUP(DV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV329","v":0},{"$f":"HLOOKUP(DW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW329","v":0},{"$f":"HLOOKUP(DX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX329","v":0},{"$f":"HLOOKUP(DY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY329","v":0},{"$f":"HLOOKUP(DZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ329","v":0},{"$f":"HLOOKUP(EA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA329","v":0},{"$f":"HLOOKUP(EB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB329","v":0},{"$f":"HLOOKUP(EC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC329","v":0},{"$f":"HLOOKUP(ED328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED329","v":0},{"$f":"HLOOKUP(EE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE329","v":0},{"$f":"HLOOKUP(EF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF329","v":0},{"$f":"HLOOKUP(EG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK338:FD338))","v":0},{"$f":"HLOOKUP(EK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK329","v":0},{"$f":"HLOOKUP(EL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL329","v":0},{"$f":"HLOOKUP(EM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM329","v":0},{"$f":"HLOOKUP(EN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN329","v":0},{"$f":"HLOOKUP(EO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO329","v":0},{"$f":"HLOOKUP(EP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP329","v":0},{"$f":"HLOOKUP(EQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ329","v":0},{"$f":"HLOOKUP(ER328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER329","v":0},{"$f":"HLOOKUP(ES328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES329","v":0},{"$f":"HLOOKUP(ET328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET329","v":0},{"$f":"HLOOKUP(EU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU329","v":0},{"$f":"HLOOKUP(EV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV329","v":0},{"$f":"HLOOKUP(EW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW329","v":0},{"$f":"HLOOKUP(EX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX329","v":0},{"$f":"HLOOKUP(EY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY329","v":0},{"$f":"HLOOKUP(EZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ329","v":0},{"$f":"HLOOKUP(FA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA329","v":0},{"$f":"HLOOKUP(FB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB329","v":0},{"$f":"HLOOKUP(FC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC329","v":0},{"$f":"HLOOKUP(FD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX338:IQ338))","v":714468.51530409069},{"$f":"HLOOKUP(HX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX329","v":613305.74160628219},{"$f":"HLOOKUP(HY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY329","v":625571.85643840779},{"$f":"HLOOKUP(HZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ329","v":638083.29356717598},{"$f":"HLOOKUP(IA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA329","v":650844.95943851955},{"$f":"HLOOKUP(IB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB329","v":663861.85862729},{"$f":"HLOOKUP(IC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC329","v":677139.09579983575},{"$f":"HLOOKUP(ID328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID329","v":690681.87771583244},{"$f":"HLOOKUP(IE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE329","v":704495.5152701491},{"$f":"HLOOKUP(IF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF329","v":718585.42557555216},{"$f":"HLOOKUP(IG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG329","v":732957.13408706314},{"$f":"HLOOKUP(IH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH329","v":747616.27676880441},{"$f":"HLOOKUP(II328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II329","v":762568.6023041805},{"$f":"HLOOKUP(IJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ329","v":777819.97435026395},{"$f":"HLOOKUP(IK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK329","v":793376.37383726926},{"$f":"HLOOKUP(IL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL329","v":809243.90131401469},{"$f":"HLOOKUP(IM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM329","v":825428.779340295},{"$f":"HLOOKUP(IN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN329","v":841937.35492710094},{"$f":"HLOOKUP(IO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO329","v":858776.10202564299},{"$f":"HLOOKUP(IP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP329","v":875951.62406615599},{"$f":"HLOOKUP(IQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ329","v":893470.6565474791},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU338:JN338))","v":476312.34353606036},{"$f":"HLOOKUP(IU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU329","v":408870.49440418812},{"$f":"HLOOKUP(IV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV329","v":417047.90429227188},{"$f":"HLOOKUP(IW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW329","v":425388.86237811734},{"$f":"HLOOKUP(IX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX329","v":433896.6396256797},{"$f":"HLOOKUP(IY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY329","v":442574.57241819333},{"$f":"HLOOKUP(IZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ329","v":451426.06386655715},{"$f":"HLOOKUP(JA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA329","v":460454.58514388825},{"$f":"HLOOKUP(JB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB329","v":469663.67684676603},{"$f":"HLOOKUP(JC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC329","v":479056.95038370142},{"$f":"HLOOKUP(JD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD329","v":488638.08939137543},{"$f":"HLOOKUP(JE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE329","v":498410.8511792029},{"$f":"HLOOKUP(JF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF329","v":508379.06820278702},{"$f":"HLOOKUP(JG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG329","v":518546.64956684271},{"$f":"HLOOKUP(JH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH329","v":528917.58255817962},{"$f":"HLOOKUP(JI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI329","v":539495.93420934316},{"$f":"HLOOKUP(JJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ329","v":550285.85289353004},{"$f":"HLOOKUP(JK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK329","v":561291.56995140063},{"$f":"HLOOKUP(JL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL329","v":572517.4013504287},{"$f":"HLOOKUP(JM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM329","v":583967.74937743729},{"$f":"HLOOKUP(JN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN329","v":595647.10436498595},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR338:KK338))","v":714468.5153040908},{"$f":"HLOOKUP(JR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR329","v":613305.74160628219},{"$f":"HLOOKUP(JS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS329","v":625571.85643840779},{"$f":"HLOOKUP(JT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT329","v":638083.29356717598},{"$f":"HLOOKUP(JU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU329","v":650844.95943851955},{"$f":"HLOOKUP(JV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV329","v":663861.85862729},{"$f":"HLOOKUP(JW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW329","v":677139.09579983575},{"$f":"HLOOKUP(JX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX329","v":690681.87771583244},{"$f":"HLOOKUP(JY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY329","v":704495.5152701491},{"$f":"HLOOKUP(JZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ329","v":718585.42557555216},{"$f":"HLOOKUP(KA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA329","v":732957.13408706314},{"$f":"HLOOKUP(KB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB329","v":747616.27676880429},{"$f":"HLOOKUP(KC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC329","v":762568.6023041805},{"$f":"HLOOKUP(KD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD329","v":777819.97435026406},{"$f":"HLOOKUP(KE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE329","v":793376.37383726938},{"$f":"HLOOKUP(KF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF329","v":809243.90131401469},{"$f":"HLOOKUP(KG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG329","v":825428.779340295},{"$f":"HLOOKUP(KH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH329","v":841937.35492710094},{"$f":"HLOOKUP(KI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI329","v":858776.10202564299},{"$f":"HLOOKUP(KJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ329","v":875951.62406615599},{"$f":"HLOOKUP(KK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK329","v":893470.65654747898}]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C339:V339))","v":353230.38009286951},{"$f":"(C329+C330)*HLOOKUP(C328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281466.89653339272},{"$f":"(D329+D330)*HLOOKUP(D328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":281923.71962950559},{"$f":"(E329+E330)*HLOOKUP(E328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":306159.84531174775},{"$f":"(F329+F330)*HLOOKUP(F328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":311273.23876800231},{"$f":"(G329+G330)*HLOOKUP(G328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":319336.06809337059},{"$f":"(H329+H330)*HLOOKUP(H328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":339834.88962946337},{"$f":"(I329+I330)*HLOOKUP(I328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":342024.55871325167},{"$f":"(J329+J330)*HLOOKUP(J328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":346969.85496984265},{"$f":"(K329+K330)*HLOOKUP(K328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411929.69891360478},{"$f":"(L329+L330)*HLOOKUP(L328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(M329+M330)*HLOOKUP(M328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(N329+N330)*HLOOKUP(N328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(O329+O330)*HLOOKUP(O328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(P329+P330)*HLOOKUP(P328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(Q329+Q330)*HLOOKUP(Q328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(R329+R330)*HLOOKUP(R328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(S329+S330)*HLOOKUP(S328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(T329+T330)*HLOOKUP(T328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(U329+U330)*HLOOKUP(U328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(V329+V330)*HLOOKUP(V328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z339:AS339))","v":706460.76018573903},{"$f":"(Z329+Z330)*HLOOKUP(Z328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":562933.79306678544},{"$f":"(AA329+AA330)*HLOOKUP(AA328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":563847.43925901118},{"$f":"(AB329+AB330)*HLOOKUP(AB328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":612319.69062349549},{"$f":"(AC329+AC330)*HLOOKUP(AC328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":622546.47753600462},{"$f":"(AD329+AD330)*HLOOKUP(AD328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":638672.13618674118},{"$f":"(AE329+AE330)*HLOOKUP(AE328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":679669.77925892675},{"$f":"(AF329+AF330)*HLOOKUP(AF328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":684049.11742650333},{"$f":"(AG329+AG330)*HLOOKUP(AG328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":693939.7099396853},{"$f":"(AH329+AH330)*HLOOKUP(AH328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":823859.39782720956},{"$f":"(AI329+AI330)*HLOOKUP(AI328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AJ329+AJ330)*HLOOKUP(AJ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AK329+AK330)*HLOOKUP(AK328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AL329+AL330)*HLOOKUP(AL328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AM329+AM330)*HLOOKUP(AM328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AN329+AN330)*HLOOKUP(AN328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AO329+AO330)*HLOOKUP(AO328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AP329+AP330)*HLOOKUP(AP328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AQ329+AQ330)*HLOOKUP(AQ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AR329+AR330)*HLOOKUP(AR328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AS329+AS330)*HLOOKUP(AS328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW339:BP339))","v":1813459.5406553571},{"$f":"(AW329+AW330)*HLOOKUP(AW328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1445030.9420241143},{"$f":"(AX329+AX330)*HLOOKUP(AX328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1447376.2391693369},{"$f":"(AY329+AY330)*HLOOKUP(AY328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1571802.7772701336},{"$f":"(AZ329+AZ330)*HLOOKUP(AZ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1598054.5740321549},{"$f":"(BA329+BA330)*HLOOKUP(BA328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1639448.5638722151},{"$f":"(BB329+BB330)*HLOOKUP(BB328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1744688.0494369771},{"$f":"(BC329+BC330)*HLOOKUP(BC328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1755929.6541082119},{"$f":"(BD329+BD330)*HLOOKUP(BD328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1781318.4518541028},{"$f":"(BE329+BE330)*HLOOKUP(BE328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2114817.6506725242},{"$f":"(BF329+BF330)*HLOOKUP(BF328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BG329+BG330)*HLOOKUP(BG328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BH329+BH330)*HLOOKUP(BH328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BI329+BI330)*HLOOKUP(BI328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BJ329+BJ330)*HLOOKUP(BJ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BK329+BK330)*HLOOKUP(BK328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BL329+BL330)*HLOOKUP(BL328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BM329+BM330)*HLOOKUP(BM328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BN329+BN330)*HLOOKUP(BN328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BO329+BO330)*HLOOKUP(BO328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BP329+BP330)*HLOOKUP(BP328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT339:CM339))","v":3626919.0813107141},{"$f":"(BT329+BT330)*HLOOKUP(BT328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2890061.8840482286},{"$f":"(BU329+BU330)*HLOOKUP(BU328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2894752.4783386737},{"$f":"(BV329+BV330)*HLOOKUP(BV328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3143605.5545402672},{"$f":"(BW329+BW330)*HLOOKUP(BW328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3196109.1480643097},{"$f":"(BX329+BX330)*HLOOKUP(BX328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3278897.1277444302},{"$f":"(BY329+BY330)*HLOOKUP(BY328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3489376.0988739543},{"$f":"(BZ329+BZ330)*HLOOKUP(BZ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3511859.3082164237},{"$f":"(CA329+CA330)*HLOOKUP(CA328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3562636.9037082056},{"$f":"(CB329+CB330)*HLOOKUP(CB328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4229635.3013450485},{"$f":"(CC329+CC330)*HLOOKUP(CC328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CD329+CD330)*HLOOKUP(CD328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CE329+CE330)*HLOOKUP(CE328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CF329+CF330)*HLOOKUP(CF328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CG329+CG330)*HLOOKUP(CG328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CH329+CH330)*HLOOKUP(CH328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CI329+CI330)*HLOOKUP(CI328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CJ329+CJ330)*HLOOKUP(CJ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CK329+CK330)*HLOOKUP(CK328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CL329+CL330)*HLOOKUP(CL328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CM329+CM330)*HLOOKUP(CM328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ339:DJ339))","v":7253838.1626214283},{"$f":"(CQ329+CQ330)*HLOOKUP(CQ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5780123.7680964572},{"$f":"(CR329+CR330)*HLOOKUP(CR328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5789504.9566773474},{"$f":"(CS329+CS330)*HLOOKUP(CS328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6287211.1090805344},{"$f":"(CT329+CT330)*HLOOKUP(CT328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6392218.2961286195},{"$f":"(CU329+CU330)*HLOOKUP(CU328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6557794.2554888604},{"$f":"(CV329+CV330)*HLOOKUP(CV328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6978752.1977479085},{"$f":"(CW329+CW330)*HLOOKUP(CW328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7023718.6164328475},{"$f":"(CX329+CX330)*HLOOKUP(CX328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7125273.8074164111},{"$f":"(CY329+CY330)*HLOOKUP(CY328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8459270.6026900969},{"$f":"(CZ329+CZ330)*HLOOKUP(CZ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DA329+DA330)*HLOOKUP(DA328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DB329+DB330)*HLOOKUP(DB328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DC329+DC330)*HLOOKUP(DC328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DD329+DD330)*HLOOKUP(DD328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DE329+DE330)*HLOOKUP(DE328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DF329+DF330)*HLOOKUP(DF328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DG329+DG330)*HLOOKUP(DG328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DH329+DH330)*HLOOKUP(DH328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DI329+DI330)*HLOOKUP(DI328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DJ329+DJ330)*HLOOKUP(DJ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN339:EG339))","v":2049997.7416104039},{"$f":"(DN329+DN330)*HLOOKUP(DN328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1633513.2388098685},{"$f":"(DO329+DO330)*HLOOKUP(DO328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1636164.4442783806},{"$f":"(DP329+DP330)*HLOOKUP(DP328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1776820.5308271076},{"$f":"(DQ329+DQ330)*HLOOKUP(DQ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1806496.4749928706},{"$f":"(DR329+DR330)*HLOOKUP(DR328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853289.6808990259},{"$f":"(DS329+DS330)*HLOOKUP(DS328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1972256.0558852786},{"$f":"(DT329+DT330)*HLOOKUP(DT328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1984963.9568179785},{"$f":"(DU329+DU330)*HLOOKUP(DU328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2013664.3368785509},{"$f":"(DV329+DV330)*HLOOKUP(DV328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2390663.4311950277},{"$f":"(DW329+DW330)*HLOOKUP(DW328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DX329+DX330)*HLOOKUP(DX328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DY329+DY330)*HLOOKUP(DY328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DZ329+DZ330)*HLOOKUP(DZ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EA329+EA330)*HLOOKUP(EA328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EB329+EB330)*HLOOKUP(EB328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EC329+EC330)*HLOOKUP(EC328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(ED329+ED330)*HLOOKUP(ED328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EE329+EE330)*HLOOKUP(EE328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EF329+EF330)*HLOOKUP(EF328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EG329+EG330)*HLOOKUP(EG328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK339:FD339))","v":2097305.3818014129},{"$f":"(EK329+EK330)*HLOOKUP(EK328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1671209.6981670193},{"$f":"(EL329+EL330)*HLOOKUP(EL328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673922.0853001894},{"$f":"(EM329+EM330)*HLOOKUP(EM328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1817824.0815385024},{"$f":"(EN329+EN330)*HLOOKUP(EN328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1848184.8551850137},{"$f":"(EO329+EO330)*HLOOKUP(EO328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1896057.904304388},{"$f":"(EP329+EP330)*HLOOKUP(EP328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2017769.6571749388},{"$f":"(EQ329+EQ330)*HLOOKUP(EQ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2030770.817359932},{"$f":"(ER329+ER330)*HLOOKUP(ER328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2060133.5138834405},{"$f":"(ES329+ES330)*HLOOKUP(ES328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2445832.5872995281},{"$f":"(ET329+ET330)*HLOOKUP(ET328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EU329+EU330)*HLOOKUP(EU328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EV329+EV330)*HLOOKUP(EV328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EW329+EW330)*HLOOKUP(EW328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EX329+EX330)*HLOOKUP(EX328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EY329+EY330)*HLOOKUP(EY328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EZ329+EZ330)*HLOOKUP(EZ328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FA329+FA330)*HLOOKUP(FA328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FB329+FB330)*HLOOKUP(FB328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FC329+FC330)*HLOOKUP(FC328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FD329+FD330)*HLOOKUP(FD328,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592}]
["Fixed $/kW",{"$f":"B336/'Resource Options'!$J$28/1000","v":249.87682035228423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Y336/'Resource Options'!$J$29/1000","v":489.86176769797009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AV336/'Resource Options'!$J$30/1000","v":223.65300293139288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BS336/'Resource Options'!$J$31/1000","v":411.52152539376323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CP336/'Resource Options'!$J$32/1000","v":715.68960938045723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DM336/'Resource Options'!$J$33/1000","v":230.75611560323847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EJ336/'Resource Options'!$J$34/1000","v":272.7844993917758},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HW336/'Resource Options'!$J$37/1000","v":332.10719759826304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IT336/'Resource Options'!$J$38/1000","v":518.58198618145957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"JQ336/'Resource Options'!$J$39/1000","v":540.17792255756285}]
["Fixed $/kWh",{"$f":"B336/'Resource Options'!$K$28/1000","v":62.469205088071057},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Y336/'Resource Options'!$K$29/1000","v":61.232720962246262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AV336/'Resource Options'!$K$30/1000","v":55.913250732848219},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BS336/'Resource Options'!$K$31/1000","v":51.440190674220403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CP336/'Resource Options'!$K$32/1000","v":44.730600586278577},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DM336/'Resource Options'!$K$33/1000","v":57.689028900809618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EJ336/'Resource Options'!$K$34/1000","v":68.196124847943949},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HW336/'Resource Options'!$K$37/1000","v":20.75669984989144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IT336/'Resource Options'!$K$38/1000","v":32.411374136341223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"JQ336/'Resource Options'!$K$39/1000","v":22.50741343989845}]
[]
["Storage Losses",null,{"$f":"C352*(1-'Resource Options'!$W$28)","v":876},{"$f":"D352*(1-'Resource Options'!$W$28)","v":876},{"$f":"E352*(1-'Resource Options'!$W$28)","v":876},{"$f":"F352*(1-'Resource Options'!$W$28)","v":876},{"$f":"G352*(1-'Resource Options'!$W$28)","v":876},{"$f":"H352*(1-'Resource Options'!$W$28)","v":876},{"$f":"I352*(1-'Resource Options'!$W$28)","v":876},{"$f":"J352*(1-'Resource Options'!$W$28)","v":876},{"$f":"K352*(1-'Resource Options'!$W$28)","v":876},{"$f":"L352*(1-'Resource Options'!$W$28)","v":876},{"$f":"M352*(1-'Resource Options'!$W$28)","v":876},{"$f":"N352*(1-'Resource Options'!$W$28)","v":876},{"$f":"O352*(1-'Resource Options'!$W$28)","v":876},{"$f":"P352*(1-'Resource Options'!$W$28)","v":876},{"$f":"Q352*(1-'Resource Options'!$W$28)","v":876},{"$f":"R352*(1-'Resource Options'!$W$28)","v":876},{"$f":"S352*(1-'Resource Options'!$W$28)","v":876},{"$f":"T352*(1-'Resource Options'!$W$28)","v":876},{"$f":"U352*(1-'Resource Options'!$W$28)","v":876},{"$f":"V352*(1-'Resource Options'!$W$28)","v":876},null,"Storage Losses",null,{"$f":"Z352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AA352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AB352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AC352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AD352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AE352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AF352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AG352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AH352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AI352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AJ352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AK352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AL352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AM352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AN352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AO352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AP352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AQ352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AR352*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AS352*(1-'Resource Options'!$W$29)","v":1752},null,"Storage Losses",null,{"$f":"AW352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AX352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AY352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AZ352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BA352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BB352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BC352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BD352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BE352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BF352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BG352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BH352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BI352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BJ352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BK352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BL352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BM352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BN352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BO352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BP352*(1-'Resource Options'!$W$30)","v":5475.0000000000009},null,"Storage Losses",null,{"$f":"BT352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BU352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BV352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BW352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BX352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BY352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BZ352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CA352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CB352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CC352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CD352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CE352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CF352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CG352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CH352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CI352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CJ352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CK352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CL352*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CM352*(1-'Resource Options'!$W$31)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"CQ352*(1-'Resource Options'!$W$32)","v":21900.000000000004},{"$f":"CR352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CS352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CT352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CU352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CV352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CW352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CX352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CY352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CZ352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DA352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DB352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DC352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DD352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DE352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DF352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DG352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DH352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DI352*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DJ352*(1-'Resource Options'!$W$30)","v":21900.000000000004},null,"Storage Losses",null,{"$f":"DN352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DO352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DP352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DQ352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DR352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DS352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DT352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DU352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DV352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DW352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DX352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DY352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DZ352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EA352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EB352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EC352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"ED352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EE352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EF352*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EG352*(1-'Resource Options'!$W$33)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"EK352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EL352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EM352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EN352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EO352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EP352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EQ352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ER352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ES352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ET352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EU352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EV352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EW352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EX352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EY352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EZ352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FA352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FB352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FC352*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FD352*(1-'Resource Options'!$W$34)","v":12044.999999999998}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C356:V356))","v":801767.13888905803},{"$f":"VLOOKUP(C350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1031191.1165125389},{"$f":"VLOOKUP(D350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":970397.18130314979},{"$f":"VLOOKUP(E350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":908045.03542327147},{"$f":"VLOOKUP(F350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":851520.9958709632},{"$f":"VLOOKUP(G350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":799159.95882091601},{"$f":"VLOOKUP(H350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":748533.50614681141},{"$f":"VLOOKUP(I350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":697907.05347270658},{"$f":"VLOOKUP(J350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":649449.56008549407},{"$f":"VLOOKUP(K350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":605328.52763813699},{"$f":"VLOOKUP(L350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":563374.99684374279},{"$f":"VLOOKUP(C350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":999855.67417399678},{"$f":"VLOOKUP(D350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":940909.12188013305},{"$f":"VLOOKUP(E350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":880451.70922731259},{"$f":"VLOOKUP(F350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":825645.30062989774},{"$f":"VLOOKUP(G350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":774875.39080252976},{"$f":"VLOOKUP(H350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":725787.35546268185},{"$f":"VLOOKUP(I350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":676699.32012283348},{"$f":"VLOOKUP(J350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":629714.33456233749},{"$f":"VLOOKUP(K350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":586934.03522064071},{"$f":"VLOOKUP(L350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":546255.37231839064},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z356:AS356))","v":1570666.1356596807},{"$f":"VLOOKUP(Z350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2020108.941286325},{"$f":"VLOOKUP(AA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1901013.2953620174},{"$f":"VLOOKUP(AB350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1778865.1063567449},{"$f":"VLOOKUP(AC350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1668134.2089810877},{"$f":"VLOOKUP(AD350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1565558.6558890932},{"$f":"VLOOKUP(AE350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1466381.1629152929},{"$f":"VLOOKUP(AF350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1367203.6699414919},{"$f":"VLOOKUP(AG350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1272275.1798717845},{"$f":"VLOOKUP(AH350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1185841.8400975601},{"$f":"VLOOKUP(AI350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1103654.6477147248},{"$f":"VLOOKUP(Z350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1958722.6412750003},{"$f":"VLOOKUP(AA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1843246.0284143735},{"$f":"VLOOKUP(AB350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1724809.6319876453},{"$f":"VLOOKUP(AC350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1617443.5828871988},{"$f":"VLOOKUP(AD350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1517985.0565788804},{"$f":"VLOOKUP(AE350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1421821.3314339495},{"$f":"VLOOKUP(AF350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1325657.6062890184},{"$f":"VLOOKUP(AG350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1233613.7669685576},{"$f":"VLOOKUP(AH350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1149806.9305565641},{"$f":"VLOOKUP(AI350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1070117.2112285674},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW356:BP356))","v":3734036.4734550905},{"$f":"VLOOKUP(AW350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4802523.1434354149},{"$f":"VLOOKUP(AX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4519390.0984078161},{"$f":"VLOOKUP(AY350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4229000.0641688658},{"$f":"VLOOKUP(AZ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3965753.0251248502},{"$f":"VLOOKUP(BA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3721894.1630570902},{"$f":"VLOOKUP(BB350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3486113.7080627726},{"$f":"VLOOKUP(BC350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3250333.2530684532},{"$f":"VLOOKUP(BD350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3024654.2012046203},{"$f":"VLOOKUP(BE350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2819171.1670243889},{"$f":"VLOOKUP(BF350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2623782.747397271},{"$f":"VLOOKUP(AW350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4656585.9018990574},{"$f":"VLOOKUP(AX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4382056.5958530391},{"$f":"VLOOKUP(AY350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4100490.8232159121},{"$f":"VLOOKUP(AZ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3845243.234788435},{"$f":"VLOOKUP(BA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3608794.6628101687},{"$f":"VLOOKUP(BB350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3380179.0143524092},{"$f":"VLOOKUP(BC350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3151563.3658946478},{"$f":"VLOOKUP(BD350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2932742.1629818538},{"$f":"VLOOKUP(BE350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2733503.2688703225},{"$f":"VLOOKUP(BF350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2544052.238015085},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT356:CM356))","v":6870627.111157367},{"$f":"VLOOKUP(BT350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8836642.5839211624},{"$f":"VLOOKUP(BU350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8315677.7810703805},{"$f":"VLOOKUP(BV350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7781360.1180707132},{"$f":"VLOOKUP(BW350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7296985.5662297234},{"$f":"VLOOKUP(BX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6848285.2600250458},{"$f":"VLOOKUP(BY350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6414449.2228355007},{"$f":"VLOOKUP(BZ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5980613.1856459538},{"$f":"VLOOKUP(CA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5565363.7302165013},{"$f":"VLOOKUP(CB350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5187274.9473248748},{"$f":"VLOOKUP(CC350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4827760.255210978},{"$f":"VLOOKUP(BT350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8568118.0594942681},{"$f":"VLOOKUP(BU350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8062984.1363695934},{"$f":"VLOOKUP(BV350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7544903.1147172786},{"$f":"VLOOKUP(BW350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7075247.5520107215},{"$f":"VLOOKUP(BX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6640182.1795707112},{"$f":"VLOOKUP(BY350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6219529.3864084333},{"$f":"VLOOKUP(BZ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5798876.5932461536},{"$f":"VLOOKUP(CA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5396245.5798866125},{"$f":"VLOOKUP(CB350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5029646.0147213945},{"$f":"VLOOKUP(CC350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD351,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4681056.1179477572},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ356:DJ356))","v":11948916.71505628},{"$f":"VLOOKUP(CQ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15368074.058993317},{"$f":"VLOOKUP(CR350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14462048.314905001},{"$f":"VLOOKUP(CS350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13532800.205340361},{"$f":"VLOOKUP(CT350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12690409.680399511},{"$f":"VLOOKUP(CU350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11910061.321782682},{"$f":"VLOOKUP(CV350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11155563.865800863},{"$f":"VLOOKUP(CW350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10401066.409819042},{"$f":"VLOOKUP(CX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9678893.443854779},{"$f":"VLOOKUP(CY350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9021347.7344780378},{"$f":"VLOOKUP(CZ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8396104.7916712612},{"$f":"VLOOKUP(CQ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14901074.886076974},{"$f":"VLOOKUP(CR350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14022581.106729714},{"$f":"VLOOKUP(CS350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13121570.634290908},{"$f":"VLOOKUP(CT350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12304778.351322982},{"$f":"VLOOKUP(CU350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11548142.920992531},{"$f":"VLOOKUP(CV350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10816572.8459277},{"$f":"VLOOKUP(CW350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10085002.770862866},{"$f":"VLOOKUP(CX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9384774.9215419255},{"$f":"VLOOKUP(CY350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8747210.4603850245},{"$f":"VLOOKUP(CZ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8140967.161648266},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN356:EG356))","v":3403619.4279102134},{"$f":"VLOOKUP(DN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3982545.1301858132},{"$f":"VLOOKUP(DO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3847468.5214137062},{"$f":"VLOOKUP(DP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3705086.976282984},{"$f":"VLOOKUP(DQ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3565302.575533859},{"$f":"VLOOKUP(DR350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3427920.7204518616},{"$f":"VLOOKUP(DS350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3292764.2763097133},{"$f":"VLOOKUP(DT350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3159666.0878013973},{"$f":"VLOOKUP(DU350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3028471.4738974595},{"$f":"VLOOKUP(DV350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2898347.1529231146},{"$f":"VLOOKUP(DW350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2768377.5129782208},{"$f":"VLOOKUP(DN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3861525.067765539},{"$f":"VLOOKUP(DO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3730553.1154607795},{"$f":"VLOOKUP(DP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3592498.20641727},{"$f":"VLOOKUP(DQ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3456961.5207224749},{"$f":"VLOOKUP(DR350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3323754.3730534385},{"$f":"VLOOKUP(DS350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3192705.011385412},{"$f":"VLOOKUP(DT350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3063651.3598640631},{"$f":"VLOOKUP(DU350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2936443.4378480632},{"$f":"VLOOKUP(DV350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2810273.2851083353},{"$f":"VLOOKUP(DW350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2684253.1130099334},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK356:FD356))","v":4157328.2698860536},{"$f":"VLOOKUP(EK350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4864453.2112052804},{"$f":"VLOOKUP(EL350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4699464.787516146},{"$f":"VLOOKUP(EM350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4525553.7979889046},{"$f":"VLOOKUP(EN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4354815.0731602516},{"$f":"VLOOKUP(EO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4187010.9217271255},{"$f":"VLOOKUP(EP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4021924.9836572446},{"$f":"VLOOKUP(EQ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3859353.0882159299},{"$f":"VLOOKUP(ER350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3699106.3012904874},{"$f":"VLOOKUP(ES350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3540166.8165318985},{"$f":"VLOOKUP(ET350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3381416.2658860018},{"$f":"VLOOKUP(EK350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4716634.0623904876},{"$f":"VLOOKUP(EL350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4556659.2439916339},{"$f":"VLOOKUP(EM350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4388032.995282176},{"$f":"VLOOKUP(EN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4222482.6137015903},{"$f":"VLOOKUP(EO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4059777.6308194725},{"$f":"VLOOKUP(EP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3899708.2612696816},{"$f":"VLOOKUP(EQ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3742076.5385799501},{"$f":"VLOOKUP(ER350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3586699.2698953361},{"$f":"VLOOKUP(ES350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3432589.5775779523},{"$f":"VLOOKUP(ET350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3278663.078115507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX356:IQ356))","v":7398102.5281115687},{"$f":"VLOOKUP(HX350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7967124.17010877},{"$f":"VLOOKUP(HY350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7696901.968128508},{"$f":"VLOOKUP(HZ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7412066.1627561068},{"$f":"VLOOKUP(IA350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7132425.9725241465},{"$f":"VLOOKUP(IB350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6857592.1006209571},{"$f":"VLOOKUP(IC350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6587210.1871282086},{"$f":"VLOOKUP(ID350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6320945.8360666493},{"$f":"VLOOKUP(IE350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6058489.6063808408},{"$f":"VLOOKUP(IF350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5798174.5091592483},{"$f":"VLOOKUP(IG350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5538168.8529930916},{"$f":"VLOOKUP(HX350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9711879.9067679495},{"$f":"VLOOKUP(HY350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9382480.5503953137},{"$f":"VLOOKUP(HZ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9035267.2930316441},{"$f":"VLOOKUP(IA350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8694387.4615326133},{"$f":"VLOOKUP(IB350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8359366.505257071},{"$f":"VLOOKUP(IC350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8029772.4614419062},{"$f":"VLOOKUP(ID350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7705197.7032543411},{"$f":"VLOOKUP(IE350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7385265.0237744767},{"$f":"VLOOKUP(IF350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7067942.3728209632},{"$f":"VLOOKUP(IG350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6750996.9287873432},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU356:JN356))","v":50073550.776521929},{"$f":"VLOOKUP(IU350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":52178374.297220156},{"$f":"VLOOKUP(IV350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":51022155.822117828},{"$f":"VLOOKUP(IW350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49746049.933292247},{"$f":"VLOOKUP(IX350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48512567.950780176},{"$f":"VLOOKUP(IY350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47318516.152494699},{"$f":"VLOOKUP(IZ350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46160987.43243365},{"$f":"VLOOKUP(JA350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45037238.465214707},{"$f":"VLOOKUP(JB350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43944730.651230335},{"$f":"VLOOKUP(JC350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42869788.308723859},{"$f":"VLOOKUP(JD350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":41797384.565824918},{"$f":"VLOOKUP(IU350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":60495499.768663496},{"$f":"VLOOKUP(IV350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":59154982.448314488},{"$f":"VLOOKUP(IW350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":57675467.907242417},{"$f":"VLOOKUP(IX350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":56245371.435423344},{"$f":"VLOOKUP(IY350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":54860990.238042898},{"$f":"VLOOKUP(IZ350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":53518953.82238543},{"$f":"VLOOKUP(JA350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":52216081.582648918},{"$f":"VLOOKUP(JB350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":50949430.271673225},{"$f":"VLOOKUP(JC350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49703144.332176417},{"$f":"VLOOKUP(JD350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48459801.639839731},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR356:KK356))","v":52265322.359332643},{"$f":"VLOOKUP(JR350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":54462276.202485666},{"$f":"VLOOKUP(JS350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":53255448.837900758},{"$f":"VLOOKUP(JT350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":51923486.462358899},{"$f":"VLOOKUP(JU350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50636013.68599949},{"$f":"VLOOKUP(JV350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49389696.994186379},{"$f":"VLOOKUP(JW350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48181502.033853292},{"$f":"VLOOKUP(JX350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47008565.401402548},{"$f":"VLOOKUP(JY350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":45868237.380072057},{"$f":"VLOOKUP(JZ350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44746243.689240389},{"$f":"VLOOKUP(KA350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":43626899.715170778},{"$f":"VLOOKUP(JR350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":63143450.936988823},{"$f":"VLOOKUP(JS350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":61744257.774334975},{"$f":"VLOOKUP(JT350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":60199983.337525748},{"$f":"VLOOKUP(JU350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":58707290.050441861},{"$f":"VLOOKUP(JV350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":57262313.04307507},{"$f":"VLOOKUP(JW350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":55861534.292725526},{"$f":"VLOOKUP(JX350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":54501633.975155428},{"$f":"VLOOKUP(JY350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":53179540.014204361},{"$f":"VLOOKUP(JZ350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":51878702.838298611},{"$f":"VLOOKUP(KA350,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB351,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50580937.738553248}]
[]
["Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C364:V364))","v":371637.3818489057},{"$f":"SUM(C361:C363)","v":290142.9237515842},{"$f":"SUM(D361:D363)","v":315085.62944196642},320348.09877104464,328645.99182256474,349742.43600172072,351995.94269797782,357085.41412163345,423939.097355732,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z364:AS364))","v":743274.7636978114},{"$f":"SUM(Z361:Z363)","v":580285.84750316839},{"$f":"SUM(AA361:AA363)","v":630171.25888393284},640696.19754208927,657291.98364512948,699484.87200344144,703991.88539595564,714170.82824326691,847878.19471146399,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW364:BP364))","v":1907959.7728850073},{"$f":"SUM(AW361:AW363)","v":1489573.0460460796},1617627.1154386671,1644644.2570834884,1687245.0473033458,1795552.6848302628,1807122.0272440827,1833251.0099994573,2176473.044460231,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT364:CM364))","v":3815919.5457700146},{"$f":"SUM(BT361:BT363)","v":2979146.0920921592},3235254.2308773343,3289288.5141669768,3374490.0946066915,3591105.3696605256,3614244.0544881653,3666502.0199989146,4352946.0889204619,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ364:DJ364))","v":7631839.0915400293},{"$f":"SUM(CQ361:CQ363)","v":5958292.1841843184},6470508.4617546685,6578577.0283339536,6748980.189213383,7182210.7393210512,7228488.1089763306,7333004.0399978291,8705892.1778409239,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN364:EG364))","v":2156824.0910873995},{"$f":"SUM(DN361:DN363)","v":1683865.1824868724},1828621.956582841,1859163.0732248127,1907320.488255956,2029755.2089385581,2042833.5960150498,2072370.7069559081,2460360.8328680876,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK364:FD364))","v":2206596.9547278774},{"$f":"SUM(EK361:EK363)","v":1722723.6097750312},1870820.9248116759,1902066.8364530776,1951335.576446478,2076595.713760217,2089975.9097692436,2120194.6463471982,2517138.3905496583,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX364:IQ364))","v":750004.09300725162},{"$f":"SUM(HX361:HX363)","v":643809.77834101312},{"$f":"SUM(HY361:HY363)","v":656685.97390783345},669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,725034.37752233504,739535.06507278176,754325.76637423737,769412.28170172218,784800.52733575657,800496.53788247157,816506.46864012105,832836.5980129235,849493.32997318194,866483.19657264568,883812.86050409859,901489.11771418073,919518.90006846434,937909.27806983364,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU364:JN364))","v":500002.72867150104},{"$f":"SUM(IU361:IU363)","v":429206.51889400877},{"$f":"SUM(IV361:IV363)","v":437790.64927188895},446546.46225732676,455477.39150247333,464586.93933252274,473878.67811917316,483356.25168155663,493023.37671518786,502883.84424949158,512941.52113448136,523200.35155717109,533664.35858831438,544337.64576008078,555224.39867528237,566328.886648788,577655.46438176371,589208.57366939913,600992.74514278711,613012.6000456427,625272.85204655572,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR364:KK364))","v":750004.0930072515},{"$f":"SUM(JR361:JR363)","v":643809.77834101312},{"$f":"SUM(JS361:JS363)","v":656685.97390783345},669819.6933859901,683216.08725371002,696880.40899878414,710818.01717875979,725034.37752233504,739535.06507278176,754325.76637423737,769412.28170172207,784800.52733575657,800496.53788247169,816506.46864012117,832836.5980129235,849493.32997318194,866483.19657264568,883812.86050409859,901489.11771418073,919518.90006846422,937909.27806983364]
[]
["Fixed $/kW",{"$f":"B359/'Resource Options'!$J$28/1000","v":251.00662193662518},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Y359/'Resource Options'!$J$29/1000","v":492.08208973997768},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AV359/'Resource Options'!$J$30/1000","v":224.52345515113055},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BS359/'Resource Options'!$J$31/1000","v":413.12315747808026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CP359/'Resource Options'!$J$32/1000","v":718.47505648361721},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DM359/'Resource Options'!$J$33/1000","v":232.08741727810343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EJ359/'Resource Options'!$J$34/1000","v":274.22918854434812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HW359/'Resource Options'!$J$37/1000","v":338.74934155022828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IT359/'Resource Options'!$J$38/1000","v":526.43736707209769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"JQ359/'Resource Options'!$J$39/1000","v":548.35508290020493}]
["All per $/MWh",{"$f":"B366/(C352-C353)","v":253.21769793462514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Y366/(Z352-Z353)","v":249.35283409073008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AV366/(AW352-AW353)","v":242.41889288197493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BS366/(BT352-BT353)","v":227.94518102694639},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CP366/(CQ352-CQ353)","v":206.23461324440342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DM366/(DN352-DN353)","v":311.50722203679004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EJ366/(EK352-EK353)","v":370.57152600026905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HW366/(HX352-HX354)","v":97.141597805721347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IT366/(IU352-IU354)","v":112.34512818341214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"JQ366/(JR352-JR354)","v":78.338001554523586}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP375*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ375*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM375*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN375*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ375*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK375*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C379:V379))","v":799661.38026405079},{"$f":"VLOOKUP(C373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1029869.414509609},{"$f":"VLOOKUP(D373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":969153.40032246825},{"$f":"VLOOKUP(E373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":906881.17266024777},{"$f":"VLOOKUP(F373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":850429.58130410209},{"$f":"VLOOKUP(G373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":798135.65663161164},{"$f":"VLOOKUP(H373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":747574.09307731141},{"$f":"VLOOKUP(I373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":697012.52952301095},{"$f":"VLOOKUP(J373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":648617.14524927037},{"$f":"VLOOKUP(K373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":604552.66377100453},{"$f":"VLOOKUP(L373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":562652.90580765309},{"$f":"VLOOKUP(C373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":994577.49418432778},{"$f":"VLOOKUP(D373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":935942.11731389142},{"$f":"VLOOKUP(E373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":875803.85582851816},{"$f":"VLOOKUP(F373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":821286.76707659347},{"$f":"VLOOKUP(G373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":770784.86865232082},{"$f":"VLOOKUP(H373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":721955.96619790338},{"$f":"VLOOKUP(I373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":673127.06374348584},{"$f":"VLOOKUP(J373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":626390.10919087019},{"$f":"VLOOKUP(K373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":583835.64456289238},{"$f":"VLOOKUP(L373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":543371.72195775015},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z379:AS379))","v":1566540.943192008},{"$f":"VLOOKUP(Z373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2017519.7199566606},{"$f":"VLOOKUP(AA373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1898576.7217338684},{"$f":"VLOOKUP(AB373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1776585.0929466556},{"$f":"VLOOKUP(AC373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1665996.1219767865},{"$f":"VLOOKUP(AD373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1563552.0423932453},{"$f":"VLOOKUP(AE373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1464501.6675540078},{"$f":"VLOOKUP(AF373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1365451.29271477},{"$f":"VLOOKUP(AG373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1270644.4747322742},{"$f":"VLOOKUP(AH373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1184321.918610537},{"$f":"VLOOKUP(AI373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1102240.0674928154},{"$f":"VLOOKUP(Z373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1948382.6582979269},{"$f":"VLOOKUP(AA373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1833515.6397647804},{"$f":"VLOOKUP(AB373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1715704.462190948},{"$f":"VLOOKUP(AC373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1608905.1922232995},{"$f":"VLOOKUP(AD373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1509971.7016945663},{"$f":"VLOOKUP(AE373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1414315.6192653819},{"$f":"VLOOKUP(AF373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1318659.5368361969},{"$f":"VLOOKUP(AG373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1227101.5915936739},{"$f":"VLOOKUP(AH373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1143737.1666000208},{"$f":"VLOOKUP(AI373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1064468.1246685763},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW379:BP379))","v":3724229.4121168489},{"$f":"VLOOKUP(AW373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4796367.6361233816},{"$f":"VLOOKUP(AX373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4513597.4894050453},{"$f":"VLOOKUP(AY373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4223579.6549297841},{"$f":"VLOOKUP(AZ373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3960670.0258316058},{"$f":"VLOOKUP(BA373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3717123.7234254507},{"$f":"VLOOKUP(BB373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3481645.4738076408},{"$f":"VLOOKUP(BC373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3246167.22418983},{"$f":"VLOOKUP(BD373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3020777.4304955951},{"$f":"VLOOKUP(BE373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2815557.7687722198},{"$f":"VLOOKUP(BF373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2620419.7830961272},{"$f":"VLOOKUP(AW373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4632004.0555762025},{"$f":"VLOOKUP(AX373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4358923.9737804206},{"$f":"VLOOKUP(AY373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4078844.5704916869},{"$f":"VLOOKUP(AZ373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3824944.4192478433},{"$f":"VLOOKUP(BA373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3589744.045538025},{"$f":"VLOOKUP(BB373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3362335.2458007187},{"$f":"VLOOKUP(BC373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3134926.4460634114},{"$f":"VLOOKUP(BD373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2917260.3875623182},{"$f":"VLOOKUP(BE373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2719073.2639925024},{"$f":"VLOOKUP(BF373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2530622.3341177474},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT379:CM379))","v":6852582.1182950037},{"$f":"VLOOKUP(BT373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8825316.4504670221},{"$f":"VLOOKUP(BU373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8305019.3805052843},{"$f":"VLOOKUP(BV373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7771386.5650708042},{"$f":"VLOOKUP(BW373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7287632.8475301545},{"$f":"VLOOKUP(BX373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6839507.6511028297},{"$f":"VLOOKUP(BY373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6406227.6718060598},{"$f":"VLOOKUP(BZ373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5972947.692509288},{"$f":"VLOOKUP(CA373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5558230.4721118957},{"$f":"VLOOKUP(CB373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5180626.294540884},{"$f":"VLOOKUP(CC373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4821572.4008968743},{"$f":"VLOOKUP(BT373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8522887.4622602183},{"$f":"VLOOKUP(BU373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8020420.1117559783},{"$f":"VLOOKUP(BV373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7505074.0097047081},{"$f":"VLOOKUP(BW373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7037897.7314160364},{"$f":"VLOOKUP(BX373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6605129.0437899698},{"$f":"VLOOKUP(BY373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6186696.8522733264},{"$f":"VLOOKUP(BZ373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5768264.6607566802},{"$f":"VLOOKUP(CA373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5367759.113114669},{"$f":"VLOOKUP(CB373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5003094.805746207},{"$f":"VLOOKUP(CC373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD374,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4656345.0947766574},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ379:DJ379))","v":11917534.118773911},{"$f":"VLOOKUP(CQ373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15348376.435594814},{"$f":"VLOOKUP(CR373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14443511.966096137},{"$f":"VLOOKUP(CS373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13515454.895775305},{"$f":"VLOOKUP(CT373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12674144.082661131},{"$f":"VLOOKUP(CU373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11894795.914961437},{"$f":"VLOOKUP(CV373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11141265.516184445},{"$f":"VLOOKUP(CW373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10387735.117407452},{"$f":"VLOOKUP(CX373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9666487.7775858995},{"$f":"VLOOKUP(CY373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9009784.8600710984},{"$f":"VLOOKUP(CZ373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8385343.3059076024},{"$f":"VLOOKUP(CQ373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14822412.977843838},{"$f":"VLOOKUP(CR373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13948556.716097338},{"$f":"VLOOKUP(CS373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13052302.625573387},{"$f":"VLOOKUP(CT373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12239822.141593091},{"$f":"VLOOKUP(CU373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11487180.945721673},{"$f":"VLOOKUP(CV373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10759472.786562294},{"$f":"VLOOKUP(CW373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10031764.627402909},{"$f":"VLOOKUP(CX373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9335233.2401994132},{"$f":"VLOOKUP(CY373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8701034.4447760005},{"$f":"VLOOKUP(CZ373,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8097991.469176787},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN379:EG379))","v":3394680.1728336122},{"$f":"VLOOKUP(DN373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3977440.60805501},{"$f":"VLOOKUP(DO373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3842537.1301618489},{"$f":"VLOOKUP(DP373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3700338.0788194905},{"$f":"VLOOKUP(DQ373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3560732.8430374502},{"$f":"VLOOKUP(DR373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3423527.0735230274},{"$f":"VLOOKUP(DS373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3288543.8625867036},{"$f":"VLOOKUP(DT373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3155616.269169366},{"$f":"VLOOKUP(DU373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3024589.8104998888},{"$f":"VLOOKUP(DV373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2894632.2729402836},{"$f":"VLOOKUP(DW373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2764829.2181518027},{"$f":"VLOOKUP(DN373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3841140.3013750059},{"$f":"VLOOKUP(DO373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3710859.7423940217},{"$f":"VLOOKUP(DP373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3573533.6171912309},{"$f":"VLOOKUP(DQ373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3438712.4217824629},{"$f":"VLOOKUP(DR373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3306208.4669036143},{"$f":"VLOOKUP(DS373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3175850.9071988924},{"$f":"VLOOKUP(DT373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3047478.5224029799},{"$f":"VLOOKUP(DU373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2920942.1236136369},{"$f":"VLOOKUP(DV373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2795438.015776874},{"$f":"VLOOKUP(DW373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2670083.096842349},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK379:FD379))","v":4146409.476340299},{"$f":"VLOOKUP(EK373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4858218.3266630704},{"$f":"VLOOKUP(EL373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4693441.3725323509},{"$f":"VLOOKUP(EM373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4519753.2888268419},{"$f":"VLOOKUP(EN373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4349233.4038533531},{"$f":"VLOOKUP(EO373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4181644.3309633769},{"$f":"VLOOKUP(EP373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4016769.9874383952},{"$f":"VLOOKUP(EQ373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3854406.4642341807},{"$f":"VLOOKUP(ER373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3694365.0693993513},{"$f":"VLOOKUP(ES373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3535629.3011313197},{"$f":"VLOOKUP(ET373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3377082.2248146674},{"$f":"VLOOKUP(EK373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4691735.2253185594},{"$f":"VLOOKUP(EL373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4532604.9046878684},{"$f":"VLOOKUP(EM373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4364868.8241443373},{"$f":"VLOOKUP(EN373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4200192.3734058822},{"$f":"VLOOKUP(EO373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4038346.3006715495},{"$f":"VLOOKUP(EP373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3879121.9280199506},{"$f":"VLOOKUP(EQ373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3722322.3340323195},{"$f":"VLOOKUP(ER373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3567765.2929181475},{"$f":"VLOOKUP(ES373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3414469.1367092379},{"$f":"VLOOKUP(ET373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3261355.2062908337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX379:IQ379))","v":7546064.5786737995},{"$f":"VLOOKUP(HX373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8126466.653510944},{"$f":"VLOOKUP(HY373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7850840.0074910764},{"$f":"VLOOKUP(HZ373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7560307.4860112267},{"$f":"VLOOKUP(IA373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7275074.4919746285},{"$f":"VLOOKUP(IB373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6994743.9426333746},{"$f":"VLOOKUP(IC373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6718954.3908707723},{"$f":"VLOOKUP(ID373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6447364.7527879812},{"$f":"VLOOKUP(IE373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6179659.3985084565},{"$f":"VLOOKUP(IF373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5914137.9993424322},{"$f":"VLOOKUP(IG373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5648932.2300529517},{"$f":"VLOOKUP(HX373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9906117.504903309},{"$f":"VLOOKUP(HY373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9570130.1614032201},{"$f":"VLOOKUP(HZ373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9215972.6388922762},{"$f":"VLOOKUP(IA373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8868275.2107632644},{"$f":"VLOOKUP(IB373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8526553.8353622109},{"$f":"VLOOKUP(IC373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8190367.9106707443},{"$f":"VLOOKUP(ID373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7859301.6573194265},{"$f":"VLOOKUP(IE373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7532970.3242499651},{"$f":"VLOOKUP(IF373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7209301.2202773821},{"$f":"VLOOKUP(IG373,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6886016.8673630888},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU379:JN379))","v":50819646.68309211},{"$f":"VLOOKUP(IU373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":52955832.074248739},{"$f":"VLOOKUP(IV373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":51782385.943867393},{"$f":"VLOOKUP(IW373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":50487266.077298313},{"$f":"VLOOKUP(IX373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49235405.213246807},{"$f":"VLOOKUP(IY373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48023562.043166883},{"$f":"VLOOKUP(IZ373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46848786.145176917},{"$f":"VLOOKUP(JA373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45708293.318346411},{"$f":"VLOOKUP(JB373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":44599507.137933679},{"$f":"VLOOKUP(JC373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":43508548.154523849},{"$f":"VLOOKUP(JD373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":42420165.59585572},{"$f":"VLOOKUP(IU373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":61396882.71521657},{"$f":"VLOOKUP(IV373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":60036391.68679437},{"$f":"VLOOKUP(IW373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":58534832.379060328},{"$f":"VLOOKUP(IX373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":57083427.469811141},{"$f":"VLOOKUP(IY373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":55678418.992589734},{"$f":"VLOOKUP(IZ373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":54316386.234338962},{"$f":"VLOOKUP(JA373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":52994101.198230378},{"$f":"VLOOKUP(JB373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":51708576.782721147},{"$f":"VLOOKUP(JC373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":50443721.182725839},{"$f":"VLOOKUP(JD373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49181852.68427334},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR379:KK379))","v":53044075.66248671},{"$f":"VLOOKUP(JR373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":55273764.117902718},{"$f":"VLOOKUP(JS373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":54048955.025585487},{"$f":"VLOOKUP(JT373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":52697146.410648063},{"$f":"VLOOKUP(JU373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":51390490.289920896},{"$f":"VLOOKUP(JV373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50125603.47939977},{"$f":"VLOOKUP(JW373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48899406.414157718},{"$f":"VLOOKUP(JX373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47708993.025883459},{"$f":"VLOOKUP(JY373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":46551674.117035151},{"$f":"VLOOKUP(JZ373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":45412962.720210075},{"$f":"VLOOKUP(KA373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":44276940.520926833},{"$f":"VLOOKUP(JR373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":64084288.355949938},{"$f":"VLOOKUP(JS373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":62664247.215172559},{"$f":"VLOOKUP(JT373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":61096963.089254878},{"$f":"VLOOKUP(JU373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":59582028.672193438},{"$f":"VLOOKUP(JV373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":58115521.507416882},{"$f":"VLOOKUP(JW373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":56693871.153687127},{"$f":"VLOOKUP(JX373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":55313708.321385235},{"$f":"VLOOKUP(JY373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":53971915.160416},{"$f":"VLOOKUP(JZ373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":52651695.510589242},{"$f":"VLOOKUP(KA373,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB374,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":51334593.710857682}]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C382:V382))","v":1261992.6704740003},{"$f":"SUM(C378:C381)","v":1426738.4559526995},{"$f":"SUM(D378:D381)","v":1373959.8225944205},1319783.7233776387,1271590.183035841,1227719.4703979853,1185749.5831190126,1143951.5293655463,1104494.9250886564,1069547.9992071784,1036948.1479525502,1478358.6411721229,1429398.8872414425,1379129.7611546202,1334679.1905092176,1294445.1405535974,1256089.4435372055,1217943.2106295743,1182102.5790146801,1150662.3637831786,1121534.9755624421,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z382:AS382))","v":2474080.1424930207},{"$f":"SUM(Z378:Z381)","v":2796558.9494560603},{"$f":"SUM(AA378:AA381)","v":2693196.7358232555},2587097.5073178308,2492718.7846353855,2406809.1583050163,2324623.9257840142,2242775.9961093757,2165515.6721947729,2097090.5400222854,2033264.0613327988,2898027.1320147095,2802153.0029558991,2703714.5726458887,2616675.5048873392,2537897.4206118868,2462799.8525610492,2388113.4547977773,2317944.587914486,2256397.0228472492,2199381.1780407494,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW382:BP382))","v":5640860.3155464856},{"$f":"SUM(AW378:AW381)","v":6578971.080605262},6296200.9338869257,6006183.0994116655,5743273.4703134866,5499727.1679073321,5264248.9182895217,5028770.6686717113,4803380.874977476,4598161.2132541006,4403023.2275780076,6804987.7074630493,6531907.6256672675,6251828.2223785343,5997928.0711346902,5762727.6974248718,5535318.8976875655,5307910.0979502583,5090244.0394491656,4892056.9158793492,4703605.9860045938,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT382:CM382))","v":10379182.980605537},{"$f":"SUM(BT378:BT381)","v":12105306.788313683},11585009.718351945,11051376.902917467,10567623.185376815,10119497.988949493,9686218.0096527226,9252938.030355949,8838220.8099585585,8460616.632387545,8101562.7387435362,12521177.381732017,12018710.031227777,11503363.929176506,11036187.650887836,10603418.963261768,10184986.771745125,9766554.5802284777,9366049.0325864665,9001384.7252180055,8654635.0142484568,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ382:DJ382))","v":18050753.009748753},{"$f":"SUM(CQ378:CQ381)","v":21052707.457936835},20147842.988438156,19219785.918117326,18378475.105003152,17599126.937303457,16845596.538526464,16092066.139749469,15370818.799927918,14714115.882413117,14089674.32824962,21775960.663881745,20902104.402135246,20005850.311611295,19193369.827631,18440728.63175958,17713020.472600203,16985312.313440818,16288780.926237321,15654582.130813906,15051539.155214693,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN382:EG382))","v":5841217.4969568346},{"$f":"SUM(DN378:DN381)","v":6077568.6833981369},5984667.767011838,5885311.3284064801,5789405.5576161789,5696773.2423933316,5607254.9548344128,5520701.58326203,5436976.8308744058,5355267.0337222908,5274676.6741494499,6401184.7064926066,6322105.0356139736,6237003.8162755817,6155452.0248485012,6077282.8620309737,6002346.790228799,5930504.3230934851,5861628.440317953,5794938.0588152753,5729573.1407415196,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK382:FD382))","v":6898778.9489374012},{"$f":"SUM(EK378:EK381)","v":7220875.2729208013},7103351.4577152357,6977861.5757133849,6856503.8564776275,6739060.1926401369,6625334.1663486911,6515141.9267226811,6408315.2411376219,6303858.476304356,6200675.9834911646,7571800.8591685863,7470271.851214895,7361289.1096019056,7256541.0645726016,7155821.965661603,7058947.1063098051,6965744.015887971,6876055.4084109124,6788925.0545118582,6703300.2424495062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX382:IQ382))","v":8638108.2095308192},{"$f":"SUM(HX378:HX381)","v":9063886.0282529108},{"$f":"SUM(HY378:HY381)","v":8807007.769727882},8535598.6034927685,8269871.4318058016,8009436.8212611713,7753941.1270711245,7503051.22371234,7256459.5988513026,7012474.2036921354,6769235.1584896483,11048826.49190874,10735693.32814876,10404847.068972725,10080927.129445324,9763458.7924179118,9452010.9668675587,9146177.5746401772,8845583.7599171307,8548166.9246578906,8251659.8858312089,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU382:JN382))","v":53441236.332393721},{"$f":"SUM(IU378:IU381)","v":55206226.527764931},{"$f":"SUM(IV378:IV381)","v":54077788.286453903},52828576.466736555,51623541.810473815,50459461.372338437,49333403.460931897,48242602.980416492,47184502.993245155,46145243.926941559,45109595.283721782,64140100.996839955,62834474.334050223,61388876.679261304,59994552.656016134,58647766.682518825,57345120.878066637,56083410.534832604,54859672.306055419,53657838.61652679,52460252.466750309,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR382:KK382))","v":55665665.311788328},{"$f":"SUM(JR378:JR381)","v":57524158.571418911},{"$f":"SUM(JS378:JS381)","v":56344357.368171997},55038456.800086305,53778626.887147903,52561502.808571324,51384023.729912698,50243302.687953539,49136669.972346626,48049658.492627785,46966370.208792895,66827506.637573324,65462329.862428412,63951007.389455855,62493153.85839843,61084869.197345972,59722605.797414802,58403017.65798746,57123010.683750272,55865812.944390193,54612993.493334651]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C385:V385))","v":369474.59209784173},{"$f":"(C375+C376)*HLOOKUP(C374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":306159.84531174775},{"$f":"(D375+D376)*HLOOKUP(D374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":311273.23876800231},{"$f":"(E375+E376)*HLOOKUP(E374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":319336.06809337059},{"$f":"(F375+F376)*HLOOKUP(F374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":339834.88962946337},{"$f":"(G375+G376)*HLOOKUP(G374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":342024.55871325167},{"$f":"(H375+H376)*HLOOKUP(H374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":346969.85496984265},{"$f":"(I375+I376)*HLOOKUP(I374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":411929.69891360478},{"$f":"(J375+J376)*HLOOKUP(J374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(K375+K376)*HLOOKUP(K374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(L375+L376)*HLOOKUP(L374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(M375+M376)*HLOOKUP(M374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(N375+N376)*HLOOKUP(N374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(O375+O376)*HLOOKUP(O374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(P375+P376)*HLOOKUP(P374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(Q375+Q376)*HLOOKUP(Q374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(R375+R376)*HLOOKUP(R374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(S375+S376)*HLOOKUP(S374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(T375+T376)*HLOOKUP(T374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(U375+U376)*HLOOKUP(U374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(V375+V376)*HLOOKUP(V374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z385:AS385))","v":738949.18419568345},{"$f":"(Z375+Z376)*HLOOKUP(Z374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":612319.69062349549},{"$f":"(AA375+AA376)*HLOOKUP(AA374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":622546.47753600462},{"$f":"(AB375+AB376)*HLOOKUP(AB374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":638672.13618674118},{"$f":"(AC375+AC376)*HLOOKUP(AC374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":679669.77925892675},{"$f":"(AD375+AD376)*HLOOKUP(AD374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":684049.11742650333},{"$f":"(AE375+AE376)*HLOOKUP(AE374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":693939.7099396853},{"$f":"(AF375+AF376)*HLOOKUP(AF374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":823859.39782720956},{"$f":"(AG375+AG376)*HLOOKUP(AG374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AH375+AH376)*HLOOKUP(AH374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AI375+AI376)*HLOOKUP(AI374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AJ375+AJ376)*HLOOKUP(AJ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AK375+AK376)*HLOOKUP(AK374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AL375+AL376)*HLOOKUP(AL374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AM375+AM376)*HLOOKUP(AM374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AN375+AN376)*HLOOKUP(AN374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AO375+AO376)*HLOOKUP(AO374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AP375+AP376)*HLOOKUP(AP374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AQ375+AQ376)*HLOOKUP(AQ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AR375+AR376)*HLOOKUP(AR374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AS375+AS376)*HLOOKUP(AS374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW385:BP385))","v":1896856.1647880271},{"$f":"(AW375+AW376)*HLOOKUP(AW374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1571802.7772701336},{"$f":"(AX375+AX376)*HLOOKUP(AX374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1598054.5740321549},{"$f":"(AY375+AY376)*HLOOKUP(AY374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1639448.5638722151},{"$f":"(AZ375+AZ376)*HLOOKUP(AZ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1744688.0494369771},{"$f":"(BA375+BA376)*HLOOKUP(BA374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1755929.6541082119},{"$f":"(BB375+BB376)*HLOOKUP(BB374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1781318.4518541028},{"$f":"(BC375+BC376)*HLOOKUP(BC374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2114817.6506725242},{"$f":"(BD375+BD376)*HLOOKUP(BD374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BE375+BE376)*HLOOKUP(BE374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BF375+BF376)*HLOOKUP(BF374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BG375+BG376)*HLOOKUP(BG374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BH375+BH376)*HLOOKUP(BH374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BI375+BI376)*HLOOKUP(BI374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BJ375+BJ376)*HLOOKUP(BJ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BK375+BK376)*HLOOKUP(BK374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BL375+BL376)*HLOOKUP(BL374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BM375+BM376)*HLOOKUP(BM374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BN375+BN376)*HLOOKUP(BN374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BO375+BO376)*HLOOKUP(BO374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BP375+BP376)*HLOOKUP(BP374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT385:CM385))","v":3793712.3295760541},{"$f":"(BT375+BT376)*HLOOKUP(BT374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3143605.5545402672},{"$f":"(BU375+BU376)*HLOOKUP(BU374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3196109.1480643097},{"$f":"(BV375+BV376)*HLOOKUP(BV374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3278897.1277444302},{"$f":"(BW375+BW376)*HLOOKUP(BW374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3489376.0988739543},{"$f":"(BX375+BX376)*HLOOKUP(BX374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3511859.3082164237},{"$f":"(BY375+BY376)*HLOOKUP(BY374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3562636.9037082056},{"$f":"(BZ375+BZ376)*HLOOKUP(BZ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4229635.3013450485},{"$f":"(CA375+CA376)*HLOOKUP(CA374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CB375+CB376)*HLOOKUP(CB374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CC375+CC376)*HLOOKUP(CC374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CD375+CD376)*HLOOKUP(CD374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CE375+CE376)*HLOOKUP(CE374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CF375+CF376)*HLOOKUP(CF374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CG375+CG376)*HLOOKUP(CG374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CH375+CH376)*HLOOKUP(CH374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CI375+CI376)*HLOOKUP(CI374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CJ375+CJ376)*HLOOKUP(CJ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CK375+CK376)*HLOOKUP(CK374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CL375+CL376)*HLOOKUP(CL374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CM375+CM376)*HLOOKUP(CM374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ385:DJ385))","v":7587424.6591521082},{"$f":"(CQ375+CQ376)*HLOOKUP(CQ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6287211.1090805344},{"$f":"(CR375+CR376)*HLOOKUP(CR374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6392218.2961286195},{"$f":"(CS375+CS376)*HLOOKUP(CS374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6557794.2554888604},{"$f":"(CT375+CT376)*HLOOKUP(CT374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6978752.1977479085},{"$f":"(CU375+CU376)*HLOOKUP(CU374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7023718.6164328475},{"$f":"(CV375+CV376)*HLOOKUP(CV374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7125273.8074164111},{"$f":"(CW375+CW376)*HLOOKUP(CW374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8459270.6026900969},{"$f":"(CX375+CX376)*HLOOKUP(CX374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(CY375+CY376)*HLOOKUP(CY374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(CZ375+CZ376)*HLOOKUP(CZ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DA375+DA376)*HLOOKUP(DA374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DB375+DB376)*HLOOKUP(DB374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DC375+DC376)*HLOOKUP(DC374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DD375+DD376)*HLOOKUP(DD374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DE375+DE376)*HLOOKUP(DE374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DF375+DF376)*HLOOKUP(DF374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DG375+DG376)*HLOOKUP(DG374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DH375+DH376)*HLOOKUP(DH374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DI375+DI376)*HLOOKUP(DI374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DJ375+DJ376)*HLOOKUP(DJ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN385:EG385))","v":2144272.1862821174},{"$f":"(DN375+DN376)*HLOOKUP(DN374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1776820.5308271076},{"$f":"(DO375+DO376)*HLOOKUP(DO374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1806496.4749928706},{"$f":"(DP375+DP376)*HLOOKUP(DP374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853289.6808990259},{"$f":"(DQ375+DQ376)*HLOOKUP(DQ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1972256.0558852786},{"$f":"(DR375+DR376)*HLOOKUP(DR374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1984963.9568179785},{"$f":"(DS375+DS376)*HLOOKUP(DS374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2013664.3368785509},{"$f":"(DT375+DT376)*HLOOKUP(DT374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2390663.4311950277},{"$f":"(DU375+DU376)*HLOOKUP(DU374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DV375+DV376)*HLOOKUP(DV374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DW375+DW376)*HLOOKUP(DW374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DX375+DX376)*HLOOKUP(DX374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DY375+DY376)*HLOOKUP(DY374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DZ375+DZ376)*HLOOKUP(DZ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EA375+EA376)*HLOOKUP(EA374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EB375+EB376)*HLOOKUP(EB374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EC375+EC376)*HLOOKUP(EC374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(ED375+ED376)*HLOOKUP(ED374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EE375+EE376)*HLOOKUP(EE374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EF375+EF376)*HLOOKUP(EF374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EG375+EG376)*HLOOKUP(EG374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK385:FD385))","v":2193755.3905809354},{"$f":"(EK375+EK376)*HLOOKUP(EK374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1817824.0815385024},{"$f":"(EL375+EL376)*HLOOKUP(EL374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1848184.8551850137},{"$f":"(EM375+EM376)*HLOOKUP(EM374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1896057.904304388},{"$f":"(EN375+EN376)*HLOOKUP(EN374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2017769.6571749388},{"$f":"(EO375+EO376)*HLOOKUP(EO374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2030770.817359932},{"$f":"(EP375+EP376)*HLOOKUP(EP374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2060133.5138834405},{"$f":"(EQ375+EQ376)*HLOOKUP(EQ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2445832.5872995281},{"$f":"(ER375+ER376)*HLOOKUP(ER374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(ES375+ES376)*HLOOKUP(ES374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(ET375+ET376)*HLOOKUP(ET374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EU375+EU376)*HLOOKUP(EU374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EV375+EV376)*HLOOKUP(EV374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EW375+EW376)*HLOOKUP(EW374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EX375+EX376)*HLOOKUP(EX374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EY375+EY376)*HLOOKUP(EY374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EZ375+EZ376)*HLOOKUP(EZ374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FA375+FA376)*HLOOKUP(FA374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FB375+FB376)*HLOOKUP(FB374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FC375+FC376)*HLOOKUP(FC374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FD375+FD376)*HLOOKUP(FD374,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592}]
["Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C389:V389))","v":1642238.9248298623},{"$f":"C387+C382","v":1741824.0853946661},{"$f":"D387+D382","v":1694307.921365465},1648429.7152002035,1621332.6190375616,1579715.4130959632,1542834.997240646,1567890.6267212783,1519571.3755797402,1484624.4496982621,1452024.5984436341,1893435.0916632067,1844475.3377325262,1794206.211645704,1749755.6410003013,1709521.5910446811,1671165.8940282892,1633019.661120658,1597179.0295057639,1565738.8142742624,1536611.4260535259,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z389:AS389))","v":3234572.6512047444},{"$f":"Z387+Z382","v":3426730.2083399929},{"$f":"AA387+AA382","v":3333892.933365345},3244389.4909629603,3192203.6566388272,3110801.0437009721,3038794.754027281,3090654.1908208397,2995668.5731769404,2927243.4410044532,2863416.9623149666,3728180.0329968771,3632305.9039380667,3533867.4736280562,3446828.4058695068,3368050.3215940543,3292952.7535432167,3218266.3557799449,3148097.4888966535,3086549.9238294167,3029534.079022917,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW389:BP389))","v":7593017.4249627441},{"$f":"AW387+AW382","v":8196598.1960439291},{"$f":"AX387+AX382","v":7940845.1909704143},7693428.1467150114,7538826.155143749,7306849.1951514147,7097499.9282889795,7205243.7131319419,6934353.7234808085,6729134.0617574332,6533996.0760813402,8935960.555966381,8662880.4741705991,8382801.0708818668,8128900.9196380228,7893700.5459282044,7666291.7461908981,7438882.9464535909,7221216.8879524982,7023029.7643826818,6834578.8345079264,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT389:CM389))","v":14283497.19943805},{"$f":"BT387+BT382","v":15340561.019191017},{"$f":"BU387+BU382","v":14874298.232518923},14425866.997524159,14158728.555037342,13733742.043437658,13352720.029651638,13605884.119276412,13100166.506965224,12722562.32939421,12363508.435750201,16783123.078738682,16280655.728234442,15765309.626183171,15298133.347894501,14865364.660268433,14446932.46875179,14028500.277235143,13627994.729593132,13263330.422224671,12916580.711255122,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ389:DJ389))","v":25859381.447413772},{"$f":"CQ387+CQ382","v":27523215.919691503},{"$f":"CR387+CR382","v":26726420.01677211},25968766.10733071,25560685.844324201,24827615.046279788,24178600.578524292,24797958.317590393,23894710.19394125,23238007.276426449,22613565.722262949,30299852.057895076,29425995.796148576,28529741.705624625,27717261.221644331,26964620.025772911,26236911.866613533,25509203.707454149,24812672.320250653,24178473.524827234,23575430.549228024,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN389:EG389))","v":8048003.7945578219},{"$f":"DN387+DN382","v":7906190.6399809774},{"$f":"DO387+DO382","v":7843830.8402366508},7792631.8166624364,7819160.7665547375,7739606.8384083817,7679625.6617903206,7981062.4161301181,7845902.6596173029,7764192.8624651879,7683602.5028923471,8810110.5352355037,8731030.8643568717,8645929.6450184789,8564377.8535913993,8486208.6907738708,8411272.6189716961,8339430.1518363822,8270554.2690608501,8203863.8875581734,8138498.9694844168,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK389:FD389))","v":9156491.0841753334},{"$f":"EK387+EK382","v":9091696.1977324765},{"$f":"EL387+EL382","v":9005418.294168314},8929197.1521598622,8933099.5702378452,8829036.1024093814,8745528.8126958888,9032280.317272339,8872831.6659284327,8768374.9010951668,8665192.4082819745,10036317.283959396,9934788.2760057058,9825805.5343927164,9721057.4893634114,9620338.3904524129,9523463.5311006159,9430260.4406787809,9340571.8332017232,9253441.4793026689,9167816.667240316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX389:IQ389))","v":9403112.3843982164},{"$f":"HX387+HX382","v":9720572.0021607447},{"$f":"HY387+HY382","v":9476827.4631138723},9218814.6907464787,8966751.8408045862,8720254.8384399302,8478975.5045934599,8242586.2887851214,8010785.3652255405,7781886.4853938576,7554035.6858254047,11849323.029791212,11552199.796788881,11237683.66698565,10930420.459418505,10629941.988990558,10335823.827371657,10047666.692354359,9765102.6599855945,9486076.2027277239,9208327.3494624384,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU389:JN389))","v":53951239.115638636},{"$f":"IU387+IU382","v":55644017.177036822},{"$f":"IV387+IV382","v":54524334.748711228},53284053.858239025,52088128.749806337,50933340.050457612,49816759.712613456,48735626.357131682,47687386.837494649,46658185.44807604,45632795.635278955,64673765.355428271,63378811.979810305,61944101.07793659,60560881.542664923,59225422.146900587,57934329.451736033,56684403.279975392,55472684.906101063,54283111.468573347,53098030.775837794,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR389:KK389))","v":56430669.486655705},{"$f":"JR387+JR382","v":58180844.545326747},{"$f":"JS387+JS382","v":57014177.061557986},55721672.887340017,54475507.296146691,53272320.825750083,52109058.107435033,50982837.753026322,49890995.738720864,48819070.774329506,47751170.736128651,67628003.175455794,66278836.331068531,64783843.987468779,63342647.188371614,61951352.393918619,60606418.6579189,59304506.775701642,58042529.583818734,56803722.222460024,55569660.956965879]
[]
["All per $/MWh",{"$f":"B389/(C375-C376)","v":255.64117758870833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Y389/(Z375-Z376)","v":251.75690000036926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AV389/(AW375-AW376)","v":244.73867606648651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BS389/(BT375-BT376)","v":230.19334729150765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CP389/(CQ375-CQ376)","v":208.37535412903927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DM389/(DN375-DN376)","v":314.9903637791711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EJ389/(EK375-EK376)","v":374.42204392456892},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HW389/(HX375-HX377)","v":99.084429761835793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IT389/(IU375-IU377)","v":114.0521713082163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"JQ389/(JR375-JR377)","v":79.529101818952171}]
["Year",null,{"$f":"C374+1","v":2039},{"$f":"C397+1","v":2040},{"$f":"D397+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,{"$f":"Z374+1","v":2039},{"$f":"Z397+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,{"$f":"AW374+1","v":2039},{"$f":"AW397+1","v":2040},{"$f":"AX397+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,{"$f":"BT374+1","v":2039},{"$f":"BT397+1","v":2040},{"$f":"BU397+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,{"$f":"CQ374+1","v":2039},{"$f":"CQ397+1","v":2040},{"$f":"CR397+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,{"$f":"DN374+1","v":2039},{"$f":"DN397+1","v":2040},{"$f":"DO397+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,{"$f":"EK374+1","v":2039},{"$f":"EK397+1","v":2040},{"$f":"EL397+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,{"$f":"HX374+1","v":2039},{"$f":"HX397+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,{"$f":"IU374+1","v":2039},{"$f":"IU397+1","v":2040},{"$f":"IV397+1","v":2041},{"$f":"IW397+1","v":2042},{"$f":"IX397+1","v":2043},{"$f":"IY397+1","v":2044},{"$f":"IZ397+1","v":2045},{"$f":"JA397+1","v":2046},{"$f":"JB397+1","v":2047},{"$f":"JC397+1","v":2048},{"$f":"JD397+1","v":2049},{"$f":"JE397+1","v":2050},{"$f":"JF397+1","v":2051},{"$f":"JG397+1","v":2052},{"$f":"JH397+1","v":2053},{"$f":"JI397+1","v":2054},{"$f":"JJ397+1","v":2055},{"$f":"JK397+1","v":2056},{"$f":"JL397+1","v":2057},{"$f":"JM397+1","v":2058},null,"Year",null,{"$f":"JR374+1","v":2039},{"$f":"JR397+1","v":2040},{"$f":"JS397+1","v":2041},{"$f":"JT397+1","v":2042},{"$f":"JU397+1","v":2043},{"$f":"JV397+1","v":2044},{"$f":"JW397+1","v":2045},{"$f":"JX397+1","v":2046},{"$f":"JY397+1","v":2047},{"$f":"JZ397+1","v":2048},{"$f":"KA397+1","v":2049},{"$f":"KB397+1","v":2050},{"$f":"KC397+1","v":2051},{"$f":"KD397+1","v":2052},{"$f":"KE397+1","v":2053},{"$f":"KF397+1","v":2054},{"$f":"KG397+1","v":2055},{"$f":"KH397+1","v":2056},{"$f":"KI397+1","v":2057},{"$f":"KJ397+1","v":2058}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP398*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ398*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM398*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN398*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ398*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK398*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C404:V404))","v":13358.916705834585},{"$f":"C401*Misc_Rev","v":11467.405689446372},11696.753803235299,11930.688879300007,12169.302656886006,12412.688710023729,12660.942484224201,12914.161333908683,13172.444560586859,13435.893451798596,13704.611320834569,13978.70354725126,14258.277618196284,14543.443170560209,14834.312033971415,15130.998274650839,15433.618240143864,15742.290604946738,16057.136417045673,16378.279145386587,16705.84472829432,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z404:AS404))","v":26223.058718860484},{"$f":"Z401*Misc_Rev","v":22510.092649653987},22960.29450264707,23419.500392700014,23887.890400554017,24365.64820856509,24852.961172736392,25350.020396191121,25857.020804114953,26374.161220197246,26901.644444601181,27439.677333493219,27988.470880163077,28548.240297766333,29119.20510372167,29701.589205796103,30295.620989912022,30901.533409710268,31519.56407790447,32149.955359462554,32792.954466651812,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW404:BP404))","v":55380.445011882934},{"$f":"AW401*Misc_Rev","v":51507.763888429959},51507.763888429959,51507.763888429959,51507.763888429959,51507.763888429959,51507.763888429959,51507.763888429959,51507.763888429959,51507.763888429959,51507.763888429959,62787.67676640358,62787.67676640358,62787.67676640358,62787.67676640358,62787.67676640358,62787.67676640358,62787.67676640358,62787.67676640358,62787.67676640358,62787.67676640358,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT404:CM404))","v":101900.01882186462},{"$f":"BT401*Misc_Rev","v":94774.285554711139},94774.285554711139,94774.285554711139,94774.285554711139,94774.285554711139,94774.285554711139,94774.285554711139,94774.285554711139,94774.285554711139,94774.285554711139,115529.32525018261,115529.32525018261,115529.32525018261,115529.32525018261,115529.32525018261,115529.32525018261,115529.32525018261,115529.32525018261,115529.32525018261,115529.32525018261,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ404:DJ404))","v":177217.42403802541},{"$f":"CQ401*Misc_Rev","v":164824.84444297585},164824.84444297585,164824.84444297585,164824.84444297585,164824.84444297585,164824.84444297585,164824.84444297585,164824.84444297585,164824.84444297585,164824.84444297585,200920.56565249144,200920.56565249144,200920.56565249144,200920.56565249144,200920.56565249144,200920.56565249144,200920.56565249144,200920.56565249144,200920.56565249144,200920.56565249144,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN404:EG404))","v":70691.923784426966},{"$f":"DN401*Misc_Rev","v":60682.537877445538},61896.188634994469,63134.112407694338,64396.794655848236,65684.730548965192,66998.425159944498,68338.39366314339,69705.16153640626,71099.264767134373,72521.250062477062,73971.675063726609,75451.108565001137,76960.130736301173,78499.333351027191,80069.320018047758,81670.706418408692,83304.120546776889,84970.202957712405,86669.607016866663,88402.999157203987,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK404:FD404))","v":79528.847185336534},{"$f":"EK401*Misc_Rev","v":68268.22674101431},69633.591275834595,71026.263101351302,72446.788363378306,73895.724130645889,75373.638613258794,76881.111385523982,78418.733613234464,79987.108285499155,81586.850451209131,83218.587460233321,84882.959209437977,86580.618393626719,88312.230761499275,90078.475376729257,91880.044884263843,93717.645781949133,95591.998697588118,97503.838671539866,99453.915444970669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX404:IQ404))","v":31554.256033874106},{"$f":"HX401*Misc_Rev","v":27086.436957201571},27628.165696345601,28180.729010272516,28744.343590477965,29319.230462287527,29905.615071533281,30503.727372963946,31113.801920423226,31736.07795883168,32370.799518008316,33018.215508368485,33678.579818535858,34352.15141490657,35039.194443204709,35739.9783320688,36454.777898710177,37183.873456684378,37927.550925818068,38686.101944334427,39459.823983221118,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU404:JN404))","v":75750.005469010197},{"$f":"IU401*Misc_Rev","v":65024.43744645331},66324.926195382388,67651.424719290037,69004.453213675835,70384.542277949338,71792.23312350834,73228.077785978501,74692.639341698086,76186.492128532045,77710.221971102685,79264.426410524742,80849.714938735226,82466.709237509931,84116.043422260133,85798.364290705344,87514.331576519457,89264.61820804984,91049.910572210836,92870.908783655061,94728.326959328158,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR404:KK404))","v":75750.005469010197},{"$f":"JR401*Misc_Rev","v":65024.43744645331},66324.926195382388,67651.424719290037,69004.453213675835,70384.542277949338,71792.23312350834,73228.077785978501,74692.639341698086,76186.492128532045,77710.221971102685,79264.426410524742,80849.714938735226,82466.709237509931,84116.043422260133,85798.364290705344,87514.331576519457,89264.61820804984,91049.910572210836,92870.908783655061,94728.326959328158]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C407:V407))","v":0},{"$f":"HLOOKUP(C397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C398","v":0},{"$f":"HLOOKUP(D397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D398","v":0},{"$f":"HLOOKUP(E397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E398","v":0},{"$f":"HLOOKUP(F397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F398","v":0},{"$f":"HLOOKUP(G397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G398","v":0},{"$f":"HLOOKUP(H397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H398","v":0},{"$f":"HLOOKUP(I397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I398","v":0},{"$f":"HLOOKUP(J397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J398","v":0},{"$f":"HLOOKUP(K397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K398","v":0},{"$f":"HLOOKUP(L397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L398","v":0},{"$f":"HLOOKUP(M397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M398","v":0},{"$f":"HLOOKUP(N397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N398","v":0},{"$f":"HLOOKUP(O397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O398","v":0},{"$f":"HLOOKUP(P397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P398","v":0},{"$f":"HLOOKUP(Q397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q398","v":0},{"$f":"HLOOKUP(R397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R398","v":0},{"$f":"HLOOKUP(S397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S398","v":0},{"$f":"HLOOKUP(T397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T398","v":0},{"$f":"HLOOKUP(U397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U398","v":0},{"$f":"HLOOKUP(V397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z407:AS407))","v":0},{"$f":"HLOOKUP(Z397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z398","v":0},{"$f":"HLOOKUP(AA397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA398","v":0},{"$f":"HLOOKUP(AB397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB398","v":0},{"$f":"HLOOKUP(AC397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC398","v":0},{"$f":"HLOOKUP(AD397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD398","v":0},{"$f":"HLOOKUP(AE397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE398","v":0},{"$f":"HLOOKUP(AF397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF398","v":0},{"$f":"HLOOKUP(AG397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG398","v":0},{"$f":"HLOOKUP(AH397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH398","v":0},{"$f":"HLOOKUP(AI397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI398","v":0},{"$f":"HLOOKUP(AJ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ398","v":0},{"$f":"HLOOKUP(AK397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK398","v":0},{"$f":"HLOOKUP(AL397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL398","v":0},{"$f":"HLOOKUP(AM397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM398","v":0},{"$f":"HLOOKUP(AN397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN398","v":0},{"$f":"HLOOKUP(AO397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO398","v":0},{"$f":"HLOOKUP(AP397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP398","v":0},{"$f":"HLOOKUP(AQ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ398","v":0},{"$f":"HLOOKUP(AR397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR398","v":0},{"$f":"HLOOKUP(AS397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW407:BP407))","v":0},{"$f":"HLOOKUP(AW397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW398","v":0},{"$f":"HLOOKUP(AX397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX398","v":0},{"$f":"HLOOKUP(AY397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY398","v":0},{"$f":"HLOOKUP(AZ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ398","v":0},{"$f":"HLOOKUP(BA397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA398","v":0},{"$f":"HLOOKUP(BB397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB398","v":0},{"$f":"HLOOKUP(BC397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC398","v":0},{"$f":"HLOOKUP(BD397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD398","v":0},{"$f":"HLOOKUP(BE397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE398","v":0},{"$f":"HLOOKUP(BF397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF398","v":0},{"$f":"HLOOKUP(BG397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG398","v":0},{"$f":"HLOOKUP(BH397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH398","v":0},{"$f":"HLOOKUP(BI397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI398","v":0},{"$f":"HLOOKUP(BJ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ398","v":0},{"$f":"HLOOKUP(BK397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK398","v":0},{"$f":"HLOOKUP(BL397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL398","v":0},{"$f":"HLOOKUP(BM397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM398","v":0},{"$f":"HLOOKUP(BN397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN398","v":0},{"$f":"HLOOKUP(BO397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO398","v":0},{"$f":"HLOOKUP(BP397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT407:CM407))","v":0},{"$f":"HLOOKUP(BT397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT398","v":0},{"$f":"HLOOKUP(BU397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU398","v":0},{"$f":"HLOOKUP(BV397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV398","v":0},{"$f":"HLOOKUP(BW397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW398","v":0},{"$f":"HLOOKUP(BX397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX398","v":0},{"$f":"HLOOKUP(BY397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY398","v":0},{"$f":"HLOOKUP(BZ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ398","v":0},{"$f":"HLOOKUP(CA397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA398","v":0},{"$f":"HLOOKUP(CB397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB398","v":0},{"$f":"HLOOKUP(CC397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC398","v":0},{"$f":"HLOOKUP(CD397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD398","v":0},{"$f":"HLOOKUP(CE397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE398","v":0},{"$f":"HLOOKUP(CF397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF398","v":0},{"$f":"HLOOKUP(CG397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG398","v":0},{"$f":"HLOOKUP(CH397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH398","v":0},{"$f":"HLOOKUP(CI397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI398","v":0},{"$f":"HLOOKUP(CJ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ398","v":0},{"$f":"HLOOKUP(CK397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK398","v":0},{"$f":"HLOOKUP(CL397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL398","v":0},{"$f":"HLOOKUP(CM397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ407:DJ407))","v":0},{"$f":"HLOOKUP(CQ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ398","v":0},{"$f":"HLOOKUP(CR397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR398","v":0},{"$f":"HLOOKUP(CS397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS398","v":0},{"$f":"HLOOKUP(CT397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT398","v":0},{"$f":"HLOOKUP(CU397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU398","v":0},{"$f":"HLOOKUP(CV397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV398","v":0},{"$f":"HLOOKUP(CW397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW398","v":0},{"$f":"HLOOKUP(CX397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX398","v":0},{"$f":"HLOOKUP(CY397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY398","v":0},{"$f":"HLOOKUP(CZ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ398","v":0},{"$f":"HLOOKUP(DA397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA398","v":0},{"$f":"HLOOKUP(DB397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB398","v":0},{"$f":"HLOOKUP(DC397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC398","v":0},{"$f":"HLOOKUP(DD397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD398","v":0},{"$f":"HLOOKUP(DE397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE398","v":0},{"$f":"HLOOKUP(DF397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF398","v":0},{"$f":"HLOOKUP(DG397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG398","v":0},{"$f":"HLOOKUP(DH397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH398","v":0},{"$f":"HLOOKUP(DI397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI398","v":0},{"$f":"HLOOKUP(DJ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN407:EG407))","v":0},{"$f":"HLOOKUP(DN397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN398","v":0},{"$f":"HLOOKUP(DO397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO398","v":0},{"$f":"HLOOKUP(DP397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP398","v":0},{"$f":"HLOOKUP(DQ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ398","v":0},{"$f":"HLOOKUP(DR397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR398","v":0},{"$f":"HLOOKUP(DS397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS398","v":0},{"$f":"HLOOKUP(DT397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT398","v":0},{"$f":"HLOOKUP(DU397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU398","v":0},{"$f":"HLOOKUP(DV397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV398","v":0},{"$f":"HLOOKUP(DW397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW398","v":0},{"$f":"HLOOKUP(DX397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX398","v":0},{"$f":"HLOOKUP(DY397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY398","v":0},{"$f":"HLOOKUP(DZ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ398","v":0},{"$f":"HLOOKUP(EA397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA398","v":0},{"$f":"HLOOKUP(EB397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB398","v":0},{"$f":"HLOOKUP(EC397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC398","v":0},{"$f":"HLOOKUP(ED397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED398","v":0},{"$f":"HLOOKUP(EE397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE398","v":0},{"$f":"HLOOKUP(EF397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF398","v":0},{"$f":"HLOOKUP(EG397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK407:FD407))","v":0},{"$f":"HLOOKUP(EK397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK398","v":0},{"$f":"HLOOKUP(EL397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL398","v":0},{"$f":"HLOOKUP(EM397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM398","v":0},{"$f":"HLOOKUP(EN397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN398","v":0},{"$f":"HLOOKUP(EO397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO398","v":0},{"$f":"HLOOKUP(EP397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP398","v":0},{"$f":"HLOOKUP(EQ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ398","v":0},{"$f":"HLOOKUP(ER397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER398","v":0},{"$f":"HLOOKUP(ES397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES398","v":0},{"$f":"HLOOKUP(ET397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET398","v":0},{"$f":"HLOOKUP(EU397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU398","v":0},{"$f":"HLOOKUP(EV397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV398","v":0},{"$f":"HLOOKUP(EW397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW398","v":0},{"$f":"HLOOKUP(EX397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX398","v":0},{"$f":"HLOOKUP(EY397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY398","v":0},{"$f":"HLOOKUP(EZ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ398","v":0},{"$f":"HLOOKUP(FA397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA398","v":0},{"$f":"HLOOKUP(FB397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB398","v":0},{"$f":"HLOOKUP(FC397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC398","v":0},{"$f":"HLOOKUP(FD397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX407:IQ407))","v":758199.7041888237},{"$f":"HLOOKUP(HX397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX398","v":650844.95943851955},{"$f":"HLOOKUP(HY397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY398","v":663861.85862729},{"$f":"HLOOKUP(HZ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ398","v":677139.09579983575},{"$f":"HLOOKUP(IA397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA398","v":690681.87771583244},{"$f":"HLOOKUP(IB397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB398","v":704495.5152701491},{"$f":"HLOOKUP(IC397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC398","v":718585.42557555216},{"$f":"HLOOKUP(ID397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID398","v":732957.13408706314},{"$f":"HLOOKUP(IE397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE398","v":747616.27676880441},{"$f":"HLOOKUP(IF397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF398","v":762568.6023041805},{"$f":"HLOOKUP(IG397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG398","v":777819.97435026395},{"$f":"HLOOKUP(IH397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH398","v":793376.37383726926},{"$f":"HLOOKUP(II397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II398","v":809243.90131401469},{"$f":"HLOOKUP(IJ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ398","v":825428.779340295},{"$f":"HLOOKUP(IK397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK398","v":841937.35492710094},{"$f":"HLOOKUP(IL397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL398","v":858776.10202564299},{"$f":"HLOOKUP(IM397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM398","v":875951.62406615599},{"$f":"HLOOKUP(IN397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN398","v":893470.6565474791},{"$f":"HLOOKUP(IO397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO398","v":911340.0696784287},{"$f":"HLOOKUP(IP397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP398","v":929566.87107199722},{"$f":"HLOOKUP(IQ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ398","v":948158.20849343715},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU407:JN407))","v":505466.4694592157},{"$f":"HLOOKUP(IU397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU398","v":433896.6396256797},{"$f":"HLOOKUP(IV397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV398","v":442574.57241819333},{"$f":"HLOOKUP(IW397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW398","v":451426.06386655715},{"$f":"HLOOKUP(IX397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX398","v":460454.58514388825},{"$f":"HLOOKUP(IY397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY398","v":469663.67684676603},{"$f":"HLOOKUP(IZ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ398","v":479056.95038370142},{"$f":"HLOOKUP(JA397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA398","v":488638.08939137543},{"$f":"HLOOKUP(JB397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB398","v":498410.8511792029},{"$f":"HLOOKUP(JC397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC398","v":508379.06820278702},{"$f":"HLOOKUP(JD397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD398","v":518546.64956684271},{"$f":"HLOOKUP(JE397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE398","v":528917.58255817962},{"$f":"HLOOKUP(JF397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF398","v":539495.93420934316},{"$f":"HLOOKUP(JG397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG398","v":550285.85289353004},{"$f":"HLOOKUP(JH397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH398","v":561291.56995140063},{"$f":"HLOOKUP(JI397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI398","v":572517.4013504287},{"$f":"HLOOKUP(JJ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ398","v":583967.74937743729},{"$f":"HLOOKUP(JK397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK398","v":595647.10436498595},{"$f":"HLOOKUP(JL397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL398","v":607560.04645228584},{"$f":"HLOOKUP(JM397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM398","v":619711.2473813314},{"$f":"HLOOKUP(JN397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN398","v":632105.4723289581},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR407:KK407))","v":758199.7041888237},{"$f":"HLOOKUP(JR397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR398","v":650844.95943851955},{"$f":"HLOOKUP(JS397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS398","v":663861.85862729},{"$f":"HLOOKUP(JT397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT398","v":677139.09579983575},{"$f":"HLOOKUP(JU397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU398","v":690681.87771583244},{"$f":"HLOOKUP(JV397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV398","v":704495.5152701491},{"$f":"HLOOKUP(JW397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW398","v":718585.42557555216},{"$f":"HLOOKUP(JX397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX398","v":732957.13408706314},{"$f":"HLOOKUP(JY397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY398","v":747616.27676880429},{"$f":"HLOOKUP(JZ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ398","v":762568.6023041805},{"$f":"HLOOKUP(KA397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA398","v":777819.97435026406},{"$f":"HLOOKUP(KB397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB398","v":793376.37383726938},{"$f":"HLOOKUP(KC397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC398","v":809243.90131401469},{"$f":"HLOOKUP(KD397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD398","v":825428.779340295},{"$f":"HLOOKUP(KE397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE398","v":841937.35492710094},{"$f":"HLOOKUP(KF397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF398","v":858776.10202564299},{"$f":"HLOOKUP(KG397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG398","v":875951.62406615599},{"$f":"HLOOKUP(KH397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH398","v":893470.65654747898},{"$f":"HLOOKUP(KI397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI398","v":911340.0696784287},{"$f":"HLOOKUP(KJ397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ398","v":929566.8710719971},{"$f":"HLOOKUP(KK397,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK398","v":948158.20849343715}]
[]
["Fixed $/kWh",{"$f":"B405/'Resource Options'!$K$28/1000","v":63.44111429256796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Y405/'Resource Options'!$K$29/1000","v":62.187399751454535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AV405/'Resource Options'!$K$30/1000","v":56.679362923126604},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BS405/'Resource Options'!$K$31/1000","v":52.145013889276484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CP405/'Resource Options'!$K$32/1000","v":45.343490338501255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DM405/'Resource Options'!$K$33/1000","v":58.798876786852297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EJ405/'Resource Options'!$K$34/1000","v":69.412936399427181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HW405/'Resource Options'!$K$37/1000","v":22.027175934303596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IT405/'Resource Options'!$K$38/1000","v":33.906800538098636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"JQ405/'Resource Options'!$K$39/1000","v":23.545189096727245}]
[]
[{"$f":"C420&\" \"&'Resource Options'!$B$28","v":"2040 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z420&\" \"&'Resource Options'!$B$29","v":"2040 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW420&\" \"&'Resource Options'!$B$30","v":"2040 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT420&\" \"&'Resource Options'!$B$31","v":"2040 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ420&\" \"&'Resource Options'!$B$32","v":"2040 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN420&\" \"&'Resource Options'!$B$33","v":"2040 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK420&\" \"&'Resource Options'!$B$34","v":"2040 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX420&\" \"&'Resource Options'!$B$37","v":"2040 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU420&\" \"&'Resource Options'!$B$38","v":"2040 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR420&\" \"&'Resource Options'!$B$39","v":"2040 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C424:V424))","v":467383.37929448026},{"$f":"HLOOKUP(C420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":401205.79691415583},{"$f":"HLOOKUP(D420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":409229.91285243904},{"$f":"HLOOKUP(E420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":417414.51110948774},{"$f":"HLOOKUP(F420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":425762.80133167759},{"$f":"HLOOKUP(G420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":434278.05735831108},{"$f":"HLOOKUP(H420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":442963.61850547726},{"$f":"HLOOKUP(I420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":451822.89087558683},{"$f":"HLOOKUP(J420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":460859.34869309858},{"$f":"HLOOKUP(K420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":470076.53566696058},{"$f":"HLOOKUP(L420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":479478.0663802998},{"$f":"HLOOKUP(M420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":489067.62770790572},{"$f":"HLOOKUP(N420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":498848.98026206385},{"$f":"HLOOKUP(O420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":508825.95986730518},{"$f":"HLOOKUP(P420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":519002.47906465118},{"$f":"HLOOKUP(Q420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":529382.52864594443},{"$f":"HLOOKUP(R420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":539970.17921886325},{"$f":"HLOOKUP(S420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":550769.58280324051},{"$f":"HLOOKUP(T420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":561784.97445930529},{"$f":"HLOOKUP(U420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":573020.67394849146},{"$f":"HLOOKUP(V420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":584481.08742746129},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z424:AS424))","v":917456.2630595353},{"$f":"HLOOKUP(Z420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":787552.11986852821},{"$f":"HLOOKUP(AA420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":803303.16226589889},{"$f":"HLOOKUP(AB420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":819369.22551121691},{"$f":"HLOOKUP(AC420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":835756.61002144101},{"$f":"HLOOKUP(AD420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":852471.74222186976},{"$f":"HLOOKUP(AE420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":869521.17706630728},{"$f":"HLOOKUP(AF420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":886911.60060763371},{"$f":"HLOOKUP(AG420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":904649.83261978615},{"$f":"HLOOKUP(AH420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":922742.82927218161},{"$f":"HLOOKUP(AI420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":941197.68585762568},{"$f":"HLOOKUP(AJ420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":960021.63957477803},{"$f":"HLOOKUP(AK420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":979222.07236627338},{"$f":"HLOOKUP(AL420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":998806.51381359913},{"$f":"HLOOKUP(AM420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1018782.6440898711},{"$f":"HLOOKUP(AN420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1039158.2969716685},{"$f":"HLOOKUP(AO420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1059941.462911102},{"$f":"HLOOKUP(AP420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1081140.2921693239},{"$f":"HLOOKUP(AQ420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1102763.0980127102},{"$f":"HLOOKUP(AR420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1124818.3599729647},{"$f":"HLOOKUP(AS420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1147314.7271724241},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW424:BP424))","v":1937574.7380160741},{"$f":"HLOOKUP(AW420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1802082.7044727504},{"$f":"AW424*(1+'Fixed O&M'!$A$28)","v":1802082.7044727504},{"$f":"AX424*(1+'Fixed O&M'!$A$28)","v":1802082.7044727504},{"$f":"AY424*(1+'Fixed O&M'!$A$28)","v":1802082.7044727504},{"$f":"AZ424*(1+'Fixed O&M'!$A$28)","v":1802082.7044727504},{"$f":"BA424*(1+'Fixed O&M'!$A$28)","v":1802082.7044727504},{"$f":"BB424*(1+'Fixed O&M'!$A$28)","v":1802082.7044727504},{"$f":"BC424*(1+'Fixed O&M'!$A$28)","v":1802082.7044727504},{"$f":"BD424*(1+'Fixed O&M'!$A$28)","v":1802082.7044727504},{"$f":"BE424*(1+'Fixed O&M'!$A$28)","v":1802082.7044727504},{"$f":"HLOOKUP(BG420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":2196728.7611213438},{"$f":"BG424*(1+'Fixed O&M'!$A$28)","v":2196728.7611213438},{"$f":"BH424*(1+'Fixed O&M'!$A$28)","v":2196728.7611213438},{"$f":"BI424*(1+'Fixed O&M'!$A$28)","v":2196728.7611213438},{"$f":"BJ424*(1+'Fixed O&M'!$A$28)","v":2196728.7611213438},{"$f":"BK424*(1+'Fixed O&M'!$A$28)","v":2196728.7611213438},{"$f":"BL424*(1+'Fixed O&M'!$A$28)","v":2196728.7611213438},{"$f":"BM424*(1+'Fixed O&M'!$A$28)","v":2196728.7611213438},{"$f":"BN424*(1+'Fixed O&M'!$A$28)","v":2196728.7611213438},{"$f":"BO424*(1+'Fixed O&M'!$A$28)","v":2196728.7611213438},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT424:CM424))","v":3565137.517949577},{"$f":"HLOOKUP(BT420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":3315832.1762298611},{"$f":"BT424*(1+'Fixed O&M'!$A$29)","v":3315832.1762298611},{"$f":"BU424*(1+'Fixed O&M'!$A$29)","v":3315832.1762298611},{"$f":"BV424*(1+'Fixed O&M'!$A$29)","v":3315832.1762298611},{"$f":"BW424*(1+'Fixed O&M'!$A$29)","v":3315832.1762298611},{"$f":"BX424*(1+'Fixed O&M'!$A$29)","v":3315832.1762298611},{"$f":"BY424*(1+'Fixed O&M'!$A$29)","v":3315832.1762298611},{"$f":"BZ424*(1+'Fixed O&M'!$A$29)","v":3315832.1762298611},{"$f":"CA424*(1+'Fixed O&M'!$A$29)","v":3315832.1762298611},{"$f":"CB424*(1+'Fixed O&M'!$A$29)","v":3315832.1762298611},{"$f":"HLOOKUP(CD420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":4041980.9204632728},{"$f":"CD424*(1+'Fixed O&M'!$A$29)","v":4041980.9204632728},{"$f":"CE424*(1+'Fixed O&M'!$A$29)","v":4041980.9204632728},{"$f":"CF424*(1+'Fixed O&M'!$A$29)","v":4041980.9204632728},{"$f":"CG424*(1+'Fixed O&M'!$A$29)","v":4041980.9204632728},{"$f":"CH424*(1+'Fixed O&M'!$A$29)","v":4041980.9204632728},{"$f":"CI424*(1+'Fixed O&M'!$A$29)","v":4041980.9204632728},{"$f":"CJ424*(1+'Fixed O&M'!$A$29)","v":4041980.9204632728},{"$f":"CK424*(1+'Fixed O&M'!$A$29)","v":4041980.9204632728},{"$f":"CL424*(1+'Fixed O&M'!$A$29)","v":4041980.9204632728},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ424:DJ424))","v":6200239.1616514334},{"$f":"HLOOKUP(CQ420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":5766664.6543128006},{"$f":"CQ424*(1+'Fixed O&M'!$A$30)","v":5766664.6543128006},{"$f":"CR424*(1+'Fixed O&M'!$A$30)","v":5766664.6543128006},{"$f":"CS424*(1+'Fixed O&M'!$A$30)","v":5766664.6543128006},{"$f":"CT424*(1+'Fixed O&M'!$A$30)","v":5766664.6543128006},{"$f":"CU424*(1+'Fixed O&M'!$A$30)","v":5766664.6543128006},{"$f":"CV424*(1+'Fixed O&M'!$A$30)","v":5766664.6543128006},{"$f":"CW424*(1+'Fixed O&M'!$A$30)","v":5766664.6543128006},{"$f":"CX424*(1+'Fixed O&M'!$A$30)","v":5766664.6543128006},{"$f":"CY424*(1+'Fixed O&M'!$A$30)","v":5766664.6543128006},{"$f":"HLOOKUP(DA420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":7029532.0355882999},{"$f":"DA424*(1+'Fixed O&M'!$A$30)","v":7029532.0355882999},{"$f":"DB424*(1+'Fixed O&M'!$A$30)","v":7029532.0355882999},{"$f":"DC424*(1+'Fixed O&M'!$A$30)","v":7029532.0355882999},{"$f":"DD424*(1+'Fixed O&M'!$A$30)","v":7029532.0355882999},{"$f":"DE424*(1+'Fixed O&M'!$A$30)","v":7029532.0355882999},{"$f":"DF424*(1+'Fixed O&M'!$A$30)","v":7029532.0355882999},{"$f":"DG424*(1+'Fixed O&M'!$A$30)","v":7029532.0355882999},{"$f":"DH424*(1+'Fixed O&M'!$A$30)","v":7029532.0355882999},{"$f":"DI424*(1+'Fixed O&M'!$A$30)","v":7029532.0355882999},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN424:EG424))","v":2473271.6697576842},{"$f":"HLOOKUP(DN420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2123077.0609519952},{"$f":"HLOOKUP(DO420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2165538.6021710346},{"$f":"HLOOKUP(DP420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2208849.3742144555},{"$f":"HLOOKUP(DQ420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2253026.3616987444},{"$f":"HLOOKUP(DR420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2298086.8889327194},{"$f":"HLOOKUP(DS420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2344048.6267113737},{"$f":"HLOOKUP(DT420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2390929.5992456013},{"$f":"HLOOKUP(DU420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2438748.1912305132},{"$f":"HLOOKUP(DV420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2487523.1550551234},{"$f":"HLOOKUP(DW420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2537273.6181562259},{"$f":"HLOOKUP(DX420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2588019.0905193505},{"$f":"HLOOKUP(DY420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2639779.4723297376},{"$f":"HLOOKUP(DZ420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2692575.0617763326},{"$f":"HLOOKUP(EA420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2746426.5630118595},{"$f":"HLOOKUP(EB420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2801355.0942720962},{"$f":"HLOOKUP(EC420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2857382.1961575388},{"$f":"HLOOKUP(ED420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2914529.8400806892},{"$f":"HLOOKUP(EE420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2972820.4368823031},{"$f":"HLOOKUP(EF420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3032276.845619949},{"$f":"HLOOKUP(EG420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3092922.3825323484},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK424:FD424))","v":2782445.7751609827},{"$f":"HLOOKUP(EK420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2388474.6956107086},{"$f":"HLOOKUP(EL420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2436244.189522923},{"$f":"HLOOKUP(EM420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2484969.0733133811},{"$f":"HLOOKUP(EN420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2534668.4547796492},{"$f":"HLOOKUP(EO420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2585361.8238752419},{"$f":"HLOOKUP(EP420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2637069.0603527469},{"$f":"HLOOKUP(EQ420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2689810.4415598018},{"$f":"HLOOKUP(ER420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2743606.650390998},{"$f":"HLOOKUP(ES420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2798478.7833988178},{"$f":"HLOOKUP(ET420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2854448.3590667942},{"$f":"HLOOKUP(EU420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2911537.3262481298},{"$f":"HLOOKUP(EV420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2969768.072773092},{"$f":"HLOOKUP(EW420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3029163.4342285544},{"$f":"HLOOKUP(EX420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3089746.7029131255},{"$f":"HLOOKUP(EY420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3151541.636971388},{"$f":"HLOOKUP(EZ420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3214572.4697108162},{"$f":"HLOOKUP(FA420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3278863.9191050325},{"$f":"HLOOKUP(FB420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3344441.1974871326},{"$f":"HLOOKUP(FC420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3411330.0214368757},{"$f":"HLOOKUP(FD420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3479556.6218656134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX424:IQ424))","v":1103976.8523890919},{"$f":"HLOOKUP(HX420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":947662.95178519585},{"$f":"HLOOKUP(HY420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":966616.21082089993},{"$f":"HLOOKUP(HZ420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":985948.5350373179},{"$f":"HLOOKUP(IA420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1005667.5057380643},{"$f":"HLOOKUP(IB420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1025780.8558528257},{"$f":"HLOOKUP(IC420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1046296.4729698822},{"$f":"HLOOKUP(ID420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1067222.4024292799},{"$f":"HLOOKUP(IE420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1088566.8504778652},{"$f":"HLOOKUP(IF420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1110338.1874874225},{"$f":"HLOOKUP(IG420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1132544.951237171},{"$f":"HLOOKUP(IH420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1155195.8502619145},{"$f":"HLOOKUP(II420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1178299.7672671527},{"$f":"HLOOKUP(IJ420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1201865.762612496},{"$f":"HLOOKUP(IK420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1225903.0778647459},{"$f":"HLOOKUP(IL420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1250421.1394220409},{"$f":"HLOOKUP(IM420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1275429.5622104816},{"$f":"HLOOKUP(IN420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1300938.1534546912},{"$f":"HLOOKUP(IO420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1326956.9165237851},{"$f":"HLOOKUP(IP420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1353496.0548542608},{"$f":"HLOOKUP(IQ420,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1380565.9759513461},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU424:JN424))","v":2650236.8655549972},{"$f":"HLOOKUP(IU420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(IV420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(IW420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(IX420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(IY420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(IZ420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(JA420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},{"$f":"HLOOKUP(JB420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2613243.1957375333},{"$f":"HLOOKUP(JC420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2665508.0596522838},{"$f":"HLOOKUP(JD420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2718818.2208453296},{"$f":"HLOOKUP(JE420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2773194.5852622362},{"$f":"HLOOKUP(JF420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2828658.476967481},{"$f":"HLOOKUP(JG420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2885231.6465068306},{"$f":"HLOOKUP(JH420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2942936.2794369673},{"$f":"HLOOKUP(JI420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3001795.0050257067},{"$f":"HLOOKUP(JJ420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3061830.905126221},{"$f":"HLOOKUP(JK420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3123067.5232287454},{"$f":"HLOOKUP(JL420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3185528.8736933204},{"$f":"HLOOKUP(JM420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3249239.4511671867},{"$f":"HLOOKUP(JN420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3314224.2401905307},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR424:KK424))","v":2650236.8655549972},{"$f":"HLOOKUP(JR420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2274985.4632428619},{"$f":"HLOOKUP(JS420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2320485.1725077191},{"$f":"HLOOKUP(JT420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(JU420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(JV420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(JW420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(JX420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},{"$f":"HLOOKUP(JY420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2613243.1957375333},{"$f":"HLOOKUP(JZ420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2665508.0596522838},{"$f":"HLOOKUP(KA420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2718818.2208453296},{"$f":"HLOOKUP(KB420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2773194.5852622362},{"$f":"HLOOKUP(KC420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2828658.476967481},{"$f":"HLOOKUP(KD420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2885231.6465068306},{"$f":"HLOOKUP(KE420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2942936.2794369673},{"$f":"HLOOKUP(KF420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3001795.0050257067},{"$f":"HLOOKUP(KG420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3061830.905126221},{"$f":"HLOOKUP(KH420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3123067.5232287454},{"$f":"HLOOKUP(KI420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3185528.8736933204},{"$f":"HLOOKUP(KJ420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3249239.4511671867},{"$f":"HLOOKUP(KK420,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3314224.2401905307}]
["Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C426:V426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z426:AS426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW426:BP426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT426:CM426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ426:DJ426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN426:EG426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK426:FD426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX426:IQ426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU426:JN426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR426:KK426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C430:V430))","v":0},{"$f":"HLOOKUP(C420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C421","v":0},{"$f":"HLOOKUP(D420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D421","v":0},{"$f":"HLOOKUP(E420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E421","v":0},{"$f":"HLOOKUP(F420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F421","v":0},{"$f":"HLOOKUP(G420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G421","v":0},{"$f":"HLOOKUP(H420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H421","v":0},{"$f":"HLOOKUP(I420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I421","v":0},{"$f":"HLOOKUP(J420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J421","v":0},{"$f":"HLOOKUP(K420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K421","v":0},{"$f":"HLOOKUP(L420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L421","v":0},{"$f":"HLOOKUP(M420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M421","v":0},{"$f":"HLOOKUP(N420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N421","v":0},{"$f":"HLOOKUP(O420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O421","v":0},{"$f":"HLOOKUP(P420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P421","v":0},{"$f":"HLOOKUP(Q420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q421","v":0},{"$f":"HLOOKUP(R420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R421","v":0},{"$f":"HLOOKUP(S420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S421","v":0},{"$f":"HLOOKUP(T420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T421","v":0},{"$f":"HLOOKUP(U420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U421","v":0},{"$f":"HLOOKUP(V420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V421","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z430:AS430))","v":0},{"$f":"HLOOKUP(Z420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z421","v":0},{"$f":"HLOOKUP(AA420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA421","v":0},{"$f":"HLOOKUP(AB420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB421","v":0},{"$f":"HLOOKUP(AC420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC421","v":0},{"$f":"HLOOKUP(AD420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD421","v":0},{"$f":"HLOOKUP(AE420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE421","v":0},{"$f":"HLOOKUP(AF420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF421","v":0},{"$f":"HLOOKUP(AG420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG421","v":0},{"$f":"HLOOKUP(AH420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH421","v":0},{"$f":"HLOOKUP(AI420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI421","v":0},{"$f":"HLOOKUP(AJ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ421","v":0},{"$f":"HLOOKUP(AK420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK421","v":0},{"$f":"HLOOKUP(AL420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL421","v":0},{"$f":"HLOOKUP(AM420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM421","v":0},{"$f":"HLOOKUP(AN420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN421","v":0},{"$f":"HLOOKUP(AO420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO421","v":0},{"$f":"HLOOKUP(AP420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP421","v":0},{"$f":"HLOOKUP(AQ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ421","v":0},{"$f":"HLOOKUP(AR420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR421","v":0},{"$f":"HLOOKUP(AS420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS421","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW430:BP430))","v":0},{"$f":"HLOOKUP(AW420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW421","v":0},{"$f":"HLOOKUP(AX420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX421","v":0},{"$f":"HLOOKUP(AY420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY421","v":0},{"$f":"HLOOKUP(AZ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ421","v":0},{"$f":"HLOOKUP(BA420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA421","v":0},{"$f":"HLOOKUP(BB420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB421","v":0},{"$f":"HLOOKUP(BC420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC421","v":0},{"$f":"HLOOKUP(BD420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD421","v":0},{"$f":"HLOOKUP(BE420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE421","v":0},{"$f":"HLOOKUP(BF420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF421","v":0},{"$f":"HLOOKUP(BG420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG421","v":0},{"$f":"HLOOKUP(BH420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH421","v":0},{"$f":"HLOOKUP(BI420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI421","v":0},{"$f":"HLOOKUP(BJ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ421","v":0},{"$f":"HLOOKUP(BK420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK421","v":0},{"$f":"HLOOKUP(BL420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL421","v":0},{"$f":"HLOOKUP(BM420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM421","v":0},{"$f":"HLOOKUP(BN420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN421","v":0},{"$f":"HLOOKUP(BO420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO421","v":0},{"$f":"HLOOKUP(BP420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP421","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT430:CM430))","v":0},{"$f":"HLOOKUP(BT420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT421","v":0},{"$f":"HLOOKUP(BU420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU421","v":0},{"$f":"HLOOKUP(BV420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV421","v":0},{"$f":"HLOOKUP(BW420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW421","v":0},{"$f":"HLOOKUP(BX420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX421","v":0},{"$f":"HLOOKUP(BY420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY421","v":0},{"$f":"HLOOKUP(BZ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ421","v":0},{"$f":"HLOOKUP(CA420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA421","v":0},{"$f":"HLOOKUP(CB420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB421","v":0},{"$f":"HLOOKUP(CC420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC421","v":0},{"$f":"HLOOKUP(CD420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD421","v":0},{"$f":"HLOOKUP(CE420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE421","v":0},{"$f":"HLOOKUP(CF420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF421","v":0},{"$f":"HLOOKUP(CG420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG421","v":0},{"$f":"HLOOKUP(CH420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH421","v":0},{"$f":"HLOOKUP(CI420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI421","v":0},{"$f":"HLOOKUP(CJ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ421","v":0},{"$f":"HLOOKUP(CK420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK421","v":0},{"$f":"HLOOKUP(CL420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL421","v":0},{"$f":"HLOOKUP(CM420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM421","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ430:DJ430))","v":0},{"$f":"HLOOKUP(CQ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ421","v":0},{"$f":"HLOOKUP(CR420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR421","v":0},{"$f":"HLOOKUP(CS420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS421","v":0},{"$f":"HLOOKUP(CT420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT421","v":0},{"$f":"HLOOKUP(CU420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU421","v":0},{"$f":"HLOOKUP(CV420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV421","v":0},{"$f":"HLOOKUP(CW420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW421","v":0},{"$f":"HLOOKUP(CX420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX421","v":0},{"$f":"HLOOKUP(CY420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY421","v":0},{"$f":"HLOOKUP(CZ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ421","v":0},{"$f":"HLOOKUP(DA420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA421","v":0},{"$f":"HLOOKUP(DB420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB421","v":0},{"$f":"HLOOKUP(DC420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC421","v":0},{"$f":"HLOOKUP(DD420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD421","v":0},{"$f":"HLOOKUP(DE420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE421","v":0},{"$f":"HLOOKUP(DF420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF421","v":0},{"$f":"HLOOKUP(DG420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG421","v":0},{"$f":"HLOOKUP(DH420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH421","v":0},{"$f":"HLOOKUP(DI420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI421","v":0},{"$f":"HLOOKUP(DJ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ421","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN430:EG430))","v":0},{"$f":"HLOOKUP(DN420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN421","v":0},{"$f":"HLOOKUP(DO420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO421","v":0},{"$f":"HLOOKUP(DP420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP421","v":0},{"$f":"HLOOKUP(DQ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ421","v":0},{"$f":"HLOOKUP(DR420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR421","v":0},{"$f":"HLOOKUP(DS420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS421","v":0},{"$f":"HLOOKUP(DT420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT421","v":0},{"$f":"HLOOKUP(DU420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU421","v":0},{"$f":"HLOOKUP(DV420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV421","v":0},{"$f":"HLOOKUP(DW420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW421","v":0},{"$f":"HLOOKUP(DX420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX421","v":0},{"$f":"HLOOKUP(DY420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY421","v":0},{"$f":"HLOOKUP(DZ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ421","v":0},{"$f":"HLOOKUP(EA420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA421","v":0},{"$f":"HLOOKUP(EB420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB421","v":0},{"$f":"HLOOKUP(EC420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC421","v":0},{"$f":"HLOOKUP(ED420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED421","v":0},{"$f":"HLOOKUP(EE420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE421","v":0},{"$f":"HLOOKUP(EF420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF421","v":0},{"$f":"HLOOKUP(EG420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG421","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK430:FD430))","v":0},{"$f":"HLOOKUP(EK420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK421","v":0},{"$f":"HLOOKUP(EL420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL421","v":0},{"$f":"HLOOKUP(EM420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM421","v":0},{"$f":"HLOOKUP(EN420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN421","v":0},{"$f":"HLOOKUP(EO420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO421","v":0},{"$f":"HLOOKUP(EP420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP421","v":0},{"$f":"HLOOKUP(EQ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ421","v":0},{"$f":"HLOOKUP(ER420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER421","v":0},{"$f":"HLOOKUP(ES420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES421","v":0},{"$f":"HLOOKUP(ET420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET421","v":0},{"$f":"HLOOKUP(EU420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU421","v":0},{"$f":"HLOOKUP(EV420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV421","v":0},{"$f":"HLOOKUP(EW420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW421","v":0},{"$f":"HLOOKUP(EX420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX421","v":0},{"$f":"HLOOKUP(EY420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY421","v":0},{"$f":"HLOOKUP(EZ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ421","v":0},{"$f":"HLOOKUP(FA420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA421","v":0},{"$f":"HLOOKUP(FB420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB421","v":0},{"$f":"HLOOKUP(FC420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC421","v":0},{"$f":"HLOOKUP(FD420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD421","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX430:IQ430))","v":773363.69827259996},{"$f":"HLOOKUP(HX420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX421","v":663861.85862729},{"$f":"HLOOKUP(HY420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY421","v":677139.09579983575},{"$f":"HLOOKUP(HZ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ421","v":690681.87771583244},{"$f":"HLOOKUP(IA420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA421","v":704495.5152701491},{"$f":"HLOOKUP(IB420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB421","v":718585.42557555216},{"$f":"HLOOKUP(IC420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC421","v":732957.13408706314},{"$f":"HLOOKUP(ID420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID421","v":747616.27676880441},{"$f":"HLOOKUP(IE420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE421","v":762568.6023041805},{"$f":"HLOOKUP(IF420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF421","v":777819.97435026395},{"$f":"HLOOKUP(IG420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG421","v":793376.37383726926},{"$f":"HLOOKUP(IH420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH421","v":809243.90131401469},{"$f":"HLOOKUP(II420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II421","v":825428.779340295},{"$f":"HLOOKUP(IJ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ421","v":841937.35492710094},{"$f":"HLOOKUP(IK420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK421","v":858776.10202564299},{"$f":"HLOOKUP(IL420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL421","v":875951.62406615599},{"$f":"HLOOKUP(IM420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM421","v":893470.6565474791},{"$f":"HLOOKUP(IN420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN421","v":911340.0696784287},{"$f":"HLOOKUP(IO420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO421","v":929566.87107199722},{"$f":"HLOOKUP(IP420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP421","v":948158.20849343715},{"$f":"HLOOKUP(IQ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ421","v":967121.37266330596},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU430:JN430))","v":515575.79884840018},{"$f":"HLOOKUP(IU420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU421","v":442574.57241819333},{"$f":"HLOOKUP(IV420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV421","v":451426.06386655715},{"$f":"HLOOKUP(IW420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW421","v":460454.58514388825},{"$f":"HLOOKUP(IX420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX421","v":469663.67684676603},{"$f":"HLOOKUP(IY420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY421","v":479056.95038370142},{"$f":"HLOOKUP(IZ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ421","v":488638.08939137543},{"$f":"HLOOKUP(JA420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA421","v":498410.8511792029},{"$f":"HLOOKUP(JB420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB421","v":508379.06820278702},{"$f":"HLOOKUP(JC420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC421","v":518546.64956684271},{"$f":"HLOOKUP(JD420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD421","v":528917.58255817962},{"$f":"HLOOKUP(JE420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE421","v":539495.93420934316},{"$f":"HLOOKUP(JF420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF421","v":550285.85289353004},{"$f":"HLOOKUP(JG420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG421","v":561291.56995140063},{"$f":"HLOOKUP(JH420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH421","v":572517.4013504287},{"$f":"HLOOKUP(JI420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI421","v":583967.74937743729},{"$f":"HLOOKUP(JJ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ421","v":595647.10436498595},{"$f":"HLOOKUP(JK420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK421","v":607560.04645228584},{"$f":"HLOOKUP(JL420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL421","v":619711.2473813314},{"$f":"HLOOKUP(JM420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM421","v":632105.4723289581},{"$f":"HLOOKUP(JN420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN421","v":644747.58177553723},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR430:KK430))","v":773363.69827259996},{"$f":"HLOOKUP(JR420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR421","v":663861.85862729},{"$f":"HLOOKUP(JS420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS421","v":677139.09579983575},{"$f":"HLOOKUP(JT420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT421","v":690681.87771583244},{"$f":"HLOOKUP(JU420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU421","v":704495.5152701491},{"$f":"HLOOKUP(JV420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV421","v":718585.42557555216},{"$f":"HLOOKUP(JW420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW421","v":732957.13408706314},{"$f":"HLOOKUP(JX420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX421","v":747616.27676880429},{"$f":"HLOOKUP(JY420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY421","v":762568.6023041805},{"$f":"HLOOKUP(JZ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ421","v":777819.97435026406},{"$f":"HLOOKUP(KA420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA421","v":793376.37383726938},{"$f":"HLOOKUP(KB420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB421","v":809243.90131401469},{"$f":"HLOOKUP(KC420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC421","v":825428.779340295},{"$f":"HLOOKUP(KD420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD421","v":841937.35492710094},{"$f":"HLOOKUP(KE420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE421","v":858776.10202564299},{"$f":"HLOOKUP(KF420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF421","v":875951.62406615599},{"$f":"HLOOKUP(KG420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG421","v":893470.65654747898},{"$f":"HLOOKUP(KH420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH421","v":911340.0696784287},{"$f":"HLOOKUP(KI420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI421","v":929566.8710719971},{"$f":"HLOOKUP(KJ420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ421","v":948158.20849343715},{"$f":"HLOOKUP(KK420,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK421","v":967121.37266330584}]
["Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C433:V433))","v":393994.1217690272},{"$f":"SUM(C430:C432)","v":328645.99182256474},{"$f":"SUM(D430:D432)","v":349742.43600172072},351995.94269797782,357085.41412163345,423939.097355732,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z433:AS433))","v":787988.2435380544},{"$f":"SUM(Z430:Z432)","v":657291.98364512948},{"$f":"SUM(AA430:AA432)","v":699484.87200344144},703991.88539595564,714170.82824326691,847878.19471146399,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW433:BP433))","v":2022737.678724916},{"$f":"SUM(AW430:AW432)","v":1687245.0473033458},1795552.6848302628,1807122.0272440827,1833251.0099994573,2176473.044460231,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT433:CM433))","v":4045475.3574498319},{"$f":"SUM(BT430:BT432)","v":3374490.0946066915},3591105.3696605256,3614244.0544881653,3666502.0199989146,4352946.0889204619,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ433:DJ433))","v":8090950.7148996638},{"$f":"SUM(CQ430:CQ432)","v":6748980.189213383},7182210.7393210512,7228488.1089763306,7333004.0399978291,8705892.1778409239,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN433:EG433))","v":2286573.0281238179},{"$f":"SUM(DN430:DN432)","v":1907320.488255956},2029755.2089385581,2042833.5960150498,2072370.7069559081,2460360.8328680876,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK433:FD433))","v":2339340.0980035979},{"$f":"SUM(EK430:EK432)","v":1951335.576446478},2076595.713760217,2089975.9097692436,2120194.6463471982,2517138.3905496583,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX433:IQ433))","v":795910.34353203955},{"$f":"SUM(HX430:HX432)","v":683216.08725371002},{"$f":"SUM(HY430:HY432)","v":696880.40899878414},710818.01717875979,725034.37752233504,739535.06507278176,754325.76637423737,769412.28170172218,784800.52733575657,800496.53788247157,816506.46864012105,832836.5980129235,849493.32997318194,866483.19657264568,883812.86050409859,901489.11771418073,919518.90006846434,937909.27806983364,956667.46363123017,975800.81290385476,995316.82916193199,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU433:JN433))","v":530606.89568802621},{"$f":"SUM(IU430:IU432)","v":455477.39150247333},{"$f":"SUM(IV430:IV432)","v":464586.93933252274},473878.67811917316,483356.25168155663,493023.37671518786,502883.84424949158,512941.52113448136,523200.35155717109,533664.35858831438,544337.64576008078,555224.39867528237,566328.886648788,577655.46438176371,589208.57366939913,600992.74514278711,613012.6000456427,625272.85204655572,637778.3090874867,650533.87526923651,663544.55277462129,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR433:KK433))","v":795910.34353203955},{"$f":"SUM(JR430:JR432)","v":683216.08725371002},{"$f":"SUM(JS430:JS432)","v":696880.40899878414},710818.01717875979,725034.37752233504,739535.06507278176,754325.76637423737,769412.28170172207,784800.52733575657,800496.53788247169,816506.46864012117,832836.5980129235,849493.32997318194,866483.19657264568,883812.86050409859,901489.11771418073,919518.90006846422,937909.27806983364,956667.46363123006,975800.81290385476,995316.82916193188]
["Fixed $/kW",{"$f":"B428/'Resource Options'!$J$28/1000","v":255.16964236533207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Y428/'Resource Options'!$J$29/1000","v":500.25942860531887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AV428/'Resource Options'!$J$30/1000","v":227.83327648414775},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BS428/'Resource Options'!$J$31/1000","v":419.21322873083187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CP428/'Resource Options'!$J$32/1000","v":729.06648474927283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DM428/'Resource Options'!$J$33/1000","v":236.7833910789698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EJ428/'Resource Options'!$J$34/1000","v":279.39873105769414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HW428/'Resource Options'!$J$37/1000","v":359.48351124783454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IT428/'Resource Options'!$J$38/1000","v":550.72856495141752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"JQ428/'Resource Options'!$J$39/1000","v":573.64067303600007}]
[]
["MWh",null,{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},null,"MWh",null,{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},null,"MWh",null,{"$f":"'Resource Options'!$K$30*365","v":36500},{"$f":"AW444","v":36500},{"$f":"AX444","v":36500},{"$f":"AY444","v":36500},{"$f":"AZ444","v":36500},{"$f":"BA444","v":36500},{"$f":"BB444","v":36500},{"$f":"BC444","v":36500},{"$f":"BD444","v":36500},{"$f":"BE444","v":36500},{"$f":"BF444","v":36500},{"$f":"BG444","v":36500},{"$f":"BH444","v":36500},{"$f":"BI444","v":36500},{"$f":"BJ444","v":36500},{"$f":"BK444","v":36500},{"$f":"BL444","v":36500},{"$f":"BM444","v":36500},{"$f":"BN444","v":36500},{"$f":"BO444","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":73000},{"$f":"BT444","v":73000},{"$f":"BU444","v":73000},{"$f":"BV444","v":73000},{"$f":"BW444","v":73000},{"$f":"BX444","v":73000},{"$f":"BY444","v":73000},{"$f":"BZ444","v":73000},{"$f":"CA444","v":73000},{"$f":"CB444","v":73000},{"$f":"CC444","v":73000},{"$f":"CD444","v":73000},{"$f":"CE444","v":73000},{"$f":"CF444","v":73000},{"$f":"CG444","v":73000},{"$f":"CH444","v":73000},{"$f":"CI444","v":73000},{"$f":"CJ444","v":73000},{"$f":"CK444","v":73000},{"$f":"CL444","v":73000},null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":146000},{"$f":"CQ444","v":146000},{"$f":"CR444","v":146000},{"$f":"CS444","v":146000},{"$f":"CT444","v":146000},{"$f":"CU444","v":146000},{"$f":"CV444","v":146000},{"$f":"CW444","v":146000},{"$f":"CX444","v":146000},{"$f":"CY444","v":146000},{"$f":"CZ444","v":146000},{"$f":"DA444","v":146000},{"$f":"DB444","v":146000},{"$f":"DC444","v":146000},{"$f":"DD444","v":146000},{"$f":"DE444","v":146000},{"$f":"DF444","v":146000},{"$f":"DG444","v":146000},{"$f":"DH444","v":146000},{"$f":"DI444","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"DN444","v":36500},{"$f":"DO444","v":36500},{"$f":"DP444","v":36500},{"$f":"DQ444","v":36500},{"$f":"DR444","v":36500},{"$f":"DS444","v":36500},{"$f":"DT444","v":36500},{"$f":"DU444","v":36500},{"$f":"DV444","v":36500},{"$f":"DW444","v":36500},{"$f":"DX444","v":36500},{"$f":"DY444","v":36500},{"$f":"DZ444","v":36500},{"$f":"EA444","v":36500},{"$f":"EB444","v":36500},{"$f":"EC444","v":36500},{"$f":"ED444","v":36500},{"$f":"EE444","v":36500},{"$f":"EF444","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":36500},{"$f":"EK444","v":36500},{"$f":"EL444","v":36500},{"$f":"EM444","v":36500},{"$f":"EN444","v":36500},{"$f":"EO444","v":36500},{"$f":"EP444","v":36500},{"$f":"EQ444","v":36500},{"$f":"ER444","v":36500},{"$f":"ES444","v":36500},{"$f":"ET444","v":36500},{"$f":"EU444","v":36500},{"$f":"EV444","v":36500},{"$f":"EW444","v":36500},{"$f":"EX444","v":36500},{"$f":"EY444","v":36500},{"$f":"EZ444","v":36500},{"$f":"FA444","v":36500},{"$f":"FB444","v":36500},{"$f":"FC444","v":36500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":146000},{"$f":"HX444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HY444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HZ444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IA444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IB444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IC444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"ID444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IE444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IF444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IG444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IH444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"II444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IJ444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IK444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IL444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IM444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IN444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IO444*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IP444*(1-'Resource Options'!$AA$37)","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":584000},{"$f":"IU444","v":584000},{"$f":"IV444","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":876000},{"$f":"JR444","v":876000},{"$f":"JS444","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
["Storage Losses",null,{"$f":"C444*(1-'Resource Options'!$W$28)","v":876},{"$f":"D444*(1-'Resource Options'!$W$28)","v":876},{"$f":"E444*(1-'Resource Options'!$W$28)","v":876},{"$f":"F444*(1-'Resource Options'!$W$28)","v":876},{"$f":"G444*(1-'Resource Options'!$W$28)","v":876},{"$f":"H444*(1-'Resource Options'!$W$28)","v":876},{"$f":"I444*(1-'Resource Options'!$W$28)","v":876},{"$f":"J444*(1-'Resource Options'!$W$28)","v":876},{"$f":"K444*(1-'Resource Options'!$W$28)","v":876},{"$f":"L444*(1-'Resource Options'!$W$28)","v":876},{"$f":"M444*(1-'Resource Options'!$W$28)","v":876},{"$f":"N444*(1-'Resource Options'!$W$28)","v":876},{"$f":"O444*(1-'Resource Options'!$W$28)","v":876},{"$f":"P444*(1-'Resource Options'!$W$28)","v":876},{"$f":"Q444*(1-'Resource Options'!$W$28)","v":876},{"$f":"R444*(1-'Resource Options'!$W$28)","v":876},{"$f":"S444*(1-'Resource Options'!$W$28)","v":876},{"$f":"T444*(1-'Resource Options'!$W$28)","v":876},{"$f":"U444*(1-'Resource Options'!$W$28)","v":876},{"$f":"V444*(1-'Resource Options'!$W$28)","v":876},null,"Storage Losses",null,{"$f":"Z444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AA444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AB444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AC444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AD444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AE444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AF444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AG444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AH444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AI444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AJ444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AK444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AL444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AM444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AN444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AO444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AP444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AQ444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AR444*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AS444*(1-'Resource Options'!$W$29)","v":1752},null,"Storage Losses",null,{"$f":"AW444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AX444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AY444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AZ444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BA444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BB444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BC444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BD444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BE444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BF444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BG444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BH444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BI444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BJ444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BK444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BL444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BM444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BN444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BO444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BP444*(1-'Resource Options'!$W$30)","v":5475.0000000000009},null,"Storage Losses",null,{"$f":"BT444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BU444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BV444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BW444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BX444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BY444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BZ444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CA444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CB444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CC444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CD444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CE444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CF444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CG444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CH444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CI444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CJ444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CK444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CL444*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CM444*(1-'Resource Options'!$W$31)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"CQ444*(1-'Resource Options'!$W$32)","v":21900.000000000004},{"$f":"CR444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CS444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CT444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CU444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CV444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CW444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CX444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CY444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CZ444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DA444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DB444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DC444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DD444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DE444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DF444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DG444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DH444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DI444*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DJ444*(1-'Resource Options'!$W$30)","v":21900.000000000004},null,"Storage Losses",null,{"$f":"DN444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DO444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DP444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DQ444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DR444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DS444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DT444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DU444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DV444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DW444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DX444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DY444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DZ444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EA444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EB444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EC444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"ED444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EE444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EF444*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EG444*(1-'Resource Options'!$W$33)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"EK444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EL444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EM444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EN444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EO444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EP444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EQ444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ER444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ES444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ET444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EU444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EV444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EW444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EX444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EY444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EZ444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FA444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FB444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FC444*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FD444*(1-'Resource Options'!$W$34)","v":12044.999999999998}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C448:V448))","v":792124.03929172235},{"$f":"VLOOKUP(C442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1023452.6313673704},{"$f":"VLOOKUP(D442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":963114.91902200773},{"$f":"VLOOKUP(E442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":901230.68946426827},{"$f":"VLOOKUP(F442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":845130.82971085119},{"$f":"VLOOKUP(G442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":793162.7315650566},{"$f":"VLOOKUP(H442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":742916.20075577183},{"$f":"VLOOKUP(I442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":692669.66994648683},{"$f":"VLOOKUP(J442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":644575.821655459},{"$f":"VLOOKUP(K442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":600785.89170570497},{"$f":"VLOOKUP(L442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($C443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":559147.19757896732},{"$f":"VLOOKUP(C442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":978909.38779886288},{"$f":"VLOOKUP(D442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":921197.72509663354},{"$f":"VLOOKUP(E442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":862006.85351732536},{"$f":"VLOOKUP(F442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":808348.60135821078},{"$f":"VLOOKUP(G442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":758642.28610549215},{"$f":"VLOOKUP(H442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":710582.61123043881},{"$f":"VLOOKUP(I442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":662522.93635538511},{"$f":"VLOOKUP(J442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":616522.25381811778},{"$f":"VLOOKUP(K442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":574638.17222501291},{"$f":"VLOOKUP(L442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":534811.69923828426},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z448:AS448))","v":1551775.2517038789},{"$f":"VLOOKUP(Z442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":2004949.2072821811},{"$f":"VLOOKUP(AA442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1886747.304401313},{"$f":"VLOOKUP(AB442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1765515.7659867897},{"$f":"VLOOKUP(AC442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1655615.839117696},{"$f":"VLOOKUP(AD442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1553810.0554517074},{"$f":"VLOOKUP(AE442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1455376.8314536798},{"$f":"VLOOKUP(AF442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1356943.6074556515},{"$f":"VLOOKUP(AG442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1262727.5000844514},{"$f":"VLOOKUP(AH442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1176942.7918831522},{"$f":"VLOOKUP(AI442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1095372.3662249264},{"$f":"VLOOKUP(Z442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1917688.7536516702},{"$f":"VLOOKUP(AA442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1804631.2961402463},{"$f":"VLOOKUP(AB442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1688676.0604858894},{"$f":"VLOOKUP(AC442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1583559.2560209574},{"$f":"VLOOKUP(AD442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1486184.3172026274},{"$f":"VLOOKUP(AE442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1392035.1557370492},{"$f":"VLOOKUP(AF442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1297885.9942714702},{"$f":"VLOOKUP(AG442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1207770.4098654657},{"$f":"VLOOKUP(AH442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1125719.268841339},{"$f":"VLOOKUP(AI442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1047698.9941395154},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW448:BP448))","v":3689126.0700884685},{"$f":"VLOOKUP(AW442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4766483.0210859412},{"$f":"VLOOKUP(AX442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4485474.723671047},{"$f":"VLOOKUP(AY442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4197263.8964968966},{"$f":"VLOOKUP(AZ442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3935992.3722420707},{"$f":"VLOOKUP(BA442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3693963.5280550029},{"$f":"VLOOKUP(BB442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3459952.4672295037},{"$f":"VLOOKUP(BC442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3225941.4064040026},{"$f":"VLOOKUP(BD442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3001955.9435969982},{"$f":"VLOOKUP(BE442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2798014.93919391},{"$f":"VLOOKUP(BF442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2604092.7951762406},{"$f":"VLOOKUP(AW442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4559033.6407568017},{"$f":"VLOOKUP(AX442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4290255.5342202084},{"$f":"VLOOKUP(AY442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4014588.3702117377},{"$f":"VLOOKUP(AZ442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3764688.0426158612},{"$f":"VLOOKUP(BA442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3533192.9050477562},{"$f":"VLOOKUP(BB442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3309366.5966578908},{"$f":"VLOOKUP(BC442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3085540.2882680241},{"$f":"VLOOKUP(BD442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2871303.2385480888},{"$f":"VLOOKUP(BE442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2676238.2617737497},{"$f":"VLOOKUP(BF442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2490756.0992750744},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT448:CM448))","v":6787991.9689627811},{"$f":"VLOOKUP(BT442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8770328.7587981317},{"$f":"VLOOKUP(BU442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8253273.4915547259},{"$f":"VLOOKUP(BV442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7722965.5695542907},{"$f":"VLOOKUP(BW442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7242225.9649254112},{"$f":"VLOOKUP(BX442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6796892.8916212069},{"$f":"VLOOKUP(BY442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6366312.5397022869},{"$f":"VLOOKUP(BZ442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5935732.1877833651},{"$f":"VLOOKUP(CA442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5523598.9362184769},{"$f":"VLOOKUP(CB442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5148347.4881167943},{"$f":"VLOOKUP(CC442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4791530.7431242829},{"$f":"VLOOKUP(BT442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8388621.898992518},{"$f":"VLOOKUP(BU442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7894070.1829651883},{"$f":"VLOOKUP(BV442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7386842.6011896003},{"$f":"VLOOKUP(BW442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6927025.9984131875},{"$f":"VLOOKUP(BX442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6501074.945287874},{"$f":"VLOOKUP(BY442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6089234.5378505215},{"$f":"VLOOKUP(BZ442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5677394.1304131672},{"$f":"VLOOKUP(CA442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5283197.9589284863},{"$f":"VLOOKUP(CB442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4924278.401663702},{"$f":"VLOOKUP(CC442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD443,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4582991.2226661388},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ448:DJ448))","v":11805203.424283087},{"$f":"VLOOKUP(CQ442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15252745.667474994},{"$f":"VLOOKUP(CR442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14353519.115747336},{"$f":"VLOOKUP(CS442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13431244.468790056},{"$f":"VLOOKUP(CT442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12595175.591174614},{"$f":"VLOOKUP(CU442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11820683.289775999},{"$f":"VLOOKUP(CV442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11071847.895134401},{"$f":"VLOOKUP(CW442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10323012.500492798},{"$f":"VLOOKUP(CX442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9606259.0195103846},{"$f":"VLOOKUP(CY442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8953647.8054205012},{"$f":"VLOOKUP(CZ442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8333096.9445639607},{"$f":"VLOOKUP(CQ442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14588907.650421755},{"$f":"VLOOKUP(CR442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13728817.709504658},{"$f":"VLOOKUP(CS442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12846682.78467755},{"$f":"VLOOKUP(CT442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12047001.736370748},{"$f":"VLOOKUP(CU442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11306217.296152811},{"$f":"VLOOKUP(CV442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10589973.109305242},{"$f":"VLOOKUP(CW442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9873728.9224576708},{"$f":"VLOOKUP(CX442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9188170.3633538783},{"$f":"VLOOKUP(CY442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8563962.4376759939},{"$f":"VLOOKUP(CZ442,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":7970419.5176802324},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN448:EG448))","v":3362683.0518194684},{"$f":"VLOOKUP(DN442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3952658.4623931986},{"$f":"VLOOKUP(DO442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3818595.5244273124},{"$f":"VLOOKUP(DP442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3677282.4693701533},{"$f":"VLOOKUP(DQ442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3538547.068647698},{"$f":"VLOOKUP(DR442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3402196.1838948121},{"$f":"VLOOKUP(DS442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3268054.0096765603},{"$f":"VLOOKUP(DT442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3135954.6450895593},{"$f":"VLOOKUP(DU442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3005744.5698948526},{"$f":"VLOOKUP(DV442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2876596.755708396},{"$f":"VLOOKUP(DW442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2747602.4617608944},{"$f":"VLOOKUP(DN442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3780628.7824281612},{"$f":"VLOOKUP(DO442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3652400.6021406502},{"$f":"VLOOKUP(DP442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3517237.8481701287},{"$f":"VLOOKUP(DQ442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3384540.5625069886},{"$f":"VLOOKUP(DR442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3254124.0126555776},{"$f":"VLOOKUP(DS442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3125820.0446775397},{"$f":"VLOOKUP(DT442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2999469.9780958435},{"$f":"VLOOKUP(DU442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2874926.9742600936},{"$f":"VLOOKUP(DV442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2751399.9991504415},{"$f":"VLOOKUP(DW442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2628019.8626911808},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK448:FD448))","v":4107326.8060933645},{"$f":"VLOOKUP(EK442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4827948.3399825841},{"$f":"VLOOKUP(EL442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4664198.057745019},{"$f":"VLOOKUP(EM442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4491592.1682981476},{"$f":"VLOOKUP(EN442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4322134.7375619616},{"$f":"VLOOKUP(EO442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4155589.8579673618},{"$f":"VLOOKUP(EP442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3991742.7931373417},{"$f":"VLOOKUP(EQ442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3830390.9045189619},{"$f":"VLOOKUP(ER442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3671346.675839344},{"$f":"VLOOKUP(ES442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3513599.9387897775},{"$f":"VLOOKUP(ET442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3356040.7180130864},{"$f":"VLOOKUP(EK442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4617823.8337250771},{"$f":"VLOOKUP(EL442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4461200.3773733107},{"$f":"VLOOKUP(EM442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4296106.7322056098},{"$f":"VLOOKUP(EN442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4134024.5168730821},{"$f":"VLOOKUP(EO442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3974728.0910998955},{"$f":"VLOOKUP(EP442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3818012.0643785549},{"$f":"VLOOKUP(EQ442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3663682.6174977715},{"$f":"VLOOKUP(ER442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3511560.3953664945},{"$f":"VLOOKUP(ES442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3360679.1947523062},{"$f":"VLOOKUP(ET442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3209977.3492291663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX448:IQ448))","v":8007944.0994052645},{"$f":"VLOOKUP(HX442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8623871.4244390428},{"$f":"VLOOKUP(HY442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8331374.2226695912},{"$f":"VLOOKUP(HZ442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8023058.7866150029},{"$f":"VLOOKUP(IA442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7720367.2514794124},{"$f":"VLOOKUP(IB442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7422878.22987408},{"$f":"VLOOKUP(IC442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7130208.1512271911},{"$f":"VLOOKUP(ID442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6841995.0545766298},{"$f":"VLOOKUP(IE442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6557903.9909723634},{"$f":"VLOOKUP(IF442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6276130.5580061842},{"$f":"VLOOKUP(IG442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5994692.0739900339},{"$f":"VLOOKUP(HX442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":10512451.145143433},{"$f":"VLOOKUP(HY442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":10155898.688322389},{"$f":"VLOOKUP(HZ442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9780063.8921735957},{"$f":"VLOOKUP(IA442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9411084.5998636652},{"$f":"VLOOKUP(IB442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9048447.1425170638},{"$f":"VLOOKUP(IC442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8691683.94974708},{"$f":"VLOOKUP(ID442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8340353.793160636},{"$f":"VLOOKUP(IE442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7994048.3718566587},{"$f":"VLOOKUP(IF442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7650568.1293681217},{"$f":"VLOOKUP(IG442,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7307496.1877806503},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU448:JN448))","v":53125300.407906085},{"$f":"VLOOKUP(IU442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":55358403.115995824},{"$f":"VLOOKUP(IV442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":54131718.511560269},{"$f":"VLOOKUP(IW442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":52777839.914080344},{"$f":"VLOOKUP(IX442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":51469182.951422557},{"$f":"VLOOKUP(IY442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":50202359.259018093},{"$f":"VLOOKUP(IZ442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48974284.556297883},{"$f":"VLOOKUP(JA442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47782048.324978501},{"$f":"VLOOKUP(JB442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46622957.249633431},{"$f":"VLOOKUP(JC442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":45482502.179416791},{"$f":"VLOOKUP(JD442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":44344740.424626641},{"$f":"VLOOKUP(IU442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":64182418.636138335},{"$f":"VLOOKUP(IV442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":62760203.030471072},{"$f":"VLOOKUP(IW442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":61190518.971053973},{"$f":"VLOOKUP(IX442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":59673264.78197623},{"$f":"VLOOKUP(IY442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":58204512.000330545},{"$f":"VLOOKUP(IZ442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":56780684.717573091},{"$f":"VLOOKUP(JA442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":55398408.48479639},{"$f":"VLOOKUP(JB442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":54054560.677638225},{"$f":"VLOOKUP(JC442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":52732319.416470051},{"$f":"VLOOKUP(JD442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":51413200.779664062},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR448:KK448))","v":55450650.257410385},{"$f":"VLOOKUP(JR442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":57781498.201881155},{"$f":"VLOOKUP(JS442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":56501120.331931576},{"$f":"VLOOKUP(JT442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":55087981.055100687},{"$f":"VLOOKUP(JU442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":53722042.811249122},{"$f":"VLOOKUP(JV442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":52399768.923554227},{"$f":"VLOOKUP(JW442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":51117940.109267138},{"$f":"VLOOKUP(JX442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49873518.453681245},{"$f":"VLOOKUP(JY442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48663692.752142631},{"$f":"VLOOKUP(JZ442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":47473318.773128629},{"$f":"VLOOKUP(KA442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":46285755.998768538},{"$f":"VLOOKUP(JR442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":66991750.091592208},{"$f":"VLOOKUP(JS442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":65507282.624397404},{"$f":"VLOOKUP(JT442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":63868891.855308868},{"$f":"VLOOKUP(JU442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":62285225.866709195},{"$f":"VLOOKUP(JV442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":60752184.242769264},{"$f":"VLOOKUP(JW442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":59266034.553695828},{"$f":"VLOOKUP(JX442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":57823254.647430584},{"$f":"VLOOKUP(JY442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":56420585.219083674},{"$f":"VLOOKUP(JZ442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":55040468.077797025},{"$f":"VLOOKUP(KA442,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB443,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":53663610.241400197}]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C451:V451))","v":1282753.7031128432},{"$f":"SUM(C447:C450)","v":1444613.2330991093},{"$f":"SUM(D447:D450)","v":1392698.7327883814},1339406.1795059694,1292069.8295533864,1249040.5114044426,1207911.5361919457,1166964.9120913842,1128356.9686432541,1094242.6616332559,1062473.1029050692,1492301.811231487,1444857.9969979101,1396140.3308566273,1353164.7482442991,1314354.755929302,1277409.330450725,1240686.1899600769,1206248.7724949035,1176159.2212753345,1148363.1692696123,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z451:AS451))","v":2514863.1103157075},{"$f":"SUM(Z447:Z450)","v":2831671.8699407801},{"$f":"SUM(AA447:AA450)","v":2730004.420313084},2625638.0242167958,2532940.5425123023,2448681.2529142057,2368145.4528654288,2287967.6012956346,2212371.9738012343,2145580.1550742709,2083382.4766798676,2925459.0663157101,2832557.015057567,2737160.2937815562,2653013.1739825383,2577027.3135234397,2504695.0119842775,2432799.0476436429,2365381.7243050821,2306482.8095697481,2252077.8056824924,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW451:BP451))","v":5723070.1178552257},{"$f":"SUM(AW447:AW450)","v":6658196.0571976695},6377187.7597827744,6088976.9326086249,5827705.4083537981,5585676.5641667303,5351665.5033412315,5117654.4425157309,4893668.9797087256,4689727.9753056373,4495805.8312879689,6865021.2760083377,6596243.1694717444,6320576.0054632742,6070675.6778673977,5839180.5402992927,5615354.2319094278,5391527.9235195611,5177290.8737996258,4982225.8970252862,4796743.7345266109,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT451:CM451))","v":10530449.016853619},{"$f":"SUM(BT447:BT450)","v":12251080.745243711},11734025.478000306,11203717.555999871,10722977.951370992,10277644.878066786,9847064.5261478666,9416484.1742289439,9004350.9226640575,8629099.474562373,8272282.7295698635,12631639.147855345,12137087.431828015,11629859.850052428,11170043.247276016,10744092.194150701,10332251.786713349,9920411.3792759944,9526215.2077913135,9167295.6505265292,8826008.471528966,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ451:DJ451))","v":18313824.377136715},{"$f":"SUM(CQ447:CQ450)","v":21306227.383032523},20407000.831304867,19484726.184347585,18648657.306732144,17874165.005333528,17125329.610691931,16376494.216050327,15659740.735067913,15007129.52097803,14386578.660121489,21968068.083226673,21107978.142309576,20225843.217482466,19426162.169175666,18685377.728957728,17969133.54211016,17252889.355262589,16567330.796158794,15943122.87048091,15349579.950485149,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN451:EG451))","v":5958968.0324776238},{"$f":"SUM(DN447:DN450)","v":6181331.1769719282},6091841.6932976162,5995993.5616178624,5903632.3827403616,5814583.2042693291,5728688.7704585679,5645802.101087207,5565788.9750124533,5487842.0489283483,5411072.6608452462,6497368.3854941996,6423474.9972680099,6343733.7312000357,6267566.3631974934,6194810.3293598928,6125320.0877159405,6058960.0219950136,5995606.8190372465,5934493.4408231378,5874775.1731973318,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK451:FD451))","v":7028163.3093691887},{"$f":"SUM(EK447:EK450)","v":7335218.7926068585},7221613.919421779,7100156.3472084431,6982870.200050462,6869540.0297056325,6759971.9683103776,6653984.6631954582,6551412.3096893718,6451266.8853168041,6352461.0034706546,7674172.5248917965,7578676.0423633642,7475931.9104954638,7377446.1987287337,7283018.2065926604,7192467.9821811756,7105627.6536564445,7022344.3322483413,6941678.8103717891,6862596.95716104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX451:IQ451))","v":9166829.5368197821},{"$f":"SUM(HX447:HX450)","v":9618668.3642702159},{"$f":"SUM(HY447:HY450)","v":9346067.101297386},9058045.5228153542,8776053.7224037722,8499678.4302169271,8228544.3555768942,7962297.9830133263,7700612.9779777946,7441693.7247517239,7183566.5040704841,11725103.063825492,11392803.64537809,11041706.94837041,10697960.517184416,10361060.57818423,10030549.654127588,9705996.8116287552,9387004.2506941389,9071383.1257823538,8756727.4841231667,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU451:JN451))","v":55907352.316462144},{"$f":"SUM(IU447:IU450)","v":57746539.713222831},{"$f":"SUM(IV447:IV450)","v":56567617.840731822},55262457.229835324,54003492.613492638,52787355.114329569,51610980.328715593,50471478.012844563,49366175.531256817,48280584.826672643,47198784.724827617,67093543.822343327,65729550.720400162,64219253.614781648,62762574.118578456,61355607.523664817,59994802.151374042,58676808.267273359,57398528.455764741,56143166.550159097,54892264.856026888,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR451:KK451))","v":58232702.165966451},{"$f":"SUM(JR447:JR450)","v":60169634.799108163},{"$f":"SUM(JS447:JS450)","v":58937019.661103129},57572598.370855667,56256352.473319203,54984764.778865702,53754635.881684847,52562948.141547307,51406911.033766016,50271401.420384482,49139800.298969515,69902875.277797207,68476630.314326495,66897626.499036543,65374535.203311421,63903279.766103536,62480151.987496778,61101654.429907553,59764552.99721019,58451315.211486071,57142674.317763023]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C455:V455))","v":11346.851445661257},{"$f":"SUM(C453:C454)*Misc_Rev","v":9907.546372257375},9971.3839847261388,10115.559151790792,12009.398442127233,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z455:AS455))","v":22693.702891322515},{"$f":"SUM(Z453:Z454)*Misc_Rev","v":19815.09274451475},19942.767969452278,20231.118303581585,24018.796884254465,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW455:BP455))","v":58253.924832635901},{"$f":"SUM(AW453:AW454)*Misc_Rev","v":50864.635393285629},51192.37313587081,51932.558145354509,61655.393787706773,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT455:CM455))","v":116507.8496652718},{"$f":"SUM(BT453:BT454)*Misc_Rev","v":101729.27078657126},102384.74627174162,103865.11629070902,123310.78757541355,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ455:DJ455))","v":233015.6993305436},{"$f":"SUM(CQ453:CQ454)*Misc_Rev","v":203458.54157314252},204769.49254348324,207730.23258141804,246621.57515082709,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN455:EG455))","v":65852.262854284068},{"$f":"SUM(DN453:DN454)*Misc_Rev","v":57499.153053279413},57869.639197071345,58706.370077357271,69697.401673059838,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK455:FD455))","v":67371.930458613686},{"$f":"SUM(EK453:EK454)*Misc_Rev","v":58826.056585278166},59205.092409311459,60061.132463757822,71305.803250130441,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX455:IQ455))","v":22997.578164628172},{"$f":"SUM(HX453:HX454)*Misc_Rev","v":19741.31319894841},{"$f":"SUM(HY453:HY454)*Misc_Rev","v":20136.139462927378},{"$f":"SUM(HZ453:HZ454)*Misc_Rev","v":20538.862252185925},20949.639497229648,21368.632287174238,21796.004932917724,22231.925031576076,22676.563532207594,23130.094802851749,23592.696698908785,24064.55063288696,24545.8416455447,25036.758478455595,25537.493648024712,26048.243520985205,26569.208391404911,27100.592559233006,27642.604410417665,28195.456498626023,28759.365628598542,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU455:JN455))","v":15331.71877641878},{"$f":"SUM(IU453:IU454)*Misc_Rev","v":13160.875465965606},{"$f":"SUM(IV453:IV454)*Misc_Rev","v":13424.092975284917},{"$f":"SUM(IW453:IW454)*Misc_Rev","v":13692.574834790617},13966.426331486431,14245.754858116159,14530.669955278481,14821.283354384053,15117.709021471732,15420.063201901168,15728.464465939191,16043.033755257975,16363.894430363134,16691.172318970399,17024.995765349806,17365.495680656801,17712.805594269939,18067.061706155335,18428.402940278444,18796.970999084013,19172.910419065698,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR455:KK455))","v":22997.578164628165},{"$f":"SUM(JR453:JR454)*Misc_Rev","v":19741.31319894841},{"$f":"SUM(JS453:JS454)*Misc_Rev","v":20136.139462927378},{"$f":"SUM(JT453:JT454)*Misc_Rev","v":20538.862252185925},20949.639497229648,21368.632287174238,21796.00493291772,22231.925031576076,22676.563532207598,23130.094802851752,23592.696698908785,24064.55063288696,24545.8416455447,25036.758478455595,25537.493648024712,26048.243520985201,26569.208391404911,27100.592559233002,27642.604410417665,28195.456498626019,28759.365628598545]
["Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C458:V458))","v":1683304.4869746827},{"$f":"C456+C451","v":1794355.6691008299},{"$f":"D456+D451","v":1744694.6754863593},1696491.5936276028,1716008.9269091184,1664116.9618955264,1622987.9866830294,1582041.362582468,1543433.4191343379,1509319.1121243397,1477549.553396153,1907378.2617225708,1859934.4474889939,1811216.7813477111,1768241.1987353829,1729431.2064203857,1692485.7809418088,1655762.6404511607,1621325.2229859873,1591235.6717664183,1563439.6197606961,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z458:AS458))","v":3315964.6780393869},{"$f":"Z456+Z451","v":3531156.7419442218},{"$f":"AA456+AA451","v":3433996.3057090398},3339808.8524600626,3380818.7372237663,3278834.1538963732,3198298.3538475963,3118120.5022778022,3042524.8747834018,2975733.0560564385,2913535.3776620352,3755611.9672978777,3662709.9160397346,3567313.1947637238,3483166.0749647059,3407180.2145056073,3334847.9129664451,3262951.9486258104,3195534.6252872497,3136635.7105519157,3082230.70666466,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW458:BP458))","v":7779469.231431636},{"$f":"AW456+AW451","v":8453748.7420279328},{"$f":"AX456+AX451","v":8184309.787026857},7922227.9426080827,8004178.4528140295,7716649.4126700629,7482638.3518445641,7248627.2910190634,7024641.8282120582,6820700.8238089699,6626778.6797913015,8995994.1245116703,8727216.017975077,8451548.8539666068,8201648.5263707303,7970153.3888026252,7746327.0804127604,7522500.7720228937,7308263.7223029584,7113198.7455286188,6927716.5830299435,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT458:CM458))","v":14643247.244006436},{"$f":"BT456+BT451","v":15842186.114904236},{"$f":"BU456+BU451","v":15348269.532488471},14870219.575998787,15075924.040291455,14539590.575073451,14109010.223154532,13678429.871235609,13266296.619670723,12891045.171569038,12534228.426576529,16893584.84486201,16399033.12883468,15891805.547059093,15431988.944282681,15006037.891157366,14594197.483720014,14182357.07628266,13788160.904797979,13429241.347533194,13087954.168535631,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ458:DJ458))","v":26539420.831442349},{"$f":"CQ456+CQ451","v":28488438.122353576},{"$f":"CR456+CR451","v":27635488.940281197},26817730.224345416,27354549.484573066,26398056.399346858,25649221.004705261,24900385.610063657,24183632.129081242,23531020.91499136,22910470.05413482,30491959.477240004,29631869.536322907,28749734.611495797,27950053.563188996,27209269.122971058,26493024.93612349,25776780.749275919,25091222.190172125,24467014.26449424,23873471.344498478,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN458:EG458))","v":8283593.1173900813},{"$f":"DN456+DN451","v":8211086.3859104868},{"$f":"DO456+DO451","v":8134675.2893126663},8068364.2685737703,8363993.2156084497,8223509.0330122262,8137614.599201465,8054727.9298301041,7974714.8037553504,7896767.8776712455,7819998.4895881433,8906294.2142370977,8832400.8260109071,8752659.5599429328,8676492.1919403914,8603736.1581027899,8534245.9164588377,8467885.8507379107,8404532.6477801446,8343419.2695660349,8283701.0019402299,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK458:FD458))","v":9406433.5885488614},{"$f":"EK456+EK451","v":9411814.5063670762},{"$f":"EL456+EL451","v":9311589.8291910216},9220350.9935556408,9500008.5906001199,9334056.4544964433,9224488.3931011874,9118501.0879862681,9015928.7344801817,8915783.3101076148,8816977.4282614645,10138688.949682606,10043192.467154175,9940448.3352862746,9841962.6235195436,9747534.6313834712,9656984.4069719855,9570144.0784472544,9486860.7570391521,9406195.235162599,9327113.3819518499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX458:IQ458))","v":9978658.0872224625},{"$f":"HX456+HX451","v":10315548.773269},{"$f":"HY456+HY451","v":10056885.118476145},9783079.9003376886,9515588.7874765545,9254004.1965911649,8997956.6372786164,8747098.5103490837,8501109.515860267,8258200.1933918446,8016403.1020834073,12574596.393798674,12259286.841950737,11925519.808874508,11599449.634898597,11280579.478252694,10968458.932197422,10662664.275259985,10362805.063597994,10066699.954944286,9771950.6498683374,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU458:JN458))","v":56448571.350063927},{"$f":"IU456+IU451","v":58211126.652555354},{"$f":"IV456+IV451","v":57041496.518850997},55745813.481516883,54496515.990207829,53290238.958579063,52123921.849850073,50994678.364401735,49899839.889845133,48824922.472432725,47754009.123502903,67659872.708992109,66307206.184781924,64808462.188451044,63363566.863721244,61968620.123710461,60620075.003420599,59314586.576360844,58049062.331033975,56806711.10293372,55569080.299857005,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR458:KK458))","v":59044530.716369122},{"$f":"JR456+JR451","v":60866515.20810695},{"$f":"JS456+JS451","v":59647837.678281888},58297632.748378001,56995887.538391985,55739090.54523994,54524048.163386568,53347748.668883063,52207407.571648486,51087907.8890246,49972636.896982439,70752368.607770383,69343113.510899141,67781439.359540641,66276024.321025603,64822798.666171998,63418061.26556661,62058321.893538781,60740353.810114041,59446632.040648006,58157897.483508192]
["All per $/MWh",{"$f":"B458/(C444-C445)","v":262.03369971585971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Y458/(Z444-Z445)","v":258.09189586234334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AV458/(AW444-AW445)","v":250.74840391399312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BS458/(BT444-BT445)","v":235.99109176480962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CP458/(CQ444-CQ445)","v":213.85512354103423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DM458/(DN444-DN445)","v":324.21108091546307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EJ458/(EK444-EK445)","v":384.642551157181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HW458/(HX444-HX446)","v":105.14918953869824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IT458/(IU444-IU446)","v":119.3314970194147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"JQ458/(JR444-JR446)","v":83.212879413113939}]
["Year",null,{"$f":"C443+1","v":2042},{"$f":"C466+1","v":2043},{"$f":"D466+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,{"$f":"Z443+1","v":2042},{"$f":"Z466+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,{"$f":"AW443+1","v":2042},{"$f":"AW466+1","v":2043},{"$f":"AX466+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,{"$f":"BT443+1","v":2042},{"$f":"BT466+1","v":2043},{"$f":"BU466+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,{"$f":"CQ443+1","v":2042},{"$f":"CQ466+1","v":2043},{"$f":"CR466+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,{"$f":"DN443+1","v":2042},{"$f":"DN466+1","v":2043},{"$f":"DO466+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,{"$f":"EK443+1","v":2042},{"$f":"EK466+1","v":2043},{"$f":"EL466+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,{"$f":"HX443+1","v":2042},{"$f":"HX466+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,{"$f":"IU443+1","v":2042},{"$f":"IU466+1","v":2043},{"$f":"IV466+1","v":2044},{"$f":"IW466+1","v":2045},{"$f":"IX466+1","v":2046},{"$f":"IY466+1","v":2047},{"$f":"IZ466+1","v":2048},{"$f":"JA466+1","v":2049},{"$f":"JB466+1","v":2050},{"$f":"JC466+1","v":2051},{"$f":"JD466+1","v":2052},{"$f":"JE466+1","v":2053},{"$f":"JF466+1","v":2054},{"$f":"JG466+1","v":2055},{"$f":"JH466+1","v":2056},{"$f":"JI466+1","v":2057},{"$f":"JJ466+1","v":2058},{"$f":"JK466+1","v":2059},{"$f":"JL466+1","v":2060},{"$f":"JM466+1","v":2061},null,"Year",null,{"$f":"JR443+1","v":2042},{"$f":"JR466+1","v":2043},{"$f":"JS466+1","v":2044},{"$f":"JT466+1","v":2045},{"$f":"JU466+1","v":2046},{"$f":"JV466+1","v":2047},{"$f":"JW466+1","v":2048},{"$f":"JX466+1","v":2049},{"$f":"JY466+1","v":2050},{"$f":"JZ466+1","v":2051},{"$f":"KA466+1","v":2052},{"$f":"KB466+1","v":2053},{"$f":"KC466+1","v":2054},{"$f":"KD466+1","v":2055},{"$f":"KE466+1","v":2056},{"$f":"KF466+1","v":2057},{"$f":"KG466+1","v":2058},{"$f":"KH466+1","v":2059},{"$f":"KI466+1","v":2060},{"$f":"KJ466+1","v":2061}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP467*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ467*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM467*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN467*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ467*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK467*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C470:V470))","v":486265.66781797726},{"$f":"HLOOKUP(C466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":417414.51110948774},{"$f":"HLOOKUP(D466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":425762.80133167759},{"$f":"HLOOKUP(E466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":434278.05735831108},{"$f":"HLOOKUP(F466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":442963.61850547726},{"$f":"HLOOKUP(G466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":451822.89087558683},{"$f":"HLOOKUP(H466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":460859.34869309858},{"$f":"HLOOKUP(I466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":470076.53566696058},{"$f":"HLOOKUP(J466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":479478.0663802998},{"$f":"HLOOKUP(K466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":489067.62770790572},{"$f":"HLOOKUP(L466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":498848.98026206385},{"$f":"HLOOKUP(M466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":508825.95986730518},{"$f":"HLOOKUP(N466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":519002.47906465118},{"$f":"HLOOKUP(O466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":529382.52864594443},{"$f":"HLOOKUP(P466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":539970.17921886325},{"$f":"HLOOKUP(Q466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":550769.58280324051},{"$f":"HLOOKUP(R466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":561784.97445930529},{"$f":"HLOOKUP(S466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":573020.67394849146},{"$f":"HLOOKUP(T466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":584481.08742746129},{"$f":"HLOOKUP(U466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":596170.70917601057},{"$f":"HLOOKUP(V466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":608094.1233595307},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z470:AS470))","v":954521.49608714052},{"$f":"HLOOKUP(Z466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":819369.22551121691},{"$f":"HLOOKUP(AA466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":835756.61002144101},{"$f":"HLOOKUP(AB466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":852471.74222186976},{"$f":"HLOOKUP(AC466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":869521.17706630728},{"$f":"HLOOKUP(AD466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":886911.60060763371},{"$f":"HLOOKUP(AE466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":904649.83261978615},{"$f":"HLOOKUP(AF466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":922742.82927218161},{"$f":"HLOOKUP(AG466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":941197.68585762568},{"$f":"HLOOKUP(AH466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":960021.63957477803},{"$f":"HLOOKUP(AI466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":979222.07236627338},{"$f":"HLOOKUP(AJ466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":998806.51381359913},{"$f":"HLOOKUP(AK466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1018782.6440898711},{"$f":"HLOOKUP(AL466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1039158.2969716685},{"$f":"HLOOKUP(AM466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1059941.462911102},{"$f":"HLOOKUP(AN466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1081140.2921693239},{"$f":"HLOOKUP(AO466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1102763.0980127102},{"$f":"HLOOKUP(AP466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1124818.3599729647},{"$f":"HLOOKUP(AQ466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1147314.7271724241},{"$f":"HLOOKUP(AR466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1170261.0217158725},{"$f":"HLOOKUP(AS466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1193666.2421501901},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW470:BP470))","v":2015852.7574319236},{"$f":"HLOOKUP(AW466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1874886.8457334496},{"$f":"AW470*(1+'Fixed O&M'!$A$28)","v":1874886.8457334496},{"$f":"AX470*(1+'Fixed O&M'!$A$28)","v":1874886.8457334496},{"$f":"AY470*(1+'Fixed O&M'!$A$28)","v":1874886.8457334496},{"$f":"AZ470*(1+'Fixed O&M'!$A$28)","v":1874886.8457334496},{"$f":"BA470*(1+'Fixed O&M'!$A$28)","v":1874886.8457334496},{"$f":"BB470*(1+'Fixed O&M'!$A$28)","v":1874886.8457334496},{"$f":"BC470*(1+'Fixed O&M'!$A$28)","v":1874886.8457334496},{"$f":"BD470*(1+'Fixed O&M'!$A$28)","v":1874886.8457334496},{"$f":"BE470*(1+'Fixed O&M'!$A$28)","v":1874886.8457334496},{"$f":"HLOOKUP(BG466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":2285476.6030706461},{"$f":"BG470*(1+'Fixed O&M'!$A$28)","v":2285476.6030706461},{"$f":"BH470*(1+'Fixed O&M'!$A$28)","v":2285476.6030706461},{"$f":"BI470*(1+'Fixed O&M'!$A$28)","v":2285476.6030706461},{"$f":"BJ470*(1+'Fixed O&M'!$A$28)","v":2285476.6030706461},{"$f":"BK470*(1+'Fixed O&M'!$A$28)","v":2285476.6030706461},{"$f":"BL470*(1+'Fixed O&M'!$A$28)","v":2285476.6030706461},{"$f":"BM470*(1+'Fixed O&M'!$A$28)","v":2285476.6030706461},{"$f":"BN470*(1+'Fixed O&M'!$A$28)","v":2285476.6030706461},{"$f":"BO470*(1+'Fixed O&M'!$A$28)","v":2285476.6030706461},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT470:CM470))","v":3709169.0736747393},{"$f":"HLOOKUP(BT466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":3449791.7961495472},{"$f":"BT470*(1+'Fixed O&M'!$A$29)","v":3449791.7961495472},{"$f":"BU470*(1+'Fixed O&M'!$A$29)","v":3449791.7961495472},{"$f":"BV470*(1+'Fixed O&M'!$A$29)","v":3449791.7961495472},{"$f":"BW470*(1+'Fixed O&M'!$A$29)","v":3449791.7961495472},{"$f":"BX470*(1+'Fixed O&M'!$A$29)","v":3449791.7961495472},{"$f":"BY470*(1+'Fixed O&M'!$A$29)","v":3449791.7961495472},{"$f":"BZ470*(1+'Fixed O&M'!$A$29)","v":3449791.7961495472},{"$f":"CA470*(1+'Fixed O&M'!$A$29)","v":3449791.7961495472},{"$f":"CB470*(1+'Fixed O&M'!$A$29)","v":3449791.7961495472},{"$f":"HLOOKUP(CD466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":4205276.9496499896},{"$f":"CD470*(1+'Fixed O&M'!$A$29)","v":4205276.9496499896},{"$f":"CE470*(1+'Fixed O&M'!$A$29)","v":4205276.9496499896},{"$f":"CF470*(1+'Fixed O&M'!$A$29)","v":4205276.9496499896},{"$f":"CG470*(1+'Fixed O&M'!$A$29)","v":4205276.9496499896},{"$f":"CH470*(1+'Fixed O&M'!$A$29)","v":4205276.9496499896},{"$f":"CI470*(1+'Fixed O&M'!$A$29)","v":4205276.9496499896},{"$f":"CJ470*(1+'Fixed O&M'!$A$29)","v":4205276.9496499896},{"$f":"CK470*(1+'Fixed O&M'!$A$29)","v":4205276.9496499896},{"$f":"CL470*(1+'Fixed O&M'!$A$29)","v":4205276.9496499896},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ470:DJ470))","v":6450728.8237821516},{"$f":"HLOOKUP(CQ466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":5999637.9063470373},{"$f":"CQ470*(1+'Fixed O&M'!$A$30)","v":5999637.9063470373},{"$f":"CR470*(1+'Fixed O&M'!$A$30)","v":5999637.9063470373},{"$f":"CS470*(1+'Fixed O&M'!$A$30)","v":5999637.9063470373},{"$f":"CT470*(1+'Fixed O&M'!$A$30)","v":5999637.9063470373},{"$f":"CU470*(1+'Fixed O&M'!$A$30)","v":5999637.9063470373},{"$f":"CV470*(1+'Fixed O&M'!$A$30)","v":5999637.9063470373},{"$f":"CW470*(1+'Fixed O&M'!$A$30)","v":5999637.9063470373},{"$f":"CX470*(1+'Fixed O&M'!$A$30)","v":5999637.9063470373},{"$f":"CY470*(1+'Fixed O&M'!$A$30)","v":5999637.9063470373},{"$f":"HLOOKUP(DA466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":7313525.129826067},{"$f":"DA470*(1+'Fixed O&M'!$A$30)","v":7313525.129826067},{"$f":"DB470*(1+'Fixed O&M'!$A$30)","v":7313525.129826067},{"$f":"DC470*(1+'Fixed O&M'!$A$30)","v":7313525.129826067},{"$f":"DD470*(1+'Fixed O&M'!$A$30)","v":7313525.129826067},{"$f":"DE470*(1+'Fixed O&M'!$A$30)","v":7313525.129826067},{"$f":"DF470*(1+'Fixed O&M'!$A$30)","v":7313525.129826067},{"$f":"DG470*(1+'Fixed O&M'!$A$30)","v":7313525.129826067},{"$f":"DH470*(1+'Fixed O&M'!$A$30)","v":7313525.129826067},{"$f":"DI470*(1+'Fixed O&M'!$A$30)","v":7313525.129826067},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN470:EG470))","v":2573191.8452158947},{"$f":"HLOOKUP(DN466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2208849.3742144555},{"$f":"HLOOKUP(DO466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2253026.3616987444},{"$f":"HLOOKUP(DP466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2298086.8889327194},{"$f":"HLOOKUP(DQ466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2344048.6267113737},{"$f":"HLOOKUP(DR466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2390929.5992456013},{"$f":"HLOOKUP(DS466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2438748.1912305132},{"$f":"HLOOKUP(DT466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2487523.1550551234},{"$f":"HLOOKUP(DU466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2537273.6181562259},{"$f":"HLOOKUP(DV466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2588019.0905193505},{"$f":"HLOOKUP(DW466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2639779.4723297376},{"$f":"HLOOKUP(DX466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2692575.0617763326},{"$f":"HLOOKUP(DY466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2746426.5630118595},{"$f":"HLOOKUP(DZ466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2801355.0942720962},{"$f":"HLOOKUP(EA466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2857382.1961575388},{"$f":"HLOOKUP(EB466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2914529.8400806892},{"$f":"HLOOKUP(EC466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2972820.4368823031},{"$f":"HLOOKUP(ED466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3032276.845619949},{"$f":"HLOOKUP(EE466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3092922.3825323484},{"$f":"HLOOKUP(EF466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3154780.8301829952},{"$f":"HLOOKUP(EG466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3217876.446786656},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK470:FD470))","v":2894856.584477487},{"$f":"HLOOKUP(EK466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2484969.0733133811},{"$f":"HLOOKUP(EL466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2534668.4547796492},{"$f":"HLOOKUP(EM466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2585361.8238752419},{"$f":"HLOOKUP(EN466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2637069.0603527469},{"$f":"HLOOKUP(EO466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2689810.4415598018},{"$f":"HLOOKUP(EP466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2743606.650390998},{"$f":"HLOOKUP(EQ466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2798478.7833988178},{"$f":"HLOOKUP(ER466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2854448.3590667942},{"$f":"HLOOKUP(ES466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2911537.3262481298},{"$f":"HLOOKUP(ET466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2969768.072773092},{"$f":"HLOOKUP(EU466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3029163.4342285544},{"$f":"HLOOKUP(EV466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3089746.7029131255},{"$f":"HLOOKUP(EW466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3151541.636971388},{"$f":"HLOOKUP(EX466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3214572.4697108162},{"$f":"HLOOKUP(EY466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3278863.9191050325},{"$f":"HLOOKUP(EZ466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3344441.1974871326},{"$f":"HLOOKUP(FA466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3411330.0214368757},{"$f":"HLOOKUP(FB466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3479556.6218656134},{"$f":"HLOOKUP(FC466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3549147.7543029264},{"$f":"HLOOKUP(FD466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3620130.7093889834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX470:IQ470))","v":1148577.5172256113},{"$f":"HLOOKUP(HX466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":985948.5350373179},{"$f":"HLOOKUP(HY466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1005667.5057380643},{"$f":"HLOOKUP(HZ466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1025780.8558528257},{"$f":"HLOOKUP(IA466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1046296.4729698822},{"$f":"HLOOKUP(IB466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1067222.4024292799},{"$f":"HLOOKUP(IC466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1088566.8504778652},{"$f":"HLOOKUP(ID466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1110338.1874874225},{"$f":"HLOOKUP(IE466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1132544.951237171},{"$f":"HLOOKUP(IF466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1155195.8502619145},{"$f":"HLOOKUP(IG466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1178299.7672671527},{"$f":"HLOOKUP(IH466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1201865.762612496},{"$f":"HLOOKUP(II466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1225903.0778647459},{"$f":"HLOOKUP(IJ466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1250421.1394220409},{"$f":"HLOOKUP(IK466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1275429.5622104816},{"$f":"HLOOKUP(IL466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1300938.1534546912},{"$f":"HLOOKUP(IM466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1326956.9165237851},{"$f":"HLOOKUP(IN466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1353496.0548542608},{"$f":"HLOOKUP(IO466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1380565.9759513461},{"$f":"HLOOKUP(IP466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1408177.295470373},{"$f":"HLOOKUP(IQ466,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1436340.8413797806},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU470:JN470))","v":2757306.4349234197},{"$f":"HLOOKUP(IU466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(IV466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(IW466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(IX466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(IY466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},{"$f":"HLOOKUP(IZ466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2613243.1957375333},{"$f":"HLOOKUP(JA466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2665508.0596522838},{"$f":"HLOOKUP(JB466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2718818.2208453296},{"$f":"HLOOKUP(JC466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2773194.5852622362},{"$f":"HLOOKUP(JD466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2828658.476967481},{"$f":"HLOOKUP(JE466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2885231.6465068306},{"$f":"HLOOKUP(JF466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2942936.2794369673},{"$f":"HLOOKUP(JG466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3001795.0050257067},{"$f":"HLOOKUP(JH466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3061830.905126221},{"$f":"HLOOKUP(JI466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3123067.5232287454},{"$f":"HLOOKUP(JJ466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3185528.8736933204},{"$f":"HLOOKUP(JK466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3249239.4511671867},{"$f":"HLOOKUP(JL466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3314224.2401905307},{"$f":"HLOOKUP(JM466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3380508.7249943414},{"$f":"HLOOKUP(JN466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3448118.899494228},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR470:KK470))","v":2757306.4349234197},{"$f":"HLOOKUP(JR466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2366894.8759578732},{"$f":"HLOOKUP(JS466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2414232.7734770305},{"$f":"HLOOKUP(JT466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2462517.4289465714},{"$f":"HLOOKUP(JU466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(JV466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},{"$f":"HLOOKUP(JW466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2613243.1957375333},{"$f":"HLOOKUP(JX466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2665508.0596522838},{"$f":"HLOOKUP(JY466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2718818.2208453296},{"$f":"HLOOKUP(JZ466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2773194.5852622362},{"$f":"HLOOKUP(KA466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2828658.476967481},{"$f":"HLOOKUP(KB466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2885231.6465068306},{"$f":"HLOOKUP(KC466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2942936.2794369673},{"$f":"HLOOKUP(KD466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3001795.0050257067},{"$f":"HLOOKUP(KE466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3061830.905126221},{"$f":"HLOOKUP(KF466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3123067.5232287454},{"$f":"HLOOKUP(KG466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3185528.8736933204},{"$f":"HLOOKUP(KH466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3249239.4511671867},{"$f":"HLOOKUP(KI466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3314224.2401905307},{"$f":"HLOOKUP(KJ466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3380508.7249943414},{"$f":"HLOOKUP(KK466,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3448118.899494228}]
[]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C478:V478))","v":11489.930998054782},{"$f":"SUM(C476:C477)*Misc_Rev","v":9971.3839847261388},10115.559151790792,12009.398442127233,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z478:AS478))","v":22979.861996109565},{"$f":"SUM(Z476:Z477)*Misc_Rev","v":19942.767969452278},20231.118303581585,24018.796884254465,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW478:BP478))","v":58988.485034656238},{"$f":"SUM(AW476:AW477)*Misc_Rev","v":51192.37313587081},51932.558145354509,61655.393787706773,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT478:CM478))","v":117976.97006931248},{"$f":"SUM(BT476:BT477)*Misc_Rev","v":102384.74627174162},103865.11629070902,123310.78757541355,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ478:DJ478))","v":235953.94013862495},{"$f":"SUM(CQ476:CQ477)*Misc_Rev","v":204769.49254348324},207730.23258141804,246621.57515082709,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN478:EG478))","v":66682.635256567941},{"$f":"SUM(DN476:DN477)*Misc_Rev","v":57869.639197071345},58706.370077357271,69697.401673059838,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK478:FD478))","v":68221.465300950251},{"$f":"SUM(EK476:EK477)*Misc_Rev","v":59205.092409311459},60061.132463757822,71305.803250130441,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX478:IQ478))","v":23457.52972792073},{"$f":"SUM(HX476:HX477)*Misc_Rev","v":20136.139462927378},{"$f":"SUM(HY476:HY477)*Misc_Rev","v":20538.862252185925},{"$f":"SUM(HZ476:HZ477)*Misc_Rev","v":20949.639497229648},21368.632287174238,21796.004932917724,22231.925031576076,22676.563532207594,23130.094802851749,23592.696698908785,24064.55063288696,24545.8416455447,25036.758478455595,25537.493648024712,26048.243520985205,26569.208391404911,27100.592559233006,27642.604410417665,28195.456498626023,28759.365628598542,29334.552941170514,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU478:JN478))","v":15638.353151947158},{"$f":"SUM(IU476:IU477)*Misc_Rev","v":13424.092975284917},{"$f":"SUM(IV476:IV477)*Misc_Rev","v":13692.574834790617},{"$f":"SUM(IW476:IW477)*Misc_Rev","v":13966.426331486431},14245.754858116159,14530.669955278481,14821.283354384053,15117.709021471732,15420.063201901168,15728.464465939191,16043.033755257975,16363.894430363134,16691.172318970399,17024.995765349806,17365.495680656801,17712.805594269939,18067.061706155335,18428.402940278444,18796.970999084013,19172.910419065698,19556.368627447009,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR478:KK478))","v":23457.52972792073},{"$f":"SUM(JR476:JR477)*Misc_Rev","v":20136.139462927378},{"$f":"SUM(JS476:JS477)*Misc_Rev","v":20538.862252185925},{"$f":"SUM(JT476:JT477)*Misc_Rev","v":20949.639497229648},21368.632287174238,21796.00493291772,22231.925031576076,22676.563532207598,23130.094802851752,23592.696698908785,24064.55063288696,24545.8416455447,25036.758478455595,25537.493648024712,26048.243520985201,26569.208391404911,27100.592559233002,27642.604410417665,28195.456498626019,28759.365628598545,29334.55294117051]
["Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C481:V481))","v":1695147.2043576702},{"$f":"C479+C474","v":1802084.2190073752},{"$f":"D479+D474","v":1755601.463833967},1769512.6916984988,1713650.5669458087,1670949.7242677272,1630147.8408724254,1589531.9556112974,1551252.2699245187,1517457.6171236434,1486005.385980356,1912087.2129814134,1865176.480841483,1817004.4038629953,1774547.1818105481,1736237.3814025815,1699787.1556432634,1663563.6605716334,1629618.7308141766,1600002.9158159881,1572673.6333764864,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z481:AS481))","v":3339410.5147140441},{"$f":"Z479+Z474","v":3546422.7300126418},{"$f":"AA479+AA474","v":3455605.4059893303},3485632.9001008109,3375870.7524995804,3292255.6556348228,3212361.3518848084,3132832.1555833584,3057880.337634074,2991715.4890636704,2930140.23827331,3764877.4640305955,3673020.5361779332,3578693.4559774669,3495562.6528539415,3420557.5334927561,3349196.2105780807,3278279.9516059039,3211828.329587006,3153858.4002138372,3100368.7526449831,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW481:BP481))","v":7832010.4895326272},{"$f":"AW479+AW474","v":8489421.9621312413},{"$f":"AX479+AX474","v":8235352.1230414063},8291193.5535835791,7985174.4549772814,7743842.8017213382,7510505.8357126713,7277168.8697040025,7053828.6218667151,6850475.0921476129,6657111.5623753136,9016224.6583564952,8748972.8522978723,8474871.1094079874,8226389.8817319991,7996209.3271992104,7773654.0531427553,7551098.7790862992,7338078.30952462,7144121.0411537727,6959692.1694789836,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT481:CM481))","v":14744072.026691092},{"$f":"BT479+BT474","v":15909675.934680536},{"$f":"BU479+BU474","v":15446368.0679961},15604031.825707421,15033676.652918728,14589626.410927793,14160286.393471846,13730946.376015896,13320000.319995288,12945829.825312139,12590040.930531111,16930809.02713649,16439065.703988621,15934718.497071233,15477513.038147416,15053980.817807082,14644479.113543205,14234977.409279328,13843019.745285837,13486138.371483479,13146789.247601863,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ481:DJ481))","v":26728297.196259681},{"$f":"CQ479+CQ474","v":28611847.900615223},{"$f":"CR479+CR474","v":27819727.601732053},28272997.807035625,27257336.534729954,26485075.244310938,25738396.953083202,24991718.661855463,24277029.868776146,23626298.573675018,23007535.278403662,30556697.185543448,29701491.406155847,28824365.828908216,28029225.900345054,27292648.125840131,26580471.248859476,25868294.371878821,25186628.869281448,24565965.610494737,23975793.221135408,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN481:EG481))","v":8352008.2752039023},{"$f":"DN479+DN474","v":8257352.1561552128},{"$f":"DO479+DO474","v":8198677.435670441},8492135.796299722,8349666.7404440157,8261956.3699459676,8177413.3023550231,8095891.4137599114,8017257.311231846,7940706.427513415,7865353.1199191529,8939160.0868540723,8867081.5591823123,8789216.2666974682,8714933.0403078273,8644070.8085185196,8576485.4364872612,8512042.6703206208,8450620.5012158602,8391456.8630896583,8333712.4671432022,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK481:FD481))","v":9479176.6116563398},{"$f":"EK479+EK474","v":9461432.6707271263},{"$f":"EL479+EL474","v":9379521.143151952},9656527.4918954596,9488150.9455753732,9376364.8204140961,9268354.3187314291,9163939.0972986333,9062954.3258376531,8964415.3346917089,8867238.3864358272,10173592.854910787,10080208.323795574,9979648.6934842113,9883355.3221820407,9791129.2895498928,9702792.3187973518,9618178.1576681733,9537135.4652158916,9458731.0605116077,9381937.3922473732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX481:IQ481))","v":10178231.248966914},{"$f":"HX479+HX474","v":10521859.748734377},{"$f":"HY479+HY474","v":10258022.820845669},9978741.4983444437,9705900.563226087,9439084.2805229872,9177915.7700241897,8922040.4805560652,8671131.7061774712,8423364.1972596813,8176731.1641250756,12826088.321674647,12504472.57878975,12164030.205052,11831438.627596568,11506191.067817746,11187828.110841369,10875917.560765184,10570061.164869955,10268033.95404317,9967389.6628657039,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU481:JN481))","v":57306603.74498491},{"$f":"IU479+IU474","v":59093021.329714902},{"$f":"IV479+IV474","v":57906254.684819065},56591562.767585419,55323953.476959735,54100011.70552966,52916631.435609959,51770883.48523239,50660059.60566891,49569460.160766371,48482931.129807368,68685739.828127667,67313273.273022175,65792559.785467707,64326504.550607607,62911149.514982998,61542895.011429399,60218346.424615622,58934365.318198718,57673910.495968401,56418254.581877865,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR481:KK481))","v":59942623.014383726},{"$f":"JR479+JR474","v":61789159.871439509},{"$f":"JS479+JS474","v":60552638.718154684},59182636.699964561,57861822.870822459,56586633.534634627,55353827.632097043,54160348.698146962,53003370.890045539,51867552.121062145,50736032.279328369,71825758.054458678,70395888.639732704,68811336.798269391,67283890.155525908,65809418.499857299,64384165.714654088,63004589.732707664,61667415.901699007,60354858.29426419,59047371.020947225]
["Fixed $/kWh",{"$f":"B474/'Resource Options'!$K$28/1000","v":64.477281246949715},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Y474/'Resource Options'!$K$29/1000","v":63.205183896917347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AV474/'Resource Options'!$K$30/1000","v":57.496809523385352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BS474/'Resource Options'!$K$31/1000","v":52.897064761514507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CP474/'Resource Options'!$K$32/1000","v":45.99744761870825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DM474/'Resource Options'!$K$33/1000","v":59.980705375062328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EJ474/'Resource Options'!$K$34/1000","v":70.709172338579535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HW474/'Resource Options'!$K$37/1000","v":23.375415318890447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IT474/'Resource Options'!$K$38/1000","v":35.471600206694426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"JQ474/'Resource Options'!$K$39/1000","v":24.631065788738752}]
[{"$f":"C489&\" \"&'Resource Options'!$B$28","v":"2043 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z489&\" \"&'Resource Options'!$B$29","v":"2043 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW489&\" \"&'Resource Options'!$B$30","v":"2043 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT489&\" \"&'Resource Options'!$B$31","v":"2043 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ489&\" \"&'Resource Options'!$B$32","v":"2043 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN489&\" \"&'Resource Options'!$B$33","v":"2043 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK489&\" \"&'Resource Options'!$B$34","v":"2043 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX489&\" \"&'Resource Options'!$B$37","v":"2043 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU489&\" \"&'Resource Options'!$B$38","v":"2043 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR489&\" \"&'Resource Options'!$B$39","v":"2043 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP490*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ490*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM490*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN490*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ490*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK490*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C495:V495))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z495:AS495))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW495:BP495))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT495:CM495))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ495:DJ495))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN495:EG495))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK495:FD495))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX495:IQ495))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU495:JN495))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR495:KK495))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C496:V496))","v":14460.121065156616},{"$f":"C493*Misc_Rev","v":12412.688710023729},12660.942484224201,12914.161333908683,13172.444560586859,13435.893451798596,13704.611320834569,13978.70354725126,14258.277618196284,14543.443170560209,14834.312033971415,15130.998274650839,15433.618240143864,15742.290604946738,16057.136417045673,16378.279145386587,16705.84472829432,17039.961622860206,17380.76085531741,17728.376072423758,18082.943593872234,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z496:AS496))","v":28384.682090862989},{"$f":"Z493*Misc_Rev","v":24365.64820856509},24852.961172736392,25350.020396191121,25857.020804114953,26374.161220197246,26901.644444601181,27439.677333493219,27988.470880163077,28548.240297766333,29119.20510372167,29701.589205796103,30295.620989912022,30901.533409710268,31519.56407790447,32149.955359462554,32792.954466651812,33448.813555984852,34117.789827104541,34800.14562364664,35496.148536119574,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW496:BP496))","v":59945.574715973715},{"$f":"AW493*Misc_Rev","v":55753.660122523237},55753.660122523237,55753.660122523237,55753.660122523237,55753.660122523237,55753.660122523237,55753.660122523237,55753.660122523237,55753.660122523237,55753.660122523237,67963.400583640047,67963.400583640047,67963.400583640047,67963.400583640047,67963.400583640047,67963.400583640047,67963.400583640047,67963.400583640047,67963.400583640047,67963.400583640047,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT496:CM496))","v":110299.8574773916},{"$f":"BT493*Misc_Rev","v":102586.73462544278},102586.73462544278,102586.73462544278,102586.73462544278,102586.73462544278,102586.73462544278,102586.73462544278,102586.73462544278,102586.73462544278,102586.73462544278,125052.65707389772,125052.65707389772,125052.65707389772,125052.65707389772,125052.65707389772,125052.65707389772,125052.65707389772,125052.65707389772,125052.65707389772,125052.65707389772,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ496:DJ496))","v":191825.83909111583},{"$f":"CQ493*Misc_Rev","v":178411.71239207435},178411.71239207435,178411.71239207435,178411.71239207435,178411.71239207435,178411.71239207435,178411.71239207435,178411.71239207435,178411.71239207435,178411.71239207435,217482.88186764813,217482.88186764813,217482.88186764813,217482.88186764813,217482.88186764813,217482.88186764813,217482.88186764813,217482.88186764813,217482.88186764813,217482.88186764813,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN496:EG496))","v":76519.211756532663},{"$f":"DN493*Misc_Rev","v":65684.730548965192},66998.425159944498,68338.39366314339,69705.16153640626,71099.264767134373,72521.250062477062,73971.675063726609,75451.108565001137,76960.130736301173,78499.333351027191,80069.320018047758,81670.706418408692,83304.120546776889,84970.202957712405,86669.607016866663,88402.999157203987,90171.059140348079,91974.480323155032,93813.969929618164,95690.249328210513,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK496:FD496))","v":86084.581841133753},{"$f":"EK493*Misc_Rev","v":73895.724130645889},75373.638613258794,76881.111385523982,78418.733613234464,79987.108285499155,81586.850451209131,83218.587460233321,84882.959209437977,86580.618393626719,88312.230761499275,90078.475376729257,91880.044884263843,93717.645781949133,95591.998697588118,97503.838671539866,99453.915444970669,101442.99375387009,103471.85362894752,105541.29070152642,107652.11651555696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX496:IQ496))","v":34155.341515939384},{"$f":"HX493*Misc_Rev","v":29319.230462287527},29905.615071533281,30503.727372963946,31113.801920423226,31736.07795883168,32370.799518008316,33018.215508368485,33678.579818535858,34352.15141490657,35039.194443204709,35739.9783320688,36454.777898710177,37183.873456684378,37927.550925818068,38686.101944334427,39459.823983221118,40249.020462885543,41054.000872143253,41875.080889586119,42712.58250737784,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU496:JN496))","v":81994.242039832505},{"$f":"IU493*Misc_Rev","v":70384.542277949338},71792.23312350834,73228.077785978501,74692.639341698086,76186.492128532045,77710.221971102685,79264.426410524742,80849.714938735226,82466.709237509931,84116.043422260133,85798.364290705344,87514.331576519457,89264.61820804984,91049.910572210836,92870.908783655061,94728.326959328158,96622.893498514735,98555.351368485033,100526.45839585472,102536.98756377184,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR496:KK496))","v":81994.242039832505},{"$f":"JR493*Misc_Rev","v":70384.542277949338},71792.23312350834,73228.077785978501,74692.639341698086,76186.492128532045,77710.221971102685,79264.426410524742,80849.714938735226,82466.709237509931,84116.043422260133,85798.364290705344,87514.331576519457,89264.61820804984,91049.910572210836,92870.908783655061,94728.326959328158,96622.893498514735,98555.351368485033,100526.45839585472,102536.98756377184]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C499:V499))","v":0},{"$f":"HLOOKUP(C489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C490","v":0},{"$f":"HLOOKUP(D489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D490","v":0},{"$f":"HLOOKUP(E489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E490","v":0},{"$f":"HLOOKUP(F489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F490","v":0},{"$f":"HLOOKUP(G489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G490","v":0},{"$f":"HLOOKUP(H489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H490","v":0},{"$f":"HLOOKUP(I489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I490","v":0},{"$f":"HLOOKUP(J489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J490","v":0},{"$f":"HLOOKUP(K489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K490","v":0},{"$f":"HLOOKUP(L489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L490","v":0},{"$f":"HLOOKUP(M489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M490","v":0},{"$f":"HLOOKUP(N489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N490","v":0},{"$f":"HLOOKUP(O489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O490","v":0},{"$f":"HLOOKUP(P489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P490","v":0},{"$f":"HLOOKUP(Q489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q490","v":0},{"$f":"HLOOKUP(R489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R490","v":0},{"$f":"HLOOKUP(S489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S490","v":0},{"$f":"HLOOKUP(T489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T490","v":0},{"$f":"HLOOKUP(U489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U490","v":0},{"$f":"HLOOKUP(V489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V490","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z499:AS499))","v":0},{"$f":"HLOOKUP(Z489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z490","v":0},{"$f":"HLOOKUP(AA489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA490","v":0},{"$f":"HLOOKUP(AB489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB490","v":0},{"$f":"HLOOKUP(AC489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC490","v":0},{"$f":"HLOOKUP(AD489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD490","v":0},{"$f":"HLOOKUP(AE489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE490","v":0},{"$f":"HLOOKUP(AF489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF490","v":0},{"$f":"HLOOKUP(AG489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG490","v":0},{"$f":"HLOOKUP(AH489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH490","v":0},{"$f":"HLOOKUP(AI489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI490","v":0},{"$f":"HLOOKUP(AJ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ490","v":0},{"$f":"HLOOKUP(AK489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK490","v":0},{"$f":"HLOOKUP(AL489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL490","v":0},{"$f":"HLOOKUP(AM489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM490","v":0},{"$f":"HLOOKUP(AN489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN490","v":0},{"$f":"HLOOKUP(AO489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO490","v":0},{"$f":"HLOOKUP(AP489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP490","v":0},{"$f":"HLOOKUP(AQ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ490","v":0},{"$f":"HLOOKUP(AR489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR490","v":0},{"$f":"HLOOKUP(AS489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS490","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW499:BP499))","v":0},{"$f":"HLOOKUP(AW489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW490","v":0},{"$f":"HLOOKUP(AX489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX490","v":0},{"$f":"HLOOKUP(AY489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY490","v":0},{"$f":"HLOOKUP(AZ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ490","v":0},{"$f":"HLOOKUP(BA489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA490","v":0},{"$f":"HLOOKUP(BB489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB490","v":0},{"$f":"HLOOKUP(BC489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC490","v":0},{"$f":"HLOOKUP(BD489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD490","v":0},{"$f":"HLOOKUP(BE489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE490","v":0},{"$f":"HLOOKUP(BF489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF490","v":0},{"$f":"HLOOKUP(BG489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG490","v":0},{"$f":"HLOOKUP(BH489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH490","v":0},{"$f":"HLOOKUP(BI489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI490","v":0},{"$f":"HLOOKUP(BJ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ490","v":0},{"$f":"HLOOKUP(BK489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK490","v":0},{"$f":"HLOOKUP(BL489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL490","v":0},{"$f":"HLOOKUP(BM489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM490","v":0},{"$f":"HLOOKUP(BN489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN490","v":0},{"$f":"HLOOKUP(BO489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO490","v":0},{"$f":"HLOOKUP(BP489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP490","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT499:CM499))","v":0},{"$f":"HLOOKUP(BT489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT490","v":0},{"$f":"HLOOKUP(BU489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU490","v":0},{"$f":"HLOOKUP(BV489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV490","v":0},{"$f":"HLOOKUP(BW489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW490","v":0},{"$f":"HLOOKUP(BX489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX490","v":0},{"$f":"HLOOKUP(BY489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY490","v":0},{"$f":"HLOOKUP(BZ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ490","v":0},{"$f":"HLOOKUP(CA489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA490","v":0},{"$f":"HLOOKUP(CB489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB490","v":0},{"$f":"HLOOKUP(CC489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC490","v":0},{"$f":"HLOOKUP(CD489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD490","v":0},{"$f":"HLOOKUP(CE489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE490","v":0},{"$f":"HLOOKUP(CF489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF490","v":0},{"$f":"HLOOKUP(CG489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG490","v":0},{"$f":"HLOOKUP(CH489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH490","v":0},{"$f":"HLOOKUP(CI489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI490","v":0},{"$f":"HLOOKUP(CJ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ490","v":0},{"$f":"HLOOKUP(CK489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK490","v":0},{"$f":"HLOOKUP(CL489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL490","v":0},{"$f":"HLOOKUP(CM489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM490","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ499:DJ499))","v":0},{"$f":"HLOOKUP(CQ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ490","v":0},{"$f":"HLOOKUP(CR489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR490","v":0},{"$f":"HLOOKUP(CS489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS490","v":0},{"$f":"HLOOKUP(CT489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT490","v":0},{"$f":"HLOOKUP(CU489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU490","v":0},{"$f":"HLOOKUP(CV489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV490","v":0},{"$f":"HLOOKUP(CW489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW490","v":0},{"$f":"HLOOKUP(CX489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX490","v":0},{"$f":"HLOOKUP(CY489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY490","v":0},{"$f":"HLOOKUP(CZ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ490","v":0},{"$f":"HLOOKUP(DA489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA490","v":0},{"$f":"HLOOKUP(DB489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB490","v":0},{"$f":"HLOOKUP(DC489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC490","v":0},{"$f":"HLOOKUP(DD489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD490","v":0},{"$f":"HLOOKUP(DE489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE490","v":0},{"$f":"HLOOKUP(DF489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF490","v":0},{"$f":"HLOOKUP(DG489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG490","v":0},{"$f":"HLOOKUP(DH489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH490","v":0},{"$f":"HLOOKUP(DI489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI490","v":0},{"$f":"HLOOKUP(DJ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ490","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN499:EG499))","v":0},{"$f":"HLOOKUP(DN489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN490","v":0},{"$f":"HLOOKUP(DO489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO490","v":0},{"$f":"HLOOKUP(DP489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP490","v":0},{"$f":"HLOOKUP(DQ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ490","v":0},{"$f":"HLOOKUP(DR489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR490","v":0},{"$f":"HLOOKUP(DS489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS490","v":0},{"$f":"HLOOKUP(DT489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT490","v":0},{"$f":"HLOOKUP(DU489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU490","v":0},{"$f":"HLOOKUP(DV489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV490","v":0},{"$f":"HLOOKUP(DW489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW490","v":0},{"$f":"HLOOKUP(DX489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX490","v":0},{"$f":"HLOOKUP(DY489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY490","v":0},{"$f":"HLOOKUP(DZ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ490","v":0},{"$f":"HLOOKUP(EA489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA490","v":0},{"$f":"HLOOKUP(EB489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB490","v":0},{"$f":"HLOOKUP(EC489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC490","v":0},{"$f":"HLOOKUP(ED489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED490","v":0},{"$f":"HLOOKUP(EE489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE490","v":0},{"$f":"HLOOKUP(EF489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF490","v":0},{"$f":"HLOOKUP(EG489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG490","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK499:FD499))","v":0},{"$f":"HLOOKUP(EK489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK490","v":0},{"$f":"HLOOKUP(EL489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL490","v":0},{"$f":"HLOOKUP(EM489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM490","v":0},{"$f":"HLOOKUP(EN489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN490","v":0},{"$f":"HLOOKUP(EO489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO490","v":0},{"$f":"HLOOKUP(EP489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP490","v":0},{"$f":"HLOOKUP(EQ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ490","v":0},{"$f":"HLOOKUP(ER489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER490","v":0},{"$f":"HLOOKUP(ES489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES490","v":0},{"$f":"HLOOKUP(ET489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET490","v":0},{"$f":"HLOOKUP(EU489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU490","v":0},{"$f":"HLOOKUP(EV489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV490","v":0},{"$f":"HLOOKUP(EW489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW490","v":0},{"$f":"HLOOKUP(EX489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX490","v":0},{"$f":"HLOOKUP(EY489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY490","v":0},{"$f":"HLOOKUP(EZ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ490","v":0},{"$f":"HLOOKUP(FA489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA490","v":0},{"$f":"HLOOKUP(FB489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB490","v":0},{"$f":"HLOOKUP(FC489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC490","v":0},{"$f":"HLOOKUP(FD489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX499:IQ499))","v":820699.74351646937},{"$f":"HLOOKUP(HX489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX490","v":704495.5152701491},{"$f":"HLOOKUP(HY489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY490","v":718585.42557555216},{"$f":"HLOOKUP(HZ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ490","v":732957.13408706314},{"$f":"HLOOKUP(IA489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA490","v":747616.27676880441},{"$f":"HLOOKUP(IB489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB490","v":762568.6023041805},{"$f":"HLOOKUP(IC489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC490","v":777819.97435026395},{"$f":"HLOOKUP(ID489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID490","v":793376.37383726926},{"$f":"HLOOKUP(IE489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE490","v":809243.90131401469},{"$f":"HLOOKUP(IF489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF490","v":825428.779340295},{"$f":"HLOOKUP(IG489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG490","v":841937.35492710094},{"$f":"HLOOKUP(IH489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH490","v":858776.10202564299},{"$f":"HLOOKUP(II489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II490","v":875951.62406615599},{"$f":"HLOOKUP(IJ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ490","v":893470.6565474791},{"$f":"HLOOKUP(IK489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK490","v":911340.0696784287},{"$f":"HLOOKUP(IL489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL490","v":929566.87107199722},{"$f":"HLOOKUP(IM489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM490","v":948158.20849343715},{"$f":"HLOOKUP(IN489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN490","v":967121.37266330596},{"$f":"HLOOKUP(IO489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO490","v":986463.80011657206},{"$f":"HLOOKUP(IP489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP490","v":1006193.0761189036},{"$f":"HLOOKUP(IQ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ490","v":1026316.9376412816},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU499:JN499))","v":547133.16234431288},{"$f":"HLOOKUP(IU489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU490","v":469663.67684676603},{"$f":"HLOOKUP(IV489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV490","v":479056.95038370142},{"$f":"HLOOKUP(IW489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW490","v":488638.08939137543},{"$f":"HLOOKUP(IX489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX490","v":498410.8511792029},{"$f":"HLOOKUP(IY489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY490","v":508379.06820278702},{"$f":"HLOOKUP(IZ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ490","v":518546.64956684271},{"$f":"HLOOKUP(JA489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA490","v":528917.58255817962},{"$f":"HLOOKUP(JB489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB490","v":539495.93420934316},{"$f":"HLOOKUP(JC489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC490","v":550285.85289353004},{"$f":"HLOOKUP(JD489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD490","v":561291.56995140063},{"$f":"HLOOKUP(JE489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE490","v":572517.4013504287},{"$f":"HLOOKUP(JF489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF490","v":583967.74937743729},{"$f":"HLOOKUP(JG489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG490","v":595647.10436498595},{"$f":"HLOOKUP(JH489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH490","v":607560.04645228584},{"$f":"HLOOKUP(JI489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI490","v":619711.2473813314},{"$f":"HLOOKUP(JJ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ490","v":632105.4723289581},{"$f":"HLOOKUP(JK489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK490","v":644747.58177553723},{"$f":"HLOOKUP(JL489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL490","v":657642.53341104812},{"$f":"HLOOKUP(JM489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM490","v":670795.38407926902},{"$f":"HLOOKUP(JN489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN490","v":684211.29176085442},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR499:KK499))","v":820699.74351646937},{"$f":"HLOOKUP(JR489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR490","v":704495.5152701491},{"$f":"HLOOKUP(JS489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS490","v":718585.42557555216},{"$f":"HLOOKUP(JT489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT490","v":732957.13408706314},{"$f":"HLOOKUP(JU489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU490","v":747616.27676880429},{"$f":"HLOOKUP(JV489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV490","v":762568.6023041805},{"$f":"HLOOKUP(JW489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW490","v":777819.97435026406},{"$f":"HLOOKUP(JX489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX490","v":793376.37383726938},{"$f":"HLOOKUP(JY489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY490","v":809243.90131401469},{"$f":"HLOOKUP(JZ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ490","v":825428.779340295},{"$f":"HLOOKUP(KA489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA490","v":841937.35492710094},{"$f":"HLOOKUP(KB489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB490","v":858776.10202564299},{"$f":"HLOOKUP(KC489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC490","v":875951.62406615599},{"$f":"HLOOKUP(KD489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD490","v":893470.65654747898},{"$f":"HLOOKUP(KE489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE490","v":911340.0696784287},{"$f":"HLOOKUP(KF489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF490","v":929566.8710719971},{"$f":"HLOOKUP(KG489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG490","v":948158.20849343715},{"$f":"HLOOKUP(KH489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH490","v":967121.37266330584},{"$f":"HLOOKUP(KI489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI490","v":986463.80011657218},{"$f":"HLOOKUP(KJ489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ490","v":1006193.0761189035},{"$f":"HLOOKUP(KK489,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK490","v":1026316.9376412816}]
[]
[]
[]
["Storage Losses",null,{"$f":"C513*(1-'Resource Options'!$W$28)","v":876},{"$f":"D513*(1-'Resource Options'!$W$28)","v":876},{"$f":"E513*(1-'Resource Options'!$W$28)","v":876},{"$f":"F513*(1-'Resource Options'!$W$28)","v":876},{"$f":"G513*(1-'Resource Options'!$W$28)","v":876},{"$f":"H513*(1-'Resource Options'!$W$28)","v":876},{"$f":"I513*(1-'Resource Options'!$W$28)","v":876},{"$f":"J513*(1-'Resource Options'!$W$28)","v":876},{"$f":"K513*(1-'Resource Options'!$W$28)","v":876},{"$f":"L513*(1-'Resource Options'!$W$28)","v":876},{"$f":"M513*(1-'Resource Options'!$W$28)","v":876},{"$f":"N513*(1-'Resource Options'!$W$28)","v":876},{"$f":"O513*(1-'Resource Options'!$W$28)","v":876},{"$f":"P513*(1-'Resource Options'!$W$28)","v":876},{"$f":"Q513*(1-'Resource Options'!$W$28)","v":876},{"$f":"R513*(1-'Resource Options'!$W$28)","v":876},{"$f":"S513*(1-'Resource Options'!$W$28)","v":876},{"$f":"T513*(1-'Resource Options'!$W$28)","v":876},{"$f":"U513*(1-'Resource Options'!$W$28)","v":876},{"$f":"V513*(1-'Resource Options'!$W$28)","v":876},null,"Storage Losses",null,{"$f":"Z513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AA513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AB513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AC513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AD513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AE513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AF513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AG513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AH513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AI513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AJ513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AK513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AL513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AM513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AN513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AO513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AP513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AQ513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AR513*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AS513*(1-'Resource Options'!$W$29)","v":1752},null,"Storage Losses",null,{"$f":"AW513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AX513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AY513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AZ513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BA513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BB513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BC513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BD513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BE513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BF513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BG513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BH513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BI513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BJ513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BK513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BL513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BM513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BN513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BO513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BP513*(1-'Resource Options'!$W$30)","v":5475.0000000000009},null,"Storage Losses",null,{"$f":"BT513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BU513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BV513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BW513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BX513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BY513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BZ513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CA513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CB513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CC513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CD513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CE513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CF513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CG513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CH513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CI513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CJ513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CK513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CL513*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CM513*(1-'Resource Options'!$W$31)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"CQ513*(1-'Resource Options'!$W$32)","v":21900.000000000004},{"$f":"CR513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CS513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CT513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CU513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CV513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CW513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CX513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CY513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CZ513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DA513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DB513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DC513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DD513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DE513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DF513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DG513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DH513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DI513*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DJ513*(1-'Resource Options'!$W$30)","v":21900.000000000004},null,"Storage Losses",null,{"$f":"DN513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DO513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DP513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DQ513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DR513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DS513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DT513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DU513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DV513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DW513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DX513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DY513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DZ513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EA513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EB513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EC513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"ED513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EE513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EF513*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EG513*(1-'Resource Options'!$W$33)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"EK513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EL513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EM513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EN513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EO513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EP513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EQ513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ER513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ES513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ET513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EU513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EV513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EW513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EX513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EY513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EZ513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FA513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FB513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FC513*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FD513*(1-'Resource Options'!$W$34)","v":12044.999999999998}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C517:V517))","v":773932.86909889209},{"$f":"VLOOKUP(C511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(C512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1013413.6755551635},{"$f":"VLOOKUP(D511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":949777.05903789937},{"$f":"VLOOKUP(E511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":884768.69036166684},{"$f":"VLOOKUP(F511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":825645.30062989774},{"$f":"VLOOKUP(G511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":770784.86865232082},{"$f":"VLOOKUP(H511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":717856.22105690767},{"$f":"VLOOKUP(I511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":666038.91708671674},{"$f":"VLOOKUP(J511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":616522.25381811778},{"$f":"VLOOKUP(K511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":571374.99529357639},{"$f":"VLOOKUP(L511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":528754.9138599172},{"$f":"VLOOKUP(C511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":962327.21823389875},{"$f":"VLOOKUP(D511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":905593.15835041064},{"$f":"VLOOKUP(E511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":847404.94654887123},{"$f":"VLOOKUP(F511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":794655.63473393163},{"$f":"VLOOKUP(G511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":745791.3162566484},{"$f":"VLOOKUP(H511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":698545.74500338908},{"$f":"VLOOKUP(I511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":651300.17375012953},{"$f":"VLOOKUP(J511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":606078.71667279163},{"$f":"VLOOKUP(K511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":564904.12765551277},{"$f":"VLOOKUP(L511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":525752.29252237093},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z517:AS517))","v":1532865.3612114843},{"$f":"VLOOKUP(Z511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1985282.8388731859},{"$f":"VLOOKUP(AA511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1868240.3679421428},{"$f":"VLOOKUP(AB511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1748197.9789028706},{"$f":"VLOOKUP(AC511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1639376.0506394668},{"$f":"VLOOKUP(AD511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1538568.870848564},{"$f":"VLOOKUP(AE511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1441101.1695878699},{"$f":"VLOOKUP(AF511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1343633.4683271756},{"$f":"VLOOKUP(AG511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1250341.5183714817},{"$f":"VLOOKUP(AH511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1165398.2647413095},{"$f":"VLOOKUP(AI511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1084627.9561316585},{"$f":"VLOOKUP(Z511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1885204.1943224557},{"$f":"VLOOKUP(AA511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1774061.8659888753},{"$f":"VLOOKUP(AB511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1660070.8462298107},{"$f":"VLOOKUP(AC511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1556734.6607858937},{"$f":"VLOOKUP(AD511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1461009.1981775062},{"$f":"VLOOKUP(AE511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1368454.8700839237},{"$f":"VLOOKUP(AF511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1275900.5419903405},{"$f":"VLOOKUP(AG511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1187311.4644497226},{"$f":"VLOOKUP(AH511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1106650.2231961151},{"$f":"VLOOKUP(AI511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1029951.5676765527},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW517:BP517))","v":3644170.4813707001},{"$f":"VLOOKUP(AW511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4719729.0131702162},{"$f":"VLOOKUP(AX511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4441477.1011454724},{"$f":"VLOOKUP(AY511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4156093.3083351264},{"$f":"VLOOKUP(AZ511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3897384.5732183554},{"$f":"VLOOKUP(BA511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3657729.7684324346},{"$f":"VLOOKUP(BB511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3426014.1012843708},{"$f":"VLOOKUP(BC511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3194298.4341363045},{"$f":"VLOOKUP(BD511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2972510.0248076739},{"$f":"VLOOKUP(BE511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2770569.4595736796},{"$f":"VLOOKUP(BF511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2578549.4806148862},{"$f":"VLOOKUP(AW511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4481806.1978231957},{"$f":"VLOOKUP(AX511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4217581.0398980808},{"$f":"VLOOKUP(AY511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3946583.5212255879},{"$f":"VLOOKUP(AZ511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3700916.3633777848},{"$f":"VLOOKUP(BA511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3473342.6220823731},{"$f":"VLOOKUP(BB511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3253307.8043504595},{"$f":"VLOOKUP(BC511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3033272.9866185449},{"$f":"VLOOKUP(BD511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2822664.9909559442},{"$f":"VLOOKUP(BE511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2630904.3042020844},{"$f":"VLOOKUP(BF511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2448564.1042876532},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT517:CM517))","v":6705273.6857220912},{"$f":"VLOOKUP(BT511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8684301.3842331991},{"$f":"VLOOKUP(BU511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8172317.8661076706},{"$f":"VLOOKUP(BV511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7647211.6873366339},{"$f":"VLOOKUP(BW511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7171187.6147217751},{"$f":"VLOOKUP(BX511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6730222.7739156811},{"$f":"VLOOKUP(BY511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6303865.9463632433},{"$f":"VLOOKUP(BZ511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5877509.1188108018},{"$f":"VLOOKUP(CA511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5469418.4456461212},{"$f":"VLOOKUP(CB511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5097847.8056155713},{"$f":"VLOOKUP(CC511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4744531.0443313923},{"$f":"VLOOKUP(BT511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8246523.403994685},{"$f":"VLOOKUP(BU511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7760349.1134124706},{"$f":"VLOOKUP(BV511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7261713.6790550845},{"$f":"VLOOKUP(BW511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6809686.1086151265},{"$f":"VLOOKUP(BX511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6390950.4246315695},{"$f":"VLOOKUP(BY511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5986086.3600048488},{"$f":"VLOOKUP(BZ511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5581222.2953781253},{"$f":"VLOOKUP(CA511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5193703.5833589388},{"$f":"VLOOKUP(CB511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4840863.9197318377},{"$f":"VLOOKUP(CC511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD512,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4505357.951889284},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ517:DJ517))","v":11661345.540386232},{"$f":"VLOOKUP(CQ511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15103132.842144683},{"$f":"VLOOKUP(CR511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14212726.723665502},{"$f":"VLOOKUP(CS511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13299498.586672395},{"$f":"VLOOKUP(CT511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12471630.634298731},{"$f":"VLOOKUP(CU511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11704735.258983785},{"$f":"VLOOKUP(CV511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10963245.124109978},{"$f":"VLOOKUP(CW511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10221754.989236167},{"$f":"VLOOKUP(CX511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9512032.0793845505},{"$f":"VLOOKUP(CY511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8865822.2706357688},{"$f":"VLOOKUP(CZ511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8251358.3379676305},{"$f":"VLOOKUP(CQ511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14341779.833034219},{"$f":"VLOOKUP(CR511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13496259.327673847},{"$f":"VLOOKUP(CS511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12629067.267921872},{"$f":"VLOOKUP(CT511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11842932.362808904},{"$f":"VLOOKUP(CU511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11114696.390663587},{"$f":"VLOOKUP(CV511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10410584.973921465},{"$f":"VLOOKUP(CW511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9706473.5571793374},{"$f":"VLOOKUP(CX511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9032527.971059015},{"$f":"VLOOKUP(CY511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8418893.7734466661},{"$f":"VLOOKUP(CZ511,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":7835405.1337204864},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN517:EG517))","v":3321705.4887344027},{"$f":"VLOOKUP(DN511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3913887.187173848},{"$f":"VLOOKUP(DO511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3781139.2606398985},{"$f":"VLOOKUP(DP511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3641212.3327682363},{"$f":"VLOOKUP(DQ511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3503837.7752492237},{"$f":"VLOOKUP(DR511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3368824.3441947675},{"$f":"VLOOKUP(DS511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3235997.9586298028},{"$f":"VLOOKUP(DT511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3105194.3449581498},{"$f":"VLOOKUP(DU511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2976261.4888072181},{"$f":"VLOOKUP(DV511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2848380.4740408082},{"$f":"VLOOKUP(DW511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2720651.4736469863},{"$f":"VLOOKUP(DN511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3716587.0761029483},{"$f":"VLOOKUP(DO511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3590531.0084287561},{"$f":"VLOOKUP(DP511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3457657.8348148465},{"$f":"VLOOKUP(DQ511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3327208.3658741754},{"$f":"VLOOKUP(DR511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3199000.9983747452},{"$f":"VLOOKUP(DS511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3072870.4268104997},{"$f":"VLOOKUP(DT511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2948660.6586616477},{"$f":"VLOOKUP(DU511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2826227.3426412106},{"$f":"VLOOKUP(DV511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2704792.8443967779},{"$f":"VLOOKUP(DW511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2583502.6974393204},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK517:FD517))","v":4057275.0347209196},{"$f":"VLOOKUP(EK511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4780591.4242219105},{"$f":"VLOOKUP(EL511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4618447.353935183},{"$f":"VLOOKUP(EM511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4447534.5403024498},{"$f":"VLOOKUP(EN511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4279739.3024290027},{"$f":"VLOOKUP(EO511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4114828.0467421026},{"$f":"VLOOKUP(EP511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3952588.1431947611},{"$f":"VLOOKUP(EQ511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3792818.940897576},{"$f":"VLOOKUP(ER511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3635334.7629081085},{"$f":"VLOOKUP(ES511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3479135.3495687218},{"$f":"VLOOKUP(ET511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3323121.6131717721},{"$f":"VLOOKUP(EK511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4539600.5182820186},{"$f":"VLOOKUP(EL511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4385630.1744077168},{"$f":"VLOOKUP(EM511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4223333.1219097665},{"$f":"VLOOKUP(EN511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4063996.4873343636},{"$f":"VLOOKUP(EO511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3907398.4526239107},{"$f":"VLOOKUP(EP511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3753337.1064695674},{"$f":"VLOOKUP(EQ511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3601621.9128475036},{"$f":"VLOOKUP(ER511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3452076.5548401391},{"$f":"VLOOKUP(ES511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3303751.1961495588},{"$f":"VLOOKUP(ET511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3155602.1543765566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX517:IQ517))","v":8498094.3418416642},{"$f":"VLOOKUP(HX511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9151721.3465861082},{"$f":"VLOOKUP(HY511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8841320.9760907516},{"$f":"VLOOKUP(HZ511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8514134.168826133},{"$f":"VLOOKUP(IA511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8192915.4902079646},{"$f":"VLOOKUP(IB511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7877217.7605682118},{"$f":"VLOOKUP(IC511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7566633.9317475045},{"$f":"VLOOKUP(ID511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7260779.8878771551},{"$f":"VLOOKUP(IE511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6959300.1784517989},{"$f":"VLOOKUP(IF511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6660279.9572006268},{"$f":"VLOOKUP(IG511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6361615.1864548158},{"$f":"VLOOKUP(HX511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":11155897.254835373},{"$f":"VLOOKUP(HY511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":10777520.935237229},{"$f":"VLOOKUP(HZ511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":10378682.04288576},{"$f":"VLOOKUP(IA511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9987118.2660521213},{"$f":"VLOOKUP(IB511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9602284.4952162486},{"$f":"VLOOKUP(IC511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9223684.5409432016},{"$f":"VLOOKUP(ID511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8850850.1681324132},{"$f":"VLOOKUP(IE511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8483348.0846012626},{"$f":"VLOOKUP(IF511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8118844.1034304863},{"$f":"VLOOKUP(IG511,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7754773.4144423297},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU517:JN517))","v":55535560.115754537},{"$f":"VLOOKUP(IU511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":57869977.21528241},{"$f":"VLOOKUP(IV511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":56587638.742471375},{"$f":"VLOOKUP(IW511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":55172335.569360472},{"$f":"VLOOKUP(IX511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":53804305.706704557},{"$f":"VLOOKUP(IY511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":52480007.062077589},{"$f":"VLOOKUP(IZ511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":51196215.423143044},{"$f":"VLOOKUP(JA511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49949888.223329887},{"$f":"VLOOKUP(JB511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48738209.953273825},{"$f":"VLOOKUP(JC511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47546013.191560872},{"$f":"VLOOKUP(JD511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":46356631.93921221},{"$f":"VLOOKUP(IU511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":67094332.477625497},{"$f":"VLOOKUP(IV511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":65607591.891508363},{"$f":"VLOOKUP(IW511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":63966692.30552642},{"$f":"VLOOKUP(IX511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":62380601.298389867},{"$f":"VLOOKUP(IY511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":60845212.175430171},{"$f":"VLOOKUP(IZ511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":59356786.791500293},{"$f":"VLOOKUP(JA511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":57911797.601179875},{"$f":"VLOOKUP(JB511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":56506980.308706731},{"$f":"VLOOKUP(JC511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":55124749.836910494},{"$f":"VLOOKUP(JD511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":53745783.660876431},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR517:KK517))","v":57966409.548430644},{"$f":"VLOOKUP(JR511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":60403006.521001838},{"$f":"VLOOKUP(JS511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":59064538.754768096},{"$f":"VLOOKUP(JT511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":57587286.284517661},{"$f":"VLOOKUP(JU511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":56159376.326863334},{"$f":"VLOOKUP(JV511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":54777111.748296469},{"$f":"VLOOKUP(JW511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":53437127.209341221},{"$f":"VLOOKUP(JX511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":52136246.967111997},{"$f":"VLOOKUP(JY511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50871532.274460889},{"$f":"VLOOKUP(JZ511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49627151.816107303},{"$f":"VLOOKUP(KA511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":48385710.104901619},{"$f":"VLOOKUP(JR511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":70031121.441292599},{"$f":"VLOOKUP(JS511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":68479304.667904347},{"$f":"VLOOKUP(JT511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":66766581.194320492},{"$f":"VLOOKUP(JU511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":65111065.328285716},{"$f":"VLOOKUP(JV511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":63508470.62081936},{"$f":"VLOOKUP(JW511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":61954895.304259554},{"$f":"VLOOKUP(JX511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":60446657.428840935},{"$f":"VLOOKUP(JY511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":58980349.817168631},{"$f":"VLOOKUP(JZ511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":57537617.674889728},{"$f":"VLOOKUP(KA511,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB512,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":56098292.710005693}]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C520:V520))","v":1294592.9933831755},{"$f":"SUM(C516:C519)","v":1460352.6753976988},{"$f":"SUM(D516:D519)","v":1405654.8388772854},1349764.0257978407,1299940.5427747951,1254566.0156401161,1211312.9909844587,1169364.8224128187,1129914.677250742,1095035.2671948529,1062888.3911992193,1507143.3651199869,1461305.6281742207,1414231.6657691575,1372818.8883386236,1335517.8349334341,1300066.7940537105,1264851.6437814573,1231901.2161047461,1203243.0770761063,1176858.0209313766,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z520:AS520))","v":2554901.901473226},{"$f":"SUM(Z516:Z519)","v":2862607.5422677919},{"$f":"SUM(AA516:AA519)","v":2763111.565404641},2660966.6003146195,2570400.0444794502,2488213.3445653468,2409738.5327789891,2331643.5787821165,2258111.8310355213,2193323.9836586299,2133112.1894273255,2954658.1122840364,2864904.8623096873,2772730.7024770388,2691647.7141580665,2618620.5126171228,2549218.4108123323,2480279.3535333173,2415777.8522235593,2359685.9387254287,2308047.9975164523,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW520:BP520))","v":5802608.1764131663},{"$f":"SUM(AW516:AW519)","v":6727230.020796271},6448978.1087715272,6163594.3159611812,5904885.5808444107,5665230.7760584895,5433515.1089104256,5201799.4417623589,4980011.0324337287,4778070.4671997344,4586050.4882409414,6928938.7242532093,6664713.5663280943,6393716.047655602,6148048.8898077989,5920475.1485123867,5700440.3307804735,5480405.5130485585,5269797.5173859578,5078036.830632098,4895696.6307176668,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT520:CM520))","v":10676799.044600228},{"$f":"SUM(BT516:BT519)","v":12378103.23826514},11866119.720139612,11341013.541368576,10864989.468753716,10424024.627947623,9997667.8003951851,9571310.9728427436,9163220.299678063,8791649.6596475132,8438332.8983633332,12749247.252625909,12263072.962043695,11764437.527686309,11312409.957246352,10893674.273262795,10488810.208636073,10083946.14400935,9696427.4319901634,9343587.7683630623,9008081.8005205095,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ520:DJ520))","v":18568346.164522123},{"$f":"SUM(CQ516:CQ519)","v":21527136.066548053},20636729.948068872,19723501.811075766,18895633.858702101,18128738.483387157,17387248.34851335,16645758.213639541,15936035.303787922,15289825.495039141,14675361.562371003,22172603.917610262,21327083.412249889,20459891.352497913,19673756.447384946,18945520.475239627,18241409.058497507,17537297.64175538,16863352.055635057,16249717.858022708,15666229.218296528,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN520:EG520))","v":6076903.8804886825},{"$f":"SUM(DN516:DN519)","v":6278972.5012665112},6193526.2810144164,6101847.0935502443,6013685.2312468719,5928868.7493123673,5847243.2518497547,5768664.5440425016,5693001.0918732565,5619454.8691681679,5547147.3566768933,6599612.8767934535,6531217.3251330722,6457157.8778532483,6386698.409773346,6319680.8431518981,6255963.868483196,6195415.9691677978,6137917.759357485,6082717.0694473777,6028985.4069909314,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK520:FD520))","v":7156890.0986892516},{"$f":"SUM(EK516:EK519)","v":7441326.8867104109},7332397.5256734546,7215763.7154754857,7103333.0611055,6994893.6805921299,6890255.0897217877,6789239.2263551448,6691683.454074827,6596611.0145587754,6502946.7914616261,7783022.2001376702,7693920.2899004817,7597789.0397123871,7505941.5234930357,7418182.389505758,7334336.7220890513,7254241.5207793778,7177748.5549306488,7103936.6362418802,7031791.3032707246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX520:IQ520))","v":9727912.8391094506},{"$f":"SUM(HX516:HX519)","v":10207407.817510467},{"$f":"SUM(HY516:HY519)","v":9918121.1764335986},9612470.3731758352,9313218.4186446611,9019926.7475736421,8732197.0984930433,8449654.3179576062,8171952.0971338581,7897184.9142563278,7623258.2426516302,12442773.172156123,12090134.370904395,11717547.747266268,11352761.284520241,10995240.37405373,10644499.537357433,10300081.464474929,9961564.0068706293,9626624.3441452403,9292709.2599713784,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU520:JN520))","v":58487895.857529491},{"$f":"SUM(IU516:IU519)","v":60404286.877352491},{"$f":"SUM(IV516:IV519)","v":59172634.59778285},57809031.341778181,56493735.394570619,55223225.343700975,53994298.070398897,52803932.523530863,51649335.139478818,50515360.881489962,49385366.582939886,70183641.81422773,68758687.414842635,67180809.739327371,65659001.080866836,64189179.953556687,62767633.925189339,61390861.677542701,60055625.666596815,58744368.101958379,57437794.291225269,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR520:KK520))","v":60918745.290205613},{"$f":"SUM(JR516:JR519)","v":62937316.183071919},{"$f":"SUM(JS516:JS519)","v":61649534.610079572},60223982.05693537,58848806.014729396,57520330.029919855,56235209.856597073,54990291.267312974,53782657.460665882,52596499.506036393,51414444.748629294,73120430.777894825,71630400.191238612,69980698.628121451,68389465.1107627,66852438.398945875,65365742.437948599,63925721.505203761,62528995.175058715,61157235.939937614,59790303.340354532]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C522:V522))","v":0},{"$f":"HLOOKUP(C512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C513","v":0},{"$f":"HLOOKUP(D512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D513","v":0},{"$f":"HLOOKUP(E512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E513","v":0},{"$f":"HLOOKUP(F512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F513","v":0},{"$f":"HLOOKUP(G512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G513","v":0},{"$f":"HLOOKUP(H512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H513","v":0},{"$f":"HLOOKUP(I512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I513","v":0},{"$f":"HLOOKUP(J512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J513","v":0},{"$f":"HLOOKUP(K512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K513","v":0},{"$f":"HLOOKUP(L512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L513","v":0},{"$f":"HLOOKUP(M512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M513","v":0},{"$f":"HLOOKUP(N512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N513","v":0},{"$f":"HLOOKUP(O512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O513","v":0},{"$f":"HLOOKUP(P512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P513","v":0},{"$f":"HLOOKUP(Q512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q513","v":0},{"$f":"HLOOKUP(R512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R513","v":0},{"$f":"HLOOKUP(S512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S513","v":0},{"$f":"HLOOKUP(T512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T513","v":0},{"$f":"HLOOKUP(U512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U513","v":0},{"$f":"HLOOKUP(V512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V513","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z522:AS522))","v":0},{"$f":"HLOOKUP(Z512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z513","v":0},{"$f":"HLOOKUP(AA512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA513","v":0},{"$f":"HLOOKUP(AB512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB513","v":0},{"$f":"HLOOKUP(AC512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC513","v":0},{"$f":"HLOOKUP(AD512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD513","v":0},{"$f":"HLOOKUP(AE512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE513","v":0},{"$f":"HLOOKUP(AF512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF513","v":0},{"$f":"HLOOKUP(AG512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG513","v":0},{"$f":"HLOOKUP(AH512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH513","v":0},{"$f":"HLOOKUP(AI512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI513","v":0},{"$f":"HLOOKUP(AJ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ513","v":0},{"$f":"HLOOKUP(AK512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK513","v":0},{"$f":"HLOOKUP(AL512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL513","v":0},{"$f":"HLOOKUP(AM512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM513","v":0},{"$f":"HLOOKUP(AN512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN513","v":0},{"$f":"HLOOKUP(AO512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO513","v":0},{"$f":"HLOOKUP(AP512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP513","v":0},{"$f":"HLOOKUP(AQ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ513","v":0},{"$f":"HLOOKUP(AR512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR513","v":0},{"$f":"HLOOKUP(AS512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS513","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW522:BP522))","v":0},{"$f":"HLOOKUP(AW512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW513","v":0},{"$f":"HLOOKUP(AX512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX513","v":0},{"$f":"HLOOKUP(AY512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY513","v":0},{"$f":"HLOOKUP(AZ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ513","v":0},{"$f":"HLOOKUP(BA512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA513","v":0},{"$f":"HLOOKUP(BB512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB513","v":0},{"$f":"HLOOKUP(BC512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC513","v":0},{"$f":"HLOOKUP(BD512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD513","v":0},{"$f":"HLOOKUP(BE512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE513","v":0},{"$f":"HLOOKUP(BF512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF513","v":0},{"$f":"HLOOKUP(BG512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG513","v":0},{"$f":"HLOOKUP(BH512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH513","v":0},{"$f":"HLOOKUP(BI512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI513","v":0},{"$f":"HLOOKUP(BJ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ513","v":0},{"$f":"HLOOKUP(BK512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK513","v":0},{"$f":"HLOOKUP(BL512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL513","v":0},{"$f":"HLOOKUP(BM512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM513","v":0},{"$f":"HLOOKUP(BN512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN513","v":0},{"$f":"HLOOKUP(BO512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO513","v":0},{"$f":"HLOOKUP(BP512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP513","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT522:CM522))","v":0},{"$f":"HLOOKUP(BT512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT513","v":0},{"$f":"HLOOKUP(BU512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU513","v":0},{"$f":"HLOOKUP(BV512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV513","v":0},{"$f":"HLOOKUP(BW512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW513","v":0},{"$f":"HLOOKUP(BX512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX513","v":0},{"$f":"HLOOKUP(BY512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY513","v":0},{"$f":"HLOOKUP(BZ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ513","v":0},{"$f":"HLOOKUP(CA512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA513","v":0},{"$f":"HLOOKUP(CB512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB513","v":0},{"$f":"HLOOKUP(CC512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC513","v":0},{"$f":"HLOOKUP(CD512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD513","v":0},{"$f":"HLOOKUP(CE512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE513","v":0},{"$f":"HLOOKUP(CF512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF513","v":0},{"$f":"HLOOKUP(CG512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG513","v":0},{"$f":"HLOOKUP(CH512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH513","v":0},{"$f":"HLOOKUP(CI512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI513","v":0},{"$f":"HLOOKUP(CJ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ513","v":0},{"$f":"HLOOKUP(CK512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK513","v":0},{"$f":"HLOOKUP(CL512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL513","v":0},{"$f":"HLOOKUP(CM512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM513","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ522:DJ522))","v":0},{"$f":"HLOOKUP(CQ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ513","v":0},{"$f":"HLOOKUP(CR512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR513","v":0},{"$f":"HLOOKUP(CS512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS513","v":0},{"$f":"HLOOKUP(CT512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT513","v":0},{"$f":"HLOOKUP(CU512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU513","v":0},{"$f":"HLOOKUP(CV512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV513","v":0},{"$f":"HLOOKUP(CW512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW513","v":0},{"$f":"HLOOKUP(CX512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX513","v":0},{"$f":"HLOOKUP(CY512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY513","v":0},{"$f":"HLOOKUP(CZ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ513","v":0},{"$f":"HLOOKUP(DA512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA513","v":0},{"$f":"HLOOKUP(DB512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB513","v":0},{"$f":"HLOOKUP(DC512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC513","v":0},{"$f":"HLOOKUP(DD512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD513","v":0},{"$f":"HLOOKUP(DE512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE513","v":0},{"$f":"HLOOKUP(DF512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF513","v":0},{"$f":"HLOOKUP(DG512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG513","v":0},{"$f":"HLOOKUP(DH512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH513","v":0},{"$f":"HLOOKUP(DI512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI513","v":0},{"$f":"HLOOKUP(DJ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ513","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN522:EG522))","v":0},{"$f":"HLOOKUP(DN512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN513","v":0},{"$f":"HLOOKUP(DO512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO513","v":0},{"$f":"HLOOKUP(DP512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP513","v":0},{"$f":"HLOOKUP(DQ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ513","v":0},{"$f":"HLOOKUP(DR512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR513","v":0},{"$f":"HLOOKUP(DS512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS513","v":0},{"$f":"HLOOKUP(DT512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT513","v":0},{"$f":"HLOOKUP(DU512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU513","v":0},{"$f":"HLOOKUP(DV512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV513","v":0},{"$f":"HLOOKUP(DW512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW513","v":0},{"$f":"HLOOKUP(DX512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX513","v":0},{"$f":"HLOOKUP(DY512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY513","v":0},{"$f":"HLOOKUP(DZ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ513","v":0},{"$f":"HLOOKUP(EA512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA513","v":0},{"$f":"HLOOKUP(EB512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB513","v":0},{"$f":"HLOOKUP(EC512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC513","v":0},{"$f":"HLOOKUP(ED512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED513","v":0},{"$f":"HLOOKUP(EE512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE513","v":0},{"$f":"HLOOKUP(EF512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF513","v":0},{"$f":"HLOOKUP(EG512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG513","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK522:FD522))","v":0},{"$f":"HLOOKUP(EK512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK513","v":0},{"$f":"HLOOKUP(EL512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL513","v":0},{"$f":"HLOOKUP(EM512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM513","v":0},{"$f":"HLOOKUP(EN512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN513","v":0},{"$f":"HLOOKUP(EO512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO513","v":0},{"$f":"HLOOKUP(EP512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP513","v":0},{"$f":"HLOOKUP(EQ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ513","v":0},{"$f":"HLOOKUP(ER512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER513","v":0},{"$f":"HLOOKUP(ES512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES513","v":0},{"$f":"HLOOKUP(ET512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET513","v":0},{"$f":"HLOOKUP(EU512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU513","v":0},{"$f":"HLOOKUP(EV512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV513","v":0},{"$f":"HLOOKUP(EW512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW513","v":0},{"$f":"HLOOKUP(EX512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX513","v":0},{"$f":"HLOOKUP(EY512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY513","v":0},{"$f":"HLOOKUP(EZ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ513","v":0},{"$f":"HLOOKUP(FA512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA513","v":0},{"$f":"HLOOKUP(FB512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB513","v":0},{"$f":"HLOOKUP(FC512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC513","v":0},{"$f":"HLOOKUP(FD512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD513","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX522:IQ522))","v":837113.73838679865},{"$f":"HLOOKUP(HX512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX513","v":718585.42557555216},{"$f":"HLOOKUP(HY512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY513","v":732957.13408706314},{"$f":"HLOOKUP(HZ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ513","v":747616.27676880441},{"$f":"HLOOKUP(IA512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA513","v":762568.6023041805},{"$f":"HLOOKUP(IB512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB513","v":777819.97435026395},{"$f":"HLOOKUP(IC512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC513","v":793376.37383726926},{"$f":"HLOOKUP(ID512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID513","v":809243.90131401469},{"$f":"HLOOKUP(IE512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE513","v":825428.779340295},{"$f":"HLOOKUP(IF512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF513","v":841937.35492710094},{"$f":"HLOOKUP(IG512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG513","v":858776.10202564299},{"$f":"HLOOKUP(IH512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH513","v":875951.62406615599},{"$f":"HLOOKUP(II512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II513","v":893470.6565474791},{"$f":"HLOOKUP(IJ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ513","v":911340.0696784287},{"$f":"HLOOKUP(IK512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK513","v":929566.87107199722},{"$f":"HLOOKUP(IL512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL513","v":948158.20849343715},{"$f":"HLOOKUP(IM512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM513","v":967121.37266330596},{"$f":"HLOOKUP(IN512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN513","v":986463.80011657206},{"$f":"HLOOKUP(IO512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO513","v":1006193.0761189036},{"$f":"HLOOKUP(IP512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP513","v":1026316.9376412816},{"$f":"HLOOKUP(IQ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ513","v":1046843.2763941073},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU522:JN522))","v":558075.82559119922},{"$f":"HLOOKUP(IU512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU513","v":479056.95038370142},{"$f":"HLOOKUP(IV512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV513","v":488638.08939137543},{"$f":"HLOOKUP(IW512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW513","v":498410.8511792029},{"$f":"HLOOKUP(IX512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX513","v":508379.06820278702},{"$f":"HLOOKUP(IY512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY513","v":518546.64956684271},{"$f":"HLOOKUP(IZ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ513","v":528917.58255817962},{"$f":"HLOOKUP(JA512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA513","v":539495.93420934316},{"$f":"HLOOKUP(JB512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB513","v":550285.85289353004},{"$f":"HLOOKUP(JC512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC513","v":561291.56995140063},{"$f":"HLOOKUP(JD512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD513","v":572517.4013504287},{"$f":"HLOOKUP(JE512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE513","v":583967.74937743729},{"$f":"HLOOKUP(JF512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF513","v":595647.10436498595},{"$f":"HLOOKUP(JG512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG513","v":607560.04645228584},{"$f":"HLOOKUP(JH512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH513","v":619711.2473813314},{"$f":"HLOOKUP(JI512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI513","v":632105.4723289581},{"$f":"HLOOKUP(JJ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ513","v":644747.58177553723},{"$f":"HLOOKUP(JK512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK513","v":657642.53341104812},{"$f":"HLOOKUP(JL512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL513","v":670795.38407926902},{"$f":"HLOOKUP(JM512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM513","v":684211.29176085442},{"$f":"HLOOKUP(JN512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN513","v":697895.51759607147},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR522:KK522))","v":837113.73838679865},{"$f":"HLOOKUP(JR512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR513","v":718585.42557555216},{"$f":"HLOOKUP(JS512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS513","v":732957.13408706314},{"$f":"HLOOKUP(JT512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT513","v":747616.27676880429},{"$f":"HLOOKUP(JU512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU513","v":762568.6023041805},{"$f":"HLOOKUP(JV512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV513","v":777819.97435026406},{"$f":"HLOOKUP(JW512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW513","v":793376.37383726938},{"$f":"HLOOKUP(JX512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX513","v":809243.90131401469},{"$f":"HLOOKUP(JY512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY513","v":825428.779340295},{"$f":"HLOOKUP(JZ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ513","v":841937.35492710094},{"$f":"HLOOKUP(KA512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA513","v":858776.10202564299},{"$f":"HLOOKUP(KB512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB513","v":875951.62406615599},{"$f":"HLOOKUP(KC512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC513","v":893470.65654747898},{"$f":"HLOOKUP(KD512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD513","v":911340.0696784287},{"$f":"HLOOKUP(KE512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE513","v":929566.8710719971},{"$f":"HLOOKUP(KF512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF513","v":948158.20849343715},{"$f":"HLOOKUP(KG512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG513","v":967121.37266330584},{"$f":"HLOOKUP(KH512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH513","v":986463.80011657218},{"$f":"HLOOKUP(KI512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI513","v":1006193.0761189035},{"$f":"HLOOKUP(KJ512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ513","v":1026316.9376412816},{"$f":"HLOOKUP(KK512,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK513","v":1046843.2763941073}]
["Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C525:V525))","v":415842.30406194204},{"$f":"SUM(C522:C524)","v":423939.097355732},{"$f":"SUM(D522:D524)","v":415076.45049108384},415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z525:AS525))","v":831684.60812388407},{"$f":"SUM(Z522:Z524)","v":847878.19471146399},{"$f":"SUM(AA522:AA524)","v":830152.90098216769},830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW525:BP525))","v":2134904.6860322924},{"$f":"SUM(AW522:AW524)","v":2176473.044460231},2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT525:CM525))","v":4269809.3720645849},{"$f":"SUM(BT522:BT524)","v":4352946.0889204619},4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ525:DJ525))","v":8539618.7441291697},{"$f":"SUM(CQ522:CQ524)","v":8705892.1778409239},8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN525:EG525))","v":2413370.5146452002},{"$f":"SUM(DN522:DN524)","v":2460360.8328680876},2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK525:FD525))","v":2469063.6803677813},{"$f":"SUM(EK522:EK524)","v":2517138.3905496583},2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX525:IQ525))","v":861518.95231572748},{"$f":"SUM(HX522:HX524)","v":739535.06507278176},{"$f":"SUM(HY522:HY524)","v":754325.76637423737},769412.28170172218,784800.52733575657,800496.53788247157,816506.46864012105,832836.5980129235,849493.32997318194,866483.19657264568,883812.86050409859,901489.11771418073,919518.90006846434,937909.27806983364,956667.46363123017,975800.81290385476,995316.82916193199,1015223.1657451706,1035527.6290600741,1056238.1816412755,1077362.9452741011,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU525:JN525))","v":574345.96821048495},{"$f":"SUM(IU522:IU524)","v":493023.37671518786},{"$f":"SUM(IV522:IV524)","v":502883.84424949158},512941.52113448136,523200.35155717109,533664.35858831438,544337.64576008078,555224.39867528237,566328.886648788,577655.46438176371,589208.57366939913,600992.74514278711,613012.6000456427,625272.85204655572,637778.3090874867,650533.87526923651,663544.55277462129,676815.44383011386,690351.75270671607,704158.78776085039,718241.96351606736,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR525:KK525))","v":861518.95231572771},{"$f":"SUM(JR522:JR524)","v":739535.06507278176},{"$f":"SUM(JS522:JS524)","v":754325.76637423737},769412.28170172207,784800.52733575657,800496.53788247169,816506.46864012117,832836.5980129235,849493.32997318194,866483.19657264568,883812.86050409859,901489.11771418073,919518.90006846422,937909.27806983364,956667.46363123006,975800.81290385476,995316.82916193188,1015223.1657451707,1035527.629060074,1056238.1816412755,1077362.9452741011]
[]
["Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C527:V527))","v":1710435.2974451177},{"$f":"C525+C520","v":1884291.7727534308},{"$f":"D525+D520","v":1820731.2893683692},1764840.4762889245,1715016.9932658789,1669642.4661311998,1626389.4414755425,1584441.2729039025,1544991.1277418258,1510111.7176859367,1477964.8416903031,1922219.8156110707,1876382.0786653045,1829308.1162602413,1787895.3388297074,1750594.2854245179,1715143.2445447943,1679928.0942725411,1646977.6665958299,1618319.5275671901,1591934.4714224604,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z527:AS527))","v":3386586.5095971096},{"$f":"Z525+Z520","v":3710485.7369792559},{"$f":"AA525+AA520","v":3593264.4663868085},3491119.5012967871,3400552.9454616178,3318366.2455475144,3239891.4337611566,3161796.4797642841,3088264.7320176889,3023476.8846407975,2963265.0904094931,3784811.0132662039,3695057.7632918549,3602883.6034592064,3521800.6151402341,3448773.4135992904,3379371.3117944999,3310432.2545154849,3245930.7532057269,3189838.8397075962,3138200.8984986199,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW527:BP527))","v":7937512.8624454578},{"$f":"AW525+AW520","v":8903703.0652565025},{"$f":"AX525+AX520","v":8579950.9572748598},8294567.1644645138,8035858.4293477433,7796203.624561822,7564487.9574137582,7332772.2902656915,7110983.8809370613,6909043.315703067,6717023.336744274,9059911.5727565419,8795686.414831426,8524688.8961589336,8279021.7383111315,8051447.9970157193,7831413.1792838061,7611378.3615518911,7400770.3658892903,7209009.6791354306,7026669.4792209994,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT527:CM527))","v":14946608.416664813},{"$f":"BT525+BT520","v":16731049.327185601},{"$f":"BU525+BU520","v":16128065.417146277},15602959.238375241,15126935.165760381,14685970.324954288,14259613.49740185,13833256.669849409,13425165.996684728,13053595.356654178,12700278.595369998,17011192.949632574,16525018.65905036,16026383.224692974,15574355.654253017,15155619.97026946,14750755.905642739,14345891.841016015,13958373.128996829,13605533.465369727,13270027.497527175,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ527:DJ527))","v":27107964.9086513},{"$f":"CQ525+CQ520","v":30233028.244388975},{"$f":"CR525+CR520","v":29160621.342082202},28247393.205089096,27419525.252715431,26652629.877400488,25911139.74252668,25169649.607652873,24459926.697801255,23813716.889052473,23199252.956384331,30696495.311623592,29850974.80626322,28983782.746511243,28197647.841398276,27469411.869252957,26765300.452510837,26061189.03576871,25387243.449648388,24773609.252036039,24190120.612309858,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN527:EG527))","v":8490274.3951338846},{"$f":"DN525+DN520","v":8739333.3341345992},{"$f":"DO525+DO520","v":8602452.1097573135},8510772.9222931415,8422611.059989769,8337794.5780552644,8256169.0805926528,8177590.3727853987,8101926.9206161536,8028380.6979110651,7956073.1854197904,9008538.7055363506,8940143.1538759694,8866083.7065961454,8795624.2385162432,8728606.6718947962,8664889.6972260941,8604341.7979106959,8546843.5881003831,8491642.8981902748,8437911.2357338294,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK527:FD527))","v":9625953.7790570334},{"$f":"EK525+EK520","v":9958465.2772600688},{"$f":"EL525+EL520","v":9796913.9504642654},9680280.1402662955,9567849.4858963098,9459410.1053829398,9354771.5145125985,9253755.6511459555,9156199.8788656369,9061127.4393495861,8967463.2162524369,10247538.62492848,10158436.714691292,10062305.464503197,9970457.9482838456,9882698.8142965678,9798853.1468798611,9718757.9455701876,9642264.9797214586,9568453.0610326901,9496307.7280615345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX527:IQ527))","v":10589431.791425178},{"$f":"HX525+HX520","v":10946942.882583249},{"$f":"HY525+HY520","v":10672446.942807836},10381882.654877558,10098018.945980418,9820423.2854561135,9548703.567133164,9282490.9159705304,9021445.4271070398,8763668.1108289734,8507071.1031557284,13344262.289870305,13009653.270972859,12655457.025336102,12309428.74815147,11971041.186957585,11639816.366519365,11315304.6302201,10997091.635930704,10682862.525786515,10370072.20524548,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU527:JN527))","v":59062241.825739972},{"$f":"IU525+IU520","v":60897310.254067682},{"$f":"IV525+IV520","v":59675518.442032345},58321972.862912662,57016935.746127792,55756889.702289291,54538635.716158979,53359156.922206149,52215664.026127607,51093016.345871724,49974575.156609282,70784634.559370518,69371700.014888272,67806082.59137392,66296779.389954321,64839713.828825921,63431178.477963962,62067677.121372819,60745977.419303529,59448526.889719233,58156036.254741333,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR527:KK527))","v":61780264.242521323},{"$f":"JR525+JR520","v":63676851.248144701},{"$f":"JS525+JS520","v":62403860.376453809},60993394.338637091,59633606.542065151,58320826.567802325,57051716.325237192,55823127.865325898,54632150.790639065,53462982.70260904,52298257.609133393,74021919.895609006,72549919.091307074,70918607.906191289,69346132.574393928,67828239.211849734,66361059.267110534,64940944.67094893,63564522.80411879,62213474.121578887,60867666.285628632]
[]
["Fixed $/kW",{"$f":"B520/'Resource Options'!$J$28/1000","v":258.9185986766351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Y520/'Resource Options'!$J$29/1000","v":510.98038029464522},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AV520/'Resource Options'!$J$30/1000","v":232.10432705652664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BS520/'Resource Options'!$J$31/1000","v":427.07196178400915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CP520/'Resource Options'!$J$32/1000","v":742.73384658088492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DM520/'Resource Options'!$J$33/1000","v":243.0761552195473},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EJ520/'Resource Options'!$J$34/1000","v":286.27560394757006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HW520/'Resource Options'!$J$37/1000","v":389.11651356437801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IT520/'Resource Options'!$J$38/1000","v":584.87895857529497},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"JQ520/'Resource Options'!$J$39/1000","v":609.18745290205618}]
["Fixed $/kWh",{"$f":"B520/'Resource Options'!$K$28/1000","v":64.729649669158775},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Y520/'Resource Options'!$K$29/1000","v":63.872547536830652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AV520/'Resource Options'!$K$30/1000","v":58.026081764131661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BS520/'Resource Options'!$K$31/1000","v":53.383995223001143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CP520/'Resource Options'!$K$32/1000","v":46.420865411305307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DM520/'Resource Options'!$K$33/1000","v":60.769038804886826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EJ520/'Resource Options'!$K$34/1000","v":71.568900986892515},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HW520/'Resource Options'!$K$37/1000","v":24.319782097773626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IT520/'Resource Options'!$K$38/1000","v":36.554934910955936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"JQ520/'Resource Options'!$K$39/1000","v":25.382810537585673}]
["Variable $/MWh",{"$f":"B525/C513","v":56.964699186567401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Y525/Z513","v":56.964699186567401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AV525/AW513","v":58.490539343350477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BS525/BT513","v":58.490539343350477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CP525/CQ513","v":58.490539343350477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DM525/DN513","v":66.119740127265757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EJ525/EK513","v":67.645580284048805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HW525/HX513","v":5.9008147418885448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IT525/IU513","v":0.98346912364809069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"JQ525/JR513","v":0.98346912364809103}]
["All per $/MWh",{"$f":"B527/(C513-C514)","v":266.25705128348659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Y527/(Z513-Z514)","v":263.58861376067165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AV527/(AW513-AW514)","v":255.84247743579235},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BS527/(BT513-BT514)","v":240.8800711791267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CP527/(CQ513-CQ514)","v":218.43646179412812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DM527/(DN513-DN514)","v":332.30036771561191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EJ527/(EK513-EK514)","v":393.61904637321749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HW527/(HX513-HX515)","v":111.5851611319829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IT527/(IU513-IU515)","v":124.85676015926765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"JQ527/(JR513-JR515)","v":87.068414570327135}]
[]
[{"$f":"C535&\" \"&'Resource Options'!$B$28","v":"2045 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"Z535&\" \"&'Resource Options'!$B$29","v":"2045 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AW535&\" \"&'Resource Options'!$B$30","v":"2045 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BT535&\" \"&'Resource Options'!$B$31","v":"2045 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CQ535&\" \"&'Resource Options'!$B$32","v":"2045 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DN535&\" \"&'Resource Options'!$B$33","v":"2045 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EK535&\" \"&'Resource Options'!$B$34","v":"2045 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HX535&\" \"&'Resource Options'!$B$37","v":"2045 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IU535&\" \"&'Resource Options'!$B$38","v":"2045 Pumped Hydro (16 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JR535&\" \"&'Resource Options'!$B$39","v":"2045 Pumped Hydro (24 hr/ 100 MW)"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Year",null,{"$f":"C512+1","v":2045},{"$f":"C535+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,{"$f":"Z512+1","v":2045},{"$f":"Z535+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,{"$f":"AW512+1","v":2045},{"$f":"AW535+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,{"$f":"BT512+1","v":2045},{"$f":"BT535+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,{"$f":"CQ512+1","v":2045},{"$f":"CQ535+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,{"$f":"DN512+1","v":2045},{"$f":"DN535+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,{"$f":"EK512+1","v":2045},{"$f":"EK535+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,{"$f":"HX512+1","v":2045},{"$f":"HX535+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,{"$f":"IU512+1","v":2045},{"$f":"IU535+1","v":2046},{"$f":"IV535+1","v":2047},{"$f":"IW535+1","v":2048},{"$f":"IX535+1","v":2049},{"$f":"IY535+1","v":2050},{"$f":"IZ535+1","v":2051},{"$f":"JA535+1","v":2052},{"$f":"JB535+1","v":2053},{"$f":"JC535+1","v":2054},{"$f":"JD535+1","v":2055},{"$f":"JE535+1","v":2056},{"$f":"JF535+1","v":2057},{"$f":"JG535+1","v":2058},{"$f":"JH535+1","v":2059},{"$f":"JI535+1","v":2060},{"$f":"JJ535+1","v":2061},{"$f":"JK535+1","v":2062},{"$f":"JL535+1","v":2063},{"$f":"JM535+1","v":2064},null,"Year",null,{"$f":"JR512+1","v":2045},{"$f":"JR535+1","v":2046},{"$f":"JS535+1","v":2047},{"$f":"JT535+1","v":2048},{"$f":"JU535+1","v":2049},{"$f":"JV535+1","v":2050},{"$f":"JW535+1","v":2051},{"$f":"JX535+1","v":2052},{"$f":"JY535+1","v":2053},{"$f":"JZ535+1","v":2054},{"$f":"KA535+1","v":2055},{"$f":"KB535+1","v":2056},{"$f":"KC535+1","v":2057},{"$f":"KD535+1","v":2058},{"$f":"KE535+1","v":2059},{"$f":"KF535+1","v":2060},{"$f":"KG535+1","v":2061},{"$f":"KH535+1","v":2062},{"$f":"KI535+1","v":2063},{"$f":"KJ535+1","v":2064}]
["MWh",null,{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},{"$f":"'Resource Options'!$K$28*365","v":7300},null,"MWh",null,{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},{"$f":"'Resource Options'!$K$29*365","v":14600},null,"MWh",null,{"$f":"'Resource Options'!$K$30*365","v":36500},{"$f":"AW536","v":36500},{"$f":"AX536","v":36500},{"$f":"AY536","v":36500},{"$f":"AZ536","v":36500},{"$f":"BA536","v":36500},{"$f":"BB536","v":36500},{"$f":"BC536","v":36500},{"$f":"BD536","v":36500},{"$f":"BE536","v":36500},{"$f":"BF536","v":36500},{"$f":"BG536","v":36500},{"$f":"BH536","v":36500},{"$f":"BI536","v":36500},{"$f":"BJ536","v":36500},{"$f":"BK536","v":36500},{"$f":"BL536","v":36500},{"$f":"BM536","v":36500},{"$f":"BN536","v":36500},{"$f":"BO536","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":73000},{"$f":"BT536","v":73000},{"$f":"BU536","v":73000},{"$f":"BV536","v":73000},{"$f":"BW536","v":73000},{"$f":"BX536","v":73000},{"$f":"BY536","v":73000},{"$f":"BZ536","v":73000},{"$f":"CA536","v":73000},{"$f":"CB536","v":73000},{"$f":"CC536","v":73000},{"$f":"CD536","v":73000},{"$f":"CE536","v":73000},{"$f":"CF536","v":73000},{"$f":"CG536","v":73000},{"$f":"CH536","v":73000},{"$f":"CI536","v":73000},{"$f":"CJ536","v":73000},{"$f":"CK536","v":73000},{"$f":"CL536","v":73000},null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":146000},{"$f":"CQ536","v":146000},{"$f":"CR536","v":146000},{"$f":"CS536","v":146000},{"$f":"CT536","v":146000},{"$f":"CU536","v":146000},{"$f":"CV536","v":146000},{"$f":"CW536","v":146000},{"$f":"CX536","v":146000},{"$f":"CY536","v":146000},{"$f":"CZ536","v":146000},{"$f":"DA536","v":146000},{"$f":"DB536","v":146000},{"$f":"DC536","v":146000},{"$f":"DD536","v":146000},{"$f":"DE536","v":146000},{"$f":"DF536","v":146000},{"$f":"DG536","v":146000},{"$f":"DH536","v":146000},{"$f":"DI536","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"DN536","v":36500},{"$f":"DO536","v":36500},{"$f":"DP536","v":36500},{"$f":"DQ536","v":36500},{"$f":"DR536","v":36500},{"$f":"DS536","v":36500},{"$f":"DT536","v":36500},{"$f":"DU536","v":36500},{"$f":"DV536","v":36500},{"$f":"DW536","v":36500},{"$f":"DX536","v":36500},{"$f":"DY536","v":36500},{"$f":"DZ536","v":36500},{"$f":"EA536","v":36500},{"$f":"EB536","v":36500},{"$f":"EC536","v":36500},{"$f":"ED536","v":36500},{"$f":"EE536","v":36500},{"$f":"EF536","v":36500},null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":36500},{"$f":"EK536","v":36500},{"$f":"EL536","v":36500},{"$f":"EM536","v":36500},{"$f":"EN536","v":36500},{"$f":"EO536","v":36500},{"$f":"EP536","v":36500},{"$f":"EQ536","v":36500},{"$f":"ER536","v":36500},{"$f":"ES536","v":36500},{"$f":"ET536","v":36500},{"$f":"EU536","v":36500},{"$f":"EV536","v":36500},{"$f":"EW536","v":36500},{"$f":"EX536","v":36500},{"$f":"EY536","v":36500},{"$f":"EZ536","v":36500},{"$f":"FA536","v":36500},{"$f":"FB536","v":36500},{"$f":"FC536","v":36500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":146000},{"$f":"HX536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HY536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"HZ536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IA536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IB536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IC536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"ID536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IE536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IF536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IG536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IH536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"II536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IJ536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IK536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IL536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IM536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IN536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IO536*(1-'Resource Options'!$AA$37)","v":146000},{"$f":"IP536*(1-'Resource Options'!$AA$37)","v":146000},null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":584000},{"$f":"IU536","v":584000},{"$f":"IV536","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":876000},{"$f":"JR536","v":876000},{"$f":"JS536","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
["Storage Losses",null,{"$f":"C536*(1-'Resource Options'!$W$28)","v":876},{"$f":"D536*(1-'Resource Options'!$W$28)","v":876},{"$f":"E536*(1-'Resource Options'!$W$28)","v":876},{"$f":"F536*(1-'Resource Options'!$W$28)","v":876},{"$f":"G536*(1-'Resource Options'!$W$28)","v":876},{"$f":"H536*(1-'Resource Options'!$W$28)","v":876},{"$f":"I536*(1-'Resource Options'!$W$28)","v":876},{"$f":"J536*(1-'Resource Options'!$W$28)","v":876},{"$f":"K536*(1-'Resource Options'!$W$28)","v":876},{"$f":"L536*(1-'Resource Options'!$W$28)","v":876},{"$f":"M536*(1-'Resource Options'!$W$28)","v":876},{"$f":"N536*(1-'Resource Options'!$W$28)","v":876},{"$f":"O536*(1-'Resource Options'!$W$28)","v":876},{"$f":"P536*(1-'Resource Options'!$W$28)","v":876},{"$f":"Q536*(1-'Resource Options'!$W$28)","v":876},{"$f":"R536*(1-'Resource Options'!$W$28)","v":876},{"$f":"S536*(1-'Resource Options'!$W$28)","v":876},{"$f":"T536*(1-'Resource Options'!$W$28)","v":876},{"$f":"U536*(1-'Resource Options'!$W$28)","v":876},{"$f":"V536*(1-'Resource Options'!$W$28)","v":876},null,"Storage Losses",null,{"$f":"Z536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AA536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AB536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AC536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AD536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AE536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AF536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AG536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AH536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AI536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AJ536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AK536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AL536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AM536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AN536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AO536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AP536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AQ536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AR536*(1-'Resource Options'!$W$29)","v":1752},{"$f":"AS536*(1-'Resource Options'!$W$29)","v":1752},null,"Storage Losses",null,{"$f":"AW536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AX536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AY536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"AZ536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BA536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BB536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BC536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BD536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BE536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BF536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BG536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BH536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BI536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BJ536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BK536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BL536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BM536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BN536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BO536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},{"$f":"BP536*(1-'Resource Options'!$W$30)","v":5475.0000000000009},null,"Storage Losses",null,{"$f":"BT536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BU536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BV536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BW536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BX536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BY536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"BZ536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CA536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CB536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CC536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CD536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CE536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CF536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CG536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CH536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CI536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CJ536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CK536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CL536*(1-'Resource Options'!$W$31)","v":10950.000000000002},{"$f":"CM536*(1-'Resource Options'!$W$31)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"CQ536*(1-'Resource Options'!$W$32)","v":21900.000000000004},{"$f":"CR536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CS536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CT536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CU536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CV536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CW536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CX536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CY536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"CZ536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DA536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DB536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DC536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DD536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DE536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DF536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DG536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DH536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DI536*(1-'Resource Options'!$W$30)","v":21900.000000000004},{"$f":"DJ536*(1-'Resource Options'!$W$30)","v":21900.000000000004},null,"Storage Losses",null,{"$f":"DN536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DO536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DP536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DQ536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DR536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DS536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DT536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DU536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DV536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DW536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DX536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DY536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"DZ536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EA536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EB536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EC536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"ED536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EE536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EF536*(1-'Resource Options'!$W$33)","v":10950.000000000002},{"$f":"EG536*(1-'Resource Options'!$W$33)","v":10950.000000000002},null,"Storage Losses",null,{"$f":"EK536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EL536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EM536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EN536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EO536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EP536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EQ536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ER536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ES536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"ET536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EU536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EV536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EW536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EX536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EY536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"EZ536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FA536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FB536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FC536*(1-'Resource Options'!$W$34)","v":12044.999999999998},{"$f":"FD536*(1-'Resource Options'!$W$34)","v":12044.999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"HX536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HY536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"HZ536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IA536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IB536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IC536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"ID536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IE536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IF536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IG536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IH536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"II536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IJ536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IK536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IL536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IM536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IN536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IO536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IP536*(1-'Resource Options'!$W$37)","v":51100},{"$f":"IQ536*(1-'Resource Options'!$W$37)","v":51100},null,"Storage Losses (MWh)",null,{"$f":"IU536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IV536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IW536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IX536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IY536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"IZ536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JA536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JB536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JC536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JD536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JE536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JF536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JG536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JH536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JI536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JJ536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JK536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JL536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JM536*(1-'Resource Options'!$W$38)","v":110959.99999999997},{"$f":"JN536*(1-'Resource Options'!$W$38)","v":110959.99999999997},null,"Storage Losses (MWh)",null,{"$f":"JR536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JS536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JT536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JU536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JV536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JW536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JX536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JY536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"JZ536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KA536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KB536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KC536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KD536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KE536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KF536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KG536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KH536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KI536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KJ536*(1-'Resource Options'!$W$39)","v":166439.99999999994},{"$f":"KK536*(1-'Resource Options'!$W$39)","v":166439.99999999994}]
["Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C539:V539))","v":516029.01681378012},{"$f":"HLOOKUP(C535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":442963.61850547726},{"$f":"HLOOKUP(D535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":451822.89087558683},{"$f":"HLOOKUP(E535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":460859.34869309858},{"$f":"HLOOKUP(F535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":470076.53566696058},{"$f":"HLOOKUP(G535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":479478.0663802998},{"$f":"HLOOKUP(H535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":489067.62770790572},{"$f":"HLOOKUP(I535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":498848.98026206385},{"$f":"HLOOKUP(J535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":508825.95986730518},{"$f":"HLOOKUP(K535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":519002.47906465118},{"$f":"HLOOKUP(L535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":529382.52864594443},{"$f":"HLOOKUP(M535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":539970.17921886325},{"$f":"HLOOKUP(N535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":550769.58280324051},{"$f":"HLOOKUP(O535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":561784.97445930529},{"$f":"HLOOKUP(P535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":573020.67394849146},{"$f":"HLOOKUP(Q535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":584481.08742746129},{"$f":"HLOOKUP(R535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":596170.70917601057},{"$f":"HLOOKUP(S535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":608094.1233595307},{"$f":"HLOOKUP(T535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":620256.00582672132},{"$f":"HLOOKUP(U535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":632661.12594325584},{"$f":"HLOOKUP(V535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$28*1000","v":645314.34846212098},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z539:AS539))","v":1012945.8478196424},{"$f":"HLOOKUP(Z535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":869521.17706630728},{"$f":"HLOOKUP(AA535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":886911.60060763371},{"$f":"HLOOKUP(AB535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":904649.83261978615},{"$f":"HLOOKUP(AC535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":922742.82927218161},{"$f":"HLOOKUP(AD535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":941197.68585762568},{"$f":"HLOOKUP(AE535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":960021.63957477803},{"$f":"HLOOKUP(AF535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":979222.07236627338},{"$f":"HLOOKUP(AG535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":998806.51381359913},{"$f":"HLOOKUP(AH535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1018782.6440898711},{"$f":"HLOOKUP(AI535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1039158.2969716685},{"$f":"HLOOKUP(AJ535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1059941.462911102},{"$f":"HLOOKUP(AK535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1081140.2921693239},{"$f":"HLOOKUP(AL535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1102763.0980127102},{"$f":"HLOOKUP(AM535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1124818.3599729647},{"$f":"HLOOKUP(AN535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1147314.7271724241},{"$f":"HLOOKUP(AO535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1170261.0217158725},{"$f":"HLOOKUP(AP535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1193666.2421501901},{"$f":"HLOOKUP(AQ535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1217539.5669931939},{"$f":"HLOOKUP(AR535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1241890.3583330577},{"$f":"HLOOKUP(AS535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$29*1000","v":1266728.1654997186},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW539:BP539))","v":2139239.0730088167},{"$f":"HLOOKUP(AW535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":1989644.9197871024},{"$f":"AW539*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"AX539*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"AY539*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"AZ539*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BA539*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BB539*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BC539*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BD539*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"BE539*(1+'Fixed O&M'!$A$28)","v":1989644.9197871024},{"$f":"HLOOKUP(BG535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$30*1000","v":2425366.0549913943},{"$f":"BG539*(1+'Fixed O&M'!$A$28)","v":2425366.0549913943},{"$f":"BH539*(1+'Fixed O&M'!$A$28)","v":2425366.0549913943},{"$f":"BI539*(1+'Fixed O&M'!$A$28)","v":2425366.0549913943},{"$f":"BJ539*(1+'Fixed O&M'!$A$28)","v":2425366.0549913943},{"$f":"BK539*(1+'Fixed O&M'!$A$28)","v":2425366.0549913943},{"$f":"BL539*(1+'Fixed O&M'!$A$28)","v":2425366.0549913943},{"$f":"BM539*(1+'Fixed O&M'!$A$28)","v":2425366.0549913943},{"$f":"BN539*(1+'Fixed O&M'!$A$28)","v":2425366.0549913943},{"$f":"BO539*(1+'Fixed O&M'!$A$28)","v":2425366.0549913943},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT539:CM539))","v":3936199.8943362236},{"$f":"HLOOKUP(BT535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":3660946.6524082692},{"$f":"BT539*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"BU539*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"BV539*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"BW539*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"BX539*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"BY539*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"BZ539*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"CA539*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"CB539*(1+'Fixed O&M'!$A$29)","v":3660946.6524082692},{"$f":"HLOOKUP(CD535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":4462673.5411841664},{"$f":"CD539*(1+'Fixed O&M'!$A$29)","v":4462673.5411841664},{"$f":"CE539*(1+'Fixed O&M'!$A$29)","v":4462673.5411841664},{"$f":"CF539*(1+'Fixed O&M'!$A$29)","v":4462673.5411841664},{"$f":"CG539*(1+'Fixed O&M'!$A$29)","v":4462673.5411841664},{"$f":"CH539*(1+'Fixed O&M'!$A$29)","v":4462673.5411841664},{"$f":"CI539*(1+'Fixed O&M'!$A$29)","v":4462673.5411841664},{"$f":"CJ539*(1+'Fixed O&M'!$A$29)","v":4462673.5411841664},{"$f":"CK539*(1+'Fixed O&M'!$A$29)","v":4462673.5411841664},{"$f":"CL539*(1+'Fixed O&M'!$A$29)","v":4462673.5411841664},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ539:DJ539))","v":6845565.0336282142},{"$f":"HLOOKUP(CQ535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":6366863.7433187272},{"$f":"CQ539*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"CR539*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"CS539*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"CT539*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"CU539*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"CV539*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"CW539*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"CX539*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"CY539*(1+'Fixed O&M'!$A$30)","v":6366863.7433187272},{"$f":"HLOOKUP(DA535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":7761171.3759724628},{"$f":"DA539*(1+'Fixed O&M'!$A$30)","v":7761171.3759724628},{"$f":"DB539*(1+'Fixed O&M'!$A$30)","v":7761171.3759724628},{"$f":"DC539*(1+'Fixed O&M'!$A$30)","v":7761171.3759724628},{"$f":"DD539*(1+'Fixed O&M'!$A$30)","v":7761171.3759724628},{"$f":"DE539*(1+'Fixed O&M'!$A$30)","v":7761171.3759724628},{"$f":"DF539*(1+'Fixed O&M'!$A$30)","v":7761171.3759724628},{"$f":"DG539*(1+'Fixed O&M'!$A$30)","v":7761171.3759724628},{"$f":"DH539*(1+'Fixed O&M'!$A$30)","v":7761171.3759724628},{"$f":"DI539*(1+'Fixed O&M'!$A$30)","v":7761171.3759724628},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN539:EG539))","v":2730691.7716778684},{"$f":"HLOOKUP(DN535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2344048.6267113737},{"$f":"HLOOKUP(DO535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2390929.5992456013},{"$f":"HLOOKUP(DP535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2438748.1912305132},{"$f":"HLOOKUP(DQ535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2487523.1550551234},{"$f":"HLOOKUP(DR535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2537273.6181562259},{"$f":"HLOOKUP(DS535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2588019.0905193505},{"$f":"HLOOKUP(DT535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2639779.4723297376},{"$f":"HLOOKUP(DU535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2692575.0617763326},{"$f":"HLOOKUP(DV535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2746426.5630118595},{"$f":"HLOOKUP(DW535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2801355.0942720962},{"$f":"HLOOKUP(DX535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2857382.1961575388},{"$f":"HLOOKUP(DY535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2914529.8400806892},{"$f":"HLOOKUP(DZ535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":2972820.4368823031},{"$f":"HLOOKUP(EA535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3032276.845619949},{"$f":"HLOOKUP(EB535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3092922.3825323484},{"$f":"HLOOKUP(EC535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3154780.8301829952},{"$f":"HLOOKUP(ED535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3217876.446786656},{"$f":"HLOOKUP(EE535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3282233.9757223884},{"$f":"HLOOKUP(EF535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3347878.6552368361},{"$f":"HLOOKUP(EG535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":3414836.2283415725},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK539:FD539))","v":3072044.9663001844},{"$f":"HLOOKUP(EK535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2637069.0603527469},{"$f":"HLOOKUP(EL535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2689810.4415598018},{"$f":"HLOOKUP(EM535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2743606.650390998},{"$f":"HLOOKUP(EN535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2798478.7833988178},{"$f":"HLOOKUP(EO535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2854448.3590667942},{"$f":"HLOOKUP(EP535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2911537.3262481298},{"$f":"HLOOKUP(EQ535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2969768.072773092},{"$f":"HLOOKUP(ER535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3029163.4342285544},{"$f":"HLOOKUP(ES535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3089746.7029131255},{"$f":"HLOOKUP(ET535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3151541.636971388},{"$f":"HLOOKUP(EU535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3214572.4697108162},{"$f":"HLOOKUP(EV535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3278863.9191050325},{"$f":"HLOOKUP(EW535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3344441.1974871326},{"$f":"HLOOKUP(EX535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3411330.0214368757},{"$f":"HLOOKUP(EY535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3479556.6218656134},{"$f":"HLOOKUP(EZ535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3549147.7543029264},{"$f":"HLOOKUP(FA535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3620130.7093889834},{"$f":"HLOOKUP(FB535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3692533.3235767637},{"$f":"HLOOKUP(FC535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3766383.9900483},{"$f":"HLOOKUP(FD535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":3841711.6698492649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX539:IQ539))","v":1218879.6498999565},{"$f":"HLOOKUP(HX535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1046296.4729698822},{"$f":"HLOOKUP(HY535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1067222.4024292799},{"$f":"HLOOKUP(HZ535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1088566.8504778652},{"$f":"HLOOKUP(IA535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1110338.1874874225},{"$f":"HLOOKUP(IB535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1132544.951237171},{"$f":"HLOOKUP(IC535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1155195.8502619145},{"$f":"HLOOKUP(ID535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1178299.7672671527},{"$f":"HLOOKUP(IE535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1201865.762612496},{"$f":"HLOOKUP(IF535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1225903.0778647459},{"$f":"HLOOKUP(IG535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1250421.1394220409},{"$f":"HLOOKUP(IH535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1275429.5622104816},{"$f":"HLOOKUP(II535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1300938.1534546912},{"$f":"HLOOKUP(IJ535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1326956.9165237851},{"$f":"HLOOKUP(IK535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1353496.0548542608},{"$f":"HLOOKUP(IL535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1380565.9759513461},{"$f":"HLOOKUP(IM535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1408177.295470373},{"$f":"HLOOKUP(IN535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1436340.8413797806},{"$f":"HLOOKUP(IO535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1465067.658207376},{"$f":"HLOOKUP(IP535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1494369.0113715238},{"$f":"HLOOKUP(IQ535,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1524256.3915989543},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU539:JN539))","v":2926075.6471922118},{"$f":"HLOOKUP(IU535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(IV535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},{"$f":"HLOOKUP(IW535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2613243.1957375333},{"$f":"HLOOKUP(IX535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2665508.0596522838},{"$f":"HLOOKUP(IY535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2718818.2208453296},{"$f":"HLOOKUP(IZ535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2773194.5852622362},{"$f":"HLOOKUP(JA535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2828658.476967481},{"$f":"HLOOKUP(JB535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2885231.6465068306},{"$f":"HLOOKUP(JC535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2942936.2794369673},{"$f":"HLOOKUP(JD535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3001795.0050257067},{"$f":"HLOOKUP(JE535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3061830.905126221},{"$f":"HLOOKUP(JF535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3123067.5232287454},{"$f":"HLOOKUP(JG535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3185528.8736933204},{"$f":"HLOOKUP(JH535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3249239.4511671867},{"$f":"HLOOKUP(JI535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3314224.2401905307},{"$f":"HLOOKUP(JJ535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3380508.7249943414},{"$f":"HLOOKUP(JK535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3448118.899494228},{"$f":"HLOOKUP(JL535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3517081.2774841134},{"$f":"HLOOKUP(JM535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3587422.9030337953},{"$f":"HLOOKUP(JN535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3659171.3610944706},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR539:KK539))","v":2926075.6471922118},{"$f":"HLOOKUP(JR535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2511767.7775255027},{"$f":"HLOOKUP(JS535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2562003.1330760131},{"$f":"HLOOKUP(JT535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2613243.1957375333},{"$f":"HLOOKUP(JU535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2665508.0596522838},{"$f":"HLOOKUP(JV535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2718818.2208453296},{"$f":"HLOOKUP(JW535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2773194.5852622362},{"$f":"HLOOKUP(JX535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2828658.476967481},{"$f":"HLOOKUP(JY535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2885231.6465068306},{"$f":"HLOOKUP(JZ535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2942936.2794369673},{"$f":"HLOOKUP(KA535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3001795.0050257067},{"$f":"HLOOKUP(KB535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3061830.905126221},{"$f":"HLOOKUP(KC535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3123067.5232287454},{"$f":"HLOOKUP(KD535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3185528.8736933204},{"$f":"HLOOKUP(KE535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3249239.4511671867},{"$f":"HLOOKUP(KF535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3314224.2401905307},{"$f":"HLOOKUP(KG535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3380508.7249943414},{"$f":"HLOOKUP(KH535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3448118.899494228},{"$f":"HLOOKUP(KI535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3517081.2774841134},{"$f":"HLOOKUP(KJ535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3587422.9030337953},{"$f":"HLOOKUP(KK535,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3659171.3610944706}]
["Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C540:V540))","v":769898.83578594029},{"$f":"VLOOKUP(C534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(C535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":1009279.1743603841},{"$f":"VLOOKUP(D534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":945522.53438842727},{"$f":"VLOOKUP(E534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":880451.70922731259},{"$f":"VLOOKUP(F534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":821286.76707659347},{"$f":"VLOOKUP(G534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":766407.84059526038},{"$f":"VLOOKUP(H534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":714353.64258951822},{"$f":"VLOOKUP(I534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":662522.93635538511},{"$f":"VLOOKUP(J534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":613021.23127277114},{"$f":"VLOOKUP(K534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":568130.34884653939},{"$f":"VLOOKUP(L534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":525752.29252237093},{"$f":"VLOOKUP(C534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":956862.48558852763},{"$f":"VLOOKUP(D534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":900450.59935166955},{"$f":"VLOOKUP(E534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":842592.81883647689},{"$f":"VLOOKUP(F534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":790143.05262394168},{"$f":"VLOOKUP(G534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":741556.21817840671},{"$f":"VLOOKUP(H534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":694578.93863578886},{"$f":"VLOOKUP(I534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":647601.65909317078},{"$f":"VLOOKUP(J534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":602636.99946277146},{"$f":"VLOOKUP(K534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":561696.22708966432},{"$f":"VLOOKUP(L534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($M535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$27))*1000000","v":522766.72206163034},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z540:AS540))","v":1525798.5093572931},{"$f":"VLOOKUP(Z534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1977183.3288041127},{"$f":"VLOOKUP(AA534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1860618.3649835191},{"$f":"VLOOKUP(AB534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1741065.7220497893},{"$f":"VLOOKUP(AC534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1632687.7629208823},{"$f":"VLOOKUP(AD534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1532291.8538828229},{"$f":"VLOOKUP(AE534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1435221.7990492843},{"$f":"VLOOKUP(AF534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1338151.7442157452},{"$f":"VLOOKUP(AG534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1245240.4045555892},{"$f":"VLOOKUP(AH534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1160643.7004067332},{"$f":"VLOOKUP(AI534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($Z535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1080202.916595794},{"$f":"VLOOKUP(Z534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1874498.7536898905},{"$f":"VLOOKUP(AA534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1763987.5652621745},{"$f":"VLOOKUP(AB534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1650643.8621695761},{"$f":"VLOOKUP(AC534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1547894.4881712294},{"$f":"VLOOKUP(AD534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1452712.6182728861},{"$f":"VLOOKUP(AE534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1360683.8750828789},{"$f":"VLOOKUP(AF534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1268655.1318928711},{"$f":"VLOOKUP(AG534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1180569.1219314369},{"$f":"VLOOKUP(AH534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1100365.9287408404},{"$f":"VLOOKUP(AI534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AJ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$28))*1000000","v":1024102.8190925079},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW540:BP540))","v":3627370.0411135652},{"$f":"VLOOKUP(AW534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4700473.5741380788},{"$f":"VLOOKUP(AX534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4423356.8676966671},{"$f":"VLOOKUP(AY534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4139137.3769485559},{"$f":"VLOOKUP(AZ534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3881484.1156232296},{"$f":"VLOOKUP(BA534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3642807.048853504},{"$f":"VLOOKUP(BB534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3412036.7298152801},{"$f":"VLOOKUP(BC534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3181266.4107770552},{"$f":"VLOOKUP(BD534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2960382.8485661177},{"$f":"VLOOKUP(BE534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2759266.1556839319},{"$f":"VLOOKUP(BF534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($AW535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2568029.5753032085},{"$f":"VLOOKUP(AW534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4456355.5276401173},{"$f":"VLOOKUP(AX534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":4193630.8155289437},{"$f":"VLOOKUP(AY534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3924172.2006295589},{"$f":"VLOOKUP(AZ534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3679900.1039542439},{"$f":"VLOOKUP(BA534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3453618.6774034658},{"$f":"VLOOKUP(BB534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3234833.3634045809},{"$f":"VLOOKUP(BC534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":3016048.0494056945},{"$f":"VLOOKUP(BD534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2806636.025723794},{"$f":"VLOOKUP(BE534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2615964.2834216212},{"$f":"VLOOKUP(BF534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BG535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$29))*1000000","v":2434659.5321821887},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT540:CM540))","v":6674360.8756489642},{"$f":"VLOOKUP(BT534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8648871.3764140718},{"$f":"VLOOKUP(BU534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8138976.6365618734},{"$f":"VLOOKUP(BV534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7616012.7735853475},{"$f":"VLOOKUP(BW534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7141930.7727467474},{"$f":"VLOOKUP(BX534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6702764.9698904511},{"$f":"VLOOKUP(BY534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6278147.5828601187},{"$f":"VLOOKUP(BZ534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5853530.1958297845},{"$f":"VLOOKUP(CA534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5447104.4413616592},{"$f":"VLOOKUP(CB534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5077049.7264584368},{"$f":"VLOOKUP(CC534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($BT535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4725174.4185579065},{"$f":"VLOOKUP(BT534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":8199694.1708578179},{"$f":"VLOOKUP(BU534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7716280.7005732581},{"$f":"VLOOKUP(BV534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":7220476.8491583904},{"$f":"VLOOKUP(BW534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6771016.1912758108},{"$f":"VLOOKUP(BX534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":6354658.3664223794},{"$f":"VLOOKUP(BY534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5952093.38866443},{"$f":"VLOOKUP(BZ534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5549528.4109064788},{"$f":"VLOOKUP(CA534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":5164210.2873317823},{"$f":"VLOOKUP(CB534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4813374.2814957844},{"$f":"VLOOKUP(CC534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CD535,'Capital Costs'!$B$163:$CA$1893,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":4479773.5392152285},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ540:DJ540))","v":11607584.131563405},{"$f":"VLOOKUP(CQ534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":15041515.437241847},{"$f":"VLOOKUP(CR534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14154741.976629332},{"$f":"VLOOKUP(CS534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13245239.606235374},{"$f":"VLOOKUP(CT534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12420749.16999433},{"$f":"VLOOKUP(CU534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11656982.556331208},{"$f":"VLOOKUP(CV534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10918517.535408892},{"$f":"VLOOKUP(CW534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10180052.514486572},{"$f":"VLOOKUP(CX534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9473225.1154115722},{"$f":"VLOOKUP(CY534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8829651.6981885787},{"$f":"VLOOKUP(CZ534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($CQ535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8217694.6409702655},{"$f":"VLOOKUP(CQ534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":14260337.688448366},{"$f":"VLOOKUP(CR534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":13419618.609692611},{"$f":"VLOOKUP(CS534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":12557351.04201458},{"$f":"VLOOKUP(CT534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11775680.332653571},{"$f":"VLOOKUP(CU534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":11051579.767691085},{"$f":"VLOOKUP(CV534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":10351466.762894653},{"$f":"VLOOKUP(CW534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":9651353.7580982149},{"$f":"VLOOKUP(CX534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8981235.2823161352},{"$f":"VLOOKUP(CY534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":8371085.7069491828},{"$f":"VLOOKUP(CZ534,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($DA535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":7790910.5029829992},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN540:EG540))","v":3306391.6841523824},{"$f":"VLOOKUP(DN534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3897919.4026038051},{"$f":"VLOOKUP(DO534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3765713.057927391},{"$f":"VLOOKUP(DP534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3626357.0006334824},{"$f":"VLOOKUP(DQ534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3489542.9005918996},{"$f":"VLOOKUP(DR534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3355080.2941468507},{"$f":"VLOOKUP(DS534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3222795.8105347245},{"$f":"VLOOKUP(DT534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3092525.8463588813},{"$f":"VLOOKUP(DU534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2964119.0074313805},{"$f":"VLOOKUP(DV534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2836759.7186107459},{"$f":"VLOOKUP(DW534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DN535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2709551.8239780511},{"$f":"VLOOKUP(DN534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3695481.8279718417},{"$f":"VLOOKUP(DO534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3570141.5903137955},{"$f":"VLOOKUP(DP534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3438022.9587680968},{"$f":"VLOOKUP(DQ534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3308314.2684918805},{"$f":"VLOOKUP(DR534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3180834.9475168297},{"$f":"VLOOKUP(DS534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3055420.6290512667},{"$f":"VLOOKUP(DT534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2931916.2064044601},{"$f":"VLOOKUP(DU534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2810178.1480118451},{"$f":"VLOOKUP(DV534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2689433.2354449835},{"$f":"VLOOKUP(DW534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($DX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2568831.8544426821},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK540:FD540))","v":4038570.0901591736},{"$f":"VLOOKUP(EK534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4761087.6801616494},{"$f":"VLOOKUP(EL534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4599605.1214259285},{"$f":"VLOOKUP(EM534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4429389.5938563421},{"$f":"VLOOKUP(EN534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4262278.9230340412},{"$f":"VLOOKUP(EO534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4098040.4683958306},{"$f":"VLOOKUP(EP534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3936462.4673777693},{"$f":"VLOOKUP(EQ534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3777345.0877012182},{"$f":"VLOOKUP(ER534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3620503.4099441459},{"$f":"VLOOKUP(ES534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3464941.2552846577},{"$f":"VLOOKUP(ET534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EK535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3309564.020047199},{"$f":"VLOOKUP(EK534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4513821.6535890624},{"$f":"VLOOKUP(EL534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4360725.6555179823},{"$f":"VLOOKUP(EM534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4199350.2334012873},{"$f":"VLOOKUP(EN534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4040918.4179893341},{"$f":"VLOOKUP(EO534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3885209.6508546802},{"$f":"VLOOKUP(EP534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3732023.1672749035},{"$f":"VLOOKUP(EQ534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3581169.513216177},{"$f":"VLOOKUP(ER534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3432473.3730054018},{"$f":"VLOOKUP(ES534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3284990.3041455718},{"$f":"VLOOKUP(ET534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":3137682.5509588397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX540:IQ540))","v":8668056.2286784984},{"$f":"VLOOKUP(HX534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9334755.7735178303},{"$f":"VLOOKUP(HY534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9018147.3956125677},{"$f":"VLOOKUP(HZ534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8684416.8522026576},{"$f":"VLOOKUP(IA534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8356773.8000121247},{"$f":"VLOOKUP(IB534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8034762.1157795768},{"$f":"VLOOKUP(IC534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7717966.6103824554},{"$f":"VLOOKUP(ID534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7405995.4856346995},{"$f":"VLOOKUP(IE534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7098486.1820208356},{"$f":"VLOOKUP(IF534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6793485.5563446404},{"$f":"VLOOKUP(IG534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($HX535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":6488847.4901839131},{"$f":"VLOOKUP(HX534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":11379015.199932078},{"$f":"VLOOKUP(HY534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":10993071.353941971},{"$f":"VLOOKUP(HZ534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":10586255.683743473},{"$f":"VLOOKUP(IA534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":10186860.631373163},{"$f":"VLOOKUP(IB534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9794330.1851205733},{"$f":"VLOOKUP(IC534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9408158.2317620646},{"$f":"VLOOKUP(ID534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":9027867.1714950614},{"$f":"VLOOKUP(IE534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8653015.0462932866},{"$f":"VLOOKUP(IF534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":8281220.9854990952},{"$f":"VLOOKUP(IG534,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($IH535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":7909868.8827311751},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU540:JN540))","v":56363039.961479262},{"$f":"VLOOKUP(IU534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":58732239.875790112},{"$f":"VLOOKUP(IV534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":57430794.559734195},{"$f":"VLOOKUP(IW534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":55994403.369343944},{"$f":"VLOOKUP(IX534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":54605989.86173445},{"$f":"VLOOKUP(IY534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":53261959.167302541},{"$f":"VLOOKUP(IZ534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":51959039.032947868},{"$f":"VLOOKUP(JA534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":50694141.557857499},{"$f":"VLOOKUP(JB534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":49464409.281577602},{"$f":"VLOOKUP(JC534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":48254448.788115129},{"$f":"VLOOKUP(JD534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($IU535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":47047345.755106464},{"$f":"VLOOKUP(IU534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":68094038.031542107},{"$f":"VLOOKUP(IV534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":66585145.010691829},{"$f":"VLOOKUP(IW534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":64919796.020878762},{"$f":"VLOOKUP(IX534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":63310072.257735878},{"$f":"VLOOKUP(IY534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":61751805.836844072},{"$f":"VLOOKUP(IZ534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":60241202.914693639},{"$f":"VLOOKUP(JA534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":58774683.385437451},{"$f":"VLOOKUP(JB534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":57348934.315306447},{"$f":"VLOOKUP(JC534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":55946108.609480456},{"$f":"VLOOKUP(JD534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JE535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":54546595.837423481},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR540:KK540))","v":58830109.050702259},{"$f":"VLOOKUP(JR534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":61303011.318164758},{"$f":"VLOOKUP(JS534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":59944600.382214136},{"$f":"VLOOKUP(JT534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":58445336.850156963},{"$f":"VLOOKUP(JU534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":56996151.034133591},{"$f":"VLOOKUP(JV534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":55593290.713346079},{"$f":"VLOOKUP(JW534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":54233340.404760398},{"$f":"VLOOKUP(JX534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":52913077.046921961},{"$f":"VLOOKUP(JY534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":51629518.105350353},{"$f":"VLOOKUP(JZ534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":50366596.378167294},{"$f":"VLOOKUP(KA534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($JR535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":49106657.18546465},{"$f":"VLOOKUP(JR534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":71074585.150767848},{"$f":"VLOOKUP(JS534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":69499646.307456106},{"$f":"VLOOKUP(JT534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":67761403.254115865},{"$f":"VLOOKUP(JU534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":66081220.201677166},{"$f":"VLOOKUP(JV534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":64454746.833069563},{"$f":"VLOOKUP(JW534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":62878023.244293012},{"$f":"VLOOKUP(JX534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":61347312.624530658},{"$f":"VLOOKUP(JY534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":59859157.029444441},{"$f":"VLOOKUP(JZ534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":58394928.178245582},{"$f":"VLOOKUP(KA534,Assumptions!$A$4:$E$53,5,FALSE)*(HLOOKUP($KB535,'Capital Costs'!$B$163:$CA$207,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$38))*1000000","v":56934157.271384768}]
["Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C541:V541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z541:AS541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW541:BP541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT541:CM541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ541:DJ541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN541:EG541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK541:FD541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX541:IQ541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU541:JN541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR541:KK541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C542:V542))","v":15044.309956188948},{"$f":"C539*Misc_Rev","v":12914.161333908683},13172.444560586859,13435.893451798596,13704.611320834569,13978.70354725126,14258.277618196284,14543.443170560209,14834.312033971415,15130.998274650839,15433.618240143864,15742.290604946738,16057.136417045673,16378.279145386587,16705.84472829432,17039.961622860206,17380.76085531741,17728.376072423758,18082.943593872234,18444.602465749682,18813.494515064674,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z542:AS542))","v":29531.423247333849},{"$f":"Z539*Misc_Rev","v":25350.020396191121},25857.020804114953,26374.161220197246,26901.644444601181,27439.677333493219,27988.470880163077,28548.240297766333,29119.20510372167,29701.589205796103,30295.620989912022,30901.533409710268,31519.56407790447,32149.955359462554,32792.954466651812,33448.813555984852,34117.789827104541,34800.14562364664,35496.148536119574,36206.071506841967,36930.192936978798,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW542:BP542))","v":62367.375934499047},{"$f":"AW539*Misc_Rev","v":58006.107991473182},58006.107991473182,58006.107991473182,58006.107991473182,58006.107991473182,58006.107991473182,58006.107991473182,58006.107991473182,58006.107991473182,58006.107991473182,70709.121967219107,70709.121967219107,70709.121967219107,70709.121967219107,70709.121967219107,70709.121967219107,70709.121967219107,70709.121967219107,70709.121967219107,70709.121967219107,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT542:CM542))","v":114755.97171947824},{"$f":"BT539*Misc_Rev","v":106731.23870431067},106731.23870431067,106731.23870431067,106731.23870431067,106731.23870431067,106731.23870431067,106731.23870431067,106731.23870431067,106731.23870431067,106731.23870431067,130104.78441968319,130104.78441968319,130104.78441968319,130104.78441968319,130104.78441968319,130104.78441968319,130104.78441968319,130104.78441968319,130104.78441968319,130104.78441968319,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ542:DJ542))","v":199575.6029903969},{"$f":"CQ539*Misc_Rev","v":185619.54557271418},185619.54557271418,185619.54557271418,185619.54557271418,185619.54557271418,185619.54557271418,185619.54557271418,185619.54557271418,185619.54557271418,185619.54557271418,226269.19029510117,226269.19029510117,226269.19029510117,226269.19029510117,226269.19029510117,226269.19029510117,226269.19029510117,226269.19029510117,226269.19029510117,226269.19029510117,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN542:EG542))","v":79610.587911496594},{"$f":"DN539*Misc_Rev","v":68338.39366314339},69705.16153640626,71099.264767134373,72521.250062477062,73971.675063726609,75451.108565001137,76960.130736301173,78499.333351027191,80069.320018047758,81670.706418408692,83304.120546776889,84970.202957712405,86669.607016866663,88402.999157203987,90171.059140348079,91974.480323155032,93813.969929618164,95690.249328210513,97604.054314774723,99556.135401070205,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK542:FD542))","v":89562.398947515554},{"$f":"EK539*Misc_Rev","v":76881.111385523982},78418.733613234464,79987.108285499155,81586.850451209131,83218.587460233321,84882.959209437977,86580.618393626719,88312.230761499275,90078.475376729257,91880.044884263843,93717.645781949133,95591.998697588118,97503.838671539866,99453.915444970669,101442.99375387009,103471.85362894752,105541.29070152642,107652.11651555696,109805.15884586814,112001.26202278546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX542:IQ542))","v":35535.217313183326},{"$f":"HX539*Misc_Rev","v":30503.727372963946},31113.801920423226,31736.07795883168,32370.799518008316,33018.215508368485,33678.579818535858,34352.15141490657,35039.194443204709,35739.9783320688,36454.777898710177,37183.873456684378,37927.550925818068,38686.101944334427,39459.823983221118,40249.020462885543,41054.000872143253,41875.080889586119,42712.58250737784,43566.834157525402,44438.170840675913,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU542:JN542))","v":85306.80941824177},{"$f":"IU539*Misc_Rev","v":73228.077785978501},74692.639341698086,76186.492128532045,77710.221971102685,79264.426410524742,80849.714938735226,82466.709237509931,84116.043422260133,85798.364290705344,87514.331576519457,89264.61820804984,91049.910572210836,92870.908783655061,94728.326959328158,96622.893498514735,98555.351368485033,100526.45839585472,102536.98756377184,104587.72731504726,106679.48186134819,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR542:KK542))","v":85306.80941824177},{"$f":"JR539*Misc_Rev","v":73228.077785978501},74692.639341698086,76186.492128532045,77710.221971102685,79264.426410524742,80849.714938735226,82466.709237509931,84116.043422260133,85798.364290705344,87514.331576519457,89264.61820804984,91049.910572210836,92870.908783655061,94728.326959328158,96622.893498514735,98555.351368485033,100526.45839585472,102536.98756377184,104587.72731504726,106679.48186134819]
["Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C543:V543))","v":1300972.1625559092},{"$f":"SUM(C539:C542)","v":1465156.9541997702},{"$f":"SUM(D539:D542)","v":1410517.8698246011},1354746.9513722099,1305067.9140643887,1259864.6105228113,1217679.5479156203,1175915.3597880092,1136681.5031740477,1102263.8261858416,1070568.4394084592,1512574.9554123376,1467277.3185719559,1420756.0724411686,1379869.5713007273,1343077.2672287282,1308130.4086671167,1273424.1585251254,1240975.9488833649,1212801.9554986698,1186894.5650388161,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z543:AS543))","v":2568275.7804242694},{"$f":"SUM(Z539:Z542)","v":2872054.5262666112},{"$f":"SUM(AA539:AA542)","v":2773386.9863952678},2672089.7158897724,2582332.236637665,2500929.2170739421,2423231.9095042255,2345922.0568797849,2273166.1234729099,2209127.9337024,2149656.8345573749,2965341.7500107028,2876647.4215094028,2785556.915541749,2705505.8026108458,2633476.159001295,2565062.686625856,2497121.5196667081,2433604.8374607507,2378462.3585807402,2327761.1775292051,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW543:BP543))","v":5828976.490056878},{"$f":"SUM(AW539:AW542)","v":6748124.601916654},6471007.8954752423,6186788.4047271311,5929135.1434018044,5690458.0766320797,5459687.7575938553,5228917.4385556309,5008033.8763446929,4806917.1834625071,4615680.6030817842,6952430.7045987304,6689705.9924875572,6420247.3775881715,6175975.2809128575,5949693.8543620789,5730908.5403631944,5512123.2263643071,5302711.2026824076,5112039.4603802338,4930734.7091408018,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT543:CM543))","v":10725316.741704665},{"$f":"SUM(BT539:BT542)","v":12416549.267526651},11906654.527674453,11383690.664697928,10909608.663859328,10470442.861003032,10045825.473972699,9621208.0869423654,9214782.3324742392,8844727.6175710168,8492852.3096704856,12792472.496461669,12309059.026177108,11813255.17476224,11363794.516879661,10947436.69202623,10544871.71426828,10142306.736510329,9756988.6129356325,9406152.6070996355,9072551.8648190778,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ543:DJ543))","v":18652724.768182013},{"$f":"SUM(CQ539:CQ542)","v":21593998.726133287},20707225.265520774,19797722.895126812,18973232.45888577,18209465.845222648,17471000.824300334,16732535.803378014,16025708.404303014,15382134.987080021,14770177.929861708,22247778.254715927,21407059.175960176,20544791.608282141,19763120.898921132,19039020.333958648,18338907.329162218,17638794.32436578,16968675.848583698,16358526.273216749,15778351.069250563,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN543:EG543))","v":6116694.0437417496},{"$f":"SUM(DN539:DN542)","v":6310306.422978323},6226347.8187093996,6136204.4566311296,6049587.3057094999,5966325.5873668035,5886266.0096190758,5809265.4494249197,5735193.4025587402,5663255.6016406529,5592577.6246685563,6636168.1446761573,6569641.6333521968,6497513.0026672669,6428994.1132690338,6363928.3891895255,6302175.9395574173,6243606.6231207335,6188102.3730624449,6134915.9449965945,6083224.2181853242,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK543:FD543))","v":7200177.4554068716},{"$f":"SUM(EK539:EK542)","v":7475037.85189992},7367834.2965989644,7252983.3525328385,7142344.5568840681,7035707.4149228577,6932882.7528353371,6833693.7788679367,6737979.0749341995,6644766.4335745126,6552985.7019028505,7822111.7690818273,7735181.573320603,7641295.2695599599,7551702.3548711808,7466209.2664741641,7384642.7752067773,7306841.5133066867,7232658.8130977228,7161179.4530397393,7091395.4828308905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX543:IQ543))","v":9922471.0958916396},{"$f":"SUM(HX539:HX542)","v":10411555.973860677},{"$f":"SUM(HY539:HY542)","v":10116483.59996227},9804719.7806393541,9499482.787017554,9200325.2825251147,8906841.0404629055,8618647.4043167587,8335391.1390765356,8055128.6125414548,7775723.4075046647,12691628.635599244,12331937.05832248,11951898.702211592,11579816.510210644,11215145.181534804,10857389.528104581,10506083.093764428,10160795.28700804,9819156.8310281429,9478563.4451708049,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU543:JN543))","v":59374422.418089718},{"$f":"SUM(IU539:IU542)","v":61317235.731101587},{"$f":"SUM(IV539:IV542)","v":60067490.332151905},58683833.057210006,57349208.143357836,56060041.814558394,54813083.333148845,53605266.744062491,52433756.971506692,51283183.431842804,50136655.09170869,71245133.554876372,69799262.444492787,68198195.803355739,66654040.035862394,65162652.970533118,63720266.991056465,62323328.743327536,60968552.580354333,59638119.239829294,58312446.680379294,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR543:KK543))","v":61841491.5073127},{"$f":"SUM(JR539:JR542)","v":63888007.173476234},{"$f":"SUM(JS539:JS542)","v":62581296.154631846},61134766.538023025,59739369.315756977,58391373.360601932,57087384.704961374,55824202.233126953,54598865.795279443,53395331.021894969,52195966.522066876,74225680.674102113,72713763.741257071,71039803.036592841,69425187.979803681,67865593.966758609,66357087.320655838,64895957.982420743,63478775.294492327,62086938.808594421,60700008.114340581]
[]
["Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C545:V545))","v":0},{"$f":"HLOOKUP(C535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*C536","v":0},{"$f":"HLOOKUP(D535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D536","v":0},{"$f":"HLOOKUP(E535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E536","v":0},{"$f":"HLOOKUP(F535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F536","v":0},{"$f":"HLOOKUP(G535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G536","v":0},{"$f":"HLOOKUP(H535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H536","v":0},{"$f":"HLOOKUP(I535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I536","v":0},{"$f":"HLOOKUP(J535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J536","v":0},{"$f":"HLOOKUP(K535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K536","v":0},{"$f":"HLOOKUP(L535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L536","v":0},{"$f":"HLOOKUP(M535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M536","v":0},{"$f":"HLOOKUP(N535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N536","v":0},{"$f":"HLOOKUP(O535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O536","v":0},{"$f":"HLOOKUP(P535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P536","v":0},{"$f":"HLOOKUP(Q535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q536","v":0},{"$f":"HLOOKUP(R535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R536","v":0},{"$f":"HLOOKUP(S535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S536","v":0},{"$f":"HLOOKUP(T535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T536","v":0},{"$f":"HLOOKUP(U535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U536","v":0},{"$f":"HLOOKUP(V535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V536","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z545:AS545))","v":0},{"$f":"HLOOKUP(Z535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Z536","v":0},{"$f":"HLOOKUP(AA535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA536","v":0},{"$f":"HLOOKUP(AB535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB536","v":0},{"$f":"HLOOKUP(AC535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC536","v":0},{"$f":"HLOOKUP(AD535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD536","v":0},{"$f":"HLOOKUP(AE535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE536","v":0},{"$f":"HLOOKUP(AF535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF536","v":0},{"$f":"HLOOKUP(AG535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG536","v":0},{"$f":"HLOOKUP(AH535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH536","v":0},{"$f":"HLOOKUP(AI535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI536","v":0},{"$f":"HLOOKUP(AJ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ536","v":0},{"$f":"HLOOKUP(AK535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK536","v":0},{"$f":"HLOOKUP(AL535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL536","v":0},{"$f":"HLOOKUP(AM535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM536","v":0},{"$f":"HLOOKUP(AN535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN536","v":0},{"$f":"HLOOKUP(AO535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO536","v":0},{"$f":"HLOOKUP(AP535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP536","v":0},{"$f":"HLOOKUP(AQ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ536","v":0},{"$f":"HLOOKUP(AR535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR536","v":0},{"$f":"HLOOKUP(AS535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$27)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS536","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW545:BP545))","v":0},{"$f":"HLOOKUP(AW535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AW536","v":0},{"$f":"HLOOKUP(AX535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX536","v":0},{"$f":"HLOOKUP(AY535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY536","v":0},{"$f":"HLOOKUP(AZ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ536","v":0},{"$f":"HLOOKUP(BA535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA536","v":0},{"$f":"HLOOKUP(BB535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB536","v":0},{"$f":"HLOOKUP(BC535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC536","v":0},{"$f":"HLOOKUP(BD535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD536","v":0},{"$f":"HLOOKUP(BE535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE536","v":0},{"$f":"HLOOKUP(BF535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF536","v":0},{"$f":"HLOOKUP(BG535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG536","v":0},{"$f":"HLOOKUP(BH535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH536","v":0},{"$f":"HLOOKUP(BI535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI536","v":0},{"$f":"HLOOKUP(BJ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ536","v":0},{"$f":"HLOOKUP(BK535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK536","v":0},{"$f":"HLOOKUP(BL535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL536","v":0},{"$f":"HLOOKUP(BM535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM536","v":0},{"$f":"HLOOKUP(BN535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN536","v":0},{"$f":"HLOOKUP(BO535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO536","v":0},{"$f":"HLOOKUP(BP535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP536","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT545:CM545))","v":0},{"$f":"HLOOKUP(BT535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BT536","v":0},{"$f":"HLOOKUP(BU535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU536","v":0},{"$f":"HLOOKUP(BV535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV536","v":0},{"$f":"HLOOKUP(BW535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW536","v":0},{"$f":"HLOOKUP(BX535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX536","v":0},{"$f":"HLOOKUP(BY535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY536","v":0},{"$f":"HLOOKUP(BZ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ536","v":0},{"$f":"HLOOKUP(CA535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA536","v":0},{"$f":"HLOOKUP(CB535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB536","v":0},{"$f":"HLOOKUP(CC535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC536","v":0},{"$f":"HLOOKUP(CD535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD536","v":0},{"$f":"HLOOKUP(CE535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE536","v":0},{"$f":"HLOOKUP(CF535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF536","v":0},{"$f":"HLOOKUP(CG535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG536","v":0},{"$f":"HLOOKUP(CH535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH536","v":0},{"$f":"HLOOKUP(CI535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI536","v":0},{"$f":"HLOOKUP(CJ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ536","v":0},{"$f":"HLOOKUP(CK535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK536","v":0},{"$f":"HLOOKUP(CL535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL536","v":0},{"$f":"HLOOKUP(CM535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM536","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ545:DJ545))","v":0},{"$f":"HLOOKUP(CQ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CQ536","v":0},{"$f":"HLOOKUP(CR535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR536","v":0},{"$f":"HLOOKUP(CS535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS536","v":0},{"$f":"HLOOKUP(CT535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT536","v":0},{"$f":"HLOOKUP(CU535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU536","v":0},{"$f":"HLOOKUP(CV535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV536","v":0},{"$f":"HLOOKUP(CW535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW536","v":0},{"$f":"HLOOKUP(CX535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX536","v":0},{"$f":"HLOOKUP(CY535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY536","v":0},{"$f":"HLOOKUP(CZ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ536","v":0},{"$f":"HLOOKUP(DA535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA536","v":0},{"$f":"HLOOKUP(DB535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB536","v":0},{"$f":"HLOOKUP(DC535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC536","v":0},{"$f":"HLOOKUP(DD535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD536","v":0},{"$f":"HLOOKUP(DE535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE536","v":0},{"$f":"HLOOKUP(DF535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF536","v":0},{"$f":"HLOOKUP(DG535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG536","v":0},{"$f":"HLOOKUP(DH535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH536","v":0},{"$f":"HLOOKUP(DI535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI536","v":0},{"$f":"HLOOKUP(DJ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ536","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN545:EG545))","v":0},{"$f":"HLOOKUP(DN535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DN536","v":0},{"$f":"HLOOKUP(DO535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO536","v":0},{"$f":"HLOOKUP(DP535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP536","v":0},{"$f":"HLOOKUP(DQ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ536","v":0},{"$f":"HLOOKUP(DR535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR536","v":0},{"$f":"HLOOKUP(DS535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS536","v":0},{"$f":"HLOOKUP(DT535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT536","v":0},{"$f":"HLOOKUP(DU535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU536","v":0},{"$f":"HLOOKUP(DV535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV536","v":0},{"$f":"HLOOKUP(DW535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW536","v":0},{"$f":"HLOOKUP(DX535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX536","v":0},{"$f":"HLOOKUP(DY535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY536","v":0},{"$f":"HLOOKUP(DZ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ536","v":0},{"$f":"HLOOKUP(EA535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA536","v":0},{"$f":"HLOOKUP(EB535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB536","v":0},{"$f":"HLOOKUP(EC535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC536","v":0},{"$f":"HLOOKUP(ED535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED536","v":0},{"$f":"HLOOKUP(EE535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE536","v":0},{"$f":"HLOOKUP(EF535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF536","v":0},{"$f":"HLOOKUP(EG535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG536","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK545:FD545))","v":0},{"$f":"HLOOKUP(EK535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EK536","v":0},{"$f":"HLOOKUP(EL535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL536","v":0},{"$f":"HLOOKUP(EM535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM536","v":0},{"$f":"HLOOKUP(EN535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN536","v":0},{"$f":"HLOOKUP(EO535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO536","v":0},{"$f":"HLOOKUP(EP535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP536","v":0},{"$f":"HLOOKUP(EQ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ536","v":0},{"$f":"HLOOKUP(ER535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER536","v":0},{"$f":"HLOOKUP(ES535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES536","v":0},{"$f":"HLOOKUP(ET535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET536","v":0},{"$f":"HLOOKUP(EU535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU536","v":0},{"$f":"HLOOKUP(EV535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV536","v":0},{"$f":"HLOOKUP(EW535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW536","v":0},{"$f":"HLOOKUP(EX535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX536","v":0},{"$f":"HLOOKUP(EY535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY536","v":0},{"$f":"HLOOKUP(EZ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ536","v":0},{"$f":"HLOOKUP(FA535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA536","v":0},{"$f":"HLOOKUP(FB535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB536","v":0},{"$f":"HLOOKUP(FC535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC536","v":0},{"$f":"HLOOKUP(FD535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD536","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX545:IQ545))","v":853856.01315453474},{"$f":"HLOOKUP(HX535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HX536","v":732957.13408706314},{"$f":"HLOOKUP(HY535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HY536","v":747616.27676880441},{"$f":"HLOOKUP(HZ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ536","v":762568.6023041805},{"$f":"HLOOKUP(IA535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA536","v":777819.97435026395},{"$f":"HLOOKUP(IB535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB536","v":793376.37383726926},{"$f":"HLOOKUP(IC535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC536","v":809243.90131401469},{"$f":"HLOOKUP(ID535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID536","v":825428.779340295},{"$f":"HLOOKUP(IE535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE536","v":841937.35492710094},{"$f":"HLOOKUP(IF535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF536","v":858776.10202564299},{"$f":"HLOOKUP(IG535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG536","v":875951.62406615599},{"$f":"HLOOKUP(IH535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH536","v":893470.6565474791},{"$f":"HLOOKUP(II535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II536","v":911340.0696784287},{"$f":"HLOOKUP(IJ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ536","v":929566.87107199722},{"$f":"HLOOKUP(IK535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK536","v":948158.20849343715},{"$f":"HLOOKUP(IL535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL536","v":967121.37266330596},{"$f":"HLOOKUP(IM535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM536","v":986463.80011657206},{"$f":"HLOOKUP(IN535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN536","v":1006193.0761189036},{"$f":"HLOOKUP(IO535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO536","v":1026316.9376412816},{"$f":"HLOOKUP(IP535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP536","v":1046843.2763941073},{"$f":"HLOOKUP(IQ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ536","v":1067780.1419219894},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU545:JN545))","v":569237.34210302308},{"$f":"HLOOKUP(IU535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IU536","v":488638.08939137543},{"$f":"HLOOKUP(IV535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IV536","v":498410.8511792029},{"$f":"HLOOKUP(IW535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW536","v":508379.06820278702},{"$f":"HLOOKUP(IX535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX536","v":518546.64956684271},{"$f":"HLOOKUP(IY535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY536","v":528917.58255817962},{"$f":"HLOOKUP(IZ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ536","v":539495.93420934316},{"$f":"HLOOKUP(JA535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA536","v":550285.85289353004},{"$f":"HLOOKUP(JB535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB536","v":561291.56995140063},{"$f":"HLOOKUP(JC535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC536","v":572517.4013504287},{"$f":"HLOOKUP(JD535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD536","v":583967.74937743729},{"$f":"HLOOKUP(JE535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE536","v":595647.10436498595},{"$f":"HLOOKUP(JF535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF536","v":607560.04645228584},{"$f":"HLOOKUP(JG535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG536","v":619711.2473813314},{"$f":"HLOOKUP(JH535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH536","v":632105.4723289581},{"$f":"HLOOKUP(JI535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI536","v":644747.58177553723},{"$f":"HLOOKUP(JJ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ536","v":657642.53341104812},{"$f":"HLOOKUP(JK535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK536","v":670795.38407926902},{"$f":"HLOOKUP(JL535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL536","v":684211.29176085442},{"$f":"HLOOKUP(JM535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM536","v":697895.51759607147},{"$f":"HLOOKUP(JN535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN536","v":711853.42794799292},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR545:KK545))","v":853856.01315453474},{"$f":"HLOOKUP(JR535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JR536","v":732957.13408706314},{"$f":"HLOOKUP(JS535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JS536","v":747616.27676880429},{"$f":"HLOOKUP(JT535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JT536","v":762568.6023041805},{"$f":"HLOOKUP(JU535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JU536","v":777819.97435026406},{"$f":"HLOOKUP(JV535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JV536","v":793376.37383726938},{"$f":"HLOOKUP(JW535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JW536","v":809243.90131401469},{"$f":"HLOOKUP(JX535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JX536","v":825428.779340295},{"$f":"HLOOKUP(JY535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JY536","v":841937.35492710094},{"$f":"HLOOKUP(JZ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JZ536","v":858776.10202564299},{"$f":"HLOOKUP(KA535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KA536","v":875951.62406615599},{"$f":"HLOOKUP(KB535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KB536","v":893470.65654747898},{"$f":"HLOOKUP(KC535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KC536","v":911340.0696784287},{"$f":"HLOOKUP(KD535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KD536","v":929566.8710719971},{"$f":"HLOOKUP(KE535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KE536","v":948158.20849343715},{"$f":"HLOOKUP(KF535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KF536","v":967121.37266330584},{"$f":"HLOOKUP(KG535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KG536","v":986463.80011657218},{"$f":"HLOOKUP(KH535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KH536","v":1006193.0761189035},{"$f":"HLOOKUP(KI535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KI536","v":1026316.9376412816},{"$f":"HLOOKUP(KJ535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KJ536","v":1046843.2763941073},{"$f":"HLOOKUP(KK535,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*KK536","v":1067780.1419219894}]
["Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C546:V546))","v":403318.11418998911},{"$f":"(C536+C537)*HLOOKUP(C535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(D536+D537)*HLOOKUP(D535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(E536+E537)*HLOOKUP(E535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(F536+F537)*HLOOKUP(F535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(G536+G537)*HLOOKUP(G535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(H536+H537)*HLOOKUP(H535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(I536+I537)*HLOOKUP(I535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(J536+J537)*HLOOKUP(J535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(K536+K537)*HLOOKUP(K535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(L536+L537)*HLOOKUP(L535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(M536+M537)*HLOOKUP(M535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(N536+N537)*HLOOKUP(N535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(O536+O537)*HLOOKUP(O535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(P536+P537)*HLOOKUP(P535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(Q536+Q537)*HLOOKUP(Q535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(R536+R537)*HLOOKUP(R535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(S536+S537)*HLOOKUP(S535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(T536+T537)*HLOOKUP(T535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(U536+U537)*HLOOKUP(U535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},{"$f":"(V536+V537)*HLOOKUP(V535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":403318.11418998893},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z546:AS546))","v":806636.22837997822},{"$f":"(Z536+Z537)*HLOOKUP(Z535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AA536+AA537)*HLOOKUP(AA535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AB536+AB537)*HLOOKUP(AB535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AC536+AC537)*HLOOKUP(AC535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AD536+AD537)*HLOOKUP(AD535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AE536+AE537)*HLOOKUP(AE535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AF536+AF537)*HLOOKUP(AF535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AG536+AG537)*HLOOKUP(AG535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AH536+AH537)*HLOOKUP(AH535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AI536+AI537)*HLOOKUP(AI535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AJ536+AJ537)*HLOOKUP(AJ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AK536+AK537)*HLOOKUP(AK535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AL536+AL537)*HLOOKUP(AL535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AM536+AM537)*HLOOKUP(AM535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AN536+AN537)*HLOOKUP(AN535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AO536+AO537)*HLOOKUP(AO535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AP536+AP537)*HLOOKUP(AP535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AQ536+AQ537)*HLOOKUP(AQ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AR536+AR537)*HLOOKUP(AR535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},{"$f":"(AS536+AS537)*HLOOKUP(AS535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":806636.22837997787},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW546:BP546))","v":2070606.3898146763},{"$f":"(AW536+AW537)*HLOOKUP(AW535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(AX536+AX537)*HLOOKUP(AX535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(AY536+AY537)*HLOOKUP(AY535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(AZ536+AZ537)*HLOOKUP(AZ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BA536+BA537)*HLOOKUP(BA535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BB536+BB537)*HLOOKUP(BB535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BC536+BC537)*HLOOKUP(BC535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BD536+BD537)*HLOOKUP(BD535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BE536+BE537)*HLOOKUP(BE535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BF536+BF537)*HLOOKUP(BF535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BG536+BG537)*HLOOKUP(BG535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BH536+BH537)*HLOOKUP(BH535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BI536+BI537)*HLOOKUP(BI535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BJ536+BJ537)*HLOOKUP(BJ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BK536+BK537)*HLOOKUP(BK535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BL536+BL537)*HLOOKUP(BL535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BM536+BM537)*HLOOKUP(BM535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BN536+BN537)*HLOOKUP(BN535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BO536+BO537)*HLOOKUP(BO535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},{"$f":"(BP536+BP537)*HLOOKUP(BP535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2070606.3898146753},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT546:CM546))","v":4141212.7796293525},{"$f":"(BT536+BT537)*HLOOKUP(BT535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(BU536+BU537)*HLOOKUP(BU535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(BV536+BV537)*HLOOKUP(BV535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(BW536+BW537)*HLOOKUP(BW535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(BX536+BX537)*HLOOKUP(BX535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(BY536+BY537)*HLOOKUP(BY535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(BZ536+BZ537)*HLOOKUP(BZ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CA536+CA537)*HLOOKUP(CA535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CB536+CB537)*HLOOKUP(CB535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CC536+CC537)*HLOOKUP(CC535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CD536+CD537)*HLOOKUP(CD535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CE536+CE537)*HLOOKUP(CE535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CF536+CF537)*HLOOKUP(CF535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CG536+CG537)*HLOOKUP(CG535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CH536+CH537)*HLOOKUP(CH535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CI536+CI537)*HLOOKUP(CI535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CJ536+CJ537)*HLOOKUP(CJ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CK536+CK537)*HLOOKUP(CK535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CL536+CL537)*HLOOKUP(CL535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},{"$f":"(CM536+CM537)*HLOOKUP(CM535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4141212.7796293506},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ546:DJ546))","v":8282425.559258705},{"$f":"(CQ536+CQ537)*HLOOKUP(CQ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(CR536+CR537)*HLOOKUP(CR535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(CS536+CS537)*HLOOKUP(CS535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(CT536+CT537)*HLOOKUP(CT535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(CU536+CU537)*HLOOKUP(CU535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(CV536+CV537)*HLOOKUP(CV535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(CW536+CW537)*HLOOKUP(CW535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(CX536+CX537)*HLOOKUP(CX535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(CY536+CY537)*HLOOKUP(CY535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(CZ536+CZ537)*HLOOKUP(CZ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DA536+DA537)*HLOOKUP(DA535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DB536+DB537)*HLOOKUP(DB535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DC536+DC537)*HLOOKUP(DC535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DD536+DD537)*HLOOKUP(DD535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DE536+DE537)*HLOOKUP(DE535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DF536+DF537)*HLOOKUP(DF535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DG536+DG537)*HLOOKUP(DG535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DH536+DH537)*HLOOKUP(DH535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DI536+DI537)*HLOOKUP(DI535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},{"$f":"(DJ536+DJ537)*HLOOKUP(DJ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8282425.5592587013},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN546:EG546))","v":2340685.48413833},{"$f":"(DN536+DN537)*HLOOKUP(DN535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DO536+DO537)*HLOOKUP(DO535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DP536+DP537)*HLOOKUP(DP535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DQ536+DQ537)*HLOOKUP(DQ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DR536+DR537)*HLOOKUP(DR535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DS536+DS537)*HLOOKUP(DS535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DT536+DT537)*HLOOKUP(DT535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DU536+DU537)*HLOOKUP(DU535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DV536+DV537)*HLOOKUP(DV535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DW536+DW537)*HLOOKUP(DW535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DX536+DX537)*HLOOKUP(DX535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DY536+DY537)*HLOOKUP(DY535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(DZ536+DZ537)*HLOOKUP(DZ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EA536+EA537)*HLOOKUP(EA535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EB536+EB537)*HLOOKUP(EB535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EC536+EC537)*HLOOKUP(EC535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(ED536+ED537)*HLOOKUP(ED535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EE536+EE537)*HLOOKUP(EE535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EF536+EF537)*HLOOKUP(EF535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},{"$f":"(EG536+EG537)*HLOOKUP(EG535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2340685.4841383286},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK546:FD546))","v":2394701.3030030606},{"$f":"(EK536+EK537)*HLOOKUP(EK535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EL536+EL537)*HLOOKUP(EL535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EM536+EM537)*HLOOKUP(EM535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EN536+EN537)*HLOOKUP(EN535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EO536+EO537)*HLOOKUP(EO535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EP536+EP537)*HLOOKUP(EP535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EQ536+EQ537)*HLOOKUP(EQ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(ER536+ER537)*HLOOKUP(ER535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(ES536+ES537)*HLOOKUP(ES535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(ET536+ET537)*HLOOKUP(ET535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EU536+EU537)*HLOOKUP(EU535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EV536+EV537)*HLOOKUP(EV535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EW536+EW537)*HLOOKUP(EW535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EX536+EX537)*HLOOKUP(EX535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EY536+EY537)*HLOOKUP(EY535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(EZ536+EZ537)*HLOOKUP(EZ535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FA536+FA537)*HLOOKUP(FA535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FB536+FB537)*HLOOKUP(FB535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FC536+FC537)*HLOOKUP(FC535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592},{"$f":"(FD536+FD537)*HLOOKUP(FD535,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2394701.3030030592}]
["Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C547:V547))","v":11758.336301094943},{"$f":"SUM(C545:C546)*Misc_Rev","v":11758.336301094938},11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,11758.336301094938,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z547:AS547))","v":23516.672602189887},{"$f":"SUM(Z545:Z546)*Misc_Rev","v":23516.672602189876},23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,23516.672602189876,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW547:BP547))","v":60366.458688657061},{"$f":"SUM(AW545:AW546)*Misc_Rev","v":60366.45868865704},60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,60366.45868865704,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT547:CM547))","v":120732.91737731412},{"$f":"SUM(BT545:BT546)*Misc_Rev","v":120732.91737731408},120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,120732.91737731408,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ547:DJ547))","v":241465.83475462825},{"$f":"SUM(CQ545:CQ546)*Misc_Rev","v":241465.83475462816},241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,241465.83475462816,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN547:EG547))","v":68240.344604568862},{"$f":"SUM(DN545:DN546)*Misc_Rev","v":68240.344604568832},68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,68240.344604568832,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK547:FD547))","v":69815.121787751195},{"$f":"SUM(EK545:EK546)*Misc_Rev","v":69815.121787751181},69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,69815.121787751181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX547:IQ547))","v":24893.318207507305},{"$f":"SUM(HX545:HX546)*Misc_Rev","v":21368.632287174238},{"$f":"SUM(HY545:HY546)*Misc_Rev","v":21796.004932917724},{"$f":"SUM(HZ545:HZ546)*Misc_Rev","v":22231.925031576076},22676.563532207594,23130.094802851749,23592.696698908785,24064.55063288696,24545.8416455447,25036.758478455595,25537.493648024712,26048.243520985205,26569.208391404911,27100.592559233006,27642.604410417665,28195.456498626023,28759.365628598542,29334.552941170514,29921.243999993923,30519.668879993802,31130.06225759368,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU547:JN547))","v":16595.545471671532},{"$f":"SUM(IU545:IU546)*Misc_Rev","v":14245.754858116159},{"$f":"SUM(IV545:IV546)*Misc_Rev","v":14530.669955278481},{"$f":"SUM(IW545:IW546)*Misc_Rev","v":14821.283354384053},15117.709021471732,15420.063201901168,15728.464465939191,16043.033755257975,16363.894430363134,16691.172318970399,17024.995765349806,17365.495680656801,17712.805594269939,18067.061706155335,18428.402940278444,18796.970999084013,19172.910419065698,19556.368627447009,19947.49599999595,20346.445919995866,20753.374838395786,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR547:KK547))","v":24893.318207507305},{"$f":"SUM(JR545:JR546)*Misc_Rev","v":21368.632287174238},{"$f":"SUM(JS545:JS546)*Misc_Rev","v":21796.00493291772},{"$f":"SUM(JT545:JT546)*Misc_Rev","v":22231.925031576076},22676.563532207598,23130.094802851752,23592.696698908785,24064.55063288696,24545.8416455447,25036.758478455595,25537.493648024712,26048.243520985201,26569.208391404911,27100.592559233002,27642.604410417665,28195.456498626019,28759.365628598545,29334.55294117051,29921.243999993923,30519.668879993802,31130.06225759368]
["Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C548:V548))","v":415076.45049108408},{"$f":"SUM(C545:C547)","v":415076.45049108384},{"$f":"SUM(D545:D547)","v":415076.45049108384},415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,415076.45049108384,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z548:AS548))","v":830152.90098216815},{"$f":"SUM(Z545:Z547)","v":830152.90098216769},{"$f":"SUM(AA545:AA547)","v":830152.90098216769},830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,830152.90098216769,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW548:BP548))","v":2130972.8485033335},{"$f":"SUM(AW545:AW547)","v":2130972.8485033326},2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,2130972.8485033326,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT548:CM548))","v":4261945.697006667},{"$f":"SUM(BT545:BT547)","v":4261945.6970066652},4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,4261945.6970066652,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ548:DJ548))","v":8523891.3940133341},{"$f":"SUM(CQ545:CQ547)","v":8523891.3940133303},8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,8523891.3940133303,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN548:EG548))","v":2408925.8287428981},{"$f":"SUM(DN545:DN547)","v":2408925.8287428976},2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,2408925.8287428976,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK548:FD548))","v":2464516.4247908117},{"$f":"SUM(EK545:EK547)","v":2464516.4247908103},2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,2464516.4247908103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX548:IQ548))","v":878749.33136204188},{"$f":"SUM(HX545:HX547)","v":754325.76637423737},{"$f":"SUM(HY545:HY547)","v":769412.28170172218},784800.52733575657,800496.53788247157,816506.46864012105,832836.5980129235,849493.32997318194,866483.19657264568,883812.86050409859,901489.11771418073,919518.90006846434,937909.27806983364,956667.46363123017,975800.81290385476,995316.82916193199,1015223.1657451706,1035527.6290600741,1056238.1816412755,1077362.9452741011,1098910.2041795831,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU548:JN548))","v":585832.88757469482},{"$f":"SUM(IU545:IU547)","v":502883.84424949158},{"$f":"SUM(IV545:IV547)","v":512941.52113448136},523200.35155717109,533664.35858831438,544337.64576008078,555224.39867528237,566328.886648788,577655.46438176371,589208.57366939913,600992.74514278711,613012.6000456427,625272.85204655572,637778.3090874867,650533.87526923651,663544.55277462129,676815.44383011386,690351.75270671607,704158.78776085039,718241.96351606736,732606.80278638867,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR548:KK548))","v":878749.33136204188},{"$f":"SUM(JR545:JR547)","v":754325.76637423737},{"$f":"SUM(JS545:JS547)","v":769412.28170172207},784800.52733575657,800496.53788247169,816506.46864012117,832836.5980129235,849493.32997318194,866483.19657264568,883812.86050409859,901489.11771418073,919518.90006846422,937909.27806983364,956667.46363123006,975800.81290385476,995316.82916193188,1015223.1657451707,1035527.629060074,1056238.1816412755,1077362.9452741011,1098910.2041795831]
[]
["Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,C550:V550))","v":1716048.6130469937},{"$f":"C548+C543","v":1880233.404690854},{"$f":"D548+D543","v":1825594.3203156849},1769823.4018632937,1720144.3645554725,1674941.0610138951,1632755.998406704,1590991.810279093,1551757.9536651315,1517340.2766769254,1485644.889899543,1927651.4059034213,1882353.7690630397,1835832.5229322524,1794946.0217918111,1758153.7177198119,1723206.8591582004,1688500.6090162091,1656052.3993744487,1627878.4059897535,1601971.0155298999,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z550:AS550))","v":3398428.6814064374},{"$f":"Z548+Z543","v":3702207.4272487788},{"$f":"AA548+AA543","v":3603539.8873774353},3502242.61687194,3412485.1376198325,3331082.1180561096,3253384.810486393,3176074.9578619525,3103319.0244550775,3039280.8346845675,2979809.7355395425,3795494.6509928703,3706800.3224915704,3615709.8165239166,3535658.7035930133,3463629.0599834626,3395215.5876080235,3327274.4206488756,3263757.7384429183,3208615.2595629077,3157914.0785113727,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AW550:BP550))","v":7959949.3385602124},{"$f":"AW548+AW543","v":8879097.4504199866},{"$f":"AX548+AX543","v":8601980.7439785749},8317761.2532304637,8060107.991905137,7821430.9251354123,7590660.6060971878,7359890.2870589634,7139006.7248480255,6937890.0319658397,6746653.4515851168,9083403.553102063,8820678.8409908898,8551220.2260915041,8306948.1294161901,8080666.7028654115,7861881.388866527,7643096.0748676397,7433684.0511857402,7243012.3088835664,7061707.5576441344,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BT550:CM550))","v":14987262.438711328},{"$f":"BT548+BT543","v":16678494.964533316},{"$f":"BU548+BU543","v":16168600.224681119},15645636.361704594,15171554.360865993,14732388.558009697,14307771.170979364,13883153.783949031,13476728.029480904,13106673.314577682,12754798.006677151,17054418.193468332,16571004.723183773,16075200.871768905,15625740.213886326,15209382.389032895,14806817.411274945,14404252.433516994,14018934.309942298,13668098.304106301,13334497.561825743,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CQ550:DJ550))","v":27176616.16219534},{"$f":"CQ548+CQ543","v":30117890.120146617},{"$f":"CR548+CR543","v":29231116.659534104},28321614.289140143,27497123.852899101,26733357.239235979,25994892.218313664,25256427.197391346,24549599.798316345,23906026.381093353,23294069.32387504,30771669.648729257,29930950.569973506,29068683.002295472,28287012.292934462,27562911.727971978,26862798.723175548,26162685.71837911,25492567.242597029,24882417.667230077,24302242.463263892,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DN550:EG550))","v":8525619.8724846467},{"$f":"DN548+DN543","v":8719232.2517212201},{"$f":"DO548+DO543","v":8635273.6474522967},8545130.2853740267,8458513.134452397,8375251.4161097016,8295191.8383619729,8218191.2781678177,8144119.2313016374,8072181.43038355,8001503.4534114543,9045093.9734190553,8978567.4620950948,8906438.831410164,8837919.9420119319,8772854.2179324236,8711101.7683003154,8652532.4518636316,8597028.201805342,8543841.7737394925,8492150.0469282214,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EK550:FD550))","v":9664693.8801976833},{"$f":"EK548+EK543","v":9939554.2766907308},{"$f":"EL548+EL543","v":9832350.7213897742},9717499.7773236483,9606860.9816748779,9500223.8397136685,9397399.1776261479,9298210.2036587466,9202495.4997250102,9109282.8583653234,9017502.1266936604,10286628.193872638,10199697.998111414,10105811.69435077,10016218.779661991,9930725.691264974,9849159.1999975871,9771357.9380974974,9697175.2378885336,9625695.8778305501,9555911.9076217003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HX550:IQ550))","v":10801220.427253678},{"$f":"HX548+HX543","v":11165881.740234915},{"$f":"HY548+HY543","v":10885895.881663993},10589520.307975112,10299979.324900026,10016831.751165235,9739677.6384758297,9468140.7342899404,9201874.3356491812,8938941.473045554,8677212.5252188463,13611147.535667708,13269846.336392313,12908566.165842822,12555617.323114499,12210462.010696737,11872612.693849752,11541610.722824503,11217033.468649315,10896519.776302245,10577473.649350388,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IU550:JN550))","v":59960255.305664405},{"$f":"IU548+IU543","v":61820119.575351082},{"$f":"IV548+IV543","v":60580431.853286386},59207033.408767179,57882872.501946151,56604379.460318476,55368307.73182413,54171595.63071128,53011412.435888454,51872392.0055122,50737647.836851478,71858146.154922009,70424535.296539336,68835974.112443224,67304573.911131635,65826197.523307741,64397082.434886575,63013680.49603425,61672711.368115187,60356361.203345358,59045053.483165681,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JR550:KK550))","v":62720240.838674739},{"$f":"JR548+JR543","v":64642332.939850472},{"$f":"JS548+JS543","v":63350708.436333567},61919567.06535878,60539865.853639446,59207879.829242051,57920221.302974299,56673695.563100137,55465348.99185209,54279143.882399067,53097455.639781058,75145199.574170575,73651673.01932691,71996470.500224069,70400988.792707533,68860910.795920536,67372310.486401007,65931485.611480817,64535013.4761336,63164301.75386852,61798918.318520166]
[]
["Fixed $/kW",{"$f":"B543/'Resource Options'!$J$28/1000","v":260.19443251118184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Y543/'Resource Options'!$J$29/1000","v":513.65515608485384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AV543/'Resource Options'!$J$30/1000","v":233.15905960227511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BS543/'Resource Options'!$J$31/1000","v":429.01266966818662},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CP543/'Resource Options'!$J$32/1000","v":746.10899072728046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DM543/'Resource Options'!$J$33/1000","v":244.66776174967001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EJ543/'Resource Options'!$J$34/1000","v":288.00709821627487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HW543/'Resource Options'!$J$37/1000","v":396.89884383566562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IT543/'Resource Options'!$J$38/1000","v":593.74422418089728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"JQ543/'Resource Options'!$J$39/1000","v":618.41491507312708}]
["Fixed $/kWh",{"$f":"B543/'Resource Options'!$K$28/1000","v":65.048608127795461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Y543/'Resource Options'!$K$29/1000","v":64.20689451060673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AV543/'Resource Options'!$K$30/1000","v":58.289764900568777},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BS543/'Resource Options'!$K$31/1000","v":53.626583708523327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CP543/'Resource Options'!$K$32/1000","v":46.631811920455029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DM543/'Resource Options'!$K$33/1000","v":61.166940437417502},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EJ543/'Resource Options'!$K$34/1000","v":72.001774554068717},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HW543/'Resource Options'!$K$37/1000","v":24.806177739729101},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IT543/'Resource Options'!$K$38/1000","v":37.10901401130608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"JQ543/'Resource Options'!$K$39/1000","v":25.76728812804696}]
["Variable $/MWh",{"$f":"B548/C536","v":56.859787738504671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Y548/Z536","v":56.859787738504671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AV548/AW536","v":58.382817767214618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BS548/BT536","v":58.382817767214618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CP548/CQ536","v":58.382817767214618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DM548/DN536","v":65.997967910764331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EJ548/EK536","v":67.520997939474299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HW548/HX536","v":6.018831036726314},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IT548/IU536","v":1.0031385061210527},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"JQ548/JR536","v":1.0031385061210523}]
["All per $/MWh",{"$f":"B550/(C536-C537)","v":267.13085508203511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Y550/(Z536-Z537)","v":264.51032700859571},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AV550/(AW536-AW537)","v":256.56565152490612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BS550/(BT536-BT537)","v":241.53525283982802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CP550/(CQ536-CQ537)","v":218.98965481221063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DM550/(DN536-DN537)","v":333.68375234773566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EJ550/(EK536-EK537)","v":395.20318463290465},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HW550/(HX536-HX538)","v":113.81686435462254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IT550/(IU536-IU538)","v":126.75514820240234},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"JQ550/(JR536-JR538)","v":88.393146229599665}]

{"sheet":"ID Fuel Gen","index":11,"n_rows":391,"n_cols":552,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"ID Fuel Plant Analysis",null,0.06,"ID sales tax rate"]
[]
[null,{"$f":"D4&\" \"&'Resource Options'!$B$7","v":"2022 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA4&\" \"&'Resource Options'!$B$7","v":"2023 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX4&\" \"&'Resource Options'!$B$7","v":"2024 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU4&\" \"&'Resource Options'!$B$7","v":"2025 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR4&\" \"&'Resource Options'!$B$7","v":"2026 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO4&\" \"&'Resource Options'!$B$7","v":"2027 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL4&\" \"&'Resource Options'!$B$7","v":"2028 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI4&\" \"&'Resource Options'!$B$7","v":"2029 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF4&\" \"&'Resource Options'!$B$7","v":"2030 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC4&\" \"&'Resource Options'!$B$7","v":"2031 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ4&\" \"&'Resource Options'!$B$7","v":"2032 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW4&\" \"&'Resource Options'!$B$7","v":"2033 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JT4&\" \"&'Resource Options'!$B$7","v":"2034 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"KQ4&\" \"&'Resource Options'!$B$7","v":"2035 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"LN4&\" \"&'Resource Options'!$B$7","v":"2036 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"MK4&\" \"&'Resource Options'!$B$7","v":"2037 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"NH4&\" \"&'Resource Options'!$B$7","v":"2038 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"OE4&\" \"&'Resource Options'!$B$7","v":"2039 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PB4&\" \"&'Resource Options'!$B$7","v":"2040 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PY4&\" \"&'Resource Options'!$B$7","v":"2041 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"QV4&\" \"&'Resource Options'!$B$7","v":"2042 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"RS4&\" \"&'Resource Options'!$B$7","v":"2043 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"SP4&\" \"&'Resource Options'!$B$7","v":"2044 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"TM4&\" \"&'Resource Options'!$B$7","v":"2045 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2022,{"$f":"D4+1","v":2023},{"$f":"E4+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2023,{"$f":"AA4+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2024,{"$f":"AX4+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2025,{"$f":"BU4+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2026,{"$f":"CR4+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2027,{"$f":"DO4+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,2028,{"$f":"EL4+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2029,{"$f":"FI4+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2030,{"$f":"GF4+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,2031,{"$f":"HC4+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2032,{"$f":"HZ4+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,"Year",null,2033,{"$f":"IW4+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,2034,{"$f":"JT4+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,2035,{"$f":"KQ4+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,2036,{"$f":"LN4+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,2037,{"$f":"MK4+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,2038,{"$f":"NH4+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,2039,{"$f":"OE4+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2040,{"$f":"PB4+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2041,{"$f":"PY4+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,"Year",null,2042,{"$f":"QV4+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,2043,{"$f":"RS4+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,"Year",null,2044,{"$f":"SP4+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,2045,{"$f":"TM4+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"D5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"E5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"F5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"G5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"H5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"I5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"J5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"K5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"L5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"M5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"N5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"O5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"P5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"Q5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"R5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"S5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"T5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"U5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"V5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"AA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"AX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"BU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"CR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"DO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ED5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"EL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ER5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ES5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ET5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"FI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"GF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"HC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"HZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ID5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"II5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"IW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"JT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"KQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"LN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ME5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"MK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ML5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"NH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"OE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ON5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"PB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"PY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"QV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"RS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"SP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ST5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"TM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"UA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"UB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"UC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"UD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"UE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993}]
[null,"Fuel (Dth)",null,{"$f":"D5*$D10/1000","v":7695458.9465505835},{"$f":"E5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"AA5*$D10/1000","v":7695458.9465505835},{"$f":"AB5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"AX5*$D10/1000","v":7695458.9465505835},{"$f":"AY5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"BU5*$D10/1000","v":7695458.9465505835},{"$f":"BV5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"CR5*$D10/1000","v":7695458.9465505835},{"$f":"CS5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"DO5*$D10/1000","v":7695458.9465505835},{"$f":"DP5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"EL5*$D10/1000","v":7695458.9465505835},{"$f":"EM5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"FI5*$D10/1000","v":7695458.9465505835},{"$f":"FJ5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"GF5*$D10/1000","v":7695458.9465505835},{"$f":"GG5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"HC5*$D10/1000","v":7695458.9465505835},{"$f":"HD5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"HZ5*$D10/1000","v":7695458.9465505835},{"$f":"IA5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"IW5*$D10/1000","v":7695458.9465505835},{"$f":"IX5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"JT5*$D10/1000","v":7695458.9465505835},{"$f":"JU5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"KQ5*$D10/1000","v":7695458.9465505835},{"$f":"KR5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"LN5*$D10/1000","v":7695458.9465505835},{"$f":"LO5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"MK5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"NH5*$BU10/1000","v":7580603.2598409485},{"$f":"NI5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"OE5*$BU10/1000","v":7580603.2598409485},{"$f":"OF5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"PB5*$BU10/1000","v":7580603.2598409485},{"$f":"PC5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"PY5*$BU10/1000","v":7580603.2598409485},{"$f":"PZ5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"QV5*$BU10/1000","v":7580603.2598409485},{"$f":"QW5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"RS5*$BU10/1000","v":7580603.2598409485},{"$f":"RT5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"SP5*$BU10/1000","v":7580603.2598409485},{"$f":"SQ5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"TM5*$BU10/1000","v":7580603.2598409485},{"$f":"TN5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*D5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*E5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*F5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*G5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*H5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*I5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*J5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*K5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*L5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*M5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*N5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*O5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*P5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*Q5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*R5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*S5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*T5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*U5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*V5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*W5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*AA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AT5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*AX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BQ5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*BU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CN5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*CR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DK5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*DO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*ED5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EH5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*EL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*ER5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*ES5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*ET5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FE5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*FI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GB5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*GF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GY5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*HC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HV5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*HZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*ID5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*II5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IS5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*IW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JP5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*JT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KM5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*KQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LJ5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*LN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*MA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*MB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*MC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*MD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*ME5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*MF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*MG5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*MK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*ML5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MN5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MO5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MR5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MT5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MU5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MX5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NA5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*ND5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*NH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NI5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NJ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NL5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NN5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NO5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NR5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NT5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NU5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NX5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OA5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*OE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OF5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OG5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OI5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OJ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OL5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*ON5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OO5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OR5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OT5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OU5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OX5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*PB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PD5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PF5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PG5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PI5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PJ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PL5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PN5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PO5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PR5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PT5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PU5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*PY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QA5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QD5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QF5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QG5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QI5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QJ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QL5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QN5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QO5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QR5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*QV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QX5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RA5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RD5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RF5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RG5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RI5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RJ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RL5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RN5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RO5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*RS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RT5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RU5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RX5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SA5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SD5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SF5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SG5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SI5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SJ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SL5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*SP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SR5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*ST5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SU5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SX5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TA5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TD5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TF5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TG5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TI5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*TM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TN5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TO5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TR5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TT5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TU5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TX5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*UA5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*UB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*UC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*UD5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*UE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*UF5*$BU10/1000/2204.62","v":402305.42288530042}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":11238.763800000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":11182.569981000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":11126.657131095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":11071.023845439526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":11015.668726212329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(DO4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10960.590382581267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(EL4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10905.787430668361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(FI4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10851.258493515019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(GF4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10797.002201047444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HC4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10743.017190042206},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HZ4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10689.302104091996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(IW4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10635.855593571536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(JT4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10582.676315603678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(KQ4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10529.762934025659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(LN4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10477.11411935553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(MK4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10424.728548758752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(NH4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10372.604906014958},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(OE4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10320.741881484882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PB4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10269.138172077459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PY4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10217.792481217071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(QV4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10166.703518810986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(RS4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10115.87000121693},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(SP4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10065.290651210846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(TM4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10014.964197954791}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":90.619398980910006},{"$f":"'Resource Options'!$N$7*(1.02^(D4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":92.339355173567668},{"$f":"'Resource Options'!$N$7*(1.02^(AA4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":94.091956134761986},{"$f":"'Resource Options'!$N$7*(1.02^(AX4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":95.877821462199762},{"$f":"'Resource Options'!$N$7*(1.02^(BU4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":97.697582513552319},{"$f":"'Resource Options'!$N$7*(1.02^(CR4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":99.551882629659545},{"$f":"'Resource Options'!$N$7*(1.02^(DO4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":101.44137736197048},{"$f":"'Resource Options'!$N$7*(1.02^(EL4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":103.36673470430067},{"$f":"'Resource Options'!$N$7*(1.02^(FI4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":105.32863532898831},{"$f":"'Resource Options'!$N$7*(1.02^(GF4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HC4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":107.22033761949693},{"$f":"'Resource Options'!$N$7*(1.02^(HC4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HZ4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":109.14601488314311},{"$f":"'Resource Options'!$N$7*(1.02^(HZ4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(IW4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":111.10627731044437},{"$f":"'Resource Options'!$N$7*(1.02^(IW4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(JT4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":113.10174605093995},{"$f":"'Resource Options'!$N$7*(1.02^(JT4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(KQ4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":115.13305341001485},{"$f":"'Resource Options'!$N$7*(1.02^(KQ4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(LN4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":117.20084304925872},{"$f":"'Resource Options'!$N$7*(1.02^(LN4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(MK4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":119.30577019042343},{"$f":"'Resource Options'!$N$7*(1.02^(MK4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(NH4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":121.44850182304342},{"$f":"'Resource Options'!$N$7*(1.02^(NH4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(OE4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":123.62971691578528},{"$f":"'Resource Options'!$N$7*(1.02^(OE4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PB4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":125.85010663159282},{"$f":"'Resource Options'!$N$7*(1.02^(PB4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PY4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":128.36710876422467},{"$f":"'Resource Options'!$N$7*(1.02^(PY4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(QV4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":130.93445093950916},{"$f":"'Resource Options'!$N$7*(1.02^(QV4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(RS4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":133.55313995829934},{"$f":"'Resource Options'!$N$7*(1.02^(RS4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(SP4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":136.22420275746529},{"$f":"'Resource Options'!$N$7*(1.02^(SP4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(TM4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":138.94868681261465},{"$f":"'Resource Options'!$N$7*(1.02^(TM4-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D12*AFUDC!$Y$6","v":5.4643497585488747},{"$f":"E12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA12*AFUDC!$Y$6","v":5.5680631169661314},{"$f":"AB12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX12*AFUDC!$Y$6","v":5.6737449549261489},{"$f":"AY12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU12*AFUDC!$Y$6","v":5.7814326341706472},{"$f":"BV12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR12*AFUDC!$Y$6","v":5.8911642255672065},{"$f":"CS12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO12*AFUDC!$Y$6","v":6.0029785225684718},{"$f":"DP12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL12*AFUDC!$Y$6","v":6.116915054926821},{"$f":"EM12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI12*AFUDC!$Y$6","v":6.2330141026693315},{"$f":"FJ12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF12*AFUDC!$Y$6","v":6.3513167103379971},{"$f":"GG12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HC12*AFUDC!$Y$6","v":6.4653863584556666},{"$f":"HD12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HZ12*AFUDC!$Y$6","v":6.5815046974535312},{"$f":"IA12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"IW12*AFUDC!$Y$6","v":6.6997085218197974},{"$f":"IX12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"JT12*AFUDC!$Y$6","v":6.8200352868716809},{"$f":"JU12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"KQ12*AFUDC!$Y$6","v":6.9425231206238971},{"$f":"KR12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"LN12*AFUDC!$Y$6","v":7.0672108358703021},{"$f":"LO12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"MK12*AFUDC!$Y$6","v":7.1941379424825342},{"$f":"ML12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"NH12*AFUDC!$Y$6","v":7.3233446599295196},{"$f":"NI12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"OE12*AFUDC!$Y$6","v":7.454871930021854},{"$f":"OF12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PB12*AFUDC!$Y$6","v":7.5887614298850492},{"$f":"PC12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PY12*AFUDC!$Y$6","v":7.7405366584827489},{"$f":"PZ12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"QV12*AFUDC!$Y$6","v":7.895347391652404},{"$f":"QW12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"RS12*AFUDC!$Y$6","v":8.0532543394854521},{"$f":"RT12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"SP12*AFUDC!$Y$6","v":8.2143194262751589},{"$f":"SQ12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"TM12*AFUDC!$Y$6","v":8.3786058148006646},{"$f":"TN12*0.1","v":0}]
[null,"Sales tax",null,{"$f":"D12*$D$1","v":5.4371639388546003},{"$f":"E12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"AA12*$D$1","v":5.5403613104140597},{"$f":"AB12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"AX12*$D$1","v":5.6455173680857191},{"$f":"AY12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"BU12*$D$1","v":5.7526692877319858},{"$f":"BV12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"CR12*$D$1","v":5.8618549508131386},{"$f":"CS12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"DO12*$D$1","v":5.9731129577795725},{"$f":"DP12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"EL12*$D$1","v":6.0864826417182289},{"$f":"EM12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"FI12*$D$1","v":6.20200408225804},{"$f":"FJ12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"GF12*$D$1","v":6.3197181197392984},{"$f":"GG12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"HC12*$D$1","v":6.4332202571698156},{"$f":"HD12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"HZ12*$D$1","v":6.5487608929885868},{"$f":"IA12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"IW12*$D$1","v":6.6663766386266623},{"$f":"IX12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"JT12*$D$1","v":6.7861047630563966},{"$f":"JU12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"KQ12*$D$1","v":6.9079832046008907},{"$f":"KR12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"LN12*$D$1","v":7.0320505829555229},{"$f":"LO12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"MK12*$D$1","v":7.1583462114254059},{"$f":"ML12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"NH12*$D$1","v":7.286910109382605},{"$f":"NI12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"OE12*$D$1","v":7.4177830149471164},{"$f":"OF12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"PB12*$D$1","v":7.551006397895569},{"$f":"PC12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"PY12*$D$1","v":7.7020265258534799},{"$f":"PZ12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"QV12*$D$1","v":7.8560670563705495},{"$f":"QW12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"RS12*$D$1","v":8.0131883974979594},{"$f":"RT12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"SP12*$D$1","v":8.1734521654479177},{"$f":"SQ12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"TM12*$D$1","v":8.3369212087568787},{"$f":"TN12*$D$1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D12:D14)","v":101.52091267831348},{"$f":"SUM(E12:E14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA12:AA14)","v":103.44777960094785},{"$f":"SUM(AB12:AB14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX12:AX14)","v":105.41121845777386},{"$f":"SUM(AY12:AY14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU12:BU14)","v":107.41192338410239},{"$f":"SUM(BV12:BV14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR12:CR14)","v":109.45060168993267},{"$f":"SUM(CS12:CS14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO12:DO14)","v":111.52797411000759},{"$f":"SUM(DP12:DP14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL12:EL14)","v":113.64477505861554},{"$f":"SUM(EM12:EM14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI12:FI14)","v":115.80175288922804},{"$f":"SUM(FJ12:FJ14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF12:GF14)","v":117.9996701590656},{"$f":"SUM(GG12:GG14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(HC12:HC14)","v":120.11894423512241},{"$f":"SUM(HD12:HD14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(HZ12:HZ14)","v":122.27628047358522},{"$f":"SUM(IA12:IA14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(IW12:IW14)","v":124.47236247089083},{"$f":"SUM(IX12:IX14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(JT12:JT14)","v":126.70788610086804},{"$f":"SUM(JU12:JU14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(KQ12:KQ14)","v":128.98355973523965},{"$f":"SUM(KR12:KR14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(LN12:LN14)","v":131.30010446808456},{"$f":"SUM(LO12:LO14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(MK12:MK14)","v":133.65825434433137},{"$f":"SUM(ML12:ML14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(NH12:NH14)","v":136.05875659235554},{"$f":"SUM(NI12:NI14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(OE12:OE14)","v":138.50237186075424},{"$f":"SUM(OF12:OF14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(PB12:PB14)","v":140.98987445937345},{"$f":"SUM(PC12:PC14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(PY12:PY14)","v":143.80967194856089},{"$f":"SUM(PZ12:PZ14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(QV12:QV14)","v":146.68586538753212},{"$f":"SUM(QW12:QW14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(RS12:RS14)","v":149.61958269528276},{"$f":"SUM(RT12:RT14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(SP12:SP14)","v":152.61197434918836},{"$f":"SUM(SQ12:SQ14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(TM12:TM14)","v":155.66421383617219},{"$f":"SUM(TN12:TN14)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D18:W18))","v":488100.89796772407},{"$f":"HLOOKUP(D4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":418989.88800000004},{"$f":"HLOOKUP(E4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":427369.68576000002},{"$f":"HLOOKUP(F4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":435917.07947520004},{"$f":"HLOOKUP(G4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":444635.42106470407},{"$f":"HLOOKUP(H4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":453528.12948599813},{"$f":"HLOOKUP(I4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":462598.69207571808},{"$f":"HLOOKUP(J4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(K4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(L4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(M4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(N4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(O4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(P4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(Q4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(R4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(S4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(T4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(U4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(V4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(W4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA18:AT18))","v":497862.91592707852},{"$f":"HLOOKUP(AA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":427369.68576000002},{"$f":"HLOOKUP(AB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":435917.07947520004},{"$f":"HLOOKUP(AC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":444635.42106470407},{"$f":"HLOOKUP(AD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":453528.12948599813},{"$f":"HLOOKUP(AE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":462598.69207571808},{"$f":"HLOOKUP(AF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(AG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(AH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(AI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(AJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(AK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(AL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(AM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(AN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(AO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(AP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(AQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(AR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(AS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(AT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX18:BQ18))","v":507820.17424562026},{"$f":"HLOOKUP(AX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":435917.07947520004},{"$f":"HLOOKUP(AY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":444635.42106470407},{"$f":"HLOOKUP(AZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":453528.12948599813},{"$f":"HLOOKUP(BA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":462598.69207571808},{"$f":"HLOOKUP(BB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(BC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(BD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(BE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(BF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(BG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(BH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(BI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(BJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(BK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(BL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(BM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(BN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(BO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(BP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(BQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU18:CN18))","v":517976.57773053256},{"$f":"HLOOKUP(BU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":444635.42106470407},{"$f":"HLOOKUP(BV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":453528.12948599813},{"$f":"HLOOKUP(BW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":462598.69207571808},{"$f":"HLOOKUP(BX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(BY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(BZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(CA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(CB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(CC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(CD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(CE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(CF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(CG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(CH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(CI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(CJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(CK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(CL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(CM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(CN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR18:DK18))","v":528336.10928514332},{"$f":"HLOOKUP(CR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":453528.12948599813},{"$f":"HLOOKUP(CS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":462598.69207571808},{"$f":"HLOOKUP(CT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(CU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(CV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(CW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(CX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(CY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(CZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(DA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(DB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(DC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(DD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(DE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(DF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(DG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(DH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(DI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(DJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(DK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO18:EH18))","v":538902.83147084608},{"$f":"HLOOKUP(DO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":462598.69207571808},{"$f":"HLOOKUP(DP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(DQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(DR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(DS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(DT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(DU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(DV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(DW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(DX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(DY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(DZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(EA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(EB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(EC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(ED4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(EE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(EF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(EG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(EH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL18:FE18))","v":549680.88810026308},{"$f":"HLOOKUP(EL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(EM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(EN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(EO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(EP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(EQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(ER4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(ES4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(ET4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(EU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(EV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(EW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(EX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(EY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(EZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(FA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(FB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(FC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(FD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(FE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI18:GB18))","v":560674.50586226839},{"$f":"HLOOKUP(FI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(FJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(FK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(FL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(FM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(FN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(FO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(FP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(FQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(FR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(FS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(FT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(FU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(FV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(FW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(FX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(FY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(FZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(GA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(GB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF18:GY18))","v":571887.99597951374},{"$f":"HLOOKUP(GF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(GG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(GH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(GI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(GJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(GK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(GL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(GM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(GN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(GO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(GP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(GQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(GR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(GS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(GT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(GU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(GV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(GW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(GX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(GY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC18:HV18))","v":583325.75589910406},{"$f":"HLOOKUP(HC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(HD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(HE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(HF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(HG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(HH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(HI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(HJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(HK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(HL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(HM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(HN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(HO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(HP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(HQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(HR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(HS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(HT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(HU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(HV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ18:IS18))","v":594992.27101708611},{"$f":"HLOOKUP(HZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(IA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(IB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(IC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(ID4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(IE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(IF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(IG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(IH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(II4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(IJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(IK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(IL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(IM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(IN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(IO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(IP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(IQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(IR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(IS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW18:JP18))","v":606892.11643742805},{"$f":"HLOOKUP(IW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(IX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(IY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(IZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(JA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(JB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(JC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(JD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(JE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(JF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(JG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(JH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(JI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(JJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(JK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(JL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(JM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(JN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(JO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(JP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT18:KM18))","v":619029.95876617648},{"$f":"HLOOKUP(JT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(JU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(JV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(JW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(JX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(JY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(JZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(KA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(KB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(KC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(KD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(KE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(KF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(KG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(KH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(KI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(KJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(KK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(KL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(KM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ18:LJ18))","v":631410.5579415001},{"$f":"HLOOKUP(KQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(KR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(KS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(KT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(KU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(KV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(KW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(KX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(KY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(KZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(LA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(LB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(LC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(LD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(LE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(LF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(LG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(LH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(LI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(LJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN18:MG18))","v":644038.76910033007},{"$f":"HLOOKUP(LN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(LO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(LP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(LQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(LR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(LS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(LT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(LU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(LV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(LW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(LX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(LY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(LZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(MA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(MB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(MC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(MD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(ME4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(MF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(MG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK18:ND18))","v":656919.5444823365},{"$f":"HLOOKUP(MK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(ML4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(MM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(MN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(MO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(MP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(MQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(MR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(MS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(MT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(MU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(MV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(MW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(MX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(MY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(MZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(NA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(NB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(NC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(ND4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH18:OA18))","v":670057.93537198356},{"$f":"HLOOKUP(NH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(NI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(NJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(NK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(NL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(NM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(NN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(NO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(NP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(NQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(NR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(NS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(NT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(NU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(NV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(NW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(NX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(NY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(NZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(OA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE18:OX18))","v":683459.09407942311},{"$f":"HLOOKUP(OE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(OF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(OG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(OH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(OI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(OJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(OK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(OL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(OM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(ON4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(OO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(OP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(OQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(OR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(OS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(OT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(OU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(OV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(OW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(OX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB18:PU18))","v":697128.27596101142},{"$f":"HLOOKUP(PB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(PC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(PD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(PE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(PF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(PG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(PH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(PI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(PJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(PK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(PL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(PM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(PN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(PO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(PP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(PQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(PR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(PS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(PT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},{"$f":"HLOOKUP(PU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":871786.01306958229},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY18:QR18))","v":711070.84148023173},{"$f":"HLOOKUP(PY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(PZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(QA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(QB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(QC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(QD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(QE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(QF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(QG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(QH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(QI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(QJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(QK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(QL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(QM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(QN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(QO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(QP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},{"$f":"HLOOKUP(QQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":871786.01306958229},{"$f":"HLOOKUP(QR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":889221.73333097389},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV18:RO18))","v":725292.2583098365},{"$f":"HLOOKUP(QV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(QW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(QX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(QY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(QZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(RA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(RB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(RC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(RD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(RE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(RF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(RG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(RH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(RI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(RJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(RK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(RL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},{"$f":"HLOOKUP(RM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":871786.01306958229},{"$f":"HLOOKUP(RN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":889221.73333097389},{"$f":"HLOOKUP(RO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":907006.16799759353},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS18:SL18))","v":739798.10347603308},{"$f":"HLOOKUP(RS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(RT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(RU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(RV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(RW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(RX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(RY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(RZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(SA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(SB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(SC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(SD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(SE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(SF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(SG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(SH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},{"$f":"HLOOKUP(SI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":871786.01306958229},{"$f":"HLOOKUP(SJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":889221.73333097389},{"$f":"HLOOKUP(SK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":907006.16799759353},{"$f":"HLOOKUP(SL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":925146.2913575453},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP18:TI18))","v":754594.06554555369},{"$f":"HLOOKUP(SP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(SQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(SR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(SS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(ST4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(SU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(SV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(SW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(SX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(SY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(SZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(TA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(TB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(TC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(TD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},{"$f":"HLOOKUP(TE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":871786.01306958229},{"$f":"HLOOKUP(TF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":889221.73333097389},{"$f":"HLOOKUP(TG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":907006.16799759353},{"$f":"HLOOKUP(TH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":925146.2913575453},{"$f":"HLOOKUP(TI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":943649.21718469635},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM18:UF18))","v":769685.94685646507},{"$f":"HLOOKUP(TM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(TN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(TO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(TP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(TQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(TR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(TS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(TT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(TU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(TV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(TW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(TX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(TY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(TZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},{"$f":"HLOOKUP(UA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":871786.01306958229},{"$f":"HLOOKUP(UB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":889221.73333097389},{"$f":"HLOOKUP(UC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":907006.16799759353},{"$f":"HLOOKUP(UD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":925146.2913575453},{"$f":"HLOOKUP(UE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":943649.21718469635},{"$f":"HLOOKUP(UF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":962522.20152839017}]
[null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(D4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(E4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(F4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(G4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(H4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(I4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(J4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(K4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(L4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(M4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(N4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(O4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(P4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(Q4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(R4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(S4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(T4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(U4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(V4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(W4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(AA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(AX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(BU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(CR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(DO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ED4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(EL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ER4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ES4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ET4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(FI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(GF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(HC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(HZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ID4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(II4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(IW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(JT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(KQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(LN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ME4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(MK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ML4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ND4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(NH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(OE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ON4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(PB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(PY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(QV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(RS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(SP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ST4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(TM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(UA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(UB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(UC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(UD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(UE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(UF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0}]
[null,"Capital Recovery & Taxes",10549436.43102834,{"$f":"VLOOKUP(D3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":13290866.647249255},{"$f":"VLOOKUP(E3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":12918134.033744266},{"$f":"VLOOKUP(F3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":12517946.514087206},{"$f":"VLOOKUP(G3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":12127520.113728065},{"$f":"VLOOKUP(H3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":11746123.451970169},{"$f":"VLOOKUP(I3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":11373090.784846034},{"$f":"VLOOKUP(J3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":11007793.875090569},{"$f":"VLOOKUP(K3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":10649651.368816668},{"$f":"VLOOKUP(L3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":10295531.456374479},{"$f":"VLOOKUP(M3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":9941992.8978193924},{"$f":"VLOOKUP(N3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":9588454.3392643016},{"$f":"VLOOKUP(O3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":9234915.7807092108},{"$f":"VLOOKUP(P3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":8881377.2221541218},{"$f":"VLOOKUP(Q3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":8527838.6635990348},{"$f":"VLOOKUP(R3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":8174300.105043944},{"$f":"VLOOKUP(S3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":7820761.546488856},{"$f":"VLOOKUP(T3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":7467222.9879337652},{"$f":"VLOOKUP(U3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":7113684.4293786781},{"$f":"VLOOKUP(V3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":6760145.8708235873},{"$f":"VLOOKUP(W3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":6406607.3122684993},null,"Capital Recovery & Taxes",10749664.734489258,{"$f":"VLOOKUP(AA3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":13543127.296214042},{"$f":"VLOOKUP(AB3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":13163320.217704732},{"$f":"VLOOKUP(AC3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":12755537.138924578},{"$f":"VLOOKUP(AD3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":12357700.445486624},{"$f":"VLOOKUP(AE3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":11969064.875088561},{"$f":"VLOOKUP(AF3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":11588952.047942409},{"$f":"VLOOKUP(AG3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":11216721.802839788},{"$f":"VLOOKUP(AH3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":10851781.751796806},{"$f":"VLOOKUP(AI3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":10490940.643416464},{"$f":"VLOOKUP(AJ3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":10130691.923020002},{"$f":"VLOOKUP(AK3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":9770443.2026235368},{"$f":"VLOOKUP(AL3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":9410194.4822270703},{"$f":"VLOOKUP(AM3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":9049945.7618306074},{"$f":"VLOOKUP(AN3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":8689697.0414341427},{"$f":"VLOOKUP(AO3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":8329448.3210376771},{"$f":"VLOOKUP(AP3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":7969199.6006412134},{"$f":"VLOOKUP(AQ3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":7608950.8802447468},{"$f":"VLOOKUP(AR3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":7248702.1598482849},{"$f":"VLOOKUP(AS3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":6888453.4394518184},{"$f":"VLOOKUP(AT3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":6528204.7190553546},null,"Capital Recovery & Taxes",10953693.371149862,{"$f":"VLOOKUP(AX3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":13800175.852296187},{"$f":"VLOOKUP(AY3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":13413160.035436768},{"$f":"VLOOKUP(AZ3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":12997637.233821368},{"$f":"VLOOKUP(BA3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":12592249.59994196},{"$f":"VLOOKUP(BB3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":12196237.726417745},{"$f":"VLOOKUP(BC3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":11808910.357812358},{"$f":"VLOOKUP(BD3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":11429615.182657687},{"$f":"VLOOKUP(BE3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":11057748.569445912},{"$f":"VLOOKUP(BF3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":10690058.696828512},{"$f":"VLOOKUP(BG3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":10322972.455718923},{"$f":"VLOOKUP(BH3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":9955886.2146093342},{"$f":"VLOOKUP(BI3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":9588799.9734997414},{"$f":"VLOOKUP(BJ3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":9221713.7323901523},{"$f":"VLOOKUP(BK3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":8854627.4912805632},{"$f":"VLOOKUP(BL3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":8487541.2501709741},{"$f":"VLOOKUP(BM3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":8120455.009061384},{"$f":"VLOOKUP(BN3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":7753368.767951793},{"$f":"VLOOKUP(BO3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":7386282.5268422058},{"$f":"VLOOKUP(BP3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":7019196.2857326148},{"$f":"VLOOKUP(BQ3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":6652110.0446230257},null,"Capital Recovery & Taxes",11161594.471334288,{"$f":"VLOOKUP(BU3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":14062103.189972768},{"$f":"VLOOKUP(BV3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":13667741.812909357},{"$f":"VLOOKUP(BW3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":13244332.388519296},{"$f":"VLOOKUP(BX3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":12831250.497348858},{"$f":"VLOOKUP(BY3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":12427722.318465151},{"$f":"VLOOKUP(BZ3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":12033043.476403635},{"$f":"VLOOKUP(CA3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":11646549.278824529},{"$f":"VLOOKUP(CB3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":11267624.637293993},{"$f":"VLOOKUP(CC3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":10892956.010894315},{"$f":"VLOOKUP(CD3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":10518902.472928468},{"$f":"VLOOKUP(CE3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":10144848.934962617},{"$f":"VLOOKUP(CF3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":9770795.3969967645},{"$f":"VLOOKUP(CG3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":9396741.8590309154},{"$f":"VLOOKUP(CH3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":9022688.3210650682},{"$f":"VLOOKUP(CI3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":8648634.7830992173},{"$f":"VLOOKUP(CJ3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":8274581.2451333692},{"$f":"VLOOKUP(CK3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":7900527.7071675174},{"$f":"VLOOKUP(CL3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":7526474.1692016702},{"$f":"VLOOKUP(CM3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":7152420.6312358184},{"$f":"VLOOKUP(CN3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":6778367.0932699693},null,"Capital Recovery & Taxes",11373441.534400215,{"$f":"VLOOKUP(CR3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":14329001.908518452},{"$f":"VLOOKUP(CS3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":13927155.552518379},{"$f":"VLOOKUP(CT3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":13495709.817253394},{"$f":"VLOOKUP(CU3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":13074787.631788541},{"$f":"VLOOKUP(CV3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":12663600.48806962},{"$f":"VLOOKUP(CW3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":12261430.641585777},{"$f":"VLOOKUP(CX3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":11867600.784136619},{"$f":"VLOOKUP(CY3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":11481484.152909834},{"$f":"VLOOKUP(CZ3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":11099704.315981092},{"$f":"VLOOKUP(DA3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":10718551.241864651},{"$f":"VLOOKUP(DB3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":10337398.167748211},{"$f":"VLOOKUP(DC3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":9956245.0936317649},{"$f":"VLOOKUP(DD3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":9575092.0195153244},{"$f":"VLOOKUP(DE3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":9193938.9453988839},{"$f":"VLOOKUP(DF3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":8812785.8712824415},{"$f":"VLOOKUP(DG3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":8431632.7971660011},{"$f":"VLOOKUP(DH3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":8050479.7230495568},{"$f":"VLOOKUP(DI3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":7669326.6489331182},{"$f":"VLOOKUP(DJ3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":7288173.5748166749},{"$f":"VLOOKUP(DK3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":6907020.5007002344},null,"Capital Recovery & Taxes",11589309.454723131,{"$f":"VLOOKUP(DO3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":14600966.364742132},{"$f":"VLOOKUP(DP3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":14191492.964905176},{"$f":"VLOOKUP(DQ3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":13751858.389584864},{"$f":"VLOOKUP(DR3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":13322947.101039886},{"$f":"VLOOKUP(DS3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":12903955.625333183},{"$f":"VLOOKUP(DT3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":12494152.595163075},{"$f":"VLOOKUP(DU3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":12092847.847019533},{"$f":"VLOOKUP(DV3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":11699402.722132064},{"$f":"VLOOKUP(DW3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":11310376.703898411},{"$f":"VLOOKUP(DX3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":10921989.344435243},{"$f":"VLOOKUP(DY3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":10533601.984972071},{"$f":"VLOOKUP(DZ3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":10145214.625508895},{"$f":"VLOOKUP(EA3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":9756827.266045725},{"$f":"VLOOKUP(EB3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":9368439.9065825548},{"$f":"VLOOKUP(EC3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":8980052.5471193809},{"$f":"VLOOKUP(ED3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":8591665.1876562107},{"$f":"VLOOKUP(EE3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":8203277.8281930378},{"$f":"VLOOKUP(EF3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":7814890.4687298695},{"$f":"VLOOKUP(EG3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":7426503.1092666956},{"$f":"VLOOKUP(EH3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":7038115.7498035254},null,"Capital Recovery & Taxes",11809274.54817377,{"$f":"VLOOKUP(EL3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":14878092.706344936},{"$f":"VLOOKUP(EM3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":14460847.501379078},{"$f":"VLOOKUP(EN3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":14012868.661819184},{"$f":"VLOOKUP(EO3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":13575816.637017624},{"$f":"VLOOKUP(EP3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":13148872.703102006},{"$f":"VLOOKUP(EQ3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":12731291.611419272},{"$f":"VLOOKUP(ER3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":12322370.099155962},{"$f":"VLOOKUP(ES3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":11921457.38579813},{"$f":"VLOOKUP(ET3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":11525047.653738404},{"$f":"VLOOKUP(EU3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":11129288.702192623},{"$f":"VLOOKUP(EV3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":10733529.750646841},{"$f":"VLOOKUP(EW3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":10337770.799101055},{"$f":"VLOOKUP(EX3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":9942011.8475552723},{"$f":"VLOOKUP(EY3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":9546252.8960094918},{"$f":"VLOOKUP(EZ3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":9150493.9444637075},{"$f":"VLOOKUP(FA3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":8754734.992917927},{"$f":"VLOOKUP(FB3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":8358976.0413721418},{"$f":"VLOOKUP(FC3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":7963217.0898263622},{"$f":"VLOOKUP(FD3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":7567458.138280577},{"$f":"VLOOKUP(FE3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":7171699.1867347956},null,"Capital Recovery & Taxes",12033414.579098109,{"$f":"VLOOKUP(FI3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":15160478.905911362},{"$f":"VLOOKUP(FJ3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":14735314.38695525},{"$f":"VLOOKUP(FK3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":14278832.90902051},{"$f":"VLOOKUP(FL3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":13833485.636788215},{"$f":"VLOOKUP(FM3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":13398438.307006881},{"$f":"VLOOKUP(FN3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":12972931.526204007},{"$f":"VLOOKUP(FO3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":12556248.683637941},{"$f":"VLOOKUP(FP3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":12147726.646980576},{"$f":"VLOOKUP(FQ3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":11743793.058206357},{"$f":"VLOOKUP(FR3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":11340522.601760238},{"$f":"VLOOKUP(FS3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":10937252.145314116},{"$f":"VLOOKUP(FT3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":10533981.688867992},{"$f":"VLOOKUP(FU3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":10130711.232421869},{"$f":"VLOOKUP(FV3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":9727440.7759757508},{"$f":"VLOOKUP(FW3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":9324170.3195296284},{"$f":"VLOOKUP(FX3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":8920899.8630835079},{"$f":"VLOOKUP(FY3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":8517629.4066373836},{"$f":"VLOOKUP(FZ3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":8114358.950191265},{"$f":"VLOOKUP(GA3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":7711088.4937451417},{"$f":"VLOOKUP(GB3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":7307818.0372990221},null,"Capital Recovery & Taxes",12261808.787809394,{"$f":"VLOOKUP(GF3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":15448224.795545561},{"$f":"VLOOKUP(GG3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":15014990.654019663},{"$f":"VLOOKUP(GH3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":14549845.15763372},{"$f":"VLOOKUP(GI3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":14096045.194174457},{"$f":"VLOOKUP(GJ3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":13652740.666073874},{"$f":"VLOOKUP(GK3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":13219157.76657136},{"$f":"VLOOKUP(GL3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":12794566.283653392},{"$f":"VLOOKUP(GM3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":12378290.498740269},{"$f":"VLOOKUP(GN3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":11966690.250451114},{"$f":"VLOOKUP(GO3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":11555765.720741648},{"$f":"VLOOKUP(GP3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":11144841.191032179},{"$f":"VLOOKUP(GQ3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":10733916.661322705},{"$f":"VLOOKUP(GR3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":10322992.131613238},{"$f":"VLOOKUP(GS3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":9912067.6019037701},{"$f":"VLOOKUP(GT3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":9501143.0721943006},{"$f":"VLOOKUP(GU3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":9090218.5424848348},{"$f":"VLOOKUP(GV3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":8679294.0127753615},{"$f":"VLOOKUP(GW3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":8268369.4830658967},{"$f":"VLOOKUP(GX3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":7857444.9533564253},{"$f":"VLOOKUP(GY3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":7446520.4236469576},null,"Capital Recovery & Taxes",12482030.873638449,{"$f":"VLOOKUP(HC3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":15725674.912873559},{"$f":"VLOOKUP(HD3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":15284659.886165855},{"$f":"VLOOKUP(HE3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":14811160.376664821},{"$f":"VLOOKUP(HF3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":14349210.16586183},{"$f":"VLOOKUP(HG3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":13897943.888436558},{"$f":"VLOOKUP(HH3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":13456573.840058981},{"$f":"VLOOKUP(HI3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":13024356.694107804},{"$f":"VLOOKUP(HJ3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":12600604.596097643},{"$f":"VLOOKUP(HK3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":12181612.007349215},{"$f":"VLOOKUP(HL3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":11763307.273086168},{"$f":"VLOOKUP(HM3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":11345002.538823117},{"$f":"VLOOKUP(HN3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":10926697.804560062},{"$f":"VLOOKUP(HO3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":10508393.070297012},{"$f":"VLOOKUP(HP3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":10090088.336033961},{"$f":"VLOOKUP(HQ3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":9671783.6017709095},{"$f":"VLOOKUP(HR3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":9253478.8675078601},{"$f":"VLOOKUP(HS3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":8835174.1332448069},{"$f":"VLOOKUP(HT3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":8416869.3989817593},{"$f":"VLOOKUP(HU3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":7998564.6647187071},{"$f":"VLOOKUP(HV3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":7580259.9304556567},null,"Capital Recovery & Taxes",12706208.148128996,{"$f":"VLOOKUP(HZ3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":16008108.034308769},{"$f":"VLOOKUP(IA3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":15559172.377721393},{"$f":"VLOOKUP(IB3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":15077168.817029722},{"$f":"VLOOKUP(IC3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":14606921.98044071},{"$f":"VLOOKUP(ID3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":14147550.96067288},{"$f":"VLOOKUP(IE3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":13698253.906226441},{"$f":"VLOOKUP(IF3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":13258274.140333982},{"$f":"VLOOKUP(IG3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":12826911.454643557},{"$f":"VLOOKUP(IH3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":12400393.759001208},{"$f":"VLOOKUP(II3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":11974576.271710794},{"$f":"VLOOKUP(IJ3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":11548758.78442038},{"$f":"VLOOKUP(IK3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":11122941.297129961},{"$f":"VLOOKUP(IL3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":10697123.809839547},{"$f":"VLOOKUP(IM3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":10271306.322549131},{"$f":"VLOOKUP(IN3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":9845488.8352587167},{"$f":"VLOOKUP(IO3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":9419671.3479683027},{"$f":"VLOOKUP(IP3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":8993853.8606778849},{"$f":"VLOOKUP(IQ3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":8568036.3733874708},{"$f":"VLOOKUP(IR3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":8142218.8860970549},{"$f":"VLOOKUP(IS3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":7716401.3988066409},null,"Capital Recovery & Taxes",12934411.646469397,{"$f":"VLOOKUP(IW3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":16295613.654604957},{"$f":"VLOOKUP(IX3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":15838615.113625273},{"$f":"VLOOKUP(IY3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":15347954.768983578},{"$f":"VLOOKUP(IZ3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":14869262.299209427},{"$f":"VLOOKUP(JA3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":14401640.975926567},{"$f":"VLOOKUP(JB3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":13944274.546382271},{"$f":"VLOOKUP(JC3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":13496392.743894383},{"$f":"VLOOKUP(JD3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":13057282.784368958},{"$f":"VLOOKUP(JE3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":12623104.830912873},{"$f":"VLOOKUP(JF3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":12189639.661550723},{"$f":"VLOOKUP(JG3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":11756174.492188573},{"$f":"VLOOKUP(JH3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":11322709.322826415},{"$f":"VLOOKUP(JI3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":10889244.153464267},{"$f":"VLOOKUP(JJ3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":10455778.984102115},{"$f":"VLOOKUP(JK3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":10022313.814739965},{"$f":"VLOOKUP(JL3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":9588848.6453778148},{"$f":"VLOOKUP(JM3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":9155383.4760156609},{"$f":"VLOOKUP(JN3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":8721918.3066535126},{"$f":"VLOOKUP(JO3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":8288453.1372913588},{"$f":"VLOOKUP(JP3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":7854987.9679292096},null,"Capital Recovery & Taxes",13166713.679639986,{"$f":"VLOOKUP(JT3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":16588282.875841664},{"$f":"VLOOKUP(JU3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":16123076.641065985},{"$f":"VLOOKUP(JV3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":15623604.036634525},{"$f":"VLOOKUP(JW3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":15136314.25010323},{"$f":"VLOOKUP(JX3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":14660294.44785421},{"$f":"VLOOKUP(JY3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":14194713.717235297},{"$f":"VLOOKUP(JZ3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":13738787.957574727},{"$f":"VLOOKUP(KA3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":13291791.583176225},{"$f":"VLOOKUP(KB3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":12849815.793676069},{"$f":"VLOOKUP(KC3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":12408565.589872176},{"$f":"VLOOKUP(KD3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":11967315.386068279},{"$f":"VLOOKUP(KE3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":11526065.18226438},{"$f":"VLOOKUP(KF3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":11084814.978460485},{"$f":"VLOOKUP(KG3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":10643564.77465659},{"$f":"VLOOKUP(KH3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":10202314.570852697},{"$f":"VLOOKUP(KI3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":9761064.3670488019},{"$f":"VLOOKUP(KJ3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":9319814.1632449031},{"$f":"VLOOKUP(KK3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":8878563.9594410099},{"$f":"VLOOKUP(KL3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":8437313.755637113},{"$f":"VLOOKUP(KM3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":7996063.5518332189},null,"Capital Recovery & Taxes",13403187.857326321,{"$f":"VLOOKUP(KQ3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":16886208.43629178},{"$f":"VLOOKUP(KR3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":16412647.097539533},{"$f":"VLOOKUP(KS3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":15904203.965132484},{"$f":"VLOOKUP(KT3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":15408162.454035087},{"$f":"VLOOKUP(KU3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":14923593.336137675},{"$f":"VLOOKUP(KV3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":14449650.775596846},{"$f":"VLOOKUP(KW3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":13985536.58929277},{"$f":"VLOOKUP(KX3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":13530512.160010075},{"$f":"VLOOKUP(KY3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":13080598.485330492},{"$f":"VLOOKUP(KZ3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":12631423.427866282},{"$f":"VLOOKUP(LA3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":12182248.370402068},{"$f":"VLOOKUP(LB3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":11733073.31293785},{"$f":"VLOOKUP(LC3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":11283898.255473638},{"$f":"VLOOKUP(LD3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":10834723.198009426},{"$f":"VLOOKUP(LE3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":10385548.140545212},{"$f":"VLOOKUP(LF3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":9936373.0830809996},{"$f":"VLOOKUP(LG3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":9487198.0256167818},{"$f":"VLOOKUP(LH3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":9038022.9681525733},{"$f":"VLOOKUP(LI3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":8588847.9106883556},{"$f":"VLOOKUP(LJ3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":8139672.8532241443},null,"Capital Recovery & Taxes",13643909.111243904,{"$f":"VLOOKUP(LN3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":17189484.739807583},{"$f":"VLOOKUP(LO3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":16707418.239411343},{"$f":"VLOOKUP(LP3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":16189843.468346264},{"$f":"VLOOKUP(LQ3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":15684893.051709557},{"$f":"VLOOKUP(LR3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":15191621.072454706},{"$f":"VLOOKUP(LS3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":14709166.503526567},{"$f":"VLOOKUP(LT3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":14236716.826436469},{"$f":"VLOOKUP(LU3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":13773520.158403855},{"$f":"VLOOKUP(LV3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":13315526.034127029},{"$f":"VLOOKUP(LW3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":12858283.792630762},{"$f":"VLOOKUP(LX3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":12401041.551134488},{"$f":"VLOOKUP(LY3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":11943799.309638213},{"$f":"VLOOKUP(LZ3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":11486557.068141945},{"$f":"VLOOKUP(MA3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":11029314.826645676},{"$f":"VLOOKUP(MB3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":10572072.585149404},{"$f":"VLOOKUP(MC3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":10114830.343653133},{"$f":"VLOOKUP(MD3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":9657588.1021568608},{"$f":"VLOOKUP(ME3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":9200345.8606605921},{"$f":"VLOOKUP(MF3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":8743103.6191643197},{"$f":"VLOOKUP(MG3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":8285861.3776680501},null,"Capital Recovery & Taxes",13888953.718881847,{"$f":"VLOOKUP(MK3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":17498207.885734528},{"$f":"VLOOKUP(ML3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":17007483.470991172},{"$f":"VLOOKUP(MM3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":16480613.057037765},{"$f":"VLOOKUP(MN3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":15966593.730918262},{"$f":"VLOOKUP(MO3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":15464462.586915994},{"$f":"VLOOKUP(MP3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":14973343.133929903},{"$f":"VLOOKUP(MQ3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":14492408.260639269},{"$f":"VLOOKUP(MR3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":14020892.58044879},{"$f":"VLOOKUP(MS3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":13554672.881699951},{"$f":"VLOOKUP(MT3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":13089218.569546411},{"$f":"VLOOKUP(MU3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":12623764.257392867},{"$f":"VLOOKUP(MV3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":12158309.945239317},{"$f":"VLOOKUP(MW3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":11692855.633085776},{"$f":"VLOOKUP(MX3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":11227401.320932232},{"$f":"VLOOKUP(MY3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":10761947.008778688},{"$f":"VLOOKUP(MZ3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":10296492.696625145},{"$f":"VLOOKUP(NA3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":9831038.384471599},{"$f":"VLOOKUP(NB3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":9365584.0723180566},{"$f":"VLOOKUP(NC3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":8900129.7601645123},{"$f":"VLOOKUP(ND3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":8434675.4480109699},null,"Capital Recovery & Taxes",14138399.327672957,{"$f":"VLOOKUP(NH3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":17812475.699362315},{"$f":"VLOOKUP(NI3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":17312937.874130171},{"$f":"VLOOKUP(NJ3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":16776604.867542159},{"$f":"VLOOKUP(NK3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":16253353.754325552},{"$f":"VLOOKUP(NL3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":15742204.334977003},{"$f":"VLOOKUP(NM3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":15242264.376615282},{"$f":"VLOOKUP(NN3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":14752691.913000349},{"$f":"VLOOKUP(NO3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":14272707.811193649},{"$f":"VLOOKUP(NP3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":13798114.80665528},{"$f":"VLOOKUP(NQ3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":13324300.935055461},{"$f":"VLOOKUP(NR3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":12850487.063455639},{"$f":"VLOOKUP(NS3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":12376673.191855812},{"$f":"VLOOKUP(NT3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":11902859.320255993},{"$f":"VLOOKUP(NU3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":11429045.448656173},{"$f":"VLOOKUP(NV3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":10955231.57705635},{"$f":"VLOOKUP(NW3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":10481417.705456531},{"$f":"VLOOKUP(NX3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":10007603.833856707},{"$f":"VLOOKUP(NY3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":9533789.9622568879},{"$f":"VLOOKUP(NZ3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":9059976.0906570647},{"$f":"VLOOKUP(OA3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":8586162.2190572452},null,"Capital Recovery & Taxes",14392324.979597965,{"$f":"VLOOKUP(OE3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":18132387.762922864},{"$f":"VLOOKUP(OF3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":17623878.238349546},{"$f":"VLOOKUP(OG3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":17077912.690963216},{"$f":"VLOOKUP(OH3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":16545263.987753239},{"$f":"VLOOKUP(OI3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":16024934.32483319},{"$f":"VLOOKUP(OJ3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":15516015.444819292},{"$f":"VLOOKUP(OK3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":15017650.259757835},{"$f":"VLOOKUP(OL3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":14529045.643482683},{"$f":"VLOOKUP(OM3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":14045928.948582809},{"$f":"VLOOKUP(ON3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":13563605.379849058},{"$f":"VLOOKUP(OO3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":13081281.811115304},{"$f":"VLOOKUP(OP3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":12598958.242381543},{"$f":"VLOOKUP(OQ3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":12116634.673647791},{"$f":"VLOOKUP(OR3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":11634311.104914039},{"$f":"VLOOKUP(OS3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":11151987.536180282},{"$f":"VLOOKUP(OT3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":10669663.96744653},{"$f":"VLOOKUP(OU3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":10187340.398712773},{"$f":"VLOOKUP(OV3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":9705016.829979023},{"$f":"VLOOKUP(OW3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":9222693.2612452656},{"$f":"VLOOKUP(OX3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":8740369.692511512},null,"Capital Recovery & Taxes",14650811.136231551,{"$f":"VLOOKUP(PB3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":18458045.447144967},{"$f":"VLOOKUP(PC3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":17940403.091510314},{"$f":"VLOOKUP(PD3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":17384632.002892926},{"$f":"VLOOKUP(PE3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":16842416.928973295},{"$f":"VLOOKUP(PF3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":16312742.145307202},{"$f":"VLOOKUP(PG3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":15794683.082208255},{"$f":"VLOOKUP(PH3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":15287367.258423092},{"$f":"VLOOKUP(PI3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":14789987.303239642},{"$f":"VLOOKUP(PJ3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":14298193.832499363},{"$f":"VLOOKUP(PK3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":13807207.732471153},{"$f":"VLOOKUP(PL3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":13316221.63244294},{"$f":"VLOOKUP(PM3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":12825235.532414723},{"$f":"VLOOKUP(PN3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":12334249.432386512},{"$f":"VLOOKUP(PO3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":11843263.332358299},{"$f":"VLOOKUP(PP3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":11352277.232330088},{"$f":"VLOOKUP(PQ3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":10861291.132301876},{"$f":"VLOOKUP(PR3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":10370305.032273659},{"$f":"VLOOKUP(PS3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":9879318.9322454501},{"$f":"VLOOKUP(PT3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":9388332.8322172351},{"$f":"VLOOKUP(PU3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":8897346.7321890239},null,"Capital Recovery & Taxes",14943827.358956184,{"$f":"VLOOKUP(PY3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":18827206.356087863},{"$f":"VLOOKUP(PZ3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":18299211.153340515},{"$f":"VLOOKUP(QA3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":17732324.642950781},{"$f":"VLOOKUP(QB3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":17179265.267552759},{"$f":"VLOOKUP(QC3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":16638996.988213344},{"$f":"VLOOKUP(QD3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":16110576.743852416},{"$f":"VLOOKUP(QE3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":15593114.603591552},{"$f":"VLOOKUP(QF3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":15085787.049304431},{"$f":"VLOOKUP(QG3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":14584157.709149346},{"$f":"VLOOKUP(QH3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":14083351.887120573},{"$f":"VLOOKUP(QI3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":13582546.065091796},{"$f":"VLOOKUP(QJ3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":13081740.243063016},{"$f":"VLOOKUP(QK3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":12580934.421034239},{"$f":"VLOOKUP(QL3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":12080128.599005464},{"$f":"VLOOKUP(QM3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":11579322.776976686},{"$f":"VLOOKUP(QN3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":11078516.954947909},{"$f":"VLOOKUP(QO3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":10577711.132919131},{"$f":"VLOOKUP(QP3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":10076905.310890358},{"$f":"VLOOKUP(QQ3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":9576099.4888615776},{"$f":"VLOOKUP(QR3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":9075293.6668328028},null,"Capital Recovery & Taxes",15242703.906135306,{"$f":"VLOOKUP(QV3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":19203750.483209621},{"$f":"VLOOKUP(QW3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":18665195.376407329},{"$f":"VLOOKUP(QX3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":18086971.135809798},{"$f":"VLOOKUP(QY3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":17522850.572903812},{"$f":"VLOOKUP(QZ3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":16971776.92797761},{"$f":"VLOOKUP(RA3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":16432788.278729465},{"$f":"VLOOKUP(RB3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":15904976.895663382},{"$f":"VLOOKUP(RC3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":15387502.790290521},{"$f":"VLOOKUP(RD3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":14875840.863332335},{"$f":"VLOOKUP(RE3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":14365018.924862985},{"$f":"VLOOKUP(RF3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":13854196.986393634},{"$f":"VLOOKUP(RG3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":13343375.047924276},{"$f":"VLOOKUP(RH3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":12832553.109454924},{"$f":"VLOOKUP(RI3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":12321731.170985574},{"$f":"VLOOKUP(RJ3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":11810909.23251622},{"$f":"VLOOKUP(RK3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":11300087.29404687},{"$f":"VLOOKUP(RL3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":10789265.355577514},{"$f":"VLOOKUP(RM3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":10278443.417108165},{"$f":"VLOOKUP(RN3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":9767621.478638811},{"$f":"VLOOKUP(RO3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":9256799.5401694588},null,"Capital Recovery & Taxes",15547557.984258013,{"$f":"VLOOKUP(RS3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":19587825.492873814},{"$f":"VLOOKUP(RT3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":19038499.283935476},{"$f":"VLOOKUP(RU3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":18448710.558525991},{"$f":"VLOOKUP(RV3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":17873307.584361888},{"$f":"VLOOKUP(RW3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":17311212.466537159},{"$f":"VLOOKUP(RX3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":16761444.044304056},{"$f":"VLOOKUP(RY3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":16223076.433576651},{"$f":"VLOOKUP(RZ3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":15695252.846096331},{"$f":"VLOOKUP(SA3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":15173357.680598982},{"$f":"VLOOKUP(SB3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":14652319.303360246},{"$f":"VLOOKUP(SC3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":14131280.926121505},{"$f":"VLOOKUP(SD3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":13610242.54888276},{"$f":"VLOOKUP(SE3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":13089204.171644023},{"$f":"VLOOKUP(SF3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":12568165.794405285},{"$f":"VLOOKUP(SG3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":12047127.417166544},{"$f":"VLOOKUP(SH3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":11526089.039927805},{"$f":"VLOOKUP(SI3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":11005050.662689064},{"$f":"VLOOKUP(SJ3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":10484012.285450328},{"$f":"VLOOKUP(SK3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":9962973.9082115851},{"$f":"VLOOKUP(SL3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":9441935.5309728477},null,"Capital Recovery & Taxes",15858509.143943174,{"$f":"VLOOKUP(SP3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":19979582.002731286},{"$f":"VLOOKUP(SQ3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":19419269.269614175},{"$f":"VLOOKUP(SR3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":18817684.769696504},{"$f":"VLOOKUP(SS3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":18230773.736049119},{"$f":"VLOOKUP(ST3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":17657436.715867899},{"$f":"VLOOKUP(SU3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":17096672.925190132},{"$f":"VLOOKUP(SV3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":16547537.962248178},{"$f":"VLOOKUP(SW3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":16009157.903018253},{"$f":"VLOOKUP(SX3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":15476824.834210955},{"$f":"VLOOKUP(SY3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":14945365.689427445},{"$f":"VLOOKUP(SZ3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":14413906.544643931},{"$f":"VLOOKUP(TA3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":13882447.39986041},{"$f":"VLOOKUP(TB3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":13350988.255076898},{"$f":"VLOOKUP(TC3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":12819529.110293387},{"$f":"VLOOKUP(TD3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":12288069.965509871},{"$f":"VLOOKUP(TE3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":11756610.820726357},{"$f":"VLOOKUP(TF3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":11225151.675942842},{"$f":"VLOOKUP(TG3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":10693692.53115933},{"$f":"VLOOKUP(TH3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":10162233.386375813},{"$f":"VLOOKUP(TI3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":9630774.2415923011},null,"Capital Recovery & Taxes",16175679.326822041,{"$f":"VLOOKUP(TM3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":20379173.642785918},{"$f":"VLOOKUP(TN3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":19807654.655006468},{"$f":"VLOOKUP(TO3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":19194038.465090442},{"$f":"VLOOKUP(TP3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":18595389.210770112},{"$f":"VLOOKUP(TQ3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":18010585.450185265},{"$f":"VLOOKUP(TR3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":17438606.383693941},{"$f":"VLOOKUP(TS3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":16878488.721493147},{"$f":"VLOOKUP(TT3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":16329341.061078623},{"$f":"VLOOKUP(TU3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":15786361.330895182},{"$f":"VLOOKUP(TV3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":15244273.003216},{"$f":"VLOOKUP(TW3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":14702184.675536815},{"$f":"VLOOKUP(TX3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":14160096.347857624},{"$f":"VLOOKUP(TY3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":13618008.020178441},{"$f":"VLOOKUP(TZ3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":13075919.692499259},{"$f":"VLOOKUP(UA3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":12533831.364820074},{"$f":"VLOOKUP(UB3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":11991743.037140891},{"$f":"VLOOKUP(UC3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":11449654.709461702},{"$f":"VLOOKUP(UD3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":10907566.381782522},{"$f":"VLOOKUP(UE3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":10365478.054103335},{"$f":"VLOOKUP(UF3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":9823389.726424152}]
[null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D21:W21))","v":0},{"$f":"VLOOKUP(D3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(E3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(F3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(G3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(H3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(I3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(J3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(K3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(L3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(M3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(N3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(O3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(P3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(Q3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(R3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(S3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(T3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(U3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(V3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(W3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AB3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AC3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AD3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AE3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AF3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AG3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AH3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AI3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AJ3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AK3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AL3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AM3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AN3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AO3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AP3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AQ3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AR3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AS3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AT3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(AY3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(AZ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BA3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BB3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BC3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BD3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BE3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BF3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BG3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BH3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BI3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BJ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BK3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BL3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BM3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BN3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BO3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BP3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BQ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(BV3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(BW3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(BX3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(BY3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(BZ3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CA3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CB3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CC3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CD3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CE3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CF3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CG3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CH3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CI3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CJ3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CK3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CL3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CM3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CN3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CS3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CT3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CU3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CV3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CW3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CX3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CY3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CZ3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DA3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DB3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DC3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DD3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DE3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DF3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DG3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DH3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DI3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DJ3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DK3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DP3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DQ3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DR3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DS3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DT3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DU3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DV3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DW3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DX3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DY3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DZ3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EA3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EB3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EC3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(ED3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EE3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EF3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EG3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EH3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EM3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EN3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EO3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EP3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EQ3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(ER3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(ES3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(ET3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EU3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EV3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EW3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EX3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EY3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EZ3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(FA3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(FB3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(FC3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(FD3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(FE3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FJ3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FK3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FL3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FM3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FN3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FO3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FP3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FQ3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FR3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FS3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FT3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FU3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FV3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FW3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FX3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FY3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FZ3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(GA3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(GB3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GG3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GH3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GI3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GJ3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GK3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GL3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GM3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GN3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GO3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GP3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GQ3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GR3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GS3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GT3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GU3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GV3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GW3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GX3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GY3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(HC3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HD3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HE3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HF3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HG3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HH3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HI3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HJ3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HK3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HL3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HM3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HN3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HO3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HP3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HQ3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HR3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HS3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HT3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HU3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HV3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(HZ3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IA3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IB3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IC3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(ID3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IE3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IF3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IG3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IH3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(II3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IJ3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IK3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IL3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IM3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IN3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IO3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IP3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IQ3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IR3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IS3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(IW3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(IX3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(IY3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(IZ3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JA3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JB3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JC3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JD3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JE3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JF3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JG3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JH3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JI3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JJ3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JK3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JL3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JM3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JN3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JO3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JP3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(JT3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(JU3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(JV3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(JW3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(JX3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(JY3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(JZ3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KA3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KB3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KC3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KD3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KE3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KF3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KG3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KH3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KI3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KJ3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KK3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KL3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KM3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(KQ3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KR3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KS3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KT3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KU3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KV3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KW3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KX3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KY3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KZ3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LA3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LB3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LC3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LD3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LE3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LF3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LG3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LH3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LI3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LJ3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(LN3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LO3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LP3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LQ3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LR3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LS3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LT3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LU3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LV3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LW3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LX3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LY3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LZ3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(MA3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(MB3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(MC3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(MD3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(ME3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(MF3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(MG3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(MK3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(ML3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MM3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MN3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MO3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MP3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MQ3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MR3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MS3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MT3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MU3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MV3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MW3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MX3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MY3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MZ3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(NA3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(NB3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(NC3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(ND3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(NH3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NI3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NJ3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NK3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NL3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NM3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NN3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NO3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NP3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NQ3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NR3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NS3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NT3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NU3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NV3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NW3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NX3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NY3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NZ3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(OA3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(OE3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OF3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OG3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OH3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OI3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OJ3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OK3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OL3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OM3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(ON3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OO3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OP3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OQ3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OR3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OS3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OT3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OU3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OV3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OW3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OX3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(PB3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PC3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PD3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PE3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PF3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PG3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PH3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PI3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PJ3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PK3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PL3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PM3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PN3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PO3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PP3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PQ3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PR3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PS3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PT3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PU3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(PY3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(PZ3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QA3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QB3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QC3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QD3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QE3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QF3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QG3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QH3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QI3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QJ3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QK3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QL3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QM3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QN3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QO3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QP3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QQ3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QR3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(QV3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(QW3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(QX3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(QY3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(QZ3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RA3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RB3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RC3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RD3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RE3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RF3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RG3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RH3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RI3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RJ3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RK3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RL3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RM3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RN3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RO3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(RS3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RT3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RU3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RV3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RW3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RX3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RY3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RZ3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SA3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SB3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SC3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SD3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SE3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SF3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SG3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SH3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SI3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SJ3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SK3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SL3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(SP3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SQ3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SR3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SS3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(ST3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SU3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SV3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SW3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SX3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SY3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SZ3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TA3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TB3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TC3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TD3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TE3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TF3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TG3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TH3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TI3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(TM3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TN3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TO3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TP3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TQ3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TR3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TS3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TT3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TU3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TV3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TW3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TX3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TY3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TZ3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(UA3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(UB3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(UC3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(UD3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(UE3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(UF3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0}]
[null,"Misc Charges",14230.093579351029,{"$f":"(D18+D19)*Misc_Rev","v":12215.231194752001},12459.53581864704,12708.726535019981,12962.901065720382,13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,null,"Misc Charges",14514.695450938048,{"$f":"(AA18+AA19)*Misc_Rev","v":12459.53581864704},12708.726535019981,12962.901065720382,13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,null,"Misc Charges",14804.989359956813,{"$f":"(AX18+AX19)*Misc_Rev","v":12708.726535019981},12962.901065720382,13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,null,"Misc Charges",15101.08914715595,{"$f":"(BU18+BU19)*Misc_Rev","v":12962.901065720382},13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,null,"Misc Charges",15403.110930099068,{"$f":"(CR18+CR19)*Misc_Rev","v":13222.15908703479},13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,null,"Misc Charges",15711.173148701051,{"$f":"(DO18+DO19)*Misc_Rev","v":13486.602268775485},13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,null,"Misc Charges",16025.396611675065,{"$f":"(EL18+EL19)*Misc_Rev","v":13756.334314150992},14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,null,"Misc Charges",16345.904543908571,{"$f":"(FI18+FI19)*Misc_Rev","v":14031.461000434014},14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,null,"Misc Charges",16672.822634786742,{"$f":"(GF18+GF19)*Misc_Rev","v":14312.090220442698},14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,null,"Misc Charges",17006.279087482479,{"$f":"(HC18+HC19)*Misc_Rev","v":14598.33202485155},14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,null,"Misc Charges",17346.404669232132,{"$f":"(HZ18+HZ19)*Misc_Rev","v":14890.298665348582},15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,null,"Misc Charges",17693.332762616777,{"$f":"(IW18+IW19)*Misc_Rev","v":15188.104638655552},15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,null,"Misc Charges",18047.199417869113,{"$f":"(JT18+JT19)*Misc_Rev","v":15491.866731428663},15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,null,"Misc Charges",18408.143406226493,{"$f":"(KQ18+KQ19)*Misc_Rev","v":15801.704066057238},16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,null,"Misc Charges",18776.306274351016,{"$f":"(LN18+LN19)*Misc_Rev","v":16117.738147378386},16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,null,"Misc Charges",19151.832399838037,{"$f":"(MK18+MK19)*Misc_Rev","v":16440.092910325951},16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,null,"Misc Charges",19534.8690478348,{"$f":"(NH18+NH19)*Misc_Rev","v":16768.894768532471},17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,null,"Misc Charges",19925.566428791495,{"$f":"(OE18+OE19)*Misc_Rev","v":17104.272663903124},17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,null,"Misc Charges",20324.077757367329,{"$f":"(PB18+PB19)*Misc_Rev","v":17446.358117181189},17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,null,"Misc Charges",20730.559312514681,{"$f":"(PY18+PY19)*Misc_Rev","v":17795.285279524815},18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,null,"Misc Charges",21145.170498764968,{"$f":"(QV18+QV19)*Misc_Rev","v":18151.190985115307},18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,null,"Misc Charges",21568.073908740269,{"$f":"(RS18+RS19)*Misc_Rev","v":18514.21480481761},18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,26971.714978237876,null,"Misc Charges",21999.43538691508,{"$f":"(SP18+SP19)*Misc_Rev","v":18884.499100913967},19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,26971.714978237876,27511.149277802637,null,"Misc Charges",22439.424094653379,{"$f":"(TM18+TM19)*Misc_Rev","v":19262.189082932244},19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,26971.714978237876,27511.149277802637,28061.372263358688]
[null,"Total Fixed Cost",11038592.891580498,{"$f":"SUM(D18:D22)","v":13722071.766444007},{"$f":"SUM(E18:E21)","v":13345503.719504267},12953863.593562406,12572155.53479277,12199651.581456168,11835689.476921752,11479644.541007802,11130939.048052246,10786444.889194768,10442724.599296087,10099200.67477053,9755877.0429255646,9412757.7096148022,9069846.7608089279,8727148.3641980365,8384666.7708260296,8042406.3167576818,7700371.4247790733,7358566.6061319904,7016996.4622830711,null,"Total Fixed Cost",11248604.324252455,{"$f":"SUM(AA18:AA22)","v":13982956.517792691},{"$f":"SUM(AB18:AB21)","v":13599237.297179932},13200172.559989283,12811228.574972622,12431663.56716428,12060802.713859642,11698009.482075365,11342695.184617095,10991672.344893159,10641438.25852623,10291404.464839891,9941574.9696877506,9591953.8590405006,9242545.3005882353,8893353.5453748498,8544382.92946513,8195637.875645142,7847122.8951566881,7498842.5894663893,7150801.6520702168,null,"Total Fixed Cost",11462611.752708329,{"$f":"SUM(AX18:AX22)","v":14248801.658306407},{"$f":"SUM(AY18:AY21)","v":13857795.456501473},13451165.363307366,13054848.292017678,12668088.392334977,12290198.037047936,11920528.615477975,11558480.270922607,11200805.032334741,10843933.717935277,10487266.702070015,10130808.070709635,9774561.9915442429,9418532.7156177368,9062724.5789948907,8707142.0044617802,8351789.5032601962,7996671.6768567767,7641793.218747478,7287158.9162981855,null,"Total Fixed Cost",11680691.22052392,{"$f":"SUM(BU18:BU22)","v":14519701.512103193},{"$f":"SUM(BV18:BV21)","v":14121269.942395356},13706931.080595015,13303101.163266091,12909009.997700728,12523956.909223923,12147280.980301224,11778370.972800221,11413917.273110669,11050282.960389148,10686857.03217251,10323643.656150855,9960647.0833680891,9597871.6498889849,9235321.7784996126,8873001.9804417733,8510916.8571820892,8149071.1022165325,7787469.5029109782,7426116.9423786327,null,"Total Fixed Cost",11902920.218573641,{"$f":"SUM(CR18:CR22)","v":14795752.197091484},{"$f":"SUM(CS18:CS21)","v":14389754.244594097},13967560.483170627,13556075.311024118,13154513.920889908,12762162.343062472,12378347.119642848,12002445.415126188,11631084.803441772,11260559.339074545,10890246.426902302,10520150.317968938,10150275.348339241,9780625.9407992791,9411206.6065908447,9042021.9471805729,8673076.6560644191,8304375.520608278,7935923.4239253383,7567725.3467910709,null,"Total Fixed Cost",12129377.712580023,{"$f":"SUM(DO18:DO22)","v":15077051.659086626},{"$f":"SUM(DP18:DP21)","v":14663343.630822409},14233146.068820441,13813860.533860175,13404687.326809878,13004898.930669304,12613809.109235886,12230783.209592745,11852384.801108304,11474837.603589334,11097507.209309245,10720397.954332812,10343514.26144612,9966860.641890958,9590441.6971339528,9214262.120671073,8838326.6998681985,8462640.3178385329,8087207.955357532,7712034.6928161783,null,"Total Fixed Cost",12360144.171187803,{"$f":"SUM(EL18:EL22)","v":15363699.706576319},{"$f":"SUM(EM18:EM21)","v":14942135.180614656},14503782.094639473,14076548.338494319,13659619.038608234,13252252.873635625,12853750.586616643,12463465.483008023,12077895.912892494,11693193.926529797,11308713.079470757,10924457.79450145,10540432.582863675,10156642.046024064,9773090.8774785697,9389783.8645930868,9006725.8904808052,8623921.9359171987,8241377.0812932299,7859096.5086077014,null,"Total Fixed Cost",12595301.594572421,{"$f":"SUM(FI18:FI22)","v":15655798.046147373},{"$f":"SUM(FJ18:FJ21)","v":15226227.819775539},14779564.610497205,14344231.972294444,13919399.569223234,13504312.013664687,13098256.780847834,12700574.906134669,12307698.282543531,11915705.930584155,11523939.140714511,11132402.424176395,10741100.382436441,10350037.708990613,9959219.1912047882,9568649.7121921703,9178334.2527282201,8788277.8932039179,8398485.8156180475,8008963.3056093864,null,"Total Fixed Cost",12834933.543593189,{"$f":"SUM(GF18:GF22)","v":15953450.318586292},{"$f":"SUM(GG18:GG21)","v":15515722.355496358},15060591.493139949,14617006.456390811,14184121.153534554,13761165.863781253,13347414.542807482,12942195.723077442,12541873.579275031,12142452.716142043,11743261.926340582,11344305.811337277,10945589.0646281,10547116.47357893,10148892.921302963,9750923.3885756712,9353212.9557880145,8955766.8049388025,8558590.2216667887,8161688.5973235294,null,"Total Fixed Cost",13066618.124537921,{"$f":"SUM(HC18:HC22)","v":16241004.946375106},{"$f":"SUM(HD18:HD21)","v":15795406.221672084},15332121.638881175,14880590.65332251,14439951.985646451,14009422.099213071,13588261.918444978,13175787.924921559,12768299.002749611,12361728.008394571,11955391.688837688,11549294.737574924,11143441.941972172,10737838.185142623,10332488.447861746,9927397.810520513,9522571.4551177137,9118014.6672921237,8713732.8383952789,8309731.4676057603,null,"Total Fixed Cost",13302487.144046461,{"$f":"SUM(HZ18:HZ22)","v":16533744.668480346},{"$f":"SUM(IA18:IA21)","v":16080133.639937747},15608549.304490402,15148930.077650603,14700399.21982697,14262159.130563615,13833457.469157899,13413598.450043952,12998814.494309612,12584965.421725366,12171355.717435243,11757990.168805121,11344873.658948209,10932011.168639967,10519407.77827137,10107068.669841209,9694999.1289882492,9283204.5470640417,8871690.4232471585,8460462.3666997459,null,"Total Fixed Cost",13542616.222305207,{"$f":"SUM(IW18:IW22)","v":16831763.021459963},{"$f":"SUM(IX18:IX21)","v":16369995.601085953},15889962.866193471,15422110.55836352,14965546.20026374,14519457.875206187,14083079.739294779,13655703.519677361,13233493.980927445,12812236.594565585,12391223.363863733,11970459.171935078,11549948.999555103,11129697.927114768,10709711.136612872,10289993.913688179,9870551.6496922318,9451389.8438036162,9032514.1051844638,8613930.1551801767,null,"Total Fixed Cost",13787082.346992517,{"$f":"SUM(JT18:JT22)","v":17135155.23003377},{"$f":"SUM(JU18:JU21)","v":16665084.738275878},16176452.295788616,15700219.474440403,15235477.776678126,14781400.712635692,14337208.69288313,13902180.733190797,13472412.726690931,13043614.461547336,12615065.235176941,12186770.028355217,11758733.921473138,11330962.096529497,10903459.839163061,10476232.540725373,10049285.700395007,9622624.9273341149,9196255.9428880811,8770184.5828292053,null,"Total Fixed Cost",14035963.898025906,{"$f":"SUM(KQ18:KQ22)","v":17444018.23756773},{"$f":"SUM(KR18:KR21)","v":16965495.356693625},16468109.189469658,15983345.782859003,15510280.33153807,15048071.510905249,14595925.739307342,14153109.093024937,13715647.357005652,13279173.276974944,12842953.216492904,12406992.255950503,11971295.577346545,11535868.46631979,11100716.314221783,10665844.620231103,10231258.993509887,9796965.1554035414,9362968.9416843429,8929276.3048400506,null,"Total Fixed Cost",14289340.67275748,{"$f":"SUM(LN18:LN22)","v":17758450.737109054},{"$f":"SUM(LO18:LO21)","v":17271323.463748515},16765026.797170181,16271580.047109952,15790041.807763109,15319555.653541138,14859313.759451332,14408569.030079015,13963275.883235691,13518988.638721598,13074960.494147141,12631196.63151112,12187702.336452309,11744483.000322247,11301544.122299507,10858891.311546238,10416530.289407829,9974466.8916565794,9532707.070780227,9091256.8983162753,null,"Total Fixed Cost",14547293.911625689,{"$f":"SUM(MK18:MK22)","v":18078553.202982027},{"$f":"SUM(ML18:ML21)","v":17582666.799815089},17067300.052438162,16565014.466226665,16074851.736930566,15595940.066944765,15127457.132314429,14668642.429557452,14215377.727790788,13763137.512559064,13311161.579265773,12859455.213549681,12408023.806762347,11956872.858082335,11506007.976671793,11055434.883876113,10605159.415467586,10155187.523933964,9705525.2808127366,9256178.8790721595,null,"Total Fixed Cost",14809906.324271679,{"$f":"SUM(NH18:NH22)","v":18404427.922954764},{"$f":"SUM(NI18:NI21)","v":17899624.869530566},17375025.602850564,16863742.904340122,16364801.267991865,15877313.248290442,15400441.762109011,14933412.657284485,14472033.749667933,14011698.256928368,13551632.331766004,13091841.365532383,12632330.857406097,12173106.416549278,11714173.764307318,11255538.736452518,10797207.285472615,10339185.482905112,9881479.5217182543,9424095.7187396586,null,"Total Fixed Cost",15077262.116128666,{"$f":"SUM(OE18:OE22)","v":18736179.030987162},{"$f":"SUM(OF18:OF21)","v":18222298.973657951},17688301.840977788,17167860.920768101,16659983.19650835,16163765.293927955,15678355.105848672,15202964.586495336,14733326.270455716,14264750.648159422,13796449.984791875,13328429.779531647,12860695.641540896,12393253.292165007,11926108.567176269,11459267.419062437,10992735.919360997,10526520.261040213,10060626.760927679,9595061.8621875737,null,"Total Fixed Cost",15349447.015492864,{"$f":"SUM(PB18:PB22)","v":19073912.540570553},{"$f":"SUM(PC18:PC21)","v":18550792.241524886},18007228.935907789,17477465.800648455,16960491.994415864,16455387.928299092,15961286.201435745,15477384.625112548,14999339.100809727,14522375.906147724,14045693.169593044,13569296.500307828,13093191.61963748,12617384.363354286,12141880.683945995,11666686.652950101,11191808.463334849,10717252.431927864,10243025.001893297,9769132.745258607,null,"Total Fixed Cost",15656435.955802718,{"$f":"SUM(PY18:PY22)","v":19455390.791381959},{"$f":"SUM(PZ18:PZ21)","v":18921808.086355377},18367373.51462594,17827015.116661422,17299701.83430418,16784495.686865069,16280511.925464459,15786932.317614796,15299325.882825917,14812823.424270676,14326607.032984901,13840682.430313984,13355055.452030227,12869732.050621372,12384718.29762491,11900020.386009099,11415644.632601544,10931597.48056642,10447885.501931161,9964515.4001637772,null,"Total Fixed Cost",15969564.674918769,{"$f":"SUM(QV18:QV22)","v":19844498.607209601},{"$f":"SUM(QW18:QW21)","v":19300244.248082489},18734720.98491846,18183555.41899465,17645695.870990265,17120185.60060237,16606122.163973747,16102670.963967092,15605312.400482439,15109079.89275609,14613139.173644602,14117496.078920264,13622156.561070831,13127126.691633798,12632412.663577409,12138020.793729283,11643957.525253575,11150229.430177748,10656843.211969785,10163805.708167052,null,"Total Fixed Cost",16288955.968417149,{"$f":"SUM(RS18:RS22)","v":20241388.579353791},{"$f":"SUM(RT18:RT21)","v":19686249.133044139},19109415.404616825,18547226.527374543,17998609.788410064,17462589.312614419,16938244.607253224,16424724.383246435,15917418.648492087,15411261.490611214,14905401.957117492,14399846.000498667,13894599.692292247,13389669.225466475,12885060.916848958,12380781.209603867,11876836.675758647,11373234.018781302,10869980.076209178,10367081.822330393,null,"Total Fixed Cost",16614735.087785484,{"$f":"SUM(SP18:SP22)","v":20646216.350940861},{"$f":"SUM(SQ18:SQ21)","v":20079974.115705013},19491603.712709159,18918171.057922024,18358581.984178264,17811841.098866705,17277009.49939828,16753218.870911358,16235767.021461923,15719486.720423432,15203509.996259838,14687842.920508634,14172491.686138088,13657462.6099758,13142762.135185933,12628396.833795941,12114373.409273816,11600698.699156923,11087379.677733358,10574423.458776997,null,"Total Fixed Cost",16947029.789541196,{"$f":"SUM(TM18:TM22)","v":21059140.677959684},{"$f":"SUM(TN18:TN21)","v":20481573.598019123},19881435.786963347,19296534.479080476,18725753.623861838,18168077.920844045,17622549.689386252,17088283.248329591,16560482.361891169,16033876.454831908,15507580.196185039,14981599.778918814,14455941.519860854,13930611.862175321,13405617.377889657,12880964.770471865,12356660.877459295,11832712.673140068,11309127.271288032,10785911.927952543]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D26:W26))","v":3319574.2070784918},{"$f":"HLOOKUP(D4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*D5","v":2849550.2282879995},{"$f":"HLOOKUP(E4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*E5","v":2906541.2328537595},{"$f":"HLOOKUP(F4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*F5","v":2964672.0575108347},{"$f":"HLOOKUP(G4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*G5","v":3023965.4986610515},{"$f":"HLOOKUP(H4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*H5","v":3084444.8086342728},{"$f":"HLOOKUP(I4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*I5","v":3146133.7048069583},{"$f":"HLOOKUP(J4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*J5","v":3209056.3789030975},{"$f":"HLOOKUP(K4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*K5","v":3273237.5064811595},{"$f":"HLOOKUP(L4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*L5","v":3338702.2566107828},{"$f":"HLOOKUP(M4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*M5","v":3405476.3017429984},{"$f":"HLOOKUP(N4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*N5","v":3473585.8277778584},{"$f":"HLOOKUP(O4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*O5","v":3543057.544333416},{"$f":"HLOOKUP(P4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*P5","v":3613918.6952200839},{"$f":"HLOOKUP(Q4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q5","v":3686197.0691244858},{"$f":"HLOOKUP(R4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*R5","v":3759921.0105069764},{"$f":"HLOOKUP(S4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*S5","v":3835119.4307171162},{"$f":"HLOOKUP(T4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*T5","v":3911821.8193314583},{"$f":"HLOOKUP(U4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*U5","v":3990058.2557180873},{"$f":"HLOOKUP(V4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*V5","v":4069859.4208324496},{"$f":"HLOOKUP(W4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*W5","v":4151256.6092490987},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA26:AT26))","v":3385965.6912200614},{"$f":"HLOOKUP(AA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA5","v":2906541.2328537595},{"$f":"HLOOKUP(AB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB5","v":2964672.0575108347},{"$f":"HLOOKUP(AC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC5","v":3023965.4986610515},{"$f":"HLOOKUP(AD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD5","v":3084444.8086342728},{"$f":"HLOOKUP(AE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE5","v":3146133.7048069583},{"$f":"HLOOKUP(AF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF5","v":3209056.3789030975},{"$f":"HLOOKUP(AG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG5","v":3273237.5064811595},{"$f":"HLOOKUP(AH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH5","v":3338702.2566107828},{"$f":"HLOOKUP(AI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI5","v":3405476.3017429984},{"$f":"HLOOKUP(AJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ5","v":3473585.8277778584},{"$f":"HLOOKUP(AK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK5","v":3543057.544333416},{"$f":"HLOOKUP(AL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL5","v":3613918.6952200839},{"$f":"HLOOKUP(AM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM5","v":3686197.0691244858},{"$f":"HLOOKUP(AN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN5","v":3759921.0105069764},{"$f":"HLOOKUP(AO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO5","v":3835119.4307171162},{"$f":"HLOOKUP(AP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP5","v":3911821.8193314583},{"$f":"HLOOKUP(AQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ5","v":3990058.2557180873},{"$f":"HLOOKUP(AR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR5","v":4069859.4208324496},{"$f":"HLOOKUP(AS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS5","v":4151256.6092490987},{"$f":"HLOOKUP(AT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT5","v":4234281.7414340805},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX26:BQ26))","v":3453685.0050444617},{"$f":"HLOOKUP(AX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX5","v":2964672.0575108347},{"$f":"HLOOKUP(AY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY5","v":3023965.4986610515},{"$f":"HLOOKUP(AZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ5","v":3084444.8086342728},{"$f":"HLOOKUP(BA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA5","v":3146133.7048069583},{"$f":"HLOOKUP(BB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB5","v":3209056.3789030975},{"$f":"HLOOKUP(BC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC5","v":3273237.5064811595},{"$f":"HLOOKUP(BD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD5","v":3338702.2566107828},{"$f":"HLOOKUP(BE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE5","v":3405476.3017429984},{"$f":"HLOOKUP(BF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF5","v":3473585.8277778584},{"$f":"HLOOKUP(BG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG5","v":3543057.544333416},{"$f":"HLOOKUP(BH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH5","v":3613918.6952200839},{"$f":"HLOOKUP(BI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI5","v":3686197.0691244858},{"$f":"HLOOKUP(BJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ5","v":3759921.0105069764},{"$f":"HLOOKUP(BK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK5","v":3835119.4307171162},{"$f":"HLOOKUP(BL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL5","v":3911821.8193314583},{"$f":"HLOOKUP(BM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM5","v":3990058.2557180873},{"$f":"HLOOKUP(BN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN5","v":4069859.4208324496},{"$f":"HLOOKUP(BO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO5","v":4151256.6092490987},{"$f":"HLOOKUP(BP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP5","v":4234281.7414340805},{"$f":"HLOOKUP(BQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ5","v":4318967.3762627617},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU26:CN26))","v":3522758.7051453516},{"$f":"HLOOKUP(BU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU5","v":3023965.4986610515},{"$f":"HLOOKUP(BV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV5","v":3084444.8086342728},{"$f":"HLOOKUP(BW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW5","v":3146133.7048069583},{"$f":"HLOOKUP(BX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX5","v":3209056.3789030975},{"$f":"HLOOKUP(BY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY5","v":3273237.5064811595},{"$f":"HLOOKUP(BZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ5","v":3338702.2566107828},{"$f":"HLOOKUP(CA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA5","v":3405476.3017429984},{"$f":"HLOOKUP(CB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB5","v":3473585.8277778584},{"$f":"HLOOKUP(CC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC5","v":3543057.544333416},{"$f":"HLOOKUP(CD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD5","v":3613918.6952200839},{"$f":"HLOOKUP(CE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE5","v":3686197.0691244858},{"$f":"HLOOKUP(CF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF5","v":3759921.0105069764},{"$f":"HLOOKUP(CG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG5","v":3835119.4307171162},{"$f":"HLOOKUP(CH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH5","v":3911821.8193314583},{"$f":"HLOOKUP(CI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI5","v":3990058.2557180873},{"$f":"HLOOKUP(CJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ5","v":4069859.4208324496},{"$f":"HLOOKUP(CK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK5","v":4151256.6092490987},{"$f":"HLOOKUP(CL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL5","v":4234281.7414340805},{"$f":"HLOOKUP(CM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM5","v":4318967.3762627617},{"$f":"HLOOKUP(CN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN5","v":4405346.7237880174},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR26:DK26))","v":3593213.8792482591},{"$f":"HLOOKUP(CR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR5","v":3084444.8086342728},{"$f":"HLOOKUP(CS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS5","v":3146133.7048069583},{"$f":"HLOOKUP(CT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT5","v":3209056.3789030975},{"$f":"HLOOKUP(CU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU5","v":3273237.5064811595},{"$f":"HLOOKUP(CV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV5","v":3338702.2566107828},{"$f":"HLOOKUP(CW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW5","v":3405476.3017429984},{"$f":"HLOOKUP(CX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX5","v":3473585.8277778584},{"$f":"HLOOKUP(CY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY5","v":3543057.544333416},{"$f":"HLOOKUP(CZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ5","v":3613918.6952200839},{"$f":"HLOOKUP(DA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA5","v":3686197.0691244858},{"$f":"HLOOKUP(DB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB5","v":3759921.0105069764},{"$f":"HLOOKUP(DC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC5","v":3835119.4307171162},{"$f":"HLOOKUP(DD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD5","v":3911821.8193314583},{"$f":"HLOOKUP(DE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE5","v":3990058.2557180873},{"$f":"HLOOKUP(DF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF5","v":4069859.4208324496},{"$f":"HLOOKUP(DG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG5","v":4151256.6092490987},{"$f":"HLOOKUP(DH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH5","v":4234281.7414340805},{"$f":"HLOOKUP(DI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI5","v":4318967.3762627617},{"$f":"HLOOKUP(DJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ5","v":4405346.7237880174},{"$f":"HLOOKUP(DK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK5","v":4493453.6582637783},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO26:EH26))","v":3665078.1568332245},{"$f":"HLOOKUP(DO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO5","v":3146133.7048069583},{"$f":"HLOOKUP(DP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP5","v":3209056.3789030975},{"$f":"HLOOKUP(DQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ5","v":3273237.5064811595},{"$f":"HLOOKUP(DR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR5","v":3338702.2566107828},{"$f":"HLOOKUP(DS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS5","v":3405476.3017429984},{"$f":"HLOOKUP(DT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT5","v":3473585.8277778584},{"$f":"HLOOKUP(DU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU5","v":3543057.544333416},{"$f":"HLOOKUP(DV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV5","v":3613918.6952200839},{"$f":"HLOOKUP(DW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW5","v":3686197.0691244858},{"$f":"HLOOKUP(DX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX5","v":3759921.0105069764},{"$f":"HLOOKUP(DY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY5","v":3835119.4307171162},{"$f":"HLOOKUP(DZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ5","v":3911821.8193314583},{"$f":"HLOOKUP(EA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA5","v":3990058.2557180873},{"$f":"HLOOKUP(EB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB5","v":4069859.4208324496},{"$f":"HLOOKUP(EC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC5","v":4151256.6092490987},{"$f":"HLOOKUP(ED4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED5","v":4234281.7414340805},{"$f":"HLOOKUP(EE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE5","v":4318967.3762627617},{"$f":"HLOOKUP(EF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF5","v":4405346.7237880174},{"$f":"HLOOKUP(EG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG5","v":4493453.6582637783},{"$f":"HLOOKUP(EH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH5","v":4583322.7314290535},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL26:FE26))","v":3738379.7199698891},{"$f":"HLOOKUP(EL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL5","v":3209056.3789030975},{"$f":"HLOOKUP(EM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM5","v":3273237.5064811595},{"$f":"HLOOKUP(EN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN5","v":3338702.2566107828},{"$f":"HLOOKUP(EO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO5","v":3405476.3017429984},{"$f":"HLOOKUP(EP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP5","v":3473585.8277778584},{"$f":"HLOOKUP(EQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ5","v":3543057.544333416},{"$f":"HLOOKUP(ER4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER5","v":3613918.6952200839},{"$f":"HLOOKUP(ES4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES5","v":3686197.0691244858},{"$f":"HLOOKUP(ET4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET5","v":3759921.0105069764},{"$f":"HLOOKUP(EU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU5","v":3835119.4307171162},{"$f":"HLOOKUP(EV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV5","v":3911821.8193314583},{"$f":"HLOOKUP(EW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW5","v":3990058.2557180873},{"$f":"HLOOKUP(EX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX5","v":4069859.4208324496},{"$f":"HLOOKUP(EY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY5","v":4151256.6092490987},{"$f":"HLOOKUP(EZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ5","v":4234281.7414340805},{"$f":"HLOOKUP(FA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA5","v":4318967.3762627617},{"$f":"HLOOKUP(FB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB5","v":4405346.7237880174},{"$f":"HLOOKUP(FC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC5","v":4493453.6582637783},{"$f":"HLOOKUP(FD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD5","v":4583322.7314290535},{"$f":"HLOOKUP(FE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE5","v":4674989.1860576347},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI26:GB26))","v":3813147.3143692864},{"$f":"HLOOKUP(FI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI5","v":3273237.5064811595},{"$f":"HLOOKUP(FJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ5","v":3338702.2566107828},{"$f":"HLOOKUP(FK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK5","v":3405476.3017429984},{"$f":"HLOOKUP(FL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL5","v":3473585.8277778584},{"$f":"HLOOKUP(FM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM5","v":3543057.544333416},{"$f":"HLOOKUP(FN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN5","v":3613918.6952200839},{"$f":"HLOOKUP(FO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO5","v":3686197.0691244858},{"$f":"HLOOKUP(FP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP5","v":3759921.0105069764},{"$f":"HLOOKUP(FQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ5","v":3835119.4307171162},{"$f":"HLOOKUP(FR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR5","v":3911821.8193314583},{"$f":"HLOOKUP(FS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS5","v":3990058.2557180873},{"$f":"HLOOKUP(FT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT5","v":4069859.4208324496},{"$f":"HLOOKUP(FU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU5","v":4151256.6092490987},{"$f":"HLOOKUP(FV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV5","v":4234281.7414340805},{"$f":"HLOOKUP(FW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW5","v":4318967.3762627617},{"$f":"HLOOKUP(FX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX5","v":4405346.7237880174},{"$f":"HLOOKUP(FY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY5","v":4493453.6582637783},{"$f":"HLOOKUP(FZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ5","v":4583322.7314290535},{"$f":"HLOOKUP(GA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA5","v":4674989.1860576347},{"$f":"HLOOKUP(GB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB5","v":4768488.9697787873},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF26:GY26))","v":3889410.2606566721},{"$f":"HLOOKUP(GF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF5","v":3338702.2566107828},{"$f":"HLOOKUP(GG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG5","v":3405476.3017429984},{"$f":"HLOOKUP(GH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH5","v":3473585.8277778584},{"$f":"HLOOKUP(GI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI5","v":3543057.544333416},{"$f":"HLOOKUP(GJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ5","v":3613918.6952200839},{"$f":"HLOOKUP(GK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK5","v":3686197.0691244858},{"$f":"HLOOKUP(GL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL5","v":3759921.0105069764},{"$f":"HLOOKUP(GM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM5","v":3835119.4307171162},{"$f":"HLOOKUP(GN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN5","v":3911821.8193314583},{"$f":"HLOOKUP(GO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO5","v":3990058.2557180873},{"$f":"HLOOKUP(GP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP5","v":4069859.4208324496},{"$f":"HLOOKUP(GQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ5","v":4151256.6092490987},{"$f":"HLOOKUP(GR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR5","v":4234281.7414340805},{"$f":"HLOOKUP(GS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS5","v":4318967.3762627617},{"$f":"HLOOKUP(GT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT5","v":4405346.7237880174},{"$f":"HLOOKUP(GU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU5","v":4493453.6582637783},{"$f":"HLOOKUP(GV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV5","v":4583322.7314290535},{"$f":"HLOOKUP(GW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW5","v":4674989.1860576347},{"$f":"HLOOKUP(GX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX5","v":4768488.9697787873},{"$f":"HLOOKUP(GY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY5","v":4863858.749174363},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC26:HV26))","v":3967198.4658698062},{"$f":"HLOOKUP(HC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC5","v":3405476.3017429984},{"$f":"HLOOKUP(HD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD5","v":3473585.8277778584},{"$f":"HLOOKUP(HE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE5","v":3543057.544333416},{"$f":"HLOOKUP(HF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF5","v":3613918.6952200839},{"$f":"HLOOKUP(HG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG5","v":3686197.0691244858},{"$f":"HLOOKUP(HH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH5","v":3759921.0105069764},{"$f":"HLOOKUP(HI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI5","v":3835119.4307171162},{"$f":"HLOOKUP(HJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ5","v":3911821.8193314583},{"$f":"HLOOKUP(HK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK5","v":3990058.2557180873},{"$f":"HLOOKUP(HL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL5","v":4069859.4208324496},{"$f":"HLOOKUP(HM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM5","v":4151256.6092490987},{"$f":"HLOOKUP(HN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN5","v":4234281.7414340805},{"$f":"HLOOKUP(HO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO5","v":4318967.3762627617},{"$f":"HLOOKUP(HP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP5","v":4405346.7237880174},{"$f":"HLOOKUP(HQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ5","v":4493453.6582637783},{"$f":"HLOOKUP(HR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR5","v":4583322.7314290535},{"$f":"HLOOKUP(HS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HS5","v":4674989.1860576347},{"$f":"HLOOKUP(HT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HT5","v":4768488.9697787873},{"$f":"HLOOKUP(HU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HU5","v":4863858.749174363},{"$f":"HLOOKUP(HV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HV5","v":4961135.9241578504},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ26:IS26))","v":4046542.4351872029},{"$f":"HLOOKUP(HZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HZ5","v":3473585.8277778584},{"$f":"HLOOKUP(IA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IA5","v":3543057.544333416},{"$f":"HLOOKUP(IB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IB5","v":3613918.6952200839},{"$f":"HLOOKUP(IC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IC5","v":3686197.0691244858},{"$f":"HLOOKUP(ID4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ID5","v":3759921.0105069764},{"$f":"HLOOKUP(IE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IE5","v":3835119.4307171162},{"$f":"HLOOKUP(IF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IF5","v":3911821.8193314583},{"$f":"HLOOKUP(IG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IG5","v":3990058.2557180873},{"$f":"HLOOKUP(IH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IH5","v":4069859.4208324496},{"$f":"HLOOKUP(II4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*II5","v":4151256.6092490987},{"$f":"HLOOKUP(IJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IJ5","v":4234281.7414340805},{"$f":"HLOOKUP(IK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IK5","v":4318967.3762627617},{"$f":"HLOOKUP(IL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IL5","v":4405346.7237880174},{"$f":"HLOOKUP(IM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IM5","v":4493453.6582637783},{"$f":"HLOOKUP(IN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IN5","v":4583322.7314290535},{"$f":"HLOOKUP(IO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IO5","v":4674989.1860576347},{"$f":"HLOOKUP(IP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IP5","v":4768488.9697787873},{"$f":"HLOOKUP(IQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IQ5","v":4863858.749174363},{"$f":"HLOOKUP(IR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IR5","v":4961135.9241578504},{"$f":"HLOOKUP(IS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IS5","v":5060358.642641007},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW26:JP26))","v":4127473.2838909458},{"$f":"HLOOKUP(IW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IW5","v":3543057.544333416},{"$f":"HLOOKUP(IX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IX5","v":3613918.6952200839},{"$f":"HLOOKUP(IY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IY5","v":3686197.0691244858},{"$f":"HLOOKUP(IZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IZ5","v":3759921.0105069764},{"$f":"HLOOKUP(JA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JA5","v":3835119.4307171162},{"$f":"HLOOKUP(JB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JB5","v":3911821.8193314583},{"$f":"HLOOKUP(JC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JC5","v":3990058.2557180873},{"$f":"HLOOKUP(JD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JD5","v":4069859.4208324496},{"$f":"HLOOKUP(JE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JE5","v":4151256.6092490987},{"$f":"HLOOKUP(JF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JF5","v":4234281.7414340805},{"$f":"HLOOKUP(JG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JG5","v":4318967.3762627617},{"$f":"HLOOKUP(JH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JH5","v":4405346.7237880174},{"$f":"HLOOKUP(JI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JI5","v":4493453.6582637783},{"$f":"HLOOKUP(JJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JJ5","v":4583322.7314290535},{"$f":"HLOOKUP(JK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JK5","v":4674989.1860576347},{"$f":"HLOOKUP(JL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JL5","v":4768488.9697787873},{"$f":"HLOOKUP(JM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JM5","v":4863858.749174363},{"$f":"HLOOKUP(JN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JN5","v":4961135.9241578504},{"$f":"HLOOKUP(JO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JO5","v":5060358.642641007},{"$f":"HLOOKUP(JP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JP5","v":5161565.8154938268},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT26:KM26))","v":4210022.749568766},{"$f":"HLOOKUP(JT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JT5","v":3613918.6952200839},{"$f":"HLOOKUP(JU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JU5","v":3686197.0691244858},{"$f":"HLOOKUP(JV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JV5","v":3759921.0105069764},{"$f":"HLOOKUP(JW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JW5","v":3835119.4307171162},{"$f":"HLOOKUP(JX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JX5","v":3911821.8193314583},{"$f":"HLOOKUP(JY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JY5","v":3990058.2557180873},{"$f":"HLOOKUP(JZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JZ5","v":4069859.4208324496},{"$f":"HLOOKUP(KA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KA5","v":4151256.6092490987},{"$f":"HLOOKUP(KB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KB5","v":4234281.7414340805},{"$f":"HLOOKUP(KC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KC5","v":4318967.3762627617},{"$f":"HLOOKUP(KD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KD5","v":4405346.7237880174},{"$f":"HLOOKUP(KE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KE5","v":4493453.6582637783},{"$f":"HLOOKUP(KF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KF5","v":4583322.7314290535},{"$f":"HLOOKUP(KG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KG5","v":4674989.1860576347},{"$f":"HLOOKUP(KH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KH5","v":4768488.9697787873},{"$f":"HLOOKUP(KI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KI5","v":4863858.749174363},{"$f":"HLOOKUP(KJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KJ5","v":4961135.9241578504},{"$f":"HLOOKUP(KK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KK5","v":5060358.642641007},{"$f":"HLOOKUP(KL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KL5","v":5161565.8154938268},{"$f":"HLOOKUP(KM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KM5","v":5264797.1318037044},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ26:LJ26))","v":4294223.2045601401},{"$f":"HLOOKUP(KQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KQ5","v":3686197.0691244858},{"$f":"HLOOKUP(KR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KR5","v":3759921.0105069764},{"$f":"HLOOKUP(KS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KS5","v":3835119.4307171162},{"$f":"HLOOKUP(KT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KT5","v":3911821.8193314583},{"$f":"HLOOKUP(KU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KU5","v":3990058.2557180873},{"$f":"HLOOKUP(KV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KV5","v":4069859.4208324496},{"$f":"HLOOKUP(KW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KW5","v":4151256.6092490987},{"$f":"HLOOKUP(KX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KX5","v":4234281.7414340805},{"$f":"HLOOKUP(KY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KY5","v":4318967.3762627617},{"$f":"HLOOKUP(KZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KZ5","v":4405346.7237880174},{"$f":"HLOOKUP(LA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LA5","v":4493453.6582637783},{"$f":"HLOOKUP(LB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LB5","v":4583322.7314290535},{"$f":"HLOOKUP(LC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LC5","v":4674989.1860576347},{"$f":"HLOOKUP(LD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LD5","v":4768488.9697787873},{"$f":"HLOOKUP(LE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LE5","v":4863858.749174363},{"$f":"HLOOKUP(LF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LF5","v":4961135.9241578504},{"$f":"HLOOKUP(LG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LG5","v":5060358.642641007},{"$f":"HLOOKUP(LH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LH5","v":5161565.8154938268},{"$f":"HLOOKUP(LI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LI5","v":5264797.1318037044},{"$f":"HLOOKUP(LJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LJ5","v":5370093.074439778},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN26:MG26))","v":4380107.6686513443},{"$f":"HLOOKUP(LN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LN5","v":3759921.0105069764},{"$f":"HLOOKUP(LO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LO5","v":3835119.4307171162},{"$f":"HLOOKUP(LP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LP5","v":3911821.8193314583},{"$f":"HLOOKUP(LQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LQ5","v":3990058.2557180873},{"$f":"HLOOKUP(LR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LR5","v":4069859.4208324496},{"$f":"HLOOKUP(LS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LS5","v":4151256.6092490987},{"$f":"HLOOKUP(LT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LT5","v":4234281.7414340805},{"$f":"HLOOKUP(LU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LU5","v":4318967.3762627617},{"$f":"HLOOKUP(LV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LV5","v":4405346.7237880174},{"$f":"HLOOKUP(LW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LW5","v":4493453.6582637783},{"$f":"HLOOKUP(LX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LX5","v":4583322.7314290535},{"$f":"HLOOKUP(LY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LY5","v":4674989.1860576347},{"$f":"HLOOKUP(LZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LZ5","v":4768488.9697787873},{"$f":"HLOOKUP(MA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MA5","v":4863858.749174363},{"$f":"HLOOKUP(MB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MB5","v":4961135.9241578504},{"$f":"HLOOKUP(MC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MC5","v":5060358.642641007},{"$f":"HLOOKUP(MD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MD5","v":5161565.8154938268},{"$f":"HLOOKUP(ME4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ME5","v":5264797.1318037044},{"$f":"HLOOKUP(MF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MF5","v":5370093.074439778},{"$f":"HLOOKUP(MG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MG5","v":5477494.9359285738},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK26:ND26))","v":4467709.8220243705},{"$f":"HLOOKUP(MK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MK5","v":3835119.4307171162},{"$f":"HLOOKUP(ML4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ML5","v":3911821.8193314583},{"$f":"HLOOKUP(MM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MM5","v":3990058.2557180873},{"$f":"HLOOKUP(MN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MN5","v":4069859.4208324496},{"$f":"HLOOKUP(MO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MO5","v":4151256.6092490987},{"$f":"HLOOKUP(MP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MP5","v":4234281.7414340805},{"$f":"HLOOKUP(MQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MQ5","v":4318967.3762627617},{"$f":"HLOOKUP(MR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MR5","v":4405346.7237880174},{"$f":"HLOOKUP(MS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MS5","v":4493453.6582637783},{"$f":"HLOOKUP(MT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MT5","v":4583322.7314290535},{"$f":"HLOOKUP(MU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MU5","v":4674989.1860576347},{"$f":"HLOOKUP(MV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MV5","v":4768488.9697787873},{"$f":"HLOOKUP(MW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MW5","v":4863858.749174363},{"$f":"HLOOKUP(MX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MX5","v":4961135.9241578504},{"$f":"HLOOKUP(MY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MY5","v":5060358.642641007},{"$f":"HLOOKUP(MZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MZ5","v":5161565.8154938268},{"$f":"HLOOKUP(NA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NA5","v":5264797.1318037044},{"$f":"HLOOKUP(NB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NB5","v":5370093.074439778},{"$f":"HLOOKUP(NC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NC5","v":5477494.9359285738},{"$f":"HLOOKUP(ND4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ND5","v":5587044.8346471451},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH26:OA26))","v":4557064.0184648577},{"$f":"HLOOKUP(NH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NH5","v":3911821.8193314583},{"$f":"HLOOKUP(NI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NI5","v":3990058.2557180873},{"$f":"HLOOKUP(NJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NJ5","v":4069859.4208324496},{"$f":"HLOOKUP(NK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NK5","v":4151256.6092490987},{"$f":"HLOOKUP(NL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NL5","v":4234281.7414340805},{"$f":"HLOOKUP(NM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NM5","v":4318967.3762627617},{"$f":"HLOOKUP(NN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NN5","v":4405346.7237880174},{"$f":"HLOOKUP(NO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NO5","v":4493453.6582637783},{"$f":"HLOOKUP(NP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NP5","v":4583322.7314290535},{"$f":"HLOOKUP(NQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NQ5","v":4674989.1860576347},{"$f":"HLOOKUP(NR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NR5","v":4768488.9697787873},{"$f":"HLOOKUP(NS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NS5","v":4863858.749174363},{"$f":"HLOOKUP(NT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NT5","v":4961135.9241578504},{"$f":"HLOOKUP(NU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NU5","v":5060358.642641007},{"$f":"HLOOKUP(NV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NV5","v":5161565.8154938268},{"$f":"HLOOKUP(NW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NW5","v":5264797.1318037044},{"$f":"HLOOKUP(NX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NX5","v":5370093.074439778},{"$f":"HLOOKUP(NY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NY5","v":5477494.9359285738},{"$f":"HLOOKUP(NZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NZ5","v":5587044.8346471451},{"$f":"HLOOKUP(OA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OA5","v":5698785.7313400889},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE26:OX26))","v":4648205.2988341553},{"$f":"HLOOKUP(OE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OE5","v":3990058.2557180873},{"$f":"HLOOKUP(OF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OF5","v":4069859.4208324496},{"$f":"HLOOKUP(OG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OG5","v":4151256.6092490987},{"$f":"HLOOKUP(OH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OH5","v":4234281.7414340805},{"$f":"HLOOKUP(OI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OI5","v":4318967.3762627617},{"$f":"HLOOKUP(OJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OJ5","v":4405346.7237880174},{"$f":"HLOOKUP(OK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OK5","v":4493453.6582637783},{"$f":"HLOOKUP(OL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OL5","v":4583322.7314290535},{"$f":"HLOOKUP(OM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OM5","v":4674989.1860576347},{"$f":"HLOOKUP(ON4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ON5","v":4768488.9697787873},{"$f":"HLOOKUP(OO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OO5","v":4863858.749174363},{"$f":"HLOOKUP(OP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OP5","v":4961135.9241578504},{"$f":"HLOOKUP(OQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OQ5","v":5060358.642641007},{"$f":"HLOOKUP(OR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OR5","v":5161565.8154938268},{"$f":"HLOOKUP(OS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OS5","v":5264797.1318037044},{"$f":"HLOOKUP(OT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OT5","v":5370093.074439778},{"$f":"HLOOKUP(OU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OU5","v":5477494.9359285738},{"$f":"HLOOKUP(OV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OV5","v":5587044.8346471451},{"$f":"HLOOKUP(OW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OW5","v":5698785.7313400889},{"$f":"HLOOKUP(OX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OX5","v":5812761.4459668901},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB26:PU26))","v":4741169.4048108375},{"$f":"HLOOKUP(PB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PB5","v":4069859.4208324496},{"$f":"HLOOKUP(PC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PC5","v":4151256.6092490987},{"$f":"HLOOKUP(PD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PD5","v":4234281.7414340805},{"$f":"HLOOKUP(PE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PE5","v":4318967.3762627617},{"$f":"HLOOKUP(PF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PF5","v":4405346.7237880174},{"$f":"HLOOKUP(PG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PG5","v":4493453.6582637783},{"$f":"HLOOKUP(PH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PH5","v":4583322.7314290535},{"$f":"HLOOKUP(PI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PI5","v":4674989.1860576347},{"$f":"HLOOKUP(PJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PJ5","v":4768488.9697787873},{"$f":"HLOOKUP(PK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PK5","v":4863858.749174363},{"$f":"HLOOKUP(PL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PL5","v":4961135.9241578504},{"$f":"HLOOKUP(PM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PM5","v":5060358.642641007},{"$f":"HLOOKUP(PN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PN5","v":5161565.8154938268},{"$f":"HLOOKUP(PO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PO5","v":5264797.1318037044},{"$f":"HLOOKUP(PP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PP5","v":5370093.074439778},{"$f":"HLOOKUP(PQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PQ5","v":5477494.9359285738},{"$f":"HLOOKUP(PR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PR5","v":5587044.8346471451},{"$f":"HLOOKUP(PS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PS5","v":5698785.7313400889},{"$f":"HLOOKUP(PT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PT5","v":5812761.4459668901},{"$f":"HLOOKUP(PU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PU5","v":5929016.6748862276},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY26:QR26))","v":4835992.7929070564},{"$f":"HLOOKUP(PY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PY5","v":4151256.6092490987},{"$f":"HLOOKUP(PZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PZ5","v":4234281.7414340805},{"$f":"HLOOKUP(QA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QA5","v":4318967.3762627617},{"$f":"HLOOKUP(QB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QB5","v":4405346.7237880174},{"$f":"HLOOKUP(QC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QC5","v":4493453.6582637783},{"$f":"HLOOKUP(QD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QD5","v":4583322.7314290535},{"$f":"HLOOKUP(QE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QE5","v":4674989.1860576347},{"$f":"HLOOKUP(QF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QF5","v":4768488.9697787873},{"$f":"HLOOKUP(QG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QG5","v":4863858.749174363},{"$f":"HLOOKUP(QH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QH5","v":4961135.9241578504},{"$f":"HLOOKUP(QI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QI5","v":5060358.642641007},{"$f":"HLOOKUP(QJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QJ5","v":5161565.8154938268},{"$f":"HLOOKUP(QK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QK5","v":5264797.1318037044},{"$f":"HLOOKUP(QL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QL5","v":5370093.074439778},{"$f":"HLOOKUP(QM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QM5","v":5477494.9359285738},{"$f":"HLOOKUP(QN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QN5","v":5587044.8346471451},{"$f":"HLOOKUP(QO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QO5","v":5698785.7313400889},{"$f":"HLOOKUP(QP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QP5","v":5812761.4459668901},{"$f":"HLOOKUP(QQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QQ5","v":5929016.6748862276},{"$f":"HLOOKUP(QR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QR5","v":6047597.0083839521},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV26:RO26))","v":4932712.648765197},{"$f":"HLOOKUP(QV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QV5","v":4234281.7414340805},{"$f":"HLOOKUP(QW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QW5","v":4318967.3762627617},{"$f":"HLOOKUP(QX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QX5","v":4405346.7237880174},{"$f":"HLOOKUP(QY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QY5","v":4493453.6582637783},{"$f":"HLOOKUP(QZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QZ5","v":4583322.7314290535},{"$f":"HLOOKUP(RA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RA5","v":4674989.1860576347},{"$f":"HLOOKUP(RB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RB5","v":4768488.9697787873},{"$f":"HLOOKUP(RC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RC5","v":4863858.749174363},{"$f":"HLOOKUP(RD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RD5","v":4961135.9241578504},{"$f":"HLOOKUP(RE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RE5","v":5060358.642641007},{"$f":"HLOOKUP(RF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RF5","v":5161565.8154938268},{"$f":"HLOOKUP(RG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RG5","v":5264797.1318037044},{"$f":"HLOOKUP(RH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RH5","v":5370093.074439778},{"$f":"HLOOKUP(RI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RI5","v":5477494.9359285738},{"$f":"HLOOKUP(RJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RJ5","v":5587044.8346471451},{"$f":"HLOOKUP(RK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RK5","v":5698785.7313400889},{"$f":"HLOOKUP(RL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RL5","v":5812761.4459668901},{"$f":"HLOOKUP(RM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RM5","v":5929016.6748862276},{"$f":"HLOOKUP(RN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RN5","v":6047597.0083839521},{"$f":"HLOOKUP(RO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RO5","v":6168548.9485516325},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS26:SL26))","v":5031366.9017405016},{"$f":"HLOOKUP(RS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RS5","v":4318967.3762627617},{"$f":"HLOOKUP(RT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RT5","v":4405346.7237880174},{"$f":"HLOOKUP(RU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RU5","v":4493453.6582637783},{"$f":"HLOOKUP(RV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RV5","v":4583322.7314290535},{"$f":"HLOOKUP(RW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RW5","v":4674989.1860576347},{"$f":"HLOOKUP(RX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RX5","v":4768488.9697787873},{"$f":"HLOOKUP(RY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RY5","v":4863858.749174363},{"$f":"HLOOKUP(RZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RZ5","v":4961135.9241578504},{"$f":"HLOOKUP(SA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SA5","v":5060358.642641007},{"$f":"HLOOKUP(SB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SB5","v":5161565.8154938268},{"$f":"HLOOKUP(SC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SC5","v":5264797.1318037044},{"$f":"HLOOKUP(SD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SD5","v":5370093.074439778},{"$f":"HLOOKUP(SE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SE5","v":5477494.9359285738},{"$f":"HLOOKUP(SF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SF5","v":5587044.8346471451},{"$f":"HLOOKUP(SG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SG5","v":5698785.7313400889},{"$f":"HLOOKUP(SH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SH5","v":5812761.4459668901},{"$f":"HLOOKUP(SI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SI5","v":5929016.6748862276},{"$f":"HLOOKUP(SJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SJ5","v":6047597.0083839521},{"$f":"HLOOKUP(SK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SK5","v":6168548.9485516325},{"$f":"HLOOKUP(SL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SL5","v":6291919.9275226649},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP26:TI26))","v":5131994.2397753112},{"$f":"HLOOKUP(SP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SP5","v":4405346.7237880174},{"$f":"HLOOKUP(SQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SQ5","v":4493453.6582637783},{"$f":"HLOOKUP(SR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SR5","v":4583322.7314290535},{"$f":"HLOOKUP(SS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SS5","v":4674989.1860576347},{"$f":"HLOOKUP(ST4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ST5","v":4768488.9697787873},{"$f":"HLOOKUP(SU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SU5","v":4863858.749174363},{"$f":"HLOOKUP(SV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SV5","v":4961135.9241578504},{"$f":"HLOOKUP(SW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SW5","v":5060358.642641007},{"$f":"HLOOKUP(SX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SX5","v":5161565.8154938268},{"$f":"HLOOKUP(SY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SY5","v":5264797.1318037044},{"$f":"HLOOKUP(SZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SZ5","v":5370093.074439778},{"$f":"HLOOKUP(TA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TA5","v":5477494.9359285738},{"$f":"HLOOKUP(TB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TB5","v":5587044.8346471451},{"$f":"HLOOKUP(TC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TC5","v":5698785.7313400889},{"$f":"HLOOKUP(TD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TD5","v":5812761.4459668901},{"$f":"HLOOKUP(TE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TE5","v":5929016.6748862276},{"$f":"HLOOKUP(TF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TF5","v":6047597.0083839521},{"$f":"HLOOKUP(TG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TG5","v":6168548.9485516325},{"$f":"HLOOKUP(TH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TH5","v":6291919.9275226649},{"$f":"HLOOKUP(TI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TI5","v":6417758.3260731185},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM26:UF26))","v":5234634.1245708168},{"$f":"HLOOKUP(TM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TM5","v":4493453.6582637783},{"$f":"HLOOKUP(TN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TN5","v":4583322.7314290535},{"$f":"HLOOKUP(TO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TO5","v":4674989.1860576347},{"$f":"HLOOKUP(TP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TP5","v":4768488.9697787873},{"$f":"HLOOKUP(TQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TQ5","v":4863858.749174363},{"$f":"HLOOKUP(TR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TR5","v":4961135.9241578504},{"$f":"HLOOKUP(TS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TS5","v":5060358.642641007},{"$f":"HLOOKUP(TT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TT5","v":5161565.8154938268},{"$f":"HLOOKUP(TU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TU5","v":5264797.1318037044},{"$f":"HLOOKUP(TV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TV5","v":5370093.074439778},{"$f":"HLOOKUP(TW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TW5","v":5477494.9359285738},{"$f":"HLOOKUP(TX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TX5","v":5587044.8346471451},{"$f":"HLOOKUP(TY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TY5","v":5698785.7313400889},{"$f":"HLOOKUP(TZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TZ5","v":5812761.4459668901},{"$f":"HLOOKUP(UA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*UA5","v":5929016.6748862276},{"$f":"HLOOKUP(UB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*UB5","v":6047597.0083839521},{"$f":"HLOOKUP(UC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*UC5","v":6168548.9485516325},{"$f":"HLOOKUP(UD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*UD5","v":6291919.9275226649},{"$f":"HLOOKUP(UE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*UE5","v":6417758.3260731185},{"$f":"HLOOKUP(UF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*UF5","v":6546113.4925945811}]
[null,"Fuel Cost",25655082.68158197,{"$f":"HLOOKUP(D4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D6","v":15423450.442591267},{"$f":"HLOOKUP(E4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E6","v":14826735.068016151},{"$f":"HLOOKUP(F4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F6","v":15271397.155049305},{"$f":"HLOOKUP(G4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G6","v":18242712.904488452},{"$f":"HLOOKUP(H4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H6","v":21351116.506570432},{"$f":"HLOOKUP(I4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I6","v":23113617.170721248},{"$f":"HLOOKUP(J4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J6","v":24651956.494849127},{"$f":"HLOOKUP(K4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K6","v":26043110.431120504},{"$f":"HLOOKUP(L4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L6","v":27280008.624963541},{"$f":"HLOOKUP(M4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M6","v":28612927.474604078},{"$f":"HLOOKUP(N4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N6","v":29545064.170581371},{"$f":"HLOOKUP(O4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O6","v":31540517.990774397},{"$f":"HLOOKUP(P4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P6","v":33153253.921522614},{"$f":"HLOOKUP(Q4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q6","v":34041832.762066402},{"$f":"HLOOKUP(R4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R6","v":35356759.569905147},{"$f":"HLOOKUP(S4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S6","v":36663305.529800452},{"$f":"HLOOKUP(T4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T6","v":37896059.188762292},{"$f":"HLOOKUP(U4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U6","v":39698819.180585086},{"$f":"HLOOKUP(V4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V6","v":41088215.336583592},{"$f":"HLOOKUP(W4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W6","v":41867257.216701761},null,"Fuel Cost",27033282.838585053,{"$f":"HLOOKUP(AA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA6","v":14826735.068016151},{"$f":"HLOOKUP(AB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB6","v":15271397.155049305},{"$f":"HLOOKUP(AC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC6","v":18242712.904488452},{"$f":"HLOOKUP(AD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD6","v":21351116.506570432},{"$f":"HLOOKUP(AE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE6","v":23113617.170721248},{"$f":"HLOOKUP(AF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF6","v":24651956.494849127},{"$f":"HLOOKUP(AG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG6","v":26043110.431120504},{"$f":"HLOOKUP(AH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH6","v":27280008.624963541},{"$f":"HLOOKUP(AI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI6","v":28612927.474604078},{"$f":"HLOOKUP(AJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ6","v":29545064.170581371},{"$f":"HLOOKUP(AK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK6","v":31540517.990774397},{"$f":"HLOOKUP(AL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL6","v":33153253.921522614},{"$f":"HLOOKUP(AM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM6","v":34041832.762066402},{"$f":"HLOOKUP(AN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN6","v":35356759.569905147},{"$f":"HLOOKUP(AO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO6","v":36663305.529800452},{"$f":"HLOOKUP(AP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP6","v":37896059.188762292},{"$f":"HLOOKUP(AQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ6","v":39698819.180585086},{"$f":"HLOOKUP(AR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR6","v":41088215.336583592},{"$f":"HLOOKUP(AS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS6","v":41867257.216701761},{"$f":"HLOOKUP(AT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT6","v":42907126.46476353},null,"Fuel Cost",28607617.135878533,{"$f":"HLOOKUP(AX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX6","v":15271397.155049305},{"$f":"HLOOKUP(AY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY6","v":18242712.904488452},{"$f":"HLOOKUP(AZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ6","v":21351116.506570432},{"$f":"HLOOKUP(BA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA6","v":23113617.170721248},{"$f":"HLOOKUP(BB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB6","v":24651956.494849127},{"$f":"HLOOKUP(BC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC6","v":26043110.431120504},{"$f":"HLOOKUP(BD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD6","v":27280008.624963541},{"$f":"HLOOKUP(BE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE6","v":28612927.474604078},{"$f":"HLOOKUP(BF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF6","v":29545064.170581371},{"$f":"HLOOKUP(BG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG6","v":31540517.990774397},{"$f":"HLOOKUP(BH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH6","v":33153253.921522614},{"$f":"HLOOKUP(BI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI6","v":34041832.762066402},{"$f":"HLOOKUP(BJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ6","v":35356759.569905147},{"$f":"HLOOKUP(BK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK6","v":36663305.529800452},{"$f":"HLOOKUP(BL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL6","v":37896059.188762292},{"$f":"HLOOKUP(BM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM6","v":39698819.180585086},{"$f":"HLOOKUP(BN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN6","v":41088215.336583592},{"$f":"HLOOKUP(BO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO6","v":41867257.216701761},{"$f":"HLOOKUP(BP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP6","v":42907126.46476353},{"$f":"HLOOKUP(BQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ6","v":44842407.483473107},null,"Fuel Cost",30294502.687682696,{"$f":"HLOOKUP(BU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU6","v":18242712.904488452},{"$f":"HLOOKUP(BV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV6","v":21351116.506570432},{"$f":"HLOOKUP(BW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW6","v":23113617.170721248},{"$f":"HLOOKUP(BX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX6","v":24651956.494849127},{"$f":"HLOOKUP(BY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY6","v":26043110.431120504},{"$f":"HLOOKUP(BZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ6","v":27280008.624963541},{"$f":"HLOOKUP(CA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA6","v":28612927.474604078},{"$f":"HLOOKUP(CB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB6","v":29545064.170581371},{"$f":"HLOOKUP(CC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC6","v":31540517.990774397},{"$f":"HLOOKUP(CD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD6","v":33153253.921522614},{"$f":"HLOOKUP(CE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE6","v":34041832.762066402},{"$f":"HLOOKUP(CF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF6","v":35356759.569905147},{"$f":"HLOOKUP(CG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG6","v":36663305.529800452},{"$f":"HLOOKUP(CH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH6","v":37896059.188762292},{"$f":"HLOOKUP(CI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI6","v":39698819.180585086},{"$f":"HLOOKUP(CJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ6","v":41088215.336583592},{"$f":"HLOOKUP(CK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK6","v":41867257.216701761},{"$f":"HLOOKUP(CL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL6","v":42907126.46476353},{"$f":"HLOOKUP(CM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM6","v":44842407.483473107},{"$f":"HLOOKUP(CN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN6","v":46749700.989932336},null,"Fuel Cost",31859049.522229951,{"$f":"HLOOKUP(CR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR6","v":21351116.506570432},{"$f":"HLOOKUP(CS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS6","v":23113617.170721248},{"$f":"HLOOKUP(CT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT6","v":24651956.494849127},{"$f":"HLOOKUP(CU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU6","v":26043110.431120504},{"$f":"HLOOKUP(CV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV6","v":27280008.624963541},{"$f":"HLOOKUP(CW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW6","v":28612927.474604078},{"$f":"HLOOKUP(CX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX6","v":29545064.170581371},{"$f":"HLOOKUP(CY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY6","v":31540517.990774397},{"$f":"HLOOKUP(CZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ6","v":33153253.921522614},{"$f":"HLOOKUP(DA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA6","v":34041832.762066402},{"$f":"HLOOKUP(DB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB6","v":35356759.569905147},{"$f":"HLOOKUP(DC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC6","v":36663305.529800452},{"$f":"HLOOKUP(DD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD6","v":37896059.188762292},{"$f":"HLOOKUP(DE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE6","v":39698819.180585086},{"$f":"HLOOKUP(DF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF6","v":41088215.336583592},{"$f":"HLOOKUP(DG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG6","v":41867257.216701761},{"$f":"HLOOKUP(DH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH6","v":42907126.46476353},{"$f":"HLOOKUP(DI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI6","v":44842407.483473107},{"$f":"HLOOKUP(DJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ6","v":46749700.989932336},{"$f":"HLOOKUP(DK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK6","v":48281450.600218788},null,"Fuel Cost",33241815.759145103,{"$f":"HLOOKUP(DO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DO6","v":23113617.170721248},{"$f":"HLOOKUP(DP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DP6","v":24651956.494849127},{"$f":"HLOOKUP(DQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DQ6","v":26043110.431120504},{"$f":"HLOOKUP(DR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DR6","v":27280008.624963541},{"$f":"HLOOKUP(DS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DS6","v":28612927.474604078},{"$f":"HLOOKUP(DT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DT6","v":29545064.170581371},{"$f":"HLOOKUP(DU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DU6","v":31540517.990774397},{"$f":"HLOOKUP(DV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DV6","v":33153253.921522614},{"$f":"HLOOKUP(DW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DW6","v":34041832.762066402},{"$f":"HLOOKUP(DX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DX6","v":35356759.569905147},{"$f":"HLOOKUP(DY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DY6","v":36663305.529800452},{"$f":"HLOOKUP(DZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DZ6","v":37896059.188762292},{"$f":"HLOOKUP(EA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EA6","v":39698819.180585086},{"$f":"HLOOKUP(EB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EB6","v":41088215.336583592},{"$f":"HLOOKUP(EC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EC6","v":41867257.216701761},{"$f":"HLOOKUP(ED4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ED6","v":42907126.46476353},{"$f":"HLOOKUP(EE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EE6","v":44842407.483473107},{"$f":"HLOOKUP(EF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EF6","v":46749700.989932336},{"$f":"HLOOKUP(EG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EG6","v":48281450.600218788},{"$f":"HLOOKUP(EH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EH6","v":48281450.600218788},null,"Fuel Cost",34554718.86249119,{"$f":"HLOOKUP(EL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EL6","v":24651956.494849127},{"$f":"HLOOKUP(EM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EM6","v":26043110.431120504},{"$f":"HLOOKUP(EN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EN6","v":27280008.624963541},{"$f":"HLOOKUP(EO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EO6","v":28612927.474604078},{"$f":"HLOOKUP(EP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EP6","v":29545064.170581371},{"$f":"HLOOKUP(EQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EQ6","v":31540517.990774397},{"$f":"HLOOKUP(ER4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ER6","v":33153253.921522614},{"$f":"HLOOKUP(ES4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ES6","v":34041832.762066402},{"$f":"HLOOKUP(ET4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ET6","v":35356759.569905147},{"$f":"HLOOKUP(EU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EU6","v":36663305.529800452},{"$f":"HLOOKUP(EV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EV6","v":37896059.188762292},{"$f":"HLOOKUP(EW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EW6","v":39698819.180585086},{"$f":"HLOOKUP(EX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EX6","v":41088215.336583592},{"$f":"HLOOKUP(EY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EY6","v":41867257.216701761},{"$f":"HLOOKUP(EZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EZ6","v":42907126.46476353},{"$f":"HLOOKUP(FA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FA6","v":44842407.483473107},{"$f":"HLOOKUP(FB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FB6","v":46749700.989932336},{"$f":"HLOOKUP(FC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FC6","v":48281450.600218788},{"$f":"HLOOKUP(FD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FD6","v":48281450.600218788},{"$f":"HLOOKUP(FE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FE6","v":48281450.600218788},null,"Fuel Cost",35813746.429551251,{"$f":"HLOOKUP(FI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FI6","v":26043110.431120504},{"$f":"HLOOKUP(FJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FJ6","v":27280008.624963541},{"$f":"HLOOKUP(FK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FK6","v":28612927.474604078},{"$f":"HLOOKUP(FL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FL6","v":29545064.170581371},{"$f":"HLOOKUP(FM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FM6","v":31540517.990774397},{"$f":"HLOOKUP(FN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FN6","v":33153253.921522614},{"$f":"HLOOKUP(FO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FO6","v":34041832.762066402},{"$f":"HLOOKUP(FP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FP6","v":35356759.569905147},{"$f":"HLOOKUP(FQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FQ6","v":36663305.529800452},{"$f":"HLOOKUP(FR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FR6","v":37896059.188762292},{"$f":"HLOOKUP(FS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FS6","v":39698819.180585086},{"$f":"HLOOKUP(FT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FT6","v":41088215.336583592},{"$f":"HLOOKUP(FU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FU6","v":41867257.216701761},{"$f":"HLOOKUP(FV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FV6","v":42907126.46476353},{"$f":"HLOOKUP(FW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FW6","v":44842407.483473107},{"$f":"HLOOKUP(FX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FX6","v":46749700.989932336},{"$f":"HLOOKUP(FY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FY6","v":48281450.600218788},{"$f":"HLOOKUP(FZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FZ6","v":48281450.600218788},{"$f":"HLOOKUP(GA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GA6","v":48281450.600218788},{"$f":"HLOOKUP(GB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GB6","v":48281450.600218788},null,"Fuel Cost",37028859.785712436,{"$f":"HLOOKUP(GF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GF6","v":27280008.624963541},{"$f":"HLOOKUP(GG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GG6","v":28612927.474604078},{"$f":"HLOOKUP(GH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GH6","v":29545064.170581371},{"$f":"HLOOKUP(GI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GI6","v":31540517.990774397},{"$f":"HLOOKUP(GJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GJ6","v":33153253.921522614},{"$f":"HLOOKUP(GK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GK6","v":34041832.762066402},{"$f":"HLOOKUP(GL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GL6","v":35356759.569905147},{"$f":"HLOOKUP(GM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GM6","v":36663305.529800452},{"$f":"HLOOKUP(GN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GN6","v":37896059.188762292},{"$f":"HLOOKUP(GO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GO6","v":39698819.180585086},{"$f":"HLOOKUP(GP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GP6","v":41088215.336583592},{"$f":"HLOOKUP(GQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GQ6","v":41867257.216701761},{"$f":"HLOOKUP(GR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GR6","v":42907126.46476353},{"$f":"HLOOKUP(GS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GS6","v":44842407.483473107},{"$f":"HLOOKUP(GT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GT6","v":46749700.989932336},{"$f":"HLOOKUP(GU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GU6","v":48281450.600218788},{"$f":"HLOOKUP(GV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GV6","v":48281450.600218788},{"$f":"HLOOKUP(GW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GW6","v":48281450.600218788},{"$f":"HLOOKUP(GX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GX6","v":48281450.600218788},{"$f":"HLOOKUP(GY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GY6","v":48281450.600218788},null,"Fuel Cost",38211339.575563408,{"$f":"HLOOKUP(HC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HC6","v":28612927.474604078},{"$f":"HLOOKUP(HD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HD6","v":29545064.170581371},{"$f":"HLOOKUP(HE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HE6","v":31540517.990774397},{"$f":"HLOOKUP(HF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HF6","v":33153253.921522614},{"$f":"HLOOKUP(HG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HG6","v":34041832.762066402},{"$f":"HLOOKUP(HH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HH6","v":35356759.569905147},{"$f":"HLOOKUP(HI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HI6","v":36663305.529800452},{"$f":"HLOOKUP(HJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HJ6","v":37896059.188762292},{"$f":"HLOOKUP(HK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HK6","v":39698819.180585086},{"$f":"HLOOKUP(HL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HL6","v":41088215.336583592},{"$f":"HLOOKUP(HM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HM6","v":41867257.216701761},{"$f":"HLOOKUP(HN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HN6","v":42907126.46476353},{"$f":"HLOOKUP(HO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HO6","v":44842407.483473107},{"$f":"HLOOKUP(HP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HP6","v":46749700.989932336},{"$f":"HLOOKUP(HQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HQ6","v":48281450.600218788},{"$f":"HLOOKUP(HR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HR6","v":48281450.600218788},{"$f":"HLOOKUP(HS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HS6","v":48281450.600218788},{"$f":"HLOOKUP(HT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HT6","v":48281450.600218788},{"$f":"HLOOKUP(HU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HU6","v":48281450.600218788},{"$f":"HLOOKUP(HV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HV6","v":48281450.600218788},null,"Fuel Cost",39350145.923710041,{"$f":"HLOOKUP(HZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HZ6","v":29545064.170581371},{"$f":"HLOOKUP(IA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IA6","v":31540517.990774397},{"$f":"HLOOKUP(IB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IB6","v":33153253.921522614},{"$f":"HLOOKUP(IC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IC6","v":34041832.762066402},{"$f":"HLOOKUP(ID4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ID6","v":35356759.569905147},{"$f":"HLOOKUP(IE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IE6","v":36663305.529800452},{"$f":"HLOOKUP(IF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IF6","v":37896059.188762292},{"$f":"HLOOKUP(IG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IG6","v":39698819.180585086},{"$f":"HLOOKUP(IH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IH6","v":41088215.336583592},{"$f":"HLOOKUP(II4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*II6","v":41867257.216701761},{"$f":"HLOOKUP(IJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IJ6","v":42907126.46476353},{"$f":"HLOOKUP(IK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IK6","v":44842407.483473107},{"$f":"HLOOKUP(IL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IL6","v":46749700.989932336},{"$f":"HLOOKUP(IM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IM6","v":48281450.600218788},{"$f":"HLOOKUP(IN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IN6","v":48281450.600218788},{"$f":"HLOOKUP(IO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IO6","v":48281450.600218788},{"$f":"HLOOKUP(IP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IP6","v":48281450.600218788},{"$f":"HLOOKUP(IQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IQ6","v":48281450.600218788},{"$f":"HLOOKUP(IR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IR6","v":48281450.600218788},{"$f":"HLOOKUP(IS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IS6","v":48281450.600218788},null,"Fuel Cost",40479306.168071911,{"$f":"HLOOKUP(IW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IW6","v":31540517.990774397},{"$f":"HLOOKUP(IX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IX6","v":33153253.921522614},{"$f":"HLOOKUP(IY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IY6","v":34041832.762066402},{"$f":"HLOOKUP(IZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IZ6","v":35356759.569905147},{"$f":"HLOOKUP(JA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JA6","v":36663305.529800452},{"$f":"HLOOKUP(JB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JB6","v":37896059.188762292},{"$f":"HLOOKUP(JC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JC6","v":39698819.180585086},{"$f":"HLOOKUP(JD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JD6","v":41088215.336583592},{"$f":"HLOOKUP(JE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JE6","v":41867257.216701761},{"$f":"HLOOKUP(JF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JF6","v":42907126.46476353},{"$f":"HLOOKUP(JG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JG6","v":44842407.483473107},{"$f":"HLOOKUP(JH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JH6","v":46749700.989932336},{"$f":"HLOOKUP(JI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JI6","v":48281450.600218788},{"$f":"HLOOKUP(JJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JJ6","v":48281450.600218788},{"$f":"HLOOKUP(JK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JK6","v":48281450.600218788},{"$f":"HLOOKUP(JL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JL6","v":48281450.600218788},{"$f":"HLOOKUP(JM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JM6","v":48281450.600218788},{"$f":"HLOOKUP(JN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JN6","v":48281450.600218788},{"$f":"HLOOKUP(JO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JO6","v":48281450.600218788},{"$f":"HLOOKUP(JP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JP6","v":48281450.600218788},null,"Fuel Cost",41500132.615212865,{"$f":"HLOOKUP(JT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JT6","v":33153253.921522614},{"$f":"HLOOKUP(JU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JU6","v":34041832.762066402},{"$f":"HLOOKUP(JV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JV6","v":35356759.569905147},{"$f":"HLOOKUP(JW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JW6","v":36663305.529800452},{"$f":"HLOOKUP(JX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JX6","v":37896059.188762292},{"$f":"HLOOKUP(JY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JY6","v":39698819.180585086},{"$f":"HLOOKUP(JZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JZ6","v":41088215.336583592},{"$f":"HLOOKUP(KA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KA6","v":41867257.216701761},{"$f":"HLOOKUP(KB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KB6","v":42907126.46476353},{"$f":"HLOOKUP(KC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KC6","v":44842407.483473107},{"$f":"HLOOKUP(KD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KD6","v":46749700.989932336},{"$f":"HLOOKUP(KE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KE6","v":48281450.600218788},{"$f":"HLOOKUP(KF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KF6","v":48281450.600218788},{"$f":"HLOOKUP(KG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KG6","v":48281450.600218788},{"$f":"HLOOKUP(KH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KH6","v":48281450.600218788},{"$f":"HLOOKUP(KI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KI6","v":48281450.600218788},{"$f":"HLOOKUP(KJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KJ6","v":48281450.600218788},{"$f":"HLOOKUP(KK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KK6","v":48281450.600218788},{"$f":"HLOOKUP(KL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KL6","v":48281450.600218788},{"$f":"HLOOKUP(KM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KM6","v":48281450.600218788},null,"Fuel Cost",42440654.773496918,{"$f":"HLOOKUP(KQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KQ6","v":34041832.762066402},{"$f":"HLOOKUP(KR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KR6","v":35356759.569905147},{"$f":"HLOOKUP(KS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KS6","v":36663305.529800452},{"$f":"HLOOKUP(KT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KT6","v":37896059.188762292},{"$f":"HLOOKUP(KU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KU6","v":39698819.180585086},{"$f":"HLOOKUP(KV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KV6","v":41088215.336583592},{"$f":"HLOOKUP(KW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KW6","v":41867257.216701761},{"$f":"HLOOKUP(KX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KX6","v":42907126.46476353},{"$f":"HLOOKUP(KY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KY6","v":44842407.483473107},{"$f":"HLOOKUP(KZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KZ6","v":46749700.989932336},{"$f":"HLOOKUP(LA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LA6","v":48281450.600218788},{"$f":"HLOOKUP(LB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LB6","v":48281450.600218788},{"$f":"HLOOKUP(LC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LC6","v":48281450.600218788},{"$f":"HLOOKUP(LD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LD6","v":48281450.600218788},{"$f":"HLOOKUP(LE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LE6","v":48281450.600218788},{"$f":"HLOOKUP(LF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LF6","v":48281450.600218788},{"$f":"HLOOKUP(LG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LG6","v":48281450.600218788},{"$f":"HLOOKUP(LH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LH6","v":48281450.600218788},{"$f":"HLOOKUP(LI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LI6","v":48281450.600218788},{"$f":"HLOOKUP(LJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LJ6","v":48281450.600218788},null,"Fuel Cost",43362261.967609279,{"$f":"HLOOKUP(LN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LN6","v":35356759.569905147},{"$f":"HLOOKUP(LO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LO6","v":36663305.529800452},{"$f":"HLOOKUP(LP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LP6","v":37896059.188762292},{"$f":"HLOOKUP(LQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LQ6","v":39698819.180585086},{"$f":"HLOOKUP(LR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LR6","v":41088215.336583592},{"$f":"HLOOKUP(LS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LS6","v":41867257.216701761},{"$f":"HLOOKUP(LT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LT6","v":42907126.46476353},{"$f":"HLOOKUP(LU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LU6","v":44842407.483473107},{"$f":"HLOOKUP(LV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LV6","v":46749700.989932336},{"$f":"HLOOKUP(LW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LW6","v":48281450.600218788},{"$f":"HLOOKUP(LX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LX6","v":48281450.600218788},{"$f":"HLOOKUP(LY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LY6","v":48281450.600218788},{"$f":"HLOOKUP(LZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LZ6","v":48281450.600218788},{"$f":"HLOOKUP(MA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MA6","v":48281450.600218788},{"$f":"HLOOKUP(MB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MB6","v":48281450.600218788},{"$f":"HLOOKUP(MC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MC6","v":48281450.600218788},{"$f":"HLOOKUP(MD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MD6","v":48281450.600218788},{"$f":"HLOOKUP(ME4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ME6","v":48281450.600218788},{"$f":"HLOOKUP(MF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MF6","v":48281450.600218788},{"$f":"HLOOKUP(MG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MG6","v":48281450.600218788},null,"Fuel Cost",43564321.840116128,{"$f":"HLOOKUP(MK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MK6","v":36116101.111855},{"$f":"HLOOKUP(ML4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ML6","v":37330455.768362619},{"$f":"HLOOKUP(MM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MM6","v":39106309.341962464},{"$f":"HLOOKUP(MN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MN6","v":40474968.586658165},{"$f":"HLOOKUP(MO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MO6","v":41242383.169335335},{"$f":"HLOOKUP(MP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MP6","v":42266732.238886133},{"$f":"HLOOKUP(MQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MQ6","v":44173128.94648134},{"$f":"HLOOKUP(MR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MR6","v":46051955.858944975},{"$f":"HLOOKUP(MS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MS6","v":47560843.914829202},{"$f":"HLOOKUP(MT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MT6","v":47560843.914829202},{"$f":"HLOOKUP(MU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MU6","v":47560843.914829202},{"$f":"HLOOKUP(MV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MV6","v":47560843.914829202},{"$f":"HLOOKUP(MW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MW6","v":47560843.914829202},{"$f":"HLOOKUP(MX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MX6","v":47560843.914829202},{"$f":"HLOOKUP(MY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MY6","v":47560843.914829202},{"$f":"HLOOKUP(MZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MZ6","v":47560843.914829202},{"$f":"HLOOKUP(NA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NA6","v":47560843.914829202},{"$f":"HLOOKUP(NB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NB6","v":47560843.914829202},{"$f":"HLOOKUP(NC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NC6","v":47560843.914829202},{"$f":"HLOOKUP(ND4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ND6","v":47560843.914829202},null,"Fuel Cost",44351798.525292702,{"$f":"HLOOKUP(NH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NH6","v":37330455.768362619},{"$f":"HLOOKUP(NI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NI6","v":39106309.341962464},{"$f":"HLOOKUP(NJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NJ6","v":40474968.586658165},{"$f":"HLOOKUP(NK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NK6","v":41242383.169335335},{"$f":"HLOOKUP(NL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NL6","v":42266732.238886133},{"$f":"HLOOKUP(NM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NM6","v":44173128.94648134},{"$f":"HLOOKUP(NN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NN6","v":46051955.858944975},{"$f":"HLOOKUP(NO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NO6","v":47560843.914829202},{"$f":"HLOOKUP(NP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NP6","v":47560843.914829202},{"$f":"HLOOKUP(NQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NQ6","v":47560843.914829202},{"$f":"HLOOKUP(NR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NR6","v":47560843.914829202},{"$f":"HLOOKUP(NS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NS6","v":47560843.914829202},{"$f":"HLOOKUP(NT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NT6","v":47560843.914829202},{"$f":"HLOOKUP(NU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NU6","v":47560843.914829202},{"$f":"HLOOKUP(NV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NV6","v":47560843.914829202},{"$f":"HLOOKUP(NW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NW6","v":47560843.914829202},{"$f":"HLOOKUP(NX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NX6","v":47560843.914829202},{"$f":"HLOOKUP(NY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NY6","v":47560843.914829202},{"$f":"HLOOKUP(NZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NZ6","v":47560843.914829202},{"$f":"HLOOKUP(OA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OA6","v":47560843.914829202},null,"Fuel Cost",45080068.576940872,{"$f":"HLOOKUP(OE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OE6","v":39106309.341962464},{"$f":"HLOOKUP(OF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OF6","v":40474968.586658165},{"$f":"HLOOKUP(OG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OG6","v":41242383.169335335},{"$f":"HLOOKUP(OH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OH6","v":42266732.238886133},{"$f":"HLOOKUP(OI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OI6","v":44173128.94648134},{"$f":"HLOOKUP(OJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OJ6","v":46051955.858944975},{"$f":"HLOOKUP(OK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OK6","v":47560843.914829202},{"$f":"HLOOKUP(OL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OL6","v":47560843.914829202},{"$f":"HLOOKUP(OM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OM6","v":47560843.914829202},{"$f":"HLOOKUP(ON4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ON6","v":47560843.914829202},{"$f":"HLOOKUP(OO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OO6","v":47560843.914829202},{"$f":"HLOOKUP(OP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OP6","v":47560843.914829202},{"$f":"HLOOKUP(OQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OQ6","v":47560843.914829202},{"$f":"HLOOKUP(OR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OR6","v":47560843.914829202},{"$f":"HLOOKUP(OS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OS6","v":47560843.914829202},{"$f":"HLOOKUP(OT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OT6","v":47560843.914829202},{"$f":"HLOOKUP(OU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OU6","v":47560843.914829202},{"$f":"HLOOKUP(OV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OV6","v":47560843.914829202},{"$f":"HLOOKUP(OW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OW6","v":47560843.914829202},{"$f":"HLOOKUP(OX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OX6","v":47560843.914829202},null,"Fuel Cost",45693393.067579485,{"$f":"HLOOKUP(PB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PB6","v":40474968.586658165},{"$f":"HLOOKUP(PC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PC6","v":41242383.169335335},{"$f":"HLOOKUP(PD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PD6","v":42266732.238886133},{"$f":"HLOOKUP(PE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PE6","v":44173128.94648134},{"$f":"HLOOKUP(PF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PF6","v":46051955.858944975},{"$f":"HLOOKUP(PG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PG6","v":47560843.914829202},{"$f":"HLOOKUP(PH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PH6","v":47560843.914829202},{"$f":"HLOOKUP(PI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PI6","v":47560843.914829202},{"$f":"HLOOKUP(PJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PJ6","v":47560843.914829202},{"$f":"HLOOKUP(PK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PK6","v":47560843.914829202},{"$f":"HLOOKUP(PL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PL6","v":47560843.914829202},{"$f":"HLOOKUP(PM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PM6","v":47560843.914829202},{"$f":"HLOOKUP(PN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PN6","v":47560843.914829202},{"$f":"HLOOKUP(PO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PO6","v":47560843.914829202},{"$f":"HLOOKUP(PP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PP6","v":47560843.914829202},{"$f":"HLOOKUP(PQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PQ6","v":47560843.914829202},{"$f":"HLOOKUP(PR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PR6","v":47560843.914829202},{"$f":"HLOOKUP(PS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PS6","v":47560843.914829202},{"$f":"HLOOKUP(PT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PT6","v":47560843.914829202},{"$f":"HLOOKUP(PU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PU6","v":47560843.914829202},null,"Fuel Cost",46221615.327193879,{"$f":"HLOOKUP(PY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PY6","v":41242383.169335335},{"$f":"HLOOKUP(PZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PZ6","v":42266732.238886133},{"$f":"HLOOKUP(QA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QA6","v":44173128.94648134},{"$f":"HLOOKUP(QB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QB6","v":46051955.858944975},{"$f":"HLOOKUP(QC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QC6","v":47560843.914829202},{"$f":"HLOOKUP(QD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QD6","v":47560843.914829202},{"$f":"HLOOKUP(QE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QE6","v":47560843.914829202},{"$f":"HLOOKUP(QF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QF6","v":47560843.914829202},{"$f":"HLOOKUP(QG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QG6","v":47560843.914829202},{"$f":"HLOOKUP(QH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QH6","v":47560843.914829202},{"$f":"HLOOKUP(QI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QI6","v":47560843.914829202},{"$f":"HLOOKUP(QJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QJ6","v":47560843.914829202},{"$f":"HLOOKUP(QK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QK6","v":47560843.914829202},{"$f":"HLOOKUP(QL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QL6","v":47560843.914829202},{"$f":"HLOOKUP(QM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QM6","v":47560843.914829202},{"$f":"HLOOKUP(QN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QN6","v":47560843.914829202},{"$f":"HLOOKUP(QO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QO6","v":47560843.914829202},{"$f":"HLOOKUP(QP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QP6","v":47560843.914829202},{"$f":"HLOOKUP(QQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QQ6","v":47560843.914829202},{"$f":"HLOOKUP(QR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QR6","v":47560843.914829202},null,"Fuel Cost",46714470.280302115,{"$f":"HLOOKUP(QV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QV6","v":42266732.238886133},{"$f":"HLOOKUP(QW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QW6","v":44173128.94648134},{"$f":"HLOOKUP(QX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QX6","v":46051955.858944975},{"$f":"HLOOKUP(QY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QY6","v":47560843.914829202},{"$f":"HLOOKUP(QZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QZ6","v":47560843.914829202},{"$f":"HLOOKUP(RA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RA6","v":47560843.914829202},{"$f":"HLOOKUP(RB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RB6","v":47560843.914829202},{"$f":"HLOOKUP(RC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RC6","v":47560843.914829202},{"$f":"HLOOKUP(RD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RD6","v":47560843.914829202},{"$f":"HLOOKUP(RE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RE6","v":47560843.914829202},{"$f":"HLOOKUP(RF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RF6","v":47560843.914829202},{"$f":"HLOOKUP(RG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RG6","v":47560843.914829202},{"$f":"HLOOKUP(RH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RH6","v":47560843.914829202},{"$f":"HLOOKUP(RI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RI6","v":47560843.914829202},{"$f":"HLOOKUP(RJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RJ6","v":47560843.914829202},{"$f":"HLOOKUP(RK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RK6","v":47560843.914829202},{"$f":"HLOOKUP(RL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RL6","v":47560843.914829202},{"$f":"HLOOKUP(RM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RM6","v":47560843.914829202},{"$f":"HLOOKUP(RN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RN6","v":47560843.914829202},{"$f":"HLOOKUP(RO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RO6","v":47560843.914829202},null,"Fuel Cost",47145898.096098021,{"$f":"HLOOKUP(RS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RS6","v":44173128.94648134},{"$f":"HLOOKUP(RT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RT6","v":46051955.858944975},{"$f":"HLOOKUP(RU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RU6","v":47560843.914829202},{"$f":"HLOOKUP(RV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RV6","v":47560843.914829202},{"$f":"HLOOKUP(RW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RW6","v":47560843.914829202},{"$f":"HLOOKUP(RX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RX6","v":47560843.914829202},{"$f":"HLOOKUP(RY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RY6","v":47560843.914829202},{"$f":"HLOOKUP(RZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RZ6","v":47560843.914829202},{"$f":"HLOOKUP(SA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SA6","v":47560843.914829202},{"$f":"HLOOKUP(SB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SB6","v":47560843.914829202},{"$f":"HLOOKUP(SC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SC6","v":47560843.914829202},{"$f":"HLOOKUP(SD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SD6","v":47560843.914829202},{"$f":"HLOOKUP(SE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SE6","v":47560843.914829202},{"$f":"HLOOKUP(SF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SF6","v":47560843.914829202},{"$f":"HLOOKUP(SG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SG6","v":47560843.914829202},{"$f":"HLOOKUP(SH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SH6","v":47560843.914829202},{"$f":"HLOOKUP(SI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SI6","v":47560843.914829202},{"$f":"HLOOKUP(SJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SJ6","v":47560843.914829202},{"$f":"HLOOKUP(SK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SK6","v":47560843.914829202},{"$f":"HLOOKUP(SL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SL6","v":47560843.914829202},null,"Fuel Cost",47430455.406376563,{"$f":"HLOOKUP(SP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SP6","v":46051955.858944975},{"$f":"HLOOKUP(SQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SQ6","v":47560843.914829202},{"$f":"HLOOKUP(SR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SR6","v":47560843.914829202},{"$f":"HLOOKUP(SS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SS6","v":47560843.914829202},{"$f":"HLOOKUP(ST4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ST6","v":47560843.914829202},{"$f":"HLOOKUP(SU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SU6","v":47560843.914829202},{"$f":"HLOOKUP(SV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SV6","v":47560843.914829202},{"$f":"HLOOKUP(SW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SW6","v":47560843.914829202},{"$f":"HLOOKUP(SX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SX6","v":47560843.914829202},{"$f":"HLOOKUP(SY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SY6","v":47560843.914829202},{"$f":"HLOOKUP(SZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SZ6","v":47560843.914829202},{"$f":"HLOOKUP(TA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TA6","v":47560843.914829202},{"$f":"HLOOKUP(TB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TB6","v":47560843.914829202},{"$f":"HLOOKUP(TC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TC6","v":47560843.914829202},{"$f":"HLOOKUP(TD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TD6","v":47560843.914829202},{"$f":"HLOOKUP(TE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TE6","v":47560843.914829202},{"$f":"HLOOKUP(TF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TF6","v":47560843.914829202},{"$f":"HLOOKUP(TG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TG6","v":47560843.914829202},{"$f":"HLOOKUP(TH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TH6","v":47560843.914829202},{"$f":"HLOOKUP(TI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TI6","v":47560843.914829202},null,"Fuel Cost",47560843.914829224,{"$f":"HLOOKUP(TM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TM6","v":47560843.914829202},{"$f":"HLOOKUP(TN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TN6","v":47560843.914829202},{"$f":"HLOOKUP(TO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TO6","v":47560843.914829202},{"$f":"HLOOKUP(TP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TP6","v":47560843.914829202},{"$f":"HLOOKUP(TQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TQ6","v":47560843.914829202},{"$f":"HLOOKUP(TR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TR6","v":47560843.914829202},{"$f":"HLOOKUP(TS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TS6","v":47560843.914829202},{"$f":"HLOOKUP(TT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TT6","v":47560843.914829202},{"$f":"HLOOKUP(TU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TU6","v":47560843.914829202},{"$f":"HLOOKUP(TV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TV6","v":47560843.914829202},{"$f":"HLOOKUP(TW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TW6","v":47560843.914829202},{"$f":"HLOOKUP(TX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TX6","v":47560843.914829202},{"$f":"HLOOKUP(TY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TY6","v":47560843.914829202},{"$f":"HLOOKUP(TZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TZ6","v":47560843.914829202},{"$f":"HLOOKUP(UA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UA6","v":47560843.914829202},{"$f":"HLOOKUP(UB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UB6","v":47560843.914829202},{"$f":"HLOOKUP(UC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UC6","v":47560843.914829202},{"$f":"HLOOKUP(UD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UD6","v":47560843.914829202},{"$f":"HLOOKUP(UE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UE6","v":47560843.914829202},{"$f":"HLOOKUP(UF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UF6","v":47560843.914829202}]
[null,"Variable Fuel Transport",1282.754134079099,{"$f":"HLOOKUP(D4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D27","v":771.17252212956339},{"$f":"HLOOKUP(E4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E27","v":741.33675340080754},{"$f":"HLOOKUP(F4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F27","v":763.56985775246528},{"$f":"HLOOKUP(G4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G27","v":912.13564522442266},{"$f":"HLOOKUP(H4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H27","v":1067.5558253285217},{"$f":"HLOOKUP(I4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I27","v":1155.6808585360625},{"$f":"HLOOKUP(J4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J27","v":1232.5978247424564},{"$f":"HLOOKUP(K4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K27","v":1302.1555215560252},{"$f":"HLOOKUP(L4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L27","v":1364.0004312481772},{"$f":"HLOOKUP(M4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M27","v":1430.646373730204},{"$f":"HLOOKUP(N4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N27","v":1477.2532085290686},{"$f":"HLOOKUP(O4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O27","v":1577.0258995387198},{"$f":"HLOOKUP(P4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P27","v":1657.6626960761307},{"$f":"HLOOKUP(Q4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q27","v":1702.0916381033201},{"$f":"HLOOKUP(R4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R27","v":1767.8379784952574},{"$f":"HLOOKUP(S4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S27","v":1833.1652764900227},{"$f":"HLOOKUP(T4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T27","v":1894.8029594381146},{"$f":"HLOOKUP(U4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U27","v":1984.9409590292544},{"$f":"HLOOKUP(V4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V27","v":2054.4107668291799},{"$f":"HLOOKUP(W4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W27","v":2093.3628608350882},null,"Variable Fuel Transport",1351.664141929253,{"$f":"HLOOKUP(AA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA27","v":741.33675340080754},{"$f":"HLOOKUP(AB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB27","v":763.56985775246528},{"$f":"HLOOKUP(AC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC27","v":912.13564522442266},{"$f":"HLOOKUP(AD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD27","v":1067.5558253285217},{"$f":"HLOOKUP(AE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE27","v":1155.6808585360625},{"$f":"HLOOKUP(AF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF27","v":1232.5978247424564},{"$f":"HLOOKUP(AG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG27","v":1302.1555215560252},{"$f":"HLOOKUP(AH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH27","v":1364.0004312481772},{"$f":"HLOOKUP(AI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI27","v":1430.646373730204},{"$f":"HLOOKUP(AJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ27","v":1477.2532085290686},{"$f":"HLOOKUP(AK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK27","v":1577.0258995387198},{"$f":"HLOOKUP(AL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL27","v":1657.6626960761307},{"$f":"HLOOKUP(AM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM27","v":1702.0916381033201},{"$f":"HLOOKUP(AN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN27","v":1767.8379784952574},{"$f":"HLOOKUP(AO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO27","v":1833.1652764900227},{"$f":"HLOOKUP(AP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP27","v":1894.8029594381146},{"$f":"HLOOKUP(AQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ27","v":1984.9409590292544},{"$f":"HLOOKUP(AR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR27","v":2054.4107668291799},{"$f":"HLOOKUP(AS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS27","v":2093.3628608350882},{"$f":"HLOOKUP(AT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT27","v":2145.3563232381766},null,"Variable Fuel Transport",1430.3808567939263,{"$f":"HLOOKUP(AX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX27","v":763.56985775246528},{"$f":"HLOOKUP(AY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY27","v":912.13564522442266},{"$f":"HLOOKUP(AZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ27","v":1067.5558253285217},{"$f":"HLOOKUP(BA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA27","v":1155.6808585360625},{"$f":"HLOOKUP(BB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB27","v":1232.5978247424564},{"$f":"HLOOKUP(BC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC27","v":1302.1555215560252},{"$f":"HLOOKUP(BD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD27","v":1364.0004312481772},{"$f":"HLOOKUP(BE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE27","v":1430.646373730204},{"$f":"HLOOKUP(BF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF27","v":1477.2532085290686},{"$f":"HLOOKUP(BG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG27","v":1577.0258995387198},{"$f":"HLOOKUP(BH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH27","v":1657.6626960761307},{"$f":"HLOOKUP(BI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI27","v":1702.0916381033201},{"$f":"HLOOKUP(BJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ27","v":1767.8379784952574},{"$f":"HLOOKUP(BK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK27","v":1833.1652764900227},{"$f":"HLOOKUP(BL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL27","v":1894.8029594381146},{"$f":"HLOOKUP(BM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM27","v":1984.9409590292544},{"$f":"HLOOKUP(BN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN27","v":2054.4107668291799},{"$f":"HLOOKUP(BO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO27","v":2093.3628608350882},{"$f":"HLOOKUP(BP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP27","v":2145.3563232381766},{"$f":"HLOOKUP(BQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ27","v":2242.1203741736554},null,"Variable Fuel Transport",1514.7251343841349,{"$f":"HLOOKUP(BU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU27","v":912.13564522442266},{"$f":"HLOOKUP(BV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV27","v":1067.5558253285217},{"$f":"HLOOKUP(BW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW27","v":1155.6808585360625},{"$f":"HLOOKUP(BX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX27","v":1232.5978247424564},{"$f":"HLOOKUP(BY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY27","v":1302.1555215560252},{"$f":"HLOOKUP(BZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ27","v":1364.0004312481772},{"$f":"HLOOKUP(CA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA27","v":1430.646373730204},{"$f":"HLOOKUP(CB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB27","v":1477.2532085290686},{"$f":"HLOOKUP(CC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC27","v":1577.0258995387198},{"$f":"HLOOKUP(CD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD27","v":1657.6626960761307},{"$f":"HLOOKUP(CE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE27","v":1702.0916381033201},{"$f":"HLOOKUP(CF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF27","v":1767.8379784952574},{"$f":"HLOOKUP(CG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG27","v":1833.1652764900227},{"$f":"HLOOKUP(CH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH27","v":1894.8029594381146},{"$f":"HLOOKUP(CI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI27","v":1984.9409590292544},{"$f":"HLOOKUP(CJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ27","v":2054.4107668291799},{"$f":"HLOOKUP(CK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK27","v":2093.3628608350882},{"$f":"HLOOKUP(CL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL27","v":2145.3563232381766},{"$f":"HLOOKUP(CM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM27","v":2242.1203741736554},{"$f":"HLOOKUP(CN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN27","v":2337.4850494966167},null,"Variable Fuel Transport",1592.9524761114974,{"$f":"HLOOKUP(CR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR27","v":1067.5558253285217},{"$f":"HLOOKUP(CS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS27","v":1155.6808585360625},{"$f":"HLOOKUP(CT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT27","v":1232.5978247424564},{"$f":"HLOOKUP(CU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU27","v":1302.1555215560252},{"$f":"HLOOKUP(CV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV27","v":1364.0004312481772},{"$f":"HLOOKUP(CW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW27","v":1430.646373730204},{"$f":"HLOOKUP(CX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX27","v":1477.2532085290686},{"$f":"HLOOKUP(CY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY27","v":1577.0258995387198},{"$f":"HLOOKUP(CZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ27","v":1657.6626960761307},{"$f":"HLOOKUP(DA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA27","v":1702.0916381033201},{"$f":"HLOOKUP(DB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB27","v":1767.8379784952574},{"$f":"HLOOKUP(DC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC27","v":1833.1652764900227},{"$f":"HLOOKUP(DD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD27","v":1894.8029594381146},{"$f":"HLOOKUP(DE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE27","v":1984.9409590292544},{"$f":"HLOOKUP(DF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF27","v":2054.4107668291799},{"$f":"HLOOKUP(DG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG27","v":2093.3628608350882},{"$f":"HLOOKUP(DH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH27","v":2145.3563232381766},{"$f":"HLOOKUP(DI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI27","v":2242.1203741736554},{"$f":"HLOOKUP(DJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ27","v":2337.4850494966167},{"$f":"HLOOKUP(DK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK27","v":2414.0725300109393},null,"Variable Fuel Transport",1662.0907879572546,{"$f":"HLOOKUP(DO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DO27","v":1155.6808585360625},{"$f":"HLOOKUP(DP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DP27","v":1232.5978247424564},{"$f":"HLOOKUP(DQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DQ27","v":1302.1555215560252},{"$f":"HLOOKUP(DR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DR27","v":1364.0004312481772},{"$f":"HLOOKUP(DS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DS27","v":1430.646373730204},{"$f":"HLOOKUP(DT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DT27","v":1477.2532085290686},{"$f":"HLOOKUP(DU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DU27","v":1577.0258995387198},{"$f":"HLOOKUP(DV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DV27","v":1657.6626960761307},{"$f":"HLOOKUP(DW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DW27","v":1702.0916381033201},{"$f":"HLOOKUP(DX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DX27","v":1767.8379784952574},{"$f":"HLOOKUP(DY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DY27","v":1833.1652764900227},{"$f":"HLOOKUP(DZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DZ27","v":1894.8029594381146},{"$f":"HLOOKUP(EA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EA27","v":1984.9409590292544},{"$f":"HLOOKUP(EB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EB27","v":2054.4107668291799},{"$f":"HLOOKUP(EC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EC27","v":2093.3628608350882},{"$f":"HLOOKUP(ED4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ED27","v":2145.3563232381766},{"$f":"HLOOKUP(EE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EE27","v":2242.1203741736554},{"$f":"HLOOKUP(EF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EF27","v":2337.4850494966167},{"$f":"HLOOKUP(EG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EG27","v":2414.0725300109393},{"$f":"HLOOKUP(EH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EH27","v":2414.0725300109393},null,"Variable Fuel Transport",1727.7359431245598,{"$f":"HLOOKUP(EL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EL27","v":1232.5978247424564},{"$f":"HLOOKUP(EM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EM27","v":1302.1555215560252},{"$f":"HLOOKUP(EN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EN27","v":1364.0004312481772},{"$f":"HLOOKUP(EO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EO27","v":1430.646373730204},{"$f":"HLOOKUP(EP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EP27","v":1477.2532085290686},{"$f":"HLOOKUP(EQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EQ27","v":1577.0258995387198},{"$f":"HLOOKUP(ER4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ER27","v":1657.6626960761307},{"$f":"HLOOKUP(ES4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ES27","v":1702.0916381033201},{"$f":"HLOOKUP(ET4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ET27","v":1767.8379784952574},{"$f":"HLOOKUP(EU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EU27","v":1833.1652764900227},{"$f":"HLOOKUP(EV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EV27","v":1894.8029594381146},{"$f":"HLOOKUP(EW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EW27","v":1984.9409590292544},{"$f":"HLOOKUP(EX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EX27","v":2054.4107668291799},{"$f":"HLOOKUP(EY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EY27","v":2093.3628608350882},{"$f":"HLOOKUP(EZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EZ27","v":2145.3563232381766},{"$f":"HLOOKUP(FA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FA27","v":2242.1203741736554},{"$f":"HLOOKUP(FB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FB27","v":2337.4850494966167},{"$f":"HLOOKUP(FC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FC27","v":2414.0725300109393},{"$f":"HLOOKUP(FD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FD27","v":2414.0725300109393},{"$f":"HLOOKUP(FE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FE27","v":2414.0725300109393},null,"Variable Fuel Transport",1790.6873214775624,{"$f":"HLOOKUP(FI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FI27","v":1302.1555215560252},{"$f":"HLOOKUP(FJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FJ27","v":1364.0004312481772},{"$f":"HLOOKUP(FK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FK27","v":1430.646373730204},{"$f":"HLOOKUP(FL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FL27","v":1477.2532085290686},{"$f":"HLOOKUP(FM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FM27","v":1577.0258995387198},{"$f":"HLOOKUP(FN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FN27","v":1657.6626960761307},{"$f":"HLOOKUP(FO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FO27","v":1702.0916381033201},{"$f":"HLOOKUP(FP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FP27","v":1767.8379784952574},{"$f":"HLOOKUP(FQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FQ27","v":1833.1652764900227},{"$f":"HLOOKUP(FR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FR27","v":1894.8029594381146},{"$f":"HLOOKUP(FS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FS27","v":1984.9409590292544},{"$f":"HLOOKUP(FT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FT27","v":2054.4107668291799},{"$f":"HLOOKUP(FU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FU27","v":2093.3628608350882},{"$f":"HLOOKUP(FV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FV27","v":2145.3563232381766},{"$f":"HLOOKUP(FW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FW27","v":2242.1203741736554},{"$f":"HLOOKUP(FX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FX27","v":2337.4850494966167},{"$f":"HLOOKUP(FY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FY27","v":2414.0725300109393},{"$f":"HLOOKUP(FZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FZ27","v":2414.0725300109393},{"$f":"HLOOKUP(GA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GA27","v":2414.0725300109393},{"$f":"HLOOKUP(GB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GB27","v":2414.0725300109393},null,"Variable Fuel Transport",1851.4429892856213,{"$f":"HLOOKUP(GF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GF27","v":1364.0004312481772},{"$f":"HLOOKUP(GG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GG27","v":1430.646373730204},{"$f":"HLOOKUP(GH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GH27","v":1477.2532085290686},{"$f":"HLOOKUP(GI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GI27","v":1577.0258995387198},{"$f":"HLOOKUP(GJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GJ27","v":1657.6626960761307},{"$f":"HLOOKUP(GK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GK27","v":1702.0916381033201},{"$f":"HLOOKUP(GL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GL27","v":1767.8379784952574},{"$f":"HLOOKUP(GM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GM27","v":1833.1652764900227},{"$f":"HLOOKUP(GN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GN27","v":1894.8029594381146},{"$f":"HLOOKUP(GO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GO27","v":1984.9409590292544},{"$f":"HLOOKUP(GP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GP27","v":2054.4107668291799},{"$f":"HLOOKUP(GQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GQ27","v":2093.3628608350882},{"$f":"HLOOKUP(GR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GR27","v":2145.3563232381766},{"$f":"HLOOKUP(GS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GS27","v":2242.1203741736554},{"$f":"HLOOKUP(GT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GT27","v":2337.4850494966167},{"$f":"HLOOKUP(GU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GU27","v":2414.0725300109393},{"$f":"HLOOKUP(GV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GV27","v":2414.0725300109393},{"$f":"HLOOKUP(GW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GW27","v":2414.0725300109393},{"$f":"HLOOKUP(GX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GX27","v":2414.0725300109393},{"$f":"HLOOKUP(GY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GY27","v":2414.0725300109393},null,"Variable Fuel Transport",1910.5669787781706,{"$f":"HLOOKUP(HC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HC27","v":1430.646373730204},{"$f":"HLOOKUP(HD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HD27","v":1477.2532085290686},{"$f":"HLOOKUP(HE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HE27","v":1577.0258995387198},{"$f":"HLOOKUP(HF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HF27","v":1657.6626960761307},{"$f":"HLOOKUP(HG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HG27","v":1702.0916381033201},{"$f":"HLOOKUP(HH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HH27","v":1767.8379784952574},{"$f":"HLOOKUP(HI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HI27","v":1833.1652764900227},{"$f":"HLOOKUP(HJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HJ27","v":1894.8029594381146},{"$f":"HLOOKUP(HK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HK27","v":1984.9409590292544},{"$f":"HLOOKUP(HL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HL27","v":2054.4107668291799},{"$f":"HLOOKUP(HM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HM27","v":2093.3628608350882},{"$f":"HLOOKUP(HN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HN27","v":2145.3563232381766},{"$f":"HLOOKUP(HO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HO27","v":2242.1203741736554},{"$f":"HLOOKUP(HP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HP27","v":2337.4850494966167},{"$f":"HLOOKUP(HQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HQ27","v":2414.0725300109393},{"$f":"HLOOKUP(HR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HR27","v":2414.0725300109393},{"$f":"HLOOKUP(HS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HS27","v":2414.0725300109393},{"$f":"HLOOKUP(HT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HT27","v":2414.0725300109393},{"$f":"HLOOKUP(HU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HU27","v":2414.0725300109393},{"$f":"HLOOKUP(HV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HV27","v":2414.0725300109393},null,"Variable Fuel Transport",1967.5072961855019,{"$f":"HLOOKUP(HZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HZ27","v":1477.2532085290686},{"$f":"HLOOKUP(IA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IA27","v":1577.0258995387198},{"$f":"HLOOKUP(IB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IB27","v":1657.6626960761307},{"$f":"HLOOKUP(IC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IC27","v":1702.0916381033201},{"$f":"HLOOKUP(ID4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ID27","v":1767.8379784952574},{"$f":"HLOOKUP(IE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IE27","v":1833.1652764900227},{"$f":"HLOOKUP(IF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IF27","v":1894.8029594381146},{"$f":"HLOOKUP(IG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IG27","v":1984.9409590292544},{"$f":"HLOOKUP(IH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IH27","v":2054.4107668291799},{"$f":"HLOOKUP(II4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*II27","v":2093.3628608350882},{"$f":"HLOOKUP(IJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IJ27","v":2145.3563232381766},{"$f":"HLOOKUP(IK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IK27","v":2242.1203741736554},{"$f":"HLOOKUP(IL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IL27","v":2337.4850494966167},{"$f":"HLOOKUP(IM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IM27","v":2414.0725300109393},{"$f":"HLOOKUP(IN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IN27","v":2414.0725300109393},{"$f":"HLOOKUP(IO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IO27","v":2414.0725300109393},{"$f":"HLOOKUP(IP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IP27","v":2414.0725300109393},{"$f":"HLOOKUP(IQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IQ27","v":2414.0725300109393},{"$f":"HLOOKUP(IR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IR27","v":2414.0725300109393},{"$f":"HLOOKUP(IS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IS27","v":2414.0725300109393},null,"Variable Fuel Transport",2023.9653084035954,{"$f":"HLOOKUP(IW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IW27","v":1577.0258995387198},{"$f":"HLOOKUP(IX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IX27","v":1657.6626960761307},{"$f":"HLOOKUP(IY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IY27","v":1702.0916381033201},{"$f":"HLOOKUP(IZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IZ27","v":1767.8379784952574},{"$f":"HLOOKUP(JA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JA27","v":1833.1652764900227},{"$f":"HLOOKUP(JB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JB27","v":1894.8029594381146},{"$f":"HLOOKUP(JC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JC27","v":1984.9409590292544},{"$f":"HLOOKUP(JD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JD27","v":2054.4107668291799},{"$f":"HLOOKUP(JE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JE27","v":2093.3628608350882},{"$f":"HLOOKUP(JF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JF27","v":2145.3563232381766},{"$f":"HLOOKUP(JG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JG27","v":2242.1203741736554},{"$f":"HLOOKUP(JH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JH27","v":2337.4850494966167},{"$f":"HLOOKUP(JI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JI27","v":2414.0725300109393},{"$f":"HLOOKUP(JJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JJ27","v":2414.0725300109393},{"$f":"HLOOKUP(JK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JK27","v":2414.0725300109393},{"$f":"HLOOKUP(JL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JL27","v":2414.0725300109393},{"$f":"HLOOKUP(JM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JM27","v":2414.0725300109393},{"$f":"HLOOKUP(JN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JN27","v":2414.0725300109393},{"$f":"HLOOKUP(JO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JO27","v":2414.0725300109393},{"$f":"HLOOKUP(JP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JP27","v":2414.0725300109393},null,"Variable Fuel Transport",2075.0066307606426,{"$f":"HLOOKUP(JT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JT27","v":1657.6626960761307},{"$f":"HLOOKUP(JU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JU27","v":1702.0916381033201},{"$f":"HLOOKUP(JV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JV27","v":1767.8379784952574},{"$f":"HLOOKUP(JW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JW27","v":1833.1652764900227},{"$f":"HLOOKUP(JX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JX27","v":1894.8029594381146},{"$f":"HLOOKUP(JY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JY27","v":1984.9409590292544},{"$f":"HLOOKUP(JZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JZ27","v":2054.4107668291799},{"$f":"HLOOKUP(KA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KA27","v":2093.3628608350882},{"$f":"HLOOKUP(KB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KB27","v":2145.3563232381766},{"$f":"HLOOKUP(KC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KC27","v":2242.1203741736554},{"$f":"HLOOKUP(KD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KD27","v":2337.4850494966167},{"$f":"HLOOKUP(KE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KE27","v":2414.0725300109393},{"$f":"HLOOKUP(KF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KF27","v":2414.0725300109393},{"$f":"HLOOKUP(KG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KG27","v":2414.0725300109393},{"$f":"HLOOKUP(KH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KH27","v":2414.0725300109393},{"$f":"HLOOKUP(KI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KI27","v":2414.0725300109393},{"$f":"HLOOKUP(KJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KJ27","v":2414.0725300109393},{"$f":"HLOOKUP(KK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KK27","v":2414.0725300109393},{"$f":"HLOOKUP(KL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KL27","v":2414.0725300109393},{"$f":"HLOOKUP(KM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KM27","v":2414.0725300109393},null,"Variable Fuel Transport",2122.0327386748454,{"$f":"HLOOKUP(KQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KQ27","v":1702.0916381033201},{"$f":"HLOOKUP(KR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KR27","v":1767.8379784952574},{"$f":"HLOOKUP(KS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KS27","v":1833.1652764900227},{"$f":"HLOOKUP(KT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KT27","v":1894.8029594381146},{"$f":"HLOOKUP(KU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KU27","v":1984.9409590292544},{"$f":"HLOOKUP(KV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KV27","v":2054.4107668291799},{"$f":"HLOOKUP(KW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KW27","v":2093.3628608350882},{"$f":"HLOOKUP(KX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KX27","v":2145.3563232381766},{"$f":"HLOOKUP(KY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KY27","v":2242.1203741736554},{"$f":"HLOOKUP(KZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KZ27","v":2337.4850494966167},{"$f":"HLOOKUP(LA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LA27","v":2414.0725300109393},{"$f":"HLOOKUP(LB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LB27","v":2414.0725300109393},{"$f":"HLOOKUP(LC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LC27","v":2414.0725300109393},{"$f":"HLOOKUP(LD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LD27","v":2414.0725300109393},{"$f":"HLOOKUP(LE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LE27","v":2414.0725300109393},{"$f":"HLOOKUP(LF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LF27","v":2414.0725300109393},{"$f":"HLOOKUP(LG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LG27","v":2414.0725300109393},{"$f":"HLOOKUP(LH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LH27","v":2414.0725300109393},{"$f":"HLOOKUP(LI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LI27","v":2414.0725300109393},{"$f":"HLOOKUP(LJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LJ27","v":2414.0725300109393},null,"Variable Fuel Transport",2168.1130983804637,{"$f":"HLOOKUP(LN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LN27","v":1767.8379784952574},{"$f":"HLOOKUP(LO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LO27","v":1833.1652764900227},{"$f":"HLOOKUP(LP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LP27","v":1894.8029594381146},{"$f":"HLOOKUP(LQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LQ27","v":1984.9409590292544},{"$f":"HLOOKUP(LR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LR27","v":2054.4107668291799},{"$f":"HLOOKUP(LS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LS27","v":2093.3628608350882},{"$f":"HLOOKUP(LT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LT27","v":2145.3563232381766},{"$f":"HLOOKUP(LU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LU27","v":2242.1203741736554},{"$f":"HLOOKUP(LV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LV27","v":2337.4850494966167},{"$f":"HLOOKUP(LW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LW27","v":2414.0725300109393},{"$f":"HLOOKUP(LX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LX27","v":2414.0725300109393},{"$f":"HLOOKUP(LY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LY27","v":2414.0725300109393},{"$f":"HLOOKUP(LZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LZ27","v":2414.0725300109393},{"$f":"HLOOKUP(MA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MA27","v":2414.0725300109393},{"$f":"HLOOKUP(MB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MB27","v":2414.0725300109393},{"$f":"HLOOKUP(MC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MC27","v":2414.0725300109393},{"$f":"HLOOKUP(MD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MD27","v":2414.0725300109393},{"$f":"HLOOKUP(ME4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ME27","v":2414.0725300109393},{"$f":"HLOOKUP(MF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MF27","v":2414.0725300109393},{"$f":"HLOOKUP(MG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MG27","v":2414.0725300109393},null,"Variable Fuel Transport",2178.2160920058068,{"$f":"HLOOKUP(MK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MK27","v":1805.80505559275},{"$f":"HLOOKUP(ML4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ML27","v":1866.5227884181311},{"$f":"HLOOKUP(MM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MM27","v":1955.3154670981232},{"$f":"HLOOKUP(MN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MN27","v":2023.7484293329082},{"$f":"HLOOKUP(MO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MO27","v":2062.1191584667667},{"$f":"HLOOKUP(MP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MP27","v":2113.3366119443067},{"$f":"HLOOKUP(MQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MQ27","v":2208.6564473240669},{"$f":"HLOOKUP(MR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MR27","v":2302.5977929472488},{"$f":"HLOOKUP(MS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MS27","v":2378.0421957414601},{"$f":"HLOOKUP(MT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MT27","v":2378.0421957414601},{"$f":"HLOOKUP(MU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MU27","v":2378.0421957414601},{"$f":"HLOOKUP(MV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MV27","v":2378.0421957414601},{"$f":"HLOOKUP(MW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MW27","v":2378.0421957414601},{"$f":"HLOOKUP(MX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MX27","v":2378.0421957414601},{"$f":"HLOOKUP(MY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MY27","v":2378.0421957414601},{"$f":"HLOOKUP(MZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MZ27","v":2378.0421957414601},{"$f":"HLOOKUP(NA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NA27","v":2378.0421957414601},{"$f":"HLOOKUP(NB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NB27","v":2378.0421957414601},{"$f":"HLOOKUP(NC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NC27","v":2378.0421957414601},{"$f":"HLOOKUP(ND4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ND27","v":2378.0421957414601},null,"Variable Fuel Transport",2217.5899262646358,{"$f":"HLOOKUP(NH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NH27","v":1866.5227884181311},{"$f":"HLOOKUP(NI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NI27","v":1955.3154670981232},{"$f":"HLOOKUP(NJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NJ27","v":2023.7484293329082},{"$f":"HLOOKUP(NK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NK27","v":2062.1191584667667},{"$f":"HLOOKUP(NL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NL27","v":2113.3366119443067},{"$f":"HLOOKUP(NM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NM27","v":2208.6564473240669},{"$f":"HLOOKUP(NN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NN27","v":2302.5977929472488},{"$f":"HLOOKUP(NO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NO27","v":2378.0421957414601},{"$f":"HLOOKUP(NP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NP27","v":2378.0421957414601},{"$f":"HLOOKUP(NQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NQ27","v":2378.0421957414601},{"$f":"HLOOKUP(NR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NR27","v":2378.0421957414601},{"$f":"HLOOKUP(NS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NS27","v":2378.0421957414601},{"$f":"HLOOKUP(NT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NT27","v":2378.0421957414601},{"$f":"HLOOKUP(NU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NU27","v":2378.0421957414601},{"$f":"HLOOKUP(NV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NV27","v":2378.0421957414601},{"$f":"HLOOKUP(NW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NW27","v":2378.0421957414601},{"$f":"HLOOKUP(NX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NX27","v":2378.0421957414601},{"$f":"HLOOKUP(NY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NY27","v":2378.0421957414601},{"$f":"HLOOKUP(NZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NZ27","v":2378.0421957414601},{"$f":"HLOOKUP(OA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OA27","v":2378.0421957414601},null,"Variable Fuel Transport",2254.0034288470438,{"$f":"HLOOKUP(OE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OE27","v":1955.3154670981232},{"$f":"HLOOKUP(OF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OF27","v":2023.7484293329082},{"$f":"HLOOKUP(OG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OG27","v":2062.1191584667667},{"$f":"HLOOKUP(OH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OH27","v":2113.3366119443067},{"$f":"HLOOKUP(OI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OI27","v":2208.6564473240669},{"$f":"HLOOKUP(OJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OJ27","v":2302.5977929472488},{"$f":"HLOOKUP(OK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OK27","v":2378.0421957414601},{"$f":"HLOOKUP(OL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OL27","v":2378.0421957414601},{"$f":"HLOOKUP(OM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OM27","v":2378.0421957414601},{"$f":"HLOOKUP(ON4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ON27","v":2378.0421957414601},{"$f":"HLOOKUP(OO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OO27","v":2378.0421957414601},{"$f":"HLOOKUP(OP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OP27","v":2378.0421957414601},{"$f":"HLOOKUP(OQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OQ27","v":2378.0421957414601},{"$f":"HLOOKUP(OR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OR27","v":2378.0421957414601},{"$f":"HLOOKUP(OS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OS27","v":2378.0421957414601},{"$f":"HLOOKUP(OT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OT27","v":2378.0421957414601},{"$f":"HLOOKUP(OU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OU27","v":2378.0421957414601},{"$f":"HLOOKUP(OV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OV27","v":2378.0421957414601},{"$f":"HLOOKUP(OW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OW27","v":2378.0421957414601},{"$f":"HLOOKUP(OX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OX27","v":2378.0421957414601},null,"Variable Fuel Transport",2284.669653378975,{"$f":"HLOOKUP(PB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PB27","v":2023.7484293329082},{"$f":"HLOOKUP(PC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PC27","v":2062.1191584667667},{"$f":"HLOOKUP(PD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PD27","v":2113.3366119443067},{"$f":"HLOOKUP(PE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PE27","v":2208.6564473240669},{"$f":"HLOOKUP(PF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PF27","v":2302.5977929472488},{"$f":"HLOOKUP(PG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PG27","v":2378.0421957414601},{"$f":"HLOOKUP(PH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PH27","v":2378.0421957414601},{"$f":"HLOOKUP(PI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PI27","v":2378.0421957414601},{"$f":"HLOOKUP(PJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PJ27","v":2378.0421957414601},{"$f":"HLOOKUP(PK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PK27","v":2378.0421957414601},{"$f":"HLOOKUP(PL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PL27","v":2378.0421957414601},{"$f":"HLOOKUP(PM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PM27","v":2378.0421957414601},{"$f":"HLOOKUP(PN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PN27","v":2378.0421957414601},{"$f":"HLOOKUP(PO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PO27","v":2378.0421957414601},{"$f":"HLOOKUP(PP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PP27","v":2378.0421957414601},{"$f":"HLOOKUP(PQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PQ27","v":2378.0421957414601},{"$f":"HLOOKUP(PR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PR27","v":2378.0421957414601},{"$f":"HLOOKUP(PS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PS27","v":2378.0421957414601},{"$f":"HLOOKUP(PT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PT27","v":2378.0421957414601},{"$f":"HLOOKUP(PU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PU27","v":2378.0421957414601},null,"Variable Fuel Transport",2311.0807663596943,{"$f":"HLOOKUP(PY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PY27","v":2062.1191584667667},{"$f":"HLOOKUP(PZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PZ27","v":2113.3366119443067},{"$f":"HLOOKUP(QA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QA27","v":2208.6564473240669},{"$f":"HLOOKUP(QB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QB27","v":2302.5977929472488},{"$f":"HLOOKUP(QC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QC27","v":2378.0421957414601},{"$f":"HLOOKUP(QD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QD27","v":2378.0421957414601},{"$f":"HLOOKUP(QE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QE27","v":2378.0421957414601},{"$f":"HLOOKUP(QF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QF27","v":2378.0421957414601},{"$f":"HLOOKUP(QG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QG27","v":2378.0421957414601},{"$f":"HLOOKUP(QH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QH27","v":2378.0421957414601},{"$f":"HLOOKUP(QI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QI27","v":2378.0421957414601},{"$f":"HLOOKUP(QJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QJ27","v":2378.0421957414601},{"$f":"HLOOKUP(QK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QK27","v":2378.0421957414601},{"$f":"HLOOKUP(QL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QL27","v":2378.0421957414601},{"$f":"HLOOKUP(QM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QM27","v":2378.0421957414601},{"$f":"HLOOKUP(QN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QN27","v":2378.0421957414601},{"$f":"HLOOKUP(QO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QO27","v":2378.0421957414601},{"$f":"HLOOKUP(QP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QP27","v":2378.0421957414601},{"$f":"HLOOKUP(QQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QQ27","v":2378.0421957414601},{"$f":"HLOOKUP(QR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QR27","v":2378.0421957414601},null,"Variable Fuel Transport",2335.7235140151051,{"$f":"HLOOKUP(QV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QV27","v":2113.3366119443067},{"$f":"HLOOKUP(QW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QW27","v":2208.6564473240669},{"$f":"HLOOKUP(QX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QX27","v":2302.5977929472488},{"$f":"HLOOKUP(QY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QY27","v":2378.0421957414601},{"$f":"HLOOKUP(QZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QZ27","v":2378.0421957414601},{"$f":"HLOOKUP(RA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RA27","v":2378.0421957414601},{"$f":"HLOOKUP(RB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RB27","v":2378.0421957414601},{"$f":"HLOOKUP(RC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RC27","v":2378.0421957414601},{"$f":"HLOOKUP(RD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RD27","v":2378.0421957414601},{"$f":"HLOOKUP(RE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RE27","v":2378.0421957414601},{"$f":"HLOOKUP(RF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RF27","v":2378.0421957414601},{"$f":"HLOOKUP(RG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RG27","v":2378.0421957414601},{"$f":"HLOOKUP(RH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RH27","v":2378.0421957414601},{"$f":"HLOOKUP(RI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RI27","v":2378.0421957414601},{"$f":"HLOOKUP(RJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RJ27","v":2378.0421957414601},{"$f":"HLOOKUP(RK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RK27","v":2378.0421957414601},{"$f":"HLOOKUP(RL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RL27","v":2378.0421957414601},{"$f":"HLOOKUP(RM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RM27","v":2378.0421957414601},{"$f":"HLOOKUP(RN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RN27","v":2378.0421957414601},{"$f":"HLOOKUP(RO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RO27","v":2378.0421957414601},null,"Variable Fuel Transport",2357.2949048049013,{"$f":"HLOOKUP(RS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RS27","v":2208.6564473240669},{"$f":"HLOOKUP(RT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RT27","v":2302.5977929472488},{"$f":"HLOOKUP(RU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RU27","v":2378.0421957414601},{"$f":"HLOOKUP(RV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RV27","v":2378.0421957414601},{"$f":"HLOOKUP(RW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RW27","v":2378.0421957414601},{"$f":"HLOOKUP(RX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RX27","v":2378.0421957414601},{"$f":"HLOOKUP(RY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RY27","v":2378.0421957414601},{"$f":"HLOOKUP(RZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RZ27","v":2378.0421957414601},{"$f":"HLOOKUP(SA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SA27","v":2378.0421957414601},{"$f":"HLOOKUP(SB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SB27","v":2378.0421957414601},{"$f":"HLOOKUP(SC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SC27","v":2378.0421957414601},{"$f":"HLOOKUP(SD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SD27","v":2378.0421957414601},{"$f":"HLOOKUP(SE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SE27","v":2378.0421957414601},{"$f":"HLOOKUP(SF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SF27","v":2378.0421957414601},{"$f":"HLOOKUP(SG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SG27","v":2378.0421957414601},{"$f":"HLOOKUP(SH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SH27","v":2378.0421957414601},{"$f":"HLOOKUP(SI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SI27","v":2378.0421957414601},{"$f":"HLOOKUP(SJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SJ27","v":2378.0421957414601},{"$f":"HLOOKUP(SK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SK27","v":2378.0421957414601},{"$f":"HLOOKUP(SL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SL27","v":2378.0421957414601},null,"Variable Fuel Transport",2371.5227703188284,{"$f":"HLOOKUP(SP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SP27","v":2302.5977929472488},{"$f":"HLOOKUP(SQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SQ27","v":2378.0421957414601},{"$f":"HLOOKUP(SR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SR27","v":2378.0421957414601},{"$f":"HLOOKUP(SS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SS27","v":2378.0421957414601},{"$f":"HLOOKUP(ST4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ST27","v":2378.0421957414601},{"$f":"HLOOKUP(SU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SU27","v":2378.0421957414601},{"$f":"HLOOKUP(SV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SV27","v":2378.0421957414601},{"$f":"HLOOKUP(SW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SW27","v":2378.0421957414601},{"$f":"HLOOKUP(SX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SX27","v":2378.0421957414601},{"$f":"HLOOKUP(SY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SY27","v":2378.0421957414601},{"$f":"HLOOKUP(SZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SZ27","v":2378.0421957414601},{"$f":"HLOOKUP(TA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TA27","v":2378.0421957414601},{"$f":"HLOOKUP(TB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TB27","v":2378.0421957414601},{"$f":"HLOOKUP(TC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TC27","v":2378.0421957414601},{"$f":"HLOOKUP(TD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TD27","v":2378.0421957414601},{"$f":"HLOOKUP(TE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TE27","v":2378.0421957414601},{"$f":"HLOOKUP(TF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TF27","v":2378.0421957414601},{"$f":"HLOOKUP(TG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TG27","v":2378.0421957414601},{"$f":"HLOOKUP(TH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TH27","v":2378.0421957414601},{"$f":"HLOOKUP(TI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TI27","v":2378.0421957414601},null,"Variable Fuel Transport",2378.0421957414615,{"$f":"HLOOKUP(TM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TM27","v":2378.0421957414601},{"$f":"HLOOKUP(TN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TN27","v":2378.0421957414601},{"$f":"HLOOKUP(TO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TO27","v":2378.0421957414601},{"$f":"HLOOKUP(TP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TP27","v":2378.0421957414601},{"$f":"HLOOKUP(TQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TQ27","v":2378.0421957414601},{"$f":"HLOOKUP(TR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TR27","v":2378.0421957414601},{"$f":"HLOOKUP(TS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TS27","v":2378.0421957414601},{"$f":"HLOOKUP(TT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TT27","v":2378.0421957414601},{"$f":"HLOOKUP(TU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TU27","v":2378.0421957414601},{"$f":"HLOOKUP(TV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TV27","v":2378.0421957414601},{"$f":"HLOOKUP(TW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TW27","v":2378.0421957414601},{"$f":"HLOOKUP(TX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TX27","v":2378.0421957414601},{"$f":"HLOOKUP(TY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TY27","v":2378.0421957414601},{"$f":"HLOOKUP(TZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TZ27","v":2378.0421957414601},{"$f":"HLOOKUP(UA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UA27","v":2378.0421957414601},{"$f":"HLOOKUP(UB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UB27","v":2378.0421957414601},{"$f":"HLOOKUP(UC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UC27","v":2378.0421957414601},{"$f":"HLOOKUP(UD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UD27","v":2378.0421957414601},{"$f":"HLOOKUP(UE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UE27","v":2378.0421957414601},{"$f":"HLOOKUP(UF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UF27","v":2378.0421957414601}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",844764.54434603185,{"$f":"(SUM(D26:D29))*Misc_Rev","v":532753.54432252434},517017.55020727008,531676.6229386112,620035.33456802159,712425.47810600966,765610.46974489908,812295.90447835485,854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,null,"Misc Charges",886882.17805433215,{"$f":"(SUM(AA26:AA29))*Misc_Rev","v":517017.55020727008},531676.6229386112,620035.33456802159,712425.47810600966,765610.46974489908,812295.90447835485,854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,null,"Misc Charges",934756.90393996786,{"$f":"(SUM(AX26:AX29))*Misc_Rev","v":531676.6229386112},620035.33456802159,712425.47810600966,765610.46974489908,812295.90447835485,854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,null,"Misc Charges",985952.59894307668,{"$f":"(SUM(BU26:BU29))*Misc_Rev","v":620035.33456802159},712425.47810600966,765610.46974489908,812295.90447835485,854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,null,"Misc Charges",1033621.7281431842,{"$f":"(SUM(CR26:CR29))*Misc_Rev","v":712425.47810600966},765610.46974489908,812295.90447835485,854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,null,"Misc Charges",1076032.041821264,{"$f":"(SUM(DO26:DO29))*Misc_Rev","v":765610.46974489908},812295.90447835485,854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,null,"Misc Charges",1116447.3664867561,{"$f":"(SUM(EL26:EL29))*Misc_Rev","v":812295.90447835485},854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,null,"Misc Charges",1155334.6659084298,{"$f":"(SUM(FI26:FI29))*Misc_Rev","v":854726.77081491437},892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,null,"Misc Charges",1192985.2219007541,{"$f":"(SUM(GF26:GF29))*Misc_Rev","v":892697.66310999042},933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,null,"Misc Charges",1229728.798729643,{"$f":"(SUM(HC26:HC29))*Misc_Rev","v":933506.25276000227},962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,1552304.7474022163,null,"Misc Charges",1265244.4131230032,{"$f":"(SUM(HZ26:HZ29))*Misc_Rev","v":962668.78989220643},1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,1552304.7474022163,1555197.4865368744,null,"Misc Charges",1300525.0548271262,{"$f":"(SUM(IW26:IW29))*Misc_Rev","v":1022872.5377636083},1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,1552304.7474022163,1555197.4865368744,1558148.0804542254,null,"Misc Charges",1332694.364248157,{"$f":"(SUM(JT26:JT29))*Misc_Rev","v":1071958.4779667582},1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,1552304.7474022163,1555197.4865368744,1558148.0804542254,1561157.6862499237,null,"Misc Charges",1362570.4983147385,{"$f":"(SUM(KQ26:KQ29))*Misc_Rev","v":1099972.6044781562},1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,1552304.7474022163,1555197.4865368744,1558148.0804542254,1561157.6862499237,1564227.4841615357,null,"Misc Charges",1391944.2535448123,{"$f":"(SUM(LN26:LN29))*Misc_Rev","v":1140459.2451897601},1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,1552304.7474022163,1555197.4865368744,1558148.0804542254,1561157.6862499237,1564227.4841615357,1567358.6780313801,null,"Misc Charges",1400389.3547899902,{"$f":"(SUM(MK26:MK29))*Misc_Rev","v":1164790.5301387385},1202431.7773970068,1256488.5062099067,1298718.9160920901,1323466.2931267966,1355752.17379784,1413802.9673633466,1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,null,"Misc Charges",1425953.6302174185,{"$f":"(SUM(NH26:NH29))*Misc_Rev","v":1202431.7773970068},1256488.5062099067,1298718.9160920901,1323466.2931267966,1355752.17379784,1413802.9673633466,1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,null,"Misc Charges",1449843.8097903098,{"$f":"(SUM(OE26:OE29))*Misc_Rev","v":1256488.5062099067},1298718.9160920901,1323466.2931267966,1355752.17379784,1413802.9673633466,1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,null,"Misc Charges",1470435.8415791423,{"$f":"(SUM(PB26:PB29))*Misc_Rev","v":1298718.9160920901},1323466.2931267966,1355752.17379784,1413802.9673633466,1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,1559512.7250747383,null,"Misc Charges",1488600.8843820845,{"$f":"(SUM(PY26:PY29))*Misc_Rev","v":1323466.2931267966},1355752.17379784,1413802.9673633466,1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,1559512.7250747383,1562969.8161175309,null,"Misc Charges",1505790.0667973557,{"$f":"(SUM(QV26:QV29))*Misc_Rev","v":1355752.17379784},1413802.9673633466,1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,1559512.7250747383,1562969.8161175309,1566496.0489811795,null,"Misc Charges",1521244.7083226386,{"$f":"(SUM(RS26:RS29))*Misc_Rev","v":1413802.9673633466},1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,1559512.7250747383,1562969.8161175309,1566496.0489811795,1570092.806502101,null,"Misc Charges",1532474.7963587581,{"$f":"(SUM(SP26:SP29))*Misc_Rev","v":1471099.329433053},1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,1559512.7250747383,1562969.8161175309,1566496.0489811795,1570092.806502101,1573761.499173441,null,"Misc Charges",1539268.6962028439,{"$f":"(SUM(TM26:TM29))*Misc_Rev","v":1517660.3208881274},1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,1559512.7250747383,1562969.8161175309,1566496.0489811795,1570092.806502101,1573761.499173441,1577503.5656982076]
[null,"Total Variable Cost",29021976.815496776,{"$f":"SUM(D26:D30)","v":18806525.387723923},{"$f":"SUM(E26:E29)","v":17734017.637623314},18236832.782417893,21267590.53879473,24436628.871030036,26260906.556386743,27862245.471576966,29317650.09312322,30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,null,"Total Variable Cost",30465277.562127195,{"$f":"SUM(AA26:AA30)","v":18251035.187830582},{"$f":"SUM(AB26:AB29)","v":18236832.782417893},21267590.53879473,24436628.871030036,26260906.556386743,27862245.471576966,29317650.09312322,30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,null,"Total Variable Cost",32108676.633785836,{"$f":"SUM(AX26:AX30)","v":18768509.405356504},{"$f":"SUM(AY26:AY29)","v":21267590.53879473},24436628.871030036,26260906.556386743,27862245.471576966,29317650.09312322,30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,null,"Total Variable Cost",33872355.627818704,{"$f":"SUM(BU26:BU30)","v":21887625.87336275},{"$f":"SUM(BV26:BV29)","v":24436628.871030036},26260906.556386743,27862245.471576966,29317650.09312322,30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,null,"Total Variable Cost",35515419.63236431,{"$f":"SUM(CR26:CR30)","v":25149054.349136047},{"$f":"SUM(CS26:CS29)","v":26260906.556386743},27862245.471576966,29317650.09312322,30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,null,"Total Variable Cost",36974715.193868645,{"$f":"SUM(DO26:DO30)","v":27026517.026131641},{"$f":"SUM(DP26:DP29)","v":27862245.471576966},29317650.09312322,30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,null,"Total Variable Cost",38365019.763831854,{"$f":"SUM(EL26:EL30)","v":28674541.376055323},{"$f":"SUM(EM26:EM29)","v":29317650.09312322},30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,null,"Total Variable Cost",39702544.482255407,{"$f":"SUM(FI26:FI30)","v":30172376.863938134},{"$f":"SUM(FJ26:FJ29)","v":30620074.882005572},32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,null,"Total Variable Cost",40997262.743368693,{"$f":"SUM(GF26:GF30)","v":31512772.545115564},{"$f":"SUM(GG26:GG29)","v":32019834.422720805},33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,null,"Total Variable Cost",42261116.281175345,{"$f":"SUM(HC26:HC30)","v":32953340.675480805},{"$f":"SUM(HD26:HD29)","v":33020127.251567759},35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,53245000.596906647,null,"Total Variable Cost",43481843.579926372,{"$f":"SUM(HZ26:HZ30)","v":33982796.041459963},{"$f":"SUM(IA26:IA29)","v":35085152.561007351},36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,53245000.596906647,53344223.315389805,null,"Total Variable Cost",44697193.555967152,{"$f":"SUM(IW26:IW30)","v":36108025.098770961},{"$f":"SUM(IX26:IX29)","v":36768830.279438779},37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,53245000.596906647,53344223.315389805,53445430.488242626,null,"Total Variable Cost",45804862.204847753,{"$f":"SUM(JT26:JT30)","v":37840788.757405534},{"$f":"SUM(JU26:JU29)","v":37729731.922828987},39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,53245000.596906647,53344223.315389805,53445430.488242626,53548661.804552503,null,"Total Variable Cost",46832052.64685934,{"$f":"SUM(KQ26:KQ30)","v":38829704.527307145},{"$f":"SUM(KR26:KR29)","v":39118448.418390617},40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,53245000.596906647,53344223.315389805,53445430.488242626,53548661.804552503,53653957.747188576,null,"Total Variable Cost",47843088.983396173,{"$f":"SUM(LN26:LN30)","v":40258907.66358038},{"$f":"SUM(LO26:LO29)","v":40500258.125794061},41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,53245000.596906647,53344223.315389805,53445430.488242626,53548661.804552503,53653957.747188576,53761359.608677372,null,"Total Variable Cost",48134863.667154938,{"$f":"SUM(MK26:MK30)","v":41117816.877766453},{"$f":"SUM(ML26:ML29)","v":41244144.110482499},43098322.913147651,44546851.755919948,45395701.897742905,46503127.316932157,48494304.979191422,50459605.180525936,52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,null,"Total Variable Cost",49014986.63977582,{"$f":"SUM(NH26:NH30)","v":42446575.887879506},{"$f":"SUM(NI26:NI29)","v":43098322.913147651},44546851.755919948,45395701.897742905,46503127.316932157,48494304.979191422,50459605.180525936,52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,null,"Total Variable Cost",49839105.623970091,{"$f":"SUM(OE26:OE30)","v":44354811.419357561},{"$f":"SUM(OF26:OF29)","v":44546851.755919948},45395701.897742905,46503127.316932157,48494304.979191422,50459605.180525936,52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,null,"Total Variable Cost",50549074.170223922,{"$f":"SUM(PB26:PB30)","v":45845570.672012039},{"$f":"SUM(PC26:PC29)","v":45395701.897742905},46503127.316932157,48494304.979191422,50459605.180525936,52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,53492238.631911173,null,"Total Variable Cost",51174284.739964284,{"$f":"SUM(PY26:PY30)","v":46719168.190869704},{"$f":"SUM(PZ26:PZ29)","v":46503127.316932157},48494304.979191422,50459605.180525936,52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,53492238.631911173,53610818.965408899,null,"Total Variable Cost",51766674.132130355,{"$f":"SUM(QV26:QV30)","v":47858879.490729995},{"$f":"SUM(QW26:QW29)","v":48494304.979191422},50459605.180525936,52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,53492238.631911173,53610818.965408899,53731770.905576579,null,"Total Variable Cost",52301794.15263813,{"$f":"SUM(RS26:RS30)","v":49908107.946554773},{"$f":"SUM(RT26:RT29)","v":50459605.180525936},52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,53492238.631911173,53610818.965408899,53731770.905576579,53855141.884547614,null,"Total Variable Cost",52691944.215991504,{"$f":"SUM(SP26:SP30)","v":51930704.50995899},{"$f":"SUM(SQ26:SQ29)","v":52056675.615288727},52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,53492238.631911173,53610818.965408899,53731770.905576579,53855141.884547614,53980980.283098064,null,"Total Variable Cost",52929002.633393764,{"$f":"SUM(TM26:TM30)","v":53574335.936176851},{"$f":"SUM(TN26:TN29)","v":52146544.688454002},52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,53492238.631911173,53610818.965408899,53731770.905576579,53855141.884547614,53980980.283098064,54109335.449619524]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D33:W33))","v":40060569.707077272},{"$f":"D31+D23","v":32528597.154167928},31079521.357127581,31190696.375980299,33839746.0735875,36636280.452486202,38096596.033308491,39341890.012584768,40448589.141175464,41406519.771200344,42462559.02201689,43119327.926338285,44841029.603932917,46181587.989053577,46799578.683637917,47845596.782588653,48884924.896620087,49852182.127810866,51391233.802041277,52518695.774314865,53037603.651094764,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA33:AT33))","v":41713881.886379659},{"$f":"AA31+AA23","v":32233991.705623273},31836070.079597823,34467763.098784015,37247857.446002662,38692570.123551026,39923048.185436606,41015659.575198583,41962770.066622667,43011506.767613962,43661565.510093987,45376557.025847241,46710405.249126531,47321685.781869486,48360993.718978852,49393611.671168908,50354158.740518317,51886500.252907351,53007252.063339561,53519449.778278083,54294355.214591064,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX33:BQ33))","v":43571288.386494145},{"$f":"AX31+AX23","v":33017311.063662909},35125385.995296203,37887794.234337404,39315754.848404422,40530333.863911942,41607848.130171157,42540603.497483552,43578314.693643413,44220932.283902496,45929086.27894263,47256096.981508791,47860539.993538618,48893010.409934863,49918790.841411799,50872500.390048079,52398004.381723985,53511918.671443067,54017278.865668476,54785346.781268328,56450775.89640823,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU33:CN33))","v":45553046.848342627},{"$f":"BU31+BU23","v":36407327.385465942},38557898.813425392,39967837.636981755,41165346.634843059,42226660.090823948,43144031.791229494,44167115.403022029,44798498.224367976,46499069.834118024,47819113.239827931,48416588.955001496,49442092.074541472,50460905.209162146,51407647.460942172,52926184.155761816,54033131.148624644,54531524.04599379,55292624.664737381,56951086.483021021,58583502.141148478,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR33:DK33))","v":47418339.850937948},{"$f":"CR31+CR23","v":39944806.54622753},40650660.800980836,41829805.954747595,42873725.404147342,43774588.802895479,44781996.76578328,45398474.371210605,47087597.97613354,48399915.082880549,48990291.261903532,50008694.845292918,51020408.443763003,51960051.159392431,53471488.318061486,54571335.774773717,55062629.135992274,55816630.218585268,57467992.500718318,59093308.622695185,60345043.67780365,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO33:EH33))","v":49104092.90644867},{"$f":"DO31+DO23","v":42103568.685218267},42525589.102399379,43550796.161943659,44433935.415865749,45424521.74953068,46025026.182237059,47698961.670243233,48999613.489031523,49582116.723937288,50593286.02197995,51597765.335103303,52530173.765386,54034376.638708323,55126989.81007383,55611048.885945648,56357815.683191918,58001943.679978237,59620025.51660838,60864526.286370106,60579222.096994027,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL33:FE33))","v":50725163.935019642},{"$f":"EL31+EL23","v":44038241.08263164},44259785.273737878,45123856.976645045,46096382.761215121,46679746.290175989,48337405.434642978,49622580.866055422,50193197.405837014,51196344.331283107,52193452.052323855,53118488.89052394,54615320.171763659,55700561.751046546,56177249.234835759,56916644.439999416,58553400.84470313,60164111.089250654,61401240.266929775,61108564.485471085,60817950.367414132,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI33:GB33))","v":52297846.076827832},{"$f":"FI31+FI23","v":45828174.910085507},45846302.701781109,46799399.033218011,47364359.223862201,49004552.130230583,50273142.293103464,50827988.70367682,51819023.324525282,52807956.408337593,53725481.741637342,55214801.517976716,56292531.592359267,56761707.571248136,57493591.271511458,59122836.171314828,60726034.910962015,61955652.583740801,61655465.297381774,61357339.674424477,61061316.94813697,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF33:GY33))","v":53832196.286961891},{"$f":"GF31+GF23","v":47466222.863701858},47535556.778217167,48080718.744707704,49702159.017398164,50952951.432973333,51490897.786610238,52465862.961198099,53442453.848871499,54351649.390328214,55833315.093404248,56903391.094523452,57364913.000148974,58089142.627148949,59710733.453688972,61306278.120072812,62528241.71958825,62220400.359965868,61914620.663745232,61610943.864194378,61309412.01924669,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC33:HV33))","v":55327734.405713268},{"$f":"HC31+HC23","v":49194345.621855915},48815533.473239839,50417274.199888527,51649420.932761289,52169683.908475436,53127870.517603688,54088520.044239037,54985563.735974744,56459161.380011812,57521857.176577441,57975998.877649382,58692848.300095767,60307058.922082216,61895223.383912466,63109806.778874323,62794585.214698367,62481425.313924149,62170368.309819713,61861456.260318443,61554732.064512409,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ33:IS33))","v":56784330.723972835},{"$f":"HZ31+HZ23","v":50516540.709940307},51165286.200945094,52377379.583929181,52878662.000479594,53818847.638217583,54762417.256357677,55643233.280211084,57104460.827306159,58158943.662492484,58605572.610537067,59314909.279956087,60921607.148915164,62502258.85771805,63709329.499652542,63386595.182449222,63065922.528647639,62747352.771515839,62430927.968987204,62116691.020153806,61804685.682089552,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW33:JP33))","v":58239809.778272338},{"$f":"IW31+IW23","v":52939788.120230928},53138825.880524732,53619694.789022461,54540558.976754136,55465804.326057799,56329233.686259374,57773942.116556987,58815832.687860236,59254101.169739142,59955790.157086432,61554840.343973771,63127844.370704919,64327267.33056768,63996885.331292622,63668564.995419301,63342347.556215763,63018275.07161539,62696390.440710261,62376737.42057427,62059360.643422805,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT33:KM33))","v":59591944.551840253},{"$f":"JT31+JT23","v":54975943.987439305},54394816.661104865,55294900.714179233,56200477.600234464,57045253.587731317,58472263.089897901,59497337.861065999,59922787.922002494,60615966.28921178,62207231.441657379,63772450.433946788,64964088.359367795,64625921.32565099,64289815.95533593,63955813.481690645,63623955.962648533,63294286.29730165,62966848.242723919,62641686.431130707,62318846.38738171,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ33:LJ33))","v":60868016.544885226},{"$f":"KQ31+KQ23","v":56273722.764874876},56083943.775084242,56968367.315263718,57793121.593912192,59201142.708800271,60208200.679088123,60616532.928119041,61296662.655545786,62879264.33711569,64436558.475744791,65620271.547505483,65274179.660128355,64930149.43615298,64588222.10884738,64248439.736144945,63910845.217137754,63575482.308899693,63242395.643646166,62911630.746236846,62583234.052028626,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN33:MG33))","v":62132429.656153627},{"$f":"LN31+LN23","v":58017358.400689438},57771581.589542575,58574802.608223364,59962442.424372159,60950170.975945979,61340162.842352837,62002867.321972176,63572186.010189056,65120661.082005538,66296306.969734177,65942147.898324996,65590050.490317553,65240055.9789799,64892206.422245406,64546544.719206154,64203114.626936041,63861960.777650453,63523128.696209081,63186664.817968801,62852616.506993651,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK33:ND33))","v":62682157.578780636},{"$f":"MK31+MK23","v":59196370.080748484},58826810.910297588,60165622.965585813,61111866.222146615,61470553.634673469,62099067.38387692,63621762.111505851,65128247.610083386,66272053.343079515,65909682.201013066,65549372.722348355,65191166.140353411,64835104.512961656,64481230.739265129,64129588.576337747,63780222.656394891,63433178.504296243,63088502.555398688,62746242.173766255,62406445.670744248,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH33:OA33))","v":63824892.964047514},{"$f":"NH31+NH23","v":60851003.810834274},60997947.782678217,61921877.358770512,62259444.80208303,62867928.58492402,64371618.227481864,65860046.942634948,66990088.27257321,66618578.438121937,66249909.400010951,65883343.258569732,65518922.071731694,65156688.738588892,64796687.016215235,64438961.536826096,64083557.825281173,63730522.316937342,63379902.375858635,63031746.313390344,62686103.407104693,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE33:OX33))","v":64916367.740098782},{"$f":"OE31+OE23","v":63090990.450344726},62769150.729577899,63084003.738720693,63670988.237700254,65154288.17569977,66623370.474453889,67735030.721137404,67349509.274949342,66971537.4135383,66596461.574963152,66223530.690991186,65852787.660714447,65484276.241206855,65118041.06468378,64754127.656004921,64392582.450527161,64033452.812314518,63676787.052712299,63322634.449292712,62971045.265179411,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB33:PU33))","v":65898521.185716778},{"$f":"PB31+PB23","v":64919483.212582588},63946494.139267787,64510356.252839945,65971770.779839873,67420097.174941808,68512063.543587819,68107830.889889747,67715595.768195122,67331050.027613461,66949456.612347037,66570051.050775841,66192877.099973783,65817979.392156258,65445403.452182941,65075195.715410724,64707403.545903623,64342075.255006939,63979260.120292902,63619008.404885136,63261371.37716978,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY33:QR33))","v":66830720.695766985},{"$f":"PY31+PY23","v":66174558.982251659},65424935.40328753,66861678.493817359,68286620.297187358,69356377.449592903,68931040.375319064,68518723.06854704,68118643.244418532,67726406.589025229,67337181.305453479,66950187.632650852,66565470.202832758,66183074.54085888,65803047.082086101,65425435.190578431,65050287.177681185,64677652.320966579,64307580.883558258,63940124.133842334,63575334.365572676,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV33:RO33))","v":67736238.807049155},{"$f":"QV31+QV23","v":67703378.097939596},67794549.227273911,69194326.165444404,70240231.03428337,69792240.559444264,69358396.743684947,68937833.090777472,68529751.670166403,68129670.281665236,67732660.492422044,67337926.946163386,66945515.167748913,66555471.592535555,66167843.584587321,65782679.455249496,65400028.482094318,65019940.92824541,64642468.062088922,64267662.177378684,63895576.613743633,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS33:SL33))","v":68590750.121055305},{"$f":"RS31+RS23","v":70149496.52590856},70145854.313570082,71166091.019905552,70693771.215828538,70236820.931492642,69794300.239418149,69365325.313452542,68949082.264429227,68540999.248158038,68136049.263129994,67733421.045946151,67333161.031963393,66935316.585245773,66539936.017138563,66147068.605213992,65756764.612595707,65369075.307669818,64984052.984190203,64601750.981785759,64222223.706878006,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP33:TI33))","v":69306679.303776994},{"$f":"SP31+SP23","v":72576920.860899851},72136649.730993748,71638148.401163161,71156382.201004609,70690292.910981998,70238921.805066019,69801367.380581081,69376799.470577314,68960554.793980703,68547505.809252083,68136825.027724564,67728559.813462153,67322758.477810174,66919470.298340835,66518745.538177773,66120635.465707116,65725192.374682717,65332469.604733504,64942521.562280968,64555403.74187506,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM33:UF33))","v":69876032.422934979},{"$f":"TM31+TM23","v":74633476.614136532},72628118.286473125,72119646.930045933,71628245.405884206,71152834.330061153,70692435.802026838,70246130.289052203,69813071.020848364,69388501.450719818,68967191.486296639,68548297.089138567,68131866.570590898,67717949.208225891,67306595.265167162,66897856.009800829,66491783.735880762,66088431.783035874,65687854.557687685,65290107.554386094,64895247.377572067]
[]
[null,"$/MWh",{"$f":"C33/AVERAGE(D5:W5)","v":58.506098695138725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z33/AVERAGE(AA5:AT5)","v":60.92066359632264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW33/AVERAGE(AX5:BQ5)","v":63.633296212565547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT33/AVERAGE(BU5:CN5)","v":66.527537532811934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ33/AVERAGE(CR5:DK5)","v":69.2516879206661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN33/AVERAGE(DO5:EH5)","v":71.713630807711908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK33/AVERAGE(EL5:FE5)","v":74.081109410310219},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH33/AVERAGE(FI5:GB5)","v":76.37791889848026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE33/AVERAGE(GF5:GY5)","v":78.618746861821748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HB33/AVERAGE(HC5:HV5)","v":80.80289205540727},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HY33/AVERAGE(HZ5:IS5)","v":82.930165046735056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"IV33/AVERAGE(IW5:JP5)","v":85.055806339961862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"JS33/AVERAGE(JT5:KM5)","v":87.030519407946954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"KP33/AVERAGE(KQ5:LJ5)","v":88.894147272280648},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"LM33/AVERAGE(LN5:MG5)","v":90.740748027592119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"MJ33/AVERAGE(MK5:ND5)","v":91.543593227544619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"NG33/AVERAGE(NH5:OA5)","v":93.212490842374095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"OD33/AVERAGE(OE5:OX5)","v":94.806525361549404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PA33/AVERAGE(PB5:PU5)","v":96.240902527008075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PX33/AVERAGE(PY5:QR5)","v":97.602324916588373},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"QU33/AVERAGE(QV5:RO5)","v":98.924780697329581},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"RR33/AVERAGE(RS5:SL5)","v":100.17274405978083},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"SO33/AVERAGE(SP5:TI5)","v":101.21831639510498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"TL33/AVERAGE(TM5:UF5)","v":102.04982303680802}]
[null,"Fixed Cost $/kW-yr",{"$f":"C23/D11/1000","v":131.56844924410603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z23/AA11/1000","v":134.07156524734748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW23/AX11/1000","v":136.62230932906232},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT23/BU11/1000","v":139.2215878489144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ23/CR11/1000","v":141.87032441684912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN23/DO11/1000","v":144.56946022145439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK23/EL11/1000","v":147.31995436457453},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH23/FI11/1000","v":150.12278420229345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE23/GF11/1000","v":152.97894569240987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"HB23/HC11/1000","v":155.7403828907976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"HY23/HZ11/1000","v":158.55169420794351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"IV23/IW11/1000","v":161.41378095715382},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"JS23/JT11/1000","v":164.32756075080474},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"KP23/KQ11/1000","v":167.29396779530279},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"LM23/LN11/1000","v":170.31395319138832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"MJ23/MK11/1000","v":173.3884852398771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"NG23/NH11/1000","v":176.51854975294015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"OD23/OE11/1000","v":179.70515037102103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"PA23/PB11/1000","v":182.949308885493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"PX23/PY11/1000","v":186.60829506320283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"QU23/QV11/1000","v":190.34046096446684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"RR23/RS11/1000","v":194.14727018375623},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"SO23/SP11/1000","v":198.03021558743129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"TL23/TM11/1000","v":201.99081989917991}]
[null,"Variable Cost $/MWh",{"$f":"C31/AVERAGE(D5:W5)","v":42.384884995669772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z31/AVERAGE(AA5:AT5)","v":44.492740589001706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW31/AVERAGE(AX5:BQ5)","v":46.892827981292925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT31/AVERAGE(BU5:CN5)","v":49.468577104331501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ31/AVERAGE(CR5:DK5)","v":51.868175150871323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN31/AVERAGE(DO5:EH5)","v":53.999390227717008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK31/AVERAGE(EL5:FE5)","v":56.029848031521027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH31/AVERAGE(FI5:GB5)","v":57.983223975883881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE31/AVERAGE(GF5:GY5)","v":59.874083614700005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"HB31/AVERAGE(HC5:HV5)","v":61.719867145982462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"HY31/AVERAGE(HZ5:IS5)","v":63.502667349344534},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"IV31/AVERAGE(IW5:JP5)","v":65.277614290121932},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"JS31/AVERAGE(JT5:KM5)","v":66.895299005211498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"KP31/AVERAGE(KQ5:LJ5)","v":68.395450046958075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"LM31/AVERAGE(LN5:MG5)","v":69.872008970665675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"MJ31/AVERAGE(MK5:ND5)","v":70.298128683129917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"NG31/AVERAGE(NH5:OA5)","v":71.583496362035376},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"OD31/AVERAGE(OE5:OX5)","v":72.78707351978332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"PA31/AVERAGE(PB5:PU5)","v":73.823940697192242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"PX31/AVERAGE(PY5:QR5)","v":74.737023850176243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"QU31/AVERAGE(QV5:RO5)","v":75.602173609589144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"RR31/AVERAGE(RS5:SL5)","v":76.383684830285574},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"SO31/AVERAGE(SP5:TI5)","v":76.953475981019878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"TL31/AVERAGE(TM5:UF5)","v":77.29968581444119}]
[]
[null,{"$f":"D40&\" \"&'Resource Options'!$B$8","v":"2022 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA40&\" \"&'Resource Options'!$B$8","v":"2023 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX40&\" \"&'Resource Options'!$B$8","v":"2024 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU40&\" \"&'Resource Options'!$B$8","v":"2025 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR40&\" \"&'Resource Options'!$B$8","v":"2026 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO40&\" \"&'Resource Options'!$B$8","v":"2027 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL40&\" \"&'Resource Options'!$B$8","v":"2028 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI40&\" \"&'Resource Options'!$B$7","v":"2029 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF40&\" \"&'Resource Options'!$B$7","v":"2030 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC40&\" \"&'Resource Options'!$B$7","v":"2031 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ40&\" \"&'Resource Options'!$B$7","v":"2032 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW40&\" \"&'Resource Options'!$B$7","v":"2033 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JT40&\" \"&'Resource Options'!$B$7","v":"2034 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"KQ40&\" \"&'Resource Options'!$B$7","v":"2035 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"LN40&\" \"&'Resource Options'!$B$7","v":"2036 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"MK40&\" \"&'Resource Options'!$B$7","v":"2037 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"NH40&\" \"&'Resource Options'!$B$7","v":"2038 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"OE40&\" \"&'Resource Options'!$B$7","v":"2039 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PB40&\" \"&'Resource Options'!$B$7","v":"2040 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PY40&\" \"&'Resource Options'!$B$7","v":"2041 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"QV40&\" \"&'Resource Options'!$B$7","v":"2042 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"RS40&\" \"&'Resource Options'!$B$7","v":"2043 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"SP40&\" \"&'Resource Options'!$B$7","v":"2044 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"TM40&\" \"&'Resource Options'!$B$7","v":"2045 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2022,{"$f":"D40+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2023,{"$f":"AA40+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2024,{"$f":"AX40+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2025,{"$f":"BU40+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2026,{"$f":"CR40+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2027,{"$f":"DO40+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,2028,{"$f":"EL40+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2029,{"$f":"FI40+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2030,{"$f":"GF40+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,2031,{"$f":"HC40+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2032,{"$f":"HZ40+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,"Year",null,2033,{"$f":"IW40+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,2034,{"$f":"JT40+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,2035,{"$f":"KQ40+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,2036,{"$f":"LN40+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,2037,{"$f":"MK40+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,2038,{"$f":"NH40+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,2039,{"$f":"OE40+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2040,{"$f":"PB40+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2041,{"$f":"PY40+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,"Year",null,2042,{"$f":"QV40+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,2043,{"$f":"RS40+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,"Year",null,2044,{"$f":"SP40+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,2045,{"$f":"TM40+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"D41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"E41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"F41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"G41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"H41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"I41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"J41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"K41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"L41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"M41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"N41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"O41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"P41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"Q41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"R41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"S41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"T41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"U41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"V41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"AA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"AX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"BU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"CR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"DO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ED41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"EL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ER41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ES41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ET41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"FI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"GF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"HC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"HZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ID41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"II41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"IW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"JT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"KQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"LN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ME41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"MK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ML41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"NH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"OE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ON41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"PB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"PY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"QV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"RS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"SP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ST41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"TM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"UA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"UB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"UC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"UD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"UE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991}]
[null,"Fuel (Dth)",null,{"$f":"D41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"AA41*$D46/1000","v":6657360.8027025582},{"$f":"AB41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"AX41*$D46/1000","v":6657360.8027025582},{"$f":"AY41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"BU41*$D46/1000","v":6657360.8027025582},{"$f":"BV41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"CR41*$D46/1000","v":6657360.8027025582},{"$f":"CS41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"DO41*$D46/1000","v":6657360.8027025582},{"$f":"DP41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"EL41*$D46/1000","v":6657360.8027025582},{"$f":"EM41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"FI41*$D46/1000","v":6657360.8027025582},{"$f":"FJ41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"GF41*$D46/1000","v":6657360.8027025582},{"$f":"GG41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"HC41*$D46/1000","v":6657360.8027025582},{"$f":"HD41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"HZ41*$D46/1000","v":6657360.8027025582},{"$f":"IA41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"IW41*$D46/1000","v":6657360.8027025582},{"$f":"IX41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"JT41*$D46/1000","v":6657360.8027025582},{"$f":"JU41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"KQ41*$D46/1000","v":6657360.8027025582},{"$f":"KR41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"LN41*$D46/1000","v":6657360.8027025582},{"$f":"LO41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"MK41*$D46/1000","v":6657360.8027025582},{"$f":"ML41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"NH41*$D46/1000","v":6657360.8027025582},{"$f":"NI41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"OE41*$D46/1000","v":6657360.8027025582},{"$f":"OF41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"PB41*$D46/1000","v":6657360.8027025582},{"$f":"PC41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"PY41*$D46/1000","v":6657360.8027025582},{"$f":"PZ41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"QV41*$D46/1000","v":6657360.8027025582},{"$f":"QW41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"RS41*$D46/1000","v":6657360.8027025582},{"$f":"RT41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"SP41*$D46/1000","v":6657360.8027025582},{"$f":"SQ41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"TM41*$D46/1000","v":6657360.8027025582},{"$f":"TN41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*D41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*E41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*F41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*G41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*H41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*I41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*J41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*K41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*L41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*M41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*N41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*O41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*P41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*Q41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*R41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*S41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*T41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*U41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*V41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*W41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*AA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AT41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*AX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BQ41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*BU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CN41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*CR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DK41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*DO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ED41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EH41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*EL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ER41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ES41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ET41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FE41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*FI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GB41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*GF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GY41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*HC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HV41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*HZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ID41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*II41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IS41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*IW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JP41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*JT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KM41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*KQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LJ41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*LN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ME41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MG41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*MK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ML41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ND41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*NH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OA41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*OE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ON41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OX41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*PB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PU41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*PY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QR41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*QV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RO41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*RS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SL41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*SP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ST41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TI41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*TM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*UA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*UB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*UC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*UD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*UE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*UF41*$D46/1000/2204.62","v":353308.60371229477}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8866.6638999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8822.3305805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8778.2189275974997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8734.3278329595123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8690.6561937947154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(DO40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8647.2029128257418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(EL40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8603.9668982616131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(FI40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8560.9470637703052},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(GF40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8518.1423284514531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HC40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8475.5516168091963},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HZ40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8433.1738587251511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(IW40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8391.0079894315259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(JT40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8349.0529494843686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(KQ40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8307.3076847369466},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(LN40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8265.7711463132619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(MK40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8224.4422905816955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(NH40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8183.3200791287873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(OE40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8142.4034787331429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PB40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8101.6914613394774},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PY40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8061.1830040327804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(QV40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8020.8770890126161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(RS40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":7980.7727035675534},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(SP40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":7940.8688400497158},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(TM40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":7901.1644958494671}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":104.8215432291012},{"$f":"'Resource Options'!$N$8*(1.02^(D40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":106.81105611958954},{"$f":"'Resource Options'!$N$8*(1.02^(AA40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":108.83832996473933},{"$f":"'Resource Options'!$N$8*(1.02^(AX40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":110.90408146747009},{"$f":"'Resource Options'!$N$8*(1.02^(BU40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":113.00904093372269},{"$f":"'Resource Options'!$N$8*(1.02^(CR40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":115.15395253064472},{"$f":"'Resource Options'!$N$8*(1.02^(DO40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":117.33957454967636},{"$f":"'Resource Options'!$N$8*(1.02^(EL40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":119.56667967462923},{"$f":"'Resource Options'!$N$8*(1.02^(FI40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":121.8360552548537},{"$f":"'Resource Options'!$N$8*(1.02^(GF40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HC40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":124.02423080723085},{"$f":"'Resource Options'!$N$8*(1.02^(HC40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HZ40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":126.25170599252873},{"$f":"'Resource Options'!$N$8*(1.02^(HZ40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(IW40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":128.51918663215454},{"$f":"'Resource Options'!$N$8*(1.02^(IW40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(JT40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":130.82739122406801},{"$f":"'Resource Options'!$N$8*(1.02^(JT40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(KQ40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":133.1770511704523},{"$f":"'Resource Options'!$N$8*(1.02^(KQ40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(LN40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":135.56891100947365},{"$f":"'Resource Options'!$N$8*(1.02^(LN40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(MK40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":138.0037286512038},{"$f":"'Resource Options'!$N$8*(1.02^(MK40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(NH40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":140.48227561777944},{"$f":"'Resource Options'!$N$8*(1.02^(NH40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(OE40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":143.00533728787474},{"$f":"'Resource Options'!$N$8*(1.02^(OE40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PB40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":145.57371314556494},{"$f":"'Resource Options'!$N$8*(1.02^(PB40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PY40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":148.48518740847629},{"$f":"'Resource Options'!$N$8*(1.02^(PY40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(QV40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":151.45489115664577},{"$f":"'Resource Options'!$N$8*(1.02^(QV40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(RS40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":154.48398897977873},{"$f":"'Resource Options'!$N$8*(1.02^(RS40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(SP40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":157.57366875937427},{"$f":"'Resource Options'!$N$8*(1.02^(SP40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(TM40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":160.72514213456176},{"$f":"'Resource Options'!$N$8*(1.02^(TM40-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D48*AFUDC!$Y$7","v":6.3207390567148023},{"$f":"E48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA48*AFUDC!$Y$7","v":6.4407066840112499},{"$f":"AB48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX48*AFUDC!$Y$7","v":6.5629512968737824},{"$f":"AY48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU48*AFUDC!$Y$7","v":6.6875161124884475},{"$f":"BV48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR48*AFUDC!$Y$7","v":6.8144451683034788},{"$f":"CS48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO48*AFUDC!$Y$7","v":6.9437833375978775},{"$f":"DP48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL48*AFUDC!$Y$7","v":7.0755763453454854},{"$f":"EM48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI48*AFUDC!$Y$7","v":7.2098707843801435},{"$f":"FJ48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF48*AFUDC!$Y$7","v":7.346714131867679},{"$f":"GG48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HC48*AFUDC!$Y$7","v":7.4786611176760207},{"$f":"HD48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HZ48*AFUDC!$Y$7","v":7.6129778713494831},{"$f":"IA48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"IW48*AFUDC!$Y$7","v":7.7497069539189196},{"$f":"IX48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"JT48*AFUDC!$Y$7","v":7.8888916908113016},{"$f":"JU48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"KQ48*AFUDC!$Y$7","v":8.0305761855782745},{"$f":"KR48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"LN48*AFUDC!$Y$7","v":8.1748053338712623},{"$f":"LO48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"MK48*AFUDC!$Y$7","v":8.3216248376675903},{"$f":"ML48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"NH48*AFUDC!$Y$7","v":8.4710812197521008},{"$f":"NI48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"OE48*AFUDC!$Y$7","v":8.6232218384588482},{"$f":"OF48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PB48*AFUDC!$Y$7","v":8.7780949026775659},{"$f":"PC48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PY48*AFUDC!$Y$7","v":8.953656800731121},{"$f":"PZ48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"QV48*AFUDC!$Y$7","v":9.1327299367457417},{"$f":"QW48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"RS48*AFUDC!$Y$7","v":9.3153845354806588},{"$f":"RT48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"SP48*AFUDC!$Y$7","v":9.5016922261902703},{"$f":"SQ48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"TM48*AFUDC!$Y$7","v":9.6917260707140755},{"$f":"TN48*0.1","v":0}]
[null,"Sales Tax",null,{"$f":"D48*$D$1","v":6.2892925937460715},{"$f":"E48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AA48*$D$1","v":6.4086633671753717},{"$f":"AB48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AX48*$D$1","v":6.5302997978843598},{"$f":"AY48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"BU48*$D$1","v":6.654244888048205},{"$f":"BV48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"CR48*$D$1","v":6.7805424560233609},{"$f":"CS48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"DO48*$D$1","v":6.909237151838683},{"$f":"DP48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"EL48*$D$1","v":7.0403744729805808},{"$f":"EM48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"FI48*$D$1","v":7.174000780477753},{"$f":"FJ48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"GF48*$D$1","v":7.3101633152912218},{"$f":"GG48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HC48*$D$1","v":7.4414538484338504},{"$f":"HD48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HZ48*$D$1","v":7.5751023595517237},{"$f":"IA48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"IW48*$D$1","v":7.7111511979292722},{"$f":"IX48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"JT48*$D$1","v":7.8496434734440799},{"$f":"JU48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"KQ48*$D$1","v":7.9906230702271381},{"$f":"KR48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"LN48*$D$1","v":8.1341346605684191},{"$f":"LO48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"MK48*$D$1","v":8.280223719072227},{"$f":"ML48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"NH48*$D$1","v":8.4289365370667664},{"$f":"NI48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"OE48*$D$1","v":8.5803202372724847},{"$f":"OF48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PB48*$D$1","v":8.7344227887338963},{"$f":"PC48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PY48*$D$1","v":8.9091112445085781},{"$f":"PZ48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"QV48*$D$1","v":9.0872934693987464},{"$f":"QW48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"RS48*$D$1","v":9.2690393387867243},{"$f":"RT48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"SP48*$D$1","v":9.4544201255624554},{"$f":"SQ48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"TM48*$D$1","v":9.6435085280737063},{"$f":"TN48*$D$1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D48:D50)","v":117.43157487956206},{"$f":"SUM(E48:E50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA48:AA50)","v":119.66042617077616},{"$f":"SUM(AB48:AB50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX48:AX50)","v":121.93158105949746},{"$f":"SUM(AY48:AY50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU48:BU50)","v":124.24584246800676},{"$f":"SUM(BV48:BV50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR48:CR50)","v":126.60402855804952},{"$f":"SUM(CS48:CS50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO48:DO50)","v":129.00697302008129},{"$f":"SUM(DP48:DP50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL48:EL50)","v":131.45552536800241},{"$f":"SUM(EM48:EM50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI48:FI50)","v":133.95055123948711},{"$f":"SUM(FJ48:FJ50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF48:GF50)","v":136.49293270201261},{"$f":"SUM(GG48:GG50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(HC48:HC50)","v":138.9443457733407},{"$f":"SUM(HD48:HD50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(HZ48:HZ50)","v":141.43978622342993},{"$f":"SUM(IA48:IA50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(IW48:IW50)","v":143.98004478400273},{"$f":"SUM(IX48:IX50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(JT48:JT50)","v":146.56592638832339},{"$f":"SUM(JU48:JU50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(KQ48:KQ50)","v":149.19825042625772},{"$f":"SUM(KR48:KR50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(LN48:LN50)","v":151.87785100391332},{"$f":"SUM(LO48:LO50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(MK48:MK50)","v":154.60557720794364},{"$f":"SUM(ML48:ML50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(NH48:NH50)","v":157.38229337459831},{"$f":"SUM(NI48:NI50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(OE48:OE50)","v":160.20887936360606},{"$f":"SUM(OF48:OF50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(PB48:PB50)","v":163.0862308369764},{"$f":"SUM(PC48:PC50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(PY48:PY50)","v":166.347955453716},{"$f":"SUM(PZ48:PZ50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(QV48:QV50)","v":169.67491456279026},{"$f":"SUM(QW48:QW50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(RS48:RS50)","v":173.0684128540461},{"$f":"SUM(RT48:RT50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(SP48:SP50)","v":176.52978111112699},{"$f":"SUM(SQ48:SQ50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(TM48:TM50)","v":180.06037673334956},{"$f":"SUM(TN48:TN50)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D54:W54))","v":490621.8799596114},{"$f":"HLOOKUP(D40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":421153.92000000004},{"$f":"HLOOKUP(E40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":429576.99840000004},{"$f":"HLOOKUP(F40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":438168.53836800007},{"$f":"HLOOKUP(G40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":446931.9091353601},{"$f":"HLOOKUP(H40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":455870.54731806723},{"$f":"HLOOKUP(I40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":464987.9582644286},{"$f":"HLOOKUP(J40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(K40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(L40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(M40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(N40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(O40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(P40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(Q40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(R40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(S40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(T40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(U40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(V40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(W40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA54:AT54))","v":500434.31755880383},{"$f":"HLOOKUP(AA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":429576.99840000004},{"$f":"HLOOKUP(AB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":438168.53836800007},{"$f":"HLOOKUP(AC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":446931.9091353601},{"$f":"HLOOKUP(AD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":455870.54731806723},{"$f":"HLOOKUP(AE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":464987.9582644286},{"$f":"HLOOKUP(AF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(AG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(AH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(AI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(AJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(AK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(AL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(AM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(AN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(AO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(AP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(AQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(AR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(AS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(AT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX54:BQ54))","v":510443.00390997977},{"$f":"HLOOKUP(AX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":438168.53836800007},{"$f":"HLOOKUP(AY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":446931.9091353601},{"$f":"HLOOKUP(AZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":455870.54731806723},{"$f":"HLOOKUP(BA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":464987.9582644286},{"$f":"HLOOKUP(BB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(BC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(BD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(BE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(BF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(BG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(BH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(BI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(BJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(BK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(BL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(BM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(BN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(BO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(BP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(BQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU54:CN54))","v":520651.86398817931},{"$f":"HLOOKUP(BU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":446931.9091353601},{"$f":"HLOOKUP(BV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":455870.54731806723},{"$f":"HLOOKUP(BW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":464987.9582644286},{"$f":"HLOOKUP(BX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(BY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(BZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(CA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(CB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(CC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(CD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(CE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(CF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(CG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(CH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(CI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(CJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(CK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(CL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(CM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(CN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR54:DK54))","v":531064.90126794309},{"$f":"HLOOKUP(CR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":455870.54731806723},{"$f":"HLOOKUP(CS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":464987.9582644286},{"$f":"HLOOKUP(CT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(CU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(CV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(CW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(CX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(CY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(CZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(DA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(DB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(DC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(DD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(DE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(DF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(DG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(DH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(DI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(DJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(DK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO54:EH54))","v":541686.19929330191},{"$f":"HLOOKUP(DO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":464987.9582644286},{"$f":"HLOOKUP(DP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(DQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(DR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(DS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(DT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(DU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(DV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(DW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(DX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(DY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(DZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(EA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(EB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(EC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(ED40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(EE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(EF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(EG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(EH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL54:FE54))","v":552519.92327916797},{"$f":"HLOOKUP(EL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(EM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(EN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(EO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(EP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(EQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(ER40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(ES40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(ET40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(EU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(EV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(EW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(EX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(EY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(EZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(FA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(FB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(FC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(FD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(FE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI54:GB54))","v":563570.3217447513},{"$f":"HLOOKUP(FI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(FJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(FK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(FL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(FM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(FN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(FO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(FP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(FQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(FR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(FS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(FT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(FU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(FV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(FW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(FX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(FY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(FZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(GA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(GB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF54:GY54))","v":574841.72817964631},{"$f":"HLOOKUP(GF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(GG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(GH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(GI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(GJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(GK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(GL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(GM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(GN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(GO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(GP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(GQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(GR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(GS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(GT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(GU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(GV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(GW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(GX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(GY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC54:HV54))","v":586338.56274323922},{"$f":"HLOOKUP(HC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(HD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(HE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(HF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(HG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(HH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(HI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(HJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(HK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(HL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(HM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(HN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(HO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(HP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(HQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(HR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(HS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(HT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(HU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(HV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ54:IS54))","v":598065.33399810421},{"$f":"HLOOKUP(HZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(IA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(IB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(IC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(ID40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(IE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(IF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(IG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(IH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(II40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(IJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(IK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(IL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(IM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(IN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(IO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(IP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(IQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(IR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(IS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW54:JP54))","v":610026.64067806618},{"$f":"HLOOKUP(IW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(IX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(IY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(IZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(JA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(JB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(JC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(JD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(JE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(JF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(JG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(JH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(JI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(JJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(JK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(JL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(JM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(JN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(JO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(JP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT54:KM54))","v":622227.17349162768},{"$f":"HLOOKUP(JT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(JU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(JV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(JW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(JX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(JY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(JZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(KA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(KB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(KC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(KD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(KE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(KF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(KG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(KH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(KI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(KJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(KK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(KL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(KM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ54:LJ54))","v":634671.71696146007},{"$f":"HLOOKUP(KQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(KR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(KS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(KT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(KU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(KV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(KW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(KX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(KY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(KZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(LA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(LB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(LC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(LD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(LE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(LF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(LG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(LH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(LI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(LJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN54:MG54))","v":647365.15130068932},{"$f":"HLOOKUP(LN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(LO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(LP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(LQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(LR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(LS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(LT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(LU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(LV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(LW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(LX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(LY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(LZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(MA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(MB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(MC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(MD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(ME40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(MF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(MG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK54:ND54))","v":660312.45432670298},{"$f":"HLOOKUP(MK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(ML40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(MM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(MN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(MO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(MP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(MQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(MR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(MS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(MT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(MU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(MV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(MW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(MX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(MY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(MZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(NA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(NB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(NC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(ND40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH54:OA54))","v":673518.70341323712},{"$f":"HLOOKUP(NH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(NI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(NJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(NK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(NL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(NM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(NN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(NO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(NP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(NQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(NR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(NS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(NT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(NU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(NV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(NW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(NX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(NY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(NZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(OA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE54:OX54))","v":686989.07748150185},{"$f":"HLOOKUP(OE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(OF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(OG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(OH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(OI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(OJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(OK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(OL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(OM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(ON40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(OO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(OP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(OQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(OR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(OS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(OT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(OU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(OV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(OW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(OX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB54:PU54))","v":700728.85903113196},{"$f":"HLOOKUP(PB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(PC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(PD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(PE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(PF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(PG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(PH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(PI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(PJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(PK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(PL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(PM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(PN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(PO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(PP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(PQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(PR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(PS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(PT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},{"$f":"HLOOKUP(PU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":876288.68218754197},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY54:QR54))","v":714743.43621175468},{"$f":"HLOOKUP(PY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(PZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(QA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(QB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(QC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(QD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(QE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(QF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(QG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(QH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(QI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(QJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(QK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(QL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(QM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(QN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(QO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(QP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},{"$f":"HLOOKUP(QQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":876288.68218754197},{"$f":"HLOOKUP(QR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":893814.45583129278},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV54:RO54))","v":729038.3049359899},{"$f":"HLOOKUP(QV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(QW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(QX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(QY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(QZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(RA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(RB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(RC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(RD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(RE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(RF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(RG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(RH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(RI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(RJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(RK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(RL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},{"$f":"HLOOKUP(RM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":876288.68218754197},{"$f":"HLOOKUP(RN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":893814.45583129278},{"$f":"HLOOKUP(RO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":911690.74494791881},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS54:SL54))","v":743619.07103470969},{"$f":"HLOOKUP(RS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(RT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(RU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(RV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(RW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(RX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(RY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(RZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(SA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(SB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(SC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(SD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(SE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(SF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(SG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(SH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},{"$f":"HLOOKUP(SI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":876288.68218754197},{"$f":"HLOOKUP(SJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":893814.45583129278},{"$f":"HLOOKUP(SK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":911690.74494791881},{"$f":"HLOOKUP(SL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":929924.55984687712},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP54:TI54))","v":758491.45245540363},{"$f":"HLOOKUP(SP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(SQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(SR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(SS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(ST40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(SU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(SV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(SW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(SX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(SY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(SZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(TA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(TB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(TC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(TD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},{"$f":"HLOOKUP(TE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":876288.68218754197},{"$f":"HLOOKUP(TF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":893814.45583129278},{"$f":"HLOOKUP(TG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":911690.74494791881},{"$f":"HLOOKUP(TH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":929924.55984687712},{"$f":"HLOOKUP(TI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":948523.05104381475},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM54:UF54))","v":773661.28150451195},{"$f":"HLOOKUP(TM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(TN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(TO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(TP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(TQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(TR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(TS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(TT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(TU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(TV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(TW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(TX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(TY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(TZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},{"$f":"HLOOKUP(UA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":876288.68218754197},{"$f":"HLOOKUP(UB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":893814.45583129278},{"$f":"HLOOKUP(UC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":911690.74494791881},{"$f":"HLOOKUP(UD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":929924.55984687712},{"$f":"HLOOKUP(UE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":948523.05104381475},{"$f":"HLOOKUP(UF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":967493.51206469093}]
[null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(D40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(E40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(F40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(G40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(H40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(I40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(J40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(K40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(L40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(M40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(N40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(O40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(P40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(Q40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(R40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(S40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(T40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(U40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(V40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(W40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(AA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(AX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(BU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(CR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(DO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ED40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(EL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ER40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ES40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ET40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(FI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(GF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(HC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(HZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ID40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(II40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(IW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(JT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(KQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(LN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ME40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(MK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ML40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ND40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(NH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(OE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ON40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(PB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(PY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(QV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(RS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(SP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ST40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(TM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(UA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(UB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(UC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(UD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(UE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(UF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0}]
[null,"Capital Recovery & Taxes",12202775.777961658,{"$f":"VLOOKUP(D39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":15373851.167456359},{"$f":"VLOOKUP(E39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":14942702.779817643},{"$f":"VLOOKUP(F39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":14479796.67071493},{"$f":"VLOOKUP(G39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":14028181.472829439},{"$f":"VLOOKUP(H39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":13587011.1812861},{"$f":"VLOOKUP(I39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":13155515.71472428},{"$f":"VLOOKUP(J39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":12732968.376648732},{"$f":"VLOOKUP(K39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":12318696.701645933},{"$f":"VLOOKUP(L39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":11909078.053456003},{"$f":"VLOOKUP(M39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":11500131.870679587},{"$f":"VLOOKUP(N39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":11091185.687903168},{"$f":"VLOOKUP(O39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":10682239.505126746},{"$f":"VLOOKUP(P39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":10273293.322350329},{"$f":"VLOOKUP(Q39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":9864347.1395739112},{"$f":"VLOOKUP(R39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":9455400.9567974918},{"$f":"VLOOKUP(S39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":9046454.774021076},{"$f":"VLOOKUP(T39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":8637508.5912446547},{"$f":"VLOOKUP(U39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":8228562.408468239},{"$f":"VLOOKUP(V39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":7819616.2256918186},{"$f":"VLOOKUP(W39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":7410670.042915402},null,"Capital Recovery & Taxes",12434384.462227371,{"$f":"VLOOKUP(AA39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":15665646.862614682},{"$f":"VLOOKUP(AB39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":15226315.278578583},{"$f":"VLOOKUP(AC39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":14754623.211525097},{"$f":"VLOOKUP(AD39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":14294436.357183743},{"$f":"VLOOKUP(AE39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":13844892.65350691},{"$f":"VLOOKUP(AF39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":13405207.402989747},{"$f":"VLOOKUP(AG39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":12974640.116437525},{"$f":"VLOOKUP(AH39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":12552505.565043176},{"$f":"VLOOKUP(AI39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":12135112.354910599},{"$f":"VLOOKUP(AJ39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":11718404.373585086},{"$f":"VLOOKUP(AK39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":11301696.392259572},{"$f":"VLOOKUP(AL39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":10884988.410934053},{"$f":"VLOOKUP(AM39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":10468280.429608539},{"$f":"VLOOKUP(AN39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":10051572.448283026},{"$f":"VLOOKUP(AO39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":9634864.4669575095},{"$f":"VLOOKUP(AP39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":9218156.4856319949},{"$f":"VLOOKUP(AQ39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":8801448.5043064803},{"$f":"VLOOKUP(AR39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":8384740.5229809675},{"$f":"VLOOKUP(AS39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":7968032.5416554501},{"$f":"VLOOKUP(AT39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":7551324.5603299364},null,"Capital Recovery & Taxes",12670389.079320444,{"$f":"VLOOKUP(AX39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":15962980.840067104},{"$f":"VLOOKUP(AY39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":15515310.742566001},{"$f":"VLOOKUP(AZ39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":15034665.960079841},{"$f":"VLOOKUP(BA39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":14565744.759243086},{"$f":"VLOOKUP(BB39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":14107668.716070468},{"$f":"VLOOKUP(BC39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":13659638.23949849},{"$f":"VLOOKUP(BD39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":13220898.785847506},{"$f":"VLOOKUP(BE39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":12790752.12066769},{"$f":"VLOOKUP(BF39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":12365436.787406798},{"$f":"VLOOKUP(BG39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":11940819.688595729},{"$f":"VLOOKUP(BH39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":11516202.589784654},{"$f":"VLOOKUP(BI39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":11091585.490973579},{"$f":"VLOOKUP(BJ39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":10666968.392162506},{"$f":"VLOOKUP(BK39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":10242351.293351434},{"$f":"VLOOKUP(BL39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":9817734.1945403609},{"$f":"VLOOKUP(BM39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":9393117.0957292896},{"$f":"VLOOKUP(BN39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":8968499.9969182126},{"$f":"VLOOKUP(BO39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":8543882.898107145},{"$f":"VLOOKUP(BP39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":8119265.799296068},{"$f":"VLOOKUP(BQ39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":7694648.7004849967},null,"Capital Recovery & Taxes",12910873.064045949,{"$f":"VLOOKUP(BU39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":16265958.216411583},{"$f":"VLOOKUP(BV39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":15809791.340459907},{"$f":"VLOOKUP(BW39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":15320023.920002161},{"$f":"VLOOKUP(BX39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":14842202.594773524},{"$f":"VLOOKUP(BY39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":14375432.268301489},{"$f":"VLOOKUP(BZ39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":13918898.173284175},{"$f":"VLOOKUP(CA39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":13471831.444802897},{"$f":"VLOOKUP(CB39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":13033520.595917966},{"$f":"VLOOKUP(CC39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":12600132.777631784},{"$f":"VLOOKUP(CD39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":12167456.446285279},{"$f":"VLOOKUP(CE39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":11734780.114938769},{"$f":"VLOOKUP(CF39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":11302103.78359226},{"$f":"VLOOKUP(CG39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":10869427.452245753},{"$f":"VLOOKUP(CH39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":10436751.120899247},{"$f":"VLOOKUP(CI39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":10004074.789552739},{"$f":"VLOOKUP(CJ39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":9571398.4582062345},{"$f":"VLOOKUP(CK39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":9138722.1268597245},{"$f":"VLOOKUP(CL39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":8706045.7955132201},{"$f":"VLOOKUP(CM39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":8273369.4641667111},{"$f":"VLOOKUP(CN39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":7840693.1328202048},null,"Capital Recovery & Taxes",13155921.434801541,{"$f":"VLOOKUP(CR39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":16574686.103359073},{"$f":"VLOOKUP(CS39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":16109861.180101834},{"$f":"VLOOKUP(CT39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":15610797.974003801},{"$f":"VLOOKUP(CU39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":15123907.600022323},{"$f":"VLOOKUP(CV39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":14648277.972753851},{"$f":"VLOOKUP(CW39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":14183078.860613108},{"$f":"VLOOKUP(CX39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":13727526.805625254},{"$f":"VLOOKUP(CY39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":13280896.816828489},{"$f":"VLOOKUP(CZ39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":12839283.297751233},{"$f":"VLOOKUP(DA39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":12398394.769635774},{"$f":"VLOOKUP(DB39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":11957506.241520308},{"$f":"VLOOKUP(DC39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":11516617.713404842},{"$f":"VLOOKUP(DD39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":11075729.185289377},{"$f":"VLOOKUP(DE39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":10634840.657173917},{"$f":"VLOOKUP(DF39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":10193952.12905845},{"$f":"VLOOKUP(DG39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":9753063.6009429861},{"$f":"VLOOKUP(DH39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":9312175.0728275217},{"$f":"VLOOKUP(DI39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":8871286.5447120592},{"$f":"VLOOKUP(DJ39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":8430398.0165965948},{"$f":"VLOOKUP(DK39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":7989509.4884811314},null,"Capital Recovery & Taxes",13405620.823634069,{"$f":"VLOOKUP(DO39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":16889273.645600826},{"$f":"VLOOKUP(DP39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":16415626.345300168},{"$f":"VLOOKUP(DQ39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":15907090.919550391},{"$f":"VLOOKUP(DR39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":15410959.366270747},{"$f":"VLOOKUP(DS39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":14926302.288676718},{"$f":"VLOOKUP(DT39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":14452273.697387543},{"$f":"VLOOKUP(DU39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":13988075.264396019},{"$f":"VLOOKUP(DV39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":13532968.238411894},{"$f":"VLOOKUP(DW39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":13082972.894742552},{"$f":"VLOOKUP(DX39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":12633716.302363459},{"$f":"VLOOKUP(DY39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":12184459.709984364},{"$f":"VLOOKUP(DZ39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":11735203.117605263},{"$f":"VLOOKUP(EA39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":11285946.525226168},{"$f":"VLOOKUP(EB39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":10836689.932847073},{"$f":"VLOOKUP(EC39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":10387433.340467978},{"$f":"VLOOKUP(ED39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":9938176.7480888851},{"$f":"VLOOKUP(EE39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":9488920.1557097863},{"$f":"VLOOKUP(EF39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":9039663.563330695},{"$f":"VLOOKUP(EG39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":8590406.9709515963},{"$f":"VLOOKUP(EH39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":8141150.3785725031},null,"Capital Recovery & Taxes",13660059.506866647,{"$f":"VLOOKUP(EL39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":17209832.05939433},{"$f":"VLOOKUP(EM39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":16727194.933333961},{"$f":"VLOOKUP(EN39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":16209007.505203456},{"$f":"VLOOKUP(EO39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":15703459.375042563},{"$f":"VLOOKUP(EP39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":15209603.5061158},{"$f":"VLOOKUP(EQ39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":14726577.852163956},{"$f":"VLOOKUP(ER39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":14253568.932914253},{"$f":"VLOOKUP(ES39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":13789823.975576948},{"$f":"VLOOKUP(ET39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":13331287.720284764},{"$f":"VLOOKUP(EU39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":12873504.237782314},{"$f":"VLOOKUP(EV39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":12415720.755279863},{"$f":"VLOOKUP(EW39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":11957937.272777408},{"$f":"VLOOKUP(EX39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":11500153.790274959},{"$f":"VLOOKUP(EY39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":11042370.307772512},{"$f":"VLOOKUP(EZ39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":10584586.82527006},{"$f":"VLOOKUP(FA39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":10126803.342767611},{"$f":"VLOOKUP(FB39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":9669019.8602651581},{"$f":"VLOOKUP(FC39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":9211236.3777627088},{"$f":"VLOOKUP(FD39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":8753452.8952602558},{"$f":"VLOOKUP(FE39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":8295669.4127578065},null,"Capital Recovery & Taxes",13919327.436306978,{"$f":"VLOOKUP(FI39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":17536474.671881635},{"$f":"VLOOKUP(FJ39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":17044677.093168642},{"$f":"VLOOKUP(FK39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":16516654.46765222},{"$f":"VLOOKUP(FL39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":16001511.033980872},{"$f":"VLOOKUP(FM39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":15498281.780661879},{"$f":"VLOOKUP(FN39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":15006088.29979803},{"$f":"VLOOKUP(FO39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":14524101.671260968},{"$f":"VLOOKUP(FP39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":14051554.834633403},{"$f":"VLOOKUP(FQ39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":13584315.561215769},{"$f":"VLOOKUP(FR39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":13117843.348215425},{"$f":"VLOOKUP(FS39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":12651371.135215078},{"$f":"VLOOKUP(FT39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":12184898.922214726},{"$f":"VLOOKUP(FU39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":11718426.70921438},{"$f":"VLOOKUP(FV39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":11251954.496214034},{"$f":"VLOOKUP(FW39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":10785482.283213688},{"$f":"VLOOKUP(FX39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":10319010.07021334},{"$f":"VLOOKUP(FY39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":9852537.8572129905},{"$f":"VLOOKUP(FZ39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":9386065.6442126464},{"$f":"VLOOKUP(GA39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":8919593.4312122967},{"$f":"VLOOKUP(GB39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":8453121.2182119507},null,"Capital Recovery & Taxes",14183516.271048091,{"$f":"VLOOKUP(GF39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":17869316.961153954},{"$f":"VLOOKUP(GG39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":17368185.064396985},{"$f":"VLOOKUP(GH39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":16830140.569448262},{"$f":"VLOOKUP(GI39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":16305219.713405833},{"$f":"VLOOKUP(GJ39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":15792439.168858845},{"$f":"VLOOKUP(GK39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":15290903.8557282},{"$f":"VLOOKUP(GL39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":14799769.120981505},{"$f":"VLOOKUP(GM39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":14318253.345394745},{"$f":"VLOOKUP(GN39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":13842145.870567646},{"$f":"VLOOKUP(GO39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":13366820.014964556},{"$f":"VLOOKUP(GP39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":12891494.159361463},{"$f":"VLOOKUP(GQ39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":12416168.303758364},{"$f":"VLOOKUP(GR39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":11940842.448155271},{"$f":"VLOOKUP(GS39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":11465516.592552179},{"$f":"VLOOKUP(GT39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":10990190.736949084},{"$f":"VLOOKUP(GU39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":10514864.881345993},{"$f":"VLOOKUP(GV39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":10039539.025742896},{"$f":"VLOOKUP(GW39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":9564213.1701398045},{"$f":"VLOOKUP(GX39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":9088887.3145367093},{"$f":"VLOOKUP(GY39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":8613561.4589336179},null,"Capital Recovery & Taxes",14438252.223276101,{"$f":"VLOOKUP(HC39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":18190249.893776268},{"$f":"VLOOKUP(HD39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":17680117.66815355},{"$f":"VLOOKUP(HE39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":17132409.894075546},{"$f":"VLOOKUP(HF39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":16598061.459458595},{"$f":"VLOOKUP(HG39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":16076071.376331544},{"$f":"VLOOKUP(HH39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":15565528.488977073},{"$f":"VLOOKUP(HI39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":15065572.974394327},{"$f":"VLOOKUP(HJ39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":14575409.17547803},{"$f":"VLOOKUP(HK39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":14090750.810403038},{"$f":"VLOOKUP(HL39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":13606888.102433315},{"$f":"VLOOKUP(HM39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":13123025.394463589},{"$f":"VLOOKUP(HN39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":12639162.686493861},{"$f":"VLOOKUP(HO39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":12155299.978524135},{"$f":"VLOOKUP(HP39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":11671437.270554412},{"$f":"VLOOKUP(HQ39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":11187574.562584685},{"$f":"VLOOKUP(HR39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":10703711.854614962},{"$f":"VLOOKUP(HS39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":10219849.146645235},{"$f":"VLOOKUP(HT39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":9735986.4386755116},{"$f":"VLOOKUP(HU39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":9252123.7307057846},{"$f":"VLOOKUP(HV39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":8768261.0227360614},null,"Capital Recovery & Taxes",14697563.233206147,{"$f":"VLOOKUP(HZ39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":18516946.781868499},{"$f":"VLOOKUP(IA39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":17997652.581473593},{"$f":"VLOOKUP(IB39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":17440107.975773148},{"$f":"VLOOKUP(IC39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":16896162.643270474},{"$f":"VLOOKUP(ID39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":16364797.618250463},{"$f":"VLOOKUP(IE39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":15845085.380639104},{"$f":"VLOOKUP(IF39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":15336150.665014453},{"$f":"VLOOKUP(IG39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":14837183.52426962},{"$f":"VLOOKUP(IH39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":14343820.694957878},{"$f":"VLOOKUP(II39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":13851267.81275302},{"$f":"VLOOKUP(IJ39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":13358714.930548159},{"$f":"VLOOKUP(IK39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":12866162.048343293},{"$f":"VLOOKUP(IL39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":12373609.166138433},{"$f":"VLOOKUP(IM39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":11881056.283933571},{"$f":"VLOOKUP(IN39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":11388503.401728708},{"$f":"VLOOKUP(IO39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":10895950.51952385},{"$f":"VLOOKUP(IP39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":10403397.637318986},{"$f":"VLOOKUP(IQ39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":9910844.755114127},{"$f":"VLOOKUP(IR39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":9418291.8729092628},{"$f":"VLOOKUP(IS39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":8925738.9907044023},null,"Capital Recovery & Taxes",14961531.468874533,{"$f":"VLOOKUP(IW39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":18849511.146070853},{"$f":"VLOOKUP(IX39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":18320890.421836857},{"$f":"VLOOKUP(IY39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":17753332.315018032},{"$f":"VLOOKUP(IZ39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":17199617.724343613},{"$f":"VLOOKUP(JA39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":16658709.383474238},{"$f":"VLOOKUP(JB39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":16129663.114075381},{"$f":"VLOOKUP(JC39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":15611587.930958113},{"$f":"VLOOKUP(JD39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":15103659.340365501},{"$f":"VLOOKUP(JE39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":14601435.714639323},{"$f":"VLOOKUP(JF39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":14100036.582670065},{"$f":"VLOOKUP(JG39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":13598637.450700803},{"$f":"VLOOKUP(JH39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":13097238.318731537},{"$f":"VLOOKUP(JI39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":12595839.186762279},{"$f":"VLOOKUP(JJ39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":12094440.054793019},{"$f":"VLOOKUP(JK39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":11593040.922823757},{"$f":"VLOOKUP(JL39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":11091641.790854497},{"$f":"VLOOKUP(JM39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":10590242.658885235},{"$f":"VLOOKUP(JN39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":10088843.526915977},{"$f":"VLOOKUP(JO39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":9587444.394946713},{"$f":"VLOOKUP(JP39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":9086045.2629774529},null,"Capital Recovery & Taxes",15230240.574055515,{"$f":"VLOOKUP(JT39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":19188048.366254281},{"$f":"VLOOKUP(JU39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":18649933.613813043},{"$f":"VLOOKUP(JV39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":18072182.163395751},{"$f":"VLOOKUP(JW39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":17508522.858672824},{"$f":"VLOOKUP(JX39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":16957899.804001436},{"$f":"VLOOKUP(JY39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":16419351.863604173},{"$f":"VLOOKUP(JZ39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":15891972.050198117},{"$f":"VLOOKUP(KA39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":15374921.062118461},{"$f":"VLOOKUP(KB39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":14863677.500074241},{"$f":"VLOOKUP(KC39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":14353273.239694817},{"$f":"VLOOKUP(KD39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":13842868.979315387},{"$f":"VLOOKUP(KE39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":13332464.718935952},{"$f":"VLOOKUP(KF39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":12822060.458556527},{"$f":"VLOOKUP(KG39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":12311656.198177099},{"$f":"VLOOKUP(KH39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":11801251.937797669},{"$f":"VLOOKUP(KI39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":11290847.677418241},{"$f":"VLOOKUP(KJ39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":10780443.417038811},{"$f":"VLOOKUP(KK39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":10270039.156659385},{"$f":"VLOOKUP(KL39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":9759634.8962799534},{"$f":"VLOOKUP(KM39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":9249230.6359005254},null,"Capital Recovery & Taxes",15503775.694765553,{"$f":"VLOOKUP(KQ39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":19532665.714912213},{"$f":"VLOOKUP(KR39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":18984886.42151713},{"$f":"VLOOKUP(KS39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":18396758.555050347},{"$f":"VLOOKUP(KT39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":17822975.929214589},{"$f":"VLOOKUP(KU39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":17262463.684481304},{"$f":"VLOOKUP(KV39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":16714243.423074506},{"$f":"VLOOKUP(KW39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":16177391.868219679},{"$f":"VLOOKUP(KX39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":15651054.644394113},{"$f":"VLOOKUP(KY39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":15130629.147975577},{"$f":"VLOOKUP(KZ39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":14611058.027079739},{"$f":"VLOOKUP(LA39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":14091486.906183895},{"$f":"VLOOKUP(LB39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":13571915.785288047},{"$f":"VLOOKUP(LC39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":13052344.664392205},{"$f":"VLOOKUP(LD39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":12532773.543496361},{"$f":"VLOOKUP(LE39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":12013202.422600517},{"$f":"VLOOKUP(LF39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":11493631.301704677},{"$f":"VLOOKUP(LG39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":10974060.180808831},{"$f":"VLOOKUP(LH39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":10454489.059912991},{"$f":"VLOOKUP(LI39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":9934917.9390171431},{"$f":"VLOOKUP(LJ39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":9415346.818121301},null,"Capital Recovery & Taxes",15782223.506243546,{"$f":"VLOOKUP(LN39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":19883472.391152039},{"$f":"VLOOKUP(LO39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":19325854.981647581},{"$f":"VLOOKUP(LP39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":18727164.33869905},{"$f":"VLOOKUP(LQ39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":18143076.576903287},{"$f":"VLOOKUP(LR39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":17572497.532254592},{"$f":"VLOOKUP(LS39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":17014431.234952927},{"$f":"VLOOKUP(LT39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":16467937.826172907},{"$f":"VLOOKUP(LU39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":15932147.585807433},{"$f":"VLOOKUP(LV39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":15402375.247473221},{"$f":"VLOOKUP(LW39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":14873472.629246093},{"$f":"VLOOKUP(LX39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":14344570.01101896},{"$f":"VLOOKUP(LY39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":13815667.392791823},{"$f":"VLOOKUP(LZ39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":13286764.774564689},{"$f":"VLOOKUP(MA39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":12757862.156337559},{"$f":"VLOOKUP(MB39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":12228959.538110426},{"$f":"VLOOKUP(MC39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":11700056.919883294},{"$f":"VLOOKUP(MD39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":11171154.301656157},{"$f":"VLOOKUP(ME39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":10642251.683429029},{"$f":"VLOOKUP(MF39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":10113349.065201893},{"$f":"VLOOKUP(MG39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":9584446.4469747618},null,"Capital Recovery & Taxes",16065672.240415681,{"$f":"VLOOKUP(MK39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":20240579.555297136},{"$f":"VLOOKUP(ML39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":19672947.337117974},{"$f":"VLOOKUP(MM39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":19063504.210222092},{"$f":"VLOOKUP(MN39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":18468926.232224472},{"$f":"VLOOKUP(MO39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":17888099.587933887},{"$f":"VLOOKUP(MP39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":17320010.419932686},{"$f":"VLOOKUP(MQ39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":16763701.989530975},{"$f":"VLOOKUP(MR39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":16218288.95644854},{"$f":"VLOOKUP(MS39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":15679001.906917844},{"$f":"VLOOKUP(MT39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":15140600.197667355},{"$f":"VLOOKUP(MU39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":14602198.488416862},{"$f":"VLOOKUP(MV39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":14063796.779166365},{"$f":"VLOOKUP(MW39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":13525395.069915876},{"$f":"VLOOKUP(MX39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":12986993.360665385},{"$f":"VLOOKUP(MY39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":12448591.65141489},{"$f":"VLOOKUP(MZ39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":11910189.942164401},{"$f":"VLOOKUP(NA39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":11371788.232913906},{"$f":"VLOOKUP(NB39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":10833386.523663417},{"$f":"VLOOKUP(NC39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":10294984.814412922},{"$f":"VLOOKUP(ND39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":9756583.1051624306},null,"Capital Recovery & Taxes",16354211.713853542,{"$f":"VLOOKUP(NH39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":20604100.364110269},{"$f":"VLOOKUP(NI39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":20026273.471292615},{"$f":"VLOOKUP(NJ39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":19405884.745837677},{"$f":"VLOOKUP(NK39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":18800628.147355221},{"$f":"VLOOKUP(NL39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":18209369.856533181},{"$f":"VLOOKUP(NM39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":17631077.807074677},{"$f":"VLOOKUP(NN39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":17064778.077262949},{"$f":"VLOOKUP(NO39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":16509569.426106356},{"$f":"VLOOKUP(NP39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":15960596.78116609},{"$f":"VLOOKUP(NQ39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":15412525.37721746},{"$f":"VLOOKUP(NR39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":14864453.973268827},{"$f":"VLOOKUP(NS39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":14316382.569320194},{"$f":"VLOOKUP(NT39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":13768311.165371563},{"$f":"VLOOKUP(NU39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":13220239.761422934},{"$f":"VLOOKUP(NV39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":12672168.357474301},{"$f":"VLOOKUP(NW39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":12124096.953525672},{"$f":"VLOOKUP(NX39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":11576025.549577039},{"$f":"VLOOKUP(NY39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":11027954.145628411},{"$f":"VLOOKUP(NZ39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":10479882.741679776},{"$f":"VLOOKUP(OA39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":9931811.3377311472},null,"Capital Recovery & Taxes",16647933.356234355,{"$f":"VLOOKUP(OE39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":20974150.006649688},{"$f":"VLOOKUP(OF39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":20385945.342837024},{"$f":"VLOOKUP(OG39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":19754414.43587292},{"$f":"VLOOKUP(OH39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":19138287.42888172},{"$f":"VLOOKUP(OI39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":18536410.139156513},{"$f":"VLOOKUP(OJ39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":17947731.964489732},{"$f":"VLOOKUP(OK39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":17371261.49153059},{"$f":"VLOOKUP(OL39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":16806081.292999219},{"$f":"VLOOKUP(OM39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":16247249.099355826},{"$f":"VLOOKUP(ON39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":15689334.332992284},{"$f":"VLOOKUP(OO39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":15131419.566628734},{"$f":"VLOOKUP(OP39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":14573504.80026518},{"$f":"VLOOKUP(OQ39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":14015590.033901636},{"$f":"VLOOKUP(OR39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":13457675.267538087},{"$f":"VLOOKUP(OS39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":12899760.501174539},{"$f":"VLOOKUP(OT39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":12341845.734810991},{"$f":"VLOOKUP(OU39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":11783930.968447439},{"$f":"VLOOKUP(OV39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":11226016.202083895},{"$f":"VLOOKUP(OW39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":10668101.435720343},{"$f":"VLOOKUP(OX39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":10110186.669356799},null,"Capital Recovery & Taxes",16946930.239312325,{"$f":"VLOOKUP(PB39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":21350845.740769114},{"$f":"VLOOKUP(PC39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":20752076.921194378},{"$f":"VLOOKUP(PD39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":20109203.719141196},{"$f":"VLOOKUP(PE39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":19482011.071104433},{"$f":"VLOOKUP(PF39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":18869324.065255761},{"$f":"VLOOKUP(PG39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":18270073.230571967},{"$f":"VLOOKUP(PH39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":17683249.347918477},{"$f":"VLOOKUP(PI39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":17107918.513021484},{"$f":"VLOOKUP(PJ39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":16539049.693180257},{"$f":"VLOOKUP(PK39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":15971114.777612822},{"$f":"VLOOKUP(PL39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":15403179.862045385},{"$f":"VLOOKUP(PM39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":14835244.94647794},{"$f":"VLOOKUP(PN39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":14267310.030910505},{"$f":"VLOOKUP(PO39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":13699375.115343068},{"$f":"VLOOKUP(PP39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":13131440.199775631},{"$f":"VLOOKUP(PQ39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":12563505.284208193},{"$f":"VLOOKUP(PR39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":11995570.368640754},{"$f":"VLOOKUP(PS39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":11427635.453073319},{"$f":"VLOOKUP(PT39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":10859700.53750588},{"$f":"VLOOKUP(PU39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":10291765.621938443},null,"Capital Recovery & Taxes",17285868.844098579,{"$f":"VLOOKUP(PY39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":21777862.655584503},{"$f":"VLOOKUP(PZ39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":21167118.459618274},{"$f":"VLOOKUP(QA39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":20511387.793524027},{"$f":"VLOOKUP(QB39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":19871651.292526528},{"$f":"VLOOKUP(QC39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":19246710.546560884},{"$f":"VLOOKUP(QD39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":18635474.695183415},{"$f":"VLOOKUP(QE39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":18036914.334876854},{"$f":"VLOOKUP(QF39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":17450076.883281924},{"$f":"VLOOKUP(QG39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":16869830.687043868},{"$f":"VLOOKUP(QH39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":16290537.073165087},{"$f":"VLOOKUP(QI39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":15711243.459286299},{"$f":"VLOOKUP(QJ39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":15131949.845407506},{"$f":"VLOOKUP(QK39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":14552656.231528722},{"$f":"VLOOKUP(QL39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":13973362.617649937},{"$f":"VLOOKUP(QM39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":13394069.003771149},{"$f":"VLOOKUP(QN39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":12814775.389892364},{"$f":"VLOOKUP(QO39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":12235481.776013575},{"$f":"VLOOKUP(QP39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":11656188.162134791},{"$f":"VLOOKUP(QQ39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":11076894.548256002},{"$f":"VLOOKUP(QR39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":10497600.934377218},null,"Capital Recovery & Taxes",17631586.220980536,{"$f":"VLOOKUP(QV39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":22213419.90869619},{"$f":"VLOOKUP(QW39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":21590460.828810632},{"$f":"VLOOKUP(QX39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":20921615.549394503},{"$f":"VLOOKUP(QY39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":20269084.318377055},{"$f":"VLOOKUP(QZ39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":19631644.757492095},{"$f":"VLOOKUP(RA39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":19008184.189087078},{"$f":"VLOOKUP(RB39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":18397652.621574387},{"$f":"VLOOKUP(RC39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":17799078.420947555},{"$f":"VLOOKUP(RD39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":17207227.300784741},{"$f":"VLOOKUP(RE39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":16616347.814628383},{"$f":"VLOOKUP(RF39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":16025468.32847202},{"$f":"VLOOKUP(RG39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":15434588.842315651},{"$f":"VLOOKUP(RH39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":14843709.35615929},{"$f":"VLOOKUP(RI39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":14252829.870002931},{"$f":"VLOOKUP(RJ39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":13661950.383846568},{"$f":"VLOOKUP(RK39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":13071070.897690207},{"$f":"VLOOKUP(RL39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":12480191.411533842},{"$f":"VLOOKUP(RM39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":11889311.925377484},{"$f":"VLOOKUP(RN39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":11298432.439221118},{"$f":"VLOOKUP(RO39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":10707552.953064758},null,"Capital Recovery & Taxes",17984217.945400156,{"$f":"VLOOKUP(RS39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":22657688.306870114},{"$f":"VLOOKUP(RT39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":22022270.045386847},{"$f":"VLOOKUP(RU39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":21340047.860382397},{"$f":"VLOOKUP(RV39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":20674466.004744597},{"$f":"VLOOKUP(RW39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":20024277.652641937},{"$f":"VLOOKUP(RX39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":19388347.872868825},{"$f":"VLOOKUP(RY39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":18765605.674005877},{"$f":"VLOOKUP(RZ39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":18155059.989366509},{"$f":"VLOOKUP(SA39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":17551371.846800439},{"$f":"VLOOKUP(SB39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":16948674.770920951},{"$f":"VLOOKUP(SC39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":16345977.695041463},{"$f":"VLOOKUP(SD39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":15743280.619161969},{"$f":"VLOOKUP(SE39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":15140583.543282479},{"$f":"VLOOKUP(SF39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":14537886.467402991},{"$f":"VLOOKUP(SG39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":13935189.391523501},{"$f":"VLOOKUP(SH39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":13332492.315644015},{"$f":"VLOOKUP(SI39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":12729795.239764521},{"$f":"VLOOKUP(SJ39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":12127098.163885035},{"$f":"VLOOKUP(SK39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":11524401.088005543},{"$f":"VLOOKUP(SL39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":10921704.012126055},null,"Capital Recovery & Taxes",18343902.304308154,{"$f":"VLOOKUP(SP39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":23110842.073007513},{"$f":"VLOOKUP(SQ39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":22462715.44629458},{"$f":"VLOOKUP(SR39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":21766848.817590043},{"$f":"VLOOKUP(SS39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":21087955.324839488},{"$f":"VLOOKUP(ST39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":20424763.205694772},{"$f":"VLOOKUP(SU39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":19776114.830326196},{"$f":"VLOOKUP(SV39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":19140917.787485994},{"$f":"VLOOKUP(SW39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":18518161.189153835},{"$f":"VLOOKUP(SX39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":17902399.283736445},{"$f":"VLOOKUP(SY39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":17287648.266339369},{"$f":"VLOOKUP(SZ39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":16672897.248942288},{"$f":"VLOOKUP(TA39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":16058146.231545204},{"$f":"VLOOKUP(TB39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":15443395.214148127},{"$f":"VLOOKUP(TC39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":14828644.196751051},{"$f":"VLOOKUP(TD39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":14213893.179353969},{"$f":"VLOOKUP(TE39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":13599142.161956891},{"$f":"VLOOKUP(TF39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":12984391.14455981},{"$f":"VLOOKUP(TG39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":12369640.127162734},{"$f":"VLOOKUP(TH39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":11754889.109765651},{"$f":"VLOOKUP(TI39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":11140138.092368575},null,"Capital Recovery & Taxes",18710780.350394316,{"$f":"VLOOKUP(TM39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":23573058.914467666},{"$f":"VLOOKUP(TN39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":22911969.755220477},{"$f":"VLOOKUP(TO39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":22202185.793941844},{"$f":"VLOOKUP(TP39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":21509714.43133628},{"$f":"VLOOKUP(TQ39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":20833258.469808672},{"$f":"VLOOKUP(TR39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":20171637.126932722},{"$f":"VLOOKUP(TS39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":19523736.143235713},{"$f":"VLOOKUP(TT39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":18888524.412936918},{"$f":"VLOOKUP(TU39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":18260447.269411176},{"$f":"VLOOKUP(TV39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":17633401.231666159},{"$f":"VLOOKUP(TW39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":17006355.193921138},{"$f":"VLOOKUP(TX39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":16379309.156176109},{"$f":"VLOOKUP(TY39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":15752263.118431091},{"$f":"VLOOKUP(TZ39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":15125217.080686072},{"$f":"VLOOKUP(UA39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":14498171.042941051},{"$f":"VLOOKUP(UB39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":13871125.005196031},{"$f":"VLOOKUP(UC39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":13244078.967451008},{"$f":"VLOOKUP(UD39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":12617032.92970599},{"$f":"VLOOKUP(UE39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":11989986.891960967},{"$f":"VLOOKUP(UF39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":11362940.854215948}]
[null,"Transmission",0,{"$f":"VLOOKUP(D39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(E39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(F39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(G39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(H39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(I39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(J39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(K39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(L39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(M39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(N39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(O39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(P39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(Q39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(R39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(S39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(T39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(U39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(V39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(W39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AB39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AC39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AD39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AE39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AF39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AG39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AH39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AI39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AJ39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AK39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AL39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AM39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AN39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AO39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AP39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AQ39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AR39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AS39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AT39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(AY39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(AZ39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BA39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BB39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BC39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BD39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BE39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BF39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BG39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BH39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BI39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BJ39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BK39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BL39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BM39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BN39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BO39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BP39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BQ39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(BV39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(BW39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(BX39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(BY39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(BZ39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CA39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CB39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CC39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CD39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CE39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CF39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CG39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CH39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CI39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CJ39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CK39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CL39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CM39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CN39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CS39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CT39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CU39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CV39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CW39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CX39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CY39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CZ39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DA39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DB39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DC39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DD39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DE39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DF39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DG39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DH39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DI39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DJ39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DK39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DP39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DQ39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DR39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DS39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DT39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DU39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DV39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DW39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DX39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DY39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DZ39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EA39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EB39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EC39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(ED39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EE39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EF39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EG39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EH39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EM39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EN39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EO39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EP39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EQ39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(ER39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(ES39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(ET39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EU39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EV39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EW39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EX39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EY39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EZ39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(FA39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(FB39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(FC39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(FD39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(FE39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FJ39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FK39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FL39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FM39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FN39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FO39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FP39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FQ39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FR39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FS39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FT39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FU39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FV39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FW39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FX39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FY39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FZ39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(GA39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(GB39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GG39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GH39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GI39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GJ39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GK39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GL39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GM39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GN39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GO39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GP39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GQ39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GR39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GS39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GT39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GU39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GV39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GW39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GX39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GY39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(HC39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HD39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HE39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HF39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HG39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HH39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HI39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HJ39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HK39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HL39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HM39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HN39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HO39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HP39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HQ39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HR39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HS39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HT39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HU39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HV39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(HZ39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IA39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IB39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IC39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(ID39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IE39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IF39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IG39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IH39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(II39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IJ39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IK39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IL39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IM39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IN39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IO39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IP39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IQ39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IR39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IS39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(IW39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(IX39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(IY39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(IZ39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JA39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JB39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JC39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JD39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JE39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JF39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JG39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JH39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JI39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JJ39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JK39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JL39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JM39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JN39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JO39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JP39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(JT39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(JU39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(JV39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(JW39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(JX39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(JY39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(JZ39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KA39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KB39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KC39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KD39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KE39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KF39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KG39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KH39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KI39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KJ39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KK39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KL39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KM39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(KQ39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KR39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KS39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KT39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KU39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KV39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KW39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KX39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KY39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KZ39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LA39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LB39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LC39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LD39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LE39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LF39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LG39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LH39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LI39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LJ39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(LN39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LO39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LP39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LQ39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LR39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LS39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LT39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LU39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LV39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LW39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LX39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LY39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LZ39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(MA39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(MB39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(MC39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(MD39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(ME39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(MF39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(MG39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(MK39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(ML39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MM39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MN39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MO39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MP39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MQ39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MR39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MS39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MT39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MU39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MV39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MW39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MX39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MY39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MZ39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(NA39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(NB39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(NC39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(ND39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(NH39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NI39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NJ39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NK39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NL39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NM39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NN39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NO39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NP39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NQ39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NR39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NS39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NT39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NU39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NV39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NW39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NX39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NY39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NZ39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(OA39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(OE39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OF39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OG39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OH39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OI39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OJ39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OK39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OL39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OM39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(ON39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OO39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OP39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OQ39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OR39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OS39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OT39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OU39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OV39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OW39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OX39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(PB39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PC39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PD39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PE39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PF39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PG39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PH39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PI39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PJ39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PK39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PL39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PM39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PN39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PO39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PP39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PQ39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PR39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PS39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PT39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PU39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(PY39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(PZ39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QA39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QB39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QC39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QD39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QE39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QF39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QG39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QH39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QI39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QJ39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QK39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QL39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QM39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QN39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QO39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QP39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QQ39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QR39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(QV39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(QW39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(QX39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(QY39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(QZ39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RA39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RB39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RC39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RD39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RE39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RF39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RG39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RH39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RI39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RJ39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RK39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RL39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RM39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RN39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RO39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(RS39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RT39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RU39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RV39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RW39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RX39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RY39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RZ39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SA39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SB39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SC39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SD39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SE39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SF39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SG39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SH39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SI39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SJ39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SK39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SL39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(SP39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SQ39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SR39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SS39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(ST39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SU39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SV39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SW39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SX39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SY39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SZ39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TA39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TB39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TC39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TD39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TE39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TF39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TG39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TH39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TI39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(TM39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TN39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TO39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TP39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TQ39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TR39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TS39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TT39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TU39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TV39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TW39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TX39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TY39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TZ39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(UA39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(UB39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(UC39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(UD39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(UE39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(UF39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0}]
[null,"Misc Charges",14303.590288342515,{"$f":"(D54+D55)*Misc_Rev","v":12278.321383680001},12523.887811353601,12774.365567580673,13029.852878932288,13290.449936510931,13556.258935241151,13827.384113945975,14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,null,"Misc Charges",14589.662094109361,{"$f":"(AA54+AA55)*Misc_Rev","v":12523.887811353601},12774.365567580673,13029.852878932288,13290.449936510931,13556.258935241151,13827.384113945975,14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,null,"Misc Charges",14881.455335991548,{"$f":"(AX54+AX55)*Misc_Rev","v":12774.365567580673},13029.852878932288,13290.449936510931,13556.258935241151,13827.384113945975,14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,null,"Misc Charges",15179.084442711381,{"$f":"(BU54+BU55)*Misc_Rev","v":13029.852878932288},13290.449936510931,13556.258935241151,13827.384113945975,14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,null,"Misc Charges",15482.666131565609,{"$f":"(CR54+CR55)*Misc_Rev","v":13290.449936510931},13556.258935241151,13827.384113945975,14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,null,"Misc Charges",15792.319454196926,{"$f":"(DO54+DO55)*Misc_Rev","v":13556.258935241151},13827.384113945975,14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,null,"Misc Charges",16108.165843280865,{"$f":"(EL54+EL55)*Misc_Rev","v":13827.384113945975},14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,null,"Misc Charges",16430.329160146484,{"$f":"(FI54+FI55)*Misc_Rev","v":14103.931796224893},14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,null,"Misc Charges",16758.935743349411,{"$f":"(GF54+GF55)*Misc_Rev","v":14386.010432149391},14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,null,"Misc Charges",17094.114458216398,{"$f":"(HC54+HC55)*Misc_Rev","v":14673.730640792377},14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,null,"Misc Charges",17435.996747380726,{"$f":"(HZ54+HZ55)*Misc_Rev","v":14967.205253608226},15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,null,"Misc Charges",17784.716682328341,{"$f":"(IW54+IW55)*Misc_Rev","v":15266.549358680393},15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,null,"Misc Charges",18140.411015974911,{"$f":"(JT54+JT55)*Misc_Rev","v":15571.880345854001},15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,null,"Misc Charges",18503.219236294408,{"$f":"(KQ54+KQ55)*Misc_Rev","v":15883.317952771082},16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,null,"Misc Charges",18873.283621020295,{"$f":"(LN54+LN55)*Misc_Rev","v":16200.984311826507},16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,null,"Misc Charges",19250.749293440702,{"$f":"(MK54+MK55)*Misc_Rev","v":16525.003998063039},16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,null,"Misc Charges",19635.764279309522,{"$f":"(NH54+NH55)*Misc_Rev","v":16855.5040780243},17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,null,"Misc Charges",20028.479564895704,{"$f":"(OE54+OE55)*Misc_Rev","v":17192.614159584788},17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,null,"Misc Charges",20429.049156193629,{"$f":"(PB54+PB55)*Misc_Rev","v":17536.466442776484},17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,25547.320240495599,null,"Misc Charges",20837.630139317491,{"$f":"(PY54+PY55)*Misc_Rev","v":17887.19577163201},18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,25547.320240495599,26058.26664530551,null,"Misc Charges",21254.382742103844,{"$f":"(QV54+QV55)*Misc_Rev","v":18244.939687064649},18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,25547.320240495599,26058.26664530551,26579.431978211625,null,"Misc Charges",21679.470396945926,{"$f":"(RS54+RS55)*Misc_Rev","v":18609.838480805945},18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,25547.320240495599,26058.26664530551,26579.431978211625,27111.020617775855,null,"Misc Charges",22113.059804884833,{"$f":"(SP54+SP55)*Misc_Rev","v":18982.035250422061},19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,25547.320240495599,26058.26664530551,26579.431978211625,27111.020617775855,27653.241030131376,null,"Misc Charges",22555.321000982534,{"$f":"(TM54+TM55)*Misc_Rev","v":19361.675955430506},19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,25547.320240495599,26058.26664530551,26579.431978211625,27111.020617775855,27653.241030131376,28206.305850733999]
[null,"Total Fixed Cost",12694458.672358543,{"$f":"SUM(D54:D58)","v":15807283.408840038},{"$f":"SUM(E54:E57)","v":15372279.778217643},14917965.209082929,14475113.381964799,14042881.728604168,13620503.672988709,13207256.09407845,12802470.173424244,12402526.994669881,12003449.790717741,11604569.966342086,11205891.469134443,10807418.325638179,10409154.64292752,10011104.610218171,9613272.5005101692,9215662.672263531,8818279.5711074919,8421127.731583856,8024211.778925281,null,"Total Fixed Cost",12935901.014512194,{"$f":"SUM(AA54:AA58)","v":16107747.748826036},{"$f":"SUM(AB54:AB57)","v":15664483.816946583},15201555.120660458,14750306.904501811,14309880.61177134,13879495.120419465,13458413.588215835,13045954.506257053,12638430.274948753,12231788.652024005,11825348.356267268,11419113.414221903,11013087.932962146,10607276.101703705,10201682.193446603,9796310.5666508712,9391165.6669457331,8986252.0288730059,8581574.2776653282,8177137.1310600126,null,"Total Fixed Cost",13181935.962650966,{"$f":"SUM(AX54:AX58)","v":16413923.744002683},{"$f":"SUM(AY54:AY57)","v":15962242.651701361},15490536.507397909,15030732.717507515,14581956.433500186,14143411.711276801,13714347.727061383,13294070.040705845,12878821.065845717,12464471.652603425,12050327.593072504,11636392.994327188,11222672.045583185,10809169.019840527,10395888.275559237,9982834.2583685424,9570011.502810251,9157424.634117024,8745078.3700261451,8332977.5226296745,null,"Total Fixed Cost",13432650.885043077,{"$f":"SUM(BU54:BU58)","v":16725919.978425875},{"$f":"SUM(BV54:BV57)","v":16265661.887777975},15785011.87826659,15316490.312203242,14859205.7400798,14412347.114498053,13975149.364841051,13546904.874356885,13123784.74163948,12701581.449573129,12279587.618292376,11857807.437012939,11436245.178734846,11014905.201918123,10593791.952191992,10172909.964098273,9752263.8628696036,9331858.3662432972,8911698.2863113899,8491788.5314077772,null,"Total Fixed Cost",13688134.812218616,{"$f":"SUM(CR54:CR58)","v":17043847.10061365},{"$f":"SUM(CS54:CS57)","v":16574849.138366263},16085085.691433519,15607681.071800634,15141726.913967729,14686396.780651262,14240911.084064173,13804548.780836185,13373408.301039083,12943202.272989381,12513209.894940987,12083435.439893935,11653883.266308254,11224557.81981317,10795463.634950489,10366605.336952865,9937987.6435575988,9509615.3668567371,9081493.4151841663,8653626.7950404547,null,"Total Fixed Cost",13948478.468599485,{"$f":"SUM(DO54:DO58)","v":17367817.862800498},{"$f":"SUM(DP54:DP57)","v":16889914.062729884},16390864.391328702,15904408.307484625,15429620.208714873,14965657.975826461,14511727.228403715,14067093.241699744,13627780.398096159,13189419.955784138,12751277.436473457,12313357.19862414,11875663.687865421,11438201.438739112,11000975.076477857,10563989.318818962,10127248.977854464,9690758.9619182665,9254524.2775109187,8818550.0312630124,null,"Total Fixed Cost",14213774.304731365,{"$f":"SUM(EL54:EL58)","v":17697947.160937991},{"$f":"SUM(EM54:EM57)","v":17210968.405112274},16702456.446417334,16206777.295080718,15722987.784554718,15250229.816171652,14787693.936202103,14334631.478930555,13886991.373705443,13440321.964271408,12993874.83629874,12547654.435416661,12101665.296166997,11655912.043782391,11210399.396000138,10765132.164912289,10320115.25885273,9875353.6843220312,9430852.5479507651,8986617.0585021265,null,"Total Fixed Cost",14484116.530128991,{"$f":"SUM(FI54:FI58)","v":18034352.075456172},{"$f":"SUM(FJ54:FJ57)","v":17538126.034382518},17019972.387690376,16514895.312419791,16021933.744669575,15540213.30308588,15068909.174614575,14607258.488054082,14151133.287704863,13695997.429234302,13241088.29785433,12786410.428106764,12331968.445224259,11877767.066944111,11423811.105358366,10970105.468800912,10516655.163772313,10063465.296903156,9610541.0769566167,9157887.8168711569,null,"Total Fixed Cost",14759601.146746546,{"$f":"SUM(GF54:GF58)","v":18377151.91279998},{"$f":"SUM(GG54:GG57)","v":17871502.984435141},17343524.847887181,16828871.677413531,16326564.172146695,15835711.359081808,15355472.774402184,14885071.071883839,14420299.951586522,13956537.177603809,13493005.665253501,13029710.039768243,12566655.018885348,12103845.414696857,11641286.135536656,11178982.187905315,10716938.678433405,10255160.815884124,9793653.9131959155,9332423.389566008,null,"Total Fixed Cost",15025858.796488525,{"$f":"SUM(HC54:HC58)","v":18708241.544455215},{"$f":"SUM(HD54:HD57)","v":18193501.946592469},17656061.858083244,17132186.462746445,16620878.879685152,16121232.142397752,15632390.70088342,15153563.256496906,14680467.973042291,14208399.608325353,13736567.130473468,13264975.257223938,12793628.800668813,12322532.669141984,11851691.869144008,11381111.507305471,10910796.792389555,10440753.037334718,9970985.6613381747,9501500.1919810995,null,"Total Fixed Cost",15296921.937882824,{"$f":"SUM(HZ54:HZ58)","v":19045298.265561026},{"$f":"SUM(IA54:IA57)","v":18521304.545481291},17974232.979061,17440970.146624081,16920501.271671142,16411903.107128197,15914304.74603333,15426900.686908873,14945332.200849917,14464809.548762899,13984527.501278237,13504490.870487971,13024704.564726004,12545173.590492893,12065903.054419218,11586898.16526817,11108164.235978192,10629706.685746517,10151531.042154301,9673642.943334341,null,"Total Fixed Cost",15572877.347644733,{"$f":"SUM(IW54:IW58)","v":19388429.659437232},{"$f":"SUM(IX54:IX57)","v":18855015.425124709},18298139.818371639,17755321.377764292,17225527.109963331,16707817.195094258,16201305.093597366,15705170.846257539,15214977.450649202,14725849.153400142,14236966.272845481,13748333.717319109,13259956.493321601,12771839.707483528,12283988.568568077,11796408.389513703,11309104.589517625,10822082.696161015,10335348.347576652,9848907.2946599908,null,"Total Fixed Cost",15853813.370401127,{"$f":"SUM(JT54:JT58)","v":19737745.249887988},{"$f":"SUM(JU54:JU57)","v":19194741.11716665},18627885.816816431,18075340.585161917,17536053.885020312,17009069.026243426,16493483.556090156,15988462.79812834,15489490.070804318,14991602.061839495,14493964.377902959,13996582.025495274,13499460.111247037,13002603.843921419,12506018.536456876,12009709.608050631,11513682.58628385,11017943.109289324,10522496.927962491,10027349.908216713,null,"Total Fixed Cost",16139819.947038077,{"$f":"SUM(KQ54:KQ58)","v":20093356.536218591},{"$f":"SUM(KR54:KR57)","v":19540590.074937809},18963576.28153944,18401130.010233466,17852180.847120557,17315754.928966545,16790933.604229558,16276867.21512419,15768957.970120255,15262153.42566731,14755604.212743217,14249315.437978556,13743292.310136525,13237540.142155567,12732064.353232907,12226870.470949715,11721964.13343877,11217351.091595529,10713037.211333331,10209028.475883814,null,"Total Fixed Cost",16430988.643561518,{"$f":"SUM(LN54:LN58)","v":20455377.028884545},{"$f":"SUM(LO54:LO57)","v":19892672.708136674},19305318.419717927,18732793.73954254,18174009.03814663,17627972.970962804,17093750.396902982,16570476.407952111,16053470.646060793,15537589.935805416,15021969.663709469,14506615.038536143,13991531.373223895,13476724.086969949,12962198.707355464,12447960.872513233,11934016.333338695,11420370.955745216,10907030.722964406,10394001.737892523,null,"Total Fixed Cost",16727412.680480013,{"$f":"SUM(MK54:MK58)","v":20823922.285784293},{"$f":"SUM(ML54:ML57)","v":20251101.41813685},19653221.372861344,19070437.73811651,18501641.323943764,17945822.990662761,17402030.811675653,16869384.355036113,16343119.213477166,15817999.850357864,15293146.134161182,14768563.377825571,14244257.000548266,13720232.529910423,13196495.604044829,12673051.973846938,12149907.505230093,11627068.181425929,11104540.105330683,10582329.501898548,null,"Total Fixed Cost",17029186.962719165,{"$f":"SUM(NH54:NH58)","v":21199109.949207168},{"$f":"SUM(NI54:NI57)","v":20615990.633931868},20007396.251729716,19414169.883365098,18835182.427263256,18269406.629219357,17715873.475850523,17173686.73266568,16637996.433856599,16103473.02296178,15569220.571928034,15035244.499952585,14501550.334616601,13968143.714052873,13435030.389156839,12902216.225841859,12369707.207339551,11837509.436546173,11305629.138415894,10774072.662401987,null,"Total Fixed Cost",17336408.110077284,{"$f":"SUM(OE54:OE58)","v":21581059.783448525},{"$f":"SUM(OF54:OF57)","v":20987456.848729063},20367956.171882797,19764099.999611795,19174738.961301193,18598827.363077305,18035378.798089914,17483480.94568973,16938196.745100144,16394100.93165149,15850281.497261124,15306743.969510218,14763493.986531574,14220537.299220625,13677879.773490727,13135527.392573504,12593486.259365201,12051762.598820012,11510362.760391183,10969293.220521055,null,"Total Fixed Cost",17649174.48823211,{"$f":"SUM(PB54:PB58)","v":21969893.713103928},{"$f":"SUM(PC54:PC57)","v":21365618.657204255},20735016.289871272,20120339.893249113,19520419.463843334,18934190.537131291,18360649.000608988,17798866.158765804,17243816.291839465,16689976.708245212,16136419.031290423,15583148.899107879,15030172.062593043,14477494.387659255,13925121.857538143,13373060.575125955,12821316.765376871,12269896.777744159,11718807.088670136,11168054.304125985,null,"Total Fixed Cost",18002157.977996759,{"$f":"SUM(PY54:PY58)","v":22409291.587366011},{"$f":"SUM(PZ54:PZ57)","v":21792931.030348349},21149716.615668707,20522746.691114102,19910827.853120208,19312874.347873926,18727861.980621174,18154843.48194113,17588692.617676258,17023776.242410123,16459147.411916237,15894811.877090044,15330775.503844909,14767044.27541245,14203624.29468891,13640521.786628481,13077743.100684416,12515294.713299047,11953183.230443545,11391415.390208511,null,"Total Fixed Cost",18362201.137556694,{"$f":"SUM(QV54:QV58)","v":22857477.419113331},{"$f":"SUM(QW54:QW57)","v":22228789.650955312},21572710.947982077,20933201.624936379,20309044.410182606,19699131.834831398,19102419.220233593,18517940.351579946,17940466.470029779,17364251.767258324,16788330.360154558,16212708.114631839,15637391.013921803,15062385.160920693,14487696.780582685,13913332.222361047,13339297.962698098,12765600.607565027,12192246.895052411,11619243.698012678,null,"Total Fixed Cost",18729445.160307832,{"$f":"SUM(RS54:RS58)","v":23314626.967495598},{"$f":"SUM(RT54:RT57)","v":22673365.44397442},22004165.166941721,21351865.657435108,20715225.298386257,20093114.471528031,19484467.604638267,18888299.158611547,18299275.799430378,17711536.802603487,17124096.96735765,16536962.276924482,15950138.834200241,15363632.864139108,14777450.716194341,14191598.866808271,13606083.921952063,13020912.619716328,12436091.832953462,11851628.571972933,null,"Total Fixed Cost",19104034.063513976,{"$f":"SUM(SP54:SP58)","v":23780919.506845508},{"$f":"SUM(SQ54:SQ57)","v":23126832.752853904},22444248.470280554,21778902.970583808,21129529.804353978,20494976.760958586,19874156.956731033,19266065.141783774,18665261.315418981,18065767.538655557,17466578.906704798,16867701.522462968,16269141.610884244,15670905.521421891,15072999.730518226,14475430.844144434,13878205.600391103,13281330.872110654,12684813.669612527,12088661.143412389,null,"Total Fixed Cost",19486114.744784262,{"$f":"SUM(TM54:TM58)","v":24256537.89698242},{"$f":"SUM(TN54:TN57)","v":23589369.407910988},22893133.439686164,22214481.029995486,21552120.400441062,20904876.29617776,20271640.095865652,19651386.444619454,19038566.541727364,18427082.889428671,17815910.484838899,17205055.552912228,16594524.443101931,15984323.631850328,15374459.725128593,14764939.461027324,14155769.712398928,13546957.489552867,12938509.943004781,12330434.36628064]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D62:W62))","v":3640057.5333876195},{"$f":"HLOOKUP(D40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*D41","v":3124655.7926399997},{"$f":"HLOOKUP(E40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*E41","v":3187148.9084927994},{"$f":"HLOOKUP(F40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*F41","v":3250891.8866626555},{"$f":"HLOOKUP(G40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*G41","v":3315909.7243959089},{"$f":"HLOOKUP(H40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*H41","v":3382227.918883827},{"$f":"HLOOKUP(I40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*I41","v":3449872.4772615037},{"$f":"HLOOKUP(J40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*J41","v":3518869.9268067339},{"$f":"HLOOKUP(K40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*K41","v":3589247.3253428685},{"$f":"HLOOKUP(L40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*L41","v":3661032.2718497263},{"$f":"HLOOKUP(M40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*M41","v":3734252.9172867206},{"$f":"HLOOKUP(N40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*N41","v":3808937.9756324547},{"$f":"HLOOKUP(O40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*O41","v":3885116.7351451046},{"$f":"HLOOKUP(P40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*P41","v":3962819.0698480061},{"$f":"HLOOKUP(Q40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q41","v":4042075.4512449666},{"$f":"HLOOKUP(R40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*R41","v":4122916.9602698665},{"$f":"HLOOKUP(S40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*S41","v":4205375.2994752638},{"$f":"HLOOKUP(T40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*T41","v":4289482.8054647697},{"$f":"HLOOKUP(U40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*U41","v":4375272.4615740646},{"$f":"HLOOKUP(V40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*V41","v":4462777.9108055467},{"$f":"HLOOKUP(W40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*W41","v":4552033.4690216575},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA62:AT62))","v":3712858.6840553712},{"$f":"HLOOKUP(AA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA41","v":3187148.9084927994},{"$f":"HLOOKUP(AB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB41","v":3250891.8866626555},{"$f":"HLOOKUP(AC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC41","v":3315909.7243959089},{"$f":"HLOOKUP(AD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD41","v":3382227.918883827},{"$f":"HLOOKUP(AE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE41","v":3449872.4772615037},{"$f":"HLOOKUP(AF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF41","v":3518869.9268067339},{"$f":"HLOOKUP(AG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG41","v":3589247.3253428685},{"$f":"HLOOKUP(AH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH41","v":3661032.2718497263},{"$f":"HLOOKUP(AI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI41","v":3734252.9172867206},{"$f":"HLOOKUP(AJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ41","v":3808937.9756324547},{"$f":"HLOOKUP(AK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK41","v":3885116.7351451046},{"$f":"HLOOKUP(AL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL41","v":3962819.0698480061},{"$f":"HLOOKUP(AM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM41","v":4042075.4512449666},{"$f":"HLOOKUP(AN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN41","v":4122916.9602698665},{"$f":"HLOOKUP(AO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO41","v":4205375.2994752638},{"$f":"HLOOKUP(AP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP41","v":4289482.8054647697},{"$f":"HLOOKUP(AQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ41","v":4375272.4615740646},{"$f":"HLOOKUP(AR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR41","v":4462777.9108055467},{"$f":"HLOOKUP(AS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS41","v":4552033.4690216575},{"$f":"HLOOKUP(AT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT41","v":4643074.1384020904},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX62:BQ62))","v":3787115.8577364786},{"$f":"HLOOKUP(AX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX41","v":3250891.8866626555},{"$f":"HLOOKUP(AY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY41","v":3315909.7243959089},{"$f":"HLOOKUP(AZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ41","v":3382227.918883827},{"$f":"HLOOKUP(BA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA41","v":3449872.4772615037},{"$f":"HLOOKUP(BB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB41","v":3518869.9268067339},{"$f":"HLOOKUP(BC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC41","v":3589247.3253428685},{"$f":"HLOOKUP(BD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD41","v":3661032.2718497263},{"$f":"HLOOKUP(BE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE41","v":3734252.9172867206},{"$f":"HLOOKUP(BF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF41","v":3808937.9756324547},{"$f":"HLOOKUP(BG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG41","v":3885116.7351451046},{"$f":"HLOOKUP(BH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH41","v":3962819.0698480061},{"$f":"HLOOKUP(BI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI41","v":4042075.4512449666},{"$f":"HLOOKUP(BJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ41","v":4122916.9602698665},{"$f":"HLOOKUP(BK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK41","v":4205375.2994752638},{"$f":"HLOOKUP(BL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL41","v":4289482.8054647697},{"$f":"HLOOKUP(BM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM41","v":4375272.4615740646},{"$f":"HLOOKUP(BN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN41","v":4462777.9108055467},{"$f":"HLOOKUP(BO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO41","v":4552033.4690216575},{"$f":"HLOOKUP(BP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP41","v":4643074.1384020904},{"$f":"HLOOKUP(BQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ41","v":4735935.6211701324},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU62:CN62))","v":3862858.1748912078},{"$f":"HLOOKUP(BU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU41","v":3315909.7243959089},{"$f":"HLOOKUP(BV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV41","v":3382227.918883827},{"$f":"HLOOKUP(BW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW41","v":3449872.4772615037},{"$f":"HLOOKUP(BX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX41","v":3518869.9268067339},{"$f":"HLOOKUP(BY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY41","v":3589247.3253428685},{"$f":"HLOOKUP(BZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ41","v":3661032.2718497263},{"$f":"HLOOKUP(CA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA41","v":3734252.9172867206},{"$f":"HLOOKUP(CB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB41","v":3808937.9756324547},{"$f":"HLOOKUP(CC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC41","v":3885116.7351451046},{"$f":"HLOOKUP(CD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD41","v":3962819.0698480061},{"$f":"HLOOKUP(CE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE41","v":4042075.4512449666},{"$f":"HLOOKUP(CF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF41","v":4122916.9602698665},{"$f":"HLOOKUP(CG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG41","v":4205375.2994752638},{"$f":"HLOOKUP(CH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH41","v":4289482.8054647697},{"$f":"HLOOKUP(CI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI41","v":4375272.4615740646},{"$f":"HLOOKUP(CJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ41","v":4462777.9108055467},{"$f":"HLOOKUP(CK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK41","v":4552033.4690216575},{"$f":"HLOOKUP(CL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL41","v":4643074.1384020904},{"$f":"HLOOKUP(CM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM41","v":4735935.6211701324},{"$f":"HLOOKUP(CN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN41","v":4830654.3335935343},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR62:DK62))","v":3940115.3383890335},{"$f":"HLOOKUP(CR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR41","v":3382227.918883827},{"$f":"HLOOKUP(CS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS41","v":3449872.4772615037},{"$f":"HLOOKUP(CT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT41","v":3518869.9268067339},{"$f":"HLOOKUP(CU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU41","v":3589247.3253428685},{"$f":"HLOOKUP(CV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV41","v":3661032.2718497263},{"$f":"HLOOKUP(CW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW41","v":3734252.9172867206},{"$f":"HLOOKUP(CX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX41","v":3808937.9756324547},{"$f":"HLOOKUP(CY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY41","v":3885116.7351451046},{"$f":"HLOOKUP(CZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ41","v":3962819.0698480061},{"$f":"HLOOKUP(DA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA41","v":4042075.4512449666},{"$f":"HLOOKUP(DB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB41","v":4122916.9602698665},{"$f":"HLOOKUP(DC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC41","v":4205375.2994752638},{"$f":"HLOOKUP(DD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD41","v":4289482.8054647697},{"$f":"HLOOKUP(DE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE41","v":4375272.4615740646},{"$f":"HLOOKUP(DF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF41","v":4462777.9108055467},{"$f":"HLOOKUP(DG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG41","v":4552033.4690216575},{"$f":"HLOOKUP(DH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH41","v":4643074.1384020904},{"$f":"HLOOKUP(DI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI41","v":4735935.6211701324},{"$f":"HLOOKUP(DJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ41","v":4830654.3335935343},{"$f":"HLOOKUP(DK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK41","v":4927267.4202654064},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO62:EH62))","v":4018917.6451568133},{"$f":"HLOOKUP(DO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO41","v":3449872.4772615037},{"$f":"HLOOKUP(DP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP41","v":3518869.9268067339},{"$f":"HLOOKUP(DQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ41","v":3589247.3253428685},{"$f":"HLOOKUP(DR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR41","v":3661032.2718497263},{"$f":"HLOOKUP(DS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS41","v":3734252.9172867206},{"$f":"HLOOKUP(DT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT41","v":3808937.9756324547},{"$f":"HLOOKUP(DU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU41","v":3885116.7351451046},{"$f":"HLOOKUP(DV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV41","v":3962819.0698480061},{"$f":"HLOOKUP(DW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW41","v":4042075.4512449666},{"$f":"HLOOKUP(DX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX41","v":4122916.9602698665},{"$f":"HLOOKUP(DY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY41","v":4205375.2994752638},{"$f":"HLOOKUP(DZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ41","v":4289482.8054647697},{"$f":"HLOOKUP(EA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA41","v":4375272.4615740646},{"$f":"HLOOKUP(EB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB41","v":4462777.9108055467},{"$f":"HLOOKUP(EC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC41","v":4552033.4690216575},{"$f":"HLOOKUP(ED40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED41","v":4643074.1384020904},{"$f":"HLOOKUP(EE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE41","v":4735935.6211701324},{"$f":"HLOOKUP(EF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF41","v":4830654.3335935343},{"$f":"HLOOKUP(EG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG41","v":4927267.4202654064},{"$f":"HLOOKUP(EH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH41","v":5025812.7686707145},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL62:FE62))","v":4099295.9980599494},{"$f":"HLOOKUP(EL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL41","v":3518869.9268067339},{"$f":"HLOOKUP(EM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM41","v":3589247.3253428685},{"$f":"HLOOKUP(EN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN41","v":3661032.2718497263},{"$f":"HLOOKUP(EO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO41","v":3734252.9172867206},{"$f":"HLOOKUP(EP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP41","v":3808937.9756324547},{"$f":"HLOOKUP(EQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ41","v":3885116.7351451046},{"$f":"HLOOKUP(ER40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER41","v":3962819.0698480061},{"$f":"HLOOKUP(ES40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES41","v":4042075.4512449666},{"$f":"HLOOKUP(ET40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET41","v":4122916.9602698665},{"$f":"HLOOKUP(EU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU41","v":4205375.2994752638},{"$f":"HLOOKUP(EV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV41","v":4289482.8054647697},{"$f":"HLOOKUP(EW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW41","v":4375272.4615740646},{"$f":"HLOOKUP(EX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX41","v":4462777.9108055467},{"$f":"HLOOKUP(EY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY41","v":4552033.4690216575},{"$f":"HLOOKUP(EZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ41","v":4643074.1384020904},{"$f":"HLOOKUP(FA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA41","v":4735935.6211701324},{"$f":"HLOOKUP(FB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB41","v":4830654.3335935343},{"$f":"HLOOKUP(FC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC41","v":4927267.4202654064},{"$f":"HLOOKUP(FD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD41","v":5025812.7686707145},{"$f":"HLOOKUP(FE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE41","v":5126329.0240441281},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI62:GB62))","v":4181281.9180211481},{"$f":"HLOOKUP(FI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI41","v":3589247.3253428685},{"$f":"HLOOKUP(FJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ41","v":3661032.2718497263},{"$f":"HLOOKUP(FK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK41","v":3734252.9172867206},{"$f":"HLOOKUP(FL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL41","v":3808937.9756324547},{"$f":"HLOOKUP(FM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM41","v":3885116.7351451046},{"$f":"HLOOKUP(FN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN41","v":3962819.0698480061},{"$f":"HLOOKUP(FO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO41","v":4042075.4512449666},{"$f":"HLOOKUP(FP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP41","v":4122916.9602698665},{"$f":"HLOOKUP(FQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ41","v":4205375.2994752638},{"$f":"HLOOKUP(FR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR41","v":4289482.8054647697},{"$f":"HLOOKUP(FS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS41","v":4375272.4615740646},{"$f":"HLOOKUP(FT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT41","v":4462777.9108055467},{"$f":"HLOOKUP(FU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU41","v":4552033.4690216575},{"$f":"HLOOKUP(FV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV41","v":4643074.1384020904},{"$f":"HLOOKUP(FW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW41","v":4735935.6211701324},{"$f":"HLOOKUP(FX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX41","v":4830654.3335935343},{"$f":"HLOOKUP(FY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY41","v":4927267.4202654064},{"$f":"HLOOKUP(FZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ41","v":5025812.7686707145},{"$f":"HLOOKUP(GA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA41","v":5126329.0240441281},{"$f":"HLOOKUP(GB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB41","v":5228855.604525011},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF62:GY62))","v":4264907.5563815711},{"$f":"HLOOKUP(GF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF41","v":3661032.2718497263},{"$f":"HLOOKUP(GG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG41","v":3734252.9172867206},{"$f":"HLOOKUP(GH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH41","v":3808937.9756324547},{"$f":"HLOOKUP(GI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI41","v":3885116.7351451046},{"$f":"HLOOKUP(GJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ41","v":3962819.0698480061},{"$f":"HLOOKUP(GK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK41","v":4042075.4512449666},{"$f":"HLOOKUP(GL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL41","v":4122916.9602698665},{"$f":"HLOOKUP(GM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM41","v":4205375.2994752638},{"$f":"HLOOKUP(GN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN41","v":4289482.8054647697},{"$f":"HLOOKUP(GO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO41","v":4375272.4615740646},{"$f":"HLOOKUP(GP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP41","v":4462777.9108055467},{"$f":"HLOOKUP(GQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ41","v":4552033.4690216575},{"$f":"HLOOKUP(GR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR41","v":4643074.1384020904},{"$f":"HLOOKUP(GS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS41","v":4735935.6211701324},{"$f":"HLOOKUP(GT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT41","v":4830654.3335935343},{"$f":"HLOOKUP(GU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU41","v":4927267.4202654064},{"$f":"HLOOKUP(GV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV41","v":5025812.7686707145},{"$f":"HLOOKUP(GW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW41","v":5126329.0240441281},{"$f":"HLOOKUP(GX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX41","v":5228855.604525011},{"$f":"HLOOKUP(GY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY41","v":5333432.7166155111},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC62:HV62))","v":4350205.7075092029},{"$f":"HLOOKUP(HC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC41","v":3734252.9172867206},{"$f":"HLOOKUP(HD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD41","v":3808937.9756324547},{"$f":"HLOOKUP(HE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE41","v":3885116.7351451046},{"$f":"HLOOKUP(HF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF41","v":3962819.0698480061},{"$f":"HLOOKUP(HG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG41","v":4042075.4512449666},{"$f":"HLOOKUP(HH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH41","v":4122916.9602698665},{"$f":"HLOOKUP(HI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI41","v":4205375.2994752638},{"$f":"HLOOKUP(HJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ41","v":4289482.8054647697},{"$f":"HLOOKUP(HK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK41","v":4375272.4615740646},{"$f":"HLOOKUP(HL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL41","v":4462777.9108055467},{"$f":"HLOOKUP(HM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM41","v":4552033.4690216575},{"$f":"HLOOKUP(HN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN41","v":4643074.1384020904},{"$f":"HLOOKUP(HO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO41","v":4735935.6211701324},{"$f":"HLOOKUP(HP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP41","v":4830654.3335935343},{"$f":"HLOOKUP(HQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ41","v":4927267.4202654064},{"$f":"HLOOKUP(HR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR41","v":5025812.7686707145},{"$f":"HLOOKUP(HS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HS41","v":5126329.0240441281},{"$f":"HLOOKUP(HT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HT41","v":5228855.604525011},{"$f":"HLOOKUP(HU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HU41","v":5333432.7166155111},{"$f":"HLOOKUP(HV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HV41","v":5440101.3709478211},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ62:IS62))","v":4437209.821659388},{"$f":"HLOOKUP(HZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HZ41","v":3808937.9756324547},{"$f":"HLOOKUP(IA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IA41","v":3885116.7351451046},{"$f":"HLOOKUP(IB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IB41","v":3962819.0698480061},{"$f":"HLOOKUP(IC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IC41","v":4042075.4512449666},{"$f":"HLOOKUP(ID40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ID41","v":4122916.9602698665},{"$f":"HLOOKUP(IE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IE41","v":4205375.2994752638},{"$f":"HLOOKUP(IF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IF41","v":4289482.8054647697},{"$f":"HLOOKUP(IG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IG41","v":4375272.4615740646},{"$f":"HLOOKUP(IH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IH41","v":4462777.9108055467},{"$f":"HLOOKUP(II40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*II41","v":4552033.4690216575},{"$f":"HLOOKUP(IJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IJ41","v":4643074.1384020904},{"$f":"HLOOKUP(IK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IK41","v":4735935.6211701324},{"$f":"HLOOKUP(IL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IL41","v":4830654.3335935343},{"$f":"HLOOKUP(IM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IM41","v":4927267.4202654064},{"$f":"HLOOKUP(IN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IN41","v":5025812.7686707145},{"$f":"HLOOKUP(IO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IO41","v":5126329.0240441281},{"$f":"HLOOKUP(IP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IP41","v":5228855.604525011},{"$f":"HLOOKUP(IQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IQ41","v":5333432.7166155111},{"$f":"HLOOKUP(IR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IR41","v":5440101.3709478211},{"$f":"HLOOKUP(IS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IS41","v":5548903.3983667772},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW62:JP62))","v":4525954.0180925755},{"$f":"HLOOKUP(IW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IW41","v":3885116.7351451046},{"$f":"HLOOKUP(IX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IX41","v":3962819.0698480061},{"$f":"HLOOKUP(IY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IY41","v":4042075.4512449666},{"$f":"HLOOKUP(IZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IZ41","v":4122916.9602698665},{"$f":"HLOOKUP(JA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JA41","v":4205375.2994752638},{"$f":"HLOOKUP(JB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JB41","v":4289482.8054647697},{"$f":"HLOOKUP(JC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JC41","v":4375272.4615740646},{"$f":"HLOOKUP(JD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JD41","v":4462777.9108055467},{"$f":"HLOOKUP(JE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JE41","v":4552033.4690216575},{"$f":"HLOOKUP(JF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JF41","v":4643074.1384020904},{"$f":"HLOOKUP(JG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JG41","v":4735935.6211701324},{"$f":"HLOOKUP(JH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JH41","v":4830654.3335935343},{"$f":"HLOOKUP(JI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JI41","v":4927267.4202654064},{"$f":"HLOOKUP(JJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JJ41","v":5025812.7686707145},{"$f":"HLOOKUP(JK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JK41","v":5126329.0240441281},{"$f":"HLOOKUP(JL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JL41","v":5228855.604525011},{"$f":"HLOOKUP(JM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JM41","v":5333432.7166155111},{"$f":"HLOOKUP(JN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JN41","v":5440101.3709478211},{"$f":"HLOOKUP(JO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JO41","v":5548903.3983667772},{"$f":"HLOOKUP(JP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JP41","v":5659881.4663341129},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT62:KM62))","v":4616473.0984544279},{"$f":"HLOOKUP(JT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JT41","v":3962819.0698480061},{"$f":"HLOOKUP(JU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JU41","v":4042075.4512449666},{"$f":"HLOOKUP(JV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JV41","v":4122916.9602698665},{"$f":"HLOOKUP(JW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JW41","v":4205375.2994752638},{"$f":"HLOOKUP(JX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JX41","v":4289482.8054647697},{"$f":"HLOOKUP(JY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JY41","v":4375272.4615740646},{"$f":"HLOOKUP(JZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JZ41","v":4462777.9108055467},{"$f":"HLOOKUP(KA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KA41","v":4552033.4690216575},{"$f":"HLOOKUP(KB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KB41","v":4643074.1384020904},{"$f":"HLOOKUP(KC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KC41","v":4735935.6211701324},{"$f":"HLOOKUP(KD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KD41","v":4830654.3335935343},{"$f":"HLOOKUP(KE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KE41","v":4927267.4202654064},{"$f":"HLOOKUP(KF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KF41","v":5025812.7686707145},{"$f":"HLOOKUP(KG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KG41","v":5126329.0240441281},{"$f":"HLOOKUP(KH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KH41","v":5228855.604525011},{"$f":"HLOOKUP(KI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KI41","v":5333432.7166155111},{"$f":"HLOOKUP(KJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KJ41","v":5440101.3709478211},{"$f":"HLOOKUP(KK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KK41","v":5548903.3983667772},{"$f":"HLOOKUP(KL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KL41","v":5659881.4663341129},{"$f":"HLOOKUP(KM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KM41","v":5773079.0956607955},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ62:LJ62))","v":4708802.5604235167},{"$f":"HLOOKUP(KQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KQ41","v":4042075.4512449666},{"$f":"HLOOKUP(KR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KR41","v":4122916.9602698665},{"$f":"HLOOKUP(KS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KS41","v":4205375.2994752638},{"$f":"HLOOKUP(KT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KT41","v":4289482.8054647697},{"$f":"HLOOKUP(KU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KU41","v":4375272.4615740646},{"$f":"HLOOKUP(KV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KV41","v":4462777.9108055467},{"$f":"HLOOKUP(KW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KW41","v":4552033.4690216575},{"$f":"HLOOKUP(KX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KX41","v":4643074.1384020904},{"$f":"HLOOKUP(KY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KY41","v":4735935.6211701324},{"$f":"HLOOKUP(KZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KZ41","v":4830654.3335935343},{"$f":"HLOOKUP(LA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LA41","v":4927267.4202654064},{"$f":"HLOOKUP(LB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LB41","v":5025812.7686707145},{"$f":"HLOOKUP(LC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LC41","v":5126329.0240441281},{"$f":"HLOOKUP(LD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LD41","v":5228855.604525011},{"$f":"HLOOKUP(LE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LE41","v":5333432.7166155111},{"$f":"HLOOKUP(LF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LF41","v":5440101.3709478211},{"$f":"HLOOKUP(LG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LG41","v":5548903.3983667772},{"$f":"HLOOKUP(LH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LH41","v":5659881.4663341129},{"$f":"HLOOKUP(LI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LI41","v":5773079.0956607955},{"$f":"HLOOKUP(LJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LJ41","v":5888540.6775740115},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN62:MG62))","v":4802978.6116319876},{"$f":"HLOOKUP(LN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LN41","v":4122916.9602698665},{"$f":"HLOOKUP(LO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LO41","v":4205375.2994752638},{"$f":"HLOOKUP(LP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LP41","v":4289482.8054647697},{"$f":"HLOOKUP(LQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LQ41","v":4375272.4615740646},{"$f":"HLOOKUP(LR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LR41","v":4462777.9108055467},{"$f":"HLOOKUP(LS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LS41","v":4552033.4690216575},{"$f":"HLOOKUP(LT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LT41","v":4643074.1384020904},{"$f":"HLOOKUP(LU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LU41","v":4735935.6211701324},{"$f":"HLOOKUP(LV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LV41","v":4830654.3335935343},{"$f":"HLOOKUP(LW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LW41","v":4927267.4202654064},{"$f":"HLOOKUP(LX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LX41","v":5025812.7686707145},{"$f":"HLOOKUP(LY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LY41","v":5126329.0240441281},{"$f":"HLOOKUP(LZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LZ41","v":5228855.604525011},{"$f":"HLOOKUP(MA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MA41","v":5333432.7166155111},{"$f":"HLOOKUP(MB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MB41","v":5440101.3709478211},{"$f":"HLOOKUP(MC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MC41","v":5548903.3983667772},{"$f":"HLOOKUP(MD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MD41","v":5659881.4663341129},{"$f":"HLOOKUP(ME40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ME41","v":5773079.0956607955},{"$f":"HLOOKUP(MF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MF41","v":5888540.6775740115},{"$f":"HLOOKUP(MG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MG41","v":6006311.4911254924},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK62:ND62))","v":4899038.1838646252},{"$f":"HLOOKUP(MK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MK41","v":4205375.2994752638},{"$f":"HLOOKUP(ML40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ML41","v":4289482.8054647697},{"$f":"HLOOKUP(MM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MM41","v":4375272.4615740646},{"$f":"HLOOKUP(MN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MN41","v":4462777.9108055467},{"$f":"HLOOKUP(MO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MO41","v":4552033.4690216575},{"$f":"HLOOKUP(MP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MP41","v":4643074.1384020904},{"$f":"HLOOKUP(MQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MQ41","v":4735935.6211701324},{"$f":"HLOOKUP(MR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MR41","v":4830654.3335935343},{"$f":"HLOOKUP(MS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MS41","v":4927267.4202654064},{"$f":"HLOOKUP(MT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MT41","v":5025812.7686707145},{"$f":"HLOOKUP(MU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MU41","v":5126329.0240441281},{"$f":"HLOOKUP(MV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MV41","v":5228855.604525011},{"$f":"HLOOKUP(MW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MW41","v":5333432.7166155111},{"$f":"HLOOKUP(MX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MX41","v":5440101.3709478211},{"$f":"HLOOKUP(MY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MY41","v":5548903.3983667772},{"$f":"HLOOKUP(MZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MZ41","v":5659881.4663341129},{"$f":"HLOOKUP(NA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NA41","v":5773079.0956607955},{"$f":"HLOOKUP(NB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NB41","v":5888540.6775740115},{"$f":"HLOOKUP(NC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NC41","v":6006311.4911254924},{"$f":"HLOOKUP(ND40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ND41","v":6126437.7209480014},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH62:OA62))","v":4997018.9475419186},{"$f":"HLOOKUP(NH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NH41","v":4289482.8054647697},{"$f":"HLOOKUP(NI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NI41","v":4375272.4615740646},{"$f":"HLOOKUP(NJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NJ41","v":4462777.9108055467},{"$f":"HLOOKUP(NK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NK41","v":4552033.4690216575},{"$f":"HLOOKUP(NL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NL41","v":4643074.1384020904},{"$f":"HLOOKUP(NM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NM41","v":4735935.6211701324},{"$f":"HLOOKUP(NN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NN41","v":4830654.3335935343},{"$f":"HLOOKUP(NO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NO41","v":4927267.4202654064},{"$f":"HLOOKUP(NP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NP41","v":5025812.7686707145},{"$f":"HLOOKUP(NQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NQ41","v":5126329.0240441281},{"$f":"HLOOKUP(NR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NR41","v":5228855.604525011},{"$f":"HLOOKUP(NS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NS41","v":5333432.7166155111},{"$f":"HLOOKUP(NT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NT41","v":5440101.3709478211},{"$f":"HLOOKUP(NU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NU41","v":5548903.3983667772},{"$f":"HLOOKUP(NV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NV41","v":5659881.4663341129},{"$f":"HLOOKUP(NW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NW41","v":5773079.0956607955},{"$f":"HLOOKUP(NX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NX41","v":5888540.6775740115},{"$f":"HLOOKUP(NY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NY41","v":6006311.4911254924},{"$f":"HLOOKUP(NZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NZ41","v":6126437.7209480014},{"$f":"HLOOKUP(OA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OA41","v":6248966.4753669621},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE62:OX62))","v":5096959.3264927575},{"$f":"HLOOKUP(OE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OE41","v":4375272.4615740646},{"$f":"HLOOKUP(OF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OF41","v":4462777.9108055467},{"$f":"HLOOKUP(OG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OG41","v":4552033.4690216575},{"$f":"HLOOKUP(OH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OH41","v":4643074.1384020904},{"$f":"HLOOKUP(OI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OI41","v":4735935.6211701324},{"$f":"HLOOKUP(OJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OJ41","v":4830654.3335935343},{"$f":"HLOOKUP(OK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OK41","v":4927267.4202654064},{"$f":"HLOOKUP(OL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OL41","v":5025812.7686707145},{"$f":"HLOOKUP(OM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OM41","v":5126329.0240441281},{"$f":"HLOOKUP(ON40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ON41","v":5228855.604525011},{"$f":"HLOOKUP(OO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OO41","v":5333432.7166155111},{"$f":"HLOOKUP(OP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OP41","v":5440101.3709478211},{"$f":"HLOOKUP(OQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OQ41","v":5548903.3983667772},{"$f":"HLOOKUP(OR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OR41","v":5659881.4663341129},{"$f":"HLOOKUP(OS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OS41","v":5773079.0956607955},{"$f":"HLOOKUP(OT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OT41","v":5888540.6775740115},{"$f":"HLOOKUP(OU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OU41","v":6006311.4911254924},{"$f":"HLOOKUP(OV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OV41","v":6126437.7209480014},{"$f":"HLOOKUP(OW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OW41","v":6248966.4753669621},{"$f":"HLOOKUP(OX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OX41","v":6373945.804874301},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB62:PU62))","v":5198898.5130226109},{"$f":"HLOOKUP(PB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PB41","v":4462777.9108055467},{"$f":"HLOOKUP(PC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PC41","v":4552033.4690216575},{"$f":"HLOOKUP(PD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PD41","v":4643074.1384020904},{"$f":"HLOOKUP(PE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PE41","v":4735935.6211701324},{"$f":"HLOOKUP(PF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PF41","v":4830654.3335935343},{"$f":"HLOOKUP(PG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PG41","v":4927267.4202654064},{"$f":"HLOOKUP(PH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PH41","v":5025812.7686707145},{"$f":"HLOOKUP(PI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PI41","v":5126329.0240441281},{"$f":"HLOOKUP(PJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PJ41","v":5228855.604525011},{"$f":"HLOOKUP(PK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PK41","v":5333432.7166155111},{"$f":"HLOOKUP(PL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PL41","v":5440101.3709478211},{"$f":"HLOOKUP(PM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PM41","v":5548903.3983667772},{"$f":"HLOOKUP(PN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PN41","v":5659881.4663341129},{"$f":"HLOOKUP(PO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PO41","v":5773079.0956607955},{"$f":"HLOOKUP(PP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PP41","v":5888540.6775740115},{"$f":"HLOOKUP(PQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PQ41","v":6006311.4911254924},{"$f":"HLOOKUP(PR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PR41","v":6126437.7209480014},{"$f":"HLOOKUP(PS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PS41","v":6248966.4753669621},{"$f":"HLOOKUP(PT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PT41","v":6373945.804874301},{"$f":"HLOOKUP(PU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PU41","v":6501424.7209717873},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY62:QR62))","v":5302876.4832830643},{"$f":"HLOOKUP(PY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PY41","v":4552033.4690216575},{"$f":"HLOOKUP(PZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PZ41","v":4643074.1384020904},{"$f":"HLOOKUP(QA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QA41","v":4735935.6211701324},{"$f":"HLOOKUP(QB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QB41","v":4830654.3335935343},{"$f":"HLOOKUP(QC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QC41","v":4927267.4202654064},{"$f":"HLOOKUP(QD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QD41","v":5025812.7686707145},{"$f":"HLOOKUP(QE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QE41","v":5126329.0240441281},{"$f":"HLOOKUP(QF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QF41","v":5228855.604525011},{"$f":"HLOOKUP(QG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QG41","v":5333432.7166155111},{"$f":"HLOOKUP(QH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QH41","v":5440101.3709478211},{"$f":"HLOOKUP(QI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QI41","v":5548903.3983667772},{"$f":"HLOOKUP(QJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QJ41","v":5659881.4663341129},{"$f":"HLOOKUP(QK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QK41","v":5773079.0956607955},{"$f":"HLOOKUP(QL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QL41","v":5888540.6775740115},{"$f":"HLOOKUP(QM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QM41","v":6006311.4911254924},{"$f":"HLOOKUP(QN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QN41","v":6126437.7209480014},{"$f":"HLOOKUP(QO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QO41","v":6248966.4753669621},{"$f":"HLOOKUP(QP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QP41","v":6373945.804874301},{"$f":"HLOOKUP(QQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QQ41","v":6501424.7209717873},{"$f":"HLOOKUP(QR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QR41","v":6631453.2153912233},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV62:RO62))","v":5408934.0129487254},{"$f":"HLOOKUP(QV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QV41","v":4643074.1384020904},{"$f":"HLOOKUP(QW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QW41","v":4735935.6211701324},{"$f":"HLOOKUP(QX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QX41","v":4830654.3335935343},{"$f":"HLOOKUP(QY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QY41","v":4927267.4202654064},{"$f":"HLOOKUP(QZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QZ41","v":5025812.7686707145},{"$f":"HLOOKUP(RA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RA41","v":5126329.0240441281},{"$f":"HLOOKUP(RB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RB41","v":5228855.604525011},{"$f":"HLOOKUP(RC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RC41","v":5333432.7166155111},{"$f":"HLOOKUP(RD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RD41","v":5440101.3709478211},{"$f":"HLOOKUP(RE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RE41","v":5548903.3983667772},{"$f":"HLOOKUP(RF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RF41","v":5659881.4663341129},{"$f":"HLOOKUP(RG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RG41","v":5773079.0956607955},{"$f":"HLOOKUP(RH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RH41","v":5888540.6775740115},{"$f":"HLOOKUP(RI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RI41","v":6006311.4911254924},{"$f":"HLOOKUP(RJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RJ41","v":6126437.7209480014},{"$f":"HLOOKUP(RK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RK41","v":6248966.4753669621},{"$f":"HLOOKUP(RL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RL41","v":6373945.804874301},{"$f":"HLOOKUP(RM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RM41","v":6501424.7209717873},{"$f":"HLOOKUP(RN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RN41","v":6631453.2153912233},{"$f":"HLOOKUP(RO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RO41","v":6764082.279699048},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS62:SL62))","v":5517112.6932077007},{"$f":"HLOOKUP(RS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RS41","v":4735935.6211701324},{"$f":"HLOOKUP(RT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RT41","v":4830654.3335935343},{"$f":"HLOOKUP(RU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RU41","v":4927267.4202654064},{"$f":"HLOOKUP(RV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RV41","v":5025812.7686707145},{"$f":"HLOOKUP(RW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RW41","v":5126329.0240441281},{"$f":"HLOOKUP(RX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RX41","v":5228855.604525011},{"$f":"HLOOKUP(RY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RY41","v":5333432.7166155111},{"$f":"HLOOKUP(RZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RZ41","v":5440101.3709478211},{"$f":"HLOOKUP(SA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SA41","v":5548903.3983667772},{"$f":"HLOOKUP(SB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SB41","v":5659881.4663341129},{"$f":"HLOOKUP(SC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SC41","v":5773079.0956607955},{"$f":"HLOOKUP(SD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SD41","v":5888540.6775740115},{"$f":"HLOOKUP(SE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SE41","v":6006311.4911254924},{"$f":"HLOOKUP(SF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SF41","v":6126437.7209480014},{"$f":"HLOOKUP(SG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SG41","v":6248966.4753669621},{"$f":"HLOOKUP(SH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SH41","v":6373945.804874301},{"$f":"HLOOKUP(SI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SI41","v":6501424.7209717873},{"$f":"HLOOKUP(SJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SJ41","v":6631453.2153912233},{"$f":"HLOOKUP(SK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SK41","v":6764082.279699048},{"$f":"HLOOKUP(SL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SL41","v":6899363.9252930293},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP62:TI62))","v":5627454.947071854},{"$f":"HLOOKUP(SP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SP41","v":4830654.3335935343},{"$f":"HLOOKUP(SQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SQ41","v":4927267.4202654064},{"$f":"HLOOKUP(SR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SR41","v":5025812.7686707145},{"$f":"HLOOKUP(SS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SS41","v":5126329.0240441281},{"$f":"HLOOKUP(ST40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ST41","v":5228855.604525011},{"$f":"HLOOKUP(SU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SU41","v":5333432.7166155111},{"$f":"HLOOKUP(SV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SV41","v":5440101.3709478211},{"$f":"HLOOKUP(SW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SW41","v":5548903.3983667772},{"$f":"HLOOKUP(SX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SX41","v":5659881.4663341129},{"$f":"HLOOKUP(SY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SY41","v":5773079.0956607955},{"$f":"HLOOKUP(SZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SZ41","v":5888540.6775740115},{"$f":"HLOOKUP(TA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TA41","v":6006311.4911254924},{"$f":"HLOOKUP(TB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TB41","v":6126437.7209480014},{"$f":"HLOOKUP(TC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TC41","v":6248966.4753669621},{"$f":"HLOOKUP(TD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TD41","v":6373945.804874301},{"$f":"HLOOKUP(TE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TE41","v":6501424.7209717873},{"$f":"HLOOKUP(TF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TF41","v":6631453.2153912233},{"$f":"HLOOKUP(TG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TG41","v":6764082.279699048},{"$f":"HLOOKUP(TH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TH41","v":6899363.9252930293},{"$f":"HLOOKUP(TI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TI41","v":7037351.2037988901},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM62:UF62))","v":5740004.0460132919},{"$f":"HLOOKUP(TM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TM41","v":4927267.4202654064},{"$f":"HLOOKUP(TN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TN41","v":5025812.7686707145},{"$f":"HLOOKUP(TO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TO41","v":5126329.0240441281},{"$f":"HLOOKUP(TP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TP41","v":5228855.604525011},{"$f":"HLOOKUP(TQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TQ41","v":5333432.7166155111},{"$f":"HLOOKUP(TR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TR41","v":5440101.3709478211},{"$f":"HLOOKUP(TS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TS41","v":5548903.3983667772},{"$f":"HLOOKUP(TT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TT41","v":5659881.4663341129},{"$f":"HLOOKUP(TU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TU41","v":5773079.0956607955},{"$f":"HLOOKUP(TV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TV41","v":5888540.6775740115},{"$f":"HLOOKUP(TW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TW41","v":6006311.4911254924},{"$f":"HLOOKUP(TX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TX41","v":6126437.7209480014},{"$f":"HLOOKUP(TY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TY41","v":6248966.4753669621},{"$f":"HLOOKUP(TZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TZ41","v":6373945.804874301},{"$f":"HLOOKUP(UA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*UA41","v":6501424.7209717873},{"$f":"HLOOKUP(UB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*UB41","v":6631453.2153912233},{"$f":"HLOOKUP(UC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*UC41","v":6764082.279699048},{"$f":"HLOOKUP(UD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*UD41","v":6899363.9252930293},{"$f":"HLOOKUP(UE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*UE41","v":7037351.2037988901},{"$f":"HLOOKUP(UF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*UF41","v":7178098.2278748676}]
[null,"Fuel Cost",22194276.263537779,{"$f":"HLOOKUP(D40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D42","v":13342865.595424639},{"$f":"HLOOKUP(E40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E42","v":12826645.630812002},{"$f":"HLOOKUP(F40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F42","v":13211323.915658073},{"$f":"HLOOKUP(G40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G42","v":15781816.610136762},{"$f":"HLOOKUP(H40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H42","v":18470904.349180032},{"$f":"HLOOKUP(I40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I42","v":19995648.086720776},{"$f":"HLOOKUP(J40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J42","v":21326469.287748095},{"$f":"HLOOKUP(K40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K42","v":22529960.041215084},{"$f":"HLOOKUP(L40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L42","v":23600003.765678748},{"$f":"HLOOKUP(M40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M42","v":24753115.199891239},{"$f":"HLOOKUP(N40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N42","v":25559508.989483412},{"$f":"HLOOKUP(O40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O42","v":27285781.085588969},{"$f":"HLOOKUP(P40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P42","v":28680962.977279231},{"$f":"HLOOKUP(Q40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q42","v":29449674.757074859},{"$f":"HLOOKUP(R40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R42","v":30587221.230875798},{"$f":"HLOOKUP(S40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S42","v":31717517.41213673},{"$f":"HLOOKUP(T40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T42","v":32783975.689097498},{"$f":"HLOOKUP(U40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U42","v":34343547.871809371},{"$f":"HLOOKUP(V40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V42","v":35545517.96516113},{"$f":"HLOOKUP(W40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W42","v":36219469.046231754},null,"Fuel Cost",23386560.670125838,{"$f":"HLOOKUP(AA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA42","v":12826645.630812002},{"$f":"HLOOKUP(AB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB42","v":13211323.915658073},{"$f":"HLOOKUP(AC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC42","v":15781816.610136762},{"$f":"HLOOKUP(AD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD42","v":18470904.349180032},{"$f":"HLOOKUP(AE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE42","v":19995648.086720776},{"$f":"HLOOKUP(AF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF42","v":21326469.287748095},{"$f":"HLOOKUP(AG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG42","v":22529960.041215084},{"$f":"HLOOKUP(AH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH42","v":23600003.765678748},{"$f":"HLOOKUP(AI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI42","v":24753115.199891239},{"$f":"HLOOKUP(AJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ42","v":25559508.989483412},{"$f":"HLOOKUP(AK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK42","v":27285781.085588969},{"$f":"HLOOKUP(AL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL42","v":28680962.977279231},{"$f":"HLOOKUP(AM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM42","v":29449674.757074859},{"$f":"HLOOKUP(AN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN42","v":30587221.230875798},{"$f":"HLOOKUP(AO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO42","v":31717517.41213673},{"$f":"HLOOKUP(AP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP42","v":32783975.689097498},{"$f":"HLOOKUP(AQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ42","v":34343547.871809371},{"$f":"HLOOKUP(AR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR42","v":35545517.96516113},{"$f":"HLOOKUP(AS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS42","v":36219469.046231754},{"$f":"HLOOKUP(AT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT42","v":37119062.53637509},null,"Fuel Cost",24748521.212563638,{"$f":"HLOOKUP(AX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX42","v":13211323.915658073},{"$f":"HLOOKUP(AY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY42","v":15781816.610136762},{"$f":"HLOOKUP(AZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ42","v":18470904.349180032},{"$f":"HLOOKUP(BA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA42","v":19995648.086720776},{"$f":"HLOOKUP(BB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB42","v":21326469.287748095},{"$f":"HLOOKUP(BC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC42","v":22529960.041215084},{"$f":"HLOOKUP(BD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD42","v":23600003.765678748},{"$f":"HLOOKUP(BE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE42","v":24753115.199891239},{"$f":"HLOOKUP(BF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF42","v":25559508.989483412},{"$f":"HLOOKUP(BG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG42","v":27285781.085588969},{"$f":"HLOOKUP(BH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH42","v":28680962.977279231},{"$f":"HLOOKUP(BI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI42","v":29449674.757074859},{"$f":"HLOOKUP(BJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ42","v":30587221.230875798},{"$f":"HLOOKUP(BK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK42","v":31717517.41213673},{"$f":"HLOOKUP(BL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL42","v":32783975.689097498},{"$f":"HLOOKUP(BM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM42","v":34343547.871809371},{"$f":"HLOOKUP(BN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN42","v":35545517.96516113},{"$f":"HLOOKUP(BO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO42","v":36219469.046231754},{"$f":"HLOOKUP(BP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP42","v":37119062.53637509},{"$f":"HLOOKUP(BQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ42","v":38793278.991255477},null,"Fuel Cost",26207850.12708668,{"$f":"HLOOKUP(BU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU42","v":15781816.610136762},{"$f":"HLOOKUP(BV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV42","v":18470904.349180032},{"$f":"HLOOKUP(BW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW42","v":19995648.086720776},{"$f":"HLOOKUP(BX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX42","v":21326469.287748095},{"$f":"HLOOKUP(BY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY42","v":22529960.041215084},{"$f":"HLOOKUP(BZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ42","v":23600003.765678748},{"$f":"HLOOKUP(CA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA42","v":24753115.199891239},{"$f":"HLOOKUP(CB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB42","v":25559508.989483412},{"$f":"HLOOKUP(CC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC42","v":27285781.085588969},{"$f":"HLOOKUP(CD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD42","v":28680962.977279231},{"$f":"HLOOKUP(CE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE42","v":29449674.757074859},{"$f":"HLOOKUP(CF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF42","v":30587221.230875798},{"$f":"HLOOKUP(CG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG42","v":31717517.41213673},{"$f":"HLOOKUP(CH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH42","v":32783975.689097498},{"$f":"HLOOKUP(CI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI42","v":34343547.871809371},{"$f":"HLOOKUP(CJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ42","v":35545517.96516113},{"$f":"HLOOKUP(CK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK42","v":36219469.046231754},{"$f":"HLOOKUP(CL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL42","v":37119062.53637509},{"$f":"HLOOKUP(CM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM42","v":38793278.991255477},{"$f":"HLOOKUP(CN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN42","v":40443283.379212394},null,"Fuel Cost",27561343.510996684,{"$f":"HLOOKUP(CR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR42","v":18470904.349180032},{"$f":"HLOOKUP(CS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS42","v":19995648.086720776},{"$f":"HLOOKUP(CT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT42","v":21326469.287748095},{"$f":"HLOOKUP(CU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU42","v":22529960.041215084},{"$f":"HLOOKUP(CV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV42","v":23600003.765678748},{"$f":"HLOOKUP(CW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW42","v":24753115.199891239},{"$f":"HLOOKUP(CX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX42","v":25559508.989483412},{"$f":"HLOOKUP(CY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY42","v":27285781.085588969},{"$f":"HLOOKUP(CZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ42","v":28680962.977279231},{"$f":"HLOOKUP(DA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA42","v":29449674.757074859},{"$f":"HLOOKUP(DB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB42","v":30587221.230875798},{"$f":"HLOOKUP(DC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC42","v":31717517.41213673},{"$f":"HLOOKUP(DD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD42","v":32783975.689097498},{"$f":"HLOOKUP(DE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE42","v":34343547.871809371},{"$f":"HLOOKUP(DF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF42","v":35545517.96516113},{"$f":"HLOOKUP(DG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG42","v":36219469.046231754},{"$f":"HLOOKUP(DH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH42","v":37119062.53637509},{"$f":"HLOOKUP(DI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI42","v":38793278.991255477},{"$f":"HLOOKUP(DJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ42","v":40443283.379212394},{"$f":"HLOOKUP(DK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK42","v":41768403.802296042},null,"Fuel Cost",28757578.044749312,{"$f":"HLOOKUP(DO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DO42","v":19995648.086720776},{"$f":"HLOOKUP(DP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DP42","v":21326469.287748095},{"$f":"HLOOKUP(DQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DQ42","v":22529960.041215084},{"$f":"HLOOKUP(DR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DR42","v":23600003.765678748},{"$f":"HLOOKUP(DS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DS42","v":24753115.199891239},{"$f":"HLOOKUP(DT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DT42","v":25559508.989483412},{"$f":"HLOOKUP(DU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DU42","v":27285781.085588969},{"$f":"HLOOKUP(DV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DV42","v":28680962.977279231},{"$f":"HLOOKUP(DW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DW42","v":29449674.757074859},{"$f":"HLOOKUP(DX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DX42","v":30587221.230875798},{"$f":"HLOOKUP(DY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DY42","v":31717517.41213673},{"$f":"HLOOKUP(DZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DZ42","v":32783975.689097498},{"$f":"HLOOKUP(EA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EA42","v":34343547.871809371},{"$f":"HLOOKUP(EB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EB42","v":35545517.96516113},{"$f":"HLOOKUP(EC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EC42","v":36219469.046231754},{"$f":"HLOOKUP(ED40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ED42","v":37119062.53637509},{"$f":"HLOOKUP(EE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EE42","v":38793278.991255477},{"$f":"HLOOKUP(EF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EF42","v":40443283.379212394},{"$f":"HLOOKUP(EG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EG42","v":41768403.802296042},{"$f":"HLOOKUP(EH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EH42","v":41768403.802296042},null,"Fuel Cost",29893373.806726668,{"$f":"HLOOKUP(EL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EL42","v":21326469.287748095},{"$f":"HLOOKUP(EM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EM42","v":22529960.041215084},{"$f":"HLOOKUP(EN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EN42","v":23600003.765678748},{"$f":"HLOOKUP(EO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EO42","v":24753115.199891239},{"$f":"HLOOKUP(EP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EP42","v":25559508.989483412},{"$f":"HLOOKUP(EQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EQ42","v":27285781.085588969},{"$f":"HLOOKUP(ER40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ER42","v":28680962.977279231},{"$f":"HLOOKUP(ES40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ES42","v":29449674.757074859},{"$f":"HLOOKUP(ET40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ET42","v":30587221.230875798},{"$f":"HLOOKUP(EU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EU42","v":31717517.41213673},{"$f":"HLOOKUP(EV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EV42","v":32783975.689097498},{"$f":"HLOOKUP(EW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EW42","v":34343547.871809371},{"$f":"HLOOKUP(EX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EX42","v":35545517.96516113},{"$f":"HLOOKUP(EY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EY42","v":36219469.046231754},{"$f":"HLOOKUP(EZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EZ42","v":37119062.53637509},{"$f":"HLOOKUP(FA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FA42","v":38793278.991255477},{"$f":"HLOOKUP(FB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FB42","v":40443283.379212394},{"$f":"HLOOKUP(FC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FC42","v":41768403.802296042},{"$f":"HLOOKUP(FD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FD42","v":41768403.802296042},{"$f":"HLOOKUP(FE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FE42","v":41768403.802296042},null,"Fuel Cost",30982561.707368344,{"$f":"HLOOKUP(FI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FI42","v":22529960.041215084},{"$f":"HLOOKUP(FJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FJ42","v":23600003.765678748},{"$f":"HLOOKUP(FK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FK42","v":24753115.199891239},{"$f":"HLOOKUP(FL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FL42","v":25559508.989483412},{"$f":"HLOOKUP(FM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FM42","v":27285781.085588969},{"$f":"HLOOKUP(FN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FN42","v":28680962.977279231},{"$f":"HLOOKUP(FO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FO42","v":29449674.757074859},{"$f":"HLOOKUP(FP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FP42","v":30587221.230875798},{"$f":"HLOOKUP(FQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FQ42","v":31717517.41213673},{"$f":"HLOOKUP(FR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FR42","v":32783975.689097498},{"$f":"HLOOKUP(FS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FS42","v":34343547.871809371},{"$f":"HLOOKUP(FT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FT42","v":35545517.96516113},{"$f":"HLOOKUP(FU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FU42","v":36219469.046231754},{"$f":"HLOOKUP(FV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FV42","v":37119062.53637509},{"$f":"HLOOKUP(FW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FW42","v":38793278.991255477},{"$f":"HLOOKUP(FX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FX42","v":40443283.379212394},{"$f":"HLOOKUP(FY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FY42","v":41768403.802296042},{"$f":"HLOOKUP(FZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FZ42","v":41768403.802296042},{"$f":"HLOOKUP(GA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GA42","v":41768403.802296042},{"$f":"HLOOKUP(GB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GB42","v":41768403.802296042},null,"Fuel Cost",32033759.314208116,{"$f":"HLOOKUP(GF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GF42","v":23600003.765678748},{"$f":"HLOOKUP(GG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GG42","v":24753115.199891239},{"$f":"HLOOKUP(GH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GH42","v":25559508.989483412},{"$f":"HLOOKUP(GI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GI42","v":27285781.085588969},{"$f":"HLOOKUP(GJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GJ42","v":28680962.977279231},{"$f":"HLOOKUP(GK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GK42","v":29449674.757074859},{"$f":"HLOOKUP(GL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GL42","v":30587221.230875798},{"$f":"HLOOKUP(GM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GM42","v":31717517.41213673},{"$f":"HLOOKUP(GN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GN42","v":32783975.689097498},{"$f":"HLOOKUP(GO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GO42","v":34343547.871809371},{"$f":"HLOOKUP(GP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GP42","v":35545517.96516113},{"$f":"HLOOKUP(GQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GQ42","v":36219469.046231754},{"$f":"HLOOKUP(GR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GR42","v":37119062.53637509},{"$f":"HLOOKUP(GS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GS42","v":38793278.991255477},{"$f":"HLOOKUP(GT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GT42","v":40443283.379212394},{"$f":"HLOOKUP(GU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GU42","v":41768403.802296042},{"$f":"HLOOKUP(GV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GV42","v":41768403.802296042},{"$f":"HLOOKUP(GW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GW42","v":41768403.802296042},{"$f":"HLOOKUP(GX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GX42","v":41768403.802296042},{"$f":"HLOOKUP(GY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GY42","v":41768403.802296042},null,"Fuel Cost",33056725.541124385,{"$f":"HLOOKUP(HC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HC42","v":24753115.199891239},{"$f":"HLOOKUP(HD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HD42","v":25559508.989483412},{"$f":"HLOOKUP(HE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HE42","v":27285781.085588969},{"$f":"HLOOKUP(HF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HF42","v":28680962.977279231},{"$f":"HLOOKUP(HG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HG42","v":29449674.757074859},{"$f":"HLOOKUP(HH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HH42","v":30587221.230875798},{"$f":"HLOOKUP(HI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HI42","v":31717517.41213673},{"$f":"HLOOKUP(HJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HJ42","v":32783975.689097498},{"$f":"HLOOKUP(HK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HK42","v":34343547.871809371},{"$f":"HLOOKUP(HL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HL42","v":35545517.96516113},{"$f":"HLOOKUP(HM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HM42","v":36219469.046231754},{"$f":"HLOOKUP(HN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HN42","v":37119062.53637509},{"$f":"HLOOKUP(HO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HO42","v":38793278.991255477},{"$f":"HLOOKUP(HP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HP42","v":40443283.379212394},{"$f":"HLOOKUP(HQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HQ42","v":41768403.802296042},{"$f":"HLOOKUP(HR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HR42","v":41768403.802296042},{"$f":"HLOOKUP(HS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HS42","v":41768403.802296042},{"$f":"HLOOKUP(HT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HT42","v":41768403.802296042},{"$f":"HLOOKUP(HU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HU42","v":41768403.802296042},{"$f":"HLOOKUP(HV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HV42","v":41768403.802296042},null,"Fuel Cost",34041909.764271796,{"$f":"HLOOKUP(HZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HZ42","v":25559508.989483412},{"$f":"HLOOKUP(IA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IA42","v":27285781.085588969},{"$f":"HLOOKUP(IB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IB42","v":28680962.977279231},{"$f":"HLOOKUP(IC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IC42","v":29449674.757074859},{"$f":"HLOOKUP(ID40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ID42","v":30587221.230875798},{"$f":"HLOOKUP(IE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IE42","v":31717517.41213673},{"$f":"HLOOKUP(IF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IF42","v":32783975.689097498},{"$f":"HLOOKUP(IG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IG42","v":34343547.871809371},{"$f":"HLOOKUP(IH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IH42","v":35545517.96516113},{"$f":"HLOOKUP(II40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*II42","v":36219469.046231754},{"$f":"HLOOKUP(IJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IJ42","v":37119062.53637509},{"$f":"HLOOKUP(IK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IK42","v":38793278.991255477},{"$f":"HLOOKUP(IL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IL42","v":40443283.379212394},{"$f":"HLOOKUP(IM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IM42","v":41768403.802296042},{"$f":"HLOOKUP(IN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IN42","v":41768403.802296042},{"$f":"HLOOKUP(IO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IO42","v":41768403.802296042},{"$f":"HLOOKUP(IP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IP42","v":41768403.802296042},{"$f":"HLOOKUP(IQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IQ42","v":41768403.802296042},{"$f":"HLOOKUP(IR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IR42","v":41768403.802296042},{"$f":"HLOOKUP(IS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IS42","v":41768403.802296042},null,"Fuel Cost",35018749.118882895,{"$f":"HLOOKUP(IW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IW42","v":27285781.085588969},{"$f":"HLOOKUP(IX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IX42","v":28680962.977279231},{"$f":"HLOOKUP(IY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IY42","v":29449674.757074859},{"$f":"HLOOKUP(IZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IZ42","v":30587221.230875798},{"$f":"HLOOKUP(JA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JA42","v":31717517.41213673},{"$f":"HLOOKUP(JB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JB42","v":32783975.689097498},{"$f":"HLOOKUP(JC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JC42","v":34343547.871809371},{"$f":"HLOOKUP(JD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JD42","v":35545517.96516113},{"$f":"HLOOKUP(JE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JE42","v":36219469.046231754},{"$f":"HLOOKUP(JF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JF42","v":37119062.53637509},{"$f":"HLOOKUP(JG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JG42","v":38793278.991255477},{"$f":"HLOOKUP(JH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JH42","v":40443283.379212394},{"$f":"HLOOKUP(JI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JI42","v":41768403.802296042},{"$f":"HLOOKUP(JJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JJ42","v":41768403.802296042},{"$f":"HLOOKUP(JK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JK42","v":41768403.802296042},{"$f":"HLOOKUP(JL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JL42","v":41768403.802296042},{"$f":"HLOOKUP(JM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JM42","v":41768403.802296042},{"$f":"HLOOKUP(JN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JN42","v":41768403.802296042},{"$f":"HLOOKUP(JO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JO42","v":41768403.802296042},{"$f":"HLOOKUP(JP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JP42","v":41768403.802296042},null,"Fuel Cost",35901868.634269901,{"$f":"HLOOKUP(JT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JT42","v":28680962.977279231},{"$f":"HLOOKUP(JU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JU42","v":29449674.757074859},{"$f":"HLOOKUP(JV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JV42","v":30587221.230875798},{"$f":"HLOOKUP(JW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JW42","v":31717517.41213673},{"$f":"HLOOKUP(JX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JX42","v":32783975.689097498},{"$f":"HLOOKUP(JY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JY42","v":34343547.871809371},{"$f":"HLOOKUP(JZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JZ42","v":35545517.96516113},{"$f":"HLOOKUP(KA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KA42","v":36219469.046231754},{"$f":"HLOOKUP(KB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KB42","v":37119062.53637509},{"$f":"HLOOKUP(KC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KC42","v":38793278.991255477},{"$f":"HLOOKUP(KD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KD42","v":40443283.379212394},{"$f":"HLOOKUP(KE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KE42","v":41768403.802296042},{"$f":"HLOOKUP(KF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KF42","v":41768403.802296042},{"$f":"HLOOKUP(KG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KG42","v":41768403.802296042},{"$f":"HLOOKUP(KH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KH42","v":41768403.802296042},{"$f":"HLOOKUP(KI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KI42","v":41768403.802296042},{"$f":"HLOOKUP(KJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KJ42","v":41768403.802296042},{"$f":"HLOOKUP(KK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KK42","v":41768403.802296042},{"$f":"HLOOKUP(KL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KL42","v":41768403.802296042},{"$f":"HLOOKUP(KM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KM42","v":41768403.802296042},null,"Fuel Cost",36715516.708299331,{"$f":"HLOOKUP(KQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KQ42","v":29449674.757074859},{"$f":"HLOOKUP(KR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KR42","v":30587221.230875798},{"$f":"HLOOKUP(KS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KS42","v":31717517.41213673},{"$f":"HLOOKUP(KT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KT42","v":32783975.689097498},{"$f":"HLOOKUP(KU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KU42","v":34343547.871809371},{"$f":"HLOOKUP(KV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KV42","v":35545517.96516113},{"$f":"HLOOKUP(KW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KW42","v":36219469.046231754},{"$f":"HLOOKUP(KX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KX42","v":37119062.53637509},{"$f":"HLOOKUP(KY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KY42","v":38793278.991255477},{"$f":"HLOOKUP(KZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KZ42","v":40443283.379212394},{"$f":"HLOOKUP(LA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LA42","v":41768403.802296042},{"$f":"HLOOKUP(LB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LB42","v":41768403.802296042},{"$f":"HLOOKUP(LC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LC42","v":41768403.802296042},{"$f":"HLOOKUP(LD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LD42","v":41768403.802296042},{"$f":"HLOOKUP(LE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LE42","v":41768403.802296042},{"$f":"HLOOKUP(LF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LF42","v":41768403.802296042},{"$f":"HLOOKUP(LG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LG42","v":41768403.802296042},{"$f":"HLOOKUP(LH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LH42","v":41768403.802296042},{"$f":"HLOOKUP(LI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LI42","v":41768403.802296042},{"$f":"HLOOKUP(LJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LJ42","v":41768403.802296042},null,"Fuel Cost",37512801.399464183,{"$f":"HLOOKUP(LN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LN42","v":30587221.230875798},{"$f":"HLOOKUP(LO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LO42","v":31717517.41213673},{"$f":"HLOOKUP(LP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LP42","v":32783975.689097498},{"$f":"HLOOKUP(LQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LQ42","v":34343547.871809371},{"$f":"HLOOKUP(LR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LR42","v":35545517.96516113},{"$f":"HLOOKUP(LS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LS42","v":36219469.046231754},{"$f":"HLOOKUP(LT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LT42","v":37119062.53637509},{"$f":"HLOOKUP(LU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LU42","v":38793278.991255477},{"$f":"HLOOKUP(LV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LV42","v":40443283.379212394},{"$f":"HLOOKUP(LW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LW42","v":41768403.802296042},{"$f":"HLOOKUP(LX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LX42","v":41768403.802296042},{"$f":"HLOOKUP(LY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LY42","v":41768403.802296042},{"$f":"HLOOKUP(LZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LZ42","v":41768403.802296042},{"$f":"HLOOKUP(MA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MA42","v":41768403.802296042},{"$f":"HLOOKUP(MB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MB42","v":41768403.802296042},{"$f":"HLOOKUP(MC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MC42","v":41768403.802296042},{"$f":"HLOOKUP(MD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MD42","v":41768403.802296042},{"$f":"HLOOKUP(ME40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ME42","v":41768403.802296042},{"$f":"HLOOKUP(MF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MF42","v":41768403.802296042},{"$f":"HLOOKUP(MG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MG42","v":41768403.802296042},null,"Fuel Cost",38258618.56550888,{"$f":"HLOOKUP(MK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MK42","v":31717517.41213673},{"$f":"HLOOKUP(ML40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ML42","v":32783975.689097498},{"$f":"HLOOKUP(MM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MM42","v":34343547.871809371},{"$f":"HLOOKUP(MN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MN42","v":35545517.96516113},{"$f":"HLOOKUP(MO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MO42","v":36219469.046231754},{"$f":"HLOOKUP(MP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MP42","v":37119062.53637509},{"$f":"HLOOKUP(MQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MQ42","v":38793278.991255477},{"$f":"HLOOKUP(MR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MR42","v":40443283.379212394},{"$f":"HLOOKUP(MS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MS42","v":41768403.802296042},{"$f":"HLOOKUP(MT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MT42","v":41768403.802296042},{"$f":"HLOOKUP(MU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MU42","v":41768403.802296042},{"$f":"HLOOKUP(MV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MV42","v":41768403.802296042},{"$f":"HLOOKUP(MW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MW42","v":41768403.802296042},{"$f":"HLOOKUP(MX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MX42","v":41768403.802296042},{"$f":"HLOOKUP(MY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MY42","v":41768403.802296042},{"$f":"HLOOKUP(MZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MZ42","v":41768403.802296042},{"$f":"HLOOKUP(NA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NA42","v":41768403.802296042},{"$f":"HLOOKUP(NB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NB42","v":41768403.802296042},{"$f":"HLOOKUP(NC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NC42","v":41768403.802296042},{"$f":"HLOOKUP(ND40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ND42","v":41768403.802296042},null,"Fuel Cost",38950188.383535042,{"$f":"HLOOKUP(NH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NH42","v":32783975.689097498},{"$f":"HLOOKUP(NI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NI42","v":34343547.871809371},{"$f":"HLOOKUP(NJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NJ42","v":35545517.96516113},{"$f":"HLOOKUP(NK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NK42","v":36219469.046231754},{"$f":"HLOOKUP(NL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NL42","v":37119062.53637509},{"$f":"HLOOKUP(NM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NM42","v":38793278.991255477},{"$f":"HLOOKUP(NN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NN42","v":40443283.379212394},{"$f":"HLOOKUP(NO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NO42","v":41768403.802296042},{"$f":"HLOOKUP(NP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NP42","v":41768403.802296042},{"$f":"HLOOKUP(NQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NQ42","v":41768403.802296042},{"$f":"HLOOKUP(NR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NR42","v":41768403.802296042},{"$f":"HLOOKUP(NS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NS42","v":41768403.802296042},{"$f":"HLOOKUP(NT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NT42","v":41768403.802296042},{"$f":"HLOOKUP(NU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NU42","v":41768403.802296042},{"$f":"HLOOKUP(NV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NV42","v":41768403.802296042},{"$f":"HLOOKUP(NW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NW42","v":41768403.802296042},{"$f":"HLOOKUP(NX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NX42","v":41768403.802296042},{"$f":"HLOOKUP(NY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NY42","v":41768403.802296042},{"$f":"HLOOKUP(NZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NZ42","v":41768403.802296042},{"$f":"HLOOKUP(OA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OA42","v":41768403.802296042},null,"Fuel Cost",39589762.350070044,{"$f":"HLOOKUP(OE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OE42","v":34343547.871809371},{"$f":"HLOOKUP(OF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OF42","v":35545517.96516113},{"$f":"HLOOKUP(OG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OG42","v":36219469.046231754},{"$f":"HLOOKUP(OH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OH42","v":37119062.53637509},{"$f":"HLOOKUP(OI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OI42","v":38793278.991255477},{"$f":"HLOOKUP(OJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OJ42","v":40443283.379212394},{"$f":"HLOOKUP(OK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OK42","v":41768403.802296042},{"$f":"HLOOKUP(OL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OL42","v":41768403.802296042},{"$f":"HLOOKUP(OM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OM42","v":41768403.802296042},{"$f":"HLOOKUP(ON40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ON42","v":41768403.802296042},{"$f":"HLOOKUP(OO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OO42","v":41768403.802296042},{"$f":"HLOOKUP(OP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OP42","v":41768403.802296042},{"$f":"HLOOKUP(OQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OQ42","v":41768403.802296042},{"$f":"HLOOKUP(OR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OR42","v":41768403.802296042},{"$f":"HLOOKUP(OS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OS42","v":41768403.802296042},{"$f":"HLOOKUP(OT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OT42","v":41768403.802296042},{"$f":"HLOOKUP(OU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OU42","v":41768403.802296042},{"$f":"HLOOKUP(OV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OV42","v":41768403.802296042},{"$f":"HLOOKUP(OW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OW42","v":41768403.802296042},{"$f":"HLOOKUP(OX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OX42","v":41768403.802296042},null,"Fuel Cost",40128389.987390913,{"$f":"HLOOKUP(PB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PB42","v":35545517.96516113},{"$f":"HLOOKUP(PC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PC42","v":36219469.046231754},{"$f":"HLOOKUP(PD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PD42","v":37119062.53637509},{"$f":"HLOOKUP(PE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PE42","v":38793278.991255477},{"$f":"HLOOKUP(PF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PF42","v":40443283.379212394},{"$f":"HLOOKUP(PG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PG42","v":41768403.802296042},{"$f":"HLOOKUP(PH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PH42","v":41768403.802296042},{"$f":"HLOOKUP(PI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PI42","v":41768403.802296042},{"$f":"HLOOKUP(PJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PJ42","v":41768403.802296042},{"$f":"HLOOKUP(PK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PK42","v":41768403.802296042},{"$f":"HLOOKUP(PL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PL42","v":41768403.802296042},{"$f":"HLOOKUP(PM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PM42","v":41768403.802296042},{"$f":"HLOOKUP(PN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PN42","v":41768403.802296042},{"$f":"HLOOKUP(PO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PO42","v":41768403.802296042},{"$f":"HLOOKUP(PP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PP42","v":41768403.802296042},{"$f":"HLOOKUP(PQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PQ42","v":41768403.802296042},{"$f":"HLOOKUP(PR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PR42","v":41768403.802296042},{"$f":"HLOOKUP(PS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PS42","v":41768403.802296042},{"$f":"HLOOKUP(PT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PT42","v":41768403.802296042},{"$f":"HLOOKUP(PU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PU42","v":41768403.802296042},null,"Fuel Cost",40592280.00322926,{"$f":"HLOOKUP(PY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PY42","v":36219469.046231754},{"$f":"HLOOKUP(PZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PZ42","v":37119062.53637509},{"$f":"HLOOKUP(QA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QA42","v":38793278.991255477},{"$f":"HLOOKUP(QB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QB42","v":40443283.379212394},{"$f":"HLOOKUP(QC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QC42","v":41768403.802296042},{"$f":"HLOOKUP(QD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QD42","v":41768403.802296042},{"$f":"HLOOKUP(QE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QE42","v":41768403.802296042},{"$f":"HLOOKUP(QF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QF42","v":41768403.802296042},{"$f":"HLOOKUP(QG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QG42","v":41768403.802296042},{"$f":"HLOOKUP(QH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QH42","v":41768403.802296042},{"$f":"HLOOKUP(QI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QI42","v":41768403.802296042},{"$f":"HLOOKUP(QJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QJ42","v":41768403.802296042},{"$f":"HLOOKUP(QK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QK42","v":41768403.802296042},{"$f":"HLOOKUP(QL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QL42","v":41768403.802296042},{"$f":"HLOOKUP(QM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QM42","v":41768403.802296042},{"$f":"HLOOKUP(QN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QN42","v":41768403.802296042},{"$f":"HLOOKUP(QO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QO42","v":41768403.802296042},{"$f":"HLOOKUP(QP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QP42","v":41768403.802296042},{"$f":"HLOOKUP(QQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QQ42","v":41768403.802296042},{"$f":"HLOOKUP(QR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QR42","v":41768403.802296042},null,"Fuel Cost",41025110.100488484,{"$f":"HLOOKUP(QV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QV42","v":37119062.53637509},{"$f":"HLOOKUP(QW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QW42","v":38793278.991255477},{"$f":"HLOOKUP(QX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QX42","v":40443283.379212394},{"$f":"HLOOKUP(QY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QY42","v":41768403.802296042},{"$f":"HLOOKUP(QZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QZ42","v":41768403.802296042},{"$f":"HLOOKUP(RA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RA42","v":41768403.802296042},{"$f":"HLOOKUP(RB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RB42","v":41768403.802296042},{"$f":"HLOOKUP(RC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RC42","v":41768403.802296042},{"$f":"HLOOKUP(RD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RD42","v":41768403.802296042},{"$f":"HLOOKUP(RE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RE42","v":41768403.802296042},{"$f":"HLOOKUP(RF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RF42","v":41768403.802296042},{"$f":"HLOOKUP(RG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RG42","v":41768403.802296042},{"$f":"HLOOKUP(RH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RH42","v":41768403.802296042},{"$f":"HLOOKUP(RI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RI42","v":41768403.802296042},{"$f":"HLOOKUP(RJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RJ42","v":41768403.802296042},{"$f":"HLOOKUP(RK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RK42","v":41768403.802296042},{"$f":"HLOOKUP(RL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RL42","v":41768403.802296042},{"$f":"HLOOKUP(RM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RM42","v":41768403.802296042},{"$f":"HLOOKUP(RN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RN42","v":41768403.802296042},{"$f":"HLOOKUP(RO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RO42","v":41768403.802296042},null,"Fuel Cost",41403994.277858764,{"$f":"HLOOKUP(RS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RS42","v":38793278.991255477},{"$f":"HLOOKUP(RT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RT42","v":40443283.379212394},{"$f":"HLOOKUP(RU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RU42","v":41768403.802296042},{"$f":"HLOOKUP(RV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RV42","v":41768403.802296042},{"$f":"HLOOKUP(RW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RW42","v":41768403.802296042},{"$f":"HLOOKUP(RX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RX42","v":41768403.802296042},{"$f":"HLOOKUP(RY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RY42","v":41768403.802296042},{"$f":"HLOOKUP(RZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RZ42","v":41768403.802296042},{"$f":"HLOOKUP(SA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SA42","v":41768403.802296042},{"$f":"HLOOKUP(SB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SB42","v":41768403.802296042},{"$f":"HLOOKUP(SC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SC42","v":41768403.802296042},{"$f":"HLOOKUP(SD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SD42","v":41768403.802296042},{"$f":"HLOOKUP(SE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SE42","v":41768403.802296042},{"$f":"HLOOKUP(SF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SF42","v":41768403.802296042},{"$f":"HLOOKUP(SG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SG42","v":41768403.802296042},{"$f":"HLOOKUP(SH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SH42","v":41768403.802296042},{"$f":"HLOOKUP(SI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SI42","v":41768403.802296042},{"$f":"HLOOKUP(SJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SJ42","v":41768403.802296042},{"$f":"HLOOKUP(SK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SK42","v":41768403.802296042},{"$f":"HLOOKUP(SL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SL42","v":41768403.802296042},null,"Fuel Cost",41653895.323809378,{"$f":"HLOOKUP(SP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SP42","v":40443283.379212394},{"$f":"HLOOKUP(SQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SQ42","v":41768403.802296042},{"$f":"HLOOKUP(SR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SR42","v":41768403.802296042},{"$f":"HLOOKUP(SS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SS42","v":41768403.802296042},{"$f":"HLOOKUP(ST40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ST42","v":41768403.802296042},{"$f":"HLOOKUP(SU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SU42","v":41768403.802296042},{"$f":"HLOOKUP(SV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SV42","v":41768403.802296042},{"$f":"HLOOKUP(SW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SW42","v":41768403.802296042},{"$f":"HLOOKUP(SX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SX42","v":41768403.802296042},{"$f":"HLOOKUP(SY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SY42","v":41768403.802296042},{"$f":"HLOOKUP(SZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SZ42","v":41768403.802296042},{"$f":"HLOOKUP(TA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TA42","v":41768403.802296042},{"$f":"HLOOKUP(TB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TB42","v":41768403.802296042},{"$f":"HLOOKUP(TC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TC42","v":41768403.802296042},{"$f":"HLOOKUP(TD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TD42","v":41768403.802296042},{"$f":"HLOOKUP(TE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TE42","v":41768403.802296042},{"$f":"HLOOKUP(TF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TF42","v":41768403.802296042},{"$f":"HLOOKUP(TG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TG42","v":41768403.802296042},{"$f":"HLOOKUP(TH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TH42","v":41768403.802296042},{"$f":"HLOOKUP(TI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TI42","v":41768403.802296042},null,"Fuel Cost",41768403.802296057,{"$f":"HLOOKUP(TM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TM42","v":41768403.802296042},{"$f":"HLOOKUP(TN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TN42","v":41768403.802296042},{"$f":"HLOOKUP(TO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TO42","v":41768403.802296042},{"$f":"HLOOKUP(TP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TP42","v":41768403.802296042},{"$f":"HLOOKUP(TQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TQ42","v":41768403.802296042},{"$f":"HLOOKUP(TR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TR42","v":41768403.802296042},{"$f":"HLOOKUP(TS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TS42","v":41768403.802296042},{"$f":"HLOOKUP(TT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TT42","v":41768403.802296042},{"$f":"HLOOKUP(TU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TU42","v":41768403.802296042},{"$f":"HLOOKUP(TV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TV42","v":41768403.802296042},{"$f":"HLOOKUP(TW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TW42","v":41768403.802296042},{"$f":"HLOOKUP(TX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TX42","v":41768403.802296042},{"$f":"HLOOKUP(TY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TY42","v":41768403.802296042},{"$f":"HLOOKUP(TZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TZ42","v":41768403.802296042},{"$f":"HLOOKUP(UA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UA42","v":41768403.802296042},{"$f":"HLOOKUP(UB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UB42","v":41768403.802296042},{"$f":"HLOOKUP(UC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UC42","v":41768403.802296042},{"$f":"HLOOKUP(UD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UD42","v":41768403.802296042},{"$f":"HLOOKUP(UE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UE42","v":41768403.802296042},{"$f":"HLOOKUP(UF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UF42","v":41768403.802296042}]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D69:W69))","v":38571390.543902285},{"$f":"D67+D59","v":32755585.508627262},31386715.649803989,31380841.577599443,33573628.807327978,35896937.54188548,37067024.019375324,38053661.632097661,38922804.037984252,39664743.032386638,40492055.563655697,40974294.906907424,42378153.578922793,43452634.420914277,43902377.334985197,44722772.162425384,45537751.087992772,46290760.365610257,47538817.081884518,48431200.883448787,48797525.267631009,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA69:AT69))","v":40076834.91698397},{"$f":"AA67+AA59","v":32589068.483812608},32127360.185463093,34300070.546023637,36604362.717783123,37756400.958157957,38725900.658438683,39578747.452775851,40308170.543973811,41127036.047886707,41601513.592589349,42997610.466055617,44064329.509498,44506310.625019819,45318943.653910913,46126160.780929208,46871408.259997591,48111703.17772276,48996325.180737935,49354887.766371056,49941129.75896401,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX69:BQ69))","v":41760285.436867833},{"$f":"AX67+AX59","v":33356758.810166925},35060758.077064544,37344592.320679225,38477253.06389413,39428361.971519396,40263745.575836815,40976563.764778137,41782675.813643798,42248546.006411061,43636733.762391776,44695543.688348606,45129615.686384864,45934339.59779039,46733647.607323125,47470985.968905963,48703371.769145571,49580084.654675186,49930738.122822747,50509070.997930139,51864131.799004853,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU69:CN69))","v":43552784.531411834},{"$f":"BU67+BU59","v":36381233.522500098},38119717.701059289,39231532.224653207,40162895.850222453,40979539.604639813,41674563.15221481,42463755.137779005,42916629.814922228,44296046.851427831,45346797.544849232,45772810.310350053,46569474.98922015,47360723.766217448,48090002.895264849,49314329.46296902,50182983.115963206,50525577.35157533,51095850.994147293,52442852.562686563,53767748.408382669,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR69:DK69))","v":45246028.722505219},{"$f":"CR67+CR59","v":39535036.057075366},40021369.484752879,40931491.229452729,41728014.936360642,42403942.95168449,43175002.553589217,43610636.024629511,44976810.890624538,46018624.39631518,46436424.965047061,47224877.447148196,48007914.027376533,48728980.959654979,49945095.330590196,50805536.78681542,51139918.82565859,51701980.271461599,53040769.643231913,54357453.292159051,55351386.437792018,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO69:EH69))","v":46785480.932198875},{"$f":"DO67+DO59","v":41497898.063365668},41736319.600749098,42511198.255888715,43166624.345201381,43918225.981652826,44335382.916391805,45683989.338192068,46712309.336975843,47121003.090153836,47901087.507991344,48675756.02395606,49388454.891970865,50596201.198642448,51448274.590604044,51774288.56518358,52327981.946722962,53658403.254229635,54966718.838893153,55952283.920262486,55614855.022419885,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL69:FE69))","v":48270534.408305161},{"$f":"EL67+EL59","v":43268724.806012616},43331302.269672289,43964672.484134093,44695383.068018675,45092712.72512006,46422491.925960004,47432910.031478204,47827854.170988232,48598658.925912648,49364800.551754013,50068972.529645465,51268191.946193688,52111738.448031932,52429225.532488115,52974392.023904137,54296286.441287465,55596075.135827616,56573113.327073596,56227157.539107643,55883438.305032417,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI69:GB69))","v":49715314.325467549},{"$f":"FI67+FI59","v":44916198.153503567},44800342.072099276,45508578.160628334,45884620.252985135,47194195.85445793,48185429.398361981,48562131.866672248,49318926.040261291,50075611.875187464,50771095.122581027,51961625.808631361,52796483.579971693,53105281.93392998,53641759.694848105,54954965.381733537,56246065.345775798,57214414.806523882,56859770.288060032,56507362.323486902,56157235.643882334,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF69:GY69))","v":51128551.494629808},{"$f":"GF67+GF59","v":46434170.596880332},46360108.757373095,46713249.788452521,48001133.787201881,48971780.267422795,49328934.051139489,50067140.326609395,50809549.659366444,51495397.644933246,52677074.688380837,53503078.817118436,53803023.528473966,54330647.646789342,55634999.691072032,56917246.012511544,57876741.830656886,57513243.669590279,57151982.062414408,56793001.740207091,56436348.328667685,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC69:HV69))","v":52506214.318366542},{"$f":"HC67+HC59","v":48027404.130097404},47563226.887157813,48828323.967871591,49777402.558022544,50114101.571742833,50832899.694604963,51556869.28836602,52228660.94984363,53401005.483819321,54218472.760190286,54509880.619179189,55028967.885127932,56324783.077043988,57598492.546116874,58549451.511895575,58177416.498462349,57807618.038919844,57440100.864345893,57074910.600439847,56712093.785415083,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ69:IS69))","v":53851734.862647757},{"$f":"HZ67+HZ59","v":49271268.167043611},49693566.655269638,50619449.074337095,50934192.838681757,51632168.823878348,52336381.694610797,52989402.43938005,54147438.197685897,54955405.352714851,55238123.037468627,55748520.129182234,57035645.146863148,58300664.441700891,59242933.233244464,58862208.045576096,58483719.411798455,58107512.062989369,57733631.624848187,57362124.635588288,56993038.564187281,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW69:JP69))","v":55197863.803161234},{"$f":"IW67+IW59","v":51469487.898774356},51500231.520400807,51791362.510429315,52466988.929971501,53150005.697445929,53782914.888440982,54921842.604374394,55715243.998122469,55988290.939354926,56489841.781304136,57768120.549220651,59024293.594293997,59957716.136073172,59568144.698640406,59180809.81509836,58795756.216524877,58413029.528619297,58032676.289595,57654743.968429595,57279280.98348026,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT69:KM69))","v":56456193.395397522},{"$f":"JT67+JT59","v":53334699.975205764},52687963.809224322,53339553.369023636,53999819.172644518,54611151.57836704,55729606.537020452,56503556.707955085,56761776.286834061,57253482.698708318,58522756.338214666,59769924.25487785,60694341.668246843,60295765.102403909,59899425.090451702,59505366.363468051,59113634.547152303,58724276.179717831,58337338.730142266,57952870.616782762,57570921.226363674,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ69:LJ69))","v":57650354.576207675},{"$f":"KQ67+KQ59","v":54563040.642640516},54252257.627145022,54888054.869022042,55476227.703580186,56572718.35789758,57325828.080831476,57564247.092935279,58040859.843028188,59300112.246495426,60538113.302642196,61453363.855494782,61045620.429135434,60640113.556666814,60236887.969166741,59835989.292334579,59437464.0643837,59041359.754291713,58647724.780415803,58256608.529480293,57868061.375943981,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN69:MG69))","v":58836093.51142896},{"$f":"LN67+LN59","v":56179028.536908805},55817151.295619279,56380416.113064647,57453331.25031957,58184082.190011561,58401286.459668532,58857743.024806976,60101630.684327289,61329430.523035683,62235349.578556985,61818274.654866345,61403436.285066426,60990879.200235069,60580649.026071623,60172792.300789446,59767356.493366174,59364390.022158965,58963942.273892179,58566063.623024575,58170805.451504178,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK69:ND69))","v":59977487.01625976},{"$f":"MK67+MK59","v":57795743.122006357},57326199.111483574,58373758.883638367,59080510.889981441,59274954.812649488,59709815.618566759,60933185.088050827,62145344.232011005,63040878.856228732,62614304.841514736,62189967.380691469,61767911.204836749,61348181.93964994,60930826.123344406,60515891.224897772,60103425.662667215,59693478.82337705,59286101.081486098,58881343.818942338,58479259.445332713,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH69:OA69))","v":61071745.217140339},{"$f":"NH67+NH59","v":59355095.040705726},59336528.144708894,60017469.403594643,60187483.372070819,60599175.055167258,61800560.905594528,62991833.352825411,63871446.375417247,63434301.425013475,63000294.269492067,62568568.398939207,62139169.439054258,61712143.928050585,61287539.334905811,60865404.077977113,60445787.543988816,60028740.107399717,59614313.150157824,59202559.081850059,58793531.360255115,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE69:OX69))","v":62122658.05055403},{"$f":"OE67+OE59","v":61430455.844814748},60997530.00059399,61141269.660588518,61528092.627515793,62705893.237676367,63874787.240052193,64733138.440841481,64279785.936846606,63835017.991630435,63393448.758662663,62954206.436362796,62517337.562944204,62082889.607384518,61650910.988040894,61221451.091637686,60794560.292633675,60370289.972976856,59948692.54225418,59529821.458244309,59113731.247881517,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB69:PU69))","v":63079266.915266477},{"$f":"PB67+PB59","v":63146420.537638329},62138932.14590998,62499008.917775273,63651494.169624284,64796379.340818226,65631950.179882854,65156953.991765864,64695687.405296087,64243164.118850641,63793901.647346884,63347012.624724403,62902544.519960821,62460545.751413316,62021065.705806211,61584154.757598311,61149864.28873761,60718246.708811037,60289355.475597285,59863245.116030596,59439971.247583933,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY69:QR69))","v":64002064.419487998},{"$f":"PY67+PY59","v":64371310.257521465},63556923.658252344,64680870.892043881,65798706.568088993,66608587.495871775,66109179.339030802,65624683.227151461,65154191.308952302,64692617.556777932,64234369.835844107,63778543.032769173,63325185.565910317,62874346.821991868,62426077.175472617,61980428.008300565,61537451.730062649,61097201.798537537,60659732.740659505,60225100.173901491,59793360.828085899,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV69:RO69))","v":64903512.668647721},{"$f":"QV67+QV59","v":65839057.488091238},65759943.927330486,66848670.824956968,67630961.267687947,67105349.401339486,66595953.081361681,66101767.047244772,65621865.290681615,65151060.063463762,64683647.388111264,64218704.048974827,63756279.432778798,63296423.913981974,62839188.874532349,62384626.724016845,61932790.920214176,61483735.990058556,61037517.551022977,60594192.332929797,60153818.20019789,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS69:SL69))","v":65762290.509312317},{"$f":"RS67+RS59","v":68114888.515644222},67949325.320949316,68701924.809693292,68148170.64859198,67612046.54491654,67092462.298539206,66588392.543739945,66098892.752045527,65618671.420283318,65141910.491423756,64667668.285504609,64195995.176984653,63726942.547811896,63260562.807573274,62796909.414047465,62336036.894168735,61878000.865410008,61422858.057593718,60970666.335138671,60521484.719752118,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP69:TI69))","v":66501530.90179693},{"$f":"SP67+SP59","v":70376854.718073726},69824592.395605475,69240553.461437434,68675724.217114091,68128877.63136515,67598901.700060263,67084750.550165012,66585460.762636714,66095635.004239254,65609338.856802516,65125611.806764968,64644505.236074626,64166071.554318406,63690364.219275013,63217437.757878691,62747347.78760238,62280151.038268492,61815905.374295861,61354669.817391716,60896504.56969744,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM69:UF69))","v":67114256.830682799},{"$f":"TM67+TM59","v":72315724.024358764},70385674.399067864,69789954.686216444,69213828.857006669,68656045.339542732,68115469.889611751,67591035.716718584,67081760.133439727,66582137.859874323,66086115.789488837,65592714.19845055,65101985.496346392,64613983.140955061,64128761.659210786,63646376.668586537,63166884.898904711,62690344.214584142,62216813.637332052,61746353.36928983,61279024.816641666]
[]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,"AFUDC",null,{"$f":"D84*AFUDC!$Y$8","v":13.097453138605424},{"$f":"E84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA84*AFUDC!$Y$8","v":13.292605190370647},{"$f":"AB84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX84*AFUDC!$Y$8","v":13.49066500770717},{"$f":"AY84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU84*AFUDC!$Y$8","v":13.691675916322007},{"$f":"BV84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR84*AFUDC!$Y$8","v":13.895681887475206},{"$f":"CS84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO84*AFUDC!$Y$8","v":14.102727547598587},{"$f":"DP84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL84*AFUDC!$Y$8","v":14.312858188057806},{"$f":"EM84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI84*AFUDC!$Y$8","v":14.526119775059863},{"$f":"FJ84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF84*AFUDC!$Y$8","v":14.74255895970826},{"$f":"GG84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HC84*AFUDC!$Y$8","v":14.962223088207912},{"$f":"HD84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HZ84*AFUDC!$Y$8","v":15.185160212222211},{"$f":"IA84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"IW84*AFUDC!$Y$8","v":15.411419099384323},{"$f":"IX84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"JT84*AFUDC!$Y$8","v":15.641049243965149},{"$f":"JU84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"KQ84*AFUDC!$Y$8","v":15.874100877700229},{"$f":"KR84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"LN84*AFUDC!$Y$8","v":16.110624980777967},{"$f":"LO84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"MK84*AFUDC!$Y$8","v":16.350673292991559},{"$f":"ML84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"NH84*AFUDC!$Y$8","v":16.594298325057132},{"$f":"NI84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"OE84*AFUDC!$Y$8","v":16.841553370100485},{"$f":"OF84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PB84*AFUDC!$Y$8","v":17.092492515314984},{"$f":"PC84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PY84*AFUDC!$Y$8","v":17.347170653793182},{"$f":"PZ84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"QV84*AFUDC!$Y$8","v":17.605643496534697},{"$f":"QW84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"RS84*AFUDC!$Y$8","v":17.867967584633064},{"$f":"RT84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"SP84*AFUDC!$Y$8","v":18.134200301644093},{"$f":"SQ84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"TM84*AFUDC!$Y$8","v":18.404399886138588},{"$f":"TN84*0.1","v":0}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D90:W90))","v":960099.75066861173},{"$f":"HLOOKUP(D76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":824157.64584000013},{"$f":"HLOOKUP(E76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":840640.79875680001},{"$f":"HLOOKUP(F76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":857453.61473193602},{"$f":"HLOOKUP(G76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":874602.68702657486},{"$f":"HLOOKUP(H76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":892094.74076710641},{"$f":"HLOOKUP(I76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":909936.63558244833},{"$f":"HLOOKUP(J76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(K76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(L76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(M76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(N76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(O76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(P76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(Q76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(R76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(S76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(T76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(U76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(V76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(W76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA90:AT90))","v":979301.74568198412},{"$f":"HLOOKUP(AA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":840640.79875680001},{"$f":"HLOOKUP(AB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":857453.61473193602},{"$f":"HLOOKUP(AC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":874602.68702657486},{"$f":"HLOOKUP(AD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":892094.74076710641},{"$f":"HLOOKUP(AE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":909936.63558244833},{"$f":"HLOOKUP(AF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(AG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(AH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(AI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(AJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(AK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(AL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(AM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(AN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(AO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(AP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(AQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(AR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(AS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(AT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX90:BQ90))","v":998887.78059562366},{"$f":"HLOOKUP(AX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":857453.61473193602},{"$f":"HLOOKUP(AY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":874602.68702657486},{"$f":"HLOOKUP(AZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":892094.74076710641},{"$f":"HLOOKUP(BA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":909936.63558244833},{"$f":"HLOOKUP(BB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(BC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(BD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(BE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(BF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(BG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(BH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(BI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(BJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(BK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(BL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(BM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(BN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(BO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(BP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(BQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU90:CN90))","v":1018865.536207536},{"$f":"HLOOKUP(BU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":874602.68702657486},{"$f":"HLOOKUP(BV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":892094.74076710641},{"$f":"HLOOKUP(BW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":909936.63558244833},{"$f":"HLOOKUP(BX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(BY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(BZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(CA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(CB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(CC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(CD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(CE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(CF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(CG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(CH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(CI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(CJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(CK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(CL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(CM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(CN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR90:DK90))","v":1039242.846931687},{"$f":"HLOOKUP(CR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":892094.74076710641},{"$f":"HLOOKUP(CS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":909936.63558244833},{"$f":"HLOOKUP(CT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(CU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(CV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(CW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(CX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(CY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(CZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(DA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(DB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(DC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(DD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(DE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(DF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(DG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(DH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(DI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(DJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(DK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO90:EH90))","v":1060027.7038703207},{"$f":"HLOOKUP(DO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":909936.63558244833},{"$f":"HLOOKUP(DP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(DQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(DR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(DS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(DT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(DU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(DV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(DW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(DX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(DY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(DZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(EA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(EB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(EC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(ED76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(EE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(EF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(EG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(EH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL90:FE90))","v":1081228.2579477273},{"$f":"HLOOKUP(EL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(EM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(EN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(EO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(EP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(EQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(ER76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(ES76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(ET76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(EU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(EV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(EW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(EX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(EY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(EZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(FA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(FB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(FC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(FD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(FE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI90:GB90))","v":1102852.8231066817},{"$f":"HLOOKUP(FI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(FJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(FK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(FL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(FM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(FN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(FO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(FP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(FQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(FR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(FS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(FT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(FU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(FV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(FW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(FX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(FY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(FZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(GA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(GB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF90:GY90))","v":1124909.8795688157},{"$f":"HLOOKUP(GF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(GG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(GH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(GI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(GJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(GK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(GL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(GM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(GN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(GO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(GP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(GQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(GR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(GS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(GT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(GU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(GV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(GW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(GX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(GY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC90:HV90))","v":1147408.0771601913},{"$f":"HLOOKUP(HC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(HD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(HE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(HF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(HG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(HH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(HI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(HJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(HK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(HL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(HM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(HN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(HO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(HP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(HQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(HR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(HS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(HT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(HU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(HV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ90:IS90))","v":1170356.2387033955},{"$f":"HLOOKUP(HZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(IA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(IB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(IC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(ID76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(IE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(IF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(IG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(IH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(II76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(IJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(IK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(IL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(IM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(IN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(IO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(IP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(IQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(IR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(IS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW90:JP90))","v":1193763.3634774634},{"$f":"HLOOKUP(IW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(IX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(IY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(IZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(JA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(JB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(JC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(JD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(JE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(JF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(JG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(JH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(JI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(JJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(JK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(JL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(JM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(JN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(JO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(JP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT90:KM90))","v":1217638.6307470133},{"$f":"HLOOKUP(JT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(JU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(JV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(JW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(JX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(JY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(JZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(KA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(KB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(KC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(KD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(KE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(KF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(KG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(KH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(KI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(KJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(KK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(KL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(KM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ90:LJ90))","v":1241991.4033619531},{"$f":"HLOOKUP(KQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(KR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(KS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(KT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(KU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(KV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(KW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(KX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(KY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(KZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(LA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(LB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(LC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(LD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(LE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(LF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(LG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(LH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(LI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(LJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN90:MG90))","v":1266831.231429192},{"$f":"HLOOKUP(LN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(LO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(LP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(LQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(LR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(LS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(LT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(LU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(LV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(LW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(LX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(LY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(LZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(MA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(MB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(MC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(MD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(ME76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(MF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(MG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK90:ND90))","v":1292167.8560577761},{"$f":"HLOOKUP(MK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(ML76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(MM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(MN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(MO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(MP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(MQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(MR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(MS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(MT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(MU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(MV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(MW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(MX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(MY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(MZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(NA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(NB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(NC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(ND76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH90:OA90))","v":1318011.2131789315},{"$f":"HLOOKUP(NH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(NI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(NJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(NK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(NL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(NM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(NN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(NO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(NP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(NQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(NR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(NS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(NT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(NU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(NV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(NW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(NX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(NY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(NZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(OA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE90:OX90))","v":1344371.4374425104},{"$f":"HLOOKUP(OE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(OF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(OG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(OH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(OI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(OJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(OK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(OL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(OM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(ON76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(OO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(OP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(OQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(OR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(OS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(OT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(OU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(OV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(OW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(OX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB90:PU90))","v":1371258.8661913606},{"$f":"HLOOKUP(PB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(PC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(PD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(PE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(PF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(PG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(PH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(PI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(PJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(PK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(PL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(PM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(PN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(PO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(PP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(PQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(PR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(PS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(PT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},{"$f":"HLOOKUP(PU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1714812.525995058},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY90:QR90))","v":1398684.0435151877},{"$f":"HLOOKUP(PY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(PZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(QA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(QB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(QC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(QD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(QE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(QF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(QG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(QH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(QI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(QJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(QK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(QL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(QM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(QN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(QO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(QP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},{"$f":"HLOOKUP(QQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1714812.525995058},{"$f":"HLOOKUP(QR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1749108.7765149591},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV90:RO90))","v":1426657.7243854916},{"$f":"HLOOKUP(QV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(QW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(QX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(QY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(QZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(RA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(RB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(RC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(RD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(RE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(RF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(RG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(RH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(RI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(RJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(RK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(RL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},{"$f":"HLOOKUP(RM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1714812.525995058},{"$f":"HLOOKUP(RN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1749108.7765149591},{"$f":"HLOOKUP(RO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1784090.9520452581},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS90:SL90))","v":1455190.8788732013},{"$f":"HLOOKUP(RS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(RT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(RU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(RV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(RW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(RX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(RY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(RZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(SA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(SB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(SC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(SD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(SE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(SF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(SG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(SH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},{"$f":"HLOOKUP(SI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1714812.525995058},{"$f":"HLOOKUP(SJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1749108.7765149591},{"$f":"HLOOKUP(SK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1784090.9520452581},{"$f":"HLOOKUP(SL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1819772.7710861634},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP90:TI90))","v":1484294.6964506656},{"$f":"HLOOKUP(SP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(SQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(SR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(SS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(ST76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(SU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(SV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(SW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(SX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(SY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(SZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(TA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(TB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(TC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(TD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},{"$f":"HLOOKUP(TE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1714812.525995058},{"$f":"HLOOKUP(TF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1749108.7765149591},{"$f":"HLOOKUP(TG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1784090.9520452581},{"$f":"HLOOKUP(TH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1819772.7710861634},{"$f":"HLOOKUP(TI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1856168.2265078865},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM90:UF90))","v":1513980.5903796784},{"$f":"HLOOKUP(TM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(TN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(TO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(TP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(TQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(TR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(TS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(TT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(TU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(TV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(TW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(TX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(TY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(TZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},{"$f":"HLOOKUP(UA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1714812.525995058},{"$f":"HLOOKUP(UB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1749108.7765149591},{"$f":"HLOOKUP(UC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1784090.9520452581},{"$f":"HLOOKUP(UD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1819772.7710861634},{"$f":"HLOOKUP(UE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1856168.2265078865},{"$f":"HLOOKUP(UF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1893291.5910380443}]
[]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"$/MWh",{"$f":"C105/AVERAGE(D77:W77)","v":51.239843746731921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z105/AVERAGE(AA77:AT77)","v":53.109332710139263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW105/AVERAGE(AX77:BQ77)","v":55.199581600276296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT105/AVERAGE(BU77:CN77)","v":57.424598971789592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ105/AVERAGE(CR77:DK77)","v":59.524698034800622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN105/AVERAGE(DO77:EH77)","v":61.431860653665176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK105/AVERAGE(EL77:FE77)","v":63.269941659398363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH105/AVERAGE(FI77:GB77)","v":65.056508408511121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE105/AVERAGE(GF77:GY77)","v":66.802403212146245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HB105/AVERAGE(HC77:HV77)","v":68.520592383182304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HY105/AVERAGE(HZ77:IS77)","v":70.197944156275057},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"IV105/AVERAGE(IW77:JP77)","v":71.875256953453317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"JS105/AVERAGE(JT77:KM77)","v":73.442304805246593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"KP105/AVERAGE(KQ77:LJ77)","v":74.928517149990498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"LM105/AVERAGE(LN77:MG77)","v":76.403354365204123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"MJ105/AVERAGE(MK77:ND77)","v":77.822010474007783},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"NG105/AVERAGE(NH77:OA77)","v":79.180979448608667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"OD105/AVERAGE(OE77:OX77)","v":80.484956299274643},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PA105/AVERAGE(PB77:PU77)","v":81.670391372619392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PX105/AVERAGE(PY77:QR77)","v":82.769564439028997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"QU105/AVERAGE(QV77:RO77)","v":83.839435992050909},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"RR105/AVERAGE(RS77:SL77)","v":84.853350603172558},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"SO105/AVERAGE(SP77:TI77)","v":85.715413042686478},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"TL105/AVERAGE(TM77:UF77)","v":86.416843896341618}]
[null,"Year",null,2022,{"$f":"D112+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2023,{"$f":"AA112+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2024,{"$f":"AX112+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2025,{"$f":"BU112+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2026,{"$f":"CR112+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2027,{"$f":"DO112+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,2028,{"$f":"EL112+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2029,{"$f":"FI112+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2030,{"$f":"GF112+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,2031,{"$f":"HC112+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2032,{"$f":"HZ112+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,"Year",null,2033,{"$f":"IW112+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,2034,{"$f":"JT112+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,2035,{"$f":"KQ112+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,2036,{"$f":"LN112+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,2037,{"$f":"MK112+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,2038,{"$f":"NH112+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,2039,{"$f":"OE112+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2040,{"$f":"PB112+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2041,{"$f":"PY112+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,"Year",null,2042,{"$f":"QV112+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,2043,{"$f":"RS112+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,"Year",null,2044,{"$f":"SP112+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,2045,{"$f":"TM112+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":8064.7436499999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":8024.4199317499997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7984.2978320912498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7944.3763429307937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7904.6544612161397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(DO112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7865.1311889100589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(EL112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7825.805532965509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(FI112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7786.6765053006811},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(GF112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7747.7431227741781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HC112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7709.004407160307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HZ112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7670.4593851245054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(IW112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7632.1070881988826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(JT112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7593.9465527578877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(KQ112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7555.9768199940982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(LN112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7518.1969358941278},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(MK112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7480.6059512146576},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(NH112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7443.2029214585846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(OE112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7405.9869068512917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PB112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7368.9569723170353},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PY112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7332.1121874554501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(QV112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7295.4516265181728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(RS112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7258.9743683855822},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(SP112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7222.6794965436538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(TM112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7186.5660990609358}]
[null,"Total Capital",null,{"$f":"SUM(D120:D122)","v":140.57565999453487},{"$f":"SUM(E120:E122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA120:AA122)","v":142.67023732845345},{"$f":"SUM(AB120:AB122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX120:AX122)","v":144.7960238646474},{"$f":"SUM(AY120:AY122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU120:BU122)","v":146.95348462023063},{"$f":"SUM(BV120:BV122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR120:CR122)","v":149.14309154107207},{"$f":"SUM(CS120:CS122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO120:DO122)","v":151.36532360503404},{"$f":"SUM(DP120:DP122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL120:EL122)","v":153.62066692674907},{"$f":"SUM(EM120:EM122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI120:FI122)","v":155.90961486395759},{"$f":"SUM(FJ120:FJ122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF120:GF122)","v":158.23266812543056},{"$f":"SUM(GG120:GG122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(HC120:HC122)","v":160.59033488049951},{"$f":"SUM(HD120:HD122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(HZ120:HZ122)","v":162.98313087021893},{"$f":"SUM(IA120:IA122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(IW120:IW122)","v":165.41157952018523},{"$f":"SUM(IX120:IX122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(JT120:JT122)","v":167.87621205503601},{"$f":"SUM(JU120:JU122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(KQ120:KQ122)","v":170.37756761465602},{"$f":"SUM(KR120:KR122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(LN120:LN122)","v":172.91619337211441},{"$f":"SUM(LO120:LO122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(MK120:MK122)","v":175.49264465335892},{"$f":"SUM(ML120:ML122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(NH120:NH122)","v":178.10748505869398},{"$f":"SUM(NI120:NI122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(OE120:OE122)","v":180.76128658606854},{"$f":"SUM(OF120:OF122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(PB120:PB122)","v":183.45462975620097},{"$f":"SUM(PC120:PC122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(PY120:PY122)","v":186.18810373956833},{"$f":"SUM(PZ120:PZ122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(QV120:QV122)","v":188.96230648528791},{"$f":"SUM(QW120:QW122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(RS120:RS122)","v":191.7778448519187},{"$f":"SUM(RT120:RT122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(SP120:SP122)","v":194.63533474021227},{"$f":"SUM(SQ120:SQ122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(TM120:TM122)","v":197.53540122784145},{"$f":"SUM(TN120:TN122)","v":0}]
[null,"Capital Recovery & Taxes",14607768.485704234,{"$f":"VLOOKUP(D111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":18403817.514492556},{"$f":"VLOOKUP(E111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":17887695.941482462},{"$f":"VLOOKUP(F111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":17333557.653978817},{"$f":"VLOOKUP(G111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":16792935.554927293},{"$f":"VLOOKUP(H111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":16264816.903982759},{"$f":"VLOOKUP(I111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":15748279.847754158},{"$f":"VLOOKUP(J111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":15242454.468252739},{"$f":"VLOOKUP(K111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":14746535.766742628},{"$f":"VLOOKUP(L111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":14256187.137130657},{"$f":"VLOOKUP(M111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":13766643.50625455},{"$f":"VLOOKUP(N111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":13277099.875378437},{"$f":"VLOOKUP(O111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":12787556.244502323},{"$f":"VLOOKUP(P111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":12298012.613626214},{"$f":"VLOOKUP(Q111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":11808468.982750103},{"$f":"VLOOKUP(R111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":11318925.351873992},{"$f":"VLOOKUP(S111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":10829381.720997883},{"$f":"VLOOKUP(T111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":10339838.09012177},{"$f":"VLOOKUP(U111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":9850294.4592456613},{"$f":"VLOOKUP(V111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":9360750.8283695485},{"$f":"VLOOKUP(W111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":8871207.1974934377},null,"Capital Recovery & Taxes",14825424.236141229,{"$f":"VLOOKUP(AA111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":18678034.395458493},{"$f":"VLOOKUP(AB111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":18154222.611010548},{"$f":"VLOOKUP(AC111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":17591827.663023103},{"$f":"VLOOKUP(AD111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":17043150.294695709},{"$f":"VLOOKUP(AE111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":16507162.675852105},{"$f":"VLOOKUP(AF111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":15982929.217485698},{"$f":"VLOOKUP(AG111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":15469567.039829705},{"$f":"VLOOKUP(AH111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":14966259.149667094},{"$f":"VLOOKUP(AI111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":14468604.325473905},{"$f":"VLOOKUP(AJ111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":13971766.494497743},{"$f":"VLOOKUP(AK111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":13474928.663521577},{"$f":"VLOOKUP(AL111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":12978090.832545409},{"$f":"VLOOKUP(AM111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":12481253.001569245},{"$f":"VLOOKUP(AN111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":11984415.170593081},{"$f":"VLOOKUP(AO111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":11487577.339616915},{"$f":"VLOOKUP(AP111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":10990739.508640753},{"$f":"VLOOKUP(AQ111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":10493901.677664585},{"$f":"VLOOKUP(AR111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":9997063.8466884233},{"$f":"VLOOKUP(AS111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":9500226.0157122537},{"$f":"VLOOKUP(AT111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":9003388.1847360916},null,"Capital Recovery & Taxes",15046323.057259735,{"$f":"VLOOKUP(AX111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":18956337.107950822},{"$f":"VLOOKUP(AY111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":18424720.527914606},{"$f":"VLOOKUP(AZ111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":17853945.895202149},{"$f":"VLOOKUP(BA111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":17297093.234086677},{"$f":"VLOOKUP(BB111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":16753119.399722299},{"$f":"VLOOKUP(BC111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":16221074.862826232},{"$f":"VLOOKUP(BD111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":15700063.588723166},{"$f":"VLOOKUP(BE111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":15189256.410997132},{"$f":"VLOOKUP(BF111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":14684186.529923463},{"$f":"VLOOKUP(BG111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":14179945.81526576},{"$f":"VLOOKUP(BH111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":13675705.100608047},{"$f":"VLOOKUP(BI111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":13171464.385950333},{"$f":"VLOOKUP(BJ111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":12667223.671292625},{"$f":"VLOOKUP(BK111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":12162982.956634916},{"$f":"VLOOKUP(BL111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":11658742.241977207},{"$f":"VLOOKUP(BM111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":11154501.527319498},{"$f":"VLOOKUP(BN111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":10650260.812661786},{"$f":"VLOOKUP(BO111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":10146020.09800408},{"$f":"VLOOKUP(BP111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":9641779.3833463658},{"$f":"VLOOKUP(BQ111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":9137538.6686886586},null,"Capital Recovery & Taxes",15270513.270812899,{"$f":"VLOOKUP(BU111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":19238786.530859292},{"$f":"VLOOKUP(BV111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":18699248.863780532},{"$f":"VLOOKUP(BW111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":18119969.689040657},{"$f":"VLOOKUP(BX111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":17554819.923274565},{"$f":"VLOOKUP(BY111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":17002740.87877816},{"$f":"VLOOKUP(BZ111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":16462768.87828234},{"$f":"VLOOKUP(CA111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":15933994.53619514},{"$f":"VLOOKUP(CB111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":15415576.331520988},{"$f":"VLOOKUP(CC111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":14902980.909219321},{"$f":"VLOOKUP(CD111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":14391227.007913215},{"$f":"VLOOKUP(CE111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":13879473.106607106},{"$f":"VLOOKUP(CF111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":13367719.205300992},{"$f":"VLOOKUP(CG111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":12855965.303994885},{"$f":"VLOOKUP(CH111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":12344211.402688777},{"$f":"VLOOKUP(CI111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":11832457.501382666},{"$f":"VLOOKUP(CJ111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":11320703.600076558},{"$f":"VLOOKUP(CK111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":10808949.698770445},{"$f":"VLOOKUP(CL111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":10297195.797464339},{"$f":"VLOOKUP(CM111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":9785441.8961582277},{"$f":"VLOOKUP(CN111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":9273687.9948521182},null,"Capital Recovery & Taxes",15498043.91854801,{"$f":"VLOOKUP(CR111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":19525444.450169094},{"$f":"VLOOKUP(CS111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":18977867.671850864},{"$f":"VLOOKUP(CT111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":18389957.237407364},{"$f":"VLOOKUP(CU111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":17816386.740131356},{"$f":"VLOOKUP(CV111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":17256081.717871953},{"$f":"VLOOKUP(CW111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":16708064.134568747},{"$f":"VLOOKUP(CX111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":16171411.054784447},{"$f":"VLOOKUP(CY111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":15645268.418860652},{"$f":"VLOOKUP(CZ111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":15125035.32476669},{"$f":"VLOOKUP(DA111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":14605656.290331123},{"$f":"VLOOKUP(DB111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":14086277.255895553},{"$f":"VLOOKUP(DC111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":13566898.221459977},{"$f":"VLOOKUP(DD111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":13047519.187024407},{"$f":"VLOOKUP(DE111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":12528140.152588839},{"$f":"VLOOKUP(DF111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":12008761.118153268},{"$f":"VLOOKUP(DG111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":11489382.083717698},{"$f":"VLOOKUP(DH111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":10970003.049282126},{"$f":"VLOOKUP(DI111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":10450624.014846558},{"$f":"VLOOKUP(DJ111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":9931244.9804109838},{"$f":"VLOOKUP(DK111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":9411865.9459754154},null,"Capital Recovery & Taxes",15728964.772934383,{"$f":"VLOOKUP(DO111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":19816373.572476611},{"$f":"VLOOKUP(DP111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":19260637.900161441},{"$f":"VLOOKUP(DQ111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":18663967.600244731},{"$f":"VLOOKUP(DR111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":18081850.902559314},{"$f":"VLOOKUP(DS111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":17513197.335468244},{"$f":"VLOOKUP(DT111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":16957014.290173825},{"$f":"VLOOKUP(DU111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":16412365.079500735},{"$f":"VLOOKUP(DV111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":15878382.918301674},{"$f":"VLOOKUP(DW111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":15350398.351105714},{"$f":"VLOOKUP(DX111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":14823280.569057057},{"$f":"VLOOKUP(DY111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":14296162.787008395},{"$f":"VLOOKUP(DZ111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":13769045.00495973},{"$f":"VLOOKUP(EA111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":13241927.222911071},{"$f":"VLOOKUP(EB111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":12714809.440862412},{"$f":"VLOOKUP(EC111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":12187691.65881375},{"$f":"VLOOKUP(ED111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":11660573.876765093},{"$f":"VLOOKUP(EE111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":11133456.094716428},{"$f":"VLOOKUP(EF111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":10606338.312667772},{"$f":"VLOOKUP(EG111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":10079220.530619107},{"$f":"VLOOKUP(EH111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":9552102.7485704478},null,"Capital Recovery & Taxes",15963326.348051103,{"$f":"VLOOKUP(EL111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":20111637.538706519},{"$f":"VLOOKUP(EM111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":19547621.404873848},{"$f":"VLOOKUP(EN111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":18942060.717488382},{"$f":"VLOOKUP(EO111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":18351270.481007449},{"$f":"VLOOKUP(EP111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":17774143.975766726},{"$f":"VLOOKUP(EQ111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":17209673.803097416},{"$f":"VLOOKUP(ER111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":16656909.3191853},{"$f":"VLOOKUP(ES111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":16114970.823784372},{"$f":"VLOOKUP(ET111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":15579119.286537191},{"$f":"VLOOKUP(EU111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":15044147.449536009},{"$f":"VLOOKUP(EV111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":14509175.612534823},{"$f":"VLOOKUP(EW111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":13974203.775533633},{"$f":"VLOOKUP(EX111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":13439231.938532447},{"$f":"VLOOKUP(EY111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":12904260.101531263},{"$f":"VLOOKUP(EZ111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":12369288.264530078},{"$f":"VLOOKUP(FA111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":11834316.427528894},{"$f":"VLOOKUP(FB111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":11299344.590527704},{"$f":"VLOOKUP(FC111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":10764372.753526524},{"$f":"VLOOKUP(FD111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":10229400.916525334},{"$f":"VLOOKUP(FE111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":9694429.0795241501},null,"Capital Recovery & Taxes",16201179.910637058,{"$f":"VLOOKUP(FI111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":20411300.938033238},{"$f":"VLOOKUP(FJ111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":19838880.963806465},{"$f":"VLOOKUP(FK111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":19224297.422178954},{"$f":"VLOOKUP(FL111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":18624704.411174458},{"$f":"VLOOKUP(FM111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":18038978.721005645},{"$f":"VLOOKUP(FN111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":17466097.94276356},{"$f":"VLOOKUP(FO111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":16905097.268041156},{"$f":"VLOOKUP(FP111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":16355083.889058754},{"$f":"VLOOKUP(FQ111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":15811248.163906593},{"$f":"VLOOKUP(FR111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":15268305.246534092},{"$f":"VLOOKUP(FS111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":14725362.329161588},{"$f":"VLOOKUP(FT111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":14182419.41178908},{"$f":"VLOOKUP(FU111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":13639476.494416578},{"$f":"VLOOKUP(FV111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":13096533.577044075},{"$f":"VLOOKUP(FW111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":12553590.659671573},{"$f":"VLOOKUP(FX111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":12010647.742299071},{"$f":"VLOOKUP(FY111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":11467704.824926564},{"$f":"VLOOKUP(FZ111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":10924761.907554064},{"$f":"VLOOKUP(GA111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":10381818.99018156},{"$f":"VLOOKUP(GB111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":9838876.0728090573},null,"Capital Recovery & Taxes",16442577.491305552,{"$f":"VLOOKUP(GF111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":20715429.322009936},{"$f":"VLOOKUP(GG111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":20134480.290167183},{"$f":"VLOOKUP(GH111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":19510739.453769419},{"$f":"VLOOKUP(GI111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":18902212.506900955},{"$f":"VLOOKUP(GJ111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":18307759.503948633},{"$f":"VLOOKUP(GK111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":17726342.802110739},{"$f":"VLOOKUP(GL111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":17156983.217334967},{"$f":"VLOOKUP(GM111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":16598774.639005728},{"$f":"VLOOKUP(GN111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":16046835.761548802},{"$f":"VLOOKUP(GO111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":15495802.99470745},{"$f":"VLOOKUP(GP111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":14944770.227866096},{"$f":"VLOOKUP(GQ111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":14393737.461024739},{"$f":"VLOOKUP(GR111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":13842704.694183385},{"$f":"VLOOKUP(GS111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":13291671.927342033},{"$f":"VLOOKUP(GT111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":12740639.160500679},{"$f":"VLOOKUP(GU111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":12189606.393659327},{"$f":"VLOOKUP(GV111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":11638573.626817971},{"$f":"VLOOKUP(GW111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":11087540.859976619},{"$f":"VLOOKUP(GX111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":10536508.093135264},{"$f":"VLOOKUP(GY111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":9985475.3262939118},null,"Capital Recovery & Taxes",16687571.895926006,{"$f":"VLOOKUP(HC111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":21024089.218907885},{"$f":"VLOOKUP(HD111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":20434484.046490677},{"$f":"VLOOKUP(HE111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":19801449.471630592},{"$f":"VLOOKUP(HF111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":19183855.473253787},{"$f":"VLOOKUP(HG111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":18580545.120557472},{"$f":"VLOOKUP(HH111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":17990465.309862196},{"$f":"VLOOKUP(HI111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":17412622.267273262},{"$f":"VLOOKUP(HJ111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":16846096.381126918},{"$f":"VLOOKUP(HK111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":16285933.614395879},{"$f":"VLOOKUP(HL111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":15726690.459328594},{"$f":"VLOOKUP(HM111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":15167447.304261304},{"$f":"VLOOKUP(HN111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":14608204.14919401},{"$f":"VLOOKUP(HO111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":14048960.994126722},{"$f":"VLOOKUP(HP111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":13489717.839059433},{"$f":"VLOOKUP(HQ111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":12930474.683992142},{"$f":"VLOOKUP(HR111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":12371231.528924854},{"$f":"VLOOKUP(HS111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":11811988.373857561},{"$f":"VLOOKUP(HT111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":11252745.218790276},{"$f":"VLOOKUP(HU111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":10693502.063722983},{"$f":"VLOOKUP(HV111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":10134258.908655694},null,"Capital Recovery & Taxes",16936216.717175305,{"$f":"VLOOKUP(HZ111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":21337348.148269612},{"$f":"VLOOKUP(IA111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":20738957.858783383},{"$f":"VLOOKUP(IB111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":20096491.06875788},{"$f":"VLOOKUP(IC111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":19469694.919805262},{"$f":"VLOOKUP(ID111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":18857395.242853772},{"$f":"VLOOKUP(IE111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":18258523.242979139},{"$f":"VLOOKUP(IF111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":17672070.339055631},{"$f":"VLOOKUP(IG111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":17097103.217205707},{"$f":"VLOOKUP(IH111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":16528594.025250377},{"$f":"VLOOKUP(II111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":15961018.147172589},{"$f":"VLOOKUP(IJ111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":15393442.269094795},{"$f":"VLOOKUP(IK111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":14825866.391016997},{"$f":"VLOOKUP(IL111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":14258290.512939207},{"$f":"VLOOKUP(IM111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":13690714.634861417},{"$f":"VLOOKUP(IN111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":13123138.756783623},{"$f":"VLOOKUP(IO111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":12555562.878705831},{"$f":"VLOOKUP(IP111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":11987987.000628037},{"$f":"VLOOKUP(IQ111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":11420411.122550249},{"$f":"VLOOKUP(IR111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":10852835.244472453},{"$f":"VLOOKUP(IS111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":10285259.366394661},null,"Capital Recovery & Taxes",17188566.346261222,{"$f":"VLOOKUP(IW111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":21655274.635678831},{"$f":"VLOOKUP(IX111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":21047968.33087926},{"$f":"VLOOKUP(IY111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":20395928.78568238},{"$f":"VLOOKUP(IZ111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":19759793.374110367},{"$f":"VLOOKUP(JA111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":19138370.431972299},{"$f":"VLOOKUP(JB111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":18530575.239299532},{"$f":"VLOOKUP(JC111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":17935384.187107567},{"$f":"VLOOKUP(JD111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":17351850.055142075},{"$f":"VLOOKUP(JE111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":16774870.076226613},{"$f":"VLOOKUP(JF111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":16198837.317565463},{"$f":"VLOOKUP(JG111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":15622804.558904313},{"$f":"VLOOKUP(JH111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":15046771.800243154},{"$f":"VLOOKUP(JI111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":14470739.041582003},{"$f":"VLOOKUP(JJ111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":13894706.282920854},{"$f":"VLOOKUP(JK111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":13318673.524259703},{"$f":"VLOOKUP(JL111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":12742640.765598552},{"$f":"VLOOKUP(JM111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":12166608.006937396},{"$f":"VLOOKUP(JN111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":11590575.24827625},{"$f":"VLOOKUP(JO111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":11014542.489615096},{"$f":"VLOOKUP(JP111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":10438509.730953945},null,"Capital Recovery & Taxes",17444675.984820511,{"$f":"VLOOKUP(JT111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":21977938.22775045},{"$f":"VLOOKUP(JU111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":21361583.059009366},{"$f":"VLOOKUP(JV111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":20699828.124589052},{"$f":"VLOOKUP(JW111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":20054214.295384616},{"$f":"VLOOKUP(JX111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":19423532.151408687},{"$f":"VLOOKUP(JY111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":18806680.810365096},{"$f":"VLOOKUP(JZ111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":18202621.41149547},{"$f":"VLOOKUP(KA111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":17610392.620963693},{"$f":"VLOOKUP(KB111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":17024815.640362389},{"$f":"VLOOKUP(KC111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":16440199.993597191},{"$f":"VLOOKUP(KD111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":15855584.346831987},{"$f":"VLOOKUP(KE111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":15270968.700066779},{"$f":"VLOOKUP(KF111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":14686353.053301578},{"$f":"VLOOKUP(KG111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":14101737.406536376},{"$f":"VLOOKUP(KH111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":13517121.759771174},{"$f":"VLOOKUP(KI111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":12932506.113005973},{"$f":"VLOOKUP(KJ111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":12347890.466240767},{"$f":"VLOOKUP(KK111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":11763274.819475567},{"$f":"VLOOKUP(KL111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":11178659.172710361},{"$f":"VLOOKUP(KM111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":10594043.525945161},null,"Capital Recovery & Taxes",17704601.656994339,{"$f":"VLOOKUP(KQ111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":22305409.507343929},{"$f":"VLOOKUP(KR111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":21679870.646588601},{"$f":"VLOOKUP(KS111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":21008255.563645422},{"$f":"VLOOKUP(KT111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":20353022.088385843},{"$f":"VLOOKUP(KU111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":19712942.780464672},{"$f":"VLOOKUP(KV111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":19086900.354439531},{"$f":"VLOOKUP(KW111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":18473840.470526747},{"$f":"VLOOKUP(KX111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":17872787.471016053},{"$f":"VLOOKUP(KY111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":17278485.393403787},{"$f":"VLOOKUP(KZ111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":16685158.973501785},{"$f":"VLOOKUP(LA111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":16091832.553599782},{"$f":"VLOOKUP(LB111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":15498506.133697772},{"$f":"VLOOKUP(LC111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":14905179.71379577},{"$f":"VLOOKUP(LD111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":14311853.293893768},{"$f":"VLOOKUP(LE111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":13718526.873991761},{"$f":"VLOOKUP(LF111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":13125200.454089759},{"$f":"VLOOKUP(LG111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":12531874.034187751},{"$f":"VLOOKUP(LH111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":11938547.61428575},{"$f":"VLOOKUP(LI111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":11345221.194383744},{"$f":"VLOOKUP(LJ111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":10751894.774481742},null,"Capital Recovery & Taxes",17968400.221683558,{"$f":"VLOOKUP(LN111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":22637760.109003358},{"$f":"VLOOKUP(LO111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":22002900.719222773},{"$f":"VLOOKUP(LP111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":21321278.571543742},{"$f":"VLOOKUP(LQ111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":20656282.11750279},{"$f":"VLOOKUP(LR111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":20006665.627893601},{"$f":"VLOOKUP(LS111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":19371295.169720683},{"$f":"VLOOKUP(LT111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":18749100.6935376},{"$f":"VLOOKUP(LU111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":18139092.004334193},{"$f":"VLOOKUP(LV111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":17535934.825765505},{"$f":"VLOOKUP(LW111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":16933767.842206966},{"$f":"VLOOKUP(LX111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":16331600.858648418},{"$f":"VLOOKUP(LY111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":15729433.875089869},{"$f":"VLOOKUP(LZ111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":15127266.891531328},{"$f":"VLOOKUP(MA111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":14525099.907972785},{"$f":"VLOOKUP(MB111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":13922932.92441424},{"$f":"VLOOKUP(MC111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":13320765.940855697},{"$f":"VLOOKUP(MD111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":12718598.95729715},{"$f":"VLOOKUP(ME111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":12116431.973738611},{"$f":"VLOOKUP(MF111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":11514264.990180064},{"$f":"VLOOKUP(MG111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":10912098.006621519},null,"Capital Recovery & Taxes",18236129.384986646,{"$f":"VLOOKUP(MK111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":22975062.734627508},{"$f":"VLOOKUP(ML111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":22330743.939939193},{"$f":"VLOOKUP(MM111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":21638965.622259747},{"$f":"VLOOKUP(MN111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":20964060.721053585},{"$f":"VLOOKUP(MO111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":20304764.945749216},{"$f":"VLOOKUP(MP111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":19659927.467749521},{"$f":"VLOOKUP(MQ111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":19028462.29387131},{"$f":"VLOOKUP(MR111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":18409364.475198776},{"$f":"VLOOKUP(MS111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":17797220.254669413},{"$f":"VLOOKUP(MT111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":17186080.983055849},{"$f":"VLOOKUP(MU111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":16574941.711442282},{"$f":"VLOOKUP(MV111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":15963802.439828711},{"$f":"VLOOKUP(MW111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":15352663.168215144},{"$f":"VLOOKUP(MX111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":14741523.89660158},{"$f":"VLOOKUP(MY111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":14130384.624988012},{"$f":"VLOOKUP(MZ111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":13519245.353374448},{"$f":"VLOOKUP(NA111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":12908106.08176088},{"$f":"VLOOKUP(NB111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":12296966.810147315},{"$f":"VLOOKUP(NC111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":11685827.538533747},{"$f":"VLOOKUP(ND111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":11074688.266920183},null,"Capital Recovery & Taxes",18507847.71282294,{"$f":"VLOOKUP(NH111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":23317391.169373456},{"$f":"VLOOKUP(NI111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":22663472.024644289},{"$f":"VLOOKUP(NJ111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":21961386.210031416},{"$f":"VLOOKUP(NK111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":21276425.225797284},{"$f":"VLOOKUP(NL111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":20607305.943440881},{"$f":"VLOOKUP(NM111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":19952860.38701899},{"$f":"VLOOKUP(NN111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":19311986.382049993},{"$f":"VLOOKUP(NO111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":18683664.005879238},{"$f":"VLOOKUP(NP111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":18062398.836463988},{"$f":"VLOOKUP(NQ111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":17442153.589703385},{"$f":"VLOOKUP(NR111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":16821908.342942774},{"$f":"VLOOKUP(NS111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":16201663.096182158},{"$f":"VLOOKUP(NT111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":15581417.849421551},{"$f":"VLOOKUP(NU111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":14961172.602660945},{"$f":"VLOOKUP(NV111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":14340927.355900336},{"$f":"VLOOKUP(NW111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":13720682.109139729},{"$f":"VLOOKUP(NX111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":13100436.862379115},{"$f":"VLOOKUP(NY111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":12480191.615618512},{"$f":"VLOOKUP(NZ111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":11859946.3688579},{"$f":"VLOOKUP(OA111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":11239701.122097293},null,"Capital Recovery & Taxes",18783614.643744007,{"$f":"VLOOKUP(OE111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":23664820.297797125},{"$f":"VLOOKUP(OF111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":23001157.75781149},{"$f":"VLOOKUP(OG111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":22288610.864560887},{"$f":"VLOOKUP(OH111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":21593443.961661667},{"$f":"VLOOKUP(OI111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":20914354.80199815},{"$f":"VLOOKUP(OJ111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":20250158.006785575},{"$f":"VLOOKUP(OK111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":19599734.979142543},{"$f":"VLOOKUP(OL111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":18962050.599566836},{"$f":"VLOOKUP(OM111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":18331528.579127301},{"$f":"VLOOKUP(ON111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":17702041.678189963},{"$f":"VLOOKUP(OO111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":17072554.777252622},{"$f":"VLOOKUP(OP111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":16443067.876315275},{"$f":"VLOOKUP(OQ111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":15813580.975377934},{"$f":"VLOOKUP(OR111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":15184094.074440595},{"$f":"VLOOKUP(OS111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":14554607.173503252},{"$f":"VLOOKUP(OT111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":13925120.272565911},{"$f":"VLOOKUP(OU111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":13295633.371628566},{"$f":"VLOOKUP(OV111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":12666146.47069123},{"$f":"VLOOKUP(OW111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":12036659.569753883},{"$f":"VLOOKUP(OX111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":11407172.668816542},null,"Capital Recovery & Taxes",19063490.501935795,{"$f":"VLOOKUP(PB111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":24017426.120234303},{"$f":"VLOOKUP(PC111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":23343875.008402884},{"$f":"VLOOKUP(PD111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":22620711.166442845},{"$f":"VLOOKUP(PE111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":21915186.276690427},{"$f":"VLOOKUP(PF111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":21225978.688547924},{"$f":"VLOOKUP(PG111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":20551885.361086681},{"$f":"VLOOKUP(PH111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":19891771.030331768},{"$f":"VLOOKUP(PI111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":19244585.153500386},{"$f":"VLOOKUP(PJ111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":18604668.354956299},{"$f":"VLOOKUP(PK111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":17965802.099194996},{"$f":"VLOOKUP(PL111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":17326935.843433689},{"$f":"VLOOKUP(PM111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":16688069.587672373},{"$f":"VLOOKUP(PN111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":16049203.331911067},{"$f":"VLOOKUP(PO111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":15410337.07614976},{"$f":"VLOOKUP(PP111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":14771470.820388451},{"$f":"VLOOKUP(PQ111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":14132604.564627144},{"$f":"VLOOKUP(PR111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":13493738.308865832},{"$f":"VLOOKUP(PS111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":12854872.053104529},{"$f":"VLOOKUP(PT111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":12216005.797343219},{"$f":"VLOOKUP(PU111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":11577139.54158191},null,"Capital Recovery & Taxes",19347536.510414634,{"$f":"VLOOKUP(PY111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":24375285.769425791},{"$f":"VLOOKUP(PZ111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":23691698.746028081},{"$f":"VLOOKUP(QA111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":22957759.76282284},{"$f":"VLOOKUP(QB111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":22241722.55221311},{"$f":"VLOOKUP(QC111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":21542245.771007285},{"$f":"VLOOKUP(QD111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":20858108.452966873},{"$f":"VLOOKUP(QE111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":20188158.418683708},{"$f":"VLOOKUP(QF111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":19531329.472287539},{"$f":"VLOOKUP(QG111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":18881877.913445145},{"$f":"VLOOKUP(QH111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":18233492.550472997},{"$f":"VLOOKUP(QI111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":17585107.187500846},{"$f":"VLOOKUP(QJ111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":16936721.82452869},{"$f":"VLOOKUP(QK111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":16288336.461556539},{"$f":"VLOOKUP(QL111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":15639951.098584389},{"$f":"VLOOKUP(QM111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":14991565.735612236},{"$f":"VLOOKUP(QN111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":14343180.372640086},{"$f":"VLOOKUP(QO111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":13694795.009667931},{"$f":"VLOOKUP(QP111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":13046409.646695783},{"$f":"VLOOKUP(QQ111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":12398024.283723628},{"$f":"VLOOKUP(QR111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":11749638.92075148},null,"Capital Recovery & Taxes",19635814.804419808,{"$f":"VLOOKUP(QV111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":24738477.527390234},{"$f":"VLOOKUP(QW111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":24044705.0573439},{"$f":"VLOOKUP(QX111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":23299830.383288898},{"$f":"VLOOKUP(QY111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":22573124.218241088},{"$f":"VLOOKUP(QZ111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":21863225.232995294},{"$f":"VLOOKUP(RA111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":21168894.268916082},{"$f":"VLOOKUP(RB111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":20488961.979122095},{"$f":"VLOOKUP(RC111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":19822346.281424623},{"$f":"VLOOKUP(RD111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":19163217.89435548},{"$f":"VLOOKUP(RE111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":18505171.589475047},{"$f":"VLOOKUP(RF111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":17847125.28459461},{"$f":"VLOOKUP(RG111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":17189078.979714166},{"$f":"VLOOKUP(RH111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":16531032.674833732},{"$f":"VLOOKUP(RI111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":15872986.369953297},{"$f":"VLOOKUP(RJ111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":15214940.065072859},{"$f":"VLOOKUP(RK111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":14556893.760192426},{"$f":"VLOOKUP(RL111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":13898847.455311984},{"$f":"VLOOKUP(RM111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":13240801.150431553},{"$f":"VLOOKUP(RN111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":12582754.845551111},{"$f":"VLOOKUP(RO111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":11924708.540670676},null,"Capital Recovery & Taxes",19928388.445005666,{"$f":"VLOOKUP(RS111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":25107080.842548348},{"$f":"VLOOKUP(RT111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":24402971.162698325},{"$f":"VLOOKUP(RU111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":23646997.855999906},{"$f":"VLOOKUP(RV111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":22909463.769092876},{"$f":"VLOOKUP(RW111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":22188987.288966924},{"$f":"VLOOKUP(RX111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":21484310.793522932},{"$f":"VLOOKUP(RY111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":20794247.512611017},{"$f":"VLOOKUP(RZ111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":20117699.241017848},{"$f":"VLOOKUP(SA111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":19448749.840981375},{"$f":"VLOOKUP(SB111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":18780898.646158226},{"$f":"VLOOKUP(SC111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":18113047.451335069},{"$f":"VLOOKUP(SD111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":17445196.256511908},{"$f":"VLOOKUP(SE111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":16777345.061688755},{"$f":"VLOOKUP(SF111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":16109493.866865601},{"$f":"VLOOKUP(SG111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":15441642.672042444},{"$f":"VLOOKUP(SH111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":14773791.477219291},{"$f":"VLOOKUP(SI111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":14105940.282396134},{"$f":"VLOOKUP(SJ111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":13438089.087572981},{"$f":"VLOOKUP(SK111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":12770237.892749824},{"$f":"VLOOKUP(SL111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":12102386.69792667},null,"Capital Recovery & Taxes",20225321.432836249,{"$f":"VLOOKUP(SP111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":25481176.347102322},{"$f":"VLOOKUP(SQ111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":24766575.433022529},{"$f":"VLOOKUP(SR111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":23999338.124054302},{"$f":"VLOOKUP(SS111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":23250814.779252358},{"$f":"VLOOKUP(ST111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":22519603.19957253},{"$f":"VLOOKUP(SU111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":21804427.024346419},{"$f":"VLOOKUP(SV111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":21104081.800548919},{"$f":"VLOOKUP(SW111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":20417452.959709015},{"$f":"VLOOKUP(SX111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":19738536.213611998},{"$f":"VLOOKUP(SY111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":19060734.03598598},{"$f":"VLOOKUP(SZ111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":18382931.858359959},{"$f":"VLOOKUP(TA111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":17705129.680733934},{"$f":"VLOOKUP(TB111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":17027327.503107917},{"$f":"VLOOKUP(TC111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":16349525.325481895},{"$f":"VLOOKUP(TD111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":15671723.147855878},{"$f":"VLOOKUP(TE111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":14993920.970229859},{"$f":"VLOOKUP(TF111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":14316118.792603834},{"$f":"VLOOKUP(TG111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":13638316.614977818},{"$f":"VLOOKUP(TH111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":12960514.437351793},{"$f":"VLOOKUP(TI111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":12282712.259725777},null,"Capital Recovery & Taxes",20526678.722185504,{"$f":"VLOOKUP(TM111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":25860845.874674145},{"$f":"VLOOKUP(TN111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":25135597.406974565},{"$f":"VLOOKUP(TO111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":24356928.262102712},{"$f":"VLOOKUP(TP111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":23597251.919463221},{"$f":"VLOOKUP(TQ111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":22855145.287246164},{"$f":"VLOOKUP(TR111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":22129312.987009183},{"$f":"VLOOKUP(TS111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":21418532.619377095},{"$f":"VLOOKUP(TT111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":20721673.00880868},{"$f":"VLOOKUP(TU111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":20032640.403194819},{"$f":"VLOOKUP(TV111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":19344738.973122172},{"$f":"VLOOKUP(TW111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":18656837.543049525},{"$f":"VLOOKUP(TX111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":17968936.112976871},{"$f":"VLOOKUP(TY111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":17281034.682904225},{"$f":"VLOOKUP(TZ111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":16593133.252831578},{"$f":"VLOOKUP(UA111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":15905231.82275893},{"$f":"VLOOKUP(UB111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":15217330.392686283},{"$f":"VLOOKUP(UC111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":14529428.962613633},{"$f":"VLOOKUP(UD111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":13841527.532540988},{"$f":"VLOOKUP(UE111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":13153626.102468338},{"$f":"VLOOKUP(UF111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":12465724.672395691}]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D134:W134))","v":6328556.5485364087},{"$f":"HLOOKUP(D112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*D113","v":5432485.8047040002},{"$f":"HLOOKUP(E112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*E113","v":5541135.5207980797},{"$f":"HLOOKUP(F112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*F113","v":5651958.2312140418},{"$f":"HLOOKUP(G112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*G113","v":5764997.395838323},{"$f":"HLOOKUP(H112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*H113","v":5880297.3437550887},{"$f":"HLOOKUP(I112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*I113","v":5997903.2906301906},{"$f":"HLOOKUP(J112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*J113","v":6117861.3564427942},{"$f":"HLOOKUP(K112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*K113","v":6240218.583571651},{"$f":"HLOOKUP(L112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*L113","v":6365022.9552430836},{"$f":"HLOOKUP(M112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*M113","v":6492323.4143479448},{"$f":"HLOOKUP(N112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*N113","v":6622169.8826349042},{"$f":"HLOOKUP(O112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*O113","v":6754613.2802876029},{"$f":"HLOOKUP(P112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*P113","v":6889705.5458933534},{"$f":"HLOOKUP(Q112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q113","v":7027499.6568112215},{"$f":"HLOOKUP(R112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*R113","v":7168049.6499474468},{"$f":"HLOOKUP(S112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*S113","v":7311410.642946396},{"$f":"HLOOKUP(T112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*T113","v":7457638.8558053253},{"$f":"HLOOKUP(U112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*U113","v":7606791.6329214303},{"$f":"HLOOKUP(V112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*V113","v":7758927.4655798608},{"$f":"HLOOKUP(W112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*W113","v":7914106.0148914596},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA134:AT134))","v":6455127.6795071382},{"$f":"HLOOKUP(AA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA113","v":5541135.5207980797},{"$f":"HLOOKUP(AB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB113","v":5651958.2312140418},{"$f":"HLOOKUP(AC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC113","v":5764997.395838323},{"$f":"HLOOKUP(AD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD113","v":5880297.3437550887},{"$f":"HLOOKUP(AE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE113","v":5997903.2906301906},{"$f":"HLOOKUP(AF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF113","v":6117861.3564427942},{"$f":"HLOOKUP(AG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG113","v":6240218.583571651},{"$f":"HLOOKUP(AH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH113","v":6365022.9552430836},{"$f":"HLOOKUP(AI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI113","v":6492323.4143479448},{"$f":"HLOOKUP(AJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ113","v":6622169.8826349042},{"$f":"HLOOKUP(AK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK113","v":6754613.2802876029},{"$f":"HLOOKUP(AL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL113","v":6889705.5458933534},{"$f":"HLOOKUP(AM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM113","v":7027499.6568112215},{"$f":"HLOOKUP(AN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN113","v":7168049.6499474468},{"$f":"HLOOKUP(AO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO113","v":7311410.642946396},{"$f":"HLOOKUP(AP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP113","v":7457638.8558053253},{"$f":"HLOOKUP(AQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ113","v":7606791.6329214303},{"$f":"HLOOKUP(AR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR113","v":7758927.4655798608},{"$f":"HLOOKUP(AS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS113","v":7914106.0148914596},{"$f":"HLOOKUP(AT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT113","v":8072388.1351892874},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX134:BQ134))","v":6584230.2330972785},{"$f":"HLOOKUP(AX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX113","v":5651958.2312140418},{"$f":"HLOOKUP(AY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY113","v":5764997.395838323},{"$f":"HLOOKUP(AZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ113","v":5880297.3437550887},{"$f":"HLOOKUP(BA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA113","v":5997903.2906301906},{"$f":"HLOOKUP(BB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB113","v":6117861.3564427942},{"$f":"HLOOKUP(BC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC113","v":6240218.583571651},{"$f":"HLOOKUP(BD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD113","v":6365022.9552430836},{"$f":"HLOOKUP(BE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE113","v":6492323.4143479448},{"$f":"HLOOKUP(BF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF113","v":6622169.8826349042},{"$f":"HLOOKUP(BG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG113","v":6754613.2802876029},{"$f":"HLOOKUP(BH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH113","v":6889705.5458933534},{"$f":"HLOOKUP(BI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI113","v":7027499.6568112215},{"$f":"HLOOKUP(BJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ113","v":7168049.6499474468},{"$f":"HLOOKUP(BK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK113","v":7311410.642946396},{"$f":"HLOOKUP(BL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL113","v":7457638.8558053253},{"$f":"HLOOKUP(BM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM113","v":7606791.6329214303},{"$f":"HLOOKUP(BN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN113","v":7758927.4655798608},{"$f":"HLOOKUP(BO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO113","v":7914106.0148914596},{"$f":"HLOOKUP(BP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP113","v":8072388.1351892874},{"$f":"HLOOKUP(BQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ113","v":8233835.897893073},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU134:CN134))","v":6715914.8377592256},{"$f":"HLOOKUP(BU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU113","v":5764997.395838323},{"$f":"HLOOKUP(BV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV113","v":5880297.3437550887},{"$f":"HLOOKUP(BW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW113","v":5997903.2906301906},{"$f":"HLOOKUP(BX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX113","v":6117861.3564427942},{"$f":"HLOOKUP(BY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY113","v":6240218.583571651},{"$f":"HLOOKUP(BZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ113","v":6365022.9552430836},{"$f":"HLOOKUP(CA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA113","v":6492323.4143479448},{"$f":"HLOOKUP(CB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB113","v":6622169.8826349042},{"$f":"HLOOKUP(CC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC113","v":6754613.2802876029},{"$f":"HLOOKUP(CD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD113","v":6889705.5458933534},{"$f":"HLOOKUP(CE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE113","v":7027499.6568112215},{"$f":"HLOOKUP(CF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF113","v":7168049.6499474468},{"$f":"HLOOKUP(CG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG113","v":7311410.642946396},{"$f":"HLOOKUP(CH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH113","v":7457638.8558053253},{"$f":"HLOOKUP(CI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI113","v":7606791.6329214303},{"$f":"HLOOKUP(CJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ113","v":7758927.4655798608},{"$f":"HLOOKUP(CK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK113","v":7914106.0148914596},{"$f":"HLOOKUP(CL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL113","v":8072388.1351892874},{"$f":"HLOOKUP(CM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM113","v":8233835.897893073},{"$f":"HLOOKUP(CN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN113","v":8398512.6158509348},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR134:DK134))","v":6850233.13451441},{"$f":"HLOOKUP(CR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR113","v":5880297.3437550887},{"$f":"HLOOKUP(CS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS113","v":5997903.2906301906},{"$f":"HLOOKUP(CT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT113","v":6117861.3564427942},{"$f":"HLOOKUP(CU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU113","v":6240218.583571651},{"$f":"HLOOKUP(CV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV113","v":6365022.9552430836},{"$f":"HLOOKUP(CW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW113","v":6492323.4143479448},{"$f":"HLOOKUP(CX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX113","v":6622169.8826349042},{"$f":"HLOOKUP(CY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY113","v":6754613.2802876029},{"$f":"HLOOKUP(CZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ113","v":6889705.5458933534},{"$f":"HLOOKUP(DA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA113","v":7027499.6568112215},{"$f":"HLOOKUP(DB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB113","v":7168049.6499474468},{"$f":"HLOOKUP(DC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC113","v":7311410.642946396},{"$f":"HLOOKUP(DD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD113","v":7457638.8558053253},{"$f":"HLOOKUP(DE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE113","v":7606791.6329214303},{"$f":"HLOOKUP(DF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF113","v":7758927.4655798608},{"$f":"HLOOKUP(DG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG113","v":7914106.0148914596},{"$f":"HLOOKUP(DH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH113","v":8072388.1351892874},{"$f":"HLOOKUP(DI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI113","v":8233835.897893073},{"$f":"HLOOKUP(DJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ113","v":8398512.6158509348},{"$f":"HLOOKUP(DK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK113","v":8566482.8681679536},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO134:EH134))","v":6987237.7972046956},{"$f":"HLOOKUP(DO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO113","v":5997903.2906301906},{"$f":"HLOOKUP(DP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP113","v":6117861.3564427942},{"$f":"HLOOKUP(DQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ113","v":6240218.583571651},{"$f":"HLOOKUP(DR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR113","v":6365022.9552430836},{"$f":"HLOOKUP(DS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS113","v":6492323.4143479448},{"$f":"HLOOKUP(DT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT113","v":6622169.8826349042},{"$f":"HLOOKUP(DU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU113","v":6754613.2802876029},{"$f":"HLOOKUP(DV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV113","v":6889705.5458933534},{"$f":"HLOOKUP(DW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW113","v":7027499.6568112215},{"$f":"HLOOKUP(DX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX113","v":7168049.6499474468},{"$f":"HLOOKUP(DY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY113","v":7311410.642946396},{"$f":"HLOOKUP(DZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ113","v":7457638.8558053253},{"$f":"HLOOKUP(EA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA113","v":7606791.6329214303},{"$f":"HLOOKUP(EB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB113","v":7758927.4655798608},{"$f":"HLOOKUP(EC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC113","v":7914106.0148914596},{"$f":"HLOOKUP(ED112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED113","v":8072388.1351892874},{"$f":"HLOOKUP(EE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE113","v":8233835.897893073},{"$f":"HLOOKUP(EF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF113","v":8398512.6158509348},{"$f":"HLOOKUP(EG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG113","v":8566482.8681679536},{"$f":"HLOOKUP(EH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH113","v":8737812.5255313106},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL134:FE134))","v":7126982.5531487931},{"$f":"HLOOKUP(EL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL113","v":6117861.3564427942},{"$f":"HLOOKUP(EM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM113","v":6240218.583571651},{"$f":"HLOOKUP(EN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN113","v":6365022.9552430836},{"$f":"HLOOKUP(EO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO113","v":6492323.4143479448},{"$f":"HLOOKUP(EP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP113","v":6622169.8826349042},{"$f":"HLOOKUP(EQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ113","v":6754613.2802876029},{"$f":"HLOOKUP(ER112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER113","v":6889705.5458933534},{"$f":"HLOOKUP(ES112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES113","v":7027499.6568112215},{"$f":"HLOOKUP(ET112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET113","v":7168049.6499474468},{"$f":"HLOOKUP(EU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU113","v":7311410.642946396},{"$f":"HLOOKUP(EV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV113","v":7457638.8558053253},{"$f":"HLOOKUP(EW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW113","v":7606791.6329214303},{"$f":"HLOOKUP(EX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX113","v":7758927.4655798608},{"$f":"HLOOKUP(EY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY113","v":7914106.0148914596},{"$f":"HLOOKUP(EZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ113","v":8072388.1351892874},{"$f":"HLOOKUP(FA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA113","v":8233835.897893073},{"$f":"HLOOKUP(FB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB113","v":8398512.6158509348},{"$f":"HLOOKUP(FC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC113","v":8566482.8681679536},{"$f":"HLOOKUP(FD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD113","v":8737812.5255313106},{"$f":"HLOOKUP(FE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE113","v":8912568.776041938},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI134:GB134))","v":7269522.2042117696},{"$f":"HLOOKUP(FI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI113","v":6240218.583571651},{"$f":"HLOOKUP(FJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ113","v":6365022.9552430836},{"$f":"HLOOKUP(FK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK113","v":6492323.4143479448},{"$f":"HLOOKUP(FL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL113","v":6622169.8826349042},{"$f":"HLOOKUP(FM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM113","v":6754613.2802876029},{"$f":"HLOOKUP(FN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN113","v":6889705.5458933534},{"$f":"HLOOKUP(FO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO113","v":7027499.6568112215},{"$f":"HLOOKUP(FP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP113","v":7168049.6499474468},{"$f":"HLOOKUP(FQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ113","v":7311410.642946396},{"$f":"HLOOKUP(FR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR113","v":7457638.8558053253},{"$f":"HLOOKUP(FS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS113","v":7606791.6329214303},{"$f":"HLOOKUP(FT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT113","v":7758927.4655798608},{"$f":"HLOOKUP(FU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU113","v":7914106.0148914596},{"$f":"HLOOKUP(FV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV113","v":8072388.1351892874},{"$f":"HLOOKUP(FW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW113","v":8233835.897893073},{"$f":"HLOOKUP(FX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX113","v":8398512.6158509348},{"$f":"HLOOKUP(FY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY113","v":8566482.8681679536},{"$f":"HLOOKUP(FZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ113","v":8737812.5255313106},{"$f":"HLOOKUP(GA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA113","v":8912568.776041938},{"$f":"HLOOKUP(GB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB113","v":9090820.1515627746},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF134:GY134))","v":7414912.6482960051},{"$f":"HLOOKUP(GF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF113","v":6365022.9552430836},{"$f":"HLOOKUP(GG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG113","v":6492323.4143479448},{"$f":"HLOOKUP(GH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH113","v":6622169.8826349042},{"$f":"HLOOKUP(GI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI113","v":6754613.2802876029},{"$f":"HLOOKUP(GJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ113","v":6889705.5458933534},{"$f":"HLOOKUP(GK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK113","v":7027499.6568112215},{"$f":"HLOOKUP(GL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL113","v":7168049.6499474468},{"$f":"HLOOKUP(GM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM113","v":7311410.642946396},{"$f":"HLOOKUP(GN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN113","v":7457638.8558053253},{"$f":"HLOOKUP(GO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO113","v":7606791.6329214303},{"$f":"HLOOKUP(GP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP113","v":7758927.4655798608},{"$f":"HLOOKUP(GQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ113","v":7914106.0148914596},{"$f":"HLOOKUP(GR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR113","v":8072388.1351892874},{"$f":"HLOOKUP(GS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS113","v":8233835.897893073},{"$f":"HLOOKUP(GT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT113","v":8398512.6158509348},{"$f":"HLOOKUP(GU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU113","v":8566482.8681679536},{"$f":"HLOOKUP(GV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV113","v":8737812.5255313106},{"$f":"HLOOKUP(GW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW113","v":8912568.776041938},{"$f":"HLOOKUP(GX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX113","v":9090820.1515627746},{"$f":"HLOOKUP(GY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY113","v":9272636.5545940325},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC134:HV134))","v":7563210.9012619276},{"$f":"HLOOKUP(HC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC113","v":6492323.4143479448},{"$f":"HLOOKUP(HD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD113","v":6622169.8826349042},{"$f":"HLOOKUP(HE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE113","v":6754613.2802876029},{"$f":"HLOOKUP(HF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF113","v":6889705.5458933534},{"$f":"HLOOKUP(HG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG113","v":7027499.6568112215},{"$f":"HLOOKUP(HH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH113","v":7168049.6499474468},{"$f":"HLOOKUP(HI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI113","v":7311410.642946396},{"$f":"HLOOKUP(HJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ113","v":7457638.8558053253},{"$f":"HLOOKUP(HK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK113","v":7606791.6329214303},{"$f":"HLOOKUP(HL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL113","v":7758927.4655798608},{"$f":"HLOOKUP(HM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM113","v":7914106.0148914596},{"$f":"HLOOKUP(HN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN113","v":8072388.1351892874},{"$f":"HLOOKUP(HO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO113","v":8233835.897893073},{"$f":"HLOOKUP(HP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP113","v":8398512.6158509348},{"$f":"HLOOKUP(HQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ113","v":8566482.8681679536},{"$f":"HLOOKUP(HR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR113","v":8737812.5255313106},{"$f":"HLOOKUP(HS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HS113","v":8912568.776041938},{"$f":"HLOOKUP(HT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HT113","v":9090820.1515627746},{"$f":"HLOOKUP(HU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HU113","v":9272636.5545940325},{"$f":"HLOOKUP(HV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HV113","v":9458089.2856859136},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ134:IS134))","v":7714475.1192871621},{"$f":"HLOOKUP(HZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HZ113","v":6622169.8826349042},{"$f":"HLOOKUP(IA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IA113","v":6754613.2802876029},{"$f":"HLOOKUP(IB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IB113","v":6889705.5458933534},{"$f":"HLOOKUP(IC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IC113","v":7027499.6568112215},{"$f":"HLOOKUP(ID112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ID113","v":7168049.6499474468},{"$f":"HLOOKUP(IE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IE113","v":7311410.642946396},{"$f":"HLOOKUP(IF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IF113","v":7457638.8558053253},{"$f":"HLOOKUP(IG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IG113","v":7606791.6329214303},{"$f":"HLOOKUP(IH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IH113","v":7758927.4655798608},{"$f":"HLOOKUP(II112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*II113","v":7914106.0148914596},{"$f":"HLOOKUP(IJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IJ113","v":8072388.1351892874},{"$f":"HLOOKUP(IK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IK113","v":8233835.897893073},{"$f":"HLOOKUP(IL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IL113","v":8398512.6158509348},{"$f":"HLOOKUP(IM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IM113","v":8566482.8681679536},{"$f":"HLOOKUP(IN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IN113","v":8737812.5255313106},{"$f":"HLOOKUP(IO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IO113","v":8912568.776041938},{"$f":"HLOOKUP(IP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IP113","v":9090820.1515627746},{"$f":"HLOOKUP(IQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IQ113","v":9272636.5545940325},{"$f":"HLOOKUP(IR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IR113","v":9458089.2856859136},{"$f":"HLOOKUP(IS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IS113","v":9647251.0713996328},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW134:JP134))","v":7868764.621672906},{"$f":"HLOOKUP(IW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IW113","v":6754613.2802876029},{"$f":"HLOOKUP(IX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IX113","v":6889705.5458933534},{"$f":"HLOOKUP(IY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IY113","v":7027499.6568112215},{"$f":"HLOOKUP(IZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IZ113","v":7168049.6499474468},{"$f":"HLOOKUP(JA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JA113","v":7311410.642946396},{"$f":"HLOOKUP(JB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JB113","v":7457638.8558053253},{"$f":"HLOOKUP(JC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JC113","v":7606791.6329214303},{"$f":"HLOOKUP(JD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JD113","v":7758927.4655798608},{"$f":"HLOOKUP(JE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JE113","v":7914106.0148914596},{"$f":"HLOOKUP(JF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JF113","v":8072388.1351892874},{"$f":"HLOOKUP(JG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JG113","v":8233835.897893073},{"$f":"HLOOKUP(JH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JH113","v":8398512.6158509348},{"$f":"HLOOKUP(JI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JI113","v":8566482.8681679536},{"$f":"HLOOKUP(JJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JJ113","v":8737812.5255313106},{"$f":"HLOOKUP(JK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JK113","v":8912568.776041938},{"$f":"HLOOKUP(JL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JL113","v":9090820.1515627746},{"$f":"HLOOKUP(JM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JM113","v":9272636.5545940325},{"$f":"HLOOKUP(JN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JN113","v":9458089.2856859136},{"$f":"HLOOKUP(JO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JO113","v":9647251.0713996328},{"$f":"HLOOKUP(JP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JP113","v":9840196.0928276256},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT134:KM134))","v":8026139.9141063644},{"$f":"HLOOKUP(JT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JT113","v":6889705.5458933534},{"$f":"HLOOKUP(JU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JU113","v":7027499.6568112215},{"$f":"HLOOKUP(JV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JV113","v":7168049.6499474468},{"$f":"HLOOKUP(JW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JW113","v":7311410.642946396},{"$f":"HLOOKUP(JX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JX113","v":7457638.8558053253},{"$f":"HLOOKUP(JY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JY113","v":7606791.6329214303},{"$f":"HLOOKUP(JZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JZ113","v":7758927.4655798608},{"$f":"HLOOKUP(KA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KA113","v":7914106.0148914596},{"$f":"HLOOKUP(KB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KB113","v":8072388.1351892874},{"$f":"HLOOKUP(KC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KC113","v":8233835.897893073},{"$f":"HLOOKUP(KD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KD113","v":8398512.6158509348},{"$f":"HLOOKUP(KE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KE113","v":8566482.8681679536},{"$f":"HLOOKUP(KF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KF113","v":8737812.5255313106},{"$f":"HLOOKUP(KG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KG113","v":8912568.776041938},{"$f":"HLOOKUP(KH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KH113","v":9090820.1515627746},{"$f":"HLOOKUP(KI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KI113","v":9272636.5545940325},{"$f":"HLOOKUP(KJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KJ113","v":9458089.2856859136},{"$f":"HLOOKUP(KK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KK113","v":9647251.0713996328},{"$f":"HLOOKUP(KL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KL113","v":9840196.0928276256},{"$f":"HLOOKUP(KM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KM113","v":10037000.014684178},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ134:LJ134))","v":8186662.7123884913},{"$f":"HLOOKUP(KQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KQ113","v":7027499.6568112215},{"$f":"HLOOKUP(KR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KR113","v":7168049.6499474468},{"$f":"HLOOKUP(KS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KS113","v":7311410.642946396},{"$f":"HLOOKUP(KT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KT113","v":7457638.8558053253},{"$f":"HLOOKUP(KU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KU113","v":7606791.6329214303},{"$f":"HLOOKUP(KV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KV113","v":7758927.4655798608},{"$f":"HLOOKUP(KW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KW113","v":7914106.0148914596},{"$f":"HLOOKUP(KX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KX113","v":8072388.1351892874},{"$f":"HLOOKUP(KY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KY113","v":8233835.897893073},{"$f":"HLOOKUP(KZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KZ113","v":8398512.6158509348},{"$f":"HLOOKUP(LA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LA113","v":8566482.8681679536},{"$f":"HLOOKUP(LB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LB113","v":8737812.5255313106},{"$f":"HLOOKUP(LC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LC113","v":8912568.776041938},{"$f":"HLOOKUP(LD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LD113","v":9090820.1515627746},{"$f":"HLOOKUP(LE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LE113","v":9272636.5545940325},{"$f":"HLOOKUP(LF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LF113","v":9458089.2856859136},{"$f":"HLOOKUP(LG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LG113","v":9647251.0713996328},{"$f":"HLOOKUP(LH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LH113","v":9840196.0928276256},{"$f":"HLOOKUP(LI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LI113","v":10037000.014684178},{"$f":"HLOOKUP(LJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LJ113","v":10237740.014977861},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN134:MG134))","v":8350395.9666362628},{"$f":"HLOOKUP(LN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LN113","v":7168049.6499474468},{"$f":"HLOOKUP(LO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LO113","v":7311410.642946396},{"$f":"HLOOKUP(LP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LP113","v":7457638.8558053253},{"$f":"HLOOKUP(LQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LQ113","v":7606791.6329214303},{"$f":"HLOOKUP(LR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LR113","v":7758927.4655798608},{"$f":"HLOOKUP(LS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LS113","v":7914106.0148914596},{"$f":"HLOOKUP(LT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LT113","v":8072388.1351892874},{"$f":"HLOOKUP(LU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LU113","v":8233835.897893073},{"$f":"HLOOKUP(LV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LV113","v":8398512.6158509348},{"$f":"HLOOKUP(LW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LW113","v":8566482.8681679536},{"$f":"HLOOKUP(LX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LX113","v":8737812.5255313106},{"$f":"HLOOKUP(LY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LY113","v":8912568.776041938},{"$f":"HLOOKUP(LZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LZ113","v":9090820.1515627746},{"$f":"HLOOKUP(MA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MA113","v":9272636.5545940325},{"$f":"HLOOKUP(MB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MB113","v":9458089.2856859136},{"$f":"HLOOKUP(MC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MC113","v":9647251.0713996328},{"$f":"HLOOKUP(MD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MD113","v":9840196.0928276256},{"$f":"HLOOKUP(ME112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ME113","v":10037000.014684178},{"$f":"HLOOKUP(MF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MF113","v":10237740.014977861},{"$f":"HLOOKUP(MG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MG113","v":10442494.815277418},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK134:ND134))","v":8517403.8859689869},{"$f":"HLOOKUP(MK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MK113","v":7311410.642946396},{"$f":"HLOOKUP(ML112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ML113","v":7457638.8558053253},{"$f":"HLOOKUP(MM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MM113","v":7606791.6329214303},{"$f":"HLOOKUP(MN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MN113","v":7758927.4655798608},{"$f":"HLOOKUP(MO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MO113","v":7914106.0148914596},{"$f":"HLOOKUP(MP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MP113","v":8072388.1351892874},{"$f":"HLOOKUP(MQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MQ113","v":8233835.897893073},{"$f":"HLOOKUP(MR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MR113","v":8398512.6158509348},{"$f":"HLOOKUP(MS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MS113","v":8566482.8681679536},{"$f":"HLOOKUP(MT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MT113","v":8737812.5255313106},{"$f":"HLOOKUP(MU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MU113","v":8912568.776041938},{"$f":"HLOOKUP(MV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MV113","v":9090820.1515627746},{"$f":"HLOOKUP(MW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MW113","v":9272636.5545940325},{"$f":"HLOOKUP(MX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MX113","v":9458089.2856859136},{"$f":"HLOOKUP(MY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MY113","v":9647251.0713996328},{"$f":"HLOOKUP(MZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MZ113","v":9840196.0928276256},{"$f":"HLOOKUP(NA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NA113","v":10037000.014684178},{"$f":"HLOOKUP(NB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NB113","v":10237740.014977861},{"$f":"HLOOKUP(NC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NC113","v":10442494.815277418},{"$f":"HLOOKUP(ND112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ND113","v":10651344.711582968},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH134:OA134))","v":8687751.963688368},{"$f":"HLOOKUP(NH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NH113","v":7457638.8558053253},{"$f":"HLOOKUP(NI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NI113","v":7606791.6329214303},{"$f":"HLOOKUP(NJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NJ113","v":7758927.4655798608},{"$f":"HLOOKUP(NK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NK113","v":7914106.0148914596},{"$f":"HLOOKUP(NL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NL113","v":8072388.1351892874},{"$f":"HLOOKUP(NM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NM113","v":8233835.897893073},{"$f":"HLOOKUP(NN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NN113","v":8398512.6158509348},{"$f":"HLOOKUP(NO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NO113","v":8566482.8681679536},{"$f":"HLOOKUP(NP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NP113","v":8737812.5255313106},{"$f":"HLOOKUP(NQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NQ113","v":8912568.776041938},{"$f":"HLOOKUP(NR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NR113","v":9090820.1515627746},{"$f":"HLOOKUP(NS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NS113","v":9272636.5545940325},{"$f":"HLOOKUP(NT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NT113","v":9458089.2856859136},{"$f":"HLOOKUP(NU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NU113","v":9647251.0713996328},{"$f":"HLOOKUP(NV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NV113","v":9840196.0928276256},{"$f":"HLOOKUP(NW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NW113","v":10037000.014684178},{"$f":"HLOOKUP(NX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NX113","v":10237740.014977861},{"$f":"HLOOKUP(NY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NY113","v":10442494.815277418},{"$f":"HLOOKUP(NZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NZ113","v":10651344.711582968},{"$f":"HLOOKUP(OA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OA113","v":10864371.605814626},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE134:OX134))","v":8861507.0029621366},{"$f":"HLOOKUP(OE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OE113","v":7606791.6329214303},{"$f":"HLOOKUP(OF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OF113","v":7758927.4655798608},{"$f":"HLOOKUP(OG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OG113","v":7914106.0148914596},{"$f":"HLOOKUP(OH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OH113","v":8072388.1351892874},{"$f":"HLOOKUP(OI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OI113","v":8233835.897893073},{"$f":"HLOOKUP(OJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OJ113","v":8398512.6158509348},{"$f":"HLOOKUP(OK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OK113","v":8566482.8681679536},{"$f":"HLOOKUP(OL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OL113","v":8737812.5255313106},{"$f":"HLOOKUP(OM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OM113","v":8912568.776041938},{"$f":"HLOOKUP(ON112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ON113","v":9090820.1515627746},{"$f":"HLOOKUP(OO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OO113","v":9272636.5545940325},{"$f":"HLOOKUP(OP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OP113","v":9458089.2856859136},{"$f":"HLOOKUP(OQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OQ113","v":9647251.0713996328},{"$f":"HLOOKUP(OR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OR113","v":9840196.0928276256},{"$f":"HLOOKUP(OS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OS113","v":10037000.014684178},{"$f":"HLOOKUP(OT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OT113","v":10237740.014977861},{"$f":"HLOOKUP(OU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OU113","v":10442494.815277418},{"$f":"HLOOKUP(OV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OV113","v":10651344.711582968},{"$f":"HLOOKUP(OW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OW113","v":10864371.605814626},{"$f":"HLOOKUP(OX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OX113","v":11081659.037930919},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB134:PU134))","v":9038737.1430213787},{"$f":"HLOOKUP(PB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PB113","v":7758927.4655798608},{"$f":"HLOOKUP(PC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PC113","v":7914106.0148914596},{"$f":"HLOOKUP(PD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PD113","v":8072388.1351892874},{"$f":"HLOOKUP(PE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PE113","v":8233835.897893073},{"$f":"HLOOKUP(PF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PF113","v":8398512.6158509348},{"$f":"HLOOKUP(PG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PG113","v":8566482.8681679536},{"$f":"HLOOKUP(PH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PH113","v":8737812.5255313106},{"$f":"HLOOKUP(PI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PI113","v":8912568.776041938},{"$f":"HLOOKUP(PJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PJ113","v":9090820.1515627746},{"$f":"HLOOKUP(PK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PK113","v":9272636.5545940325},{"$f":"HLOOKUP(PL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PL113","v":9458089.2856859136},{"$f":"HLOOKUP(PM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PM113","v":9647251.0713996328},{"$f":"HLOOKUP(PN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PN113","v":9840196.0928276256},{"$f":"HLOOKUP(PO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PO113","v":10037000.014684178},{"$f":"HLOOKUP(PP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PP113","v":10237740.014977861},{"$f":"HLOOKUP(PQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PQ113","v":10442494.815277418},{"$f":"HLOOKUP(PR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PR113","v":10651344.711582968},{"$f":"HLOOKUP(PS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PS113","v":10864371.605814626},{"$f":"HLOOKUP(PT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PT113","v":11081659.037930919},{"$f":"HLOOKUP(PU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PU113","v":11303292.218689537},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY134:QR134))","v":9219511.8858818058},{"$f":"HLOOKUP(PY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PY113","v":7914106.0148914596},{"$f":"HLOOKUP(PZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PZ113","v":8072388.1351892874},{"$f":"HLOOKUP(QA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QA113","v":8233835.897893073},{"$f":"HLOOKUP(QB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QB113","v":8398512.6158509348},{"$f":"HLOOKUP(QC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QC113","v":8566482.8681679536},{"$f":"HLOOKUP(QD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QD113","v":8737812.5255313106},{"$f":"HLOOKUP(QE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QE113","v":8912568.776041938},{"$f":"HLOOKUP(QF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QF113","v":9090820.1515627746},{"$f":"HLOOKUP(QG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QG113","v":9272636.5545940325},{"$f":"HLOOKUP(QH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QH113","v":9458089.2856859136},{"$f":"HLOOKUP(QI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QI113","v":9647251.0713996328},{"$f":"HLOOKUP(QJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QJ113","v":9840196.0928276256},{"$f":"HLOOKUP(QK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QK113","v":10037000.014684178},{"$f":"HLOOKUP(QL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QL113","v":10237740.014977861},{"$f":"HLOOKUP(QM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QM113","v":10442494.815277418},{"$f":"HLOOKUP(QN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QN113","v":10651344.711582968},{"$f":"HLOOKUP(QO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QO113","v":10864371.605814626},{"$f":"HLOOKUP(QP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QP113","v":11081659.037930919},{"$f":"HLOOKUP(QQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QQ113","v":11303292.218689537},{"$f":"HLOOKUP(QR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QR113","v":11529358.063063329},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV134:RO134))","v":9403902.1235994399},{"$f":"HLOOKUP(QV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QV113","v":8072388.1351892874},{"$f":"HLOOKUP(QW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QW113","v":8233835.897893073},{"$f":"HLOOKUP(QX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QX113","v":8398512.6158509348},{"$f":"HLOOKUP(QY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QY113","v":8566482.8681679536},{"$f":"HLOOKUP(QZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QZ113","v":8737812.5255313106},{"$f":"HLOOKUP(RA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RA113","v":8912568.776041938},{"$f":"HLOOKUP(RB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RB113","v":9090820.1515627746},{"$f":"HLOOKUP(RC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RC113","v":9272636.5545940325},{"$f":"HLOOKUP(RD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RD113","v":9458089.2856859136},{"$f":"HLOOKUP(RE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RE113","v":9647251.0713996328},{"$f":"HLOOKUP(RF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RF113","v":9840196.0928276256},{"$f":"HLOOKUP(RG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RG113","v":10037000.014684178},{"$f":"HLOOKUP(RH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RH113","v":10237740.014977861},{"$f":"HLOOKUP(RI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RI113","v":10442494.815277418},{"$f":"HLOOKUP(RJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RJ113","v":10651344.711582968},{"$f":"HLOOKUP(RK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RK113","v":10864371.605814626},{"$f":"HLOOKUP(RL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RL113","v":11081659.037930919},{"$f":"HLOOKUP(RM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RM113","v":11303292.218689537},{"$f":"HLOOKUP(RN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RN113","v":11529358.063063329},{"$f":"HLOOKUP(RO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RO113","v":11759945.224324595},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS134:SL134))","v":9591980.1660714317},{"$f":"HLOOKUP(RS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RS113","v":8233835.897893073},{"$f":"HLOOKUP(RT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RT113","v":8398512.6158509348},{"$f":"HLOOKUP(RU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RU113","v":8566482.8681679536},{"$f":"HLOOKUP(RV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RV113","v":8737812.5255313106},{"$f":"HLOOKUP(RW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RW113","v":8912568.776041938},{"$f":"HLOOKUP(RX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RX113","v":9090820.1515627746},{"$f":"HLOOKUP(RY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RY113","v":9272636.5545940325},{"$f":"HLOOKUP(RZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RZ113","v":9458089.2856859136},{"$f":"HLOOKUP(SA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SA113","v":9647251.0713996328},{"$f":"HLOOKUP(SB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SB113","v":9840196.0928276256},{"$f":"HLOOKUP(SC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SC113","v":10037000.014684178},{"$f":"HLOOKUP(SD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SD113","v":10237740.014977861},{"$f":"HLOOKUP(SE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SE113","v":10442494.815277418},{"$f":"HLOOKUP(SF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SF113","v":10651344.711582968},{"$f":"HLOOKUP(SG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SG113","v":10864371.605814626},{"$f":"HLOOKUP(SH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SH113","v":11081659.037930919},{"$f":"HLOOKUP(SI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SI113","v":11303292.218689537},{"$f":"HLOOKUP(SJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SJ113","v":11529358.063063329},{"$f":"HLOOKUP(SK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SK113","v":11759945.224324595},{"$f":"HLOOKUP(SL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SL113","v":11995144.128811087},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP134:TI134))","v":9783819.7693928592},{"$f":"HLOOKUP(SP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SP113","v":8398512.6158509348},{"$f":"HLOOKUP(SQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SQ113","v":8566482.8681679536},{"$f":"HLOOKUP(SR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SR113","v":8737812.5255313106},{"$f":"HLOOKUP(SS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SS113","v":8912568.776041938},{"$f":"HLOOKUP(ST112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ST113","v":9090820.1515627746},{"$f":"HLOOKUP(SU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SU113","v":9272636.5545940325},{"$f":"HLOOKUP(SV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SV113","v":9458089.2856859136},{"$f":"HLOOKUP(SW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SW113","v":9647251.0713996328},{"$f":"HLOOKUP(SX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SX113","v":9840196.0928276256},{"$f":"HLOOKUP(SY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SY113","v":10037000.014684178},{"$f":"HLOOKUP(SZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SZ113","v":10237740.014977861},{"$f":"HLOOKUP(TA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TA113","v":10442494.815277418},{"$f":"HLOOKUP(TB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TB113","v":10651344.711582968},{"$f":"HLOOKUP(TC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TC113","v":10864371.605814626},{"$f":"HLOOKUP(TD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TD113","v":11081659.037930919},{"$f":"HLOOKUP(TE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TE113","v":11303292.218689537},{"$f":"HLOOKUP(TF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TF113","v":11529358.063063329},{"$f":"HLOOKUP(TG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TG113","v":11759945.224324595},{"$f":"HLOOKUP(TH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TH113","v":11995144.128811087},{"$f":"HLOOKUP(TI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TI113","v":12235047.011387309},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM134:UF134))","v":9979496.1647807173},{"$f":"HLOOKUP(TM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TM113","v":8566482.8681679536},{"$f":"HLOOKUP(TN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TN113","v":8737812.5255313106},{"$f":"HLOOKUP(TO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TO113","v":8912568.776041938},{"$f":"HLOOKUP(TP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TP113","v":9090820.1515627746},{"$f":"HLOOKUP(TQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TQ113","v":9272636.5545940325},{"$f":"HLOOKUP(TR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TR113","v":9458089.2856859136},{"$f":"HLOOKUP(TS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TS113","v":9647251.0713996328},{"$f":"HLOOKUP(TT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TT113","v":9840196.0928276256},{"$f":"HLOOKUP(TU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TU113","v":10037000.014684178},{"$f":"HLOOKUP(TV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TV113","v":10237740.014977861},{"$f":"HLOOKUP(TW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TW113","v":10442494.815277418},{"$f":"HLOOKUP(TX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TX113","v":10651344.711582968},{"$f":"HLOOKUP(TY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TY113","v":10864371.605814626},{"$f":"HLOOKUP(TZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TZ113","v":11081659.037930919},{"$f":"HLOOKUP(UA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*UA113","v":11303292.218689537},{"$f":"HLOOKUP(UB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*UB113","v":11529358.063063329},{"$f":"HLOOKUP(UC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*UC113","v":11759945.224324595},{"$f":"HLOOKUP(UD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*UD113","v":11995144.128811087},{"$f":"HLOOKUP(UE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*UE113","v":12235047.011387309},{"$f":"HLOOKUP(UF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*UF113","v":12479747.951615054}]
[null,"Misc Charges",769224.88050131092,{"$f":"(SUM(D134:D137))*Misc_Rev","v":509904.86260763661},499472.29735314811,512837.81358794385,583854.6013186099,658061.76083458378,701660.77568880888,740219.35323942523,775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,null,"Misc Charges",804326.41652343119,{"$f":"(SUM(AA134:AA137))*Misc_Rev","v":499472.29735314811},512837.81358794385,583854.6013186099,658061.76083458378,701660.77568880888,740219.35323942523,775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,null,"Misc Charges",843971.97797107312,{"$f":"(SUM(AX134:AX137))*Misc_Rev","v":512837.81358794385},583854.6013186099,658061.76083458378,701660.77568880888,740219.35323942523,775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,null,"Misc Charges",886258.04743118247,{"$f":"(SUM(BU134:BU137))*Misc_Rev","v":583854.6013186099},658061.76083458378,701660.77568880888,740219.35323942523,775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,null,"Misc Charges",925832.59604751994,{"$f":"(SUM(CR134:CR137))*Misc_Rev","v":658061.76083458378},701660.77568880888,740219.35323942523,775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,null,"Misc Charges",961342.37983363832,{"$f":"(SUM(DO134:DO137))*Misc_Rev","v":701660.77568880888},740219.35323942523,775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,null,"Misc Charges",995339.75090945023,{"$f":"(SUM(EL134:EL137))*Misc_Rev","v":740219.35323942523},775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,null,"Misc Charges",1028190.6909878274,{"$f":"(SUM(FI134:FI137))*Misc_Rev","v":775493.27535339305},807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,null,"Misc Charges",1060123.8649434505,{"$f":"(SUM(GF134:GF137))*Misc_Rev","v":807322.79575526866},841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,null,"Misc Charges",1091398.039729995,{"$f":"(SUM(HC134:HC137))*Misc_Rev","v":841413.5580577451},866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,null,"Misc Charges",1121763.2936510788,{"$f":"(SUM(HZ134:HZ137))*Misc_Rev","v":866444.05267700204},915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,null,"Misc Charges",1151996.8959114768,{"$f":"(SUM(IW134:IW137))*Misc_Rev","v":915785.029707585},956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,null,"Misc Charges",1179851.353288372,{"$f":"(SUM(JT134:JT137))*Misc_Rev","v":956480.45252347889},980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,null,"Misc Charges",1205967.304310425,{"$f":"(SUM(KQ134:KQ137))*Misc_Rev","v":980749.89650917938},1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,null,"Misc Charges",1231745.7493703489,{"$f":"(SUM(LN134:LN137))*Misc_Rev","v":1014816.8670722713},1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,null,"Misc Charges",1256263.7197528773,{"$f":"(SUM(MK134:MK137))*Misc_Rev","v":1048774.7760162833},1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,null,"Misc Charges",1279449.8886701514,{"$f":"(SUM(NH134:NH137))*Misc_Rev","v":1081134.4262185448},1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,null,"Misc Charges",1301365.5207913448,{"$f":"(SUM(OE134:OE137))*Misc_Rev","v":1126570.7346167609},1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,null,"Misc Charges",1320722.9715783298,{"$f":"(SUM(PB134:PB137))*Misc_Rev","v":1162672.7594508526},1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,1429951.003894109,null,"Misc Charges",1338214.7521532523,{"$f":"(SUM(PY134:PY137))*Misc_Rev","v":1184952.4992498723},1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,1429951.003894109,1436541.7275209825,null,"Misc Charges",1354993.6458092404,{"$f":"(SUM(QV134:QV137))*Misc_Rev","v":1213267.4114945},1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,1429951.003894109,1436541.7275209825,1443264.2656203937,null,"Misc Charges",1370458.8145955056,{"$f":"(SUM(RS134:RS137))*Misc_Rev","v":1262082.5432324628},1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,1429951.003894109,1436541.7275209825,1443264.2656203937,1450121.2544817929,null,"Misc Charges",1382635.5063471966,{"$f":"(SUM(SP134:SP137))*Misc_Rev","v":1310353.9298272079},1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,1429951.003894109,1436541.7275209825,1443264.2656203937,1450121.2544817929,1457115.3831204199,null,"Misc Charges",1391357.053738452,{"$f":"(SUM(TM134:TM137))*Misc_Rev","v":1350162.0640890028},1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,1429951.003894109,1436541.7275209825,1443264.2656203937,1450121.2544817929,1457115.3831204199,1464249.3943318194]
[]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*D149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*E149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*F149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*G149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*H149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*I149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*J149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*K149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*L149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*M149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*N149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*O149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*P149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*Q149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*R149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*S149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*T149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*U149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*V149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*W149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*AA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AT149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*AX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BQ149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*BU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CN149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*CR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DK149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*DO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ED149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EH149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*EL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ER149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ES149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ET149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FE149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*FI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GB149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*GF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GY149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*HC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HV149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*HZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ID149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*II149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IS149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*IW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JP149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*JT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KM149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*KQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LJ149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*LN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ME149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MG149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*MK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ML149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ND149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*NH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OA149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*OE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ON149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OX149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*PB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PU149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*PY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QR149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*QV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RO149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*RS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SL149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*SP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ST149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TI149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*TM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*UA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*UB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*UC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*UD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*UE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*UF149*$D154/1000/2204.62","v":213421.9341976601}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":59.853970257858002},{"$f":"'Resource Options'!$N$11*(1.02^(D148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":60.989998613352142},{"$f":"'Resource Options'!$N$11*(1.02^(AA148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":62.147588787033555},{"$f":"'Resource Options'!$N$11*(1.02^(AX148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":63.327150022211455},{"$f":"'Resource Options'!$N$11*(1.02^(BU148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":64.529099329633056},{"$f":"'Resource Options'!$N$11*(1.02^(CR148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":65.753861634909484},{"$f":"'Resource Options'!$N$11*(1.02^(DO148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":67.001869928740049},{"$f":"'Resource Options'!$N$11*(1.02^(EL148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":68.273565419987548},{"$f":"'Resource Options'!$N$11*(1.02^(FI148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":69.569397691658907},{"$f":"'Resource Options'!$N$11*(1.02^(GF148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HC148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":70.818864074201102},{"$f":"'Resource Options'!$N$11*(1.02^(HC148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HZ148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":72.090770872973749},{"$f":"'Resource Options'!$N$11*(1.02^(HZ148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(IW148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":73.385521117852377},{"$f":"'Resource Options'!$N$11*(1.02^(IW148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(JT148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":74.703525077129015},{"$f":"'Resource Options'!$N$11*(1.02^(JT148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(KQ148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":76.045200387514242},{"$f":"'Resource Options'!$N$11*(1.02^(KQ148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(LN148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":77.410972186473998},{"$f":"'Resource Options'!$N$11*(1.02^(LN148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(MK148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":78.801273246943083},{"$f":"'Resource Options'!$N$11*(1.02^(MK148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(NH148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":80.216544114458202},{"$f":"'Resource Options'!$N$11*(1.02^(NH148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(OE148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":81.657233246753847},{"$f":"'Resource Options'!$N$11*(1.02^(OE148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PB148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":83.123797155865574},{"$f":"'Resource Options'!$N$11*(1.02^(PB148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PY148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":84.786273098982889},{"$f":"'Resource Options'!$N$11*(1.02^(PY148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(QV148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":86.481998560962523},{"$f":"'Resource Options'!$N$11*(1.02^(QV148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(RS148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":88.21163853218178},{"$f":"'Resource Options'!$N$11*(1.02^(RS148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(SP148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":89.975871302825411},{"$f":"'Resource Options'!$N$11*(1.02^(SP148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(TM148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":91.775388728881921},{"$f":"'Resource Options'!$N$11*(1.02^(TM148-2018))","v":0}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D162:W162))","v":485446.59481280419},{"$f":"HLOOKUP(D148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":416711.41200000007},{"$f":"HLOOKUP(E148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":425045.64024000004},{"$f":"HLOOKUP(F148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":433546.55304480001},{"$f":"HLOOKUP(G148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":442217.48410569609},{"$f":"HLOOKUP(H148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":451061.83378781},{"$f":"HLOOKUP(I148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":460083.07046356617},{"$f":"HLOOKUP(J148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(K148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(L148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(M148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(N148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(O148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(P148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(Q148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(R148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(S148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(T148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(U148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(V148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(W148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA162:AT162))","v":495155.52670906036},{"$f":"HLOOKUP(AA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":425045.64024000004},{"$f":"HLOOKUP(AB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":433546.55304480001},{"$f":"HLOOKUP(AC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":442217.48410569609},{"$f":"HLOOKUP(AD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":451061.83378781},{"$f":"HLOOKUP(AE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":460083.07046356617},{"$f":"HLOOKUP(AF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(AG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(AH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(AI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(AJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(AK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(AL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(AM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(AN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(AO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(AP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(AQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(AR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(AS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(AT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX162:BQ162))","v":505058.6372432416},{"$f":"HLOOKUP(AX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":433546.55304480001},{"$f":"HLOOKUP(AY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":442217.48410569609},{"$f":"HLOOKUP(AZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":451061.83378781},{"$f":"HLOOKUP(BA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":460083.07046356617},{"$f":"HLOOKUP(BB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(BC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(BD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(BE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(BF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(BG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(BH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(BI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(BJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(BK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(BL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(BM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(BN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(BO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(BP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(BQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU162:CN162))","v":515159.80998810637},{"$f":"HLOOKUP(BU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":442217.48410569609},{"$f":"HLOOKUP(BV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":451061.83378781},{"$f":"HLOOKUP(BW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":460083.07046356617},{"$f":"HLOOKUP(BX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(BY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(BZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(CA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(CB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(CC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(CD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(CE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(CF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(CG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(CH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(CI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(CJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(CK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(CL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(CM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(CN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR162:DK162))","v":525463.00618786865},{"$f":"HLOOKUP(CR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":451061.83378781},{"$f":"HLOOKUP(CS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":460083.07046356617},{"$f":"HLOOKUP(CT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(CU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(CV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(CW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(CX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(CY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(CZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(DA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(DB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(DC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(DD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(DE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(DF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(DG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(DH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(DI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(DJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(DK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO162:EH162))","v":535972.26631162607},{"$f":"HLOOKUP(DO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":460083.07046356617},{"$f":"HLOOKUP(DP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(DQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(DR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(DS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(DT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(DU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(DV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(DW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(DX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(DY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(DZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(EA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(EB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(EC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(ED148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(EE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(EF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(EG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(EH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL162:FE162))","v":546691.71163785865},{"$f":"HLOOKUP(EL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(EM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(EN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(EO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(EP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(EQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(ER148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(ES148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(ET148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(EU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(EV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(EW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(EX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(EY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(EZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(FA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(FB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(FC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(FD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(FE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI162:GB162))","v":557625.54587061587},{"$f":"HLOOKUP(FI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(FJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(FK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(FL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(FM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(FN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(FO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(FP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(FQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(FR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(FS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(FT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(FU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(FV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(FW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(FX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(FY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(FZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(GA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(GB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF162:GY162))","v":568778.0567880281},{"$f":"HLOOKUP(GF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(GG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(GH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(GI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(GJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(GK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(GL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(GM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(GN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(GO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(GP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(GQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(GR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(GS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(GT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(GU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(GV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(GW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(GX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(GY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC162:HV162))","v":580153.61792378873},{"$f":"HLOOKUP(HC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(HD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(HE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(HF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(HG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(HH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(HI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(HJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(HK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(HL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(HM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(HN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(HO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(HP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(HQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(HR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(HS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(HT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(HU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(HV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ162:IS162))","v":591756.69028226449},{"$f":"HLOOKUP(HZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(IA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(IB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(IC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(ID148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(IE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(IF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(IG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(IH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(II148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(IJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(IK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(IL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(IM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(IN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(IO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(IP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(IQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(IR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(IS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW162:JP162))","v":603591.82408790966},{"$f":"HLOOKUP(IW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(IX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(IY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(IZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(JA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(JB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(JC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(JD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(JE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(JF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(JG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(JH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(JI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(JJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(JK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(JL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(JM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(JN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(JO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(JP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT162:KM162))","v":615663.66056966793},{"$f":"HLOOKUP(JT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(JU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(JV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(JW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(JX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(JY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(JZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(KA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(KB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(KC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(KD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(KE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(KF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(KG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(KH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(KI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(KJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(KK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(KL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(KM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ162:LJ162))","v":627976.93378106132},{"$f":"HLOOKUP(KQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(KR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(KS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(KT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(KU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(KV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(KW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(KX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(KY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(KZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(LA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(LB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(LC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(LD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(LE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(LF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(LG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(LH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(LI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(LJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN162:MG162))","v":640536.47245668236},{"$f":"HLOOKUP(LN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(LO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(LP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(LQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(LR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(LS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(LT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(LU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(LV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(LW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(LX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(LY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(LZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(MA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(MB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(MC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(MD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(ME148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(MF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(MG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK162:ND162))","v":653347.20190581609},{"$f":"HLOOKUP(MK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(ML148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(MM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(MN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(MO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(MP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(MQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(MR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(MS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(MT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(MU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(MV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(MW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(MX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(MY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(MZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(NA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(NB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(NC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(ND148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH162:OA162))","v":666414.14594393247},{"$f":"HLOOKUP(NH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(NI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(NJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(NK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(NL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(NM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(NN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(NO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(NP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(NQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(NR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(NS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(NT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(NU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(NV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(NW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(NX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(NY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(NZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(OA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE162:OX162))","v":679742.42886281118},{"$f":"HLOOKUP(OE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(OF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(OG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(OH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(OI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(OJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(OK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(OL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(OM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(ON148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(OO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(OP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(OQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(OR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(OS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(OT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(OU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(OV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(OW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(OX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB162:PU162))","v":693337.27744006761},{"$f":"HLOOKUP(PB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(PC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(PD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(PE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(PF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(PG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(PH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(PI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(PJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(PK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(PL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(PM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(PN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(PO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(PP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(PQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(PR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(PS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(PT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},{"$f":"HLOOKUP(PU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":867045.22202711506},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY162:QR162))","v":707204.02298886876},{"$f":"HLOOKUP(PY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(PZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(QA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(QB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(QC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(QD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(QE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(QF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(QG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(QH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(QI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(QJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(QK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(QL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(QM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(QN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(QO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(QP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},{"$f":"HLOOKUP(QQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":867045.22202711506},{"$f":"HLOOKUP(QR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":884386.12646765751},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV162:RO162))","v":721348.10344864614},{"$f":"HLOOKUP(QV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(QW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(QX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(QY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(QZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(RA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(RB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(RC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(RD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(RE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(RF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(RG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(RH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(RI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(RJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(RK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(RL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},{"$f":"HLOOKUP(RM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":867045.22202711506},{"$f":"HLOOKUP(RN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":884386.12646765751},{"$f":"HLOOKUP(RO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":902073.84899701062},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS162:SL162))","v":735775.06551761914},{"$f":"HLOOKUP(RS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(RT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(RU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(RV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(RW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(RX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(RY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(RZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(SA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(SB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(SC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(SD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(SE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(SF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(SG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(SH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},{"$f":"HLOOKUP(SI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":867045.22202711506},{"$f":"HLOOKUP(SJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":884386.12646765751},{"$f":"HLOOKUP(SK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":902073.84899701062},{"$f":"HLOOKUP(SL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":920115.32597695105},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP162:TI162))","v":750490.56682797126},{"$f":"HLOOKUP(SP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(SQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(SR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(SS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(ST148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(SU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(SV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(SW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(SX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(SY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(SZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(TA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(TB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(TC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(TD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},{"$f":"HLOOKUP(TE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":867045.22202711506},{"$f":"HLOOKUP(TF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":884386.12646765751},{"$f":"HLOOKUP(TG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":902073.84899701062},{"$f":"HLOOKUP(TH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":920115.32597695105},{"$f":"HLOOKUP(TI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":938517.63249648991},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM162:UF162))","v":765500.37816453085},{"$f":"HLOOKUP(TM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(TN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(TO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(TP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(TQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(TR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(TS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(TT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(TU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(TV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(TW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(TX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(TY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(TZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},{"$f":"HLOOKUP(UA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":867045.22202711506},{"$f":"HLOOKUP(UB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":884386.12646765751},{"$f":"HLOOKUP(UC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":902073.84899701062},{"$f":"HLOOKUP(UD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":920115.32597695105},{"$f":"HLOOKUP(UE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":938517.63249648991},{"$f":"HLOOKUP(UF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":957287.98514641949}]
[null,"Total Fixed Cost",7454382.5594954202,{"$f":"SUM(D162:D166)","v":9207456.6975215841},{"$f":"SUM(E162:E165)","v":8957452.8172687981},8701630.5038274638,8452425.4125600588,8209357.8680338189,7971991.6157795172,7739915.2438132074,7512748.3773030387,7288426.1415739506,7064679.3573419852,6841127.8706440339,6617775.587430778,6394626.4917719141,6171684.6474185297,5948954.1993967304,5726439.3756331541,5504144.4886129582,5282073.937071017,5060232.2077168897,4838623.8769943379,null,"Total Fixed Cost",7596362.9668202158,{"$f":"SUM(AA162:AA166)","v":9382651.6630613804},{"$f":"SUM(AB162:AB165)","v":9127898.8182936031},8867229.6682742145,8613303.508724235,8365631.5634395638,8123769.3013788853,7887297.5055672927,7655828.585339291,7427258.4784527654,7199274.9404303124,6971490.6058925521,6743909.4589091828,6516535.563231294,6289373.0638849922,6062426.1887969095,5835699.2504522121,5609196.6475857645,5382922.8669071365,5156882.4848600784,4931080.1694172258,null,"Total Fixed Cost",7741048.0868029399,{"$f":"SUM(AX162:AX166)","v":9561180.5777955335},{"$f":"SUM(AY162:AY165)","v":9301588.5553489216},9035980.7492118441,8777244.0923902821,8524880.5352455173,8278437.1131455647,8037486.6560579995,7801634.2206007708,7568735.813259773,7336435.3070633728,7104337.9884213619,6872447.9210848268,6640769.2500798823,6409306.203333158,6178063.0933298161,5947044.3188047269,5716254.3664674535,5485697.8127617538,5255379.3256602567,5025303.6664950512,null,"Total Fixed Cost",7888489.4533803929,{"$f":"SUM(BU162:BU166)","v":9743106.8950547315},{"$f":"SUM(BV162:BV165)","v":9478583.7679632325},9207943.7469023503,8944305.469995724,8687161.4382309895,8436050.0933881085,8190536.1615017224,7950217.2069937503,7712908.5472591398,7476209.3400204061,7239717.3840871491,7003436.8244854771,6767371.8891420281,6531526.8905419623,6295906.2274201494,6060514.3864861522,5825355.9441837268,5590435.5684855077,5355758.0207235757,5121328.1574566597,null,"Total Fixed Cost",8038739.5825732863,{"$f":"SUM(CR162:CR166)","v":9928495.2760133632},{"$f":"SUM(CS162:CS165)","v":9658947.370949639},9383179.8039504327,9114547.0582427569,8852532.0061636567,8596664.3328723591,8346500.5067330049,8101630.4578461908,7859828.042315091,7618646.8539395453,7377677.0618955847,7136922.8941098433,6896388.663067488,6656078.7675033845,6415997.6941270959,6176150.0193823827,5936540.4112418713,5697173.6310376525,5458054.5353284441,5219188.077804151,null,"Total Fixed Cost",8191851.9912056103,{"$f":"SUM(DO162:DO166)","v":10117411.612684395},{"$f":"SUM(DP162:DP165)","v":9842743.4767821375},9561751.2270559222,9288029.405243244,9021051.0723523833,8760336.9907962512,8505435.2146144919,8255927.8947650809,8009546.6392037803,7763798.6130857775,7518266.211225993,7272953.7461095899,7027865.6164714415,6783006.3090211097,6538380.4002023507,6293992.5579877961,6049847.5437095296,5805950.213926279,5562305.52232794,5318918.5216782168,null,"Total Fixed Cost",8347881.2159808781,{"$f":"SUM(EL162:EL166)","v":10309923.051352091},{"$f":"SUM(EM162:EM165)","v":10030037.41839797},9743721.5091804806,9464814.2120664995,9192778.5905916058,8927126.3151452597,8667396.8658168428,8413164.4668532684,8162117.6762743257,7911716.3494577734,7661534.9593846016,7411577.9047896797,7161849.6723825783,6912354.8386070505,6663098.0714357253,6414084.13220069,6165317.8774606669,5916804.260905561,5668548.3352990653,5420555.2544601569,null,"Total Fixed Cost",8506882.8329220209,{"$f":"SUM(FI162:FI166)","v":10506098.01645088},{"$f":"SUM(FJ162:FJ165)","v":10220895.772434207},9929155.3521364704,9644964.3546974994,9367775.6565047316,9097091.6634356882,8832443.1189755965,8573396.1702926047,8317595.508465644,8062452.7812400246,7807534.3894926552,7552844.8199331015,7298388.6490051234,7044170.5446813498,6790195.2682938632,6536467.6764013926,6282992.7226938345,6029775.4599348921,5776821.0419435324,5524134.7256151112,null,"Total Fixed Cost",8668913.4771819487,{"$f":"SUM(GF162:GF166)","v":10706006.234898921},{"$f":"SUM(GG162:GG165)","v":10415386.382906746},10118118.689605994,9828543.9064133521,9546104.5292941593,9270293.5238532443,9000632.7312322129,8736680.068300385,8476035.5266858619,8216061.6316068908,7956316.5587157365,7696804.8844561512,7437531.276800774,7178500.4970816858,6919717.4018576117,6661186.944818452,6402914.1787279043,6144904.2574049439,5887162.4377449173,5629694.0817810893,null,"Total Fixed Cost",8825769.9797379114,{"$f":"SUM(HC162:HC166)","v":10899311.162193153},{"$f":"SUM(HD162:HD165)","v":10603462.660115704},10300876.35779871,10006121.536630474,9718630.6879313812,9437887.6792585701,9163405.7724763993,8894734.9532661457,8629432.1179030053,8364812.4315315727,8100426.1437917138,7836277.9226560555,7572372.52945669,7308714.8207523385,7045309.7502328996,6782162.3706620764,6519277.8358588349,6256661.4027185356,5994318.4332744256,5732254.3968004389,null,"Total Fixed Cost",8985466.8814098947,{"$f":"SUM(HZ162:HZ166)","v":11096108.347087899},{"$f":"SUM(IA162:IA165)","v":10794937.106018772},10486937.078842713,10186909.600719456,9894276.978803549,9608513.8193693105,9329124.6510891598,9055651.38618467,8785607.0517615639,8516258.6024833228,8247148.2198092844,7978280.6650715321,7709660.7948287968,7441293.5627709758,7173184.0216617677,6905337.3253201451,6637758.7306414573,6370453.5996589689,6103427.4016465973,5836685.7152637485,null,"Total Fixed Cost",9148055.6608926263,{"$f":"SUM(IW162:IW166)","v":11296460.920551792},{"$f":"SUM(IX162:IX165)","v":10989871.158100812},10676360.59006983,10370966.180865301,10073099.870734122,9782226.8385042697,9497842.7229805905,9219481.2181015722,8944610.6940926462,8670449.0294589996,8396530.1927616354,8122859.0405592835,7849440.5265418496,7576279.7034730287,7303381.7251717923,7030751.8485334944,6758395.4355913894,6486317.9556194078,6214524.9872769443,5943022.2207965963,null,"Total Fixed Cost",9313588.7307407167,{"$f":"SUM(JT162:JT166)","v":11500433.155586097},{"$f":"SUM(JU162:JU165)","v":11188327.365391403},10869207.709984405,10558350.410864901,10255156.855351591,9959082.6256816722,9669614.3113063443,9386277.2404601183,9106494.3246336263,8827433.4849526566,8548620.3297666982,8270059.8127656542,7991756.9867132269,7713717.0054283841,7435945.1258064779,7158446.7098807665,6881227.2269251738,6604292.2555991057,6327647.4861351475,6051298.722570545,null,"Total Fixed Cost",9482119.4543268476,{"$f":"SUM(KQ162:KQ166)","v":11708090.487899641},{"$f":"SUM(KR162:KR165)","v":11390369.408590751},11065540.357846981,10749122.495183118,10440506.465631569,10139138.082659936,9844494.7240188476,9556093.2021738552,9271310.1536286157,8987262.6450854689,8703467.7747272346,8419930.5953176096,8136656.2606755728,7853650.0276964745,7570917.25841357,7288463.4221007871,7006294.0974175222,6724414.9745963737,6442831.8576745763,6161550.6667701229,null,"Total Fixed Cost",9653702.1631082296,{"$f":"SUM(LN162:LN166)","v":11919499.536958322},{"$f":"SUM(LO162:LO165)","v":11596062.120560298},11265421.573612995,10943343.728354469,10629208.294775333,10322451.14230595,10022540.271737296,9728983.8270094674,9439111.3387308493,9149988.1060291287,8861122.5642760191,8572519.8672904912,8284185.2719679028,7996124.140341511,7708341.9416852389,7420844.2546584886,7133636.7694938481,6846725.2902285662,6560115.7369806226,6273814.1482703704,null,"Total Fixed Cost",9828392.1742069554,{"$f":"SUM(MK162:MK166)","v":12134728.127416018},{"$f":"SUM(ML162:ML165)","v":11805471.507184647},11468915.538232952,11141076.51473674,10821323.015430942,10509080.787296839,10203808.285942273,9905004.8312856238,9609952.0022123847,9315662.4007280972,9021635.6440113951,8727876.9889576267,8434391.7976000588,8141185.5392126096,7848263.7924546804,7555632.2475588657,7263296.7085624021,6971263.0955832843,6679537.4471418522,6388125.9225288648,null,"Total Fixed Cost",10006245.808310008,{"$f":"SUM(NH162:NH166)","v":12353845.310933813},{"$f":"SUM(NI162:NI165)","v":12018664.76861155},11676087.59432064,11342384.388622856,11016912.399263158,10699087.069161266,10388357.137500864,10084212.941893443,9783887.2484868057,9484339.0159261543,9185058.8850284405,8886052.2178269178,8587324.4835955184,8288881.2609936418,7990728.2402538769,7692871.2254134668,7395316.136590397,7098069.0123050176,6801136.011848079,6504523.4176961519,null,"Total Fixed Cost",10187320.407894628,{"$f":"SUM(OE162:OE166)","v":12576921.388394574},{"$f":"SUM(OF162:OF165)","v":12235710.320876833},11887004.26719608,11547332.034717595,11216039.336878493,10892531.127666464,10576246.255528305,10266665.914644532,9960973.1819506045,9656072.4095027838,9351445.1007511597,9047096.7249696497,8743032.8608176671,8439259.1985277962,8135781.5421372773,7832605.8117641024,7529738.0459286142,7227184.4039215725,6924951.1682195356,6623044.7469486147,null,"Total Fixed Cost",10371674.355785141,{"$f":"SUM(PB162:PB166)","v":12804027.932520058},{"$f":"SUM(PC162:PC165)","v":12456677.817921227},12101733.286309998,11755985.308985697,11418767.858111899,11089475.210557286,10767536.14659228,10452422.552952528,10141266.925149037,9830918.0281250663,9520848.064071212,9211062.6116468813,8901567.3610846624,8592368.1164218001,8283470.7977762772,7974881.4436684437,7666606.2133890511,7358651.3894146727,7051023.3798714019,6743728.7210478671,null,"Total Fixed Cost",10579107.842900842,{"$f":"SUM(PY162:PY166)","v":13060108.49117046},{"$f":"SUM(PZ162:PZ165)","v":12705811.374279652},12343767.952036198,11991105.015165411,11647143.21527414,11311264.71476843,10982886.869524125,10661471.004011581,10344092.263652017,10027536.388687568,9711265.0253526382,9395283.8638798166,9079598.7083063554,8764215.4787502363,8449140.213731803,8134379.0725418134,7819938.3376568314,7505824.4172029663,7192043.8474688306,6878603.2954688258,null,"Total Fixed Cost",10790689.999758858,{"$f":"SUM(QV162:QV166)","v":13321310.660993868},{"$f":"SUM(QW162:QW165)","v":12959927.601765243},12590643.311076919,12230927.115468718,11880086.07957962,11537490.009063797,11202544.606914606,10874700.424091808,10550974.108925058,10228087.11646132,9905490.3258596882,9583189.5411574133,9261190.6824724823,8939499.788325239,8618123.0180064384,8297066.6539926473,7976337.1044099675,7655940.9055470247,7335884.7244182061,7016175.3613782013,null,"Total Fixed Cost",11006503.799754035,{"$f":"SUM(RS162:RS166)","v":13587736.874213744},{"$f":"SUM(RT162:RT165)","v":13219126.153800547},12842456.177298456,12475545.657778092,12117687.801171212,11768239.80924507,11426595.499052897,11092194.432573643,10761993.591103557,10432648.858790543,10103600.132376883,9774853.3319805618,9446414.4961219318,9118289.7840917427,8790485.478366565,8463007.9870725013,8135863.8464981671,7809059.7236579647,7482602.4189065695,7156498.8686057646,null,"Total Fixed Cost",11226633.875749115,{"$f":"SUM(SP162:SP166)","v":13859491.611698018},{"$f":"SUM(SQ162:SQ165)","v":13483508.676876558},13099305.300844425,12725056.570933653,12360041.557194635,12003604.605429973,11655127.409033952,11314038.321225118,10977233.462925628,10641301.835966356,10305672.135024421,9970350.3986201715,9635342.7860443685,9300655.5797735788,8966295.1879338957,8632268.1468139496,8298581.1234281287,7965240.9181311233,7632254.4672847008,7299628.8459778801,null,"Total Fixed Cost",11451166.553264098,{"$f":"SUM(TM162:TM166)","v":14136681.443931982},{"$f":"SUM(TN162:TN165)","v":13753178.85041409},13361291.406861315,12979557.702352328,12607242.388338527,12243676.697538573,11888229.957214637,11540319.087649619,11196778.132184142,10854127.872685682,10511785.577724909,10169757.406592574,9828049.6417652592,9486668.6913690511,9145621.0916925743,8804913.5097502302,8464552.7458966933,8124545.7364937468,7784899.5566303954,7445621.4228974376]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"D184&\" \"&'Resource Options'!$B$12","v":"2022 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA184&\" \"&'Resource Options'!$B$12","v":"2023 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX184&\" \"&'Resource Options'!$B$12","v":"2024 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU184&\" \"&'Resource Options'!$B$12","v":"2025 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR184&\" \"&'Resource Options'!$B$12","v":"2026 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO184&\" \"&'Resource Options'!$B$12","v":"2027 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL184&\" \"&'Resource Options'!$B$12","v":"2028 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI184&\" \"&'Resource Options'!$B$7","v":"2029 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF184&\" \"&'Resource Options'!$B$7","v":"2030 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC184&\" \"&'Resource Options'!$B$7","v":"2031 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ184&\" \"&'Resource Options'!$B$7","v":"2032 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW184&\" \"&'Resource Options'!$B$7","v":"2033 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JT184&\" \"&'Resource Options'!$B$7","v":"2034 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"KQ184&\" \"&'Resource Options'!$B$7","v":"2035 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"LN184&\" \"&'Resource Options'!$B$7","v":"2036 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"MK184&\" \"&'Resource Options'!$B$7","v":"2037 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"NH184&\" \"&'Resource Options'!$B$7","v":"2038 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"OE184&\" \"&'Resource Options'!$B$7","v":"2039 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PB184&\" \"&'Resource Options'!$B$7","v":"2040 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PY184&\" \"&'Resource Options'!$B$7","v":"2041 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"QV184&\" \"&'Resource Options'!$B$7","v":"2042 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"RS184&\" \"&'Resource Options'!$B$7","v":"2043 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"SP184&\" \"&'Resource Options'!$B$7","v":"2044 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"TM184&\" \"&'Resource Options'!$B$7","v":"2045 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2022,{"$f":"D184+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2023,{"$f":"AA184+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2024,{"$f":"AX184+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2025,{"$f":"BU184+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2026,{"$f":"CR184+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2027,{"$f":"DO184+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,2028,{"$f":"EL184+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2029,{"$f":"FI184+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2030,{"$f":"GF184+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,2031,{"$f":"HC184+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2032,{"$f":"HZ184+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,"Year",null,2033,{"$f":"IW184+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,2034,{"$f":"JT184+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,2035,{"$f":"KQ184+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,2036,{"$f":"LN184+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,2037,{"$f":"MK184+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,2038,{"$f":"NH184+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,2039,{"$f":"OE184+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2040,{"$f":"PB184+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2041,{"$f":"PY184+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,"Year",null,2042,{"$f":"QV184+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,2043,{"$f":"RS184+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,"Year",null,2044,{"$f":"SP184+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,2045,{"$f":"TM184+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Sales Tax",null,{"$f":"D192*$D$1","v":3.6324802954201685},{"$f":"E192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AA192*$D$1","v":3.7014247714272432},{"$f":"AB192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AX192*$D$1","v":3.7716778135889317},{"$f":"AY192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"BU192*$D$1","v":3.8432642584908501},{"$f":"BV192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"CR192*$D$1","v":3.9162094141170058},{"$f":"CS192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"DO192*$D$1","v":3.9905390687969464},{"$f":"DP192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"EL192*$D$1","v":4.0662795003227128},{"$f":"EM192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"FI192*$D$1","v":4.1434574852388382},{"$f":"FJ192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"GF192*$D$1","v":4.2221003083086712},{"$f":"GG192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HC192*$D$1","v":4.3022357721603708},{"$f":"HD192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HZ192*$D$1","v":4.3838922071159745},{"$f":"IA192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"IW192*$D$1","v":4.467098481207036},{"$f":"IX192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"JT192*$D$1","v":4.5518840103803448},{"$f":"JU192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"KQ192*$D$1","v":4.6382787688973632},{"$f":"KR192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"LN192*$D$1","v":4.7263132999310358},{"$f":"LO192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"MK192*$D$1","v":4.8160187263637271},{"$f":"ML192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"NH192*$D$1","v":4.9074267617901119},{"$f":"NI192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"OE192*$D$1","v":5.0005697217288878},{"$f":"OF192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PB192*$D$1","v":5.0954805350473036},{"$f":"PC192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PY192*$D$1","v":5.1921927556025009},{"$f":"PZ192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"QV192*$D$1","v":5.290740574103836},{"$f":"QW192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"RS192*$D$1","v":5.3911588302003279},{"$f":"RT192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"SP192*$D$1","v":5.4934830247975288},{"$f":"SQ192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"TM192*$D$1","v":5.5977493326081866},{"$f":"TN192*$D$1","v":0}]
[null,"Capital Recovery & Taxes",7047905.9293494066,{"$f":"VLOOKUP(D183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":8879410.617028499},{"$f":"VLOOKUP(E183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":8630394.054488996},{"$f":"VLOOKUP(F183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":8363035.3182112034},{"$f":"VLOOKUP(G183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":8102197.8260801202},{"$f":"VLOOKUP(H183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":7847392.9546150081},{"$f":"VLOOKUP(I183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":7598175.9311603298},{"$f":"VLOOKUP(J183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":7354127.0406749463},{"$f":"VLOOKUP(K183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":7114857.8901357036},{"$f":"VLOOKUP(L183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":6878276.168740497},{"$f":"VLOOKUP(M183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":6642082.8403684376},{"$f":"VLOOKUP(N183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":6405889.5119963773},{"$f":"VLOOKUP(O183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":6169696.1836243141},{"$f":"VLOOKUP(P183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":5933502.8552522538},{"$f":"VLOOKUP(Q183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":5697309.5268801944},{"$f":"VLOOKUP(R183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":5461116.1985081332},{"$f":"VLOOKUP(S183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":5224922.8701360738},{"$f":"VLOOKUP(T183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":4988729.5417640116},{"$f":"VLOOKUP(U183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":4752536.2133919522},{"$f":"VLOOKUP(V183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":4516342.885019891},{"$f":"VLOOKUP(W183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":4280149.5566478306},null,"Capital Recovery & Taxes",7181675.1838884577,{"$f":"VLOOKUP(AA183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":9047941.8305396996},{"$f":"VLOOKUP(AB183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":8794198.9336431939},{"$f":"VLOOKUP(AC183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":8521765.7285508495},{"$f":"VLOOKUP(AD183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":8255977.5408191187},{"$f":"VLOOKUP(AE183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":7996336.4728935985},{"$f":"VLOOKUP(AF183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":7742389.3103337521},{"$f":"VLOOKUP(AG183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":7493708.3719069548},{"$f":"VLOOKUP(AH183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":7249897.8928904776},{"$f":"VLOOKUP(AI183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":7008825.8504231907},{"$f":"VLOOKUP(AJ183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":6768149.5726786293},{"$f":"VLOOKUP(AK183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":6527473.2949340669},{"$f":"VLOOKUP(AL183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":6286797.0171895018},{"$f":"VLOOKUP(AM183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":6046120.7394449413},{"$f":"VLOOKUP(AN183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":5805444.4617003789},{"$f":"VLOOKUP(AO183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":5564768.1839558166},{"$f":"VLOOKUP(AP183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":5324091.9062112542},{"$f":"VLOOKUP(AQ183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":5083415.6284666918},{"$f":"VLOOKUP(AR183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":4842739.3507221313},{"$f":"VLOOKUP(AS183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":4602063.0729775671},{"$f":"VLOOKUP(AT183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":4361386.7952330057},null,"Capital Recovery & Taxes",7317983.3788786614,{"$f":"VLOOKUP(AX183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":9219671.7664833441},{"$f":"VLOOKUP(AY183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":8961112.8294037431},{"$f":"VLOOKUP(AZ183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":8683508.8420787454},{"$f":"VLOOKUP(BA183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":8412675.9945438653},{"$f":"VLOOKUP(BB183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":8148106.9391491199},{"$f":"VLOOKUP(BC183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":7889339.8594438862},{"$f":"VLOOKUP(BD183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":7635938.9568057498},{"$f":"VLOOKUP(BE183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":7387500.9548975397},{"$f":"VLOOKUP(BF183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":7141853.3650642224},{"$f":"VLOOKUP(BG183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":6896609.0515680704},{"$f":"VLOOKUP(BH183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":6651364.7380719157},{"$f":"VLOOKUP(BI183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":6406120.42457576},{"$f":"VLOOKUP(BJ183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":6160876.1110796062},{"$f":"VLOOKUP(BK183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":5915631.7975834534},{"$f":"VLOOKUP(BL183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":5670387.4840872977},{"$f":"VLOOKUP(BM183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":5425143.1705911448},{"$f":"VLOOKUP(BN183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":5179898.8570949892},{"$f":"VLOOKUP(BO183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":4934654.5435988372},{"$f":"VLOOKUP(BP183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":4689410.2301026825},{"$f":"VLOOKUP(BQ183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":4444165.9166065287},null,"Capital Recovery & Taxes",7456878.7034097789,{"$f":"VLOOKUP(BU183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":9394661.1366111971},{"$f":"VLOOKUP(BV183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":9131194.7509058267},{"$f":"VLOOKUP(BW183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":8848321.8399014007},{"$f":"VLOOKUP(BX183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":8572348.5849203095},{"$f":"VLOOKUP(BY183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":8302758.0088541694},{"$f":"VLOOKUP(BZ183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":8039079.5299761314},{"$f":"VLOOKUP(CA183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":7780869.0782059226},{"$f":"VLOOKUP(CB183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":7527715.7230214952},{"$f":"VLOOKUP(CC183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":7277405.7419331418},{"$f":"VLOOKUP(CD183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":7027506.6913668318},{"$f":"VLOOKUP(CE183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":6777607.6408005208},{"$f":"VLOOKUP(CF183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":6527708.5902342079},{"$f":"VLOOKUP(CG183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":6277809.5396678979},{"$f":"VLOOKUP(CH183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":6027910.4891015869},{"$f":"VLOOKUP(CI183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":5778011.4385352759},{"$f":"VLOOKUP(CJ183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":5528112.3879689658},{"$f":"VLOOKUP(CK183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":5278213.3374026529},{"$f":"VLOOKUP(CL183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":5028314.2868363429},{"$f":"VLOOKUP(CM183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":4778415.236270031},{"$f":"VLOOKUP(CN183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":4528516.1857037209},null,"Capital Recovery & Taxes",7598410.2612004951,{"$f":"VLOOKUP(CR183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":9572971.8049840759},{"$f":"VLOOKUP(CS183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":9304504.827278018},{"$f":"VLOOKUP(CT183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":9016262.9884227272},{"$f":"VLOOKUP(CU183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":8735051.7610620949},{"$f":"VLOOKUP(CV183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":8460344.3558622226},{"$f":"VLOOKUP(CW183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":8191661.2594550774},{"$f":"VLOOKUP(CX183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":7928549.9733102713},{"$f":"VLOOKUP(CY183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":7670591.767444443},{"$f":"VLOOKUP(CZ183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":7415530.9029150316},{"$f":"VLOOKUP(DA183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":7160888.7683689743},{"$f":"VLOOKUP(DB183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":6906246.6338229142},{"$f":"VLOOKUP(DC183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":6651604.4992768522},{"$f":"VLOOKUP(DD183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":6396962.3647307931},{"$f":"VLOOKUP(DE183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":6142320.2301847339},{"$f":"VLOOKUP(DF183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":5887678.0956386747},{"$f":"VLOOKUP(DG183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":5633035.9610926155},{"$f":"VLOOKUP(DH183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":5378393.8265465545},{"$f":"VLOOKUP(DI183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":5123751.6920004962},{"$f":"VLOOKUP(DJ183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":4869109.5574544352},{"$f":"VLOOKUP(DK183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":4614467.4229083769},null,"Capital Recovery & Taxes",7742628.0879580807,{"$f":"VLOOKUP(DO183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":9754666.8098426741},{"$f":"VLOOKUP(DP183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":9481104.3288997561},{"$f":"VLOOKUP(DQ183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":9187391.6599429902},{"$f":"VLOOKUP(DR183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":8900843.0434870534},{"$f":"VLOOKUP(DS183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":8620921.6917364858},{"$f":"VLOOKUP(DT183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":8347138.9901595358},{"$f":"VLOOKUP(DU183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":8079033.8518036986},{"$f":"VLOOKUP(DV183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":7816179.5991905378},{"$f":"VLOOKUP(DW183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":7556277.6794523587},{"$f":"VLOOKUP(DX183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":7296802.437192617},{"$f":"VLOOKUP(DY183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":7037327.1949328724},{"$f":"VLOOKUP(DZ183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":6777851.952673126},{"$f":"VLOOKUP(EA183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":6518376.7104133833},{"$f":"VLOOKUP(EB183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":6258901.4681536397},{"$f":"VLOOKUP(EC183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":5999426.2258938961},{"$f":"VLOOKUP(ED183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":5739950.9836341534},{"$f":"VLOOKUP(EE183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":5480475.7413744079},{"$f":"VLOOKUP(EF183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":5221000.4991146661},{"$f":"VLOOKUP(EG183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":4961525.2568549206},{"$f":"VLOOKUP(EH183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":4702050.014595177},null,"Capital Recovery & Taxes",7889583.1690675225,{"$f":"VLOOKUP(EL183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":9939810.3858934883},{"$f":"VLOOKUP(EM183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":9661055.6890622713},{"$f":"VLOOKUP(EN183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":9361768.3536487073},{"$f":"VLOOKUP(EO183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":9069781.0444524363},{"$f":"VLOOKUP(EP183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":8784546.7854456436},{"$f":"VLOOKUP(EQ183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":8505567.6881927624},{"$f":"VLOOKUP(ER183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":8232373.9143109322},{"$f":"VLOOKUP(ES183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":7964530.6879831739},{"$f":"VLOOKUP(ET183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":7699695.8298083646},{"$f":"VLOOKUP(EU183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":7435295.7474505324},{"$f":"VLOOKUP(EV183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":7170895.6650926983},{"$f":"VLOOKUP(EW183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":6906495.5827348614},{"$f":"VLOOKUP(EX183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":6642095.5003770292},{"$f":"VLOOKUP(EY183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":6377695.418019196},{"$f":"VLOOKUP(EZ183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":6113295.3356613619},{"$f":"VLOOKUP(FA183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":5848895.2533035288},{"$f":"VLOOKUP(FB183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":5584495.1709456937},{"$f":"VLOOKUP(FC183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":5320095.0885878615},{"$f":"VLOOKUP(FD183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":5055695.0062300265},{"$f":"VLOOKUP(FE183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":4791294.9238721933},null,"Capital Recovery & Taxes",8039327.4576164251,{"$f":"VLOOKUP(FI183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":10128467.987017749},{"$f":"VLOOKUP(FJ183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":9844422.5260406751},{"$f":"VLOOKUP(FK183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":9539454.7170009632},{"$f":"VLOOKUP(FL183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":9241925.4886761475},{"$f":"VLOOKUP(FM183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":8951277.4834334049},{"$f":"VLOOKUP(FN183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":8667003.3629146628},{"$f":"VLOOKUP(FO183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":8388624.371204555},{"$f":"VLOOKUP(FP183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":8115697.4804410953},{"$f":"VLOOKUP(FQ183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":7845836.0566581283},{"$f":"VLOOKUP(FR183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":7576417.6607371438},{"$f":"VLOOKUP(FS183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":7306999.2648161585},{"$f":"VLOOKUP(FT183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":7037580.8688951712},{"$f":"VLOOKUP(FU183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":6768162.4729741858},{"$f":"VLOOKUP(FV183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":6498744.0770532014},{"$f":"VLOOKUP(FW183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":6229325.681132216},{"$f":"VLOOKUP(FX183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":5959907.2852112306},{"$f":"VLOOKUP(FY183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":5690488.8892902443},{"$f":"VLOOKUP(FZ183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":5421070.4933692608},{"$f":"VLOOKUP(GA183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":5151652.0974482736},{"$f":"VLOOKUP(GB183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":4882233.7015272891},null,"Capital Recovery & Taxes",8191913.8927619848,{"$f":"VLOOKUP(GF183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":10320706.309411343},{"$f":"VLOOKUP(GG183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":10031269.665584926},{"$f":"VLOOKUP(GH183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":9720513.5675296392},{"$f":"VLOOKUP(GI183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":9417337.2344512176},{"$f":"VLOOKUP(GJ183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":9121172.7300689686},{"$f":"VLOOKUP(GK183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":8831503.0867427811},{"$f":"VLOOKUP(GL183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":8547840.4617700167},{"$f":"VLOOKUP(GM183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":8269733.4186198665},{"$f":"VLOOKUP(GN183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":7994750.025013499},{"$f":"VLOOKUP(GO183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":7720218.0679379348},{"$f":"VLOOKUP(GP183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":7445686.1108623687},{"$f":"VLOOKUP(GQ183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":7171154.1537867999},{"$f":"VLOOKUP(GR183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":6896622.1967112357},{"$f":"VLOOKUP(GS183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":6622090.2396356706},{"$f":"VLOOKUP(GT183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":6347558.2825601045},{"$f":"VLOOKUP(GU183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":6073026.3254845394},{"$f":"VLOOKUP(GV183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":5798494.3684089715},{"$f":"VLOOKUP(GW183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":5523962.4113334082},{"$f":"VLOOKUP(GX183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":5249430.4542578403},{"$f":"VLOOKUP(GY183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":4974898.4971822752},null,"Capital Recovery & Taxes",8347396.4184466125,{"$f":"VLOOKUP(HC183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":10516593.315163976},{"$f":"VLOOKUP(HD183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":10221663.163837733},{"$f":"VLOOKUP(HE183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":9905008.9150413573},{"$f":"VLOOKUP(HF183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":9596078.2951611057},{"$f":"VLOOKUP(HG183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":9294292.5884856824},{"$f":"VLOOKUP(HH183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":8999125.0153291635},{"$f":"VLOOKUP(HI183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":8710078.4737344161},{"$f":"VLOOKUP(HJ183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":8426692.9589052759},{"$f":"VLOOKUP(HK183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":8146490.3804882579},{"$f":"VLOOKUP(HL183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":7866747.8068674002},{"$f":"VLOOKUP(HM183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":7587005.2332465397},{"$f":"VLOOKUP(HN183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":7307262.6596256774},{"$f":"VLOOKUP(HO183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":7027520.0860048179},{"$f":"VLOOKUP(HP183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":6747777.5123839583},{"$f":"VLOOKUP(HQ183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":6468034.9387630979},{"$f":"VLOOKUP(HR183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":6188292.3651422393},{"$f":"VLOOKUP(HS183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":5908549.7915213769},{"$f":"VLOOKUP(HT183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":5628807.2179005193},{"$f":"VLOOKUP(HU183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":5349064.6442796579},{"$f":"VLOOKUP(HV183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":5069322.0706587974},null,"Capital Recovery & Taxes",8505830.0024687294,{"$f":"VLOOKUP(HZ183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":10716198.256285787},{"$f":"VLOOKUP(IA183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":10415670.330687372},{"$f":"VLOOKUP(IB183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":10093005.984248841},{"$f":"VLOOKUP(IC183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":9778211.8612032626},{"$f":"VLOOKUP(ID183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":9470698.2618151382},{"$f":"VLOOKUP(IE183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":9169928.4081201106},{"$f":"VLOOKUP(IF183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":8875395.7631658949},{"$f":"VLOOKUP(IG183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":8586631.5912652966},{"$f":"VLOOKUP(IH183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":8301110.7679099236},{"$f":"VLOOKUP(II183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":8016058.6802417431},{"$f":"VLOOKUP(IJ183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":7731006.592573558},{"$f":"VLOOKUP(IK183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":7445954.504905371},{"$f":"VLOOKUP(IL183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":7160902.4172371877},{"$f":"VLOOKUP(IM183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":6875850.3295690045},{"$f":"VLOOKUP(IN183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":6590798.2419008203},{"$f":"VLOOKUP(IO183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":6305746.154232637},{"$f":"VLOOKUP(IP183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":6020694.0665644519},{"$f":"VLOOKUP(IQ183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":5735641.9788962696},{"$f":"VLOOKUP(IR183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":5450589.8912280845},{"$f":"VLOOKUP(IS183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":5165537.8035599012},null,"Capital Recovery & Taxes",8667270.6559155826,{"$f":"VLOOKUP(IW183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":10919591.699190089},{"$f":"VLOOKUP(IX183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":10613359.753563818},{"$f":"VLOOKUP(IY183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":10284571.237829883},{"$f":"VLOOKUP(IZ183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":9963802.3223289009},{"$f":"VLOOKUP(JA183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":9650452.11482439},{"$f":"VLOOKUP(JB183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":9343973.6493062302},{"$f":"VLOOKUP(JC183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":9043850.7747507822},{"$f":"VLOOKUP(JD183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":8749605.8588675112},{"$f":"VLOOKUP(JE183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":8458665.850284854},{"$f":"VLOOKUP(JF183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":8168203.4739927296},{"$f":"VLOOKUP(JG183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":7877741.0977006042},{"$f":"VLOOKUP(JH183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":7587278.7214084752},{"$f":"VLOOKUP(JI183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":7296816.3451163499},{"$f":"VLOOKUP(JJ183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":7006353.9688242245},{"$f":"VLOOKUP(JK183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":6715891.5925320983},{"$f":"VLOOKUP(JL183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":6425429.216239973},{"$f":"VLOOKUP(JM183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":6134966.8399478449},{"$f":"VLOOKUP(JN183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":5844504.4636557205},{"$f":"VLOOKUP(JO183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":5554042.0873635933},{"$f":"VLOOKUP(JP183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":5263579.711071467},null,"Capital Recovery & Taxes",8831775.4529648609,{"$f":"VLOOKUP(JT183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":11126845.549640717},{"$f":"VLOOKUP(JU183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":10814801.321686458},{"$f":"VLOOKUP(JV183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":10479772.399923895},{"$f":"VLOOKUP(JW183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":10152915.290406704},{"$f":"VLOOKUP(JX183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":9833617.6959637571},{"$f":"VLOOKUP(JY183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":9521322.2691700608},{"$f":"VLOOKUP(JZ183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":9215503.0624555517},{"$f":"VLOOKUP(KA183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":8915673.3780688159},{"$f":"VLOOKUP(KB183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":8619211.3281232603},{"$f":"VLOOKUP(KC183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":8323235.9759291122},{"$f":"VLOOKUP(KD183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":8027260.6237349603},{"$f":"VLOOKUP(KE183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":7731285.2715408076},{"$f":"VLOOKUP(KF183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":7435309.9193466576},{"$f":"VLOOKUP(KG183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":7139334.5671525076},{"$f":"VLOOKUP(KH183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":6843359.2149583567},{"$f":"VLOOKUP(KI183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":6547383.8627642067},{"$f":"VLOOKUP(KJ183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":6251408.5105700539},{"$f":"VLOOKUP(KK183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":5955433.1583759058},{"$f":"VLOOKUP(KL183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":5659457.806181754},{"$f":"VLOOKUP(KM183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":5363482.453987604},null,"Capital Recovery & Taxes",8999402.5510621332,{"$f":"VLOOKUP(KQ183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":11338033.078172896},{"$f":"VLOOKUP(KR183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":11020066.250772066},{"$f":"VLOOKUP(KS183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":10678678.480074449},{"$f":"VLOOKUP(KT183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":10345617.622618621},{"$f":"VLOOKUP(KU183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":10020259.759833148},{"$f":"VLOOKUP(KV183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":9702036.9658389091},{"$f":"VLOOKUP(KW183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":9390413.3105809577},{"$f":"VLOOKUP(KX183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":9084892.858784562},{"$f":"VLOOKUP(KY183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":8782803.9591310397},{"$f":"VLOOKUP(KZ183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":8481210.994752245},{"$f":"VLOOKUP(LA183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":8179618.0303734494},{"$f":"VLOOKUP(LB183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":7878025.065994652},{"$f":"VLOOKUP(LC183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":7576432.1016158564},{"$f":"VLOOKUP(LD183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":7274839.1372370617},{"$f":"VLOOKUP(LE183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":6973246.1728582662},{"$f":"VLOOKUP(LF183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":6671653.2084794715},{"$f":"VLOOKUP(LG183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":6370060.2441006731},{"$f":"VLOOKUP(LH183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":6068467.2797218803},{"$f":"VLOOKUP(LI183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":5766874.3153430829},{"$f":"VLOOKUP(LJ183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":5465281.3509642882},null,"Capital Recovery & Taxes",9170211.2114812918,{"$f":"VLOOKUP(LN183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":11553228.94599662},{"$f":"VLOOKUP(LO183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":11229227.10821172},{"$f":"VLOOKUP(LP183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":10881359.797626264},{"$f":"VLOOKUP(LQ183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":10541977.445095925},{"$f":"VLOOKUP(LR183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":10210444.290074782},{"$f":"VLOOKUP(LS183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":9886181.6274505313},{"$f":"VLOOKUP(LT183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":9568643.355215786},{"$f":"VLOOKUP(LU183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":9257324.1252442934},{"$f":"VLOOKUP(LV183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":8949501.5782753471},{"$f":"VLOOKUP(LW183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":8642184.3794326447},{"$f":"VLOOKUP(LX183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":8334867.1805899385},{"$f":"VLOOKUP(LY183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":8027549.9817472314},{"$f":"VLOOKUP(LZ183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":7720232.7829045262},{"$f":"VLOOKUP(MA183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":7412915.5840618219},{"$f":"VLOOKUP(MB183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":7105598.3852191167},{"$f":"VLOOKUP(MC183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":6798281.1863764124},{"$f":"VLOOKUP(MD183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":6490963.9875337053},{"$f":"VLOOKUP(ME183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":6183646.7886910029},{"$f":"VLOOKUP(MF183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":5876329.5898482958},{"$f":"VLOOKUP(MG183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":5569012.3910055915},null,"Capital Recovery & Taxes",9344261.8202752117,{"$f":"VLOOKUP(MK183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":11772509.231391637},{"$f":"VLOOKUP(ML183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":11442357.83872558},{"$f":"VLOOKUP(MM183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":11087888.006585209},{"$f":"VLOOKUP(MN183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":10742064.177003844},{"$f":"VLOOKUP(MO183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":10404238.522700401},{"$f":"VLOOKUP(MP183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":10073821.354739543},{"$f":"VLOOKUP(MQ183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":9750256.2060977817},{"$f":"VLOOKUP(MR183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":9433028.1371414308},{"$f":"VLOOKUP(MS183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":9119363.1182310134},{"$f":"VLOOKUP(MT183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":8806213.0389542766},{"$f":"VLOOKUP(MU183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":8493062.959677536},{"$f":"VLOOKUP(MV183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":8179912.8804007936},{"$f":"VLOOKUP(MW183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":7866762.8011240549},{"$f":"VLOOKUP(MX183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":7553612.7218473153},{"$f":"VLOOKUP(MY183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":7240462.6425705757},{"$f":"VLOOKUP(MZ183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":6927312.5632938361},{"$f":"VLOOKUP(NA183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":6614162.4840170955},{"$f":"VLOOKUP(NB183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":6301012.4047403578},{"$f":"VLOOKUP(NC183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":5987862.3254636163},{"$f":"VLOOKUP(ND183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":5674712.2461868776},null,"Capital Recovery & Taxes",9521615.9096240308,{"$f":"VLOOKUP(NH183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":11995951.456603453},{"$f":"VLOOKUP(NI183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":11659533.790504593},{"$f":"VLOOKUP(NJ183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":11298336.120950198},{"$f":"VLOOKUP(NK183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":10945948.555083379},{"$f":"VLOOKUP(NL183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":10601710.969861256},{"$f":"VLOOKUP(NM183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":10265022.484052502},{"$f":"VLOOKUP(NN183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":9935316.0688895192},{"$f":"VLOOKUP(NO183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":9612067.0111843757},{"$f":"VLOOKUP(NP183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":9292448.6302150395},{"$f":"VLOOKUP(NQ183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":8973354.9624336306},{"$f":"VLOOKUP(NR183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":8654261.294652218},{"$f":"VLOOKUP(NS183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":8335167.6268708026},{"$f":"VLOOKUP(NT183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":8016073.95908939},{"$f":"VLOOKUP(NU183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":7696980.2913079793},{"$f":"VLOOKUP(NV183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":7377886.6235265667},{"$f":"VLOOKUP(NW183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":7058792.955745155},{"$f":"VLOOKUP(NX183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":6739699.2879637405},{"$f":"VLOOKUP(NY183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":6420605.6201823307},{"$f":"VLOOKUP(NZ183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":6101511.9524009163},{"$f":"VLOOKUP(OA183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":5782418.2846195055},null,"Capital Recovery & Taxes",9702336.179588696,{"$f":"VLOOKUP(OE183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":12223634.615249787},{"$f":"VLOOKUP(OF183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":11880831.741848372},{"$f":"VLOOKUP(OG183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":11512778.540525835},{"$f":"VLOOKUP(OH183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":11153702.658658864},{"$f":"VLOOKUP(OI183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":10802931.444069225},{"$f":"VLOOKUP(OJ183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":10459852.610799819},{"$f":"VLOOKUP(OK183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":10123888.367877042},{"$f":"VLOOKUP(OL183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":9794504.0430566575},{"$f":"VLOOKUP(OM183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":9468819.3052165229},{"$f":"VLOOKUP(ON183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":9143669.2396206204},{"$f":"VLOOKUP(OO183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":8818519.174024716},{"$f":"VLOOKUP(OP183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":8493369.1084288098},{"$f":"VLOOKUP(OQ183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":8168219.0428329073},{"$f":"VLOOKUP(OR183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":7843068.9772370057},{"$f":"VLOOKUP(OS183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":7517918.9116411014},{"$f":"VLOOKUP(OT183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":7192768.8460451989},{"$f":"VLOOKUP(OU183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":6867618.7804492936},{"$f":"VLOOKUP(OV183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":6542468.714853392},{"$f":"VLOOKUP(OW183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":6217318.6492574867},{"$f":"VLOOKUP(OX183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":5892168.5836615842},null,"Capital Recovery & Taxes",9886486.5202772934,{"$f":"VLOOKUP(PB183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":12455639.200247228},{"$f":"VLOOKUP(PC183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":12106329.928308655},{"$f":"VLOOKUP(PD183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":11731291.077225016},{"$f":"VLOOKUP(PE183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":11365399.93512021},{"$f":"VLOOKUP(PF183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":11007971.08287766},{"$f":"VLOOKUP(PG183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":10658380.613352802},{"$f":"VLOOKUP(PH183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":10316039.769099349},{"$f":"VLOOKUP(PI183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":9980403.7297938745},{"$f":"VLOOKUP(PJ183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":9648537.4956295323},{"$f":"VLOOKUP(PK183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":9317216.0817886218},{"$f":"VLOOKUP(PL183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":8985894.6679477077},{"$f":"VLOOKUP(PM183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":8654573.2541067898},{"$f":"VLOOKUP(PN183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":8323251.8402658775},{"$f":"VLOOKUP(PO183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":7991930.4264249643},{"$f":"VLOOKUP(PP183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":7660609.0125840502},{"$f":"VLOOKUP(PQ183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":7329287.5987431379},{"$f":"VLOOKUP(PR183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":6997966.1849022219},{"$f":"VLOOKUP(PS183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":6666644.7710613105},{"$f":"VLOOKUP(PT183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":6335323.3572203945},{"$f":"VLOOKUP(PU183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":6004001.9433794813},null,"Capital Recovery & Taxes",10074132.034432154,{"$f":"VLOOKUP(PY183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":12692047.232267922},{"$f":"VLOOKUP(PZ183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":12336108.070347952},{"$f":"VLOOKUP(QA183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":11953950.981870748},{"$f":"VLOOKUP(QB183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":11581115.225888791},{"$f":"VLOOKUP(QC183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":11216902.374030678},{"$f":"VLOOKUP(QD183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":10860676.677394237},{"$f":"VLOOKUP(QE183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":10511838.203916855},{"$f":"VLOOKUP(QF183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":10169831.792585362},{"$f":"VLOOKUP(QG183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":9831666.7372965813},{"$f":"VLOOKUP(QH183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":9494056.84302097},{"$f":"VLOOKUP(QI183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":9156446.948745355},{"$f":"VLOOKUP(QJ183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":8818837.0544697382},{"$f":"VLOOKUP(QK183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":8481227.1601941232},{"$f":"VLOOKUP(QL183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":8143617.265918511},{"$f":"VLOOKUP(QM183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":7806007.371642896},{"$f":"VLOOKUP(QN183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":7468397.4773672819},{"$f":"VLOOKUP(QO183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":7130787.583091666},{"$f":"VLOOKUP(QP183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":6793177.6888160538},{"$f":"VLOOKUP(QQ183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":6455567.7945404379},{"$f":"VLOOKUP(QR183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":6117957.9002648238},null,"Capital Recovery & Taxes",10265339.060445676,{"$f":"VLOOKUP(QV183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":12932942.288736368},{"$f":"VLOOKUP(QW183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":12570247.401523158},{"$f":"VLOOKUP(QX183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":12180836.971506653},{"$f":"VLOOKUP(QY183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":11800924.792876162},{"$f":"VLOOKUP(QZ183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":11429799.181089781},{"$f":"VLOOKUP(RA183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":11066812.32073118},{"$f":"VLOOKUP(RB183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":10711352.893027199},{"$f":"VLOOKUP(RC183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":10362855.200008631},{"$f":"VLOOKUP(RD183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":10018271.771970471},{"$f":"VLOOKUP(RE183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":9674254.0419015083},{"$f":"VLOOKUP(RF183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":9330236.3118325416},{"$f":"VLOOKUP(RG183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":8986218.581763573},{"$f":"VLOOKUP(RH183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":8642200.8516946081},{"$f":"VLOOKUP(RI183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":8298183.1216256442},{"$f":"VLOOKUP(RJ183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":7954165.3915566783},{"$f":"VLOOKUP(RK183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":7610147.6614877135},{"$f":"VLOOKUP(RL183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":7266129.9314187458},{"$f":"VLOOKUP(RM183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":6922112.2013497828},{"$f":"VLOOKUP(RN183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":6578094.4712808151},{"$f":"VLOOKUP(RO183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":6234076.7412118511},null,"Capital Recovery & Taxes",10460175.195812939,{"$f":"VLOOKUP(RS183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":13178409.533376584},{"$f":"VLOOKUP(RT183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":12808830.697204066},{"$f":"VLOOKUP(RU183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":12412029.257225852},{"$f":"VLOOKUP(RV183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":12024906.345444953},{"$f":"VLOOKUP(RW183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":11646736.769546866},{"$f":"VLOOKUP(RX183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":11276860.418578658},{"$f":"VLOOKUP(RY183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":10914654.370936856},{"$f":"VLOOKUP(RZ183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":10559542.191704797},{"$f":"VLOOKUP(SA183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":10208418.570202472},{"$f":"VLOOKUP(SB183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":9857871.3836167995},{"$f":"VLOOKUP(SC183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":9507324.1970311236},{"$f":"VLOOKUP(SD183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":9156777.0104454476},{"$f":"VLOOKUP(SE183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":8806229.8238597736},{"$f":"VLOOKUP(SF183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":8455682.6372740995},{"$f":"VLOOKUP(SG183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":8105135.4506884245},{"$f":"VLOOKUP(SH183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":7754588.2641027505},{"$f":"VLOOKUP(SI183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":7404041.0775170745},{"$f":"VLOOKUP(SJ183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":7053493.8909314023},{"$f":"VLOOKUP(SK183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":6702946.7043457255},{"$f":"VLOOKUP(SL183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":6352399.5177600514},null,"Capital Recovery & Taxes",10658709.321029468,{"$f":"VLOOKUP(SP183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":13428535.746320069},{"$f":"VLOOKUP(SQ183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":13051942.303836999},{"$f":"VLOOKUP(SR183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":12647609.572527995},{"$f":"VLOOKUP(SS183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":12253139.067881493},{"$f":"VLOOKUP(ST183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":11867791.833432863},{"$f":"VLOOKUP(SU183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":11490895.229323279},{"$f":"VLOOKUP(SV183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":11121814.510897234},{"$f":"VLOOKUP(SW183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":10759962.302503349},{"$f":"VLOOKUP(SX183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":10402174.354664912},{"$f":"VLOOKUP(SY183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":10044973.782477845},{"$f":"VLOOKUP(SZ183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":9687773.2102907728},{"$f":"VLOOKUP(TA183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":9330572.6381036993},{"$f":"VLOOKUP(TB183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":8973372.0659166295},{"$f":"VLOOKUP(TC183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":8616171.4937295597},{"$f":"VLOOKUP(TD183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":8258970.921542488},{"$f":"VLOOKUP(TE183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":7901770.3493554192},{"$f":"VLOOKUP(TF183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":7544569.7771683466},{"$f":"VLOOKUP(TG183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":7187369.2049812786},{"$f":"VLOOKUP(TH183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":6830168.632794206},{"$f":"VLOOKUP(TI183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":6472968.0606071372},null,"Capital Recovery & Taxes",10861011.623942606,{"$f":"VLOOKUP(TM183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":13683409.354785226},{"$f":"VLOOKUP(TN183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":13299668.168763826},{"$f":"VLOOKUP(TO183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":12887661.202214578},{"$f":"VLOOKUP(TP183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":12485703.647389887},{"$f":"VLOOKUP(TQ183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":12093042.52243142},{"$f":"VLOOKUP(TR183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":11708992.420775836},{"$f":"VLOOKUP(TS183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":11332906.550314065},{"$f":"VLOOKUP(TT183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":10964186.387004867},{"$f":"VLOOKUP(TU183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":10599607.623916453},{"$f":"VLOOKUP(TV183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":10235627.384869276},{"$f":"VLOOKUP(TW183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":9871647.1458220929},{"$f":"VLOOKUP(TX183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":9507666.9067749102},{"$f":"VLOOKUP(TY183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":9143686.6677277274},{"$f":"VLOOKUP(TZ183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":8779706.4286805484},{"$f":"VLOOKUP(UA183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":8415726.1896333657},{"$f":"VLOOKUP(UB183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":8051745.9505861858},{"$f":"VLOOKUP(UC183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":7687765.7115390031},{"$f":"VLOOKUP(UD183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":7323785.4724918241},{"$f":"VLOOKUP(UE183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":6959805.2334446413},{"$f":"VLOOKUP(UF183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":6595824.9943974605}]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Total Variable Cost",13533328.622421326,{"$f":"SUM(D206:D210)","v":8938380.7805895526},{"$f":"SUM(E206:E209)","v":8459283.0948401168},8693859.5852260087,10044592.842563415,11456624.447743163,12275303.79391212,12995839.59544839,13652229.132760784,14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,null,"Total Variable Cost",14184886.197153086,{"$f":"SUM(AA206:AA210)","v":8705905.0341870859},{"$f":"SUM(AB206:AB209)","v":8693859.5852260087},10044592.842563415,11456624.447743163,12275303.79391212,12995839.59544839,13652229.132760784,14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,null,"Total Variable Cost",14925061.640496345,{"$f":"SUM(AX206:AX210)","v":8947320.3675736878},{"$f":"SUM(AY206:AY209)","v":10044592.842563415},11456624.447743163,12275303.79391212,12995839.59544839,13652229.132760784,14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,null,"Total Variable Cost",15718626.661240267,{"$f":"SUM(BU206:BU210)","v":10337432.902295509},{"$f":"SUM(BV206:BV209)","v":11456624.447743163},12275303.79391212,12995839.59544839,13652229.132760784,14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,null,"Total Variable Cost",16459249.420355851,{"$f":"SUM(CR206:CR210)","v":11790630.876892667},{"$f":"SUM(CS206:CS209)","v":12275303.79391212},12995839.59544839,13652229.132760784,14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,null,"Total Variable Cost",17119058.233349267,{"$f":"SUM(DO206:DO210)","v":12633178.000719834},{"$f":"SUM(DP206:DP209)","v":12995839.59544839},13652229.132760784,14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,null,"Total Variable Cost",17748725.199696507,{"$f":"SUM(EL206:EL210)","v":13374720.303014092},{"$f":"SUM(EM206:EM209)","v":13652229.132760784},14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,null,"Total Variable Cost",18355412.622723039,{"$f":"SUM(FI206:FI210)","v":14050246.220897291},{"$f":"SUM(FJ206:FJ209)","v":14241367.772493294},14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,null,"Total Variable Cost",18943529.415888522,{"$f":"SUM(GF206:GF210)","v":14656560.608532563},{"$f":"SUM(GG206:GG209)","v":14873756.9265218},15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,null,"Total Variable Cost",19518353.50030541,{"$f":"SUM(HC206:HC210)","v":15307386.435957616},{"$f":"SUM(HD206:HD209)","v":15330100.258444665},16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,null,"Total Variable Cost",20074478.93778269,{"$f":"SUM(HZ206:HZ210)","v":15777034.001379361},{"$f":"SUM(IA206:IA209)","v":16256741.924878122},17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,null,"Total Variable Cost",20628575.922316357,{"$f":"SUM(IW206:IW210)","v":16730690.97895602},{"$f":"SUM(IX206:IX209)","v":17015347.767446004},17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,null,"Total Variable Cost",21135491.518165391,{"$f":"SUM(JT206:JT210)","v":17511413.216258124},{"$f":"SUM(JU206:JU209)","v":17455207.764072873},18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,null,"Total Variable Cost",21607240.984329287,{"$f":"SUM(KQ206:KQ210)","v":17964096.891226653},{"$f":"SUM(KR206:KR209)","v":18084230.991893012},18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,null,"Total Variable Cost",22072225.95698195,{"$f":"SUM(LN206:LN210)","v":18611458.662230659},{"$f":"SUM(LO206:LO209)","v":18710525.471543603},19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,null,"Total Variable Cost",22512072.018140256,{"$f":"SUM(MK206:MK210)","v":19256012.131140985},{"$f":"SUM(ML206:ML209)","v":19305234.739251122},20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,null,"Total Variable Cost",22925310.586791553,{"$f":"SUM(NH206:NH210)","v":19868059.552839249},{"$f":"SUM(NI206:NI209)","v":20152583.484118059},20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,null,"Total Variable Cost",23313829.694140743,{"$f":"SUM(OE206:OE210)","v":20740111.903014038},{"$f":"SUM(OF206:OF209)","v":20818483.188539609},21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,null,"Total Variable Cost",23651580.517858461,{"$f":"SUM(PB206:PB210)","v":21425425.247418292},{"$f":"SUM(PC206:PC209)","v":21215993.038788196},21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,25218232.654697467,null,"Total Variable Cost",23951741.979713049,{"$f":"SUM(PY206:PY210)","v":21834524.099841028},{"$f":"SUM(PZ206:PZ209)","v":21729717.15706579},22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,25218232.654697467,25296320.419009138,null,"Total Variable Cost",24237595.635305464,{"$f":"SUM(QV206:QV210)","v":22363225.331062887},{"$f":"SUM(QW206:QW209)","v":22639814.243338332},23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,25218232.654697467,25296320.419009138,25375969.938607045,null,"Total Variable Cost",24498193.853631388,{"$f":"SUM(RS206:RS210)","v":23299855.387788616},{"$f":"SUM(RT206:RT209)","v":23538671.590602923},24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,25218232.654697467,25296320.419009138,25375969.938607045,25457212.44859691,null,"Total Variable Cost",24694244.750134181,{"$f":"SUM(SP206:SP210)","v":24224918.022155359},{"$f":"SUM(SQ206:SQ209)","v":24272882.754001517},24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,25218232.654697467,25296320.419009138,25375969.938607045,25457212.44859691,25540079.808786567,null,"Total Variable Cost",24822117.186424177,{"$f":"SUM(TM206:TM210)","v":24980534.377811678},{"$f":"SUM(TN206:TN209)","v":24332063.520299267},24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,25218232.654697467,25296320.419009138,25375969.938607045,25457212.44859691,25540079.808786567,25624604.516180024]
[null,"Variable Cost $/MWh",{"$f":"C211/AVERAGE(D185:W185)","v":37.517020227986741},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z211/AVERAGE(AA185:AT185)","v":39.323264603846425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW211/AVERAGE(AX185:BQ185)","v":41.375174954575776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT211/AVERAGE(BU185:CN185)","v":43.575091602291508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ211/AVERAGE(CR185:DK185)","v":45.628241999379505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN211/AVERAGE(DO185:EH185)","v":47.457360413209095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK211/AVERAGE(EL185:FE185)","v":49.202919763198331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH211/AVERAGE(FI185:GB185)","v":50.884775347791326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE211/AVERAGE(GF185:GY185)","v":52.515149532975371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"HB211/AVERAGE(HC185:HV185)","v":54.108673743040995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"HY211/AVERAGE(HZ185:IS185)","v":55.650361665446596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"IV211/AVERAGE(IW185:JP185)","v":57.186426321600408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"JS211/AVERAGE(JT185:KM185)","v":58.591694987864976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"KP211/AVERAGE(KQ185:LJ185)","v":59.899476300090754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"LM211/AVERAGE(LN185:MG185)","v":61.188505120082461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"MJ211/AVERAGE(MK185:ND185)","v":62.407843985935266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"NG211/AVERAGE(NH185:OA185)","v":63.553421705328674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"OD211/AVERAGE(OE185:OX185)","v":64.630472268131825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"PA211/AVERAGE(PB185:PU185)","v":65.566783270322631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"PX211/AVERAGE(PY185:QR185)","v":66.398889247369823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"QU211/AVERAGE(QV185:RO185)","v":67.191331201475407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"RR211/AVERAGE(RS185:SL185)","v":67.913760169328384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"SO211/AVERAGE(SP185:TI185)","v":68.457251401605447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"TL211/AVERAGE(TM185:UF185)","v":68.811738676151165}]
[null,"Fuel (Dth)",null,{"$f":"D221*$D226/1000","v":31034388.269621648},{"$f":"E221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"AA221*$D226/1000","v":31034388.269621648},{"$f":"AB221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"AX221*$D226/1000","v":31034388.269621648},{"$f":"AY221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"BU221*$D226/1000","v":31034388.269621648},{"$f":"BV221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"CR221*$D226/1000","v":31034388.269621648},{"$f":"CS221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"DO221*$D226/1000","v":31034388.269621648},{"$f":"DP221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"EL221*$D226/1000","v":31034388.269621648},{"$f":"EM221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"FI221*$D226/1000","v":31034388.269621648},{"$f":"FJ221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"GF221*$D226/1000","v":31034388.269621648},{"$f":"GG221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"HC221*$D226/1000","v":31034388.269621648},{"$f":"HD221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"HZ221*$D226/1000","v":31034388.269621648},{"$f":"IA221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"IW221*$D226/1000","v":31034388.269621648},{"$f":"IX221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"JT221*$D226/1000","v":31034388.269621648},{"$f":"JU221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"KQ221*$D226/1000","v":31034388.269621648},{"$f":"KR221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"LN221*$D226/1000","v":31034388.269621648},{"$f":"LO221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"MK221*$D226/1000","v":31034388.269621648},{"$f":"ML221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"NH221*$D226/1000","v":31034388.269621648},{"$f":"NI221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"OE221*$D226/1000","v":31034388.269621648},{"$f":"OF221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"PB221*$D226/1000","v":31034388.269621648},{"$f":"PC221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"PY221*$D226/1000","v":31034388.269621648},{"$f":"PZ221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"QV221*$D226/1000","v":31034388.269621648},{"$f":"QW221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"RS221*$D226/1000","v":31034388.269621648},{"$f":"RT221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"SP221*$D226/1000","v":31034388.269621648},{"$f":"SQ221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"TM221*$D226/1000","v":31034388.269621648},{"$f":"TN221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":491.09595397181999},{"$f":"'Resource Options'!$N$13*(1.02^(D220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":498.41328368600017},{"$f":"'Resource Options'!$N$13*(1.02^(AA220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":505.83964161292153},{"$f":"'Resource Options'!$N$13*(1.02^(AX220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":513.37665227295417},{"$f":"'Resource Options'!$N$13*(1.02^(BU220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":521.02596439182116},{"$f":"'Resource Options'!$N$13*(1.02^(CR220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":528.78925126125932},{"$f":"'Resource Options'!$N$13*(1.02^(DO220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":536.66821110505202},{"$f":"'Resource Options'!$N$13*(1.02^(EL220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":544.66456745051732},{"$f":"'Resource Options'!$N$13*(1.02^(FI220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":552.78006950553004},{"$f":"'Resource Options'!$N$13*(1.02^(GF220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HC220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":561.01649254116251},{"$f":"'Resource Options'!$N$13*(1.02^(HC220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HZ220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":569.37563828002578},{"$f":"'Resource Options'!$N$13*(1.02^(HZ220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(IW220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":577.85933529039823},{"$f":"'Resource Options'!$N$13*(1.02^(IW220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(JT220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":586.46943938622519},{"$f":"'Resource Options'!$N$13*(1.02^(JT220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(KQ220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":595.20783403307996},{"$f":"'Resource Options'!$N$13*(1.02^(KQ220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(LN220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":604.07643076017291},{"$f":"'Resource Options'!$N$13*(1.02^(LN220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(MK220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":613.07716957849959},{"$f":"'Resource Options'!$N$13*(1.02^(MK220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(NH220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":622.21201940521917},{"$f":"'Resource Options'!$N$13*(1.02^(NH220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(OE220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":631.48297849435698},{"$f":"'Resource Options'!$N$13*(1.02^(OE220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PB220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":640.89207487392298},{"$f":"'Resource Options'!$N$13*(1.02^(PB220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PY220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":650.4413667895443},{"$f":"'Resource Options'!$N$13*(1.02^(PY220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(QV220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":660.13294315470876},{"$f":"'Resource Options'!$N$13*(1.02^(QV220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(RS220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":669.96892400771378},{"$f":"'Resource Options'!$N$13*(1.02^(RS220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(SP220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":679.95146097542886},{"$f":"'Resource Options'!$N$13*(1.02^(SP220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(TM220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":690.08273774396264},{"$f":"'Resource Options'!$N$13*(1.02^(TM220-2018))","v":0}]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Misc Charges",281845.74499983992,{"$f":"(D234+D235)*Misc_Rev","v":241938.74181024003},246777.51664644486,251713.06697937366,256747.3283189612,261882.27488534039,267119.92038304714,272462.3187907082,277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,null,"Misc Charges",287482.65989983681,{"$f":"(AA234+AA235)*Misc_Rev","v":246777.51664644486},251713.06697937366,256747.3283189612,261882.27488534039,267119.92038304714,272462.3187907082,277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,null,"Misc Charges",293232.31309783348,{"$f":"(AX234+AX235)*Misc_Rev","v":251713.06697937366},256747.3283189612,261882.27488534039,267119.92038304714,272462.3187907082,277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,null,"Misc Charges",299096.9593597902,{"$f":"(BU234+BU235)*Misc_Rev","v":256747.3283189612},261882.27488534039,267119.92038304714,272462.3187907082,277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,null,"Misc Charges",305078.89854698599,{"$f":"(CR234+CR235)*Misc_Rev","v":261882.27488534039},267119.92038304714,272462.3187907082,277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,null,"Misc Charges",311180.47651792568,{"$f":"(DO234+DO235)*Misc_Rev","v":267119.92038304714},272462.3187907082,277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,null,"Misc Charges",317404.08604828414,{"$f":"(EL234+EL235)*Misc_Rev","v":272462.3187907082},277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,null,"Misc Charges",323752.16776924999,{"$f":"(FI234+FI235)*Misc_Rev","v":277911.56516652228},283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,null,"Misc Charges",330227.21112463489,{"$f":"(GF234+GF235)*Misc_Rev","v":283469.79646985279},289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,null,"Misc Charges",336831.7553471275,{"$f":"(HC234+HC235)*Misc_Rev","v":289139.19239924982},294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,null,"Misc Charges",343568.39045407012,{"$f":"(HZ234+HZ235)*Misc_Rev","v":294921.97624723485},300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,null,"Misc Charges",350439.75826315151,{"$f":"(IW234+IW235)*Misc_Rev","v":300820.41577217961},306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,null,"Misc Charges",357448.55342841469,{"$f":"(JT234+JT235)*Misc_Rev","v":306836.82408762316},312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,null,"Misc Charges",364597.52449698286,{"$f":"(KQ234+KQ235)*Misc_Rev","v":312973.56056937564},319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,null,"Misc Charges",371889.47498692264,{"$f":"(LN234+LN235)*Misc_Rev","v":319233.03178076306},325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,null,"Misc Charges",379327.26448666106,{"$f":"(MK234+MK235)*Misc_Rev","v":325617.69241637847},332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,null,"Misc Charges",386913.80977639428,{"$f":"(NH234+NH235)*Misc_Rev","v":332130.046264706},338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,null,"Misc Charges",394652.08597192215,{"$f":"(OE234+OE235)*Misc_Rev","v":338772.64719000011},345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,null,"Misc Charges",402545.12769136054,{"$f":"(PB234+PB235)*Misc_Rev","v":345548.10013380018},352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,503398.33292067453,null,"Misc Charges",410596.03024518798,{"$f":"(PY234+PY235)*Misc_Rev","v":352459.0621364761},359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,503398.33292067453,513466.29957908805,null,"Misc Charges",418807.95085009158,{"$f":"(QV234+QV235)*Misc_Rev","v":359508.24337920564},366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,503398.33292067453,513466.29957908805,523735.62557067,null,"Misc Charges",427184.10986709356,{"$f":"(RS234+RS235)*Misc_Rev","v":366698.40824678988},374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,503398.33292067453,513466.29957908805,523735.62557067,534210.33808208315,null,"Misc Charges",435727.79206443537,{"$f":"(SP234+SP235)*Misc_Rev","v":374032.37641172559},381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,503398.33292067453,513466.29957908805,523735.62557067,534210.33808208315,544894.54484372493,null,"Misc Charges",444442.34790572402,{"$f":"(TM234+TM235)*Misc_Rev","v":381513.02393996011},389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,503398.33292067453,513466.29957908805,523735.62557067,534210.33808208315,544894.54484372493,555792.43574059941]
[null,"Variable Fuel Transport",5173.114446841053,{"$f":"HLOOKUP(D220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D243","v":3109.9987201361064},{"$f":"HLOOKUP(E220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E243","v":2989.6764836740581},{"$f":"HLOOKUP(F220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F243","v":3079.3385555115856},{"$f":"HLOOKUP(G220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G243","v":3678.4773936251322},{"$f":"HLOOKUP(H220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H243","v":4305.2587523181264},{"$f":"HLOOKUP(I220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I243","v":4660.6510058317417},{"$f":"HLOOKUP(J220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J243","v":4970.8431607571583},{"$f":"HLOOKUP(K220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K243","v":5251.3567188238312},{"$f":"HLOOKUP(L220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L243","v":5500.766007238818},{"$f":"HLOOKUP(M220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M243","v":5769.5369889239582},{"$f":"HLOOKUP(N220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N243","v":5957.4938888583574},{"$f":"HLOOKUP(O220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O243","v":6359.8590308212588},{"$f":"HLOOKUP(P220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P243","v":6685.0525858700075},{"$f":"HLOOKUP(Q220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q243","v":6864.2264398086809},{"$f":"HLOOKUP(R220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R243","v":7129.3694896516909},{"$f":"HLOOKUP(S220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S243","v":7392.8226176140688},{"$f":"HLOOKUP(T220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T243","v":7641.3961982071214},{"$f":"HLOOKUP(U220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U243","v":8004.9063795475504},{"$f":"HLOOKUP(V220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V243","v":8285.0654971847453},{"$f":"HLOOKUP(W220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W243","v":8442.1522177676688},null,"Variable Fuel Transport",5451.0159929526035,{"$f":"HLOOKUP(AA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA243","v":2989.6764836740581},{"$f":"HLOOKUP(AB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB243","v":3079.3385555115856},{"$f":"HLOOKUP(AC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC243","v":3678.4773936251322},{"$f":"HLOOKUP(AD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD243","v":4305.2587523181264},{"$f":"HLOOKUP(AE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE243","v":4660.6510058317417},{"$f":"HLOOKUP(AF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF243","v":4970.8431607571583},{"$f":"HLOOKUP(AG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG243","v":5251.3567188238312},{"$f":"HLOOKUP(AH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH243","v":5500.766007238818},{"$f":"HLOOKUP(AI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI243","v":5769.5369889239582},{"$f":"HLOOKUP(AJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ243","v":5957.4938888583574},{"$f":"HLOOKUP(AK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK243","v":6359.8590308212588},{"$f":"HLOOKUP(AL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL243","v":6685.0525858700075},{"$f":"HLOOKUP(AM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM243","v":6864.2264398086809},{"$f":"HLOOKUP(AN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN243","v":7129.3694896516909},{"$f":"HLOOKUP(AO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO243","v":7392.8226176140688},{"$f":"HLOOKUP(AP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP243","v":7641.3961982071214},{"$f":"HLOOKUP(AQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ243","v":8004.9063795475504},{"$f":"HLOOKUP(AR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR243","v":8285.0654971847453},{"$f":"HLOOKUP(AS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS243","v":8442.1522177676688},{"$f":"HLOOKUP(AT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT243","v":8651.8324085018048},null,"Variable Fuel Transport",5768.4662073435711,{"$f":"HLOOKUP(AX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX243","v":3079.3385555115856},{"$f":"HLOOKUP(AY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY243","v":3678.4773936251322},{"$f":"HLOOKUP(AZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ243","v":4305.2587523181264},{"$f":"HLOOKUP(BA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA243","v":4660.6510058317417},{"$f":"HLOOKUP(BB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB243","v":4970.8431607571583},{"$f":"HLOOKUP(BC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC243","v":5251.3567188238312},{"$f":"HLOOKUP(BD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD243","v":5500.766007238818},{"$f":"HLOOKUP(BE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE243","v":5769.5369889239582},{"$f":"HLOOKUP(BF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF243","v":5957.4938888583574},{"$f":"HLOOKUP(BG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG243","v":6359.8590308212588},{"$f":"HLOOKUP(BH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH243","v":6685.0525858700075},{"$f":"HLOOKUP(BI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI243","v":6864.2264398086809},{"$f":"HLOOKUP(BJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ243","v":7129.3694896516909},{"$f":"HLOOKUP(BK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK243","v":7392.8226176140688},{"$f":"HLOOKUP(BL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL243","v":7641.3961982071214},{"$f":"HLOOKUP(BM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM243","v":8004.9063795475504},{"$f":"HLOOKUP(BN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN243","v":8285.0654971847453},{"$f":"HLOOKUP(BO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO243","v":8442.1522177676688},{"$f":"HLOOKUP(BP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP243","v":8651.8324085018048},{"$f":"HLOOKUP(BQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ243","v":9042.0642514796909},null,"Variable Fuel Transport",6108.611360119492,{"$f":"HLOOKUP(BU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU243","v":3678.4773936251322},{"$f":"HLOOKUP(BV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV243","v":4305.2587523181264},{"$f":"HLOOKUP(BW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW243","v":4660.6510058317417},{"$f":"HLOOKUP(BX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX243","v":4970.8431607571583},{"$f":"HLOOKUP(BY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY243","v":5251.3567188238312},{"$f":"HLOOKUP(BZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ243","v":5500.766007238818},{"$f":"HLOOKUP(CA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA243","v":5769.5369889239582},{"$f":"HLOOKUP(CB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB243","v":5957.4938888583574},{"$f":"HLOOKUP(CC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC243","v":6359.8590308212588},{"$f":"HLOOKUP(CD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD243","v":6685.0525858700075},{"$f":"HLOOKUP(CE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE243","v":6864.2264398086809},{"$f":"HLOOKUP(CF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF243","v":7129.3694896516909},{"$f":"HLOOKUP(CG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG243","v":7392.8226176140688},{"$f":"HLOOKUP(CH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH243","v":7641.3961982071214},{"$f":"HLOOKUP(CI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI243","v":8004.9063795475504},{"$f":"HLOOKUP(CJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ243","v":8285.0654971847453},{"$f":"HLOOKUP(CK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK243","v":8442.1522177676688},{"$f":"HLOOKUP(CL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL243","v":8651.8324085018048},{"$f":"HLOOKUP(CM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM243","v":9042.0642514796909},{"$f":"HLOOKUP(CN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN243","v":9426.6526667691778},null,"Variable Fuel Transport",6424.0880215284333,{"$f":"HLOOKUP(CR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR243","v":4305.2587523181264},{"$f":"HLOOKUP(CS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS243","v":4660.6510058317417},{"$f":"HLOOKUP(CT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT243","v":4970.8431607571583},{"$f":"HLOOKUP(CU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU243","v":5251.3567188238312},{"$f":"HLOOKUP(CV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV243","v":5500.766007238818},{"$f":"HLOOKUP(CW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW243","v":5769.5369889239582},{"$f":"HLOOKUP(CX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX243","v":5957.4938888583574},{"$f":"HLOOKUP(CY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY243","v":6359.8590308212588},{"$f":"HLOOKUP(CZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ243","v":6685.0525858700075},{"$f":"HLOOKUP(DA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA243","v":6864.2264398086809},{"$f":"HLOOKUP(DB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB243","v":7129.3694896516909},{"$f":"HLOOKUP(DC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC243","v":7392.8226176140688},{"$f":"HLOOKUP(DD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD243","v":7641.3961982071214},{"$f":"HLOOKUP(DE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE243","v":8004.9063795475504},{"$f":"HLOOKUP(DF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF243","v":8285.0654971847453},{"$f":"HLOOKUP(DG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG243","v":8442.1522177676688},{"$f":"HLOOKUP(DH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH243","v":8651.8324085018048},{"$f":"HLOOKUP(DI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI243","v":9042.0642514796909},{"$f":"HLOOKUP(DJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ243","v":9426.6526667691778},{"$f":"HLOOKUP(DK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK243","v":9735.5160657401993},null,"Variable Fuel Transport",6702.9102761893037,{"$f":"HLOOKUP(DO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DO243","v":4660.6510058317417},{"$f":"HLOOKUP(DP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DP243","v":4970.8431607571583},{"$f":"HLOOKUP(DQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DQ243","v":5251.3567188238312},{"$f":"HLOOKUP(DR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DR243","v":5500.766007238818},{"$f":"HLOOKUP(DS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DS243","v":5769.5369889239582},{"$f":"HLOOKUP(DT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DT243","v":5957.4938888583574},{"$f":"HLOOKUP(DU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DU243","v":6359.8590308212588},{"$f":"HLOOKUP(DV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DV243","v":6685.0525858700075},{"$f":"HLOOKUP(DW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DW243","v":6864.2264398086809},{"$f":"HLOOKUP(DX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DX243","v":7129.3694896516909},{"$f":"HLOOKUP(DY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DY243","v":7392.8226176140688},{"$f":"HLOOKUP(DZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DZ243","v":7641.3961982071214},{"$f":"HLOOKUP(EA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EA243","v":8004.9063795475504},{"$f":"HLOOKUP(EB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EB243","v":8285.0654971847453},{"$f":"HLOOKUP(EC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EC243","v":8442.1522177676688},{"$f":"HLOOKUP(ED220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ED243","v":8651.8324085018048},{"$f":"HLOOKUP(EE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EE243","v":9042.0642514796909},{"$f":"HLOOKUP(EF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EF243","v":9426.6526667691778},{"$f":"HLOOKUP(EG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EG243","v":9735.5160657401993},{"$f":"HLOOKUP(EH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EH243","v":9735.5160657401993},null,"Variable Fuel Transport",6967.6452643987968,{"$f":"HLOOKUP(EL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EL243","v":4970.8431607571583},{"$f":"HLOOKUP(EM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EM243","v":5251.3567188238312},{"$f":"HLOOKUP(EN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EN243","v":5500.766007238818},{"$f":"HLOOKUP(EO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EO243","v":5769.5369889239582},{"$f":"HLOOKUP(EP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EP243","v":5957.4938888583574},{"$f":"HLOOKUP(EQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EQ243","v":6359.8590308212588},{"$f":"HLOOKUP(ER220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ER243","v":6685.0525858700075},{"$f":"HLOOKUP(ES220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ES243","v":6864.2264398086809},{"$f":"HLOOKUP(ET220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ET243","v":7129.3694896516909},{"$f":"HLOOKUP(EU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EU243","v":7392.8226176140688},{"$f":"HLOOKUP(EV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EV243","v":7641.3961982071214},{"$f":"HLOOKUP(EW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EW243","v":8004.9063795475504},{"$f":"HLOOKUP(EX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EX243","v":8285.0654971847453},{"$f":"HLOOKUP(EY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EY243","v":8442.1522177676688},{"$f":"HLOOKUP(EZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EZ243","v":8651.8324085018048},{"$f":"HLOOKUP(FA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FA243","v":9042.0642514796909},{"$f":"HLOOKUP(FB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FB243","v":9426.6526667691778},{"$f":"HLOOKUP(FC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FC243","v":9735.5160657401993},{"$f":"HLOOKUP(FD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FD243","v":9735.5160657401993},{"$f":"HLOOKUP(FE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FE243","v":9735.5160657401993},null,"Variable Fuel Transport",7221.5167399643533,{"$f":"HLOOKUP(FI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FI243","v":5251.3567188238312},{"$f":"HLOOKUP(FJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FJ243","v":5500.766007238818},{"$f":"HLOOKUP(FK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FK243","v":5769.5369889239582},{"$f":"HLOOKUP(FL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FL243","v":5957.4938888583574},{"$f":"HLOOKUP(FM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FM243","v":6359.8590308212588},{"$f":"HLOOKUP(FN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FN243","v":6685.0525858700075},{"$f":"HLOOKUP(FO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FO243","v":6864.2264398086809},{"$f":"HLOOKUP(FP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FP243","v":7129.3694896516909},{"$f":"HLOOKUP(FQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FQ243","v":7392.8226176140688},{"$f":"HLOOKUP(FR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FR243","v":7641.3961982071214},{"$f":"HLOOKUP(FS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FS243","v":8004.9063795475504},{"$f":"HLOOKUP(FT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FT243","v":8285.0654971847453},{"$f":"HLOOKUP(FU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FU243","v":8442.1522177676688},{"$f":"HLOOKUP(FV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FV243","v":8651.8324085018048},{"$f":"HLOOKUP(FW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FW243","v":9042.0642514796909},{"$f":"HLOOKUP(FX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FX243","v":9426.6526667691778},{"$f":"HLOOKUP(FY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FY243","v":9735.5160657401993},{"$f":"HLOOKUP(FZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FZ243","v":9735.5160657401993},{"$f":"HLOOKUP(GA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GA243","v":9735.5160657401993},{"$f":"HLOOKUP(GB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GB243","v":9735.5160657401993},null,"Variable Fuel Transport",7466.5333136906829,{"$f":"HLOOKUP(GF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GF243","v":5500.766007238818},{"$f":"HLOOKUP(GG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GG243","v":5769.5369889239582},{"$f":"HLOOKUP(GH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GH243","v":5957.4938888583574},{"$f":"HLOOKUP(GI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GI243","v":6359.8590308212588},{"$f":"HLOOKUP(GJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GJ243","v":6685.0525858700075},{"$f":"HLOOKUP(GK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GK243","v":6864.2264398086809},{"$f":"HLOOKUP(GL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GL243","v":7129.3694896516909},{"$f":"HLOOKUP(GM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GM243","v":7392.8226176140688},{"$f":"HLOOKUP(GN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GN243","v":7641.3961982071214},{"$f":"HLOOKUP(GO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GO243","v":8004.9063795475504},{"$f":"HLOOKUP(GP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GP243","v":8285.0654971847453},{"$f":"HLOOKUP(GQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GQ243","v":8442.1522177676688},{"$f":"HLOOKUP(GR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GR243","v":8651.8324085018048},{"$f":"HLOOKUP(GS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GS243","v":9042.0642514796909},{"$f":"HLOOKUP(GT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GT243","v":9426.6526667691778},{"$f":"HLOOKUP(GU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GU243","v":9735.5160657401993},{"$f":"HLOOKUP(GV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GV243","v":9735.5160657401993},{"$f":"HLOOKUP(GW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GW243","v":9735.5160657401993},{"$f":"HLOOKUP(GX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GX243","v":9735.5160657401993},{"$f":"HLOOKUP(GY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GY243","v":9735.5160657401993},null,"Variable Fuel Transport",7704.9696251186397,{"$f":"HLOOKUP(HC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HC243","v":5769.5369889239582},{"$f":"HLOOKUP(HD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HD243","v":5957.4938888583574},{"$f":"HLOOKUP(HE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HE243","v":6359.8590308212588},{"$f":"HLOOKUP(HF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HF243","v":6685.0525858700075},{"$f":"HLOOKUP(HG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HG243","v":6864.2264398086809},{"$f":"HLOOKUP(HH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HH243","v":7129.3694896516909},{"$f":"HLOOKUP(HI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HI243","v":7392.8226176140688},{"$f":"HLOOKUP(HJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HJ243","v":7641.3961982071214},{"$f":"HLOOKUP(HK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HK243","v":8004.9063795475504},{"$f":"HLOOKUP(HL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HL243","v":8285.0654971847453},{"$f":"HLOOKUP(HM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HM243","v":8442.1522177676688},{"$f":"HLOOKUP(HN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HN243","v":8651.8324085018048},{"$f":"HLOOKUP(HO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HO243","v":9042.0642514796909},{"$f":"HLOOKUP(HP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HP243","v":9426.6526667691778},{"$f":"HLOOKUP(HQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HQ243","v":9735.5160657401993},{"$f":"HLOOKUP(HR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HR243","v":9735.5160657401993},{"$f":"HLOOKUP(HS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HS243","v":9735.5160657401993},{"$f":"HLOOKUP(HT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HT243","v":9735.5160657401993},{"$f":"HLOOKUP(HU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HU243","v":9735.5160657401993},{"$f":"HLOOKUP(HV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HV243","v":9735.5160657401993},null,"Variable Fuel Transport",7934.599583629004,{"$f":"HLOOKUP(HZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HZ243","v":5957.4938888583574},{"$f":"HLOOKUP(IA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IA243","v":6359.8590308212588},{"$f":"HLOOKUP(IB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IB243","v":6685.0525858700075},{"$f":"HLOOKUP(IC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IC243","v":6864.2264398086809},{"$f":"HLOOKUP(ID220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ID243","v":7129.3694896516909},{"$f":"HLOOKUP(IE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IE243","v":7392.8226176140688},{"$f":"HLOOKUP(IF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IF243","v":7641.3961982071214},{"$f":"HLOOKUP(IG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IG243","v":8004.9063795475504},{"$f":"HLOOKUP(IH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IH243","v":8285.0654971847453},{"$f":"HLOOKUP(II220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*II243","v":8442.1522177676688},{"$f":"HLOOKUP(IJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IJ243","v":8651.8324085018048},{"$f":"HLOOKUP(IK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IK243","v":9042.0642514796909},{"$f":"HLOOKUP(IL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IL243","v":9426.6526667691778},{"$f":"HLOOKUP(IM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IM243","v":9735.5160657401993},{"$f":"HLOOKUP(IN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IN243","v":9735.5160657401993},{"$f":"HLOOKUP(IO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IO243","v":9735.5160657401993},{"$f":"HLOOKUP(IP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IP243","v":9735.5160657401993},{"$f":"HLOOKUP(IQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IQ243","v":9735.5160657401993},{"$f":"HLOOKUP(IR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IR243","v":9735.5160657401993},{"$f":"HLOOKUP(IS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IS243","v":9735.5160657401993},null,"Variable Fuel Transport",8162.2844929082257,{"$f":"HLOOKUP(IW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IW243","v":6359.8590308212588},{"$f":"HLOOKUP(IX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IX243","v":6685.0525858700075},{"$f":"HLOOKUP(IY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IY243","v":6864.2264398086809},{"$f":"HLOOKUP(IZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IZ243","v":7129.3694896516909},{"$f":"HLOOKUP(JA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JA243","v":7392.8226176140688},{"$f":"HLOOKUP(JB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JB243","v":7641.3961982071214},{"$f":"HLOOKUP(JC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JC243","v":8004.9063795475504},{"$f":"HLOOKUP(JD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JD243","v":8285.0654971847453},{"$f":"HLOOKUP(JE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JE243","v":8442.1522177676688},{"$f":"HLOOKUP(JF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JF243","v":8651.8324085018048},{"$f":"HLOOKUP(JG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JG243","v":9042.0642514796909},{"$f":"HLOOKUP(JH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JH243","v":9426.6526667691778},{"$f":"HLOOKUP(JI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JI243","v":9735.5160657401993},{"$f":"HLOOKUP(JJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JJ243","v":9735.5160657401993},{"$f":"HLOOKUP(JK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JK243","v":9735.5160657401993},{"$f":"HLOOKUP(JL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JL243","v":9735.5160657401993},{"$f":"HLOOKUP(JM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JM243","v":9735.5160657401993},{"$f":"HLOOKUP(JN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JN243","v":9735.5160657401993},{"$f":"HLOOKUP(JO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JO243","v":9735.5160657401993},{"$f":"HLOOKUP(JP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JP243","v":9735.5160657401993},null,"Variable Fuel Transport",8368.1248757659087,{"$f":"HLOOKUP(JT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JT243","v":6685.0525858700075},{"$f":"HLOOKUP(JU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JU243","v":6864.2264398086809},{"$f":"HLOOKUP(JV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JV243","v":7129.3694896516909},{"$f":"HLOOKUP(JW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JW243","v":7392.8226176140688},{"$f":"HLOOKUP(JX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JX243","v":7641.3961982071214},{"$f":"HLOOKUP(JY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JY243","v":8004.9063795475504},{"$f":"HLOOKUP(JZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JZ243","v":8285.0654971847453},{"$f":"HLOOKUP(KA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KA243","v":8442.1522177676688},{"$f":"HLOOKUP(KB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KB243","v":8651.8324085018048},{"$f":"HLOOKUP(KC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KC243","v":9042.0642514796909},{"$f":"HLOOKUP(KD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KD243","v":9426.6526667691778},{"$f":"HLOOKUP(KE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KE243","v":9735.5160657401993},{"$f":"HLOOKUP(KF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KF243","v":9735.5160657401993},{"$f":"HLOOKUP(KG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KG243","v":9735.5160657401993},{"$f":"HLOOKUP(KH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KH243","v":9735.5160657401993},{"$f":"HLOOKUP(KI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KI243","v":9735.5160657401993},{"$f":"HLOOKUP(KJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KJ243","v":9735.5160657401993},{"$f":"HLOOKUP(KK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KK243","v":9735.5160657401993},{"$f":"HLOOKUP(KL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KL243","v":9735.5160657401993},{"$f":"HLOOKUP(KM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KM243","v":9735.5160657401993},null,"Variable Fuel Transport",8557.7726280253955,{"$f":"HLOOKUP(KQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KQ243","v":6864.2264398086809},{"$f":"HLOOKUP(KR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KR243","v":7129.3694896516909},{"$f":"HLOOKUP(KS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KS243","v":7392.8226176140688},{"$f":"HLOOKUP(KT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KT243","v":7641.3961982071214},{"$f":"HLOOKUP(KU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KU243","v":8004.9063795475504},{"$f":"HLOOKUP(KV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KV243","v":8285.0654971847453},{"$f":"HLOOKUP(KW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KW243","v":8442.1522177676688},{"$f":"HLOOKUP(KX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KX243","v":8651.8324085018048},{"$f":"HLOOKUP(KY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KY243","v":9042.0642514796909},{"$f":"HLOOKUP(KZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KZ243","v":9426.6526667691778},{"$f":"HLOOKUP(LA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LA243","v":9735.5160657401993},{"$f":"HLOOKUP(LB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LB243","v":9735.5160657401993},{"$f":"HLOOKUP(LC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LC243","v":9735.5160657401993},{"$f":"HLOOKUP(LD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LD243","v":9735.5160657401993},{"$f":"HLOOKUP(LE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LE243","v":9735.5160657401993},{"$f":"HLOOKUP(LF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LF243","v":9735.5160657401993},{"$f":"HLOOKUP(LG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LG243","v":9735.5160657401993},{"$f":"HLOOKUP(LH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LH243","v":9735.5160657401993},{"$f":"HLOOKUP(LI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LI243","v":9735.5160657401993},{"$f":"HLOOKUP(LJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LJ243","v":9735.5160657401993},null,"Variable Fuel Transport",8743.6063495279996,{"$f":"HLOOKUP(LN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LN243","v":7129.3694896516909},{"$f":"HLOOKUP(LO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LO243","v":7392.8226176140688},{"$f":"HLOOKUP(LP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LP243","v":7641.3961982071214},{"$f":"HLOOKUP(LQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LQ243","v":8004.9063795475504},{"$f":"HLOOKUP(LR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LR243","v":8285.0654971847453},{"$f":"HLOOKUP(LS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LS243","v":8442.1522177676688},{"$f":"HLOOKUP(LT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LT243","v":8651.8324085018048},{"$f":"HLOOKUP(LU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LU243","v":9042.0642514796909},{"$f":"HLOOKUP(LV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LV243","v":9426.6526667691778},{"$f":"HLOOKUP(LW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LW243","v":9735.5160657401993},{"$f":"HLOOKUP(LX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LX243","v":9735.5160657401993},{"$f":"HLOOKUP(LY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LY243","v":9735.5160657401993},{"$f":"HLOOKUP(LZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LZ243","v":9735.5160657401993},{"$f":"HLOOKUP(MA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MA243","v":9735.5160657401993},{"$f":"HLOOKUP(MB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MB243","v":9735.5160657401993},{"$f":"HLOOKUP(MC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MC243","v":9735.5160657401993},{"$f":"HLOOKUP(MD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MD243","v":9735.5160657401993},{"$f":"HLOOKUP(ME220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ME243","v":9735.5160657401993},{"$f":"HLOOKUP(MF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MF243","v":9735.5160657401993},{"$f":"HLOOKUP(MG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MG243","v":9735.5160657401993},null,"Variable Fuel Transport",8917.4438520694257,{"$f":"HLOOKUP(MK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MK243","v":7392.8226176140688},{"$f":"HLOOKUP(ML220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ML243","v":7641.3961982071214},{"$f":"HLOOKUP(MM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MM243","v":8004.9063795475504},{"$f":"HLOOKUP(MN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MN243","v":8285.0654971847453},{"$f":"HLOOKUP(MO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MO243","v":8442.1522177676688},{"$f":"HLOOKUP(MP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MP243","v":8651.8324085018048},{"$f":"HLOOKUP(MQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MQ243","v":9042.0642514796909},{"$f":"HLOOKUP(MR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MR243","v":9426.6526667691778},{"$f":"HLOOKUP(MS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MS243","v":9735.5160657401993},{"$f":"HLOOKUP(MT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MT243","v":9735.5160657401993},{"$f":"HLOOKUP(MU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MU243","v":9735.5160657401993},{"$f":"HLOOKUP(MV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MV243","v":9735.5160657401993},{"$f":"HLOOKUP(MW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MW243","v":9735.5160657401993},{"$f":"HLOOKUP(MX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MX243","v":9735.5160657401993},{"$f":"HLOOKUP(MY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MY243","v":9735.5160657401993},{"$f":"HLOOKUP(MZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MZ243","v":9735.5160657401993},{"$f":"HLOOKUP(NA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NA243","v":9735.5160657401993},{"$f":"HLOOKUP(NB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NB243","v":9735.5160657401993},{"$f":"HLOOKUP(NC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NC243","v":9735.5160657401993},{"$f":"HLOOKUP(ND220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ND243","v":9735.5160657401993},null,"Variable Fuel Transport",9078.6372054435051,{"$f":"HLOOKUP(NH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NH243","v":7641.3961982071214},{"$f":"HLOOKUP(NI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NI243","v":8004.9063795475504},{"$f":"HLOOKUP(NJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NJ243","v":8285.0654971847453},{"$f":"HLOOKUP(NK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NK243","v":8442.1522177676688},{"$f":"HLOOKUP(NL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NL243","v":8651.8324085018048},{"$f":"HLOOKUP(NM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NM243","v":9042.0642514796909},{"$f":"HLOOKUP(NN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NN243","v":9426.6526667691778},{"$f":"HLOOKUP(NO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NO243","v":9735.5160657401993},{"$f":"HLOOKUP(NP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NP243","v":9735.5160657401993},{"$f":"HLOOKUP(NQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NQ243","v":9735.5160657401993},{"$f":"HLOOKUP(NR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NR243","v":9735.5160657401993},{"$f":"HLOOKUP(NS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NS243","v":9735.5160657401993},{"$f":"HLOOKUP(NT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NT243","v":9735.5160657401993},{"$f":"HLOOKUP(NU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NU243","v":9735.5160657401993},{"$f":"HLOOKUP(NV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NV243","v":9735.5160657401993},{"$f":"HLOOKUP(NW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NW243","v":9735.5160657401993},{"$f":"HLOOKUP(NX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NX243","v":9735.5160657401993},{"$f":"HLOOKUP(NY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NY243","v":9735.5160657401993},{"$f":"HLOOKUP(NZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NZ243","v":9735.5160657401993},{"$f":"HLOOKUP(OA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OA243","v":9735.5160657401993},null,"Variable Fuel Transport",9227.7111958191781,{"$f":"HLOOKUP(OE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OE243","v":8004.9063795475504},{"$f":"HLOOKUP(OF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OF243","v":8285.0654971847453},{"$f":"HLOOKUP(OG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OG243","v":8442.1522177676688},{"$f":"HLOOKUP(OH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OH243","v":8651.8324085018048},{"$f":"HLOOKUP(OI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OI243","v":9042.0642514796909},{"$f":"HLOOKUP(OJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OJ243","v":9426.6526667691778},{"$f":"HLOOKUP(OK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OK243","v":9735.5160657401993},{"$f":"HLOOKUP(OL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OL243","v":9735.5160657401993},{"$f":"HLOOKUP(OM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OM243","v":9735.5160657401993},{"$f":"HLOOKUP(ON220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ON243","v":9735.5160657401993},{"$f":"HLOOKUP(OO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OO243","v":9735.5160657401993},{"$f":"HLOOKUP(OP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OP243","v":9735.5160657401993},{"$f":"HLOOKUP(OQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OQ243","v":9735.5160657401993},{"$f":"HLOOKUP(OR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OR243","v":9735.5160657401993},{"$f":"HLOOKUP(OS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OS243","v":9735.5160657401993},{"$f":"HLOOKUP(OT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OT243","v":9735.5160657401993},{"$f":"HLOOKUP(OU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OU243","v":9735.5160657401993},{"$f":"HLOOKUP(OV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OV243","v":9735.5160657401993},{"$f":"HLOOKUP(OW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OW243","v":9735.5160657401993},{"$f":"HLOOKUP(OX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OX243","v":9735.5160657401993},null,"Variable Fuel Transport",9353.2562858688179,{"$f":"HLOOKUP(PB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PB243","v":8285.0654971847453},{"$f":"HLOOKUP(PC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PC243","v":8442.1522177676688},{"$f":"HLOOKUP(PD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PD243","v":8651.8324085018048},{"$f":"HLOOKUP(PE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PE243","v":9042.0642514796909},{"$f":"HLOOKUP(PF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PF243","v":9426.6526667691778},{"$f":"HLOOKUP(PG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PG243","v":9735.5160657401993},{"$f":"HLOOKUP(PH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PH243","v":9735.5160657401993},{"$f":"HLOOKUP(PI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PI243","v":9735.5160657401993},{"$f":"HLOOKUP(PJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PJ243","v":9735.5160657401993},{"$f":"HLOOKUP(PK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PK243","v":9735.5160657401993},{"$f":"HLOOKUP(PL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PL243","v":9735.5160657401993},{"$f":"HLOOKUP(PM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PM243","v":9735.5160657401993},{"$f":"HLOOKUP(PN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PN243","v":9735.5160657401993},{"$f":"HLOOKUP(PO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PO243","v":9735.5160657401993},{"$f":"HLOOKUP(PP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PP243","v":9735.5160657401993},{"$f":"HLOOKUP(PQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PQ243","v":9735.5160657401993},{"$f":"HLOOKUP(PR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PR243","v":9735.5160657401993},{"$f":"HLOOKUP(PS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PS243","v":9735.5160657401993},{"$f":"HLOOKUP(PT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PT243","v":9735.5160657401993},{"$f":"HLOOKUP(PU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PU243","v":9735.5160657401993},null,"Variable Fuel Transport",9461.3812868458117,{"$f":"HLOOKUP(PY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PY243","v":8442.1522177676688},{"$f":"HLOOKUP(PZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PZ243","v":8651.8324085018048},{"$f":"HLOOKUP(QA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QA243","v":9042.0642514796909},{"$f":"HLOOKUP(QB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QB243","v":9426.6526667691778},{"$f":"HLOOKUP(QC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QC243","v":9735.5160657401993},{"$f":"HLOOKUP(QD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QD243","v":9735.5160657401993},{"$f":"HLOOKUP(QE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QE243","v":9735.5160657401993},{"$f":"HLOOKUP(QF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QF243","v":9735.5160657401993},{"$f":"HLOOKUP(QG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QG243","v":9735.5160657401993},{"$f":"HLOOKUP(QH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QH243","v":9735.5160657401993},{"$f":"HLOOKUP(QI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QI243","v":9735.5160657401993},{"$f":"HLOOKUP(QJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QJ243","v":9735.5160657401993},{"$f":"HLOOKUP(QK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QK243","v":9735.5160657401993},{"$f":"HLOOKUP(QL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QL243","v":9735.5160657401993},{"$f":"HLOOKUP(QM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QM243","v":9735.5160657401993},{"$f":"HLOOKUP(QN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QN243","v":9735.5160657401993},{"$f":"HLOOKUP(QO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QO243","v":9735.5160657401993},{"$f":"HLOOKUP(QP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QP243","v":9735.5160657401993},{"$f":"HLOOKUP(QQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QQ243","v":9735.5160657401993},{"$f":"HLOOKUP(QR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QR243","v":9735.5160657401993},null,"Variable Fuel Transport",9562.2667404903532,{"$f":"HLOOKUP(QV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QV243","v":8651.8324085018048},{"$f":"HLOOKUP(QW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QW243","v":9042.0642514796909},{"$f":"HLOOKUP(QX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QX243","v":9426.6526667691778},{"$f":"HLOOKUP(QY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QY243","v":9735.5160657401993},{"$f":"HLOOKUP(QZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QZ243","v":9735.5160657401993},{"$f":"HLOOKUP(RA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RA243","v":9735.5160657401993},{"$f":"HLOOKUP(RB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RB243","v":9735.5160657401993},{"$f":"HLOOKUP(RC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RC243","v":9735.5160657401993},{"$f":"HLOOKUP(RD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RD243","v":9735.5160657401993},{"$f":"HLOOKUP(RE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RE243","v":9735.5160657401993},{"$f":"HLOOKUP(RF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RF243","v":9735.5160657401993},{"$f":"HLOOKUP(RG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RG243","v":9735.5160657401993},{"$f":"HLOOKUP(RH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RH243","v":9735.5160657401993},{"$f":"HLOOKUP(RI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RI243","v":9735.5160657401993},{"$f":"HLOOKUP(RJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RJ243","v":9735.5160657401993},{"$f":"HLOOKUP(RK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RK243","v":9735.5160657401993},{"$f":"HLOOKUP(RL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RL243","v":9735.5160657401993},{"$f":"HLOOKUP(RM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RM243","v":9735.5160657401993},{"$f":"HLOOKUP(RN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RN243","v":9735.5160657401993},{"$f":"HLOOKUP(RO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RO243","v":9735.5160657401993},null,"Variable Fuel Transport",9650.5783028211226,{"$f":"HLOOKUP(RS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RS243","v":9042.0642514796909},{"$f":"HLOOKUP(RT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RT243","v":9426.6526667691778},{"$f":"HLOOKUP(RU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RU243","v":9735.5160657401993},{"$f":"HLOOKUP(RV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RV243","v":9735.5160657401993},{"$f":"HLOOKUP(RW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RW243","v":9735.5160657401993},{"$f":"HLOOKUP(RX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RX243","v":9735.5160657401993},{"$f":"HLOOKUP(RY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RY243","v":9735.5160657401993},{"$f":"HLOOKUP(RZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RZ243","v":9735.5160657401993},{"$f":"HLOOKUP(SA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SA243","v":9735.5160657401993},{"$f":"HLOOKUP(SB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SB243","v":9735.5160657401993},{"$f":"HLOOKUP(SC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SC243","v":9735.5160657401993},{"$f":"HLOOKUP(SD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SD243","v":9735.5160657401993},{"$f":"HLOOKUP(SE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SE243","v":9735.5160657401993},{"$f":"HLOOKUP(SF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SF243","v":9735.5160657401993},{"$f":"HLOOKUP(SG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SG243","v":9735.5160657401993},{"$f":"HLOOKUP(SH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SH243","v":9735.5160657401993},{"$f":"HLOOKUP(SI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SI243","v":9735.5160657401993},{"$f":"HLOOKUP(SJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SJ243","v":9735.5160657401993},{"$f":"HLOOKUP(SK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SK243","v":9735.5160657401993},{"$f":"HLOOKUP(SL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SL243","v":9735.5160657401993},null,"Variable Fuel Transport",9708.8260553379114,{"$f":"HLOOKUP(SP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SP243","v":9426.6526667691778},{"$f":"HLOOKUP(SQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SQ243","v":9735.5160657401993},{"$f":"HLOOKUP(SR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SR243","v":9735.5160657401993},{"$f":"HLOOKUP(SS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SS243","v":9735.5160657401993},{"$f":"HLOOKUP(ST220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ST243","v":9735.5160657401993},{"$f":"HLOOKUP(SU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SU243","v":9735.5160657401993},{"$f":"HLOOKUP(SV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SV243","v":9735.5160657401993},{"$f":"HLOOKUP(SW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SW243","v":9735.5160657401993},{"$f":"HLOOKUP(SX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SX243","v":9735.5160657401993},{"$f":"HLOOKUP(SY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SY243","v":9735.5160657401993},{"$f":"HLOOKUP(SZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SZ243","v":9735.5160657401993},{"$f":"HLOOKUP(TA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TA243","v":9735.5160657401993},{"$f":"HLOOKUP(TB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TB243","v":9735.5160657401993},{"$f":"HLOOKUP(TC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TC243","v":9735.5160657401993},{"$f":"HLOOKUP(TD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TD243","v":9735.5160657401993},{"$f":"HLOOKUP(TE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TE243","v":9735.5160657401993},{"$f":"HLOOKUP(TF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TF243","v":9735.5160657401993},{"$f":"HLOOKUP(TG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TG243","v":9735.5160657401993},{"$f":"HLOOKUP(TH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TH243","v":9735.5160657401993},{"$f":"HLOOKUP(TI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TI243","v":9735.5160657401993},null,"Variable Fuel Transport",9735.5160657402048,{"$f":"HLOOKUP(TM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TM243","v":9735.5160657401993},{"$f":"HLOOKUP(TN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TN243","v":9735.5160657401993},{"$f":"HLOOKUP(TO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TO243","v":9735.5160657401993},{"$f":"HLOOKUP(TP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TP243","v":9735.5160657401993},{"$f":"HLOOKUP(TQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TQ243","v":9735.5160657401993},{"$f":"HLOOKUP(TR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TR243","v":9735.5160657401993},{"$f":"HLOOKUP(TS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TS243","v":9735.5160657401993},{"$f":"HLOOKUP(TT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TT243","v":9735.5160657401993},{"$f":"HLOOKUP(TU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TU243","v":9735.5160657401993},{"$f":"HLOOKUP(TV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TV243","v":9735.5160657401993},{"$f":"HLOOKUP(TW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TW243","v":9735.5160657401993},{"$f":"HLOOKUP(TX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TX243","v":9735.5160657401993},{"$f":"HLOOKUP(TY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TY243","v":9735.5160657401993},{"$f":"HLOOKUP(TZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TZ243","v":9735.5160657401993},{"$f":"HLOOKUP(UA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UA243","v":9735.5160657401993},{"$f":"HLOOKUP(UB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UB243","v":9735.5160657401993},{"$f":"HLOOKUP(UC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UC243","v":9735.5160657401993},{"$f":"HLOOKUP(UD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UD243","v":9735.5160657401993},{"$f":"HLOOKUP(UE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UE243","v":9735.5160657401993},{"$f":"HLOOKUP(UF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UF243","v":9735.5160657401993}]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D249:W249))","v":190831987.31609851},{"$f":"D247+D239","v":162522527.99296367},156047017.65919355,156196461.30811322,166599345.60875887,177614750.16689989,183258349.69530296,188050964.31821555,192300111.83990136,195960532.33477369,200023178.124906,202481519.41903502,209240539.07413113,214468594.91375551,216788906.7077634,220841740.30526578,224874086.72976983,228622406.54096681,234683424.10161141,239091464.85098499,241052344.95701063,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA249:AT249))","v":197836818.4161078},{"$f":"AA247+AA239","v":161648581.07456529},159408320.14875501,169725991.45627648,180660934.8010897,186228410.13172466,190948980.55397391,195129859.06698495,198739560.55014476,202770461.34161422,205200255.12573195,211930727.27081683,217130235.60042989,219421999.8844265,223446285.97191763,227450084.88641036,231169857.18759608,237202327.23822939,241581820.47759172,243514153.07360607,246513106.24365199,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX249:BQ249))","v":205667950.53446126},{"$f":"AX247+AX239","v":165123556.28997922},172985706.99364382,183834167.67173529,189319982.91696388,193963294.89089823,198071055.74465609,201611471.01091188,205590897.07739431,207988472.86236912,214689972.13954353,219860507.60124618,222123299.01733232,226118612.236913,230093438.28349531,233784237.71677053,239787734.89949343,244138255.27094528,246041614.99904922,249011595.30118465,255607781.74893537,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU249:CN249))","v":214003812.63459742},{"$f":"BU247+BU239","v":179112689.17598045},187142452.97060943,192540496.95738208,197100932.11063749,201130283.36520058,204596491.51908031,208505599.00402686,210850933.09061229,217519734.32045656,222660865.21851692,224894252.07096076,228860160.72689912,232805582.20983911,236466977.07947204,242441069.69855261,246762185.50636217,248636140.67082375,251576716.4093169,258143498.29342532,264612698.38040769,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR249:DK249))","v":221873246.85048819},{"$f":"CR247+CR239","v":193698308.90268007},195898075.70720941,200369431.81025797,204314671.37951398,207701301.63117093,211535096.31776699,213809064.0759517,220424845.20610058,225532790.85592556,227736335.01672885,231672400.98102662,235587979.77232599,239219531.95031837,245163781.87775835,249455054.99392733,251299167.46674836,254209900.51360089,260746839.70606872,267186197.10141051,272126576.69343781,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO249:EH249))","v":229021899.90812799},{"$f":"DO247+DO239","v":202725581.64692962},203777038.48345774,207631871.72465879,210933137.02689761,214686168.10052776,216883700.89966655,223427052.34312153,228481187.89376569,230651052.3461349,234556830.96268666,238442122.40624002,242043387.23648632,247957349.81618029,252218335.58460325,254032160.70967823,256912606.40878475,263419258.25350654,269828328.30110234,274738420.54538357,273486846.15987796,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL249:FE249))","v":235912987.22671708},{"$f":"EL247+EL239","v":210850880.47622085},211090251.73728922,214299763.65718502,217966157.84365076,220081723.65199047,226547501.25550973,231528127.91712821,233643380.49983883,237514977.58030081,241369530.39462677,244940056.59564564,250823280.54611212,255053527.68530765,256836614.1811552,259686321.25103429,266162234.46652865,272540565.88489693,277419919.49995077,276137606.48521769,274871521.88777781,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI249:GB249))","v":242612229.96076196},{"$f":"FI247+FI239","v":218394183.74982554},217809673.5320037,221382947.21072951,223410585.24228597,229793174.54684329,234695071.51831102,236735719.92954946,240551891.42349494,244371753.3968434,247911082.96305937,253763110.27872294,257962160.78311551,259714050.64416015,262532561.07923627,268977277.65992773,275324412.44349307,280172569.42374396,278859059.77420801,277561778.54196513,276281050.29536128,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF249:GY249))","v":249160199.43711847},{"$f":"GF247+GF239","v":225326635.6890626},224945154.74268293,226878284.77093422,233171636.17483419,237989105.34168541,239949850.99038991,243690306.71070826,247453917.25630113,250958039.08800903,256778404.93901116,260945793.97874221,262666022.37512532,265452871.34553999,271865926.46156991,278181399.78047377,282997895.29606318,281652724.18186569,280323781.48496139,279011391.77369601,277715886.10778254,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC249:HV249))","v":255605410.90971383},{"$f":"HC247+HC239","v":232687532.10908812},230493569.19511375,236691004.42645931,241417906.04793343,243292965.9177326,246952328.32435524,250639094.93129396,254086127.18897268,259870760.71022254,264006016.52946869,265694111.70536685,268448827.45529652,274829749.35084152,281113089.44926047,285897451.74436492,284520147.40968251,283159071.49229318,281814548.56054288,280486909.67414445,279176492.51400483,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ249:IS249))","v":261898778.3962425},{"$f":"HZ247+HZ239","v":238415351.4987081},240360156.58855912,244989712.88650772,246772855.75450367,250345255.66411531,253949720.66698426,257318764.01132289,263045457.32389057,267144448.40167117,268799931.57209915,271522035.31655872,277870345.20663345,284121073.29958224,288872823.58921653,287462907.24906385,286069219.32620442,284692084.38898396,283331833.49711537,281988804.33150554,280663341.32667983,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW249:JP249))","v":268192905.08402383},{"$f":"IW247+IW239","v":248587498.77555245},248713535.4158228,250397882.51497275,253876995.8594543,257393202.62410676,260678718.07047498,266326260.43489379,270366447.99488282,271985126.07919747,274674131.89930528,280989343.86502838,287206974.03362548,291925626.39890808,290482612.13440377,289055826.28719258,287645593.42562044,286252244.60940015,284876117.51943868,283517556.59026122,282176913.14508355,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT249:KM249))","v":274075592.45507503},{"$f":"JT247+JT239","v":257202588.2536552},254177189.99997461,257556035.51865435,260977565.74835628,264173507.90875858,269736277.80952722,273696135.07224,275255133.46634793,277906785.80455935,284188406.68685794,290372445.77203047,295057507.05388856,293580901.70595974,292120524.77532405,290676700.83032739,289249760.93068254,287840042.75729656,286447890.74469459,285073656.21609235,283717697.52116978,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ249:LJ249))","v":279656927.10140067},{"$f":"KQ247+KQ239","v":262843977.2941055},261391654.68518275,264711423.09847838,267811278.04355943,273283140.01640129,277156961.70575547,278634432.88115776,281225516.30177838,287469227.13530028,293619174.62990528,298270144.32119584,296759447.38269937,295264978.86149621,293787063.32593197,292326031.83571959,290882222.07176608,289455978.46859658,288047652.34942675,286657602.06393665,285286193.1287998,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN249:MG249))","v":285196704.29854953},{"$f":"LN247+LN239","v":270287494.41464961},268604192.99058807,271600769.86819839,276975112.92621064,280756672.15951192,282146825.83151257,284655167.27786887,290837406.71692789,296948879.30302942,301565249.43905294,300019952.94528955,298490884.8688193,296978369.77798808,295482738.73250872,294004329.41328818,292543486.25485164,291100560.58041483,289675910.7396577,288269902.24925393,286882907.93621045,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK249:ND249))","v":290527385.68071812},{"$f":"MK247+MK239","v":277729307.95049948},275551542.03170055,280821068.17903674,284503655.4656775,285800171.97103012,288219894.88318402,294318159.49256212,300367244.7604233,304944566.71180665,303364155.12940276,301799971.96429205,300252341.78482032,298721595.65070045,297208071.24283946,295712112.99576247,294234072.23268515,292774307.30328751,291333183.72424328,289911074.3225593,288508359.38178289,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH249:OA249))","v":295635887.44877815},{"$f":"NH247+NH239","v":284898484.0074867},284830706.84777504,288406915.45177066,289602985.32845747,291927675.8801803,297936001.53919643,303899860.75241446,308413865.81451565,306793824.22952044,305194002.76094854,303610734.27801561,302044349.84043449,300495187.12911224,298963590.57857406,297449911.51203549,295954508.27917671,294477746.39667112,293019998.69152594,291581645.44728833,290163074.55317646,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE249:OX249))","v":300539796.79449886},{"$f":"OE247+OE239","v":294467744.92816806},292476297.73667318,293564403.88834345,295787151.15663338,301699028.47304797,307571608.64554369,311999117.78478748,310314815.88885987,308674773.93065798,307055336.1335423,305452782.38177836,303867450.35627329,302299684.49155229,300749836.11083102,299218263.56378937,297705332.36710101,296211415.34777302,294736892.78935266,293282152.58105791,291847590.36989146,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB249:PU249))","v":305001479.62624699},{"$f":"PB247+PB239","v":302356098.32027012},297694419.96929097,299807594.85306162,305616009.93112016,311390704.68070954,315725574.7215243,313953488.11348873,312248228.36572152,310587970.79368043,308948708.80495244,307326668.54248321,305722194.44079804,304135637.82311261,302567357.03910685,301017717.60545444,299487092.34916234,297975861.55377775,296484413.10851896,295013142.66038835,293562453.76932859,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY249:QR249))","v":309141686.26119614},{"$f":"PY247+PY239","v":307746508.59278846},303999148.17361528,309696358.23862523,315366049.16250706,319601575.28761417,317735469.25858295,315941116.8064974,314214669.69982642,312533979.72152662,310874684.26936257,309232954.97798252,307609143.17060214,306003607.1969015,304416712.57355416,302848832.12756717,301300346.14248776,299771642.50753403,298263116.86970854,296775172.7889539,295308221.89641142,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV249:RO249))","v":313173468.9217667},{"$f":"QV247+QV239","v":314255504.11518693},313950365.70365518,319507194.65979397,323636152.40219051,321669222.23310757,319779449.47065353,317962582.17836982,316214716.44137418,314513375.72259367,312833836.13919234,311172214.03979069,309528867.77406865,307904162.85869998,306298472.12069166,304712175.84359086,303145661.91661584,301599325.98676896,300073571.61399299,298568810.42942917,297085462.29684186,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS249:SL249))","v":316997173.0311892},{"$f":"RS247+RS239","v":324517603.55625576},323824586.83605278,327839000.9673869,325763914.54669106,323771815.3644985,321858105.99922186,320018472.81584787,318248955.41956699,316526744.09507662,314826748.33030248,313145028.39920807,311481949.8184669,309837885.41508603,308213215.47261286,306608327.88026536,305023618.28504604,303459490.24689758,301916355.39696133,300394633.59900153,298894753.11405766,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP249:TI249))","v":320254201.17005855},{"$f":"SP247+SP239","v":334700771.23202139},332220722.28707206,330029385.55550891,327927518.59355438,325909958.14488518,323972039.9416306,322109387.76402032,320317983.92953479,318574680.61472946,316854015.2506485,315151991.23692089,313468981.40055352,311805366.02509379,310161532.99975979,308537877.97155398,306934804.50041902,305352724.21749622,303792056.98654991,302253231.06861955,300736683.28996551,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM249:UF249))","v":322911753.16686857},{"$f":"TM247+TM239","v":343363075.11161077},334476394.52285737,332256545.12040365,330127581.352054,328084264.6842643,326121863.03997725,324235936.71592057,322422409.92272109,320657791.72611344,318916241.99244779,317193706.43614244,315490565.34074473,313807206.59547269,312144025.8473289,310501426.6562559,308879820.65339512,307279627.70251077,305701276.06464243,304145202.56605035,302611852.76952016]
[]
[null,{"$f":"D256&\" \"&'Resource Options'!$B$14","v":"2022 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA256&\" \"&'Resource Options'!$B$14","v":"2023 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX256&\" \"&'Resource Options'!$B$14","v":"2024 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU256&\" \"&'Resource Options'!$B$14","v":"2025 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR256&\" \"&'Resource Options'!$B$14","v":"2026 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO256&\" \"&'Resource Options'!$B$14","v":"2027 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL256&\" \"&'Resource Options'!$B$14","v":"2028 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI256&\" \"&'Resource Options'!$B$7","v":"2029 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF256&\" \"&'Resource Options'!$B$7","v":"2030 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC256&\" \"&'Resource Options'!$B$7","v":"2031 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ256&\" \"&'Resource Options'!$B$7","v":"2032 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW256&\" \"&'Resource Options'!$B$7","v":"2033 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JT256&\" \"&'Resource Options'!$B$7","v":"2034 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"KQ256&\" \"&'Resource Options'!$B$7","v":"2035 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"LN256&\" \"&'Resource Options'!$B$7","v":"2036 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"MK256&\" \"&'Resource Options'!$B$7","v":"2037 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"NH256&\" \"&'Resource Options'!$B$7","v":"2038 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"OE256&\" \"&'Resource Options'!$B$7","v":"2039 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PB256&\" \"&'Resource Options'!$B$7","v":"2040 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PY256&\" \"&'Resource Options'!$B$7","v":"2041 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"QV256&\" \"&'Resource Options'!$B$7","v":"2042 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"RS256&\" \"&'Resource Options'!$B$7","v":"2043 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"SP256&\" \"&'Resource Options'!$B$7","v":"2044 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"TM256&\" \"&'Resource Options'!$B$7","v":"2045 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,"Sales Tax",null,{"$f":"D264*$D$1","v":20.1613830180174},{"$f":"E264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AA264*$D$1","v":20.46178762498586},{"$f":"AB264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AX264*$D$1","v":20.766668260598149},{"$f":"AY264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"BU264*$D$1","v":21.076091617681065},{"$f":"BV264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"CR264*$D$1","v":21.390125382784507},{"$f":"CS264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"DO264*$D$1","v":21.708838250988002},{"$f":"DP264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"EL264*$D$1","v":22.032299940927725},{"$f":"EM264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"FI264*$D$1","v":22.360581210047545},{"$f":"FJ264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"GF264*$D$1","v":22.693753870077256},{"$f":"GG264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HC264*$D$1","v":23.031890802741408},{"$f":"HD264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HZ264*$D$1","v":23.375065975702253},{"$f":"IA264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"IW264*$D$1","v":23.723354458740218},{"$f":"IX264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"JT264*$D$1","v":24.076832440175451},{"$f":"JU264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"KQ264*$D$1","v":24.435577243534066},{"$f":"KR264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"LN264*$D$1","v":24.799667344462726},{"$f":"LO264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"MK264*$D$1","v":25.169182387895223},{"$f":"ML264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"NH264*$D$1","v":25.544203205474862},{"$f":"NI264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"OE264*$D$1","v":25.924811833236436},{"$f":"OF264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PB264*$D$1","v":26.311091529551661},{"$f":"PC264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PY264*$D$1","v":26.70312679334198},{"$f":"PZ264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"QV264*$D$1","v":27.101003382562777},{"$f":"QW264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"RS264*$D$1","v":27.504808332962966},{"$f":"RT264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"SP264*$D$1","v":27.914629977124111},{"$f":"SQ264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"TM264*$D$1","v":28.330557963783257},{"$f":"TN264*$D$1","v":0}]
[null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(D256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(E256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(F256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(G256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(H256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(I256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(J256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(K256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(L256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(M256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(N256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(O256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(P256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(Q256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(R256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(S256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(T256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(U256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(V256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(W256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(AA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(AX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(BU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(CR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(DO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ED256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(EL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ER256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ES256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ET256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(FI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(GF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(HC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(HZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ID256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(II256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(IW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(JT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(KQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(LN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ME256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(MK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ML256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ND256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(NH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(OE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ON256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(PB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(PY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(QV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(RS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(SP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ST256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(TM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(UA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(UB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(UC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(UD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(UE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(UF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0}]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Misc Charges",2026174.2157176654,{"$f":"(SUM(D278:D281))*Misc_Rev","v":1310470.6559089364},1277860.426034587,1313043.0767328234,1512535.5713998268,1721064.4280329566,1842266.2226092925,1949035.2850318456,2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,null,"Misc Charges",2122912.5288042901,{"$f":"(SUM(AA278:AA281))*Misc_Rev","v":1277860.426034587},1313043.0767328234,1512535.5713998268,1721064.4280329566,1842266.2226092925,1949035.2850318456,2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,null,"Misc Charges",2232539.4375247853,{"$f":"(SUM(AX278:AX281))*Misc_Rev","v":1313043.0767328234},1512535.5713998268,1721064.4280329566,1842266.2226092925,1949035.2850318456,2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,null,"Misc Charges",2349626.5283048791,{"$f":"(SUM(BU278:BU281))*Misc_Rev","v":1512535.5713998268},1721064.4280329566,1842266.2226092925,1949035.2850318456,2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,null,"Misc Charges",2458913.3832440595,{"$f":"(SUM(CR278:CR281))*Misc_Rev","v":1721064.4280329566},1842266.2226092925,1949035.2850318456,2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,null,"Misc Charges",2556540.4076714716,{"$f":"(SUM(DO278:DO281))*Misc_Rev","v":1842266.2226092925},1949035.2850318456,2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,null,"Misc Charges",2649783.1411000132,{"$f":"(SUM(EL278:EL281))*Misc_Rev","v":1949035.2850318456},2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,null,"Misc Charges",2739683.5805397625,{"$f":"(SUM(FI278:FI281))*Misc_Rev","v":2046376.2466587375},2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,null,"Misc Charges",2826892.1929712845,{"$f":"(SUM(GF278:GF281))*Misc_Rev","v":2133832.3924912582},2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,null,"Misc Charges",2912145.2392806122,{"$f":"(SUM(HC278:HC281))*Misc_Rev","v":2227669.6705493452},2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,null,"Misc Charges",2994728.638883621,{"$f":"(SUM(HZ278:HZ281))*Misc_Rev","v":2295608.2487742077},2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,null,"Misc Charges",3076856.8826397927,{"$f":"(SUM(IW278:IW281))*Misc_Rev","v":2432789.4195902026},2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,null,"Misc Charges",3152120.5943009672,{"$f":"(SUM(JT278:JT281))*Misc_Rev","v":2545251.5579201663},2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,null,"Misc Charges",3222344.6566931861,{"$f":"(SUM(KQ278:KQ281))*Misc_Rev","v":2610810.663121684},2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,null,"Misc Charges",3291521.7716166703,{"$f":"(SUM(LN278:LN281))*Misc_Rev","v":2704230.588118135},2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,null,"Misc Charges",3357018.7887738193,{"$f":"(SUM(MK278:MK281))*Misc_Rev","v":2797265.4160512658},2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,null,"Misc Charges",3418630.6221725619,{"$f":"(SUM(NH278:NH281))*Misc_Rev","v":2885667.8456085878},3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,null,"Misc Charges",3476530.179949231,{"$f":"(SUM(OE278:OE281))*Misc_Rev","v":3011275.7075512437},3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,null,"Misc Charges",3527044.4886496635,{"$f":"(SUM(PB278:PB281))*Misc_Rev","v":3110192.0995871625},3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,3778723.5472635902,null,"Misc Charges",3572146.1185483886,{"$f":"(SUM(PY278:PY281))*Misc_Rev","v":3169619.8023445243},3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,3778723.5472635902,3791550.6323842262,null,"Misc Charges",3615119.875446077,{"$f":"(SUM(QV278:QV281))*Misc_Rev","v":3246172.3850856968},3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,3778723.5472635902,3791550.6323842262,3804634.2592072748,null,"Misc Charges",3654250.8155175401,{"$f":"(SUM(RS278:RS281))*Misc_Rev","v":3381089.1982948869},3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,3778723.5472635902,3791550.6323842262,3804634.2592072748,3817979.5585667845,null,"Misc Charges",3683906.8191989246,{"$f":"(SUM(SP278:SP281))*Misc_Rev","v":3514370.5718847467},3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,3778723.5472635902,3791550.6323842262,3804634.2592072748,3817979.5585667845,3831591.7639134843,null,"Misc Charges",3703610.7202335433,{"$f":"(SUM(TM278:TM281))*Misc_Rev","v":3623435.6637916956},3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,3778723.5472635902,3791550.6323842262,3804634.2592072748,3817979.5585667845,3831591.7639134843,3845476.213367118]
[null,"$/MWh",{"$f":"C285/AVERAGE(D257:W257)","v":47.174842445162362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z285/AVERAGE(AA257:AT257)","v":48.793955988270397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW285/AVERAGE(AX257:BQ257)","v":50.594456417589612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT285/AVERAGE(BU257:CN257)","v":52.506420477586921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ285/AVERAGE(CR257:DK257)","v":54.318619341717877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN285/AVERAGE(DO257:EH257)","v":55.975752829549691},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK285/AVERAGE(EL257:FE257)","v":57.578615633049296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH285/AVERAGE(FI257:GB257)","v":59.14153516626132},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE285/AVERAGE(GF257:GY257)","v":60.673368500477004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HB285/AVERAGE(HC257:HV257)","v":62.184701333520948},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HY285/AVERAGE(HZ257:IS257)","v":63.664888522704018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"IV285/AVERAGE(IW257:JP257)","v":65.14715941239254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"JS285/AVERAGE(JT257:KM257)","v":66.541881356010336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"KP285/AVERAGE(KQ257:LJ257)","v":67.873036173738825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"LM285/AVERAGE(LN257:MG257)","v":69.197172773334387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"MJ285/AVERAGE(MK257:ND257)","v":70.477881843113295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"NG285/AVERAGE(NH257:OA257)","v":71.712353564592235},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"OD285/AVERAGE(OE257:OX257)","v":72.904450703873422},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PA285/AVERAGE(PB257:PU257)","v":74.002517832442038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PX285/AVERAGE(PY257:QR257)","v":75.032860369563039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"QU285/AVERAGE(QV257:RO257)","v":76.041863067639696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"RR285/AVERAGE(RS257:SL257)","v":77.007887567995539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"SO285/AVERAGE(SP257:TI257)","v":77.852967808551043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"TL285/AVERAGE(TM257:UF257)","v":78.570009867726938}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"AA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AS293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"AX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BP293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"BU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CM293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"CR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"DO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ED293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EG293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"EL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ER293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ES293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ET293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FD293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"FI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GA293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"GF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GX293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"HC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HU293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"HZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ID293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"II293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IR293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"IW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JO293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"JT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KL293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"KQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LI293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"LN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ME293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MF293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"MK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ML293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NC293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"NH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"OE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ON293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OW293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"PB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PT293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"PY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"QV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RN293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"RS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SK293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"SP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ST293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TH293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"TM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"UA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"UB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"UC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"UD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"UE293*(1-'Resource Options'!$AA$15)","v":2032954.92}]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6887.6039250000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6853.165905375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6818.9000758481252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6784.8055754688849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6750.8815475915408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(DO292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6717.1271398535828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(EL292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6683.5415041543147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(FI292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6650.123796633543},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(GF292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6616.8731776503755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HC292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6583.7888117621233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HZ292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6550.8698677033126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(IW292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6518.1155183647961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(JT292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6485.5249407729725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(KQ292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6453.0973160691074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(LN292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6420.8318294887622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(MK292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6388.7276703413181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(NH292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6356.7840319896113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(OE292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6325.0001118296632},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PB292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6293.3751112705149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PY292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6261.9082357141624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(QV292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6230.5986945355917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(RS292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6199.4457010629139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(SP292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6168.4484725575994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(TM292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6137.6062301948114}]
[]
[null,"Misc Charges",282542.1969874468,{"$f":"(D306+D307)*Misc_Rev","v":242536.582013976},247387.31365425556,252335.05992734068,257381.76112588748,262529.39634840528,267779.98427537334,273135.58396088082,278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,null,"Misc Charges",288193.04092719569,{"$f":"(AA306+AA307)*Misc_Rev","v":247387.31365425556},252335.05992734068,257381.76112588748,262529.39634840528,267779.98427537334,273135.58396088082,278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,null,"Misc Charges",293956.90174573963,{"$f":"(AX306+AX307)*Misc_Rev","v":252335.05992734068},257381.76112588748,262529.39634840528,267779.98427537334,273135.58396088082,278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,null,"Misc Charges",299836.03978065448,{"$f":"(BU306+BU307)*Misc_Rev","v":257381.76112588748},262529.39634840528,267779.98427537334,273135.58396088082,278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,null,"Misc Charges",305832.76057626744,{"$f":"(CR306+CR307)*Misc_Rev","v":262529.39634840528},267779.98427537334,273135.58396088082,278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,null,"Misc Charges",311949.41578779288,{"$f":"(DO306+DO307)*Misc_Rev","v":267779.98427537334},273135.58396088082,278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,null,"Misc Charges",318188.40410354873,{"$f":"(EL306+EL307)*Misc_Rev","v":273135.58396088082},278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,null,"Misc Charges",324552.17218561983,{"$f":"(FI306+FI307)*Misc_Rev","v":278598.29564009845},284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,null,"Misc Charges",331043.21562933206,{"$f":"(GF306+GF307)*Misc_Rev","v":284170.26155290037},289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,null,"Misc Charges",337664.07994191884,{"$f":"(HC306+HC307)*Misc_Rev","v":289853.66678395838},295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,null,"Misc Charges",344417.36154075718,{"$f":"(HZ306+HZ307)*Misc_Rev","v":295650.74011963757},301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,null,"Misc Charges",351305.70877157233,{"$f":"(IW306+IW307)*Misc_Rev","v":301563.75492203038},307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,null,"Misc Charges",358331.82294700376,{"$f":"(JT306+JT307)*Misc_Rev","v":307595.03002047091},313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,null,"Misc Charges",365498.45940594381,{"$f":"(KQ306+KQ307)*Misc_Rev","v":313746.93062088045},320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,null,"Misc Charges",372808.42859406269,{"$f":"(LN306+LN307)*Misc_Rev","v":320021.869233298},326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,null,"Misc Charges",380264.59716594394,{"$f":"(MK306+MK307)*Misc_Rev","v":326422.306617964},332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,null,"Misc Charges",387869.88910926279,{"$f":"(NH306+NH307)*Misc_Rev","v":332950.75275032333},339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,null,"Misc Charges",395627.28689144814,{"$f":"(OE306+OE307)*Misc_Rev","v":339609.76780532976},346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,null,"Misc Charges",403539.83262927708,{"$f":"(PB306+PB307)*Misc_Rev","v":346401.96316143638},353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,504642.25011914346,null,"Misc Charges",411610.62928186258,{"$f":"(PY306+PY307)*Misc_Rev","v":353330.00242466509},360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,504642.25011914346,514735.09512152633,null,"Misc Charges",419842.84186749987,{"$f":"(QV306+QV307)*Misc_Rev","v":360396.60247315839},367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,504642.25011914346,514735.09512152633,525029.79702395678,null,"Misc Charges",428239.69870484987,{"$f":"(RS306+RS307)*Misc_Rev","v":367604.53452262154},374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,504642.25011914346,514735.09512152633,525029.79702395678,535530.39296443597,null,"Misc Charges",436804.49267894705,{"$f":"(SP306+SP307)*Misc_Rev","v":374956.62521307397},382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,504642.25011914346,514735.09512152633,525029.79702395678,535530.39296443597,546241.00082372467,null,"Misc Charges",445540.58253252582,{"$f":"(TM306+TM307)*Misc_Rev","v":382455.75771733548},390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,504642.25011914346,514735.09512152633,525029.79702395678,535530.39296443597,546241.00082372467,557165.82084019925]
[null,"Fuel Cost",46680425.521619231,{"$f":"HLOOKUP(D292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D294","v":28063570.817826379},{"$f":"HLOOKUP(E292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E294","v":26977823.874572281},{"$f":"HLOOKUP(F292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F294","v":27786903.919008877},{"$f":"HLOOKUP(G292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G294","v":33193329.042030755},{"$f":"HLOOKUP(H292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H294","v":38849190.870232567},{"$f":"HLOOKUP(I292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I294","v":42056129.705934003},{"$f":"HLOOKUP(J292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J294","v":44855198.223397128},{"$f":"HLOOKUP(K292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K294","v":47386457.175754517},{"$f":"HLOOKUP(L292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L294","v":49637041.776558258},{"$f":"HLOOKUP(M292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M294","v":52062339.713004857},{"$f":"HLOOKUP(N292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N294","v":53758398.858578153},{"$f":"HLOOKUP(O292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O294","v":57389205.065342918},{"$f":"HLOOKUP(P292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P294","v":60323641.115918502},{"$f":"HLOOKUP(Q292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q294","v":61940445.041320361},{"$f":"HLOOKUP(R292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R294","v":64333005.754592337},{"$f":"HLOOKUP(S292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S294","v":66710317.187513605},{"$f":"HLOOKUP(T292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T294","v":68953360.645135507},{"$f":"HLOOKUP(U292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U294","v":72233552.90084216},{"$f":"HLOOKUP(V292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V294","v":74761613.50330025},{"$f":"HLOOKUP(W292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W294","v":76179110.648580775},null,"Fuel Cost",49188114.566373438,{"$f":"HLOOKUP(AA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA294","v":26977823.874572281},{"$f":"HLOOKUP(AB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB294","v":27786903.919008877},{"$f":"HLOOKUP(AC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC294","v":33193329.042030755},{"$f":"HLOOKUP(AD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD294","v":38849190.870232567},{"$f":"HLOOKUP(AE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE294","v":42056129.705934003},{"$f":"HLOOKUP(AF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF294","v":44855198.223397128},{"$f":"HLOOKUP(AG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG294","v":47386457.175754517},{"$f":"HLOOKUP(AH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH294","v":49637041.776558258},{"$f":"HLOOKUP(AI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI294","v":52062339.713004857},{"$f":"HLOOKUP(AJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ294","v":53758398.858578153},{"$f":"HLOOKUP(AK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK294","v":57389205.065342918},{"$f":"HLOOKUP(AL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL294","v":60323641.115918502},{"$f":"HLOOKUP(AM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM294","v":61940445.041320361},{"$f":"HLOOKUP(AN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN294","v":64333005.754592337},{"$f":"HLOOKUP(AO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO294","v":66710317.187513605},{"$f":"HLOOKUP(AP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP294","v":68953360.645135507},{"$f":"HLOOKUP(AQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ294","v":72233552.90084216},{"$f":"HLOOKUP(AR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR294","v":74761613.50330025},{"$f":"HLOOKUP(AS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS294","v":76179110.648580775},{"$f":"HLOOKUP(AT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT294","v":78071193.382783696},null,"Fuel Cost",52052677.344169438,{"$f":"HLOOKUP(AX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX294","v":27786903.919008877},{"$f":"HLOOKUP(AY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY294","v":33193329.042030755},{"$f":"HLOOKUP(AZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ294","v":38849190.870232567},{"$f":"HLOOKUP(BA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA294","v":42056129.705934003},{"$f":"HLOOKUP(BB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB294","v":44855198.223397128},{"$f":"HLOOKUP(BC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC294","v":47386457.175754517},{"$f":"HLOOKUP(BD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD294","v":49637041.776558258},{"$f":"HLOOKUP(BE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE294","v":52062339.713004857},{"$f":"HLOOKUP(BF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF294","v":53758398.858578153},{"$f":"HLOOKUP(BG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG294","v":57389205.065342918},{"$f":"HLOOKUP(BH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH294","v":60323641.115918502},{"$f":"HLOOKUP(BI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI294","v":61940445.041320361},{"$f":"HLOOKUP(BJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ294","v":64333005.754592337},{"$f":"HLOOKUP(BK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK294","v":66710317.187513605},{"$f":"HLOOKUP(BL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL294","v":68953360.645135507},{"$f":"HLOOKUP(BM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM294","v":72233552.90084216},{"$f":"HLOOKUP(BN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN294","v":74761613.50330025},{"$f":"HLOOKUP(BO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO294","v":76179110.648580775},{"$f":"HLOOKUP(BP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP294","v":78071193.382783696},{"$f":"HLOOKUP(BQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ294","v":81592512.825738832},null,"Fuel Cost",55122031.527971067,{"$f":"HLOOKUP(BU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU294","v":33193329.042030755},{"$f":"HLOOKUP(BV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV294","v":38849190.870232567},{"$f":"HLOOKUP(BW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW294","v":42056129.705934003},{"$f":"HLOOKUP(BX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX294","v":44855198.223397128},{"$f":"HLOOKUP(BY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY294","v":47386457.175754517},{"$f":"HLOOKUP(BZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ294","v":49637041.776558258},{"$f":"HLOOKUP(CA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA294","v":52062339.713004857},{"$f":"HLOOKUP(CB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB294","v":53758398.858578153},{"$f":"HLOOKUP(CC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC294","v":57389205.065342918},{"$f":"HLOOKUP(CD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD294","v":60323641.115918502},{"$f":"HLOOKUP(CE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE294","v":61940445.041320361},{"$f":"HLOOKUP(CF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF294","v":64333005.754592337},{"$f":"HLOOKUP(CG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG294","v":66710317.187513605},{"$f":"HLOOKUP(CH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH294","v":68953360.645135507},{"$f":"HLOOKUP(CI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI294","v":72233552.90084216},{"$f":"HLOOKUP(CJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ294","v":74761613.50330025},{"$f":"HLOOKUP(CK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK294","v":76179110.648580775},{"$f":"HLOOKUP(CL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL294","v":78071193.382783696},{"$f":"HLOOKUP(CM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM294","v":81592512.825738832},{"$f":"HLOOKUP(CN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN294","v":85062907.896422252},null,"Fuel Cost",57968785.63481319,{"$f":"HLOOKUP(CR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR294","v":38849190.870232567},{"$f":"HLOOKUP(CS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS294","v":42056129.705934003},{"$f":"HLOOKUP(CT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT294","v":44855198.223397128},{"$f":"HLOOKUP(CU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU294","v":47386457.175754517},{"$f":"HLOOKUP(CV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV294","v":49637041.776558258},{"$f":"HLOOKUP(CW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW294","v":52062339.713004857},{"$f":"HLOOKUP(CX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX294","v":53758398.858578153},{"$f":"HLOOKUP(CY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY294","v":57389205.065342918},{"$f":"HLOOKUP(CZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ294","v":60323641.115918502},{"$f":"HLOOKUP(DA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA294","v":61940445.041320361},{"$f":"HLOOKUP(DB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB294","v":64333005.754592337},{"$f":"HLOOKUP(DC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC294","v":66710317.187513605},{"$f":"HLOOKUP(DD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD294","v":68953360.645135507},{"$f":"HLOOKUP(DE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE294","v":72233552.90084216},{"$f":"HLOOKUP(DF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF294","v":74761613.50330025},{"$f":"HLOOKUP(DG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG294","v":76179110.648580775},{"$f":"HLOOKUP(DH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH294","v":78071193.382783696},{"$f":"HLOOKUP(DI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI294","v":81592512.825738832},{"$f":"HLOOKUP(DJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ294","v":85062907.896422252},{"$f":"HLOOKUP(DK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK294","v":87849986.172029555},null,"Fuel Cost",60484782.840406567,{"$f":"HLOOKUP(DO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DO294","v":42056129.705934003},{"$f":"HLOOKUP(DP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DP294","v":44855198.223397128},{"$f":"HLOOKUP(DQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DQ294","v":47386457.175754517},{"$f":"HLOOKUP(DR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DR294","v":49637041.776558258},{"$f":"HLOOKUP(DS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DS294","v":52062339.713004857},{"$f":"HLOOKUP(DT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DT294","v":53758398.858578153},{"$f":"HLOOKUP(DU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DU294","v":57389205.065342918},{"$f":"HLOOKUP(DV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DV294","v":60323641.115918502},{"$f":"HLOOKUP(DW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DW294","v":61940445.041320361},{"$f":"HLOOKUP(DX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DX294","v":64333005.754592337},{"$f":"HLOOKUP(DY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DY294","v":66710317.187513605},{"$f":"HLOOKUP(DZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DZ294","v":68953360.645135507},{"$f":"HLOOKUP(EA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EA294","v":72233552.90084216},{"$f":"HLOOKUP(EB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EB294","v":74761613.50330025},{"$f":"HLOOKUP(EC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EC294","v":76179110.648580775},{"$f":"HLOOKUP(ED292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ED294","v":78071193.382783696},{"$f":"HLOOKUP(EE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EE294","v":81592512.825738832},{"$f":"HLOOKUP(EF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EF294","v":85062907.896422252},{"$f":"HLOOKUP(EG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EG294","v":87849986.172029555},{"$f":"HLOOKUP(EH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EH294","v":87849986.172029555},null,"Fuel Cost",62873661.344269224,{"$f":"HLOOKUP(EL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EL294","v":44855198.223397128},{"$f":"HLOOKUP(EM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EM294","v":47386457.175754517},{"$f":"HLOOKUP(EN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EN294","v":49637041.776558258},{"$f":"HLOOKUP(EO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EO294","v":52062339.713004857},{"$f":"HLOOKUP(EP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EP294","v":53758398.858578153},{"$f":"HLOOKUP(EQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EQ294","v":57389205.065342918},{"$f":"HLOOKUP(ER292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ER294","v":60323641.115918502},{"$f":"HLOOKUP(ES292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ES294","v":61940445.041320361},{"$f":"HLOOKUP(ET292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ET294","v":64333005.754592337},{"$f":"HLOOKUP(EU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EU294","v":66710317.187513605},{"$f":"HLOOKUP(EV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EV294","v":68953360.645135507},{"$f":"HLOOKUP(EW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EW294","v":72233552.90084216},{"$f":"HLOOKUP(EX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EX294","v":74761613.50330025},{"$f":"HLOOKUP(EY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EY294","v":76179110.648580775},{"$f":"HLOOKUP(EZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EZ294","v":78071193.382783696},{"$f":"HLOOKUP(FA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FA294","v":81592512.825738832},{"$f":"HLOOKUP(FB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FB294","v":85062907.896422252},{"$f":"HLOOKUP(FC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FC294","v":87849986.172029555},{"$f":"HLOOKUP(FD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FD294","v":87849986.172029555},{"$f":"HLOOKUP(FE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FE294","v":87849986.172029555},null,"Fuel Cost",65164511.204441592,{"$f":"HLOOKUP(FI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FI294","v":47386457.175754517},{"$f":"HLOOKUP(FJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FJ294","v":49637041.776558258},{"$f":"HLOOKUP(FK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FK294","v":52062339.713004857},{"$f":"HLOOKUP(FL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FL294","v":53758398.858578153},{"$f":"HLOOKUP(FM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FM294","v":57389205.065342918},{"$f":"HLOOKUP(FN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FN294","v":60323641.115918502},{"$f":"HLOOKUP(FO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FO294","v":61940445.041320361},{"$f":"HLOOKUP(FP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FP294","v":64333005.754592337},{"$f":"HLOOKUP(FQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FQ294","v":66710317.187513605},{"$f":"HLOOKUP(FR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FR294","v":68953360.645135507},{"$f":"HLOOKUP(FS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FS294","v":72233552.90084216},{"$f":"HLOOKUP(FT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FT294","v":74761613.50330025},{"$f":"HLOOKUP(FU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FU294","v":76179110.648580775},{"$f":"HLOOKUP(FV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FV294","v":78071193.382783696},{"$f":"HLOOKUP(FW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FW294","v":81592512.825738832},{"$f":"HLOOKUP(FX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FX294","v":85062907.896422252},{"$f":"HLOOKUP(FY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FY294","v":87849986.172029555},{"$f":"HLOOKUP(FZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FZ294","v":87849986.172029555},{"$f":"HLOOKUP(GA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GA294","v":87849986.172029555},{"$f":"HLOOKUP(GB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GB294","v":87849986.172029555},null,"Fuel Cost",67375457.441747144,{"$f":"HLOOKUP(GF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GF294","v":49637041.776558258},{"$f":"HLOOKUP(GG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GG294","v":52062339.713004857},{"$f":"HLOOKUP(GH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GH294","v":53758398.858578153},{"$f":"HLOOKUP(GI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GI294","v":57389205.065342918},{"$f":"HLOOKUP(GJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GJ294","v":60323641.115918502},{"$f":"HLOOKUP(GK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GK294","v":61940445.041320361},{"$f":"HLOOKUP(GL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GL294","v":64333005.754592337},{"$f":"HLOOKUP(GM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GM294","v":66710317.187513605},{"$f":"HLOOKUP(GN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GN294","v":68953360.645135507},{"$f":"HLOOKUP(GO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GO294","v":72233552.90084216},{"$f":"HLOOKUP(GP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GP294","v":74761613.50330025},{"$f":"HLOOKUP(GQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GQ294","v":76179110.648580775},{"$f":"HLOOKUP(GR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GR294","v":78071193.382783696},{"$f":"HLOOKUP(GS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GS294","v":81592512.825738832},{"$f":"HLOOKUP(GT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GT294","v":85062907.896422252},{"$f":"HLOOKUP(GU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GU294","v":87849986.172029555},{"$f":"HLOOKUP(GV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GV294","v":87849986.172029555},{"$f":"HLOOKUP(GW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GW294","v":87849986.172029555},{"$f":"HLOOKUP(GX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GX294","v":87849986.172029555},{"$f":"HLOOKUP(GY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GY294","v":87849986.172029555},null,"Fuel Cost",69527025.629854605,{"$f":"HLOOKUP(HC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HC294","v":52062339.713004857},{"$f":"HLOOKUP(HD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HD294","v":53758398.858578153},{"$f":"HLOOKUP(HE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HE294","v":57389205.065342918},{"$f":"HLOOKUP(HF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HF294","v":60323641.115918502},{"$f":"HLOOKUP(HG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HG294","v":61940445.041320361},{"$f":"HLOOKUP(HH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HH294","v":64333005.754592337},{"$f":"HLOOKUP(HI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HI294","v":66710317.187513605},{"$f":"HLOOKUP(HJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HJ294","v":68953360.645135507},{"$f":"HLOOKUP(HK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HK294","v":72233552.90084216},{"$f":"HLOOKUP(HL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HL294","v":74761613.50330025},{"$f":"HLOOKUP(HM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HM294","v":76179110.648580775},{"$f":"HLOOKUP(HN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HN294","v":78071193.382783696},{"$f":"HLOOKUP(HO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HO294","v":81592512.825738832},{"$f":"HLOOKUP(HP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HP294","v":85062907.896422252},{"$f":"HLOOKUP(HQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HQ294","v":87849986.172029555},{"$f":"HLOOKUP(HR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HR294","v":87849986.172029555},{"$f":"HLOOKUP(HS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HS294","v":87849986.172029555},{"$f":"HLOOKUP(HT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HT294","v":87849986.172029555},{"$f":"HLOOKUP(HU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HU294","v":87849986.172029555},{"$f":"HLOOKUP(HV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HV294","v":87849986.172029555},null,"Fuel Cost",71599128.284053802,{"$f":"HLOOKUP(HZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HZ294","v":53758398.858578153},{"$f":"HLOOKUP(IA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IA294","v":57389205.065342918},{"$f":"HLOOKUP(IB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IB294","v":60323641.115918502},{"$f":"HLOOKUP(IC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IC294","v":61940445.041320361},{"$f":"HLOOKUP(ID292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ID294","v":64333005.754592337},{"$f":"HLOOKUP(IE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IE294","v":66710317.187513605},{"$f":"HLOOKUP(IF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IF294","v":68953360.645135507},{"$f":"HLOOKUP(IG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IG294","v":72233552.90084216},{"$f":"HLOOKUP(IH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IH294","v":74761613.50330025},{"$f":"HLOOKUP(II292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*II294","v":76179110.648580775},{"$f":"HLOOKUP(IJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IJ294","v":78071193.382783696},{"$f":"HLOOKUP(IK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IK294","v":81592512.825738832},{"$f":"HLOOKUP(IL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IL294","v":85062907.896422252},{"$f":"HLOOKUP(IM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IM294","v":87849986.172029555},{"$f":"HLOOKUP(IN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IN294","v":87849986.172029555},{"$f":"HLOOKUP(IO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IO294","v":87849986.172029555},{"$f":"HLOOKUP(IP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IP294","v":87849986.172029555},{"$f":"HLOOKUP(IQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IQ294","v":87849986.172029555},{"$f":"HLOOKUP(IR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IR294","v":87849986.172029555},{"$f":"HLOOKUP(IS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IS294","v":87849986.172029555},null,"Fuel Cost",73653679.475453705,{"$f":"HLOOKUP(IW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IW294","v":57389205.065342918},{"$f":"HLOOKUP(IX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IX294","v":60323641.115918502},{"$f":"HLOOKUP(IY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IY294","v":61940445.041320361},{"$f":"HLOOKUP(IZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IZ294","v":64333005.754592337},{"$f":"HLOOKUP(JA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JA294","v":66710317.187513605},{"$f":"HLOOKUP(JB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JB294","v":68953360.645135507},{"$f":"HLOOKUP(JC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JC294","v":72233552.90084216},{"$f":"HLOOKUP(JD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JD294","v":74761613.50330025},{"$f":"HLOOKUP(JE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JE294","v":76179110.648580775},{"$f":"HLOOKUP(JF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JF294","v":78071193.382783696},{"$f":"HLOOKUP(JG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JG294","v":81592512.825738832},{"$f":"HLOOKUP(JH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JH294","v":85062907.896422252},{"$f":"HLOOKUP(JI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JI294","v":87849986.172029555},{"$f":"HLOOKUP(JJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JJ294","v":87849986.172029555},{"$f":"HLOOKUP(JK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JK294","v":87849986.172029555},{"$f":"HLOOKUP(JL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JL294","v":87849986.172029555},{"$f":"HLOOKUP(JM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JM294","v":87849986.172029555},{"$f":"HLOOKUP(JN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JN294","v":87849986.172029555},{"$f":"HLOOKUP(JO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JO294","v":87849986.172029555},{"$f":"HLOOKUP(JP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JP294","v":87849986.172029555},null,"Fuel Cost",75511113.089202046,{"$f":"HLOOKUP(JT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JT294","v":60323641.115918502},{"$f":"HLOOKUP(JU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JU294","v":61940445.041320361},{"$f":"HLOOKUP(JV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JV294","v":64333005.754592337},{"$f":"HLOOKUP(JW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JW294","v":66710317.187513605},{"$f":"HLOOKUP(JX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JX294","v":68953360.645135507},{"$f":"HLOOKUP(JY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JY294","v":72233552.90084216},{"$f":"HLOOKUP(JZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JZ294","v":74761613.50330025},{"$f":"HLOOKUP(KA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KA294","v":76179110.648580775},{"$f":"HLOOKUP(KB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KB294","v":78071193.382783696},{"$f":"HLOOKUP(KC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KC294","v":81592512.825738832},{"$f":"HLOOKUP(KD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KD294","v":85062907.896422252},{"$f":"HLOOKUP(KE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KE294","v":87849986.172029555},{"$f":"HLOOKUP(KF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KF294","v":87849986.172029555},{"$f":"HLOOKUP(KG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KG294","v":87849986.172029555},{"$f":"HLOOKUP(KH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KH294","v":87849986.172029555},{"$f":"HLOOKUP(KI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KI294","v":87849986.172029555},{"$f":"HLOOKUP(KJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KJ294","v":87849986.172029555},{"$f":"HLOOKUP(KK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KK294","v":87849986.172029555},{"$f":"HLOOKUP(KL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KL294","v":87849986.172029555},{"$f":"HLOOKUP(KM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KM294","v":87849986.172029555},null,"Fuel Cost",77222429.911140397,{"$f":"HLOOKUP(KQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KQ294","v":61940445.041320361},{"$f":"HLOOKUP(KR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KR294","v":64333005.754592337},{"$f":"HLOOKUP(KS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KS294","v":66710317.187513605},{"$f":"HLOOKUP(KT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KT294","v":68953360.645135507},{"$f":"HLOOKUP(KU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KU294","v":72233552.90084216},{"$f":"HLOOKUP(KV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KV294","v":74761613.50330025},{"$f":"HLOOKUP(KW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KW294","v":76179110.648580775},{"$f":"HLOOKUP(KX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KX294","v":78071193.382783696},{"$f":"HLOOKUP(KY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KY294","v":81592512.825738832},{"$f":"HLOOKUP(KZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KZ294","v":85062907.896422252},{"$f":"HLOOKUP(LA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LA294","v":87849986.172029555},{"$f":"HLOOKUP(LB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LB294","v":87849986.172029555},{"$f":"HLOOKUP(LC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LC294","v":87849986.172029555},{"$f":"HLOOKUP(LD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LD294","v":87849986.172029555},{"$f":"HLOOKUP(LE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LE294","v":87849986.172029555},{"$f":"HLOOKUP(LF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LF294","v":87849986.172029555},{"$f":"HLOOKUP(LG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LG294","v":87849986.172029555},{"$f":"HLOOKUP(LH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LH294","v":87849986.172029555},{"$f":"HLOOKUP(LI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LI294","v":87849986.172029555},{"$f":"HLOOKUP(LJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LJ294","v":87849986.172029555},null,"Fuel Cost",78899330.21658498,{"$f":"HLOOKUP(LN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LN294","v":64333005.754592337},{"$f":"HLOOKUP(LO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LO294","v":66710317.187513605},{"$f":"HLOOKUP(LP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LP294","v":68953360.645135507},{"$f":"HLOOKUP(LQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LQ294","v":72233552.90084216},{"$f":"HLOOKUP(LR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LR294","v":74761613.50330025},{"$f":"HLOOKUP(LS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LS294","v":76179110.648580775},{"$f":"HLOOKUP(LT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LT294","v":78071193.382783696},{"$f":"HLOOKUP(LU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LU294","v":81592512.825738832},{"$f":"HLOOKUP(LV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LV294","v":85062907.896422252},{"$f":"HLOOKUP(LW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LW294","v":87849986.172029555},{"$f":"HLOOKUP(LX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LX294","v":87849986.172029555},{"$f":"HLOOKUP(LY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LY294","v":87849986.172029555},{"$f":"HLOOKUP(LZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LZ294","v":87849986.172029555},{"$f":"HLOOKUP(MA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MA294","v":87849986.172029555},{"$f":"HLOOKUP(MB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MB294","v":87849986.172029555},{"$f":"HLOOKUP(MC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MC294","v":87849986.172029555},{"$f":"HLOOKUP(MD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MD294","v":87849986.172029555},{"$f":"HLOOKUP(ME292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ME294","v":87849986.172029555},{"$f":"HLOOKUP(MF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MF294","v":87849986.172029555},{"$f":"HLOOKUP(MG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MG294","v":87849986.172029555},null,"Fuel Cost",80467980.721737579,{"$f":"HLOOKUP(MK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MK294","v":66710317.187513605},{"$f":"HLOOKUP(ML292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ML294","v":68953360.645135507},{"$f":"HLOOKUP(MM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MM294","v":72233552.90084216},{"$f":"HLOOKUP(MN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MN294","v":74761613.50330025},{"$f":"HLOOKUP(MO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MO294","v":76179110.648580775},{"$f":"HLOOKUP(MP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MP294","v":78071193.382783696},{"$f":"HLOOKUP(MQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MQ294","v":81592512.825738832},{"$f":"HLOOKUP(MR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MR294","v":85062907.896422252},{"$f":"HLOOKUP(MS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MS294","v":87849986.172029555},{"$f":"HLOOKUP(MT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MT294","v":87849986.172029555},{"$f":"HLOOKUP(MU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MU294","v":87849986.172029555},{"$f":"HLOOKUP(MV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MV294","v":87849986.172029555},{"$f":"HLOOKUP(MW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MW294","v":87849986.172029555},{"$f":"HLOOKUP(MX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MX294","v":87849986.172029555},{"$f":"HLOOKUP(MY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MY294","v":87849986.172029555},{"$f":"HLOOKUP(MZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MZ294","v":87849986.172029555},{"$f":"HLOOKUP(NA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NA294","v":87849986.172029555},{"$f":"HLOOKUP(NB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NB294","v":87849986.172029555},{"$f":"HLOOKUP(NC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NC294","v":87849986.172029555},{"$f":"HLOOKUP(ND292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ND294","v":87849986.172029555},null,"Fuel Cost",81922534.724762514,{"$f":"HLOOKUP(NH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NH294","v":68953360.645135507},{"$f":"HLOOKUP(NI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NI294","v":72233552.90084216},{"$f":"HLOOKUP(NJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NJ294","v":74761613.50330025},{"$f":"HLOOKUP(NK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NK294","v":76179110.648580775},{"$f":"HLOOKUP(NL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NL294","v":78071193.382783696},{"$f":"HLOOKUP(NM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NM294","v":81592512.825738832},{"$f":"HLOOKUP(NN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NN294","v":85062907.896422252},{"$f":"HLOOKUP(NO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NO294","v":87849986.172029555},{"$f":"HLOOKUP(NP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NP294","v":87849986.172029555},{"$f":"HLOOKUP(NQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NQ294","v":87849986.172029555},{"$f":"HLOOKUP(NR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NR294","v":87849986.172029555},{"$f":"HLOOKUP(NS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NS294","v":87849986.172029555},{"$f":"HLOOKUP(NT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NT294","v":87849986.172029555},{"$f":"HLOOKUP(NU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NU294","v":87849986.172029555},{"$f":"HLOOKUP(NV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NV294","v":87849986.172029555},{"$f":"HLOOKUP(NW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NW294","v":87849986.172029555},{"$f":"HLOOKUP(NX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NX294","v":87849986.172029555},{"$f":"HLOOKUP(NY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NY294","v":87849986.172029555},{"$f":"HLOOKUP(NZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NZ294","v":87849986.172029555},{"$f":"HLOOKUP(OA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OA294","v":87849986.172029555},null,"Fuel Cost",83267727.717581674,{"$f":"HLOOKUP(OE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OE294","v":72233552.90084216},{"$f":"HLOOKUP(OF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OF294","v":74761613.50330025},{"$f":"HLOOKUP(OG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OG294","v":76179110.648580775},{"$f":"HLOOKUP(OH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OH294","v":78071193.382783696},{"$f":"HLOOKUP(OI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OI294","v":81592512.825738832},{"$f":"HLOOKUP(OJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OJ294","v":85062907.896422252},{"$f":"HLOOKUP(OK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OK294","v":87849986.172029555},{"$f":"HLOOKUP(OL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OL294","v":87849986.172029555},{"$f":"HLOOKUP(OM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OM294","v":87849986.172029555},{"$f":"HLOOKUP(ON292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ON294","v":87849986.172029555},{"$f":"HLOOKUP(OO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OO294","v":87849986.172029555},{"$f":"HLOOKUP(OP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OP294","v":87849986.172029555},{"$f":"HLOOKUP(OQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OQ294","v":87849986.172029555},{"$f":"HLOOKUP(OR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OR294","v":87849986.172029555},{"$f":"HLOOKUP(OS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OS294","v":87849986.172029555},{"$f":"HLOOKUP(OT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OT294","v":87849986.172029555},{"$f":"HLOOKUP(OU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OU294","v":87849986.172029555},{"$f":"HLOOKUP(OV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OV294","v":87849986.172029555},{"$f":"HLOOKUP(OW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OW294","v":87849986.172029555},{"$f":"HLOOKUP(OX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OX294","v":87849986.172029555},null,"Fuel Cost",84400603.915448487,{"$f":"HLOOKUP(PB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PB294","v":74761613.50330025},{"$f":"HLOOKUP(PC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PC294","v":76179110.648580775},{"$f":"HLOOKUP(PD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PD294","v":78071193.382783696},{"$f":"HLOOKUP(PE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PE294","v":81592512.825738832},{"$f":"HLOOKUP(PF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PF294","v":85062907.896422252},{"$f":"HLOOKUP(PG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PG294","v":87849986.172029555},{"$f":"HLOOKUP(PH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PH294","v":87849986.172029555},{"$f":"HLOOKUP(PI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PI294","v":87849986.172029555},{"$f":"HLOOKUP(PJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PJ294","v":87849986.172029555},{"$f":"HLOOKUP(PK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PK294","v":87849986.172029555},{"$f":"HLOOKUP(PL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PL294","v":87849986.172029555},{"$f":"HLOOKUP(PM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PM294","v":87849986.172029555},{"$f":"HLOOKUP(PN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PN294","v":87849986.172029555},{"$f":"HLOOKUP(PO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PO294","v":87849986.172029555},{"$f":"HLOOKUP(PP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PP294","v":87849986.172029555},{"$f":"HLOOKUP(PQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PQ294","v":87849986.172029555},{"$f":"HLOOKUP(PR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PR294","v":87849986.172029555},{"$f":"HLOOKUP(PS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PS294","v":87849986.172029555},{"$f":"HLOOKUP(PT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PT294","v":87849986.172029555},{"$f":"HLOOKUP(PU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PU294","v":87849986.172029555},null,"Fuel Cost",85376287.153659791,{"$f":"HLOOKUP(PY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PY294","v":76179110.648580775},{"$f":"HLOOKUP(PZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PZ294","v":78071193.382783696},{"$f":"HLOOKUP(QA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QA294","v":81592512.825738832},{"$f":"HLOOKUP(QB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QB294","v":85062907.896422252},{"$f":"HLOOKUP(QC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QC294","v":87849986.172029555},{"$f":"HLOOKUP(QD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QD294","v":87849986.172029555},{"$f":"HLOOKUP(QE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QE294","v":87849986.172029555},{"$f":"HLOOKUP(QF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QF294","v":87849986.172029555},{"$f":"HLOOKUP(QG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QG294","v":87849986.172029555},{"$f":"HLOOKUP(QH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QH294","v":87849986.172029555},{"$f":"HLOOKUP(QI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QI294","v":87849986.172029555},{"$f":"HLOOKUP(QJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QJ294","v":87849986.172029555},{"$f":"HLOOKUP(QK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QK294","v":87849986.172029555},{"$f":"HLOOKUP(QL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QL294","v":87849986.172029555},{"$f":"HLOOKUP(QM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QM294","v":87849986.172029555},{"$f":"HLOOKUP(QN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QN294","v":87849986.172029555},{"$f":"HLOOKUP(QO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QO294","v":87849986.172029555},{"$f":"HLOOKUP(QP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QP294","v":87849986.172029555},{"$f":"HLOOKUP(QQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QQ294","v":87849986.172029555},{"$f":"HLOOKUP(QR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QR294","v":87849986.172029555},null,"Fuel Cost",86286643.178731799,{"$f":"HLOOKUP(QV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QV294","v":78071193.382783696},{"$f":"HLOOKUP(QW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QW294","v":81592512.825738832},{"$f":"HLOOKUP(QX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QX294","v":85062907.896422252},{"$f":"HLOOKUP(QY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QY294","v":87849986.172029555},{"$f":"HLOOKUP(QZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QZ294","v":87849986.172029555},{"$f":"HLOOKUP(RA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RA294","v":87849986.172029555},{"$f":"HLOOKUP(RB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RB294","v":87849986.172029555},{"$f":"HLOOKUP(RC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RC294","v":87849986.172029555},{"$f":"HLOOKUP(RD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RD294","v":87849986.172029555},{"$f":"HLOOKUP(RE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RE294","v":87849986.172029555},{"$f":"HLOOKUP(RF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RF294","v":87849986.172029555},{"$f":"HLOOKUP(RG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RG294","v":87849986.172029555},{"$f":"HLOOKUP(RH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RH294","v":87849986.172029555},{"$f":"HLOOKUP(RI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RI294","v":87849986.172029555},{"$f":"HLOOKUP(RJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RJ294","v":87849986.172029555},{"$f":"HLOOKUP(RK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RK294","v":87849986.172029555},{"$f":"HLOOKUP(RL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RL294","v":87849986.172029555},{"$f":"HLOOKUP(RM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RM294","v":87849986.172029555},{"$f":"HLOOKUP(RN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RN294","v":87849986.172029555},{"$f":"HLOOKUP(RO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RO294","v":87849986.172029555},null,"Fuel Cost",87083536.684653863,{"$f":"HLOOKUP(RS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RS294","v":81592512.825738832},{"$f":"HLOOKUP(RT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RT294","v":85062907.896422252},{"$f":"HLOOKUP(RU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RU294","v":87849986.172029555},{"$f":"HLOOKUP(RV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RV294","v":87849986.172029555},{"$f":"HLOOKUP(RW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RW294","v":87849986.172029555},{"$f":"HLOOKUP(RX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RX294","v":87849986.172029555},{"$f":"HLOOKUP(RY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RY294","v":87849986.172029555},{"$f":"HLOOKUP(RZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RZ294","v":87849986.172029555},{"$f":"HLOOKUP(SA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SA294","v":87849986.172029555},{"$f":"HLOOKUP(SB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SB294","v":87849986.172029555},{"$f":"HLOOKUP(SC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SC294","v":87849986.172029555},{"$f":"HLOOKUP(SD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SD294","v":87849986.172029555},{"$f":"HLOOKUP(SE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SE294","v":87849986.172029555},{"$f":"HLOOKUP(SF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SF294","v":87849986.172029555},{"$f":"HLOOKUP(SG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SG294","v":87849986.172029555},{"$f":"HLOOKUP(SH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SH294","v":87849986.172029555},{"$f":"HLOOKUP(SI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SI294","v":87849986.172029555},{"$f":"HLOOKUP(SJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SJ294","v":87849986.172029555},{"$f":"HLOOKUP(SK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SK294","v":87849986.172029555},{"$f":"HLOOKUP(SL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SL294","v":87849986.172029555},null,"Fuel Cost",87609144.594763428,{"$f":"HLOOKUP(SP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SP294","v":85062907.896422252},{"$f":"HLOOKUP(SQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SQ294","v":87849986.172029555},{"$f":"HLOOKUP(SR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SR294","v":87849986.172029555},{"$f":"HLOOKUP(SS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SS294","v":87849986.172029555},{"$f":"HLOOKUP(ST292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ST294","v":87849986.172029555},{"$f":"HLOOKUP(SU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SU294","v":87849986.172029555},{"$f":"HLOOKUP(SV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SV294","v":87849986.172029555},{"$f":"HLOOKUP(SW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SW294","v":87849986.172029555},{"$f":"HLOOKUP(SX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SX294","v":87849986.172029555},{"$f":"HLOOKUP(SY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SY294","v":87849986.172029555},{"$f":"HLOOKUP(SZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SZ294","v":87849986.172029555},{"$f":"HLOOKUP(TA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TA294","v":87849986.172029555},{"$f":"HLOOKUP(TB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TB294","v":87849986.172029555},{"$f":"HLOOKUP(TC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TC294","v":87849986.172029555},{"$f":"HLOOKUP(TD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TD294","v":87849986.172029555},{"$f":"HLOOKUP(TE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TE294","v":87849986.172029555},{"$f":"HLOOKUP(TF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TF294","v":87849986.172029555},{"$f":"HLOOKUP(TG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TG294","v":87849986.172029555},{"$f":"HLOOKUP(TH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TH294","v":87849986.172029555},{"$f":"HLOOKUP(TI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TI294","v":87849986.172029555},null,"Fuel Cost",87849986.172029585,{"$f":"HLOOKUP(TM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TM294","v":87849986.172029555},{"$f":"HLOOKUP(TN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TN294","v":87849986.172029555},{"$f":"HLOOKUP(TO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TO294","v":87849986.172029555},{"$f":"HLOOKUP(TP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TP294","v":87849986.172029555},{"$f":"HLOOKUP(TQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TQ294","v":87849986.172029555},{"$f":"HLOOKUP(TR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TR294","v":87849986.172029555},{"$f":"HLOOKUP(TS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TS294","v":87849986.172029555},{"$f":"HLOOKUP(TT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TT294","v":87849986.172029555},{"$f":"HLOOKUP(TU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TU294","v":87849986.172029555},{"$f":"HLOOKUP(TV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TV294","v":87849986.172029555},{"$f":"HLOOKUP(TW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TW294","v":87849986.172029555},{"$f":"HLOOKUP(TX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TX294","v":87849986.172029555},{"$f":"HLOOKUP(TY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TY294","v":87849986.172029555},{"$f":"HLOOKUP(TZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TZ294","v":87849986.172029555},{"$f":"HLOOKUP(UA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UA294","v":87849986.172029555},{"$f":"HLOOKUP(UB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UB294","v":87849986.172029555},{"$f":"HLOOKUP(UC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UC294","v":87849986.172029555},{"$f":"HLOOKUP(UD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UD294","v":87849986.172029555},{"$f":"HLOOKUP(UE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UE294","v":87849986.172029555},{"$f":"HLOOKUP(UF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UF294","v":87849986.172029555}]
[null,"Variable Fuel Transport",2334.0212760809618,{"$f":"HLOOKUP(D292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D315","v":1403.178540891319},{"$f":"HLOOKUP(E292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E315","v":1348.8911937286141},{"$f":"HLOOKUP(F292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F315","v":1389.3451959504439},{"$f":"HLOOKUP(G292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G315","v":1659.6664521015377},{"$f":"HLOOKUP(H292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H315","v":1942.4595435116285},{"$f":"HLOOKUP(I292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I315","v":2102.8064852967004},{"$f":"HLOOKUP(J292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J315","v":2242.7599111698564},{"$f":"HLOOKUP(K292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K315","v":2369.3228587877261},{"$f":"HLOOKUP(L292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L315","v":2481.8520888279131},{"$f":"HLOOKUP(M292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M315","v":2603.1169856502429},{"$f":"HLOOKUP(N292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N315","v":2687.9199429289079},{"$f":"HLOOKUP(O292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O315","v":2869.4602532671461},{"$f":"HLOOKUP(P292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P315","v":3016.1820557959254},{"$f":"HLOOKUP(Q292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q315","v":3097.0222520660182},{"$f":"HLOOKUP(R292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R315","v":3216.650287729617},{"$f":"HLOOKUP(S292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S315","v":3335.5158593756805},{"$f":"HLOOKUP(T292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T315","v":3447.6680322567754},{"$f":"HLOOKUP(U292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U315","v":3611.677645042108},{"$f":"HLOOKUP(V292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V315","v":3738.0806751650125},{"$f":"HLOOKUP(W292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W315","v":3808.9555324290391},null,"Variable Fuel Transport",2459.4057283186717,{"$f":"HLOOKUP(AA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA315","v":1348.8911937286141},{"$f":"HLOOKUP(AB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB315","v":1389.3451959504439},{"$f":"HLOOKUP(AC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC315","v":1659.6664521015377},{"$f":"HLOOKUP(AD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD315","v":1942.4595435116285},{"$f":"HLOOKUP(AE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE315","v":2102.8064852967004},{"$f":"HLOOKUP(AF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF315","v":2242.7599111698564},{"$f":"HLOOKUP(AG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG315","v":2369.3228587877261},{"$f":"HLOOKUP(AH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH315","v":2481.8520888279131},{"$f":"HLOOKUP(AI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI315","v":2603.1169856502429},{"$f":"HLOOKUP(AJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ315","v":2687.9199429289079},{"$f":"HLOOKUP(AK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK315","v":2869.4602532671461},{"$f":"HLOOKUP(AL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL315","v":3016.1820557959254},{"$f":"HLOOKUP(AM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM315","v":3097.0222520660182},{"$f":"HLOOKUP(AN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN315","v":3216.650287729617},{"$f":"HLOOKUP(AO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO315","v":3335.5158593756805},{"$f":"HLOOKUP(AP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP315","v":3447.6680322567754},{"$f":"HLOOKUP(AQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ315","v":3611.677645042108},{"$f":"HLOOKUP(AR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR315","v":3738.0806751650125},{"$f":"HLOOKUP(AS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS315","v":3808.9555324290391},{"$f":"HLOOKUP(AT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT315","v":3903.5596691391852},null,"Variable Fuel Transport",2602.6338672084717,{"$f":"HLOOKUP(AX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX315","v":1389.3451959504439},{"$f":"HLOOKUP(AY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY315","v":1659.6664521015377},{"$f":"HLOOKUP(AZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ315","v":1942.4595435116285},{"$f":"HLOOKUP(BA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA315","v":2102.8064852967004},{"$f":"HLOOKUP(BB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB315","v":2242.7599111698564},{"$f":"HLOOKUP(BC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC315","v":2369.3228587877261},{"$f":"HLOOKUP(BD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD315","v":2481.8520888279131},{"$f":"HLOOKUP(BE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE315","v":2603.1169856502429},{"$f":"HLOOKUP(BF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF315","v":2687.9199429289079},{"$f":"HLOOKUP(BG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG315","v":2869.4602532671461},{"$f":"HLOOKUP(BH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH315","v":3016.1820557959254},{"$f":"HLOOKUP(BI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI315","v":3097.0222520660182},{"$f":"HLOOKUP(BJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ315","v":3216.650287729617},{"$f":"HLOOKUP(BK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK315","v":3335.5158593756805},{"$f":"HLOOKUP(BL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL315","v":3447.6680322567754},{"$f":"HLOOKUP(BM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM315","v":3611.677645042108},{"$f":"HLOOKUP(BN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN315","v":3738.0806751650125},{"$f":"HLOOKUP(BO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO315","v":3808.9555324290391},{"$f":"HLOOKUP(BP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP315","v":3903.5596691391852},{"$f":"HLOOKUP(BQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ315","v":4079.625641286942},null,"Variable Fuel Transport",2756.1015763985533,{"$f":"HLOOKUP(BU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU315","v":1659.6664521015377},{"$f":"HLOOKUP(BV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV315","v":1942.4595435116285},{"$f":"HLOOKUP(BW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW315","v":2102.8064852967004},{"$f":"HLOOKUP(BX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX315","v":2242.7599111698564},{"$f":"HLOOKUP(BY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY315","v":2369.3228587877261},{"$f":"HLOOKUP(BZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ315","v":2481.8520888279131},{"$f":"HLOOKUP(CA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA315","v":2603.1169856502429},{"$f":"HLOOKUP(CB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB315","v":2687.9199429289079},{"$f":"HLOOKUP(CC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC315","v":2869.4602532671461},{"$f":"HLOOKUP(CD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD315","v":3016.1820557959254},{"$f":"HLOOKUP(CE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE315","v":3097.0222520660182},{"$f":"HLOOKUP(CF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF315","v":3216.650287729617},{"$f":"HLOOKUP(CG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG315","v":3335.5158593756805},{"$f":"HLOOKUP(CH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH315","v":3447.6680322567754},{"$f":"HLOOKUP(CI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI315","v":3611.677645042108},{"$f":"HLOOKUP(CJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ315","v":3738.0806751650125},{"$f":"HLOOKUP(CK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK315","v":3808.9555324290391},{"$f":"HLOOKUP(CL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL315","v":3903.5596691391852},{"$f":"HLOOKUP(CM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM315","v":4079.625641286942},{"$f":"HLOOKUP(CN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN315","v":4253.1453948211129},null,"Variable Fuel Transport",2898.4392817406597,{"$f":"HLOOKUP(CR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR315","v":1942.4595435116285},{"$f":"HLOOKUP(CS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS315","v":2102.8064852967004},{"$f":"HLOOKUP(CT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT315","v":2242.7599111698564},{"$f":"HLOOKUP(CU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU315","v":2369.3228587877261},{"$f":"HLOOKUP(CV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV315","v":2481.8520888279131},{"$f":"HLOOKUP(CW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW315","v":2603.1169856502429},{"$f":"HLOOKUP(CX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX315","v":2687.9199429289079},{"$f":"HLOOKUP(CY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY315","v":2869.4602532671461},{"$f":"HLOOKUP(CZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ315","v":3016.1820557959254},{"$f":"HLOOKUP(DA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA315","v":3097.0222520660182},{"$f":"HLOOKUP(DB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB315","v":3216.650287729617},{"$f":"HLOOKUP(DC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC315","v":3335.5158593756805},{"$f":"HLOOKUP(DD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD315","v":3447.6680322567754},{"$f":"HLOOKUP(DE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE315","v":3611.677645042108},{"$f":"HLOOKUP(DF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF315","v":3738.0806751650125},{"$f":"HLOOKUP(DG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG315","v":3808.9555324290391},{"$f":"HLOOKUP(DH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH315","v":3903.5596691391852},{"$f":"HLOOKUP(DI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI315","v":4079.625641286942},{"$f":"HLOOKUP(DJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ315","v":4253.1453948211129},{"$f":"HLOOKUP(DK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK315","v":4392.4993086014783},null,"Variable Fuel Transport",3024.2391420203285,{"$f":"HLOOKUP(DO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DO315","v":2102.8064852967004},{"$f":"HLOOKUP(DP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DP315","v":2242.7599111698564},{"$f":"HLOOKUP(DQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DQ315","v":2369.3228587877261},{"$f":"HLOOKUP(DR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DR315","v":2481.8520888279131},{"$f":"HLOOKUP(DS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DS315","v":2603.1169856502429},{"$f":"HLOOKUP(DT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DT315","v":2687.9199429289079},{"$f":"HLOOKUP(DU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DU315","v":2869.4602532671461},{"$f":"HLOOKUP(DV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DV315","v":3016.1820557959254},{"$f":"HLOOKUP(DW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DW315","v":3097.0222520660182},{"$f":"HLOOKUP(DX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DX315","v":3216.650287729617},{"$f":"HLOOKUP(DY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DY315","v":3335.5158593756805},{"$f":"HLOOKUP(DZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DZ315","v":3447.6680322567754},{"$f":"HLOOKUP(EA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EA315","v":3611.677645042108},{"$f":"HLOOKUP(EB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EB315","v":3738.0806751650125},{"$f":"HLOOKUP(EC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EC315","v":3808.9555324290391},{"$f":"HLOOKUP(ED292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ED315","v":3903.5596691391852},{"$f":"HLOOKUP(EE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EE315","v":4079.625641286942},{"$f":"HLOOKUP(EF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EF315","v":4253.1453948211129},{"$f":"HLOOKUP(EG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EG315","v":4392.4993086014783},{"$f":"HLOOKUP(EH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EH315","v":4392.4993086014783},null,"Variable Fuel Transport",3143.6830672134615,{"$f":"HLOOKUP(EL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EL315","v":2242.7599111698564},{"$f":"HLOOKUP(EM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EM315","v":2369.3228587877261},{"$f":"HLOOKUP(EN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EN315","v":2481.8520888279131},{"$f":"HLOOKUP(EO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EO315","v":2603.1169856502429},{"$f":"HLOOKUP(EP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EP315","v":2687.9199429289079},{"$f":"HLOOKUP(EQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EQ315","v":2869.4602532671461},{"$f":"HLOOKUP(ER292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ER315","v":3016.1820557959254},{"$f":"HLOOKUP(ES292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ES315","v":3097.0222520660182},{"$f":"HLOOKUP(ET292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ET315","v":3216.650287729617},{"$f":"HLOOKUP(EU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EU315","v":3335.5158593756805},{"$f":"HLOOKUP(EV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EV315","v":3447.6680322567754},{"$f":"HLOOKUP(EW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EW315","v":3611.677645042108},{"$f":"HLOOKUP(EX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EX315","v":3738.0806751650125},{"$f":"HLOOKUP(EY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EY315","v":3808.9555324290391},{"$f":"HLOOKUP(EZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EZ315","v":3903.5596691391852},{"$f":"HLOOKUP(FA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FA315","v":4079.625641286942},{"$f":"HLOOKUP(FB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FB315","v":4253.1453948211129},{"$f":"HLOOKUP(FC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FC315","v":4392.4993086014783},{"$f":"HLOOKUP(FD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FD315","v":4392.4993086014783},{"$f":"HLOOKUP(FE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FE315","v":4392.4993086014783},null,"Variable Fuel Transport",3258.2255602220794,{"$f":"HLOOKUP(FI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FI315","v":2369.3228587877261},{"$f":"HLOOKUP(FJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FJ315","v":2481.8520888279131},{"$f":"HLOOKUP(FK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FK315","v":2603.1169856502429},{"$f":"HLOOKUP(FL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FL315","v":2687.9199429289079},{"$f":"HLOOKUP(FM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FM315","v":2869.4602532671461},{"$f":"HLOOKUP(FN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FN315","v":3016.1820557959254},{"$f":"HLOOKUP(FO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FO315","v":3097.0222520660182},{"$f":"HLOOKUP(FP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FP315","v":3216.650287729617},{"$f":"HLOOKUP(FQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FQ315","v":3335.5158593756805},{"$f":"HLOOKUP(FR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FR315","v":3447.6680322567754},{"$f":"HLOOKUP(FS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FS315","v":3611.677645042108},{"$f":"HLOOKUP(FT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FT315","v":3738.0806751650125},{"$f":"HLOOKUP(FU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FU315","v":3808.9555324290391},{"$f":"HLOOKUP(FV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FV315","v":3903.5596691391852},{"$f":"HLOOKUP(FW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FW315","v":4079.625641286942},{"$f":"HLOOKUP(FX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FX315","v":4253.1453948211129},{"$f":"HLOOKUP(FY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FY315","v":4392.4993086014783},{"$f":"HLOOKUP(FZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FZ315","v":4392.4993086014783},{"$f":"HLOOKUP(GA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GA315","v":4392.4993086014783},{"$f":"HLOOKUP(GB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GB315","v":4392.4993086014783},null,"Variable Fuel Transport",3368.7728720873574,{"$f":"HLOOKUP(GF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GF315","v":2481.8520888279131},{"$f":"HLOOKUP(GG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GG315","v":2603.1169856502429},{"$f":"HLOOKUP(GH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GH315","v":2687.9199429289079},{"$f":"HLOOKUP(GI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GI315","v":2869.4602532671461},{"$f":"HLOOKUP(GJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GJ315","v":3016.1820557959254},{"$f":"HLOOKUP(GK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GK315","v":3097.0222520660182},{"$f":"HLOOKUP(GL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GL315","v":3216.650287729617},{"$f":"HLOOKUP(GM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GM315","v":3335.5158593756805},{"$f":"HLOOKUP(GN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GN315","v":3447.6680322567754},{"$f":"HLOOKUP(GO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GO315","v":3611.677645042108},{"$f":"HLOOKUP(GP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GP315","v":3738.0806751650125},{"$f":"HLOOKUP(GQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GQ315","v":3808.9555324290391},{"$f":"HLOOKUP(GR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GR315","v":3903.5596691391852},{"$f":"HLOOKUP(GS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GS315","v":4079.625641286942},{"$f":"HLOOKUP(GT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GT315","v":4253.1453948211129},{"$f":"HLOOKUP(GU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GU315","v":4392.4993086014783},{"$f":"HLOOKUP(GV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GV315","v":4392.4993086014783},{"$f":"HLOOKUP(GW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GW315","v":4392.4993086014783},{"$f":"HLOOKUP(GX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GX315","v":4392.4993086014783},{"$f":"HLOOKUP(GY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GY315","v":4392.4993086014783},null,"Variable Fuel Transport",3476.3512814927308,{"$f":"HLOOKUP(HC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HC315","v":2603.1169856502429},{"$f":"HLOOKUP(HD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HD315","v":2687.9199429289079},{"$f":"HLOOKUP(HE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HE315","v":2869.4602532671461},{"$f":"HLOOKUP(HF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HF315","v":3016.1820557959254},{"$f":"HLOOKUP(HG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HG315","v":3097.0222520660182},{"$f":"HLOOKUP(HH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HH315","v":3216.650287729617},{"$f":"HLOOKUP(HI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HI315","v":3335.5158593756805},{"$f":"HLOOKUP(HJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HJ315","v":3447.6680322567754},{"$f":"HLOOKUP(HK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HK315","v":3611.677645042108},{"$f":"HLOOKUP(HL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HL315","v":3738.0806751650125},{"$f":"HLOOKUP(HM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HM315","v":3808.9555324290391},{"$f":"HLOOKUP(HN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HN315","v":3903.5596691391852},{"$f":"HLOOKUP(HO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HO315","v":4079.625641286942},{"$f":"HLOOKUP(HP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HP315","v":4253.1453948211129},{"$f":"HLOOKUP(HQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HQ315","v":4392.4993086014783},{"$f":"HLOOKUP(HR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HR315","v":4392.4993086014783},{"$f":"HLOOKUP(HS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HS315","v":4392.4993086014783},{"$f":"HLOOKUP(HT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HT315","v":4392.4993086014783},{"$f":"HLOOKUP(HU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HU315","v":4392.4993086014783},{"$f":"HLOOKUP(HV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HV315","v":4392.4993086014783},null,"Variable Fuel Transport",3579.9564142026898,{"$f":"HLOOKUP(HZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HZ315","v":2687.9199429289079},{"$f":"HLOOKUP(IA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IA315","v":2869.4602532671461},{"$f":"HLOOKUP(IB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IB315","v":3016.1820557959254},{"$f":"HLOOKUP(IC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IC315","v":3097.0222520660182},{"$f":"HLOOKUP(ID292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ID315","v":3216.650287729617},{"$f":"HLOOKUP(IE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IE315","v":3335.5158593756805},{"$f":"HLOOKUP(IF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IF315","v":3447.6680322567754},{"$f":"HLOOKUP(IG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IG315","v":3611.677645042108},{"$f":"HLOOKUP(IH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IH315","v":3738.0806751650125},{"$f":"HLOOKUP(II292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*II315","v":3808.9555324290391},{"$f":"HLOOKUP(IJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IJ315","v":3903.5596691391852},{"$f":"HLOOKUP(IK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IK315","v":4079.625641286942},{"$f":"HLOOKUP(IL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IL315","v":4253.1453948211129},{"$f":"HLOOKUP(IM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IM315","v":4392.4993086014783},{"$f":"HLOOKUP(IN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IN315","v":4392.4993086014783},{"$f":"HLOOKUP(IO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IO315","v":4392.4993086014783},{"$f":"HLOOKUP(IP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IP315","v":4392.4993086014783},{"$f":"HLOOKUP(IQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IQ315","v":4392.4993086014783},{"$f":"HLOOKUP(IR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IR315","v":4392.4993086014783},{"$f":"HLOOKUP(IS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IS315","v":4392.4993086014783},null,"Variable Fuel Transport",3682.6839737726859,{"$f":"HLOOKUP(IW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IW315","v":2869.4602532671461},{"$f":"HLOOKUP(IX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IX315","v":3016.1820557959254},{"$f":"HLOOKUP(IY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IY315","v":3097.0222520660182},{"$f":"HLOOKUP(IZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IZ315","v":3216.650287729617},{"$f":"HLOOKUP(JA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JA315","v":3335.5158593756805},{"$f":"HLOOKUP(JB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JB315","v":3447.6680322567754},{"$f":"HLOOKUP(JC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JC315","v":3611.677645042108},{"$f":"HLOOKUP(JD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JD315","v":3738.0806751650125},{"$f":"HLOOKUP(JE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JE315","v":3808.9555324290391},{"$f":"HLOOKUP(JF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JF315","v":3903.5596691391852},{"$f":"HLOOKUP(JG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JG315","v":4079.625641286942},{"$f":"HLOOKUP(JH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JH315","v":4253.1453948211129},{"$f":"HLOOKUP(JI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JI315","v":4392.4993086014783},{"$f":"HLOOKUP(JJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JJ315","v":4392.4993086014783},{"$f":"HLOOKUP(JK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JK315","v":4392.4993086014783},{"$f":"HLOOKUP(JL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JL315","v":4392.4993086014783},{"$f":"HLOOKUP(JM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JM315","v":4392.4993086014783},{"$f":"HLOOKUP(JN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JN315","v":4392.4993086014783},{"$f":"HLOOKUP(JO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JO315","v":4392.4993086014783},{"$f":"HLOOKUP(JP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JP315","v":4392.4993086014783},null,"Variable Fuel Transport",3775.5556544601018,{"$f":"HLOOKUP(JT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JT315","v":3016.1820557959254},{"$f":"HLOOKUP(JU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JU315","v":3097.0222520660182},{"$f":"HLOOKUP(JV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JV315","v":3216.650287729617},{"$f":"HLOOKUP(JW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JW315","v":3335.5158593756805},{"$f":"HLOOKUP(JX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JX315","v":3447.6680322567754},{"$f":"HLOOKUP(JY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JY315","v":3611.677645042108},{"$f":"HLOOKUP(JZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JZ315","v":3738.0806751650125},{"$f":"HLOOKUP(KA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KA315","v":3808.9555324290391},{"$f":"HLOOKUP(KB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KB315","v":3903.5596691391852},{"$f":"HLOOKUP(KC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KC315","v":4079.625641286942},{"$f":"HLOOKUP(KD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KD315","v":4253.1453948211129},{"$f":"HLOOKUP(KE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KE315","v":4392.4993086014783},{"$f":"HLOOKUP(KF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KF315","v":4392.4993086014783},{"$f":"HLOOKUP(KG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KG315","v":4392.4993086014783},{"$f":"HLOOKUP(KH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KH315","v":4392.4993086014783},{"$f":"HLOOKUP(KI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KI315","v":4392.4993086014783},{"$f":"HLOOKUP(KJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KJ315","v":4392.4993086014783},{"$f":"HLOOKUP(KK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KK315","v":4392.4993086014783},{"$f":"HLOOKUP(KL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KL315","v":4392.4993086014783},{"$f":"HLOOKUP(KM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KM315","v":4392.4993086014783},null,"Variable Fuel Transport",3861.1214955570199,{"$f":"HLOOKUP(KQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KQ315","v":3097.0222520660182},{"$f":"HLOOKUP(KR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KR315","v":3216.650287729617},{"$f":"HLOOKUP(KS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KS315","v":3335.5158593756805},{"$f":"HLOOKUP(KT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KT315","v":3447.6680322567754},{"$f":"HLOOKUP(KU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KU315","v":3611.677645042108},{"$f":"HLOOKUP(KV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KV315","v":3738.0806751650125},{"$f":"HLOOKUP(KW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KW315","v":3808.9555324290391},{"$f":"HLOOKUP(KX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KX315","v":3903.5596691391852},{"$f":"HLOOKUP(KY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KY315","v":4079.625641286942},{"$f":"HLOOKUP(KZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KZ315","v":4253.1453948211129},{"$f":"HLOOKUP(LA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LA315","v":4392.4993086014783},{"$f":"HLOOKUP(LB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LB315","v":4392.4993086014783},{"$f":"HLOOKUP(LC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LC315","v":4392.4993086014783},{"$f":"HLOOKUP(LD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LD315","v":4392.4993086014783},{"$f":"HLOOKUP(LE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LE315","v":4392.4993086014783},{"$f":"HLOOKUP(LF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LF315","v":4392.4993086014783},{"$f":"HLOOKUP(LG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LG315","v":4392.4993086014783},{"$f":"HLOOKUP(LH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LH315","v":4392.4993086014783},{"$f":"HLOOKUP(LI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LI315","v":4392.4993086014783},{"$f":"HLOOKUP(LJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LJ315","v":4392.4993086014783},null,"Variable Fuel Transport",3944.9665108292493,{"$f":"HLOOKUP(LN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LN315","v":3216.650287729617},{"$f":"HLOOKUP(LO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LO315","v":3335.5158593756805},{"$f":"HLOOKUP(LP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LP315","v":3447.6680322567754},{"$f":"HLOOKUP(LQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LQ315","v":3611.677645042108},{"$f":"HLOOKUP(LR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LR315","v":3738.0806751650125},{"$f":"HLOOKUP(LS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LS315","v":3808.9555324290391},{"$f":"HLOOKUP(LT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LT315","v":3903.5596691391852},{"$f":"HLOOKUP(LU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LU315","v":4079.625641286942},{"$f":"HLOOKUP(LV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LV315","v":4253.1453948211129},{"$f":"HLOOKUP(LW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LW315","v":4392.4993086014783},{"$f":"HLOOKUP(LX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LX315","v":4392.4993086014783},{"$f":"HLOOKUP(LY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LY315","v":4392.4993086014783},{"$f":"HLOOKUP(LZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LZ315","v":4392.4993086014783},{"$f":"HLOOKUP(MA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MA315","v":4392.4993086014783},{"$f":"HLOOKUP(MB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MB315","v":4392.4993086014783},{"$f":"HLOOKUP(MC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MC315","v":4392.4993086014783},{"$f":"HLOOKUP(MD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MD315","v":4392.4993086014783},{"$f":"HLOOKUP(ME292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ME315","v":4392.4993086014783},{"$f":"HLOOKUP(MF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MF315","v":4392.4993086014783},{"$f":"HLOOKUP(MG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MG315","v":4392.4993086014783},null,"Variable Fuel Transport",4023.3990360868802,{"$f":"HLOOKUP(MK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MK315","v":3335.5158593756805},{"$f":"HLOOKUP(ML292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ML315","v":3447.6680322567754},{"$f":"HLOOKUP(MM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MM315","v":3611.677645042108},{"$f":"HLOOKUP(MN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MN315","v":3738.0806751650125},{"$f":"HLOOKUP(MO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MO315","v":3808.9555324290391},{"$f":"HLOOKUP(MP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MP315","v":3903.5596691391852},{"$f":"HLOOKUP(MQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MQ315","v":4079.625641286942},{"$f":"HLOOKUP(MR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MR315","v":4253.1453948211129},{"$f":"HLOOKUP(MS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MS315","v":4392.4993086014783},{"$f":"HLOOKUP(MT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MT315","v":4392.4993086014783},{"$f":"HLOOKUP(MU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MU315","v":4392.4993086014783},{"$f":"HLOOKUP(MV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MV315","v":4392.4993086014783},{"$f":"HLOOKUP(MW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MW315","v":4392.4993086014783},{"$f":"HLOOKUP(MX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MX315","v":4392.4993086014783},{"$f":"HLOOKUP(MY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MY315","v":4392.4993086014783},{"$f":"HLOOKUP(MZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MZ315","v":4392.4993086014783},{"$f":"HLOOKUP(NA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NA315","v":4392.4993086014783},{"$f":"HLOOKUP(NB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NB315","v":4392.4993086014783},{"$f":"HLOOKUP(NC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NC315","v":4392.4993086014783},{"$f":"HLOOKUP(ND292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ND315","v":4392.4993086014783},null,"Variable Fuel Transport",4096.1267362381259,{"$f":"HLOOKUP(NH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NH315","v":3447.6680322567754},{"$f":"HLOOKUP(NI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NI315","v":3611.677645042108},{"$f":"HLOOKUP(NJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NJ315","v":3738.0806751650125},{"$f":"HLOOKUP(NK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NK315","v":3808.9555324290391},{"$f":"HLOOKUP(NL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NL315","v":3903.5596691391852},{"$f":"HLOOKUP(NM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NM315","v":4079.625641286942},{"$f":"HLOOKUP(NN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NN315","v":4253.1453948211129},{"$f":"HLOOKUP(NO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NO315","v":4392.4993086014783},{"$f":"HLOOKUP(NP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NP315","v":4392.4993086014783},{"$f":"HLOOKUP(NQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NQ315","v":4392.4993086014783},{"$f":"HLOOKUP(NR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NR315","v":4392.4993086014783},{"$f":"HLOOKUP(NS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NS315","v":4392.4993086014783},{"$f":"HLOOKUP(NT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NT315","v":4392.4993086014783},{"$f":"HLOOKUP(NU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NU315","v":4392.4993086014783},{"$f":"HLOOKUP(NV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NV315","v":4392.4993086014783},{"$f":"HLOOKUP(NW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NW315","v":4392.4993086014783},{"$f":"HLOOKUP(NX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NX315","v":4392.4993086014783},{"$f":"HLOOKUP(NY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NY315","v":4392.4993086014783},{"$f":"HLOOKUP(NZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NZ315","v":4392.4993086014783},{"$f":"HLOOKUP(OA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OA315","v":4392.4993086014783},null,"Variable Fuel Transport",4163.3863858790846,{"$f":"HLOOKUP(OE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OE315","v":3611.677645042108},{"$f":"HLOOKUP(OF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OF315","v":3738.0806751650125},{"$f":"HLOOKUP(OG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OG315","v":3808.9555324290391},{"$f":"HLOOKUP(OH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OH315","v":3903.5596691391852},{"$f":"HLOOKUP(OI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OI315","v":4079.625641286942},{"$f":"HLOOKUP(OJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OJ315","v":4253.1453948211129},{"$f":"HLOOKUP(OK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OK315","v":4392.4993086014783},{"$f":"HLOOKUP(OL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OL315","v":4392.4993086014783},{"$f":"HLOOKUP(OM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OM315","v":4392.4993086014783},{"$f":"HLOOKUP(ON292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ON315","v":4392.4993086014783},{"$f":"HLOOKUP(OO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OO315","v":4392.4993086014783},{"$f":"HLOOKUP(OP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OP315","v":4392.4993086014783},{"$f":"HLOOKUP(OQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OQ315","v":4392.4993086014783},{"$f":"HLOOKUP(OR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OR315","v":4392.4993086014783},{"$f":"HLOOKUP(OS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OS315","v":4392.4993086014783},{"$f":"HLOOKUP(OT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OT315","v":4392.4993086014783},{"$f":"HLOOKUP(OU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OU315","v":4392.4993086014783},{"$f":"HLOOKUP(OV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OV315","v":4392.4993086014783},{"$f":"HLOOKUP(OW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OW315","v":4392.4993086014783},{"$f":"HLOOKUP(OX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OX315","v":4392.4993086014783},null,"Variable Fuel Transport",4220.030195772425,{"$f":"HLOOKUP(PB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PB315","v":3738.0806751650125},{"$f":"HLOOKUP(PC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PC315","v":3808.9555324290391},{"$f":"HLOOKUP(PD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PD315","v":3903.5596691391852},{"$f":"HLOOKUP(PE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PE315","v":4079.625641286942},{"$f":"HLOOKUP(PF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PF315","v":4253.1453948211129},{"$f":"HLOOKUP(PG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PG315","v":4392.4993086014783},{"$f":"HLOOKUP(PH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PH315","v":4392.4993086014783},{"$f":"HLOOKUP(PI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PI315","v":4392.4993086014783},{"$f":"HLOOKUP(PJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PJ315","v":4392.4993086014783},{"$f":"HLOOKUP(PK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PK315","v":4392.4993086014783},{"$f":"HLOOKUP(PL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PL315","v":4392.4993086014783},{"$f":"HLOOKUP(PM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PM315","v":4392.4993086014783},{"$f":"HLOOKUP(PN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PN315","v":4392.4993086014783},{"$f":"HLOOKUP(PO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PO315","v":4392.4993086014783},{"$f":"HLOOKUP(PP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PP315","v":4392.4993086014783},{"$f":"HLOOKUP(PQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PQ315","v":4392.4993086014783},{"$f":"HLOOKUP(PR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PR315","v":4392.4993086014783},{"$f":"HLOOKUP(PS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PS315","v":4392.4993086014783},{"$f":"HLOOKUP(PT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PT315","v":4392.4993086014783},{"$f":"HLOOKUP(PU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PU315","v":4392.4993086014783},null,"Variable Fuel Transport",4268.8143576829889,{"$f":"HLOOKUP(PY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PY315","v":3808.9555324290391},{"$f":"HLOOKUP(PZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PZ315","v":3903.5596691391852},{"$f":"HLOOKUP(QA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QA315","v":4079.625641286942},{"$f":"HLOOKUP(QB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QB315","v":4253.1453948211129},{"$f":"HLOOKUP(QC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QC315","v":4392.4993086014783},{"$f":"HLOOKUP(QD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QD315","v":4392.4993086014783},{"$f":"HLOOKUP(QE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QE315","v":4392.4993086014783},{"$f":"HLOOKUP(QF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QF315","v":4392.4993086014783},{"$f":"HLOOKUP(QG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QG315","v":4392.4993086014783},{"$f":"HLOOKUP(QH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QH315","v":4392.4993086014783},{"$f":"HLOOKUP(QI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QI315","v":4392.4993086014783},{"$f":"HLOOKUP(QJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QJ315","v":4392.4993086014783},{"$f":"HLOOKUP(QK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QK315","v":4392.4993086014783},{"$f":"HLOOKUP(QL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QL315","v":4392.4993086014783},{"$f":"HLOOKUP(QM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QM315","v":4392.4993086014783},{"$f":"HLOOKUP(QN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QN315","v":4392.4993086014783},{"$f":"HLOOKUP(QO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QO315","v":4392.4993086014783},{"$f":"HLOOKUP(QP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QP315","v":4392.4993086014783},{"$f":"HLOOKUP(QQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QQ315","v":4392.4993086014783},{"$f":"HLOOKUP(QR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QR315","v":4392.4993086014783},null,"Variable Fuel Transport",4314.3321589365896,{"$f":"HLOOKUP(QV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QV315","v":3903.5596691391852},{"$f":"HLOOKUP(QW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QW315","v":4079.625641286942},{"$f":"HLOOKUP(QX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QX315","v":4253.1453948211129},{"$f":"HLOOKUP(QY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QY315","v":4392.4993086014783},{"$f":"HLOOKUP(QZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QZ315","v":4392.4993086014783},{"$f":"HLOOKUP(RA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RA315","v":4392.4993086014783},{"$f":"HLOOKUP(RB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RB315","v":4392.4993086014783},{"$f":"HLOOKUP(RC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RC315","v":4392.4993086014783},{"$f":"HLOOKUP(RD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RD315","v":4392.4993086014783},{"$f":"HLOOKUP(RE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RE315","v":4392.4993086014783},{"$f":"HLOOKUP(RF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RF315","v":4392.4993086014783},{"$f":"HLOOKUP(RG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RG315","v":4392.4993086014783},{"$f":"HLOOKUP(RH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RH315","v":4392.4993086014783},{"$f":"HLOOKUP(RI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RI315","v":4392.4993086014783},{"$f":"HLOOKUP(RJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RJ315","v":4392.4993086014783},{"$f":"HLOOKUP(RK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RK315","v":4392.4993086014783},{"$f":"HLOOKUP(RL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RL315","v":4392.4993086014783},{"$f":"HLOOKUP(RM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RM315","v":4392.4993086014783},{"$f":"HLOOKUP(RN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RN315","v":4392.4993086014783},{"$f":"HLOOKUP(RO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RO315","v":4392.4993086014783},null,"Variable Fuel Transport",4354.1768342326941,{"$f":"HLOOKUP(RS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RS315","v":4079.625641286942},{"$f":"HLOOKUP(RT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RT315","v":4253.1453948211129},{"$f":"HLOOKUP(RU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RU315","v":4392.4993086014783},{"$f":"HLOOKUP(RV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RV315","v":4392.4993086014783},{"$f":"HLOOKUP(RW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RW315","v":4392.4993086014783},{"$f":"HLOOKUP(RX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RX315","v":4392.4993086014783},{"$f":"HLOOKUP(RY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RY315","v":4392.4993086014783},{"$f":"HLOOKUP(RZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RZ315","v":4392.4993086014783},{"$f":"HLOOKUP(SA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SA315","v":4392.4993086014783},{"$f":"HLOOKUP(SB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SB315","v":4392.4993086014783},{"$f":"HLOOKUP(SC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SC315","v":4392.4993086014783},{"$f":"HLOOKUP(SD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SD315","v":4392.4993086014783},{"$f":"HLOOKUP(SE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SE315","v":4392.4993086014783},{"$f":"HLOOKUP(SF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SF315","v":4392.4993086014783},{"$f":"HLOOKUP(SG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SG315","v":4392.4993086014783},{"$f":"HLOOKUP(SH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SH315","v":4392.4993086014783},{"$f":"HLOOKUP(SI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SI315","v":4392.4993086014783},{"$f":"HLOOKUP(SJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SJ315","v":4392.4993086014783},{"$f":"HLOOKUP(SK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SK315","v":4392.4993086014783},{"$f":"HLOOKUP(SL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SL315","v":4392.4993086014783},null,"Variable Fuel Transport",4380.4572297381719,{"$f":"HLOOKUP(SP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SP315","v":4253.1453948211129},{"$f":"HLOOKUP(SQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SQ315","v":4392.4993086014783},{"$f":"HLOOKUP(SR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SR315","v":4392.4993086014783},{"$f":"HLOOKUP(SS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SS315","v":4392.4993086014783},{"$f":"HLOOKUP(ST292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ST315","v":4392.4993086014783},{"$f":"HLOOKUP(SU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SU315","v":4392.4993086014783},{"$f":"HLOOKUP(SV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SV315","v":4392.4993086014783},{"$f":"HLOOKUP(SW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SW315","v":4392.4993086014783},{"$f":"HLOOKUP(SX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SX315","v":4392.4993086014783},{"$f":"HLOOKUP(SY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SY315","v":4392.4993086014783},{"$f":"HLOOKUP(SZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SZ315","v":4392.4993086014783},{"$f":"HLOOKUP(TA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TA315","v":4392.4993086014783},{"$f":"HLOOKUP(TB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TB315","v":4392.4993086014783},{"$f":"HLOOKUP(TC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TC315","v":4392.4993086014783},{"$f":"HLOOKUP(TD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TD315","v":4392.4993086014783},{"$f":"HLOOKUP(TE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TE315","v":4392.4993086014783},{"$f":"HLOOKUP(TF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TF315","v":4392.4993086014783},{"$f":"HLOOKUP(TG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TG315","v":4392.4993086014783},{"$f":"HLOOKUP(TH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TH315","v":4392.4993086014783},{"$f":"HLOOKUP(TI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TI315","v":4392.4993086014783},null,"Variable Fuel Transport",4392.4993086014802,{"$f":"HLOOKUP(TM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TM315","v":4392.4993086014783},{"$f":"HLOOKUP(TN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TN315","v":4392.4993086014783},{"$f":"HLOOKUP(TO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TO315","v":4392.4993086014783},{"$f":"HLOOKUP(TP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TP315","v":4392.4993086014783},{"$f":"HLOOKUP(TQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TQ315","v":4392.4993086014783},{"$f":"HLOOKUP(TR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TR315","v":4392.4993086014783},{"$f":"HLOOKUP(TS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TS315","v":4392.4993086014783},{"$f":"HLOOKUP(TT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TT315","v":4392.4993086014783},{"$f":"HLOOKUP(TU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TU315","v":4392.4993086014783},{"$f":"HLOOKUP(TV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TV315","v":4392.4993086014783},{"$f":"HLOOKUP(TW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TW315","v":4392.4993086014783},{"$f":"HLOOKUP(TX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TX315","v":4392.4993086014783},{"$f":"HLOOKUP(TY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TY315","v":4392.4993086014783},{"$f":"HLOOKUP(TZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TZ315","v":4392.4993086014783},{"$f":"HLOOKUP(UA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UA315","v":4392.4993086014783},{"$f":"HLOOKUP(UB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UB315","v":4392.4993086014783},{"$f":"HLOOKUP(UC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UC315","v":4392.4993086014783},{"$f":"HLOOKUP(UD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UD315","v":4392.4993086014783},{"$f":"HLOOKUP(UE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UE315","v":4392.4993086014783},{"$f":"HLOOKUP(UF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UF315","v":4392.4993086014783}]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D321:W321))","v":113755322.28978303},{"$f":"D319+D311","v":104950826.16217032},101285929.30862492,100775606.64265367,104912152.57029846,109344479.6492537,111371414.30182815,113031595.22550784,114462777.08941188,115638919.1094619,117000941.48000854,117642543.80453816,120228022.23854405,122126308.65500332,122716294.28097603,124091660.64327747,125461553.82659584,126707144.72232434,129000108.12270793,130551277.54937336,131002410.78252366,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA321:AT321))","v":117371228.75429687},{"$f":"AA319+AA311","v":105065949.13556248},103300510.1072778,107370068.47655055,111739143.46181828,113706235.43131639,115309781.03542379,116687295.33014695,117823566.16819641,119160633.19011626,119779793.77280411,122342830.46496826,124218675.13958576,124786219.0237167,126139143.64417638,127486595.08565298,128709744.23953973,130980265.89808154,132508993.58290523,132937685.07421374,133851780.33139615,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX321:BQ321))","v":121367602.00382277},{"$f":"AX319+AX311","v":107151587.25749299},109932593.00279756,114233682.31507352,116136579.73468819,117679390.99974141,118999426.10863064,120081229.73071843,121377831.49002592,121971664.88939244,124511925.45776138,126364994.00858368,126909761.76891941,128239910.26558387,129564585.58326527,130764958.61335681,133012704.14810345,134518655.7091319,134924571.07664523,135815890.2100324,138347537.85063273,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU321:CN321))","v":125599486.04990408},{"$f":"BU319+BU311","v":113989529.76351911},116834388.45676163,118668287.21685693,120145947.43323344,121404343.26141658,122427811.25780153,123669134.23962951,124221899.44397075,126736455.45398687,128566408.51676942,129088060.78906539,130395093.79769009,131696653.62733175,132873911.16938353,135098541.21609038,136581377.28907913,136964177.16855267,137832380.81390011,140340912.96646065,142809748.74388883,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR321:DK321))","v":129628844.6768993},{"$f":"CR319+CR311","v":121105234.39511837},121307743.88005617,122715377.35688651,123907651.38576767,124868561.67616399,126050679.83146614,126547342.60454345,129020218.5034284,130824084.00993866,131322276.3734231,132605849.47323628,133883949.39406636,135037747.02730659,137238917.1652019,138698293.32937908,139057633.30004111,139902377.03657699,142387449.28032601,144832825.14894259,146606305.21086851,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO321:EH321))","v":133341054.05886656},{"$f":"DO319+DO311","v":125721889.39946526},125394161.92436743,126515365.81528318,127409169.0915679,128527797.43106222,128964373.22569847,131380310.76709363,133141875.12881689,133613591.23144057,134873354.86980093,136127645.32917815,137257633.50096557,139434994.17740804,140870560.88013238,141206091.38934153,142027025.6644246,144488288.44672075,146909854.85388455,148659525.45435759,147633662.68261915,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL321:FE321))","v":136945247.55106264},{"$f":"EL319+EL311","v":129940518.21479987},129234064.27281955,130055738.46608317,131106259.89695564,131478399.8775285,133833355.14450385,135537132.76721072,135965917.43799007,137198810.31920284,138428936.55615163,139534760.50551054,141687956.95952451,143099359.43982035,143410725.72660106,144207495.77925563,146644594.33912331,149041996.52385858,150767502.90190315,149717475.90773624,148679366.85602516,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI321:GB321))","v":140471218.28639376},{"$f":"FI319+FI311","v":133905639.23823471},132814945.53063685,133792263.15515117,134095281.43416372,136384840.79344615,138026727.50584435,138396864.41519597,139586186.18622991,140789041.29174963,141870340.97176588,143999013.15643722,145385891.36739036,145672733.38482839,146444979.16814029,148857553.45866528,151230431.37405792,152931413.4827598,151856862.2192502,150794228.89819646,149743751.87844762,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF321:GY321))","v":143937414.69774696},{"$f":"GF319+GF311","v":137604385.39557096},136592582.40496671,136821306.14090639,139040713.88527524,140616230.2909559,140923554.11543524,142053354.27339619,143211989.05919543,144265611.26792431,146369393.77163976,147731382.30163705,147993334.63811919,148740690.74047521,151128375.35004434,153476363.58448109,155152456.01222712,154053015.06776163,152965492.06575203,151890125.36504731,150827158.09167364,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC321:HV321))","v":147365871.90178674},{"$f":"HC319+HC311","v":141505824.05418476},139663350.14754418,141807356.36014837,143311675.89185324,143551640.49204496,144617691.65016901,145715917.95086047,146724660.95710504,148800353.59521094,150137081.58800614,150373773.38728616,151095868.95244005,153458293.02480707,155781020.7220417,157431852.6125856,156307151.13091803,155194367.59170625,154093740.35379943,153005512.54322362,151929932.14852551,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ321:IS321))","v":150734591.56113255},{"$f":"HZ319+HZ311","v":144679989.17990589},144691746.82248509,146119541.33960199,146287248.23239571,147284936.51379025,148318463.95454723,149265898.38925591,151296043.12476048,152604262.71294853,152815317.59302214,153511776.23896962,155848563.3921302,158145654.17015839,159770849.14149585,158620510.74062183,157482090.28220364,156355826.12509039,155241961.3953082,154140744.08140361,153052427.13169426,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW321:JP321))","v":154112576.67244592},{"$f":"IW319+IW311","v":149869062.64796823},149046909.21982747,149136950.8753159,150061304.8094722,151025450.76663637,151907222.3283976,153875144.99465039,155137138.01648837,155319259.71672618,155989699.45337105,158300467.69722903,160571539.56595463,162170715.62798947,160994358.31781286,159829918.95009208,158677635.8836762,157537752.24459136,156410516.02138424,155296180.16237223,154195002.67483938,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT321:KM321))","v":157314003.96374655},{"$f":"JT319+JT311","v":154365484.14215821},152107936.53695673,152953468.02177191,153843186.94992399,154654543.24398687,156555824.66048527,157754668.50423962,157889874.86228877,158530950.31471831,160815311.96752506,163059977.24519944,164632746.71618307,163429982.81495523,162239136.85618323,161060447.19871616,159894156.96858013,158740514.15432173,157599771.70425856,156472187.62567449,155358025.0859991,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ321:LJ321))","v":160388699.02864295},{"$f":"KQ319+KQ311","v":157530254.24352199},155968721.36977118,156778443.39408696,157514263.69640547,159344080.65771687,160475290.29709548,160546406.55430752,161139867.62594974,163394427.46670637,165612292.69512287,167158262.11684865,165928698.16636291,164711052.15833303,163505562.45160809,162312472.17221415,161132029.30869788,159964486.80937684,158810102.68153489,157669140.09260163,156541867.47335523,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN321:MG321))","v":163454036.22651413},{"$f":"LN319+LN311","v":161518314.06493133},159838624.01697147,160493255.46158648,162246410.94487649,163305091.30868578,163307565.6118769,163835981.64017957,166042217.64587516,168229837.01524198,169748607.06697592,168491843.74649841,167246998.36847669,166014309.29175991,164794019.64237416,163586377.40886608,162391635.53955323,161210052.04171944,160041890.08279437,158887418.09355614,157746909.87339854,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK321:ND321))","v":166434587.04688525},{"$f":"MK319+MK311","v":165515976.81473404},163599032.77575195,165269789.68735868,166250666.3171241,166179530.65853989,166638281.96770674,168778503.75891703,170917079.26808035,172405152.79746479,171120784.83638257,169848334.81775618,168588041.10043469,167340146.81044427,166104899.93633148,164882553.42641389,163673365.28797543,162477598.68844563,161295522.05860275,160127409.19784042,158973539.38154033,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH321:OA321))","v":169324613.10670242},{"$f":"NH319+NH311","v":169401176.05201024},168421843.08350521,169319093.40286928,169168994.73460394,169553039.29356503,171622558.36132434,173694136.04420656,175132434.95987052,173816913.09825575,172516447.12987965,171228137.46280846,169952227.2230683,168688964.3992058,167438601.93953854,166201397.85135037,164977615.30207086,163767522.72247824,162571393.91196623,161389508.1459164,160222150.28521809,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE321:OX321))","v":172132217.15704316},{"$f":"OE319+OE311","v":174379975.96988901},172518112.39461839,172283141.38392675,172587046.38436246,174580745.57133794,176580567.06018978,177950869.88196099,176584831.76488131,175252747.70285472,173936004.64838257,172631661.02124146,171339964.80997795,170061168.9629097,168795531.48732054,167543315.55064008,166304789.58364648,165080227.38573349,163869908.2322827,162674116.98418337,161493144.19954255,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB321:PU321))","v":174750353.40245026},{"$f":"PB319+PB311","v":178611282.55734798},175529825.75865293,175747593.81876016,177659959.3677882,179582831.25963253,180880308.72008234,179445261.36731094,178061908.357613,176713076.09989497,175379875.42788061,174059322.1717439,172751669.27980235,171457174.75933993,170176101.77778623,168908718.76591939,167655299.52313313,166416123.32480907,165191475.03183651,163981645.20232242,162786930.20553601,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY321:QR321))","v":177233676.00887537},{"$f":"PY319+PY311","v":181726646.71179584},179042653.79066974,180867598.95895842,182707925.34164995,183927306.65609682,182418348.84412026,180964958.36111879,179564093.24840912,178198325.24402052,176848484.97304195,175511545.06625858,174187763.53095427,172877403.53455868,171580733.50784999,170298027.25022185,169029564.03705597,167775628.72924152,166536511.88488558,165312509.87325728,164103924.9910112,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV321:RO321))","v":179678487.25666437},{"$f":"QV319+QV311","v":185357971.15601134},184211755.32444945,185963358.76272857,187098964.63993624,185510747.04938135,183982344.84133261,182510398.69696718,181091822.54804754,179708929.69144237,178342266.393296,176988761.4666287,175648678.07887009,174322284.66079837,173009855.01180723,171711668.40727833,170428009.70810089,169159169.47238192,167905444.06939065,166667135.79578152,165444552.99414229,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS321:SL321))","v":182040004.55496731},{"$f":"RS319+RS311","v":190694095.74267417},189357343.05806547,190402904.01898897,188729662.73717999,187120819.77985209,185572744.23573619,184082027.94778913,182645540.10529941,181245331.73800057,179861660.541439,178491410.88378608,177134851.19582,175792255.27693456,174463902.40251136,173150077.43343958,171851070.92782629,170567179.25494069,169298704.71143728,168045955.63990372,166809246.54977942,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP321:TI321))","v":184156617.88094568},{"$f":"SP319+SP311","v":196006264.22153807},193847458.68032634,192082830.81298059,190387697.31139892,188757982.45083958,187190002.43508577,185680299.5654971,184225697.64702407,182807981.55977964,181407116.15481102,180019940.71952921,178646729.05332804,177287760.43158907,175943319.71520156,174613697.46227252,173299190.04207116,172000099.751252,170716734.93240273,169449410.09496266,168198446.03856003,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM321:UF321))","v":186013714.62307969},{"$f":"TM319+TM311","v":200644097.79269141},195578709.33877194,193790827.59152901,192073536.45760649,190422700.69959426,188834582.8726545,187305675.02317876,185832754.92084762,184397337.356325,182979089.99909246,181574806.41094053,180184765.8672508,178809253.22891253,177448559.05403277,176102979.71188068,174772817.49911076,173458380.75831071,172159983.9989199,170877948.02056655,169612600.03887141]
[]
[]
[null,"AFUDC",null,{"$f":"D336*AFUDC!$Y$34","v":6.0608644066620005},{"$f":"E336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA336*AFUDC!$Y$34","v":6.1820816947952419},{"$f":"AB336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX336*AFUDC!$Y$34","v":6.3057233286911467},{"$f":"AY336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU336*AFUDC!$Y$34","v":6.4318377952649701},{"$f":"BV336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR336*AFUDC!$Y$34","v":6.5604745511702687},{"$f":"CS336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO336*AFUDC!$Y$34","v":6.6916840421936747},{"$f":"DP336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL336*AFUDC!$Y$34","v":6.8255177230375486},{"$f":"EM336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI336*AFUDC!$Y$34","v":6.9620280774982994},{"$f":"FJ336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF336*AFUDC!$Y$34","v":7.101268639048266},{"$f":"GG336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HC336*AFUDC!$Y$34","v":7.2432940118292297},{"$f":"HD336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HZ336*AFUDC!$Y$34","v":7.3881598920658149},{"$f":"IA336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"IW336*AFUDC!$Y$34","v":7.535923089907131},{"$f":"IX336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"JT336*AFUDC!$Y$34","v":7.6866415517052742},{"$f":"JU336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"KQ336*AFUDC!$Y$34","v":7.8403743827393804},{"$f":"KR336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"LN336*AFUDC!$Y$34","v":7.9971818703941677},{"$f":"LO336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"MK336*AFUDC!$Y$34","v":8.1571255078020535},{"$f":"ML336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"NH336*AFUDC!$Y$34","v":8.3202680179580941},{"$f":"NI336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"OE336*AFUDC!$Y$34","v":8.4866733783172545},{"$f":"OF336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PB336*AFUDC!$Y$34","v":8.6564068458836019},{"$f":"PC336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PY336*AFUDC!$Y$34","v":8.8295349828012721},{"$f":"PZ336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"QV336*AFUDC!$Y$34","v":9.0061256824572986},{"$f":"QW336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"RS336*AFUDC!$Y$34","v":9.1862481961064457},{"$f":"RT336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"SP336*AFUDC!$Y$34","v":9.3699731600285716},{"$f":"SQ336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"TM336*AFUDC!$Y$34","v":9.5573726232291438},{"$f":"TN336*0.1","v":0}]
[null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(D327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(E327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(F327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(G327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(H327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(I327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(J327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(K327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(L327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(M327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(N327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(O327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(P327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(Q327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(R327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(S327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(T327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(U327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(V327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(W327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(AA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(AB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(AC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(AD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(AE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(AF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(AG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(AH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(AI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(AJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(AK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(AL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(AM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(AN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(AO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(AP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(AQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(AR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(AS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(AT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(AX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(AY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(AZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(BA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(BB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(BC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(BD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(BE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(BF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(BG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(BH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(BI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(BJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(BK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(BL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(BM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(BN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(BO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(BP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(BQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(BU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(BV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(BW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(BX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(BY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(BZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(CA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(CB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(CC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(CD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(CE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(CF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(CG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(CH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(CI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(CJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(CK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(CL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(CM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(CN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(CR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(CS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(CT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(CU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(CV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(CW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(CX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(CY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(CZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(DA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(DB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(DC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(DD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(DE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(DF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(DG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(DH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(DI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(DJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(DK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(DO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(DP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(DQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(DR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(DS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(DT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(DU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(DV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(DW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(DX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(DY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(DZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(EA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(EB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(EC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(ED327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(EE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(EF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(EG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(EH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(EL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(EM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(EN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(EO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(EP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(EQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(ER327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(ES327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(ET327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(EU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(EV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(EW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(EX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(EY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(EZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(FA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(FB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(FC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(FD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(FE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(FI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(FJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(FK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(FL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(FM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(FN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(FO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(FP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(FQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(FR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(FS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(FT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(FU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(FV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(FW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(FX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(FY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(FZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(GA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(GB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(GF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(GG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(GH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(GI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(GJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(GK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(GL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(GM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(GN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(GO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(GP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(GQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(GR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(GS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(GT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(GU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(GV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(GW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(GX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(GY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(HC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(HD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(HE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(HF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(HG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(HH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(HI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(HJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(HK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(HL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(HM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(HN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(HO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(HP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(HQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(HR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(HS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(HT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(HU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(HV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(HZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(IA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(IB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(IC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(ID327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(IE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(IF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(IG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(IH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(II327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(IJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(IK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(IL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(IM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(IN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(IO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(IP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(IQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(IR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(IS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(IW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(IX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(IY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(IZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(JA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(JB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(JC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(JD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(JE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(JF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(JG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(JH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(JI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(JJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(JK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(JL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(JM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(JN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(JO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(JP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(JT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(JU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(JV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(JW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(JX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(JY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(JZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(KA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(KB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(KC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(KD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(KE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(KF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(KG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(KH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(KI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(KJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(KK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(KL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(KM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(KQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(KR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(KS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(KT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(KU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(KV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(KW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(KX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(KY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(KZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(LA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(LB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(LC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(LD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(LE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(LF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(LG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(LH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(LI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(LJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(LN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(LO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(LP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(LQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(LR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(LS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(LT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(LU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(LV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(LW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(LX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(LY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(LZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(MA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(MB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(MC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(MD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(ME327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(MF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(MG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(MK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(ML327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(MM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(MN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(MO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(MP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(MQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(MR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(MS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(MT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(MU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(MV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(MW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(MX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(MY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(MZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(NA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(NB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(NC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(ND327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(NH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(NI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(NJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(NK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(NL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(NM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(NN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(NO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(NP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(NQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(NR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(NS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(NT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(NU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(NV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(NW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(NX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(NY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(NZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(OA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(OE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(OF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(OG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(OH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(OI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(OJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(OK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(OL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(OM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(ON327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(OO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(OP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(OQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(OR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(OS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(OT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(OU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(OV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(OW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(OX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(PB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(PC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(PD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(PE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(PF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(PG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(PH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(PI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(PJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(PK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(PL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(PM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(PN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(PO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(PP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(PQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(PR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(PS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(PT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(PU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(PY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(PZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(QA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(QB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(QC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(QD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(QE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(QF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(QG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(QH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(QI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(QJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(QK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(QL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(QM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(QN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(QO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(QP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(QQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(QR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(QV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(QW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(QX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(QY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(QZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(RA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(RB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(RC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(RD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(RE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(RF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(RG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(RH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(RI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(RJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(RK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(RL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(RM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(RN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(RO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(RS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(RT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(RU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(RV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(RW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(RX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(RY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(RZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(SA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(SB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(SC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(SD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(SE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(SF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(SG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(SH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(SI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(SJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(SK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(SL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(SP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(SQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(SR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(SS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(ST327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(SU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(SV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(SW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(SX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(SY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(SZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(TA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(TB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(TC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(TD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(TE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(TF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(TG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(TH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(TI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(TM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(TN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(TO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(TP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(TQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(TR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(TS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(TT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(TU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(TV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(TW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(TX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(TY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(TZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(UA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(UB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(UC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(UD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(UE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(UF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803}]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D348:W348))","v":0},{"$f":"HLOOKUP(D328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*D329","v":0},{"$f":"HLOOKUP(E328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*E329","v":0},{"$f":"HLOOKUP(F328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*F329","v":0},{"$f":"HLOOKUP(G328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*G329","v":0},{"$f":"HLOOKUP(H328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*H329","v":0},{"$f":"HLOOKUP(I328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*I329","v":0},{"$f":"HLOOKUP(J328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*J329","v":0},{"$f":"HLOOKUP(K328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*K329","v":0},{"$f":"HLOOKUP(L328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*L329","v":0},{"$f":"HLOOKUP(M328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*M329","v":0},{"$f":"HLOOKUP(N328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*N329","v":0},{"$f":"HLOOKUP(O328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*O329","v":0},{"$f":"HLOOKUP(P328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*P329","v":0},{"$f":"HLOOKUP(Q328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q329","v":0},{"$f":"HLOOKUP(R328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*R329","v":0},{"$f":"HLOOKUP(S328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*S329","v":0},{"$f":"HLOOKUP(T328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*T329","v":0},{"$f":"HLOOKUP(U328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*U329","v":0},{"$f":"HLOOKUP(V328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*V329","v":0},{"$f":"HLOOKUP(W328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*W329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA348:AT348))","v":0},{"$f":"HLOOKUP(AA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA329","v":0},{"$f":"HLOOKUP(AB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB329","v":0},{"$f":"HLOOKUP(AC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC329","v":0},{"$f":"HLOOKUP(AD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD329","v":0},{"$f":"HLOOKUP(AE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE329","v":0},{"$f":"HLOOKUP(AF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF329","v":0},{"$f":"HLOOKUP(AG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG329","v":0},{"$f":"HLOOKUP(AH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH329","v":0},{"$f":"HLOOKUP(AI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI329","v":0},{"$f":"HLOOKUP(AJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ329","v":0},{"$f":"HLOOKUP(AK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK329","v":0},{"$f":"HLOOKUP(AL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL329","v":0},{"$f":"HLOOKUP(AM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM329","v":0},{"$f":"HLOOKUP(AN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN329","v":0},{"$f":"HLOOKUP(AO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO329","v":0},{"$f":"HLOOKUP(AP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP329","v":0},{"$f":"HLOOKUP(AQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ329","v":0},{"$f":"HLOOKUP(AR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR329","v":0},{"$f":"HLOOKUP(AS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS329","v":0},{"$f":"HLOOKUP(AT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX348:BQ348))","v":0},{"$f":"HLOOKUP(AX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX329","v":0},{"$f":"HLOOKUP(AY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY329","v":0},{"$f":"HLOOKUP(AZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ329","v":0},{"$f":"HLOOKUP(BA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA329","v":0},{"$f":"HLOOKUP(BB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB329","v":0},{"$f":"HLOOKUP(BC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC329","v":0},{"$f":"HLOOKUP(BD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD329","v":0},{"$f":"HLOOKUP(BE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE329","v":0},{"$f":"HLOOKUP(BF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF329","v":0},{"$f":"HLOOKUP(BG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG329","v":0},{"$f":"HLOOKUP(BH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH329","v":0},{"$f":"HLOOKUP(BI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI329","v":0},{"$f":"HLOOKUP(BJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ329","v":0},{"$f":"HLOOKUP(BK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK329","v":0},{"$f":"HLOOKUP(BL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL329","v":0},{"$f":"HLOOKUP(BM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM329","v":0},{"$f":"HLOOKUP(BN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN329","v":0},{"$f":"HLOOKUP(BO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO329","v":0},{"$f":"HLOOKUP(BP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP329","v":0},{"$f":"HLOOKUP(BQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU348:CN348))","v":0},{"$f":"HLOOKUP(BU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU329","v":0},{"$f":"HLOOKUP(BV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV329","v":0},{"$f":"HLOOKUP(BW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW329","v":0},{"$f":"HLOOKUP(BX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX329","v":0},{"$f":"HLOOKUP(BY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY329","v":0},{"$f":"HLOOKUP(BZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ329","v":0},{"$f":"HLOOKUP(CA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA329","v":0},{"$f":"HLOOKUP(CB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB329","v":0},{"$f":"HLOOKUP(CC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC329","v":0},{"$f":"HLOOKUP(CD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD329","v":0},{"$f":"HLOOKUP(CE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE329","v":0},{"$f":"HLOOKUP(CF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF329","v":0},{"$f":"HLOOKUP(CG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG329","v":0},{"$f":"HLOOKUP(CH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH329","v":0},{"$f":"HLOOKUP(CI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI329","v":0},{"$f":"HLOOKUP(CJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ329","v":0},{"$f":"HLOOKUP(CK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK329","v":0},{"$f":"HLOOKUP(CL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL329","v":0},{"$f":"HLOOKUP(CM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM329","v":0},{"$f":"HLOOKUP(CN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR348:DK348))","v":0},{"$f":"HLOOKUP(CR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR329","v":0},{"$f":"HLOOKUP(CS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS329","v":0},{"$f":"HLOOKUP(CT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT329","v":0},{"$f":"HLOOKUP(CU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU329","v":0},{"$f":"HLOOKUP(CV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV329","v":0},{"$f":"HLOOKUP(CW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW329","v":0},{"$f":"HLOOKUP(CX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX329","v":0},{"$f":"HLOOKUP(CY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY329","v":0},{"$f":"HLOOKUP(CZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ329","v":0},{"$f":"HLOOKUP(DA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA329","v":0},{"$f":"HLOOKUP(DB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB329","v":0},{"$f":"HLOOKUP(DC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC329","v":0},{"$f":"HLOOKUP(DD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD329","v":0},{"$f":"HLOOKUP(DE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE329","v":0},{"$f":"HLOOKUP(DF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF329","v":0},{"$f":"HLOOKUP(DG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG329","v":0},{"$f":"HLOOKUP(DH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH329","v":0},{"$f":"HLOOKUP(DI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI329","v":0},{"$f":"HLOOKUP(DJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ329","v":0},{"$f":"HLOOKUP(DK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO348:EH348))","v":0},{"$f":"HLOOKUP(DO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO329","v":0},{"$f":"HLOOKUP(DP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP329","v":0},{"$f":"HLOOKUP(DQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ329","v":0},{"$f":"HLOOKUP(DR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR329","v":0},{"$f":"HLOOKUP(DS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS329","v":0},{"$f":"HLOOKUP(DT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT329","v":0},{"$f":"HLOOKUP(DU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU329","v":0},{"$f":"HLOOKUP(DV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV329","v":0},{"$f":"HLOOKUP(DW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW329","v":0},{"$f":"HLOOKUP(DX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX329","v":0},{"$f":"HLOOKUP(DY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY329","v":0},{"$f":"HLOOKUP(DZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ329","v":0},{"$f":"HLOOKUP(EA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA329","v":0},{"$f":"HLOOKUP(EB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB329","v":0},{"$f":"HLOOKUP(EC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC329","v":0},{"$f":"HLOOKUP(ED328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED329","v":0},{"$f":"HLOOKUP(EE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE329","v":0},{"$f":"HLOOKUP(EF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF329","v":0},{"$f":"HLOOKUP(EG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG329","v":0},{"$f":"HLOOKUP(EH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL348:FE348))","v":0},{"$f":"HLOOKUP(EL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL329","v":0},{"$f":"HLOOKUP(EM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM329","v":0},{"$f":"HLOOKUP(EN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN329","v":0},{"$f":"HLOOKUP(EO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO329","v":0},{"$f":"HLOOKUP(EP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP329","v":0},{"$f":"HLOOKUP(EQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ329","v":0},{"$f":"HLOOKUP(ER328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER329","v":0},{"$f":"HLOOKUP(ES328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES329","v":0},{"$f":"HLOOKUP(ET328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET329","v":0},{"$f":"HLOOKUP(EU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU329","v":0},{"$f":"HLOOKUP(EV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV329","v":0},{"$f":"HLOOKUP(EW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW329","v":0},{"$f":"HLOOKUP(EX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX329","v":0},{"$f":"HLOOKUP(EY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY329","v":0},{"$f":"HLOOKUP(EZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ329","v":0},{"$f":"HLOOKUP(FA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA329","v":0},{"$f":"HLOOKUP(FB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB329","v":0},{"$f":"HLOOKUP(FC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC329","v":0},{"$f":"HLOOKUP(FD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD329","v":0},{"$f":"HLOOKUP(FE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI348:GB348))","v":0},{"$f":"HLOOKUP(FI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI329","v":0},{"$f":"HLOOKUP(FJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ329","v":0},{"$f":"HLOOKUP(FK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK329","v":0},{"$f":"HLOOKUP(FL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL329","v":0},{"$f":"HLOOKUP(FM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM329","v":0},{"$f":"HLOOKUP(FN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN329","v":0},{"$f":"HLOOKUP(FO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO329","v":0},{"$f":"HLOOKUP(FP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP329","v":0},{"$f":"HLOOKUP(FQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ329","v":0},{"$f":"HLOOKUP(FR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR329","v":0},{"$f":"HLOOKUP(FS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS329","v":0},{"$f":"HLOOKUP(FT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT329","v":0},{"$f":"HLOOKUP(FU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU329","v":0},{"$f":"HLOOKUP(FV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV329","v":0},{"$f":"HLOOKUP(FW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW329","v":0},{"$f":"HLOOKUP(FX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX329","v":0},{"$f":"HLOOKUP(FY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY329","v":0},{"$f":"HLOOKUP(FZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ329","v":0},{"$f":"HLOOKUP(GA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA329","v":0},{"$f":"HLOOKUP(GB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF348:GY348))","v":0},{"$f":"HLOOKUP(GF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF329","v":0},{"$f":"HLOOKUP(GG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG329","v":0},{"$f":"HLOOKUP(GH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH329","v":0},{"$f":"HLOOKUP(GI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI329","v":0},{"$f":"HLOOKUP(GJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ329","v":0},{"$f":"HLOOKUP(GK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK329","v":0},{"$f":"HLOOKUP(GL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL329","v":0},{"$f":"HLOOKUP(GM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM329","v":0},{"$f":"HLOOKUP(GN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN329","v":0},{"$f":"HLOOKUP(GO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO329","v":0},{"$f":"HLOOKUP(GP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP329","v":0},{"$f":"HLOOKUP(GQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ329","v":0},{"$f":"HLOOKUP(GR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR329","v":0},{"$f":"HLOOKUP(GS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS329","v":0},{"$f":"HLOOKUP(GT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT329","v":0},{"$f":"HLOOKUP(GU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU329","v":0},{"$f":"HLOOKUP(GV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV329","v":0},{"$f":"HLOOKUP(GW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW329","v":0},{"$f":"HLOOKUP(GX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX329","v":0},{"$f":"HLOOKUP(GY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC348:HV348))","v":0},{"$f":"HLOOKUP(HC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC329","v":0},{"$f":"HLOOKUP(HD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD329","v":0},{"$f":"HLOOKUP(HE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE329","v":0},{"$f":"HLOOKUP(HF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF329","v":0},{"$f":"HLOOKUP(HG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG329","v":0},{"$f":"HLOOKUP(HH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH329","v":0},{"$f":"HLOOKUP(HI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI329","v":0},{"$f":"HLOOKUP(HJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ329","v":0},{"$f":"HLOOKUP(HK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK329","v":0},{"$f":"HLOOKUP(HL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL329","v":0},{"$f":"HLOOKUP(HM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM329","v":0},{"$f":"HLOOKUP(HN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN329","v":0},{"$f":"HLOOKUP(HO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO329","v":0},{"$f":"HLOOKUP(HP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP329","v":0},{"$f":"HLOOKUP(HQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ329","v":0},{"$f":"HLOOKUP(HR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR329","v":0},{"$f":"HLOOKUP(HS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HS329","v":0},{"$f":"HLOOKUP(HT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HT329","v":0},{"$f":"HLOOKUP(HU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HU329","v":0},{"$f":"HLOOKUP(HV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HV329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ348:IS348))","v":0},{"$f":"HLOOKUP(HZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HZ329","v":0},{"$f":"HLOOKUP(IA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IA329","v":0},{"$f":"HLOOKUP(IB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IB329","v":0},{"$f":"HLOOKUP(IC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IC329","v":0},{"$f":"HLOOKUP(ID328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ID329","v":0},{"$f":"HLOOKUP(IE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IE329","v":0},{"$f":"HLOOKUP(IF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IF329","v":0},{"$f":"HLOOKUP(IG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IG329","v":0},{"$f":"HLOOKUP(IH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IH329","v":0},{"$f":"HLOOKUP(II328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*II329","v":0},{"$f":"HLOOKUP(IJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IJ329","v":0},{"$f":"HLOOKUP(IK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IK329","v":0},{"$f":"HLOOKUP(IL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IL329","v":0},{"$f":"HLOOKUP(IM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IM329","v":0},{"$f":"HLOOKUP(IN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IN329","v":0},{"$f":"HLOOKUP(IO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IO329","v":0},{"$f":"HLOOKUP(IP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IP329","v":0},{"$f":"HLOOKUP(IQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IQ329","v":0},{"$f":"HLOOKUP(IR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IR329","v":0},{"$f":"HLOOKUP(IS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IS329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW348:JP348))","v":0},{"$f":"HLOOKUP(IW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IW329","v":0},{"$f":"HLOOKUP(IX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IX329","v":0},{"$f":"HLOOKUP(IY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IY329","v":0},{"$f":"HLOOKUP(IZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IZ329","v":0},{"$f":"HLOOKUP(JA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JA329","v":0},{"$f":"HLOOKUP(JB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JB329","v":0},{"$f":"HLOOKUP(JC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JC329","v":0},{"$f":"HLOOKUP(JD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JD329","v":0},{"$f":"HLOOKUP(JE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JE329","v":0},{"$f":"HLOOKUP(JF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JF329","v":0},{"$f":"HLOOKUP(JG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JG329","v":0},{"$f":"HLOOKUP(JH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JH329","v":0},{"$f":"HLOOKUP(JI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JI329","v":0},{"$f":"HLOOKUP(JJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JJ329","v":0},{"$f":"HLOOKUP(JK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JK329","v":0},{"$f":"HLOOKUP(JL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JL329","v":0},{"$f":"HLOOKUP(JM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JM329","v":0},{"$f":"HLOOKUP(JN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JN329","v":0},{"$f":"HLOOKUP(JO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JO329","v":0},{"$f":"HLOOKUP(JP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JP329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT348:KM348))","v":0},{"$f":"HLOOKUP(JT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JT329","v":0},{"$f":"HLOOKUP(JU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JU329","v":0},{"$f":"HLOOKUP(JV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JV329","v":0},{"$f":"HLOOKUP(JW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JW329","v":0},{"$f":"HLOOKUP(JX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JX329","v":0},{"$f":"HLOOKUP(JY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JY329","v":0},{"$f":"HLOOKUP(JZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JZ329","v":0},{"$f":"HLOOKUP(KA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KA329","v":0},{"$f":"HLOOKUP(KB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KB329","v":0},{"$f":"HLOOKUP(KC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KC329","v":0},{"$f":"HLOOKUP(KD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KD329","v":0},{"$f":"HLOOKUP(KE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KE329","v":0},{"$f":"HLOOKUP(KF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KF329","v":0},{"$f":"HLOOKUP(KG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KG329","v":0},{"$f":"HLOOKUP(KH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KH329","v":0},{"$f":"HLOOKUP(KI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KI329","v":0},{"$f":"HLOOKUP(KJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KJ329","v":0},{"$f":"HLOOKUP(KK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KK329","v":0},{"$f":"HLOOKUP(KL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KL329","v":0},{"$f":"HLOOKUP(KM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KM329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ348:LJ348))","v":0},{"$f":"HLOOKUP(KQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KQ329","v":0},{"$f":"HLOOKUP(KR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KR329","v":0},{"$f":"HLOOKUP(KS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KS329","v":0},{"$f":"HLOOKUP(KT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KT329","v":0},{"$f":"HLOOKUP(KU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KU329","v":0},{"$f":"HLOOKUP(KV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KV329","v":0},{"$f":"HLOOKUP(KW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KW329","v":0},{"$f":"HLOOKUP(KX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KX329","v":0},{"$f":"HLOOKUP(KY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KY329","v":0},{"$f":"HLOOKUP(KZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KZ329","v":0},{"$f":"HLOOKUP(LA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LA329","v":0},{"$f":"HLOOKUP(LB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LB329","v":0},{"$f":"HLOOKUP(LC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LC329","v":0},{"$f":"HLOOKUP(LD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LD329","v":0},{"$f":"HLOOKUP(LE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LE329","v":0},{"$f":"HLOOKUP(LF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LF329","v":0},{"$f":"HLOOKUP(LG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LG329","v":0},{"$f":"HLOOKUP(LH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LH329","v":0},{"$f":"HLOOKUP(LI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LI329","v":0},{"$f":"HLOOKUP(LJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LJ329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN348:MG348))","v":0},{"$f":"HLOOKUP(LN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LN329","v":0},{"$f":"HLOOKUP(LO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LO329","v":0},{"$f":"HLOOKUP(LP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LP329","v":0},{"$f":"HLOOKUP(LQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LQ329","v":0},{"$f":"HLOOKUP(LR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LR329","v":0},{"$f":"HLOOKUP(LS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LS329","v":0},{"$f":"HLOOKUP(LT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LT329","v":0},{"$f":"HLOOKUP(LU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LU329","v":0},{"$f":"HLOOKUP(LV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LV329","v":0},{"$f":"HLOOKUP(LW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LW329","v":0},{"$f":"HLOOKUP(LX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LX329","v":0},{"$f":"HLOOKUP(LY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LY329","v":0},{"$f":"HLOOKUP(LZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LZ329","v":0},{"$f":"HLOOKUP(MA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MA329","v":0},{"$f":"HLOOKUP(MB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MB329","v":0},{"$f":"HLOOKUP(MC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MC329","v":0},{"$f":"HLOOKUP(MD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MD329","v":0},{"$f":"HLOOKUP(ME328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ME329","v":0},{"$f":"HLOOKUP(MF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MF329","v":0},{"$f":"HLOOKUP(MG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MG329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK348:ND348))","v":0},{"$f":"HLOOKUP(MK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MK329","v":0},{"$f":"HLOOKUP(ML328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ML329","v":0},{"$f":"HLOOKUP(MM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MM329","v":0},{"$f":"HLOOKUP(MN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MN329","v":0},{"$f":"HLOOKUP(MO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MO329","v":0},{"$f":"HLOOKUP(MP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MP329","v":0},{"$f":"HLOOKUP(MQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MQ329","v":0},{"$f":"HLOOKUP(MR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MR329","v":0},{"$f":"HLOOKUP(MS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MS329","v":0},{"$f":"HLOOKUP(MT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MT329","v":0},{"$f":"HLOOKUP(MU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MU329","v":0},{"$f":"HLOOKUP(MV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MV329","v":0},{"$f":"HLOOKUP(MW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MW329","v":0},{"$f":"HLOOKUP(MX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MX329","v":0},{"$f":"HLOOKUP(MY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MY329","v":0},{"$f":"HLOOKUP(MZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MZ329","v":0},{"$f":"HLOOKUP(NA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NA329","v":0},{"$f":"HLOOKUP(NB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NB329","v":0},{"$f":"HLOOKUP(NC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NC329","v":0},{"$f":"HLOOKUP(ND328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ND329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH348:OA348))","v":0},{"$f":"HLOOKUP(NH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NH329","v":0},{"$f":"HLOOKUP(NI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NI329","v":0},{"$f":"HLOOKUP(NJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NJ329","v":0},{"$f":"HLOOKUP(NK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NK329","v":0},{"$f":"HLOOKUP(NL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NL329","v":0},{"$f":"HLOOKUP(NM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NM329","v":0},{"$f":"HLOOKUP(NN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NN329","v":0},{"$f":"HLOOKUP(NO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NO329","v":0},{"$f":"HLOOKUP(NP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NP329","v":0},{"$f":"HLOOKUP(NQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NQ329","v":0},{"$f":"HLOOKUP(NR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NR329","v":0},{"$f":"HLOOKUP(NS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NS329","v":0},{"$f":"HLOOKUP(NT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NT329","v":0},{"$f":"HLOOKUP(NU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NU329","v":0},{"$f":"HLOOKUP(NV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NV329","v":0},{"$f":"HLOOKUP(NW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NW329","v":0},{"$f":"HLOOKUP(NX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NX329","v":0},{"$f":"HLOOKUP(NY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NY329","v":0},{"$f":"HLOOKUP(NZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NZ329","v":0},{"$f":"HLOOKUP(OA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OA329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE348:OX348))","v":0},{"$f":"HLOOKUP(OE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OE329","v":0},{"$f":"HLOOKUP(OF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OF329","v":0},{"$f":"HLOOKUP(OG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OG329","v":0},{"$f":"HLOOKUP(OH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OH329","v":0},{"$f":"HLOOKUP(OI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OI329","v":0},{"$f":"HLOOKUP(OJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OJ329","v":0},{"$f":"HLOOKUP(OK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OK329","v":0},{"$f":"HLOOKUP(OL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OL329","v":0},{"$f":"HLOOKUP(OM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OM329","v":0},{"$f":"HLOOKUP(ON328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ON329","v":0},{"$f":"HLOOKUP(OO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OO329","v":0},{"$f":"HLOOKUP(OP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OP329","v":0},{"$f":"HLOOKUP(OQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OQ329","v":0},{"$f":"HLOOKUP(OR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OR329","v":0},{"$f":"HLOOKUP(OS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OS329","v":0},{"$f":"HLOOKUP(OT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OT329","v":0},{"$f":"HLOOKUP(OU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OU329","v":0},{"$f":"HLOOKUP(OV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OV329","v":0},{"$f":"HLOOKUP(OW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OW329","v":0},{"$f":"HLOOKUP(OX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OX329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB348:PU348))","v":0},{"$f":"HLOOKUP(PB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PB329","v":0},{"$f":"HLOOKUP(PC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PC329","v":0},{"$f":"HLOOKUP(PD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PD329","v":0},{"$f":"HLOOKUP(PE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PE329","v":0},{"$f":"HLOOKUP(PF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PF329","v":0},{"$f":"HLOOKUP(PG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PG329","v":0},{"$f":"HLOOKUP(PH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PH329","v":0},{"$f":"HLOOKUP(PI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PI329","v":0},{"$f":"HLOOKUP(PJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PJ329","v":0},{"$f":"HLOOKUP(PK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PK329","v":0},{"$f":"HLOOKUP(PL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PL329","v":0},{"$f":"HLOOKUP(PM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PM329","v":0},{"$f":"HLOOKUP(PN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PN329","v":0},{"$f":"HLOOKUP(PO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PO329","v":0},{"$f":"HLOOKUP(PP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PP329","v":0},{"$f":"HLOOKUP(PQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PQ329","v":0},{"$f":"HLOOKUP(PR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PR329","v":0},{"$f":"HLOOKUP(PS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PS329","v":0},{"$f":"HLOOKUP(PT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PT329","v":0},{"$f":"HLOOKUP(PU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PU329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY348:QR348))","v":0},{"$f":"HLOOKUP(PY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PY329","v":0},{"$f":"HLOOKUP(PZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PZ329","v":0},{"$f":"HLOOKUP(QA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QA329","v":0},{"$f":"HLOOKUP(QB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QB329","v":0},{"$f":"HLOOKUP(QC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QC329","v":0},{"$f":"HLOOKUP(QD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QD329","v":0},{"$f":"HLOOKUP(QE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QE329","v":0},{"$f":"HLOOKUP(QF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QF329","v":0},{"$f":"HLOOKUP(QG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QG329","v":0},{"$f":"HLOOKUP(QH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QH329","v":0},{"$f":"HLOOKUP(QI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QI329","v":0},{"$f":"HLOOKUP(QJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QJ329","v":0},{"$f":"HLOOKUP(QK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QK329","v":0},{"$f":"HLOOKUP(QL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QL329","v":0},{"$f":"HLOOKUP(QM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QM329","v":0},{"$f":"HLOOKUP(QN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QN329","v":0},{"$f":"HLOOKUP(QO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QO329","v":0},{"$f":"HLOOKUP(QP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QP329","v":0},{"$f":"HLOOKUP(QQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QQ329","v":0},{"$f":"HLOOKUP(QR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QR329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV348:RO348))","v":0},{"$f":"HLOOKUP(QV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QV329","v":0},{"$f":"HLOOKUP(QW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QW329","v":0},{"$f":"HLOOKUP(QX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QX329","v":0},{"$f":"HLOOKUP(QY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QY329","v":0},{"$f":"HLOOKUP(QZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QZ329","v":0},{"$f":"HLOOKUP(RA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RA329","v":0},{"$f":"HLOOKUP(RB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RB329","v":0},{"$f":"HLOOKUP(RC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RC329","v":0},{"$f":"HLOOKUP(RD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RD329","v":0},{"$f":"HLOOKUP(RE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RE329","v":0},{"$f":"HLOOKUP(RF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RF329","v":0},{"$f":"HLOOKUP(RG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RG329","v":0},{"$f":"HLOOKUP(RH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RH329","v":0},{"$f":"HLOOKUP(RI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RI329","v":0},{"$f":"HLOOKUP(RJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RJ329","v":0},{"$f":"HLOOKUP(RK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RK329","v":0},{"$f":"HLOOKUP(RL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RL329","v":0},{"$f":"HLOOKUP(RM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RM329","v":0},{"$f":"HLOOKUP(RN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RN329","v":0},{"$f":"HLOOKUP(RO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RO329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS348:SL348))","v":0},{"$f":"HLOOKUP(RS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RS329","v":0},{"$f":"HLOOKUP(RT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RT329","v":0},{"$f":"HLOOKUP(RU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RU329","v":0},{"$f":"HLOOKUP(RV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RV329","v":0},{"$f":"HLOOKUP(RW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RW329","v":0},{"$f":"HLOOKUP(RX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RX329","v":0},{"$f":"HLOOKUP(RY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RY329","v":0},{"$f":"HLOOKUP(RZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RZ329","v":0},{"$f":"HLOOKUP(SA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SA329","v":0},{"$f":"HLOOKUP(SB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SB329","v":0},{"$f":"HLOOKUP(SC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SC329","v":0},{"$f":"HLOOKUP(SD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SD329","v":0},{"$f":"HLOOKUP(SE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SE329","v":0},{"$f":"HLOOKUP(SF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SF329","v":0},{"$f":"HLOOKUP(SG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SG329","v":0},{"$f":"HLOOKUP(SH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SH329","v":0},{"$f":"HLOOKUP(SI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SI329","v":0},{"$f":"HLOOKUP(SJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SJ329","v":0},{"$f":"HLOOKUP(SK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SK329","v":0},{"$f":"HLOOKUP(SL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SL329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP348:TI348))","v":0},{"$f":"HLOOKUP(SP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SP329","v":0},{"$f":"HLOOKUP(SQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SQ329","v":0},{"$f":"HLOOKUP(SR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SR329","v":0},{"$f":"HLOOKUP(SS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SS329","v":0},{"$f":"HLOOKUP(ST328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ST329","v":0},{"$f":"HLOOKUP(SU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SU329","v":0},{"$f":"HLOOKUP(SV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SV329","v":0},{"$f":"HLOOKUP(SW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SW329","v":0},{"$f":"HLOOKUP(SX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SX329","v":0},{"$f":"HLOOKUP(SY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SY329","v":0},{"$f":"HLOOKUP(SZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SZ329","v":0},{"$f":"HLOOKUP(TA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TA329","v":0},{"$f":"HLOOKUP(TB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TB329","v":0},{"$f":"HLOOKUP(TC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TC329","v":0},{"$f":"HLOOKUP(TD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TD329","v":0},{"$f":"HLOOKUP(TE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TE329","v":0},{"$f":"HLOOKUP(TF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TF329","v":0},{"$f":"HLOOKUP(TG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TG329","v":0},{"$f":"HLOOKUP(TH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TH329","v":0},{"$f":"HLOOKUP(TI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TI329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM348:UF348))","v":0},{"$f":"HLOOKUP(TM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TM329","v":0},{"$f":"HLOOKUP(TN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TN329","v":0},{"$f":"HLOOKUP(TO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TO329","v":0},{"$f":"HLOOKUP(TP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TP329","v":0},{"$f":"HLOOKUP(TQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TQ329","v":0},{"$f":"HLOOKUP(TR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TR329","v":0},{"$f":"HLOOKUP(TS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TS329","v":0},{"$f":"HLOOKUP(TT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TT329","v":0},{"$f":"HLOOKUP(TU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TU329","v":0},{"$f":"HLOOKUP(TV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TV329","v":0},{"$f":"HLOOKUP(TW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TW329","v":0},{"$f":"HLOOKUP(TX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TX329","v":0},{"$f":"HLOOKUP(TY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TY329","v":0},{"$f":"HLOOKUP(TZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TZ329","v":0},{"$f":"HLOOKUP(UA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*UA329","v":0},{"$f":"HLOOKUP(UB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*UB329","v":0},{"$f":"HLOOKUP(UC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*UC329","v":0},{"$f":"HLOOKUP(UD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*UD329","v":0},{"$f":"HLOOKUP(UE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*UE329","v":0},{"$f":"HLOOKUP(UF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*UF329","v":0}]
[]
[]
[null,"Storage Losses (mmBTU)",null,{"$f":"D363*0.003","v":23318.983702080001},{"$f":"E363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"AA363*0.003","v":23318.983702080001},{"$f":"AB363*0.003","v":23318.983702080001},{"$f":"AC363*0.003","v":23318.983702080001},{"$f":"AD363*0.003","v":23318.983702080001},{"$f":"AE363*0.003","v":23318.983702080001},{"$f":"AF363*0.003","v":23318.983702080001},{"$f":"AG363*0.003","v":23318.983702080001},{"$f":"AH363*0.003","v":23318.983702080001},{"$f":"AI363*0.003","v":23318.983702080001},{"$f":"AJ363*0.003","v":23318.983702080001},{"$f":"AK363*0.003","v":23318.983702080001},{"$f":"AL363*0.003","v":23318.983702080001},{"$f":"AM363*0.003","v":23318.983702080001},{"$f":"AN363*0.003","v":23318.983702080001},{"$f":"AO363*0.003","v":23318.983702080001},{"$f":"AP363*0.003","v":23318.983702080001},{"$f":"AQ363*0.003","v":23318.983702080001},{"$f":"AR363*0.003","v":23318.983702080001},{"$f":"AS363*0.003","v":23318.983702080001},{"$f":"AT363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"AX363*0.003","v":23318.983702080001},{"$f":"AY363*0.003","v":23318.983702080001},{"$f":"AZ363*0.003","v":23318.983702080001},{"$f":"BA363*0.003","v":23318.983702080001},{"$f":"BB363*0.003","v":23318.983702080001},{"$f":"BC363*0.003","v":23318.983702080001},{"$f":"BD363*0.003","v":23318.983702080001},{"$f":"BE363*0.003","v":23318.983702080001},{"$f":"BF363*0.003","v":23318.983702080001},{"$f":"BG363*0.003","v":23318.983702080001},{"$f":"BH363*0.003","v":23318.983702080001},{"$f":"BI363*0.003","v":23318.983702080001},{"$f":"BJ363*0.003","v":23318.983702080001},{"$f":"BK363*0.003","v":23318.983702080001},{"$f":"BL363*0.003","v":23318.983702080001},{"$f":"BM363*0.003","v":23318.983702080001},{"$f":"BN363*0.003","v":23318.983702080001},{"$f":"BO363*0.003","v":23318.983702080001},{"$f":"BP363*0.003","v":23318.983702080001},{"$f":"BQ363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"BU363*0.003","v":23318.983702080001},{"$f":"BV363*0.003","v":23318.983702080001},{"$f":"BW363*0.003","v":23318.983702080001},{"$f":"BX363*0.003","v":23318.983702080001},{"$f":"BY363*0.003","v":23318.983702080001},{"$f":"BZ363*0.003","v":23318.983702080001},{"$f":"CA363*0.003","v":23318.983702080001},{"$f":"CB363*0.003","v":23318.983702080001},{"$f":"CC363*0.003","v":23318.983702080001},{"$f":"CD363*0.003","v":23318.983702080001},{"$f":"CE363*0.003","v":23318.983702080001},{"$f":"CF363*0.003","v":23318.983702080001},{"$f":"CG363*0.003","v":23318.983702080001},{"$f":"CH363*0.003","v":23318.983702080001},{"$f":"CI363*0.003","v":23318.983702080001},{"$f":"CJ363*0.003","v":23318.983702080001},{"$f":"CK363*0.003","v":23318.983702080001},{"$f":"CL363*0.003","v":23318.983702080001},{"$f":"CM363*0.003","v":23318.983702080001},{"$f":"CN363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"CR363*0.003","v":23318.983702080001},{"$f":"CS363*0.003","v":23318.983702080001},{"$f":"CT363*0.003","v":23318.983702080001},{"$f":"CU363*0.003","v":23318.983702080001},{"$f":"CV363*0.003","v":23318.983702080001},{"$f":"CW363*0.003","v":23318.983702080001},{"$f":"CX363*0.003","v":23318.983702080001},{"$f":"CY363*0.003","v":23318.983702080001},{"$f":"CZ363*0.003","v":23318.983702080001},{"$f":"DA363*0.003","v":23318.983702080001},{"$f":"DB363*0.003","v":23318.983702080001},{"$f":"DC363*0.003","v":23318.983702080001},{"$f":"DD363*0.003","v":23318.983702080001},{"$f":"DE363*0.003","v":23318.983702080001},{"$f":"DF363*0.003","v":23318.983702080001},{"$f":"DG363*0.003","v":23318.983702080001},{"$f":"DH363*0.003","v":23318.983702080001},{"$f":"DI363*0.003","v":23318.983702080001},{"$f":"DJ363*0.003","v":23318.983702080001},{"$f":"DK363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"DO363*0.003","v":23318.983702080001},{"$f":"DP363*0.003","v":23318.983702080001},{"$f":"DQ363*0.003","v":23318.983702080001},{"$f":"DR363*0.003","v":23318.983702080001},{"$f":"DS363*0.003","v":23318.983702080001},{"$f":"DT363*0.003","v":23318.983702080001},{"$f":"DU363*0.003","v":23318.983702080001},{"$f":"DV363*0.003","v":23318.983702080001},{"$f":"DW363*0.003","v":23318.983702080001},{"$f":"DX363*0.003","v":23318.983702080001},{"$f":"DY363*0.003","v":23318.983702080001},{"$f":"DZ363*0.003","v":23318.983702080001},{"$f":"EA363*0.003","v":23318.983702080001},{"$f":"EB363*0.003","v":23318.983702080001},{"$f":"EC363*0.003","v":23318.983702080001},{"$f":"ED363*0.003","v":23318.983702080001},{"$f":"EE363*0.003","v":23318.983702080001},{"$f":"EF363*0.003","v":23318.983702080001},{"$f":"EG363*0.003","v":23318.983702080001},{"$f":"EH363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"EL363*0.003","v":23318.983702080001},{"$f":"EM363*0.003","v":23318.983702080001},{"$f":"EN363*0.003","v":23318.983702080001},{"$f":"EO363*0.003","v":23318.983702080001},{"$f":"EP363*0.003","v":23318.983702080001},{"$f":"EQ363*0.003","v":23318.983702080001},{"$f":"ER363*0.003","v":23318.983702080001},{"$f":"ES363*0.003","v":23318.983702080001},{"$f":"ET363*0.003","v":23318.983702080001},{"$f":"EU363*0.003","v":23318.983702080001},{"$f":"EV363*0.003","v":23318.983702080001},{"$f":"EW363*0.003","v":23318.983702080001},{"$f":"EX363*0.003","v":23318.983702080001},{"$f":"EY363*0.003","v":23318.983702080001},{"$f":"EZ363*0.003","v":23318.983702080001},{"$f":"FA363*0.003","v":23318.983702080001},{"$f":"FB363*0.003","v":23318.983702080001},{"$f":"FC363*0.003","v":23318.983702080001},{"$f":"FD363*0.003","v":23318.983702080001},{"$f":"FE363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"FI363*0.003","v":23318.983702080001},{"$f":"FJ363*0.003","v":23318.983702080001},{"$f":"FK363*0.003","v":23318.983702080001},{"$f":"FL363*0.003","v":23318.983702080001},{"$f":"FM363*0.003","v":23318.983702080001},{"$f":"FN363*0.003","v":23318.983702080001},{"$f":"FO363*0.003","v":23318.983702080001},{"$f":"FP363*0.003","v":23318.983702080001},{"$f":"FQ363*0.003","v":23318.983702080001},{"$f":"FR363*0.003","v":23318.983702080001},{"$f":"FS363*0.003","v":23318.983702080001},{"$f":"FT363*0.003","v":23318.983702080001},{"$f":"FU363*0.003","v":23318.983702080001},{"$f":"FV363*0.003","v":23318.983702080001},{"$f":"FW363*0.003","v":23318.983702080001},{"$f":"FX363*0.003","v":23318.983702080001},{"$f":"FY363*0.003","v":23318.983702080001},{"$f":"FZ363*0.003","v":23318.983702080001},{"$f":"GA363*0.003","v":23318.983702080001},{"$f":"GB363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"GF363*0.003","v":23318.983702080001},{"$f":"GG363*0.003","v":23318.983702080001},{"$f":"GH363*0.003","v":23318.983702080001},{"$f":"GI363*0.003","v":23318.983702080001},{"$f":"GJ363*0.003","v":23318.983702080001},{"$f":"GK363*0.003","v":23318.983702080001},{"$f":"GL363*0.003","v":23318.983702080001},{"$f":"GM363*0.003","v":23318.983702080001},{"$f":"GN363*0.003","v":23318.983702080001},{"$f":"GO363*0.003","v":23318.983702080001},{"$f":"GP363*0.003","v":23318.983702080001},{"$f":"GQ363*0.003","v":23318.983702080001},{"$f":"GR363*0.003","v":23318.983702080001},{"$f":"GS363*0.003","v":23318.983702080001},{"$f":"GT363*0.003","v":23318.983702080001},{"$f":"GU363*0.003","v":23318.983702080001},{"$f":"GV363*0.003","v":23318.983702080001},{"$f":"GW363*0.003","v":23318.983702080001},{"$f":"GX363*0.003","v":23318.983702080001},{"$f":"GY363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"HC363*0.003","v":23318.983702080001},{"$f":"HD363*0.003","v":23318.983702080001},{"$f":"HE363*0.003","v":23318.983702080001},{"$f":"HF363*0.003","v":23318.983702080001},{"$f":"HG363*0.003","v":23318.983702080001},{"$f":"HH363*0.003","v":23318.983702080001},{"$f":"HI363*0.003","v":23318.983702080001},{"$f":"HJ363*0.003","v":23318.983702080001},{"$f":"HK363*0.003","v":23318.983702080001},{"$f":"HL363*0.003","v":23318.983702080001},{"$f":"HM363*0.003","v":23318.983702080001},{"$f":"HN363*0.003","v":23318.983702080001},{"$f":"HO363*0.003","v":23318.983702080001},{"$f":"HP363*0.003","v":23318.983702080001},{"$f":"HQ363*0.003","v":23318.983702080001},{"$f":"HR363*0.003","v":23318.983702080001},{"$f":"HS363*0.003","v":23318.983702080001},{"$f":"HT363*0.003","v":23318.983702080001},{"$f":"HU363*0.003","v":23318.983702080001},{"$f":"HV363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"HZ363*0.003","v":23318.983702080001},{"$f":"IA363*0.003","v":23318.983702080001},{"$f":"IB363*0.003","v":23318.983702080001},{"$f":"IC363*0.003","v":23318.983702080001},{"$f":"ID363*0.003","v":23318.983702080001},{"$f":"IE363*0.003","v":23318.983702080001},{"$f":"IF363*0.003","v":23318.983702080001},{"$f":"IG363*0.003","v":23318.983702080001},{"$f":"IH363*0.003","v":23318.983702080001},{"$f":"II363*0.003","v":23318.983702080001},{"$f":"IJ363*0.003","v":23318.983702080001},{"$f":"IK363*0.003","v":23318.983702080001},{"$f":"IL363*0.003","v":23318.983702080001},{"$f":"IM363*0.003","v":23318.983702080001},{"$f":"IN363*0.003","v":23318.983702080001},{"$f":"IO363*0.003","v":23318.983702080001},{"$f":"IP363*0.003","v":23318.983702080001},{"$f":"IQ363*0.003","v":23318.983702080001},{"$f":"IR363*0.003","v":23318.983702080001},{"$f":"IS363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"IW363*0.003","v":23318.983702080001},{"$f":"IX363*0.003","v":23318.983702080001},{"$f":"IY363*0.003","v":23318.983702080001},{"$f":"IZ363*0.003","v":23318.983702080001},{"$f":"JA363*0.003","v":23318.983702080001},{"$f":"JB363*0.003","v":23318.983702080001},{"$f":"JC363*0.003","v":23318.983702080001},{"$f":"JD363*0.003","v":23318.983702080001},{"$f":"JE363*0.003","v":23318.983702080001},{"$f":"JF363*0.003","v":23318.983702080001},{"$f":"JG363*0.003","v":23318.983702080001},{"$f":"JH363*0.003","v":23318.983702080001},{"$f":"JI363*0.003","v":23318.983702080001},{"$f":"JJ363*0.003","v":23318.983702080001},{"$f":"JK363*0.003","v":23318.983702080001},{"$f":"JL363*0.003","v":23318.983702080001},{"$f":"JM363*0.003","v":23318.983702080001},{"$f":"JN363*0.003","v":23318.983702080001},{"$f":"JO363*0.003","v":23318.983702080001},{"$f":"JP363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"JT363*0.003","v":23318.983702080001},{"$f":"JU363*0.003","v":23318.983702080001},{"$f":"JV363*0.003","v":23318.983702080001},{"$f":"JW363*0.003","v":23318.983702080001},{"$f":"JX363*0.003","v":23318.983702080001},{"$f":"JY363*0.003","v":23318.983702080001},{"$f":"JZ363*0.003","v":23318.983702080001},{"$f":"KA363*0.003","v":23318.983702080001},{"$f":"KB363*0.003","v":23318.983702080001},{"$f":"KC363*0.003","v":23318.983702080001},{"$f":"KD363*0.003","v":23318.983702080001},{"$f":"KE363*0.003","v":23318.983702080001},{"$f":"KF363*0.003","v":23318.983702080001},{"$f":"KG363*0.003","v":23318.983702080001},{"$f":"KH363*0.003","v":23318.983702080001},{"$f":"KI363*0.003","v":23318.983702080001},{"$f":"KJ363*0.003","v":23318.983702080001},{"$f":"KK363*0.003","v":23318.983702080001},{"$f":"KL363*0.003","v":23318.983702080001},{"$f":"KM363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"KQ363*0.003","v":23318.983702080001},{"$f":"KR363*0.003","v":23318.983702080001},{"$f":"KS363*0.003","v":23318.983702080001},{"$f":"KT363*0.003","v":23318.983702080001},{"$f":"KU363*0.003","v":23318.983702080001},{"$f":"KV363*0.003","v":23318.983702080001},{"$f":"KW363*0.003","v":23318.983702080001},{"$f":"KX363*0.003","v":23318.983702080001},{"$f":"KY363*0.003","v":23318.983702080001},{"$f":"KZ363*0.003","v":23318.983702080001},{"$f":"LA363*0.003","v":23318.983702080001},{"$f":"LB363*0.003","v":23318.983702080001},{"$f":"LC363*0.003","v":23318.983702080001},{"$f":"LD363*0.003","v":23318.983702080001},{"$f":"LE363*0.003","v":23318.983702080001},{"$f":"LF363*0.003","v":23318.983702080001},{"$f":"LG363*0.003","v":23318.983702080001},{"$f":"LH363*0.003","v":23318.983702080001},{"$f":"LI363*0.003","v":23318.983702080001},{"$f":"LJ363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"LN363*0.003","v":23318.983702080001},{"$f":"LO363*0.003","v":23318.983702080001},{"$f":"LP363*0.003","v":23318.983702080001},{"$f":"LQ363*0.003","v":23318.983702080001},{"$f":"LR363*0.003","v":23318.983702080001},{"$f":"LS363*0.003","v":23318.983702080001},{"$f":"LT363*0.003","v":23318.983702080001},{"$f":"LU363*0.003","v":23318.983702080001},{"$f":"LV363*0.003","v":23318.983702080001},{"$f":"LW363*0.003","v":23318.983702080001},{"$f":"LX363*0.003","v":23318.983702080001},{"$f":"LY363*0.003","v":23318.983702080001},{"$f":"LZ363*0.003","v":23318.983702080001},{"$f":"MA363*0.003","v":23318.983702080001},{"$f":"MB363*0.003","v":23318.983702080001},{"$f":"MC363*0.003","v":23318.983702080001},{"$f":"MD363*0.003","v":23318.983702080001},{"$f":"ME363*0.003","v":23318.983702080001},{"$f":"MF363*0.003","v":23318.983702080001},{"$f":"MG363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"MK363*0.003","v":23318.983702080001},{"$f":"ML363*0.003","v":23318.983702080001},{"$f":"MM363*0.003","v":23318.983702080001},{"$f":"MN363*0.003","v":23318.983702080001},{"$f":"MO363*0.003","v":23318.983702080001},{"$f":"MP363*0.003","v":23318.983702080001},{"$f":"MQ363*0.003","v":23318.983702080001},{"$f":"MR363*0.003","v":23318.983702080001},{"$f":"MS363*0.003","v":23318.983702080001},{"$f":"MT363*0.003","v":23318.983702080001},{"$f":"MU363*0.003","v":23318.983702080001},{"$f":"MV363*0.003","v":23318.983702080001},{"$f":"MW363*0.003","v":23318.983702080001},{"$f":"MX363*0.003","v":23318.983702080001},{"$f":"MY363*0.003","v":23318.983702080001},{"$f":"MZ363*0.003","v":23318.983702080001},{"$f":"NA363*0.003","v":23318.983702080001},{"$f":"NB363*0.003","v":23318.983702080001},{"$f":"NC363*0.003","v":23318.983702080001},{"$f":"ND363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"NH363*0.003","v":23318.983702080001},{"$f":"NI363*0.003","v":23318.983702080001},{"$f":"NJ363*0.003","v":23318.983702080001},{"$f":"NK363*0.003","v":23318.983702080001},{"$f":"NL363*0.003","v":23318.983702080001},{"$f":"NM363*0.003","v":23318.983702080001},{"$f":"NN363*0.003","v":23318.983702080001},{"$f":"NO363*0.003","v":23318.983702080001},{"$f":"NP363*0.003","v":23318.983702080001},{"$f":"NQ363*0.003","v":23318.983702080001},{"$f":"NR363*0.003","v":23318.983702080001},{"$f":"NS363*0.003","v":23318.983702080001},{"$f":"NT363*0.003","v":23318.983702080001},{"$f":"NU363*0.003","v":23318.983702080001},{"$f":"NV363*0.003","v":23318.983702080001},{"$f":"NW363*0.003","v":23318.983702080001},{"$f":"NX363*0.003","v":23318.983702080001},{"$f":"NY363*0.003","v":23318.983702080001},{"$f":"NZ363*0.003","v":23318.983702080001},{"$f":"OA363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"OE363*0.003","v":23318.983702080001},{"$f":"OF363*0.003","v":23318.983702080001},{"$f":"OG363*0.003","v":23318.983702080001},{"$f":"OH363*0.003","v":23318.983702080001},{"$f":"OI363*0.003","v":23318.983702080001},{"$f":"OJ363*0.003","v":23318.983702080001},{"$f":"OK363*0.003","v":23318.983702080001},{"$f":"OL363*0.003","v":23318.983702080001},{"$f":"OM363*0.003","v":23318.983702080001},{"$f":"ON363*0.003","v":23318.983702080001},{"$f":"OO363*0.003","v":23318.983702080001},{"$f":"OP363*0.003","v":23318.983702080001},{"$f":"OQ363*0.003","v":23318.983702080001},{"$f":"OR363*0.003","v":23318.983702080001},{"$f":"OS363*0.003","v":23318.983702080001},{"$f":"OT363*0.003","v":23318.983702080001},{"$f":"OU363*0.003","v":23318.983702080001},{"$f":"OV363*0.003","v":23318.983702080001},{"$f":"OW363*0.003","v":23318.983702080001},{"$f":"OX363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"PB363*0.003","v":23318.983702080001},{"$f":"PC363*0.003","v":23318.983702080001},{"$f":"PD363*0.003","v":23318.983702080001},{"$f":"PE363*0.003","v":23318.983702080001},{"$f":"PF363*0.003","v":23318.983702080001},{"$f":"PG363*0.003","v":23318.983702080001},{"$f":"PH363*0.003","v":23318.983702080001},{"$f":"PI363*0.003","v":23318.983702080001},{"$f":"PJ363*0.003","v":23318.983702080001},{"$f":"PK363*0.003","v":23318.983702080001},{"$f":"PL363*0.003","v":23318.983702080001},{"$f":"PM363*0.003","v":23318.983702080001},{"$f":"PN363*0.003","v":23318.983702080001},{"$f":"PO363*0.003","v":23318.983702080001},{"$f":"PP363*0.003","v":23318.983702080001},{"$f":"PQ363*0.003","v":23318.983702080001},{"$f":"PR363*0.003","v":23318.983702080001},{"$f":"PS363*0.003","v":23318.983702080001},{"$f":"PT363*0.003","v":23318.983702080001},{"$f":"PU363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"PY363*0.003","v":23318.983702080001},{"$f":"PZ363*0.003","v":23318.983702080001},{"$f":"QA363*0.003","v":23318.983702080001},{"$f":"QB363*0.003","v":23318.983702080001},{"$f":"QC363*0.003","v":23318.983702080001},{"$f":"QD363*0.003","v":23318.983702080001},{"$f":"QE363*0.003","v":23318.983702080001},{"$f":"QF363*0.003","v":23318.983702080001},{"$f":"QG363*0.003","v":23318.983702080001},{"$f":"QH363*0.003","v":23318.983702080001},{"$f":"QI363*0.003","v":23318.983702080001},{"$f":"QJ363*0.003","v":23318.983702080001},{"$f":"QK363*0.003","v":23318.983702080001},{"$f":"QL363*0.003","v":23318.983702080001},{"$f":"QM363*0.003","v":23318.983702080001},{"$f":"QN363*0.003","v":23318.983702080001},{"$f":"QO363*0.003","v":23318.983702080001},{"$f":"QP363*0.003","v":23318.983702080001},{"$f":"QQ363*0.003","v":23318.983702080001},{"$f":"QR363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"QV363*0.003","v":23318.983702080001},{"$f":"QW363*0.003","v":23318.983702080001},{"$f":"QX363*0.003","v":23318.983702080001},{"$f":"QY363*0.003","v":23318.983702080001},{"$f":"QZ363*0.003","v":23318.983702080001},{"$f":"RA363*0.003","v":23318.983702080001},{"$f":"RB363*0.003","v":23318.983702080001},{"$f":"RC363*0.003","v":23318.983702080001},{"$f":"RD363*0.003","v":23318.983702080001},{"$f":"RE363*0.003","v":23318.983702080001},{"$f":"RF363*0.003","v":23318.983702080001},{"$f":"RG363*0.003","v":23318.983702080001},{"$f":"RH363*0.003","v":23318.983702080001},{"$f":"RI363*0.003","v":23318.983702080001},{"$f":"RJ363*0.003","v":23318.983702080001},{"$f":"RK363*0.003","v":23318.983702080001},{"$f":"RL363*0.003","v":23318.983702080001},{"$f":"RM363*0.003","v":23318.983702080001},{"$f":"RN363*0.003","v":23318.983702080001},{"$f":"RO363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"RS363*0.003","v":23318.983702080001},{"$f":"RT363*0.003","v":23318.983702080001},{"$f":"RU363*0.003","v":23318.983702080001},{"$f":"RV363*0.003","v":23318.983702080001},{"$f":"RW363*0.003","v":23318.983702080001},{"$f":"RX363*0.003","v":23318.983702080001},{"$f":"RY363*0.003","v":23318.983702080001},{"$f":"RZ363*0.003","v":23318.983702080001},{"$f":"SA363*0.003","v":23318.983702080001},{"$f":"SB363*0.003","v":23318.983702080001},{"$f":"SC363*0.003","v":23318.983702080001},{"$f":"SD363*0.003","v":23318.983702080001},{"$f":"SE363*0.003","v":23318.983702080001},{"$f":"SF363*0.003","v":23318.983702080001},{"$f":"SG363*0.003","v":23318.983702080001},{"$f":"SH363*0.003","v":23318.983702080001},{"$f":"SI363*0.003","v":23318.983702080001},{"$f":"SJ363*0.003","v":23318.983702080001},{"$f":"SK363*0.003","v":23318.983702080001},{"$f":"SL363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"SP363*0.003","v":23318.983702080001},{"$f":"SQ363*0.003","v":23318.983702080001},{"$f":"SR363*0.003","v":23318.983702080001},{"$f":"SS363*0.003","v":23318.983702080001},{"$f":"ST363*0.003","v":23318.983702080001},{"$f":"SU363*0.003","v":23318.983702080001},{"$f":"SV363*0.003","v":23318.983702080001},{"$f":"SW363*0.003","v":23318.983702080001},{"$f":"SX363*0.003","v":23318.983702080001},{"$f":"SY363*0.003","v":23318.983702080001},{"$f":"SZ363*0.003","v":23318.983702080001},{"$f":"TA363*0.003","v":23318.983702080001},{"$f":"TB363*0.003","v":23318.983702080001},{"$f":"TC363*0.003","v":23318.983702080001},{"$f":"TD363*0.003","v":23318.983702080001},{"$f":"TE363*0.003","v":23318.983702080001},{"$f":"TF363*0.003","v":23318.983702080001},{"$f":"TG363*0.003","v":23318.983702080001},{"$f":"TH363*0.003","v":23318.983702080001},{"$f":"TI363*0.003","v":23318.983702080001},null,"Storage Losses (mmBTU)",null,{"$f":"TM363*0.003","v":23318.983702080001},{"$f":"TN363*0.003","v":23318.983702080001},{"$f":"TO363*0.003","v":23318.983702080001},{"$f":"TP363*0.003","v":23318.983702080001},{"$f":"TQ363*0.003","v":23318.983702080001},{"$f":"TR363*0.003","v":23318.983702080001},{"$f":"TS363*0.003","v":23318.983702080001},{"$f":"TT363*0.003","v":23318.983702080001},{"$f":"TU363*0.003","v":23318.983702080001},{"$f":"TV363*0.003","v":23318.983702080001},{"$f":"TW363*0.003","v":23318.983702080001},{"$f":"TX363*0.003","v":23318.983702080001},{"$f":"TY363*0.003","v":23318.983702080001},{"$f":"TZ363*0.003","v":23318.983702080001},{"$f":"UA363*0.003","v":23318.983702080001},{"$f":"UB363*0.003","v":23318.983702080001},{"$f":"UC363*0.003","v":23318.983702080001},{"$f":"UD363*0.003","v":23318.983702080001},{"$f":"UE363*0.003","v":23318.983702080001},{"$f":"UF363*0.003","v":23318.983702080001}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":129.91995},{"$f":"'Resource Options'!$N$36*(1.02^(D361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":132.38583065099999},{"$f":"'Resource Options'!$N$36*(1.02^(AA361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":134.89851371675599},{"$f":"'Resource Options'!$N$36*(1.02^(AX361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":137.45888750710003},{"$f":"'Resource Options'!$N$36*(1.02^(BU361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":140.06785719198481},{"$f":"'Resource Options'!$N$36*(1.02^(CR361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":142.72634512148866},{"$f":"'Resource Options'!$N$36*(1.02^(DO361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":145.43529115189449},{"$f":"'Resource Options'!$N$36*(1.02^(EL361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":148.19565297795748},{"$f":"'Resource Options'!$N$36*(1.02^(FI361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":151.00840647147911},{"$f":"'Resource Options'!$N$36*(1.02^(GF361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HC361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":153.72051745170685},{"$f":"'Resource Options'!$N$36*(1.02^(HC361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HZ361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":156.48133794513953},{"$f":"'Resource Options'!$N$36*(1.02^(HZ361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(IW361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":159.29174277463423},{"$f":"'Resource Options'!$N$36*(1.02^(IW361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(JT361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":162.15262247486669},{"$f":"'Resource Options'!$N$36*(1.02^(JT361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(KQ361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":165.06488357451528},{"$f":"'Resource Options'!$N$36*(1.02^(KQ361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(LN361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":168.0294488835136},{"$f":"'Resource Options'!$N$36*(1.02^(LN361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(MK361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":171.04725778546154},{"$f":"'Resource Options'!$N$36*(1.02^(MK361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(NH361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":174.11926653528843},{"$f":"'Resource Options'!$N$36*(1.02^(NH361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(OE361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":177.2464485622622},{"$f":"'Resource Options'!$N$36*(1.02^(OE361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PB361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":180.42979477844045},{"$f":"'Resource Options'!$N$36*(1.02^(PB361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PY361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":184.03839067400929},{"$f":"'Resource Options'!$N$36*(1.02^(PY361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(QV361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":187.71915848748941},{"$f":"'Resource Options'!$N$36*(1.02^(QV361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(RS361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":191.47354165723922},{"$f":"'Resource Options'!$N$36*(1.02^(RS361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(SP361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":195.30301249038399},{"$f":"'Resource Options'!$N$36*(1.02^(SP361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(TM361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":199.20907274019171},{"$f":"'Resource Options'!$N$36*(1.02^(TM361-2018))","v":0}]
[null,"Sales Tax",null,{"$f":"D369*$D$1","v":7.7951969999999999},{"$f":"E369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AA369*$D$1","v":7.9431498390599993},{"$f":"AB369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AX369*$D$1","v":8.0939108230053591},{"$f":"AY369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"BU369*$D$1","v":8.2475332504260024},{"$f":"BV369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"CR369*$D$1","v":8.404071431519089},{"$f":"CS369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"DO369*$D$1","v":8.5635807072893186},{"$f":"DP369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"EL369*$D$1","v":8.7261174691136691},{"$f":"EM369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"FI369*$D$1","v":8.8917391786774491},{"$f":"FJ369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"GF369*$D$1","v":9.0605043882887468},{"$f":"GG369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HC369*$D$1","v":9.223231047102411},{"$f":"HD369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HZ369*$D$1","v":9.3888802767083721},{"$f":"IA369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"IW369*$D$1","v":9.5575045664780536},{"$f":"IX369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"JT369*$D$1","v":9.7291573484920004},{"$f":"JU369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"KQ369*$D$1","v":9.903893014470917},{"$f":"KR369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"LN369*$D$1","v":10.081766933010815},{"$f":"LO369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"MK369*$D$1","v":10.262835467127692},{"$f":"ML369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"NH369*$D$1","v":10.447155992117306},{"$f":"NI369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"OE369*$D$1","v":10.634786913735732},{"$f":"OF369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PB369*$D$1","v":10.825787686706427},{"$f":"PC369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PY369*$D$1","v":11.042303440440557},{"$f":"PZ369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"QV369*$D$1","v":11.263149509249365},{"$f":"QW369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"RS369*$D$1","v":11.488412499434354},{"$f":"RT369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"SP369*$D$1","v":11.718180749423039},{"$f":"SQ369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"TM369*$D$1","v":11.952544364411503},{"$f":"TN369*$D$1","v":0}]
[null,"Misc Charges",14230.093579351029,{"$f":"D375*Misc_Rev","v":12215.231194752001},12459.53581864704,12708.726535019981,12962.901065720382,13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,null,"Misc Charges",14514.695450938048,{"$f":"AA375*Misc_Rev","v":12459.53581864704},12708.726535019981,12962.901065720382,13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,null,"Misc Charges",14804.989359956813,{"$f":"AX375*Misc_Rev","v":12708.726535019981},12962.901065720382,13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,null,"Misc Charges",15101.08914715595,{"$f":"BU375*Misc_Rev","v":12962.901065720382},13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,null,"Misc Charges",15403.110930099068,{"$f":"CR375*Misc_Rev","v":13222.15908703479},13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,null,"Misc Charges",15711.173148701051,{"$f":"DO375*Misc_Rev","v":13486.602268775485},13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,null,"Misc Charges",16025.396611675065,{"$f":"EL375*Misc_Rev","v":13756.334314150992},14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,null,"Misc Charges",16345.904543908571,{"$f":"FI375*Misc_Rev","v":14031.461000434014},14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,null,"Misc Charges",16672.822634786742,{"$f":"GF375*Misc_Rev","v":14312.090220442698},14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,null,"Misc Charges",17006.279087482479,{"$f":"HC375*Misc_Rev","v":14598.33202485155},14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,null,"Misc Charges",17346.404669232132,{"$f":"HZ375*Misc_Rev","v":14890.298665348582},15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,null,"Misc Charges",17693.332762616777,{"$f":"IW375*Misc_Rev","v":15188.104638655552},15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,null,"Misc Charges",18047.199417869113,{"$f":"JT375*Misc_Rev","v":15491.866731428663},15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,null,"Misc Charges",18408.143406226493,{"$f":"KQ375*Misc_Rev","v":15801.704066057238},16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,null,"Misc Charges",18776.306274351016,{"$f":"LN375*Misc_Rev","v":16117.738147378386},16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,null,"Misc Charges",19151.832399838037,{"$f":"MK375*Misc_Rev","v":16440.092910325951},16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,null,"Misc Charges",19534.8690478348,{"$f":"NH375*Misc_Rev","v":16768.894768532471},17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,null,"Misc Charges",19925.566428791495,{"$f":"OE375*Misc_Rev","v":17104.272663903124},17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,null,"Misc Charges",20324.077757367329,{"$f":"PB375*Misc_Rev","v":17446.358117181189},17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,null,"Misc Charges",20730.559312514681,{"$f":"PY375*Misc_Rev","v":17795.285279524815},18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,null,"Misc Charges",21145.170498764968,{"$f":"QV375*Misc_Rev","v":18151.190985115307},18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,null,"Misc Charges",21568.073908740269,{"$f":"RS375*Misc_Rev","v":18514.21480481761},18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,26971.714978237876,null,"Misc Charges",21999.43538691508,{"$f":"SP375*Misc_Rev","v":18884.499100913967},19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,26971.714978237876,27511.149277802637,null,"Misc Charges",22439.424094653379,{"$f":"TM375*Misc_Rev","v":19262.189082932244},19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,26971.714978237876,27511.149277802637,28061.372263358688]
[null,"Total Fixed Cost",14803727.963146128,{"$f":"SUM(D375:D377)","v":18465633.991045438},{"$f":"SUM(E375:E376)","v":17956036.218337949},17421567.603375394,16900514.837192412,16391888.925422175,15894790.00481124,15408369.174843889,14931841.222384794,14460960.283475799,13991060.700998854,13521357.483895035,13051854.559471801,12582555.933582775,12113465.692198636,11644588.003009479,11175927.117059208,10707487.370412597,10239273.185855724,9771289.074630376,9303539.6382031925,null,"Total Fixed Cost",14813511.092357174,{"$f":"SUM(AA375:AA377)","v":18474258.093429331},{"$f":"SUM(AB375:AB376)","v":17964583.612053152},17430285.944964897,16909407.545613706,16400959.488011895,15904041.978652755,15417806.188162234,14941466.975969505,14470778.552132206,14001075.335028388,13531572.410605161,13062273.784716127,12593183.543331988,12124305.854142834,11655644.968192562,11187205.221545951,10718991.036989076,10251006.925763732,9783257.4893365446,9315747.4212034829,null,"Total Fixed Cost",14823489.884152442,{"$f":"SUM(AX375:AX377)","v":18483054.677860904},{"$f":"SUM(AY375:AY376)","v":17973301.953642655},17439178.653386191,16918478.108203426,16410211.461853409,15913478.9919711,15427431.941746945,14951285.244625911,14480793.18616174,14011290.261738513,13541991.635849487,13072901.39446534,12604023.705276188,12135362.819325916,11666923.072679305,11198708.88812243,10730724.776897084,10262975.340469901,9795465.272336835,9328199.3598637804,null,"Total Fixed Cost",14833668.251783608,{"$f":"SUM(BU375:BU377)","v":18492027.193981111},{"$f":"SUM(BV375:BV376)","v":17982194.662063949},17448249.21597591,16927730.08204494,16419648.475171754,15923104.745555811,15437250.210403351,14961299.878655445,14491008.112871865,14021709.486982839,13552619.2455987,13083741.556409538,12615080.670459269,12146640.923812659,11678426.739255784,11210442.628030438,10742693.191603253,10275183.123470191,9807917.2109971326,9340900.3372972831,null,"Total Fixed Cost",14844050.186767401,{"$f":"SUM(CR375:CR377)","v":18501179.160423718},{"$f":"SUM(CS375:CS376)","v":17991265.224653669},17457501.189817425,16937167.095363285,16429274.228756465,15932923.014212217,15447264.844432885,14971514.80536557,14501427.338116191,14032337.096732052,13563459.407542899,13094798.521592621,12626358.774946012,12158144.590389138,11690160.479163792,11222411.042736607,10754900.974603543,10287635.062130488,9820618.1884306353,9353855.3342794571,null,"Total Fixed Cost",14854639.76045087,{"$f":"SUM(DO375:DO377)","v":18510514.166195177},{"$f":"SUM(DP375:DP376)","v":18000517.198495183},17466938.20313577,16946792.848947998,16439092.497412872,15942937.648241751,15457479.77114301,14981934.030609896,14512054.947865404,14043177.25867625,13574516.37272598,13106076.626079364,12637862.44152249,12169878.330297146,11702128.893869961,11234618.825736897,10767352.913263841,10300336.039563991,9833573.1854128093,9367069.4312012736,null,"Total Fixed Cost",14865441.12560801,{"$f":"SUM(EL375:EL377)","v":18520035.87208207},{"$f":"SUM(EM375:EM376)","v":18009954.211813528},17476563.956720483,16956611.117604401,16449107.131442405,15953152.574951876,15467898.996387336,14992561.640359109,14522895.109809604,14054234.223859333,13585794.477212723,13117580.292655842,12649596.181430498,12181846.745003315,11714336.676870251,11247070.764397195,10780053.890697343,10313291.036546165,9846787.2823346257,9380547.8100615274,null,"Total Fixed Cost",14876458.518068288,{"$f":"SUM(FI375:FI377)","v":18529748.012086697},{"$f":"SUM(FJ375:FJ376)","v":18019579.965398241},17486382.225376885,16966625.751633935,16459322.05815253,15963571.800196202,15478526.606136549,15003401.802303307,14533952.074992685,14065512.328346075,13597298.143789202,13129314.03256385,12661564.596136667,12194054.528003605,11726788.615530549,11259771.741830697,10793008.887679517,10326505.133467982,9860265.6611948796,9394295.756498985,null,"Total Fixed Cost",14887696.25837777,{"$f":"SUM(GF375:GF377)","v":18539654.394891419},{"$f":"SUM(GG375:GG376)","v":18029398.234054644},17496396.859406419,16976840.67834406,16469741.283396857,15974199.409945415,15489366.768080749,15014458.76748639,14545230.179479428,14077015.994922554,13609031.88369721,13141282.447270019,12673772.379136957,12206506.466663903,11739489.592964051,11272726.738812871,10806222.984601334,10339983.512328235,9874013.6076323371,9408318.6618651915,null,"Total Fixed Cost",14899158.753493452,{"$f":"SUM(HC375:HC377)","v":18549758.905352227},{"$f":"SUM(HD375:HD376)","v":18039412.868084177},17506611.786116544,16987259.903588388,16480368.89314607,15985039.571889613,15500423.73326383,15025736.871973133,14556733.846055906,14088749.734830562,13621000.298403379,13153490.230270309,12686224.317797255,12219207.444097405,11752444.589946225,11285940.835734688,10819701.363461588,10353731.458765693,9888036.5129985437,9422622.0253387243,null,"Total Fixed Cost",14910850.498511439,{"$f":"SUM(HZ375:HZ377)","v":18560065.50602226},{"$f":"SUM(IA375:IA376)","v":18049627.794794302},17517031.011360873,16997887.513337601,16491209.055090267,15996096.537072696,15511701.837750573,15037240.538549611,14568467.585963914,14100718.149536731,13633208.081403669,13165942.168930607,12698925.295230757,12232162.441079579,11765658.686868042,11299419.214594942,10833449.309899045,10367754.3641319,9902339.8764720764,9437211.4560817257,null,"Total Fixed Cost",14922776.078429786,{"$f":"SUM(IW375:IW377)","v":18570578.238705691},{"$f":"SUM(IX375:IX376)","v":18060047.020038631},17527658.621110085,17008727.6752818,16502266.02027335,16007374.641559439,15523205.504327051,15048974.278457619,14580436.000670083,14112925.932537021,13645660.020063967,13178643.14636411,12711880.292212931,12245376.538001396,11779137.065728296,11313167.161032399,10847472.215265252,10382057.727605432,9916929.3072150778,9452092.6754395887,null,"Total Fixed Cost",14934940.169946505,{"$f":"SUM(JT375:JT377)","v":18581301.226042792},{"$f":"SUM(JU375:JU376)","v":18070674.629787844},17538498.783054285,17019784.64046488,16513544.124760093,16018878.308135917,15534939.244235059,15060942.693163788,14592643.783670373,14125377.871197319,13658360.997497469,13191598.143346284,12725094.389134748,12258854.91686165,11792885.012165753,11327190.066398606,10861775.578738784,10396647.158348434,9931810.5265729409,9467271.519184608,null,"Total Fixed Cost",14947347.543293556,{"$f":"SUM(KQ375:KQ377)","v":18592238.673126634},{"$f":"SUM(KR375:KR376)","v":18081514.791732043},17549555.748237364,17031062.744951624,16525047.791336572,16030612.048043925,15546907.658941228,15073150.476164078,14605095.722330671,14138078.848630821,13671315.994479643,13204812.2402681,12738572.767995002,12272602.863299107,11806907.91753196,11341493.429872138,10876365.009481786,10411528.377706297,9946989.3703179602,9482753.9398045279,null,"Total Fixed Cost",14960003.064107547,{"$f":"SUM(LN375:LN377)","v":18603394.869152155},{"$f":"SUM(LO375:LO376)","v":18092571.756915122},17560833.852724109,17042566.411528103,16536781.53124458,16042580.462750094,15559115.441941518,15085602.414824376,14617796.699764173,14151033.845612995,13684530.09140146,13218290.619128354,12752320.714432459,12286625.768665314,11821211.281005492,11356082.86061514,10891246.228839649,10426707.221451316,9962471.7909378801,9498546.0088368449,null,"Total Fixed Cost",14972911.695337817,{"$f":"SUM(MK375:MK377)","v":18614774.189098183},{"$f":"SUM(ML375:ML376)","v":18103849.861401867},17572337.519300587,17054300.151436113,16548749.945950748,16054788.245750384,15571567.380601816,15098303.392257879,14630751.696746347,14164247.942534812,13698008.470261713,13232038.565565811,12766343.619798666,12300929.132138846,11835800.711748494,11370964.079973003,10906425.072584668,10442189.642071236,9978263.8599701971,9514653.9192498103,null,"Total Fixed Cost",14986078.499192696,{"$f":"SUM(NH375:NH377)","v":18626381.095443133},{"$f":"SUM(NI375:NI376)","v":18115353.527978346},17584071.259208597,17066268.56614228,16560957.728951039,16067240.184410682,15584268.358035319,15111258.389240053,14643965.793668164,14177726.321395066,13711756.416699171,13246061.470932018,12780646.983272199,12315518.562881848,11850681.931106357,11386142.923718022,10921907.493204588,10457981.711103553,9994371.7703831624,9531083.9878710341,null,"Total Fixed Cost",14999508.639124665,{"$f":"SUM(OE375:OE377)","v":18638220.139914982},{"$f":"SUM(OF375:OF376)","v":18127087.267886356},17596039.673914764,17078476.34914257,16573409.667611336,16079941.161844185,15597223.355017493,15124472.486161869,14657444.172528418,14191474.267832523,13725779.322065378,13260364.834405551,12795236.4140152,12330399.782239711,11865860.774851376,11401625.344337942,10937699.562236905,10474089.621516518,10010801.839004386,9547842.6578646824,null,"Total Fixed Cost",15013207.381855281,{"$f":"SUM(PB375:PB377)","v":18650295.965276271},{"$f":"SUM(PC375:PC376)","v":18139055.682592522},17608247.456915054,17090928.287802868,16586110.645044839,16092896.158826359,15610437.451939309,15137950.865022123,14671192.118965875,14205497.17319873,13740082.68553891,13274954.265148552,12810117.633373063,12345578.62598473,11881343.195471296,11417417.413370259,10953807.47264987,10490519.690137742,10027560.508998035,9564936.5012582038,null,"Total Fixed Cost",15027180.099440517,{"$f":"SUM(PY375:PY377)","v":18662613.30714478},{"$f":"SUM(PZ375:PZ376)","v":18151263.465592813},17620699.395575352,17103629.26523637,16599065.642027013,16106110.255748175,15623915.830799563,15151698.81145958,14685215.024332082,14219800.536672262,13754672.116281912,13289835.484506415,12825296.477118082,12361061.04660465,11897135.264503613,11433525.323783224,10970237.541271094,10507278.36013139,10044654.352391556,9582372.221519595,null,"Total Fixed Cost",15041432.271377439,{"$f":"SUM(QV375:QV377)","v":18675176.995850664},{"$f":"SUM(QW375:QW376)","v":18163715.40425311},17633400.373008855,17116584.262218542,16612279.738948829,16119588.634608429,15637663.77723702,15165721.716825787,14699518.387805615,14234389.967415264,13769553.335639775,13305014.328251434,12840778.897738002,12376853.115636967,11913243.174916578,11449955.392404448,10986996.211264743,10524372.203524912,10062090.072652947,9600156.6561862137,null,"Total Fixed Cost",15055969.48675311,{"$f":"SUM(RS375:RS377)","v":18687991.958330661},{"$f":"SUM(RT375:RT376)","v":18176416.381686613},17646355.369991027,17129798.359140363,16625758.117809083,16133336.581045887,15651686.682603227,15180025.08029932,14714107.818548616,14249271.186773127,13784732.179384794,13320496.748871354,12856570.966770319,12392961.026049932,11929673.243537802,11466714.062398097,11004090.054658264,10541807.923786303,10079874.507319566,9618296.7795461658,null,"Total Fixed Cost",15070797.446436292,{"$f":"SUM(SP375:SP377)","v":18701063.220060259},{"$f":"SUM(SQ375:SQ376)","v":18189371.378668785},17659569.466912847,17143276.738000613,16639506.064246541,16147359.486412093,15665990.04607676,15194614.511042321,14728989.037906479,14264450.030518146,13800214.600004714,13336288.817903671,12872678.877183285,12409391.094671156,11946431.913531451,11483807.905791618,11021525.774919655,10559592.358452922,10098014.630679518,9636799.705373317,null,"Total Fixed Cost",15085921.965313135,{"$f":"SUM(TM375:TM377)","v":18714395.907024454},{"$f":"SUM(TN375:TN376)","v":18202585.475590605},17673047.845773097,17157024.684438072,16653528.969612747,16161662.849885626,15680579.476819761,15209495.730400184,14744167.881651498,14279932.451138066,13816006.669037031,13352396.728316637,12889108.945804508,12426149.764664805,11963525.756924972,11501243.626053009,11039310.209586274,10577732.481812874,10116517.556506669,9655672.6897170115]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D381:W381))","v":3319574.2070784918},{"$f":"HLOOKUP(D361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*D362","v":2849550.2282879995},{"$f":"HLOOKUP(E361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*E362","v":2906541.2328537595},{"$f":"HLOOKUP(F361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*F362","v":2964672.0575108347},{"$f":"HLOOKUP(G361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*G362","v":3023965.4986610515},{"$f":"HLOOKUP(H361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*H362","v":3084444.8086342728},{"$f":"HLOOKUP(I361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*I362","v":3146133.7048069583},{"$f":"HLOOKUP(J361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*J362","v":3209056.3789030975},{"$f":"HLOOKUP(K361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*K362","v":3273237.5064811595},{"$f":"HLOOKUP(L361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*L362","v":3338702.2566107828},{"$f":"HLOOKUP(M361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*M362","v":3405476.3017429984},{"$f":"HLOOKUP(N361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*N362","v":3473585.8277778584},{"$f":"HLOOKUP(O361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*O362","v":3543057.544333416},{"$f":"HLOOKUP(P361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*P362","v":3613918.6952200839},{"$f":"HLOOKUP(Q361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q362","v":3686197.0691244858},{"$f":"HLOOKUP(R361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*R362","v":3759921.0105069764},{"$f":"HLOOKUP(S361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*S362","v":3835119.4307171162},{"$f":"HLOOKUP(T361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*T362","v":3911821.8193314583},{"$f":"HLOOKUP(U361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*U362","v":3990058.2557180873},{"$f":"HLOOKUP(V361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*V362","v":4069859.4208324496},{"$f":"HLOOKUP(W361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*W362","v":4151256.6092490987},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA381:AT381))","v":3385965.6912200614},{"$f":"HLOOKUP(AA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA362","v":2906541.2328537595},{"$f":"HLOOKUP(AB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB362","v":2964672.0575108347},{"$f":"HLOOKUP(AC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC362","v":3023965.4986610515},{"$f":"HLOOKUP(AD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD362","v":3084444.8086342728},{"$f":"HLOOKUP(AE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE362","v":3146133.7048069583},{"$f":"HLOOKUP(AF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF362","v":3209056.3789030975},{"$f":"HLOOKUP(AG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG362","v":3273237.5064811595},{"$f":"HLOOKUP(AH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH362","v":3338702.2566107828},{"$f":"HLOOKUP(AI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI362","v":3405476.3017429984},{"$f":"HLOOKUP(AJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ362","v":3473585.8277778584},{"$f":"HLOOKUP(AK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK362","v":3543057.544333416},{"$f":"HLOOKUP(AL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL362","v":3613918.6952200839},{"$f":"HLOOKUP(AM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM362","v":3686197.0691244858},{"$f":"HLOOKUP(AN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN362","v":3759921.0105069764},{"$f":"HLOOKUP(AO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO362","v":3835119.4307171162},{"$f":"HLOOKUP(AP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP362","v":3911821.8193314583},{"$f":"HLOOKUP(AQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ362","v":3990058.2557180873},{"$f":"HLOOKUP(AR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR362","v":4069859.4208324496},{"$f":"HLOOKUP(AS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS362","v":4151256.6092490987},{"$f":"HLOOKUP(AT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT362","v":4234281.7414340805},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX381:BQ381))","v":3453685.0050444617},{"$f":"HLOOKUP(AX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX362","v":2964672.0575108347},{"$f":"HLOOKUP(AY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY362","v":3023965.4986610515},{"$f":"HLOOKUP(AZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ362","v":3084444.8086342728},{"$f":"HLOOKUP(BA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA362","v":3146133.7048069583},{"$f":"HLOOKUP(BB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB362","v":3209056.3789030975},{"$f":"HLOOKUP(BC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC362","v":3273237.5064811595},{"$f":"HLOOKUP(BD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD362","v":3338702.2566107828},{"$f":"HLOOKUP(BE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE362","v":3405476.3017429984},{"$f":"HLOOKUP(BF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF362","v":3473585.8277778584},{"$f":"HLOOKUP(BG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG362","v":3543057.544333416},{"$f":"HLOOKUP(BH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH362","v":3613918.6952200839},{"$f":"HLOOKUP(BI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI362","v":3686197.0691244858},{"$f":"HLOOKUP(BJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ362","v":3759921.0105069764},{"$f":"HLOOKUP(BK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK362","v":3835119.4307171162},{"$f":"HLOOKUP(BL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL362","v":3911821.8193314583},{"$f":"HLOOKUP(BM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM362","v":3990058.2557180873},{"$f":"HLOOKUP(BN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN362","v":4069859.4208324496},{"$f":"HLOOKUP(BO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO362","v":4151256.6092490987},{"$f":"HLOOKUP(BP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP362","v":4234281.7414340805},{"$f":"HLOOKUP(BQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ362","v":4318967.3762627617},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU381:CN381))","v":3522758.7051453516},{"$f":"HLOOKUP(BU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU362","v":3023965.4986610515},{"$f":"HLOOKUP(BV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV362","v":3084444.8086342728},{"$f":"HLOOKUP(BW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW362","v":3146133.7048069583},{"$f":"HLOOKUP(BX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX362","v":3209056.3789030975},{"$f":"HLOOKUP(BY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY362","v":3273237.5064811595},{"$f":"HLOOKUP(BZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ362","v":3338702.2566107828},{"$f":"HLOOKUP(CA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA362","v":3405476.3017429984},{"$f":"HLOOKUP(CB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB362","v":3473585.8277778584},{"$f":"HLOOKUP(CC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC362","v":3543057.544333416},{"$f":"HLOOKUP(CD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD362","v":3613918.6952200839},{"$f":"HLOOKUP(CE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE362","v":3686197.0691244858},{"$f":"HLOOKUP(CF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF362","v":3759921.0105069764},{"$f":"HLOOKUP(CG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG362","v":3835119.4307171162},{"$f":"HLOOKUP(CH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH362","v":3911821.8193314583},{"$f":"HLOOKUP(CI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI362","v":3990058.2557180873},{"$f":"HLOOKUP(CJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ362","v":4069859.4208324496},{"$f":"HLOOKUP(CK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK362","v":4151256.6092490987},{"$f":"HLOOKUP(CL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL362","v":4234281.7414340805},{"$f":"HLOOKUP(CM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM362","v":4318967.3762627617},{"$f":"HLOOKUP(CN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN362","v":4405346.7237880174},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR381:DK381))","v":3593213.8792482591},{"$f":"HLOOKUP(CR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR362","v":3084444.8086342728},{"$f":"HLOOKUP(CS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS362","v":3146133.7048069583},{"$f":"HLOOKUP(CT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT362","v":3209056.3789030975},{"$f":"HLOOKUP(CU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU362","v":3273237.5064811595},{"$f":"HLOOKUP(CV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV362","v":3338702.2566107828},{"$f":"HLOOKUP(CW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW362","v":3405476.3017429984},{"$f":"HLOOKUP(CX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX362","v":3473585.8277778584},{"$f":"HLOOKUP(CY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY362","v":3543057.544333416},{"$f":"HLOOKUP(CZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ362","v":3613918.6952200839},{"$f":"HLOOKUP(DA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA362","v":3686197.0691244858},{"$f":"HLOOKUP(DB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB362","v":3759921.0105069764},{"$f":"HLOOKUP(DC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC362","v":3835119.4307171162},{"$f":"HLOOKUP(DD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD362","v":3911821.8193314583},{"$f":"HLOOKUP(DE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE362","v":3990058.2557180873},{"$f":"HLOOKUP(DF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF362","v":4069859.4208324496},{"$f":"HLOOKUP(DG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG362","v":4151256.6092490987},{"$f":"HLOOKUP(DH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH362","v":4234281.7414340805},{"$f":"HLOOKUP(DI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI362","v":4318967.3762627617},{"$f":"HLOOKUP(DJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ362","v":4405346.7237880174},{"$f":"HLOOKUP(DK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK362","v":4493453.6582637783},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO381:EH381))","v":3665078.1568332245},{"$f":"HLOOKUP(DO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO362","v":3146133.7048069583},{"$f":"HLOOKUP(DP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP362","v":3209056.3789030975},{"$f":"HLOOKUP(DQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ362","v":3273237.5064811595},{"$f":"HLOOKUP(DR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR362","v":3338702.2566107828},{"$f":"HLOOKUP(DS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS362","v":3405476.3017429984},{"$f":"HLOOKUP(DT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT362","v":3473585.8277778584},{"$f":"HLOOKUP(DU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU362","v":3543057.544333416},{"$f":"HLOOKUP(DV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV362","v":3613918.6952200839},{"$f":"HLOOKUP(DW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW362","v":3686197.0691244858},{"$f":"HLOOKUP(DX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX362","v":3759921.0105069764},{"$f":"HLOOKUP(DY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY362","v":3835119.4307171162},{"$f":"HLOOKUP(DZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ362","v":3911821.8193314583},{"$f":"HLOOKUP(EA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA362","v":3990058.2557180873},{"$f":"HLOOKUP(EB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB362","v":4069859.4208324496},{"$f":"HLOOKUP(EC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC362","v":4151256.6092490987},{"$f":"HLOOKUP(ED361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED362","v":4234281.7414340805},{"$f":"HLOOKUP(EE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE362","v":4318967.3762627617},{"$f":"HLOOKUP(EF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF362","v":4405346.7237880174},{"$f":"HLOOKUP(EG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG362","v":4493453.6582637783},{"$f":"HLOOKUP(EH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH362","v":4583322.7314290535},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL381:FE381))","v":3738379.7199698891},{"$f":"HLOOKUP(EL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL362","v":3209056.3789030975},{"$f":"HLOOKUP(EM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM362","v":3273237.5064811595},{"$f":"HLOOKUP(EN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN362","v":3338702.2566107828},{"$f":"HLOOKUP(EO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO362","v":3405476.3017429984},{"$f":"HLOOKUP(EP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP362","v":3473585.8277778584},{"$f":"HLOOKUP(EQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ362","v":3543057.544333416},{"$f":"HLOOKUP(ER361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER362","v":3613918.6952200839},{"$f":"HLOOKUP(ES361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES362","v":3686197.0691244858},{"$f":"HLOOKUP(ET361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET362","v":3759921.0105069764},{"$f":"HLOOKUP(EU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU362","v":3835119.4307171162},{"$f":"HLOOKUP(EV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV362","v":3911821.8193314583},{"$f":"HLOOKUP(EW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW362","v":3990058.2557180873},{"$f":"HLOOKUP(EX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX362","v":4069859.4208324496},{"$f":"HLOOKUP(EY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY362","v":4151256.6092490987},{"$f":"HLOOKUP(EZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ362","v":4234281.7414340805},{"$f":"HLOOKUP(FA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA362","v":4318967.3762627617},{"$f":"HLOOKUP(FB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB362","v":4405346.7237880174},{"$f":"HLOOKUP(FC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC362","v":4493453.6582637783},{"$f":"HLOOKUP(FD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD362","v":4583322.7314290535},{"$f":"HLOOKUP(FE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE362","v":4674989.1860576347},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI381:GB381))","v":3813147.3143692864},{"$f":"HLOOKUP(FI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI362","v":3273237.5064811595},{"$f":"HLOOKUP(FJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ362","v":3338702.2566107828},{"$f":"HLOOKUP(FK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK362","v":3405476.3017429984},{"$f":"HLOOKUP(FL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL362","v":3473585.8277778584},{"$f":"HLOOKUP(FM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM362","v":3543057.544333416},{"$f":"HLOOKUP(FN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN362","v":3613918.6952200839},{"$f":"HLOOKUP(FO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO362","v":3686197.0691244858},{"$f":"HLOOKUP(FP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP362","v":3759921.0105069764},{"$f":"HLOOKUP(FQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ362","v":3835119.4307171162},{"$f":"HLOOKUP(FR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR362","v":3911821.8193314583},{"$f":"HLOOKUP(FS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS362","v":3990058.2557180873},{"$f":"HLOOKUP(FT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT362","v":4069859.4208324496},{"$f":"HLOOKUP(FU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU362","v":4151256.6092490987},{"$f":"HLOOKUP(FV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV362","v":4234281.7414340805},{"$f":"HLOOKUP(FW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW362","v":4318967.3762627617},{"$f":"HLOOKUP(FX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX362","v":4405346.7237880174},{"$f":"HLOOKUP(FY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY362","v":4493453.6582637783},{"$f":"HLOOKUP(FZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ362","v":4583322.7314290535},{"$f":"HLOOKUP(GA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA362","v":4674989.1860576347},{"$f":"HLOOKUP(GB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB362","v":4768488.9697787873},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF381:GY381))","v":3889410.2606566721},{"$f":"HLOOKUP(GF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF362","v":3338702.2566107828},{"$f":"HLOOKUP(GG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG362","v":3405476.3017429984},{"$f":"HLOOKUP(GH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH362","v":3473585.8277778584},{"$f":"HLOOKUP(GI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI362","v":3543057.544333416},{"$f":"HLOOKUP(GJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ362","v":3613918.6952200839},{"$f":"HLOOKUP(GK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK362","v":3686197.0691244858},{"$f":"HLOOKUP(GL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL362","v":3759921.0105069764},{"$f":"HLOOKUP(GM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM362","v":3835119.4307171162},{"$f":"HLOOKUP(GN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN362","v":3911821.8193314583},{"$f":"HLOOKUP(GO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO362","v":3990058.2557180873},{"$f":"HLOOKUP(GP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP362","v":4069859.4208324496},{"$f":"HLOOKUP(GQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ362","v":4151256.6092490987},{"$f":"HLOOKUP(GR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR362","v":4234281.7414340805},{"$f":"HLOOKUP(GS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS362","v":4318967.3762627617},{"$f":"HLOOKUP(GT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT362","v":4405346.7237880174},{"$f":"HLOOKUP(GU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU362","v":4493453.6582637783},{"$f":"HLOOKUP(GV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV362","v":4583322.7314290535},{"$f":"HLOOKUP(GW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW362","v":4674989.1860576347},{"$f":"HLOOKUP(GX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX362","v":4768488.9697787873},{"$f":"HLOOKUP(GY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY362","v":4863858.749174363},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC381:HV381))","v":3967198.4658698062},{"$f":"HLOOKUP(HC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC362","v":3405476.3017429984},{"$f":"HLOOKUP(HD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD362","v":3473585.8277778584},{"$f":"HLOOKUP(HE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE362","v":3543057.544333416},{"$f":"HLOOKUP(HF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF362","v":3613918.6952200839},{"$f":"HLOOKUP(HG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG362","v":3686197.0691244858},{"$f":"HLOOKUP(HH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH362","v":3759921.0105069764},{"$f":"HLOOKUP(HI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI362","v":3835119.4307171162},{"$f":"HLOOKUP(HJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ362","v":3911821.8193314583},{"$f":"HLOOKUP(HK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK362","v":3990058.2557180873},{"$f":"HLOOKUP(HL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL362","v":4069859.4208324496},{"$f":"HLOOKUP(HM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM362","v":4151256.6092490987},{"$f":"HLOOKUP(HN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN362","v":4234281.7414340805},{"$f":"HLOOKUP(HO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO362","v":4318967.3762627617},{"$f":"HLOOKUP(HP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP362","v":4405346.7237880174},{"$f":"HLOOKUP(HQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ362","v":4493453.6582637783},{"$f":"HLOOKUP(HR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR362","v":4583322.7314290535},{"$f":"HLOOKUP(HS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HS362","v":4674989.1860576347},{"$f":"HLOOKUP(HT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HT362","v":4768488.9697787873},{"$f":"HLOOKUP(HU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HU362","v":4863858.749174363},{"$f":"HLOOKUP(HV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HV362","v":4961135.9241578504},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ381:IS381))","v":4046542.4351872029},{"$f":"HLOOKUP(HZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HZ362","v":3473585.8277778584},{"$f":"HLOOKUP(IA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IA362","v":3543057.544333416},{"$f":"HLOOKUP(IB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IB362","v":3613918.6952200839},{"$f":"HLOOKUP(IC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IC362","v":3686197.0691244858},{"$f":"HLOOKUP(ID361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ID362","v":3759921.0105069764},{"$f":"HLOOKUP(IE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IE362","v":3835119.4307171162},{"$f":"HLOOKUP(IF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IF362","v":3911821.8193314583},{"$f":"HLOOKUP(IG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IG362","v":3990058.2557180873},{"$f":"HLOOKUP(IH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IH362","v":4069859.4208324496},{"$f":"HLOOKUP(II361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*II362","v":4151256.6092490987},{"$f":"HLOOKUP(IJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IJ362","v":4234281.7414340805},{"$f":"HLOOKUP(IK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IK362","v":4318967.3762627617},{"$f":"HLOOKUP(IL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IL362","v":4405346.7237880174},{"$f":"HLOOKUP(IM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IM362","v":4493453.6582637783},{"$f":"HLOOKUP(IN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IN362","v":4583322.7314290535},{"$f":"HLOOKUP(IO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IO362","v":4674989.1860576347},{"$f":"HLOOKUP(IP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IP362","v":4768488.9697787873},{"$f":"HLOOKUP(IQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IQ362","v":4863858.749174363},{"$f":"HLOOKUP(IR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IR362","v":4961135.9241578504},{"$f":"HLOOKUP(IS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IS362","v":5060358.642641007},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW381:JP381))","v":4127473.2838909458},{"$f":"HLOOKUP(IW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IW362","v":3543057.544333416},{"$f":"HLOOKUP(IX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IX362","v":3613918.6952200839},{"$f":"HLOOKUP(IY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IY362","v":3686197.0691244858},{"$f":"HLOOKUP(IZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IZ362","v":3759921.0105069764},{"$f":"HLOOKUP(JA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JA362","v":3835119.4307171162},{"$f":"HLOOKUP(JB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JB362","v":3911821.8193314583},{"$f":"HLOOKUP(JC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JC362","v":3990058.2557180873},{"$f":"HLOOKUP(JD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JD362","v":4069859.4208324496},{"$f":"HLOOKUP(JE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JE362","v":4151256.6092490987},{"$f":"HLOOKUP(JF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JF362","v":4234281.7414340805},{"$f":"HLOOKUP(JG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JG362","v":4318967.3762627617},{"$f":"HLOOKUP(JH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JH362","v":4405346.7237880174},{"$f":"HLOOKUP(JI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JI362","v":4493453.6582637783},{"$f":"HLOOKUP(JJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JJ362","v":4583322.7314290535},{"$f":"HLOOKUP(JK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JK362","v":4674989.1860576347},{"$f":"HLOOKUP(JL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JL362","v":4768488.9697787873},{"$f":"HLOOKUP(JM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JM362","v":4863858.749174363},{"$f":"HLOOKUP(JN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JN362","v":4961135.9241578504},{"$f":"HLOOKUP(JO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JO362","v":5060358.642641007},{"$f":"HLOOKUP(JP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JP362","v":5161565.8154938268},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT381:KM381))","v":4210022.749568766},{"$f":"HLOOKUP(JT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JT362","v":3613918.6952200839},{"$f":"HLOOKUP(JU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JU362","v":3686197.0691244858},{"$f":"HLOOKUP(JV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JV362","v":3759921.0105069764},{"$f":"HLOOKUP(JW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JW362","v":3835119.4307171162},{"$f":"HLOOKUP(JX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JX362","v":3911821.8193314583},{"$f":"HLOOKUP(JY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JY362","v":3990058.2557180873},{"$f":"HLOOKUP(JZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JZ362","v":4069859.4208324496},{"$f":"HLOOKUP(KA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KA362","v":4151256.6092490987},{"$f":"HLOOKUP(KB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KB362","v":4234281.7414340805},{"$f":"HLOOKUP(KC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KC362","v":4318967.3762627617},{"$f":"HLOOKUP(KD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KD362","v":4405346.7237880174},{"$f":"HLOOKUP(KE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KE362","v":4493453.6582637783},{"$f":"HLOOKUP(KF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KF362","v":4583322.7314290535},{"$f":"HLOOKUP(KG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KG362","v":4674989.1860576347},{"$f":"HLOOKUP(KH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KH362","v":4768488.9697787873},{"$f":"HLOOKUP(KI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KI362","v":4863858.749174363},{"$f":"HLOOKUP(KJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KJ362","v":4961135.9241578504},{"$f":"HLOOKUP(KK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KK362","v":5060358.642641007},{"$f":"HLOOKUP(KL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KL362","v":5161565.8154938268},{"$f":"HLOOKUP(KM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KM362","v":5264797.1318037044},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ381:LJ381))","v":4294223.2045601401},{"$f":"HLOOKUP(KQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KQ362","v":3686197.0691244858},{"$f":"HLOOKUP(KR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KR362","v":3759921.0105069764},{"$f":"HLOOKUP(KS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KS362","v":3835119.4307171162},{"$f":"HLOOKUP(KT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KT362","v":3911821.8193314583},{"$f":"HLOOKUP(KU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KU362","v":3990058.2557180873},{"$f":"HLOOKUP(KV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KV362","v":4069859.4208324496},{"$f":"HLOOKUP(KW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KW362","v":4151256.6092490987},{"$f":"HLOOKUP(KX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KX362","v":4234281.7414340805},{"$f":"HLOOKUP(KY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KY362","v":4318967.3762627617},{"$f":"HLOOKUP(KZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KZ362","v":4405346.7237880174},{"$f":"HLOOKUP(LA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LA362","v":4493453.6582637783},{"$f":"HLOOKUP(LB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LB362","v":4583322.7314290535},{"$f":"HLOOKUP(LC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LC362","v":4674989.1860576347},{"$f":"HLOOKUP(LD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LD362","v":4768488.9697787873},{"$f":"HLOOKUP(LE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LE362","v":4863858.749174363},{"$f":"HLOOKUP(LF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LF362","v":4961135.9241578504},{"$f":"HLOOKUP(LG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LG362","v":5060358.642641007},{"$f":"HLOOKUP(LH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LH362","v":5161565.8154938268},{"$f":"HLOOKUP(LI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LI362","v":5264797.1318037044},{"$f":"HLOOKUP(LJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LJ362","v":5370093.074439778},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN381:MG381))","v":4380107.6686513443},{"$f":"HLOOKUP(LN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LN362","v":3759921.0105069764},{"$f":"HLOOKUP(LO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LO362","v":3835119.4307171162},{"$f":"HLOOKUP(LP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LP362","v":3911821.8193314583},{"$f":"HLOOKUP(LQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LQ362","v":3990058.2557180873},{"$f":"HLOOKUP(LR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LR362","v":4069859.4208324496},{"$f":"HLOOKUP(LS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LS362","v":4151256.6092490987},{"$f":"HLOOKUP(LT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LT362","v":4234281.7414340805},{"$f":"HLOOKUP(LU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LU362","v":4318967.3762627617},{"$f":"HLOOKUP(LV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LV362","v":4405346.7237880174},{"$f":"HLOOKUP(LW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LW362","v":4493453.6582637783},{"$f":"HLOOKUP(LX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LX362","v":4583322.7314290535},{"$f":"HLOOKUP(LY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LY362","v":4674989.1860576347},{"$f":"HLOOKUP(LZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LZ362","v":4768488.9697787873},{"$f":"HLOOKUP(MA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MA362","v":4863858.749174363},{"$f":"HLOOKUP(MB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MB362","v":4961135.9241578504},{"$f":"HLOOKUP(MC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MC362","v":5060358.642641007},{"$f":"HLOOKUP(MD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MD362","v":5161565.8154938268},{"$f":"HLOOKUP(ME361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ME362","v":5264797.1318037044},{"$f":"HLOOKUP(MF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MF362","v":5370093.074439778},{"$f":"HLOOKUP(MG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MG362","v":5477494.9359285738},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK381:ND381))","v":4467709.8220243705},{"$f":"HLOOKUP(MK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MK362","v":3835119.4307171162},{"$f":"HLOOKUP(ML361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ML362","v":3911821.8193314583},{"$f":"HLOOKUP(MM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MM362","v":3990058.2557180873},{"$f":"HLOOKUP(MN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MN362","v":4069859.4208324496},{"$f":"HLOOKUP(MO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MO362","v":4151256.6092490987},{"$f":"HLOOKUP(MP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MP362","v":4234281.7414340805},{"$f":"HLOOKUP(MQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MQ362","v":4318967.3762627617},{"$f":"HLOOKUP(MR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MR362","v":4405346.7237880174},{"$f":"HLOOKUP(MS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MS362","v":4493453.6582637783},{"$f":"HLOOKUP(MT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MT362","v":4583322.7314290535},{"$f":"HLOOKUP(MU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MU362","v":4674989.1860576347},{"$f":"HLOOKUP(MV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MV362","v":4768488.9697787873},{"$f":"HLOOKUP(MW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MW362","v":4863858.749174363},{"$f":"HLOOKUP(MX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MX362","v":4961135.9241578504},{"$f":"HLOOKUP(MY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MY362","v":5060358.642641007},{"$f":"HLOOKUP(MZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MZ362","v":5161565.8154938268},{"$f":"HLOOKUP(NA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NA362","v":5264797.1318037044},{"$f":"HLOOKUP(NB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NB362","v":5370093.074439778},{"$f":"HLOOKUP(NC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NC362","v":5477494.9359285738},{"$f":"HLOOKUP(ND361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ND362","v":5587044.8346471451},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH381:OA381))","v":4557064.0184648577},{"$f":"HLOOKUP(NH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NH362","v":3911821.8193314583},{"$f":"HLOOKUP(NI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NI362","v":3990058.2557180873},{"$f":"HLOOKUP(NJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NJ362","v":4069859.4208324496},{"$f":"HLOOKUP(NK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NK362","v":4151256.6092490987},{"$f":"HLOOKUP(NL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NL362","v":4234281.7414340805},{"$f":"HLOOKUP(NM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NM362","v":4318967.3762627617},{"$f":"HLOOKUP(NN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NN362","v":4405346.7237880174},{"$f":"HLOOKUP(NO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NO362","v":4493453.6582637783},{"$f":"HLOOKUP(NP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NP362","v":4583322.7314290535},{"$f":"HLOOKUP(NQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NQ362","v":4674989.1860576347},{"$f":"HLOOKUP(NR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NR362","v":4768488.9697787873},{"$f":"HLOOKUP(NS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NS362","v":4863858.749174363},{"$f":"HLOOKUP(NT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NT362","v":4961135.9241578504},{"$f":"HLOOKUP(NU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NU362","v":5060358.642641007},{"$f":"HLOOKUP(NV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NV362","v":5161565.8154938268},{"$f":"HLOOKUP(NW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NW362","v":5264797.1318037044},{"$f":"HLOOKUP(NX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NX362","v":5370093.074439778},{"$f":"HLOOKUP(NY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NY362","v":5477494.9359285738},{"$f":"HLOOKUP(NZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NZ362","v":5587044.8346471451},{"$f":"HLOOKUP(OA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OA362","v":5698785.7313400889},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE381:OX381))","v":4648205.2988341553},{"$f":"HLOOKUP(OE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OE362","v":3990058.2557180873},{"$f":"HLOOKUP(OF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OF362","v":4069859.4208324496},{"$f":"HLOOKUP(OG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OG362","v":4151256.6092490987},{"$f":"HLOOKUP(OH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OH362","v":4234281.7414340805},{"$f":"HLOOKUP(OI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OI362","v":4318967.3762627617},{"$f":"HLOOKUP(OJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OJ362","v":4405346.7237880174},{"$f":"HLOOKUP(OK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OK362","v":4493453.6582637783},{"$f":"HLOOKUP(OL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OL362","v":4583322.7314290535},{"$f":"HLOOKUP(OM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OM362","v":4674989.1860576347},{"$f":"HLOOKUP(ON361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ON362","v":4768488.9697787873},{"$f":"HLOOKUP(OO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OO362","v":4863858.749174363},{"$f":"HLOOKUP(OP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OP362","v":4961135.9241578504},{"$f":"HLOOKUP(OQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OQ362","v":5060358.642641007},{"$f":"HLOOKUP(OR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OR362","v":5161565.8154938268},{"$f":"HLOOKUP(OS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OS362","v":5264797.1318037044},{"$f":"HLOOKUP(OT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OT362","v":5370093.074439778},{"$f":"HLOOKUP(OU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OU362","v":5477494.9359285738},{"$f":"HLOOKUP(OV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OV362","v":5587044.8346471451},{"$f":"HLOOKUP(OW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OW362","v":5698785.7313400889},{"$f":"HLOOKUP(OX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OX362","v":5812761.4459668901},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB381:PU381))","v":4741169.4048108375},{"$f":"HLOOKUP(PB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PB362","v":4069859.4208324496},{"$f":"HLOOKUP(PC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PC362","v":4151256.6092490987},{"$f":"HLOOKUP(PD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PD362","v":4234281.7414340805},{"$f":"HLOOKUP(PE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PE362","v":4318967.3762627617},{"$f":"HLOOKUP(PF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PF362","v":4405346.7237880174},{"$f":"HLOOKUP(PG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PG362","v":4493453.6582637783},{"$f":"HLOOKUP(PH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PH362","v":4583322.7314290535},{"$f":"HLOOKUP(PI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PI362","v":4674989.1860576347},{"$f":"HLOOKUP(PJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PJ362","v":4768488.9697787873},{"$f":"HLOOKUP(PK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PK362","v":4863858.749174363},{"$f":"HLOOKUP(PL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PL362","v":4961135.9241578504},{"$f":"HLOOKUP(PM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PM362","v":5060358.642641007},{"$f":"HLOOKUP(PN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PN362","v":5161565.8154938268},{"$f":"HLOOKUP(PO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PO362","v":5264797.1318037044},{"$f":"HLOOKUP(PP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PP362","v":5370093.074439778},{"$f":"HLOOKUP(PQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PQ362","v":5477494.9359285738},{"$f":"HLOOKUP(PR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PR362","v":5587044.8346471451},{"$f":"HLOOKUP(PS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PS362","v":5698785.7313400889},{"$f":"HLOOKUP(PT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PT362","v":5812761.4459668901},{"$f":"HLOOKUP(PU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PU362","v":5929016.6748862276},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY381:QR381))","v":4835992.7929070564},{"$f":"HLOOKUP(PY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PY362","v":4151256.6092490987},{"$f":"HLOOKUP(PZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PZ362","v":4234281.7414340805},{"$f":"HLOOKUP(QA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QA362","v":4318967.3762627617},{"$f":"HLOOKUP(QB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QB362","v":4405346.7237880174},{"$f":"HLOOKUP(QC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QC362","v":4493453.6582637783},{"$f":"HLOOKUP(QD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QD362","v":4583322.7314290535},{"$f":"HLOOKUP(QE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QE362","v":4674989.1860576347},{"$f":"HLOOKUP(QF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QF362","v":4768488.9697787873},{"$f":"HLOOKUP(QG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QG362","v":4863858.749174363},{"$f":"HLOOKUP(QH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QH362","v":4961135.9241578504},{"$f":"HLOOKUP(QI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QI362","v":5060358.642641007},{"$f":"HLOOKUP(QJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QJ362","v":5161565.8154938268},{"$f":"HLOOKUP(QK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QK362","v":5264797.1318037044},{"$f":"HLOOKUP(QL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QL362","v":5370093.074439778},{"$f":"HLOOKUP(QM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QM362","v":5477494.9359285738},{"$f":"HLOOKUP(QN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QN362","v":5587044.8346471451},{"$f":"HLOOKUP(QO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QO362","v":5698785.7313400889},{"$f":"HLOOKUP(QP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QP362","v":5812761.4459668901},{"$f":"HLOOKUP(QQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QQ362","v":5929016.6748862276},{"$f":"HLOOKUP(QR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QR362","v":6047597.0083839521},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV381:RO381))","v":4932712.648765197},{"$f":"HLOOKUP(QV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QV362","v":4234281.7414340805},{"$f":"HLOOKUP(QW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QW362","v":4318967.3762627617},{"$f":"HLOOKUP(QX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QX362","v":4405346.7237880174},{"$f":"HLOOKUP(QY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QY362","v":4493453.6582637783},{"$f":"HLOOKUP(QZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QZ362","v":4583322.7314290535},{"$f":"HLOOKUP(RA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RA362","v":4674989.1860576347},{"$f":"HLOOKUP(RB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RB362","v":4768488.9697787873},{"$f":"HLOOKUP(RC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RC362","v":4863858.749174363},{"$f":"HLOOKUP(RD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RD362","v":4961135.9241578504},{"$f":"HLOOKUP(RE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RE362","v":5060358.642641007},{"$f":"HLOOKUP(RF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RF362","v":5161565.8154938268},{"$f":"HLOOKUP(RG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RG362","v":5264797.1318037044},{"$f":"HLOOKUP(RH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RH362","v":5370093.074439778},{"$f":"HLOOKUP(RI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RI362","v":5477494.9359285738},{"$f":"HLOOKUP(RJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RJ362","v":5587044.8346471451},{"$f":"HLOOKUP(RK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RK362","v":5698785.7313400889},{"$f":"HLOOKUP(RL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RL362","v":5812761.4459668901},{"$f":"HLOOKUP(RM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RM362","v":5929016.6748862276},{"$f":"HLOOKUP(RN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RN362","v":6047597.0083839521},{"$f":"HLOOKUP(RO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RO362","v":6168548.9485516325},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS381:SL381))","v":5031366.9017405016},{"$f":"HLOOKUP(RS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RS362","v":4318967.3762627617},{"$f":"HLOOKUP(RT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RT362","v":4405346.7237880174},{"$f":"HLOOKUP(RU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RU362","v":4493453.6582637783},{"$f":"HLOOKUP(RV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RV362","v":4583322.7314290535},{"$f":"HLOOKUP(RW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RW362","v":4674989.1860576347},{"$f":"HLOOKUP(RX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RX362","v":4768488.9697787873},{"$f":"HLOOKUP(RY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RY362","v":4863858.749174363},{"$f":"HLOOKUP(RZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RZ362","v":4961135.9241578504},{"$f":"HLOOKUP(SA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SA362","v":5060358.642641007},{"$f":"HLOOKUP(SB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SB362","v":5161565.8154938268},{"$f":"HLOOKUP(SC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SC362","v":5264797.1318037044},{"$f":"HLOOKUP(SD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SD362","v":5370093.074439778},{"$f":"HLOOKUP(SE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SE362","v":5477494.9359285738},{"$f":"HLOOKUP(SF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SF362","v":5587044.8346471451},{"$f":"HLOOKUP(SG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SG362","v":5698785.7313400889},{"$f":"HLOOKUP(SH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SH362","v":5812761.4459668901},{"$f":"HLOOKUP(SI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SI362","v":5929016.6748862276},{"$f":"HLOOKUP(SJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SJ362","v":6047597.0083839521},{"$f":"HLOOKUP(SK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SK362","v":6168548.9485516325},{"$f":"HLOOKUP(SL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SL362","v":6291919.9275226649},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP381:TI381))","v":5131994.2397753112},{"$f":"HLOOKUP(SP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SP362","v":4405346.7237880174},{"$f":"HLOOKUP(SQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SQ362","v":4493453.6582637783},{"$f":"HLOOKUP(SR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SR362","v":4583322.7314290535},{"$f":"HLOOKUP(SS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SS362","v":4674989.1860576347},{"$f":"HLOOKUP(ST361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ST362","v":4768488.9697787873},{"$f":"HLOOKUP(SU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SU362","v":4863858.749174363},{"$f":"HLOOKUP(SV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SV362","v":4961135.9241578504},{"$f":"HLOOKUP(SW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SW362","v":5060358.642641007},{"$f":"HLOOKUP(SX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SX362","v":5161565.8154938268},{"$f":"HLOOKUP(SY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SY362","v":5264797.1318037044},{"$f":"HLOOKUP(SZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SZ362","v":5370093.074439778},{"$f":"HLOOKUP(TA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TA362","v":5477494.9359285738},{"$f":"HLOOKUP(TB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TB362","v":5587044.8346471451},{"$f":"HLOOKUP(TC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TC362","v":5698785.7313400889},{"$f":"HLOOKUP(TD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TD362","v":5812761.4459668901},{"$f":"HLOOKUP(TE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TE362","v":5929016.6748862276},{"$f":"HLOOKUP(TF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TF362","v":6047597.0083839521},{"$f":"HLOOKUP(TG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TG362","v":6168548.9485516325},{"$f":"HLOOKUP(TH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TH362","v":6291919.9275226649},{"$f":"HLOOKUP(TI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TI362","v":6417758.3260731185},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM381:UF381))","v":5234634.1245708168},{"$f":"HLOOKUP(TM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TM362","v":4493453.6582637783},{"$f":"HLOOKUP(TN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TN362","v":4583322.7314290535},{"$f":"HLOOKUP(TO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TO362","v":4674989.1860576347},{"$f":"HLOOKUP(TP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TP362","v":4768488.9697787873},{"$f":"HLOOKUP(TQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TQ362","v":4863858.749174363},{"$f":"HLOOKUP(TR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TR362","v":4961135.9241578504},{"$f":"HLOOKUP(TS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TS362","v":5060358.642641007},{"$f":"HLOOKUP(TT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TT362","v":5161565.8154938268},{"$f":"HLOOKUP(TU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TU362","v":5264797.1318037044},{"$f":"HLOOKUP(TV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TV362","v":5370093.074439778},{"$f":"HLOOKUP(TW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TW362","v":5477494.9359285738},{"$f":"HLOOKUP(TX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TX362","v":5587044.8346471451},{"$f":"HLOOKUP(TY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TY362","v":5698785.7313400889},{"$f":"HLOOKUP(TZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TZ362","v":5812761.4459668901},{"$f":"HLOOKUP(UA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*UA362","v":5929016.6748862276},{"$f":"HLOOKUP(UB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*UB362","v":6047597.0083839521},{"$f":"HLOOKUP(UC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*UC362","v":6168548.9485516325},{"$f":"HLOOKUP(UD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*UD362","v":6291919.9275226649},{"$f":"HLOOKUP(UE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*UE362","v":6417758.3260731185},{"$f":"HLOOKUP(UF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*UF362","v":6546113.4925945811}]
[null,"Fuel Cost",278404423.72921526,{"$f":"(HLOOKUP(D361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*D363)","v":332580298.31285781},{"$f":"(HLOOKUP(E361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*E363)","v":324265790.85503632},{"$f":"(HLOOKUP(F361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*F363)","v":316159146.08366048},{"$f":"(HLOOKUP(G361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*G363)","v":308255167.43156892},{"$f":"(HLOOKUP(H361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*H363)","v":300548788.24577975},{"$f":"(HLOOKUP(I361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*I363)","v":293035068.53963518},{"$f":"(HLOOKUP(J361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*J363)","v":285709191.82614434},{"$f":"(HLOOKUP(K361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*K363)","v":278566462.03049076},{"$f":"(HLOOKUP(L361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*L363)","v":271602300.47972834},{"$f":"(HLOOKUP(M361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*M363)","v":264812242.96773523},{"$f":"(HLOOKUP(N361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*N363)","v":258191936.89354178},{"$f":"(HLOOKUP(O361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*O363)","v":251737138.47120327},{"$f":"(HLOOKUP(P361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*P363)","v":245443710.00942323},{"$f":"(HLOOKUP(Q361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*Q363)","v":239307617.25918764},{"$f":"(HLOOKUP(R361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*R363)","v":233324926.82770795},{"$f":"(HLOOKUP(S361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*S363)","v":227491803.65701523},{"$f":"(HLOOKUP(T361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*T363)","v":221804508.56558985},{"$f":"(HLOOKUP(U361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*U363)","v":216259395.85145006},{"$f":"(HLOOKUP(V361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*V363)","v":210852910.95516384},{"$f":"(HLOOKUP(W361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*W363)","v":205581588.18128476},null,"Fuel Cost",271444313.13598502,{"$f":"(HLOOKUP(AA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AA363)","v":324265790.85503632},{"$f":"(HLOOKUP(AB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AB363)","v":316159146.08366048},{"$f":"(HLOOKUP(AC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AC363)","v":308255167.43156892},{"$f":"(HLOOKUP(AD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AD363)","v":300548788.24577975},{"$f":"(HLOOKUP(AE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AE363)","v":293035068.53963518},{"$f":"(HLOOKUP(AF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AF363)","v":285709191.82614434},{"$f":"(HLOOKUP(AG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AG363)","v":278566462.03049076},{"$f":"(HLOOKUP(AH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AH363)","v":271602300.47972834},{"$f":"(HLOOKUP(AI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AI363)","v":264812242.96773523},{"$f":"(HLOOKUP(AJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AJ363)","v":258191936.89354178},{"$f":"(HLOOKUP(AK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AK363)","v":251737138.47120327},{"$f":"(HLOOKUP(AL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AL363)","v":245443710.00942323},{"$f":"(HLOOKUP(AM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AM363)","v":239307617.25918764},{"$f":"(HLOOKUP(AN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AN363)","v":233324926.82770795},{"$f":"(HLOOKUP(AO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AO363)","v":227491803.65701523},{"$f":"(HLOOKUP(AP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AP363)","v":221804508.56558985},{"$f":"(HLOOKUP(AQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AQ363)","v":216259395.85145006},{"$f":"(HLOOKUP(AR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AR363)","v":210852910.95516384},{"$f":"(HLOOKUP(AS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AS363)","v":205581588.18128476},{"$f":"(HLOOKUP(AT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AT363)","v":200442048.47675264},null,"Fuel Cost",264658205.3075853,{"$f":"(HLOOKUP(AX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AX363)","v":316159146.08366048},{"$f":"(HLOOKUP(AY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AY363)","v":308255167.43156892},{"$f":"(HLOOKUP(AZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AZ363)","v":300548788.24577975},{"$f":"(HLOOKUP(BA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BA363)","v":293035068.53963518},{"$f":"(HLOOKUP(BB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BB363)","v":285709191.82614434},{"$f":"(HLOOKUP(BC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BC363)","v":278566462.03049076},{"$f":"(HLOOKUP(BD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BD363)","v":271602300.47972834},{"$f":"(HLOOKUP(BE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BE363)","v":264812242.96773523},{"$f":"(HLOOKUP(BF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BF363)","v":258191936.89354178},{"$f":"(HLOOKUP(BG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BG363)","v":251737138.47120327},{"$f":"(HLOOKUP(BH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BH363)","v":245443710.00942323},{"$f":"(HLOOKUP(BI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BI363)","v":239307617.25918764},{"$f":"(HLOOKUP(BJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BJ363)","v":233324926.82770795},{"$f":"(HLOOKUP(BK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BK363)","v":227491803.65701523},{"$f":"(HLOOKUP(BL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BL363)","v":221804508.56558985},{"$f":"(HLOOKUP(BM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BM363)","v":216259395.85145006},{"$f":"(HLOOKUP(BN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BN363)","v":210852910.95516384},{"$f":"(HLOOKUP(BO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BO363)","v":205581588.18128476},{"$f":"(HLOOKUP(BP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BP363)","v":200442048.47675264},{"$f":"(HLOOKUP(BQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BQ363)","v":195430997.26483378},null,"Fuel Cost",258041750.17489564,{"$f":"(HLOOKUP(BU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BU363)","v":308255167.43156892},{"$f":"(HLOOKUP(BV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BV363)","v":300548788.24577975},{"$f":"(HLOOKUP(BW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BW363)","v":293035068.53963518},{"$f":"(HLOOKUP(BX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BX363)","v":285709191.82614434},{"$f":"(HLOOKUP(BY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BY363)","v":278566462.03049076},{"$f":"(HLOOKUP(BZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BZ363)","v":271602300.47972834},{"$f":"(HLOOKUP(CA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CA363)","v":264812242.96773523},{"$f":"(HLOOKUP(CB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CB363)","v":258191936.89354178},{"$f":"(HLOOKUP(CC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CC363)","v":251737138.47120327},{"$f":"(HLOOKUP(CD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CD363)","v":245443710.00942323},{"$f":"(HLOOKUP(CE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CE363)","v":239307617.25918764},{"$f":"(HLOOKUP(CF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CF363)","v":233324926.82770795},{"$f":"(HLOOKUP(CG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CG363)","v":227491803.65701523},{"$f":"(HLOOKUP(CH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CH363)","v":221804508.56558985},{"$f":"(HLOOKUP(CI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CI363)","v":216259395.85145006},{"$f":"(HLOOKUP(CJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CJ363)","v":210852910.95516384},{"$f":"(HLOOKUP(CK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CK363)","v":205581588.18128476},{"$f":"(HLOOKUP(CL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CL363)","v":200442048.47675264},{"$f":"(HLOOKUP(CM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CM363)","v":195430997.26483378},{"$f":"(HLOOKUP(CN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CN363)","v":190545222.33321294},null,"Fuel Cost",251590706.42052329,{"$f":"(HLOOKUP(CR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CR363)","v":300548788.24577975},{"$f":"(HLOOKUP(CS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CS363)","v":293035068.53963518},{"$f":"(HLOOKUP(CT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CT363)","v":285709191.82614434},{"$f":"(HLOOKUP(CU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CU363)","v":278566462.03049076},{"$f":"(HLOOKUP(CV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CV363)","v":271602300.47972834},{"$f":"(HLOOKUP(CW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CW363)","v":264812242.96773523},{"$f":"(HLOOKUP(CX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CX363)","v":258191936.89354178},{"$f":"(HLOOKUP(CY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CY363)","v":251737138.47120327},{"$f":"(HLOOKUP(CZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CZ363)","v":245443710.00942323},{"$f":"(HLOOKUP(DA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DA363)","v":239307617.25918764},{"$f":"(HLOOKUP(DB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DB363)","v":233324926.82770795},{"$f":"(HLOOKUP(DC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DC363)","v":227491803.65701523},{"$f":"(HLOOKUP(DD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DD363)","v":221804508.56558985},{"$f":"(HLOOKUP(DE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DE363)","v":216259395.85145006},{"$f":"(HLOOKUP(DF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DF363)","v":210852910.95516384},{"$f":"(HLOOKUP(DG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DG363)","v":205581588.18128476},{"$f":"(HLOOKUP(DH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DH363)","v":200442048.47675264},{"$f":"(HLOOKUP(DI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DI363)","v":195430997.26483378},{"$f":"(HLOOKUP(DJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DJ363)","v":190545222.33321294},{"$f":"(HLOOKUP(DK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DK363)","v":185781591.77488261},null,"Fuel Cost",245300938.76001018,{"$f":"(HLOOKUP(DO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DO363)","v":293035068.53963518},{"$f":"(HLOOKUP(DP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DP363)","v":285709191.82614434},{"$f":"(HLOOKUP(DQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DQ363)","v":278566462.03049076},{"$f":"(HLOOKUP(DR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DR363)","v":271602300.47972834},{"$f":"(HLOOKUP(DS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DS363)","v":264812242.96773523},{"$f":"(HLOOKUP(DT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DT363)","v":258191936.89354178},{"$f":"(HLOOKUP(DU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DU363)","v":251737138.47120327},{"$f":"(HLOOKUP(DV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DV363)","v":245443710.00942323},{"$f":"(HLOOKUP(DW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DW363)","v":239307617.25918764},{"$f":"(HLOOKUP(DX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DX363)","v":233324926.82770795},{"$f":"(HLOOKUP(DY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DY363)","v":227491803.65701523},{"$f":"(HLOOKUP(DZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DZ363)","v":221804508.56558985},{"$f":"(HLOOKUP(EA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EA363)","v":216259395.85145006},{"$f":"(HLOOKUP(EB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EB363)","v":210852910.95516384},{"$f":"(HLOOKUP(EC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EC363)","v":205581588.18128476},{"$f":"(HLOOKUP(ED361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ED363)","v":200442048.47675264},{"$f":"(HLOOKUP(EE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EE363)","v":195430997.26483378},{"$f":"(HLOOKUP(EF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EF363)","v":190545222.33321294},{"$f":"(HLOOKUP(EG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EG363)","v":185781591.77488261},{"$f":"(HLOOKUP(EH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EH363)","v":181137051.98051053},null,"Fuel Cost",239168415.29100993,{"$f":"(HLOOKUP(EL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EL363)","v":285709191.82614434},{"$f":"(HLOOKUP(EM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EM363)","v":278566462.03049076},{"$f":"(HLOOKUP(EN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EN363)","v":271602300.47972834},{"$f":"(HLOOKUP(EO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EO363)","v":264812242.96773523},{"$f":"(HLOOKUP(EP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EP363)","v":258191936.89354178},{"$f":"(HLOOKUP(EQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EQ363)","v":251737138.47120327},{"$f":"(HLOOKUP(ER361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ER363)","v":245443710.00942323},{"$f":"(HLOOKUP(ES361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ES363)","v":239307617.25918764},{"$f":"(HLOOKUP(ET361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ET363)","v":233324926.82770795},{"$f":"(HLOOKUP(EU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EU363)","v":227491803.65701523},{"$f":"(HLOOKUP(EV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EV363)","v":221804508.56558985},{"$f":"(HLOOKUP(EW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EW363)","v":216259395.85145006},{"$f":"(HLOOKUP(EX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EX363)","v":210852910.95516384},{"$f":"(HLOOKUP(EY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EY363)","v":205581588.18128476},{"$f":"(HLOOKUP(EZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EZ363)","v":200442048.47675264},{"$f":"(HLOOKUP(FA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FA363)","v":195430997.26483378},{"$f":"(HLOOKUP(FB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FB363)","v":190545222.33321294},{"$f":"(HLOOKUP(FC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FC363)","v":185781591.77488261},{"$f":"(HLOOKUP(FD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FD363)","v":181137051.98051053},{"$f":"(HLOOKUP(FE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FE363)","v":176608625.68099782},null,"Fuel Cost",228849353.55820501,{"$f":"(HLOOKUP(FI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FI363)","v":278566462.03049076},{"$f":"(HLOOKUP(FJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FJ363)","v":271602300.47972834},{"$f":"(HLOOKUP(FK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FK363)","v":264812242.96773523},{"$f":"(HLOOKUP(FL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FL363)","v":258191936.89354178},{"$f":"(HLOOKUP(FM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FM363)","v":251737138.47120327},{"$f":"(HLOOKUP(FN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FN363)","v":245443710.00942323},{"$f":"(HLOOKUP(FO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FO363)","v":239307617.25918764},{"$f":"(HLOOKUP(FP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FP363)","v":233324926.82770795},{"$f":"(HLOOKUP(FQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FQ363)","v":227491803.65701523},{"$f":"(HLOOKUP(FR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FR363)","v":221804508.56558985},{"$f":"(HLOOKUP(FS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FS363)","v":216259395.85145006},{"$f":"(HLOOKUP(FT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FT363)","v":210852910.95516384},{"$f":"(HLOOKUP(FU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FU363)","v":205581588.18128476},{"$f":"(HLOOKUP(FV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FV363)","v":200442048.47675264},{"$f":"(HLOOKUP(FW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FW363)","v":195430997.26483378},{"$f":"(HLOOKUP(FX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FX363)","v":190545222.33321294},{"$f":"(HLOOKUP(FY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FY363)","v":185781591.77488261},{"$f":"(HLOOKUP(FZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FZ363)","v":181137051.98051053},{"$f":"(HLOOKUP(GA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GA363)","v":176608625.68099782},{"$f":"(HLOOKUP(GB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GB363)","v":0},null,"Fuel Cost",218497498.32823485,{"$f":"(HLOOKUP(GF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GF363)","v":271602300.47972834},{"$f":"(HLOOKUP(GG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GG363)","v":264812242.96773523},{"$f":"(HLOOKUP(GH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GH363)","v":258191936.89354178},{"$f":"(HLOOKUP(GI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GI363)","v":251737138.47120327},{"$f":"(HLOOKUP(GJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GJ363)","v":245443710.00942323},{"$f":"(HLOOKUP(GK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GK363)","v":239307617.25918764},{"$f":"(HLOOKUP(GL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GL363)","v":233324926.82770795},{"$f":"(HLOOKUP(GM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GM363)","v":227491803.65701523},{"$f":"(HLOOKUP(GN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GN363)","v":221804508.56558985},{"$f":"(HLOOKUP(GO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GO363)","v":216259395.85145006},{"$f":"(HLOOKUP(GP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GP363)","v":210852910.95516384},{"$f":"(HLOOKUP(GQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GQ363)","v":205581588.18128476},{"$f":"(HLOOKUP(GR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GR363)","v":200442048.47675264},{"$f":"(HLOOKUP(GS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GS363)","v":195430997.26483378},{"$f":"(HLOOKUP(GT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GT363)","v":190545222.33321294},{"$f":"(HLOOKUP(GU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GU363)","v":185781591.77488261},{"$f":"(HLOOKUP(GV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GV363)","v":181137051.98051053},{"$f":"(HLOOKUP(GW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GW363)","v":176608625.68099782},{"$f":"(HLOOKUP(GX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GX363)","v":0},{"$f":"(HLOOKUP(GY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GY363)","v":0},null,"Fuel Cost",208094187.84581584,{"$f":"(HLOOKUP(HC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HC363)","v":264812242.96773523},{"$f":"(HLOOKUP(HD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HD363)","v":258191936.89354178},{"$f":"(HLOOKUP(HE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HE363)","v":251737138.47120327},{"$f":"(HLOOKUP(HF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HF363)","v":245443710.00942323},{"$f":"(HLOOKUP(HG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HG363)","v":239307617.25918764},{"$f":"(HLOOKUP(HH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HH363)","v":233324926.82770795},{"$f":"(HLOOKUP(HI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HI363)","v":227491803.65701523},{"$f":"(HLOOKUP(HJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HJ363)","v":221804508.56558985},{"$f":"(HLOOKUP(HK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HK363)","v":216259395.85145006},{"$f":"(HLOOKUP(HL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HL363)","v":210852910.95516384},{"$f":"(HLOOKUP(HM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HM363)","v":205581588.18128476},{"$f":"(HLOOKUP(HN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HN363)","v":200442048.47675264},{"$f":"(HLOOKUP(HO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HO363)","v":195430997.26483378},{"$f":"(HLOOKUP(HP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HP363)","v":190545222.33321294},{"$f":"(HLOOKUP(HQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HQ363)","v":185781591.77488261},{"$f":"(HLOOKUP(HR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HR363)","v":181137051.98051053},{"$f":"(HLOOKUP(HS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HS363)","v":176608625.68099782},{"$f":"(HLOOKUP(HT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HT363)","v":0},{"$f":"(HLOOKUP(HU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HU363)","v":0},{"$f":"(HLOOKUP(HV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HV363)","v":0},null,"Fuel Cost",197619921.63283503,{"$f":"(HLOOKUP(HZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HZ363)","v":258191936.89354178},{"$f":"(HLOOKUP(IA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IA363)","v":251737138.47120327},{"$f":"(HLOOKUP(IB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IB363)","v":245443710.00942323},{"$f":"(HLOOKUP(IC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IC363)","v":239307617.25918764},{"$f":"(HLOOKUP(ID361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ID363)","v":233324926.82770795},{"$f":"(HLOOKUP(IE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IE363)","v":227491803.65701523},{"$f":"(HLOOKUP(IF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IF363)","v":221804508.56558985},{"$f":"(HLOOKUP(IG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IG363)","v":216259395.85145006},{"$f":"(HLOOKUP(IH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IH363)","v":210852910.95516384},{"$f":"(HLOOKUP(II361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*II363)","v":205581588.18128476},{"$f":"(HLOOKUP(IJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IJ363)","v":200442048.47675264},{"$f":"(HLOOKUP(IK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IK363)","v":195430997.26483378},{"$f":"(HLOOKUP(IL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IL363)","v":190545222.33321294},{"$f":"(HLOOKUP(IM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IM363)","v":185781591.77488261},{"$f":"(HLOOKUP(IN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IN363)","v":181137051.98051053},{"$f":"(HLOOKUP(IO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IO363)","v":176608625.68099782},{"$f":"(HLOOKUP(IP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IP363)","v":0},{"$f":"(HLOOKUP(IQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IQ363)","v":0},{"$f":"(HLOOKUP(IR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IR363)","v":0},{"$f":"(HLOOKUP(IS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IS363)","v":0},null,"Fuel Cost",187054294.00355074,{"$f":"(HLOOKUP(IW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IW363)","v":251737138.47120327},{"$f":"(HLOOKUP(IX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IX363)","v":245443710.00942323},{"$f":"(HLOOKUP(IY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IY363)","v":239307617.25918764},{"$f":"(HLOOKUP(IZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IZ363)","v":233324926.82770795},{"$f":"(HLOOKUP(JA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JA363)","v":227491803.65701523},{"$f":"(HLOOKUP(JB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JB363)","v":221804508.56558985},{"$f":"(HLOOKUP(JC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JC363)","v":216259395.85145006},{"$f":"(HLOOKUP(JD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JD363)","v":210852910.95516384},{"$f":"(HLOOKUP(JE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JE363)","v":205581588.18128476},{"$f":"(HLOOKUP(JF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JF363)","v":200442048.47675264},{"$f":"(HLOOKUP(JG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JG363)","v":195430997.26483378},{"$f":"(HLOOKUP(JH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JH363)","v":190545222.33321294},{"$f":"(HLOOKUP(JI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JI363)","v":185781591.77488261},{"$f":"(HLOOKUP(JJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JJ363)","v":181137051.98051053},{"$f":"(HLOOKUP(JK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JK363)","v":176608625.68099782},{"$f":"(HLOOKUP(JL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JL363)","v":0},{"$f":"(HLOOKUP(JM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JM363)","v":0},{"$f":"(HLOOKUP(JN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JN363)","v":0},{"$f":"(HLOOKUP(JO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JO363)","v":0},{"$f":"(HLOOKUP(JP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JP363)","v":0},null,"Fuel Cost",176375923.38257155,{"$f":"(HLOOKUP(JT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JT363)","v":245443710.00942323},{"$f":"(HLOOKUP(JU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JU363)","v":239307617.25918764},{"$f":"(HLOOKUP(JV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JV363)","v":233324926.82770795},{"$f":"(HLOOKUP(JW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JW363)","v":227491803.65701523},{"$f":"(HLOOKUP(JX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JX363)","v":221804508.56558985},{"$f":"(HLOOKUP(JY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JY363)","v":216259395.85145006},{"$f":"(HLOOKUP(JZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JZ363)","v":210852910.95516384},{"$f":"(HLOOKUP(KA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KA363)","v":205581588.18128476},{"$f":"(HLOOKUP(KB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KB363)","v":200442048.47675264},{"$f":"(HLOOKUP(KC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KC363)","v":195430997.26483378},{"$f":"(HLOOKUP(KD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KD363)","v":190545222.33321294},{"$f":"(HLOOKUP(KE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KE363)","v":185781591.77488261},{"$f":"(HLOOKUP(KF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KF363)","v":181137051.98051053},{"$f":"(HLOOKUP(KG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KG363)","v":176608625.68099782},{"$f":"(HLOOKUP(KH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KH363)","v":0},{"$f":"(HLOOKUP(KI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KI363)","v":0},{"$f":"(HLOOKUP(KJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KJ363)","v":0},{"$f":"(HLOOKUP(KK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KK363)","v":0},{"$f":"(HLOOKUP(KL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KL363)","v":0},{"$f":"(HLOOKUP(KM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KM363)","v":0},null,"Fuel Cost",165562377.1379672,{"$f":"(HLOOKUP(KQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KQ363)","v":239307617.25918764},{"$f":"(HLOOKUP(KR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KR363)","v":233324926.82770795},{"$f":"(HLOOKUP(KS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KS363)","v":227491803.65701523},{"$f":"(HLOOKUP(KT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KT363)","v":221804508.56558985},{"$f":"(HLOOKUP(KU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KU363)","v":216259395.85145006},{"$f":"(HLOOKUP(KV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KV363)","v":210852910.95516384},{"$f":"(HLOOKUP(KW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KW363)","v":205581588.18128476},{"$f":"(HLOOKUP(KX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KX363)","v":200442048.47675264},{"$f":"(HLOOKUP(KY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KY363)","v":195430997.26483378},{"$f":"(HLOOKUP(KZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KZ363)","v":190545222.33321294},{"$f":"(HLOOKUP(LA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LA363)","v":185781591.77488261},{"$f":"(HLOOKUP(LB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LB363)","v":181137051.98051053},{"$f":"(HLOOKUP(LC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LC363)","v":176608625.68099782},{"$f":"(HLOOKUP(LD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LD363)","v":0},{"$f":"(HLOOKUP(LE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LE363)","v":0},{"$f":"(HLOOKUP(LF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LF363)","v":0},{"$f":"(HLOOKUP(LG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LG363)","v":0},{"$f":"(HLOOKUP(LH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LH363)","v":0},{"$f":"(HLOOKUP(LI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LI363)","v":0},{"$f":"(HLOOKUP(LJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LJ363)","v":0},null,"Fuel Cost",154590091.62275529,{"$f":"(HLOOKUP(LN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LN363)","v":233324926.82770795},{"$f":"(HLOOKUP(LO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LO363)","v":227491803.65701523},{"$f":"(HLOOKUP(LP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LP363)","v":221804508.56558985},{"$f":"(HLOOKUP(LQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LQ363)","v":216259395.85145006},{"$f":"(HLOOKUP(LR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LR363)","v":210852910.95516384},{"$f":"(HLOOKUP(LS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LS363)","v":205581588.18128476},{"$f":"(HLOOKUP(LT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LT363)","v":200442048.47675264},{"$f":"(HLOOKUP(LU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LU363)","v":195430997.26483378},{"$f":"(HLOOKUP(LV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LV363)","v":190545222.33321294},{"$f":"(HLOOKUP(LW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LW363)","v":185781591.77488261},{"$f":"(HLOOKUP(LX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LX363)","v":181137051.98051053},{"$f":"(HLOOKUP(LY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LY363)","v":176608625.68099782},{"$f":"(HLOOKUP(LZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LZ363)","v":0},{"$f":"(HLOOKUP(MA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MA363)","v":0},{"$f":"(HLOOKUP(MB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MB363)","v":0},{"$f":"(HLOOKUP(MC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MC363)","v":0},{"$f":"(HLOOKUP(MD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MD363)","v":0},{"$f":"(HLOOKUP(ME361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ME363)","v":0},{"$f":"(HLOOKUP(MF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MF363)","v":0},{"$f":"(HLOOKUP(MG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MG363)","v":0},null,"Fuel Cost",143434287.0976105,{"$f":"(HLOOKUP(MK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MK363)","v":227491803.65701523},{"$f":"(HLOOKUP(ML361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ML363)","v":221804508.56558985},{"$f":"(HLOOKUP(MM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MM363)","v":216259395.85145006},{"$f":"(HLOOKUP(MN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MN363)","v":210852910.95516384},{"$f":"(HLOOKUP(MO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MO363)","v":205581588.18128476},{"$f":"(HLOOKUP(MP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MP363)","v":200442048.47675264},{"$f":"(HLOOKUP(MQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MQ363)","v":195430997.26483378},{"$f":"(HLOOKUP(MR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MR363)","v":190545222.33321294},{"$f":"(HLOOKUP(MS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MS363)","v":185781591.77488261},{"$f":"(HLOOKUP(MT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MT363)","v":181137051.98051053},{"$f":"(HLOOKUP(MU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MU363)","v":176608625.68099782},{"$f":"(HLOOKUP(MV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MV363)","v":0},{"$f":"(HLOOKUP(MW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MW363)","v":0},{"$f":"(HLOOKUP(MX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MX363)","v":0},{"$f":"(HLOOKUP(MY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MY363)","v":0},{"$f":"(HLOOKUP(MZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MZ363)","v":0},{"$f":"(HLOOKUP(NA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NA363)","v":0},{"$f":"(HLOOKUP(NB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NB363)","v":0},{"$f":"(HLOOKUP(NC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NC363)","v":0},{"$f":"(HLOOKUP(ND361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ND363)","v":0},null,"Fuel Cost",132068877.1858778,{"$f":"(HLOOKUP(NH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NH363)","v":221804508.56558985},{"$f":"(HLOOKUP(NI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NI363)","v":216259395.85145006},{"$f":"(HLOOKUP(NJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NJ363)","v":210852910.95516384},{"$f":"(HLOOKUP(NK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NK363)","v":205581588.18128476},{"$f":"(HLOOKUP(NL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NL363)","v":200442048.47675264},{"$f":"(HLOOKUP(NM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NM363)","v":195430997.26483378},{"$f":"(HLOOKUP(NN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NN363)","v":190545222.33321294},{"$f":"(HLOOKUP(NO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NO363)","v":185781591.77488261},{"$f":"(HLOOKUP(NP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NP363)","v":181137051.98051053},{"$f":"(HLOOKUP(NQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NQ363)","v":176608625.68099782},{"$f":"(HLOOKUP(NR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NR363)","v":0},{"$f":"(HLOOKUP(NS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NS363)","v":0},{"$f":"(HLOOKUP(NT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NT363)","v":0},{"$f":"(HLOOKUP(NU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NU363)","v":0},{"$f":"(HLOOKUP(NV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NV363)","v":0},{"$f":"(HLOOKUP(NW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NW363)","v":0},{"$f":"(HLOOKUP(NX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NX363)","v":0},{"$f":"(HLOOKUP(NY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NY363)","v":0},{"$f":"(HLOOKUP(NZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NZ363)","v":0},{"$f":"(HLOOKUP(OA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OA363)","v":0},null,"Fuel Cost",120466372.4887408,{"$f":"(HLOOKUP(OE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OE363)","v":216259395.85145006},{"$f":"(HLOOKUP(OF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OF363)","v":210852910.95516384},{"$f":"(HLOOKUP(OG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OG363)","v":205581588.18128476},{"$f":"(HLOOKUP(OH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OH363)","v":200442048.47675264},{"$f":"(HLOOKUP(OI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OI363)","v":195430997.26483378},{"$f":"(HLOOKUP(OJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OJ363)","v":190545222.33321294},{"$f":"(HLOOKUP(OK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OK363)","v":185781591.77488261},{"$f":"(HLOOKUP(OL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OL363)","v":181137051.98051053},{"$f":"(HLOOKUP(OM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OM363)","v":176608625.68099782},{"$f":"(HLOOKUP(ON361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ON363)","v":0},{"$f":"(HLOOKUP(OO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OO363)","v":0},{"$f":"(HLOOKUP(OP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OP363)","v":0},{"$f":"(HLOOKUP(OQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OQ363)","v":0},{"$f":"(HLOOKUP(OR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OR363)","v":0},{"$f":"(HLOOKUP(OS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OS363)","v":0},{"$f":"(HLOOKUP(OT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OT363)","v":0},{"$f":"(HLOOKUP(OU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OU363)","v":0},{"$f":"(HLOOKUP(OV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OV363)","v":0},{"$f":"(HLOOKUP(OW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OW363)","v":0},{"$f":"(HLOOKUP(OX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OX363)","v":0},null,"Fuel Cost",108597777.96361041,{"$f":"(HLOOKUP(PB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PB363)","v":210852910.95516384},{"$f":"(HLOOKUP(PC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PC363)","v":205581588.18128476},{"$f":"(HLOOKUP(PD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PD363)","v":200442048.47675264},{"$f":"(HLOOKUP(PE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PE363)","v":195430997.26483378},{"$f":"(HLOOKUP(PF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PF363)","v":190545222.33321294},{"$f":"(HLOOKUP(PG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PG363)","v":185781591.77488261},{"$f":"(HLOOKUP(PH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PH363)","v":181137051.98051053},{"$f":"(HLOOKUP(PI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PI363)","v":176608625.68099782},{"$f":"(HLOOKUP(PJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PJ363)","v":0},{"$f":"(HLOOKUP(PK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PK363)","v":0},{"$f":"(HLOOKUP(PL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PL363)","v":0},{"$f":"(HLOOKUP(PM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PM363)","v":0},{"$f":"(HLOOKUP(PN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PN363)","v":0},{"$f":"(HLOOKUP(PO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PO363)","v":0},{"$f":"(HLOOKUP(PP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PP363)","v":0},{"$f":"(HLOOKUP(PQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PQ363)","v":0},{"$f":"(HLOOKUP(PR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PR363)","v":0},{"$f":"(HLOOKUP(PS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PS363)","v":0},{"$f":"(HLOOKUP(PT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PT363)","v":0},{"$f":"(HLOOKUP(PU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PU363)","v":0},null,"Fuel Cost",96432483.642343193,{"$f":"(HLOOKUP(PY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PY363)","v":205581588.18128476},{"$f":"(HLOOKUP(PZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PZ363)","v":200442048.47675264},{"$f":"(HLOOKUP(QA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QA363)","v":195430997.26483378},{"$f":"(HLOOKUP(QB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QB363)","v":190545222.33321294},{"$f":"(HLOOKUP(QC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QC363)","v":185781591.77488261},{"$f":"(HLOOKUP(QD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QD363)","v":181137051.98051053},{"$f":"(HLOOKUP(QE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QE363)","v":176608625.68099782},{"$f":"(HLOOKUP(QF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QF363)","v":0},{"$f":"(HLOOKUP(QG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QG363)","v":0},{"$f":"(HLOOKUP(QH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QH363)","v":0},{"$f":"(HLOOKUP(QI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QI363)","v":0},{"$f":"(HLOOKUP(QJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QJ363)","v":0},{"$f":"(HLOOKUP(QK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QK363)","v":0},{"$f":"(HLOOKUP(QL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QL363)","v":0},{"$f":"(HLOOKUP(QM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QM363)","v":0},{"$f":"(HLOOKUP(QN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QN363)","v":0},{"$f":"(HLOOKUP(QO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QO363)","v":0},{"$f":"(HLOOKUP(QP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QP363)","v":0},{"$f":"(HLOOKUP(QQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QQ363)","v":0},{"$f":"(HLOOKUP(QR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QR363)","v":0},null,"Fuel Cost",83938148.237671793,{"$f":"(HLOOKUP(QV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QV363)","v":200442048.47675264},{"$f":"(HLOOKUP(QW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QW363)","v":195430997.26483378},{"$f":"(HLOOKUP(QX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QX363)","v":190545222.33321294},{"$f":"(HLOOKUP(QY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QY363)","v":185781591.77488261},{"$f":"(HLOOKUP(QZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QZ363)","v":181137051.98051053},{"$f":"(HLOOKUP(RA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RA363)","v":176608625.68099782},{"$f":"(HLOOKUP(RB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RB363)","v":0},{"$f":"(HLOOKUP(RC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RC363)","v":0},{"$f":"(HLOOKUP(RD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RD363)","v":0},{"$f":"(HLOOKUP(RE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RE363)","v":0},{"$f":"(HLOOKUP(RF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RF363)","v":0},{"$f":"(HLOOKUP(RG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RG363)","v":0},{"$f":"(HLOOKUP(RH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RH363)","v":0},{"$f":"(HLOOKUP(RI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RI363)","v":0},{"$f":"(HLOOKUP(RJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RJ363)","v":0},{"$f":"(HLOOKUP(RK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RK363)","v":0},{"$f":"(HLOOKUP(RL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RL363)","v":0},{"$f":"(HLOOKUP(RM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RM363)","v":0},{"$f":"(HLOOKUP(RN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RN363)","v":0},{"$f":"(HLOOKUP(RO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RO363)","v":0},null,"Fuel Cost",71080575.156105086,{"$f":"(HLOOKUP(RS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RS363)","v":195430997.26483378},{"$f":"(HLOOKUP(RT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RT363)","v":190545222.33321294},{"$f":"(HLOOKUP(RU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RU363)","v":185781591.77488261},{"$f":"(HLOOKUP(RV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RV363)","v":181137051.98051053},{"$f":"(HLOOKUP(RW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RW363)","v":176608625.68099782},{"$f":"(HLOOKUP(RX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RX363)","v":0},{"$f":"(HLOOKUP(RY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RY363)","v":0},{"$f":"(HLOOKUP(RZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RZ363)","v":0},{"$f":"(HLOOKUP(SA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SA363)","v":0},{"$f":"(HLOOKUP(SB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SB363)","v":0},{"$f":"(HLOOKUP(SC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SC363)","v":0},{"$f":"(HLOOKUP(SD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SD363)","v":0},{"$f":"(HLOOKUP(SE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SE363)","v":0},{"$f":"(HLOOKUP(SF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SF363)","v":0},{"$f":"(HLOOKUP(SG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SG363)","v":0},{"$f":"(HLOOKUP(SH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SH363)","v":0},{"$f":"(HLOOKUP(SI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SI363)","v":0},{"$f":"(HLOOKUP(SJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SJ363)","v":0},{"$f":"(HLOOKUP(SK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SK363)","v":0},{"$f":"(HLOOKUP(SL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SL363)","v":0},null,"Fuel Cost",57823580.403410725,{"$f":"(HLOOKUP(SP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SP363)","v":190545222.33321294},{"$f":"(HLOOKUP(SQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SQ363)","v":185781591.77488261},{"$f":"(HLOOKUP(SR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SR363)","v":181137051.98051053},{"$f":"(HLOOKUP(SS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SS363)","v":176608625.68099782},{"$f":"(HLOOKUP(ST361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ST363)","v":0},{"$f":"(HLOOKUP(SU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SU363)","v":0},{"$f":"(HLOOKUP(SV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SV363)","v":0},{"$f":"(HLOOKUP(SW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SW363)","v":0},{"$f":"(HLOOKUP(SX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SX363)","v":0},{"$f":"(HLOOKUP(SY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SY363)","v":0},{"$f":"(HLOOKUP(SZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SZ363)","v":0},{"$f":"(HLOOKUP(TA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TA363)","v":0},{"$f":"(HLOOKUP(TB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TB363)","v":0},{"$f":"(HLOOKUP(TC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TC363)","v":0},{"$f":"(HLOOKUP(TD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TD363)","v":0},{"$f":"(HLOOKUP(TE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TE363)","v":0},{"$f":"(HLOOKUP(TF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TF363)","v":0},{"$f":"(HLOOKUP(TG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TG363)","v":0},{"$f":"(HLOOKUP(TH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TH363)","v":0},{"$f":"(HLOOKUP(TI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TI363)","v":0},null,"Fuel Cost",44128851.834489651,{"$f":"(HLOOKUP(TM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TM363)","v":185781591.77488261},{"$f":"(HLOOKUP(TN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TN363)","v":181137051.98051053},{"$f":"(HLOOKUP(TO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TO363)","v":176608625.68099782},{"$f":"(HLOOKUP(TP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TP363)","v":0},{"$f":"(HLOOKUP(TQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TQ363)","v":0},{"$f":"(HLOOKUP(TR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TR363)","v":0},{"$f":"(HLOOKUP(TS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TS363)","v":0},{"$f":"(HLOOKUP(TT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TT363)","v":0},{"$f":"(HLOOKUP(TU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TU363)","v":0},{"$f":"(HLOOKUP(TV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TV363)","v":0},{"$f":"(HLOOKUP(TW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TW363)","v":0},{"$f":"(HLOOKUP(TX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TX363)","v":0},{"$f":"(HLOOKUP(TY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TY363)","v":0},{"$f":"(HLOOKUP(TZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TZ363)","v":0},{"$f":"(HLOOKUP(UA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UA363)","v":0},{"$f":"(HLOOKUP(UB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UB363)","v":0},{"$f":"(HLOOKUP(UC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UC363)","v":0},{"$f":"(HLOOKUP(UD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UD363)","v":0},{"$f":"(HLOOKUP(UE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UE363)","v":0},{"$f":"(HLOOKUP(UF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UF363)","v":0}]
[null,"Storage Losses",835213.2711876462,{"$f":"(HLOOKUP(D361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*D364)","v":997740.89493857347},{"$f":"(HLOOKUP(E361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*E364)","v":972797.37256510905},{"$f":"(HLOOKUP(F361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*F364)","v":948477.4382509815},{"$f":"(HLOOKUP(G361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*G364)","v":924765.50229470688},{"$f":"(HLOOKUP(H361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*H364)","v":901646.3647373392},{"$f":"(HLOOKUP(I361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*I364)","v":879105.2056189056},{"$f":"(HLOOKUP(J361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*J364)","v":857127.57547843305},{"$f":"(HLOOKUP(K361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*K364)","v":835699.38609147223},{"$f":"(HLOOKUP(L361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*L364)","v":814806.90143918514},{"$f":"(HLOOKUP(M361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*M364)","v":794436.72890320572},{"$f":"(HLOOKUP(N361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*N364)","v":774575.81068062538},{"$f":"(HLOOKUP(O361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*O364)","v":755211.41541360994},{"$f":"(HLOOKUP(P361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*P364)","v":736331.13002826972},{"$f":"(HLOOKUP(Q361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*Q364)","v":717922.85177756287},{"$f":"(HLOOKUP(R361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*R364)","v":699974.78048312385},{"$f":"(HLOOKUP(S361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*S364)","v":682475.41097104573},{"$f":"(HLOOKUP(T361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*T364)","v":665413.52569676947},{"$f":"(HLOOKUP(U361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*U364)","v":648778.18755435024},{"$f":"(HLOOKUP(V361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*V364)","v":632558.73286549153},{"$f":"(HLOOKUP(W361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*W364)","v":616744.76454385428},null,"Storage Losses",814332.93940795504,{"$f":"(HLOOKUP(AA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AA364)","v":972797.37256510905},{"$f":"(HLOOKUP(AB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AB364)","v":948477.4382509815},{"$f":"(HLOOKUP(AC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AC364)","v":924765.50229470688},{"$f":"(HLOOKUP(AD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AD364)","v":901646.3647373392},{"$f":"(HLOOKUP(AE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AE364)","v":879105.2056189056},{"$f":"(HLOOKUP(AF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AF364)","v":857127.57547843305},{"$f":"(HLOOKUP(AG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AG364)","v":835699.38609147223},{"$f":"(HLOOKUP(AH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AH364)","v":814806.90143918514},{"$f":"(HLOOKUP(AI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AI364)","v":794436.72890320572},{"$f":"(HLOOKUP(AJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AJ364)","v":774575.81068062538},{"$f":"(HLOOKUP(AK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AK364)","v":755211.41541360994},{"$f":"(HLOOKUP(AL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AL364)","v":736331.13002826972},{"$f":"(HLOOKUP(AM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AM364)","v":717922.85177756287},{"$f":"(HLOOKUP(AN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AN364)","v":699974.78048312385},{"$f":"(HLOOKUP(AO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AO364)","v":682475.41097104573},{"$f":"(HLOOKUP(AP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AP364)","v":665413.52569676947},{"$f":"(HLOOKUP(AQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AQ364)","v":648778.18755435024},{"$f":"(HLOOKUP(AR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AR364)","v":632558.73286549153},{"$f":"(HLOOKUP(AS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AS364)","v":616744.76454385428},{"$f":"(HLOOKUP(AT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AT364)","v":601326.14543025789},null,"Storage Losses",793974.61592275591,{"$f":"(HLOOKUP(AX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AX364)","v":948477.4382509815},{"$f":"(HLOOKUP(AY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AY364)","v":924765.50229470688},{"$f":"(HLOOKUP(AZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AZ364)","v":901646.3647373392},{"$f":"(HLOOKUP(BA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BA364)","v":879105.2056189056},{"$f":"(HLOOKUP(BB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BB364)","v":857127.57547843305},{"$f":"(HLOOKUP(BC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BC364)","v":835699.38609147223},{"$f":"(HLOOKUP(BD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BD364)","v":814806.90143918514},{"$f":"(HLOOKUP(BE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BE364)","v":794436.72890320572},{"$f":"(HLOOKUP(BF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BF364)","v":774575.81068062538},{"$f":"(HLOOKUP(BG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BG364)","v":755211.41541360994},{"$f":"(HLOOKUP(BH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BH364)","v":736331.13002826972},{"$f":"(HLOOKUP(BI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BI364)","v":717922.85177756287},{"$f":"(HLOOKUP(BJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BJ364)","v":699974.78048312385},{"$f":"(HLOOKUP(BK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BK364)","v":682475.41097104573},{"$f":"(HLOOKUP(BL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BL364)","v":665413.52569676947},{"$f":"(HLOOKUP(BM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BM364)","v":648778.18755435024},{"$f":"(HLOOKUP(BN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BN364)","v":632558.73286549153},{"$f":"(HLOOKUP(BO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BO364)","v":616744.76454385428},{"$f":"(HLOOKUP(BP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BP364)","v":601326.14543025789},{"$f":"(HLOOKUP(BQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BQ364)","v":586292.99179450143},null,"Storage Losses",774125.25052468712,{"$f":"(HLOOKUP(BU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BU364)","v":924765.50229470688},{"$f":"(HLOOKUP(BV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BV364)","v":901646.3647373392},{"$f":"(HLOOKUP(BW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BW364)","v":879105.2056189056},{"$f":"(HLOOKUP(BX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BX364)","v":857127.57547843305},{"$f":"(HLOOKUP(BY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BY364)","v":835699.38609147223},{"$f":"(HLOOKUP(BZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BZ364)","v":814806.90143918514},{"$f":"(HLOOKUP(CA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CA364)","v":794436.72890320572},{"$f":"(HLOOKUP(CB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CB364)","v":774575.81068062538},{"$f":"(HLOOKUP(CC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CC364)","v":755211.41541360994},{"$f":"(HLOOKUP(CD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CD364)","v":736331.13002826972},{"$f":"(HLOOKUP(CE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CE364)","v":717922.85177756287},{"$f":"(HLOOKUP(CF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CF364)","v":699974.78048312385},{"$f":"(HLOOKUP(CG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CG364)","v":682475.41097104573},{"$f":"(HLOOKUP(CH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CH364)","v":665413.52569676947},{"$f":"(HLOOKUP(CI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CI364)","v":648778.18755435024},{"$f":"(HLOOKUP(CJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CJ364)","v":632558.73286549153},{"$f":"(HLOOKUP(CK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CK364)","v":616744.76454385428},{"$f":"(HLOOKUP(CL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CL364)","v":601326.14543025789},{"$f":"(HLOOKUP(CM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CM364)","v":586292.99179450143},{"$f":"(HLOOKUP(CN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CN364)","v":571635.6669996389},null,"Storage Losses",754772.11926157016,{"$f":"(HLOOKUP(CR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CR364)","v":901646.3647373392},{"$f":"(HLOOKUP(CS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CS364)","v":879105.2056189056},{"$f":"(HLOOKUP(CT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CT364)","v":857127.57547843305},{"$f":"(HLOOKUP(CU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CU364)","v":835699.38609147223},{"$f":"(HLOOKUP(CV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CV364)","v":814806.90143918514},{"$f":"(HLOOKUP(CW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CW364)","v":794436.72890320572},{"$f":"(HLOOKUP(CX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CX364)","v":774575.81068062538},{"$f":"(HLOOKUP(CY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CY364)","v":755211.41541360994},{"$f":"(HLOOKUP(CZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CZ364)","v":736331.13002826972},{"$f":"(HLOOKUP(DA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DA364)","v":717922.85177756287},{"$f":"(HLOOKUP(DB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DB364)","v":699974.78048312385},{"$f":"(HLOOKUP(DC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DC364)","v":682475.41097104573},{"$f":"(HLOOKUP(DD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DD364)","v":665413.52569676947},{"$f":"(HLOOKUP(DE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DE364)","v":648778.18755435024},{"$f":"(HLOOKUP(DF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DF364)","v":632558.73286549153},{"$f":"(HLOOKUP(DG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DG364)","v":616744.76454385428},{"$f":"(HLOOKUP(DH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DH364)","v":601326.14543025789},{"$f":"(HLOOKUP(DI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DI364)","v":586292.99179450143},{"$f":"(HLOOKUP(DJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DJ364)","v":571635.6669996389},{"$f":"(HLOOKUP(DK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DK364)","v":557344.7753246479},null,"Storage Losses",735902.81628003065,{"$f":"(HLOOKUP(DO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DO364)","v":879105.2056189056},{"$f":"(HLOOKUP(DP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DP364)","v":857127.57547843305},{"$f":"(HLOOKUP(DQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DQ364)","v":835699.38609147223},{"$f":"(HLOOKUP(DR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DR364)","v":814806.90143918514},{"$f":"(HLOOKUP(DS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DS364)","v":794436.72890320572},{"$f":"(HLOOKUP(DT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DT364)","v":774575.81068062538},{"$f":"(HLOOKUP(DU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DU364)","v":755211.41541360994},{"$f":"(HLOOKUP(DV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DV364)","v":736331.13002826972},{"$f":"(HLOOKUP(DW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DW364)","v":717922.85177756287},{"$f":"(HLOOKUP(DX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DX364)","v":699974.78048312385},{"$f":"(HLOOKUP(DY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DY364)","v":682475.41097104573},{"$f":"(HLOOKUP(DZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DZ364)","v":665413.52569676947},{"$f":"(HLOOKUP(EA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EA364)","v":648778.18755435024},{"$f":"(HLOOKUP(EB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EB364)","v":632558.73286549153},{"$f":"(HLOOKUP(EC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EC364)","v":616744.76454385428},{"$f":"(HLOOKUP(ED361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ED364)","v":601326.14543025789},{"$f":"(HLOOKUP(EE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EE364)","v":586292.99179450143},{"$f":"(HLOOKUP(EF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EF364)","v":571635.6669996389},{"$f":"(HLOOKUP(EG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EG364)","v":557344.7753246479},{"$f":"(HLOOKUP(EH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EH364)","v":543411.15594153164},null,"Storage Losses",717505.24587302981,{"$f":"(HLOOKUP(EL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EL364)","v":857127.57547843305},{"$f":"(HLOOKUP(EM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EM364)","v":835699.38609147223},{"$f":"(HLOOKUP(EN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EN364)","v":814806.90143918514},{"$f":"(HLOOKUP(EO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EO364)","v":794436.72890320572},{"$f":"(HLOOKUP(EP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EP364)","v":774575.81068062538},{"$f":"(HLOOKUP(EQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EQ364)","v":755211.41541360994},{"$f":"(HLOOKUP(ER361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ER364)","v":736331.13002826972},{"$f":"(HLOOKUP(ES361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ES364)","v":717922.85177756287},{"$f":"(HLOOKUP(ET361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ET364)","v":699974.78048312385},{"$f":"(HLOOKUP(EU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EU364)","v":682475.41097104573},{"$f":"(HLOOKUP(EV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EV364)","v":665413.52569676947},{"$f":"(HLOOKUP(EW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EW364)","v":648778.18755435024},{"$f":"(HLOOKUP(EX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EX364)","v":632558.73286549153},{"$f":"(HLOOKUP(EY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EY364)","v":616744.76454385428},{"$f":"(HLOOKUP(EZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EZ364)","v":601326.14543025789},{"$f":"(HLOOKUP(FA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FA364)","v":586292.99179450143},{"$f":"(HLOOKUP(FB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FB364)","v":571635.6669996389},{"$f":"(HLOOKUP(FC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FC364)","v":557344.7753246479},{"$f":"(HLOOKUP(FD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FD364)","v":543411.15594153164},{"$f":"(HLOOKUP(FE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FE364)","v":529825.87704299344},null,"Storage Losses",686548.06067461509,{"$f":"(HLOOKUP(FI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FI364)","v":835699.38609147223},{"$f":"(HLOOKUP(FJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FJ364)","v":814806.90143918514},{"$f":"(HLOOKUP(FK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FK364)","v":794436.72890320572},{"$f":"(HLOOKUP(FL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FL364)","v":774575.81068062538},{"$f":"(HLOOKUP(FM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FM364)","v":755211.41541360994},{"$f":"(HLOOKUP(FN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FN364)","v":736331.13002826972},{"$f":"(HLOOKUP(FO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FO364)","v":717922.85177756287},{"$f":"(HLOOKUP(FP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FP364)","v":699974.78048312385},{"$f":"(HLOOKUP(FQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FQ364)","v":682475.41097104573},{"$f":"(HLOOKUP(FR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FR364)","v":665413.52569676947},{"$f":"(HLOOKUP(FS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FS364)","v":648778.18755435024},{"$f":"(HLOOKUP(FT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FT364)","v":632558.73286549153},{"$f":"(HLOOKUP(FU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FU364)","v":616744.76454385428},{"$f":"(HLOOKUP(FV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FV364)","v":601326.14543025789},{"$f":"(HLOOKUP(FW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FW364)","v":586292.99179450143},{"$f":"(HLOOKUP(FX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FX364)","v":571635.6669996389},{"$f":"(HLOOKUP(FY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FY364)","v":557344.7753246479},{"$f":"(HLOOKUP(FZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FZ364)","v":543411.15594153164},{"$f":"(HLOOKUP(GA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GA364)","v":529825.87704299344},{"$f":"(HLOOKUP(GB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GB364)","v":0},null,"Storage Losses",655492.49498470442,{"$f":"(HLOOKUP(GF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GF364)","v":814806.90143918514},{"$f":"(HLOOKUP(GG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GG364)","v":794436.72890320572},{"$f":"(HLOOKUP(GH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GH364)","v":774575.81068062538},{"$f":"(HLOOKUP(GI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GI364)","v":755211.41541360994},{"$f":"(HLOOKUP(GJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GJ364)","v":736331.13002826972},{"$f":"(HLOOKUP(GK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GK364)","v":717922.85177756287},{"$f":"(HLOOKUP(GL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GL364)","v":699974.78048312385},{"$f":"(HLOOKUP(GM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GM364)","v":682475.41097104573},{"$f":"(HLOOKUP(GN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GN364)","v":665413.52569676947},{"$f":"(HLOOKUP(GO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GO364)","v":648778.18755435024},{"$f":"(HLOOKUP(GP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GP364)","v":632558.73286549153},{"$f":"(HLOOKUP(GQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GQ364)","v":616744.76454385428},{"$f":"(HLOOKUP(GR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GR364)","v":601326.14543025789},{"$f":"(HLOOKUP(GS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GS364)","v":586292.99179450143},{"$f":"(HLOOKUP(GT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GT364)","v":571635.6669996389},{"$f":"(HLOOKUP(GU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GU364)","v":557344.7753246479},{"$f":"(HLOOKUP(GV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GV364)","v":543411.15594153164},{"$f":"(HLOOKUP(GW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GW364)","v":529825.87704299344},{"$f":"(HLOOKUP(GX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GX364)","v":0},{"$f":"(HLOOKUP(GY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GY364)","v":0},null,"Storage Losses",624282.56353744736,{"$f":"(HLOOKUP(HC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HC364)","v":794436.72890320572},{"$f":"(HLOOKUP(HD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HD364)","v":774575.81068062538},{"$f":"(HLOOKUP(HE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HE364)","v":755211.41541360994},{"$f":"(HLOOKUP(HF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HF364)","v":736331.13002826972},{"$f":"(HLOOKUP(HG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HG364)","v":717922.85177756287},{"$f":"(HLOOKUP(HH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HH364)","v":699974.78048312385},{"$f":"(HLOOKUP(HI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HI364)","v":682475.41097104573},{"$f":"(HLOOKUP(HJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HJ364)","v":665413.52569676947},{"$f":"(HLOOKUP(HK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HK364)","v":648778.18755435024},{"$f":"(HLOOKUP(HL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HL364)","v":632558.73286549153},{"$f":"(HLOOKUP(HM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HM364)","v":616744.76454385428},{"$f":"(HLOOKUP(HN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HN364)","v":601326.14543025789},{"$f":"(HLOOKUP(HO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HO364)","v":586292.99179450143},{"$f":"(HLOOKUP(HP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HP364)","v":571635.6669996389},{"$f":"(HLOOKUP(HQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HQ364)","v":557344.7753246479},{"$f":"(HLOOKUP(HR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HR364)","v":543411.15594153164},{"$f":"(HLOOKUP(HS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HS364)","v":529825.87704299344},{"$f":"(HLOOKUP(HT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HT364)","v":0},{"$f":"(HLOOKUP(HU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HU364)","v":0},{"$f":"(HLOOKUP(HV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HV364)","v":0},null,"Storage Losses",592859.76489850518,{"$f":"(HLOOKUP(HZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HZ364)","v":774575.81068062538},{"$f":"(HLOOKUP(IA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IA364)","v":755211.41541360994},{"$f":"(HLOOKUP(IB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IB364)","v":736331.13002826972},{"$f":"(HLOOKUP(IC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IC364)","v":717922.85177756287},{"$f":"(HLOOKUP(ID361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ID364)","v":699974.78048312385},{"$f":"(HLOOKUP(IE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IE364)","v":682475.41097104573},{"$f":"(HLOOKUP(IF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IF364)","v":665413.52569676947},{"$f":"(HLOOKUP(IG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IG364)","v":648778.18755435024},{"$f":"(HLOOKUP(IH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IH364)","v":632558.73286549153},{"$f":"(HLOOKUP(II361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*II364)","v":616744.76454385428},{"$f":"(HLOOKUP(IJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IJ364)","v":601326.14543025789},{"$f":"(HLOOKUP(IK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IK364)","v":586292.99179450143},{"$f":"(HLOOKUP(IL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IL364)","v":571635.6669996389},{"$f":"(HLOOKUP(IM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IM364)","v":557344.7753246479},{"$f":"(HLOOKUP(IN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IN364)","v":543411.15594153164},{"$f":"(HLOOKUP(IO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IO364)","v":529825.87704299344},{"$f":"(HLOOKUP(IP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IP364)","v":0},{"$f":"(HLOOKUP(IQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IQ364)","v":0},{"$f":"(HLOOKUP(IR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IR364)","v":0},{"$f":"(HLOOKUP(IS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IS364)","v":0},null,"Storage Losses",561162.88201065233,{"$f":"(HLOOKUP(IW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IW364)","v":755211.41541360994},{"$f":"(HLOOKUP(IX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IX364)","v":736331.13002826972},{"$f":"(HLOOKUP(IY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IY364)","v":717922.85177756287},{"$f":"(HLOOKUP(IZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IZ364)","v":699974.78048312385},{"$f":"(HLOOKUP(JA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JA364)","v":682475.41097104573},{"$f":"(HLOOKUP(JB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JB364)","v":665413.52569676947},{"$f":"(HLOOKUP(JC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JC364)","v":648778.18755435024},{"$f":"(HLOOKUP(JD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JD364)","v":632558.73286549153},{"$f":"(HLOOKUP(JE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JE364)","v":616744.76454385428},{"$f":"(HLOOKUP(JF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JF364)","v":601326.14543025789},{"$f":"(HLOOKUP(JG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JG364)","v":586292.99179450143},{"$f":"(HLOOKUP(JH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JH364)","v":571635.6669996389},{"$f":"(HLOOKUP(JI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JI364)","v":557344.7753246479},{"$f":"(HLOOKUP(JJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JJ364)","v":543411.15594153164},{"$f":"(HLOOKUP(JK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JK364)","v":529825.87704299344},{"$f":"(HLOOKUP(JL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JL364)","v":0},{"$f":"(HLOOKUP(JM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JM364)","v":0},{"$f":"(HLOOKUP(JN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JN364)","v":0},{"$f":"(HLOOKUP(JO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JO364)","v":0},{"$f":"(HLOOKUP(JP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JP364)","v":0},null,"Storage Losses",529127.77014771476,{"$f":"(HLOOKUP(JT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JT364)","v":736331.13002826972},{"$f":"(HLOOKUP(JU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JU364)","v":717922.85177756287},{"$f":"(HLOOKUP(JV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JV364)","v":699974.78048312385},{"$f":"(HLOOKUP(JW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JW364)","v":682475.41097104573},{"$f":"(HLOOKUP(JX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JX364)","v":665413.52569676947},{"$f":"(HLOOKUP(JY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JY364)","v":648778.18755435024},{"$f":"(HLOOKUP(JZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JZ364)","v":632558.73286549153},{"$f":"(HLOOKUP(KA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KA364)","v":616744.76454385428},{"$f":"(HLOOKUP(KB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KB364)","v":601326.14543025789},{"$f":"(HLOOKUP(KC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KC364)","v":586292.99179450143},{"$f":"(HLOOKUP(KD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KD364)","v":571635.6669996389},{"$f":"(HLOOKUP(KE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KE364)","v":557344.7753246479},{"$f":"(HLOOKUP(KF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KF364)","v":543411.15594153164},{"$f":"(HLOOKUP(KG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KG364)","v":529825.87704299344},{"$f":"(HLOOKUP(KH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KH364)","v":0},{"$f":"(HLOOKUP(KI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KI364)","v":0},{"$f":"(HLOOKUP(KJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KJ364)","v":0},{"$f":"(HLOOKUP(KK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KK364)","v":0},{"$f":"(HLOOKUP(KL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KL364)","v":0},{"$f":"(HLOOKUP(KM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KM364)","v":0},null,"Storage Losses",496687.13141390157,{"$f":"(HLOOKUP(KQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KQ364)","v":717922.85177756287},{"$f":"(HLOOKUP(KR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KR364)","v":699974.78048312385},{"$f":"(HLOOKUP(KS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KS364)","v":682475.41097104573},{"$f":"(HLOOKUP(KT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KT364)","v":665413.52569676947},{"$f":"(HLOOKUP(KU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KU364)","v":648778.18755435024},{"$f":"(HLOOKUP(KV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KV364)","v":632558.73286549153},{"$f":"(HLOOKUP(KW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KW364)","v":616744.76454385428},{"$f":"(HLOOKUP(KX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KX364)","v":601326.14543025789},{"$f":"(HLOOKUP(KY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KY364)","v":586292.99179450143},{"$f":"(HLOOKUP(KZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KZ364)","v":571635.6669996389},{"$f":"(HLOOKUP(LA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LA364)","v":557344.7753246479},{"$f":"(HLOOKUP(LB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LB364)","v":543411.15594153164},{"$f":"(HLOOKUP(LC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LC364)","v":529825.87704299344},{"$f":"(HLOOKUP(LD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LD364)","v":0},{"$f":"(HLOOKUP(LE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LE364)","v":0},{"$f":"(HLOOKUP(LF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LF364)","v":0},{"$f":"(HLOOKUP(LG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LG364)","v":0},{"$f":"(HLOOKUP(LH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LH364)","v":0},{"$f":"(HLOOKUP(LI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LI364)","v":0},{"$f":"(HLOOKUP(LJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LJ364)","v":0},null,"Storage Losses",463770.27486826567,{"$f":"(HLOOKUP(LN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LN364)","v":699974.78048312385},{"$f":"(HLOOKUP(LO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LO364)","v":682475.41097104573},{"$f":"(HLOOKUP(LP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LP364)","v":665413.52569676947},{"$f":"(HLOOKUP(LQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LQ364)","v":648778.18755435024},{"$f":"(HLOOKUP(LR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LR364)","v":632558.73286549153},{"$f":"(HLOOKUP(LS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LS364)","v":616744.76454385428},{"$f":"(HLOOKUP(LT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LT364)","v":601326.14543025789},{"$f":"(HLOOKUP(LU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LU364)","v":586292.99179450143},{"$f":"(HLOOKUP(LV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LV364)","v":571635.6669996389},{"$f":"(HLOOKUP(LW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LW364)","v":557344.7753246479},{"$f":"(HLOOKUP(LX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LX364)","v":543411.15594153164},{"$f":"(HLOOKUP(LY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LY364)","v":529825.87704299344},{"$f":"(HLOOKUP(LZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LZ364)","v":0},{"$f":"(HLOOKUP(MA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MA364)","v":0},{"$f":"(HLOOKUP(MB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MB364)","v":0},{"$f":"(HLOOKUP(MC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MC364)","v":0},{"$f":"(HLOOKUP(MD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MD364)","v":0},{"$f":"(HLOOKUP(ME361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ME364)","v":0},{"$f":"(HLOOKUP(MF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MF364)","v":0},{"$f":"(HLOOKUP(MG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MG364)","v":0},null,"Storage Losses",430302.8612928316,{"$f":"(HLOOKUP(MK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MK364)","v":682475.41097104573},{"$f":"(HLOOKUP(ML361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ML364)","v":665413.52569676947},{"$f":"(HLOOKUP(MM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MM364)","v":648778.18755435024},{"$f":"(HLOOKUP(MN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MN364)","v":632558.73286549153},{"$f":"(HLOOKUP(MO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MO364)","v":616744.76454385428},{"$f":"(HLOOKUP(MP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MP364)","v":601326.14543025789},{"$f":"(HLOOKUP(MQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MQ364)","v":586292.99179450143},{"$f":"(HLOOKUP(MR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MR364)","v":571635.6669996389},{"$f":"(HLOOKUP(MS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MS364)","v":557344.7753246479},{"$f":"(HLOOKUP(MT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MT364)","v":543411.15594153164},{"$f":"(HLOOKUP(MU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MU364)","v":529825.87704299344},{"$f":"(HLOOKUP(MV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MV364)","v":0},{"$f":"(HLOOKUP(MW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MW364)","v":0},{"$f":"(HLOOKUP(MX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MX364)","v":0},{"$f":"(HLOOKUP(MY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MY364)","v":0},{"$f":"(HLOOKUP(MZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MZ364)","v":0},{"$f":"(HLOOKUP(NA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NA364)","v":0},{"$f":"(HLOOKUP(NB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NB364)","v":0},{"$f":"(HLOOKUP(NC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NC364)","v":0},{"$f":"(HLOOKUP(ND361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ND364)","v":0},null,"Storage Losses",396206.6315576334,{"$f":"(HLOOKUP(NH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NH364)","v":665413.52569676947},{"$f":"(HLOOKUP(NI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NI364)","v":648778.18755435024},{"$f":"(HLOOKUP(NJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NJ364)","v":632558.73286549153},{"$f":"(HLOOKUP(NK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NK364)","v":616744.76454385428},{"$f":"(HLOOKUP(NL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NL364)","v":601326.14543025789},{"$f":"(HLOOKUP(NM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NM364)","v":586292.99179450143},{"$f":"(HLOOKUP(NN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NN364)","v":571635.6669996389},{"$f":"(HLOOKUP(NO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NO364)","v":557344.7753246479},{"$f":"(HLOOKUP(NP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NP364)","v":543411.15594153164},{"$f":"(HLOOKUP(NQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NQ364)","v":529825.87704299344},{"$f":"(HLOOKUP(NR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NR364)","v":0},{"$f":"(HLOOKUP(NS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NS364)","v":0},{"$f":"(HLOOKUP(NT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NT364)","v":0},{"$f":"(HLOOKUP(NU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NU364)","v":0},{"$f":"(HLOOKUP(NV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NV364)","v":0},{"$f":"(HLOOKUP(NW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NW364)","v":0},{"$f":"(HLOOKUP(NX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NX364)","v":0},{"$f":"(HLOOKUP(NY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NY364)","v":0},{"$f":"(HLOOKUP(NZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NZ364)","v":0},{"$f":"(HLOOKUP(OA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OA364)","v":0},null,"Storage Losses",361399.11746622244,{"$f":"(HLOOKUP(OE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OE364)","v":648778.18755435024},{"$f":"(HLOOKUP(OF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OF364)","v":632558.73286549153},{"$f":"(HLOOKUP(OG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OG364)","v":616744.76454385428},{"$f":"(HLOOKUP(OH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OH364)","v":601326.14543025789},{"$f":"(HLOOKUP(OI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OI364)","v":586292.99179450143},{"$f":"(HLOOKUP(OJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OJ364)","v":571635.6669996389},{"$f":"(HLOOKUP(OK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OK364)","v":557344.7753246479},{"$f":"(HLOOKUP(OL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OL364)","v":543411.15594153164},{"$f":"(HLOOKUP(OM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OM364)","v":529825.87704299344},{"$f":"(HLOOKUP(ON361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ON364)","v":0},{"$f":"(HLOOKUP(OO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OO364)","v":0},{"$f":"(HLOOKUP(OP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OP364)","v":0},{"$f":"(HLOOKUP(OQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OQ364)","v":0},{"$f":"(HLOOKUP(OR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OR364)","v":0},{"$f":"(HLOOKUP(OS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OS364)","v":0},{"$f":"(HLOOKUP(OT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OT364)","v":0},{"$f":"(HLOOKUP(OU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OU364)","v":0},{"$f":"(HLOOKUP(OV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OV364)","v":0},{"$f":"(HLOOKUP(OW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OW364)","v":0},{"$f":"(HLOOKUP(OX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OX364)","v":0},null,"Storage Losses",325793.33389083127,{"$f":"(HLOOKUP(PB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PB364)","v":632558.73286549153},{"$f":"(HLOOKUP(PC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PC364)","v":616744.76454385428},{"$f":"(HLOOKUP(PD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PD364)","v":601326.14543025789},{"$f":"(HLOOKUP(PE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PE364)","v":586292.99179450143},{"$f":"(HLOOKUP(PF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PF364)","v":571635.6669996389},{"$f":"(HLOOKUP(PG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PG364)","v":557344.7753246479},{"$f":"(HLOOKUP(PH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PH364)","v":543411.15594153164},{"$f":"(HLOOKUP(PI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PI364)","v":529825.87704299344},{"$f":"(HLOOKUP(PJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PJ364)","v":0},{"$f":"(HLOOKUP(PK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PK364)","v":0},{"$f":"(HLOOKUP(PL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PL364)","v":0},{"$f":"(HLOOKUP(PM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PM364)","v":0},{"$f":"(HLOOKUP(PN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PN364)","v":0},{"$f":"(HLOOKUP(PO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PO364)","v":0},{"$f":"(HLOOKUP(PP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PP364)","v":0},{"$f":"(HLOOKUP(PQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PQ364)","v":0},{"$f":"(HLOOKUP(PR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PR364)","v":0},{"$f":"(HLOOKUP(PS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PS364)","v":0},{"$f":"(HLOOKUP(PT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PT364)","v":0},{"$f":"(HLOOKUP(PU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PU364)","v":0},null,"Storage Losses",289297.45092702965,{"$f":"(HLOOKUP(PY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PY364)","v":616744.76454385428},{"$f":"(HLOOKUP(PZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PZ364)","v":601326.14543025789},{"$f":"(HLOOKUP(QA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QA364)","v":586292.99179450143},{"$f":"(HLOOKUP(QB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QB364)","v":571635.6669996389},{"$f":"(HLOOKUP(QC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QC364)","v":557344.7753246479},{"$f":"(HLOOKUP(QD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QD364)","v":543411.15594153164},{"$f":"(HLOOKUP(QE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QE364)","v":529825.87704299344},{"$f":"(HLOOKUP(QF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QF364)","v":0},{"$f":"(HLOOKUP(QG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QG364)","v":0},{"$f":"(HLOOKUP(QH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QH364)","v":0},{"$f":"(HLOOKUP(QI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QI364)","v":0},{"$f":"(HLOOKUP(QJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QJ364)","v":0},{"$f":"(HLOOKUP(QK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QK364)","v":0},{"$f":"(HLOOKUP(QL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QL364)","v":0},{"$f":"(HLOOKUP(QM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QM364)","v":0},{"$f":"(HLOOKUP(QN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QN364)","v":0},{"$f":"(HLOOKUP(QO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QO364)","v":0},{"$f":"(HLOOKUP(QP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QP364)","v":0},{"$f":"(HLOOKUP(QQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QQ364)","v":0},{"$f":"(HLOOKUP(QR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QR364)","v":0},null,"Storage Losses",251814.44471301537,{"$f":"(HLOOKUP(QV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QV364)","v":601326.14543025789},{"$f":"(HLOOKUP(QW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QW364)","v":586292.99179450143},{"$f":"(HLOOKUP(QX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QX364)","v":571635.6669996389},{"$f":"(HLOOKUP(QY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QY364)","v":557344.7753246479},{"$f":"(HLOOKUP(QZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QZ364)","v":543411.15594153164},{"$f":"(HLOOKUP(RA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RA364)","v":529825.87704299344},{"$f":"(HLOOKUP(RB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RB364)","v":0},{"$f":"(HLOOKUP(RC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RC364)","v":0},{"$f":"(HLOOKUP(RD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RD364)","v":0},{"$f":"(HLOOKUP(RE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RE364)","v":0},{"$f":"(HLOOKUP(RF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RF364)","v":0},{"$f":"(HLOOKUP(RG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RG364)","v":0},{"$f":"(HLOOKUP(RH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RH364)","v":0},{"$f":"(HLOOKUP(RI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RI364)","v":0},{"$f":"(HLOOKUP(RJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RJ364)","v":0},{"$f":"(HLOOKUP(RK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RK364)","v":0},{"$f":"(HLOOKUP(RL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RL364)","v":0},{"$f":"(HLOOKUP(RM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RM364)","v":0},{"$f":"(HLOOKUP(RN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RN364)","v":0},{"$f":"(HLOOKUP(RO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RO364)","v":0},null,"Storage Losses",213241.72546831533,{"$f":"(HLOOKUP(RS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RS364)","v":586292.99179450143},{"$f":"(HLOOKUP(RT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RT364)","v":571635.6669996389},{"$f":"(HLOOKUP(RU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RU364)","v":557344.7753246479},{"$f":"(HLOOKUP(RV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RV364)","v":543411.15594153164},{"$f":"(HLOOKUP(RW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RW364)","v":529825.87704299344},{"$f":"(HLOOKUP(RX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RX364)","v":0},{"$f":"(HLOOKUP(RY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RY364)","v":0},{"$f":"(HLOOKUP(RZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RZ364)","v":0},{"$f":"(HLOOKUP(SA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SA364)","v":0},{"$f":"(HLOOKUP(SB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SB364)","v":0},{"$f":"(HLOOKUP(SC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SC364)","v":0},{"$f":"(HLOOKUP(SD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SD364)","v":0},{"$f":"(HLOOKUP(SE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SE364)","v":0},{"$f":"(HLOOKUP(SF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SF364)","v":0},{"$f":"(HLOOKUP(SG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SG364)","v":0},{"$f":"(HLOOKUP(SH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SH364)","v":0},{"$f":"(HLOOKUP(SI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SI364)","v":0},{"$f":"(HLOOKUP(SJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SJ364)","v":0},{"$f":"(HLOOKUP(SK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SK364)","v":0},{"$f":"(HLOOKUP(SL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SL364)","v":0},null,"Storage Losses",173470.74121023217,{"$f":"(HLOOKUP(SP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SP364)","v":571635.6669996389},{"$f":"(HLOOKUP(SQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SQ364)","v":557344.7753246479},{"$f":"(HLOOKUP(SR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SR364)","v":543411.15594153164},{"$f":"(HLOOKUP(SS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SS364)","v":529825.87704299344},{"$f":"(HLOOKUP(ST361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ST364)","v":0},{"$f":"(HLOOKUP(SU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SU364)","v":0},{"$f":"(HLOOKUP(SV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SV364)","v":0},{"$f":"(HLOOKUP(SW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SW364)","v":0},{"$f":"(HLOOKUP(SX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SX364)","v":0},{"$f":"(HLOOKUP(SY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SY364)","v":0},{"$f":"(HLOOKUP(SZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SZ364)","v":0},{"$f":"(HLOOKUP(TA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TA364)","v":0},{"$f":"(HLOOKUP(TB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TB364)","v":0},{"$f":"(HLOOKUP(TC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TC364)","v":0},{"$f":"(HLOOKUP(TD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TD364)","v":0},{"$f":"(HLOOKUP(TE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TE364)","v":0},{"$f":"(HLOOKUP(TF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TF364)","v":0},{"$f":"(HLOOKUP(TG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TG364)","v":0},{"$f":"(HLOOKUP(TH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TH364)","v":0},{"$f":"(HLOOKUP(TI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TI364)","v":0},null,"Storage Losses",132386.55550346899,{"$f":"(HLOOKUP(TM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TM364)","v":557344.7753246479},{"$f":"(HLOOKUP(TN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TN364)","v":543411.15594153164},{"$f":"(HLOOKUP(TO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TO364)","v":529825.87704299344},{"$f":"(HLOOKUP(TP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TP364)","v":0},{"$f":"(HLOOKUP(TQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TQ364)","v":0},{"$f":"(HLOOKUP(TR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TR364)","v":0},{"$f":"(HLOOKUP(TS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TS364)","v":0},{"$f":"(HLOOKUP(TT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TT364)","v":0},{"$f":"(HLOOKUP(TU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TU364)","v":0},{"$f":"(HLOOKUP(TV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TV364)","v":0},{"$f":"(HLOOKUP(TW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TW364)","v":0},{"$f":"(HLOOKUP(TX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TX364)","v":0},{"$f":"(HLOOKUP(TY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TY364)","v":0},{"$f":"(HLOOKUP(TZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TZ364)","v":0},{"$f":"(HLOOKUP(UA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UA364)","v":0},{"$f":"(HLOOKUP(UB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UB364)","v":0},{"$f":"(HLOOKUP(UC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UC364)","v":0},{"$f":"(HLOOKUP(UD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UD364)","v":0},{"$f":"(HLOOKUP(UE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UE364)","v":0},{"$f":"(HLOOKUP(UF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UF364)","v":0}]
[null,"Misc Charges",8213381.4358347077,{"$f":"(SUM(D381:D382))*Misc_Rev","v":9779121.8043685649},9538382.1696903482,9303735.7940877099,9075031.8414479233,8852123.2764683869,8634866.7702344675,8423122.6081699524,8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,null,"Misc Charges",8012401.9489283375,{"$f":"(SUM(AA381:AA382))*Misc_Rev","v":9538382.1696903482},9303735.7940877099,9075031.8414479233,8852123.2764683869,8634866.7702344675,8423122.6081699524,8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,null,"Misc Charges",7816534.0501744095,{"$f":"(SUM(AX381:AX382))*Misc_Rev","v":9303735.7940877099},9075031.8414479233,8852123.2764683869,8634866.7702344675,8423122.6081699524,8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,null,"Misc Charges",7625651.6918887161,{"$f":"(SUM(BU381:BU382))*Misc_Rev","v":9075031.8414479233},8852123.2764683869,8634866.7702344675,8423122.6081699524,8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,null,"Misc Charges",7439632.0124195395,{"$f":"(SUM(CR381:CR382))*Misc_Rev","v":8852123.2764683869},8634866.7702344675,8423122.6081699524,8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,null,"Misc Charges",7258355.2571936529,{"$f":"(SUM(DO381:DO382))*Misc_Rev","v":8634866.7702344675},8423122.6081699524,8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,null,"Misc Charges",7081704.7017501062,{"$f":"(SUM(EL381:EL382))*Misc_Rev","v":8423122.6081699524},8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,null,"Misc Charges",6783042.5504390309,{"$f":"(SUM(FI381:FI382))*Misc_Rev","v":8216754.6003008792},8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,null,"Misc Charges",6483467.9330005441,{"$f":"(SUM(GF381:GF382))*Misc_Rev","v":8015629.9937752318},7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,null,"Misc Charges",6182437.656530885,{"$f":"(SUM(HC381:HC382))*Misc_Rev","v":7819619.3875823682},7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,null,"Misc Charges",5879384.0934391199,{"$f":"(SUM(HZ381:HZ382))*Misc_Rev","v":7628596.6494173529},7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,null,"Misc Charges",5573713.2434980748,{"$f":"(SUM(IW381:IW382))*Misc_Rev","v":7442438.8346369565},7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,null,"Misc Charges",5264802.6735364199,{"$f":"(SUM(JT381:JT382))*Misc_Rev","v":7261026.1072551711},7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,null,"Misc Charges",4951999.3263860419,{"$f":"(SUM(KQ381:KQ382))*Misc_Rev","v":7084241.6629276117},6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,null,"Misc Charges",4634617.1901416676,{"$f":"(SUM(LN381:LN382))*Misc_Rev","v":6911971.6538753184},6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,null,"Misc Charges",4311934.8181950357,{"$f":"(SUM(MK381:MK382))*Misc_Rev","v":6744105.1156997485},6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,null,"Misc Charges",3983192.6898714057,{"$f":"(SUM(NH381:NH382))*Misc_Rev","v":6580533.8960419958},6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,null,"Misc Charges",3647590.4008189584,{"$f":"(SUM(OE381:OE382))*Misc_Rev","v":6421152.5850403793},6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,null,"Misc Charges",3304283.671578953,{"$f":"(SUM(PB381:PB382))*Misc_Rev","v":6265858.4475417957},6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,172854.55213963307,null,"Misc Charges",2952381.1619932847,{"$f":"(SUM(PY381:PY382))*Misc_Rev","v":6114551.3570232233},5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,172854.55213963307,176311.64318242573,null,"Misc Charges",2590941.0782831833,{"$f":"(SUM(QV381:QV382))*Misc_Rev","v":5967133.7311810153},5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,172854.55213963307,176311.64318242573,179837.87604607429,null,"Misc Charges",2218967.5587544306,{"$f":"(SUM(RS381:RS382))*Misc_Rev","v":5823510.4691465283},5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,172854.55213963307,176311.64318242573,179837.87604607429,183434.63356699576,null,"Misc Charges",1835406.8231474457,{"$f":"(SUM(SP381:SP382))*Misc_Rev","v":5683588.8902878063},5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,172854.55213963307,176311.64318242573,179837.87604607429,183434.63356699576,187103.32623833569,null,"Misc Charges",1439143.0696504491,{"$f":"(SUM(TM381:TM382))*Misc_Rev","v":5547278.6745579494},5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,172854.55213963307,176311.64318242573,179837.87604607429,183434.63356699576,187103.32623833569,190845.39276310243]
[null,"Total Variable Cost",282655265.86414438,{"$f":"SUM(D381:D384)","v":346206711.24045295},{"$f":"SUM(E381:E382)","v":327172332.08789009},319123818.14117134,311279132.93022996,303633233.05441403,296181202.24444216,288918248.20504743,281839699.53697193,274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,null,"Total Variable Cost",275738588.1065104,{"$f":"SUM(AA381:AA384)","v":337683511.63014555},{"$f":"SUM(AB381:AB382)","v":319123818.14117134},311279132.93022996,303633233.05441403,296181202.24444216,288918248.20504743,281839699.53697193,274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,null,"Total Variable Cost",268997821.37059677,{"$f":"SUM(AX381:AX384)","v":329376031.37351},{"$f":"SUM(AY381:AY382)","v":311279132.93022996},303633233.05441403,296181202.24444216,288918248.20504743,281839699.53697193,274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,null,"Total Variable Cost",262428627.76241592,{"$f":"SUM(BU381:BU384)","v":321278930.27397263},{"$f":"SUM(BV381:BV382)","v":303633233.05441403},296181202.24444216,288918248.20504743,281839699.53697193,274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,null,"Total Variable Cost",256026779.03296119,{"$f":"SUM(CR381:CR384)","v":313387002.69561976},{"$f":"SUM(CS381:CS382)","v":296181202.24444216},288918248.20504743,281839699.53697193,274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,null,"Total Variable Cost",249788153.86103508,{"$f":"SUM(DO381:DO384)","v":305695174.22029555},{"$f":"SUM(DP381:DP382)","v":288918248.20504743},281839699.53697193,274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,null,"Total Variable Cost",243708735.20448494,{"$f":"SUM(EL381:EL384)","v":298198498.38869584},{"$f":"SUM(EM381:EM382)","v":281839699.53697193},274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,null,"Total Variable Cost",233444756.36761853,{"$f":"SUM(FI381:FI384)","v":290892153.52336431},{"$f":"SUM(FJ381:FJ382)","v":274941002.73633915},268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,null,"Total Variable Cost",223149978.77906379,{"$f":"SUM(GF381:GF384)","v":283771439.63155359},{"$f":"SUM(GG381:GG382)","v":268217719.26947823},261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,null,"Total Variable Cost",212805758.25125793,{"$f":"SUM(HC381:HC384)","v":276831775.3859638},{"$f":"SUM(HD381:HD382)","v":261665522.72131965},255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,null,"Total Variable Cost",202392612.78334263,{"$f":"SUM(HZ381:HZ384)","v":270068695.18141764},{"$f":"SUM(IA381:IA382)","v":255280196.0155367},249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,null,"Total Variable Cost",191890156.08060122,{"$f":"SUM(IW381:IW384)","v":263477846.26558727},{"$f":"SUM(IX381:IX382)","v":249057628.70464331},242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,null,"Total Variable Cost",181277026.87710747,{"$f":"SUM(JT381:JT384)","v":257054985.94192675},{"$f":"SUM(JU381:JU382)","v":242993814.32831213},237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,null,"Total Variable Cost",170530813.77393961,{"$f":"SUM(KQ381:KQ384)","v":250795978.84301728},{"$f":"SUM(KR381:KR382)","v":237084847.83821493},231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,null,"Total Variable Cost",159627975.28620428,{"$f":"SUM(LN381:LN384)","v":244696794.27257338},{"$f":"SUM(LO381:LO382)","v":231326923.08773234},225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,null,"Total Variable Cost",148543754.77171671,{"$f":"SUM(MK381:MK384)","v":238753503.61440313},{"$f":"SUM(ML381:ML382)","v":225716330.38492131},220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,null,"Total Variable Cost",137252089.89241961,{"$f":"SUM(NH381:NH384)","v":232962277.80666009},{"$f":"SUM(NI381:NI382)","v":220249454.10716814},214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,null,"Total Variable Cost",125725516.23639312,{"$f":"SUM(OE381:OE384)","v":227319384.87976289},{"$f":"SUM(OF381:OF382)","v":214922770.37599629},209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,null,"Total Variable Cost",113935064.70352097,{"$f":"SUM(PB381:PB384)","v":221821187.55640358},{"$f":"SUM(PC381:PC382)","v":209732844.79053384},204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,5929016.6748862276,null,"Total Variable Cost",101850152.23142448,{"$f":"SUM(PY381:PY384)","v":216464140.91210091},{"$f":"SUM(PZ381:PZ382)","v":204676330.21818671},199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,5929016.6748862276,6047597.0083839521,null,"Total Variable Cost",89438465.410047963,{"$f":"SUM(QV381:QV384)","v":211244790.094798},{"$f":"SUM(QW381:QW382)","v":199749964.64109653},194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,5929016.6748862276,6047597.0083839521,6168548.9485516325,null,"Total Variable Cost",76665836.503154233,{"$f":"SUM(RS381:RS384)","v":206159768.10203755},{"$f":"SUM(RT381:RT382)","v":194950569.05700096},190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,5929016.6748862276,6047597.0083839521,6168548.9485516325,6291919.9275226649,null,"Total Variable Cost",63496111.362845592,{"$f":"SUM(SP381:SP384)","v":201205793.61428842},{"$f":"SUM(SQ381:SQ382)","v":190275045.43314639},185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,5929016.6748862276,6047597.0083839521,6168548.9485516325,6291919.9275226649,6417758.3260731185,null,"Total Variable Cost",49891008.688921884,{"$f":"SUM(TM381:TM384)","v":196379668.88302898},{"$f":"SUM(TN381:TN382)","v":185720374.71193957},181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,5929016.6748862276,6047597.0083839521,6168548.9485516325,6291919.9275226649,6417758.3260731185,6546113.4925945811]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D387:W387))","v":297458993.82729042},{"$f":"D385+D378","v":364672345.23149836},345128368.30622804,336545385.74454671,328179647.76742238,320025121.97983623,312075992.24925339,304326617.37989134,296771540.75935674,289401963.01981497,282208779.9704771,275186880.20521468,268332050.57500851,261640184.63822609,255107280.02051076,248729435.8412244,242502850.20479155,236423817.7553339,230488727.29302385,224694059.45062667,219036384.42873704,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA387:AT387))","v":290552099.19886762},{"$f":"AA385+AA378","v":356157769.72357488},337088401.75322449,328709418.87519485,320542640.60002774,312582161.73245406,304822290.1837002,297257505.72513413,289882469.71230865,282688497.82161045,275666598.05634803,268811768.42614186,262119902.48935944,255586997.87164411,249209153.69235778,242982568.05592489,236903535.60646728,230968445.1441572,225173777.30176002,219516102.27987039,213992077.6393902,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX387:BQ387))","v":283821311.25474912},{"$f":"AX385+AX378","v":347859086.05137092},329252434.88387263,321072411.70780021,313099680.35264558,305328459.66690081,297753178.528943,290368434.6780861,283169004.51410413,276146315.90748137,269291486.2772752,262599620.34049278,256066715.72277746,249688871.54349113,243462285.90705827,237383253.45760062,231448162.99529058,225653495.15289336,219995820.13100374,214471795.49052355,209078164.00096032,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU387:CN387))","v":277262296.01419944},{"$f":"BU385+BU378","v":339770957.46795374},321615427.71647799,313629451.46041811,305845978.28709239,298259348.01214367,290864107.48189497,283654969.47988158,276626822.59997511,269771204.12840855,263079338.19162616,256546433.57391083,250168589.39462447,243942003.75819162,237862971.30873397,231927880.84642392,226133213.00402674,220475537.98213708,214951513.34165689,209557881.85209367,204291469.39429826,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR387:DK387))","v":270870829.21972853},{"$f":"CR385+CR378","v":331888181.85604346},314172467.46909583,306375749.39486486,298776866.63233519,291370276.96509564,284150642.28369045,277112787.56575251,270251710.82090229,263559056.04275951,257026151.42504418,250648307.24575782,244421721.60932496,238342689.15986732,232407598.69755727,226612930.85516009,220955255.83327046,215431231.19279024,210037599.70322701,204771187.2454316,199628900.76742584,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO387:EH387))","v":264642793.62148589},{"$f":"DO385+DO378","v":324205688.3864907},306918765.40354264,299306637.74010772,291887795.58528715,284656811.76689112,277608460.36956137,270737675.78667969,264039562.73525321,257505869.27617753,251128025.09689119,244901439.46045834,238822407.01100066,232887316.54869062,227092648.70629343,221434973.68440381,215910949.04392362,210517317.55436036,205250905.09656495,200108618.61855918,195087444.14314085,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL387:FE387))","v":258574176.330093},{"$f":"EL385+EL378","v":316718534.26077789},299849653.74878544,292417566.69305962,285174330.38708264,278114629.85276204,271233348.59048855,264525527.70103064,257986375.96867123,251607742.94802454,245381157.31159168,239302124.86213404,233367034.39982399,227572366.55742678,221914691.53553715,216390666.89505696,210997035.40549374,205730622.9476983,200588336.46969256,195567161.9942742,190664162.67711696,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI387:GB387))","v":248321214.88568687},{"$f":"FI385+FI378","v":309421901.53545099},292960582.7017374,285704101.49485511,278632148.47295356,271739518.07368922,265021200.50483951,258472340.93444869,252088249.64051825,245860875.16272503,239781842.71326739,233846752.25095734,228052084.40856016,222394409.3866705,216870384.74619031,211476753.25662708,206210340.79883167,201068054.3208259,196046879.84540755,191143880.52825034,14162784.726277772,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF387:GY387))","v":238037675.03744155},{"$f":"GF385+GF378","v":302311094.02644503},286247117.50353289,279161919.58072609,272257036.69388074,265527369.98804018,258968013.73825756,252574214.60629568,246341381.85521874,240261560.56440073,234326470.10209069,228531802.2596935,222874127.23780385,217350102.59732366,211956471.10776043,206690058.64996502,201547772.17195925,196526597.69654089,191623598.37938368,14642502.577411124,14272177.411039554,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC387:HV387))","v":227704917.00475135},{"$f":"HC385+HC378","v":295381534.29131603},279704935.58940381,272786807.80165327,266044888.60823169,259474183.2214582,253069887.41010454,246827346.82099617,240742067.25689444,234806187.95322403,229011520.11082685,223353845.08893722,217829820.448457,212436188.95889378,207169776.50109836,202027490.02309263,197006315.54767427,192103316.23051703,15122220.42854448,14751895.262172908,14383757.949496575,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ387:IS387))","v":217303463.28185406},{"$f":"HZ385+HZ378","v":288628760.68743992},273329823.81033099,266574659.71600419,259991701.84164974,253576056.89330521,247323019.62480503,241228032.2226719,235286694.64571774,229491237.9619602,223833562.94007057,218309538.29959038,212915906.81002715,207649494.35223171,202507207.87422597,197486033.39880762,192583034.08165038,15601938.279677832,15231613.113306262,14863475.800629927,14497570.098722734,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW387:JP387))","v":206812932.15903094},{"$f":"IW385+IW378","v":282048424.50429296},267117675.72468194,260521472.94942221,254093575.51349673,247829189.1080057,241723705.02648076,235772659.6114952,229971744.6544539,224313280.79120392,218789256.15072373,213395624.6611605,208129212.20336509,202986925.72535932,197965751.24994096,193062751.93278375,16081656.130811187,15711330.964439616,15343193.651763283,14977287.949856084,14613658.490933415,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT387:KM387))","v":196211967.04705399},{"$f":"JT385+JT378","v":275636287.16796952},261064488.95809996,254623346.62126923,248346707.72819722,242229874.5096814,236268332.41530406,230457709.62023136,224793787.48369762,219268974.00185707,213875342.51229385,208608930.05449843,203466643.57649267,198445469.10107431,193542469.7839171,16561373.981944541,16191048.81557297,15822911.502896635,15457005.800989442,15093376.342066769,14732068.650988312,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ387:LJ387))","v":185478161.31723318},{"$f":"KQ385+KQ378","v":269388217.51614392},255166362.62994698,248876478.83596972,242747393.12987295,236774501.8985047,230953382.42404023,225279752.44947508,219749480.69435078,214355060.36342719,209088647.90563178,203946361.42762604,198925186.95220768,194022187.63505045,17041091.833077893,16670766.666706324,16302629.354029989,15936723.652122792,15573094.193200123,15211786.502121665,14852847.014244307,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN387:MG387))","v":174587978.35031182},{"$f":"LN385+LN378","v":263300189.14172554},249419494.84464747,243277164.23764542,237292020.51869625,231459551.90724087,225775425.25328395,220235445.66012824,214835567.0559209,209568365.75676513,204426079.27875939,199404904.80334103,194501905.48618379,17520809.684211247,17150484.517839678,16782347.205163345,16416441.503256146,16052812.044333477,15691504.35325502,15332564.865377657,14976040.944765419,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK387:ND387))","v":163516666.46705446},{"$f":"MK385+MK378","v":257368277.80350131},243820180.24632317,237821791.62646872,231977070.52743241,226281594.73648459,220731118.4639371,215321532.02169836,210048872.44925883,204905797.12989274,199884622.65447438,194981623.33731717,18000527.535344601,17630202.368973028,17262065.056296699,16896159.3543895,16532529.895466831,16171222.204388373,15812282.716511015,15455758.795898771,15101698.753896955,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH387:OA387))","v":152238168.39161232},{"$f":"NH385+NH378","v":251588658.90210322},238364807.6351465,232506841.63520488,226799113.35667613,221237287.94713774,215817204.82550722,210534837.41503629,205386303.82238644,200364340.50560772,195461341.18845052,18480245.386477958,18109920.220106382,17741782.907430049,17375877.205522854,17012247.746600185,16650940.055521727,16292000.567644365,15935476.647032127,15581416.605030308,15229869.719211124,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE387:OX387))","v":140725024.87551776},{"$f":"OE385+OE378","v":245957605.01967788},233049857.64388263,227328884.4644486,221754806.56732929,216323374.30870786,211030510.21884516,205872268.78816387,200844847.19810143,195941059.03958386,18959963.237611309,18589638.07123974,18221500.758563399,17855595.056656208,17491965.597733539,17130657.906655081,16771718.418777719,16415194.498165479,16061134.456163663,15709587.570344474,15360604.103831572,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB387:PU387))","v":128948272.08537623},{"$f":"PB385+PB378","v":240471483.52167985},227871900.47312635,222284577.67510176,216840892.92889941,211536679.7020458,206367941.59197274,201330812.16387889,196421565.73207757,19439681.088744663,19069355.922373094,18701218.609696761,18335312.907789558,17971683.448866889,17610375.757788435,17251436.269911073,16894912.349298835,16540852.307297016,16189305.421477832,15840321.954964925,15493953.176144432,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY387:QR387))","v":116877332.33086506},{"$f":"PY385+PY378","v":235126754.2192457},222827593.68377951,217370664.03667188,212054198.32223734,206874111.07517341,201826484.96768776,196907530.697855,19920187.78123837,19549073.773506444,19180936.460830115,18815030.75892292,18451401.300000243,18090093.608921789,17731154.121044427,17374630.200432189,17020570.158430368,16669023.272611182,16320039.80609828,15973671.027277783,15629969.229903547,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV387:RO387))","v":104479897.68142542},{"$f":"QV385+QV378","v":229919967.09064865},217913680.04534966,212583969.43000981,207391629.69536492,202332654.4508884,197403203.50166386,20406152.747015808,20029580.466000151,19660654.311963465,19294748.61005627,18931119.151133601,18569811.460055139,18210871.972177781,17854348.051565543,17500288.009563722,17148741.123744536,16799757.657231633,16453388.87841114,16109687.081036899,15768705.604737846,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS387:SL387))","v":91721805.989907339},{"$f":"RS385+RS378","v":224847760.06036821},213126985.43868756,207921400.80313742,202850173.07107994,197909372.98486453,20901825.550824672,20515545.431777589,20141161.004457168,19774466.461189624,19410837.002266955,19049529.311188497,18690589.823311131,18334065.902698893,17980005.860697076,17628458.97487789,17279475.508364987,16933106.729544491,16589404.932170255,16248423.455871198,15910216.707068831,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP387:TI387))","v":78566908.809281871},{"$f":"SP385+SP378","v":219906856.83434868},208464416.81181517,203379944.17885241,198426891.60505605,21407995.034025326,21011218.235586457,20627125.97023461,20254973.153683327,19890554.853400305,19529247.162321851,19170307.674444493,18813783.753832243,18459723.71183043,18108176.826011244,17759193.359498341,17412824.580677845,17069122.783303607,16728141.307004554,16389934.558202183,16054558.031446435,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM387:UF387))","v":64976930.654235005},{"$f":"TM385+TM378","v":215094064.79005343},203922960.18753019,198956662.71282855,21925513.654216859,21517387.718787111,21122798.774043478,20740938.119460769,20371061.545894012,20008965.013455205,19650025.525577843,19293501.604965605,18939441.562963784,18587894.677144598,18238911.210631695,17892542.431811199,17548840.634436961,17207859.158137906,16869652.409335539,16534275.882579789,16201786.182311593]
[]
[null,"$/MWh",{"$f":"C387/AVERAGE(D362:W362)","v":434.42131197504153},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z387/AVERAGE(AA362:AT362)","v":424.33419984053694},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW387/AVERAGE(AX362:BQ362)","v":414.50428112909441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT387/AVERAGE(BU362:CN362)","v":404.92522631753178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ387/AVERAGE(CR362:DK362)","v":395.59086612699372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN387/AVERAGE(DO362:EH362)","v":386.49518755696954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK387/AVERAGE(EL362:FE362)","v":377.63233001926125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH387/AVERAGE(FI362:GB362)","v":362.65848470028413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE387/AVERAGE(GF362:GY362)","v":347.63998142646415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HB387/AVERAGE(HC362:HV362)","v":332.5495978978754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HY387/AVERAGE(HZ362:IS362)","v":317.35888836642215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"IV387/AVERAGE(IW362:JP362)","v":302.03808654747337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"JS387/AVERAGE(JT362:KM362)","v":286.55600240238755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"KP387/AVERAGE(KQ362:LJ362)","v":270.8799123718357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"LM387/AVERAGE(LN362:MG362)","v":254.97544261192959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"MJ387/AVERAGE(MK362:ND362)","v":238.80644475536431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"NG387/AVERAGE(NH362:OA362)","v":222.3348636880043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"OD387/AVERAGE(OE362:OX362)","v":205.52059679741322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PA387/AVERAGE(PB362:PU362)","v":188.32134411363157},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PX387/AVERAGE(PY362:QR362)","v":170.69244872386531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"QU387/AVERAGE(QV362:RO362)","v":152.58672680153057},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"RR387/AVERAGE(RS362:SL362)","v":133.95428654610109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"SO387/AVERAGE(SP362:TI362)","v":114.74233528325851},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"TL387/AVERAGE(TM362:UF362)","v":94.894973924753259}]
[null,"Fixed Cost $/kW-yr",{"$f":"C378/D368/1000","v":176.44491016860698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z378/AA368/1000","v":176.56151480759442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW378/AX368/1000","v":176.68045153936166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT378/BU368/1000","v":176.80176700576411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ378/CR368/1000","v":176.92550878149464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN378/DO368/1000","v":177.0517253927398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK378/EL368/1000","v":177.18046633620989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH378/FI368/1000","v":177.31178209854932},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE378/GF368/1000","v":177.44572417613549},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"HB378/HC368/1000","v":177.58234509527355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"HY378/HZ368/1000","v":177.72169843279426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"IV378/IW368/1000","v":177.86383883706537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"JS378/JT368/1000","v":178.00882204942198},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"KP378/KQ368/1000","v":178.15670492602567},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"LM378/LN368/1000","v":178.30754546016146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"MJ378/MK368/1000","v":178.46140280497994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"NG378/NH368/1000","v":178.61833729669482},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"OD378/OE368/1000","v":178.77841047824393},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"PA378/PB368/1000","v":178.94168512342407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"PX378/PY368/1000","v":179.10822526150793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"QU378/QV368/1000","v":179.27809620235325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"RR378/RS368/1000","v":179.45136456201561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"SO378/SP368/1000","v":179.62809828887117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"TL378/TM368/1000","v":179.80836669026382}]
[null,"Variable Cost $/MWh",{"$f":"C385/AVERAGE(D362:W362)","v":412.8013406266362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z385/AVERAGE(AA362:AT362)","v":402.69994080907156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW385/AVERAGE(AX362:BQ362)","v":392.85544866090828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT385/AVERAGE(BU362:CN362)","v":383.26152894389026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ385/AVERAGE(CR362:DK362)","v":373.91200654978763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN385/AVERAGE(DO362:EH362)","v":364.80086253212772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK385/AVERAGE(EL362:FE362)","v":355.92223023783077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH385/AVERAGE(FI362:GB362)","v":340.93229466713336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE385/AVERAGE(GF362:GY362)","v":325.8973793365588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"HB385/AVERAGE(HC362:HV362)","v":310.79025551008033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"HY385/AVERAGE(HZ362:IS362)","v":295.58247087477946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"IV385/AVERAGE(IW362:JP362)","v":280.24425244990624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"JS385/AVERAGE(JT362:KM362)","v":264.74440336677731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"KP385/AVERAGE(KQ362:LJ362)","v":249.05019309942159},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"LM385/AVERAGE(LN362:MG362)","v":233.12724069797559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"MJ385/AVERAGE(MK362:ND362)","v":216.93939054703966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"NG385/AVERAGE(NH362:OA362)","v":200.44858013942135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"OD385/AVERAGE(OE362:OX362)","v":183.61469932176703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"PA385/AVERAGE(PB362:PU362)","v":166.39544043238078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"PX385/AVERAGE(PY362:QR362)","v":148.74613871289773},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"QU385/AVERAGE(QV362:RO362)","v":130.61960233425205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"RR385/AVERAGE(RS362:SL362)","v":111.96593133338534},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"SO385/AVERAGE(SP362:TI362)","v":92.732324710196821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"TL385/AVERAGE(TM362:UF362)","v":72.862874884138677}]

{"sheet":"WA Fuel Gen","index":12,"n_rows":391,"n_cols":552,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"WA Fuel Plant Analysis",null,8.8999999999999996E-2,"WA sales tax rate"]
[]
[null,{"$f":"D4&\" \"&'Resource Options'!$B$7","v":"2022 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA4&\" \"&'Resource Options'!$B$7","v":"2023 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX4&\" \"&'Resource Options'!$B$7","v":"2024 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU4&\" \"&'Resource Options'!$B$7","v":"2025 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR4&\" \"&'Resource Options'!$B$7","v":"2026 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO4&\" \"&'Resource Options'!$B$7","v":"2027 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL4&\" \"&'Resource Options'!$B$7","v":"2028 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI4&\" \"&'Resource Options'!$B$7","v":"2029 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF4&\" \"&'Resource Options'!$B$7","v":"2030 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC4&\" \"&'Resource Options'!$B$7","v":"2031 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ4&\" \"&'Resource Options'!$B$7","v":"2032 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW4&\" \"&'Resource Options'!$B$7","v":"2033 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JT4&\" \"&'Resource Options'!$B$7","v":"2034 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"KQ4&\" \"&'Resource Options'!$B$7","v":"2035 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"LN4&\" \"&'Resource Options'!$B$7","v":"2036 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"MK4&\" \"&'Resource Options'!$B$7","v":"2037 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"NH4&\" \"&'Resource Options'!$B$7","v":"2038 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"OE4&\" \"&'Resource Options'!$B$7","v":"2039 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PB4&\" \"&'Resource Options'!$B$7","v":"2040 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PY4&\" \"&'Resource Options'!$B$7","v":"2041 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"QV4&\" \"&'Resource Options'!$B$7","v":"2042 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"RS4&\" \"&'Resource Options'!$B$7","v":"2043 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"SP4&\" \"&'Resource Options'!$B$7","v":"2044 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"TM4&\" \"&'Resource Options'!$B$7","v":"2045 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2022,{"$f":"D4+1","v":2023},{"$f":"E4+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2023,{"$f":"AA4+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2024,{"$f":"AX4+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2025,{"$f":"BU4+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2026,{"$f":"CR4+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2027,{"$f":"DO4+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,2028,{"$f":"EL4+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2029,{"$f":"FI4+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2030,{"$f":"GF4+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,2031,{"$f":"HC4+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2032,{"$f":"HZ4+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,"Year",null,2033,{"$f":"IW4+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,2034,{"$f":"JT4+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,2035,{"$f":"KQ4+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,2036,{"$f":"LN4+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,2037,{"$f":"MK4+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,2038,{"$f":"NH4+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,2039,{"$f":"OE4+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2040,{"$f":"PB4+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2041,{"$f":"PY4+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,"Year",null,2042,{"$f":"QV4+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,2043,{"$f":"RS4+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,"Year",null,2044,{"$f":"SP4+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,2045,{"$f":"TM4+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"D5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"E5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"F5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"G5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"H5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"I5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"J5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"K5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"L5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"M5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"N5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"O5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"P5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"Q5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"R5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"S5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"T5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"U5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"V5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"AA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"AX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"AZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"BU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"BZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"CR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"CZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"DO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"DZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ED5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"EL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ER5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ES5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ET5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"EZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"FI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"FZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"GF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"GX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"HC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"HU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"HZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ID5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"II5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"IW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"IZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"JT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"JZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"KQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"KZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"LN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"LZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ME5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"MK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ML5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"MZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"NH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"NZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"OE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ON5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"OW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"PB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"PY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"PZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"QV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"QZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RL5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"RS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"RZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SI5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SJ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SK5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"SP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"ST5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"SZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TF5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TG5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TH5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":684724.67999999993},{"$f":"TM5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TN5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TO5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TP5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TQ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TR5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TS5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TT5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TU5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TV5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TW5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TX5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TY5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"TZ5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"UA5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"UB5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"UC5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"UD5*(1-'Resource Options'!$AA$7)","v":684724.67999999993},{"$f":"UE5*(1-'Resource Options'!$AA$7)","v":684724.67999999993}]
[null,"Fuel (Dth)",null,{"$f":"D5*$D10/1000","v":7695458.9465505835},{"$f":"E5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"AA5*$D10/1000","v":7695458.9465505835},{"$f":"AB5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"AX5*$D10/1000","v":7695458.9465505835},{"$f":"AY5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"BU5*$D10/1000","v":7695458.9465505835},{"$f":"BV5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"CR5*$D10/1000","v":7695458.9465505835},{"$f":"CS5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"DO5*$D10/1000","v":7695458.9465505835},{"$f":"DP5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"EL5*$D10/1000","v":7695458.9465505835},{"$f":"EM5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"FI5*$D10/1000","v":7695458.9465505835},{"$f":"FJ5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"GF5*$D10/1000","v":7695458.9465505835},{"$f":"GG5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"HC5*$D10/1000","v":7695458.9465505835},{"$f":"HD5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"HZ5*$D10/1000","v":7695458.9465505835},{"$f":"IA5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"IW5*$D10/1000","v":7695458.9465505835},{"$f":"IX5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"JT5*$D10/1000","v":7695458.9465505835},{"$f":"JU5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"KQ5*$D10/1000","v":7695458.9465505835},{"$f":"KR5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"LN5*$D10/1000","v":7695458.9465505835},{"$f":"LO5*$D10/1000","v":7695458.9465505835},7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,7695458.9465505835,null,"Fuel (Dth)",null,{"$f":"MK5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"NH5*$BU10/1000","v":7580603.2598409485},{"$f":"NI5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"OE5*$BU10/1000","v":7580603.2598409485},{"$f":"OF5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"PB5*$BU10/1000","v":7580603.2598409485},{"$f":"PC5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"PY5*$BU10/1000","v":7580603.2598409485},{"$f":"PZ5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"QV5*$BU10/1000","v":7580603.2598409485},{"$f":"QW5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"RS5*$BU10/1000","v":7580603.2598409485},{"$f":"RT5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"SP5*$BU10/1000","v":7580603.2598409485},{"$f":"SQ5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,null,"Fuel (Dth)",null,{"$f":"TM5*$BU10/1000","v":7580603.2598409485},{"$f":"TN5*$BU10/1000","v":7580603.2598409485},7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485,7580603.2598409485]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*D5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*E5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*F5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*G5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*H5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*I5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*J5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*K5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*L5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*M5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*N5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*O5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*P5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*Q5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*R5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*S5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*T5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*U5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*V5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*W5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*AA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AT5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*AX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*AZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BQ5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*BU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*BZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CN5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*CR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*CZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DK5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*DO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*DZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*ED5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EH5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*EL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*ER5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*ES5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*ET5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*EZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FE5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*FI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*FZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GB5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*GF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*GY5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*HC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*HV5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*HZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*ID5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*II5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IS5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*IW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*IZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JM5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JP5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*JT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*JZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KJ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KK5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KL5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KM5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*KQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*KZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LE5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LG5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LH5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LI5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LJ5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*LN5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LO5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LP5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LQ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LR5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LS5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LT5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LU5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LV5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LW5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LX5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LY5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*LZ5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*MA5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*MB5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*MC5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*MD5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*ME5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*MF5*$D10/1000/2204.62","v":408400.85672198306},{"$f":"'Resource Options'!$AB$7*MG5*$D10/1000/2204.62","v":408400.85672198306},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*MK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*ML5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MN5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MO5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MR5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MT5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MU5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MX5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*MZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NA5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*ND5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*NH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NI5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NJ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NL5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NN5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NO5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NR5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NT5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NU5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NX5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*NZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OA5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*OE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OF5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OG5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OI5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OJ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OL5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*ON5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OO5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OR5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OT5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OU5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*OX5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*PB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PD5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PF5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PG5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PI5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PJ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PL5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PN5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PO5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PR5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PT5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PU5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*PY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*PZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QA5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QD5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QF5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QG5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QI5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QJ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QL5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QN5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QO5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QR5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*QV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QX5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*QZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RA5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RD5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RF5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RG5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RI5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RJ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RL5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RN5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RO5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*RS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RT5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RU5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RX5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*RZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SA5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SD5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SF5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SG5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SI5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SJ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SK5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SL5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*SP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SR5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*ST5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SU5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SX5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*SZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TA5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TD5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TF5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TG5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TH5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TI5*$BU10/1000/2204.62","v":402305.42288530042},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*TM5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TN5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TO5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TP5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TQ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TR5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TS5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TT5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TU5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TV5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TW5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TX5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TY5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*TZ5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*UA5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*UB5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*UC5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*UD5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*UE5*$BU10/1000/2204.62","v":402305.42288530042},{"$f":"'Resource Options'!$AB$7*UF5*$BU10/1000/2204.62","v":402305.42288530042}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":11238.763800000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":11182.569981000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":11126.657131095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":11071.023845439526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":11015.668726212329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(DO4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10960.590382581267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(EL4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10905.787430668361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(FI4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10851.258493515019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(GF4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10797.002201047444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HC4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10743.017190042206},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HZ4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10689.302104091996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(IW4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10635.855593571536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(JT4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10582.676315603678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(KQ4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10529.762934025659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(LN4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10477.11411935553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(MK4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10424.728548758752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(NH4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10372.604906014958},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(OE4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10320.741881484882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PB4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10269.138172077459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PY4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10217.792481217071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(QV4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10166.703518810986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(RS4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10115.87000121693},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(SP4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10065.290651210846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(TM4,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":10014.964197954791}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":83.9}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":90.619398980910006},{"$f":"'Resource Options'!$N$7*(1.02^(D4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":92.339355173567668},{"$f":"'Resource Options'!$N$7*(1.02^(AA4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":94.091956134761986},{"$f":"'Resource Options'!$N$7*(1.02^(AX4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":95.877821462199762},{"$f":"'Resource Options'!$N$7*(1.02^(BU4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":97.697582513552319},{"$f":"'Resource Options'!$N$7*(1.02^(CR4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":99.551882629659545},{"$f":"'Resource Options'!$N$7*(1.02^(DO4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":101.44137736197048},{"$f":"'Resource Options'!$N$7*(1.02^(EL4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":103.36673470430067},{"$f":"'Resource Options'!$N$7*(1.02^(FI4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":105.32863532898831},{"$f":"'Resource Options'!$N$7*(1.02^(GF4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HC4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":107.22033761949693},{"$f":"'Resource Options'!$N$7*(1.02^(HC4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HZ4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":109.14601488314311},{"$f":"'Resource Options'!$N$7*(1.02^(HZ4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(IW4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":111.10627731044437},{"$f":"'Resource Options'!$N$7*(1.02^(IW4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(JT4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":113.10174605093995},{"$f":"'Resource Options'!$N$7*(1.02^(JT4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(KQ4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":115.13305341001485},{"$f":"'Resource Options'!$N$7*(1.02^(KQ4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(LN4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":117.20084304925872},{"$f":"'Resource Options'!$N$7*(1.02^(LN4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(MK4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":119.30577019042343},{"$f":"'Resource Options'!$N$7*(1.02^(MK4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(NH4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":121.44850182304342},{"$f":"'Resource Options'!$N$7*(1.02^(NH4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(OE4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":123.62971691578528},{"$f":"'Resource Options'!$N$7*(1.02^(OE4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PB4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":125.85010663159282},{"$f":"'Resource Options'!$N$7*(1.02^(PB4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PY4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":128.36710876422467},{"$f":"'Resource Options'!$N$7*(1.02^(PY4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(QV4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":130.93445093950916},{"$f":"'Resource Options'!$N$7*(1.02^(QV4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(RS4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":133.55313995829934},{"$f":"'Resource Options'!$N$7*(1.02^(RS4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(SP4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":136.22420275746529},{"$f":"'Resource Options'!$N$7*(1.02^(SP4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(TM4,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$164)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":138.94868681261465},{"$f":"'Resource Options'!$N$7*(1.02^(TM4-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D12*AFUDC!$Y$6","v":5.4643497585488747},{"$f":"E12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA12*AFUDC!$Y$6","v":5.5680631169661314},{"$f":"AB12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX12*AFUDC!$Y$6","v":5.6737449549261489},{"$f":"AY12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU12*AFUDC!$Y$6","v":5.7814326341706472},{"$f":"BV12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR12*AFUDC!$Y$6","v":5.8911642255672065},{"$f":"CS12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO12*AFUDC!$Y$6","v":6.0029785225684718},{"$f":"DP12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL12*AFUDC!$Y$6","v":6.116915054926821},{"$f":"EM12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI12*AFUDC!$Y$6","v":6.2330141026693315},{"$f":"FJ12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF12*AFUDC!$Y$6","v":6.3513167103379971},{"$f":"GG12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HC12*AFUDC!$Y$6","v":6.4653863584556666},{"$f":"HD12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HZ12*AFUDC!$Y$6","v":6.5815046974535312},{"$f":"IA12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"IW12*AFUDC!$Y$6","v":6.6997085218197974},{"$f":"IX12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"JT12*AFUDC!$Y$6","v":6.8200352868716809},{"$f":"JU12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"KQ12*AFUDC!$Y$6","v":6.9425231206238971},{"$f":"KR12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"LN12*AFUDC!$Y$6","v":7.0672108358703021},{"$f":"LO12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"MK12*AFUDC!$Y$6","v":7.1941379424825342},{"$f":"ML12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"NH12*AFUDC!$Y$6","v":7.3233446599295196},{"$f":"NI12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"OE12*AFUDC!$Y$6","v":7.454871930021854},{"$f":"OF12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PB12*AFUDC!$Y$6","v":7.5887614298850492},{"$f":"PC12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PY12*AFUDC!$Y$6","v":7.7405366584827489},{"$f":"PZ12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"QV12*AFUDC!$Y$6","v":7.895347391652404},{"$f":"QW12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"RS12*AFUDC!$Y$6","v":8.0532543394854521},{"$f":"RT12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"SP12*AFUDC!$Y$6","v":8.2143194262751589},{"$f":"SQ12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"TM12*AFUDC!$Y$6","v":8.3786058148006646},{"$f":"TN12*0.1","v":0}]
[null,"Sales tax",null,{"$f":"D12*$D$1","v":8.0651265093009901},{"$f":"E12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"AA12*$D$1","v":8.2182026104475216},{"$f":"AB12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"AX12*$D$1","v":8.374184095993817},{"$f":"AY12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"BU12*$D$1","v":8.5331261101357789},{"$f":"BV12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"CR12*$D$1","v":8.6950848437061552},{"$f":"CS12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"DO12*$D$1","v":8.8601175540396984},{"$f":"DP12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"EL12*$D$1","v":9.0282825852153721},{"$f":"EM12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"FI12*$D$1","v":9.1996393886827583},{"$f":"FJ12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"GF12*$D$1","v":9.3742485442799595},{"$f":"GG12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"HC12*$D$1","v":9.5426100481352272},{"$f":"HD12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"HZ12*$D$1","v":9.7139953245997361},{"$f":"IA12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"IW12*$D$1","v":9.8884586806295491},{"$f":"IX12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"JT12*$D$1","v":10.066055398533654},{"$f":"JU12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"KQ12*$D$1","v":10.246841753491321},{"$f":"KR12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"LN12*$D$1","v":10.430875031384026},{"$f":"LO12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"MK12*$D$1","v":10.618213546947684},{"$f":"ML12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"NH12*$D$1","v":10.808916662250864},{"$f":"NI12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"OE12*$D$1","v":11.003044805504889},{"$f":"OF12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"PB12*$D$1","v":11.200659490211761},{"$f":"PC12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"PY12*$D$1","v":11.424672680015995},{"$f":"PZ12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"QV12*$D$1","v":11.653166133616315},{"$f":"QW12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"RS12*$D$1","v":11.886229456288641},{"$f":"RT12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"SP12*$D$1","v":12.123954045414411},{"$f":"SQ12*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales tax",null,{"$f":"TM12*$D$1","v":12.366433126322704},{"$f":"TN12*$D$1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D12:D14)","v":104.14887524875988},{"$f":"SUM(E12:E14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA12:AA14)","v":106.12562090098132},{"$f":"SUM(AB12:AB14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX12:AX14)","v":108.13988518568195},{"$f":"SUM(AY12:AY14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU12:BU14)","v":110.19238020650619},{"$f":"SUM(BV12:BV14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR12:CR14)","v":112.28383158282568},{"$f":"SUM(CS12:CS14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO12:DO14)","v":114.41497870626772},{"$f":"SUM(DP12:DP14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL12:EL14)","v":116.58657500211268},{"$f":"SUM(EM12:EM14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI12:FI14)","v":118.79938819565275},{"$f":"SUM(FJ12:FJ14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF12:GF14)","v":121.05420058360627},{"$f":"SUM(GG12:GG14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(HC12:HC14)","v":123.22833402608782},{"$f":"SUM(HD12:HD14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(HZ12:HZ14)","v":125.44151490519637},{"$f":"SUM(IA12:IA14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(IW12:IW14)","v":127.69444451289372},{"$f":"SUM(IX12:IX14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(JT12:JT14)","v":129.98783673634529},{"$f":"SUM(JU12:JU14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(KQ12:KQ14)","v":132.32241828413007},{"$f":"SUM(KR12:KR14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(LN12:LN14)","v":134.69892891651304},{"$f":"SUM(LO12:LO14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(MK12:MK14)","v":137.11812167985366},{"$f":"SUM(ML12:ML14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(NH12:NH14)","v":139.58076314522378},{"$f":"SUM(NI12:NI14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(OE12:OE14)","v":142.08763365131202},{"$f":"SUM(OF12:OF14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(PB12:PB14)","v":144.63952755168964},{"$f":"SUM(PC12:PC14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(PY12:PY14)","v":147.53231810272339},{"$f":"SUM(PZ12:PZ14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(QV12:QV14)","v":150.48296446477787},{"$f":"SUM(QW12:QW14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(RS12:RS14)","v":153.49262375407343},{"$f":"SUM(RT12:RT14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(SP12:SP14)","v":156.56247622915487},{"$f":"SUM(SQ12:SQ14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(TM12:TM14)","v":159.69372575373802},{"$f":"SUM(TN12:TN14)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D18:W18))","v":488100.89796772407},{"$f":"HLOOKUP(D4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":418989.88800000004},{"$f":"HLOOKUP(E4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":427369.68576000002},{"$f":"HLOOKUP(F4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":435917.07947520004},{"$f":"HLOOKUP(G4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":444635.42106470407},{"$f":"HLOOKUP(H4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":453528.12948599813},{"$f":"HLOOKUP(I4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":462598.69207571808},{"$f":"HLOOKUP(J4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(K4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(L4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(M4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(N4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(O4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(P4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(Q4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(R4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(S4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(T4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(U4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(V4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(W4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA18:AT18))","v":497862.91592707852},{"$f":"HLOOKUP(AA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":427369.68576000002},{"$f":"HLOOKUP(AB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":435917.07947520004},{"$f":"HLOOKUP(AC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":444635.42106470407},{"$f":"HLOOKUP(AD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":453528.12948599813},{"$f":"HLOOKUP(AE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":462598.69207571808},{"$f":"HLOOKUP(AF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(AG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(AH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(AI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(AJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(AK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(AL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(AM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(AN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(AO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(AP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(AQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(AR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(AS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(AT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX18:BQ18))","v":507820.17424562026},{"$f":"HLOOKUP(AX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":435917.07947520004},{"$f":"HLOOKUP(AY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":444635.42106470407},{"$f":"HLOOKUP(AZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":453528.12948599813},{"$f":"HLOOKUP(BA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":462598.69207571808},{"$f":"HLOOKUP(BB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(BC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(BD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(BE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(BF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(BG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(BH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(BI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(BJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(BK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(BL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(BM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(BN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(BO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(BP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(BQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU18:CN18))","v":517976.57773053256},{"$f":"HLOOKUP(BU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":444635.42106470407},{"$f":"HLOOKUP(BV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":453528.12948599813},{"$f":"HLOOKUP(BW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":462598.69207571808},{"$f":"HLOOKUP(BX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(BY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(BZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(CA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(CB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(CC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(CD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(CE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(CF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(CG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(CH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(CI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(CJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(CK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(CL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(CM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(CN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR18:DK18))","v":528336.10928514332},{"$f":"HLOOKUP(CR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":453528.12948599813},{"$f":"HLOOKUP(CS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":462598.69207571808},{"$f":"HLOOKUP(CT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(CU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(CV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(CW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(CX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(CY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(CZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(DA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(DB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(DC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(DD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(DE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(DF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(DG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(DH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(DI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(DJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(DK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO18:EH18))","v":538902.83147084608},{"$f":"HLOOKUP(DO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":462598.69207571808},{"$f":"HLOOKUP(DP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(DQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(DR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(DS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(DT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(DU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(DV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(DW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(DX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(DY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(DZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(EA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(EB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(EC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(ED4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(EE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(EF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(EG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(EH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL18:FE18))","v":549680.88810026308},{"$f":"HLOOKUP(EL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":471850.6659172324},{"$f":"HLOOKUP(EM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(EN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(EO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(EP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(EQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(ER4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(ES4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(ET4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(EU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(EV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(EW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(EX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(EY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(EZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(FA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(FB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(FC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(FD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(FE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI18:GB18))","v":560674.50586226839},{"$f":"HLOOKUP(FI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":481287.67923557706},{"$f":"HLOOKUP(FJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(FK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(FL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(FM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(FN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(FO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(FP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(FQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(FR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(FS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(FT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(FU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(FV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(FW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(FX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(FY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(FZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(GA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(GB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF18:GY18))","v":571887.99597951374},{"$f":"HLOOKUP(GF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":490913.43282028876},{"$f":"HLOOKUP(GG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(GH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(GI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(GJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(GK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(GL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(GM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(GN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(GO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(GP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(GQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(GR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(GS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(GT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(GU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(GV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(GW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(GX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(GY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC18:HV18))","v":583325.75589910406},{"$f":"HLOOKUP(HC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":500731.70147669449},{"$f":"HLOOKUP(HD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(HE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(HF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(HG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(HH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(HI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(HJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(HK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(HL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(HM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(HN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(HO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(HP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(HQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(HR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(HS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(HT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(HU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(HV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ18:IS18))","v":594992.27101708611},{"$f":"HLOOKUP(HZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":510746.33550622838},{"$f":"HLOOKUP(IA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(IB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(IC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(ID4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(IE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(IF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(IG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(IH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(II4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(IJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(IK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(IL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(IM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(IN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(IO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(IP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(IQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(IR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(IS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW18:JP18))","v":606892.11643742805},{"$f":"HLOOKUP(IW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":520961.26221635292},{"$f":"HLOOKUP(IX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(IY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(IZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(JA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(JB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(JC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(JD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(JE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(JF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(JG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(JH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(JI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(JJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(JK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(JL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(JM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(JN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(JO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(JP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT18:KM18))","v":619029.95876617648},{"$f":"HLOOKUP(JT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":531380.48746067996},{"$f":"HLOOKUP(JU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(JV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(JW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(JX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(JY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(JZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(KA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(KB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(KC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(KD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(KE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(KF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(KG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(KH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(KI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(KJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(KK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(KL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(KM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ18:LJ18))","v":631410.5579415001},{"$f":"HLOOKUP(KQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":542008.09720989363},{"$f":"HLOOKUP(KR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(KS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(KT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(KU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(KV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(KW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(KX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(KY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(KZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(LA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(LB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(LC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(LD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(LE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(LF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(LG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(LH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(LI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(LJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN18:MG18))","v":644038.76910033007},{"$f":"HLOOKUP(LN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":552848.25915409159},{"$f":"HLOOKUP(LO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(LP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(LQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(LR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(LS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(LT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(LU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(LV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(LW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(LX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(LY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(LZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(MA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(MB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(MC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(MD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(ME4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(MF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(MG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK18:ND18))","v":656919.5444823365},{"$f":"HLOOKUP(MK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":563905.22433717339},{"$f":"HLOOKUP(ML4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(MM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(MN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(MO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(MP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(MQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(MR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(MS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(MT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(MU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(MV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(MW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(MX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(MY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(MZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(NA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(NB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(NC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(ND4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH18:OA18))","v":670057.93537198356},{"$f":"HLOOKUP(NH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":575183.32882391685},{"$f":"HLOOKUP(NI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(NJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(NK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(NL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(NM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(NN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(NO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(NP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(NQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(NR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(NS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(NT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(NU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(NV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(NW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(NX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(NY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(NZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(OA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE18:OX18))","v":683459.09407942311},{"$f":"HLOOKUP(OE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":586686.99540039524},{"$f":"HLOOKUP(OF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(OG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(OH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(OI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(OJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(OK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(OL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(OM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(ON4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(OO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(OP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(OQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(OR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(OS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(OT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(OU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(OV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(OW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(OX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB18:PU18))","v":697128.27596101142},{"$f":"HLOOKUP(PB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":598420.73530840327},{"$f":"HLOOKUP(PC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(PD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(PE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(PF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(PG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(PH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(PI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(PJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(PK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(PL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(PM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(PN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(PO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(PP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(PQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(PR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(PS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(PT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},{"$f":"HLOOKUP(PU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":871786.01306958229},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY18:QR18))","v":711070.84148023173},{"$f":"HLOOKUP(PY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":610389.15001457138},{"$f":"HLOOKUP(PZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(QA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(QB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(QC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(QD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(QE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(QF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(QG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(QH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(QI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(QJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(QK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(QL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(QM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(QN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(QO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(QP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},{"$f":"HLOOKUP(QQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":871786.01306958229},{"$f":"HLOOKUP(QR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":889221.73333097389},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV18:RO18))","v":725292.2583098365},{"$f":"HLOOKUP(QV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":622596.93301486271},{"$f":"HLOOKUP(QW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(QX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(QY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(QZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(RA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(RB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(RC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(RD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(RE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(RF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(RG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(RH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(RI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(RJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(RK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(RL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},{"$f":"HLOOKUP(RM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":871786.01306958229},{"$f":"HLOOKUP(RN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":889221.73333097389},{"$f":"HLOOKUP(RO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":907006.16799759353},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS18:SL18))","v":739798.10347603308},{"$f":"HLOOKUP(RS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":635048.8716751599},{"$f":"HLOOKUP(RT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(RU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(RV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(RW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(RX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(RY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(RZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(SA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(SB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(SC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(SD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(SE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(SF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(SG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(SH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},{"$f":"HLOOKUP(SI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":871786.01306958229},{"$f":"HLOOKUP(SJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":889221.73333097389},{"$f":"HLOOKUP(SK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":907006.16799759353},{"$f":"HLOOKUP(SL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":925146.2913575453},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP18:TI18))","v":754594.06554555369},{"$f":"HLOOKUP(SP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":647749.84910866315},{"$f":"HLOOKUP(SQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(SR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(SS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(ST4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(SU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(SV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(SW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(SX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(SY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(SZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(TA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(TB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(TC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(TD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},{"$f":"HLOOKUP(TE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":871786.01306958229},{"$f":"HLOOKUP(TF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":889221.73333097389},{"$f":"HLOOKUP(TG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":907006.16799759353},{"$f":"HLOOKUP(TH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":925146.2913575453},{"$f":"HLOOKUP(TI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":943649.21718469635},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM18:UF18))","v":769685.94685646507},{"$f":"HLOOKUP(TM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":660704.84609083645},{"$f":"HLOOKUP(TN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":673918.94301265315},{"$f":"HLOOKUP(TO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":687397.32187290618},{"$f":"HLOOKUP(TP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":701145.26831036422},{"$f":"HLOOKUP(TQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":715168.17367657158},{"$f":"HLOOKUP(TR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":729471.53715010313},{"$f":"HLOOKUP(TS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":744060.96789310512},{"$f":"HLOOKUP(TT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":758942.18725096737},{"$f":"HLOOKUP(TU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":774121.03099598654},{"$f":"HLOOKUP(TV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":789603.45161590644},{"$f":"HLOOKUP(TW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":805395.52064822451},{"$f":"HLOOKUP(TX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":821503.43106118892},{"$f":"HLOOKUP(TY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":837933.49968241272},{"$f":"HLOOKUP(TZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":854692.16967606102},{"$f":"HLOOKUP(UA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":871786.01306958229},{"$f":"HLOOKUP(UB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":889221.73333097389},{"$f":"HLOOKUP(UC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":907006.16799759353},{"$f":"HLOOKUP(UD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":925146.2913575453},{"$f":"HLOOKUP(UE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":943649.21718469635},{"$f":"HLOOKUP(UF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":962522.20152839017}]
[null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(D4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(E4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(F4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(G4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(H4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(I4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(J4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(K4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(L4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(M4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(N4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(O4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(P4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(Q4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(R4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(S4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(T4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(U4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(V4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(W4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(AA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(AX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(AZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(BU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(BZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(CR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(CZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(DO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(DZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ED4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(EL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ER4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ES4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ET4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(EZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(FI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(FZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(GF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(GY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(HC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(HV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(HZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ID4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(II4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(IW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(IZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(JT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(JZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(KQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(KZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(LN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(LZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ME4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(MK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ML4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(MZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ND4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(NH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(NZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(OE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ON4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(OX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(PB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(PY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(PZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(QV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(QZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(RS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(RZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(SP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(ST4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(SZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D10/1000*$D11*24*HLOOKUP(TM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(TZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(UA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(UB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(UC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(UD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(UE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D10/1000*$D11*24*HLOOKUP(UF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0}]
[null,"Capital Recovery & Taxes",10822518.334536171,{"$f":"VLOOKUP(D3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":13634913.003377281},{"$f":"VLOOKUP(E3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":13252531.861985439},{"$f":"VLOOKUP(F3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":12841985.118843548},{"$f":"VLOOKUP(G3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":12441452.170586154},{"$f":"VLOOKUP(H3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":12050182.704051876},{"$f":"VLOOKUP(I3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":11667493.741875879},{"$f":"VLOOKUP(J3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":11292740.784291344},{"$f":"VLOOKUP(K3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":10925327.428528963},{"$f":"VLOOKUP(L3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":10562040.795154147},{"$f":"VLOOKUP(M3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":10199350.564548628},{"$f":"VLOOKUP(N3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":9836660.3339431081},{"$f":"VLOOKUP(O3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":9473970.1033375859},{"$f":"VLOOKUP(P3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":9111279.8727320656},{"$f":"VLOOKUP(Q3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":8748589.6421265472},{"$f":"VLOOKUP(R3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":8385899.4115210269},{"$f":"VLOOKUP(S3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":8023209.1809155075},{"$f":"VLOOKUP(T3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":7660518.9503099862},{"$f":"VLOOKUP(U3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":7297828.7197044687},{"$f":"VLOOKUP(V3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":6935138.4890989466},{"$f":"VLOOKUP(W3,Assumptions!$A$4:$E$53,4,FALSE)*$D15*1000000","v":6572448.2584934272},null,"Capital Recovery & Taxes",11027929.732525665,{"$f":"VLOOKUP(AA3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":13893703.652181379},{"$f":"VLOOKUP(AB3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":13504064.916725921},{"$f":"VLOOKUP(AC3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":13085725.996399194},{"$f":"VLOOKUP(AD3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":12677590.932783876},{"$f":"VLOOKUP(AE3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":12278895.171774779},{"$f":"VLOOKUP(AF3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":11888942.773096683},{"$f":"VLOOKUP(AG3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":11507077.00437719},{"$f":"VLOOKUP(AH3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":11132690.14312244},{"$f":"VLOOKUP(AI3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":10762508.32944617},{"$f":"VLOOKUP(AJ3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":10392934.23826376},{"$f":"VLOOKUP(AK3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":10023360.147081347},{"$f":"VLOOKUP(AL3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":9653786.0558989309},{"$f":"VLOOKUP(AM3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":9284211.9647165183},{"$f":"VLOOKUP(AN3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":8914637.8735341057},{"$f":"VLOOKUP(AO3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":8545063.7823516931},{"$f":"VLOOKUP(AP3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":8175489.6911692824},{"$f":"VLOOKUP(AQ3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":7805915.599986868},{"$f":"VLOOKUP(AR3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":7436341.5088044573},{"$f":"VLOOKUP(AS3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":7066767.4176220419},{"$f":"VLOOKUP(AT3,Assumptions!$A$4:$E$53,4,FALSE)*$AA15*1000000","v":6697193.3264396312},null,"Capital Recovery & Taxes",11237239.838849002,{"$f":"VLOOKUP(AX3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":14157406.147499783},{"$f":"VLOOKUP(AY3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":13760372.068845378},{"$f":"VLOOKUP(AZ3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":13334093.075810852},{"$f":"VLOOKUP(BA3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":12918211.608688114},{"$f":"VLOOKUP(BB3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":12511948.602135064},{"$f":"VLOOKUP(BC3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":12114594.906930057},{"$f":"VLOOKUP(BD3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":11725481.325920271},{"$f":"VLOOKUP(BE3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":11343988.602038905},{"$f":"VLOOKUP(BF3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":10966780.737539059},{"$f":"VLOOKUP(BG3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":10590192.130106006},{"$f":"VLOOKUP(BH3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":10213603.522672951},{"$f":"VLOOKUP(BI3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":9837014.9152398929},{"$f":"VLOOKUP(BJ3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":9460426.3078068383},{"$f":"VLOOKUP(BK3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":9083837.7003737856},{"$f":"VLOOKUP(BL3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":8707249.0929407291},{"$f":"VLOOKUP(BM3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":8330660.4855076745},{"$f":"VLOOKUP(BN3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":7954071.8780746181},{"$f":"VLOOKUP(BO3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":7577483.2706415663},{"$f":"VLOOKUP(BP3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":7200894.6632085098},{"$f":"VLOOKUP(BQ3,Assumptions!$A$4:$E$53,4,FALSE)*$AX15*1000000","v":6824306.0557754552},null,"Capital Recovery & Taxes",11450522.650990359,{"$f":"VLOOKUP(BU3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":14426113.716179328},{"$f":"VLOOKUP(BV3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":14021543.930712063},{"$f":"VLOOKUP(BW3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":13587174.162389742},{"$f":"VLOOKUP(BX3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":13163399.265021013},{"$f":"VLOOKUP(BY3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":12749425.386603586},{"$f":"VLOOKUP(BZ3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":12344529.91826359},{"$f":"VLOOKUP(CA3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":11948030.961486237},{"$f":"VLOOKUP(CB3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":11559297.505705602},{"$f":"VLOOKUP(CC3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":11174930.235937549},{"$f":"VLOOKUP(CD3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":10791193.976735417},{"$f":"VLOOKUP(CE3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":10407457.717533283},{"$f":"VLOOKUP(CF3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":10023721.458331145},{"$f":"VLOOKUP(CG3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":9639985.1991290115},{"$f":"VLOOKUP(CH3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":9256248.9399268795},{"$f":"VLOOKUP(CI3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":8872512.6807247438},{"$f":"VLOOKUP(CJ3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":8488776.4215226099},{"$f":"VLOOKUP(CK3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":8105040.1623204742},{"$f":"VLOOKUP(CL3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":7721303.9031183422},{"$f":"VLOOKUP(CM3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":7337567.6439162064},{"$f":"VLOOKUP(CN3,Assumptions!$A$4:$E$53,4,FALSE)*$BU15*1000000","v":6953831.3847140735},null,"Capital Recovery & Taxes",11667853.570906153,{"$f":"VLOOKUP(CR3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":14699921.354512412},{"$f":"VLOOKUP(CS3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":14287672.834516978},{"$f":"VLOOKUP(CT3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":13845058.727991899},{"$f":"VLOOKUP(CU3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":13413240.583071113},{"$f":"VLOOKUP(CV3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":12991409.480441323},{"$f":"VLOOKUP(CW3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":12578829.096112233},{"$f":"VLOOKUP(CX3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":12174804.589135246},{"$f":"VLOOKUP(CY3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":11778692.972363895},{"$f":"VLOOKUP(CZ3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":11387030.411815643},{"$f":"VLOOKUP(DA3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":10996010.838413857},{"$f":"VLOOKUP(DB3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":10604991.265012065},{"$f":"VLOOKUP(DC3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":10213971.691610271},{"$f":"VLOOKUP(DD3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":9822952.1182084829},{"$f":"VLOOKUP(DE3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":9431932.5448066927},{"$f":"VLOOKUP(DF3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":9040912.9714049008},{"$f":"VLOOKUP(DG3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":8649893.3980031107},{"$f":"VLOOKUP(DH3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":8258873.8246013187},{"$f":"VLOOKUP(DI3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":7867854.2511995295},{"$f":"VLOOKUP(DJ3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":7476834.6777977375},{"$f":"VLOOKUP(DK3,Assumptions!$A$4:$E$53,4,FALSE)*$CR15*1000000","v":7085815.1043959474},null,"Capital Recovery & Taxes",11889309.431681953,{"$f":"VLOOKUP(DO3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":14978925.861821059},{"$f":"VLOOKUP(DP3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":14558852.864916112},{"$f":"VLOOKUP(DQ3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":14107837.942649188},{"$f":"VLOOKUP(DR3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":13667823.889337804},{"$f":"VLOOKUP(DS3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":13237986.432380101},{"$f":"VLOOKUP(DT3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":12817575.272356443},{"$f":"VLOOKUP(DU3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":12405882.380237034},{"$f":"VLOOKUP(DV3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":12002252.564979363},{"$f":"VLOOKUP(DW3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":11603156.249031907},{"$f":"VLOOKUP(DX3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":11204715.124126952},{"$f":"VLOOKUP(DY3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":10806273.999221995},{"$f":"VLOOKUP(DZ3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":10407832.874317033},{"$f":"VLOOKUP(EA3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":10009391.749412078},{"$f":"VLOOKUP(EB3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":9610950.6245071217},{"$f":"VLOOKUP(EC3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":9212509.4996021651},{"$f":"VLOOKUP(ED3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":8814068.3746972084},{"$f":"VLOOKUP(EE3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":8415627.2497922517},{"$f":"VLOOKUP(EF3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":8017186.1248872979},{"$f":"VLOOKUP(EG3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":7618744.9999823384},{"$f":"VLOOKUP(EH3,Assumptions!$A$4:$E$53,4,FALSE)*$DO15*1000000","v":7220303.8750773827},null,"Capital Recovery & Taxes",12114968.524695275,{"$f":"VLOOKUP(EL3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":15263225.874678422},{"$f":"VLOOKUP(EM3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":14835179.892292218},{"$f":"VLOOKUP(EN3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":14375604.706800669},{"$f":"VLOOKUP(EO3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":13927239.186757436},{"$f":"VLOOKUP(EP3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":13489243.414866675},{"$f":"VLOOKUP(EQ3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":13060852.851025769},{"$f":"VLOOKUP(ER3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":12641346.027813934},{"$f":"VLOOKUP(ES3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":12230055.318662671},{"$f":"VLOOKUP(ET3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":11823384.154638533},{"$f":"VLOOKUP(EU3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":11417380.617182883},{"$f":"VLOOKUP(EV3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":11011377.079727229},{"$f":"VLOOKUP(EW3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":10605373.542271571},{"$f":"VLOOKUP(EX3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":10199370.004815919},{"$f":"VLOOKUP(EY3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":9793366.4673602693},{"$f":"VLOOKUP(EZ3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":9387362.9299046155},{"$f":"VLOOKUP(FA3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":8981359.3924489636},{"$f":"VLOOKUP(FB3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":8575355.854993308},{"$f":"VLOOKUP(FC3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":8169352.3175376579},{"$f":"VLOOKUP(FD3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":7763348.7800820032},{"$f":"VLOOKUP(FE3,Assumptions!$A$4:$E$53,4,FALSE)*$EL15*1000000","v":7357345.2426263513},null,"Capital Recovery & Taxes",12344910.627293991,{"$f":"VLOOKUP(FI3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":15552921.901779816},{"$f":"VLOOKUP(FJ3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":15116751.606647922},{"$f":"VLOOKUP(FK3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":14648453.684135742},{"$f":"VLOOKUP(FL3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":14191578.186522089},{"$f":"VLOOKUP(FM3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":13745269.254880842},{"$f":"VLOOKUP(FN3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":13308747.838138234},{"$f":"VLOOKUP(FO3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":12881278.775421839},{"$f":"VLOOKUP(FP3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":12462181.768610885},{"$f":"VLOOKUP(FQ3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":12047791.985893568},{"$f":"VLOOKUP(FR3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":11634082.50129701},{"$f":"VLOOKUP(FS3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":11220373.016700448},{"$f":"VLOOKUP(FT3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":10806663.532103883},{"$f":"VLOOKUP(FU3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":10392954.047507323},{"$f":"VLOOKUP(FV3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":9979244.5629107654},{"$f":"VLOOKUP(FW3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":9565535.0783142019},{"$f":"VLOOKUP(FX3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":9151825.5937176421},{"$f":"VLOOKUP(FY3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":8738116.1091210805},{"$f":"VLOOKUP(FZ3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":8324406.6245245207},{"$f":"VLOOKUP(GA3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":7910697.1399279581},{"$f":"VLOOKUP(GB3,Assumptions!$A$4:$E$53,4,FALSE)*$FI15*1000000","v":7496987.6553313974},null,"Capital Recovery & Taxes",12579217.031000031,{"$f":"VLOOKUP(GF3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":15848116.3594756},{"$f":"VLOOKUP(GG3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":15403667.552142104},{"$f":"VLOOKUP(GH3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":14926481.335060641},{"$f":"VLOOKUP(GI3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":14460934.340502283},{"$f":"VLOOKUP(GJ3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":14006154.465338483},{"$f":"VLOOKUP(GK3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":13561347.872106103},{"$f":"VLOOKUP(GL3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":13125765.446579348},{"$f":"VLOOKUP(GM3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":12698713.978579124},{"$f":"VLOOKUP(GN3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":12276459.077785833},{"$f":"VLOOKUP(GO3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":11854897.387171632},{"$f":"VLOOKUP(GP3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":11433335.696557427},{"$f":"VLOOKUP(GQ3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":11011774.005943218},{"$f":"VLOOKUP(GR3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":10590212.315329015},{"$f":"VLOOKUP(GS3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":10168650.624714812},{"$f":"VLOOKUP(GT3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":9747088.9341006074},{"$f":"VLOOKUP(GU3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":9325527.2434864063},{"$f":"VLOOKUP(GV3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":8903965.5528721996},{"$f":"VLOOKUP(GW3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":8482403.8622579984},{"$f":"VLOOKUP(GX3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":8060842.1716437917},{"$f":"VLOOKUP(GY3,Assumptions!$A$4:$E$53,4,FALSE)*$GF15*1000000","v":7639280.4810295897},null,"Capital Recovery & Taxes",12805139.768876789,{"$f":"VLOOKUP(HC3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":16132748.529291781},{"$f":"VLOOKUP(HD3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":15680317.421378573},{"$f":"VLOOKUP(HE3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":15194560.939838329},{"$f":"VLOOKUP(HF3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":14720652.7212577},{"$f":"VLOOKUP(HG3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":14257704.999535961},{"$f":"VLOOKUP(HH3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":13804909.679889126},{"$f":"VLOOKUP(HI3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":13361504.193999911},{"$f":"VLOOKUP(HJ3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":12926782.881634403},{"$f":"VLOOKUP(HK3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":12496944.282822862},{"$f":"VLOOKUP(HL3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":12067811.344245231},{"$f":"VLOOKUP(HM3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":11638678.405667596},{"$f":"VLOOKUP(HN3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":11209545.467089957},{"$f":"VLOOKUP(HO3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":10780412.528512321},{"$f":"VLOOKUP(HP3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":10351279.58993469},{"$f":"VLOOKUP(HQ3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":9922146.6513570528},{"$f":"VLOOKUP(HR3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":9493013.7127794214},{"$f":"VLOOKUP(HS3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":9063880.7742017824},{"$f":"VLOOKUP(HT3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":8634747.8356241509},{"$f":"VLOOKUP(HU3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":8205614.8970465139},{"$f":"VLOOKUP(HV3,Assumptions!$A$4:$E$53,4,FALSE)*$HC15*1000000","v":7776481.9584688796},null,"Capital Recovery & Taxes",13035120.079125818,{"$f":"VLOOKUP(HZ3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":16422492.692877861},{"$f":"VLOOKUP(IA3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":15961935.922266534},{"$f":"VLOOKUP(IB3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":15467455.254317826},{"$f":"VLOOKUP(IC3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":14985035.644131489},{"$f":"VLOOKUP(ID3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":14513773.381327627},{"$f":"VLOOKUP(IE3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":14052845.857739935},{"$f":"VLOOKUP(IF3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":13601476.809324151},{"$f":"VLOOKUP(IG3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":13158947.902188558},{"$f":"VLOOKUP(IH3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":12721389.402142363},{"$f":"VLOOKUP(II3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":12284549.235987876},{"$f":"VLOOKUP(IJ3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":11847709.069833387},{"$f":"VLOOKUP(IK3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":11410868.903678894},{"$f":"VLOOKUP(IL3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":10974028.737524405},{"$f":"VLOOKUP(IM3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":10537188.571369918},{"$f":"VLOOKUP(IN3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":10100348.405215427},{"$f":"VLOOKUP(IO3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":9663508.2390609384},{"$f":"VLOOKUP(IP3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":9226668.0729064476},{"$f":"VLOOKUP(IQ3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":8789827.9067519605},{"$f":"VLOOKUP(IR3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":8352987.7405974697},{"$f":"VLOOKUP(IS3,Assumptions!$A$4:$E$53,4,FALSE)*$HZ15*1000000","v":7916147.5744429817},null,"Capital Recovery & Taxes",13269230.835746923,{"$f":"VLOOKUP(IW3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":16717440.661641952},{"$f":"VLOOKUP(IX3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":16248612.291430444},{"$f":"VLOOKUP(IY3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":15745250.750685377},{"$f":"VLOOKUP(IZ3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":15254166.884300094},{"$f":"VLOOKUP(JA3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":14774440.751256276},{"$f":"VLOOKUP(JB3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":14305234.969344947},{"$f":"VLOOKUP(JC3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":13845759.332819615},{"$f":"VLOOKUP(JD3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":13395282.606511869},{"$f":"VLOOKUP(JE3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":12949865.555804843},{"$f":"VLOOKUP(JF3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":12505179.740266223},{"$f":"VLOOKUP(JG3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":12060493.924727596},{"$f":"VLOOKUP(JH3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":11615808.109188968},{"$f":"VLOOKUP(JI3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":11171122.293650346},{"$f":"VLOOKUP(JJ3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":10726436.478111722},{"$f":"VLOOKUP(JK3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":10281750.662573099},{"$f":"VLOOKUP(JL3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":9837064.8470344767},{"$f":"VLOOKUP(JM3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":9392379.0314958487},{"$f":"VLOOKUP(JN3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":8947693.2159572281},{"$f":"VLOOKUP(JO3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":8503007.4004186019},{"$f":"VLOOKUP(JP3,Assumptions!$A$4:$E$53,4,FALSE)*$IW15*1000000","v":8058321.5848799786},null,"Capital Recovery & Taxes",13507546.221556934,{"$f":"VLOOKUP(JT3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":17017685.895925041},{"$f":"VLOOKUP(JU3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":16540437.368184535},{"$f":"VLOOKUP(JV3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":16028035.454167686},{"$f":"VLOOKUP(JW3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":15528131.721542124},{"$f":"VLOOKUP(JX3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":15039789.707148837},{"$f":"VLOOKUP(JY3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":14562156.989394382},{"$f":"VLOOKUP(JZ3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":14094429.170437055},{"$f":"VLOOKUP(KA3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":13635861.882124819},{"$f":"VLOOKUP(KB3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":13182445.141187098},{"$f":"VLOOKUP(KC3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":12729772.768401401},{"$f":"VLOOKUP(KD3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":12277100.395615702},{"$f":"VLOOKUP(KE3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":11824428.022830002},{"$f":"VLOOKUP(KF3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":11371755.650044305},{"$f":"VLOOKUP(KG3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":10919083.27725861},{"$f":"VLOOKUP(KH3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":10466410.90447291},{"$f":"VLOOKUP(KI3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":10013738.531687213},{"$f":"VLOOKUP(KJ3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":9561066.1589015145},{"$f":"VLOOKUP(KK3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":9108393.7861158196},{"$f":"VLOOKUP(KL3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":8655721.413330121},{"$f":"VLOOKUP(KM3,Assumptions!$A$4:$E$53,4,FALSE)*$JT15*1000000","v":8203049.0405444233},null,"Capital Recovery & Taxes",13750141.751696102,{"$f":"VLOOKUP(KQ3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":17323323.534615856},{"$f":"VLOOKUP(KR3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":16837503.62331713},{"$f":"VLOOKUP(KS3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":16315898.970924539},{"$f":"VLOOKUP(KT3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":15807016.967261022},{"$f":"VLOOKUP(KU3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":15309904.330289232},{"$f":"VLOOKUP(KV3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":14823693.328923907},{"$f":"VLOOKUP(KW3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":14347565.118338106},{"$f":"VLOOKUP(KX3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":13880761.961527783},{"$f":"VLOOKUP(KY3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":13419201.855922818},{"$f":"VLOOKUP(KZ3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":12958399.487321893},{"$f":"VLOOKUP(LA3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":12497597.118720964},{"$f":"VLOOKUP(LB3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":12036794.750120031},{"$f":"VLOOKUP(LC3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":11575992.381519102},{"$f":"VLOOKUP(LD3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":11115190.012918174},{"$f":"VLOOKUP(LE3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":10654387.644317245},{"$f":"VLOOKUP(LF3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":10193585.275716318},{"$f":"VLOOKUP(LG3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":9732782.9071153868},{"$f":"VLOOKUP(LH3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":9271980.5385144614},{"$f":"VLOOKUP(LI3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":8811178.1699135303},{"$f":"VLOOKUP(LJ3,Assumptions!$A$4:$E$53,4,FALSE)*$KQ15*1000000","v":8350375.8013126021},null,"Capital Recovery & Taxes",13997094.297556566,{"$f":"VLOOKUP(LN3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":17634450.425297555},{"$f":"VLOOKUP(LO3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":17139905.188391905},{"$f":"VLOOKUP(LP3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":16608932.516442344},{"$f":"VLOOKUP(LQ3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":16090910.991993031},{"$f":"VLOOKUP(LR3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":15584870.212061226},{"$f":"VLOOKUP(LS3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":15089926.86111138},{"$f":"VLOOKUP(LT3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":14605247.387863459},{"$f":"VLOOKUP(LU3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":14130060.446356822},{"$f":"VLOOKUP(LV3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":13660210.721255193},{"$f":"VLOOKUP(LW3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":13191132.342114195},{"$f":"VLOOKUP(LX3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":12722053.962973192},{"$f":"VLOOKUP(LY3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":12252975.583832186},{"$f":"VLOOKUP(LZ3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":11783897.204691187},{"$f":"VLOOKUP(MA3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":11314818.825550186},{"$f":"VLOOKUP(MB3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":10845740.446409183},{"$f":"VLOOKUP(MC3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":10376662.067268183},{"$f":"VLOOKUP(MD3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":9907583.6881271787},{"$f":"VLOOKUP(ME3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":9438505.3089861795},{"$f":"VLOOKUP(MF3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":8969426.9298451766},{"$f":"VLOOKUP(MG3,Assumptions!$A$4:$E$53,4,FALSE)*$LN15*1000000","v":8500348.5507041756},null,"Capital Recovery & Taxes",14248482.111140687,{"$f":"VLOOKUP(MK3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":17951165.154935908},{"$f":"VLOOKUP(ML3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":17447737.885575432},{"$f":"VLOOKUP(MM3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":16907228.944437657},{"$f":"VLOOKUP(MN3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":16379903.753409231},{"$f":"VLOOKUP(MO3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":15864774.481069852},{"$f":"VLOOKUP(MP3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":15360941.947536945},{"$f":"VLOOKUP(MQ3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":14867557.630949492},{"$f":"VLOOKUP(MR3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":14383836.331973394},{"$f":"VLOOKUP(MS3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":13905548.10580894},{"$f":"VLOOKUP(MT3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":13428045.078978568},{"$f":"VLOOKUP(MU3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":12950542.052148193},{"$f":"VLOOKUP(MV3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":12473039.025317816},{"$f":"VLOOKUP(MW3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":11995535.998487443},{"$f":"VLOOKUP(MX3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":11518032.971657071},{"$f":"VLOOKUP(MY3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":11040529.944826696},{"$f":"VLOOKUP(MZ3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":10563026.917996323},{"$f":"VLOOKUP(NA3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":10085523.891165946},{"$f":"VLOOKUP(NB3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":9608020.8643355761},{"$f":"VLOOKUP(NC3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":9130517.837505199},{"$f":"VLOOKUP(ND3,Assumptions!$A$4:$E$53,4,FALSE)*$MK15*1000000","v":8653014.8106748257},null,"Capital Recovery & Taxes",14504384.849856768,{"$f":"VLOOKUP(NH3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":18273568.081118546},{"$f":"VLOOKUP(NI3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":17761099.258000359},{"$f":"VLOOKUP(NJ3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":17210882.776279751},{"$f":"VLOOKUP(NK3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":16674086.824820453},{"$f":"VLOOKUP(NL3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":16149705.83074986},{"$f":"VLOOKUP(NM3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":15636824.464914704},{"$f":"VLOOKUP(NN3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":15134578.966001339},{"$f":"VLOOKUP(NO3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":14642170.032495633},{"$f":"VLOOKUP(NP3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":14155291.749789264},{"$f":"VLOOKUP(NQ3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":13669212.768597018},{"$f":"VLOOKUP(NR3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":13183133.787404772},{"$f":"VLOOKUP(NS3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":12697054.80621252},{"$f":"VLOOKUP(NT3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":12210975.825020274},{"$f":"VLOOKUP(NU3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":11724896.843828028},{"$f":"VLOOKUP(NV3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":11238817.862635778},{"$f":"VLOOKUP(NW3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":10752738.881443534},{"$f":"VLOOKUP(NX3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":10266659.900251284},{"$f":"VLOOKUP(NY3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":9780580.91905904},{"$f":"VLOOKUP(NZ3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":9294501.9378667884},{"$f":"VLOOKUP(OA3,Assumptions!$A$4:$E$53,4,FALSE)*$NH15*1000000","v":8808422.9566745423},null,"Capital Recovery & Taxes",14764883.60176019,{"$f":"VLOOKUP(OE3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":18601761.36385544},{"$f":"VLOOKUP(OF3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":18080088.600674048},{"$f":"VLOOKUP(OG3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":17519990.230941731},{"$f":"VLOOKUP(OH3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":16973553.424194232},{"$f":"VLOOKUP(OI3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":16439754.54747013},{"$f":"VLOOKUP(OJ3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":15917661.832304573},{"$f":"VLOOKUP(OK3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":15406396.004230725},{"$f":"VLOOKUP(OL3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":14905143.406279257},{"$f":"VLOOKUP(OM3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":14409520.78961548},{"$f":"VLOOKUP(ON3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":13914711.829921024},{"$f":"VLOOKUP(OO3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":13419902.870226564},{"$f":"VLOOKUP(OP3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":12925093.910532098},{"$f":"VLOOKUP(OQ3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":12430284.950837638},{"$f":"VLOOKUP(OR3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":11935475.99114318},{"$f":"VLOOKUP(OS3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":11440667.031448718},{"$f":"VLOOKUP(OT3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":10945858.07175426},{"$f":"VLOOKUP(OU3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":10451049.112059798},{"$f":"VLOOKUP(OV3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":9956240.1523653418},{"$f":"VLOOKUP(OW3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":9461431.192670878},{"$f":"VLOOKUP(OX3,Assumptions!$A$4:$E$53,4,FALSE)*$OE15*1000000","v":8966622.232976418},null,"Capital Recovery & Taxes",15030060.911247814,{"$f":"VLOOKUP(PB3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":18935848.997950293},{"$f":"VLOOKUP(PC3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":18404806.99194216},{"$f":"VLOOKUP(PD3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":17834649.255489457},{"$f":"VLOOKUP(PE3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":17278398.443692766},{"$f":"VLOOKUP(PF3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":16735012.539142698},{"$f":"VLOOKUP(PG3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":16203543.038812771},{"$f":"VLOOKUP(PH3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":15683094.876466716},{"$f":"VLOOKUP(PI3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":15172839.781856038},{"$f":"VLOOKUP(PJ3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":14668315.78299698},{"$f":"VLOOKUP(PK3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":14164620.054386411},{"$f":"VLOOKUP(PL3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":13660924.325775838},{"$f":"VLOOKUP(PM3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":13157228.597165259},{"$f":"VLOOKUP(PN3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":12653532.868554687},{"$f":"VLOOKUP(PO3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":12149837.139944116},{"$f":"VLOOKUP(PP3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":11646141.411333544},{"$f":"VLOOKUP(PQ3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":11142445.682722973},{"$f":"VLOOKUP(PR3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":10638749.954112396},{"$f":"VLOOKUP(PS3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":10135054.225501826},{"$f":"VLOOKUP(PT3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":9631358.4968912508},{"$f":"VLOOKUP(PU3,Assumptions!$A$4:$E$53,4,FALSE)*$PB15*1000000","v":9127662.7682806794},null,"Capital Recovery & Taxes",15330662.12947277,{"$f":"VLOOKUP(PY3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":19314565.977909293},{"$f":"VLOOKUP(PZ3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":18772903.131781001},{"$f":"VLOOKUP(QA3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":18191342.240599241},{"$f":"VLOOKUP(QB3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":17623966.412566617},{"$f":"VLOOKUP(QC3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":17069712.789925549},{"$f":"VLOOKUP(QD3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":16527613.899589021},{"$f":"VLOOKUP(QE3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":15996756.773996046},{"$f":"VLOOKUP(QF3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":15476296.577493154},{"$f":"VLOOKUP(QG3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":14961682.098656915},{"$f":"VLOOKUP(QH3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":14447912.455474135},{"$f":"VLOOKUP(QI3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":13934142.81229135},{"$f":"VLOOKUP(QJ3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":13420373.169108562},{"$f":"VLOOKUP(QK3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":12906603.525925778},{"$f":"VLOOKUP(QL3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":12392833.882742995},{"$f":"VLOOKUP(QM3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":11879064.239560211},{"$f":"VLOOKUP(QN3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":11365294.596377429},{"$f":"VLOOKUP(QO3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":10851524.953194641},{"$f":"VLOOKUP(QP3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":10337755.31001186},{"$f":"VLOOKUP(QQ3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":9823985.6668290719},{"$f":"VLOOKUP(QR3,Assumptions!$A$4:$E$53,4,FALSE)*$PY15*1000000","v":9310216.0236462913},null,"Capital Recovery & Taxes",15637275.372062219,{"$f":"VLOOKUP(QV3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":19700857.297467478},{"$f":"VLOOKUP(QW3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":19148361.19441662},{"$f":"VLOOKUP(QX3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":18555169.085411225},{"$f":"VLOOKUP(QY3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":17976445.740817949},{"$f":"VLOOKUP(QZ3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":17411107.04572406},{"$f":"VLOOKUP(RA3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":16858166.177580804},{"$f":"VLOOKUP(RB3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":16316691.909475967},{"$f":"VLOOKUP(RC3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":15785822.509043017},{"$f":"VLOOKUP(RD3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":15260915.740630055},{"$f":"VLOOKUP(RE3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":14736870.704583617},{"$f":"VLOOKUP(RF3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":14212825.668537179},{"$f":"VLOOKUP(RG3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":13688780.632490734},{"$f":"VLOOKUP(RH3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":13164735.596444294},{"$f":"VLOOKUP(RI3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":12640690.560397856},{"$f":"VLOOKUP(RJ3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":12116645.524351416},{"$f":"VLOOKUP(RK3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":11592600.488304976},{"$f":"VLOOKUP(RL3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":11068555.452258535},{"$f":"VLOOKUP(RM3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":10544510.416212097},{"$f":"VLOOKUP(RN3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":10020465.380165655},{"$f":"VLOOKUP(RO3,Assumptions!$A$4:$E$53,4,FALSE)*$QV15*1000000","v":9496420.3441192154},null,"Capital Recovery & Taxes",15950020.879503468,{"$f":"VLOOKUP(RS3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":20094874.44341683},{"$f":"VLOOKUP(RT3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":19531328.418304954},{"$f":"VLOOKUP(RU3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":18926272.467119452},{"$f":"VLOOKUP(RV3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":18335974.65563431},{"$f":"VLOOKUP(RW3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":17759329.186638542},{"$f":"VLOOKUP(RX3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":17195329.501132421},{"$f":"VLOOKUP(RY3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":16643025.747665487},{"$f":"VLOOKUP(RZ3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":16101538.959223881},{"$f":"VLOOKUP(SA3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":15566134.055442657},{"$f":"VLOOKUP(SB3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":15031608.118675292},{"$f":"VLOOKUP(SC3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":14497082.181907922},{"$f":"VLOOKUP(SD3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":13962556.245140549},{"$f":"VLOOKUP(SE3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":13428030.308373181},{"$f":"VLOOKUP(SF3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":12893504.371605815},{"$f":"VLOOKUP(SG3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":12358978.434838444},{"$f":"VLOOKUP(SH3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":11824452.498071076},{"$f":"VLOOKUP(SI3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":11289926.561303705},{"$f":"VLOOKUP(SJ3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":10755400.624536341},{"$f":"VLOOKUP(SK3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":10220874.68776897},{"$f":"VLOOKUP(SL3,Assumptions!$A$4:$E$53,4,FALSE)*$RS15*1000000","v":9686348.7510016002},null,"Capital Recovery & Taxes",16269021.297093535,{"$f":"VLOOKUP(SP3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":20496771.93228516},{"$f":"VLOOKUP(SQ3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":19921954.986671045},{"$f":"VLOOKUP(SR3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":19304797.916461837},{"$f":"VLOOKUP(SS3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":18702694.148746993},{"$f":"VLOOKUP(ST3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":18114515.77037131},{"$f":"VLOOKUP(SU3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":17539236.091155063},{"$f":"VLOOKUP(SV3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":16975886.262618795},{"$f":"VLOOKUP(SW3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":16423569.738408353},{"$f":"VLOOKUP(SX3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":15877456.736551506},{"$f":"VLOOKUP(SY3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":15332240.281048793},{"$f":"VLOOKUP(SZ3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":14787023.825546077},{"$f":"VLOOKUP(TA3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":14241807.370043356},{"$f":"VLOOKUP(TB3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":13696590.914540641},{"$f":"VLOOKUP(TC3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":13151374.459037926},{"$f":"VLOOKUP(TD3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":12606158.003535209},{"$f":"VLOOKUP(TE3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":12060941.548032496},{"$f":"VLOOKUP(TF3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":11515725.092529777},{"$f":"VLOOKUP(TG3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":10970508.637027064},{"$f":"VLOOKUP(TH3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":10425292.181524344},{"$f":"VLOOKUP(TI3,Assumptions!$A$4:$E$53,4,FALSE)*$SP15*1000000","v":9880075.7260216307},null,"Capital Recovery & Taxes",16594401.723035403,{"$f":"VLOOKUP(TM3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":20906707.370930869},{"$f":"VLOOKUP(TN3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":20320394.086404476},{"$f":"VLOOKUP(TO3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":19690893.874791078},{"$f":"VLOOKUP(TP3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":19076748.031721938},{"$f":"VLOOKUP(TQ3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":18476806.085778743},{"$f":"VLOOKUP(TR3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":17890020.812978171},{"$f":"VLOOKUP(TS3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":17315403.987871174},{"$f":"VLOOKUP(TT3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":16752041.133176526},{"$f":"VLOOKUP(TU3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":16195005.871282544},{"$f":"VLOOKUP(TV3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":15638885.086669775},{"$f":"VLOOKUP(TW3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":15082764.302057004},{"$f":"VLOOKUP(TX3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":14526643.517444229},{"$f":"VLOOKUP(TY3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":13970522.732831459},{"$f":"VLOOKUP(TZ3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":13414401.94821869},{"$f":"VLOOKUP(UA3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":12858281.163605919},{"$f":"VLOOKUP(UB3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":12302160.37899315},{"$f":"VLOOKUP(UC3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":11746039.594380375},{"$f":"VLOOKUP(UD3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":11189918.809767609},{"$f":"VLOOKUP(UE3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":10633798.025154836},{"$f":"VLOOKUP(UF3,Assumptions!$A$4:$E$53,4,FALSE)*$TM15*1000000","v":10077677.240542067}]
[null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D21:W21))","v":0},{"$f":"VLOOKUP(D3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(E3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(F3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(G3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(H3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(I3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(J3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(K3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(L3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(M3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(N3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(O3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(P3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(Q3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(R3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(S3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(T3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(U3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(V3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},{"$f":"VLOOKUP(W3,Assumptions!$A$4:$E$53,5,FALSE)*$E15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AB3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AC3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AD3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AE3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AF3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AG3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AH3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AI3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AJ3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AK3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AL3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AM3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AN3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AO3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AP3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AQ3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AR3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AS3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},{"$f":"VLOOKUP(AT3,Assumptions!$A$4:$E$53,5,FALSE)*$AB15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(AY3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(AZ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BA3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BB3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BC3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BD3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BE3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BF3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BG3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BH3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BI3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BJ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BK3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BL3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BM3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BN3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BO3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BP3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},{"$f":"VLOOKUP(BQ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(BV3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(BW3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(BX3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(BY3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(BZ3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CA3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CB3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CC3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CD3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CE3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CF3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CG3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CH3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CI3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CJ3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CK3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CL3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CM3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},{"$f":"VLOOKUP(CN3,Assumptions!$A$4:$E$53,5,FALSE)*$BV15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CS3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CT3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CU3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CV3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CW3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CX3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CY3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(CZ3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DA3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DB3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DC3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DD3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DE3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DF3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DG3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DH3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DI3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DJ3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},{"$f":"VLOOKUP(DK3,Assumptions!$A$4:$E$53,5,FALSE)*$CS15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DP3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DQ3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DR3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DS3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DT3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DU3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DV3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DW3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DX3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DY3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(DZ3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EA3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EB3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EC3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(ED3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EE3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EF3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EG3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},{"$f":"VLOOKUP(EH3,Assumptions!$A$4:$E$53,5,FALSE)*$DP15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EM3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EN3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EO3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EP3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EQ3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(ER3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(ES3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(ET3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EU3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EV3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EW3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EX3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EY3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(EZ3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(FA3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(FB3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(FC3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(FD3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},{"$f":"VLOOKUP(FE3,Assumptions!$A$4:$E$53,5,FALSE)*$EM15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FJ3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FK3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FL3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FM3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FN3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FO3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FP3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FQ3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FR3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FS3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FT3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FU3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FV3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FW3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FX3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FY3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(FZ3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(GA3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},{"$f":"VLOOKUP(GB3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GG3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GH3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GI3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GJ3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GK3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GL3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GM3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GN3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GO3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GP3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GQ3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GR3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GS3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GT3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GU3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GV3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GW3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GX3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},{"$f":"VLOOKUP(GY3,Assumptions!$A$4:$E$53,5,FALSE)*$GG15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(HC3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HD3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HE3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HF3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HG3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HH3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HI3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HJ3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HK3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HL3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HM3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HN3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HO3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HP3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HQ3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HR3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HS3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HT3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HU3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},{"$f":"VLOOKUP(HV3,Assumptions!$A$4:$E$53,5,FALSE)*$HD15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(HZ3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IA3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IB3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IC3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(ID3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IE3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IF3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IG3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IH3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(II3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IJ3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IK3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IL3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IM3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IN3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IO3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IP3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IQ3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IR3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},{"$f":"VLOOKUP(IS3,Assumptions!$A$4:$E$53,5,FALSE)*$IA15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(IW3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(IX3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(IY3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(IZ3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JA3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JB3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JC3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JD3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JE3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JF3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JG3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JH3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JI3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JJ3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JK3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JL3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JM3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JN3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JO3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},{"$f":"VLOOKUP(JP3,Assumptions!$A$4:$E$53,5,FALSE)*$IX15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(JT3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(JU3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(JV3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(JW3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(JX3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(JY3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(JZ3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KA3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KB3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KC3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KD3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KE3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KF3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KG3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KH3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KI3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KJ3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KK3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KL3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},{"$f":"VLOOKUP(KM3,Assumptions!$A$4:$E$53,5,FALSE)*$JU15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(KQ3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KR3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KS3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KT3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KU3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KV3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KW3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KX3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KY3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(KZ3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LA3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LB3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LC3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LD3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LE3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LF3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LG3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LH3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LI3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},{"$f":"VLOOKUP(LJ3,Assumptions!$A$4:$E$53,5,FALSE)*$KR15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(LN3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LO3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LP3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LQ3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LR3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LS3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LT3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LU3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LV3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LW3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LX3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LY3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(LZ3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(MA3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(MB3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(MC3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(MD3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(ME3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(MF3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},{"$f":"VLOOKUP(MG3,Assumptions!$A$4:$E$53,5,FALSE)*$LO15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(MK3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(ML3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MM3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MN3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MO3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MP3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MQ3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MR3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MS3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MT3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MU3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MV3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MW3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MX3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MY3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(MZ3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(NA3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(NB3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(NC3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},{"$f":"VLOOKUP(ND3,Assumptions!$A$4:$E$53,5,FALSE)*$ML15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(NH3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NI3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NJ3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NK3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NL3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NM3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NN3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NO3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NP3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NQ3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NR3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NS3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NT3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NU3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NV3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NW3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NX3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NY3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(NZ3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},{"$f":"VLOOKUP(OA3,Assumptions!$A$4:$E$53,5,FALSE)*$NI15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(OE3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OF3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OG3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OH3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OI3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OJ3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OK3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OL3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OM3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(ON3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OO3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OP3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OQ3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OR3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OS3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OT3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OU3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OV3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OW3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},{"$f":"VLOOKUP(OX3,Assumptions!$A$4:$E$53,5,FALSE)*$OF15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(PB3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PC3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PD3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PE3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PF3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PG3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PH3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PI3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PJ3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PK3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PL3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PM3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PN3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PO3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PP3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PQ3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PR3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PS3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PT3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},{"$f":"VLOOKUP(PU3,Assumptions!$A$4:$E$53,5,FALSE)*$PC15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(PY3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(PZ3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QA3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QB3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QC3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QD3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QE3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QF3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QG3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QH3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QI3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QJ3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QK3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QL3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QM3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QN3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QO3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QP3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QQ3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},{"$f":"VLOOKUP(QR3,Assumptions!$A$4:$E$53,5,FALSE)*$PZ15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(QV3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(QW3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(QX3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(QY3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(QZ3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RA3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RB3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RC3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RD3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RE3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RF3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RG3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RH3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RI3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RJ3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RK3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RL3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RM3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RN3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},{"$f":"VLOOKUP(RO3,Assumptions!$A$4:$E$53,5,FALSE)*$QW15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(RS3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RT3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RU3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RV3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RW3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RX3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RY3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(RZ3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SA3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SB3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SC3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SD3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SE3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SF3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SG3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SH3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SI3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SJ3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SK3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},{"$f":"VLOOKUP(SL3,Assumptions!$A$4:$E$53,5,FALSE)*$RT15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(SP3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SQ3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SR3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SS3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(ST3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SU3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SV3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SW3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SX3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SY3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(SZ3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TA3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TB3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TC3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TD3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TE3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TF3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TG3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TH3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},{"$f":"VLOOKUP(TI3,Assumptions!$A$4:$E$53,5,FALSE)*$SQ15*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(TM3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TN3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TO3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TP3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TQ3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TR3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TS3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TT3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TU3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TV3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TW3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TX3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TY3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(TZ3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(UA3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(UB3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(UC3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(UD3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(UE3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0},{"$f":"VLOOKUP(UF3,Assumptions!$A$4:$E$53,5,FALSE)*$TN15*1000000","v":0}]
[null,"Misc Charges",14230.093579351029,{"$f":"(D18+D19)*Misc_Rev","v":12215.231194752001},12459.53581864704,12708.726535019981,12962.901065720382,13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,null,"Misc Charges",14514.695450938048,{"$f":"(AA18+AA19)*Misc_Rev","v":12459.53581864704},12708.726535019981,12962.901065720382,13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,null,"Misc Charges",14804.989359956813,{"$f":"(AX18+AX19)*Misc_Rev","v":12708.726535019981},12962.901065720382,13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,null,"Misc Charges",15101.08914715595,{"$f":"(BU18+BU19)*Misc_Rev","v":12962.901065720382},13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,null,"Misc Charges",15403.110930099068,{"$f":"(CR18+CR19)*Misc_Rev","v":13222.15908703479},13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,null,"Misc Charges",15711.173148701051,{"$f":"(DO18+DO19)*Misc_Rev","v":13486.602268775485},13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,null,"Misc Charges",16025.396611675065,{"$f":"(EL18+EL19)*Misc_Rev","v":13756.334314150992},14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,null,"Misc Charges",16345.904543908571,{"$f":"(FI18+FI19)*Misc_Rev","v":14031.461000434014},14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,null,"Misc Charges",16672.822634786742,{"$f":"(GF18+GF19)*Misc_Rev","v":14312.090220442698},14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,null,"Misc Charges",17006.279087482479,{"$f":"(HC18+HC19)*Misc_Rev","v":14598.33202485155},14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,null,"Misc Charges",17346.404669232132,{"$f":"(HZ18+HZ19)*Misc_Rev","v":14890.298665348582},15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,null,"Misc Charges",17693.332762616777,{"$f":"(IW18+IW19)*Misc_Rev","v":15188.104638655552},15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,null,"Misc Charges",18047.199417869113,{"$f":"(JT18+JT19)*Misc_Rev","v":15491.866731428663},15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,null,"Misc Charges",18408.143406226493,{"$f":"(KQ18+KQ19)*Misc_Rev","v":15801.704066057238},16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,null,"Misc Charges",18776.306274351016,{"$f":"(LN18+LN19)*Misc_Rev","v":16117.738147378386},16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,null,"Misc Charges",19151.832399838037,{"$f":"(MK18+MK19)*Misc_Rev","v":16440.092910325951},16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,null,"Misc Charges",19534.8690478348,{"$f":"(NH18+NH19)*Misc_Rev","v":16768.894768532471},17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,null,"Misc Charges",19925.566428791495,{"$f":"(OE18+OE19)*Misc_Rev","v":17104.272663903124},17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,null,"Misc Charges",20324.077757367329,{"$f":"(PB18+PB19)*Misc_Rev","v":17446.358117181189},17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,null,"Misc Charges",20730.559312514681,{"$f":"(PY18+PY19)*Misc_Rev","v":17795.285279524815},18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,null,"Misc Charges",21145.170498764968,{"$f":"(QV18+QV19)*Misc_Rev","v":18151.190985115307},18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,null,"Misc Charges",21568.073908740269,{"$f":"(RS18+RS19)*Misc_Rev","v":18514.21480481761},18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,26971.714978237876,null,"Misc Charges",21999.43538691508,{"$f":"(SP18+SP19)*Misc_Rev","v":18884.499100913967},19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,26971.714978237876,27511.149277802637,null,"Misc Charges",22439.424094653379,{"$f":"(TM18+TM19)*Misc_Rev","v":19262.189082932244},19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,26971.714978237876,27511.149277802637,28061.372263358688]
[null,"Total Fixed Cost",11311674.795088325,{"$f":"SUM(D18:D22)","v":14066118.122572033},{"$f":"SUM(E18:E21)","v":13679901.54774544},13277902.198318748,12886087.591650859,12503710.833537875,12130092.433951598,11764591.450208576,11406615.10776454,11052954.227974435,10700082.266025323,10347406.669449337,9994931.3655539397,9642660.3601927459,9290597.7393364403,8938747.6706751175,8587114.4052526802,8235702.2791339029,7884515.715104864,7533559.2244073497,7182837.408507999,null,"Total Fixed Cost",11526869.322288865,{"$f":"SUM(AA18:AA22)","v":14333532.873760028},{"$f":"SUM(AB18:AB21)","v":13939981.99620112},13530361.417463899,13131119.062269874,12741493.863850497,12360793.439013915,11988364.683612768,11623603.575942729,11263240.030922865,10903680.573769988,10544321.409297701,10185166.543359611,9826220.0619264115,9467486.1326881982,9108969.0066888668,8750673.019993199,8392602.5953872632,8034762.2441128604,7677156.5676366128,7319790.2594544943,null,"Total Fixed Cost",11746158.220407465,{"$f":"SUM(AX18:AX22)","v":14606031.953510003},{"$f":"SUM(AY18:AY21)","v":14205007.489910083},13787621.20529685,13380810.300763832,12983799.268052297,12595882.586165635,12216394.758740559,11844720.3035156,11477527.073045287,11111153.39232236,10744984.010133632,10379023.012449786,10013274.566960931,9647742.9247109592,9282432.4217646457,8917347.4809080698,8552492.6133830212,8187872.4206561372,7823491.596223373,7459354.927450615,null,"Total Fixed Cost",11969619.40017999,{"$f":"SUM(BU18:BU22)","v":14883712.038309753},{"$f":"SUM(BV18:BV21)","v":14475072.060198061},14049772.85446546,13635249.930938246,13230713.065839164,12835443.351083878,12448762.662962932,12070043.841211831,11695891.498153903,11322574.464196097,10949465.814743176,10576569.717485238,10203890.423466185,9831432.2687507961,9459199.676125139,9087197.156831013,8715429.312335046,8343900.8361332044,7972616.5155913662,7601581.2338227369,null,"Total Fixed Cost",12197332.255079577,{"$f":"SUM(CR18:CR22)","v":15166671.643085444},{"$f":"SUM(CS18:CS21)","v":14750271.526592696},14316909.393909132,13894528.26230669,13482322.913261611,13079560.797588928,12685550.924641475,12299654.234580249,11918410.899276324,11538018.93562375,11157839.524166156,10777876.915947445,10398135.447032399,10018619.540207088,9639333.7067133039,9260282.5480176825,8881470.7576161809,8502903.1228746902,8124584.5269064009,7746519.9504867839,null,"Total Fixed Cost",12429377.689538846,{"$f":"SUM(DO18:DO22)","v":15455011.156165553},{"$f":"SUM(DP18:DP21)","v":15030703.530833345},14589125.621884765,14158737.322158093,13738718.133856796,13328321.607862672,12926843.642453387,12533633.052440044,12145164.3462418,11757563.383281045,11370179.223559169,10983016.20314095,10596078.744812474,10209371.359815525,9822898.6496167369,9436665.3077120706,9050676.1214674115,8664935.9739959612,8279449.8460731748,7894222.8180900356,null,"Total Fixed Cost",12665838.147709306,{"$f":"SUM(EL18:EL22)","v":15748832.874909805},{"$f":"SUM(EM18:EM21)","v":15316467.571527796},14866518.139620958,14427970.888234131,13999989.750372903,13581814.113242123,13172726.515274614,12772063.415872565,12376232.413792625,11981285.841520056,11586560.408551145,11192060.537671966,10797790.740124322,10403755.617374841,10009959.862919478,9616408.2641241234,9223105.7041019704,8830057.1636284944,8437267.7230946571,8044742.5644992571,null,"Total Fixed Cost",12906797.642768299,{"$f":"SUM(FI18:FI22)","v":16048241.042015826},{"$f":"SUM(FJ18:FJ21)","v":15607665.03946821},15149185.385612438,14702324.522028318,14266230.517097196,13840128.325598914,13423286.872631732,13015030.027764976,12611697.210230742,12209265.830120927,11807060.012100844,11405084.267412286,11003343.197521895,10601841.495925628,10200583.949989362,9799575.4428263046,9398820.9552119169,8998325.5675371736,8598094.461800864,8198132.9236417618,null,"Total Fixed Cost",13152341.786783833,{"$f":"SUM(GF18:GF22)","v":16353341.88251633},{"$f":"SUM(GG18:GG21)","v":15904399.253618799},15437227.67056687,14981895.602718636,14537534.952799164,14103355.969315996,13678613.705733441,13262619.202916298,12851642.406609749,12441584.382572027,12031756.43186583,11622163.15595779,11212809.248343877,10803699.496389972,10394838.78320927,9986232.0895772427,9577884.4958848525,9169801.1841309052,8761987.4399541561,8354448.6547061615,null,"Total Fixed Cost",13389727.019776264,{"$f":"SUM(HC18:HC22)","v":16648078.562793327},{"$f":"SUM(HD18:HD21)","v":16191063.756884802},15715522.202054683,15252033.20871838,14799713.096745854,14357757.939043216,13925409.418337084,13501966.21045832,13083631.278223258,12666232.079553634,12249067.555682167,11832142.400104819,11415461.400187481,10999029.439043352,10582851.497447889,10166932.655792074,9751278.0960746892,9335893.1039345153,8920783.0707230847,8505953.4956189822,null,"Total Fixed Cost",13631399.075043278,{"$f":"SUM(HZ18:HZ22)","v":16948129.327049438},{"$f":"SUM(IA18:IA21)","v":16482897.184482887},15998835.741778506,15527043.741341382,15066621.640481718,14616751.082077108,14176660.138148068,13745634.897588953,13319810.137450766,12894938.386002447,12470306.002848249,12045917.775354054,11621778.586633068,11197893.417460755,10774267.34822808,10350905.560933845,9927813.3412168119,9504996.0804285314,9082459.2777475733,8660208.5423360877,null,"Total Fixed Cost",13877435.411582734,{"$f":"SUM(IW18:IW22)","v":17253590.028496958},{"$f":"SUM(IX18:IX21)","v":16779992.778891124},16287258.84789527,15807015.143454187,15338345.97559345,14880418.298168864,14432446.32822001,13993703.341820272,13560254.705819415,13127776.673281085,12695542.796402756,12263557.958297631,11831827.139741182,11400355.421124374,10969147.984446006,10538210.115344841,10107547.20517242,9677164.7531073317,9247068.3683117069,8817263.7721309457,null,"Total Fixed Cost",14127914.888909468,{"$f":"SUM(JT18:JT22)","v":17564558.250117149},{"$f":"SUM(JU18:JU21)","v":17082445.46539443},16580883.713321779,16092036.945879297,15614973.035972754,15148843.984794777,14692849.905745458,14246251.032139391,13805042.07420196,13364821.640076561,12924850.244724365,12485132.868920838,12045674.593056958,11606480.599131517,11167556.172783274,10728906.705363784,10290537.696051618,9852454.7540089246,9414663.600581089,8977170.0715404097,null,"Total Fixed Cost",14382917.792395681,{"$f":"SUM(KQ18:KQ22)","v":17881133.335891806},{"$f":"SUM(KR18:KR21)","v":17390351.882471222},16879804.195261713,16382200.296084939,15896591.325689627,15422114.06423231,14957954.268352678,14503358.894542646,14054250.727597978,13606149.336430555,13158301.9648118,12710713.693132684,12263389.703392008,11816335.281228539,11369555.817993816,10923056.812866421,10476843.875008492,10030922.725765429,9585299.2009095177,9139979.2529285084,null,"Total Fixed Cost",14642525.859070137,{"$f":"SUM(LN18:LN22)","v":18203416.422599025},{"$f":"SUM(LO18:LO21)","v":17703810.412729077},17184115.84526626,16677597.987393426,16183290.94736963,15700316.011125952,15227844.320878321,14765109.318031982,14307960.570363855,13851837.188205032,13395972.905985845,12940372.905705092,12485042.473001551,12029986.999226756,11575211.983559286,11120723.035161288,10666525.875378147,10212626.339982167,9759030.3814610839,9305744.0713523999,null,"Total Fixed Cost",14906822.30388453,{"$f":"SUM(MK18:MK22)","v":18531510.472183406},{"$f":"SUM(ML18:ML21)","v":18022921.214399349},17493915.939838052,16978324.488717634,16475163.631084424,15983538.880551808,15502606.502624651,15031586.181082057,14566252.951899776,14101964.021991221,13637939.3740211,13174184.29362818,12710704.172164014,12247504.508807175,11784590.912719801,11321969.105247291,10859644.922161933,10397624.315951483,9935913.3581534233,9474518.2417360153,null,"Total Fixed Cost",15175891.846455481,{"$f":"SUM(NH18:NH22)","v":18865520.304710995},{"$f":"SUM(NI18:NI21)","v":18347786.253400754},17809303.511588156,17284475.974835023,16772302.763764722,16271873.336589864,15782328.815110002,15302874.878586469,14829210.692801917,14356610.090469925,13884279.055715136,13412222.979889091,12940447.362170378,12468957.811721133,11997760.049886746,11526859.912439521,11056263.351867191,10585976.439707264,10116005.368927978,9646356.4563569557,null,"Total Fixed Cost",15449820.738290889,{"$f":"SUM(OE18:OE22)","v":19205552.631919738},{"$f":"SUM(OF18:OF21)","v":18678509.335982453},18130379.380956303,17596150.357209094,17074803.41914529,16565411.681413235,16067100.850321561,15579062.349291909,15096918.111488387,14615857.098231388,14135071.043903135,13654565.447682202,13174345.918730743,12694418.178394148,12214788.062444706,11735461.523370167,11256444.632708022,10777743.583426531,10299364.692353291,9821314.4026524797,null,"Total Fixed Cost",15728696.790509123,{"$f":"SUM(PB18:PB22)","v":19551716.09137588},{"$f":"SUM(PC18:PC21)","v":19015196.141956732},18457246.18850432,17913447.315367926,17382762.388251361,16864247.88490361,16357013.819479369,15860237.103728944,15369461.051307345,14879788.228062982,14390395.862925941,13901289.565058364,13412475.055805655,12923958.170940103,12435744.862949451,11947841.203371197,11460253.385173585,10972987.725184239,10486050.666567313,9999448.7813502625,null,"Total Fixed Cost",16043270.726319304,{"$f":"SUM(PY18:PY22)","v":19942750.413203388},{"$f":"SUM(PZ18:PZ21)","v":19395500.064795863},18826391.112274401,18271716.26167528,17730417.636016384,17201532.842601676,16684154.095868953,16177441.845803518,15676850.272333486,15177383.992624238,14678203.780184455,14179315.35635953,13680724.556921765,13182437.334358903,12684459.760208435,12186798.027438618,11689458.452877054,11192447.479687922,10695771.679898655,10199437.756977266,null,"Total Fixed Cost",16364136.140845686,{"$f":"SUM(QV18:QV22)","v":20341605.421467457},{"$f":"SUM(QW18:QW21)","v":19783410.06609178},19202918.934519887,18637150.586908787,18085025.988736715,17545563.499453709,17017837.177786332,16500990.682719588,15990387.277780158,15480931.672476722,14971767.855788147,14462901.663486721,13954339.048060201,13446086.08104608,12938148.955412606,12430533.98798739,11923247.621934596,11416296.42928168,10909687.11349663,10403426.512116808,null,"Total Fixed Cost",16691418.863662597,{"$f":"SUM(RS18:RS22)","v":20748437.529896807},{"$f":"SUM(RT18:RT21)","v":20179078.267413616},19586977.313210286,19009893.598646965,18446726.508511446,17896474.769442786,17358193.92134206,16831010.496373985,16310195.023335762,15790550.30592626,15271203.212903909,14752159.696756456,14233425.829021405,13715007.802667005,13196911.934520857,12679144.667747138,12161712.574373288,11644622.357867315,11127880.855766563,10611495.042359145,null,"Total Fixed Cost",17025247.240935847,{"$f":"SUM(SP18:SP22)","v":21163406.280494735},{"$f":"SUM(SQ18:SQ21)","v":20582659.832761884},19978716.859474491,19390091.470619898,18815661.038681675,18254404.264831636,17705357.799768899,17167630.706301458,16636398.923802475,16106361.312044781,15576627.277161984,15047202.89069158,14518094.345601831,13989307.958720339,13460850.173211271,12932727.561102079,12404946.825860752,11877514.805024657,11350438.472881889,10823724.943206327,null,"Total Fixed Cost",17365752.185754579,{"$f":"SUM(TM18:TM22)","v":21586674.406104635},{"$f":"SUM(TN18:TN21)","v":20994313.029417131},20378291.196663983,19777893.300032303,19191974.259455316,18619492.350128274,18059464.955764279,17510983.320427492,16969126.902278531,16428488.538285682,15888159.822705228,15348146.948505418,14808456.232513873,14269094.117894752,13730067.176675502,13191382.112324124,12653045.762377968,12115065.101125155,11577447.242339533,11040199.442070458]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D26:W26))","v":3319574.2070784918},{"$f":"HLOOKUP(D4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*D5","v":2849550.2282879995},{"$f":"HLOOKUP(E4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*E5","v":2906541.2328537595},{"$f":"HLOOKUP(F4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*F5","v":2964672.0575108347},{"$f":"HLOOKUP(G4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*G5","v":3023965.4986610515},{"$f":"HLOOKUP(H4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*H5","v":3084444.8086342728},{"$f":"HLOOKUP(I4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*I5","v":3146133.7048069583},{"$f":"HLOOKUP(J4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*J5","v":3209056.3789030975},{"$f":"HLOOKUP(K4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*K5","v":3273237.5064811595},{"$f":"HLOOKUP(L4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*L5","v":3338702.2566107828},{"$f":"HLOOKUP(M4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*M5","v":3405476.3017429984},{"$f":"HLOOKUP(N4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*N5","v":3473585.8277778584},{"$f":"HLOOKUP(O4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*O5","v":3543057.544333416},{"$f":"HLOOKUP(P4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*P5","v":3613918.6952200839},{"$f":"HLOOKUP(Q4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q5","v":3686197.0691244858},{"$f":"HLOOKUP(R4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*R5","v":3759921.0105069764},{"$f":"HLOOKUP(S4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*S5","v":3835119.4307171162},{"$f":"HLOOKUP(T4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*T5","v":3911821.8193314583},{"$f":"HLOOKUP(U4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*U5","v":3990058.2557180873},{"$f":"HLOOKUP(V4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*V5","v":4069859.4208324496},{"$f":"HLOOKUP(W4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*W5","v":4151256.6092490987},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA26:AT26))","v":3385965.6912200614},{"$f":"HLOOKUP(AA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA5","v":2906541.2328537595},{"$f":"HLOOKUP(AB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB5","v":2964672.0575108347},{"$f":"HLOOKUP(AC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC5","v":3023965.4986610515},{"$f":"HLOOKUP(AD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD5","v":3084444.8086342728},{"$f":"HLOOKUP(AE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE5","v":3146133.7048069583},{"$f":"HLOOKUP(AF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF5","v":3209056.3789030975},{"$f":"HLOOKUP(AG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG5","v":3273237.5064811595},{"$f":"HLOOKUP(AH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH5","v":3338702.2566107828},{"$f":"HLOOKUP(AI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI5","v":3405476.3017429984},{"$f":"HLOOKUP(AJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ5","v":3473585.8277778584},{"$f":"HLOOKUP(AK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK5","v":3543057.544333416},{"$f":"HLOOKUP(AL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL5","v":3613918.6952200839},{"$f":"HLOOKUP(AM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM5","v":3686197.0691244858},{"$f":"HLOOKUP(AN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN5","v":3759921.0105069764},{"$f":"HLOOKUP(AO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO5","v":3835119.4307171162},{"$f":"HLOOKUP(AP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP5","v":3911821.8193314583},{"$f":"HLOOKUP(AQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ5","v":3990058.2557180873},{"$f":"HLOOKUP(AR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR5","v":4069859.4208324496},{"$f":"HLOOKUP(AS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS5","v":4151256.6092490987},{"$f":"HLOOKUP(AT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT5","v":4234281.7414340805},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX26:BQ26))","v":3453685.0050444617},{"$f":"HLOOKUP(AX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX5","v":2964672.0575108347},{"$f":"HLOOKUP(AY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY5","v":3023965.4986610515},{"$f":"HLOOKUP(AZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ5","v":3084444.8086342728},{"$f":"HLOOKUP(BA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA5","v":3146133.7048069583},{"$f":"HLOOKUP(BB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB5","v":3209056.3789030975},{"$f":"HLOOKUP(BC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC5","v":3273237.5064811595},{"$f":"HLOOKUP(BD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD5","v":3338702.2566107828},{"$f":"HLOOKUP(BE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE5","v":3405476.3017429984},{"$f":"HLOOKUP(BF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF5","v":3473585.8277778584},{"$f":"HLOOKUP(BG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG5","v":3543057.544333416},{"$f":"HLOOKUP(BH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH5","v":3613918.6952200839},{"$f":"HLOOKUP(BI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI5","v":3686197.0691244858},{"$f":"HLOOKUP(BJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ5","v":3759921.0105069764},{"$f":"HLOOKUP(BK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK5","v":3835119.4307171162},{"$f":"HLOOKUP(BL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL5","v":3911821.8193314583},{"$f":"HLOOKUP(BM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM5","v":3990058.2557180873},{"$f":"HLOOKUP(BN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN5","v":4069859.4208324496},{"$f":"HLOOKUP(BO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO5","v":4151256.6092490987},{"$f":"HLOOKUP(BP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP5","v":4234281.7414340805},{"$f":"HLOOKUP(BQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ5","v":4318967.3762627617},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU26:CN26))","v":3522758.7051453516},{"$f":"HLOOKUP(BU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU5","v":3023965.4986610515},{"$f":"HLOOKUP(BV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV5","v":3084444.8086342728},{"$f":"HLOOKUP(BW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW5","v":3146133.7048069583},{"$f":"HLOOKUP(BX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX5","v":3209056.3789030975},{"$f":"HLOOKUP(BY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY5","v":3273237.5064811595},{"$f":"HLOOKUP(BZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ5","v":3338702.2566107828},{"$f":"HLOOKUP(CA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA5","v":3405476.3017429984},{"$f":"HLOOKUP(CB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB5","v":3473585.8277778584},{"$f":"HLOOKUP(CC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC5","v":3543057.544333416},{"$f":"HLOOKUP(CD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD5","v":3613918.6952200839},{"$f":"HLOOKUP(CE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE5","v":3686197.0691244858},{"$f":"HLOOKUP(CF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF5","v":3759921.0105069764},{"$f":"HLOOKUP(CG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG5","v":3835119.4307171162},{"$f":"HLOOKUP(CH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH5","v":3911821.8193314583},{"$f":"HLOOKUP(CI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI5","v":3990058.2557180873},{"$f":"HLOOKUP(CJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ5","v":4069859.4208324496},{"$f":"HLOOKUP(CK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK5","v":4151256.6092490987},{"$f":"HLOOKUP(CL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL5","v":4234281.7414340805},{"$f":"HLOOKUP(CM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM5","v":4318967.3762627617},{"$f":"HLOOKUP(CN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN5","v":4405346.7237880174},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR26:DK26))","v":3593213.8792482591},{"$f":"HLOOKUP(CR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR5","v":3084444.8086342728},{"$f":"HLOOKUP(CS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS5","v":3146133.7048069583},{"$f":"HLOOKUP(CT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT5","v":3209056.3789030975},{"$f":"HLOOKUP(CU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU5","v":3273237.5064811595},{"$f":"HLOOKUP(CV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV5","v":3338702.2566107828},{"$f":"HLOOKUP(CW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW5","v":3405476.3017429984},{"$f":"HLOOKUP(CX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX5","v":3473585.8277778584},{"$f":"HLOOKUP(CY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY5","v":3543057.544333416},{"$f":"HLOOKUP(CZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ5","v":3613918.6952200839},{"$f":"HLOOKUP(DA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA5","v":3686197.0691244858},{"$f":"HLOOKUP(DB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB5","v":3759921.0105069764},{"$f":"HLOOKUP(DC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC5","v":3835119.4307171162},{"$f":"HLOOKUP(DD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD5","v":3911821.8193314583},{"$f":"HLOOKUP(DE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE5","v":3990058.2557180873},{"$f":"HLOOKUP(DF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF5","v":4069859.4208324496},{"$f":"HLOOKUP(DG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG5","v":4151256.6092490987},{"$f":"HLOOKUP(DH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH5","v":4234281.7414340805},{"$f":"HLOOKUP(DI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI5","v":4318967.3762627617},{"$f":"HLOOKUP(DJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ5","v":4405346.7237880174},{"$f":"HLOOKUP(DK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK5","v":4493453.6582637783},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO26:EH26))","v":3665078.1568332245},{"$f":"HLOOKUP(DO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO5","v":3146133.7048069583},{"$f":"HLOOKUP(DP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP5","v":3209056.3789030975},{"$f":"HLOOKUP(DQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ5","v":3273237.5064811595},{"$f":"HLOOKUP(DR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR5","v":3338702.2566107828},{"$f":"HLOOKUP(DS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS5","v":3405476.3017429984},{"$f":"HLOOKUP(DT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT5","v":3473585.8277778584},{"$f":"HLOOKUP(DU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU5","v":3543057.544333416},{"$f":"HLOOKUP(DV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV5","v":3613918.6952200839},{"$f":"HLOOKUP(DW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW5","v":3686197.0691244858},{"$f":"HLOOKUP(DX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX5","v":3759921.0105069764},{"$f":"HLOOKUP(DY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY5","v":3835119.4307171162},{"$f":"HLOOKUP(DZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ5","v":3911821.8193314583},{"$f":"HLOOKUP(EA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA5","v":3990058.2557180873},{"$f":"HLOOKUP(EB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB5","v":4069859.4208324496},{"$f":"HLOOKUP(EC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC5","v":4151256.6092490987},{"$f":"HLOOKUP(ED4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED5","v":4234281.7414340805},{"$f":"HLOOKUP(EE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE5","v":4318967.3762627617},{"$f":"HLOOKUP(EF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF5","v":4405346.7237880174},{"$f":"HLOOKUP(EG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG5","v":4493453.6582637783},{"$f":"HLOOKUP(EH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH5","v":4583322.7314290535},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL26:FE26))","v":3738379.7199698891},{"$f":"HLOOKUP(EL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL5","v":3209056.3789030975},{"$f":"HLOOKUP(EM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM5","v":3273237.5064811595},{"$f":"HLOOKUP(EN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN5","v":3338702.2566107828},{"$f":"HLOOKUP(EO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO5","v":3405476.3017429984},{"$f":"HLOOKUP(EP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP5","v":3473585.8277778584},{"$f":"HLOOKUP(EQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ5","v":3543057.544333416},{"$f":"HLOOKUP(ER4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER5","v":3613918.6952200839},{"$f":"HLOOKUP(ES4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES5","v":3686197.0691244858},{"$f":"HLOOKUP(ET4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET5","v":3759921.0105069764},{"$f":"HLOOKUP(EU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU5","v":3835119.4307171162},{"$f":"HLOOKUP(EV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV5","v":3911821.8193314583},{"$f":"HLOOKUP(EW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW5","v":3990058.2557180873},{"$f":"HLOOKUP(EX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX5","v":4069859.4208324496},{"$f":"HLOOKUP(EY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY5","v":4151256.6092490987},{"$f":"HLOOKUP(EZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ5","v":4234281.7414340805},{"$f":"HLOOKUP(FA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA5","v":4318967.3762627617},{"$f":"HLOOKUP(FB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB5","v":4405346.7237880174},{"$f":"HLOOKUP(FC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC5","v":4493453.6582637783},{"$f":"HLOOKUP(FD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD5","v":4583322.7314290535},{"$f":"HLOOKUP(FE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE5","v":4674989.1860576347},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI26:GB26))","v":3813147.3143692864},{"$f":"HLOOKUP(FI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI5","v":3273237.5064811595},{"$f":"HLOOKUP(FJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ5","v":3338702.2566107828},{"$f":"HLOOKUP(FK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK5","v":3405476.3017429984},{"$f":"HLOOKUP(FL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL5","v":3473585.8277778584},{"$f":"HLOOKUP(FM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM5","v":3543057.544333416},{"$f":"HLOOKUP(FN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN5","v":3613918.6952200839},{"$f":"HLOOKUP(FO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO5","v":3686197.0691244858},{"$f":"HLOOKUP(FP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP5","v":3759921.0105069764},{"$f":"HLOOKUP(FQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ5","v":3835119.4307171162},{"$f":"HLOOKUP(FR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR5","v":3911821.8193314583},{"$f":"HLOOKUP(FS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS5","v":3990058.2557180873},{"$f":"HLOOKUP(FT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT5","v":4069859.4208324496},{"$f":"HLOOKUP(FU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU5","v":4151256.6092490987},{"$f":"HLOOKUP(FV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV5","v":4234281.7414340805},{"$f":"HLOOKUP(FW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW5","v":4318967.3762627617},{"$f":"HLOOKUP(FX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX5","v":4405346.7237880174},{"$f":"HLOOKUP(FY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY5","v":4493453.6582637783},{"$f":"HLOOKUP(FZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ5","v":4583322.7314290535},{"$f":"HLOOKUP(GA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA5","v":4674989.1860576347},{"$f":"HLOOKUP(GB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB5","v":4768488.9697787873},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF26:GY26))","v":3889410.2606566721},{"$f":"HLOOKUP(GF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF5","v":3338702.2566107828},{"$f":"HLOOKUP(GG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG5","v":3405476.3017429984},{"$f":"HLOOKUP(GH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH5","v":3473585.8277778584},{"$f":"HLOOKUP(GI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI5","v":3543057.544333416},{"$f":"HLOOKUP(GJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ5","v":3613918.6952200839},{"$f":"HLOOKUP(GK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK5","v":3686197.0691244858},{"$f":"HLOOKUP(GL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL5","v":3759921.0105069764},{"$f":"HLOOKUP(GM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM5","v":3835119.4307171162},{"$f":"HLOOKUP(GN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN5","v":3911821.8193314583},{"$f":"HLOOKUP(GO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO5","v":3990058.2557180873},{"$f":"HLOOKUP(GP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP5","v":4069859.4208324496},{"$f":"HLOOKUP(GQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ5","v":4151256.6092490987},{"$f":"HLOOKUP(GR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR5","v":4234281.7414340805},{"$f":"HLOOKUP(GS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS5","v":4318967.3762627617},{"$f":"HLOOKUP(GT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT5","v":4405346.7237880174},{"$f":"HLOOKUP(GU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU5","v":4493453.6582637783},{"$f":"HLOOKUP(GV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV5","v":4583322.7314290535},{"$f":"HLOOKUP(GW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW5","v":4674989.1860576347},{"$f":"HLOOKUP(GX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX5","v":4768488.9697787873},{"$f":"HLOOKUP(GY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY5","v":4863858.749174363},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC26:HV26))","v":3967198.4658698062},{"$f":"HLOOKUP(HC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC5","v":3405476.3017429984},{"$f":"HLOOKUP(HD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD5","v":3473585.8277778584},{"$f":"HLOOKUP(HE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE5","v":3543057.544333416},{"$f":"HLOOKUP(HF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF5","v":3613918.6952200839},{"$f":"HLOOKUP(HG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG5","v":3686197.0691244858},{"$f":"HLOOKUP(HH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH5","v":3759921.0105069764},{"$f":"HLOOKUP(HI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI5","v":3835119.4307171162},{"$f":"HLOOKUP(HJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ5","v":3911821.8193314583},{"$f":"HLOOKUP(HK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK5","v":3990058.2557180873},{"$f":"HLOOKUP(HL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL5","v":4069859.4208324496},{"$f":"HLOOKUP(HM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM5","v":4151256.6092490987},{"$f":"HLOOKUP(HN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN5","v":4234281.7414340805},{"$f":"HLOOKUP(HO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO5","v":4318967.3762627617},{"$f":"HLOOKUP(HP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP5","v":4405346.7237880174},{"$f":"HLOOKUP(HQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ5","v":4493453.6582637783},{"$f":"HLOOKUP(HR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR5","v":4583322.7314290535},{"$f":"HLOOKUP(HS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HS5","v":4674989.1860576347},{"$f":"HLOOKUP(HT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HT5","v":4768488.9697787873},{"$f":"HLOOKUP(HU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HU5","v":4863858.749174363},{"$f":"HLOOKUP(HV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HV5","v":4961135.9241578504},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ26:IS26))","v":4046542.4351872029},{"$f":"HLOOKUP(HZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*HZ5","v":3473585.8277778584},{"$f":"HLOOKUP(IA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IA5","v":3543057.544333416},{"$f":"HLOOKUP(IB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IB5","v":3613918.6952200839},{"$f":"HLOOKUP(IC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IC5","v":3686197.0691244858},{"$f":"HLOOKUP(ID4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ID5","v":3759921.0105069764},{"$f":"HLOOKUP(IE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IE5","v":3835119.4307171162},{"$f":"HLOOKUP(IF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IF5","v":3911821.8193314583},{"$f":"HLOOKUP(IG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IG5","v":3990058.2557180873},{"$f":"HLOOKUP(IH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IH5","v":4069859.4208324496},{"$f":"HLOOKUP(II4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*II5","v":4151256.6092490987},{"$f":"HLOOKUP(IJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IJ5","v":4234281.7414340805},{"$f":"HLOOKUP(IK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IK5","v":4318967.3762627617},{"$f":"HLOOKUP(IL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IL5","v":4405346.7237880174},{"$f":"HLOOKUP(IM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IM5","v":4493453.6582637783},{"$f":"HLOOKUP(IN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IN5","v":4583322.7314290535},{"$f":"HLOOKUP(IO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IO5","v":4674989.1860576347},{"$f":"HLOOKUP(IP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IP5","v":4768488.9697787873},{"$f":"HLOOKUP(IQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IQ5","v":4863858.749174363},{"$f":"HLOOKUP(IR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IR5","v":4961135.9241578504},{"$f":"HLOOKUP(IS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IS5","v":5060358.642641007},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW26:JP26))","v":4127473.2838909458},{"$f":"HLOOKUP(IW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IW5","v":3543057.544333416},{"$f":"HLOOKUP(IX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IX5","v":3613918.6952200839},{"$f":"HLOOKUP(IY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IY5","v":3686197.0691244858},{"$f":"HLOOKUP(IZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*IZ5","v":3759921.0105069764},{"$f":"HLOOKUP(JA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JA5","v":3835119.4307171162},{"$f":"HLOOKUP(JB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JB5","v":3911821.8193314583},{"$f":"HLOOKUP(JC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JC5","v":3990058.2557180873},{"$f":"HLOOKUP(JD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JD5","v":4069859.4208324496},{"$f":"HLOOKUP(JE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JE5","v":4151256.6092490987},{"$f":"HLOOKUP(JF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JF5","v":4234281.7414340805},{"$f":"HLOOKUP(JG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JG5","v":4318967.3762627617},{"$f":"HLOOKUP(JH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JH5","v":4405346.7237880174},{"$f":"HLOOKUP(JI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JI5","v":4493453.6582637783},{"$f":"HLOOKUP(JJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JJ5","v":4583322.7314290535},{"$f":"HLOOKUP(JK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JK5","v":4674989.1860576347},{"$f":"HLOOKUP(JL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JL5","v":4768488.9697787873},{"$f":"HLOOKUP(JM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JM5","v":4863858.749174363},{"$f":"HLOOKUP(JN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JN5","v":4961135.9241578504},{"$f":"HLOOKUP(JO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JO5","v":5060358.642641007},{"$f":"HLOOKUP(JP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JP5","v":5161565.8154938268},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT26:KM26))","v":4210022.749568766},{"$f":"HLOOKUP(JT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JT5","v":3613918.6952200839},{"$f":"HLOOKUP(JU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JU5","v":3686197.0691244858},{"$f":"HLOOKUP(JV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JV5","v":3759921.0105069764},{"$f":"HLOOKUP(JW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JW5","v":3835119.4307171162},{"$f":"HLOOKUP(JX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JX5","v":3911821.8193314583},{"$f":"HLOOKUP(JY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JY5","v":3990058.2557180873},{"$f":"HLOOKUP(JZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*JZ5","v":4069859.4208324496},{"$f":"HLOOKUP(KA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KA5","v":4151256.6092490987},{"$f":"HLOOKUP(KB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KB5","v":4234281.7414340805},{"$f":"HLOOKUP(KC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KC5","v":4318967.3762627617},{"$f":"HLOOKUP(KD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KD5","v":4405346.7237880174},{"$f":"HLOOKUP(KE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KE5","v":4493453.6582637783},{"$f":"HLOOKUP(KF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KF5","v":4583322.7314290535},{"$f":"HLOOKUP(KG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KG5","v":4674989.1860576347},{"$f":"HLOOKUP(KH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KH5","v":4768488.9697787873},{"$f":"HLOOKUP(KI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KI5","v":4863858.749174363},{"$f":"HLOOKUP(KJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KJ5","v":4961135.9241578504},{"$f":"HLOOKUP(KK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KK5","v":5060358.642641007},{"$f":"HLOOKUP(KL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KL5","v":5161565.8154938268},{"$f":"HLOOKUP(KM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KM5","v":5264797.1318037044},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ26:LJ26))","v":4294223.2045601401},{"$f":"HLOOKUP(KQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KQ5","v":3686197.0691244858},{"$f":"HLOOKUP(KR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KR5","v":3759921.0105069764},{"$f":"HLOOKUP(KS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KS5","v":3835119.4307171162},{"$f":"HLOOKUP(KT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KT5","v":3911821.8193314583},{"$f":"HLOOKUP(KU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KU5","v":3990058.2557180873},{"$f":"HLOOKUP(KV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KV5","v":4069859.4208324496},{"$f":"HLOOKUP(KW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KW5","v":4151256.6092490987},{"$f":"HLOOKUP(KX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KX5","v":4234281.7414340805},{"$f":"HLOOKUP(KY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KY5","v":4318967.3762627617},{"$f":"HLOOKUP(KZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*KZ5","v":4405346.7237880174},{"$f":"HLOOKUP(LA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LA5","v":4493453.6582637783},{"$f":"HLOOKUP(LB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LB5","v":4583322.7314290535},{"$f":"HLOOKUP(LC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LC5","v":4674989.1860576347},{"$f":"HLOOKUP(LD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LD5","v":4768488.9697787873},{"$f":"HLOOKUP(LE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LE5","v":4863858.749174363},{"$f":"HLOOKUP(LF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LF5","v":4961135.9241578504},{"$f":"HLOOKUP(LG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LG5","v":5060358.642641007},{"$f":"HLOOKUP(LH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LH5","v":5161565.8154938268},{"$f":"HLOOKUP(LI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LI5","v":5264797.1318037044},{"$f":"HLOOKUP(LJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LJ5","v":5370093.074439778},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN26:MG26))","v":4380107.6686513443},{"$f":"HLOOKUP(LN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LN5","v":3759921.0105069764},{"$f":"HLOOKUP(LO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LO5","v":3835119.4307171162},{"$f":"HLOOKUP(LP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LP5","v":3911821.8193314583},{"$f":"HLOOKUP(LQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LQ5","v":3990058.2557180873},{"$f":"HLOOKUP(LR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LR5","v":4069859.4208324496},{"$f":"HLOOKUP(LS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LS5","v":4151256.6092490987},{"$f":"HLOOKUP(LT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LT5","v":4234281.7414340805},{"$f":"HLOOKUP(LU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LU5","v":4318967.3762627617},{"$f":"HLOOKUP(LV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LV5","v":4405346.7237880174},{"$f":"HLOOKUP(LW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LW5","v":4493453.6582637783},{"$f":"HLOOKUP(LX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LX5","v":4583322.7314290535},{"$f":"HLOOKUP(LY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LY5","v":4674989.1860576347},{"$f":"HLOOKUP(LZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*LZ5","v":4768488.9697787873},{"$f":"HLOOKUP(MA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MA5","v":4863858.749174363},{"$f":"HLOOKUP(MB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MB5","v":4961135.9241578504},{"$f":"HLOOKUP(MC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MC5","v":5060358.642641007},{"$f":"HLOOKUP(MD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MD5","v":5161565.8154938268},{"$f":"HLOOKUP(ME4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ME5","v":5264797.1318037044},{"$f":"HLOOKUP(MF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MF5","v":5370093.074439778},{"$f":"HLOOKUP(MG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MG5","v":5477494.9359285738},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK26:ND26))","v":4467709.8220243705},{"$f":"HLOOKUP(MK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MK5","v":3835119.4307171162},{"$f":"HLOOKUP(ML4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ML5","v":3911821.8193314583},{"$f":"HLOOKUP(MM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MM5","v":3990058.2557180873},{"$f":"HLOOKUP(MN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MN5","v":4069859.4208324496},{"$f":"HLOOKUP(MO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MO5","v":4151256.6092490987},{"$f":"HLOOKUP(MP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MP5","v":4234281.7414340805},{"$f":"HLOOKUP(MQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MQ5","v":4318967.3762627617},{"$f":"HLOOKUP(MR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MR5","v":4405346.7237880174},{"$f":"HLOOKUP(MS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MS5","v":4493453.6582637783},{"$f":"HLOOKUP(MT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MT5","v":4583322.7314290535},{"$f":"HLOOKUP(MU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MU5","v":4674989.1860576347},{"$f":"HLOOKUP(MV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MV5","v":4768488.9697787873},{"$f":"HLOOKUP(MW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MW5","v":4863858.749174363},{"$f":"HLOOKUP(MX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MX5","v":4961135.9241578504},{"$f":"HLOOKUP(MY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MY5","v":5060358.642641007},{"$f":"HLOOKUP(MZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*MZ5","v":5161565.8154938268},{"$f":"HLOOKUP(NA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NA5","v":5264797.1318037044},{"$f":"HLOOKUP(NB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NB5","v":5370093.074439778},{"$f":"HLOOKUP(NC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NC5","v":5477494.9359285738},{"$f":"HLOOKUP(ND4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ND5","v":5587044.8346471451},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH26:OA26))","v":4557064.0184648577},{"$f":"HLOOKUP(NH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NH5","v":3911821.8193314583},{"$f":"HLOOKUP(NI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NI5","v":3990058.2557180873},{"$f":"HLOOKUP(NJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NJ5","v":4069859.4208324496},{"$f":"HLOOKUP(NK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NK5","v":4151256.6092490987},{"$f":"HLOOKUP(NL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NL5","v":4234281.7414340805},{"$f":"HLOOKUP(NM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NM5","v":4318967.3762627617},{"$f":"HLOOKUP(NN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NN5","v":4405346.7237880174},{"$f":"HLOOKUP(NO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NO5","v":4493453.6582637783},{"$f":"HLOOKUP(NP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NP5","v":4583322.7314290535},{"$f":"HLOOKUP(NQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NQ5","v":4674989.1860576347},{"$f":"HLOOKUP(NR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NR5","v":4768488.9697787873},{"$f":"HLOOKUP(NS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NS5","v":4863858.749174363},{"$f":"HLOOKUP(NT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NT5","v":4961135.9241578504},{"$f":"HLOOKUP(NU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NU5","v":5060358.642641007},{"$f":"HLOOKUP(NV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NV5","v":5161565.8154938268},{"$f":"HLOOKUP(NW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NW5","v":5264797.1318037044},{"$f":"HLOOKUP(NX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NX5","v":5370093.074439778},{"$f":"HLOOKUP(NY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NY5","v":5477494.9359285738},{"$f":"HLOOKUP(NZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*NZ5","v":5587044.8346471451},{"$f":"HLOOKUP(OA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OA5","v":5698785.7313400889},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE26:OX26))","v":4648205.2988341553},{"$f":"HLOOKUP(OE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OE5","v":3990058.2557180873},{"$f":"HLOOKUP(OF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OF5","v":4069859.4208324496},{"$f":"HLOOKUP(OG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OG5","v":4151256.6092490987},{"$f":"HLOOKUP(OH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OH5","v":4234281.7414340805},{"$f":"HLOOKUP(OI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OI5","v":4318967.3762627617},{"$f":"HLOOKUP(OJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OJ5","v":4405346.7237880174},{"$f":"HLOOKUP(OK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OK5","v":4493453.6582637783},{"$f":"HLOOKUP(OL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OL5","v":4583322.7314290535},{"$f":"HLOOKUP(OM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OM5","v":4674989.1860576347},{"$f":"HLOOKUP(ON4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ON5","v":4768488.9697787873},{"$f":"HLOOKUP(OO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OO5","v":4863858.749174363},{"$f":"HLOOKUP(OP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OP5","v":4961135.9241578504},{"$f":"HLOOKUP(OQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OQ5","v":5060358.642641007},{"$f":"HLOOKUP(OR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OR5","v":5161565.8154938268},{"$f":"HLOOKUP(OS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OS5","v":5264797.1318037044},{"$f":"HLOOKUP(OT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OT5","v":5370093.074439778},{"$f":"HLOOKUP(OU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OU5","v":5477494.9359285738},{"$f":"HLOOKUP(OV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OV5","v":5587044.8346471451},{"$f":"HLOOKUP(OW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OW5","v":5698785.7313400889},{"$f":"HLOOKUP(OX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*OX5","v":5812761.4459668901},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB26:PU26))","v":4741169.4048108375},{"$f":"HLOOKUP(PB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PB5","v":4069859.4208324496},{"$f":"HLOOKUP(PC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PC5","v":4151256.6092490987},{"$f":"HLOOKUP(PD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PD5","v":4234281.7414340805},{"$f":"HLOOKUP(PE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PE5","v":4318967.3762627617},{"$f":"HLOOKUP(PF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PF5","v":4405346.7237880174},{"$f":"HLOOKUP(PG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PG5","v":4493453.6582637783},{"$f":"HLOOKUP(PH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PH5","v":4583322.7314290535},{"$f":"HLOOKUP(PI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PI5","v":4674989.1860576347},{"$f":"HLOOKUP(PJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PJ5","v":4768488.9697787873},{"$f":"HLOOKUP(PK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PK5","v":4863858.749174363},{"$f":"HLOOKUP(PL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PL5","v":4961135.9241578504},{"$f":"HLOOKUP(PM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PM5","v":5060358.642641007},{"$f":"HLOOKUP(PN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PN5","v":5161565.8154938268},{"$f":"HLOOKUP(PO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PO5","v":5264797.1318037044},{"$f":"HLOOKUP(PP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PP5","v":5370093.074439778},{"$f":"HLOOKUP(PQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PQ5","v":5477494.9359285738},{"$f":"HLOOKUP(PR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PR5","v":5587044.8346471451},{"$f":"HLOOKUP(PS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PS5","v":5698785.7313400889},{"$f":"HLOOKUP(PT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PT5","v":5812761.4459668901},{"$f":"HLOOKUP(PU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PU5","v":5929016.6748862276},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY26:QR26))","v":4835992.7929070564},{"$f":"HLOOKUP(PY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PY5","v":4151256.6092490987},{"$f":"HLOOKUP(PZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*PZ5","v":4234281.7414340805},{"$f":"HLOOKUP(QA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QA5","v":4318967.3762627617},{"$f":"HLOOKUP(QB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QB5","v":4405346.7237880174},{"$f":"HLOOKUP(QC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QC5","v":4493453.6582637783},{"$f":"HLOOKUP(QD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QD5","v":4583322.7314290535},{"$f":"HLOOKUP(QE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QE5","v":4674989.1860576347},{"$f":"HLOOKUP(QF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QF5","v":4768488.9697787873},{"$f":"HLOOKUP(QG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QG5","v":4863858.749174363},{"$f":"HLOOKUP(QH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QH5","v":4961135.9241578504},{"$f":"HLOOKUP(QI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QI5","v":5060358.642641007},{"$f":"HLOOKUP(QJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QJ5","v":5161565.8154938268},{"$f":"HLOOKUP(QK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QK5","v":5264797.1318037044},{"$f":"HLOOKUP(QL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QL5","v":5370093.074439778},{"$f":"HLOOKUP(QM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QM5","v":5477494.9359285738},{"$f":"HLOOKUP(QN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QN5","v":5587044.8346471451},{"$f":"HLOOKUP(QO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QO5","v":5698785.7313400889},{"$f":"HLOOKUP(QP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QP5","v":5812761.4459668901},{"$f":"HLOOKUP(QQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QQ5","v":5929016.6748862276},{"$f":"HLOOKUP(QR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QR5","v":6047597.0083839521},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV26:RO26))","v":4932712.648765197},{"$f":"HLOOKUP(QV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QV5","v":4234281.7414340805},{"$f":"HLOOKUP(QW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QW5","v":4318967.3762627617},{"$f":"HLOOKUP(QX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QX5","v":4405346.7237880174},{"$f":"HLOOKUP(QY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QY5","v":4493453.6582637783},{"$f":"HLOOKUP(QZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*QZ5","v":4583322.7314290535},{"$f":"HLOOKUP(RA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RA5","v":4674989.1860576347},{"$f":"HLOOKUP(RB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RB5","v":4768488.9697787873},{"$f":"HLOOKUP(RC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RC5","v":4863858.749174363},{"$f":"HLOOKUP(RD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RD5","v":4961135.9241578504},{"$f":"HLOOKUP(RE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RE5","v":5060358.642641007},{"$f":"HLOOKUP(RF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RF5","v":5161565.8154938268},{"$f":"HLOOKUP(RG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RG5","v":5264797.1318037044},{"$f":"HLOOKUP(RH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RH5","v":5370093.074439778},{"$f":"HLOOKUP(RI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RI5","v":5477494.9359285738},{"$f":"HLOOKUP(RJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RJ5","v":5587044.8346471451},{"$f":"HLOOKUP(RK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RK5","v":5698785.7313400889},{"$f":"HLOOKUP(RL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RL5","v":5812761.4459668901},{"$f":"HLOOKUP(RM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RM5","v":5929016.6748862276},{"$f":"HLOOKUP(RN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RN5","v":6047597.0083839521},{"$f":"HLOOKUP(RO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RO5","v":6168548.9485516325},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS26:SL26))","v":5031366.9017405016},{"$f":"HLOOKUP(RS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RS5","v":4318967.3762627617},{"$f":"HLOOKUP(RT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RT5","v":4405346.7237880174},{"$f":"HLOOKUP(RU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RU5","v":4493453.6582637783},{"$f":"HLOOKUP(RV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RV5","v":4583322.7314290535},{"$f":"HLOOKUP(RW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RW5","v":4674989.1860576347},{"$f":"HLOOKUP(RX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RX5","v":4768488.9697787873},{"$f":"HLOOKUP(RY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RY5","v":4863858.749174363},{"$f":"HLOOKUP(RZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*RZ5","v":4961135.9241578504},{"$f":"HLOOKUP(SA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SA5","v":5060358.642641007},{"$f":"HLOOKUP(SB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SB5","v":5161565.8154938268},{"$f":"HLOOKUP(SC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SC5","v":5264797.1318037044},{"$f":"HLOOKUP(SD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SD5","v":5370093.074439778},{"$f":"HLOOKUP(SE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SE5","v":5477494.9359285738},{"$f":"HLOOKUP(SF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SF5","v":5587044.8346471451},{"$f":"HLOOKUP(SG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SG5","v":5698785.7313400889},{"$f":"HLOOKUP(SH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SH5","v":5812761.4459668901},{"$f":"HLOOKUP(SI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SI5","v":5929016.6748862276},{"$f":"HLOOKUP(SJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SJ5","v":6047597.0083839521},{"$f":"HLOOKUP(SK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SK5","v":6168548.9485516325},{"$f":"HLOOKUP(SL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SL5","v":6291919.9275226649},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP26:TI26))","v":5131994.2397753112},{"$f":"HLOOKUP(SP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SP5","v":4405346.7237880174},{"$f":"HLOOKUP(SQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SQ5","v":4493453.6582637783},{"$f":"HLOOKUP(SR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SR5","v":4583322.7314290535},{"$f":"HLOOKUP(SS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SS5","v":4674989.1860576347},{"$f":"HLOOKUP(ST4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*ST5","v":4768488.9697787873},{"$f":"HLOOKUP(SU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SU5","v":4863858.749174363},{"$f":"HLOOKUP(SV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SV5","v":4961135.9241578504},{"$f":"HLOOKUP(SW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SW5","v":5060358.642641007},{"$f":"HLOOKUP(SX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SX5","v":5161565.8154938268},{"$f":"HLOOKUP(SY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SY5","v":5264797.1318037044},{"$f":"HLOOKUP(SZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*SZ5","v":5370093.074439778},{"$f":"HLOOKUP(TA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TA5","v":5477494.9359285738},{"$f":"HLOOKUP(TB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TB5","v":5587044.8346471451},{"$f":"HLOOKUP(TC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TC5","v":5698785.7313400889},{"$f":"HLOOKUP(TD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TD5","v":5812761.4459668901},{"$f":"HLOOKUP(TE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TE5","v":5929016.6748862276},{"$f":"HLOOKUP(TF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TF5","v":6047597.0083839521},{"$f":"HLOOKUP(TG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TG5","v":6168548.9485516325},{"$f":"HLOOKUP(TH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TH5","v":6291919.9275226649},{"$f":"HLOOKUP(TI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TI5","v":6417758.3260731185},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM26:UF26))","v":5234634.1245708168},{"$f":"HLOOKUP(TM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TM5","v":4493453.6582637783},{"$f":"HLOOKUP(TN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TN5","v":4583322.7314290535},{"$f":"HLOOKUP(TO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TO5","v":4674989.1860576347},{"$f":"HLOOKUP(TP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TP5","v":4768488.9697787873},{"$f":"HLOOKUP(TQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TQ5","v":4863858.749174363},{"$f":"HLOOKUP(TR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TR5","v":4961135.9241578504},{"$f":"HLOOKUP(TS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TS5","v":5060358.642641007},{"$f":"HLOOKUP(TT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TT5","v":5161565.8154938268},{"$f":"HLOOKUP(TU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TU5","v":5264797.1318037044},{"$f":"HLOOKUP(TV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TV5","v":5370093.074439778},{"$f":"HLOOKUP(TW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TW5","v":5477494.9359285738},{"$f":"HLOOKUP(TX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TX5","v":5587044.8346471451},{"$f":"HLOOKUP(TY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TY5","v":5698785.7313400889},{"$f":"HLOOKUP(TZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*TZ5","v":5812761.4459668901},{"$f":"HLOOKUP(UA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*UA5","v":5929016.6748862276},{"$f":"HLOOKUP(UB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*UB5","v":6047597.0083839521},{"$f":"HLOOKUP(UC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*UC5","v":6168548.9485516325},{"$f":"HLOOKUP(UD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*UD5","v":6291919.9275226649},{"$f":"HLOOKUP(UE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*UE5","v":6417758.3260731185},{"$f":"HLOOKUP(UF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*UF5","v":6546113.4925945811}]
[null,"Fuel Cost",25655082.68158197,{"$f":"HLOOKUP(D4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D6","v":15423450.442591267},{"$f":"HLOOKUP(E4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E6","v":14826735.068016151},{"$f":"HLOOKUP(F4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F6","v":15271397.155049305},{"$f":"HLOOKUP(G4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G6","v":18242712.904488452},{"$f":"HLOOKUP(H4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H6","v":21351116.506570432},{"$f":"HLOOKUP(I4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I6","v":23113617.170721248},{"$f":"HLOOKUP(J4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J6","v":24651956.494849127},{"$f":"HLOOKUP(K4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K6","v":26043110.431120504},{"$f":"HLOOKUP(L4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L6","v":27280008.624963541},{"$f":"HLOOKUP(M4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M6","v":28612927.474604078},{"$f":"HLOOKUP(N4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N6","v":29545064.170581371},{"$f":"HLOOKUP(O4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O6","v":31540517.990774397},{"$f":"HLOOKUP(P4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P6","v":33153253.921522614},{"$f":"HLOOKUP(Q4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q6","v":34041832.762066402},{"$f":"HLOOKUP(R4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R6","v":35356759.569905147},{"$f":"HLOOKUP(S4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S6","v":36663305.529800452},{"$f":"HLOOKUP(T4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T6","v":37896059.188762292},{"$f":"HLOOKUP(U4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U6","v":39698819.180585086},{"$f":"HLOOKUP(V4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V6","v":41088215.336583592},{"$f":"HLOOKUP(W4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W6","v":41867257.216701761},null,"Fuel Cost",27033282.838585053,{"$f":"HLOOKUP(AA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA6","v":14826735.068016151},{"$f":"HLOOKUP(AB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB6","v":15271397.155049305},{"$f":"HLOOKUP(AC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC6","v":18242712.904488452},{"$f":"HLOOKUP(AD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD6","v":21351116.506570432},{"$f":"HLOOKUP(AE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE6","v":23113617.170721248},{"$f":"HLOOKUP(AF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF6","v":24651956.494849127},{"$f":"HLOOKUP(AG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG6","v":26043110.431120504},{"$f":"HLOOKUP(AH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH6","v":27280008.624963541},{"$f":"HLOOKUP(AI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI6","v":28612927.474604078},{"$f":"HLOOKUP(AJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ6","v":29545064.170581371},{"$f":"HLOOKUP(AK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK6","v":31540517.990774397},{"$f":"HLOOKUP(AL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL6","v":33153253.921522614},{"$f":"HLOOKUP(AM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM6","v":34041832.762066402},{"$f":"HLOOKUP(AN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN6","v":35356759.569905147},{"$f":"HLOOKUP(AO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO6","v":36663305.529800452},{"$f":"HLOOKUP(AP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP6","v":37896059.188762292},{"$f":"HLOOKUP(AQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ6","v":39698819.180585086},{"$f":"HLOOKUP(AR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR6","v":41088215.336583592},{"$f":"HLOOKUP(AS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS6","v":41867257.216701761},{"$f":"HLOOKUP(AT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT6","v":42907126.46476353},null,"Fuel Cost",28607617.135878533,{"$f":"HLOOKUP(AX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX6","v":15271397.155049305},{"$f":"HLOOKUP(AY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY6","v":18242712.904488452},{"$f":"HLOOKUP(AZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ6","v":21351116.506570432},{"$f":"HLOOKUP(BA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA6","v":23113617.170721248},{"$f":"HLOOKUP(BB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB6","v":24651956.494849127},{"$f":"HLOOKUP(BC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC6","v":26043110.431120504},{"$f":"HLOOKUP(BD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD6","v":27280008.624963541},{"$f":"HLOOKUP(BE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE6","v":28612927.474604078},{"$f":"HLOOKUP(BF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF6","v":29545064.170581371},{"$f":"HLOOKUP(BG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG6","v":31540517.990774397},{"$f":"HLOOKUP(BH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH6","v":33153253.921522614},{"$f":"HLOOKUP(BI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI6","v":34041832.762066402},{"$f":"HLOOKUP(BJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ6","v":35356759.569905147},{"$f":"HLOOKUP(BK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK6","v":36663305.529800452},{"$f":"HLOOKUP(BL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL6","v":37896059.188762292},{"$f":"HLOOKUP(BM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM6","v":39698819.180585086},{"$f":"HLOOKUP(BN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN6","v":41088215.336583592},{"$f":"HLOOKUP(BO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO6","v":41867257.216701761},{"$f":"HLOOKUP(BP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP6","v":42907126.46476353},{"$f":"HLOOKUP(BQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ6","v":44842407.483473107},null,"Fuel Cost",30294502.687682696,{"$f":"HLOOKUP(BU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU6","v":18242712.904488452},{"$f":"HLOOKUP(BV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV6","v":21351116.506570432},{"$f":"HLOOKUP(BW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW6","v":23113617.170721248},{"$f":"HLOOKUP(BX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX6","v":24651956.494849127},{"$f":"HLOOKUP(BY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY6","v":26043110.431120504},{"$f":"HLOOKUP(BZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ6","v":27280008.624963541},{"$f":"HLOOKUP(CA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA6","v":28612927.474604078},{"$f":"HLOOKUP(CB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB6","v":29545064.170581371},{"$f":"HLOOKUP(CC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC6","v":31540517.990774397},{"$f":"HLOOKUP(CD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD6","v":33153253.921522614},{"$f":"HLOOKUP(CE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE6","v":34041832.762066402},{"$f":"HLOOKUP(CF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF6","v":35356759.569905147},{"$f":"HLOOKUP(CG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG6","v":36663305.529800452},{"$f":"HLOOKUP(CH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH6","v":37896059.188762292},{"$f":"HLOOKUP(CI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI6","v":39698819.180585086},{"$f":"HLOOKUP(CJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ6","v":41088215.336583592},{"$f":"HLOOKUP(CK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK6","v":41867257.216701761},{"$f":"HLOOKUP(CL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL6","v":42907126.46476353},{"$f":"HLOOKUP(CM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM6","v":44842407.483473107},{"$f":"HLOOKUP(CN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN6","v":46749700.989932336},null,"Fuel Cost",31859049.522229951,{"$f":"HLOOKUP(CR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR6","v":21351116.506570432},{"$f":"HLOOKUP(CS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS6","v":23113617.170721248},{"$f":"HLOOKUP(CT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT6","v":24651956.494849127},{"$f":"HLOOKUP(CU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU6","v":26043110.431120504},{"$f":"HLOOKUP(CV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV6","v":27280008.624963541},{"$f":"HLOOKUP(CW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW6","v":28612927.474604078},{"$f":"HLOOKUP(CX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX6","v":29545064.170581371},{"$f":"HLOOKUP(CY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY6","v":31540517.990774397},{"$f":"HLOOKUP(CZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ6","v":33153253.921522614},{"$f":"HLOOKUP(DA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA6","v":34041832.762066402},{"$f":"HLOOKUP(DB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB6","v":35356759.569905147},{"$f":"HLOOKUP(DC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC6","v":36663305.529800452},{"$f":"HLOOKUP(DD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD6","v":37896059.188762292},{"$f":"HLOOKUP(DE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE6","v":39698819.180585086},{"$f":"HLOOKUP(DF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF6","v":41088215.336583592},{"$f":"HLOOKUP(DG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG6","v":41867257.216701761},{"$f":"HLOOKUP(DH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH6","v":42907126.46476353},{"$f":"HLOOKUP(DI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI6","v":44842407.483473107},{"$f":"HLOOKUP(DJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ6","v":46749700.989932336},{"$f":"HLOOKUP(DK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK6","v":48281450.600218788},null,"Fuel Cost",33241815.759145103,{"$f":"HLOOKUP(DO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DO6","v":23113617.170721248},{"$f":"HLOOKUP(DP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DP6","v":24651956.494849127},{"$f":"HLOOKUP(DQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DQ6","v":26043110.431120504},{"$f":"HLOOKUP(DR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DR6","v":27280008.624963541},{"$f":"HLOOKUP(DS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DS6","v":28612927.474604078},{"$f":"HLOOKUP(DT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DT6","v":29545064.170581371},{"$f":"HLOOKUP(DU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DU6","v":31540517.990774397},{"$f":"HLOOKUP(DV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DV6","v":33153253.921522614},{"$f":"HLOOKUP(DW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DW6","v":34041832.762066402},{"$f":"HLOOKUP(DX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DX6","v":35356759.569905147},{"$f":"HLOOKUP(DY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DY6","v":36663305.529800452},{"$f":"HLOOKUP(DZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DZ6","v":37896059.188762292},{"$f":"HLOOKUP(EA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EA6","v":39698819.180585086},{"$f":"HLOOKUP(EB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EB6","v":41088215.336583592},{"$f":"HLOOKUP(EC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EC6","v":41867257.216701761},{"$f":"HLOOKUP(ED4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ED6","v":42907126.46476353},{"$f":"HLOOKUP(EE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EE6","v":44842407.483473107},{"$f":"HLOOKUP(EF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EF6","v":46749700.989932336},{"$f":"HLOOKUP(EG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EG6","v":48281450.600218788},{"$f":"HLOOKUP(EH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EH6","v":48281450.600218788},null,"Fuel Cost",34554718.86249119,{"$f":"HLOOKUP(EL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EL6","v":24651956.494849127},{"$f":"HLOOKUP(EM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EM6","v":26043110.431120504},{"$f":"HLOOKUP(EN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EN6","v":27280008.624963541},{"$f":"HLOOKUP(EO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EO6","v":28612927.474604078},{"$f":"HLOOKUP(EP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EP6","v":29545064.170581371},{"$f":"HLOOKUP(EQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EQ6","v":31540517.990774397},{"$f":"HLOOKUP(ER4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ER6","v":33153253.921522614},{"$f":"HLOOKUP(ES4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ES6","v":34041832.762066402},{"$f":"HLOOKUP(ET4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ET6","v":35356759.569905147},{"$f":"HLOOKUP(EU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EU6","v":36663305.529800452},{"$f":"HLOOKUP(EV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EV6","v":37896059.188762292},{"$f":"HLOOKUP(EW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EW6","v":39698819.180585086},{"$f":"HLOOKUP(EX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EX6","v":41088215.336583592},{"$f":"HLOOKUP(EY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EY6","v":41867257.216701761},{"$f":"HLOOKUP(EZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EZ6","v":42907126.46476353},{"$f":"HLOOKUP(FA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FA6","v":44842407.483473107},{"$f":"HLOOKUP(FB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FB6","v":46749700.989932336},{"$f":"HLOOKUP(FC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FC6","v":48281450.600218788},{"$f":"HLOOKUP(FD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FD6","v":48281450.600218788},{"$f":"HLOOKUP(FE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FE6","v":48281450.600218788},null,"Fuel Cost",35813746.429551251,{"$f":"HLOOKUP(FI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FI6","v":26043110.431120504},{"$f":"HLOOKUP(FJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FJ6","v":27280008.624963541},{"$f":"HLOOKUP(FK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FK6","v":28612927.474604078},{"$f":"HLOOKUP(FL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FL6","v":29545064.170581371},{"$f":"HLOOKUP(FM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FM6","v":31540517.990774397},{"$f":"HLOOKUP(FN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FN6","v":33153253.921522614},{"$f":"HLOOKUP(FO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FO6","v":34041832.762066402},{"$f":"HLOOKUP(FP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FP6","v":35356759.569905147},{"$f":"HLOOKUP(FQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FQ6","v":36663305.529800452},{"$f":"HLOOKUP(FR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FR6","v":37896059.188762292},{"$f":"HLOOKUP(FS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FS6","v":39698819.180585086},{"$f":"HLOOKUP(FT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FT6","v":41088215.336583592},{"$f":"HLOOKUP(FU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FU6","v":41867257.216701761},{"$f":"HLOOKUP(FV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FV6","v":42907126.46476353},{"$f":"HLOOKUP(FW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FW6","v":44842407.483473107},{"$f":"HLOOKUP(FX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FX6","v":46749700.989932336},{"$f":"HLOOKUP(FY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FY6","v":48281450.600218788},{"$f":"HLOOKUP(FZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FZ6","v":48281450.600218788},{"$f":"HLOOKUP(GA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GA6","v":48281450.600218788},{"$f":"HLOOKUP(GB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GB6","v":48281450.600218788},null,"Fuel Cost",37028859.785712436,{"$f":"HLOOKUP(GF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GF6","v":27280008.624963541},{"$f":"HLOOKUP(GG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GG6","v":28612927.474604078},{"$f":"HLOOKUP(GH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GH6","v":29545064.170581371},{"$f":"HLOOKUP(GI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GI6","v":31540517.990774397},{"$f":"HLOOKUP(GJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GJ6","v":33153253.921522614},{"$f":"HLOOKUP(GK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GK6","v":34041832.762066402},{"$f":"HLOOKUP(GL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GL6","v":35356759.569905147},{"$f":"HLOOKUP(GM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GM6","v":36663305.529800452},{"$f":"HLOOKUP(GN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GN6","v":37896059.188762292},{"$f":"HLOOKUP(GO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GO6","v":39698819.180585086},{"$f":"HLOOKUP(GP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GP6","v":41088215.336583592},{"$f":"HLOOKUP(GQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GQ6","v":41867257.216701761},{"$f":"HLOOKUP(GR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GR6","v":42907126.46476353},{"$f":"HLOOKUP(GS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GS6","v":44842407.483473107},{"$f":"HLOOKUP(GT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GT6","v":46749700.989932336},{"$f":"HLOOKUP(GU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GU6","v":48281450.600218788},{"$f":"HLOOKUP(GV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GV6","v":48281450.600218788},{"$f":"HLOOKUP(GW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GW6","v":48281450.600218788},{"$f":"HLOOKUP(GX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GX6","v":48281450.600218788},{"$f":"HLOOKUP(GY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GY6","v":48281450.600218788},null,"Fuel Cost",38211339.575563408,{"$f":"HLOOKUP(HC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HC6","v":28612927.474604078},{"$f":"HLOOKUP(HD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HD6","v":29545064.170581371},{"$f":"HLOOKUP(HE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HE6","v":31540517.990774397},{"$f":"HLOOKUP(HF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HF6","v":33153253.921522614},{"$f":"HLOOKUP(HG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HG6","v":34041832.762066402},{"$f":"HLOOKUP(HH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HH6","v":35356759.569905147},{"$f":"HLOOKUP(HI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HI6","v":36663305.529800452},{"$f":"HLOOKUP(HJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HJ6","v":37896059.188762292},{"$f":"HLOOKUP(HK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HK6","v":39698819.180585086},{"$f":"HLOOKUP(HL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HL6","v":41088215.336583592},{"$f":"HLOOKUP(HM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HM6","v":41867257.216701761},{"$f":"HLOOKUP(HN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HN6","v":42907126.46476353},{"$f":"HLOOKUP(HO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HO6","v":44842407.483473107},{"$f":"HLOOKUP(HP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HP6","v":46749700.989932336},{"$f":"HLOOKUP(HQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HQ6","v":48281450.600218788},{"$f":"HLOOKUP(HR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HR6","v":48281450.600218788},{"$f":"HLOOKUP(HS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HS6","v":48281450.600218788},{"$f":"HLOOKUP(HT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HT6","v":48281450.600218788},{"$f":"HLOOKUP(HU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HU6","v":48281450.600218788},{"$f":"HLOOKUP(HV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HV6","v":48281450.600218788},null,"Fuel Cost",39350145.923710041,{"$f":"HLOOKUP(HZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HZ6","v":29545064.170581371},{"$f":"HLOOKUP(IA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IA6","v":31540517.990774397},{"$f":"HLOOKUP(IB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IB6","v":33153253.921522614},{"$f":"HLOOKUP(IC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IC6","v":34041832.762066402},{"$f":"HLOOKUP(ID4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ID6","v":35356759.569905147},{"$f":"HLOOKUP(IE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IE6","v":36663305.529800452},{"$f":"HLOOKUP(IF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IF6","v":37896059.188762292},{"$f":"HLOOKUP(IG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IG6","v":39698819.180585086},{"$f":"HLOOKUP(IH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IH6","v":41088215.336583592},{"$f":"HLOOKUP(II4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*II6","v":41867257.216701761},{"$f":"HLOOKUP(IJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IJ6","v":42907126.46476353},{"$f":"HLOOKUP(IK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IK6","v":44842407.483473107},{"$f":"HLOOKUP(IL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IL6","v":46749700.989932336},{"$f":"HLOOKUP(IM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IM6","v":48281450.600218788},{"$f":"HLOOKUP(IN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IN6","v":48281450.600218788},{"$f":"HLOOKUP(IO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IO6","v":48281450.600218788},{"$f":"HLOOKUP(IP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IP6","v":48281450.600218788},{"$f":"HLOOKUP(IQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IQ6","v":48281450.600218788},{"$f":"HLOOKUP(IR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IR6","v":48281450.600218788},{"$f":"HLOOKUP(IS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IS6","v":48281450.600218788},null,"Fuel Cost",40479306.168071911,{"$f":"HLOOKUP(IW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IW6","v":31540517.990774397},{"$f":"HLOOKUP(IX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IX6","v":33153253.921522614},{"$f":"HLOOKUP(IY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IY6","v":34041832.762066402},{"$f":"HLOOKUP(IZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IZ6","v":35356759.569905147},{"$f":"HLOOKUP(JA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JA6","v":36663305.529800452},{"$f":"HLOOKUP(JB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JB6","v":37896059.188762292},{"$f":"HLOOKUP(JC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JC6","v":39698819.180585086},{"$f":"HLOOKUP(JD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JD6","v":41088215.336583592},{"$f":"HLOOKUP(JE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JE6","v":41867257.216701761},{"$f":"HLOOKUP(JF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JF6","v":42907126.46476353},{"$f":"HLOOKUP(JG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JG6","v":44842407.483473107},{"$f":"HLOOKUP(JH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JH6","v":46749700.989932336},{"$f":"HLOOKUP(JI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JI6","v":48281450.600218788},{"$f":"HLOOKUP(JJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JJ6","v":48281450.600218788},{"$f":"HLOOKUP(JK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JK6","v":48281450.600218788},{"$f":"HLOOKUP(JL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JL6","v":48281450.600218788},{"$f":"HLOOKUP(JM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JM6","v":48281450.600218788},{"$f":"HLOOKUP(JN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JN6","v":48281450.600218788},{"$f":"HLOOKUP(JO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JO6","v":48281450.600218788},{"$f":"HLOOKUP(JP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JP6","v":48281450.600218788},null,"Fuel Cost",41500132.615212865,{"$f":"HLOOKUP(JT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JT6","v":33153253.921522614},{"$f":"HLOOKUP(JU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JU6","v":34041832.762066402},{"$f":"HLOOKUP(JV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JV6","v":35356759.569905147},{"$f":"HLOOKUP(JW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JW6","v":36663305.529800452},{"$f":"HLOOKUP(JX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JX6","v":37896059.188762292},{"$f":"HLOOKUP(JY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JY6","v":39698819.180585086},{"$f":"HLOOKUP(JZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JZ6","v":41088215.336583592},{"$f":"HLOOKUP(KA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KA6","v":41867257.216701761},{"$f":"HLOOKUP(KB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KB6","v":42907126.46476353},{"$f":"HLOOKUP(KC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KC6","v":44842407.483473107},{"$f":"HLOOKUP(KD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KD6","v":46749700.989932336},{"$f":"HLOOKUP(KE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KE6","v":48281450.600218788},{"$f":"HLOOKUP(KF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KF6","v":48281450.600218788},{"$f":"HLOOKUP(KG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KG6","v":48281450.600218788},{"$f":"HLOOKUP(KH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KH6","v":48281450.600218788},{"$f":"HLOOKUP(KI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KI6","v":48281450.600218788},{"$f":"HLOOKUP(KJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KJ6","v":48281450.600218788},{"$f":"HLOOKUP(KK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KK6","v":48281450.600218788},{"$f":"HLOOKUP(KL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KL6","v":48281450.600218788},{"$f":"HLOOKUP(KM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KM6","v":48281450.600218788},null,"Fuel Cost",42440654.773496918,{"$f":"HLOOKUP(KQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KQ6","v":34041832.762066402},{"$f":"HLOOKUP(KR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KR6","v":35356759.569905147},{"$f":"HLOOKUP(KS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KS6","v":36663305.529800452},{"$f":"HLOOKUP(KT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KT6","v":37896059.188762292},{"$f":"HLOOKUP(KU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KU6","v":39698819.180585086},{"$f":"HLOOKUP(KV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KV6","v":41088215.336583592},{"$f":"HLOOKUP(KW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KW6","v":41867257.216701761},{"$f":"HLOOKUP(KX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KX6","v":42907126.46476353},{"$f":"HLOOKUP(KY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KY6","v":44842407.483473107},{"$f":"HLOOKUP(KZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KZ6","v":46749700.989932336},{"$f":"HLOOKUP(LA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LA6","v":48281450.600218788},{"$f":"HLOOKUP(LB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LB6","v":48281450.600218788},{"$f":"HLOOKUP(LC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LC6","v":48281450.600218788},{"$f":"HLOOKUP(LD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LD6","v":48281450.600218788},{"$f":"HLOOKUP(LE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LE6","v":48281450.600218788},{"$f":"HLOOKUP(LF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LF6","v":48281450.600218788},{"$f":"HLOOKUP(LG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LG6","v":48281450.600218788},{"$f":"HLOOKUP(LH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LH6","v":48281450.600218788},{"$f":"HLOOKUP(LI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LI6","v":48281450.600218788},{"$f":"HLOOKUP(LJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LJ6","v":48281450.600218788},null,"Fuel Cost",43362261.967609279,{"$f":"HLOOKUP(LN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LN6","v":35356759.569905147},{"$f":"HLOOKUP(LO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LO6","v":36663305.529800452},{"$f":"HLOOKUP(LP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LP6","v":37896059.188762292},{"$f":"HLOOKUP(LQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LQ6","v":39698819.180585086},{"$f":"HLOOKUP(LR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LR6","v":41088215.336583592},{"$f":"HLOOKUP(LS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LS6","v":41867257.216701761},{"$f":"HLOOKUP(LT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LT6","v":42907126.46476353},{"$f":"HLOOKUP(LU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LU6","v":44842407.483473107},{"$f":"HLOOKUP(LV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LV6","v":46749700.989932336},{"$f":"HLOOKUP(LW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LW6","v":48281450.600218788},{"$f":"HLOOKUP(LX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LX6","v":48281450.600218788},{"$f":"HLOOKUP(LY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LY6","v":48281450.600218788},{"$f":"HLOOKUP(LZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LZ6","v":48281450.600218788},{"$f":"HLOOKUP(MA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MA6","v":48281450.600218788},{"$f":"HLOOKUP(MB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MB6","v":48281450.600218788},{"$f":"HLOOKUP(MC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MC6","v":48281450.600218788},{"$f":"HLOOKUP(MD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MD6","v":48281450.600218788},{"$f":"HLOOKUP(ME4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ME6","v":48281450.600218788},{"$f":"HLOOKUP(MF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MF6","v":48281450.600218788},{"$f":"HLOOKUP(MG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MG6","v":48281450.600218788},null,"Fuel Cost",43564321.840116128,{"$f":"HLOOKUP(MK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MK6","v":36116101.111855},{"$f":"HLOOKUP(ML4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ML6","v":37330455.768362619},{"$f":"HLOOKUP(MM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MM6","v":39106309.341962464},{"$f":"HLOOKUP(MN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MN6","v":40474968.586658165},{"$f":"HLOOKUP(MO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MO6","v":41242383.169335335},{"$f":"HLOOKUP(MP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MP6","v":42266732.238886133},{"$f":"HLOOKUP(MQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MQ6","v":44173128.94648134},{"$f":"HLOOKUP(MR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MR6","v":46051955.858944975},{"$f":"HLOOKUP(MS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MS6","v":47560843.914829202},{"$f":"HLOOKUP(MT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MT6","v":47560843.914829202},{"$f":"HLOOKUP(MU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MU6","v":47560843.914829202},{"$f":"HLOOKUP(MV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MV6","v":47560843.914829202},{"$f":"HLOOKUP(MW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MW6","v":47560843.914829202},{"$f":"HLOOKUP(MX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MX6","v":47560843.914829202},{"$f":"HLOOKUP(MY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MY6","v":47560843.914829202},{"$f":"HLOOKUP(MZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MZ6","v":47560843.914829202},{"$f":"HLOOKUP(NA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NA6","v":47560843.914829202},{"$f":"HLOOKUP(NB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NB6","v":47560843.914829202},{"$f":"HLOOKUP(NC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NC6","v":47560843.914829202},{"$f":"HLOOKUP(ND4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ND6","v":47560843.914829202},null,"Fuel Cost",44351798.525292702,{"$f":"HLOOKUP(NH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NH6","v":37330455.768362619},{"$f":"HLOOKUP(NI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NI6","v":39106309.341962464},{"$f":"HLOOKUP(NJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NJ6","v":40474968.586658165},{"$f":"HLOOKUP(NK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NK6","v":41242383.169335335},{"$f":"HLOOKUP(NL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NL6","v":42266732.238886133},{"$f":"HLOOKUP(NM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NM6","v":44173128.94648134},{"$f":"HLOOKUP(NN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NN6","v":46051955.858944975},{"$f":"HLOOKUP(NO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NO6","v":47560843.914829202},{"$f":"HLOOKUP(NP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NP6","v":47560843.914829202},{"$f":"HLOOKUP(NQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NQ6","v":47560843.914829202},{"$f":"HLOOKUP(NR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NR6","v":47560843.914829202},{"$f":"HLOOKUP(NS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NS6","v":47560843.914829202},{"$f":"HLOOKUP(NT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NT6","v":47560843.914829202},{"$f":"HLOOKUP(NU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NU6","v":47560843.914829202},{"$f":"HLOOKUP(NV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NV6","v":47560843.914829202},{"$f":"HLOOKUP(NW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NW6","v":47560843.914829202},{"$f":"HLOOKUP(NX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NX6","v":47560843.914829202},{"$f":"HLOOKUP(NY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NY6","v":47560843.914829202},{"$f":"HLOOKUP(NZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NZ6","v":47560843.914829202},{"$f":"HLOOKUP(OA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OA6","v":47560843.914829202},null,"Fuel Cost",45080068.576940872,{"$f":"HLOOKUP(OE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OE6","v":39106309.341962464},{"$f":"HLOOKUP(OF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OF6","v":40474968.586658165},{"$f":"HLOOKUP(OG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OG6","v":41242383.169335335},{"$f":"HLOOKUP(OH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OH6","v":42266732.238886133},{"$f":"HLOOKUP(OI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OI6","v":44173128.94648134},{"$f":"HLOOKUP(OJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OJ6","v":46051955.858944975},{"$f":"HLOOKUP(OK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OK6","v":47560843.914829202},{"$f":"HLOOKUP(OL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OL6","v":47560843.914829202},{"$f":"HLOOKUP(OM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OM6","v":47560843.914829202},{"$f":"HLOOKUP(ON4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ON6","v":47560843.914829202},{"$f":"HLOOKUP(OO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OO6","v":47560843.914829202},{"$f":"HLOOKUP(OP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OP6","v":47560843.914829202},{"$f":"HLOOKUP(OQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OQ6","v":47560843.914829202},{"$f":"HLOOKUP(OR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OR6","v":47560843.914829202},{"$f":"HLOOKUP(OS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OS6","v":47560843.914829202},{"$f":"HLOOKUP(OT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OT6","v":47560843.914829202},{"$f":"HLOOKUP(OU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OU6","v":47560843.914829202},{"$f":"HLOOKUP(OV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OV6","v":47560843.914829202},{"$f":"HLOOKUP(OW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OW6","v":47560843.914829202},{"$f":"HLOOKUP(OX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OX6","v":47560843.914829202},null,"Fuel Cost",45693393.067579485,{"$f":"HLOOKUP(PB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PB6","v":40474968.586658165},{"$f":"HLOOKUP(PC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PC6","v":41242383.169335335},{"$f":"HLOOKUP(PD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PD6","v":42266732.238886133},{"$f":"HLOOKUP(PE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PE6","v":44173128.94648134},{"$f":"HLOOKUP(PF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PF6","v":46051955.858944975},{"$f":"HLOOKUP(PG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PG6","v":47560843.914829202},{"$f":"HLOOKUP(PH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PH6","v":47560843.914829202},{"$f":"HLOOKUP(PI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PI6","v":47560843.914829202},{"$f":"HLOOKUP(PJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PJ6","v":47560843.914829202},{"$f":"HLOOKUP(PK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PK6","v":47560843.914829202},{"$f":"HLOOKUP(PL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PL6","v":47560843.914829202},{"$f":"HLOOKUP(PM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PM6","v":47560843.914829202},{"$f":"HLOOKUP(PN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PN6","v":47560843.914829202},{"$f":"HLOOKUP(PO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PO6","v":47560843.914829202},{"$f":"HLOOKUP(PP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PP6","v":47560843.914829202},{"$f":"HLOOKUP(PQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PQ6","v":47560843.914829202},{"$f":"HLOOKUP(PR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PR6","v":47560843.914829202},{"$f":"HLOOKUP(PS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PS6","v":47560843.914829202},{"$f":"HLOOKUP(PT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PT6","v":47560843.914829202},{"$f":"HLOOKUP(PU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PU6","v":47560843.914829202},null,"Fuel Cost",46221615.327193879,{"$f":"HLOOKUP(PY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PY6","v":41242383.169335335},{"$f":"HLOOKUP(PZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PZ6","v":42266732.238886133},{"$f":"HLOOKUP(QA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QA6","v":44173128.94648134},{"$f":"HLOOKUP(QB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QB6","v":46051955.858944975},{"$f":"HLOOKUP(QC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QC6","v":47560843.914829202},{"$f":"HLOOKUP(QD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QD6","v":47560843.914829202},{"$f":"HLOOKUP(QE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QE6","v":47560843.914829202},{"$f":"HLOOKUP(QF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QF6","v":47560843.914829202},{"$f":"HLOOKUP(QG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QG6","v":47560843.914829202},{"$f":"HLOOKUP(QH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QH6","v":47560843.914829202},{"$f":"HLOOKUP(QI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QI6","v":47560843.914829202},{"$f":"HLOOKUP(QJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QJ6","v":47560843.914829202},{"$f":"HLOOKUP(QK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QK6","v":47560843.914829202},{"$f":"HLOOKUP(QL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QL6","v":47560843.914829202},{"$f":"HLOOKUP(QM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QM6","v":47560843.914829202},{"$f":"HLOOKUP(QN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QN6","v":47560843.914829202},{"$f":"HLOOKUP(QO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QO6","v":47560843.914829202},{"$f":"HLOOKUP(QP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QP6","v":47560843.914829202},{"$f":"HLOOKUP(QQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QQ6","v":47560843.914829202},{"$f":"HLOOKUP(QR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QR6","v":47560843.914829202},null,"Fuel Cost",46714470.280302115,{"$f":"HLOOKUP(QV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QV6","v":42266732.238886133},{"$f":"HLOOKUP(QW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QW6","v":44173128.94648134},{"$f":"HLOOKUP(QX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QX6","v":46051955.858944975},{"$f":"HLOOKUP(QY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QY6","v":47560843.914829202},{"$f":"HLOOKUP(QZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QZ6","v":47560843.914829202},{"$f":"HLOOKUP(RA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RA6","v":47560843.914829202},{"$f":"HLOOKUP(RB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RB6","v":47560843.914829202},{"$f":"HLOOKUP(RC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RC6","v":47560843.914829202},{"$f":"HLOOKUP(RD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RD6","v":47560843.914829202},{"$f":"HLOOKUP(RE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RE6","v":47560843.914829202},{"$f":"HLOOKUP(RF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RF6","v":47560843.914829202},{"$f":"HLOOKUP(RG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RG6","v":47560843.914829202},{"$f":"HLOOKUP(RH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RH6","v":47560843.914829202},{"$f":"HLOOKUP(RI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RI6","v":47560843.914829202},{"$f":"HLOOKUP(RJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RJ6","v":47560843.914829202},{"$f":"HLOOKUP(RK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RK6","v":47560843.914829202},{"$f":"HLOOKUP(RL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RL6","v":47560843.914829202},{"$f":"HLOOKUP(RM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RM6","v":47560843.914829202},{"$f":"HLOOKUP(RN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RN6","v":47560843.914829202},{"$f":"HLOOKUP(RO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RO6","v":47560843.914829202},null,"Fuel Cost",47145898.096098021,{"$f":"HLOOKUP(RS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RS6","v":44173128.94648134},{"$f":"HLOOKUP(RT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RT6","v":46051955.858944975},{"$f":"HLOOKUP(RU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RU6","v":47560843.914829202},{"$f":"HLOOKUP(RV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RV6","v":47560843.914829202},{"$f":"HLOOKUP(RW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RW6","v":47560843.914829202},{"$f":"HLOOKUP(RX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RX6","v":47560843.914829202},{"$f":"HLOOKUP(RY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RY6","v":47560843.914829202},{"$f":"HLOOKUP(RZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RZ6","v":47560843.914829202},{"$f":"HLOOKUP(SA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SA6","v":47560843.914829202},{"$f":"HLOOKUP(SB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SB6","v":47560843.914829202},{"$f":"HLOOKUP(SC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SC6","v":47560843.914829202},{"$f":"HLOOKUP(SD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SD6","v":47560843.914829202},{"$f":"HLOOKUP(SE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SE6","v":47560843.914829202},{"$f":"HLOOKUP(SF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SF6","v":47560843.914829202},{"$f":"HLOOKUP(SG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SG6","v":47560843.914829202},{"$f":"HLOOKUP(SH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SH6","v":47560843.914829202},{"$f":"HLOOKUP(SI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SI6","v":47560843.914829202},{"$f":"HLOOKUP(SJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SJ6","v":47560843.914829202},{"$f":"HLOOKUP(SK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SK6","v":47560843.914829202},{"$f":"HLOOKUP(SL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SL6","v":47560843.914829202},null,"Fuel Cost",47430455.406376563,{"$f":"HLOOKUP(SP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SP6","v":46051955.858944975},{"$f":"HLOOKUP(SQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SQ6","v":47560843.914829202},{"$f":"HLOOKUP(SR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SR6","v":47560843.914829202},{"$f":"HLOOKUP(SS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SS6","v":47560843.914829202},{"$f":"HLOOKUP(ST4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ST6","v":47560843.914829202},{"$f":"HLOOKUP(SU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SU6","v":47560843.914829202},{"$f":"HLOOKUP(SV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SV6","v":47560843.914829202},{"$f":"HLOOKUP(SW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SW6","v":47560843.914829202},{"$f":"HLOOKUP(SX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SX6","v":47560843.914829202},{"$f":"HLOOKUP(SY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SY6","v":47560843.914829202},{"$f":"HLOOKUP(SZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SZ6","v":47560843.914829202},{"$f":"HLOOKUP(TA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TA6","v":47560843.914829202},{"$f":"HLOOKUP(TB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TB6","v":47560843.914829202},{"$f":"HLOOKUP(TC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TC6","v":47560843.914829202},{"$f":"HLOOKUP(TD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TD6","v":47560843.914829202},{"$f":"HLOOKUP(TE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TE6","v":47560843.914829202},{"$f":"HLOOKUP(TF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TF6","v":47560843.914829202},{"$f":"HLOOKUP(TG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TG6","v":47560843.914829202},{"$f":"HLOOKUP(TH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TH6","v":47560843.914829202},{"$f":"HLOOKUP(TI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TI6","v":47560843.914829202},null,"Fuel Cost",47560843.914829224,{"$f":"HLOOKUP(TM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TM6","v":47560843.914829202},{"$f":"HLOOKUP(TN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TN6","v":47560843.914829202},{"$f":"HLOOKUP(TO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TO6","v":47560843.914829202},{"$f":"HLOOKUP(TP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TP6","v":47560843.914829202},{"$f":"HLOOKUP(TQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TQ6","v":47560843.914829202},{"$f":"HLOOKUP(TR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TR6","v":47560843.914829202},{"$f":"HLOOKUP(TS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TS6","v":47560843.914829202},{"$f":"HLOOKUP(TT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TT6","v":47560843.914829202},{"$f":"HLOOKUP(TU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TU6","v":47560843.914829202},{"$f":"HLOOKUP(TV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TV6","v":47560843.914829202},{"$f":"HLOOKUP(TW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TW6","v":47560843.914829202},{"$f":"HLOOKUP(TX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TX6","v":47560843.914829202},{"$f":"HLOOKUP(TY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TY6","v":47560843.914829202},{"$f":"HLOOKUP(TZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TZ6","v":47560843.914829202},{"$f":"HLOOKUP(UA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UA6","v":47560843.914829202},{"$f":"HLOOKUP(UB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UB6","v":47560843.914829202},{"$f":"HLOOKUP(UC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UC6","v":47560843.914829202},{"$f":"HLOOKUP(UD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UD6","v":47560843.914829202},{"$f":"HLOOKUP(UE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UE6","v":47560843.914829202},{"$f":"HLOOKUP(UF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UF6","v":47560843.914829202}]
[null,"Variable Fuel Transport",1282.754134079099,{"$f":"HLOOKUP(D4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D27","v":771.17252212956339},{"$f":"HLOOKUP(E4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E27","v":741.33675340080754},{"$f":"HLOOKUP(F4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F27","v":763.56985775246528},{"$f":"HLOOKUP(G4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G27","v":912.13564522442266},{"$f":"HLOOKUP(H4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H27","v":1067.5558253285217},{"$f":"HLOOKUP(I4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I27","v":1155.6808585360625},{"$f":"HLOOKUP(J4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J27","v":1232.5978247424564},{"$f":"HLOOKUP(K4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K27","v":1302.1555215560252},{"$f":"HLOOKUP(L4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L27","v":1364.0004312481772},{"$f":"HLOOKUP(M4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M27","v":1430.646373730204},{"$f":"HLOOKUP(N4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N27","v":1477.2532085290686},{"$f":"HLOOKUP(O4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O27","v":1577.0258995387198},{"$f":"HLOOKUP(P4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P27","v":1657.6626960761307},{"$f":"HLOOKUP(Q4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q27","v":1702.0916381033201},{"$f":"HLOOKUP(R4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R27","v":1767.8379784952574},{"$f":"HLOOKUP(S4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S27","v":1833.1652764900227},{"$f":"HLOOKUP(T4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T27","v":1894.8029594381146},{"$f":"HLOOKUP(U4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U27","v":1984.9409590292544},{"$f":"HLOOKUP(V4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V27","v":2054.4107668291799},{"$f":"HLOOKUP(W4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W27","v":2093.3628608350882},null,"Variable Fuel Transport",1351.664141929253,{"$f":"HLOOKUP(AA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA27","v":741.33675340080754},{"$f":"HLOOKUP(AB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB27","v":763.56985775246528},{"$f":"HLOOKUP(AC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC27","v":912.13564522442266},{"$f":"HLOOKUP(AD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD27","v":1067.5558253285217},{"$f":"HLOOKUP(AE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE27","v":1155.6808585360625},{"$f":"HLOOKUP(AF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF27","v":1232.5978247424564},{"$f":"HLOOKUP(AG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG27","v":1302.1555215560252},{"$f":"HLOOKUP(AH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH27","v":1364.0004312481772},{"$f":"HLOOKUP(AI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI27","v":1430.646373730204},{"$f":"HLOOKUP(AJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ27","v":1477.2532085290686},{"$f":"HLOOKUP(AK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK27","v":1577.0258995387198},{"$f":"HLOOKUP(AL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL27","v":1657.6626960761307},{"$f":"HLOOKUP(AM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM27","v":1702.0916381033201},{"$f":"HLOOKUP(AN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN27","v":1767.8379784952574},{"$f":"HLOOKUP(AO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO27","v":1833.1652764900227},{"$f":"HLOOKUP(AP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP27","v":1894.8029594381146},{"$f":"HLOOKUP(AQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ27","v":1984.9409590292544},{"$f":"HLOOKUP(AR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR27","v":2054.4107668291799},{"$f":"HLOOKUP(AS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS27","v":2093.3628608350882},{"$f":"HLOOKUP(AT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT27","v":2145.3563232381766},null,"Variable Fuel Transport",1430.3808567939263,{"$f":"HLOOKUP(AX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX27","v":763.56985775246528},{"$f":"HLOOKUP(AY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY27","v":912.13564522442266},{"$f":"HLOOKUP(AZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ27","v":1067.5558253285217},{"$f":"HLOOKUP(BA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA27","v":1155.6808585360625},{"$f":"HLOOKUP(BB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB27","v":1232.5978247424564},{"$f":"HLOOKUP(BC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC27","v":1302.1555215560252},{"$f":"HLOOKUP(BD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD27","v":1364.0004312481772},{"$f":"HLOOKUP(BE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE27","v":1430.646373730204},{"$f":"HLOOKUP(BF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF27","v":1477.2532085290686},{"$f":"HLOOKUP(BG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG27","v":1577.0258995387198},{"$f":"HLOOKUP(BH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH27","v":1657.6626960761307},{"$f":"HLOOKUP(BI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI27","v":1702.0916381033201},{"$f":"HLOOKUP(BJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ27","v":1767.8379784952574},{"$f":"HLOOKUP(BK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK27","v":1833.1652764900227},{"$f":"HLOOKUP(BL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL27","v":1894.8029594381146},{"$f":"HLOOKUP(BM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM27","v":1984.9409590292544},{"$f":"HLOOKUP(BN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN27","v":2054.4107668291799},{"$f":"HLOOKUP(BO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO27","v":2093.3628608350882},{"$f":"HLOOKUP(BP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP27","v":2145.3563232381766},{"$f":"HLOOKUP(BQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ27","v":2242.1203741736554},null,"Variable Fuel Transport",1514.7251343841349,{"$f":"HLOOKUP(BU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU27","v":912.13564522442266},{"$f":"HLOOKUP(BV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV27","v":1067.5558253285217},{"$f":"HLOOKUP(BW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW27","v":1155.6808585360625},{"$f":"HLOOKUP(BX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX27","v":1232.5978247424564},{"$f":"HLOOKUP(BY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY27","v":1302.1555215560252},{"$f":"HLOOKUP(BZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ27","v":1364.0004312481772},{"$f":"HLOOKUP(CA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA27","v":1430.646373730204},{"$f":"HLOOKUP(CB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB27","v":1477.2532085290686},{"$f":"HLOOKUP(CC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC27","v":1577.0258995387198},{"$f":"HLOOKUP(CD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD27","v":1657.6626960761307},{"$f":"HLOOKUP(CE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE27","v":1702.0916381033201},{"$f":"HLOOKUP(CF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF27","v":1767.8379784952574},{"$f":"HLOOKUP(CG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG27","v":1833.1652764900227},{"$f":"HLOOKUP(CH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH27","v":1894.8029594381146},{"$f":"HLOOKUP(CI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI27","v":1984.9409590292544},{"$f":"HLOOKUP(CJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ27","v":2054.4107668291799},{"$f":"HLOOKUP(CK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK27","v":2093.3628608350882},{"$f":"HLOOKUP(CL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL27","v":2145.3563232381766},{"$f":"HLOOKUP(CM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM27","v":2242.1203741736554},{"$f":"HLOOKUP(CN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN27","v":2337.4850494966167},null,"Variable Fuel Transport",1592.9524761114974,{"$f":"HLOOKUP(CR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR27","v":1067.5558253285217},{"$f":"HLOOKUP(CS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS27","v":1155.6808585360625},{"$f":"HLOOKUP(CT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT27","v":1232.5978247424564},{"$f":"HLOOKUP(CU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU27","v":1302.1555215560252},{"$f":"HLOOKUP(CV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV27","v":1364.0004312481772},{"$f":"HLOOKUP(CW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW27","v":1430.646373730204},{"$f":"HLOOKUP(CX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX27","v":1477.2532085290686},{"$f":"HLOOKUP(CY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY27","v":1577.0258995387198},{"$f":"HLOOKUP(CZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ27","v":1657.6626960761307},{"$f":"HLOOKUP(DA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA27","v":1702.0916381033201},{"$f":"HLOOKUP(DB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB27","v":1767.8379784952574},{"$f":"HLOOKUP(DC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC27","v":1833.1652764900227},{"$f":"HLOOKUP(DD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD27","v":1894.8029594381146},{"$f":"HLOOKUP(DE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE27","v":1984.9409590292544},{"$f":"HLOOKUP(DF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF27","v":2054.4107668291799},{"$f":"HLOOKUP(DG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG27","v":2093.3628608350882},{"$f":"HLOOKUP(DH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH27","v":2145.3563232381766},{"$f":"HLOOKUP(DI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI27","v":2242.1203741736554},{"$f":"HLOOKUP(DJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ27","v":2337.4850494966167},{"$f":"HLOOKUP(DK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK27","v":2414.0725300109393},null,"Variable Fuel Transport",1662.0907879572546,{"$f":"HLOOKUP(DO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DO27","v":1155.6808585360625},{"$f":"HLOOKUP(DP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DP27","v":1232.5978247424564},{"$f":"HLOOKUP(DQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DQ27","v":1302.1555215560252},{"$f":"HLOOKUP(DR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DR27","v":1364.0004312481772},{"$f":"HLOOKUP(DS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DS27","v":1430.646373730204},{"$f":"HLOOKUP(DT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DT27","v":1477.2532085290686},{"$f":"HLOOKUP(DU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DU27","v":1577.0258995387198},{"$f":"HLOOKUP(DV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DV27","v":1657.6626960761307},{"$f":"HLOOKUP(DW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DW27","v":1702.0916381033201},{"$f":"HLOOKUP(DX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DX27","v":1767.8379784952574},{"$f":"HLOOKUP(DY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DY27","v":1833.1652764900227},{"$f":"HLOOKUP(DZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DZ27","v":1894.8029594381146},{"$f":"HLOOKUP(EA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EA27","v":1984.9409590292544},{"$f":"HLOOKUP(EB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EB27","v":2054.4107668291799},{"$f":"HLOOKUP(EC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EC27","v":2093.3628608350882},{"$f":"HLOOKUP(ED4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ED27","v":2145.3563232381766},{"$f":"HLOOKUP(EE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EE27","v":2242.1203741736554},{"$f":"HLOOKUP(EF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EF27","v":2337.4850494966167},{"$f":"HLOOKUP(EG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EG27","v":2414.0725300109393},{"$f":"HLOOKUP(EH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EH27","v":2414.0725300109393},null,"Variable Fuel Transport",1727.7359431245598,{"$f":"HLOOKUP(EL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EL27","v":1232.5978247424564},{"$f":"HLOOKUP(EM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EM27","v":1302.1555215560252},{"$f":"HLOOKUP(EN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EN27","v":1364.0004312481772},{"$f":"HLOOKUP(EO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EO27","v":1430.646373730204},{"$f":"HLOOKUP(EP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EP27","v":1477.2532085290686},{"$f":"HLOOKUP(EQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EQ27","v":1577.0258995387198},{"$f":"HLOOKUP(ER4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ER27","v":1657.6626960761307},{"$f":"HLOOKUP(ES4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ES27","v":1702.0916381033201},{"$f":"HLOOKUP(ET4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ET27","v":1767.8379784952574},{"$f":"HLOOKUP(EU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EU27","v":1833.1652764900227},{"$f":"HLOOKUP(EV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EV27","v":1894.8029594381146},{"$f":"HLOOKUP(EW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EW27","v":1984.9409590292544},{"$f":"HLOOKUP(EX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EX27","v":2054.4107668291799},{"$f":"HLOOKUP(EY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EY27","v":2093.3628608350882},{"$f":"HLOOKUP(EZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EZ27","v":2145.3563232381766},{"$f":"HLOOKUP(FA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FA27","v":2242.1203741736554},{"$f":"HLOOKUP(FB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FB27","v":2337.4850494966167},{"$f":"HLOOKUP(FC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FC27","v":2414.0725300109393},{"$f":"HLOOKUP(FD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FD27","v":2414.0725300109393},{"$f":"HLOOKUP(FE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FE27","v":2414.0725300109393},null,"Variable Fuel Transport",1790.6873214775624,{"$f":"HLOOKUP(FI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FI27","v":1302.1555215560252},{"$f":"HLOOKUP(FJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FJ27","v":1364.0004312481772},{"$f":"HLOOKUP(FK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FK27","v":1430.646373730204},{"$f":"HLOOKUP(FL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FL27","v":1477.2532085290686},{"$f":"HLOOKUP(FM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FM27","v":1577.0258995387198},{"$f":"HLOOKUP(FN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FN27","v":1657.6626960761307},{"$f":"HLOOKUP(FO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FO27","v":1702.0916381033201},{"$f":"HLOOKUP(FP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FP27","v":1767.8379784952574},{"$f":"HLOOKUP(FQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FQ27","v":1833.1652764900227},{"$f":"HLOOKUP(FR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FR27","v":1894.8029594381146},{"$f":"HLOOKUP(FS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FS27","v":1984.9409590292544},{"$f":"HLOOKUP(FT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FT27","v":2054.4107668291799},{"$f":"HLOOKUP(FU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FU27","v":2093.3628608350882},{"$f":"HLOOKUP(FV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FV27","v":2145.3563232381766},{"$f":"HLOOKUP(FW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FW27","v":2242.1203741736554},{"$f":"HLOOKUP(FX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FX27","v":2337.4850494966167},{"$f":"HLOOKUP(FY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FY27","v":2414.0725300109393},{"$f":"HLOOKUP(FZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FZ27","v":2414.0725300109393},{"$f":"HLOOKUP(GA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GA27","v":2414.0725300109393},{"$f":"HLOOKUP(GB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GB27","v":2414.0725300109393},null,"Variable Fuel Transport",1851.4429892856213,{"$f":"HLOOKUP(GF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GF27","v":1364.0004312481772},{"$f":"HLOOKUP(GG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GG27","v":1430.646373730204},{"$f":"HLOOKUP(GH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GH27","v":1477.2532085290686},{"$f":"HLOOKUP(GI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GI27","v":1577.0258995387198},{"$f":"HLOOKUP(GJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GJ27","v":1657.6626960761307},{"$f":"HLOOKUP(GK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GK27","v":1702.0916381033201},{"$f":"HLOOKUP(GL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GL27","v":1767.8379784952574},{"$f":"HLOOKUP(GM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GM27","v":1833.1652764900227},{"$f":"HLOOKUP(GN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GN27","v":1894.8029594381146},{"$f":"HLOOKUP(GO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GO27","v":1984.9409590292544},{"$f":"HLOOKUP(GP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GP27","v":2054.4107668291799},{"$f":"HLOOKUP(GQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GQ27","v":2093.3628608350882},{"$f":"HLOOKUP(GR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GR27","v":2145.3563232381766},{"$f":"HLOOKUP(GS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GS27","v":2242.1203741736554},{"$f":"HLOOKUP(GT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GT27","v":2337.4850494966167},{"$f":"HLOOKUP(GU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GU27","v":2414.0725300109393},{"$f":"HLOOKUP(GV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GV27","v":2414.0725300109393},{"$f":"HLOOKUP(GW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GW27","v":2414.0725300109393},{"$f":"HLOOKUP(GX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GX27","v":2414.0725300109393},{"$f":"HLOOKUP(GY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GY27","v":2414.0725300109393},null,"Variable Fuel Transport",1910.5669787781706,{"$f":"HLOOKUP(HC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HC27","v":1430.646373730204},{"$f":"HLOOKUP(HD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HD27","v":1477.2532085290686},{"$f":"HLOOKUP(HE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HE27","v":1577.0258995387198},{"$f":"HLOOKUP(HF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HF27","v":1657.6626960761307},{"$f":"HLOOKUP(HG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HG27","v":1702.0916381033201},{"$f":"HLOOKUP(HH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HH27","v":1767.8379784952574},{"$f":"HLOOKUP(HI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HI27","v":1833.1652764900227},{"$f":"HLOOKUP(HJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HJ27","v":1894.8029594381146},{"$f":"HLOOKUP(HK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HK27","v":1984.9409590292544},{"$f":"HLOOKUP(HL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HL27","v":2054.4107668291799},{"$f":"HLOOKUP(HM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HM27","v":2093.3628608350882},{"$f":"HLOOKUP(HN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HN27","v":2145.3563232381766},{"$f":"HLOOKUP(HO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HO27","v":2242.1203741736554},{"$f":"HLOOKUP(HP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HP27","v":2337.4850494966167},{"$f":"HLOOKUP(HQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HQ27","v":2414.0725300109393},{"$f":"HLOOKUP(HR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HR27","v":2414.0725300109393},{"$f":"HLOOKUP(HS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HS27","v":2414.0725300109393},{"$f":"HLOOKUP(HT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HT27","v":2414.0725300109393},{"$f":"HLOOKUP(HU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HU27","v":2414.0725300109393},{"$f":"HLOOKUP(HV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HV27","v":2414.0725300109393},null,"Variable Fuel Transport",1967.5072961855019,{"$f":"HLOOKUP(HZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HZ27","v":1477.2532085290686},{"$f":"HLOOKUP(IA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IA27","v":1577.0258995387198},{"$f":"HLOOKUP(IB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IB27","v":1657.6626960761307},{"$f":"HLOOKUP(IC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IC27","v":1702.0916381033201},{"$f":"HLOOKUP(ID4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ID27","v":1767.8379784952574},{"$f":"HLOOKUP(IE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IE27","v":1833.1652764900227},{"$f":"HLOOKUP(IF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IF27","v":1894.8029594381146},{"$f":"HLOOKUP(IG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IG27","v":1984.9409590292544},{"$f":"HLOOKUP(IH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IH27","v":2054.4107668291799},{"$f":"HLOOKUP(II4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*II27","v":2093.3628608350882},{"$f":"HLOOKUP(IJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IJ27","v":2145.3563232381766},{"$f":"HLOOKUP(IK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IK27","v":2242.1203741736554},{"$f":"HLOOKUP(IL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IL27","v":2337.4850494966167},{"$f":"HLOOKUP(IM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IM27","v":2414.0725300109393},{"$f":"HLOOKUP(IN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IN27","v":2414.0725300109393},{"$f":"HLOOKUP(IO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IO27","v":2414.0725300109393},{"$f":"HLOOKUP(IP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IP27","v":2414.0725300109393},{"$f":"HLOOKUP(IQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IQ27","v":2414.0725300109393},{"$f":"HLOOKUP(IR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IR27","v":2414.0725300109393},{"$f":"HLOOKUP(IS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IS27","v":2414.0725300109393},null,"Variable Fuel Transport",2023.9653084035954,{"$f":"HLOOKUP(IW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IW27","v":1577.0258995387198},{"$f":"HLOOKUP(IX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IX27","v":1657.6626960761307},{"$f":"HLOOKUP(IY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IY27","v":1702.0916381033201},{"$f":"HLOOKUP(IZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IZ27","v":1767.8379784952574},{"$f":"HLOOKUP(JA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JA27","v":1833.1652764900227},{"$f":"HLOOKUP(JB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JB27","v":1894.8029594381146},{"$f":"HLOOKUP(JC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JC27","v":1984.9409590292544},{"$f":"HLOOKUP(JD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JD27","v":2054.4107668291799},{"$f":"HLOOKUP(JE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JE27","v":2093.3628608350882},{"$f":"HLOOKUP(JF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JF27","v":2145.3563232381766},{"$f":"HLOOKUP(JG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JG27","v":2242.1203741736554},{"$f":"HLOOKUP(JH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JH27","v":2337.4850494966167},{"$f":"HLOOKUP(JI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JI27","v":2414.0725300109393},{"$f":"HLOOKUP(JJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JJ27","v":2414.0725300109393},{"$f":"HLOOKUP(JK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JK27","v":2414.0725300109393},{"$f":"HLOOKUP(JL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JL27","v":2414.0725300109393},{"$f":"HLOOKUP(JM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JM27","v":2414.0725300109393},{"$f":"HLOOKUP(JN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JN27","v":2414.0725300109393},{"$f":"HLOOKUP(JO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JO27","v":2414.0725300109393},{"$f":"HLOOKUP(JP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JP27","v":2414.0725300109393},null,"Variable Fuel Transport",2075.0066307606426,{"$f":"HLOOKUP(JT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JT27","v":1657.6626960761307},{"$f":"HLOOKUP(JU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JU27","v":1702.0916381033201},{"$f":"HLOOKUP(JV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JV27","v":1767.8379784952574},{"$f":"HLOOKUP(JW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JW27","v":1833.1652764900227},{"$f":"HLOOKUP(JX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JX27","v":1894.8029594381146},{"$f":"HLOOKUP(JY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JY27","v":1984.9409590292544},{"$f":"HLOOKUP(JZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JZ27","v":2054.4107668291799},{"$f":"HLOOKUP(KA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KA27","v":2093.3628608350882},{"$f":"HLOOKUP(KB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KB27","v":2145.3563232381766},{"$f":"HLOOKUP(KC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KC27","v":2242.1203741736554},{"$f":"HLOOKUP(KD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KD27","v":2337.4850494966167},{"$f":"HLOOKUP(KE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KE27","v":2414.0725300109393},{"$f":"HLOOKUP(KF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KF27","v":2414.0725300109393},{"$f":"HLOOKUP(KG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KG27","v":2414.0725300109393},{"$f":"HLOOKUP(KH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KH27","v":2414.0725300109393},{"$f":"HLOOKUP(KI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KI27","v":2414.0725300109393},{"$f":"HLOOKUP(KJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KJ27","v":2414.0725300109393},{"$f":"HLOOKUP(KK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KK27","v":2414.0725300109393},{"$f":"HLOOKUP(KL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KL27","v":2414.0725300109393},{"$f":"HLOOKUP(KM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KM27","v":2414.0725300109393},null,"Variable Fuel Transport",2122.0327386748454,{"$f":"HLOOKUP(KQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KQ27","v":1702.0916381033201},{"$f":"HLOOKUP(KR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KR27","v":1767.8379784952574},{"$f":"HLOOKUP(KS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KS27","v":1833.1652764900227},{"$f":"HLOOKUP(KT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KT27","v":1894.8029594381146},{"$f":"HLOOKUP(KU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KU27","v":1984.9409590292544},{"$f":"HLOOKUP(KV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KV27","v":2054.4107668291799},{"$f":"HLOOKUP(KW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KW27","v":2093.3628608350882},{"$f":"HLOOKUP(KX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KX27","v":2145.3563232381766},{"$f":"HLOOKUP(KY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KY27","v":2242.1203741736554},{"$f":"HLOOKUP(KZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KZ27","v":2337.4850494966167},{"$f":"HLOOKUP(LA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LA27","v":2414.0725300109393},{"$f":"HLOOKUP(LB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LB27","v":2414.0725300109393},{"$f":"HLOOKUP(LC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LC27","v":2414.0725300109393},{"$f":"HLOOKUP(LD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LD27","v":2414.0725300109393},{"$f":"HLOOKUP(LE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LE27","v":2414.0725300109393},{"$f":"HLOOKUP(LF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LF27","v":2414.0725300109393},{"$f":"HLOOKUP(LG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LG27","v":2414.0725300109393},{"$f":"HLOOKUP(LH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LH27","v":2414.0725300109393},{"$f":"HLOOKUP(LI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LI27","v":2414.0725300109393},{"$f":"HLOOKUP(LJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LJ27","v":2414.0725300109393},null,"Variable Fuel Transport",2168.1130983804637,{"$f":"HLOOKUP(LN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LN27","v":1767.8379784952574},{"$f":"HLOOKUP(LO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LO27","v":1833.1652764900227},{"$f":"HLOOKUP(LP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LP27","v":1894.8029594381146},{"$f":"HLOOKUP(LQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LQ27","v":1984.9409590292544},{"$f":"HLOOKUP(LR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LR27","v":2054.4107668291799},{"$f":"HLOOKUP(LS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LS27","v":2093.3628608350882},{"$f":"HLOOKUP(LT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LT27","v":2145.3563232381766},{"$f":"HLOOKUP(LU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LU27","v":2242.1203741736554},{"$f":"HLOOKUP(LV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LV27","v":2337.4850494966167},{"$f":"HLOOKUP(LW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LW27","v":2414.0725300109393},{"$f":"HLOOKUP(LX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LX27","v":2414.0725300109393},{"$f":"HLOOKUP(LY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LY27","v":2414.0725300109393},{"$f":"HLOOKUP(LZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LZ27","v":2414.0725300109393},{"$f":"HLOOKUP(MA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MA27","v":2414.0725300109393},{"$f":"HLOOKUP(MB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MB27","v":2414.0725300109393},{"$f":"HLOOKUP(MC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MC27","v":2414.0725300109393},{"$f":"HLOOKUP(MD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MD27","v":2414.0725300109393},{"$f":"HLOOKUP(ME4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ME27","v":2414.0725300109393},{"$f":"HLOOKUP(MF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MF27","v":2414.0725300109393},{"$f":"HLOOKUP(MG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MG27","v":2414.0725300109393},null,"Variable Fuel Transport",2178.2160920058068,{"$f":"HLOOKUP(MK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MK27","v":1805.80505559275},{"$f":"HLOOKUP(ML4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ML27","v":1866.5227884181311},{"$f":"HLOOKUP(MM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MM27","v":1955.3154670981232},{"$f":"HLOOKUP(MN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MN27","v":2023.7484293329082},{"$f":"HLOOKUP(MO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MO27","v":2062.1191584667667},{"$f":"HLOOKUP(MP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MP27","v":2113.3366119443067},{"$f":"HLOOKUP(MQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MQ27","v":2208.6564473240669},{"$f":"HLOOKUP(MR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MR27","v":2302.5977929472488},{"$f":"HLOOKUP(MS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MS27","v":2378.0421957414601},{"$f":"HLOOKUP(MT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MT27","v":2378.0421957414601},{"$f":"HLOOKUP(MU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MU27","v":2378.0421957414601},{"$f":"HLOOKUP(MV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MV27","v":2378.0421957414601},{"$f":"HLOOKUP(MW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MW27","v":2378.0421957414601},{"$f":"HLOOKUP(MX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MX27","v":2378.0421957414601},{"$f":"HLOOKUP(MY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MY27","v":2378.0421957414601},{"$f":"HLOOKUP(MZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MZ27","v":2378.0421957414601},{"$f":"HLOOKUP(NA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NA27","v":2378.0421957414601},{"$f":"HLOOKUP(NB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NB27","v":2378.0421957414601},{"$f":"HLOOKUP(NC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NC27","v":2378.0421957414601},{"$f":"HLOOKUP(ND4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ND27","v":2378.0421957414601},null,"Variable Fuel Transport",2217.5899262646358,{"$f":"HLOOKUP(NH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NH27","v":1866.5227884181311},{"$f":"HLOOKUP(NI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NI27","v":1955.3154670981232},{"$f":"HLOOKUP(NJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NJ27","v":2023.7484293329082},{"$f":"HLOOKUP(NK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NK27","v":2062.1191584667667},{"$f":"HLOOKUP(NL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NL27","v":2113.3366119443067},{"$f":"HLOOKUP(NM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NM27","v":2208.6564473240669},{"$f":"HLOOKUP(NN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NN27","v":2302.5977929472488},{"$f":"HLOOKUP(NO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NO27","v":2378.0421957414601},{"$f":"HLOOKUP(NP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NP27","v":2378.0421957414601},{"$f":"HLOOKUP(NQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NQ27","v":2378.0421957414601},{"$f":"HLOOKUP(NR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NR27","v":2378.0421957414601},{"$f":"HLOOKUP(NS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NS27","v":2378.0421957414601},{"$f":"HLOOKUP(NT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NT27","v":2378.0421957414601},{"$f":"HLOOKUP(NU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NU27","v":2378.0421957414601},{"$f":"HLOOKUP(NV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NV27","v":2378.0421957414601},{"$f":"HLOOKUP(NW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NW27","v":2378.0421957414601},{"$f":"HLOOKUP(NX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NX27","v":2378.0421957414601},{"$f":"HLOOKUP(NY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NY27","v":2378.0421957414601},{"$f":"HLOOKUP(NZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NZ27","v":2378.0421957414601},{"$f":"HLOOKUP(OA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OA27","v":2378.0421957414601},null,"Variable Fuel Transport",2254.0034288470438,{"$f":"HLOOKUP(OE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OE27","v":1955.3154670981232},{"$f":"HLOOKUP(OF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OF27","v":2023.7484293329082},{"$f":"HLOOKUP(OG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OG27","v":2062.1191584667667},{"$f":"HLOOKUP(OH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OH27","v":2113.3366119443067},{"$f":"HLOOKUP(OI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OI27","v":2208.6564473240669},{"$f":"HLOOKUP(OJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OJ27","v":2302.5977929472488},{"$f":"HLOOKUP(OK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OK27","v":2378.0421957414601},{"$f":"HLOOKUP(OL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OL27","v":2378.0421957414601},{"$f":"HLOOKUP(OM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OM27","v":2378.0421957414601},{"$f":"HLOOKUP(ON4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ON27","v":2378.0421957414601},{"$f":"HLOOKUP(OO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OO27","v":2378.0421957414601},{"$f":"HLOOKUP(OP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OP27","v":2378.0421957414601},{"$f":"HLOOKUP(OQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OQ27","v":2378.0421957414601},{"$f":"HLOOKUP(OR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OR27","v":2378.0421957414601},{"$f":"HLOOKUP(OS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OS27","v":2378.0421957414601},{"$f":"HLOOKUP(OT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OT27","v":2378.0421957414601},{"$f":"HLOOKUP(OU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OU27","v":2378.0421957414601},{"$f":"HLOOKUP(OV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OV27","v":2378.0421957414601},{"$f":"HLOOKUP(OW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OW27","v":2378.0421957414601},{"$f":"HLOOKUP(OX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OX27","v":2378.0421957414601},null,"Variable Fuel Transport",2284.669653378975,{"$f":"HLOOKUP(PB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PB27","v":2023.7484293329082},{"$f":"HLOOKUP(PC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PC27","v":2062.1191584667667},{"$f":"HLOOKUP(PD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PD27","v":2113.3366119443067},{"$f":"HLOOKUP(PE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PE27","v":2208.6564473240669},{"$f":"HLOOKUP(PF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PF27","v":2302.5977929472488},{"$f":"HLOOKUP(PG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PG27","v":2378.0421957414601},{"$f":"HLOOKUP(PH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PH27","v":2378.0421957414601},{"$f":"HLOOKUP(PI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PI27","v":2378.0421957414601},{"$f":"HLOOKUP(PJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PJ27","v":2378.0421957414601},{"$f":"HLOOKUP(PK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PK27","v":2378.0421957414601},{"$f":"HLOOKUP(PL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PL27","v":2378.0421957414601},{"$f":"HLOOKUP(PM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PM27","v":2378.0421957414601},{"$f":"HLOOKUP(PN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PN27","v":2378.0421957414601},{"$f":"HLOOKUP(PO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PO27","v":2378.0421957414601},{"$f":"HLOOKUP(PP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PP27","v":2378.0421957414601},{"$f":"HLOOKUP(PQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PQ27","v":2378.0421957414601},{"$f":"HLOOKUP(PR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PR27","v":2378.0421957414601},{"$f":"HLOOKUP(PS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PS27","v":2378.0421957414601},{"$f":"HLOOKUP(PT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PT27","v":2378.0421957414601},{"$f":"HLOOKUP(PU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PU27","v":2378.0421957414601},null,"Variable Fuel Transport",2311.0807663596943,{"$f":"HLOOKUP(PY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PY27","v":2062.1191584667667},{"$f":"HLOOKUP(PZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PZ27","v":2113.3366119443067},{"$f":"HLOOKUP(QA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QA27","v":2208.6564473240669},{"$f":"HLOOKUP(QB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QB27","v":2302.5977929472488},{"$f":"HLOOKUP(QC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QC27","v":2378.0421957414601},{"$f":"HLOOKUP(QD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QD27","v":2378.0421957414601},{"$f":"HLOOKUP(QE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QE27","v":2378.0421957414601},{"$f":"HLOOKUP(QF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QF27","v":2378.0421957414601},{"$f":"HLOOKUP(QG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QG27","v":2378.0421957414601},{"$f":"HLOOKUP(QH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QH27","v":2378.0421957414601},{"$f":"HLOOKUP(QI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QI27","v":2378.0421957414601},{"$f":"HLOOKUP(QJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QJ27","v":2378.0421957414601},{"$f":"HLOOKUP(QK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QK27","v":2378.0421957414601},{"$f":"HLOOKUP(QL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QL27","v":2378.0421957414601},{"$f":"HLOOKUP(QM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QM27","v":2378.0421957414601},{"$f":"HLOOKUP(QN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QN27","v":2378.0421957414601},{"$f":"HLOOKUP(QO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QO27","v":2378.0421957414601},{"$f":"HLOOKUP(QP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QP27","v":2378.0421957414601},{"$f":"HLOOKUP(QQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QQ27","v":2378.0421957414601},{"$f":"HLOOKUP(QR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QR27","v":2378.0421957414601},null,"Variable Fuel Transport",2335.7235140151051,{"$f":"HLOOKUP(QV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QV27","v":2113.3366119443067},{"$f":"HLOOKUP(QW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QW27","v":2208.6564473240669},{"$f":"HLOOKUP(QX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QX27","v":2302.5977929472488},{"$f":"HLOOKUP(QY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QY27","v":2378.0421957414601},{"$f":"HLOOKUP(QZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QZ27","v":2378.0421957414601},{"$f":"HLOOKUP(RA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RA27","v":2378.0421957414601},{"$f":"HLOOKUP(RB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RB27","v":2378.0421957414601},{"$f":"HLOOKUP(RC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RC27","v":2378.0421957414601},{"$f":"HLOOKUP(RD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RD27","v":2378.0421957414601},{"$f":"HLOOKUP(RE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RE27","v":2378.0421957414601},{"$f":"HLOOKUP(RF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RF27","v":2378.0421957414601},{"$f":"HLOOKUP(RG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RG27","v":2378.0421957414601},{"$f":"HLOOKUP(RH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RH27","v":2378.0421957414601},{"$f":"HLOOKUP(RI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RI27","v":2378.0421957414601},{"$f":"HLOOKUP(RJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RJ27","v":2378.0421957414601},{"$f":"HLOOKUP(RK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RK27","v":2378.0421957414601},{"$f":"HLOOKUP(RL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RL27","v":2378.0421957414601},{"$f":"HLOOKUP(RM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RM27","v":2378.0421957414601},{"$f":"HLOOKUP(RN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RN27","v":2378.0421957414601},{"$f":"HLOOKUP(RO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RO27","v":2378.0421957414601},null,"Variable Fuel Transport",2357.2949048049013,{"$f":"HLOOKUP(RS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RS27","v":2208.6564473240669},{"$f":"HLOOKUP(RT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RT27","v":2302.5977929472488},{"$f":"HLOOKUP(RU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RU27","v":2378.0421957414601},{"$f":"HLOOKUP(RV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RV27","v":2378.0421957414601},{"$f":"HLOOKUP(RW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RW27","v":2378.0421957414601},{"$f":"HLOOKUP(RX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RX27","v":2378.0421957414601},{"$f":"HLOOKUP(RY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RY27","v":2378.0421957414601},{"$f":"HLOOKUP(RZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RZ27","v":2378.0421957414601},{"$f":"HLOOKUP(SA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SA27","v":2378.0421957414601},{"$f":"HLOOKUP(SB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SB27","v":2378.0421957414601},{"$f":"HLOOKUP(SC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SC27","v":2378.0421957414601},{"$f":"HLOOKUP(SD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SD27","v":2378.0421957414601},{"$f":"HLOOKUP(SE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SE27","v":2378.0421957414601},{"$f":"HLOOKUP(SF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SF27","v":2378.0421957414601},{"$f":"HLOOKUP(SG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SG27","v":2378.0421957414601},{"$f":"HLOOKUP(SH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SH27","v":2378.0421957414601},{"$f":"HLOOKUP(SI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SI27","v":2378.0421957414601},{"$f":"HLOOKUP(SJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SJ27","v":2378.0421957414601},{"$f":"HLOOKUP(SK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SK27","v":2378.0421957414601},{"$f":"HLOOKUP(SL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SL27","v":2378.0421957414601},null,"Variable Fuel Transport",2371.5227703188284,{"$f":"HLOOKUP(SP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SP27","v":2302.5977929472488},{"$f":"HLOOKUP(SQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SQ27","v":2378.0421957414601},{"$f":"HLOOKUP(SR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SR27","v":2378.0421957414601},{"$f":"HLOOKUP(SS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SS27","v":2378.0421957414601},{"$f":"HLOOKUP(ST4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ST27","v":2378.0421957414601},{"$f":"HLOOKUP(SU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SU27","v":2378.0421957414601},{"$f":"HLOOKUP(SV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SV27","v":2378.0421957414601},{"$f":"HLOOKUP(SW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SW27","v":2378.0421957414601},{"$f":"HLOOKUP(SX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SX27","v":2378.0421957414601},{"$f":"HLOOKUP(SY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SY27","v":2378.0421957414601},{"$f":"HLOOKUP(SZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SZ27","v":2378.0421957414601},{"$f":"HLOOKUP(TA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TA27","v":2378.0421957414601},{"$f":"HLOOKUP(TB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TB27","v":2378.0421957414601},{"$f":"HLOOKUP(TC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TC27","v":2378.0421957414601},{"$f":"HLOOKUP(TD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TD27","v":2378.0421957414601},{"$f":"HLOOKUP(TE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TE27","v":2378.0421957414601},{"$f":"HLOOKUP(TF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TF27","v":2378.0421957414601},{"$f":"HLOOKUP(TG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TG27","v":2378.0421957414601},{"$f":"HLOOKUP(TH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TH27","v":2378.0421957414601},{"$f":"HLOOKUP(TI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TI27","v":2378.0421957414601},null,"Variable Fuel Transport",2378.0421957414615,{"$f":"HLOOKUP(TM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TM27","v":2378.0421957414601},{"$f":"HLOOKUP(TN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TN27","v":2378.0421957414601},{"$f":"HLOOKUP(TO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TO27","v":2378.0421957414601},{"$f":"HLOOKUP(TP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TP27","v":2378.0421957414601},{"$f":"HLOOKUP(TQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TQ27","v":2378.0421957414601},{"$f":"HLOOKUP(TR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TR27","v":2378.0421957414601},{"$f":"HLOOKUP(TS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TS27","v":2378.0421957414601},{"$f":"HLOOKUP(TT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TT27","v":2378.0421957414601},{"$f":"HLOOKUP(TU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TU27","v":2378.0421957414601},{"$f":"HLOOKUP(TV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TV27","v":2378.0421957414601},{"$f":"HLOOKUP(TW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TW27","v":2378.0421957414601},{"$f":"HLOOKUP(TX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TX27","v":2378.0421957414601},{"$f":"HLOOKUP(TY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TY27","v":2378.0421957414601},{"$f":"HLOOKUP(TZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TZ27","v":2378.0421957414601},{"$f":"HLOOKUP(UA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UA27","v":2378.0421957414601},{"$f":"HLOOKUP(UB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UB27","v":2378.0421957414601},{"$f":"HLOOKUP(UC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UC27","v":2378.0421957414601},{"$f":"HLOOKUP(UD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UD27","v":2378.0421957414601},{"$f":"HLOOKUP(UE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UE27","v":2378.0421957414601},{"$f":"HLOOKUP(UF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UF27","v":2378.0421957414601}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",844764.54434603185,{"$f":"(SUM(D26:D29))*Misc_Rev","v":532753.54432252434},517017.55020727008,531676.6229386112,620035.33456802159,712425.47810600966,765610.46974489908,812295.90447835485,854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,null,"Misc Charges",886882.17805433215,{"$f":"(SUM(AA26:AA29))*Misc_Rev","v":517017.55020727008},531676.6229386112,620035.33456802159,712425.47810600966,765610.46974489908,812295.90447835485,854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,null,"Misc Charges",934756.90393996786,{"$f":"(SUM(AX26:AX29))*Misc_Rev","v":531676.6229386112},620035.33456802159,712425.47810600966,765610.46974489908,812295.90447835485,854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,null,"Misc Charges",985952.59894307668,{"$f":"(SUM(BU26:BU29))*Misc_Rev","v":620035.33456802159},712425.47810600966,765610.46974489908,812295.90447835485,854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,null,"Misc Charges",1033621.7281431842,{"$f":"(SUM(CR26:CR29))*Misc_Rev","v":712425.47810600966},765610.46974489908,812295.90447835485,854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,null,"Misc Charges",1076032.041821264,{"$f":"(SUM(DO26:DO29))*Misc_Rev","v":765610.46974489908},812295.90447835485,854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,null,"Misc Charges",1116447.3664867561,{"$f":"(SUM(EL26:EL29))*Misc_Rev","v":812295.90447835485},854726.77081491437,892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,null,"Misc Charges",1155334.6659084298,{"$f":"(SUM(FI26:FI29))*Misc_Rev","v":854726.77081491437},892697.66310999042,933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,null,"Misc Charges",1192985.2219007541,{"$f":"(SUM(GF26:GF29))*Misc_Rev","v":892697.66310999042},933506.25276000227,962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,null,"Misc Charges",1229728.798729643,{"$f":"(SUM(HC26:HC29))*Misc_Rev","v":933506.25276000227},962668.78989220643,1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,1552304.7474022163,null,"Misc Charges",1265244.4131230032,{"$f":"(SUM(HZ26:HZ29))*Misc_Rev","v":962668.78989220643},1022872.5377636083,1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,1552304.7474022163,1555197.4865368744,null,"Misc Charges",1300525.0548271262,{"$f":"(SUM(IW26:IW29))*Misc_Rev","v":1022872.5377636083},1071958.4779667582,1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,1552304.7474022163,1555197.4865368744,1558148.0804542254,null,"Misc Charges",1332694.364248157,{"$f":"(SUM(JT26:JT29))*Misc_Rev","v":1071958.4779667582},1099972.6044781562,1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,1552304.7474022163,1555197.4865368744,1558148.0804542254,1561157.6862499237,null,"Misc Charges",1362570.4983147385,{"$f":"(SUM(KQ26:KQ29))*Misc_Rev","v":1099972.6044781562},1140459.2451897601,1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,1552304.7474022163,1555197.4865368744,1558148.0804542254,1561157.6862499237,1564227.4841615357,null,"Misc Charges",1391944.2535448123,{"$f":"(SUM(LN26:LN29))*Misc_Rev","v":1140459.2451897601},1180744.5253993999,1218922.2039954446,1273763.4017467024,1316598.4057692033,1341684.7819826163,1374423.1605617327,1433316.0894381281,1491442.408084936,1538669.9386223406,1541289.9815814011,1543962.4253996427,1546688.3180942493,1549468.7286427477,1552304.7474022163,1555197.4865368744,1558148.0804542254,1561157.6862499237,1564227.4841615357,1567358.6780313801,null,"Misc Charges",1400389.3547899902,{"$f":"(SUM(MK26:MK29))*Misc_Rev","v":1164790.5301387385},1202431.7773970068,1256488.5062099067,1298718.9160920901,1323466.2931267966,1355752.17379784,1413802.9673633466,1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,null,"Misc Charges",1425953.6302174185,{"$f":"(SUM(NH26:NH29))*Misc_Rev","v":1202431.7773970068},1256488.5062099067,1298718.9160920901,1323466.2931267966,1355752.17379784,1413802.9673633466,1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,null,"Misc Charges",1449843.8097903098,{"$f":"(SUM(OE26:OE29))*Misc_Rev","v":1256488.5062099067},1298718.9160920901,1323466.2931267966,1355752.17379784,1413802.9673633466,1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,null,"Misc Charges",1470435.8415791423,{"$f":"(SUM(PB26:PB29))*Misc_Rev","v":1298718.9160920901},1323466.2931267966,1355752.17379784,1413802.9673633466,1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,1559512.7250747383,null,"Misc Charges",1488600.8843820845,{"$f":"(SUM(PY26:PY29))*Misc_Rev","v":1323466.2931267966},1355752.17379784,1413802.9673633466,1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,1559512.7250747383,1562969.8161175309,null,"Misc Charges",1505790.0667973557,{"$f":"(SUM(QV26:QV29))*Misc_Rev","v":1355752.17379784},1413802.9673633466,1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,1559512.7250747383,1562969.8161175309,1566496.0489811795,null,"Misc Charges",1521244.7083226386,{"$f":"(SUM(RS26:RS29))*Misc_Rev","v":1413802.9673633466},1471099.329433053,1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,1559512.7250747383,1562969.8161175309,1566496.0489811795,1570092.806502101,null,"Misc Charges",1532474.7963587581,{"$f":"(SUM(SP26:SP29))*Misc_Rev","v":1471099.329433053},1517660.3208881274,1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,1559512.7250747383,1562969.8161175309,1566496.0489811795,1570092.806502101,1573761.499173441,null,"Misc Charges",1539268.6962028439,{"$f":"(SUM(TM26:TM29))*Misc_Rev","v":1517660.3208881274},1520280.363847188,1522952.8076654295,1525678.700360036,1528459.1109085346,1531295.1296680032,1534187.8688026613,1537138.4627200123,1540148.0685157105,1543217.8664273226,1546349.0602971669,1549542.878044408,1552800.5721465943,1556123.420130824,1559512.7250747383,1562969.8161175309,1566496.0489811795,1570092.806502101,1573761.499173441,1577503.5656982076]
[null,"Total Variable Cost",29021976.815496776,{"$f":"SUM(D26:D30)","v":18806525.387723923},{"$f":"SUM(E26:E29)","v":17734017.637623314},18236832.782417893,21267590.53879473,24436628.871030036,26260906.556386743,27862245.471576966,29317650.09312322,30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,null,"Total Variable Cost",30465277.562127195,{"$f":"SUM(AA26:AA30)","v":18251035.187830582},{"$f":"SUM(AB26:AB29)","v":18236832.782417893},21267590.53879473,24436628.871030036,26260906.556386743,27862245.471576966,29317650.09312322,30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,null,"Total Variable Cost",32108676.633785836,{"$f":"SUM(AX26:AX30)","v":18768509.405356504},{"$f":"SUM(AY26:AY29)","v":21267590.53879473},24436628.871030036,26260906.556386743,27862245.471576966,29317650.09312322,30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,null,"Total Variable Cost",33872355.627818704,{"$f":"SUM(BU26:BU30)","v":21887625.87336275},{"$f":"SUM(BV26:BV29)","v":24436628.871030036},26260906.556386743,27862245.471576966,29317650.09312322,30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,null,"Total Variable Cost",35515419.63236431,{"$f":"SUM(CR26:CR30)","v":25149054.349136047},{"$f":"SUM(CS26:CS29)","v":26260906.556386743},27862245.471576966,29317650.09312322,30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,null,"Total Variable Cost",36974715.193868645,{"$f":"SUM(DO26:DO30)","v":27026517.026131641},{"$f":"SUM(DP26:DP29)","v":27862245.471576966},29317650.09312322,30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,null,"Total Variable Cost",38365019.763831854,{"$f":"SUM(EL26:EL30)","v":28674541.376055323},{"$f":"SUM(EM26:EM29)","v":29317650.09312322},30620074.882005572,32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,null,"Total Variable Cost",39702544.482255407,{"$f":"SUM(FI26:FI30)","v":30172376.863938134},{"$f":"SUM(FJ26:FJ29)","v":30620074.882005572},32019834.422720805,33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,null,"Total Variable Cost",40997262.743368693,{"$f":"SUM(GF26:GF30)","v":31512772.545115564},{"$f":"SUM(GG26:GG29)","v":32019834.422720805},33020127.251567759,35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,null,"Total Variable Cost",42261116.281175345,{"$f":"SUM(HC26:HC30)","v":32953340.675480805},{"$f":"SUM(HD26:HD29)","v":33020127.251567759},35085152.561007351,36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,53245000.596906647,null,"Total Variable Cost",43481843.579926372,{"$f":"SUM(HZ26:HZ30)","v":33982796.041459963},{"$f":"SUM(IA26:IA29)","v":35085152.561007351},36768830.279438779,37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,53245000.596906647,53344223.315389805,null,"Total Variable Cost",44697193.555967152,{"$f":"SUM(IW26:IW30)","v":36108025.098770961},{"$f":"SUM(IX26:IX29)","v":36768830.279438779},37729731.922828987,39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,53245000.596906647,53344223.315389805,53445430.488242626,null,"Total Variable Cost",45804862.204847753,{"$f":"SUM(JT26:JT30)","v":37840788.757405534},{"$f":"SUM(JU26:JU29)","v":37729731.922828987},39118448.418390617,40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,53245000.596906647,53344223.315389805,53445430.488242626,53548661.804552503,null,"Total Variable Cost",46832052.64685934,{"$f":"SUM(KQ26:KQ30)","v":38829704.527307145},{"$f":"SUM(KR26:KR29)","v":39118448.418390617},40500258.125794061,41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,53245000.596906647,53344223.315389805,53445430.488242626,53548661.804552503,53653957.747188576,null,"Total Variable Cost",47843088.983396173,{"$f":"SUM(LN26:LN30)","v":40258907.66358038},{"$f":"SUM(LO26:LO29)","v":40500258.125794061},41809775.811053187,43690862.377262205,45160129.168182872,46020607.188811697,47143553.562520847,49163616.980110042,51157385.198769845,52777318.331012577,52867187.404177852,52958853.858806431,53052353.642527588,53147723.421923161,53245000.596906647,53344223.315389805,53445430.488242626,53548661.804552503,53653957.747188576,53761359.608677372,null,"Total Variable Cost",48134863.667154938,{"$f":"SUM(MK26:MK30)","v":41117816.877766453},{"$f":"SUM(ML26:ML29)","v":41244144.110482499},43098322.913147651,44546851.755919948,45395701.897742905,46503127.316932157,48494304.979191422,50459605.180525936,52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,null,"Total Variable Cost",49014986.63977582,{"$f":"SUM(NH26:NH30)","v":42446575.887879506},{"$f":"SUM(NI26:NI29)","v":43098322.913147651},44546851.755919948,45395701.897742905,46503127.316932157,48494304.979191422,50459605.180525936,52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,null,"Total Variable Cost",49839105.623970091,{"$f":"SUM(OE26:OE30)","v":44354811.419357561},{"$f":"SUM(OF26:OF29)","v":44546851.755919948},45395701.897742905,46503127.316932157,48494304.979191422,50459605.180525936,52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,null,"Total Variable Cost",50549074.170223922,{"$f":"SUM(PB26:PB30)","v":45845570.672012039},{"$f":"SUM(PC26:PC29)","v":45395701.897742905},46503127.316932157,48494304.979191422,50459605.180525936,52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,53492238.631911173,null,"Total Variable Cost",51174284.739964284,{"$f":"SUM(PY26:PY30)","v":46719168.190869704},{"$f":"SUM(PZ26:PZ29)","v":46503127.316932157},48494304.979191422,50459605.180525936,52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,53492238.631911173,53610818.965408899,null,"Total Variable Cost",51766674.132130355,{"$f":"SUM(QV26:QV30)","v":47858879.490729995},{"$f":"SUM(QW26:QW29)","v":48494304.979191422},50459605.180525936,52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,53492238.631911173,53610818.965408899,53731770.905576579,null,"Total Variable Cost",52301794.15263813,{"$f":"SUM(RS26:RS30)","v":49908107.946554773},{"$f":"SUM(RT26:RT29)","v":50459605.180525936},52056675.615288727,52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,53492238.631911173,53610818.965408899,53731770.905576579,53855141.884547614,null,"Total Variable Cost",52691944.215991504,{"$f":"SUM(SP26:SP30)","v":51930704.50995899},{"$f":"SUM(SQ26:SQ29)","v":52056675.615288727},52146544.688454002,52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,53492238.631911173,53610818.965408899,53731770.905576579,53855141.884547614,53980980.283098064,null,"Total Variable Cost",52929002.633393764,{"$f":"SUM(TM26:TM30)","v":53574335.936176851},{"$f":"SUM(TN26:TN29)","v":52146544.688454002},52238211.143082581,52331710.92680373,52427080.706199311,52524357.881182797,52623580.599665955,52724787.772518776,52828019.088828653,52933315.031464726,53040716.892953523,53150266.791672088,53262007.688365035,53375983.402991839,53492238.631911173,53610818.965408899,53731770.905576579,53855141.884547614,53980980.283098064,54109335.449619524]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D33:W33))","v":40333651.610585108},{"$f":"D31+D23","v":32872643.510295957},31413919.185368754,31514734.980736643,34153678.130445585,36940339.704567909,38390998.99033834,39626836.921785541,40724265.200887762,41673029.109980009,42719916.688746125,43367533.921017095,45080083.926561289,46411490.639631525,47020329.662165426,48057196.089065731,49087372.531046741,50045478.090187088,51575378.092367068,52693688.392590225,53203444.597319692,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA33:AT33))","v":41992146.884416066},{"$f":"AA31+AA23","v":32584568.061590612},32176814.778619014,34797951.956258625,37567747.933299914,39002400.420237243,40223038.91059088,41306014.776735991,42243678.457948297,43283074.453643672,43923807.825337745,45629473.970305055,46953996.822798386,47555951.984755397,48585934.551078811,49609227.132482931,50560448.831046388,52083464.97264947,53194891.412295729,53697763.756448314,54463343.821975343,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX33:BQ33))","v":43854834.854193285},{"$f":"AX31+AX23","v":33374541.358866505},35472598.028704815,38224250.076326884,39641716.857150577,40846044.739629261,41913532.679288857,42836469.640746132,43864554.726236403,44497654.32461305,46196305.953329712,47513814.28957241,48108754.935278773,49131722.985351548,50148001.05050502,51092208.232817829,52608209.858170271,53712621.78156589,54208479.609467834,54967045.158744216,56622971.907560654,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU33:CN33))","v":45841975.027998701},{"$f":"BU31+BU23","v":36771337.911672503},38911700.931228101,40310679.410852201,41497495.40251521,42548363.158962384,43455518.233089447,44468597.085683733,45090171.092779592,46781044.059161253,48091404.74363488,48679197.737572163,49695018.135875851,50704148.549260244,51641208.079803981,53150062.053387344,54247326.325013883,54736036.501146741,55487454.398654051,57136233.49570141,58758966.432592586,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR33:DK33))","v":47712751.887443878},{"$f":"CR31+CR23","v":40315725.99222149},41011178.082979441,42179154.8654861,43212178.35542991,44102397.79526718,45099395.220309734,45705678.176209234,47384806.795587599,48687241.178715102,49267750.858452737,50276287.942556769,51278135.041741505,52207911.258085586,53709481.917469293,54799462.874896176,55280889.736829378,56025024.320137024,57666520.102984734,59281969.725676246,60523838.281499363,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO33:EH33))","v":49404092.883407481},{"$f":"DO31+DO23","v":42481528.182297193},42892949.002410308,43906775.715007983,44778812.204163663,45758552.556577601,46348448.859430432,48011996.203460738,49302463.331878826,49874896.269070789,50876011.801671661,51870437.349353231,52792792.014194138,54286941.122074679,55369500.527998395,55843505.838428438,56580218.870232917,58214293.101577453,59822321.172765806,61056768.17708575,60761410.222267888,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL33:FE33))","v":51030857.911541142},{"$f":"EL31+EL23","v":44423374.250965126},44634117.664651014,45486593.021626532,46447805.310954936,47020117.00194066,48666966.67424947,49941556.794713393,50501795.338701554,51494680.832183242,52481543.967314117,53396336.219604328,54882922.914934173,55957919.908307195,56424362.806186542,57153513.425440326,58780025.244234167,60380490.902871817,61607375.494641073,61304455.127272509,61003596.42330569,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI33:GB33))","v":52609342.1250237},{"$f":"FI31+FI23","v":46220617.905953959},46227739.921473786,47169019.80833324,47722451.773596078,49351383.078104548,50608958.605037689,51153018.795460716,52133478.446155593,53111955.336024806,54019041.641174115,55497922.38936305,56565213.435595155,57023950.386333592,57745395.058446474,59364200.930099405,60956960.641596153,62176139.286224492,61865512.971715026,61556948.320607297,61250486.566169351,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF33:GY33))","v":54149604.530152522},{"$f":"GF31+GF23","v":47866114.427631892},47924233.676339604,48457354.92213463,50067048.163725987,51306365.232237943,51833087.892144985,52797062.124124058,53762877.328710362,54661418.217662938,56132446.75983423,57191885.600048706,57642770.344769485,58356362.810864724,59967316.476500012,61552223.981979117,62763550.42058982,62445071.900062703,62128655.042937338,61814341.082481742,61502172.076629326,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC33:HV33))","v":55650843.300951622},{"$f":"HC31+HC23","v":49601419.238274135},49211191.008452564,50800674.76306203,52020863.488157161,52529445.019574843,53476206.357433833,54425667.544131145,55311742.02151151,56774493.655485466,57826361.247736506,58269674.744493864,58975695.962625667,60579078.380297527,62156414.637813196,63360169.82846047,63034120.059969924,62710131.954881117,62388246.746462107,62068506.492646247,61750954.092525631,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ33:IS33))","v":57113242.654969648},{"$f":"HZ31+HZ23","v":50930925.368509397},51568049.745490238,52767666.021217287,53256775.66417037,54185070.058872335,55117009.207871169,55986435.949201256,57436497.274851158,58479939.305633634,58915545.574814141,59613859.565369099,61209534.755464092,62779163.785402909,63975211.748473331,63641454.752405934,63309759.419740275,62980166.983744398,62652719.502351694,62327459.874654219,62004431.857725888,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW33:JP33))","v":58574628.967549853},{"$f":"IW31+IW23","v":53361615.127267919},53548823.058329903,54016990.770724259,54925463.561844803,55838604.101387508,56690194.109222054,58123308.705482215,59153832.510003142,59580861.89463111,60271330.235801935,61859159.776512802,63420943.157067478,64609145.470753759,64267542.825302228,63928001.843252435,63590563.757872432,63255270.62709558,62922165.350013979,62591291.683701515,62262694.26037357,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT33:KM33))","v":59932777.09375722},{"$f":"JT31+JT23","v":55405347.007522687},54812177.388223417,55699332.131712392,56592295.071673356,57424748.847025938,58839706.362056985,59852979.073928326,60266858.220951088,60948595.636722803,62528438.620186605,64082235.443494208,65262451.199933417,64912861.997234806,64565334.457937948,64219909.815310866,63876630.127286941,63535538.292958267,63196678.069398731,62860094.088823713,62525831.876092911,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ33:LJ33))","v":61214970.439254999},{"$f":"KQ31+KQ23","v":56710837.863198951},56508800.300861835,57380062.32105577,58191976.107138127,59587453.702951834,60582243.232415184,60978561.457164377,61646912.457063496,63217867.707708016,64763534.535200402,65935620.295824379,65577901.097310536,65222243.562198438,64868688.923756123,64517279.23991698,64168057.409773067,63821067.190398298,63476353.214008056,63133961.005462021,62793937.000117086,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN33:MG33))","v":62485614.84246631},{"$f":"LN31+LN23","v":58462324.086179405},58204068.538523138,58993891.656319447,60368460.364655629,61343420.1155525,61720923.199937649,62371397.883399166,63928726.298142023,65465345.769133702,66629155.51921761,66263160.310163699,65899226.764511526,65537396.115529135,65177710.421149917,64820212.580465935,64464946.350551091,64111956.363620773,63761288.14453467,63412988.128649659,63067103.680029772,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK33:ND33))","v":63041685.971039481},{"$f":"MK31+MK23","v":59649327.349949859},59267065.324881852,60592238.852985702,61525176.244637579,61870865.528827325,62486666.197483964,63996911.481816076,65491191.361607991,66622928.567188501,66248508.710445225,65876150.517103679,65505895.220431909,65137784.878363326,64771862.389989972,64408171.512385756,64046756.877766065,63687664.01099059,63330939.347416207,62976630.251106948,62624785.033408105,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH33:OA33))","v":64190878.486231312},{"$f":"NH31+NH23","v":61312096.192590505},61446109.166548401,62356155.267508104,62680177.872577928,63275430.080696881,64766178.315781288,66241933.995635942,67359550.493875191,66975755.381255917,66594821.233552508,66215989.982518867,65839303.686088398,65464805.243353173,65092538.411387086,64722547.822405525,64354879.001268178,63989578.383331917,63626693.332660787,63266272.160600066,62908364.144721992,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE33:OX33))","v":65288926.362261005},{"$f":"OE31+OE23","v":63560364.051277295},63225361.091902405,63526081.278699204,64099277.674141251,65569108.398336709,67025016.861939169,68123776.465610296,67725607.037745908,67335129.254570961,66947568.025035121,66562151.750102445,66178923.328864999,65797926.518396698,65419205.950912923,65042807.151273355,64668776.554834895,64297161.525661543,63928010.375098616,63561372.380718328,63197297.805644318,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB33:PU33))","v":66277770.960733049},{"$f":"PB31+PB23","v":65397286.763387918},64410898.039699636,64960373.50543648,66407752.294559345,67842367.568777293,68920923.500192344,68503558.507933378,68098448.246811524,67701171.978111073,67306868.934262291,66914753.744108737,66524870.16472432,66137262.82832443,65751977.259768754,65369059.894414179,64988558.096324719,64610520.17684567,64234995.413549274,63862034.069559149,63491687.413261436,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY33:QR33))","v":67217555.46628356},{"$f":"PY31+PY23","v":66661918.604073092},65898627.381728023,67320696.091465831,68731321.442201212,69787093.251305103,69348077.531055674,68922365.238951534,68509152.772607252,68103930.978532791,67701741.873807043,67301784.379850417,66904103.12887831,66508743.645750418,66115752.365823627,65725176.653161958,65337064.819110706,64951466.141242087,64568430.88267976,64188010.31180983,63810256.722386166,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV33:RO33))","v":68130810.272976041},{"$f":"QV31+QV23","v":68200484.912197456},68277715.045283198,69662524.115045816,70693826.202197522,70231570.677190721,69783774.642536283,69349548.104590058,68928071.388918906,68514745.15896295,68104512.272142678,67696555.628306925,67290920.752315372,66887654.079524927,66486802.973999605,66088415.747084692,65692541.676352426,65299231.024926439,64908535.061192855,64520506.07890553,64135197.417693391,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS33:SL33))","v":68993213.016300753},{"$f":"RS31+RS23","v":70656545.476451576},70638683.447939545,71643652.928499013,71156438.287100971,70684937.651594028,70228185.69624652,69785274.627541363,69355368.377556786,68933775.623001724,68515338.078445032,68099222.30173257,67685474.728221178,67274142.721974924,66865274.594339095,66458919.62288589,66055128.070738979,65653951.206284463,65255441.323276214,64859651.761343144,64466636.926906757,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP33:TI33))","v":69717191.456927359},{"$f":"SP31+SP23","v":73094110.790453732},72639335.448050618,72125261.547928497,71628302.613702476,71147371.965485409,70681484.971030951,70229715.6809517,69791211.30596742,69361186.696321249,68934380.400873438,68509942.308626711,68087919.783645108,67668361.137273923,67251315.647085369,66836833.576203108,66424966.193013251,66015765.791269653,65609285.71060124,65205580.357429504,64804705.22630439,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM33:UF33))","v":70294754.819148362},{"$f":"TM31+TM23","v":75161010.342281491},73140857.71787113,72616502.339746565,72109604.226836026,71619054.965654626,71143850.231311068,70683045.555430233,70235771.092946261,69797145.991107181,69361803.569750413,68928876.715658754,68498413.740177512,68070463.920878902,67645077.520886585,67222305.808586672,66802201.077733025,66384816.667954549,65970206.985672772,65558427.525437593,65149534.891689986]
[]
[null,"$/MWh",{"$f":"C33/AVERAGE(D5:W5)","v":58.904918704821796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z33/AVERAGE(AA5:AT5)","v":61.327053209789483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW33/AVERAGE(AX5:BQ5)","v":64.047399100895987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT33/AVERAGE(BU5:CN5)","v":66.949500093962897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ33/AVERAGE(CR5:DK5)","v":69.681659331227678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN33/AVERAGE(DO5:EH5)","v":72.15176307564596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK33/AVERAGE(EL5:FE5)","v":74.527557428689661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH33/AVERAGE(FI5:GB5)","v":76.832840500248523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE33/AVERAGE(GF5:GY5)","v":79.082302875591594},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HB33/AVERAGE(HC5:HV5)","v":81.274773535184451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HY33/AVERAGE(HZ5:IS5)","v":83.410521517889009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"IV33/AVERAGE(IW5:JP5)","v":85.544790013337717},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"JS33/AVERAGE(JT5:KM5)","v":87.528285228096692},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"KP33/AVERAGE(KQ5:LJ5)","v":89.400852966560251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"LM33/AVERAGE(LN5:MG5)","v":91.256554156141021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"MJ33/AVERAGE(MK5:ND5)","v":92.06866323416223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"NG33/AVERAGE(NH5:OA5)","v":93.746991106310531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"OD33/AVERAGE(OE5:OX5)","v":95.350625250226159},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PA33/AVERAGE(PB5:PU5)","v":96.794774449685477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PX33/AVERAGE(PY5:QR5)","v":98.167274277719301},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"QU33/AVERAGE(QV5:RO5)","v":99.501029045683083},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"RR33/AVERAGE(RS5:SL5)","v":100.76051737510144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"SO33/AVERAGE(SP5:TI5)","v":101.81784517673202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"TL33/AVERAGE(TM5:UF5)","v":102.66134239406762}]
[null,"Fixed Cost $/kW-yr",{"$f":"C23/D11/1000","v":134.82329910713139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z23/AA11/1000","v":137.38819216077312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW23/AX11/1000","v":140.00188582130468},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT23/BU11/1000","v":142.66530870297962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ23/CR11/1000","v":145.37940709272436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN23/DO11/1000","v":148.14514528651782},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK23/EL11/1000","v":150.96350593217286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH23/FI11/1000","v":153.83549037864478},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE23/GF11/1000","v":156.76211903198848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"HB23/HC11/1000","v":159.59150202355499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"HY23/HZ11/1000","v":162.47197944032513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"IV23/IW11/1000","v":165.40447451230909},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"JS23/JT11/1000","v":168.38992716221057},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"KP23/KQ11/1000","v":171.42929430745747},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"LM23/LN11/1000","v":174.52355016770127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"MJ23/MK11/1000","v":177.67368657788475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"NG23/NH11/1000","v":180.88071330697832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"OD23/OE11/1000","v":184.14565838248973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"PA23/PB11/1000","v":187.46956842084771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"PX23/PY11/1000","v":191.21895978926463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"QU23/QV11/1000","v":195.0433389850499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"RR23/RS11/1000","v":198.94420576475085},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"SO23/SP11/1000","v":202.92308988004586},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"TL23/TM11/1000","v":206.98155167764693}]
[null,"Variable Cost $/MWh",{"$f":"C31/AVERAGE(D5:W5)","v":42.384884995669772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z31/AVERAGE(AA5:AT5)","v":44.492740589001706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW31/AVERAGE(AX5:BQ5)","v":46.892827981292925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT31/AVERAGE(BU5:CN5)","v":49.468577104331501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ31/AVERAGE(CR5:DK5)","v":51.868175150871323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN31/AVERAGE(DO5:EH5)","v":53.999390227717008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK31/AVERAGE(EL5:FE5)","v":56.029848031521027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH31/AVERAGE(FI5:GB5)","v":57.983223975883881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE31/AVERAGE(GF5:GY5)","v":59.874083614700005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"HB31/AVERAGE(HC5:HV5)","v":61.719867145982462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"HY31/AVERAGE(HZ5:IS5)","v":63.502667349344534},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"IV31/AVERAGE(IW5:JP5)","v":65.277614290121932},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"JS31/AVERAGE(JT5:KM5)","v":66.895299005211498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"KP31/AVERAGE(KQ5:LJ5)","v":68.395450046958075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"LM31/AVERAGE(LN5:MG5)","v":69.872008970665675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"MJ31/AVERAGE(MK5:ND5)","v":70.298128683129917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"NG31/AVERAGE(NH5:OA5)","v":71.583496362035376},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"OD31/AVERAGE(OE5:OX5)","v":72.78707351978332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"PA31/AVERAGE(PB5:PU5)","v":73.823940697192242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"PX31/AVERAGE(PY5:QR5)","v":74.737023850176243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"QU31/AVERAGE(QV5:RO5)","v":75.602173609589144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"RR31/AVERAGE(RS5:SL5)","v":76.383684830285574},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"SO31/AVERAGE(SP5:TI5)","v":76.953475981019878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"TL31/AVERAGE(TM5:UF5)","v":77.29968581444119}]
[]
[null,{"$f":"D40&\" \"&'Resource Options'!$B$8","v":"2022 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA40&\" \"&'Resource Options'!$B$8","v":"2023 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX40&\" \"&'Resource Options'!$B$8","v":"2024 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU40&\" \"&'Resource Options'!$B$8","v":"2025 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR40&\" \"&'Resource Options'!$B$8","v":"2026 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO40&\" \"&'Resource Options'!$B$8","v":"2027 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL40&\" \"&'Resource Options'!$B$8","v":"2028 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI40&\" \"&'Resource Options'!$B$7","v":"2029 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF40&\" \"&'Resource Options'!$B$7","v":"2030 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC40&\" \"&'Resource Options'!$B$7","v":"2031 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ40&\" \"&'Resource Options'!$B$7","v":"2032 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW40&\" \"&'Resource Options'!$B$7","v":"2033 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JT40&\" \"&'Resource Options'!$B$7","v":"2034 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"KQ40&\" \"&'Resource Options'!$B$7","v":"2035 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"LN40&\" \"&'Resource Options'!$B$7","v":"2036 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"MK40&\" \"&'Resource Options'!$B$7","v":"2037 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"NH40&\" \"&'Resource Options'!$B$7","v":"2038 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"OE40&\" \"&'Resource Options'!$B$7","v":"2039 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PB40&\" \"&'Resource Options'!$B$7","v":"2040 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PY40&\" \"&'Resource Options'!$B$7","v":"2041 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"QV40&\" \"&'Resource Options'!$B$7","v":"2042 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"RS40&\" \"&'Resource Options'!$B$7","v":"2043 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"SP40&\" \"&'Resource Options'!$B$7","v":"2044 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"TM40&\" \"&'Resource Options'!$B$7","v":"2045 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2022,{"$f":"D40+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2023,{"$f":"AA40+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2024,{"$f":"AX40+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2025,{"$f":"BU40+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2026,{"$f":"CR40+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2027,{"$f":"DO40+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,2028,{"$f":"EL40+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2029,{"$f":"FI40+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2030,{"$f":"GF40+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,2031,{"$f":"HC40+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2032,{"$f":"HZ40+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,"Year",null,2033,{"$f":"IW40+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,2034,{"$f":"JT40+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,2035,{"$f":"KQ40+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,2036,{"$f":"LN40+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,2037,{"$f":"MK40+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,2038,{"$f":"NH40+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,2039,{"$f":"OE40+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2040,{"$f":"PB40+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2041,{"$f":"PY40+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,"Year",null,2042,{"$f":"QV40+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,2043,{"$f":"RS40+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,"Year",null,2044,{"$f":"SP40+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,2045,{"$f":"TM40+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"D41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"E41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"F41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"G41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"H41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"I41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"J41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"K41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"L41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"M41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"N41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"O41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"P41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"Q41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"R41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"S41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"T41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"U41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"V41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"AA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"AX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"AZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"BU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"BZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"CR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"CZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"DO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"DZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ED41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"EL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ER41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ES41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ET41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"EZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"FI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"FZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"GF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"GX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"HC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"HU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"HZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ID41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"II41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"IW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"IZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"JT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"JZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"KQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"KZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"LN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"LZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ME41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"MK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ML41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"MZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"NH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"NZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"OE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ON41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"OW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"PB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"PY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"PZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"QV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"QZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RL41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"RS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"RZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SI41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SJ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SK41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"SP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"ST41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"SZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TF41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TG41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TH41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D40-$D$4)","v":750830.39999999991},{"$f":"TM41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TN41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TO41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TP41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TQ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TR41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TS41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TT41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TU41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TV41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TW41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TX41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TY41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"TZ41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"UA41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"UB41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"UC41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"UD41*(1-'Resource Options'!$AA$8)","v":750830.39999999991},{"$f":"UE41*(1-'Resource Options'!$AA$8)","v":750830.39999999991}]
[null,"Fuel (Dth)",null,{"$f":"D41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"AA41*$D46/1000","v":6657360.8027025582},{"$f":"AB41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"AX41*$D46/1000","v":6657360.8027025582},{"$f":"AY41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"BU41*$D46/1000","v":6657360.8027025582},{"$f":"BV41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"CR41*$D46/1000","v":6657360.8027025582},{"$f":"CS41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"DO41*$D46/1000","v":6657360.8027025582},{"$f":"DP41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"EL41*$D46/1000","v":6657360.8027025582},{"$f":"EM41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"FI41*$D46/1000","v":6657360.8027025582},{"$f":"FJ41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"GF41*$D46/1000","v":6657360.8027025582},{"$f":"GG41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"HC41*$D46/1000","v":6657360.8027025582},{"$f":"HD41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"HZ41*$D46/1000","v":6657360.8027025582},{"$f":"IA41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"IW41*$D46/1000","v":6657360.8027025582},{"$f":"IX41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"JT41*$D46/1000","v":6657360.8027025582},{"$f":"JU41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"KQ41*$D46/1000","v":6657360.8027025582},{"$f":"KR41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"LN41*$D46/1000","v":6657360.8027025582},{"$f":"LO41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"MK41*$D46/1000","v":6657360.8027025582},{"$f":"ML41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"NH41*$D46/1000","v":6657360.8027025582},{"$f":"NI41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"OE41*$D46/1000","v":6657360.8027025582},{"$f":"OF41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"PB41*$D46/1000","v":6657360.8027025582},{"$f":"PC41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"PY41*$D46/1000","v":6657360.8027025582},{"$f":"PZ41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"QV41*$D46/1000","v":6657360.8027025582},{"$f":"QW41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"RS41*$D46/1000","v":6657360.8027025582},{"$f":"RT41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"SP41*$D46/1000","v":6657360.8027025582},{"$f":"SQ41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,null,"Fuel (Dth)",null,{"$f":"TM41*$D46/1000","v":6657360.8027025582},{"$f":"TN41*$D46/1000","v":6657360.8027025582},6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582,6657360.8027025582]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*D41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*E41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*F41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*G41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*H41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*I41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*J41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*K41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*L41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*M41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*N41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*O41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*P41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*Q41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*R41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*S41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*T41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*U41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*V41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*W41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*AA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AT41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*AX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*AZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BQ41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*BU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*BZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CN41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*CR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*CZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DK41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*DO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*DZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ED41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EH41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*EL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ER41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ES41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ET41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*EZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FE41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*FI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*FZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GB41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*GF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*GY41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*HC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*HV41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*HZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ID41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*II41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IS41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*IW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*IZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JP41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*JT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*JZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KM41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*KQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*KZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LJ41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*LN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*LZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ME41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MG41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*MK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ML41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*MZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ND41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*NH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*NZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OA41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*OE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ON41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*OX41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*PB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PU41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*PY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*PZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QR41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*QV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*QZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RL41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RO41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*RS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*RZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SI41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SJ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SK41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SL41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*SP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*ST41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*SZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TF41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TG41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TH41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TI41*$D46/1000/2204.62","v":353308.60371229477},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*TM41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TN41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TO41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TP41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TQ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TR41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TS41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TT41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TU41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TV41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TW41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TX41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TY41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*TZ41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*UA41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*UB41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*UC41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*UD41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*UE41*$D46/1000/2204.62","v":353308.60371229477},{"$f":"'Resource Options'!$AB$8*UF41*$D46/1000/2204.62","v":353308.60371229477}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8866.6638999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8822.3305805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8778.2189275974997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8734.3278329595123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8690.6561937947154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(DO40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8647.2029128257418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(EL40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8603.9668982616131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(FI40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8560.9470637703052},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(GF40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8518.1423284514531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HC40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8475.5516168091963},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HZ40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8433.1738587251511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(IW40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8391.0079894315259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(JT40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8349.0529494843686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(KQ40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8307.3076847369466},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(LN40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8265.7711463132619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(MK40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8224.4422905816955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(NH40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8183.3200791287873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(OE40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8142.4034787331429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PB40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8101.6914613394774},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PY40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8061.1830040327804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(QV40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":8020.8770890126161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(RS40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":7980.7727035675534},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(SP40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":7940.8688400497158},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(TM40,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":7901.1644958494671}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":92}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":104.8215432291012},{"$f":"'Resource Options'!$N$8*(1.02^(D40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":106.81105611958954},{"$f":"'Resource Options'!$N$8*(1.02^(AA40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":108.83832996473933},{"$f":"'Resource Options'!$N$8*(1.02^(AX40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":110.90408146747009},{"$f":"'Resource Options'!$N$8*(1.02^(BU40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":113.00904093372269},{"$f":"'Resource Options'!$N$8*(1.02^(CR40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":115.15395253064472},{"$f":"'Resource Options'!$N$8*(1.02^(DO40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":117.33957454967636},{"$f":"'Resource Options'!$N$8*(1.02^(EL40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":119.56667967462923},{"$f":"'Resource Options'!$N$8*(1.02^(FI40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":121.8360552548537},{"$f":"'Resource Options'!$N$8*(1.02^(GF40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HC40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":124.02423080723085},{"$f":"'Resource Options'!$N$8*(1.02^(HC40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HZ40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":126.25170599252873},{"$f":"'Resource Options'!$N$8*(1.02^(HZ40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(IW40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":128.51918663215454},{"$f":"'Resource Options'!$N$8*(1.02^(IW40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(JT40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":130.82739122406801},{"$f":"'Resource Options'!$N$8*(1.02^(JT40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(KQ40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":133.1770511704523},{"$f":"'Resource Options'!$N$8*(1.02^(KQ40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(LN40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":135.56891100947365},{"$f":"'Resource Options'!$N$8*(1.02^(LN40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(MK40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":138.0037286512038},{"$f":"'Resource Options'!$N$8*(1.02^(MK40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(NH40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":140.48227561777944},{"$f":"'Resource Options'!$N$8*(1.02^(NH40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(OE40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":143.00533728787474},{"$f":"'Resource Options'!$N$8*(1.02^(OE40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PB40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":145.57371314556494},{"$f":"'Resource Options'!$N$8*(1.02^(PB40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PY40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":148.48518740847629},{"$f":"'Resource Options'!$N$8*(1.02^(PY40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(QV40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":151.45489115664577},{"$f":"'Resource Options'!$N$8*(1.02^(QV40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(RS40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":154.48398897977873},{"$f":"'Resource Options'!$N$8*(1.02^(RS40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(SP40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":157.57366875937427},{"$f":"'Resource Options'!$N$8*(1.02^(SP40-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(TM40,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$165)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":160.72514213456176},{"$f":"'Resource Options'!$N$8*(1.02^(TM40-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D48*AFUDC!$Y$7","v":6.3207390567148023},{"$f":"E48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA48*AFUDC!$Y$7","v":6.4407066840112499},{"$f":"AB48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX48*AFUDC!$Y$7","v":6.5629512968737824},{"$f":"AY48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU48*AFUDC!$Y$7","v":6.6875161124884475},{"$f":"BV48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR48*AFUDC!$Y$7","v":6.8144451683034788},{"$f":"CS48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO48*AFUDC!$Y$7","v":6.9437833375978775},{"$f":"DP48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL48*AFUDC!$Y$7","v":7.0755763453454854},{"$f":"EM48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI48*AFUDC!$Y$7","v":7.2098707843801435},{"$f":"FJ48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF48*AFUDC!$Y$7","v":7.346714131867679},{"$f":"GG48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HC48*AFUDC!$Y$7","v":7.4786611176760207},{"$f":"HD48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HZ48*AFUDC!$Y$7","v":7.6129778713494831},{"$f":"IA48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"IW48*AFUDC!$Y$7","v":7.7497069539189196},{"$f":"IX48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"JT48*AFUDC!$Y$7","v":7.8888916908113016},{"$f":"JU48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"KQ48*AFUDC!$Y$7","v":8.0305761855782745},{"$f":"KR48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"LN48*AFUDC!$Y$7","v":8.1748053338712623},{"$f":"LO48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"MK48*AFUDC!$Y$7","v":8.3216248376675903},{"$f":"ML48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"NH48*AFUDC!$Y$7","v":8.4710812197521008},{"$f":"NI48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"OE48*AFUDC!$Y$7","v":8.6232218384588482},{"$f":"OF48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PB48*AFUDC!$Y$7","v":8.7780949026775659},{"$f":"PC48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PY48*AFUDC!$Y$7","v":8.953656800731121},{"$f":"PZ48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"QV48*AFUDC!$Y$7","v":9.1327299367457417},{"$f":"QW48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"RS48*AFUDC!$Y$7","v":9.3153845354806588},{"$f":"RT48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"SP48*AFUDC!$Y$7","v":9.5016922261902703},{"$f":"SQ48*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"TM48*AFUDC!$Y$7","v":9.6917260707140755},{"$f":"TN48*0.1","v":0}]
[null,"Sales Tax",null,{"$f":"D48*$D$1","v":9.3291173473900066},{"$f":"E48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AA48*$D$1","v":9.5061839946434681},{"$f":"AB48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AX48*$D$1","v":9.6866113668618006},{"$f":"AY48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"BU48*$D$1","v":9.8704632506048373},{"$f":"BV48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"CR48*$D$1","v":10.057804643101319},{"$f":"CS48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"DO48*$D$1","v":10.24870177522738},{"$f":"DP48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"EL48*$D$1","v":10.443222134921195},{"$f":"EM48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"FI48*$D$1","v":10.641434491042},{"$f":"FJ48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"GF48*$D$1","v":10.843408917681979},{"$f":"GG48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HC48*$D$1","v":11.038156541843545},{"$f":"HD48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HZ48*$D$1","v":11.236401833335057},{"$f":"IA48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"IW48*$D$1","v":11.438207610261754},{"$f":"IX48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"JT48*$D$1","v":11.643637818942052},{"$f":"JU48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"KQ48*$D$1","v":11.852757554170255},{"$f":"KR48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"LN48*$D$1","v":12.065633079843154},{"$f":"LO48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"MK48*$D$1","v":12.282331849957139},{"$f":"ML48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"NH48*$D$1","v":12.502922529982369},{"$f":"NI48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"OE48*$D$1","v":12.727475018620851},{"$f":"OF48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PB48*$D$1","v":12.956060469955279},{"$f":"PC48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PY48*$D$1","v":13.215181679354389},{"$f":"PZ48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"QV48*$D$1","v":13.479485312941472},{"$f":"QW48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"RS48*$D$1","v":13.749075019200307},{"$f":"RT48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"SP48*$D$1","v":14.02405651958431},{"$f":"SQ48*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"TM48*$D$1","v":14.304537649975996},{"$f":"TN48*$D$1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D48:D50)","v":120.471399633206},{"$f":"SUM(E48:E50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA48:AA50)","v":122.75794679824425},{"$f":"SUM(AB48:AB50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX48:AX50)","v":125.0878926284749},{"$f":"SUM(AY48:AY50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU48:BU50)","v":127.46206083056339},{"$f":"SUM(BV48:BV50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR48:CR50)","v":129.88129074512747},{"$f":"SUM(CS48:CS50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO48:DO50)","v":132.34643764346998},{"$f":"SUM(DP48:DP50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL48:EL50)","v":134.85837302994304},{"$f":"SUM(EM48:EM50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI48:FI50)","v":137.41798495005136},{"$f":"SUM(FJ48:FJ50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF48:GF50)","v":140.02617830440337},{"$f":"SUM(GG48:GG50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(HC48:HC50)","v":142.5410484667504},{"$f":"SUM(HD48:HD50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(HZ48:HZ50)","v":145.10108569721328},{"$f":"SUM(IA48:IA50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(IW48:IW50)","v":147.7071011963352},{"$f":"SUM(IX48:IX50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(JT48:JT50)","v":150.35992073382135},{"$f":"SUM(JU48:JU50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(KQ48:KQ50)","v":153.06038491020084},{"$f":"SUM(KR48:KR50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(LN48:LN50)","v":155.80934942318808},{"$f":"SUM(LO48:LO50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(MK48:MK50)","v":158.60768533882853},{"$f":"SUM(ML48:ML50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(NH48:NH50)","v":161.4562793675139},{"$f":"SUM(NI48:NI50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(OE48:OE50)","v":164.35603414495444},{"$f":"SUM(OF48:OF50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(PB48:PB50)","v":167.30786851819778},{"$f":"SUM(PC48:PC50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(PY48:PY50)","v":170.65402588856182},{"$f":"SUM(PZ48:PZ50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(QV48:QV50)","v":174.06710640633298},{"$f":"SUM(QW48:QW50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(RS48:RS50)","v":177.54844853445971},{"$f":"SUM(RT48:RT50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(SP48:SP50)","v":181.09941750514886},{"$f":"SUM(SQ48:SQ50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(TM48:TM50)","v":184.72140585525185},{"$f":"SUM(TN48:TN50)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D54:W54))","v":490621.8799596114},{"$f":"HLOOKUP(D40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":421153.92000000004},{"$f":"HLOOKUP(E40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":429576.99840000004},{"$f":"HLOOKUP(F40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":438168.53836800007},{"$f":"HLOOKUP(G40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":446931.9091353601},{"$f":"HLOOKUP(H40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":455870.54731806723},{"$f":"HLOOKUP(I40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":464987.9582644286},{"$f":"HLOOKUP(J40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(K40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(L40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(M40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(N40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(O40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(P40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(Q40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(R40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(S40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(T40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(U40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(V40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(W40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA54:AT54))","v":500434.31755880383},{"$f":"HLOOKUP(AA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":429576.99840000004},{"$f":"HLOOKUP(AB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":438168.53836800007},{"$f":"HLOOKUP(AC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":446931.9091353601},{"$f":"HLOOKUP(AD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":455870.54731806723},{"$f":"HLOOKUP(AE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":464987.9582644286},{"$f":"HLOOKUP(AF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(AG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(AH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(AI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(AJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(AK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(AL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(AM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(AN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(AO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(AP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(AQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(AR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(AS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(AT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX54:BQ54))","v":510443.00390997977},{"$f":"HLOOKUP(AX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":438168.53836800007},{"$f":"HLOOKUP(AY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":446931.9091353601},{"$f":"HLOOKUP(AZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":455870.54731806723},{"$f":"HLOOKUP(BA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":464987.9582644286},{"$f":"HLOOKUP(BB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(BC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(BD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(BE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(BF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(BG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(BH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(BI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(BJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(BK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(BL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(BM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(BN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(BO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(BP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(BQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU54:CN54))","v":520651.86398817931},{"$f":"HLOOKUP(BU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":446931.9091353601},{"$f":"HLOOKUP(BV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":455870.54731806723},{"$f":"HLOOKUP(BW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":464987.9582644286},{"$f":"HLOOKUP(BX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(BY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(BZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(CA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(CB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(CC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(CD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(CE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(CF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(CG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(CH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(CI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(CJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(CK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(CL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(CM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(CN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR54:DK54))","v":531064.90126794309},{"$f":"HLOOKUP(CR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":455870.54731806723},{"$f":"HLOOKUP(CS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":464987.9582644286},{"$f":"HLOOKUP(CT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(CU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(CV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(CW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(CX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(CY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(CZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(DA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(DB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(DC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(DD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(DE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(DF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(DG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(DH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(DI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(DJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(DK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO54:EH54))","v":541686.19929330191},{"$f":"HLOOKUP(DO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":464987.9582644286},{"$f":"HLOOKUP(DP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(DQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(DR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(DS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(DT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(DU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(DV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(DW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(DX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(DY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(DZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(EA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(EB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(EC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(ED40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(EE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(EF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(EG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(EH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL54:FE54))","v":552519.92327916797},{"$f":"HLOOKUP(EL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":474287.71742971719},{"$f":"HLOOKUP(EM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(EN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(EO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(EP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(EQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(ER40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(ES40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(ET40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(EU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(EV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(EW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(EX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(EY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(EZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(FA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(FB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(FC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(FD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(FE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI54:GB54))","v":563570.3217447513},{"$f":"HLOOKUP(FI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":483773.47177831153},{"$f":"HLOOKUP(FJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(FK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(FL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(FM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(FN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(FO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(FP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(FQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(FR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(FS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(FT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(FU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(FV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(FW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(FX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(FY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(FZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(GA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(GB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF54:GY54))","v":574841.72817964631},{"$f":"HLOOKUP(GF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":493448.94121387776},{"$f":"HLOOKUP(GG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(GH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(GI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(GJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(GK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(GL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(GM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(GN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(GO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(GP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(GQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(GR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(GS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(GT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(GU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(GV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(GW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(GX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(GY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC54:HV54))","v":586338.56274323922},{"$f":"HLOOKUP(HC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":503317.92003815522},{"$f":"HLOOKUP(HD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(HE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(HF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(HG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(HH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(HI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(HJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(HK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(HL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(HM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(HN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(HO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(HP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(HQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(HR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(HS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(HT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(HU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(HV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ54:IS54))","v":598065.33399810421},{"$f":"HLOOKUP(HZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":513384.27843891841},{"$f":"HLOOKUP(IA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(IB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(IC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(ID40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(IE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(IF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(IG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(IH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(II40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(IJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(IK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(IL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(IM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(IN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(IO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(IP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(IQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(IR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(IS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW54:JP54))","v":610026.64067806618},{"$f":"HLOOKUP(IW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":523651.96400769684},{"$f":"HLOOKUP(IX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(IY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(IZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(JA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(JB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(JC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(JD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(JE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(JF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(JG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(JH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(JI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(JJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(JK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(JL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(JM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(JN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(JO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(JP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT54:KM54))","v":622227.17349162768},{"$f":"HLOOKUP(JT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":534125.00328785076},{"$f":"HLOOKUP(JU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(JV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(JW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(JX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(JY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(JZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(KA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(KB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(KC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(KD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(KE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(KF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(KG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(KH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(KI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(KJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(KK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(KL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(KM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ54:LJ54))","v":634671.71696146007},{"$f":"HLOOKUP(KQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":544807.50335360784},{"$f":"HLOOKUP(KR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(KS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(KT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(KU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(KV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(KW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(KX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(KY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(KZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(LA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(LB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(LC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(LD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(LE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(LF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(LG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(LH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(LI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(LJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN54:MG54))","v":647365.15130068932},{"$f":"HLOOKUP(LN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":555703.65342068009},{"$f":"HLOOKUP(LO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(LP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(LQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(LR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(LS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(LT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(LU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(LV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(LW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(LX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(LY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(LZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(MA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(MB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(MC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(MD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(ME40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(MF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(MG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK54:ND54))","v":660312.45432670298},{"$f":"HLOOKUP(MK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":566817.72648909374},{"$f":"HLOOKUP(ML40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(MM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(MN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(MO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(MP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(MQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(MR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(MS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(MT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(MU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(MV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(MW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(MX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(MY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(MZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(NA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(NB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(NC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(ND40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH54:OA54))","v":673518.70341323712},{"$f":"HLOOKUP(NH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":578154.08101887559},{"$f":"HLOOKUP(NI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(NJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(NK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(NL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(NM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(NN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(NO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(NP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(NQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(NR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(NS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(NT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(NU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(NV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(NW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(NX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(NY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(NZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(OA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE54:OX54))","v":686989.07748150185},{"$f":"HLOOKUP(OE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":589717.16263925319},{"$f":"HLOOKUP(OF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(OG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(OH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(OI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(OJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(OK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(OL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(OM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(ON40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(OO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(OP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(OQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(OR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(OS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(OT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(OU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(OV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(OW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(OX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB54:PU54))","v":700728.85903113196},{"$f":"HLOOKUP(PB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":601511.50589203823},{"$f":"HLOOKUP(PC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(PD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(PE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(PF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(PG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(PH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(PI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(PJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(PK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(PL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(PM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(PN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(PO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(PP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(PQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(PR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(PS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(PT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},{"$f":"HLOOKUP(PU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":876288.68218754197},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY54:QR54))","v":714743.43621175468},{"$f":"HLOOKUP(PY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":613541.73600987892},{"$f":"HLOOKUP(PZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(QA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(QB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(QC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(QD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(QE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(QF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(QG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(QH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(QI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(QJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(QK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(QL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(QM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(QN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(QO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(QP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},{"$f":"HLOOKUP(QQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":876288.68218754197},{"$f":"HLOOKUP(QR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":893814.45583129278},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV54:RO54))","v":729038.3049359899},{"$f":"HLOOKUP(QV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":625812.5707300764},{"$f":"HLOOKUP(QW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(QX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(QY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(QZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(RA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(RB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(RC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(RD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(RE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(RF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(RG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(RH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(RI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(RJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(RK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(RL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},{"$f":"HLOOKUP(RM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":876288.68218754197},{"$f":"HLOOKUP(RN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":893814.45583129278},{"$f":"HLOOKUP(RO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":911690.74494791881},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS54:SL54))","v":743619.07103470969},{"$f":"HLOOKUP(RS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":638328.8221446781},{"$f":"HLOOKUP(RT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(RU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(RV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(RW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(RX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(RY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(RZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(SA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(SB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(SC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(SD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(SE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(SF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(SG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(SH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},{"$f":"HLOOKUP(SI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":876288.68218754197},{"$f":"HLOOKUP(SJ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":893814.45583129278},{"$f":"HLOOKUP(SK40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":911690.74494791881},{"$f":"HLOOKUP(SL40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":929924.55984687712},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP54:TI54))","v":758491.45245540363},{"$f":"HLOOKUP(SP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":651095.39858757157},{"$f":"HLOOKUP(SQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(SR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(SS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(ST40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(SU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(SV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(SW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(SX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(SY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(SZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(TA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(TB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(TC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(TD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},{"$f":"HLOOKUP(TE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":876288.68218754197},{"$f":"HLOOKUP(TF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":893814.45583129278},{"$f":"HLOOKUP(TG40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":911690.74494791881},{"$f":"HLOOKUP(TH40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":929924.55984687712},{"$f":"HLOOKUP(TI40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":948523.05104381475},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM54:UF54))","v":773661.28150451195},{"$f":"HLOOKUP(TM40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":664117.3065593231},{"$f":"HLOOKUP(TN40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":677399.65269050957},{"$f":"HLOOKUP(TO40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":690947.64574431977},{"$f":"HLOOKUP(TP40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":704766.59865920618},{"$f":"HLOOKUP(TQ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":718861.9306323902},{"$f":"HLOOKUP(TR40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":733239.16924503807},{"$f":"HLOOKUP(TS40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":747903.95262993872},{"$f":"HLOOKUP(TT40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":762862.03168253764},{"$f":"HLOOKUP(TU40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":778119.27231618832},{"$f":"HLOOKUP(TV40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":793681.65776251222},{"$f":"HLOOKUP(TW40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":809555.29091776232},{"$f":"HLOOKUP(TX40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":825746.39673611778},{"$f":"HLOOKUP(TY40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":842261.32467084005},{"$f":"HLOOKUP(TZ40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":859106.55116425676},{"$f":"HLOOKUP(UA40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":876288.68218754197},{"$f":"HLOOKUP(UB40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":893814.45583129278},{"$f":"HLOOKUP(UC40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":911690.74494791881},{"$f":"HLOOKUP(UD40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":929924.55984687712},{"$f":"HLOOKUP(UE40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":948523.05104381475},{"$f":"HLOOKUP(UF40,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D47*1000","v":967493.51206469093}]
[null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(D40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(E40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(F40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(G40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(H40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(I40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(J40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(K40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(L40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(M40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(N40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(O40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(P40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(Q40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(R40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(S40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(T40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(U40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(V40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(W40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(AA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(AX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(AZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(BU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(BZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(CR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(CZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(DO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(DZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ED40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(EL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ER40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ES40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ET40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(EZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(FI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(FZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(GF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(GY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(HC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(HV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(HZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ID40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(II40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(IW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(IZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(JT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(JZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(KQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(KZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(LN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(LZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ME40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(MK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ML40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(MZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ND40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(NH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(NZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(OE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ON40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(OX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(PB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(PY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(PZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(QV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(QZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(RS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(RZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SJ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SK40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SL40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(SP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(ST40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(SZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TG40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TH40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TI40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D46/1000*$D47*24*HLOOKUP(TM40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TN40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TO40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TP40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TQ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TR40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TS40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TT40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TU40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TV40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TW40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TX40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TY40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(TZ40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(UA40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(UB40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(UC40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(UD40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(UE40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D46/1000*$D47*24*HLOOKUP(UF40,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0}]
[null,"Capital Recovery & Taxes",12518655.897180524,{"$f":"VLOOKUP(D39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":15771817.501345705},{"$f":"VLOOKUP(E39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":15329508.439564774},{"$f":"VLOOKUP(F39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":14854619.578374246},{"$f":"VLOOKUP(G39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":14391313.904063977},{"$f":"VLOOKUP(H39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":13938723.512141494},{"$f":"VLOOKUP(I39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":13496058.386979036},{"$f":"VLOOKUP(J39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":13062573.020871541},{"$f":"VLOOKUP(K39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":12637577.541017292},{"$f":"VLOOKUP(L39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":12217355.535871627},{"$f":"VLOOKUP(M39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":11797823.403527671},{"$f":"VLOOKUP(N39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":11378291.271183711},{"$f":"VLOOKUP(O39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":10958759.13883975},{"$f":"VLOOKUP(P39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":10539227.006495791},{"$f":"VLOOKUP(Q39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":10119694.874151833},{"$f":"VLOOKUP(R39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":9700162.7418078724},{"$f":"VLOOKUP(S39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":9280630.6094639152},{"$f":"VLOOKUP(T39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":8861098.4771199524},{"$f":"VLOOKUP(U39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":8441566.3447759952},{"$f":"VLOOKUP(V39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":8022034.2124320343},{"$f":"VLOOKUP(W39,Assumptions!$A$4:$E$53,4,FALSE)*$D51*1000000","v":7602502.0800880762},null,"Capital Recovery & Taxes",12756259.986109003,{"$f":"VLOOKUP(AA39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":16071166.597521245},{"$f":"VLOOKUP(AB39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":15620462.509747714},{"$f":"VLOOKUP(AC39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":15136560.25797179},{"$f":"VLOOKUP(AD39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":14664461.041963112},{"$f":"VLOOKUP(AE39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":14203280.484401938},{"$f":"VLOOKUP(AF39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":13752213.575163899},{"$f":"VLOOKUP(AG39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":13310500.656807683},{"$f":"VLOOKUP(AH39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":12877438.762745801},{"$f":"VLOOKUP(AI39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":12449240.94394247},{"$f":"VLOOKUP(AJ39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":12021746.091726627},{"$f":"VLOOKUP(AK39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":11594251.239510776},{"$f":"VLOOKUP(AL39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":11166756.387294926},{"$f":"VLOOKUP(AM39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":10739261.535079079},{"$f":"VLOOKUP(AN39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":10311766.682863234},{"$f":"VLOOKUP(AO39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":9884271.8306473847},{"$f":"VLOOKUP(AP39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":9456776.9784315377},{"$f":"VLOOKUP(AQ39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":9029282.1262156889},{"$f":"VLOOKUP(AR39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":8601787.2739998437},{"$f":"VLOOKUP(AS39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":8174292.421783994},{"$f":"VLOOKUP(AT39,Assumptions!$A$4:$E$53,4,FALSE)*$AA51*1000000","v":7746797.569568147},null,"Capital Recovery & Taxes",12998373.800645355,{"$f":"VLOOKUP(AX39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":16376197.339542199},{"$f":"VLOOKUP(AY39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":15916938.888182724},{"$f":"VLOOKUP(AZ39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":15423852.171668092},{"$f":"VLOOKUP(BA39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":14942792.512539569},{"$f":"VLOOKUP(BB39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":14472858.747995885},{"$f":"VLOOKUP(BC39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":14013230.588820508},{"$f":"VLOOKUP(BD39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":13563133.959273892},{"$f":"VLOOKUP(BE39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":13121852.550462712},{"$f":"VLOOKUP(BF39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":12685527.537058497},{"$f":"VLOOKUP(BG39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":12249918.832547594},{"$f":"VLOOKUP(BH39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":11814310.128036689},{"$f":"VLOOKUP(BI39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":11378701.423525782},{"$f":"VLOOKUP(BJ39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":10943092.719014879},{"$f":"VLOOKUP(BK39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":10507484.014503976},{"$f":"VLOOKUP(BL39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":10071875.309993071},{"$f":"VLOOKUP(BM39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":9636266.6054821685},{"$f":"VLOOKUP(BN39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":9200657.9009712618},{"$f":"VLOOKUP(BO39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":8765049.1964603588},{"$f":"VLOOKUP(BP39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":8329440.4919494539},{"$f":"VLOOKUP(BQ39,Assumptions!$A$4:$E$53,4,FALSE)*$AX51*1000000","v":7893831.7874385491},null,"Capital Recovery & Taxes",13245082.935381599,{"$f":"VLOOKUP(BU39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":16687017.565046713},{"$f":"VLOOKUP(BV39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":16219042.388280435},{"$f":"VLOOKUP(BW39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":15716596.885886356},{"$f":"VLOOKUP(BX39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":15226406.714427574},{"$f":"VLOOKUP(BY39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":14747553.60703285},{"$f":"VLOOKUP(BZ39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":14279201.705396323},{"$f":"VLOOKUP(CA39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":13820562.241820913},{"$f":"VLOOKUP(CB39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":13370905.311870499},{"$f":"VLOOKUP(CC39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":12926298.849711869},{"$f":"VLOOKUP(CD39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":12482422.291989351},{"$f":"VLOOKUP(CE39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":12038545.734266829},{"$f":"VLOOKUP(CF39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":11594669.176544305},{"$f":"VLOOKUP(CG39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":11150792.618821785},{"$f":"VLOOKUP(CH39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":10706916.061099265},{"$f":"VLOOKUP(CI39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":10263039.503376743},{"$f":"VLOOKUP(CJ39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":9819162.9456542227},{"$f":"VLOOKUP(CK39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":9375286.3879316989},{"$f":"VLOOKUP(CL39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":8931409.8302091807},{"$f":"VLOOKUP(CM39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":8487533.272486655},{"$f":"VLOOKUP(CN39,Assumptions!$A$4:$E$53,4,FALSE)*$BU51*1000000","v":8043656.714764134},null,"Capital Recovery & Taxes",13496474.609495148,{"$f":"VLOOKUP(CR39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":17003737.158431295},{"$f":"VLOOKUP(CS39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":16526879.812809998},{"$f":"VLOOKUP(CT39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":16014897.894780479},{"$f":"VLOOKUP(CU39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":15515403.913867408},{"$f":"VLOOKUP(CV39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":15027462.174494332},{"$f":"VLOOKUP(CW39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":14550220.953764744},{"$f":"VLOOKUP(CX39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":14082876.513170673},{"$f":"VLOOKUP(CY39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":13624685.094689799},{"$f":"VLOOKUP(CZ39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":13171640.0018794},{"$f":"VLOOKUP(DA39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":12719338.667091308},{"$f":"VLOOKUP(DB39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":12267037.332303213},{"$f":"VLOOKUP(DC39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":11814735.997515114},{"$f":"VLOOKUP(DD39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":11362434.662727021},{"$f":"VLOOKUP(DE39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":10910133.327938927},{"$f":"VLOOKUP(DF39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":10457831.993150832},{"$f":"VLOOKUP(DG39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":10005530.658362737},{"$f":"VLOOKUP(DH39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":9553229.3235746417},{"$f":"VLOOKUP(DI39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":9100927.9887865484},{"$f":"VLOOKUP(DJ39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":8648626.6539984513},{"$f":"VLOOKUP(DK39,Assumptions!$A$4:$E$53,4,FALSE)*$CR51*1000000","v":8196325.319210358},null,"Capital Recovery & Taxes",13752637.697583368,{"$f":"VLOOKUP(DO39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":17326468.089698322},{"$f":"VLOOKUP(DP39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":16840559.99165713},{"$f":"VLOOKUP(DQ39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":16318860.656823412},{"$f":"VLOOKUP(DR39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":15809886.280152611},{"$f":"VLOOKUP(DS39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":15312683.406566232},{"$f":"VLOOKUP(DT39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":14826384.147467198},{"$f":"VLOOKUP(DU39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":14350169.50939065},{"$f":"VLOOKUP(DV39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":13883281.617787011},{"$f":"VLOOKUP(DW39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":13421637.729115071},{"$f":"VLOOKUP(DX39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":12960751.714992702},{"$f":"VLOOKUP(DY39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":12499865.700870328},{"$f":"VLOOKUP(DZ39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":12038979.68674795},{"$f":"VLOOKUP(EA39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":11578093.672625579},{"$f":"VLOOKUP(EB39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":11117207.658503206},{"$f":"VLOOKUP(EC39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":10656321.644380834},{"$f":"VLOOKUP(ED39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":10195435.630258461},{"$f":"VLOOKUP(EE39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":9734549.6161360871},{"$f":"VLOOKUP(EF39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":9273663.6020137165},{"$f":"VLOOKUP(EG39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":8812777.5878913421},{"$f":"VLOOKUP(EH39,Assumptions!$A$4:$E$53,4,FALSE)*$DO51*1000000","v":8351891.5737689706},null,"Capital Recovery & Taxes",14013662.761083495,{"$f":"VLOOKUP(EL39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":17655324.454040796},{"$f":"VLOOKUP(EM39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":17160193.82029878},{"$f":"VLOOKUP(EN39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":16628592.632089917},{"$f":"VLOOKUP(EO39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":16109957.921749907},{"$f":"VLOOKUP(EP39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":15603318.137622861},{"$f":"VLOOKUP(EQ39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":15107788.918586126},{"$f":"VLOOKUP(ER39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":14622535.726678886},{"$f":"VLOOKUP(ES39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":14146786.302892607},{"$f":"VLOOKUP(ET39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":13676380.413213674},{"$f":"VLOOKUP(EU39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":13206746.782543261},{"$f":"VLOOKUP(EV39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":12737113.151872845},{"$f":"VLOOKUP(EW39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":12267479.521202426},{"$f":"VLOOKUP(EX39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":11797845.890532011},{"$f":"VLOOKUP(EY39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":11328212.259861598},{"$f":"VLOOKUP(EZ39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":10858578.629191181},{"$f":"VLOOKUP(FA39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":10388944.998520767},{"$f":"VLOOKUP(FB39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":9919311.3678503502},{"$f":"VLOOKUP(FC39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":9449677.7371799368},{"$f":"VLOOKUP(FD39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":8980044.1065095197},{"$f":"VLOOKUP(FE39,Assumptions!$A$4:$E$53,4,FALSE)*$EL51*1000000","v":8510410.4758391045},null,"Capital Recovery & Taxes",14279642.080288861,{"$f":"VLOOKUP(FI39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":17990422.512178492},{"$f":"VLOOKUP(FJ39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":17485894.299008053},{"$f":"VLOOKUP(FK39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":16944203.320246983},{"$f":"VLOOKUP(FL39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":16415724.923104718},{"$f":"VLOOKUP(FM39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":15899469.115874942},{"$f":"VLOOKUP(FN39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":15394534.75226089},{"$f":"VLOOKUP(FO39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":14900071.45477125},{"$f":"VLOOKUP(FP39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":14415292.306921512},{"$f":"VLOOKUP(FQ39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":13935958.113456471},{"$f":"VLOOKUP(FR39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":13457410.836475933},{"$f":"VLOOKUP(FS39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":12978863.559495393},{"$f":"VLOOKUP(FT39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":12500316.282514848},{"$f":"VLOOKUP(FU39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":12021769.00553431},{"$f":"VLOOKUP(FV39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":11543221.728553772},{"$f":"VLOOKUP(FW39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":11064674.45157323},{"$f":"VLOOKUP(FX39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":10586127.174592692},{"$f":"VLOOKUP(FY39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":10107579.897612149},{"$f":"VLOOKUP(FZ39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":9629032.6206316128},{"$f":"VLOOKUP(GA39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":9150485.3436510693},{"$f":"VLOOKUP(GB39,Assumptions!$A$4:$E$53,4,FALSE)*$FI51*1000000","v":8671938.0666705314},null,"Capital Recovery & Taxes",14550669.686972745,{"$f":"VLOOKUP(GF39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":18331880.731459644},{"$f":"VLOOKUP(GG39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":17817776.572803229},{"$f":"VLOOKUP(GH39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":17265804.299265277},{"$f":"VLOOKUP(GI39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":16727295.38214525},{"$f":"VLOOKUP(GJ39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":16201241.039694253},{"$f":"VLOOKUP(GK39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":15686723.021858808},{"$f":"VLOOKUP(GL39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":15182874.810982814},{"$f":"VLOOKUP(GM39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":14688894.554906884},{"$f":"VLOOKUP(GN39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":14200462.598449878},{"$f":"VLOOKUP(GO39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":13712832.49415225},{"$f":"VLOOKUP(GP39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":13225202.389854619},{"$f":"VLOOKUP(GQ39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":12737572.285556985},{"$f":"VLOOKUP(GR39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":12249942.181259355},{"$f":"VLOOKUP(GS39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":11762312.076961724},{"$f":"VLOOKUP(GT39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":11274681.972664092},{"$f":"VLOOKUP(GU39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":10787051.868366463},{"$f":"VLOOKUP(GV39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":10299421.764068831},{"$f":"VLOOKUP(GW39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":9811791.6597712021},{"$f":"VLOOKUP(GX39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":9324161.5554735698},{"$f":"VLOOKUP(GY39,Assumptions!$A$4:$E$53,4,FALSE)*$GF51*1000000","v":8836531.4511759393},null,"Capital Recovery & Taxes",14811999.714550765,{"$f":"VLOOKUP(HC39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":18661121.309396651},{"$f":"VLOOKUP(HD39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":18137783.840050768},{"$f":"VLOOKUP(HE39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":17575898.144480076},{"$f":"VLOOKUP(HF39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":17027717.607208572},{"$f":"VLOOKUP(HG39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":16492215.328767156},{"$f":"VLOOKUP(HH39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":15968456.567331383},{"$f":"VLOOKUP(HI39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":15455559.242588058},{"$f":"VLOOKUP(HJ39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":14952707.101113006},{"$f":"VLOOKUP(HK39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":14455502.906718031},{"$f":"VLOOKUP(HL39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":13959114.965747219},{"$f":"VLOOKUP(HM39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":13462727.024776403},{"$f":"VLOOKUP(HN39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":12966339.083805582},{"$f":"VLOOKUP(HO39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":12469951.142834766},{"$f":"VLOOKUP(HP39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":11973563.201863952},{"$f":"VLOOKUP(HQ39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":11477175.260893136},{"$f":"VLOOKUP(HR39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":10980787.319922321},{"$f":"VLOOKUP(HS39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":10484399.378951503},{"$f":"VLOOKUP(HT39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":9988011.437980691},{"$f":"VLOOKUP(HU39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":9491623.4970098697},{"$f":"VLOOKUP(HV39,Assumptions!$A$4:$E$53,4,FALSE)*$HC51*1000000","v":8995235.5560390558},null,"Capital Recovery & Taxes",15078023.229424104,{"$f":"VLOOKUP(HZ39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":18996275.048113421},{"$f":"VLOOKUP(IA39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":18463538.437818084},{"$f":"VLOOKUP(IB39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":17891561.275154941},{"$f":"VLOOKUP(IC39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":17333535.415434048},{"$f":"VLOOKUP(ID39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":16788415.516071819},{"$f":"VLOOKUP(IE39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":16255250.047280662},{"$f":"VLOOKUP(IF39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":15733141.086584944},{"$f":"VLOOKUP(IG39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":15221257.720649},{"$f":"VLOOKUP(IH39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":14715123.738922693},{"$f":"VLOOKUP(II39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":14209820.670532042},{"$f":"VLOOKUP(IJ39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":13704517.60214139},{"$f":"VLOOKUP(IK39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":13199214.533750733},{"$f":"VLOOKUP(IL39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":12693911.465360083},{"$f":"VLOOKUP(IM39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":12188608.396969432},{"$f":"VLOOKUP(IN39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":11683305.328578779},{"$f":"VLOOKUP(IO39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":11178002.260188131},{"$f":"VLOOKUP(IP39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":10672699.191797474},{"$f":"VLOOKUP(IQ39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":10167396.123406826},{"$f":"VLOOKUP(IR39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":9662093.0550161712},{"$f":"VLOOKUP(IS39,Assumptions!$A$4:$E$53,4,FALSE)*$HZ51*1000000","v":9156789.9866255205},null,"Capital Recovery & Taxes",15348824.52662456,{"$f":"VLOOKUP(IW39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":19337448.147977531},{"$f":"VLOOKUP(IX39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":18795143.588161293},{"$f":"VLOOKUP(IY39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":18212893.71565672},{"$f":"VLOOKUP(IZ39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":17644845.711495236},{"$f":"VLOOKUP(JA39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":17089935.458740465},{"$f":"VLOOKUP(JB39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":16547194.338129817},{"$f":"VLOOKUP(JC39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":16015708.300500005},{"$f":"VLOOKUP(JD39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":15494631.509311853},{"$f":"VLOOKUP(JE39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":14979407.361273739},{"$f":"VLOOKUP(JF39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":14465029.049774796},{"$f":"VLOOKUP(JG39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":13950650.738275846},{"$f":"VLOOKUP(JH39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":13436272.426776893},{"$f":"VLOOKUP(JI39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":12921894.115277948},{"$f":"VLOOKUP(JJ39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":12407515.803779},{"$f":"VLOOKUP(JK39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":11893137.492280053},{"$f":"VLOOKUP(JL39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":11378759.180781106},{"$f":"VLOOKUP(JM39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":10864380.869282154},{"$f":"VLOOKUP(JN39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":10350002.557783211},{"$f":"VLOOKUP(JO39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":9835624.2462842595},{"$f":"VLOOKUP(JP39,Assumptions!$A$4:$E$53,4,FALSE)*$IW51*1000000","v":9321245.9347853139},null,"Capital Recovery & Taxes",15624489.415122734,{"$f":"VLOOKUP(JT39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":19684748.716715205},{"$f":"VLOOKUP(JU39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":19132704.367004666},{"$f":"VLOOKUP(JV39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":18539997.286789913},{"$f":"VLOOKUP(JW39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":17961747.140473686},{"$f":"VLOOKUP(JX39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":17396870.69957944},{"$f":"VLOOKUP(JY39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":16844381.948442627},{"$f":"VLOOKUP(JZ39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":16303350.421576982},{"$f":"VLOOKUP(KA39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":15772915.091219092},{"$f":"VLOOKUP(KB39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":15248437.517482214},{"$f":"VLOOKUP(KC39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":14724820.971508749},{"$f":"VLOOKUP(KD39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":14201204.425535278},{"$f":"VLOOKUP(KE39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":13677587.879561806},{"$f":"VLOOKUP(KF39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":13153971.333588338},{"$f":"VLOOKUP(KG39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":12630354.787614869},{"$f":"VLOOKUP(KH39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":12106738.2416414},{"$f":"VLOOKUP(KI39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":11583121.695667932},{"$f":"VLOOKUP(KJ39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":11059505.149694461},{"$f":"VLOOKUP(KK39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":10535888.603720995},{"$f":"VLOOKUP(KL39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":10012272.057747524},{"$f":"VLOOKUP(KM39,Assumptions!$A$4:$E$53,4,FALSE)*$JT51*1000000","v":9488655.5117740557},null,"Capital Recovery & Taxes",15905105.245018343,{"$f":"VLOOKUP(KQ39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":20038286.803667419},{"$f":"VLOOKUP(KR39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":19476327.737436078},{"$f":"VLOOKUP(KS39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":18872975.638060667},{"$f":"VLOOKUP(KT39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":18284340.119116604},{"$f":"VLOOKUP(KU39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":17709318.497343894},{"$f":"VLOOKUP(KV39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":17146907.048236664},{"$f":"VLOOKUP(KW39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":16596158.595148513},{"$f":"VLOOKUP(KX39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":16056196.646257391},{"$f":"VLOOKUP(KY39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":15522299.4552962},{"$f":"VLOOKUP(KZ39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":14989278.75615705},{"$f":"VLOOKUP(LA39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":14456258.057017898},{"$f":"VLOOKUP(LB39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":13923237.357878741},{"$f":"VLOOKUP(LC39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":13390216.658739587},{"$f":"VLOOKUP(LD39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":12857195.959600437},{"$f":"VLOOKUP(LE39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":12324175.260461284},{"$f":"VLOOKUP(LF39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":11791154.561322132},{"$f":"VLOOKUP(LG39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":11258133.862182977},{"$f":"VLOOKUP(LH39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":10725113.163043827},{"$f":"VLOOKUP(LI39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":10192092.463904671},{"$f":"VLOOKUP(LJ39,Assumptions!$A$4:$E$53,4,FALSE)*$KQ51*1000000","v":9659071.7647655215},null,"Capital Recovery & Taxes",16190760.935218884,{"$f":"VLOOKUP(LN39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":20398174.434661288},{"$f":"VLOOKUP(LO39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":19826122.583600435},{"$f":"VLOOKUP(LP39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":19211934.280520238},{"$f":"VLOOKUP(LQ39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":18612726.86765594},{"$f":"VLOOKUP(LR39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":18027377.857556194},{"$f":"VLOOKUP(LS39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":17454865.498822998},{"$f":"VLOOKUP(LT39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":16894225.603517383},{"$f":"VLOOKUP(LU39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":16344565.938024178},{"$f":"VLOOKUP(LV39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":15801079.953513322},{"$f":"VLOOKUP(LW39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":15258486.202617634},{"$f":"VLOOKUP(LX39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":14715892.451721942},{"$f":"VLOOKUP(LY39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":14173298.700826246},{"$f":"VLOOKUP(LZ39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":13630704.949930556},{"$f":"VLOOKUP(MA39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":13088111.199034864},{"$f":"VLOOKUP(MB39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":12545517.44813917},{"$f":"VLOOKUP(MC39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":12002923.69724348},{"$f":"VLOOKUP(MD39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":11460329.946347786},{"$f":"VLOOKUP(ME39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":10917736.195452096},{"$f":"VLOOKUP(MF39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":10375142.444556402},{"$f":"VLOOKUP(MG39,Assumptions!$A$4:$E$53,4,FALSE)*$LN51*1000000","v":9832548.6936607119},null,"Capital Recovery & Taxes",16481547.001615411,{"$f":"VLOOKUP(MK39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":20764525.647507805},{"$f":"VLOOKUP(ML39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":20182199.745201901},{"$f":"VLOOKUP(MM39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":19556980.62019838},{"$f":"VLOOKUP(MN39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":18947011.44219904},{"$f":"VLOOKUP(MO39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":18351149.563877903},{"$f":"VLOOKUP(MP39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":17768354.883181859},{"$f":"VLOOKUP(MQ39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":17197645.895356555},{"$f":"VLOOKUP(MR39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":16638114.342271091},{"$f":"VLOOKUP(MS39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":16084867.349478422},{"$f":"VLOOKUP(MT39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":15532528.614816647},{"$f":"VLOOKUP(MU39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":14980189.880154867},{"$f":"VLOOKUP(MV39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":14427851.145493085},{"$f":"VLOOKUP(MW39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":13875512.410831308},{"$f":"VLOOKUP(MX39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":13323173.67616953},{"$f":"VLOOKUP(MY39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":12770834.941507751},{"$f":"VLOOKUP(MZ39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":12218496.206845973},{"$f":"VLOOKUP(NA39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":11666157.472184192},{"$f":"VLOOKUP(NB39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":11113818.737522416},{"$f":"VLOOKUP(NC39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":10561480.002860636},{"$f":"VLOOKUP(ND39,Assumptions!$A$4:$E$53,4,FALSE)*$MK51*1000000","v":10009141.268198859},null,"Capital Recovery & Taxes",16777555.585764419,{"$f":"VLOOKUP(NH39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":21137456.528137047},{"$f":"VLOOKUP(NI39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":20544672.052625723},{"$f":"VLOOKUP(NJ39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":19908223.992137145},{"$f":"VLOOKUP(NK39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":19287299.767700937},{"$f":"VLOOKUP(NL39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":18680736.210045151},{"$f":"VLOOKUP(NM39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":18087474.536883805},{"$f":"VLOOKUP(NN39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":17506515.615637161},{"$f":"VLOOKUP(NO39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":16936934.875858281},{"$f":"VLOOKUP(NP39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":16373751.567075053},{"$f":"VLOOKUP(NQ39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":15811492.828738755},{"$f":"VLOOKUP(NR39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":15249234.09040245},{"$f":"VLOOKUP(NS39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":14686975.352066141},{"$f":"VLOOKUP(NT39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":14124716.613729838},{"$f":"VLOOKUP(NU39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":13562457.875393536},{"$f":"VLOOKUP(NV39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":13000199.13705723},{"$f":"VLOOKUP(NW39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":12437940.398720928},{"$f":"VLOOKUP(NX39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":11875681.66038462},{"$f":"VLOOKUP(NY39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":11313422.922048319},{"$f":"VLOOKUP(NZ39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":10751164.183712011},{"$f":"VLOOKUP(OA39,Assumptions!$A$4:$E$53,4,FALSE)*$NH51*1000000","v":10188905.445375709},null,"Capital Recovery & Taxes",17078880.484084748,{"$f":"VLOOKUP(OE39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":21517085.247382388},{"$f":"VLOOKUP(OF39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":20913654.362690881},{"$f":"VLOOKUP(OG39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":20265775.695035927},{"$f":"VLOOKUP(OH39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":19633699.671528842},{"$f":"VLOOKUP(OI39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":19016242.232377563},{"$f":"VLOOKUP(OJ39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":18412325.579566237},{"$f":"VLOOKUP(OK39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":17820932.636094},{"$f":"VLOOKUP(OL39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":17241122.226228692},{"$f":"VLOOKUP(OM39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":16667824.145219723},{"$f":"VLOOKUP(ON39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":16095467.239942903},{"$f":"VLOOKUP(OO39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":15523110.334666077},{"$f":"VLOOKUP(OP39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":14950753.429389246},{"$f":"VLOOKUP(OQ39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":14378396.524112426},{"$f":"VLOOKUP(OR39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":13806039.618835602},{"$f":"VLOOKUP(OS39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":13233682.713558776},{"$f":"VLOOKUP(OT39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":12661325.808281954},{"$f":"VLOOKUP(OU39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":12088968.903005127},{"$f":"VLOOKUP(OV39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":11516611.997728307},{"$f":"VLOOKUP(OW39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":10944255.092451479},{"$f":"VLOOKUP(OX39,Assumptions!$A$4:$E$53,4,FALSE)*$OE51*1000000","v":10371898.187174655},null,"Capital Recovery & Taxes",17385617.177578907,{"$f":"VLOOKUP(PB39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":21903532.09842537},{"$f":"VLOOKUP(PC39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":21289263.595044803},{"$f":"VLOOKUP(PD39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":20629749.026518766},{"$f":"VLOOKUP(PE39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":19986320.917629495},{"$f":"VLOOKUP(PF39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":19357773.942871056},{"$f":"VLOOKUP(PG39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":18743010.946975239},{"$f":"VLOOKUP(PH39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":18140996.586238246},{"$f":"VLOOKUP(PI39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":17550772.78141176},{"$f":"VLOOKUP(PJ39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":16967178.266867865},{"$f":"VLOOKUP(PK39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":16384541.831572272},{"$f":"VLOOKUP(PL39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":15801905.396276675},{"$f":"VLOOKUP(PM39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":15219268.960981075},{"$f":"VLOOKUP(PN39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":14636632.52568548},{"$f":"VLOOKUP(PO39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":14053996.090389885},{"$f":"VLOOKUP(PP39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":13471359.65509429},{"$f":"VLOOKUP(PQ39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":12888723.219798695},{"$f":"VLOOKUP(PR39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":12306086.784503097},{"$f":"VLOOKUP(PS39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":11723450.349207504},{"$f":"VLOOKUP(PT39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":11140813.913911905},{"$f":"VLOOKUP(PU39,Assumptions!$A$4:$E$53,4,FALSE)*$PB51*1000000","v":10558177.478616312},null,"Capital Recovery & Taxes",17733329.521130495,{"$f":"VLOOKUP(PY39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":22341602.740393888},{"$f":"VLOOKUP(PZ39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":21715048.86694571},{"$f":"VLOOKUP(QA39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":21042344.007049151},{"$f":"VLOOKUP(QB39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":20386047.335982095},{"$f":"VLOOKUP(QC39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":19744929.421728484},{"$f":"VLOOKUP(QD39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":19117871.165914752},{"$f":"VLOOKUP(QE39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":18503816.517963022},{"$f":"VLOOKUP(QF39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":17901788.237040002},{"$f":"VLOOKUP(QG39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":17306521.832205232},{"$f":"VLOOKUP(QH39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":16712232.668203725},{"$f":"VLOOKUP(QI39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":16117943.504202217},{"$f":"VLOOKUP(QJ39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":15523654.340200704},{"$f":"VLOOKUP(QK39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":14929365.176199196},{"$f":"VLOOKUP(QL39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":14335076.01219769},{"$f":"VLOOKUP(QM39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":13740786.848196182},{"$f":"VLOOKUP(QN39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":13146497.684194677},{"$f":"VLOOKUP(QO39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":12552208.520193163},{"$f":"VLOOKUP(QP39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":11957919.356191659},{"$f":"VLOOKUP(QQ39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":11363630.192190148},{"$f":"VLOOKUP(QR39,Assumptions!$A$4:$E$53,4,FALSE)*$PY51*1000000","v":10769341.028188644},null,"Capital Recovery & Taxes",18087996.111553095,{"$f":"VLOOKUP(QV39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":22788434.795201756},{"$f":"VLOOKUP(QW39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":22149349.844284616},{"$f":"VLOOKUP(QX39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":21463190.887190126},{"$f":"VLOOKUP(QY39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":20793768.282701731},{"$f":"VLOOKUP(QZ39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":20139828.010163046},{"$f":"VLOOKUP(RA39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":19500228.589233045},{"$f":"VLOOKUP(RB39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":18873892.848322272},{"$f":"VLOOKUP(RC39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":18259824.001780793},{"$f":"VLOOKUP(RD39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":17652652.268849328},{"$f":"VLOOKUP(RE39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":17046477.321567792},{"$f":"VLOOKUP(RF39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":16440302.374286255},{"$f":"VLOOKUP(RG39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":15834127.427004712},{"$f":"VLOOKUP(RH39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":15227952.479723176},{"$f":"VLOOKUP(RI39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":14621777.532441638},{"$f":"VLOOKUP(RJ39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":14015602.585160099},{"$f":"VLOOKUP(RK39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":13409427.637878563},{"$f":"VLOOKUP(RL39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":12803252.690597022},{"$f":"VLOOKUP(RM39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":12197077.743315488},{"$f":"VLOOKUP(RN39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":11590902.796033949},{"$f":"VLOOKUP(RO39,Assumptions!$A$4:$E$53,4,FALSE)*$QV51*1000000","v":10984727.848752409},null,"Capital Recovery & Taxes",18449756.033784166,{"$f":"VLOOKUP(RS39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":23244203.491105799},{"$f":"VLOOKUP(RT39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":22592336.841170318},{"$f":"VLOOKUP(RU39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":21892454.704933941},{"$f":"VLOOKUP(RV39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":21209643.648355771},{"$f":"VLOOKUP(RW39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":20542624.570366319},{"$f":"VLOOKUP(RX39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":19890233.161017712},{"$f":"VLOOKUP(RY39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":19251370.705288723},{"$f":"VLOOKUP(RZ39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":18625020.481816418},{"$f":"VLOOKUP(SA39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":18005705.314226322},{"$f":"VLOOKUP(SB39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":17387406.867999159},{"$f":"VLOOKUP(SC39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":16769108.421771985},{"$f":"VLOOKUP(SD39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":16150809.97554481},{"$f":"VLOOKUP(SE39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":15532511.529317643},{"$f":"VLOOKUP(SF39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":14914213.083090477},{"$f":"VLOOKUP(SG39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":14295914.636863306},{"$f":"VLOOKUP(SH39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":13677616.190636139},{"$f":"VLOOKUP(SI39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":13059317.744408969},{"$f":"VLOOKUP(SJ39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":12441019.298181804},{"$f":"VLOOKUP(SK39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":11822720.85195463},{"$f":"VLOOKUP(SL39,Assumptions!$A$4:$E$53,4,FALSE)*$RS51*1000000","v":11204422.405727463},null,"Capital Recovery & Taxes",18818751.154459849,{"$f":"VLOOKUP(SP39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":23709087.560927909},{"$f":"VLOOKUP(SQ39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":23044183.577993717},{"$f":"VLOOKUP(SR39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":22330303.799032614},{"$f":"VLOOKUP(SS39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":21633836.521322884},{"$f":"VLOOKUP(ST39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":20953477.061773639},{"$f":"VLOOKUP(SU39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":20288037.824238062},{"$f":"VLOOKUP(SV39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":19636398.119394496},{"$f":"VLOOKUP(SW39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":18997520.891452741},{"$f":"VLOOKUP(SX39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":18365819.420510843},{"$f":"VLOOKUP(SY39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":17735155.005359136},{"$f":"VLOOKUP(SZ39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":17104490.590207424},{"$f":"VLOOKUP(TA39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":16473826.175055703},{"$f":"VLOOKUP(TB39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":15843161.759903993},{"$f":"VLOOKUP(TC39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":15212497.344752282},{"$f":"VLOOKUP(TD39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":14581832.929600568},{"$f":"VLOOKUP(TE39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":13951168.514448859},{"$f":"VLOOKUP(TF39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":13320504.099297144},{"$f":"VLOOKUP(TG39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":12689839.684145436},{"$f":"VLOOKUP(TH39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":12059175.26899372},{"$f":"VLOOKUP(TI39,Assumptions!$A$4:$E$53,4,FALSE)*$SP51*1000000","v":11428510.853842009},null,"Capital Recovery & Taxes",19195126.177549042,{"$f":"VLOOKUP(TM39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":24183269.312146466},{"$f":"VLOOKUP(TN39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":23505067.249553595},{"$f":"VLOOKUP(TO39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":22776909.875013262},{"$f":"VLOOKUP(TP39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":22066513.25174934},{"$f":"VLOOKUP(TQ39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":21372546.603009112},{"$f":"VLOOKUP(TR39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":20693798.58072282},{"$f":"VLOOKUP(TS39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":20029126.081782382},{"$f":"VLOOKUP(TT39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":19377471.3092818},{"$f":"VLOOKUP(TU39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":18733135.808921058},{"$f":"VLOOKUP(TV39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":18089858.105466321},{"$f":"VLOOKUP(TW39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":17446580.40201157},{"$f":"VLOOKUP(TX39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":16803302.698556818},{"$f":"VLOOKUP(TY39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":16160024.995102074},{"$f":"VLOOKUP(TZ39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":15516747.29164733},{"$f":"VLOOKUP(UA39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":14873469.58819258},{"$f":"VLOOKUP(UB39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":14230191.884737836},{"$f":"VLOOKUP(UC39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":13586914.181283087},{"$f":"VLOOKUP(UD39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":12943636.477828346},{"$f":"VLOOKUP(UE39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":12300358.774373595},{"$f":"VLOOKUP(UF39,Assumptions!$A$4:$E$53,4,FALSE)*$TM51*1000000","v":11657081.070918851}]
[null,"Transmission",0,{"$f":"VLOOKUP(D39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(E39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(F39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(G39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(H39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(I39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(J39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(K39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(L39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(M39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(N39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(O39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(P39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(Q39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(R39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(S39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(T39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(U39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(V39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},{"$f":"VLOOKUP(W39,Assumptions!$A$4:$E$53,5,FALSE)*$E51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AB39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AC39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AD39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AE39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AF39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AG39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AH39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AI39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AJ39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AK39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AL39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AM39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AN39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AO39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AP39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AQ39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AR39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AS39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},{"$f":"VLOOKUP(AT39,Assumptions!$A$4:$E$53,5,FALSE)*$AB51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(AY39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(AZ39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BA39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BB39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BC39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BD39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BE39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BF39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BG39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BH39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BI39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BJ39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BK39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BL39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BM39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BN39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BO39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BP39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},{"$f":"VLOOKUP(BQ39,Assumptions!$A$4:$E$53,5,FALSE)*$AY51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(BV39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(BW39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(BX39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(BY39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(BZ39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CA39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CB39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CC39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CD39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CE39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CF39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CG39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CH39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CI39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CJ39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CK39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CL39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CM39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},{"$f":"VLOOKUP(CN39,Assumptions!$A$4:$E$53,5,FALSE)*$BV51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CS39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CT39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CU39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CV39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CW39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CX39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CY39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(CZ39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DA39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DB39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DC39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DD39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DE39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DF39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DG39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DH39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DI39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DJ39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},{"$f":"VLOOKUP(DK39,Assumptions!$A$4:$E$53,5,FALSE)*$CS51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DP39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DQ39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DR39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DS39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DT39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DU39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DV39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DW39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DX39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DY39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(DZ39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EA39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EB39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EC39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(ED39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EE39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EF39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EG39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},{"$f":"VLOOKUP(EH39,Assumptions!$A$4:$E$53,5,FALSE)*$DP51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EM39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EN39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EO39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EP39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EQ39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(ER39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(ES39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(ET39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EU39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EV39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EW39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EX39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EY39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(EZ39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(FA39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(FB39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(FC39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(FD39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},{"$f":"VLOOKUP(FE39,Assumptions!$A$4:$E$53,5,FALSE)*$EM51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FJ39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FK39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FL39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FM39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FN39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FO39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FP39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FQ39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FR39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FS39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FT39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FU39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FV39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FW39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FX39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FY39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(FZ39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(GA39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},{"$f":"VLOOKUP(GB39,Assumptions!$A$4:$E$53,5,FALSE)*$FJ51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GG39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GH39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GI39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GJ39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GK39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GL39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GM39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GN39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GO39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GP39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GQ39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GR39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GS39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GT39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GU39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GV39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GW39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GX39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},{"$f":"VLOOKUP(GY39,Assumptions!$A$4:$E$53,5,FALSE)*$GG51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(HC39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HD39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HE39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HF39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HG39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HH39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HI39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HJ39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HK39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HL39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HM39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HN39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HO39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HP39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HQ39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HR39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HS39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HT39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HU39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},{"$f":"VLOOKUP(HV39,Assumptions!$A$4:$E$53,5,FALSE)*$HD51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(HZ39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IA39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IB39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IC39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(ID39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IE39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IF39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IG39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IH39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(II39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IJ39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IK39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IL39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IM39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IN39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IO39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IP39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IQ39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IR39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},{"$f":"VLOOKUP(IS39,Assumptions!$A$4:$E$53,5,FALSE)*$IA51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(IW39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(IX39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(IY39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(IZ39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JA39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JB39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JC39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JD39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JE39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JF39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JG39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JH39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JI39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JJ39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JK39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JL39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JM39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JN39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JO39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},{"$f":"VLOOKUP(JP39,Assumptions!$A$4:$E$53,5,FALSE)*$IX51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(JT39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(JU39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(JV39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(JW39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(JX39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(JY39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(JZ39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KA39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KB39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KC39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KD39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KE39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KF39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KG39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KH39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KI39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KJ39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KK39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KL39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},{"$f":"VLOOKUP(KM39,Assumptions!$A$4:$E$53,5,FALSE)*$JU51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(KQ39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KR39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KS39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KT39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KU39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KV39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KW39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KX39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KY39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(KZ39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LA39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LB39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LC39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LD39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LE39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LF39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LG39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LH39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LI39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},{"$f":"VLOOKUP(LJ39,Assumptions!$A$4:$E$53,5,FALSE)*$KR51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(LN39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LO39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LP39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LQ39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LR39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LS39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LT39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LU39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LV39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LW39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LX39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LY39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(LZ39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(MA39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(MB39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(MC39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(MD39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(ME39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(MF39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},{"$f":"VLOOKUP(MG39,Assumptions!$A$4:$E$53,5,FALSE)*$LO51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(MK39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(ML39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MM39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MN39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MO39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MP39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MQ39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MR39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MS39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MT39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MU39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MV39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MW39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MX39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MY39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(MZ39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(NA39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(NB39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(NC39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},{"$f":"VLOOKUP(ND39,Assumptions!$A$4:$E$53,5,FALSE)*$ML51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(NH39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NI39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NJ39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NK39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NL39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NM39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NN39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NO39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NP39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NQ39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NR39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NS39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NT39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NU39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NV39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NW39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NX39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NY39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(NZ39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},{"$f":"VLOOKUP(OA39,Assumptions!$A$4:$E$53,5,FALSE)*$NI51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(OE39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OF39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OG39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OH39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OI39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OJ39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OK39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OL39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OM39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(ON39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OO39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OP39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OQ39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OR39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OS39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OT39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OU39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OV39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OW39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},{"$f":"VLOOKUP(OX39,Assumptions!$A$4:$E$53,5,FALSE)*$OF51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(PB39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PC39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PD39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PE39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PF39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PG39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PH39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PI39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PJ39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PK39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PL39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PM39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PN39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PO39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PP39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PQ39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PR39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PS39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PT39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},{"$f":"VLOOKUP(PU39,Assumptions!$A$4:$E$53,5,FALSE)*$PC51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(PY39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(PZ39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QA39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QB39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QC39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QD39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QE39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QF39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QG39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QH39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QI39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QJ39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QK39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QL39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QM39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QN39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QO39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QP39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QQ39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},{"$f":"VLOOKUP(QR39,Assumptions!$A$4:$E$53,5,FALSE)*$PZ51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(QV39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(QW39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(QX39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(QY39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(QZ39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RA39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RB39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RC39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RD39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RE39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RF39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RG39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RH39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RI39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RJ39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RK39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RL39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RM39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RN39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},{"$f":"VLOOKUP(RO39,Assumptions!$A$4:$E$53,5,FALSE)*$QW51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(RS39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RT39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RU39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RV39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RW39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RX39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RY39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(RZ39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SA39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SB39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SC39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SD39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SE39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SF39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SG39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SH39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SI39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SJ39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SK39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},{"$f":"VLOOKUP(SL39,Assumptions!$A$4:$E$53,5,FALSE)*$RT51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(SP39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SQ39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SR39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SS39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(ST39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SU39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SV39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SW39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SX39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SY39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(SZ39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TA39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TB39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TC39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TD39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TE39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TF39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TG39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TH39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},{"$f":"VLOOKUP(TI39,Assumptions!$A$4:$E$53,5,FALSE)*$SQ51*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(TM39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TN39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TO39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TP39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TQ39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TR39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TS39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TT39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TU39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TV39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TW39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TX39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TY39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(TZ39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(UA39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(UB39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(UC39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(UD39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(UE39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0},{"$f":"VLOOKUP(UF39,Assumptions!$A$4:$E$53,5,FALSE)*$TN51*1000000","v":0}]
[null,"Misc Charges",14303.590288342515,{"$f":"(D54+D55)*Misc_Rev","v":12278.321383680001},12523.887811353601,12774.365567580673,13029.852878932288,13290.449936510931,13556.258935241151,13827.384113945975,14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,null,"Misc Charges",14589.662094109361,{"$f":"(AA54+AA55)*Misc_Rev","v":12523.887811353601},12774.365567580673,13029.852878932288,13290.449936510931,13556.258935241151,13827.384113945975,14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,null,"Misc Charges",14881.455335991548,{"$f":"(AX54+AX55)*Misc_Rev","v":12774.365567580673},13029.852878932288,13290.449936510931,13556.258935241151,13827.384113945975,14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,null,"Misc Charges",15179.084442711381,{"$f":"(BU54+BU55)*Misc_Rev","v":13029.852878932288},13290.449936510931,13556.258935241151,13827.384113945975,14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,null,"Misc Charges",15482.666131565609,{"$f":"(CR54+CR55)*Misc_Rev","v":13290.449936510931},13556.258935241151,13827.384113945975,14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,null,"Misc Charges",15792.319454196926,{"$f":"(DO54+DO55)*Misc_Rev","v":13556.258935241151},13827.384113945975,14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,null,"Misc Charges",16108.165843280865,{"$f":"(EL54+EL55)*Misc_Rev","v":13827.384113945975},14103.931796224893,14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,null,"Misc Charges",16430.329160146484,{"$f":"(FI54+FI55)*Misc_Rev","v":14103.931796224893},14386.010432149391,14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,null,"Misc Charges",16758.935743349411,{"$f":"(GF54+GF55)*Misc_Rev","v":14386.010432149391},14673.730640792377,14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,null,"Misc Charges",17094.114458216398,{"$f":"(HC54+HC55)*Misc_Rev","v":14673.730640792377},14967.205253608226,15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,null,"Misc Charges",17435.996747380726,{"$f":"(HZ54+HZ55)*Misc_Rev","v":14967.205253608226},15266.549358680393,15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,null,"Misc Charges",17784.716682328341,{"$f":"(IW54+IW55)*Misc_Rev","v":15266.549358680393},15571.880345854001,15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,null,"Misc Charges",18140.411015974911,{"$f":"(JT54+JT55)*Misc_Rev","v":15571.880345854001},15883.317952771082,16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,null,"Misc Charges",18503.219236294408,{"$f":"(KQ54+KQ55)*Misc_Rev","v":15883.317952771082},16200.984311826507,16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,null,"Misc Charges",18873.283621020295,{"$f":"(LN54+LN55)*Misc_Rev","v":16200.984311826507},16525.003998063039,16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,null,"Misc Charges",19250.749293440702,{"$f":"(MK54+MK55)*Misc_Rev","v":16525.003998063039},16855.5040780243,17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,null,"Misc Charges",19635.764279309522,{"$f":"(NH54+NH55)*Misc_Rev","v":16855.5040780243},17192.614159584788,17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,null,"Misc Charges",20028.479564895704,{"$f":"(OE54+OE55)*Misc_Rev","v":17192.614159584788},17536.466442776484,17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,null,"Misc Charges",20429.049156193629,{"$f":"(PB54+PB55)*Misc_Rev","v":17536.466442776484},17887.19577163201,18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,25547.320240495599,null,"Misc Charges",20837.630139317491,{"$f":"(PY54+PY55)*Misc_Rev","v":17887.19577163201},18244.939687064649,18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,25547.320240495599,26058.26664530551,null,"Misc Charges",21254.382742103844,{"$f":"(QV54+QV55)*Misc_Rev","v":18244.939687064649},18609.838480805945,18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,25547.320240495599,26058.26664530551,26579.431978211625,null,"Misc Charges",21679.470396945926,{"$f":"(RS54+RS55)*Misc_Rev","v":18609.838480805945},18982.035250422061,19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,25547.320240495599,26058.26664530551,26579.431978211625,27111.020617775855,null,"Misc Charges",22113.059804884833,{"$f":"(SP54+SP55)*Misc_Rev","v":18982.035250422061},19361.675955430506,19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,25547.320240495599,26058.26664530551,26579.431978211625,27111.020617775855,27653.241030131376,null,"Misc Charges",22555.321000982534,{"$f":"(TM54+TM55)*Misc_Rev","v":19361.675955430506},19748.909474539116,20143.887664029899,20546.765417310497,20957.700725656705,21376.854740169838,21804.391834973234,22240.479671672703,22685.289265106152,23138.995050408281,23601.774951416442,24073.810450444777,24555.286659453672,25046.392392642741,25547.320240495599,26058.26664530551,26579.431978211625,27111.020617775855,27653.241030131376,28206.305850733999]
[null,"Total Fixed Cost",13010338.791577399,{"$f":"SUM(D54:D58)","v":16205249.742729384},{"$f":"SUM(E54:E57)","v":15759085.437964775},15292788.116742246,14838245.813199338,14394594.059459561,13961046.345243465,13536860.738301259,13121351.012795603,12710804.477085505,12301141.323565826,11891675.549622629,11482411.102847446,11073352.009783641,10664502.37750544,10255866.395228552,9847448.3359530084,9439252.5581388287,9031283.5074152481,8623545.7183240727,8216043.8160979552,null,"Total Fixed Cost",13257776.538393831,{"$f":"SUM(AA54:AA58)","v":16513267.4837326},{"$f":"SUM(AB54:AB57)","v":16058631.048115714},15583492.16710715,15120331.589281179,14668268.442666367,14226501.292593617,13794274.128585994,13370887.703959679,12952558.863980625,12535130.370165545,12117903.203518473,11700881.390582776,11284069.038432688,10867470.336283913,10451089.557136478,10034931.059450414,9618999.2888549417,9203298.7798918821,8787834.1577938721,8372610.1402982231,null,"Total Fixed Cost",13509920.683975872,{"$f":"SUM(AX54:AX58)","v":16827140.24347778},{"$f":"SUM(AY54:AY57)","v":16363870.797318084},15879722.718986159,15407780.470803998,14947146.465425603,14497004.060598819,14056582.900487769,13625170.470500866,13198911.815497415,12773570.79655529,12348435.131324539,11923508.926879391,11498796.372435559,11074301.740993069,10650029.391011948,10225983.768121421,9802169.4068633001,9378590.9324702378,8955253.0626795311,8532160.609583227,null,"Total Fixed Cost",13766860.756378731,{"$f":"SUM(BU54:BU58)","v":17146979.327061005},{"$f":"SUM(BV54:BV57)","v":16674912.935598502},16181584.844150785,15700694.431857292,15231327.078811161,14772650.6466102,14323880.161859067,13884289.590309417,13449950.813719565,13016547.295277201,12583353.237620436,12150372.829964984,11717610.345310878,11285070.142118141,10852756.666015996,10420674.451546261,9988828.123941578,9557222.4009392578,9125862.0946313329,8694752.1133517064,null,"Total Fixed Cost",14028687.986912219,{"$f":"SUM(CR54:CR58)","v":17472898.155685872},{"$f":"SUM(CS54:CS57)","v":16991867.771074425},16489185.612210197,15999177.385645719,15520911.11570821,15053538.873802898,14596260.791609591,14148337.058697496,13705765.00516725,13264146.170444917,12822740.985723892,12381553.724004207,11940588.743745897,11499850.49057818,11059343.49904287,10619072.394372616,10179041.894304719,9739256.8109312262,9299722.0525860228,8860442.6257696804,null,"Total Fixed Cost",14295495.342548771,{"$f":"SUM(DO54:DO58)","v":17805012.306897994},{"$f":"SUM(DP54:DP57)","v":17314847.709086847},16802634.128601722,16303335.221366489,15816001.326604387,15339768.425906116,14873821.473398346,14417406.621074861,13966445.23246868,13516455.368413381,13066683.427359421,12617133.767766826,12167810.835264832,11718719.164395245,11269863.380390713,10821248.200988539,10372878.438280765,9924759.0006012879,9476894.8944506645,9029291.2264594808,null,"Total Fixed Cost",14567377.558948215,{"$f":"SUM(EL54:EL58)","v":18143439.555584457},{"$f":"SUM(EM54:EM57)","v":17643967.292077091},17122041.573303793,16613275.841788061,16116702.416061779,15631440.882593822,15156660.729966735,14691593.806246214,14232084.066634353,13773564.509032354,13315267.232891722,12857196.683841679,12399357.39642405,11941753.995871477,11484391.199921258,11027273.820665445,10570406.766437922,10113795.043739259,9657443.7592000291,9201358.1215834245,null,"Total Fixed Cost",14844431.174110878,{"$f":"SUM(FI54:FI58)","v":18488299.915753029},{"$f":"SUM(FJ54:FJ57)","v":17979343.240221929},17447521.24028514,16929109.201543637,16423121.079882639,15928659.75554874,15444878.958124857,14970995.960342191,14502775.839945564,14035564.917494809,13568580.722134646,13101827.788406886,12635310.741544189,12169034.299283849,11703003.273717908,11237222.573180264,10771697.204171471,10306432.273322122,9841432.9893953893,9376704.6653297376,null,"Total Fixed Cost",15126754.562671199,{"$f":"SUM(GF54:GF58)","v":18839715.68310567},{"$f":"SUM(GG54:GG57)","v":18321094.492841385},17779188.577704195,17250947.346152946,16735366.042982103,16231530.525212415,15738578.464403493,15255712.281395977,14778616.679468755,14302549.656791503,13826713.895746658,13351114.021566864,12875754.751989432,12400640.899106402,11925777.371251663,11451169.174925786,10976821.41675934,10502739.305515522,10028928.154132776,9555393.3818083294,null,"Total Fixed Cost",15399606.287763195,{"$f":"SUM(HC54:HC58)","v":19179112.960075598},{"$f":"SUM(HD54:HD57)","v":18651168.118489686},18099550.108487774,17561842.610496424,17037022.832120765,16524160.220752062,16022376.969077151,15530861.182131883,15045220.069357283,14560626.471639257,14076268.760786282,13592151.654535659,13108279.964979444,12624658.600451523,12141292.567452459,11658186.97261283,11175347.024695823,10692778.036639897,10210485.42764226,9728474.725284094,null,"Total Fixed Cost",15677381.934100775,{"$f":"SUM(HZ54:HZ58)","v":19524626.531805947},{"$f":"SUM(IA54:IA57)","v":18987190.401825782},18425686.278442793,17878342.918787654,17344119.169492498,16822067.773769755,16311295.167603821,15810974.883288253,15316635.244814731,14823362.406541921,14330330.172871467,13837543.355895411,13345006.863947654,12852725.703528754,12360704.981269289,11868949.905932451,11377465.790456681,10886258.054039216,10395332.224261209,9904693.9392554592,null,"Total Fixed Cost",15960170.405394766,{"$f":"SUM(IW54:IW58)","v":19876366.66134391},{"$f":"SUM(IX54:IX57)","v":19329268.591449145},18757701.219010327,18200549.364915915,17656753.185229558,17125348.419148691,16605425.463139258,16096143.015203891,15592949.097283619,15090841.620504873,14588979.560420524,14087367.825364465,13586011.42183727,13084915.45646951,12584085.138024373,12083525.779440312,11583242.799914544,11083241.727028249,10583528.198914198,10084107.966467852,null,"Total Fixed Cost",16248062.211468346,{"$f":"SUM(JT54:JT58)","v":20234445.600348912},{"$f":"SUM(JU54:JU57)","v":19677511.870358273},19095700.940210592,18528564.866962779,17975024.780598316,17434099.11108188,16904861.927469019,16386456.827228971,15874250.088212291,15363149.793653427,14852299.82412285,14341705.186121128,13831370.986278847,13321302.433359189,12811504.840300607,12301983.626300322,11792744.3189395,11283792.556350933,10775134.089430062,10266774.784090243,null,"Total Fixed Cost",16541149.49729087,{"$f":"SUM(KQ54:KQ58)","v":20598977.624973796},{"$f":"SUM(KR54:KR57)","v":20032031.390856758},19439793.36454976,18862494.200135481,18299035.659983147,17748418.554128703,17209700.331158392,16682009.216987468,16160628.277440878,15640374.154744621,15120375.363577221,14600637.01056925,14081164.304483907,13561962.558259644,13043037.191093674,12524393.73056717,12006037.814812915,11487975.194726365,10970211.736220859,10452753.422528034,null,"Total Fixed Cost",16839526.072536848,{"$f":"SUM(LN54:LN58)","v":20970079.072393794},{"$f":"SUM(LO54:LO57)","v":20392940.310089529},19790088.361539114,19202444.030295193,18628889.363448232,18068407.234832875,17520038.174247459,16982894.760168858,16452175.352100894,15922603.509176956,15393292.104412451,14864246.346570566,14335471.548589762,13806973.129667254,13278756.617384208,12750827.649873419,12223191.978030324,11695855.467768284,11168824.102318915,10642103.984578473,null,"Total Fixed Cost",17143287.441679735,{"$f":"SUM(MK54:MK58)","v":21347868.377994962},{"$f":"SUM(ML54:ML57)","v":20760353.826220777},20146697.782837633,19548522.948091079,18964691.29988778,18394167.453911934,17835974.717501234,17289209.740858663,16748984.656037744,16209928.267507156,15671137.525899187,15132617.744152291,14594374.341463698,14056412.845414568,13518738.89413769,12981358.238528511,12444276.74450038,11907500.395284928,11371035.293778397,10834887.664934976,null,"Total Fixed Cost",17452530.834630042,{"$f":"SUM(NH54:NH58)","v":21732466.113233946},{"$f":"SUM(NI54:NI57)","v":21134389.215264976},20509735.498029184,19900841.503710814,19306548.780775227,18725803.359028485,18157611.014224734,17601052.182417605,17051151.219765563,16502440.474483075,15954000.689061657,15405837.282698531,14857955.782974876,14310361.828023475,13763061.168739768,13216059.671037115,12669363.318147132,12122978.212966081,11576910.580448128,11031166.770046549,null,"Total Fixed Cost",17767355.237927679,{"$f":"SUM(OE54:OE58)","v":22123995.024181224},{"$f":"SUM(OF54:OF57)","v":21515165.868582919},20879317.431045804,20259512.242258918,19654571.054522242,19063420.97815381,18485049.942653324,17918521.878919203,17358771.790964041,16800233.838602111,16241972.265298467,15683992.598634284,15126300.476742364,14568901.65051814,14011801.985874964,13455007.466044467,12898524.193922888,12342358.394464424,11786516.417122319,11231004.738338912,null,"Total Fixed Cost",18087861.426498692,{"$f":"SUM(PB54:PB58)","v":22522580.070760183},{"$f":"SUM(PC54:PC57)","v":21902805.33105468},21255561.597248841,20624649.739774175,20008869.34145863,19407128.253534563,18818396.238928758,18241720.42715608,17671944.865527071,17103403.762204662,16535144.565521713,15967172.913611013,15399494.557368018,14832115.362706073,14265041.312856803,13698278.510716457,13131833.181239214,12565711.673878344,11999920.465076162,11434466.160803854,null,"Total Fixed Cost",18449618.655028678,{"$f":"SUM(PY54:PY58)","v":22973031.672175396},{"$f":"SUM(PZ54:PZ57)","v":22340861.437675785},21680672.82919383,21037142.734569669,20409046.728287809,19795270.818605263,19194764.163707342,18606554.835699208,18025383.762837622,17445471.837448761,16865847.456832156,16286516.371883241,15707484.448515384,15128757.669960203,14550342.139113944,13972244.080930794,13394469.844864003,12817025.907355916,12239918.87437769,11663155.484019937,null,"Total Fixed Cost",18818611.028129246,{"$f":"SUM(QV54:QV58)","v":23432492.305618897},{"$f":"SUM(QW54:QW57)","v":22787678.666429296},22114286.285777699,21457885.589261055,20817227.662853558,20191176.234977365,19578659.446981478,18978685.932413183,18385891.438094366,17794381.274197731,17203164.405968793,16612246.699320899,16021634.137485689,15431332.8233594,14841348.981896216,14251688.962549403,13662359.241761278,13073366.42550303,12484717.251865242,11896418.593700329,null,"Total Fixed Cost",19194983.248691842,{"$f":"SUM(RS54:RS58)","v":23901142.151731282},{"$f":"SUM(RT54:RT57)","v":23243432.239757892},22556572.011493266,21887043.301046282,21233572.216110639,20594999.759676918,19970232.635921113,19358259.651061457,18753609.266856261,18150268.899681695,17547227.694088172,16944491.633307323,16342066.820235405,15739959.479826594,15138175.961534146,14536722.741800396,13935606.426596511,13334833.754013097,12734411.596902549,12134346.965574339,null,"Total Fixed Cost",19578882.913665671,{"$f":"SUM(SP54:SP58)","v":24379164.994765904},{"$f":"SUM(SQ54:SQ57)","v":23708300.884553041},23007703.451723125,22324784.167067204,21658243.660432845,21006899.754870452,20369637.288639534,19745424.84408268,19128681.452193379,18513274.277675323,17898172.247969937,17283381.465973467,16668908.156640111,16054758.669423122,15440939.480764825,14827457.196636401,14214318.555128437,13601530.429093355,12989099.828840598,12377033.904885823,null,"Total Fixed Cost",19970460.571938984,{"$f":"SUM(TM54:TM58)","v":24866748.29466122},{"$f":"SUM(TN54:TN57)","v":24182466.902244106},23467857.520757582,22771279.850408547,22091408.533641502,21427037.749967858,20777030.034412321,20140333.340964336,19511255.081237245,18883539.763228834,18256135.692929331,17629049.095292937,17002286.319772914,16375853.842811586,15749758.270380123,15124006.340569129,14498604.926231006,13873561.037675224,13248881.825417409,12624574.582983542]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D62:W62))","v":3640057.5333876195},{"$f":"HLOOKUP(D40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*D41","v":3124655.7926399997},{"$f":"HLOOKUP(E40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*E41","v":3187148.9084927994},{"$f":"HLOOKUP(F40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*F41","v":3250891.8866626555},{"$f":"HLOOKUP(G40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*G41","v":3315909.7243959089},{"$f":"HLOOKUP(H40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*H41","v":3382227.918883827},{"$f":"HLOOKUP(I40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*I41","v":3449872.4772615037},{"$f":"HLOOKUP(J40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*J41","v":3518869.9268067339},{"$f":"HLOOKUP(K40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*K41","v":3589247.3253428685},{"$f":"HLOOKUP(L40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*L41","v":3661032.2718497263},{"$f":"HLOOKUP(M40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*M41","v":3734252.9172867206},{"$f":"HLOOKUP(N40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*N41","v":3808937.9756324547},{"$f":"HLOOKUP(O40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*O41","v":3885116.7351451046},{"$f":"HLOOKUP(P40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*P41","v":3962819.0698480061},{"$f":"HLOOKUP(Q40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q41","v":4042075.4512449666},{"$f":"HLOOKUP(R40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*R41","v":4122916.9602698665},{"$f":"HLOOKUP(S40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*S41","v":4205375.2994752638},{"$f":"HLOOKUP(T40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*T41","v":4289482.8054647697},{"$f":"HLOOKUP(U40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*U41","v":4375272.4615740646},{"$f":"HLOOKUP(V40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*V41","v":4462777.9108055467},{"$f":"HLOOKUP(W40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*W41","v":4552033.4690216575},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA62:AT62))","v":3712858.6840553712},{"$f":"HLOOKUP(AA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA41","v":3187148.9084927994},{"$f":"HLOOKUP(AB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB41","v":3250891.8866626555},{"$f":"HLOOKUP(AC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC41","v":3315909.7243959089},{"$f":"HLOOKUP(AD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD41","v":3382227.918883827},{"$f":"HLOOKUP(AE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE41","v":3449872.4772615037},{"$f":"HLOOKUP(AF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF41","v":3518869.9268067339},{"$f":"HLOOKUP(AG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG41","v":3589247.3253428685},{"$f":"HLOOKUP(AH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH41","v":3661032.2718497263},{"$f":"HLOOKUP(AI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI41","v":3734252.9172867206},{"$f":"HLOOKUP(AJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ41","v":3808937.9756324547},{"$f":"HLOOKUP(AK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK41","v":3885116.7351451046},{"$f":"HLOOKUP(AL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL41","v":3962819.0698480061},{"$f":"HLOOKUP(AM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM41","v":4042075.4512449666},{"$f":"HLOOKUP(AN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN41","v":4122916.9602698665},{"$f":"HLOOKUP(AO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO41","v":4205375.2994752638},{"$f":"HLOOKUP(AP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP41","v":4289482.8054647697},{"$f":"HLOOKUP(AQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ41","v":4375272.4615740646},{"$f":"HLOOKUP(AR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR41","v":4462777.9108055467},{"$f":"HLOOKUP(AS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS41","v":4552033.4690216575},{"$f":"HLOOKUP(AT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT41","v":4643074.1384020904},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX62:BQ62))","v":3787115.8577364786},{"$f":"HLOOKUP(AX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX41","v":3250891.8866626555},{"$f":"HLOOKUP(AY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY41","v":3315909.7243959089},{"$f":"HLOOKUP(AZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ41","v":3382227.918883827},{"$f":"HLOOKUP(BA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA41","v":3449872.4772615037},{"$f":"HLOOKUP(BB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB41","v":3518869.9268067339},{"$f":"HLOOKUP(BC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC41","v":3589247.3253428685},{"$f":"HLOOKUP(BD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD41","v":3661032.2718497263},{"$f":"HLOOKUP(BE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE41","v":3734252.9172867206},{"$f":"HLOOKUP(BF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF41","v":3808937.9756324547},{"$f":"HLOOKUP(BG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG41","v":3885116.7351451046},{"$f":"HLOOKUP(BH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH41","v":3962819.0698480061},{"$f":"HLOOKUP(BI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI41","v":4042075.4512449666},{"$f":"HLOOKUP(BJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ41","v":4122916.9602698665},{"$f":"HLOOKUP(BK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK41","v":4205375.2994752638},{"$f":"HLOOKUP(BL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL41","v":4289482.8054647697},{"$f":"HLOOKUP(BM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM41","v":4375272.4615740646},{"$f":"HLOOKUP(BN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN41","v":4462777.9108055467},{"$f":"HLOOKUP(BO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO41","v":4552033.4690216575},{"$f":"HLOOKUP(BP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP41","v":4643074.1384020904},{"$f":"HLOOKUP(BQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ41","v":4735935.6211701324},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU62:CN62))","v":3862858.1748912078},{"$f":"HLOOKUP(BU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU41","v":3315909.7243959089},{"$f":"HLOOKUP(BV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV41","v":3382227.918883827},{"$f":"HLOOKUP(BW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW41","v":3449872.4772615037},{"$f":"HLOOKUP(BX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX41","v":3518869.9268067339},{"$f":"HLOOKUP(BY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY41","v":3589247.3253428685},{"$f":"HLOOKUP(BZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ41","v":3661032.2718497263},{"$f":"HLOOKUP(CA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA41","v":3734252.9172867206},{"$f":"HLOOKUP(CB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB41","v":3808937.9756324547},{"$f":"HLOOKUP(CC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC41","v":3885116.7351451046},{"$f":"HLOOKUP(CD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD41","v":3962819.0698480061},{"$f":"HLOOKUP(CE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE41","v":4042075.4512449666},{"$f":"HLOOKUP(CF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF41","v":4122916.9602698665},{"$f":"HLOOKUP(CG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG41","v":4205375.2994752638},{"$f":"HLOOKUP(CH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH41","v":4289482.8054647697},{"$f":"HLOOKUP(CI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI41","v":4375272.4615740646},{"$f":"HLOOKUP(CJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ41","v":4462777.9108055467},{"$f":"HLOOKUP(CK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK41","v":4552033.4690216575},{"$f":"HLOOKUP(CL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL41","v":4643074.1384020904},{"$f":"HLOOKUP(CM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM41","v":4735935.6211701324},{"$f":"HLOOKUP(CN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN41","v":4830654.3335935343},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR62:DK62))","v":3940115.3383890335},{"$f":"HLOOKUP(CR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR41","v":3382227.918883827},{"$f":"HLOOKUP(CS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS41","v":3449872.4772615037},{"$f":"HLOOKUP(CT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT41","v":3518869.9268067339},{"$f":"HLOOKUP(CU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU41","v":3589247.3253428685},{"$f":"HLOOKUP(CV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV41","v":3661032.2718497263},{"$f":"HLOOKUP(CW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW41","v":3734252.9172867206},{"$f":"HLOOKUP(CX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX41","v":3808937.9756324547},{"$f":"HLOOKUP(CY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY41","v":3885116.7351451046},{"$f":"HLOOKUP(CZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ41","v":3962819.0698480061},{"$f":"HLOOKUP(DA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA41","v":4042075.4512449666},{"$f":"HLOOKUP(DB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB41","v":4122916.9602698665},{"$f":"HLOOKUP(DC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC41","v":4205375.2994752638},{"$f":"HLOOKUP(DD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD41","v":4289482.8054647697},{"$f":"HLOOKUP(DE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE41","v":4375272.4615740646},{"$f":"HLOOKUP(DF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF41","v":4462777.9108055467},{"$f":"HLOOKUP(DG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG41","v":4552033.4690216575},{"$f":"HLOOKUP(DH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH41","v":4643074.1384020904},{"$f":"HLOOKUP(DI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI41","v":4735935.6211701324},{"$f":"HLOOKUP(DJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ41","v":4830654.3335935343},{"$f":"HLOOKUP(DK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK41","v":4927267.4202654064},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO62:EH62))","v":4018917.6451568133},{"$f":"HLOOKUP(DO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO41","v":3449872.4772615037},{"$f":"HLOOKUP(DP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP41","v":3518869.9268067339},{"$f":"HLOOKUP(DQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ41","v":3589247.3253428685},{"$f":"HLOOKUP(DR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR41","v":3661032.2718497263},{"$f":"HLOOKUP(DS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS41","v":3734252.9172867206},{"$f":"HLOOKUP(DT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT41","v":3808937.9756324547},{"$f":"HLOOKUP(DU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU41","v":3885116.7351451046},{"$f":"HLOOKUP(DV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV41","v":3962819.0698480061},{"$f":"HLOOKUP(DW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW41","v":4042075.4512449666},{"$f":"HLOOKUP(DX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX41","v":4122916.9602698665},{"$f":"HLOOKUP(DY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY41","v":4205375.2994752638},{"$f":"HLOOKUP(DZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ41","v":4289482.8054647697},{"$f":"HLOOKUP(EA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA41","v":4375272.4615740646},{"$f":"HLOOKUP(EB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB41","v":4462777.9108055467},{"$f":"HLOOKUP(EC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC41","v":4552033.4690216575},{"$f":"HLOOKUP(ED40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED41","v":4643074.1384020904},{"$f":"HLOOKUP(EE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE41","v":4735935.6211701324},{"$f":"HLOOKUP(EF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF41","v":4830654.3335935343},{"$f":"HLOOKUP(EG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG41","v":4927267.4202654064},{"$f":"HLOOKUP(EH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH41","v":5025812.7686707145},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL62:FE62))","v":4099295.9980599494},{"$f":"HLOOKUP(EL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL41","v":3518869.9268067339},{"$f":"HLOOKUP(EM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM41","v":3589247.3253428685},{"$f":"HLOOKUP(EN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN41","v":3661032.2718497263},{"$f":"HLOOKUP(EO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO41","v":3734252.9172867206},{"$f":"HLOOKUP(EP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP41","v":3808937.9756324547},{"$f":"HLOOKUP(EQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ41","v":3885116.7351451046},{"$f":"HLOOKUP(ER40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER41","v":3962819.0698480061},{"$f":"HLOOKUP(ES40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES41","v":4042075.4512449666},{"$f":"HLOOKUP(ET40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET41","v":4122916.9602698665},{"$f":"HLOOKUP(EU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU41","v":4205375.2994752638},{"$f":"HLOOKUP(EV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV41","v":4289482.8054647697},{"$f":"HLOOKUP(EW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW41","v":4375272.4615740646},{"$f":"HLOOKUP(EX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX41","v":4462777.9108055467},{"$f":"HLOOKUP(EY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY41","v":4552033.4690216575},{"$f":"HLOOKUP(EZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ41","v":4643074.1384020904},{"$f":"HLOOKUP(FA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA41","v":4735935.6211701324},{"$f":"HLOOKUP(FB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB41","v":4830654.3335935343},{"$f":"HLOOKUP(FC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC41","v":4927267.4202654064},{"$f":"HLOOKUP(FD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD41","v":5025812.7686707145},{"$f":"HLOOKUP(FE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE41","v":5126329.0240441281},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI62:GB62))","v":4181281.9180211481},{"$f":"HLOOKUP(FI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI41","v":3589247.3253428685},{"$f":"HLOOKUP(FJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ41","v":3661032.2718497263},{"$f":"HLOOKUP(FK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK41","v":3734252.9172867206},{"$f":"HLOOKUP(FL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL41","v":3808937.9756324547},{"$f":"HLOOKUP(FM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM41","v":3885116.7351451046},{"$f":"HLOOKUP(FN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN41","v":3962819.0698480061},{"$f":"HLOOKUP(FO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO41","v":4042075.4512449666},{"$f":"HLOOKUP(FP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP41","v":4122916.9602698665},{"$f":"HLOOKUP(FQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ41","v":4205375.2994752638},{"$f":"HLOOKUP(FR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR41","v":4289482.8054647697},{"$f":"HLOOKUP(FS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS41","v":4375272.4615740646},{"$f":"HLOOKUP(FT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT41","v":4462777.9108055467},{"$f":"HLOOKUP(FU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU41","v":4552033.4690216575},{"$f":"HLOOKUP(FV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV41","v":4643074.1384020904},{"$f":"HLOOKUP(FW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW41","v":4735935.6211701324},{"$f":"HLOOKUP(FX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX41","v":4830654.3335935343},{"$f":"HLOOKUP(FY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY41","v":4927267.4202654064},{"$f":"HLOOKUP(FZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ41","v":5025812.7686707145},{"$f":"HLOOKUP(GA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA41","v":5126329.0240441281},{"$f":"HLOOKUP(GB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB41","v":5228855.604525011},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF62:GY62))","v":4264907.5563815711},{"$f":"HLOOKUP(GF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF41","v":3661032.2718497263},{"$f":"HLOOKUP(GG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG41","v":3734252.9172867206},{"$f":"HLOOKUP(GH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH41","v":3808937.9756324547},{"$f":"HLOOKUP(GI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI41","v":3885116.7351451046},{"$f":"HLOOKUP(GJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ41","v":3962819.0698480061},{"$f":"HLOOKUP(GK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK41","v":4042075.4512449666},{"$f":"HLOOKUP(GL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL41","v":4122916.9602698665},{"$f":"HLOOKUP(GM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM41","v":4205375.2994752638},{"$f":"HLOOKUP(GN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN41","v":4289482.8054647697},{"$f":"HLOOKUP(GO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO41","v":4375272.4615740646},{"$f":"HLOOKUP(GP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP41","v":4462777.9108055467},{"$f":"HLOOKUP(GQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ41","v":4552033.4690216575},{"$f":"HLOOKUP(GR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR41","v":4643074.1384020904},{"$f":"HLOOKUP(GS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS41","v":4735935.6211701324},{"$f":"HLOOKUP(GT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT41","v":4830654.3335935343},{"$f":"HLOOKUP(GU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU41","v":4927267.4202654064},{"$f":"HLOOKUP(GV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV41","v":5025812.7686707145},{"$f":"HLOOKUP(GW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW41","v":5126329.0240441281},{"$f":"HLOOKUP(GX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX41","v":5228855.604525011},{"$f":"HLOOKUP(GY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY41","v":5333432.7166155111},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC62:HV62))","v":4350205.7075092029},{"$f":"HLOOKUP(HC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC41","v":3734252.9172867206},{"$f":"HLOOKUP(HD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD41","v":3808937.9756324547},{"$f":"HLOOKUP(HE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE41","v":3885116.7351451046},{"$f":"HLOOKUP(HF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF41","v":3962819.0698480061},{"$f":"HLOOKUP(HG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG41","v":4042075.4512449666},{"$f":"HLOOKUP(HH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH41","v":4122916.9602698665},{"$f":"HLOOKUP(HI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI41","v":4205375.2994752638},{"$f":"HLOOKUP(HJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ41","v":4289482.8054647697},{"$f":"HLOOKUP(HK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK41","v":4375272.4615740646},{"$f":"HLOOKUP(HL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL41","v":4462777.9108055467},{"$f":"HLOOKUP(HM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM41","v":4552033.4690216575},{"$f":"HLOOKUP(HN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN41","v":4643074.1384020904},{"$f":"HLOOKUP(HO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO41","v":4735935.6211701324},{"$f":"HLOOKUP(HP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP41","v":4830654.3335935343},{"$f":"HLOOKUP(HQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ41","v":4927267.4202654064},{"$f":"HLOOKUP(HR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR41","v":5025812.7686707145},{"$f":"HLOOKUP(HS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HS41","v":5126329.0240441281},{"$f":"HLOOKUP(HT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HT41","v":5228855.604525011},{"$f":"HLOOKUP(HU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HU41","v":5333432.7166155111},{"$f":"HLOOKUP(HV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HV41","v":5440101.3709478211},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ62:IS62))","v":4437209.821659388},{"$f":"HLOOKUP(HZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*HZ41","v":3808937.9756324547},{"$f":"HLOOKUP(IA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IA41","v":3885116.7351451046},{"$f":"HLOOKUP(IB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IB41","v":3962819.0698480061},{"$f":"HLOOKUP(IC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IC41","v":4042075.4512449666},{"$f":"HLOOKUP(ID40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ID41","v":4122916.9602698665},{"$f":"HLOOKUP(IE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IE41","v":4205375.2994752638},{"$f":"HLOOKUP(IF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IF41","v":4289482.8054647697},{"$f":"HLOOKUP(IG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IG41","v":4375272.4615740646},{"$f":"HLOOKUP(IH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IH41","v":4462777.9108055467},{"$f":"HLOOKUP(II40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*II41","v":4552033.4690216575},{"$f":"HLOOKUP(IJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IJ41","v":4643074.1384020904},{"$f":"HLOOKUP(IK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IK41","v":4735935.6211701324},{"$f":"HLOOKUP(IL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IL41","v":4830654.3335935343},{"$f":"HLOOKUP(IM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IM41","v":4927267.4202654064},{"$f":"HLOOKUP(IN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IN41","v":5025812.7686707145},{"$f":"HLOOKUP(IO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IO41","v":5126329.0240441281},{"$f":"HLOOKUP(IP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IP41","v":5228855.604525011},{"$f":"HLOOKUP(IQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IQ41","v":5333432.7166155111},{"$f":"HLOOKUP(IR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IR41","v":5440101.3709478211},{"$f":"HLOOKUP(IS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IS41","v":5548903.3983667772},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW62:JP62))","v":4525954.0180925755},{"$f":"HLOOKUP(IW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IW41","v":3885116.7351451046},{"$f":"HLOOKUP(IX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IX41","v":3962819.0698480061},{"$f":"HLOOKUP(IY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IY41","v":4042075.4512449666},{"$f":"HLOOKUP(IZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*IZ41","v":4122916.9602698665},{"$f":"HLOOKUP(JA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JA41","v":4205375.2994752638},{"$f":"HLOOKUP(JB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JB41","v":4289482.8054647697},{"$f":"HLOOKUP(JC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JC41","v":4375272.4615740646},{"$f":"HLOOKUP(JD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JD41","v":4462777.9108055467},{"$f":"HLOOKUP(JE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JE41","v":4552033.4690216575},{"$f":"HLOOKUP(JF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JF41","v":4643074.1384020904},{"$f":"HLOOKUP(JG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JG41","v":4735935.6211701324},{"$f":"HLOOKUP(JH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JH41","v":4830654.3335935343},{"$f":"HLOOKUP(JI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JI41","v":4927267.4202654064},{"$f":"HLOOKUP(JJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JJ41","v":5025812.7686707145},{"$f":"HLOOKUP(JK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JK41","v":5126329.0240441281},{"$f":"HLOOKUP(JL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JL41","v":5228855.604525011},{"$f":"HLOOKUP(JM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JM41","v":5333432.7166155111},{"$f":"HLOOKUP(JN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JN41","v":5440101.3709478211},{"$f":"HLOOKUP(JO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JO41","v":5548903.3983667772},{"$f":"HLOOKUP(JP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JP41","v":5659881.4663341129},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT62:KM62))","v":4616473.0984544279},{"$f":"HLOOKUP(JT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JT41","v":3962819.0698480061},{"$f":"HLOOKUP(JU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JU41","v":4042075.4512449666},{"$f":"HLOOKUP(JV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JV41","v":4122916.9602698665},{"$f":"HLOOKUP(JW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JW41","v":4205375.2994752638},{"$f":"HLOOKUP(JX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JX41","v":4289482.8054647697},{"$f":"HLOOKUP(JY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JY41","v":4375272.4615740646},{"$f":"HLOOKUP(JZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*JZ41","v":4462777.9108055467},{"$f":"HLOOKUP(KA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KA41","v":4552033.4690216575},{"$f":"HLOOKUP(KB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KB41","v":4643074.1384020904},{"$f":"HLOOKUP(KC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KC41","v":4735935.6211701324},{"$f":"HLOOKUP(KD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KD41","v":4830654.3335935343},{"$f":"HLOOKUP(KE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KE41","v":4927267.4202654064},{"$f":"HLOOKUP(KF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KF41","v":5025812.7686707145},{"$f":"HLOOKUP(KG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KG41","v":5126329.0240441281},{"$f":"HLOOKUP(KH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KH41","v":5228855.604525011},{"$f":"HLOOKUP(KI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KI41","v":5333432.7166155111},{"$f":"HLOOKUP(KJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KJ41","v":5440101.3709478211},{"$f":"HLOOKUP(KK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KK41","v":5548903.3983667772},{"$f":"HLOOKUP(KL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KL41","v":5659881.4663341129},{"$f":"HLOOKUP(KM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KM41","v":5773079.0956607955},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ62:LJ62))","v":4708802.5604235167},{"$f":"HLOOKUP(KQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KQ41","v":4042075.4512449666},{"$f":"HLOOKUP(KR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KR41","v":4122916.9602698665},{"$f":"HLOOKUP(KS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KS41","v":4205375.2994752638},{"$f":"HLOOKUP(KT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KT41","v":4289482.8054647697},{"$f":"HLOOKUP(KU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KU41","v":4375272.4615740646},{"$f":"HLOOKUP(KV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KV41","v":4462777.9108055467},{"$f":"HLOOKUP(KW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KW41","v":4552033.4690216575},{"$f":"HLOOKUP(KX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KX41","v":4643074.1384020904},{"$f":"HLOOKUP(KY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KY41","v":4735935.6211701324},{"$f":"HLOOKUP(KZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*KZ41","v":4830654.3335935343},{"$f":"HLOOKUP(LA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LA41","v":4927267.4202654064},{"$f":"HLOOKUP(LB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LB41","v":5025812.7686707145},{"$f":"HLOOKUP(LC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LC41","v":5126329.0240441281},{"$f":"HLOOKUP(LD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LD41","v":5228855.604525011},{"$f":"HLOOKUP(LE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LE41","v":5333432.7166155111},{"$f":"HLOOKUP(LF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LF41","v":5440101.3709478211},{"$f":"HLOOKUP(LG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LG41","v":5548903.3983667772},{"$f":"HLOOKUP(LH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LH41","v":5659881.4663341129},{"$f":"HLOOKUP(LI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LI41","v":5773079.0956607955},{"$f":"HLOOKUP(LJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LJ41","v":5888540.6775740115},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN62:MG62))","v":4802978.6116319876},{"$f":"HLOOKUP(LN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LN41","v":4122916.9602698665},{"$f":"HLOOKUP(LO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LO41","v":4205375.2994752638},{"$f":"HLOOKUP(LP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LP41","v":4289482.8054647697},{"$f":"HLOOKUP(LQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LQ41","v":4375272.4615740646},{"$f":"HLOOKUP(LR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LR41","v":4462777.9108055467},{"$f":"HLOOKUP(LS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LS41","v":4552033.4690216575},{"$f":"HLOOKUP(LT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LT41","v":4643074.1384020904},{"$f":"HLOOKUP(LU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LU41","v":4735935.6211701324},{"$f":"HLOOKUP(LV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LV41","v":4830654.3335935343},{"$f":"HLOOKUP(LW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LW41","v":4927267.4202654064},{"$f":"HLOOKUP(LX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LX41","v":5025812.7686707145},{"$f":"HLOOKUP(LY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LY41","v":5126329.0240441281},{"$f":"HLOOKUP(LZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*LZ41","v":5228855.604525011},{"$f":"HLOOKUP(MA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MA41","v":5333432.7166155111},{"$f":"HLOOKUP(MB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MB41","v":5440101.3709478211},{"$f":"HLOOKUP(MC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MC41","v":5548903.3983667772},{"$f":"HLOOKUP(MD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MD41","v":5659881.4663341129},{"$f":"HLOOKUP(ME40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ME41","v":5773079.0956607955},{"$f":"HLOOKUP(MF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MF41","v":5888540.6775740115},{"$f":"HLOOKUP(MG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MG41","v":6006311.4911254924},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK62:ND62))","v":4899038.1838646252},{"$f":"HLOOKUP(MK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MK41","v":4205375.2994752638},{"$f":"HLOOKUP(ML40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ML41","v":4289482.8054647697},{"$f":"HLOOKUP(MM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MM41","v":4375272.4615740646},{"$f":"HLOOKUP(MN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MN41","v":4462777.9108055467},{"$f":"HLOOKUP(MO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MO41","v":4552033.4690216575},{"$f":"HLOOKUP(MP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MP41","v":4643074.1384020904},{"$f":"HLOOKUP(MQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MQ41","v":4735935.6211701324},{"$f":"HLOOKUP(MR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MR41","v":4830654.3335935343},{"$f":"HLOOKUP(MS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MS41","v":4927267.4202654064},{"$f":"HLOOKUP(MT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MT41","v":5025812.7686707145},{"$f":"HLOOKUP(MU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MU41","v":5126329.0240441281},{"$f":"HLOOKUP(MV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MV41","v":5228855.604525011},{"$f":"HLOOKUP(MW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MW41","v":5333432.7166155111},{"$f":"HLOOKUP(MX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MX41","v":5440101.3709478211},{"$f":"HLOOKUP(MY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MY41","v":5548903.3983667772},{"$f":"HLOOKUP(MZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*MZ41","v":5659881.4663341129},{"$f":"HLOOKUP(NA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NA41","v":5773079.0956607955},{"$f":"HLOOKUP(NB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NB41","v":5888540.6775740115},{"$f":"HLOOKUP(NC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NC41","v":6006311.4911254924},{"$f":"HLOOKUP(ND40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ND41","v":6126437.7209480014},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH62:OA62))","v":4997018.9475419186},{"$f":"HLOOKUP(NH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NH41","v":4289482.8054647697},{"$f":"HLOOKUP(NI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NI41","v":4375272.4615740646},{"$f":"HLOOKUP(NJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NJ41","v":4462777.9108055467},{"$f":"HLOOKUP(NK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NK41","v":4552033.4690216575},{"$f":"HLOOKUP(NL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NL41","v":4643074.1384020904},{"$f":"HLOOKUP(NM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NM41","v":4735935.6211701324},{"$f":"HLOOKUP(NN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NN41","v":4830654.3335935343},{"$f":"HLOOKUP(NO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NO41","v":4927267.4202654064},{"$f":"HLOOKUP(NP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NP41","v":5025812.7686707145},{"$f":"HLOOKUP(NQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NQ41","v":5126329.0240441281},{"$f":"HLOOKUP(NR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NR41","v":5228855.604525011},{"$f":"HLOOKUP(NS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NS41","v":5333432.7166155111},{"$f":"HLOOKUP(NT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NT41","v":5440101.3709478211},{"$f":"HLOOKUP(NU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NU41","v":5548903.3983667772},{"$f":"HLOOKUP(NV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NV41","v":5659881.4663341129},{"$f":"HLOOKUP(NW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NW41","v":5773079.0956607955},{"$f":"HLOOKUP(NX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NX41","v":5888540.6775740115},{"$f":"HLOOKUP(NY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NY41","v":6006311.4911254924},{"$f":"HLOOKUP(NZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*NZ41","v":6126437.7209480014},{"$f":"HLOOKUP(OA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OA41","v":6248966.4753669621},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE62:OX62))","v":5096959.3264927575},{"$f":"HLOOKUP(OE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OE41","v":4375272.4615740646},{"$f":"HLOOKUP(OF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OF41","v":4462777.9108055467},{"$f":"HLOOKUP(OG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OG41","v":4552033.4690216575},{"$f":"HLOOKUP(OH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OH41","v":4643074.1384020904},{"$f":"HLOOKUP(OI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OI41","v":4735935.6211701324},{"$f":"HLOOKUP(OJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OJ41","v":4830654.3335935343},{"$f":"HLOOKUP(OK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OK41","v":4927267.4202654064},{"$f":"HLOOKUP(OL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OL41","v":5025812.7686707145},{"$f":"HLOOKUP(OM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OM41","v":5126329.0240441281},{"$f":"HLOOKUP(ON40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ON41","v":5228855.604525011},{"$f":"HLOOKUP(OO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OO41","v":5333432.7166155111},{"$f":"HLOOKUP(OP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OP41","v":5440101.3709478211},{"$f":"HLOOKUP(OQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OQ41","v":5548903.3983667772},{"$f":"HLOOKUP(OR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OR41","v":5659881.4663341129},{"$f":"HLOOKUP(OS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OS41","v":5773079.0956607955},{"$f":"HLOOKUP(OT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OT41","v":5888540.6775740115},{"$f":"HLOOKUP(OU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OU41","v":6006311.4911254924},{"$f":"HLOOKUP(OV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OV41","v":6126437.7209480014},{"$f":"HLOOKUP(OW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OW41","v":6248966.4753669621},{"$f":"HLOOKUP(OX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*OX41","v":6373945.804874301},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB62:PU62))","v":5198898.5130226109},{"$f":"HLOOKUP(PB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PB41","v":4462777.9108055467},{"$f":"HLOOKUP(PC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PC41","v":4552033.4690216575},{"$f":"HLOOKUP(PD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PD41","v":4643074.1384020904},{"$f":"HLOOKUP(PE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PE41","v":4735935.6211701324},{"$f":"HLOOKUP(PF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PF41","v":4830654.3335935343},{"$f":"HLOOKUP(PG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PG41","v":4927267.4202654064},{"$f":"HLOOKUP(PH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PH41","v":5025812.7686707145},{"$f":"HLOOKUP(PI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PI41","v":5126329.0240441281},{"$f":"HLOOKUP(PJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PJ41","v":5228855.604525011},{"$f":"HLOOKUP(PK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PK41","v":5333432.7166155111},{"$f":"HLOOKUP(PL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PL41","v":5440101.3709478211},{"$f":"HLOOKUP(PM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PM41","v":5548903.3983667772},{"$f":"HLOOKUP(PN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PN41","v":5659881.4663341129},{"$f":"HLOOKUP(PO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PO41","v":5773079.0956607955},{"$f":"HLOOKUP(PP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PP41","v":5888540.6775740115},{"$f":"HLOOKUP(PQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PQ41","v":6006311.4911254924},{"$f":"HLOOKUP(PR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PR41","v":6126437.7209480014},{"$f":"HLOOKUP(PS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PS41","v":6248966.4753669621},{"$f":"HLOOKUP(PT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PT41","v":6373945.804874301},{"$f":"HLOOKUP(PU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PU41","v":6501424.7209717873},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY62:QR62))","v":5302876.4832830643},{"$f":"HLOOKUP(PY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PY41","v":4552033.4690216575},{"$f":"HLOOKUP(PZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*PZ41","v":4643074.1384020904},{"$f":"HLOOKUP(QA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QA41","v":4735935.6211701324},{"$f":"HLOOKUP(QB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QB41","v":4830654.3335935343},{"$f":"HLOOKUP(QC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QC41","v":4927267.4202654064},{"$f":"HLOOKUP(QD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QD41","v":5025812.7686707145},{"$f":"HLOOKUP(QE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QE41","v":5126329.0240441281},{"$f":"HLOOKUP(QF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QF41","v":5228855.604525011},{"$f":"HLOOKUP(QG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QG41","v":5333432.7166155111},{"$f":"HLOOKUP(QH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QH41","v":5440101.3709478211},{"$f":"HLOOKUP(QI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QI41","v":5548903.3983667772},{"$f":"HLOOKUP(QJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QJ41","v":5659881.4663341129},{"$f":"HLOOKUP(QK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QK41","v":5773079.0956607955},{"$f":"HLOOKUP(QL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QL41","v":5888540.6775740115},{"$f":"HLOOKUP(QM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QM41","v":6006311.4911254924},{"$f":"HLOOKUP(QN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QN41","v":6126437.7209480014},{"$f":"HLOOKUP(QO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QO41","v":6248966.4753669621},{"$f":"HLOOKUP(QP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QP41","v":6373945.804874301},{"$f":"HLOOKUP(QQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QQ41","v":6501424.7209717873},{"$f":"HLOOKUP(QR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QR41","v":6631453.2153912233},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV62:RO62))","v":5408934.0129487254},{"$f":"HLOOKUP(QV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QV41","v":4643074.1384020904},{"$f":"HLOOKUP(QW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QW41","v":4735935.6211701324},{"$f":"HLOOKUP(QX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QX41","v":4830654.3335935343},{"$f":"HLOOKUP(QY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QY41","v":4927267.4202654064},{"$f":"HLOOKUP(QZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*QZ41","v":5025812.7686707145},{"$f":"HLOOKUP(RA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RA41","v":5126329.0240441281},{"$f":"HLOOKUP(RB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RB41","v":5228855.604525011},{"$f":"HLOOKUP(RC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RC41","v":5333432.7166155111},{"$f":"HLOOKUP(RD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RD41","v":5440101.3709478211},{"$f":"HLOOKUP(RE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RE41","v":5548903.3983667772},{"$f":"HLOOKUP(RF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RF41","v":5659881.4663341129},{"$f":"HLOOKUP(RG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RG41","v":5773079.0956607955},{"$f":"HLOOKUP(RH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RH41","v":5888540.6775740115},{"$f":"HLOOKUP(RI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RI41","v":6006311.4911254924},{"$f":"HLOOKUP(RJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RJ41","v":6126437.7209480014},{"$f":"HLOOKUP(RK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RK41","v":6248966.4753669621},{"$f":"HLOOKUP(RL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RL41","v":6373945.804874301},{"$f":"HLOOKUP(RM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RM41","v":6501424.7209717873},{"$f":"HLOOKUP(RN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RN41","v":6631453.2153912233},{"$f":"HLOOKUP(RO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RO41","v":6764082.279699048},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS62:SL62))","v":5517112.6932077007},{"$f":"HLOOKUP(RS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RS41","v":4735935.6211701324},{"$f":"HLOOKUP(RT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RT41","v":4830654.3335935343},{"$f":"HLOOKUP(RU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RU41","v":4927267.4202654064},{"$f":"HLOOKUP(RV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RV41","v":5025812.7686707145},{"$f":"HLOOKUP(RW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RW41","v":5126329.0240441281},{"$f":"HLOOKUP(RX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RX41","v":5228855.604525011},{"$f":"HLOOKUP(RY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RY41","v":5333432.7166155111},{"$f":"HLOOKUP(RZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*RZ41","v":5440101.3709478211},{"$f":"HLOOKUP(SA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SA41","v":5548903.3983667772},{"$f":"HLOOKUP(SB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SB41","v":5659881.4663341129},{"$f":"HLOOKUP(SC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SC41","v":5773079.0956607955},{"$f":"HLOOKUP(SD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SD41","v":5888540.6775740115},{"$f":"HLOOKUP(SE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SE41","v":6006311.4911254924},{"$f":"HLOOKUP(SF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SF41","v":6126437.7209480014},{"$f":"HLOOKUP(SG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SG41","v":6248966.4753669621},{"$f":"HLOOKUP(SH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SH41","v":6373945.804874301},{"$f":"HLOOKUP(SI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SI41","v":6501424.7209717873},{"$f":"HLOOKUP(SJ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SJ41","v":6631453.2153912233},{"$f":"HLOOKUP(SK40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SK41","v":6764082.279699048},{"$f":"HLOOKUP(SL40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SL41","v":6899363.9252930293},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP62:TI62))","v":5627454.947071854},{"$f":"HLOOKUP(SP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SP41","v":4830654.3335935343},{"$f":"HLOOKUP(SQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SQ41","v":4927267.4202654064},{"$f":"HLOOKUP(SR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SR41","v":5025812.7686707145},{"$f":"HLOOKUP(SS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SS41","v":5126329.0240441281},{"$f":"HLOOKUP(ST40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*ST41","v":5228855.604525011},{"$f":"HLOOKUP(SU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SU41","v":5333432.7166155111},{"$f":"HLOOKUP(SV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SV41","v":5440101.3709478211},{"$f":"HLOOKUP(SW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SW41","v":5548903.3983667772},{"$f":"HLOOKUP(SX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SX41","v":5659881.4663341129},{"$f":"HLOOKUP(SY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SY41","v":5773079.0956607955},{"$f":"HLOOKUP(SZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*SZ41","v":5888540.6775740115},{"$f":"HLOOKUP(TA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TA41","v":6006311.4911254924},{"$f":"HLOOKUP(TB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TB41","v":6126437.7209480014},{"$f":"HLOOKUP(TC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TC41","v":6248966.4753669621},{"$f":"HLOOKUP(TD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TD41","v":6373945.804874301},{"$f":"HLOOKUP(TE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TE41","v":6501424.7209717873},{"$f":"HLOOKUP(TF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TF41","v":6631453.2153912233},{"$f":"HLOOKUP(TG40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TG41","v":6764082.279699048},{"$f":"HLOOKUP(TH40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TH41","v":6899363.9252930293},{"$f":"HLOOKUP(TI40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TI41","v":7037351.2037988901},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM62:UF62))","v":5740004.0460132919},{"$f":"HLOOKUP(TM40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TM41","v":4927267.4202654064},{"$f":"HLOOKUP(TN40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TN41","v":5025812.7686707145},{"$f":"HLOOKUP(TO40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TO41","v":5126329.0240441281},{"$f":"HLOOKUP(TP40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TP41","v":5228855.604525011},{"$f":"HLOOKUP(TQ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TQ41","v":5333432.7166155111},{"$f":"HLOOKUP(TR40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TR41","v":5440101.3709478211},{"$f":"HLOOKUP(TS40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TS41","v":5548903.3983667772},{"$f":"HLOOKUP(TT40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TT41","v":5659881.4663341129},{"$f":"HLOOKUP(TU40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TU41","v":5773079.0956607955},{"$f":"HLOOKUP(TV40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TV41","v":5888540.6775740115},{"$f":"HLOOKUP(TW40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TW41","v":6006311.4911254924},{"$f":"HLOOKUP(TX40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TX41","v":6126437.7209480014},{"$f":"HLOOKUP(TY40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TY41","v":6248966.4753669621},{"$f":"HLOOKUP(TZ40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*TZ41","v":6373945.804874301},{"$f":"HLOOKUP(UA40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*UA41","v":6501424.7209717873},{"$f":"HLOOKUP(UB40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*UB41","v":6631453.2153912233},{"$f":"HLOOKUP(UC40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*UC41","v":6764082.279699048},{"$f":"HLOOKUP(UD40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*UD41","v":6899363.9252930293},{"$f":"HLOOKUP(UE40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*UE41","v":7037351.2037988901},{"$f":"HLOOKUP(UF40,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*UF41","v":7178098.2278748676}]
[null,"Fuel Cost",22194276.263537779,{"$f":"HLOOKUP(D40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D42","v":13342865.595424639},{"$f":"HLOOKUP(E40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E42","v":12826645.630812002},{"$f":"HLOOKUP(F40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F42","v":13211323.915658073},{"$f":"HLOOKUP(G40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G42","v":15781816.610136762},{"$f":"HLOOKUP(H40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H42","v":18470904.349180032},{"$f":"HLOOKUP(I40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I42","v":19995648.086720776},{"$f":"HLOOKUP(J40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J42","v":21326469.287748095},{"$f":"HLOOKUP(K40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K42","v":22529960.041215084},{"$f":"HLOOKUP(L40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L42","v":23600003.765678748},{"$f":"HLOOKUP(M40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M42","v":24753115.199891239},{"$f":"HLOOKUP(N40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N42","v":25559508.989483412},{"$f":"HLOOKUP(O40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O42","v":27285781.085588969},{"$f":"HLOOKUP(P40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P42","v":28680962.977279231},{"$f":"HLOOKUP(Q40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q42","v":29449674.757074859},{"$f":"HLOOKUP(R40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R42","v":30587221.230875798},{"$f":"HLOOKUP(S40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S42","v":31717517.41213673},{"$f":"HLOOKUP(T40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T42","v":32783975.689097498},{"$f":"HLOOKUP(U40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U42","v":34343547.871809371},{"$f":"HLOOKUP(V40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V42","v":35545517.96516113},{"$f":"HLOOKUP(W40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W42","v":36219469.046231754},null,"Fuel Cost",23386560.670125838,{"$f":"HLOOKUP(AA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA42","v":12826645.630812002},{"$f":"HLOOKUP(AB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB42","v":13211323.915658073},{"$f":"HLOOKUP(AC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC42","v":15781816.610136762},{"$f":"HLOOKUP(AD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD42","v":18470904.349180032},{"$f":"HLOOKUP(AE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE42","v":19995648.086720776},{"$f":"HLOOKUP(AF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF42","v":21326469.287748095},{"$f":"HLOOKUP(AG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG42","v":22529960.041215084},{"$f":"HLOOKUP(AH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH42","v":23600003.765678748},{"$f":"HLOOKUP(AI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI42","v":24753115.199891239},{"$f":"HLOOKUP(AJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ42","v":25559508.989483412},{"$f":"HLOOKUP(AK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK42","v":27285781.085588969},{"$f":"HLOOKUP(AL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL42","v":28680962.977279231},{"$f":"HLOOKUP(AM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM42","v":29449674.757074859},{"$f":"HLOOKUP(AN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN42","v":30587221.230875798},{"$f":"HLOOKUP(AO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO42","v":31717517.41213673},{"$f":"HLOOKUP(AP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP42","v":32783975.689097498},{"$f":"HLOOKUP(AQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ42","v":34343547.871809371},{"$f":"HLOOKUP(AR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR42","v":35545517.96516113},{"$f":"HLOOKUP(AS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS42","v":36219469.046231754},{"$f":"HLOOKUP(AT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT42","v":37119062.53637509},null,"Fuel Cost",24748521.212563638,{"$f":"HLOOKUP(AX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX42","v":13211323.915658073},{"$f":"HLOOKUP(AY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY42","v":15781816.610136762},{"$f":"HLOOKUP(AZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ42","v":18470904.349180032},{"$f":"HLOOKUP(BA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA42","v":19995648.086720776},{"$f":"HLOOKUP(BB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB42","v":21326469.287748095},{"$f":"HLOOKUP(BC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC42","v":22529960.041215084},{"$f":"HLOOKUP(BD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD42","v":23600003.765678748},{"$f":"HLOOKUP(BE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE42","v":24753115.199891239},{"$f":"HLOOKUP(BF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF42","v":25559508.989483412},{"$f":"HLOOKUP(BG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG42","v":27285781.085588969},{"$f":"HLOOKUP(BH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH42","v":28680962.977279231},{"$f":"HLOOKUP(BI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI42","v":29449674.757074859},{"$f":"HLOOKUP(BJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ42","v":30587221.230875798},{"$f":"HLOOKUP(BK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK42","v":31717517.41213673},{"$f":"HLOOKUP(BL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL42","v":32783975.689097498},{"$f":"HLOOKUP(BM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM42","v":34343547.871809371},{"$f":"HLOOKUP(BN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN42","v":35545517.96516113},{"$f":"HLOOKUP(BO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO42","v":36219469.046231754},{"$f":"HLOOKUP(BP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP42","v":37119062.53637509},{"$f":"HLOOKUP(BQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ42","v":38793278.991255477},null,"Fuel Cost",26207850.12708668,{"$f":"HLOOKUP(BU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU42","v":15781816.610136762},{"$f":"HLOOKUP(BV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV42","v":18470904.349180032},{"$f":"HLOOKUP(BW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW42","v":19995648.086720776},{"$f":"HLOOKUP(BX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX42","v":21326469.287748095},{"$f":"HLOOKUP(BY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY42","v":22529960.041215084},{"$f":"HLOOKUP(BZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ42","v":23600003.765678748},{"$f":"HLOOKUP(CA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA42","v":24753115.199891239},{"$f":"HLOOKUP(CB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB42","v":25559508.989483412},{"$f":"HLOOKUP(CC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC42","v":27285781.085588969},{"$f":"HLOOKUP(CD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD42","v":28680962.977279231},{"$f":"HLOOKUP(CE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE42","v":29449674.757074859},{"$f":"HLOOKUP(CF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF42","v":30587221.230875798},{"$f":"HLOOKUP(CG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG42","v":31717517.41213673},{"$f":"HLOOKUP(CH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH42","v":32783975.689097498},{"$f":"HLOOKUP(CI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI42","v":34343547.871809371},{"$f":"HLOOKUP(CJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ42","v":35545517.96516113},{"$f":"HLOOKUP(CK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK42","v":36219469.046231754},{"$f":"HLOOKUP(CL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL42","v":37119062.53637509},{"$f":"HLOOKUP(CM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM42","v":38793278.991255477},{"$f":"HLOOKUP(CN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN42","v":40443283.379212394},null,"Fuel Cost",27561343.510996684,{"$f":"HLOOKUP(CR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR42","v":18470904.349180032},{"$f":"HLOOKUP(CS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS42","v":19995648.086720776},{"$f":"HLOOKUP(CT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT42","v":21326469.287748095},{"$f":"HLOOKUP(CU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU42","v":22529960.041215084},{"$f":"HLOOKUP(CV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV42","v":23600003.765678748},{"$f":"HLOOKUP(CW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW42","v":24753115.199891239},{"$f":"HLOOKUP(CX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX42","v":25559508.989483412},{"$f":"HLOOKUP(CY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY42","v":27285781.085588969},{"$f":"HLOOKUP(CZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ42","v":28680962.977279231},{"$f":"HLOOKUP(DA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA42","v":29449674.757074859},{"$f":"HLOOKUP(DB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB42","v":30587221.230875798},{"$f":"HLOOKUP(DC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC42","v":31717517.41213673},{"$f":"HLOOKUP(DD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD42","v":32783975.689097498},{"$f":"HLOOKUP(DE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE42","v":34343547.871809371},{"$f":"HLOOKUP(DF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF42","v":35545517.96516113},{"$f":"HLOOKUP(DG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG42","v":36219469.046231754},{"$f":"HLOOKUP(DH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH42","v":37119062.53637509},{"$f":"HLOOKUP(DI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI42","v":38793278.991255477},{"$f":"HLOOKUP(DJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ42","v":40443283.379212394},{"$f":"HLOOKUP(DK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK42","v":41768403.802296042},null,"Fuel Cost",28757578.044749312,{"$f":"HLOOKUP(DO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DO42","v":19995648.086720776},{"$f":"HLOOKUP(DP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DP42","v":21326469.287748095},{"$f":"HLOOKUP(DQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DQ42","v":22529960.041215084},{"$f":"HLOOKUP(DR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DR42","v":23600003.765678748},{"$f":"HLOOKUP(DS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DS42","v":24753115.199891239},{"$f":"HLOOKUP(DT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DT42","v":25559508.989483412},{"$f":"HLOOKUP(DU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DU42","v":27285781.085588969},{"$f":"HLOOKUP(DV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DV42","v":28680962.977279231},{"$f":"HLOOKUP(DW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DW42","v":29449674.757074859},{"$f":"HLOOKUP(DX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DX42","v":30587221.230875798},{"$f":"HLOOKUP(DY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DY42","v":31717517.41213673},{"$f":"HLOOKUP(DZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DZ42","v":32783975.689097498},{"$f":"HLOOKUP(EA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EA42","v":34343547.871809371},{"$f":"HLOOKUP(EB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EB42","v":35545517.96516113},{"$f":"HLOOKUP(EC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EC42","v":36219469.046231754},{"$f":"HLOOKUP(ED40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ED42","v":37119062.53637509},{"$f":"HLOOKUP(EE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EE42","v":38793278.991255477},{"$f":"HLOOKUP(EF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EF42","v":40443283.379212394},{"$f":"HLOOKUP(EG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EG42","v":41768403.802296042},{"$f":"HLOOKUP(EH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EH42","v":41768403.802296042},null,"Fuel Cost",29893373.806726668,{"$f":"HLOOKUP(EL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EL42","v":21326469.287748095},{"$f":"HLOOKUP(EM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EM42","v":22529960.041215084},{"$f":"HLOOKUP(EN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EN42","v":23600003.765678748},{"$f":"HLOOKUP(EO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EO42","v":24753115.199891239},{"$f":"HLOOKUP(EP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EP42","v":25559508.989483412},{"$f":"HLOOKUP(EQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EQ42","v":27285781.085588969},{"$f":"HLOOKUP(ER40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ER42","v":28680962.977279231},{"$f":"HLOOKUP(ES40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ES42","v":29449674.757074859},{"$f":"HLOOKUP(ET40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ET42","v":30587221.230875798},{"$f":"HLOOKUP(EU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EU42","v":31717517.41213673},{"$f":"HLOOKUP(EV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EV42","v":32783975.689097498},{"$f":"HLOOKUP(EW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EW42","v":34343547.871809371},{"$f":"HLOOKUP(EX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EX42","v":35545517.96516113},{"$f":"HLOOKUP(EY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EY42","v":36219469.046231754},{"$f":"HLOOKUP(EZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EZ42","v":37119062.53637509},{"$f":"HLOOKUP(FA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FA42","v":38793278.991255477},{"$f":"HLOOKUP(FB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FB42","v":40443283.379212394},{"$f":"HLOOKUP(FC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FC42","v":41768403.802296042},{"$f":"HLOOKUP(FD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FD42","v":41768403.802296042},{"$f":"HLOOKUP(FE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FE42","v":41768403.802296042},null,"Fuel Cost",30982561.707368344,{"$f":"HLOOKUP(FI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FI42","v":22529960.041215084},{"$f":"HLOOKUP(FJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FJ42","v":23600003.765678748},{"$f":"HLOOKUP(FK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FK42","v":24753115.199891239},{"$f":"HLOOKUP(FL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FL42","v":25559508.989483412},{"$f":"HLOOKUP(FM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FM42","v":27285781.085588969},{"$f":"HLOOKUP(FN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FN42","v":28680962.977279231},{"$f":"HLOOKUP(FO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FO42","v":29449674.757074859},{"$f":"HLOOKUP(FP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FP42","v":30587221.230875798},{"$f":"HLOOKUP(FQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FQ42","v":31717517.41213673},{"$f":"HLOOKUP(FR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FR42","v":32783975.689097498},{"$f":"HLOOKUP(FS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FS42","v":34343547.871809371},{"$f":"HLOOKUP(FT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FT42","v":35545517.96516113},{"$f":"HLOOKUP(FU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FU42","v":36219469.046231754},{"$f":"HLOOKUP(FV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FV42","v":37119062.53637509},{"$f":"HLOOKUP(FW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FW42","v":38793278.991255477},{"$f":"HLOOKUP(FX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FX42","v":40443283.379212394},{"$f":"HLOOKUP(FY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FY42","v":41768403.802296042},{"$f":"HLOOKUP(FZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FZ42","v":41768403.802296042},{"$f":"HLOOKUP(GA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GA42","v":41768403.802296042},{"$f":"HLOOKUP(GB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GB42","v":41768403.802296042},null,"Fuel Cost",32033759.314208116,{"$f":"HLOOKUP(GF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GF42","v":23600003.765678748},{"$f":"HLOOKUP(GG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GG42","v":24753115.199891239},{"$f":"HLOOKUP(GH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GH42","v":25559508.989483412},{"$f":"HLOOKUP(GI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GI42","v":27285781.085588969},{"$f":"HLOOKUP(GJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GJ42","v":28680962.977279231},{"$f":"HLOOKUP(GK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GK42","v":29449674.757074859},{"$f":"HLOOKUP(GL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GL42","v":30587221.230875798},{"$f":"HLOOKUP(GM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GM42","v":31717517.41213673},{"$f":"HLOOKUP(GN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GN42","v":32783975.689097498},{"$f":"HLOOKUP(GO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GO42","v":34343547.871809371},{"$f":"HLOOKUP(GP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GP42","v":35545517.96516113},{"$f":"HLOOKUP(GQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GQ42","v":36219469.046231754},{"$f":"HLOOKUP(GR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GR42","v":37119062.53637509},{"$f":"HLOOKUP(GS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GS42","v":38793278.991255477},{"$f":"HLOOKUP(GT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GT42","v":40443283.379212394},{"$f":"HLOOKUP(GU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GU42","v":41768403.802296042},{"$f":"HLOOKUP(GV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GV42","v":41768403.802296042},{"$f":"HLOOKUP(GW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GW42","v":41768403.802296042},{"$f":"HLOOKUP(GX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GX42","v":41768403.802296042},{"$f":"HLOOKUP(GY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GY42","v":41768403.802296042},null,"Fuel Cost",33056725.541124385,{"$f":"HLOOKUP(HC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HC42","v":24753115.199891239},{"$f":"HLOOKUP(HD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HD42","v":25559508.989483412},{"$f":"HLOOKUP(HE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HE42","v":27285781.085588969},{"$f":"HLOOKUP(HF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HF42","v":28680962.977279231},{"$f":"HLOOKUP(HG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HG42","v":29449674.757074859},{"$f":"HLOOKUP(HH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HH42","v":30587221.230875798},{"$f":"HLOOKUP(HI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HI42","v":31717517.41213673},{"$f":"HLOOKUP(HJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HJ42","v":32783975.689097498},{"$f":"HLOOKUP(HK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HK42","v":34343547.871809371},{"$f":"HLOOKUP(HL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HL42","v":35545517.96516113},{"$f":"HLOOKUP(HM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HM42","v":36219469.046231754},{"$f":"HLOOKUP(HN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HN42","v":37119062.53637509},{"$f":"HLOOKUP(HO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HO42","v":38793278.991255477},{"$f":"HLOOKUP(HP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HP42","v":40443283.379212394},{"$f":"HLOOKUP(HQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HQ42","v":41768403.802296042},{"$f":"HLOOKUP(HR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HR42","v":41768403.802296042},{"$f":"HLOOKUP(HS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HS42","v":41768403.802296042},{"$f":"HLOOKUP(HT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HT42","v":41768403.802296042},{"$f":"HLOOKUP(HU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HU42","v":41768403.802296042},{"$f":"HLOOKUP(HV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HV42","v":41768403.802296042},null,"Fuel Cost",34041909.764271796,{"$f":"HLOOKUP(HZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HZ42","v":25559508.989483412},{"$f":"HLOOKUP(IA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IA42","v":27285781.085588969},{"$f":"HLOOKUP(IB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IB42","v":28680962.977279231},{"$f":"HLOOKUP(IC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IC42","v":29449674.757074859},{"$f":"HLOOKUP(ID40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ID42","v":30587221.230875798},{"$f":"HLOOKUP(IE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IE42","v":31717517.41213673},{"$f":"HLOOKUP(IF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IF42","v":32783975.689097498},{"$f":"HLOOKUP(IG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IG42","v":34343547.871809371},{"$f":"HLOOKUP(IH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IH42","v":35545517.96516113},{"$f":"HLOOKUP(II40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*II42","v":36219469.046231754},{"$f":"HLOOKUP(IJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IJ42","v":37119062.53637509},{"$f":"HLOOKUP(IK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IK42","v":38793278.991255477},{"$f":"HLOOKUP(IL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IL42","v":40443283.379212394},{"$f":"HLOOKUP(IM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IM42","v":41768403.802296042},{"$f":"HLOOKUP(IN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IN42","v":41768403.802296042},{"$f":"HLOOKUP(IO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IO42","v":41768403.802296042},{"$f":"HLOOKUP(IP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IP42","v":41768403.802296042},{"$f":"HLOOKUP(IQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IQ42","v":41768403.802296042},{"$f":"HLOOKUP(IR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IR42","v":41768403.802296042},{"$f":"HLOOKUP(IS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IS42","v":41768403.802296042},null,"Fuel Cost",35018749.118882895,{"$f":"HLOOKUP(IW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IW42","v":27285781.085588969},{"$f":"HLOOKUP(IX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IX42","v":28680962.977279231},{"$f":"HLOOKUP(IY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IY42","v":29449674.757074859},{"$f":"HLOOKUP(IZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IZ42","v":30587221.230875798},{"$f":"HLOOKUP(JA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JA42","v":31717517.41213673},{"$f":"HLOOKUP(JB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JB42","v":32783975.689097498},{"$f":"HLOOKUP(JC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JC42","v":34343547.871809371},{"$f":"HLOOKUP(JD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JD42","v":35545517.96516113},{"$f":"HLOOKUP(JE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JE42","v":36219469.046231754},{"$f":"HLOOKUP(JF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JF42","v":37119062.53637509},{"$f":"HLOOKUP(JG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JG42","v":38793278.991255477},{"$f":"HLOOKUP(JH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JH42","v":40443283.379212394},{"$f":"HLOOKUP(JI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JI42","v":41768403.802296042},{"$f":"HLOOKUP(JJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JJ42","v":41768403.802296042},{"$f":"HLOOKUP(JK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JK42","v":41768403.802296042},{"$f":"HLOOKUP(JL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JL42","v":41768403.802296042},{"$f":"HLOOKUP(JM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JM42","v":41768403.802296042},{"$f":"HLOOKUP(JN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JN42","v":41768403.802296042},{"$f":"HLOOKUP(JO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JO42","v":41768403.802296042},{"$f":"HLOOKUP(JP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JP42","v":41768403.802296042},null,"Fuel Cost",35901868.634269901,{"$f":"HLOOKUP(JT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JT42","v":28680962.977279231},{"$f":"HLOOKUP(JU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JU42","v":29449674.757074859},{"$f":"HLOOKUP(JV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JV42","v":30587221.230875798},{"$f":"HLOOKUP(JW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JW42","v":31717517.41213673},{"$f":"HLOOKUP(JX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JX42","v":32783975.689097498},{"$f":"HLOOKUP(JY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JY42","v":34343547.871809371},{"$f":"HLOOKUP(JZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JZ42","v":35545517.96516113},{"$f":"HLOOKUP(KA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KA42","v":36219469.046231754},{"$f":"HLOOKUP(KB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KB42","v":37119062.53637509},{"$f":"HLOOKUP(KC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KC42","v":38793278.991255477},{"$f":"HLOOKUP(KD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KD42","v":40443283.379212394},{"$f":"HLOOKUP(KE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KE42","v":41768403.802296042},{"$f":"HLOOKUP(KF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KF42","v":41768403.802296042},{"$f":"HLOOKUP(KG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KG42","v":41768403.802296042},{"$f":"HLOOKUP(KH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KH42","v":41768403.802296042},{"$f":"HLOOKUP(KI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KI42","v":41768403.802296042},{"$f":"HLOOKUP(KJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KJ42","v":41768403.802296042},{"$f":"HLOOKUP(KK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KK42","v":41768403.802296042},{"$f":"HLOOKUP(KL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KL42","v":41768403.802296042},{"$f":"HLOOKUP(KM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KM42","v":41768403.802296042},null,"Fuel Cost",36715516.708299331,{"$f":"HLOOKUP(KQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KQ42","v":29449674.757074859},{"$f":"HLOOKUP(KR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KR42","v":30587221.230875798},{"$f":"HLOOKUP(KS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KS42","v":31717517.41213673},{"$f":"HLOOKUP(KT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KT42","v":32783975.689097498},{"$f":"HLOOKUP(KU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KU42","v":34343547.871809371},{"$f":"HLOOKUP(KV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KV42","v":35545517.96516113},{"$f":"HLOOKUP(KW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KW42","v":36219469.046231754},{"$f":"HLOOKUP(KX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KX42","v":37119062.53637509},{"$f":"HLOOKUP(KY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KY42","v":38793278.991255477},{"$f":"HLOOKUP(KZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KZ42","v":40443283.379212394},{"$f":"HLOOKUP(LA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LA42","v":41768403.802296042},{"$f":"HLOOKUP(LB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LB42","v":41768403.802296042},{"$f":"HLOOKUP(LC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LC42","v":41768403.802296042},{"$f":"HLOOKUP(LD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LD42","v":41768403.802296042},{"$f":"HLOOKUP(LE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LE42","v":41768403.802296042},{"$f":"HLOOKUP(LF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LF42","v":41768403.802296042},{"$f":"HLOOKUP(LG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LG42","v":41768403.802296042},{"$f":"HLOOKUP(LH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LH42","v":41768403.802296042},{"$f":"HLOOKUP(LI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LI42","v":41768403.802296042},{"$f":"HLOOKUP(LJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LJ42","v":41768403.802296042},null,"Fuel Cost",37512801.399464183,{"$f":"HLOOKUP(LN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LN42","v":30587221.230875798},{"$f":"HLOOKUP(LO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LO42","v":31717517.41213673},{"$f":"HLOOKUP(LP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LP42","v":32783975.689097498},{"$f":"HLOOKUP(LQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LQ42","v":34343547.871809371},{"$f":"HLOOKUP(LR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LR42","v":35545517.96516113},{"$f":"HLOOKUP(LS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LS42","v":36219469.046231754},{"$f":"HLOOKUP(LT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LT42","v":37119062.53637509},{"$f":"HLOOKUP(LU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LU42","v":38793278.991255477},{"$f":"HLOOKUP(LV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LV42","v":40443283.379212394},{"$f":"HLOOKUP(LW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LW42","v":41768403.802296042},{"$f":"HLOOKUP(LX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LX42","v":41768403.802296042},{"$f":"HLOOKUP(LY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LY42","v":41768403.802296042},{"$f":"HLOOKUP(LZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LZ42","v":41768403.802296042},{"$f":"HLOOKUP(MA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MA42","v":41768403.802296042},{"$f":"HLOOKUP(MB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MB42","v":41768403.802296042},{"$f":"HLOOKUP(MC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MC42","v":41768403.802296042},{"$f":"HLOOKUP(MD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MD42","v":41768403.802296042},{"$f":"HLOOKUP(ME40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ME42","v":41768403.802296042},{"$f":"HLOOKUP(MF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MF42","v":41768403.802296042},{"$f":"HLOOKUP(MG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MG42","v":41768403.802296042},null,"Fuel Cost",38258618.56550888,{"$f":"HLOOKUP(MK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MK42","v":31717517.41213673},{"$f":"HLOOKUP(ML40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ML42","v":32783975.689097498},{"$f":"HLOOKUP(MM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MM42","v":34343547.871809371},{"$f":"HLOOKUP(MN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MN42","v":35545517.96516113},{"$f":"HLOOKUP(MO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MO42","v":36219469.046231754},{"$f":"HLOOKUP(MP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MP42","v":37119062.53637509},{"$f":"HLOOKUP(MQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MQ42","v":38793278.991255477},{"$f":"HLOOKUP(MR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MR42","v":40443283.379212394},{"$f":"HLOOKUP(MS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MS42","v":41768403.802296042},{"$f":"HLOOKUP(MT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MT42","v":41768403.802296042},{"$f":"HLOOKUP(MU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MU42","v":41768403.802296042},{"$f":"HLOOKUP(MV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MV42","v":41768403.802296042},{"$f":"HLOOKUP(MW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MW42","v":41768403.802296042},{"$f":"HLOOKUP(MX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MX42","v":41768403.802296042},{"$f":"HLOOKUP(MY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MY42","v":41768403.802296042},{"$f":"HLOOKUP(MZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MZ42","v":41768403.802296042},{"$f":"HLOOKUP(NA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NA42","v":41768403.802296042},{"$f":"HLOOKUP(NB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NB42","v":41768403.802296042},{"$f":"HLOOKUP(NC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NC42","v":41768403.802296042},{"$f":"HLOOKUP(ND40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ND42","v":41768403.802296042},null,"Fuel Cost",38950188.383535042,{"$f":"HLOOKUP(NH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NH42","v":32783975.689097498},{"$f":"HLOOKUP(NI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NI42","v":34343547.871809371},{"$f":"HLOOKUP(NJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NJ42","v":35545517.96516113},{"$f":"HLOOKUP(NK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NK42","v":36219469.046231754},{"$f":"HLOOKUP(NL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NL42","v":37119062.53637509},{"$f":"HLOOKUP(NM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NM42","v":38793278.991255477},{"$f":"HLOOKUP(NN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NN42","v":40443283.379212394},{"$f":"HLOOKUP(NO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NO42","v":41768403.802296042},{"$f":"HLOOKUP(NP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NP42","v":41768403.802296042},{"$f":"HLOOKUP(NQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NQ42","v":41768403.802296042},{"$f":"HLOOKUP(NR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NR42","v":41768403.802296042},{"$f":"HLOOKUP(NS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NS42","v":41768403.802296042},{"$f":"HLOOKUP(NT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NT42","v":41768403.802296042},{"$f":"HLOOKUP(NU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NU42","v":41768403.802296042},{"$f":"HLOOKUP(NV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NV42","v":41768403.802296042},{"$f":"HLOOKUP(NW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NW42","v":41768403.802296042},{"$f":"HLOOKUP(NX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NX42","v":41768403.802296042},{"$f":"HLOOKUP(NY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NY42","v":41768403.802296042},{"$f":"HLOOKUP(NZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NZ42","v":41768403.802296042},{"$f":"HLOOKUP(OA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OA42","v":41768403.802296042},null,"Fuel Cost",39589762.350070044,{"$f":"HLOOKUP(OE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OE42","v":34343547.871809371},{"$f":"HLOOKUP(OF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OF42","v":35545517.96516113},{"$f":"HLOOKUP(OG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OG42","v":36219469.046231754},{"$f":"HLOOKUP(OH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OH42","v":37119062.53637509},{"$f":"HLOOKUP(OI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OI42","v":38793278.991255477},{"$f":"HLOOKUP(OJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OJ42","v":40443283.379212394},{"$f":"HLOOKUP(OK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OK42","v":41768403.802296042},{"$f":"HLOOKUP(OL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OL42","v":41768403.802296042},{"$f":"HLOOKUP(OM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OM42","v":41768403.802296042},{"$f":"HLOOKUP(ON40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ON42","v":41768403.802296042},{"$f":"HLOOKUP(OO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OO42","v":41768403.802296042},{"$f":"HLOOKUP(OP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OP42","v":41768403.802296042},{"$f":"HLOOKUP(OQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OQ42","v":41768403.802296042},{"$f":"HLOOKUP(OR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OR42","v":41768403.802296042},{"$f":"HLOOKUP(OS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OS42","v":41768403.802296042},{"$f":"HLOOKUP(OT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OT42","v":41768403.802296042},{"$f":"HLOOKUP(OU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OU42","v":41768403.802296042},{"$f":"HLOOKUP(OV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OV42","v":41768403.802296042},{"$f":"HLOOKUP(OW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OW42","v":41768403.802296042},{"$f":"HLOOKUP(OX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OX42","v":41768403.802296042},null,"Fuel Cost",40128389.987390913,{"$f":"HLOOKUP(PB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PB42","v":35545517.96516113},{"$f":"HLOOKUP(PC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PC42","v":36219469.046231754},{"$f":"HLOOKUP(PD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PD42","v":37119062.53637509},{"$f":"HLOOKUP(PE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PE42","v":38793278.991255477},{"$f":"HLOOKUP(PF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PF42","v":40443283.379212394},{"$f":"HLOOKUP(PG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PG42","v":41768403.802296042},{"$f":"HLOOKUP(PH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PH42","v":41768403.802296042},{"$f":"HLOOKUP(PI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PI42","v":41768403.802296042},{"$f":"HLOOKUP(PJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PJ42","v":41768403.802296042},{"$f":"HLOOKUP(PK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PK42","v":41768403.802296042},{"$f":"HLOOKUP(PL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PL42","v":41768403.802296042},{"$f":"HLOOKUP(PM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PM42","v":41768403.802296042},{"$f":"HLOOKUP(PN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PN42","v":41768403.802296042},{"$f":"HLOOKUP(PO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PO42","v":41768403.802296042},{"$f":"HLOOKUP(PP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PP42","v":41768403.802296042},{"$f":"HLOOKUP(PQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PQ42","v":41768403.802296042},{"$f":"HLOOKUP(PR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PR42","v":41768403.802296042},{"$f":"HLOOKUP(PS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PS42","v":41768403.802296042},{"$f":"HLOOKUP(PT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PT42","v":41768403.802296042},{"$f":"HLOOKUP(PU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PU42","v":41768403.802296042},null,"Fuel Cost",40592280.00322926,{"$f":"HLOOKUP(PY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PY42","v":36219469.046231754},{"$f":"HLOOKUP(PZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PZ42","v":37119062.53637509},{"$f":"HLOOKUP(QA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QA42","v":38793278.991255477},{"$f":"HLOOKUP(QB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QB42","v":40443283.379212394},{"$f":"HLOOKUP(QC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QC42","v":41768403.802296042},{"$f":"HLOOKUP(QD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QD42","v":41768403.802296042},{"$f":"HLOOKUP(QE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QE42","v":41768403.802296042},{"$f":"HLOOKUP(QF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QF42","v":41768403.802296042},{"$f":"HLOOKUP(QG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QG42","v":41768403.802296042},{"$f":"HLOOKUP(QH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QH42","v":41768403.802296042},{"$f":"HLOOKUP(QI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QI42","v":41768403.802296042},{"$f":"HLOOKUP(QJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QJ42","v":41768403.802296042},{"$f":"HLOOKUP(QK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QK42","v":41768403.802296042},{"$f":"HLOOKUP(QL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QL42","v":41768403.802296042},{"$f":"HLOOKUP(QM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QM42","v":41768403.802296042},{"$f":"HLOOKUP(QN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QN42","v":41768403.802296042},{"$f":"HLOOKUP(QO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QO42","v":41768403.802296042},{"$f":"HLOOKUP(QP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QP42","v":41768403.802296042},{"$f":"HLOOKUP(QQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QQ42","v":41768403.802296042},{"$f":"HLOOKUP(QR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QR42","v":41768403.802296042},null,"Fuel Cost",41025110.100488484,{"$f":"HLOOKUP(QV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QV42","v":37119062.53637509},{"$f":"HLOOKUP(QW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QW42","v":38793278.991255477},{"$f":"HLOOKUP(QX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QX42","v":40443283.379212394},{"$f":"HLOOKUP(QY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QY42","v":41768403.802296042},{"$f":"HLOOKUP(QZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QZ42","v":41768403.802296042},{"$f":"HLOOKUP(RA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RA42","v":41768403.802296042},{"$f":"HLOOKUP(RB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RB42","v":41768403.802296042},{"$f":"HLOOKUP(RC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RC42","v":41768403.802296042},{"$f":"HLOOKUP(RD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RD42","v":41768403.802296042},{"$f":"HLOOKUP(RE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RE42","v":41768403.802296042},{"$f":"HLOOKUP(RF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RF42","v":41768403.802296042},{"$f":"HLOOKUP(RG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RG42","v":41768403.802296042},{"$f":"HLOOKUP(RH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RH42","v":41768403.802296042},{"$f":"HLOOKUP(RI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RI42","v":41768403.802296042},{"$f":"HLOOKUP(RJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RJ42","v":41768403.802296042},{"$f":"HLOOKUP(RK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RK42","v":41768403.802296042},{"$f":"HLOOKUP(RL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RL42","v":41768403.802296042},{"$f":"HLOOKUP(RM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RM42","v":41768403.802296042},{"$f":"HLOOKUP(RN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RN42","v":41768403.802296042},{"$f":"HLOOKUP(RO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RO42","v":41768403.802296042},null,"Fuel Cost",41403994.277858764,{"$f":"HLOOKUP(RS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RS42","v":38793278.991255477},{"$f":"HLOOKUP(RT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RT42","v":40443283.379212394},{"$f":"HLOOKUP(RU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RU42","v":41768403.802296042},{"$f":"HLOOKUP(RV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RV42","v":41768403.802296042},{"$f":"HLOOKUP(RW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RW42","v":41768403.802296042},{"$f":"HLOOKUP(RX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RX42","v":41768403.802296042},{"$f":"HLOOKUP(RY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RY42","v":41768403.802296042},{"$f":"HLOOKUP(RZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RZ42","v":41768403.802296042},{"$f":"HLOOKUP(SA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SA42","v":41768403.802296042},{"$f":"HLOOKUP(SB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SB42","v":41768403.802296042},{"$f":"HLOOKUP(SC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SC42","v":41768403.802296042},{"$f":"HLOOKUP(SD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SD42","v":41768403.802296042},{"$f":"HLOOKUP(SE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SE42","v":41768403.802296042},{"$f":"HLOOKUP(SF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SF42","v":41768403.802296042},{"$f":"HLOOKUP(SG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SG42","v":41768403.802296042},{"$f":"HLOOKUP(SH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SH42","v":41768403.802296042},{"$f":"HLOOKUP(SI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SI42","v":41768403.802296042},{"$f":"HLOOKUP(SJ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SJ42","v":41768403.802296042},{"$f":"HLOOKUP(SK40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SK42","v":41768403.802296042},{"$f":"HLOOKUP(SL40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SL42","v":41768403.802296042},null,"Fuel Cost",41653895.323809378,{"$f":"HLOOKUP(SP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SP42","v":40443283.379212394},{"$f":"HLOOKUP(SQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SQ42","v":41768403.802296042},{"$f":"HLOOKUP(SR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SR42","v":41768403.802296042},{"$f":"HLOOKUP(SS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SS42","v":41768403.802296042},{"$f":"HLOOKUP(ST40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ST42","v":41768403.802296042},{"$f":"HLOOKUP(SU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SU42","v":41768403.802296042},{"$f":"HLOOKUP(SV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SV42","v":41768403.802296042},{"$f":"HLOOKUP(SW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SW42","v":41768403.802296042},{"$f":"HLOOKUP(SX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SX42","v":41768403.802296042},{"$f":"HLOOKUP(SY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SY42","v":41768403.802296042},{"$f":"HLOOKUP(SZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SZ42","v":41768403.802296042},{"$f":"HLOOKUP(TA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TA42","v":41768403.802296042},{"$f":"HLOOKUP(TB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TB42","v":41768403.802296042},{"$f":"HLOOKUP(TC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TC42","v":41768403.802296042},{"$f":"HLOOKUP(TD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TD42","v":41768403.802296042},{"$f":"HLOOKUP(TE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TE42","v":41768403.802296042},{"$f":"HLOOKUP(TF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TF42","v":41768403.802296042},{"$f":"HLOOKUP(TG40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TG42","v":41768403.802296042},{"$f":"HLOOKUP(TH40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TH42","v":41768403.802296042},{"$f":"HLOOKUP(TI40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TI42","v":41768403.802296042},null,"Fuel Cost",41768403.802296057,{"$f":"HLOOKUP(TM40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TM42","v":41768403.802296042},{"$f":"HLOOKUP(TN40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TN42","v":41768403.802296042},{"$f":"HLOOKUP(TO40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TO42","v":41768403.802296042},{"$f":"HLOOKUP(TP40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TP42","v":41768403.802296042},{"$f":"HLOOKUP(TQ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TQ42","v":41768403.802296042},{"$f":"HLOOKUP(TR40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TR42","v":41768403.802296042},{"$f":"HLOOKUP(TS40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TS42","v":41768403.802296042},{"$f":"HLOOKUP(TT40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TT42","v":41768403.802296042},{"$f":"HLOOKUP(TU40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TU42","v":41768403.802296042},{"$f":"HLOOKUP(TV40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TV42","v":41768403.802296042},{"$f":"HLOOKUP(TW40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TW42","v":41768403.802296042},{"$f":"HLOOKUP(TX40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TX42","v":41768403.802296042},{"$f":"HLOOKUP(TY40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TY42","v":41768403.802296042},{"$f":"HLOOKUP(TZ40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TZ42","v":41768403.802296042},{"$f":"HLOOKUP(UA40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UA42","v":41768403.802296042},{"$f":"HLOOKUP(UB40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UB42","v":41768403.802296042},{"$f":"HLOOKUP(UC40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UC42","v":41768403.802296042},{"$f":"HLOOKUP(UD40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UD42","v":41768403.802296042},{"$f":"HLOOKUP(UE40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UE42","v":41768403.802296042},{"$f":"HLOOKUP(UF40,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UF42","v":41768403.802296042}]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D69:W69))","v":38887270.663121149},{"$f":"D67+D59","v":33153551.842516609},31773521.30955112,31755664.485258758,33936761.238562517,36248649.87274088,37407566.69163008,38383266.276320472,39241684.877355613,39973020.514802262,40789747.096503779,41261400.490187973,42654673.2126358,43718568.105059743,44157725.069563121,44967533.947435759,45771926.923435614,46514350.251485556,47751821.018192276,48633618.870189004,48989357.304803677,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA69:AT69))","v":40398710.440865591},{"$f":"AA67+AA59","v":32994588.218719169},32521507.416632228,34682007.592470333,36974387.402562499,38114788.789052978,39072906.830612831,39914607.993146002,40633103.741676435,41441164.636918575,41904855.310730889,43290165.313306823,44346097.485858873,44777291.730490364,45579137.888491124,46375568.144619077,47110028.752797142,48339536.799631968,49213371.931756809,49561147.646499597,50136602.768202223,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX69:BQ69))","v":42088270.158192746},{"$f":"AX67+AX59","v":33769975.309642024},35462386.222681262,37733778.532267474,38854300.817190617,39793552.003444821,40617337.925158828,41318798.938204527,42113776.243438818,42568636.756062753,43945832.906343639,44993651.22660064,45416731.618937068,46210463.924642771,46998780.328475669,47725127.08435867,48946521.278898448,49812242.558728233,50151904.421175964,50719245.690583527,52063314.885958403,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU69:CN69))","v":43886994.402747482},{"$f":"BU67+BU59","v":36802292.87113522},38528968.74887982,39628105.190537401,40547099.969876505,41351660.943371177,42034866.684326962,42812485.934797019,43254014.530874759,44622212.923507914,45661763.390553296,46076575.929678112,46862040.382172197,47642088.932793483,48360167.835464865,49573294.176793024,50430747.60341119,50762141.612647302,51321215.028843254,52657016.371006504,53970711.990326598,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR69:DK69))","v":45586581.897198804},{"$f":"CR67+CR59","v":39964087.112147592},40438388.117461041,41335591.150229409,42119511.250205733,42783127.153424963,43542144.646740854,43965985.732174933,45320599.16848585,46350981.100443348,46757368.86250259,47534408.5379311,48306032.31148681,49015686.437092617,50220388.001355208,51069416.6509078,51392385.883078337,51943034.52220872,53270411.087306403,54575681.929560915,55558202.268521249,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO69:EH69))","v":47132497.806148149},{"$f":"DO67+DO59","v":41935092.507463165},42161253.24710606,42922967.993161738,43565551.259083249,44304607.099542342,44709493.366471455,46046083.583186701,47062622.716350958,47459667.924526356,48228122.92062059,48991162.014842018,49692231.46111355,50888348.346041858,51728792.316260174,52043176.869096436,52585240.828892536,53904032.714655936,55200718.877576172,56174654.537202232,55825596.217616357,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL69:FE69))","v":48624137.662521988},{"$f":"EL67+EL59","v":43714217.200659081},43764301.156637102,44384257.61102055,45101881.614726014,45486427.356627122,46803702.992382169,47801876.825242832,48184816.49830389,48943751.618841559,49698043.096514955,50390364.926238447,51577734.194618702,52409430.548288979,52715067.484577201,53248383.827825256,54558428.097040623,55846366.643412814,56811554.686490826,56453748.750356905,56098179.368113711,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI69:GB69))","v":50075628.969449431},{"$f":"FI67+FI59","v":45370145.993800424},45241559.277938686,45936127.013223097,46298834.142108977,47595383.189670987,48573875.85082484,48938101.65018253,49682663.5125494,50427254.427428164,51110662.610841535,52289118.232911676,53111900.940271817,53408624.230249912,53933026.927187845,55234157.550093085,56513182.450155154,57469456.846923038,57102737.264478996,56738254.235925674,56376052.492340915,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF69:GY69))","v":51495704.910554476},{"$f":"GF67+GF59","v":46896734.367186025},46809700.265779339,47148913.518269539,48423209.455941297,49380582.138258204,49724753.217270091,50450246.016610704,51180190.868878581,51853714.372815475,53023087.167568527,53836787.047611587,54124427.510272592,54639747.37989343,55931795.175481573,57201737.248226553,58148928.817677349,57773126.407916218,57399560.552045807,57028275.981143951,56659318.320910007,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC69:HV69))","v":52879961.809641212},{"$f":"HC67+HC59","v":48498275.545717783},48020893.05905503,49271812.218276128,50207058.705772519,50530245.524178445,51235827.77295927,51946855.556559756,52605958.87547861,53765757.58013431,54570699.623504192,54849582.249492005,55356144.282439657,56639434.241354614,57900618.47742641,58839052.210204028,58454491.963769704,58072168.271226108,57692125.863651074,57314410.366743937,56939068.318718076,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ69:IS69))","v":54232194.858865701},{"$f":"HZ67+HZ59","v":49750596.43328853},50159452.511614129,51070902.373718888,51371565.610845327,52055786.721699707,52746546.361252353,53386392.860950544,54531512.394065276,55326708.396679662,55596675.895247646,56094322.800775468,57368697.632270589,58620966.74092254,59550485.346280321,59157009.972426161,58765771.152462736,58376813.617467858,57990182.993140891,57605925.817695193,57224089.560108401,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW69:JP69))","v":55585156.86091125},{"$f":"IW67+IW59","v":51957424.900681034},51974484.686725244,52250923.911068007,52912216.917123124,53581231.772712156,54200446.112495415,55325962.973916285,56106216.167068824,56366262.585989341,56854834.248408869,58120133.836795703,59363327.702339351,60283771.064588837,59881220.447626382,59480906.384554662,59082873.606451489,58687167.73901622,58293835.320462234,57902923.81976714,57514481.655288123,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT69:KM69))","v":56850442.236464746},{"$f":"JT67+JT59","v":53831400.325666688},53170734.56241595,53807368.492417797,54453043.454445377,55050122.473945037,56154636.62185891,56914935.079333946,57159770.315934695,57638242.716116287,58894304.070028603,60128259.701097742,61039464.828872696,60627675.977435723,60218123.679889478,59810852.66731178,59405908.565401994,59003337.912373483,58603188.177203871,58205507.778250337,57810346.102237202,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ69:LJ69))","v":58051684.126460485},{"$f":"KQ67+KQ59","v":55068661.731395721},54743698.943063967,55364271.952032357,55937591.893482208,57019573.17076017,57758491.705993637,57983013.819864117,58446001.844891466,59691782.55381605,60916334.031719506,61818135.006328791,61396942.001726128,60977985.551014192,60561310.385270819,60146962.130195349,59734987.324001156,59325433.435665853,58918348.883546636,58513783.054367818,58111786.322588205,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN69:MG69))","v":59244630.940404266},{"$f":"LN67+LN59","v":56693730.58041805},56317418.89757213,56865186.054885834,57922981.54107222,58638962.515313163,58841720.7235386,59284030.802151456,60514049.036544032,61728135.229075782,62620363.151928522,62189597.095569327,61761067.593100853,61334819.375600934,60910898.068768926,60489350.210818194,60070223.27072636,59653565.666850597,59239426.785915241,58827857.002379082,58418907.69819013,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK69:ND69))","v":60393361.777459472},{"$f":"MK67+MK59","v":58319689.21421703},57835451.519567505,58867235.293614656,59558596.099956006,59738004.788593501,60158160.081815928,61367128.993876413,62565169.617833555,63446744.298789307,63006233.258664034,62567958.772429474,62131965.571163468,61698299.280565374,61267006.438848555,60838134.514990628,60411731.927348785,59987848.062647343,59566533.295345098,59147839.007390052,58731817.608369142,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH69:OA69))","v":61495089.089051202},{"$f":"NH67+NH59","v":59888451.2047325},59854926.726042002,60519808.649894118,60674154.992416538,61070541.408679225,62256957.635403663,63433570.891199619,64298811.825169176,63847456.210922435,63399261.72101336,62953348.516072832,62509762.221800208,62068549.37640886,61629757.448876411,61193434.857560039,60759630.989184074,60328396.2182073,59899781.926577732,59473840.523882292,59050625.467899673,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE69:OX69))","v":62553605.178404413},{"$f":"OE67+OE59","v":61973391.085547447},61525239.02044785,61652630.919751525,62023504.870162919,63185725.330897421,64339380.855128698,65182809.585404888,64714826.870076075,64255593.037494332,63799581.665613286,63345897.204400137,62894586.192068264,62445696.097595304,61999275.339338414,61555373.304021925,61114040.366104633,60675327.90753454,60239288.33789859,59805975.114975445,59375442.765699372,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB69:PU69))","v":63517953.853533059},{"$f":"PB67+PB59","v":63699106.895294584},62676118.819760405,63019554.225152835,64155804.01614935,65284829.218433514,66104887.89628613,65614701.230085634,65138541.67368637,64671292.692538247,64207328.701306336,63745738.158955693,63286568.534463957,62829868.24618829,62375686.680853032,61924074.21291697,61475082.224328116,61028763.124673381,60585170.371731468,60144358.492436625,59706383.104261801,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY69:QR69))","v":64449525.09651991},{"$f":"PY67+PY59","v":64935050.342330843},64104854.065579787,65211827.105569005,66313102.611544557,67106806.371039376,66591575.809762135,66091585.410237625,65605902.662710384,65129308.7019393,64656065.430882744,64185243.077685095,63716890.060703516,63251055.766662344,62787790.57002037,62327145.852725595,61869174.024364956,61413928.542717129,60961463.934716374,60511835.817835636,60065100.921897322,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV69:RO69))","v":65359922.559220321},{"$f":"QV67+QV59","v":66414072.374596804},66318832.942804471,67390246.162752584,68155645.23201263,67613532.65401043,67087997.481507652,66578007.273992658,66082610.871514857,65596485.031528354,65113776.895050675,64633538.094789065,64155818.017467856,63680667.03754586,63208136.536971055,62738278.925330378,62271147.660402529,61806797.269121736,61345283.368960977,60886662.689742625,60430993.095885538,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS69:SL69))","v":66227828.597696319},{"$f":"RS67+RS59","v":68701403.6998799},68519392.116732776,69254331.65424484,68683348.292203158,68130393.462640926,67594347.586688101,67074157.575022787,66568853.244495437,66073004.8877092,65580642.588501967,65090799.012235135,64603524.533367492,64118870.533847064,63636889.423260756,63157634.659387276,62681160.769160859,62207523.370054454,61736779.191890486,61268986.09908776,60804203.113353528,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP69:TI69))","v":66976379.751948602},{"$f":"SP67+SP59","v":70975100.205994114},70406060.527304605,69804008.442880005,69221605.413597494,68657591.487444013,68110824.693972126,67580230.882073522,67064820.464935616,66559055.141013652,66056845.595822282,65557205.148030102,65060185.179585122,64565838.100074276,64074217.367276251,63585377.50812529,63099374.140094347,62616263.993005827,62136104.931278564,61658955.976619788,61184877.331170872,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM69:UF69))","v":67598602.65783754},{"$f":"TM67+TM59","v":72925934.422037572},70978771.893400982,70364678.767287865,69770627.677419722,69195333.472743183,68637631.343401849,68096425.655265257,67570707.029784605,67054826.399384201,66542572.663289003,66032939.40654099,65525979.038727105,65021745.01762604,64520291.870172046,64021675.213838071,63525951.778446518,63033179.428416215,62543417.185454413,62056725.251702458,61573165.033344567]
[]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,"AFUDC",null,{"$f":"D84*AFUDC!$Y$8","v":13.097453138605424},{"$f":"E84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA84*AFUDC!$Y$8","v":13.292605190370647},{"$f":"AB84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX84*AFUDC!$Y$8","v":13.49066500770717},{"$f":"AY84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU84*AFUDC!$Y$8","v":13.691675916322007},{"$f":"BV84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR84*AFUDC!$Y$8","v":13.895681887475206},{"$f":"CS84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO84*AFUDC!$Y$8","v":14.102727547598587},{"$f":"DP84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL84*AFUDC!$Y$8","v":14.312858188057806},{"$f":"EM84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI84*AFUDC!$Y$8","v":14.526119775059863},{"$f":"FJ84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF84*AFUDC!$Y$8","v":14.74255895970826},{"$f":"GG84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HC84*AFUDC!$Y$8","v":14.962223088207912},{"$f":"HD84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HZ84*AFUDC!$Y$8","v":15.185160212222211},{"$f":"IA84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"IW84*AFUDC!$Y$8","v":15.411419099384323},{"$f":"IX84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"JT84*AFUDC!$Y$8","v":15.641049243965149},{"$f":"JU84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"KQ84*AFUDC!$Y$8","v":15.874100877700229},{"$f":"KR84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"LN84*AFUDC!$Y$8","v":16.110624980777967},{"$f":"LO84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"MK84*AFUDC!$Y$8","v":16.350673292991559},{"$f":"ML84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"NH84*AFUDC!$Y$8","v":16.594298325057132},{"$f":"NI84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"OE84*AFUDC!$Y$8","v":16.841553370100485},{"$f":"OF84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PB84*AFUDC!$Y$8","v":17.092492515314984},{"$f":"PC84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PY84*AFUDC!$Y$8","v":17.347170653793182},{"$f":"PZ84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"QV84*AFUDC!$Y$8","v":17.605643496534697},{"$f":"QW84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"RS84*AFUDC!$Y$8","v":17.867967584633064},{"$f":"RT84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"SP84*AFUDC!$Y$8","v":18.134200301644093},{"$f":"SQ84*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"TM84*AFUDC!$Y$8","v":18.404399886138588},{"$f":"TN84*0.1","v":0}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D90:W90))","v":960099.75066861173},{"$f":"HLOOKUP(D76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":824157.64584000013},{"$f":"HLOOKUP(E76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":840640.79875680001},{"$f":"HLOOKUP(F76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":857453.61473193602},{"$f":"HLOOKUP(G76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":874602.68702657486},{"$f":"HLOOKUP(H76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":892094.74076710641},{"$f":"HLOOKUP(I76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":909936.63558244833},{"$f":"HLOOKUP(J76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(K76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(L76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(M76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(N76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(O76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(P76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(Q76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(R76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(S76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(T76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(U76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(V76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(W76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA90:AT90))","v":979301.74568198412},{"$f":"HLOOKUP(AA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":840640.79875680001},{"$f":"HLOOKUP(AB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":857453.61473193602},{"$f":"HLOOKUP(AC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":874602.68702657486},{"$f":"HLOOKUP(AD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":892094.74076710641},{"$f":"HLOOKUP(AE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":909936.63558244833},{"$f":"HLOOKUP(AF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(AG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(AH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(AI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(AJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(AK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(AL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(AM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(AN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(AO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(AP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(AQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(AR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(AS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(AT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX90:BQ90))","v":998887.78059562366},{"$f":"HLOOKUP(AX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":857453.61473193602},{"$f":"HLOOKUP(AY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":874602.68702657486},{"$f":"HLOOKUP(AZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":892094.74076710641},{"$f":"HLOOKUP(BA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":909936.63558244833},{"$f":"HLOOKUP(BB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(BC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(BD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(BE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(BF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(BG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(BH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(BI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(BJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(BK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(BL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(BM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(BN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(BO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(BP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(BQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU90:CN90))","v":1018865.536207536},{"$f":"HLOOKUP(BU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":874602.68702657486},{"$f":"HLOOKUP(BV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":892094.74076710641},{"$f":"HLOOKUP(BW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":909936.63558244833},{"$f":"HLOOKUP(BX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(BY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(BZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(CA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(CB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(CC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(CD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(CE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(CF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(CG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(CH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(CI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(CJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(CK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(CL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(CM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(CN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR90:DK90))","v":1039242.846931687},{"$f":"HLOOKUP(CR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":892094.74076710641},{"$f":"HLOOKUP(CS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":909936.63558244833},{"$f":"HLOOKUP(CT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(CU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(CV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(CW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(CX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(CY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(CZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(DA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(DB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(DC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(DD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(DE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(DF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(DG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(DH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(DI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(DJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(DK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO90:EH90))","v":1060027.7038703207},{"$f":"HLOOKUP(DO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":909936.63558244833},{"$f":"HLOOKUP(DP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(DQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(DR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(DS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(DT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(DU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(DV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(DW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(DX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(DY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(DZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(EA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(EB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(EC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(ED76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(EE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(EF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(EG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(EH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL90:FE90))","v":1081228.2579477273},{"$f":"HLOOKUP(EL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":928135.36829409748},{"$f":"HLOOKUP(EM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(EN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(EO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(EP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(EQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(ER76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(ES76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(ET76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(EU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(EV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(EW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(EX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(EY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(EZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(FA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(FB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(FC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(FD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(FE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI90:GB90))","v":1102852.8231066817},{"$f":"HLOOKUP(FI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":946698.07565997925},{"$f":"HLOOKUP(FJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(FK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(FL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(FM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(FN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(FO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(FP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(FQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(FR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(FS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(FT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(FU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(FV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(FW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(FX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(FY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(FZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(GA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(GB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF90:GY90))","v":1124909.8795688157},{"$f":"HLOOKUP(GF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":965632.03717317886},{"$f":"HLOOKUP(GG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(GH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(GI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(GJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(GK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(GL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(GM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(GN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(GO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(GP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(GQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(GR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(GS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(GT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(GU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(GV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(GW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(GX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(GY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC90:HV90))","v":1147408.0771601913},{"$f":"HLOOKUP(HC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":984944.67791664251},{"$f":"HLOOKUP(HD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(HE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(HF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(HG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(HH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(HI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(HJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(HK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(HL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(HM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(HN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(HO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(HP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(HQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(HR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(HS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(HT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(HU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(HV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ90:IS90))","v":1170356.2387033955},{"$f":"HLOOKUP(HZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1004643.5714749754},{"$f":"HLOOKUP(IA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(IB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(IC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(ID76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(IE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(IF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(IG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(IH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(II76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(IJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(IK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(IL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(IM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(IN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(IO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(IP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(IQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(IR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(IS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW90:JP90))","v":1193763.3634774634},{"$f":"HLOOKUP(IW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1024736.4429044751},{"$f":"HLOOKUP(IX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(IY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(IZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(JA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(JB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(JC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(JD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(JE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(JF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(JG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(JH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(JI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(JJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(JK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(JL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(JM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(JN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(JO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(JP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT90:KM90))","v":1217638.6307470133},{"$f":"HLOOKUP(JT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1045231.1717625646},{"$f":"HLOOKUP(JU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(JV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(JW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(JX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(JY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(JZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(KA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(KB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(KC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(KD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(KE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(KF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(KG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(KH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(KI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(KJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(KK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(KL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(KM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ90:LJ90))","v":1241991.4033619531},{"$f":"HLOOKUP(KQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1066135.7951978156},{"$f":"HLOOKUP(KR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(KS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(KT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(KU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(KV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(KW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(KX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(KY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(KZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(LA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(LB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(LC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(LD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(LE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(LF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(LG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(LH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(LI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(LJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN90:MG90))","v":1266831.231429192},{"$f":"HLOOKUP(LN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1087458.5111017723},{"$f":"HLOOKUP(LO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(LP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(LQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(LR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(LS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(LT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(LU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(LV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(LW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(LX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(LY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(LZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(MA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(MB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(MC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(MD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(ME76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(MF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(MG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK90:ND90))","v":1292167.8560577761},{"$f":"HLOOKUP(MK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1109207.6813238077},{"$f":"HLOOKUP(ML76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(MM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(MN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(MO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(MP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(MQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(MR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(MS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(MT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(MU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(MV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(MW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(MX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(MY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(MZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(NA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(NB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(NC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(ND76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH90:OA90))","v":1318011.2131789315},{"$f":"HLOOKUP(NH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1131391.8349502839},{"$f":"HLOOKUP(NI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(NJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(NK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(NL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(NM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(NN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(NO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(NP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(NQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(NR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(NS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(NT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(NU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(NV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(NW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(NX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(NY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(NZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(OA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE90:OX90))","v":1344371.4374425104},{"$f":"HLOOKUP(OE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1154019.6716492896},{"$f":"HLOOKUP(OF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(OG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(OH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(OI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(OJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(OK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(OL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(OM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(ON76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(OO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(OP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(OQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(OR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(OS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(OT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(OU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(OV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(OW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(OX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB90:PU90))","v":1371258.8661913606},{"$f":"HLOOKUP(PB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1177100.0650822755},{"$f":"HLOOKUP(PC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(PD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(PE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(PF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(PG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(PH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(PI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(PJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(PK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(PL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(PM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(PN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(PO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(PP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(PQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(PR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(PS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(PT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},{"$f":"HLOOKUP(PU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1714812.525995058},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY90:QR90))","v":1398684.0435151877},{"$f":"HLOOKUP(PY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1200642.0663839211},{"$f":"HLOOKUP(PZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(QA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(QB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(QC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(QD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(QE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(QF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(QG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(QH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(QI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(QJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(QK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(QL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(QM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(QN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(QO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(QP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},{"$f":"HLOOKUP(QQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1714812.525995058},{"$f":"HLOOKUP(QR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1749108.7765149591},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV90:RO90))","v":1426657.7243854916},{"$f":"HLOOKUP(QV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1224654.9077115995},{"$f":"HLOOKUP(QW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(QX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(QY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(QZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(RA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(RB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(RC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(RD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(RE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(RF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(RG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(RH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(RI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(RJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(RK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(RL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},{"$f":"HLOOKUP(RM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1714812.525995058},{"$f":"HLOOKUP(RN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1749108.7765149591},{"$f":"HLOOKUP(RO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1784090.9520452581},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS90:SL90))","v":1455190.8788732013},{"$f":"HLOOKUP(RS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1249148.0058658312},{"$f":"HLOOKUP(RT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(RU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(RV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(RW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(RX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(RY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(RZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(SA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(SB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(SC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(SD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(SE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(SF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(SG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(SH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},{"$f":"HLOOKUP(SI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1714812.525995058},{"$f":"HLOOKUP(SJ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1749108.7765149591},{"$f":"HLOOKUP(SK76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1784090.9520452581},{"$f":"HLOOKUP(SL76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1819772.7710861634},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP90:TI90))","v":1484294.6964506656},{"$f":"HLOOKUP(SP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1274130.9659831482},{"$f":"HLOOKUP(SQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(SR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(SS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(ST76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(SU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(SV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(SW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(SX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(SY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(SZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(TA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(TB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(TC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(TD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},{"$f":"HLOOKUP(TE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1714812.525995058},{"$f":"HLOOKUP(TF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1749108.7765149591},{"$f":"HLOOKUP(TG76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1784090.9520452581},{"$f":"HLOOKUP(TH76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1819772.7710861634},{"$f":"HLOOKUP(TI76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1856168.2265078865},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM90:UF90))","v":1513980.5903796784},{"$f":"HLOOKUP(TM76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1299613.5853028111},{"$f":"HLOOKUP(TN76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1325605.8570088674},{"$f":"HLOOKUP(TO76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1352117.9741490446},{"$f":"HLOOKUP(TP76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1379160.3336320254},{"$f":"HLOOKUP(TQ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1406743.5403046659},{"$f":"HLOOKUP(TR76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1434878.411110759},{"$f":"HLOOKUP(TS76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1463575.9793329744},{"$f":"HLOOKUP(TT76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1492847.4989196341},{"$f":"HLOOKUP(TU76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1522704.4488980267},{"$f":"HLOOKUP(TV76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1553158.5378759874},{"$f":"HLOOKUP(TW76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1584221.7086335071},{"$f":"HLOOKUP(TX76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1615906.1428061773},{"$f":"HLOOKUP(TY76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1648224.2656623006},{"$f":"HLOOKUP(TZ76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1681188.7509755469},{"$f":"HLOOKUP(UA76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1714812.525995058},{"$f":"HLOOKUP(UB76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1749108.7765149591},{"$f":"HLOOKUP(UC76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1784090.9520452581},{"$f":"HLOOKUP(UD76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1819772.7710861634},{"$f":"HLOOKUP(UE76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1856168.2265078865},{"$f":"HLOOKUP(UF76,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D83*1000","v":1893291.5910380443}]
[]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"$/MWh",{"$f":"C105/AVERAGE(D77:W77)","v":51.67520098684188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z105/AVERAGE(AA77:AT77)","v":53.551176773126848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW105/AVERAGE(AX77:BQ77)","v":55.648009139802383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT105/AVERAGE(BU77:CN77)","v":57.87970808165462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ105/AVERAGE(CR77:DK77)","v":59.986588270402663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN105/AVERAGE(DO77:EH77)","v":61.900633053777653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK105/AVERAGE(EL77:FE77)","v":63.745698768272533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH105/AVERAGE(FI77:GB77)","v":65.539354298307529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE105/AVERAGE(GF77:GY77)","v":67.292443505700618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HB105/AVERAGE(HC77:HV77)","v":69.017934277110641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HY105/AVERAGE(HZ77:IS77)","v":70.702696444422926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"IV105/AVERAGE(IW77:JP77)","v":72.387530050694608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"JS105/AVERAGE(JT77:KM77)","v":73.962210771636762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"KP105/AVERAGE(KQ77:LJ77)","v":75.456169715279842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"LM105/AVERAGE(LN77:MG77)","v":76.938868953716295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"MJ105/AVERAGE(MK77:ND77)","v":78.365504229888771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"NG105/AVERAGE(NH77:OA77)","v":79.732571261452307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"OD105/AVERAGE(OE77:OX77)","v":81.044766830129674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PA105/AVERAGE(PB77:PU77)","v":82.238543080384119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PX105/AVERAGE(PY77:QR77)","v":83.34618160723943},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"QU105/AVERAGE(QV77:RO77)","v":84.424644756067721},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"RR105/AVERAGE(RS77:SL77)","v":85.447278977773209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"SO105/AVERAGE(SP77:TI77)","v":86.318190950068626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"TL105/AVERAGE(TM77:UF77)","v":87.028603194543805}]
[null,"Year",null,2022,{"$f":"D112+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2023,{"$f":"AA112+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2024,{"$f":"AX112+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2025,{"$f":"BU112+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2026,{"$f":"CR112+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2027,{"$f":"DO112+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,2028,{"$f":"EL112+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2029,{"$f":"FI112+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2030,{"$f":"GF112+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,2031,{"$f":"HC112+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2032,{"$f":"HZ112+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,"Year",null,2033,{"$f":"IW112+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,2034,{"$f":"JT112+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,2035,{"$f":"KQ112+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,2036,{"$f":"LN112+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,2037,{"$f":"MK112+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,2038,{"$f":"NH112+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,2039,{"$f":"OE112+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2040,{"$f":"PB112+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2041,{"$f":"PY112+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,"Year",null,2042,{"$f":"QV112+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,2043,{"$f":"RS112+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,"Year",null,2044,{"$f":"SP112+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,2045,{"$f":"TM112+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":8064.7436499999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":8024.4199317499997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7984.2978320912498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7944.3763429307937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7904.6544612161397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(DO112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7865.1311889100589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(EL112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7825.805532965509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(FI112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7786.6765053006811},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(GF112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7747.7431227741781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HC112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7709.004407160307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HZ112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7670.4593851245054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(IW112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7632.1070881988826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(JT112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7593.9465527578877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(KQ112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7555.9768199940982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(LN112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7518.1969358941278},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(MK112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7480.6059512146576},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(NH112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7443.2029214585846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(OE112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7405.9869068512917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PB112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7368.9569723170353},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PY112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7332.1121874554501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(QV112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7295.4516265181728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(RS112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7258.9743683855822},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(SP112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7222.6794965436538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(TM112,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7186.5660990609358}]
[null,"Total Capital",null,{"$f":"SUM(D120:D122)","v":144.21459076293755},{"$f":"SUM(E120:E122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA120:AA122)","v":146.36338816530531},{"$f":"SUM(AB120:AB122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX120:AX122)","v":148.54420264896834},{"$f":"SUM(AY120:AY122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU120:BU122)","v":150.75751126843798},{"$f":"SUM(BV120:BV122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR120:CR122)","v":153.00379818633769},{"$f":"SUM(CS120:CS122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO120:DO122)","v":155.28355477931413},{"$f":"SUM(DP120:DP122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL120:EL122)","v":157.59727974552595},{"$f":"SUM(EM120:EM122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI120:FI122)","v":159.94547921373425},{"$f":"SUM(FJ120:FJ122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF120:GF122)","v":162.32866685401888},{"$f":"SUM(GG120:GG122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(HC120:HC122)","v":164.74736399014378},{"$f":"SUM(HD120:HD122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(HZ120:HZ122)","v":167.20209971359691},{"$f":"SUM(IA120:IA122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(IW120:IW122)","v":169.69341099932956},{"$f":"SUM(IX120:IX122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(JT120:JT122)","v":172.22184282321956},{"$f":"SUM(JU120:JU122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(KQ120:KQ122)","v":174.78794828128551},{"$f":"SUM(KR120:KR122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(LN120:LN122)","v":177.39228871067667},{"$f":"SUM(LO120:LO122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(MK120:MK122)","v":180.03543381246578},{"$f":"SUM(ML120:ML122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(NH120:NH122)","v":182.71796177627152},{"$f":"SUM(NI120:NI122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(OE120:OE122)","v":185.44045940673797},{"$f":"SUM(OF120:OF122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(PB120:PB122)","v":188.20352225189839},{"$f":"SUM(PC120:PC122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(PY120:PY122)","v":191.00775473345166},{"$f":"SUM(PZ120:PZ122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(QV120:QV122)","v":193.85377027898008},{"$f":"SUM(QW120:QW122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(RS120:RS122)","v":196.74219145613691},{"$f":"SUM(RT120:RT122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(SP120:SP122)","v":199.6736501088333},{"$f":"SUM(SQ120:SQ122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(TM120:TM122)","v":202.64878749545494},{"$f":"SUM(TN120:TN122)","v":0}]
[null,"Capital Recovery & Taxes",14985904.061965438,{"$f":"VLOOKUP(D111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":18880217.325186372},{"$f":"VLOOKUP(E111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":18350735.468665354},{"$f":"VLOOKUP(F111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":17782252.799890973},{"$f":"VLOOKUP(G111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":17227636.198587824},{"$f":"VLOOKUP(H111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":16685846.708691766},{"$f":"VLOOKUP(I111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":16155938.613785462},{"$f":"VLOOKUP(J111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":15637019.47724973},{"$f":"VLOOKUP(K111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":15128263.462213069},{"$f":"VLOOKUP(L111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":14625221.705529112},{"$f":"VLOOKUP(M111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":14123005.785716642},{"$f":"VLOOKUP(N111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":13620789.865904167},{"$f":"VLOOKUP(O111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":13118573.946091689},{"$f":"VLOOKUP(P111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":12616358.026279217},{"$f":"VLOOKUP(Q111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":12114142.106466744},{"$f":"VLOOKUP(R111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":11611926.186654272},{"$f":"VLOOKUP(S111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":11109710.266841799},{"$f":"VLOOKUP(T111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":10607494.347029321},{"$f":"VLOOKUP(U111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":10105278.427216852},{"$f":"VLOOKUP(V111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":9603062.5074043758},{"$f":"VLOOKUP(W111,Assumptions!$A$4:$E$53,4,FALSE)*$D123*1000000","v":9100846.5875919033},null,"Capital Recovery & Taxes",15209194.032488724,{"$f":"VLOOKUP(AA111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":19161532.563331649},{"$f":"VLOOKUP(AB111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":18624161.427148465},{"$f":"VLOOKUP(AC111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":18047208.366609346},{"$f":"VLOOKUP(AD111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":17484327.977946781},{"$f":"VLOOKUP(AE111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":16934465.824651271},{"$f":"VLOOKUP(AF111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":16396662.099130869},{"$f":"VLOOKUP(AG111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":15870011.067460749},{"$f":"VLOOKUP(AH111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":15353674.587800043},{"$f":"VLOOKUP(AI111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":14843137.508941496},{"$f":"VLOOKUP(AJ111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":14333438.57192382},{"$f":"VLOOKUP(AK111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":13823739.634906139},{"$f":"VLOOKUP(AL111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":13314040.697888454},{"$f":"VLOOKUP(AM111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":12804341.760870777},{"$f":"VLOOKUP(AN111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":12294642.8238531},{"$f":"VLOOKUP(AO111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":11784943.886835419},{"$f":"VLOOKUP(AP111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":11275244.949817739},{"$f":"VLOOKUP(AQ111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":10765546.012800058},{"$f":"VLOOKUP(AR111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":10255847.075782383},{"$f":"VLOOKUP(AS111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":9746148.1387647018},{"$f":"VLOOKUP(AT111,Assumptions!$A$4:$E$53,4,FALSE)*$AA123*1000000","v":9236449.2017470226},null,"Capital Recovery & Taxes",15435811.023572797,{"$f":"VLOOKUP(AX111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":19447039.398525286},{"$f":"VLOOKUP(AY111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":18901661.432412971},{"$f":"VLOOKUP(AZ111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":18316111.771271825},{"$f":"VLOOKUP(BA111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":17744844.464818187},{"$f":"VLOOKUP(BB111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":17186789.365438573},{"$f":"VLOOKUP(BC111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":16640972.364407916},{"$f":"VLOOKUP(BD111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":16106474.232365912},{"$f":"VLOOKUP(BE111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":15582444.339158263},{"$f":"VLOOKUP(BF111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":15064300.257824721},{"$f":"VLOOKUP(BG111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":14547006.806645483},{"$f":"VLOOKUP(BH111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":14029713.355466239},{"$f":"VLOOKUP(BI111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":13512419.904286992},{"$f":"VLOOKUP(BJ111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":12995126.45310775},{"$f":"VLOOKUP(BK111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":12477833.001928508},{"$f":"VLOOKUP(BL111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":11960539.550749265},{"$f":"VLOOKUP(BM111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":11443246.099570023},{"$f":"VLOOKUP(BN111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":10925952.648390777},{"$f":"VLOOKUP(BO111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":10408659.197211538},{"$f":"VLOOKUP(BP111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":9891365.746032292},{"$f":"VLOOKUP(BQ111,Assumptions!$A$4:$E$53,4,FALSE)*$AX123*1000000","v":9374072.2948530521},null,"Capital Recovery & Taxes",15665804.607824042,{"$f":"VLOOKUP(BU111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":19736800.285563316},{"$f":"VLOOKUP(BV111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":19183296.187755927},{"$f":"VLOOKUP(BW111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":18589021.836663775},{"$f":"VLOOKUP(BX111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":18009242.647343978},{"$f":"VLOOKUP(BY111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":17442872.526983611},{"$f":"VLOOKUP(BZ111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":16888922.852637593},{"$f":"VLOOKUP(CA111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":16346460.698428167},{"$f":"VLOOKUP(CB111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":15814622.759811722},{"$f":"VLOOKUP(CC111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":15288758.331666311},{"$f":"VLOOKUP(CD111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":14763757.2080645},{"$f":"VLOOKUP(CE111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":14238756.084462686},{"$f":"VLOOKUP(CF111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":13713754.960860867},{"$f":"VLOOKUP(CG111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":13188753.837259056},{"$f":"VLOOKUP(CH111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":12663752.713657243},{"$f":"VLOOKUP(CI111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":12138751.59005543},{"$f":"VLOOKUP(CJ111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":11613750.466453619},{"$f":"VLOOKUP(CK111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":11088749.342851803},{"$f":"VLOOKUP(CL111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":10563748.219249992},{"$f":"VLOOKUP(CM111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":10038747.095648175},{"$f":"VLOOKUP(CN111,Assumptions!$A$4:$E$53,4,FALSE)*$BU123*1000000","v":9513745.9720463641},null,"Capital Recovery & Taxes",15899225.096480614,{"$f":"VLOOKUP(CR111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":20030878.609818205},{"$f":"VLOOKUP(CS111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":19469127.300953489},{"$f":"VLOOKUP(CT111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":18865998.262030065},{"$f":"VLOOKUP(CU111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":18277580.3627894},{"$f":"VLOOKUP(CV111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":17702771.327635668},{"$f":"VLOOKUP(CW111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":17140567.803141892},{"$f":"VLOOKUP(CX111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":16590022.962834744},{"$f":"VLOOKUP(CY111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":16050260.638932915},{"$f":"VLOOKUP(CZ111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":15516560.830808137},{"$f":"VLOOKUP(DA111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":14983737.190464661},{"$f":"VLOOKUP(DB111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":14450913.550121179},{"$f":"VLOOKUP(DC111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":13918089.909777693},{"$f":"VLOOKUP(DD111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":13385266.269434216},{"$f":"VLOOKUP(DE111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":12852442.629090736},{"$f":"VLOOKUP(DF111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":12319618.988747254},{"$f":"VLOOKUP(DG111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":11786795.348403774},{"$f":"VLOOKUP(DH111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":11253971.708060291},{"$f":"VLOOKUP(DI111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":10721148.067716815},{"$f":"VLOOKUP(DJ111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":10188324.427373331},{"$f":"VLOOKUP(DK111,Assumptions!$A$4:$E$53,4,FALSE)*$CR123*1000000","v":9655500.7870298531},null,"Capital Recovery & Taxes",16136123.550418178,{"$f":"VLOOKUP(DO111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":20329338.701104499},{"$f":"VLOOKUP(DP111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":19759217.297737699},{"$f":"VLOOKUP(DQ111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":19147101.636134312},{"$f":"VLOOKUP(DR111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":18549916.310194965},{"$f":"VLOOKUP(DS111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":17966542.620417438},{"$f":"VLOOKUP(DT111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":17395962.263408706},{"$f":"VLOOKUP(DU111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":16837214.304980982},{"$f":"VLOOKUP(DV111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":16289409.522453018},{"$f":"VLOOKUP(DW111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":15747757.587187178},{"$f":"VLOOKUP(DX111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":15206994.874602584},{"$f":"VLOOKUP(DY111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":14666232.162017986},{"$f":"VLOOKUP(DZ111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":14125469.449433383},{"$f":"VLOOKUP(EA111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":13584706.736848785},{"$f":"VLOOKUP(EB111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":13043944.024264188},{"$f":"VLOOKUP(EC111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":12503181.311679589},{"$f":"VLOOKUP(ED111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":11962418.599094993},{"$f":"VLOOKUP(EE111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":11421655.886510391},{"$f":"VLOOKUP(EF111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":10880893.173925797},{"$f":"VLOOKUP(EG111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":10340130.461341195},{"$f":"VLOOKUP(EH111,Assumptions!$A$4:$E$53,4,FALSE)*$DO123*1000000","v":9799367.7487565987},null,"Capital Recovery & Taxes",16376551.791319411,{"$f":"VLOOKUP(EL111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":20632245.847750962},{"$f":"VLOOKUP(EM111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":20053629.635473996},{"$f":"VLOOKUP(EN111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":19432393.450512718},{"$f":"VLOOKUP(EO111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":18826310.063216876},{"$f":"VLOOKUP(EP111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":18234244.105461664},{"$f":"VLOOKUP(EQ111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":17655162.101133503},{"$f":"VLOOKUP(ER111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":17088088.798125207},{"$f":"VLOOKUP(ES111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":16532121.724337572},{"$f":"VLOOKUP(ET111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":15982399.175236274},{"$f":"VLOOKUP(EU111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":15433579.098234167},{"$f":"VLOOKUP(EV111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":14884759.021232057},{"$f":"VLOOKUP(EW111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":14335938.944229944},{"$f":"VLOOKUP(EX111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":13787118.867227836},{"$f":"VLOOKUP(EY111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":13238298.790225729},{"$f":"VLOOKUP(EZ111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":12689478.713223618},{"$f":"VLOOKUP(FA111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":12140658.636221511},{"$f":"VLOOKUP(FB111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":11591838.559219399},{"$f":"VLOOKUP(FC111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":11043018.482217293},{"$f":"VLOOKUP(FD111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":10494198.405215181},{"$f":"VLOOKUP(FE111,Assumptions!$A$4:$E$53,4,FALSE)*$EL123*1000000","v":9945378.3282130752},null,"Capital Recovery & Taxes",16620562.41301007,{"$f":"VLOOKUP(FI111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":20939666.310882445},{"$f":"VLOOKUP(FJ111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":20352428.717042554},{"$f":"VLOOKUP(FK111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":19721936.112925354},{"$f":"VLOOKUP(FL111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":19106822.083158799},{"$f":"VLOOKUP(FM111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":18505934.342633035},{"$f":"VLOOKUP(FN111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":17918224.016440388},{"$f":"VLOOKUP(FO111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":17342701.321217265},{"$f":"VLOOKUP(FP111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":16778450.338030197},{"$f":"VLOOKUP(FQ111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":16220536.922947289},{"$f":"VLOOKUP(FR111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":15663539.426797852},{"$f":"VLOOKUP(FS111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":15106541.930648413},{"$f":"VLOOKUP(FT111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":14549544.434498966},{"$f":"VLOOKUP(FU111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":13992546.938349526},{"$f":"VLOOKUP(FV111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":13435549.442200089},{"$f":"VLOOKUP(FW111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":12878551.946050648},{"$f":"VLOOKUP(FX111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":12321554.449901208},{"$f":"VLOOKUP(FY111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":11764556.953751765},{"$f":"VLOOKUP(FZ111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":11207559.457602328},{"$f":"VLOOKUP(GA111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":10650561.961452885},{"$f":"VLOOKUP(GB111,Assumptions!$A$4:$E$53,4,FALSE)*$FI123*1000000","v":10093564.465303447},null,"Capital Recovery & Taxes",16868208.792963915,{"$f":"VLOOKUP(GF111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":21251667.338914592},{"$f":"VLOOKUP(GG111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":20655679.904926483},{"$f":"VLOOKUP(GH111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":20015792.961007942},{"$f":"VLOOKUP(GI111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":19391513.732197866},{"$f":"VLOOKUP(GJ111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":18781672.764338266},{"$f":"VLOOKUP(GK111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":18185205.554285347},{"$f":"VLOOKUP(GL111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":17601107.570903402},{"$f":"VLOOKUP(GM111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":17028449.248066846},{"$f":"VLOOKUP(GN111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":16462222.923099201},{"$f":"VLOOKUP(GO111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":15896926.164257141},{"$f":"VLOOKUP(GP111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":15331629.405415071},{"$f":"VLOOKUP(GQ111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":14766332.646573},{"$f":"VLOOKUP(GR111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":14201035.887730934},{"$f":"VLOOKUP(GS111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":13635739.128888868},{"$f":"VLOOKUP(GT111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":13070442.3700468},{"$f":"VLOOKUP(GU111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":12505145.611204736},{"$f":"VLOOKUP(GV111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":11939848.852362666},{"$f":"VLOOKUP(GW111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":11374552.093520602},{"$f":"VLOOKUP(GX111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":10809255.334678533},{"$f":"VLOOKUP(GY111,Assumptions!$A$4:$E$53,4,FALSE)*$GF123*1000000","v":10243958.575836467},null,"Capital Recovery & Taxes",17119545.103979077,{"$f":"VLOOKUP(HC111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":21568317.182264421},{"$f":"VLOOKUP(HD111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":20963449.535509892},{"$f":"VLOOKUP(HE111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":20314028.276126962},{"$f":"VLOOKUP(HF111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":19680447.286807615},{"$f":"VLOOKUP(HG111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":19061519.68852691},{"$f":"VLOOKUP(HH111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":18456165.117044199},{"$f":"VLOOKUP(HI111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":17863364.073709864},{"$f":"VLOOKUP(HJ111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":17282173.141863044},{"$f":"VLOOKUP(HK111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":16707510.044653382},{"$f":"VLOOKUP(HL111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":16133790.364104573},{"$f":"VLOOKUP(HM111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":15560070.683555759},{"$f":"VLOOKUP(HN111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":14986351.003006939},{"$f":"VLOOKUP(HO111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":14412631.322458128},{"$f":"VLOOKUP(HP111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":13838911.641909314},{"$f":"VLOOKUP(HQ111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":13265191.961360501},{"$f":"VLOOKUP(HR111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":12691472.280811688},{"$f":"VLOOKUP(HS111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":12117752.600262871},{"$f":"VLOOKUP(HT111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":11544032.919714062},{"$f":"VLOOKUP(HU111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":10970313.239165243},{"$f":"VLOOKUP(HV111,Assumptions!$A$4:$E$53,4,FALSE)*$HC123*1000000","v":10396593.558616433},null,"Capital Recovery & Taxes",17374626.326028366,{"$f":"VLOOKUP(HZ111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":21889685.108280163},{"$f":"VLOOKUP(IA111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":21275804.933588985},{"$f":"VLOOKUP(IB111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":20616707.297441252},{"$f":"VLOOKUP(IC111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":19973685.95138105},{"$f":"VLOOKUP(ID111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":19345536.33188596},{"$f":"VLOOKUP(IE111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":18731161.977288157},{"$f":"VLOOKUP(IF111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":18129528.198408138},{"$f":"VLOOKUP(IG111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":17539677.521676801},{"$f":"VLOOKUP(IH111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":16956451.944318715},{"$f":"VLOOKUP(II111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":16374183.840529729},{"$f":"VLOOKUP(IJ111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":15791915.736740738},{"$f":"VLOOKUP(IK111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":15209647.632951742},{"$f":"VLOOKUP(IL111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":14627379.529162752},{"$f":"VLOOKUP(IM111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":14045111.425373761},{"$f":"VLOOKUP(IN111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":13462843.32158477},{"$f":"VLOOKUP(IO111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":12880575.21779578},{"$f":"VLOOKUP(IP111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":12298307.114006786},{"$f":"VLOOKUP(IQ111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":11716039.010217799},{"$f":"VLOOKUP(IR111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":11133770.906428806},{"$f":"VLOOKUP(IS111,Assumptions!$A$4:$E$53,4,FALSE)*$HZ123*1000000","v":10551502.802639816},null,"Capital Recovery & Taxes",17633508.258286193,{"$f":"VLOOKUP(IW111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":22215841.416393541},{"$f":"VLOOKUP(IX111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":21592814.42709947},{"$f":"VLOOKUP(IY111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":20923896.236173134},{"$f":"VLOOKUP(IZ111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":20271293.872056633},{"$f":"VLOOKUP(JA111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":19633784.823231068},{"$f":"VLOOKUP(JB111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":19010256.290749758},{"$f":"VLOOKUP(JC111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":18399658.168564428},{"$f":"VLOOKUP(JD111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":17801018.716749791},{"$f":"VLOOKUP(JE111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":17209103.078289073},{"$f":"VLOOKUP(JF111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":16618159.179753629},{"$f":"VLOOKUP(JG111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":16027215.281218179},{"$f":"VLOOKUP(JH111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":15436271.382682728},{"$f":"VLOOKUP(JI111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":14845327.484147282},{"$f":"VLOOKUP(JJ111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":14254383.585611835},{"$f":"VLOOKUP(JK111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":13663439.687076388},{"$f":"VLOOKUP(JL111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":13072495.788540943},{"$f":"VLOOKUP(JM111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":12481551.890005492},{"$f":"VLOOKUP(JN111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":11890607.991470048},{"$f":"VLOOKUP(JO111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":11299664.092934599},{"$f":"VLOOKUP(JP111,Assumptions!$A$4:$E$53,4,FALSE)*$IW123*1000000","v":10708720.194399152},null,"Capital Recovery & Taxes",17896247.531334661,{"$f":"VLOOKUP(JT111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":22546857.453497805},{"$f":"VLOOKUP(JU111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":21914547.362063251},{"$f":"VLOOKUP(JV111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":21235662.290092111},{"$f":"VLOOKUP(JW111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":20573336.150750276},{"$f":"VLOOKUP(JX111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":19926328.217097208},{"$f":"VLOOKUP(JY111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":19293509.109481927},{"$f":"VLOOKUP(JZ111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":18673813.075276036},{"$f":"VLOOKUP(KA111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":18066253.895629361},{"$f":"VLOOKUP(KB111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":17465518.714155577},{"$f":"VLOOKUP(KC111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":16865769.751531959},{"$f":"VLOOKUP(KD111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":16266020.788908333},{"$f":"VLOOKUP(KE111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":15666271.826284699},{"$f":"VLOOKUP(KF111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":15066522.863661077},{"$f":"VLOOKUP(KG111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":14466773.901037451},{"$f":"VLOOKUP(KH111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":13867024.938413825},{"$f":"VLOOKUP(KI111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":13267275.975790203},{"$f":"VLOOKUP(KJ111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":12667527.013166573},{"$f":"VLOOKUP(KK111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":12067778.050542952},{"$f":"VLOOKUP(KL111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":11468029.087919323},{"$f":"VLOOKUP(KM111,Assumptions!$A$4:$E$53,4,FALSE)*$JT123*1000000","v":10868280.125295699},null,"Capital Recovery & Taxes",18162901.619551543,{"$f":"VLOOKUP(KQ111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":22882805.62955492},{"$f":"VLOOKUP(KR111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":22241074.117757995},{"$f":"VLOOKUP(KS111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":21552073.658214483},{"$f":"VLOOKUP(KT111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":20879878.859396454},{"$f":"VLOOKUP(KU111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":20223230.507531956},{"$f":"VLOOKUP(KV111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":19580982.395213205},{"$f":"VLOOKUP(KW111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":18952052.890097648},{"$f":"VLOOKUP(KX111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":18335441.078674238},{"$f":"VLOOKUP(KY111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":17725754.942996494},{"$f":"VLOOKUP(KZ111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":17117069.720829777},{"$f":"VLOOKUP(LA111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":16508384.498663062},{"$f":"VLOOKUP(LB111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":15899699.27649634},{"$f":"VLOOKUP(LC111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":15291014.054329624},{"$f":"VLOOKUP(LD111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":14682328.832162907},{"$f":"VLOOKUP(LE111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":14073643.609996188},{"$f":"VLOOKUP(LF111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":13464958.387829475},{"$f":"VLOOKUP(LG111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":12856273.165662752},{"$f":"VLOOKUP(LH111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":12247587.943496039},{"$f":"VLOOKUP(LI111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":11638902.72132932},{"$f":"VLOOKUP(LJ111,Assumptions!$A$4:$E$53,4,FALSE)*$KQ123*1000000","v":11030217.499162603},null,"Capital Recovery & Taxes",18433528.853682861,{"$f":"VLOOKUP(LN111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":23223759.433435287},{"$f":"VLOOKUP(LO111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":22572466.122112587},{"$f":"VLOOKUP(LP111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":21873199.555721879},{"$f":"VLOOKUP(LQ111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":21190989.054401461},{"$f":"VLOOKUP(LR111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":20524556.642094184},{"$f":"VLOOKUP(LS111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":19872739.032901883},{"$f":"VLOOKUP(LT111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":19234438.478160102},{"$f":"VLOOKUP(LU111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":18608639.150746483},{"$f":"VLOOKUP(LV111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":17989868.691647142},{"$f":"VLOOKUP(LW111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":17372114.059670147},{"$f":"VLOOKUP(LX111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":16754359.427693142},{"$f":"VLOOKUP(LY111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":16136604.795716135},{"$f":"VLOOKUP(LZ111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":15518850.163739135},{"$f":"VLOOKUP(MA111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":14901095.531762134},{"$f":"VLOOKUP(MB111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":14283340.899785133},{"$f":"VLOOKUP(MC111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":13665586.267808134},{"$f":"VLOOKUP(MD111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":13047831.635831129},{"$f":"VLOOKUP(ME111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":12430077.003854131},{"$f":"VLOOKUP(MF111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":11812322.371877126},{"$f":"VLOOKUP(MG111,Assumptions!$A$4:$E$53,4,FALSE)*$LN123*1000000","v":11194567.739900127},null,"Capital Recovery & Taxes",18708188.433602743,{"$f":"VLOOKUP(MK111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":23569793.448993478},{"$f":"VLOOKUP(ML111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":22908795.867332067},{"$f":"VLOOKUP(MM111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":22199110.229102138},{"$f":"VLOOKUP(MN111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":21506734.791312046},{"$f":"VLOOKUP(MO111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":20830372.536061391},{"$f":"VLOOKUP(MP111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":20168842.844492126},{"$f":"VLOOKUP(MQ111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":19521031.611484692},{"$f":"VLOOKUP(MR111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":18885907.874092609},{"$f":"VLOOKUP(MS111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":18257917.735152688},{"$f":"VLOOKUP(MT111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":17630958.559159234},{"$f":"VLOOKUP(MU111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":17003999.383165773},{"$f":"VLOOKUP(MV111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":16377040.207172306},{"$f":"VLOOKUP(MW111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":15750081.031178851},{"$f":"VLOOKUP(MX111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":15123121.855185393},{"$f":"VLOOKUP(MY111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":14496162.679191934},{"$f":"VLOOKUP(MZ111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":13869203.503198477},{"$f":"VLOOKUP(NA111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":13242244.327205015},{"$f":"VLOOKUP(NB111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":12615285.15121156},{"$f":"VLOOKUP(NC111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":11988325.975218099},{"$f":"VLOOKUP(ND111,Assumptions!$A$4:$E$53,4,FALSE)*$MK123*1000000","v":11361366.799224641},null,"Capital Recovery & Taxes",18986940.441263419,{"$f":"VLOOKUP(NH111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":23920983.371383481},{"$f":"VLOOKUP(NI111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":23250136.925755318},{"$f":"VLOOKUP(NJ111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":22529876.971515764},{"$f":"VLOOKUP(NK111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":21827185.139702596},{"$f":"VLOOKUP(NL111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":21140745.086848702},{"$f":"VLOOKUP(NM111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":20469358.602875058},{"$f":"VLOOKUP(NN111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":19811894.982495811},{"$f":"VLOOKUP(NO111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":19167307.901416589},{"$f":"VLOOKUP(NP111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":18529960.709406462},{"$f":"VLOOKUP(NQ111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":17893659.841690704},{"$f":"VLOOKUP(NR111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":17257358.973974943},{"$f":"VLOOKUP(NS111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":16621058.106259177},{"$f":"VLOOKUP(NT111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":15984757.238543415},{"$f":"VLOOKUP(NU111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":15348456.370827656},{"$f":"VLOOKUP(NV111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":14712155.503111895},{"$f":"VLOOKUP(NW111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":14075854.635396134},{"$f":"VLOOKUP(NX111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":13439553.767680369},{"$f":"VLOOKUP(NY111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":12803252.899964612},{"$f":"VLOOKUP(NZ111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":12166952.032248847},{"$f":"VLOOKUP(OA111,Assumptions!$A$4:$E$53,4,FALSE)*$NH123*1000000","v":11530651.164533088},null,"Capital Recovery & Taxes",19269845.853838246,{"$f":"VLOOKUP(OE111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":24277406.023617096},{"$f":"VLOOKUP(OF111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":23596563.96594907},{"$f":"VLOOKUP(OG111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":22865572.138391346},{"$f":"VLOOKUP(OH111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":22152410.198284164},{"$f":"VLOOKUP(OI111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":21455742.188642748},{"$f":"VLOOKUP(OJ111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":20774352.046057895},{"$f":"VLOOKUP(OK111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":20107092.217735},{"$f":"VLOOKUP(OL111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":19452900.789147697},{"$f":"VLOOKUP(OM111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":18806057.123976618},{"$f":"VLOOKUP(ON111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":18160275.373331897},{"$f":"VLOOKUP(OO111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":17514493.622687168},{"$f":"VLOOKUP(OP111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":16868711.87204244},{"$f":"VLOOKUP(OQ111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":16222930.121397713},{"$f":"VLOOKUP(OR111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":15577148.370752988},{"$f":"VLOOKUP(OS111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":14931366.620108262},{"$f":"VLOOKUP(OT111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":14285584.869463537},{"$f":"VLOOKUP(OU111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":13639803.118818808},{"$f":"VLOOKUP(OV111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":12994021.368174085},{"$f":"VLOOKUP(OW111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":12348239.617529355},{"$f":"VLOOKUP(OX111,Assumptions!$A$4:$E$53,4,FALSE)*$OE123*1000000","v":11702457.86688463},null,"Capital Recovery & Taxes",19556966.557060439,{"$f":"VLOOKUP(PB111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":24639139.373368993},{"$f":"VLOOKUP(PC111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":23948152.769041717},{"$f":"VLOOKUP(PD111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":23206269.163253378},{"$f":"VLOOKUP(PE111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":22482481.110238601},{"$f":"VLOOKUP(PF111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":21775432.74725353},{"$f":"VLOOKUP(PG111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":21083889.89154416},{"$f":"VLOOKUP(PH111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":20406687.891779255},{"$f":"VLOOKUP(PI111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":19742749.010906},{"$f":"VLOOKUP(PJ111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":19086267.375123873},{"$f":"VLOOKUP(PK111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":18430863.476394545},{"$f":"VLOOKUP(PL111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":17775459.57766521},{"$f":"VLOOKUP(PM111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":17120055.678935874},{"$f":"VLOOKUP(PN111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":16464651.780206541},{"$f":"VLOOKUP(PO111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":15809247.881477211},{"$f":"VLOOKUP(PP111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":15153843.982747877},{"$f":"VLOOKUP(PQ111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":14498440.084018545},{"$f":"VLOOKUP(PR111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":13843036.18528921},{"$f":"VLOOKUP(PS111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":13187632.28655988},{"$f":"VLOOKUP(PT111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":12532228.387830544},{"$f":"VLOOKUP(PU111,Assumptions!$A$4:$E$53,4,FALSE)*$PB123*1000000","v":11876824.489101214},null,"Capital Recovery & Taxes",19848365.358760636,{"$f":"VLOOKUP(PY111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":25006262.550032191},{"$f":"VLOOKUP(PZ111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":24304980.245300435},{"$f":"VLOOKUP(QA111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":23552042.573785856},{"$f":"VLOOKUP(QB111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":22817470.078781158},{"$f":"VLOOKUP(QC111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":22099886.695187602},{"$f":"VLOOKUP(QD111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":21398039.850928169},{"$f":"VLOOKUP(QE111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":20710747.541366763},{"$f":"VLOOKUP(QF111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":20036915.971168496},{"$f":"VLOOKUP(QG111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":19370652.759013217},{"$f":"VLOOKUP(QH111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":18705483.342192821},{"$f":"VLOOKUP(QI111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":18040313.925372418},{"$f":"VLOOKUP(QJ111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":17375144.508552015},{"$f":"VLOOKUP(QK111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":16709975.091731617},{"$f":"VLOOKUP(QL111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":16044805.67491122},{"$f":"VLOOKUP(QM111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":15379636.25809082},{"$f":"VLOOKUP(QN111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":14714466.841270421},{"$f":"VLOOKUP(QO111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":14049297.424450018},{"$f":"VLOOKUP(QP111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":13384128.007629622},{"$f":"VLOOKUP(QQ111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":12718958.590809219},{"$f":"VLOOKUP(QR111,Assumptions!$A$4:$E$53,4,FALSE)*$PY123*1000000","v":12053789.173988819},null,"Capital Recovery & Taxes",20144106.002606165,{"$f":"VLOOKUP(QV111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":25378855.862027667},{"$f":"VLOOKUP(QW111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":24667124.45095541},{"$f":"VLOOKUP(QX111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":23902968.008135259},{"$f":"VLOOKUP(QY111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":23157450.382954992},{"$f":"VLOOKUP(QZ111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":22429175.006945897},{"$f":"VLOOKUP(RA111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":21716870.644706998},{"$f":"VLOOKUP(RB111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":21019337.679733127},{"$f":"VLOOKUP(RC111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":20335466.019138906},{"$f":"VLOOKUP(RD111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":19659275.485122513},{"$f":"VLOOKUP(RE111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":18984195.043991495},{"$f":"VLOOKUP(RF111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":18309114.602860469},{"$f":"VLOOKUP(RG111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":17634034.16172944},{"$f":"VLOOKUP(RH111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":16958953.720598415},{"$f":"VLOOKUP(RI111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":16283873.279467396},{"$f":"VLOOKUP(RJ111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":15608792.838336371},{"$f":"VLOOKUP(RK111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":14933712.397205349},{"$f":"VLOOKUP(RL111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":14258631.956074322},{"$f":"VLOOKUP(RM111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":13583551.514943302},{"$f":"VLOOKUP(RN111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":12908471.073812276},{"$f":"VLOOKUP(RO111,Assumptions!$A$4:$E$53,4,FALSE)*$QV123*1000000","v":12233390.632681252},null,"Capital Recovery & Taxes",20444253.182045002,{"$f":"VLOOKUP(RS111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":25757000.81437188},{"$f":"VLOOKUP(RT111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":25034664.605274647},{"$f":"VLOOKUP(RU111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":24259122.231456481},{"$f":"VLOOKUP(RV111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":23502496.393661026},{"$f":"VLOOKUP(RW111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":22763369.714549396},{"$f":"VLOOKUP(RX111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":22040452.017313134},{"$f":"VLOOKUP(RY111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":21332525.811161153},{"$f":"VLOOKUP(RZ111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":20638464.46282408},{"$f":"VLOOKUP(SA111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":19952198.689850841},{"$f":"VLOOKUP(SB111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":19267059.550146971},{"$f":"VLOOKUP(SC111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":18581920.410443094},{"$f":"VLOOKUP(SD111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":17896781.270739213},{"$f":"VLOOKUP(SE111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":17211642.131035335},{"$f":"VLOOKUP(SF111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":16526502.991331462},{"$f":"VLOOKUP(SG111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":15841363.851627586},{"$f":"VLOOKUP(SH111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":15156224.711923711},{"$f":"VLOOKUP(SI111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":14471085.572219832},{"$f":"VLOOKUP(SJ111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":13785946.43251596},{"$f":"VLOOKUP(SK111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":13100807.292812079},{"$f":"VLOOKUP(SL111,Assumptions!$A$4:$E$53,4,FALSE)*$RS123*1000000","v":12415668.153108206},null,"Capital Recovery & Taxes",20748872.554457471,{"$f":"VLOOKUP(SP111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":26140780.126506019},{"$f":"VLOOKUP(SQ111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":25407681.107893232},{"$f":"VLOOKUP(SR111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":24620583.152705178},{"$f":"VLOOKUP(SS111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":23852683.589926567},{"$f":"VLOOKUP(ST111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":23102543.923296176},{"$f":"VLOOKUP(SU111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":22368854.752371091},{"$f":"VLOOKUP(SV111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":21650380.44574745},{"$f":"VLOOKUP(SW111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":20945977.583320156},{"$f":"VLOOKUP(SX111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":20249486.450329613},{"$f":"VLOOKUP(SY111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":19554138.737444155},{"$f":"VLOOKUP(SZ111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":18858791.024558689},{"$f":"VLOOKUP(TA111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":18163443.31167322},{"$f":"VLOOKUP(TB111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":17468095.598787758},{"$f":"VLOOKUP(TC111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":16772747.885902299},{"$f":"VLOOKUP(TD111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":16077400.173016833},{"$f":"VLOOKUP(TE111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":15382052.460131371},{"$f":"VLOOKUP(TF111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":14686704.747245904},{"$f":"VLOOKUP(TG111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":13991357.034360444},{"$f":"VLOOKUP(TH111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":13296009.321474977},{"$f":"VLOOKUP(TI111,Assumptions!$A$4:$E$53,4,FALSE)*$SP123*1000000","v":12600661.608589515},null,"Capital Recovery & Taxes",21058030.755518887,{"$f":"VLOOKUP(TM111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":26530277.750390962},{"$f":"VLOOKUP(TN111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":25786255.556400847},{"$f":"VLOOKUP(TO111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":24987429.841680486},{"$f":"VLOOKUP(TP111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":24208088.575416479},{"$f":"VLOOKUP(TQ111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":23446771.827753291},{"$f":"VLOOKUP(TR111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":22702150.688181426},{"$f":"VLOOKUP(TS111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":21972971.114389088},{"$f":"VLOOKUP(TT111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":21258072.649311624},{"$f":"VLOOKUP(TU111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":20551203.798439529},{"$f":"VLOOKUP(TV111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":19845495.404632077},{"$f":"VLOOKUP(TW111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":19139787.010824617},{"$f":"VLOOKUP(TX111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":18434078.617017154},{"$f":"VLOOKUP(TY111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":17728370.223209698},{"$f":"VLOOKUP(TZ111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":17022661.829402242},{"$f":"VLOOKUP(UA111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":16316953.435594784},{"$f":"VLOOKUP(UB111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":15611245.04178733},{"$f":"VLOOKUP(UC111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":14905536.647979869},{"$f":"VLOOKUP(UD111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":14199828.254172416},{"$f":"VLOOKUP(UE111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":13494119.860364955},{"$f":"VLOOKUP(UF111,Assumptions!$A$4:$E$53,4,FALSE)*$TM123*1000000","v":12788411.466557501}]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D134:W134))","v":6328556.5485364087},{"$f":"HLOOKUP(D112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*D113","v":5432485.8047040002},{"$f":"HLOOKUP(E112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*E113","v":5541135.5207980797},{"$f":"HLOOKUP(F112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*F113","v":5651958.2312140418},{"$f":"HLOOKUP(G112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*G113","v":5764997.395838323},{"$f":"HLOOKUP(H112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*H113","v":5880297.3437550887},{"$f":"HLOOKUP(I112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*I113","v":5997903.2906301906},{"$f":"HLOOKUP(J112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*J113","v":6117861.3564427942},{"$f":"HLOOKUP(K112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*K113","v":6240218.583571651},{"$f":"HLOOKUP(L112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*L113","v":6365022.9552430836},{"$f":"HLOOKUP(M112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*M113","v":6492323.4143479448},{"$f":"HLOOKUP(N112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*N113","v":6622169.8826349042},{"$f":"HLOOKUP(O112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*O113","v":6754613.2802876029},{"$f":"HLOOKUP(P112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*P113","v":6889705.5458933534},{"$f":"HLOOKUP(Q112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q113","v":7027499.6568112215},{"$f":"HLOOKUP(R112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*R113","v":7168049.6499474468},{"$f":"HLOOKUP(S112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*S113","v":7311410.642946396},{"$f":"HLOOKUP(T112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*T113","v":7457638.8558053253},{"$f":"HLOOKUP(U112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*U113","v":7606791.6329214303},{"$f":"HLOOKUP(V112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*V113","v":7758927.4655798608},{"$f":"HLOOKUP(W112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*W113","v":7914106.0148914596},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA134:AT134))","v":6455127.6795071382},{"$f":"HLOOKUP(AA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA113","v":5541135.5207980797},{"$f":"HLOOKUP(AB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB113","v":5651958.2312140418},{"$f":"HLOOKUP(AC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC113","v":5764997.395838323},{"$f":"HLOOKUP(AD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD113","v":5880297.3437550887},{"$f":"HLOOKUP(AE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE113","v":5997903.2906301906},{"$f":"HLOOKUP(AF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF113","v":6117861.3564427942},{"$f":"HLOOKUP(AG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG113","v":6240218.583571651},{"$f":"HLOOKUP(AH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH113","v":6365022.9552430836},{"$f":"HLOOKUP(AI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI113","v":6492323.4143479448},{"$f":"HLOOKUP(AJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ113","v":6622169.8826349042},{"$f":"HLOOKUP(AK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK113","v":6754613.2802876029},{"$f":"HLOOKUP(AL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL113","v":6889705.5458933534},{"$f":"HLOOKUP(AM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM113","v":7027499.6568112215},{"$f":"HLOOKUP(AN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN113","v":7168049.6499474468},{"$f":"HLOOKUP(AO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO113","v":7311410.642946396},{"$f":"HLOOKUP(AP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP113","v":7457638.8558053253},{"$f":"HLOOKUP(AQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ113","v":7606791.6329214303},{"$f":"HLOOKUP(AR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR113","v":7758927.4655798608},{"$f":"HLOOKUP(AS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS113","v":7914106.0148914596},{"$f":"HLOOKUP(AT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT113","v":8072388.1351892874},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX134:BQ134))","v":6584230.2330972785},{"$f":"HLOOKUP(AX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX113","v":5651958.2312140418},{"$f":"HLOOKUP(AY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY113","v":5764997.395838323},{"$f":"HLOOKUP(AZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ113","v":5880297.3437550887},{"$f":"HLOOKUP(BA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA113","v":5997903.2906301906},{"$f":"HLOOKUP(BB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB113","v":6117861.3564427942},{"$f":"HLOOKUP(BC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC113","v":6240218.583571651},{"$f":"HLOOKUP(BD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD113","v":6365022.9552430836},{"$f":"HLOOKUP(BE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE113","v":6492323.4143479448},{"$f":"HLOOKUP(BF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF113","v":6622169.8826349042},{"$f":"HLOOKUP(BG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG113","v":6754613.2802876029},{"$f":"HLOOKUP(BH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH113","v":6889705.5458933534},{"$f":"HLOOKUP(BI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI113","v":7027499.6568112215},{"$f":"HLOOKUP(BJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ113","v":7168049.6499474468},{"$f":"HLOOKUP(BK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK113","v":7311410.642946396},{"$f":"HLOOKUP(BL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL113","v":7457638.8558053253},{"$f":"HLOOKUP(BM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM113","v":7606791.6329214303},{"$f":"HLOOKUP(BN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN113","v":7758927.4655798608},{"$f":"HLOOKUP(BO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO113","v":7914106.0148914596},{"$f":"HLOOKUP(BP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP113","v":8072388.1351892874},{"$f":"HLOOKUP(BQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ113","v":8233835.897893073},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU134:CN134))","v":6715914.8377592256},{"$f":"HLOOKUP(BU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU113","v":5764997.395838323},{"$f":"HLOOKUP(BV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV113","v":5880297.3437550887},{"$f":"HLOOKUP(BW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW113","v":5997903.2906301906},{"$f":"HLOOKUP(BX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX113","v":6117861.3564427942},{"$f":"HLOOKUP(BY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY113","v":6240218.583571651},{"$f":"HLOOKUP(BZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ113","v":6365022.9552430836},{"$f":"HLOOKUP(CA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA113","v":6492323.4143479448},{"$f":"HLOOKUP(CB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB113","v":6622169.8826349042},{"$f":"HLOOKUP(CC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC113","v":6754613.2802876029},{"$f":"HLOOKUP(CD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD113","v":6889705.5458933534},{"$f":"HLOOKUP(CE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE113","v":7027499.6568112215},{"$f":"HLOOKUP(CF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF113","v":7168049.6499474468},{"$f":"HLOOKUP(CG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG113","v":7311410.642946396},{"$f":"HLOOKUP(CH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH113","v":7457638.8558053253},{"$f":"HLOOKUP(CI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI113","v":7606791.6329214303},{"$f":"HLOOKUP(CJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ113","v":7758927.4655798608},{"$f":"HLOOKUP(CK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK113","v":7914106.0148914596},{"$f":"HLOOKUP(CL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL113","v":8072388.1351892874},{"$f":"HLOOKUP(CM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM113","v":8233835.897893073},{"$f":"HLOOKUP(CN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN113","v":8398512.6158509348},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR134:DK134))","v":6850233.13451441},{"$f":"HLOOKUP(CR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR113","v":5880297.3437550887},{"$f":"HLOOKUP(CS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS113","v":5997903.2906301906},{"$f":"HLOOKUP(CT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT113","v":6117861.3564427942},{"$f":"HLOOKUP(CU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU113","v":6240218.583571651},{"$f":"HLOOKUP(CV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV113","v":6365022.9552430836},{"$f":"HLOOKUP(CW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW113","v":6492323.4143479448},{"$f":"HLOOKUP(CX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX113","v":6622169.8826349042},{"$f":"HLOOKUP(CY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY113","v":6754613.2802876029},{"$f":"HLOOKUP(CZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ113","v":6889705.5458933534},{"$f":"HLOOKUP(DA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA113","v":7027499.6568112215},{"$f":"HLOOKUP(DB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB113","v":7168049.6499474468},{"$f":"HLOOKUP(DC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC113","v":7311410.642946396},{"$f":"HLOOKUP(DD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD113","v":7457638.8558053253},{"$f":"HLOOKUP(DE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE113","v":7606791.6329214303},{"$f":"HLOOKUP(DF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF113","v":7758927.4655798608},{"$f":"HLOOKUP(DG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG113","v":7914106.0148914596},{"$f":"HLOOKUP(DH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH113","v":8072388.1351892874},{"$f":"HLOOKUP(DI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI113","v":8233835.897893073},{"$f":"HLOOKUP(DJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ113","v":8398512.6158509348},{"$f":"HLOOKUP(DK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK113","v":8566482.8681679536},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO134:EH134))","v":6987237.7972046956},{"$f":"HLOOKUP(DO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO113","v":5997903.2906301906},{"$f":"HLOOKUP(DP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP113","v":6117861.3564427942},{"$f":"HLOOKUP(DQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ113","v":6240218.583571651},{"$f":"HLOOKUP(DR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR113","v":6365022.9552430836},{"$f":"HLOOKUP(DS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS113","v":6492323.4143479448},{"$f":"HLOOKUP(DT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT113","v":6622169.8826349042},{"$f":"HLOOKUP(DU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU113","v":6754613.2802876029},{"$f":"HLOOKUP(DV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV113","v":6889705.5458933534},{"$f":"HLOOKUP(DW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW113","v":7027499.6568112215},{"$f":"HLOOKUP(DX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX113","v":7168049.6499474468},{"$f":"HLOOKUP(DY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY113","v":7311410.642946396},{"$f":"HLOOKUP(DZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ113","v":7457638.8558053253},{"$f":"HLOOKUP(EA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA113","v":7606791.6329214303},{"$f":"HLOOKUP(EB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB113","v":7758927.4655798608},{"$f":"HLOOKUP(EC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC113","v":7914106.0148914596},{"$f":"HLOOKUP(ED112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED113","v":8072388.1351892874},{"$f":"HLOOKUP(EE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE113","v":8233835.897893073},{"$f":"HLOOKUP(EF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF113","v":8398512.6158509348},{"$f":"HLOOKUP(EG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG113","v":8566482.8681679536},{"$f":"HLOOKUP(EH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH113","v":8737812.5255313106},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL134:FE134))","v":7126982.5531487931},{"$f":"HLOOKUP(EL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL113","v":6117861.3564427942},{"$f":"HLOOKUP(EM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM113","v":6240218.583571651},{"$f":"HLOOKUP(EN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN113","v":6365022.9552430836},{"$f":"HLOOKUP(EO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO113","v":6492323.4143479448},{"$f":"HLOOKUP(EP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP113","v":6622169.8826349042},{"$f":"HLOOKUP(EQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ113","v":6754613.2802876029},{"$f":"HLOOKUP(ER112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER113","v":6889705.5458933534},{"$f":"HLOOKUP(ES112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES113","v":7027499.6568112215},{"$f":"HLOOKUP(ET112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET113","v":7168049.6499474468},{"$f":"HLOOKUP(EU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU113","v":7311410.642946396},{"$f":"HLOOKUP(EV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV113","v":7457638.8558053253},{"$f":"HLOOKUP(EW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW113","v":7606791.6329214303},{"$f":"HLOOKUP(EX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX113","v":7758927.4655798608},{"$f":"HLOOKUP(EY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY113","v":7914106.0148914596},{"$f":"HLOOKUP(EZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ113","v":8072388.1351892874},{"$f":"HLOOKUP(FA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA113","v":8233835.897893073},{"$f":"HLOOKUP(FB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB113","v":8398512.6158509348},{"$f":"HLOOKUP(FC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC113","v":8566482.8681679536},{"$f":"HLOOKUP(FD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD113","v":8737812.5255313106},{"$f":"HLOOKUP(FE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE113","v":8912568.776041938},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI134:GB134))","v":7269522.2042117696},{"$f":"HLOOKUP(FI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI113","v":6240218.583571651},{"$f":"HLOOKUP(FJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ113","v":6365022.9552430836},{"$f":"HLOOKUP(FK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK113","v":6492323.4143479448},{"$f":"HLOOKUP(FL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL113","v":6622169.8826349042},{"$f":"HLOOKUP(FM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM113","v":6754613.2802876029},{"$f":"HLOOKUP(FN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN113","v":6889705.5458933534},{"$f":"HLOOKUP(FO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO113","v":7027499.6568112215},{"$f":"HLOOKUP(FP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP113","v":7168049.6499474468},{"$f":"HLOOKUP(FQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ113","v":7311410.642946396},{"$f":"HLOOKUP(FR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR113","v":7457638.8558053253},{"$f":"HLOOKUP(FS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS113","v":7606791.6329214303},{"$f":"HLOOKUP(FT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT113","v":7758927.4655798608},{"$f":"HLOOKUP(FU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU113","v":7914106.0148914596},{"$f":"HLOOKUP(FV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV113","v":8072388.1351892874},{"$f":"HLOOKUP(FW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW113","v":8233835.897893073},{"$f":"HLOOKUP(FX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX113","v":8398512.6158509348},{"$f":"HLOOKUP(FY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY113","v":8566482.8681679536},{"$f":"HLOOKUP(FZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ113","v":8737812.5255313106},{"$f":"HLOOKUP(GA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA113","v":8912568.776041938},{"$f":"HLOOKUP(GB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB113","v":9090820.1515627746},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF134:GY134))","v":7414912.6482960051},{"$f":"HLOOKUP(GF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF113","v":6365022.9552430836},{"$f":"HLOOKUP(GG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG113","v":6492323.4143479448},{"$f":"HLOOKUP(GH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH113","v":6622169.8826349042},{"$f":"HLOOKUP(GI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI113","v":6754613.2802876029},{"$f":"HLOOKUP(GJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ113","v":6889705.5458933534},{"$f":"HLOOKUP(GK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK113","v":7027499.6568112215},{"$f":"HLOOKUP(GL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL113","v":7168049.6499474468},{"$f":"HLOOKUP(GM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM113","v":7311410.642946396},{"$f":"HLOOKUP(GN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN113","v":7457638.8558053253},{"$f":"HLOOKUP(GO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO113","v":7606791.6329214303},{"$f":"HLOOKUP(GP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP113","v":7758927.4655798608},{"$f":"HLOOKUP(GQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ113","v":7914106.0148914596},{"$f":"HLOOKUP(GR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR113","v":8072388.1351892874},{"$f":"HLOOKUP(GS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS113","v":8233835.897893073},{"$f":"HLOOKUP(GT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT113","v":8398512.6158509348},{"$f":"HLOOKUP(GU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU113","v":8566482.8681679536},{"$f":"HLOOKUP(GV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV113","v":8737812.5255313106},{"$f":"HLOOKUP(GW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW113","v":8912568.776041938},{"$f":"HLOOKUP(GX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX113","v":9090820.1515627746},{"$f":"HLOOKUP(GY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY113","v":9272636.5545940325},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC134:HV134))","v":7563210.9012619276},{"$f":"HLOOKUP(HC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC113","v":6492323.4143479448},{"$f":"HLOOKUP(HD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD113","v":6622169.8826349042},{"$f":"HLOOKUP(HE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE113","v":6754613.2802876029},{"$f":"HLOOKUP(HF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF113","v":6889705.5458933534},{"$f":"HLOOKUP(HG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG113","v":7027499.6568112215},{"$f":"HLOOKUP(HH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH113","v":7168049.6499474468},{"$f":"HLOOKUP(HI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI113","v":7311410.642946396},{"$f":"HLOOKUP(HJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ113","v":7457638.8558053253},{"$f":"HLOOKUP(HK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK113","v":7606791.6329214303},{"$f":"HLOOKUP(HL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL113","v":7758927.4655798608},{"$f":"HLOOKUP(HM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM113","v":7914106.0148914596},{"$f":"HLOOKUP(HN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN113","v":8072388.1351892874},{"$f":"HLOOKUP(HO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO113","v":8233835.897893073},{"$f":"HLOOKUP(HP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP113","v":8398512.6158509348},{"$f":"HLOOKUP(HQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ113","v":8566482.8681679536},{"$f":"HLOOKUP(HR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR113","v":8737812.5255313106},{"$f":"HLOOKUP(HS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HS113","v":8912568.776041938},{"$f":"HLOOKUP(HT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HT113","v":9090820.1515627746},{"$f":"HLOOKUP(HU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HU113","v":9272636.5545940325},{"$f":"HLOOKUP(HV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HV113","v":9458089.2856859136},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ134:IS134))","v":7714475.1192871621},{"$f":"HLOOKUP(HZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*HZ113","v":6622169.8826349042},{"$f":"HLOOKUP(IA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IA113","v":6754613.2802876029},{"$f":"HLOOKUP(IB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IB113","v":6889705.5458933534},{"$f":"HLOOKUP(IC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IC113","v":7027499.6568112215},{"$f":"HLOOKUP(ID112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ID113","v":7168049.6499474468},{"$f":"HLOOKUP(IE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IE113","v":7311410.642946396},{"$f":"HLOOKUP(IF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IF113","v":7457638.8558053253},{"$f":"HLOOKUP(IG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IG113","v":7606791.6329214303},{"$f":"HLOOKUP(IH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IH113","v":7758927.4655798608},{"$f":"HLOOKUP(II112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*II113","v":7914106.0148914596},{"$f":"HLOOKUP(IJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IJ113","v":8072388.1351892874},{"$f":"HLOOKUP(IK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IK113","v":8233835.897893073},{"$f":"HLOOKUP(IL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IL113","v":8398512.6158509348},{"$f":"HLOOKUP(IM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IM113","v":8566482.8681679536},{"$f":"HLOOKUP(IN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IN113","v":8737812.5255313106},{"$f":"HLOOKUP(IO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IO113","v":8912568.776041938},{"$f":"HLOOKUP(IP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IP113","v":9090820.1515627746},{"$f":"HLOOKUP(IQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IQ113","v":9272636.5545940325},{"$f":"HLOOKUP(IR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IR113","v":9458089.2856859136},{"$f":"HLOOKUP(IS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IS113","v":9647251.0713996328},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW134:JP134))","v":7868764.621672906},{"$f":"HLOOKUP(IW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IW113","v":6754613.2802876029},{"$f":"HLOOKUP(IX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IX113","v":6889705.5458933534},{"$f":"HLOOKUP(IY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IY113","v":7027499.6568112215},{"$f":"HLOOKUP(IZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*IZ113","v":7168049.6499474468},{"$f":"HLOOKUP(JA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JA113","v":7311410.642946396},{"$f":"HLOOKUP(JB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JB113","v":7457638.8558053253},{"$f":"HLOOKUP(JC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JC113","v":7606791.6329214303},{"$f":"HLOOKUP(JD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JD113","v":7758927.4655798608},{"$f":"HLOOKUP(JE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JE113","v":7914106.0148914596},{"$f":"HLOOKUP(JF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JF113","v":8072388.1351892874},{"$f":"HLOOKUP(JG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JG113","v":8233835.897893073},{"$f":"HLOOKUP(JH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JH113","v":8398512.6158509348},{"$f":"HLOOKUP(JI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JI113","v":8566482.8681679536},{"$f":"HLOOKUP(JJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JJ113","v":8737812.5255313106},{"$f":"HLOOKUP(JK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JK113","v":8912568.776041938},{"$f":"HLOOKUP(JL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JL113","v":9090820.1515627746},{"$f":"HLOOKUP(JM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JM113","v":9272636.5545940325},{"$f":"HLOOKUP(JN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JN113","v":9458089.2856859136},{"$f":"HLOOKUP(JO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JO113","v":9647251.0713996328},{"$f":"HLOOKUP(JP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JP113","v":9840196.0928276256},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT134:KM134))","v":8026139.9141063644},{"$f":"HLOOKUP(JT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JT113","v":6889705.5458933534},{"$f":"HLOOKUP(JU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JU113","v":7027499.6568112215},{"$f":"HLOOKUP(JV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JV113","v":7168049.6499474468},{"$f":"HLOOKUP(JW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JW113","v":7311410.642946396},{"$f":"HLOOKUP(JX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JX113","v":7457638.8558053253},{"$f":"HLOOKUP(JY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JY113","v":7606791.6329214303},{"$f":"HLOOKUP(JZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*JZ113","v":7758927.4655798608},{"$f":"HLOOKUP(KA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KA113","v":7914106.0148914596},{"$f":"HLOOKUP(KB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KB113","v":8072388.1351892874},{"$f":"HLOOKUP(KC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KC113","v":8233835.897893073},{"$f":"HLOOKUP(KD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KD113","v":8398512.6158509348},{"$f":"HLOOKUP(KE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KE113","v":8566482.8681679536},{"$f":"HLOOKUP(KF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KF113","v":8737812.5255313106},{"$f":"HLOOKUP(KG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KG113","v":8912568.776041938},{"$f":"HLOOKUP(KH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KH113","v":9090820.1515627746},{"$f":"HLOOKUP(KI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KI113","v":9272636.5545940325},{"$f":"HLOOKUP(KJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KJ113","v":9458089.2856859136},{"$f":"HLOOKUP(KK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KK113","v":9647251.0713996328},{"$f":"HLOOKUP(KL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KL113","v":9840196.0928276256},{"$f":"HLOOKUP(KM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KM113","v":10037000.014684178},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ134:LJ134))","v":8186662.7123884913},{"$f":"HLOOKUP(KQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KQ113","v":7027499.6568112215},{"$f":"HLOOKUP(KR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KR113","v":7168049.6499474468},{"$f":"HLOOKUP(KS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KS113","v":7311410.642946396},{"$f":"HLOOKUP(KT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KT113","v":7457638.8558053253},{"$f":"HLOOKUP(KU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KU113","v":7606791.6329214303},{"$f":"HLOOKUP(KV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KV113","v":7758927.4655798608},{"$f":"HLOOKUP(KW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KW113","v":7914106.0148914596},{"$f":"HLOOKUP(KX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KX113","v":8072388.1351892874},{"$f":"HLOOKUP(KY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KY113","v":8233835.897893073},{"$f":"HLOOKUP(KZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*KZ113","v":8398512.6158509348},{"$f":"HLOOKUP(LA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LA113","v":8566482.8681679536},{"$f":"HLOOKUP(LB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LB113","v":8737812.5255313106},{"$f":"HLOOKUP(LC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LC113","v":8912568.776041938},{"$f":"HLOOKUP(LD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LD113","v":9090820.1515627746},{"$f":"HLOOKUP(LE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LE113","v":9272636.5545940325},{"$f":"HLOOKUP(LF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LF113","v":9458089.2856859136},{"$f":"HLOOKUP(LG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LG113","v":9647251.0713996328},{"$f":"HLOOKUP(LH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LH113","v":9840196.0928276256},{"$f":"HLOOKUP(LI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LI113","v":10037000.014684178},{"$f":"HLOOKUP(LJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LJ113","v":10237740.014977861},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN134:MG134))","v":8350395.9666362628},{"$f":"HLOOKUP(LN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LN113","v":7168049.6499474468},{"$f":"HLOOKUP(LO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LO113","v":7311410.642946396},{"$f":"HLOOKUP(LP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LP113","v":7457638.8558053253},{"$f":"HLOOKUP(LQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LQ113","v":7606791.6329214303},{"$f":"HLOOKUP(LR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LR113","v":7758927.4655798608},{"$f":"HLOOKUP(LS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LS113","v":7914106.0148914596},{"$f":"HLOOKUP(LT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LT113","v":8072388.1351892874},{"$f":"HLOOKUP(LU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LU113","v":8233835.897893073},{"$f":"HLOOKUP(LV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LV113","v":8398512.6158509348},{"$f":"HLOOKUP(LW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LW113","v":8566482.8681679536},{"$f":"HLOOKUP(LX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LX113","v":8737812.5255313106},{"$f":"HLOOKUP(LY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LY113","v":8912568.776041938},{"$f":"HLOOKUP(LZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*LZ113","v":9090820.1515627746},{"$f":"HLOOKUP(MA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MA113","v":9272636.5545940325},{"$f":"HLOOKUP(MB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MB113","v":9458089.2856859136},{"$f":"HLOOKUP(MC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MC113","v":9647251.0713996328},{"$f":"HLOOKUP(MD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MD113","v":9840196.0928276256},{"$f":"HLOOKUP(ME112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ME113","v":10037000.014684178},{"$f":"HLOOKUP(MF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MF113","v":10237740.014977861},{"$f":"HLOOKUP(MG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MG113","v":10442494.815277418},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK134:ND134))","v":8517403.8859689869},{"$f":"HLOOKUP(MK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MK113","v":7311410.642946396},{"$f":"HLOOKUP(ML112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ML113","v":7457638.8558053253},{"$f":"HLOOKUP(MM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MM113","v":7606791.6329214303},{"$f":"HLOOKUP(MN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MN113","v":7758927.4655798608},{"$f":"HLOOKUP(MO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MO113","v":7914106.0148914596},{"$f":"HLOOKUP(MP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MP113","v":8072388.1351892874},{"$f":"HLOOKUP(MQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MQ113","v":8233835.897893073},{"$f":"HLOOKUP(MR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MR113","v":8398512.6158509348},{"$f":"HLOOKUP(MS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MS113","v":8566482.8681679536},{"$f":"HLOOKUP(MT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MT113","v":8737812.5255313106},{"$f":"HLOOKUP(MU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MU113","v":8912568.776041938},{"$f":"HLOOKUP(MV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MV113","v":9090820.1515627746},{"$f":"HLOOKUP(MW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MW113","v":9272636.5545940325},{"$f":"HLOOKUP(MX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MX113","v":9458089.2856859136},{"$f":"HLOOKUP(MY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MY113","v":9647251.0713996328},{"$f":"HLOOKUP(MZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*MZ113","v":9840196.0928276256},{"$f":"HLOOKUP(NA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NA113","v":10037000.014684178},{"$f":"HLOOKUP(NB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NB113","v":10237740.014977861},{"$f":"HLOOKUP(NC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NC113","v":10442494.815277418},{"$f":"HLOOKUP(ND112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ND113","v":10651344.711582968},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH134:OA134))","v":8687751.963688368},{"$f":"HLOOKUP(NH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NH113","v":7457638.8558053253},{"$f":"HLOOKUP(NI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NI113","v":7606791.6329214303},{"$f":"HLOOKUP(NJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NJ113","v":7758927.4655798608},{"$f":"HLOOKUP(NK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NK113","v":7914106.0148914596},{"$f":"HLOOKUP(NL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NL113","v":8072388.1351892874},{"$f":"HLOOKUP(NM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NM113","v":8233835.897893073},{"$f":"HLOOKUP(NN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NN113","v":8398512.6158509348},{"$f":"HLOOKUP(NO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NO113","v":8566482.8681679536},{"$f":"HLOOKUP(NP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NP113","v":8737812.5255313106},{"$f":"HLOOKUP(NQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NQ113","v":8912568.776041938},{"$f":"HLOOKUP(NR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NR113","v":9090820.1515627746},{"$f":"HLOOKUP(NS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NS113","v":9272636.5545940325},{"$f":"HLOOKUP(NT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NT113","v":9458089.2856859136},{"$f":"HLOOKUP(NU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NU113","v":9647251.0713996328},{"$f":"HLOOKUP(NV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NV113","v":9840196.0928276256},{"$f":"HLOOKUP(NW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NW113","v":10037000.014684178},{"$f":"HLOOKUP(NX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NX113","v":10237740.014977861},{"$f":"HLOOKUP(NY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NY113","v":10442494.815277418},{"$f":"HLOOKUP(NZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*NZ113","v":10651344.711582968},{"$f":"HLOOKUP(OA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OA113","v":10864371.605814626},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE134:OX134))","v":8861507.0029621366},{"$f":"HLOOKUP(OE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OE113","v":7606791.6329214303},{"$f":"HLOOKUP(OF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OF113","v":7758927.4655798608},{"$f":"HLOOKUP(OG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OG113","v":7914106.0148914596},{"$f":"HLOOKUP(OH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OH113","v":8072388.1351892874},{"$f":"HLOOKUP(OI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OI113","v":8233835.897893073},{"$f":"HLOOKUP(OJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OJ113","v":8398512.6158509348},{"$f":"HLOOKUP(OK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OK113","v":8566482.8681679536},{"$f":"HLOOKUP(OL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OL113","v":8737812.5255313106},{"$f":"HLOOKUP(OM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OM113","v":8912568.776041938},{"$f":"HLOOKUP(ON112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ON113","v":9090820.1515627746},{"$f":"HLOOKUP(OO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OO113","v":9272636.5545940325},{"$f":"HLOOKUP(OP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OP113","v":9458089.2856859136},{"$f":"HLOOKUP(OQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OQ113","v":9647251.0713996328},{"$f":"HLOOKUP(OR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OR113","v":9840196.0928276256},{"$f":"HLOOKUP(OS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OS113","v":10037000.014684178},{"$f":"HLOOKUP(OT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OT113","v":10237740.014977861},{"$f":"HLOOKUP(OU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OU113","v":10442494.815277418},{"$f":"HLOOKUP(OV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OV113","v":10651344.711582968},{"$f":"HLOOKUP(OW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OW113","v":10864371.605814626},{"$f":"HLOOKUP(OX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*OX113","v":11081659.037930919},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB134:PU134))","v":9038737.1430213787},{"$f":"HLOOKUP(PB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PB113","v":7758927.4655798608},{"$f":"HLOOKUP(PC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PC113","v":7914106.0148914596},{"$f":"HLOOKUP(PD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PD113","v":8072388.1351892874},{"$f":"HLOOKUP(PE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PE113","v":8233835.897893073},{"$f":"HLOOKUP(PF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PF113","v":8398512.6158509348},{"$f":"HLOOKUP(PG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PG113","v":8566482.8681679536},{"$f":"HLOOKUP(PH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PH113","v":8737812.5255313106},{"$f":"HLOOKUP(PI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PI113","v":8912568.776041938},{"$f":"HLOOKUP(PJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PJ113","v":9090820.1515627746},{"$f":"HLOOKUP(PK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PK113","v":9272636.5545940325},{"$f":"HLOOKUP(PL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PL113","v":9458089.2856859136},{"$f":"HLOOKUP(PM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PM113","v":9647251.0713996328},{"$f":"HLOOKUP(PN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PN113","v":9840196.0928276256},{"$f":"HLOOKUP(PO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PO113","v":10037000.014684178},{"$f":"HLOOKUP(PP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PP113","v":10237740.014977861},{"$f":"HLOOKUP(PQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PQ113","v":10442494.815277418},{"$f":"HLOOKUP(PR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PR113","v":10651344.711582968},{"$f":"HLOOKUP(PS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PS113","v":10864371.605814626},{"$f":"HLOOKUP(PT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PT113","v":11081659.037930919},{"$f":"HLOOKUP(PU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PU113","v":11303292.218689537},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY134:QR134))","v":9219511.8858818058},{"$f":"HLOOKUP(PY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PY113","v":7914106.0148914596},{"$f":"HLOOKUP(PZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*PZ113","v":8072388.1351892874},{"$f":"HLOOKUP(QA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QA113","v":8233835.897893073},{"$f":"HLOOKUP(QB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QB113","v":8398512.6158509348},{"$f":"HLOOKUP(QC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QC113","v":8566482.8681679536},{"$f":"HLOOKUP(QD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QD113","v":8737812.5255313106},{"$f":"HLOOKUP(QE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QE113","v":8912568.776041938},{"$f":"HLOOKUP(QF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QF113","v":9090820.1515627746},{"$f":"HLOOKUP(QG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QG113","v":9272636.5545940325},{"$f":"HLOOKUP(QH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QH113","v":9458089.2856859136},{"$f":"HLOOKUP(QI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QI113","v":9647251.0713996328},{"$f":"HLOOKUP(QJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QJ113","v":9840196.0928276256},{"$f":"HLOOKUP(QK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QK113","v":10037000.014684178},{"$f":"HLOOKUP(QL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QL113","v":10237740.014977861},{"$f":"HLOOKUP(QM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QM113","v":10442494.815277418},{"$f":"HLOOKUP(QN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QN113","v":10651344.711582968},{"$f":"HLOOKUP(QO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QO113","v":10864371.605814626},{"$f":"HLOOKUP(QP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QP113","v":11081659.037930919},{"$f":"HLOOKUP(QQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QQ113","v":11303292.218689537},{"$f":"HLOOKUP(QR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QR113","v":11529358.063063329},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV134:RO134))","v":9403902.1235994399},{"$f":"HLOOKUP(QV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QV113","v":8072388.1351892874},{"$f":"HLOOKUP(QW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QW113","v":8233835.897893073},{"$f":"HLOOKUP(QX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QX113","v":8398512.6158509348},{"$f":"HLOOKUP(QY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QY113","v":8566482.8681679536},{"$f":"HLOOKUP(QZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*QZ113","v":8737812.5255313106},{"$f":"HLOOKUP(RA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RA113","v":8912568.776041938},{"$f":"HLOOKUP(RB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RB113","v":9090820.1515627746},{"$f":"HLOOKUP(RC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RC113","v":9272636.5545940325},{"$f":"HLOOKUP(RD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RD113","v":9458089.2856859136},{"$f":"HLOOKUP(RE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RE113","v":9647251.0713996328},{"$f":"HLOOKUP(RF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RF113","v":9840196.0928276256},{"$f":"HLOOKUP(RG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RG113","v":10037000.014684178},{"$f":"HLOOKUP(RH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RH113","v":10237740.014977861},{"$f":"HLOOKUP(RI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RI113","v":10442494.815277418},{"$f":"HLOOKUP(RJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RJ113","v":10651344.711582968},{"$f":"HLOOKUP(RK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RK113","v":10864371.605814626},{"$f":"HLOOKUP(RL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RL113","v":11081659.037930919},{"$f":"HLOOKUP(RM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RM113","v":11303292.218689537},{"$f":"HLOOKUP(RN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RN113","v":11529358.063063329},{"$f":"HLOOKUP(RO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RO113","v":11759945.224324595},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS134:SL134))","v":9591980.1660714317},{"$f":"HLOOKUP(RS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RS113","v":8233835.897893073},{"$f":"HLOOKUP(RT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RT113","v":8398512.6158509348},{"$f":"HLOOKUP(RU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RU113","v":8566482.8681679536},{"$f":"HLOOKUP(RV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RV113","v":8737812.5255313106},{"$f":"HLOOKUP(RW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RW113","v":8912568.776041938},{"$f":"HLOOKUP(RX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RX113","v":9090820.1515627746},{"$f":"HLOOKUP(RY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RY113","v":9272636.5545940325},{"$f":"HLOOKUP(RZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*RZ113","v":9458089.2856859136},{"$f":"HLOOKUP(SA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SA113","v":9647251.0713996328},{"$f":"HLOOKUP(SB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SB113","v":9840196.0928276256},{"$f":"HLOOKUP(SC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SC113","v":10037000.014684178},{"$f":"HLOOKUP(SD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SD113","v":10237740.014977861},{"$f":"HLOOKUP(SE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SE113","v":10442494.815277418},{"$f":"HLOOKUP(SF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SF113","v":10651344.711582968},{"$f":"HLOOKUP(SG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SG113","v":10864371.605814626},{"$f":"HLOOKUP(SH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SH113","v":11081659.037930919},{"$f":"HLOOKUP(SI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SI113","v":11303292.218689537},{"$f":"HLOOKUP(SJ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SJ113","v":11529358.063063329},{"$f":"HLOOKUP(SK112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SK113","v":11759945.224324595},{"$f":"HLOOKUP(SL112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SL113","v":11995144.128811087},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP134:TI134))","v":9783819.7693928592},{"$f":"HLOOKUP(SP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SP113","v":8398512.6158509348},{"$f":"HLOOKUP(SQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SQ113","v":8566482.8681679536},{"$f":"HLOOKUP(SR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SR113","v":8737812.5255313106},{"$f":"HLOOKUP(SS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SS113","v":8912568.776041938},{"$f":"HLOOKUP(ST112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*ST113","v":9090820.1515627746},{"$f":"HLOOKUP(SU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SU113","v":9272636.5545940325},{"$f":"HLOOKUP(SV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SV113","v":9458089.2856859136},{"$f":"HLOOKUP(SW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SW113","v":9647251.0713996328},{"$f":"HLOOKUP(SX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SX113","v":9840196.0928276256},{"$f":"HLOOKUP(SY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SY113","v":10037000.014684178},{"$f":"HLOOKUP(SZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*SZ113","v":10237740.014977861},{"$f":"HLOOKUP(TA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TA113","v":10442494.815277418},{"$f":"HLOOKUP(TB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TB113","v":10651344.711582968},{"$f":"HLOOKUP(TC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TC113","v":10864371.605814626},{"$f":"HLOOKUP(TD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TD113","v":11081659.037930919},{"$f":"HLOOKUP(TE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TE113","v":11303292.218689537},{"$f":"HLOOKUP(TF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TF113","v":11529358.063063329},{"$f":"HLOOKUP(TG112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TG113","v":11759945.224324595},{"$f":"HLOOKUP(TH112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TH113","v":11995144.128811087},{"$f":"HLOOKUP(TI112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TI113","v":12235047.011387309},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM134:UF134))","v":9979496.1647807173},{"$f":"HLOOKUP(TM112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TM113","v":8566482.8681679536},{"$f":"HLOOKUP(TN112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TN113","v":8737812.5255313106},{"$f":"HLOOKUP(TO112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TO113","v":8912568.776041938},{"$f":"HLOOKUP(TP112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TP113","v":9090820.1515627746},{"$f":"HLOOKUP(TQ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TQ113","v":9272636.5545940325},{"$f":"HLOOKUP(TR112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TR113","v":9458089.2856859136},{"$f":"HLOOKUP(TS112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TS113","v":9647251.0713996328},{"$f":"HLOOKUP(TT112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TT113","v":9840196.0928276256},{"$f":"HLOOKUP(TU112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TU113","v":10037000.014684178},{"$f":"HLOOKUP(TV112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TV113","v":10237740.014977861},{"$f":"HLOOKUP(TW112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TW113","v":10442494.815277418},{"$f":"HLOOKUP(TX112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TX113","v":10651344.711582968},{"$f":"HLOOKUP(TY112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TY113","v":10864371.605814626},{"$f":"HLOOKUP(TZ112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*TZ113","v":11081659.037930919},{"$f":"HLOOKUP(UA112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*UA113","v":11303292.218689537},{"$f":"HLOOKUP(UB112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*UB113","v":11529358.063063329},{"$f":"HLOOKUP(UC112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*UC113","v":11759945.224324595},{"$f":"HLOOKUP(UD112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*UD113","v":11995144.128811087},{"$f":"HLOOKUP(UE112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*UE113","v":12235047.011387309},{"$f":"HLOOKUP(UF112,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*UF113","v":12479747.951615054}]
[null,"Misc Charges",769224.88050131092,{"$f":"(SUM(D134:D137))*Misc_Rev","v":509904.86260763661},499472.29735314811,512837.81358794385,583854.6013186099,658061.76083458378,701660.77568880888,740219.35323942523,775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,null,"Misc Charges",804326.41652343119,{"$f":"(SUM(AA134:AA137))*Misc_Rev","v":499472.29735314811},512837.81358794385,583854.6013186099,658061.76083458378,701660.77568880888,740219.35323942523,775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,null,"Misc Charges",843971.97797107312,{"$f":"(SUM(AX134:AX137))*Misc_Rev","v":512837.81358794385},583854.6013186099,658061.76083458378,701660.77568880888,740219.35323942523,775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,null,"Misc Charges",886258.04743118247,{"$f":"(SUM(BU134:BU137))*Misc_Rev","v":583854.6013186099},658061.76083458378,701660.77568880888,740219.35323942523,775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,null,"Misc Charges",925832.59604751994,{"$f":"(SUM(CR134:CR137))*Misc_Rev","v":658061.76083458378},701660.77568880888,740219.35323942523,775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,null,"Misc Charges",961342.37983363832,{"$f":"(SUM(DO134:DO137))*Misc_Rev","v":701660.77568880888},740219.35323942523,775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,null,"Misc Charges",995339.75090945023,{"$f":"(SUM(EL134:EL137))*Misc_Rev","v":740219.35323942523},775493.27535339305,807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,null,"Misc Charges",1028190.6909878274,{"$f":"(SUM(FI134:FI137))*Misc_Rev","v":775493.27535339305},807322.79575526866,841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,null,"Misc Charges",1060123.8649434505,{"$f":"(SUM(GF134:GF137))*Misc_Rev","v":807322.79575526866},841413.5580577451,866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,null,"Misc Charges",1091398.039729995,{"$f":"(SUM(HC134:HC137))*Misc_Rev","v":841413.5580577451},866444.05267700204,915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,null,"Misc Charges",1121763.2936510788,{"$f":"(SUM(HZ134:HZ137))*Misc_Rev","v":866444.05267700204},915785.029707585,956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,null,"Misc Charges",1151996.8959114768,{"$f":"(SUM(IW134:IW137))*Misc_Rev","v":915785.029707585},956480.45252347889,980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,null,"Misc Charges",1179851.353288372,{"$f":"(SUM(JT134:JT137))*Misc_Rev","v":956480.45252347889},980749.89650917938,1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,null,"Misc Charges",1205967.304310425,{"$f":"(SUM(KQ134:KQ137))*Misc_Rev","v":980749.89650917938},1014816.8670722713,1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,null,"Misc Charges",1231745.7493703489,{"$f":"(SUM(LN134:LN137))*Misc_Rev","v":1014816.8670722713},1048774.7760162833,1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,null,"Misc Charges",1256263.7197528773,{"$f":"(SUM(MK134:MK137))*Misc_Rev","v":1048774.7760162833},1081134.4262185448,1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,null,"Misc Charges",1279449.8886701514,{"$f":"(SUM(NH134:NH137))*Misc_Rev","v":1081134.4262185448},1126570.7346167609,1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,null,"Misc Charges",1301365.5207913448,{"$f":"(SUM(OE134:OE137))*Misc_Rev","v":1126570.7346167609},1162672.7594508526,1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,null,"Misc Charges",1320722.9715783298,{"$f":"(SUM(PB134:PB137))*Misc_Rev","v":1162672.7594508526},1184952.4992498723,1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,1429951.003894109,null,"Misc Charges",1338214.7521532523,{"$f":"(SUM(PY134:PY137))*Misc_Rev","v":1184952.4992498723},1213267.4114945,1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,1429951.003894109,1436541.7275209825,null,"Misc Charges",1354993.6458092404,{"$f":"(SUM(QV134:QV137))*Misc_Rev","v":1213267.4114945},1262082.5432324628,1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,1429951.003894109,1436541.7275209825,1443264.2656203937,null,"Misc Charges",1370458.8145955056,{"$f":"(SUM(RS134:RS137))*Misc_Rev","v":1262082.5432324628},1310353.9298272079,1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,1429951.003894109,1436541.7275209825,1443264.2656203937,1450121.2544817929,null,"Misc Charges",1382635.5063471966,{"$f":"(SUM(SP134:SP137))*Misc_Rev","v":1310353.9298272079},1350162.0640890028,1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,1429951.003894109,1436541.7275209825,1443264.2656203937,1450121.2544817929,1457115.3831204199,null,"Misc Charges",1391357.053738452,{"$f":"(SUM(TM134:TM137))*Misc_Rev","v":1350162.0640890028},1355157.0089197741,1360251.8526471609,1365448.5932490954,1370749.2686630688,1376155.9575853213,1381670.780286019,1387295.8994407309,1393033.5209785367,1398885.8949470988,1404855.3163950322,1410944.126271924,1417154.712346354,1423489.5101422723,1429951.003894109,1436541.7275209825,1443264.2656203937,1450121.2544817929,1457115.3831204199,1464249.3943318194]
[]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*D149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*E149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*F149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*G149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*H149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*I149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*J149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*K149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*L149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*M149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*N149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*O149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*P149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*Q149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*R149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*S149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*T149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*U149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*V149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*W149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*AA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AT149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*AX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*AZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BQ149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*BU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*BZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CN149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*CR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*CZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DK149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*DO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*DZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ED149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EH149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*EL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ER149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ES149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ET149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*EZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FE149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*FI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*FZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GB149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*GF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*GY149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*HC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*HV149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*HZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ID149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*II149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IS149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*IW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*IZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JP149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*JT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*JZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KM149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*KQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*KZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LJ149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*LN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*LZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ME149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MG149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*MK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ML149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*MZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ND149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*NH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*NZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OA149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*OE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ON149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*OX149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*PB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PU149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*PY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*PZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QR149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*QV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*QZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RL149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RO149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*RS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*RZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SI149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SJ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SK149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SL149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*SP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*ST149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*SZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TF149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TG149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TH149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TI149*$D154/1000/2204.62","v":213421.9341976601},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*TM149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TN149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TO149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TP149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TQ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TR149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TS149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TT149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TU149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TV149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TW149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TX149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TY149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*TZ149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*UA149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*UB149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*UC149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*UD149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*UE149*$D154/1000/2204.62","v":213421.9341976601},{"$f":"'Resource Options'!$AB$11*UF149*$D154/1000/2204.62","v":213421.9341976601}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":59.853970257858002},{"$f":"'Resource Options'!$N$11*(1.02^(D148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":60.989998613352142},{"$f":"'Resource Options'!$N$11*(1.02^(AA148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":62.147588787033555},{"$f":"'Resource Options'!$N$11*(1.02^(AX148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":63.327150022211455},{"$f":"'Resource Options'!$N$11*(1.02^(BU148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":64.529099329633056},{"$f":"'Resource Options'!$N$11*(1.02^(CR148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":65.753861634909484},{"$f":"'Resource Options'!$N$11*(1.02^(DO148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":67.001869928740049},{"$f":"'Resource Options'!$N$11*(1.02^(EL148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":68.273565419987548},{"$f":"'Resource Options'!$N$11*(1.02^(FI148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":69.569397691658907},{"$f":"'Resource Options'!$N$11*(1.02^(GF148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HC148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":70.818864074201102},{"$f":"'Resource Options'!$N$11*(1.02^(HC148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HZ148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":72.090770872973749},{"$f":"'Resource Options'!$N$11*(1.02^(HZ148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(IW148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":73.385521117852377},{"$f":"'Resource Options'!$N$11*(1.02^(IW148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(JT148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":74.703525077129015},{"$f":"'Resource Options'!$N$11*(1.02^(JT148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(KQ148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":76.045200387514242},{"$f":"'Resource Options'!$N$11*(1.02^(KQ148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(LN148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":77.410972186473998},{"$f":"'Resource Options'!$N$11*(1.02^(LN148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(MK148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":78.801273246943083},{"$f":"'Resource Options'!$N$11*(1.02^(MK148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(NH148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":80.216544114458202},{"$f":"'Resource Options'!$N$11*(1.02^(NH148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(OE148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":81.657233246753847},{"$f":"'Resource Options'!$N$11*(1.02^(OE148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PB148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":83.123797155865574},{"$f":"'Resource Options'!$N$11*(1.02^(PB148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PY148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":84.786273098982889},{"$f":"'Resource Options'!$N$11*(1.02^(PY148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(QV148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":86.481998560962523},{"$f":"'Resource Options'!$N$11*(1.02^(QV148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(RS148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":88.21163853218178},{"$f":"'Resource Options'!$N$11*(1.02^(RS148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(SP148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":89.975871302825411},{"$f":"'Resource Options'!$N$11*(1.02^(SP148-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(TM148,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$168)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":91.775388728881921},{"$f":"'Resource Options'!$N$11*(1.02^(TM148-2018))","v":0}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D162:W162))","v":485446.59481280419},{"$f":"HLOOKUP(D148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":416711.41200000007},{"$f":"HLOOKUP(E148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":425045.64024000004},{"$f":"HLOOKUP(F148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":433546.55304480001},{"$f":"HLOOKUP(G148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":442217.48410569609},{"$f":"HLOOKUP(H148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":451061.83378781},{"$f":"HLOOKUP(I148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":460083.07046356617},{"$f":"HLOOKUP(J148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(K148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(L148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(M148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(N148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(O148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(P148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(Q148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(R148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(S148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(T148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(U148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(V148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(W148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA162:AT162))","v":495155.52670906036},{"$f":"HLOOKUP(AA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":425045.64024000004},{"$f":"HLOOKUP(AB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":433546.55304480001},{"$f":"HLOOKUP(AC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":442217.48410569609},{"$f":"HLOOKUP(AD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":451061.83378781},{"$f":"HLOOKUP(AE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":460083.07046356617},{"$f":"HLOOKUP(AF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(AG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(AH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(AI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(AJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(AK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(AL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(AM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(AN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(AO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(AP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(AQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(AR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(AS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(AT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX162:BQ162))","v":505058.6372432416},{"$f":"HLOOKUP(AX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":433546.55304480001},{"$f":"HLOOKUP(AY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":442217.48410569609},{"$f":"HLOOKUP(AZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":451061.83378781},{"$f":"HLOOKUP(BA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":460083.07046356617},{"$f":"HLOOKUP(BB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(BC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(BD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(BE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(BF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(BG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(BH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(BI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(BJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(BK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(BL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(BM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(BN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(BO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(BP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(BQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU162:CN162))","v":515159.80998810637},{"$f":"HLOOKUP(BU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":442217.48410569609},{"$f":"HLOOKUP(BV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":451061.83378781},{"$f":"HLOOKUP(BW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":460083.07046356617},{"$f":"HLOOKUP(BX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(BY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(BZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(CA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(CB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(CC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(CD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(CE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(CF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(CG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(CH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(CI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(CJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(CK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(CL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(CM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(CN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR162:DK162))","v":525463.00618786865},{"$f":"HLOOKUP(CR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":451061.83378781},{"$f":"HLOOKUP(CS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":460083.07046356617},{"$f":"HLOOKUP(CT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(CU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(CV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(CW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(CX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(CY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(CZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(DA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(DB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(DC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(DD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(DE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(DF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(DG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(DH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(DI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(DJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(DK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO162:EH162))","v":535972.26631162607},{"$f":"HLOOKUP(DO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":460083.07046356617},{"$f":"HLOOKUP(DP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(DQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(DR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(DS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(DT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(DU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(DV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(DW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(DX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(DY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(DZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(EA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(EB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(EC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(ED148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(EE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(EF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(EG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(EH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL162:FE162))","v":546691.71163785865},{"$f":"HLOOKUP(EL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":469284.73187283752},{"$f":"HLOOKUP(EM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(EN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(EO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(EP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(EQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(ER148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(ES148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(ET148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(EU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(EV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(EW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(EX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(EY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(EZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(FA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(FB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(FC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(FD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(FE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI162:GB162))","v":557625.54587061587},{"$f":"HLOOKUP(FI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":478670.42651029426},{"$f":"HLOOKUP(FJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(FK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(FL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(FM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(FN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(FO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(FP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(FQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(FR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(FS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(FT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(FU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(FV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(FW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(FX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(FY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(FZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(GA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(GB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF162:GY162))","v":568778.0567880281},{"$f":"HLOOKUP(GF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":488243.83504050021},{"$f":"HLOOKUP(GG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(GH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(GI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(GJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(GK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(GL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(GM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(GN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(GO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(GP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(GQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(GR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(GS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(GT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(GU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(GV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(GW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(GX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(GY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC162:HV162))","v":580153.61792378873},{"$f":"HLOOKUP(HC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":498008.71174131014},{"$f":"HLOOKUP(HD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(HE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(HF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(HG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(HH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(HI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(HJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(HK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(HL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(HM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(HN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(HO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(HP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(HQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(HR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(HS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(HT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(HU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(HV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ162:IS162))","v":591756.69028226449},{"$f":"HLOOKUP(HZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":507968.88597613643},{"$f":"HLOOKUP(IA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(IB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(IC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(ID148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(IE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(IF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(IG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(IH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(II148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(IJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(IK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(IL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(IM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(IN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(IO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(IP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(IQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(IR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(IS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW162:JP162))","v":603591.82408790966},{"$f":"HLOOKUP(IW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":518128.26369565923},{"$f":"HLOOKUP(IX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(IY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(IZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(JA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(JB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(JC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(JD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(JE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(JF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(JG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(JH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(JI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(JJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(JK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(JL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(JM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(JN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(JO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(JP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT162:KM162))","v":615663.66056966793},{"$f":"HLOOKUP(JT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":528490.82896957232},{"$f":"HLOOKUP(JU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(JV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(JW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(JX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(JY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(JZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(KA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(KB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(KC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(KD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(KE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(KF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(KG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(KH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(KI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(KJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(KK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(KL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(KM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ162:LJ162))","v":627976.93378106132},{"$f":"HLOOKUP(KQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":539060.6455489638},{"$f":"HLOOKUP(KR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(KS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(KT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(KU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(KV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(KW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(KX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(KY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(KZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(LA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(LB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(LC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(LD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(LE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(LF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(LG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(LH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(LI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(LJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN162:MG162))","v":640536.47245668236},{"$f":"HLOOKUP(LN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":549841.85845994321},{"$f":"HLOOKUP(LO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(LP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(LQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(LR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(LS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(LT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(LU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(LV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(LW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(LX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(LY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(LZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(MA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(MB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(MC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(MD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(ME148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(MF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(MG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK162:ND162))","v":653347.20190581609},{"$f":"HLOOKUP(MK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":560838.69562914211},{"$f":"HLOOKUP(ML148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(MM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(MN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(MO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(MP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(MQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(MR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(MS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(MT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(MU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(MV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(MW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(MX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(MY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(MZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(NA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(NB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(NC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(ND148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH162:OA162))","v":666414.14594393247},{"$f":"HLOOKUP(NH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":572055.46954172489},{"$f":"HLOOKUP(NI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(NJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(NK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(NL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(NM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(NN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(NO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(NP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(NQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(NR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(NS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(NT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(NU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(NV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(NW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(NX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(NY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(NZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(OA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE162:OX162))","v":679742.42886281118},{"$f":"HLOOKUP(OE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":583496.57893255935},{"$f":"HLOOKUP(OF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(OG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(OH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(OI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(OJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(OK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(OL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(OM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(ON148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(OO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(OP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(OQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(OR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(OS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(OT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(OU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(OV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(OW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(OX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB162:PU162))","v":693337.27744006761},{"$f":"HLOOKUP(PB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":595166.51051121065},{"$f":"HLOOKUP(PC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(PD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(PE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(PF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(PG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(PH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(PI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(PJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(PK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(PL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(PM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(PN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(PO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(PP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(PQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(PR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(PS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(PT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},{"$f":"HLOOKUP(PU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":867045.22202711506},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY162:QR162))","v":707204.02298886876},{"$f":"HLOOKUP(PY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":607069.8407214348},{"$f":"HLOOKUP(PZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(QA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(QB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(QC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(QD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(QE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(QF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(QG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(QH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(QI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(QJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(QK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(QL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(QM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(QN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(QO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(QP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},{"$f":"HLOOKUP(QQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":867045.22202711506},{"$f":"HLOOKUP(QR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":884386.12646765751},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV162:RO162))","v":721348.10344864614},{"$f":"HLOOKUP(QV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":619211.23753586353},{"$f":"HLOOKUP(QW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(QX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(QY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(QZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(RA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(RB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(RC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(RD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(RE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(RF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(RG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(RH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(RI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(RJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(RK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(RL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},{"$f":"HLOOKUP(RM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":867045.22202711506},{"$f":"HLOOKUP(RN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":884386.12646765751},{"$f":"HLOOKUP(RO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":902073.84899701062},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS162:SL162))","v":735775.06551761914},{"$f":"HLOOKUP(RS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":631595.46228658082},{"$f":"HLOOKUP(RT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(RU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(RV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(RW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(RX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(RY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(RZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(SA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(SB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(SC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(SD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(SE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(SF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(SG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(SH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},{"$f":"HLOOKUP(SI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":867045.22202711506},{"$f":"HLOOKUP(SJ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":884386.12646765751},{"$f":"HLOOKUP(SK148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":902073.84899701062},{"$f":"HLOOKUP(SL148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":920115.32597695105},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP162:TI162))","v":750490.56682797126},{"$f":"HLOOKUP(SP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":644227.37153231236},{"$f":"HLOOKUP(SQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(SR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(SS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(ST148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(SU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(SV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(SW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(SX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(SY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(SZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(TA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(TB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(TC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(TD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},{"$f":"HLOOKUP(TE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":867045.22202711506},{"$f":"HLOOKUP(TF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":884386.12646765751},{"$f":"HLOOKUP(TG148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":902073.84899701062},{"$f":"HLOOKUP(TH148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":920115.32597695105},{"$f":"HLOOKUP(TI148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":938517.63249648991},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM162:UF162))","v":765500.37816453085},{"$f":"HLOOKUP(TM148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":657111.91896295862},{"$f":"HLOOKUP(TN148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":670254.15734221798},{"$f":"HLOOKUP(TO148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":683659.24048906215},{"$f":"HLOOKUP(TP148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":697332.42529884342},{"$f":"HLOOKUP(TQ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":711279.07380482031},{"$f":"HLOOKUP(TR148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":725504.65528091684},{"$f":"HLOOKUP(TS148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":740014.7483865351},{"$f":"HLOOKUP(TT148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":754815.04335426586},{"$f":"HLOOKUP(TU148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":769911.34422135109},{"$f":"HLOOKUP(TV148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":785309.57110577822},{"$f":"HLOOKUP(TW148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":801015.76252789376},{"$f":"HLOOKUP(TX148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":817036.07777845173},{"$f":"HLOOKUP(TY148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":833376.79933402059},{"$f":"HLOOKUP(TZ148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":850044.33532070112},{"$f":"HLOOKUP(UA148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":867045.22202711506},{"$f":"HLOOKUP(UB148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":884386.12646765751},{"$f":"HLOOKUP(UC148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":902073.84899701062},{"$f":"HLOOKUP(UD148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":920115.32597695105},{"$f":"HLOOKUP(UE148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":938517.63249648991},{"$f":"HLOOKUP(UF148,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D155*1000","v":957287.98514641949}]
[null,"Total Fixed Cost",7634752.7265273202,{"$f":"SUM(D162:D166)","v":9434698.7737060599},{"$f":"SUM(E162:E165)","v":9178322.0559850652},8915657.4917527474,8659777.0415212065,8410188.5249945726,8166444.3050718149,7928122.2284122165,7694831.9804209433,7464455.1399578378,7234663.6907548374,7005067.539085852,6775670.5909015592,6546476.8302716613,6317490.320947242,6088715.2079544077,5860155.7192197964,5631816.1672285656,5403700.9507155893,5175814.5563904271,4948161.5606968412,null,"Total Fixed Cost",7780156.5596223753,{"$f":"SUM(AA162:AA166)","v":9614206.7938518357},{"$f":"SUM(AB162:AB165)","v":9352960.1551607046},9085318.8884303197,8824590.671603065,8570273.9862694331,8321912.7027139515,8079076.658733991,7841368.1352443742,7606628.5072259791,7372485.5764913401,7138541.8492413955,6904801.3095458401,6671268.0211557662,6437946.1290972801,6204839.8612970123,5971953.5302401287,5739291.5346614951,5506858.3612706829,5274658.5865114396,5042696.8783564018,null,"Total Fixed Cost",7928330.0819964893,{"$f":"SUM(AX162:AX166)","v":9797130.6249683928},{"$f":"SUM(AY162:AY165)","v":9530921.5563897621},9258209.3027665149,8992541.4856205564,8733407.0712607,8480341.2762379721,8232905.7775518028,7990695.3111630538,7751510.2851791047,7512933.4809968416,7274559.8643689686,7036393.4990465697,6798438.5300557632,6560699.185323176,6323179.7773339711,6085884.7048230199,5848818.4544998836,5611985.6028083218,5375390.8177209618,5139038.8605698925,null,"Total Fixed Cost",8079326.0608427133,{"$f":"SUM(BU162:BU166)","v":9983535.2741229329},{"$f":"SUM(BV162:BV165)","v":9712269.5093638264},9434390.198403487,9163689.2077495083,8899645.8078997396,8641786.3974960092,8389664.3379214779,8142866.6770549044,7899152.078655499,7656057.4492951315,7413170.0712402398,7170494.0895169331,6928033.7320518503,6685793.3113301508,6443777.2260867022,6201989.9630310722,5960436.0986070121,5719120.3007871592,5478047.3309035935,5237222.0455150427,null,"Total Fixed Cost",8233198.2688452434,{"$f":"SUM(CR162:CR166)","v":10173486.98571628},{"$f":"SUM(CS162:CS165)","v":9897068.4677220192},9613924.2091010623,9338094.6993391067,9069049.329168722,8806305.5120322276,8549408.1359412074,8297936.4148491053,8049606.4759373534,7801908.4803283056,7554421.8810508428,7307150.9060315974,7060099.867755739,6813273.1649581334,6566675.2843483426,6320310.8023701264,6074184.3869961109,5828300.7995583899,5582664.8966156784,5337281.6318578832,null,"Total Fixed Cost",8390001.5033430066,{"$f":"SUM(DO162:DO166)","v":10367053.265037471},{"$f":"SUM(DP162:DP165)","v":10085384.111971255},9796875.1610163096,9515819.9805676024,9241677.8941480815,8973957.159536574,8712194.0306250658,8455959.7388319094,8202927.0674961917,7950538.5451433947,7698365.6470488152,7446412.685697617,7194684.0598246735,6943184.2561395485,6691917.8510859944,6440889.5126366448,6190104.0021235831,5939566.1761055384,5689280.9882724052,5439253.4913878869,null,"Total Fixed Cost",8549791.6058586426,{"$f":"SUM(EL162:EL166)","v":10564302.902266828},{"$f":"SUM(EM162:EM165)","v":10277283.372842979},9983308.0954074375,9696928.2525105141,9417592.909464987,9144800.9946882725,8878079.9641552959,8616992.9153204858,8359168.4650957277,8102000.605425844,7845052.6824993417,7588329.0950510884,7331834.3297906574,7075572.9631617973,6819549.6631371407,6563769.1910487749,6308236.4034554204,6052956.2540469831,5797933.795587156,5543174.1818949161,null,"Total Fixed Cost",8712625.4819996711,{"$f":"SUM(FI162:FI166)","v":10765305.996935979},{"$f":"SUM(FJ162:FJ165)","v":10472834.45509458},10173289.291770013,9881483.9196291417,9596856.9511503298,9318897.808396427,9047124.9825205151,8781093.2827117313,8518386.3212588746,8256348.6323863696,7994535.2789921127,7732950.7477856725,7471599.615210806,7210486.5492401449,6949616.3112057708,6688993.7576664146,6428623.8423119672,6168511.6179061392,5908662.2382678902,5649080.9602925833,null,"Total Fixed Cost",8878561.1217390858,{"$f":"SUM(GF162:GF166)","v":10970133.982853631},{"$f":"SUM(GG162:GG165)","v":10672106.861764014},10366886.291413782,10069552.612687396,9779533.7869121302,9496309.5494453385,9219389.2565472126,8948319.2719132267,8680637.3491059095,8413637.6260079946,8146866.7250978928,7880329.2228193637,7614029.7871450409,7347973.179407008,7082164.2561639883,6816607.9711058838,6551309.3769963896,6286273.6276544845,6021505.9799755132,5757011.7959927395,null,"Total Fixed Cost",9039182.8959912956,{"$f":"SUM(HC162:HC166)","v":11168182.644501125},{"$f":"SUM(HD162:HD165)","v":10864793.838773247},10554111.825734966,10251458.759269202,9956252.3350161705,9667962.9526702967,9386091.1649860591,9110175.1969758719,8837708.5890537165,8565936.8907921202,8294398.5911620948,8023098.3581362711,7752040.9530467391,7481231.2324522231,7210674.1500426186,6940374.758581629,6670338.211888223,6400569.7668577572,6131074.7855234826,5861858.7371593313,null,"Total Fixed Cost",9202712.6936391871,{"$f":"SUM(HZ162:HZ166)","v":11369808.761218121},{"$f":"SUM(IA162:IA165)","v":11060961.792645006},10744720.655783104,10436653.079876775,10136166.310669981,9842721.2446915135,9555809.4732482918,9274960.9366714228,8997624.1683341432,8720995.2570321877,8444604.4123344366,8168456.3955729716,7892556.0633065235,7616908.3692249898,7341518.3660920691,7066391.2077267328,6791532.1510243323,6516946.5580181312,6242639.897982046,5968617.7495754845,null,"Total Fixed Cost",9369203.2079095598,{"$f":"SUM(IW162:IW166)","v":11575076.994119793},{"$f":"SUM(IX162:IX165)","v":11260673.648098852},10938773.960052071,10625195.052908285,10319333.535000874,10020640.629185259,9728598.8045456968,9442729.5681150667,9160435.6380788684,8878862.7543235607,8597532.6985045392,8316450.327180529,8035620.594041436,7755048.5518509578,7474739.3544280622,7194698.2586681051,6914930.6266043419,6635441.9275107011,6356237.7400465785,6077323.7544445712,null,"Total Fixed Cost",9538708.0877020769,{"$f":"SUM(JT162:JT166)","v":11784053.173835384},{"$f":"SUM(JU162:JU165)","v":11463993.468109811},11136334.024091529,10817145.233449779,10505812.876228577,10201778.328043295,9904514.7720963638,9613535.1308398582,9326195.4846138395,9039590.3203157876,8753232.8405127469,8467127.9988946188,8181280.8482251074,7895696.5423231805,7610380.3380841902,7325337.5975413956,7040573.7899687197,6756094.4940255675,6471905.3999445252,6188012.3117628396,null,"Total Fixed Cost",9711281.9549392294,{"$f":"SUM(KQ162:KQ166)","v":11996804.321676683},{"$f":"SUM(KR162:KR165)","v":11670986.47451398},11337464.260555468,11012565.272781616,10695664.268643502,10386192.599835971,10083613.997084653,9787432.6442648116,9494957.1464420743,9203229.8172117211,8911755.1261662804,8620538.1260694489,8329583.9707402056,8038897.9170739008,7748485.3271037899,7458351.6701037996,7168502.5247333283,6878943.5812249742,6589680.6436159704,6300719.6320243105,null,"Total Fixed Cost",9886980.4222316127,{"$f":"SUM(LN162:LN166)","v":12213398.671189997},{"$f":"SUM(LO162:LO165)","v":11881719.068987506},11542229.229614126,11211517.938238638,10888948.731929362,10573942.758610466,10265954.126947366,9964478.1254803799,9666775.031535238,9369834.0485667698,9073150.756546909,8776730.3092946336,8480577.9637052976,8184699.0818121573,7889099.1328891357,7593783.695595636,7298758.4601642471,7004029.2306322157,6709601.9271175237,6415482.5881405212,null,"Total Fixed Cost",10065860.110864198,{"$f":"SUM(MK162:MK166)","v":12433905.690098496},{"$f":"SUM(ML162:ML165)","v":12096258.85440561},11750694.659735864,11414067.133430429,11085728.390836259,10765089.193030188,10451593.853991916,10144728.607357075,9841704.5349395406,9539456.7763937153,9237471.8626154736,8935755.0505001657,8634311.7020810563,8333147.2866320685,8032267.3828125987,7731677.6808552444,7431383.9847972412,7131392.2147565847,6831708.4092536122,6532338.7275790852,null,"Total Fixed Cost",10247978.669109613,{"$f":"SUM(NH162:NH166)","v":12658396.102642071},{"$f":"SUM(NI162:NI165)","v":12314674.656588603},11962927.468845746,11620277.918828286,11286066.495210756,10959693.385861585,10640592.934352679,10328242.156983139,10019802.056701742,9712152.7385787275,9404771.5221186485,9097663.7693547606,8790834.949560998,8484290.6413967554,8178036.5350946244,7872078.4346918492,7566422.2603064133,7261074.0504586715,6956039.964439366,6651326.2847250747,null,"Total Fixed Cost",10433394.790874191,{"$f":"SUM(OE162:OE166)","v":12886941.912321908},{"$f":"SUM(OF162:OF165)","v":12537036.546441954},12178995.785867654,11830216.532725511,11490027.440389309,11157817.933814719,10833012.207291577,10515077.894437235,10201125.020121081,9887977.6666141972,9575103.7768035047,9262508.8199629318,8950198.3747518826,8638178.131402947,8326453.8939533634,8015031.5825211247,7703917.2356265709,7393117.0125604644,7082637.1957993628,6772484.1934693763,null,"Total Fixed Cost",10622168.234683014,{"$f":"SUM(PB162:PB166)","v":13119616.42505713},{"$f":"SUM(PC162:PC165)","v":12763415.862497495},12398968.972656915,12043950.412577836,11697676.787961768,11359526.567743963,11028913.614849221,10705296.011902308,10385731.890333056,10066988.303654199,9748523.6499454584,9430343.5078662429,9112453.5676491372,8794859.6333313882,8477567.6250309795,8160583.5812682621,7843913.6613339838,7527564.1477047196,7211541.448506562,6895852.1000281423,null,"Total Fixed Cost",10834611.599376675,{"$f":"SUM(PY162:PY166)","v":13382008.753558271},{"$f":"SUM(PZ162:PZ165)","v":13018684.179747447},12646948.352110051,12284829.420829393,11931630.323721005,11586717.099098841,11249491.887146205,10919401.932140356,10593446.528139716,10268328.069727283,9943494.1229443718,9618950.3780235648,9294702.6390021201,8970756.8259980157,8647118.9775315989,8323795.2528936276,8000791.9345606621,7678115.4306588126,7355772.2774766944,7033769.1420287052,null,"Total Fixed Cost",11051303.831364209,{"$f":"SUM(QV162:QV166)","v":13649648.928629436},{"$f":"SUM(QW162:QW165)","v":13279057.863342393},12899887.319152249,12530526.009245982,12170262.930195423,11818451.441080816,11474481.724889128,11137789.970783161,10805315.458702508,10473694.631121829,10142364.005403256,9811329.3855840359,9480596.6917821616,9150171.9625179768,8820061.357082231,8490271.1579514984,8160807.7732518744,7831677.7392719891,7502887.7230262272,7174444.5248692799,null,"Total Fixed Cost",11272329.907991489,{"$f":"SUM(RS162:RS166)","v":13922641.907202022},{"$f":"SUM(RT162:RT165)","v":13544639.020609239},13157885.065535294,12781136.529430898,12413668.188799329,12054820.469902432,11703971.35938691,11360545.770198824,11021421.76787656,10683168.523744263,10345211.28551132,10007555.973295715,9670208.625617804,9333175.4017683342,8996462.5842238739,8660076.5811105277,8324023.928716911,7988311.2940574279,7652945.477486751,7317933.4153666636,null,"Total Fixed Cost",11497776.50615132,{"$f":"SUM(SP162:SP166)","v":14201094.745346064},{"$f":"SUM(SQ162:SQ165)","v":13815531.801021427},13421042.766846001,13036759.260019517,12661941.552575318,12295916.879300481,11938050.786574647,11587756.685602803,11241850.203234091,10896831.894219151,10552115.511221549,10207707.092761632,9863612.7981301602,9519838.9098037016,9176391.8359083533,8833278.1127327383,8490504.4072912503,8148077.519938577,7806004.3870364865,7464292.0836739978,null,"Total Fixed Cost",11727732.036274347,{"$f":"SUM(TM162:TM166)","v":14485116.640252987},{"$f":"SUM(TN162:TN165)","v":14091842.437041854},13689463.622182921,13297494.445219908,12915180.383626822,12541835.216886489,12176811.802306142,11819511.819314856,11466687.207298774,11114768.532103531,10763157.821445979,10411861.234616863,10060885.054092763,9710235.6879997756,9359919.6726265196,9009943.6749873925,8660314.4954370745,8311039.0703373486,7962124.4747772161,7613577.9253474763]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"D184&\" \"&'Resource Options'!$B$12","v":"2022 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA184&\" \"&'Resource Options'!$B$12","v":"2023 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX184&\" \"&'Resource Options'!$B$12","v":"2024 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU184&\" \"&'Resource Options'!$B$12","v":"2025 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR184&\" \"&'Resource Options'!$B$12","v":"2026 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO184&\" \"&'Resource Options'!$B$12","v":"2027 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL184&\" \"&'Resource Options'!$B$12","v":"2028 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI184&\" \"&'Resource Options'!$B$7","v":"2029 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF184&\" \"&'Resource Options'!$B$7","v":"2030 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC184&\" \"&'Resource Options'!$B$7","v":"2031 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ184&\" \"&'Resource Options'!$B$7","v":"2032 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW184&\" \"&'Resource Options'!$B$7","v":"2033 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JT184&\" \"&'Resource Options'!$B$7","v":"2034 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"KQ184&\" \"&'Resource Options'!$B$7","v":"2035 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"LN184&\" \"&'Resource Options'!$B$7","v":"2036 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"MK184&\" \"&'Resource Options'!$B$7","v":"2037 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"NH184&\" \"&'Resource Options'!$B$7","v":"2038 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"OE184&\" \"&'Resource Options'!$B$7","v":"2039 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PB184&\" \"&'Resource Options'!$B$7","v":"2040 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PY184&\" \"&'Resource Options'!$B$7","v":"2041 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"QV184&\" \"&'Resource Options'!$B$7","v":"2042 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"RS184&\" \"&'Resource Options'!$B$7","v":"2043 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"SP184&\" \"&'Resource Options'!$B$7","v":"2044 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"TM184&\" \"&'Resource Options'!$B$7","v":"2045 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2022,{"$f":"D184+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2023,{"$f":"AA184+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2024,{"$f":"AX184+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2025,{"$f":"BU184+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2026,{"$f":"CR184+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2027,{"$f":"DO184+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,2028,{"$f":"EL184+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2029,{"$f":"FI184+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2030,{"$f":"GF184+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,"Year",null,2031,{"$f":"HC184+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2032,{"$f":"HZ184+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,"Year",null,2033,{"$f":"IW184+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,2034,{"$f":"JT184+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,2035,{"$f":"KQ184+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,"Year",null,2036,{"$f":"LN184+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,"Year",null,2037,{"$f":"MK184+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,2038,{"$f":"NH184+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,2039,{"$f":"OE184+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2040,{"$f":"PB184+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2041,{"$f":"PY184+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,null,"Year",null,2042,{"$f":"QV184+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,null,"Year",null,2043,{"$f":"RS184+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,"Year",null,2044,{"$f":"SP184+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,2045,{"$f":"TM184+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Sales Tax",null,{"$f":"D192*$D$1","v":5.3881791048732497},{"$f":"E192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AA192*$D$1","v":5.4904467442837435},{"$f":"AB192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AX192*$D$1","v":5.5946554234902486},{"$f":"AY192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"BU192*$D$1","v":5.7008419834280941},{"$f":"BV192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"CR192*$D$1","v":5.8090439642735587},{"$f":"CS192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"DO192*$D$1","v":5.9192996187154705},{"$f":"DP192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"EL192*$D$1","v":6.0316479254786897},{"$f":"EM192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"FI192*$D$1","v":6.1461286031042759},{"$f":"FJ192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"GF192*$D$1","v":6.2627821239911956},{"$f":"GG192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HC192*$D$1","v":6.3816497287045504},{"$f":"HD192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HZ192*$D$1","v":6.5027734405553614},{"$f":"IA192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"IW192*$D$1","v":6.6261960804571025},{"$f":"IX192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"JT192*$D$1","v":6.7519612820641779},{"$f":"JU192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"KQ192*$D$1","v":6.8801135071977555},{"$f":"KR192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"LN192*$D$1","v":7.0106980615643701},{"$f":"LO192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"MK192*$D$1","v":7.1437611107728625},{"$f":"ML192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"NH192*$D$1","v":7.2793496966553324},{"$f":"NI192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"OE192*$D$1","v":7.417511753897851},{"$f":"OF192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PB192*$D$1","v":7.5582961269868338},{"$f":"PC192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PY192*$D$1","v":7.7017525874770429},{"$f":"PZ192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"QV192*$D$1","v":7.8479318515873571},{"$f":"QW192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"RS192*$D$1","v":7.9968855981304863},{"$f":"RT192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"SP192*$D$1","v":8.1486664867830019},{"$f":"SQ192*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"TM192*$D$1","v":8.3033281767021432},{"$f":"TN192*$D$1","v":0}]
[null,"Capital Recovery & Taxes",7230347.4824611908,{"$f":"VLOOKUP(D183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":9109262.3602167759},{"$f":"VLOOKUP(E183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":8853799.7740107141},{"$f":"VLOOKUP(F183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":8579520.2099617384},{"$f":"VLOOKUP(G183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":8311930.6984860143},{"$f":"VLOOKUP(H183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":8050529.9676328013},{"$f":"VLOOKUP(I183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":7794861.7313956674},{"$f":"VLOOKUP(J183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":7544495.4100220613},{"$f":"VLOOKUP(K183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":7299032.5565767782},{"$f":"VLOOKUP(L183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":7056326.6988605307},{"$f":"VLOOKUP(M183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":6814019.2880794834},{"$f":"VLOOKUP(N183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":6571711.8772984343},{"$f":"VLOOKUP(O183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":6329404.4665173832},{"$f":"VLOOKUP(P183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":6087097.055736335},{"$f":"VLOOKUP(Q183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":5844789.6449552858},{"$f":"VLOOKUP(R183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":5602482.2341742367},{"$f":"VLOOKUP(S183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":5360174.8233931884},{"$f":"VLOOKUP(T183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":5117867.4126121374},{"$f":"VLOOKUP(U183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":4875560.001831091},{"$f":"VLOOKUP(V183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":4633252.5910500409},{"$f":"VLOOKUP(W183,Assumptions!$A$4:$E$53,4,FALSE)*$D195*1000000","v":4390945.1802689917},null,"Capital Recovery & Taxes",7367579.4776783055,{"$f":"VLOOKUP(AA183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":9282156.1598136891},{"$f":"VLOOKUP(AB183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":9021844.8937214371},{"$f":"VLOOKUP(AC183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":8742359.5035468116},{"$f":"VLOOKUP(AD183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":8469691.1431432776},{"$f":"VLOOKUP(AE183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":8203329.0264184708},{"$f":"VLOOKUP(AF183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":7942808.2070575571},{"$f":"VLOOKUP(AG183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":7687689.9329042789},{"$f":"VLOOKUP(AH183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":7437568.1945006037},{"$f":"VLOOKUP(AI183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":7190255.7796049025},{"$f":"VLOOKUP(AJ183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":6943349.3741672309},{"$f":"VLOOKUP(AK183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":6696442.9687295575},{"$f":"VLOOKUP(AL183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":6449536.5632918822},{"$f":"VLOOKUP(AM183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":6202630.1578542087},{"$f":"VLOOKUP(AN183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":5955723.7524165371},{"$f":"VLOOKUP(AO183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":5708817.3469788628},{"$f":"VLOOKUP(AP183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":5461910.9415411903},{"$f":"VLOOKUP(AQ183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":5215004.5361035159},{"$f":"VLOOKUP(AR183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":4968098.1306658434},{"$f":"VLOOKUP(AS183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":4721191.725228169},{"$f":"VLOOKUP(AT183,Assumptions!$A$4:$E$53,4,FALSE)*$AA195*1000000","v":4474285.3197904974},null,"Capital Recovery & Taxes",7507416.1361646373,{"$f":"VLOOKUP(AX183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":9458331.4837269522},{"$f":"VLOOKUP(AY183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":9193079.5098042693},{"$f":"VLOOKUP(AZ183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":8908289.4869241286},{"$f":"VLOOKUP(BA183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":8630445.8810401373},{"$f":"VLOOKUP(BB183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":8359028.2113398938},{"$f":"VLOOKUP(BC183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":8093562.7068275092},{"$f":"VLOOKUP(BD183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":7833602.2878308017},{"$f":"VLOOKUP(BE183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":7578733.238832226},{"$f":"VLOOKUP(BF183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":7326726.8343018033},{"$f":"VLOOKUP(BG183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":7075134.1452889247},{"$f":"VLOOKUP(BH183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":6823541.4562760442},{"$f":"VLOOKUP(BI183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":6571948.7672631619},{"$f":"VLOOKUP(BJ183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":6320356.0782502824},{"$f":"VLOOKUP(BK183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":6068763.3892374029},{"$f":"VLOOKUP(BL183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":5817170.7002245216},{"$f":"VLOOKUP(BM183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":5565578.0112116421},{"$f":"VLOOKUP(BN183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":5313985.3221987607},{"$f":"VLOOKUP(BO183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":5062392.6331858812},{"$f":"VLOOKUP(BP183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":4810799.9441730008},{"$f":"VLOOKUP(BQ183,Assumptions!$A$4:$E$53,4,FALSE)*$AX195*1000000","v":4559207.2551601203},null,"Capital Recovery & Taxes",7649906.8944290429,{"$f":"VLOOKUP(BU183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":9637850.6152880918},{"$f":"VLOOKUP(BV183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":9367564.1589003541},{"$f":"VLOOKUP(BW183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":9077368.8213859499},{"$f":"VLOOKUP(BX183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":8794251.7438622788},{"$f":"VLOOKUP(BY183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":8517682.5667911246},{"$f":"VLOOKUP(BZ183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":8247178.5270030955},{"$f":"VLOOKUP(CA183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":7982284.0592538314},{"$f":"VLOOKUP(CB183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":7722577.5957052615},{"$f":"VLOOKUP(CC183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":7465788.1096168524},{"$f":"VLOOKUP(CD183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":7209420.1913665086},{"$f":"VLOOKUP(CE183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":6953052.2731161639},{"$f":"VLOOKUP(CF183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":6696684.3548658174},{"$f":"VLOOKUP(CG183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":6440316.4366154727},{"$f":"VLOOKUP(CH183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":6183948.5183651289},{"$f":"VLOOKUP(CI183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":5927580.6001147833},{"$f":"VLOOKUP(CJ183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":5671212.6818644395},{"$f":"VLOOKUP(CK183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":5414844.763614093},{"$f":"VLOOKUP(CL183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":5158476.8453637501},{"$f":"VLOOKUP(CM183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":4902108.9271134036},{"$f":"VLOOKUP(CN183,Assumptions!$A$4:$E$53,4,FALSE)*$BU195*1000000","v":4645741.0088630598},null,"Capital Recovery & Taxes",7795102.1272853063,{"$f":"VLOOKUP(CR183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":9820777.0199662596},{"$f":"VLOOKUP(CS183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":9545360.526636282},{"$f":"VLOOKUP(CT183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":9249657.2816158552},{"$f":"VLOOKUP(CU183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":8961166.6419607829},{"$f":"VLOOKUP(CV183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":8679348.1819088198},{"$f":"VLOOKUP(CW183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":8403709.9754456133},{"$f":"VLOOKUP(CX183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":8133787.8106984682},{"$f":"VLOOKUP(CY183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":7869152.1184717463},{"$f":"VLOOKUP(CZ183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":7607488.7679373799},{"$f":"VLOOKUP(DA183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":7346254.9865986444},{"$f":"VLOOKUP(DB183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":7085021.205259908},{"$f":"VLOOKUP(DC183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":6823787.4239211697},{"$f":"VLOOKUP(DD183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":6562553.6425824342},{"$f":"VLOOKUP(DE183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":6301319.8612436978},{"$f":"VLOOKUP(DF183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":6040086.0799049614},{"$f":"VLOOKUP(DG183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":5778852.2985662259},{"$f":"VLOOKUP(DH183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":5517618.5172274876},{"$f":"VLOOKUP(DI183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":5256384.7358887531},{"$f":"VLOOKUP(DJ183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":4995150.9545500157},{"$f":"VLOOKUP(DK183,Assumptions!$A$4:$E$53,4,FALSE)*$CR195*1000000","v":4733917.1732112803},null,"Capital Recovery & Taxes",7943053.1656611804,{"$f":"VLOOKUP(DO183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":10007175.367805218},{"$f":"VLOOKUP(DP183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":9726531.4694318362},{"$f":"VLOOKUP(DQ183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":9425215.7768209223},{"$f":"VLOOKUP(DR183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":9131249.5848251991},{"$f":"VLOOKUP(DS183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":8844082.2104014494},{"$f":"VLOOKUP(DT183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":8563212.3907795697},{"$f":"VLOOKUP(DU183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":8288167.1033455236},{"$f":"VLOOKUP(DV183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":8018508.6256803405},{"$f":"VLOOKUP(DW183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":7751878.90475283},{"$f":"VLOOKUP(DX183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":7485686.9062442873},{"$f":"VLOOKUP(DY183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":7219494.9077357408},{"$f":"VLOOKUP(DZ183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":6953302.9092271933},{"$f":"VLOOKUP(EA183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":6687110.9107186478},{"$f":"VLOOKUP(EB183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":6420918.9122101031},{"$f":"VLOOKUP(EC183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":6154726.9137015576},{"$f":"VLOOKUP(ED183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":5888534.9151930129},{"$f":"VLOOKUP(EE183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":5622342.9166844655},{"$f":"VLOOKUP(EF183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":5356150.9181759218},{"$f":"VLOOKUP(EG183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":5089958.9196673743},{"$f":"VLOOKUP(EH183,Assumptions!$A$4:$E$53,4,FALSE)*$DO195*1000000","v":4823766.9211588297},null,"Capital Recovery & Taxes",8093812.3147454299,{"$f":"VLOOKUP(EL183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":10197111.556286162},{"$f":"VLOOKUP(EM183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":9911141.0367216542},{"$f":"VLOOKUP(EN183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":9604106.372264985},{"$f":"VLOOKUP(EO183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":9304560.7019451819},{"$f":"VLOOKUP(EP183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":9011942.8907548692},{"$f":"VLOOKUP(EQ183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":8725742.1619565673},{"$f":"VLOOKUP(ER183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":8445476.5149670225},{"$f":"VLOOKUP(ES183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":8170699.9193957532},{"$f":"VLOOKUP(ET183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":7899009.5663650399},{"$f":"VLOOKUP(EU183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":7627765.2437248044},{"$f":"VLOOKUP(EV183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":7356520.921084566},{"$f":"VLOOKUP(EW183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":7085276.5984443258},{"$f":"VLOOKUP(EX183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":6814032.2758040885},{"$f":"VLOOKUP(EY183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":6542787.953163852},{"$f":"VLOOKUP(EZ183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":6271543.6305236127},{"$f":"VLOOKUP(FA183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":6000299.3078833763},{"$f":"VLOOKUP(FB183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":5729054.985243137},{"$f":"VLOOKUP(FC183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":5457810.6626029005},{"$f":"VLOOKUP(FD183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":5186566.3399626613},{"$f":"VLOOKUP(FE183,Assumptions!$A$4:$E$53,4,FALSE)*$EL195*1000000","v":4915322.0173224248},null,"Capital Recovery & Taxes",8247432.8724793,{"$f":"VLOOKUP(FI183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":10390652.733624473},{"$f":"VLOOKUP(FJ183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":10099254.493598631},{"$f":"VLOOKUP(FK183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":9786392.3112105727},{"$f":"VLOOKUP(FL183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":9481161.2640681006},{"$f":"VLOOKUP(FM183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":9182989.5668213964},{"$f":"VLOOKUP(FN183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":8891356.7481905036},{"$f":"VLOOKUP(FO183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":8605771.659221096},{"$f":"VLOOKUP(FP183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":8325779.8038658844},{"$f":"VLOOKUP(FQ183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":8048932.7679346483},{"$f":"VLOOKUP(FR183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":7772540.2280507004},{"$f":"VLOOKUP(FS183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":7496147.6881667506},{"$f":"VLOOKUP(FT183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":7219755.1482827989},{"$f":"VLOOKUP(FU183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":6943362.6083988501},{"$f":"VLOOKUP(FV183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":6666970.0685149012},{"$f":"VLOOKUP(FW183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":6390577.5286309514},{"$f":"VLOOKUP(FX183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":6114184.9887470026},{"$f":"VLOOKUP(FY183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":5837792.4488630518},{"$f":"VLOOKUP(FZ183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":5561399.9089791039},{"$f":"VLOOKUP(GA183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":5285007.3690951532},{"$f":"VLOOKUP(GB183,Assumptions!$A$4:$E$53,4,FALSE)*$FI195*1000000","v":5008614.8292112043},null,"Capital Recovery & Taxes",8403969.1483989563,{"$f":"VLOOKUP(GF183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":10587867.322508667},{"$f":"VLOOKUP(GG183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":10290938.343887135},{"$f":"VLOOKUP(GH183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":9972138.0372773502},{"$f":"VLOOKUP(GI183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":9661113.7048601136},{"$f":"VLOOKUP(GJ183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":9357282.7087996658},{"$f":"VLOOKUP(GK183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":9060114.6992711592},{"$f":"VLOOKUP(GL183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":8769109.2053131144},{"$f":"VLOOKUP(GM183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":8483803.1045432594},{"$f":"VLOOKUP(GN183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":8201701.5118700489},{"$f":"VLOOKUP(GO183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":7920063.0415791031},{"$f":"VLOOKUP(GP183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":7638424.5712881563},{"$f":"VLOOKUP(GQ183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":7356786.1009972068},{"$f":"VLOOKUP(GR183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":7075147.63070626},{"$f":"VLOOKUP(GS183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":6793509.1604153141},{"$f":"VLOOKUP(GT183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":6511870.6901243664},{"$f":"VLOOKUP(GU183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":6230232.2198334206},{"$f":"VLOOKUP(GV183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":5948593.749542472},{"$f":"VLOOKUP(GW183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":5666955.279251527},{"$f":"VLOOKUP(GX183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":5385316.8089605793},{"$f":"VLOOKUP(GY183,Assumptions!$A$4:$E$53,4,FALSE)*$GF195*1000000","v":5103678.3386696335},null,"Capital Recovery & Taxes",8563476.4828355704,{"$f":"VLOOKUP(HC183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":10788825.044289883},{"$f":"VLOOKUP(HD183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":10486260.353654116},{"$f":"VLOOKUP(HE183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":10161409.217224877},{"$f":"VLOOKUP(HF183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":9844481.6429783627},{"$f":"VLOOKUP(HG183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":9534883.9346126858},{"$f":"VLOOKUP(HH183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":9232075.6762633286},{"$f":"VLOOKUP(HI183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":8935546.8980299607},{"$f":"VLOOKUP(HJ183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":8644825.6874674931},{"$f":"VLOOKUP(HK183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":8357369.8065653443},{"$f":"VLOOKUP(HL183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":8070385.838108276},{"$f":"VLOOKUP(HM183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":7783401.8696512077},{"$f":"VLOOKUP(HN183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":7496417.9011941357},{"$f":"VLOOKUP(HO183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":7209433.9327370673},{"$f":"VLOOKUP(HP183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":6922449.964279999},{"$f":"VLOOKUP(HQ183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":6635465.9958229298},{"$f":"VLOOKUP(HR183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":6348482.0273658615},{"$f":"VLOOKUP(HS183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":6061498.0589087903},{"$f":"VLOOKUP(HT183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":5774514.090451723},{"$f":"VLOOKUP(HU183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":5487530.1219946528},{"$f":"VLOOKUP(HV183,Assumptions!$A$4:$E$53,4,FALSE)*$HC195*1000000","v":5200546.1535375845},null,"Capital Recovery & Taxes",8726011.2664797865,{"$f":"VLOOKUP(HZ183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":10993596.943630503},{"$f":"VLOOKUP(IA183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":10685289.575166468},{"$f":"VLOOKUP(IB183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":10354272.764167804},{"$f":"VLOOKUP(IC183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":10031329.90456209},{"$f":"VLOOKUP(ID183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":9715856.031691635},{"$f":"VLOOKUP(IE183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":9407300.472598806},{"$f":"VLOOKUP(IF183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":9105143.5781545658},{"$f":"VLOOKUP(IG183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":8808904.4790156242},{"$f":"VLOOKUP(IH183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":8515992.6854939517},{"$f":"VLOOKUP(II183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":8223561.7613155711},{"$f":"VLOOKUP(IJ183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":7931130.837137186},{"$f":"VLOOKUP(IK183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":7638699.9129587989},{"$f":"VLOOKUP(IL183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":7346268.9887804156},{"$f":"VLOOKUP(IM183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":7053838.0646020323},{"$f":"VLOOKUP(IN183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":6761407.1404236481},{"$f":"VLOOKUP(IO183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":6468976.2162452638},{"$f":"VLOOKUP(IP183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":6176545.2920668786},{"$f":"VLOOKUP(IQ183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":5884114.3678884963},{"$f":"VLOOKUP(IR183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":5591683.4437101102},{"$f":"VLOOKUP(IS183,Assumptions!$A$4:$E$53,4,FALSE)*$HZ195*1000000","v":5299252.5195317268},null,"Capital Recovery & Taxes",8891630.9603175782,{"$f":"VLOOKUP(IW183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":11202255.413620612},{"$f":"VLOOKUP(IX183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":10888096.37130313},{"$f":"VLOOKUP(IY183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":10550796.861231713},{"$f":"VLOOKUP(IZ183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":10221724.546150681},{"$f":"VLOOKUP(JA183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":9900262.9791731425},{"$f":"VLOOKUP(JB183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":9585851.0355687328},{"$f":"VLOOKUP(JC183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":9277959.2032679413},{"$f":"VLOOKUP(JD183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":8976097.4860273413},{"$f":"VLOOKUP(JE183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":8677626.2266646307},{"$f":"VLOOKUP(JF183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":8379644.963545342},{"$f":"VLOOKUP(JG183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":8081663.7004260505},{"$f":"VLOOKUP(JH183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":7783682.4373067589},{"$f":"VLOOKUP(JI183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":7485701.1741874693},{"$f":"VLOOKUP(JJ183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":7187719.9110681796},{"$f":"VLOOKUP(JK183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":6889738.64794889},{"$f":"VLOOKUP(JL183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":6591757.3848296003},{"$f":"VLOOKUP(JM183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":6293776.1217103088},{"$f":"VLOOKUP(JN183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":5995794.8585910201},{"$f":"VLOOKUP(JO183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":5697813.5954717286},{"$f":"VLOOKUP(JP183,Assumptions!$A$4:$E$53,4,FALSE)*$IW195*1000000","v":5399832.3323524399},null,"Capital Recovery & Taxes",9060394.1159444004,{"$f":"VLOOKUP(JT183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":11414874.221371129},{"$f":"VLOOKUP(JU183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":11094752.44043046},{"$f":"VLOOKUP(JV183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":10751050.985657886},{"$f":"VLOOKUP(JW183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":10415732.878036616},{"$f":"VLOOKUP(JX183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":10088169.970517846},{"$f":"VLOOKUP(JY183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":9767790.4882238247},{"$f":"VLOOKUP(JZ183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":9454054.8689459655},{"$f":"VLOOKUP(KA183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":9146463.816312138},{"$f":"VLOOKUP(KB183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":8842327.5724467225},{"$f":"VLOOKUP(KC183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":8538690.6249534301},{"$f":"VLOOKUP(KD183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":8235053.677460135},{"$f":"VLOOKUP(KE183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":7931416.7299668388},{"$f":"VLOOKUP(KF183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":7627779.7824735446},{"$f":"VLOOKUP(KG183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":7324142.8349802522},{"$f":"VLOOKUP(KH183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":7020505.8874869579},{"$f":"VLOOKUP(KI183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":6716868.9399936637},{"$f":"VLOOKUP(KJ183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":6413231.9925003685},{"$f":"VLOOKUP(KK183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":6109595.045007077},{"$f":"VLOOKUP(KL183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":5805958.0975137809},{"$f":"VLOOKUP(KM183,Assumptions!$A$4:$E$53,4,FALSE)*$JT195*1000000","v":5502321.1500204876},null,"Capital Recovery & Taxes",9232360.396265028,{"$f":"VLOOKUP(KQ183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":11631528.534092754},{"$f":"VLOOKUP(KR183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":11305330.84174983},{"$f":"VLOOKUP(KS183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":10955105.933365675},{"$f":"VLOOKUP(KT183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":10613423.488061754},{"$f":"VLOOKUP(KU183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":10279643.436558276},{"$f":"VLOOKUP(KV183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":9953183.1516903136},{"$f":"VLOOKUP(KW183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":9633492.8303585593},{"$f":"VLOOKUP(KX183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":9320063.6995457429},{"$f":"VLOOKUP(KY183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":9010154.9497717619},{"$f":"VLOOKUP(KZ183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":8700754.9730150457},{"$f":"VLOOKUP(LA183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":8391354.9962583296},{"$f":"VLOOKUP(LB183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":8081955.0195016097},{"$f":"VLOOKUP(LC183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":7772555.0427448936},{"$f":"VLOOKUP(LD183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":7463155.0659881784},{"$f":"VLOOKUP(LE183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":7153755.0892314604},{"$f":"VLOOKUP(LF183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":6844355.1124747442},{"$f":"VLOOKUP(LG183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":6534955.1357180262},{"$f":"VLOOKUP(LH183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":6225555.1589613119},{"$f":"VLOOKUP(LI183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":5916155.1822045939},{"$f":"VLOOKUP(LJ183,Assumptions!$A$4:$E$53,4,FALSE)*$KQ195*1000000","v":5606755.2054478768},null,"Capital Recovery & Taxes",9407590.5965861399,{"$f":"VLOOKUP(LN183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":11852294.945669835},{"$f":"VLOOKUP(LO183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":11519906.021126244},{"$f":"VLOOKUP(LP183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":11163033.843980955},{"$f":"VLOOKUP(LQ183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":10814866.265865166},{"$f":"VLOOKUP(LR183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":10474751.068984153},{"$f":"VLOOKUP(LS183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":10142094.567909395},{"$f":"VLOOKUP(LT183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":9816336.5242787655},{"$f":"VLOOKUP(LU183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":9496958.5085631236},{"$f":"VLOOKUP(LV183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":9181167.690718431},{"$f":"VLOOKUP(LW183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":8865895.3024028726},{"$f":"VLOOKUP(LX183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":8550622.9140873123},{"$f":"VLOOKUP(LY183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":8235350.525771752},{"$f":"VLOOKUP(LZ183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":7920078.1374561926},{"$f":"VLOOKUP(MA183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":7604805.7491406342},{"$f":"VLOOKUP(MB183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":7289533.3608250739},{"$f":"VLOOKUP(MC183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":6974260.9725095155},{"$f":"VLOOKUP(MD183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":6658988.5841939552},{"$f":"VLOOKUP(ME183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":6343716.1958783977},{"$f":"VLOOKUP(MF183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":6028443.8075628374},{"$f":"VLOOKUP(MG183,Assumptions!$A$4:$E$53,4,FALSE)*$LN195*1000000","v":5713171.4192472789},null,"Capital Recovery & Taxes",9586146.6661093421,{"$f":"VLOOKUP(MK183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":12077251.503738647},{"$f":"VLOOKUP(ML183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":11738553.83740722},{"$f":"VLOOKUP(MM183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":11374908.226339713},{"$f":"VLOOKUP(MN183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":11020132.427591287},{"$f":"VLOOKUP(MO183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":10673561.844273472},{"$f":"VLOOKUP(MP183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":10334591.522808315},{"$f":"VLOOKUP(MQ183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":10002650.591509577},{"$f":"VLOOKUP(MR183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":9677210.7810556516},{"$f":"VLOOKUP(MS183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":9355426.2534882668},{"$f":"VLOOKUP(MT183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":9034169.9952424783},{"$f":"VLOOKUP(MU183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":8712913.7369966898},{"$f":"VLOOKUP(MV183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":8391657.4787508994},{"$f":"VLOOKUP(MW183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":8070401.2205051119},{"$f":"VLOOKUP(MX183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":7749144.9622593233},{"$f":"VLOOKUP(MY183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":7427888.7040135339},{"$f":"VLOOKUP(MZ183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":7106632.4457677463},{"$f":"VLOOKUP(NA183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":6785376.1875219569},{"$f":"VLOOKUP(NB183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":6464119.9292761702},{"$f":"VLOOKUP(NC183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":6142863.6710303789},{"$f":"VLOOKUP(ND183,Assumptions!$A$4:$E$53,4,FALSE)*$MK195*1000000","v":5821607.4127845913},null,"Capital Recovery & Taxes",9768091.7298320998,{"$f":"VLOOKUP(NH183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":12306477.737279611},{"$f":"VLOOKUP(NI183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":11961351.58924121},{"$f":"VLOOKUP(NJ183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":11590803.984475644},{"$f":"VLOOKUP(NK183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":11229294.541066973},{"$f":"VLOOKUP(NL183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":10876146.048077786},{"$f":"VLOOKUP(NM183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":10530742.069911219},{"$f":"VLOOKUP(NN183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":10192500.899736432},{"$f":"VLOOKUP(NO183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":9860884.2416800894},{"$f":"VLOOKUP(NP183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":9532992.2437794749},{"$f":"VLOOKUP(NQ183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":9205638.5417521838},{"$f":"VLOOKUP(NR183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":8878284.839724889},{"$f":"VLOOKUP(NS183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":8550931.1376975924},{"$f":"VLOOKUP(NT183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":8223577.4356703004},{"$f":"VLOOKUP(NU183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":7896223.7336430065},{"$f":"VLOOKUP(NV183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":7568870.0316157136},{"$f":"VLOOKUP(NW183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":7241516.3295884207},{"$f":"VLOOKUP(NX183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":6914162.627561125},{"$f":"VLOOKUP(NY183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":6586808.925533833},{"$f":"VLOOKUP(NZ183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":6259455.2235065373},{"$f":"VLOOKUP(OA183,Assumptions!$A$4:$E$53,4,FALSE)*$NH195*1000000","v":5932101.5214792453},null,"Capital Recovery & Taxes",9953490.1108643133,{"$f":"VLOOKUP(OE183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":12540054.684733178},{"$f":"VLOOKUP(OF183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":12188378.042405009},{"$f":"VLOOKUP(OG183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":11810797.444100991},{"$f":"VLOOKUP(OH183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":11442426.551456423},{"$f":"VLOOKUP(OI183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":11082575.300070303},{"$f":"VLOOKUP(OJ183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":10730615.554398136},{"$f":"VLOOKUP(OK183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":10385954.56681343},{"$f":"VLOOKUP(OL183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":10048043.824587179},{"$f":"VLOOKUP(OM183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":9713928.4365664106},{"$f":"VLOOKUP(ON183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":9380361.5612746403},{"$f":"VLOOKUP(OO183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":9046794.6859828681},{"$f":"VLOOKUP(OP183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":8713227.8106910922},{"$f":"VLOOKUP(OQ183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":8379660.9353993218},{"$f":"VLOOKUP(OR183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":8046094.0601075506},{"$f":"VLOOKUP(OS183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":7712527.1848157793},{"$f":"VLOOKUP(OT183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":7378960.3095240081},{"$f":"VLOOKUP(OU183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":7045393.434232235},{"$f":"VLOOKUP(OV183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":6711826.5589404656},{"$f":"VLOOKUP(OW183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":6378259.6836486924},{"$f":"VLOOKUP(OX183,Assumptions!$A$4:$E$53,4,FALSE)*$OE195*1000000","v":6044692.8083569212},null,"Capital Recovery & Taxes",10142407.353168521,{"$f":"VLOOKUP(PB183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":12778064.922649415},{"$f":"VLOOKUP(PC183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":12419713.457649859},{"$f":"VLOOKUP(PD183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":12034966.379590031},{"$f":"VLOOKUP(PE183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":11659603.807403067},{"$f":"VLOOKUP(PF183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":11292922.579265639},{"$f":"VLOOKUP(PG183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":10934282.637620613},{"$f":"VLOOKUP(PH183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":10583079.984491549},{"$f":"VLOOKUP(PI183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":10238755.696377844},{"$f":"VLOOKUP(PJ183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":9898298.7982924432},{"$f":"VLOOKUP(PK183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":9558400.8237076346},{"$f":"VLOOKUP(PL183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":9218502.8491228241},{"$f":"VLOOKUP(PM183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":8878604.8745380118},{"$f":"VLOOKUP(PN183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":8538706.8999532033},{"$f":"VLOOKUP(PO183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":8198808.9253683947},{"$f":"VLOOKUP(PP183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":7858910.9507835843},{"$f":"VLOOKUP(PQ183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":7519012.9761987748},{"$f":"VLOOKUP(PR183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":7179115.0016139634},{"$f":"VLOOKUP(PS183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":6839217.0270291567},{"$f":"VLOOKUP(PT183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":6499319.0524443444},{"$f":"VLOOKUP(PU183,Assumptions!$A$4:$E$53,4,FALSE)*$PB195*1000000","v":6159421.0778595367},null,"Capital Recovery & Taxes",10334910.244731661,{"$f":"VLOOKUP(PY183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":13020592.594881302},{"$f":"VLOOKUP(PZ183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":12655439.619076055},{"$f":"VLOOKUP(QA183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":12263390.04147465},{"$f":"VLOOKUP(QB183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":11880903.087667579},{"$f":"VLOOKUP(QC183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":11507262.2498201},{"$f":"VLOOKUP(QD183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":11141815.322082654},{"$f":"VLOOKUP(QE183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":10783946.8425972},{"$f":"VLOOKUP(QF183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":10433087.279495096},{"$f":"VLOOKUP(QG183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":10086168.509484032},{"$f":"VLOOKUP(QH183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":9739819.2713416051},{"$f":"VLOOKUP(QI183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":9393470.0331991762},{"$f":"VLOOKUP(QJ183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":9047120.7950567435},{"$f":"VLOOKUP(QK183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":8700771.5569143146},{"$f":"VLOOKUP(QL183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":8354422.3187718866},{"$f":"VLOOKUP(QM183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":8008073.0806294568},{"$f":"VLOOKUP(QN183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":7661723.8424870279},{"$f":"VLOOKUP(QO183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":7315374.6043445971},{"$f":"VLOOKUP(QP183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":6969025.36620217},{"$f":"VLOOKUP(QQ183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":6622676.1280597383},{"$f":"VLOOKUP(QR183,Assumptions!$A$4:$E$53,4,FALSE)*$PY195*1000000","v":6276326.8899173103},null,"Capital Recovery & Taxes",10531066.841176668,{"$f":"VLOOKUP(QV183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":13267723.44233215},{"$f":"VLOOKUP(QW183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":12895639.863046117},{"$f":"VLOOKUP(QX183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":12496149.184461839},{"$f":"VLOOKUP(QY183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":12106402.628271511},{"$f":"VLOOKUP(QZ183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":11725670.087321687},{"$f":"VLOOKUP(RA183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":11353286.976895783},{"$f":"VLOOKUP(RB183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":10988626.153669694},{"$f":"VLOOKUP(RC183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":10631107.276059913},{"$f":"VLOOKUP(RD183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":10277603.98779404},{"$f":"VLOOKUP(RE183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":9924681.0411116704},{"$f":"VLOOKUP(RF183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":9571758.0944292974},{"$f":"VLOOKUP(RG183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":9218835.1477469206},{"$f":"VLOOKUP(RH183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":8865912.2010645494},{"$f":"VLOOKUP(RI183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":8512989.2543821763},{"$f":"VLOOKUP(RJ183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":8160066.3076998042},{"$f":"VLOOKUP(RK183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":7807143.361017433},{"$f":"VLOOKUP(RL183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":7454220.4143350581},{"$f":"VLOOKUP(RM183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":7101297.4676526878},{"$f":"VLOOKUP(RN183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":6748374.5209703129},{"$f":"VLOOKUP(RO183,Assumptions!$A$4:$E$53,4,FALSE)*$QV195*1000000","v":6395451.5742879407},null,"Capital Recovery & Taxes",10730946.489822203,{"$f":"VLOOKUP(RS183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":13519544.833267614},{"$f":"VLOOKUP(RT183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":13140399.107646735},{"$f":"VLOOKUP(RU183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":12733326.095982926},{"$f":"VLOOKUP(RV183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":12336182.150156103},{"$f":"VLOOKUP(RW183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":11948223.305579053},{"$f":"VLOOKUP(RX183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":11568772.363717265},{"$f":"VLOOKUP(RY183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":11197190.278066346},{"$f":"VLOOKUP(RZ183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":10832885.69215953},{"$f":"VLOOKUP(SA183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":10472672.911482371},{"$f":"VLOOKUP(SB183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":10113051.48727197},{"$f":"VLOOKUP(SC183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":9753430.0630615652},{"$f":"VLOOKUP(SD183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":9393808.6388511583},{"$f":"VLOOKUP(SE183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":9034187.2146407533},{"$f":"VLOOKUP(SF183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":8674565.7904303521},{"$f":"VLOOKUP(SG183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":8314944.3662199471},{"$f":"VLOOKUP(SH183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":7955322.942009544},{"$f":"VLOOKUP(SI183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":7595701.5177991381},{"$f":"VLOOKUP(SJ183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":7236080.0935887359},{"$f":"VLOOKUP(SK183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":6876458.66937833},{"$f":"VLOOKUP(SL183,Assumptions!$A$4:$E$53,4,FALSE)*$RS195*1000000","v":6516837.2451679269},null,"Capital Recovery & Taxes",10934619.854199022,{"$f":"VLOOKUP(SP183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":13776145.79420303},{"$f":"VLOOKUP(SQ183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":13389803.882709865},{"$f":"VLOOKUP(SR183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":12975004.625284677},{"$f":"VLOOKUP(SS183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":12570322.887366064},{"$f":"VLOOKUP(ST183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":12175000.58391894},{"$f":"VLOOKUP(SU183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":11788347.663180616},{"$f":"VLOOKUP(SV183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":11409712.949544042},{"$f":"VLOOKUP(SW183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":11038493.862596717},{"$f":"VLOOKUP(SX183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":10671444.243342305},{"$f":"VLOOKUP(SY183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":10304997.20450039},{"$f":"VLOOKUP(SZ183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":9938550.1656584702},{"$f":"VLOOKUP(TA183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":9572103.1268165503},{"$f":"VLOOKUP(TB183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":9205656.087974634},{"$f":"VLOOKUP(TC183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":8839209.0491327178},{"$f":"VLOOKUP(TD183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":8472762.0102907997},{"$f":"VLOOKUP(TE183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":8106314.9714488834},{"$f":"VLOOKUP(TF183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":7739867.9326069634},{"$f":"VLOOKUP(TG183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":7373420.8937650481},{"$f":"VLOOKUP(TH183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":7006973.8549231291},{"$f":"VLOOKUP(TI183,Assumptions!$A$4:$E$53,4,FALSE)*$SP195*1000000","v":6640526.8160812119},null,"Capital Recovery & Taxes",11142158.939031722,{"$f":"VLOOKUP(TM183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":14037617.041377006},{"$f":"VLOOKUP(TN183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":13643942.3604037},{"$f":"VLOOKUP(TO183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":13221270.213072583},{"$f":"VLOOKUP(TP183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":12808907.615768272},{"$f":"VLOOKUP(TQ183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":12406082.095001724},{"$f":"VLOOKUP(TR183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":12012090.501827786},{"$f":"VLOOKUP(TS183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":11626269.30132639},{"$f":"VLOOKUP(TT183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":11248004.476108804},{"$f":"VLOOKUP(TU183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":10873988.255080942},{"$f":"VLOOKUP(TV183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":10500586.051441807},{"$f":"VLOOKUP(TW183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":10127183.847802669},{"$f":"VLOOKUP(TX183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":9753781.6441635303},{"$f":"VLOOKUP(TY183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":9380379.4405243937},{"$f":"VLOOKUP(TZ183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":9006977.2368852571},{"$f":"VLOOKUP(UA183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":8633575.0332461186},{"$f":"VLOOKUP(UB183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":8260172.8296069829},{"$f":"VLOOKUP(UC183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":7886770.6259678444},{"$f":"VLOOKUP(UD183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":7513368.4223287096},{"$f":"VLOOKUP(UE183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":7139966.2186895711},{"$f":"VLOOKUP(UF183,Assumptions!$A$4:$E$53,4,FALSE)*$TM195*1000000","v":6766564.0150504345}]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Total Variable Cost",13533328.622421326,{"$f":"SUM(D206:D210)","v":8938380.7805895526},{"$f":"SUM(E206:E209)","v":8459283.0948401168},8693859.5852260087,10044592.842563415,11456624.447743163,12275303.79391212,12995839.59544839,13652229.132760784,14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,null,"Total Variable Cost",14184886.197153086,{"$f":"SUM(AA206:AA210)","v":8705905.0341870859},{"$f":"SUM(AB206:AB209)","v":8693859.5852260087},10044592.842563415,11456624.447743163,12275303.79391212,12995839.59544839,13652229.132760784,14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,null,"Total Variable Cost",14925061.640496345,{"$f":"SUM(AX206:AX210)","v":8947320.3675736878},{"$f":"SUM(AY206:AY209)","v":10044592.842563415},11456624.447743163,12275303.79391212,12995839.59544839,13652229.132760784,14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,null,"Total Variable Cost",15718626.661240267,{"$f":"SUM(BU206:BU210)","v":10337432.902295509},{"$f":"SUM(BV206:BV209)","v":11456624.447743163},12275303.79391212,12995839.59544839,13652229.132760784,14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,null,"Total Variable Cost",16459249.420355851,{"$f":"SUM(CR206:CR210)","v":11790630.876892667},{"$f":"SUM(CS206:CS209)","v":12275303.79391212},12995839.59544839,13652229.132760784,14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,null,"Total Variable Cost",17119058.233349267,{"$f":"SUM(DO206:DO210)","v":12633178.000719834},{"$f":"SUM(DP206:DP209)","v":12995839.59544839},13652229.132760784,14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,null,"Total Variable Cost",17748725.199696507,{"$f":"SUM(EL206:EL210)","v":13374720.303014092},{"$f":"SUM(EM206:EM209)","v":13652229.132760784},14241367.772493294,14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,null,"Total Variable Cost",18355412.622723039,{"$f":"SUM(FI206:FI210)","v":14050246.220897291},{"$f":"SUM(FJ206:FJ209)","v":14241367.772493294},14873756.9265218,15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,null,"Total Variable Cost",18943529.415888522,{"$f":"SUM(GF206:GF210)","v":14656560.608532563},{"$f":"SUM(GG206:GG209)","v":14873756.9265218},15330100.258444665,16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,null,"Total Variable Cost",19518353.50030541,{"$f":"SUM(HC206:HC210)","v":15307386.435957616},{"$f":"SUM(HD206:HD209)","v":15330100.258444665},16256741.924878122,17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,null,"Total Variable Cost",20074478.93778269,{"$f":"SUM(HZ206:HZ210)","v":15777034.001379361},{"$f":"SUM(IA206:IA209)","v":16256741.924878122},17015347.767446004,17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,null,"Total Variable Cost",20628575.922316357,{"$f":"SUM(IW206:IW210)","v":16730690.97895602},{"$f":"SUM(IX206:IX209)","v":17015347.767446004},17455207.764072873,18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,null,"Total Variable Cost",21135491.518165391,{"$f":"SUM(JT206:JT210)","v":17511413.216258124},{"$f":"SUM(JU206:JU209)","v":17455207.764072873},18084230.991893012,18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,null,"Total Variable Cost",21607240.984329287,{"$f":"SUM(KQ206:KQ210)","v":17964096.891226653},{"$f":"SUM(KR206:KR209)","v":18084230.991893012},18710525.471543603,19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,null,"Total Variable Cost",22072225.95698195,{"$f":"SUM(LN206:LN210)","v":18611458.662230659},{"$f":"SUM(LO206:LO209)","v":18710525.471543603},19305234.739251122,20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,null,"Total Variable Cost",22512072.018140256,{"$f":"SUM(MK206:MK210)","v":19256012.131140985},{"$f":"SUM(ML206:ML209)","v":19305234.739251122},20152583.484118059,20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,null,"Total Variable Cost",22925310.586791553,{"$f":"SUM(NH206:NH210)","v":19868059.552839249},{"$f":"SUM(NI206:NI209)","v":20152583.484118059},20818483.188539609,21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,null,"Total Variable Cost",23313829.694140743,{"$f":"SUM(OE206:OE210)","v":20740111.903014038},{"$f":"SUM(OF206:OF209)","v":20818483.188539609},21215993.038788196,21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,null,"Total Variable Cost",23651580.517858461,{"$f":"SUM(PB206:PB210)","v":21425425.247418292},{"$f":"SUM(PC206:PC209)","v":21215993.038788196},21729717.15706579,22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,25218232.654697467,null,"Total Variable Cost",23951741.979713049,{"$f":"SUM(PY206:PY210)","v":21834524.099841028},{"$f":"SUM(PZ206:PZ209)","v":21729717.15706579},22639814.243338332,23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,25218232.654697467,25296320.419009138,null,"Total Variable Cost",24237595.635305464,{"$f":"SUM(QV206:QV210)","v":22363225.331062887},{"$f":"SUM(QW206:QW209)","v":22639814.243338332},23538671.590602923,24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,25218232.654697467,25296320.419009138,25375969.938607045,null,"Total Variable Cost",24498193.853631388,{"$f":"SUM(RS206:RS210)","v":23299855.387788616},{"$f":"SUM(RT206:RT209)","v":23538671.590602923},24272882.754001517,24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,25218232.654697467,25296320.419009138,25375969.938607045,25457212.44859691,null,"Total Variable Cost",24694244.750134181,{"$f":"SUM(SP206:SP210)","v":24224918.022155359},{"$f":"SUM(SQ206:SQ209)","v":24272882.754001517},24332063.520299267,24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,25218232.654697467,25296320.419009138,25375969.938607045,25457212.44859691,25540079.808786567,null,"Total Variable Cost",24822117.186424177,{"$f":"SUM(TM206:TM210)","v":24980534.377811678},{"$f":"SUM(TN206:TN209)","v":24332063.520299267},24392427.901922975,24453999.571179159,24516802.673820462,24580861.838514596,24646202.186502609,24712849.341450386,24780829.439497117,24850169.139504783,24920895.633512601,24993036.657400575,25066620.501766309,25141676.023019359,25218232.654697467,25296320.419009138,25375969.938607045,25457212.44859691,25540079.808786567,25624604.516180024]
[null,"Variable Cost $/MWh",{"$f":"C211/AVERAGE(D185:W185)","v":37.517020227986741},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z211/AVERAGE(AA185:AT185)","v":39.323264603846425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW211/AVERAGE(AX185:BQ185)","v":41.375174954575776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT211/AVERAGE(BU185:CN185)","v":43.575091602291508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ211/AVERAGE(CR185:DK185)","v":45.628241999379505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN211/AVERAGE(DO185:EH185)","v":47.457360413209095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK211/AVERAGE(EL185:FE185)","v":49.202919763198331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH211/AVERAGE(FI185:GB185)","v":50.884775347791326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE211/AVERAGE(GF185:GY185)","v":52.515149532975371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"HB211/AVERAGE(HC185:HV185)","v":54.108673743040995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"HY211/AVERAGE(HZ185:IS185)","v":55.650361665446596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"IV211/AVERAGE(IW185:JP185)","v":57.186426321600408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"JS211/AVERAGE(JT185:KM185)","v":58.591694987864976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"KP211/AVERAGE(KQ185:LJ185)","v":59.899476300090754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"LM211/AVERAGE(LN185:MG185)","v":61.188505120082461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"MJ211/AVERAGE(MK185:ND185)","v":62.407843985935266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"NG211/AVERAGE(NH185:OA185)","v":63.553421705328674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"OD211/AVERAGE(OE185:OX185)","v":64.630472268131825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"PA211/AVERAGE(PB185:PU185)","v":65.566783270322631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"PX211/AVERAGE(PY185:QR185)","v":66.398889247369823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"QU211/AVERAGE(QV185:RO185)","v":67.191331201475407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"RR211/AVERAGE(RS185:SL185)","v":67.913760169328384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"SO211/AVERAGE(SP185:TI185)","v":68.457251401605447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"TL211/AVERAGE(TM185:UF185)","v":68.811738676151165}]
[null,"Fuel (Dth)",null,{"$f":"D221*$D226/1000","v":31034388.269621648},{"$f":"E221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"AA221*$D226/1000","v":31034388.269621648},{"$f":"AB221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"AX221*$D226/1000","v":31034388.269621648},{"$f":"AY221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"BU221*$D226/1000","v":31034388.269621648},{"$f":"BV221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"CR221*$D226/1000","v":31034388.269621648},{"$f":"CS221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"DO221*$D226/1000","v":31034388.269621648},{"$f":"DP221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"EL221*$D226/1000","v":31034388.269621648},{"$f":"EM221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"FI221*$D226/1000","v":31034388.269621648},{"$f":"FJ221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"GF221*$D226/1000","v":31034388.269621648},{"$f":"GG221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"HC221*$D226/1000","v":31034388.269621648},{"$f":"HD221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"HZ221*$D226/1000","v":31034388.269621648},{"$f":"IA221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"IW221*$D226/1000","v":31034388.269621648},{"$f":"IX221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"JT221*$D226/1000","v":31034388.269621648},{"$f":"JU221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"KQ221*$D226/1000","v":31034388.269621648},{"$f":"KR221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"LN221*$D226/1000","v":31034388.269621648},{"$f":"LO221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"MK221*$D226/1000","v":31034388.269621648},{"$f":"ML221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"NH221*$D226/1000","v":31034388.269621648},{"$f":"NI221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"OE221*$D226/1000","v":31034388.269621648},{"$f":"OF221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"PB221*$D226/1000","v":31034388.269621648},{"$f":"PC221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"PY221*$D226/1000","v":31034388.269621648},{"$f":"PZ221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"QV221*$D226/1000","v":31034388.269621648},{"$f":"QW221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"RS221*$D226/1000","v":31034388.269621648},{"$f":"RT221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"SP221*$D226/1000","v":31034388.269621648},{"$f":"SQ221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,null,"Fuel (Dth)",null,{"$f":"TM221*$D226/1000","v":31034388.269621648},{"$f":"TN221*$D226/1000","v":31034388.269621648},31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648,31034388.269621648]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":491.09595397181999},{"$f":"'Resource Options'!$N$13*(1.02^(D220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":498.41328368600017},{"$f":"'Resource Options'!$N$13*(1.02^(AA220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":505.83964161292153},{"$f":"'Resource Options'!$N$13*(1.02^(AX220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":513.37665227295417},{"$f":"'Resource Options'!$N$13*(1.02^(BU220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":521.02596439182116},{"$f":"'Resource Options'!$N$13*(1.02^(CR220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":528.78925126125932},{"$f":"'Resource Options'!$N$13*(1.02^(DO220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":536.66821110505202},{"$f":"'Resource Options'!$N$13*(1.02^(EL220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":544.66456745051732},{"$f":"'Resource Options'!$N$13*(1.02^(FI220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":552.78006950553004},{"$f":"'Resource Options'!$N$13*(1.02^(GF220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HC220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":561.01649254116251},{"$f":"'Resource Options'!$N$13*(1.02^(HC220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HZ220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":569.37563828002578},{"$f":"'Resource Options'!$N$13*(1.02^(HZ220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(IW220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":577.85933529039823},{"$f":"'Resource Options'!$N$13*(1.02^(IW220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(JT220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":586.46943938622519},{"$f":"'Resource Options'!$N$13*(1.02^(JT220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(KQ220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":595.20783403307996},{"$f":"'Resource Options'!$N$13*(1.02^(KQ220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(LN220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":604.07643076017291},{"$f":"'Resource Options'!$N$13*(1.02^(LN220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(MK220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":613.07716957849959},{"$f":"'Resource Options'!$N$13*(1.02^(MK220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(NH220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":622.21201940521917},{"$f":"'Resource Options'!$N$13*(1.02^(NH220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(OE220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":631.48297849435698},{"$f":"'Resource Options'!$N$13*(1.02^(OE220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PB220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":640.89207487392298},{"$f":"'Resource Options'!$N$13*(1.02^(PB220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PY220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":650.4413667895443},{"$f":"'Resource Options'!$N$13*(1.02^(PY220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(QV220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":660.13294315470876},{"$f":"'Resource Options'!$N$13*(1.02^(QV220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(RS220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":669.96892400771378},{"$f":"'Resource Options'!$N$13*(1.02^(RS220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(SP220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":679.95146097542886},{"$f":"'Resource Options'!$N$13*(1.02^(SP220-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(TM220,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$170)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":690.08273774396264},{"$f":"'Resource Options'!$N$13*(1.02^(TM220-2018))","v":0}]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Misc Charges",281845.74499983992,{"$f":"(D234+D235)*Misc_Rev","v":241938.74181024003},246777.51664644486,251713.06697937366,256747.3283189612,261882.27488534039,267119.92038304714,272462.3187907082,277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,null,"Misc Charges",287482.65989983681,{"$f":"(AA234+AA235)*Misc_Rev","v":246777.51664644486},251713.06697937366,256747.3283189612,261882.27488534039,267119.92038304714,272462.3187907082,277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,null,"Misc Charges",293232.31309783348,{"$f":"(AX234+AX235)*Misc_Rev","v":251713.06697937366},256747.3283189612,261882.27488534039,267119.92038304714,272462.3187907082,277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,null,"Misc Charges",299096.9593597902,{"$f":"(BU234+BU235)*Misc_Rev","v":256747.3283189612},261882.27488534039,267119.92038304714,272462.3187907082,277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,null,"Misc Charges",305078.89854698599,{"$f":"(CR234+CR235)*Misc_Rev","v":261882.27488534039},267119.92038304714,272462.3187907082,277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,null,"Misc Charges",311180.47651792568,{"$f":"(DO234+DO235)*Misc_Rev","v":267119.92038304714},272462.3187907082,277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,null,"Misc Charges",317404.08604828414,{"$f":"(EL234+EL235)*Misc_Rev","v":272462.3187907082},277911.56516652228,283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,null,"Misc Charges",323752.16776924999,{"$f":"(FI234+FI235)*Misc_Rev","v":277911.56516652228},283469.79646985279,289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,null,"Misc Charges",330227.21112463489,{"$f":"(GF234+GF235)*Misc_Rev","v":283469.79646985279},289139.19239924982,294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,null,"Misc Charges",336831.7553471275,{"$f":"(HC234+HC235)*Misc_Rev","v":289139.19239924982},294921.97624723485,300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,null,"Misc Charges",343568.39045407012,{"$f":"(HZ234+HZ235)*Misc_Rev","v":294921.97624723485},300820.41577217961,306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,null,"Misc Charges",350439.75826315151,{"$f":"(IW234+IW235)*Misc_Rev","v":300820.41577217961},306836.82408762316,312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,null,"Misc Charges",357448.55342841469,{"$f":"(JT234+JT235)*Misc_Rev","v":306836.82408762316},312973.56056937564,319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,null,"Misc Charges",364597.52449698286,{"$f":"(KQ234+KQ235)*Misc_Rev","v":312973.56056937564},319233.03178076306,325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,null,"Misc Charges",371889.47498692264,{"$f":"(LN234+LN235)*Misc_Rev","v":319233.03178076306},325617.69241637847,332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,null,"Misc Charges",379327.26448666106,{"$f":"(MK234+MK235)*Misc_Rev","v":325617.69241637847},332130.046264706,338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,null,"Misc Charges",386913.80977639428,{"$f":"(NH234+NH235)*Misc_Rev","v":332130.046264706},338772.64719000011,345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,null,"Misc Charges",394652.08597192215,{"$f":"(OE234+OE235)*Misc_Rev","v":338772.64719000011},345548.10013380018,352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,null,"Misc Charges",402545.12769136054,{"$f":"(PB234+PB235)*Misc_Rev","v":345548.10013380018},352459.0621364761,359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,503398.33292067453,null,"Misc Charges",410596.03024518798,{"$f":"(PY234+PY235)*Misc_Rev","v":352459.0621364761},359508.24337920564,366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,503398.33292067453,513466.29957908805,null,"Misc Charges",418807.95085009158,{"$f":"(QV234+QV235)*Misc_Rev","v":359508.24337920564},366698.40824678988,374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,503398.33292067453,513466.29957908805,523735.62557067,null,"Misc Charges",427184.10986709356,{"$f":"(RS234+RS235)*Misc_Rev","v":366698.40824678988},374032.37641172559,381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,503398.33292067453,513466.29957908805,523735.62557067,534210.33808208315,null,"Misc Charges",435727.79206443537,{"$f":"(SP234+SP235)*Misc_Rev","v":374032.37641172559},381513.02393996011,389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,503398.33292067453,513466.29957908805,523735.62557067,534210.33808208315,544894.54484372493,null,"Misc Charges",444442.34790572402,{"$f":"(TM234+TM235)*Misc_Rev","v":381513.02393996011},389143.28441875934,396926.15010713454,404864.67310927721,412961.96657146275,421221.20590289199,429645.63002094976,438238.54262136889,447003.3134737963,455943.37974327221,465062.24733813771,474363.49228490033,483850.76213059842,493527.77737321041,503398.33292067453,513466.29957908805,523735.62557067,534210.33808208315,544894.54484372493,555792.43574059941]
[null,"Variable Fuel Transport",5173.114446841053,{"$f":"HLOOKUP(D220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D243","v":3109.9987201361064},{"$f":"HLOOKUP(E220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E243","v":2989.6764836740581},{"$f":"HLOOKUP(F220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F243","v":3079.3385555115856},{"$f":"HLOOKUP(G220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G243","v":3678.4773936251322},{"$f":"HLOOKUP(H220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H243","v":4305.2587523181264},{"$f":"HLOOKUP(I220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I243","v":4660.6510058317417},{"$f":"HLOOKUP(J220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J243","v":4970.8431607571583},{"$f":"HLOOKUP(K220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K243","v":5251.3567188238312},{"$f":"HLOOKUP(L220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L243","v":5500.766007238818},{"$f":"HLOOKUP(M220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M243","v":5769.5369889239582},{"$f":"HLOOKUP(N220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N243","v":5957.4938888583574},{"$f":"HLOOKUP(O220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O243","v":6359.8590308212588},{"$f":"HLOOKUP(P220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P243","v":6685.0525858700075},{"$f":"HLOOKUP(Q220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q243","v":6864.2264398086809},{"$f":"HLOOKUP(R220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R243","v":7129.3694896516909},{"$f":"HLOOKUP(S220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S243","v":7392.8226176140688},{"$f":"HLOOKUP(T220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T243","v":7641.3961982071214},{"$f":"HLOOKUP(U220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U243","v":8004.9063795475504},{"$f":"HLOOKUP(V220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V243","v":8285.0654971847453},{"$f":"HLOOKUP(W220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W243","v":8442.1522177676688},null,"Variable Fuel Transport",5451.0159929526035,{"$f":"HLOOKUP(AA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA243","v":2989.6764836740581},{"$f":"HLOOKUP(AB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB243","v":3079.3385555115856},{"$f":"HLOOKUP(AC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC243","v":3678.4773936251322},{"$f":"HLOOKUP(AD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD243","v":4305.2587523181264},{"$f":"HLOOKUP(AE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE243","v":4660.6510058317417},{"$f":"HLOOKUP(AF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF243","v":4970.8431607571583},{"$f":"HLOOKUP(AG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG243","v":5251.3567188238312},{"$f":"HLOOKUP(AH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH243","v":5500.766007238818},{"$f":"HLOOKUP(AI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI243","v":5769.5369889239582},{"$f":"HLOOKUP(AJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ243","v":5957.4938888583574},{"$f":"HLOOKUP(AK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK243","v":6359.8590308212588},{"$f":"HLOOKUP(AL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL243","v":6685.0525858700075},{"$f":"HLOOKUP(AM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM243","v":6864.2264398086809},{"$f":"HLOOKUP(AN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN243","v":7129.3694896516909},{"$f":"HLOOKUP(AO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO243","v":7392.8226176140688},{"$f":"HLOOKUP(AP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP243","v":7641.3961982071214},{"$f":"HLOOKUP(AQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ243","v":8004.9063795475504},{"$f":"HLOOKUP(AR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR243","v":8285.0654971847453},{"$f":"HLOOKUP(AS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS243","v":8442.1522177676688},{"$f":"HLOOKUP(AT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT243","v":8651.8324085018048},null,"Variable Fuel Transport",5768.4662073435711,{"$f":"HLOOKUP(AX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX243","v":3079.3385555115856},{"$f":"HLOOKUP(AY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY243","v":3678.4773936251322},{"$f":"HLOOKUP(AZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ243","v":4305.2587523181264},{"$f":"HLOOKUP(BA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA243","v":4660.6510058317417},{"$f":"HLOOKUP(BB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB243","v":4970.8431607571583},{"$f":"HLOOKUP(BC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC243","v":5251.3567188238312},{"$f":"HLOOKUP(BD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD243","v":5500.766007238818},{"$f":"HLOOKUP(BE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE243","v":5769.5369889239582},{"$f":"HLOOKUP(BF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF243","v":5957.4938888583574},{"$f":"HLOOKUP(BG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG243","v":6359.8590308212588},{"$f":"HLOOKUP(BH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH243","v":6685.0525858700075},{"$f":"HLOOKUP(BI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI243","v":6864.2264398086809},{"$f":"HLOOKUP(BJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ243","v":7129.3694896516909},{"$f":"HLOOKUP(BK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK243","v":7392.8226176140688},{"$f":"HLOOKUP(BL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL243","v":7641.3961982071214},{"$f":"HLOOKUP(BM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM243","v":8004.9063795475504},{"$f":"HLOOKUP(BN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN243","v":8285.0654971847453},{"$f":"HLOOKUP(BO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO243","v":8442.1522177676688},{"$f":"HLOOKUP(BP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP243","v":8651.8324085018048},{"$f":"HLOOKUP(BQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ243","v":9042.0642514796909},null,"Variable Fuel Transport",6108.611360119492,{"$f":"HLOOKUP(BU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU243","v":3678.4773936251322},{"$f":"HLOOKUP(BV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV243","v":4305.2587523181264},{"$f":"HLOOKUP(BW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW243","v":4660.6510058317417},{"$f":"HLOOKUP(BX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX243","v":4970.8431607571583},{"$f":"HLOOKUP(BY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY243","v":5251.3567188238312},{"$f":"HLOOKUP(BZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ243","v":5500.766007238818},{"$f":"HLOOKUP(CA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA243","v":5769.5369889239582},{"$f":"HLOOKUP(CB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB243","v":5957.4938888583574},{"$f":"HLOOKUP(CC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC243","v":6359.8590308212588},{"$f":"HLOOKUP(CD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD243","v":6685.0525858700075},{"$f":"HLOOKUP(CE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE243","v":6864.2264398086809},{"$f":"HLOOKUP(CF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF243","v":7129.3694896516909},{"$f":"HLOOKUP(CG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG243","v":7392.8226176140688},{"$f":"HLOOKUP(CH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH243","v":7641.3961982071214},{"$f":"HLOOKUP(CI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI243","v":8004.9063795475504},{"$f":"HLOOKUP(CJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ243","v":8285.0654971847453},{"$f":"HLOOKUP(CK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK243","v":8442.1522177676688},{"$f":"HLOOKUP(CL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL243","v":8651.8324085018048},{"$f":"HLOOKUP(CM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM243","v":9042.0642514796909},{"$f":"HLOOKUP(CN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN243","v":9426.6526667691778},null,"Variable Fuel Transport",6424.0880215284333,{"$f":"HLOOKUP(CR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR243","v":4305.2587523181264},{"$f":"HLOOKUP(CS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS243","v":4660.6510058317417},{"$f":"HLOOKUP(CT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT243","v":4970.8431607571583},{"$f":"HLOOKUP(CU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU243","v":5251.3567188238312},{"$f":"HLOOKUP(CV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV243","v":5500.766007238818},{"$f":"HLOOKUP(CW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW243","v":5769.5369889239582},{"$f":"HLOOKUP(CX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX243","v":5957.4938888583574},{"$f":"HLOOKUP(CY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY243","v":6359.8590308212588},{"$f":"HLOOKUP(CZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ243","v":6685.0525858700075},{"$f":"HLOOKUP(DA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA243","v":6864.2264398086809},{"$f":"HLOOKUP(DB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB243","v":7129.3694896516909},{"$f":"HLOOKUP(DC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC243","v":7392.8226176140688},{"$f":"HLOOKUP(DD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD243","v":7641.3961982071214},{"$f":"HLOOKUP(DE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE243","v":8004.9063795475504},{"$f":"HLOOKUP(DF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF243","v":8285.0654971847453},{"$f":"HLOOKUP(DG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG243","v":8442.1522177676688},{"$f":"HLOOKUP(DH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH243","v":8651.8324085018048},{"$f":"HLOOKUP(DI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI243","v":9042.0642514796909},{"$f":"HLOOKUP(DJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ243","v":9426.6526667691778},{"$f":"HLOOKUP(DK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK243","v":9735.5160657401993},null,"Variable Fuel Transport",6702.9102761893037,{"$f":"HLOOKUP(DO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DO243","v":4660.6510058317417},{"$f":"HLOOKUP(DP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DP243","v":4970.8431607571583},{"$f":"HLOOKUP(DQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DQ243","v":5251.3567188238312},{"$f":"HLOOKUP(DR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DR243","v":5500.766007238818},{"$f":"HLOOKUP(DS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DS243","v":5769.5369889239582},{"$f":"HLOOKUP(DT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DT243","v":5957.4938888583574},{"$f":"HLOOKUP(DU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DU243","v":6359.8590308212588},{"$f":"HLOOKUP(DV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DV243","v":6685.0525858700075},{"$f":"HLOOKUP(DW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DW243","v":6864.2264398086809},{"$f":"HLOOKUP(DX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DX243","v":7129.3694896516909},{"$f":"HLOOKUP(DY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DY243","v":7392.8226176140688},{"$f":"HLOOKUP(DZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DZ243","v":7641.3961982071214},{"$f":"HLOOKUP(EA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EA243","v":8004.9063795475504},{"$f":"HLOOKUP(EB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EB243","v":8285.0654971847453},{"$f":"HLOOKUP(EC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EC243","v":8442.1522177676688},{"$f":"HLOOKUP(ED220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ED243","v":8651.8324085018048},{"$f":"HLOOKUP(EE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EE243","v":9042.0642514796909},{"$f":"HLOOKUP(EF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EF243","v":9426.6526667691778},{"$f":"HLOOKUP(EG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EG243","v":9735.5160657401993},{"$f":"HLOOKUP(EH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EH243","v":9735.5160657401993},null,"Variable Fuel Transport",6967.6452643987968,{"$f":"HLOOKUP(EL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EL243","v":4970.8431607571583},{"$f":"HLOOKUP(EM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EM243","v":5251.3567188238312},{"$f":"HLOOKUP(EN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EN243","v":5500.766007238818},{"$f":"HLOOKUP(EO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EO243","v":5769.5369889239582},{"$f":"HLOOKUP(EP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EP243","v":5957.4938888583574},{"$f":"HLOOKUP(EQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EQ243","v":6359.8590308212588},{"$f":"HLOOKUP(ER220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ER243","v":6685.0525858700075},{"$f":"HLOOKUP(ES220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ES243","v":6864.2264398086809},{"$f":"HLOOKUP(ET220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ET243","v":7129.3694896516909},{"$f":"HLOOKUP(EU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EU243","v":7392.8226176140688},{"$f":"HLOOKUP(EV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EV243","v":7641.3961982071214},{"$f":"HLOOKUP(EW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EW243","v":8004.9063795475504},{"$f":"HLOOKUP(EX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EX243","v":8285.0654971847453},{"$f":"HLOOKUP(EY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EY243","v":8442.1522177676688},{"$f":"HLOOKUP(EZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EZ243","v":8651.8324085018048},{"$f":"HLOOKUP(FA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FA243","v":9042.0642514796909},{"$f":"HLOOKUP(FB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FB243","v":9426.6526667691778},{"$f":"HLOOKUP(FC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FC243","v":9735.5160657401993},{"$f":"HLOOKUP(FD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FD243","v":9735.5160657401993},{"$f":"HLOOKUP(FE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FE243","v":9735.5160657401993},null,"Variable Fuel Transport",7221.5167399643533,{"$f":"HLOOKUP(FI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FI243","v":5251.3567188238312},{"$f":"HLOOKUP(FJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FJ243","v":5500.766007238818},{"$f":"HLOOKUP(FK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FK243","v":5769.5369889239582},{"$f":"HLOOKUP(FL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FL243","v":5957.4938888583574},{"$f":"HLOOKUP(FM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FM243","v":6359.8590308212588},{"$f":"HLOOKUP(FN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FN243","v":6685.0525858700075},{"$f":"HLOOKUP(FO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FO243","v":6864.2264398086809},{"$f":"HLOOKUP(FP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FP243","v":7129.3694896516909},{"$f":"HLOOKUP(FQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FQ243","v":7392.8226176140688},{"$f":"HLOOKUP(FR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FR243","v":7641.3961982071214},{"$f":"HLOOKUP(FS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FS243","v":8004.9063795475504},{"$f":"HLOOKUP(FT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FT243","v":8285.0654971847453},{"$f":"HLOOKUP(FU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FU243","v":8442.1522177676688},{"$f":"HLOOKUP(FV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FV243","v":8651.8324085018048},{"$f":"HLOOKUP(FW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FW243","v":9042.0642514796909},{"$f":"HLOOKUP(FX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FX243","v":9426.6526667691778},{"$f":"HLOOKUP(FY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FY243","v":9735.5160657401993},{"$f":"HLOOKUP(FZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FZ243","v":9735.5160657401993},{"$f":"HLOOKUP(GA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GA243","v":9735.5160657401993},{"$f":"HLOOKUP(GB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GB243","v":9735.5160657401993},null,"Variable Fuel Transport",7466.5333136906829,{"$f":"HLOOKUP(GF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GF243","v":5500.766007238818},{"$f":"HLOOKUP(GG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GG243","v":5769.5369889239582},{"$f":"HLOOKUP(GH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GH243","v":5957.4938888583574},{"$f":"HLOOKUP(GI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GI243","v":6359.8590308212588},{"$f":"HLOOKUP(GJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GJ243","v":6685.0525858700075},{"$f":"HLOOKUP(GK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GK243","v":6864.2264398086809},{"$f":"HLOOKUP(GL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GL243","v":7129.3694896516909},{"$f":"HLOOKUP(GM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GM243","v":7392.8226176140688},{"$f":"HLOOKUP(GN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GN243","v":7641.3961982071214},{"$f":"HLOOKUP(GO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GO243","v":8004.9063795475504},{"$f":"HLOOKUP(GP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GP243","v":8285.0654971847453},{"$f":"HLOOKUP(GQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GQ243","v":8442.1522177676688},{"$f":"HLOOKUP(GR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GR243","v":8651.8324085018048},{"$f":"HLOOKUP(GS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GS243","v":9042.0642514796909},{"$f":"HLOOKUP(GT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GT243","v":9426.6526667691778},{"$f":"HLOOKUP(GU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GU243","v":9735.5160657401993},{"$f":"HLOOKUP(GV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GV243","v":9735.5160657401993},{"$f":"HLOOKUP(GW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GW243","v":9735.5160657401993},{"$f":"HLOOKUP(GX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GX243","v":9735.5160657401993},{"$f":"HLOOKUP(GY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GY243","v":9735.5160657401993},null,"Variable Fuel Transport",7704.9696251186397,{"$f":"HLOOKUP(HC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HC243","v":5769.5369889239582},{"$f":"HLOOKUP(HD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HD243","v":5957.4938888583574},{"$f":"HLOOKUP(HE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HE243","v":6359.8590308212588},{"$f":"HLOOKUP(HF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HF243","v":6685.0525858700075},{"$f":"HLOOKUP(HG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HG243","v":6864.2264398086809},{"$f":"HLOOKUP(HH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HH243","v":7129.3694896516909},{"$f":"HLOOKUP(HI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HI243","v":7392.8226176140688},{"$f":"HLOOKUP(HJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HJ243","v":7641.3961982071214},{"$f":"HLOOKUP(HK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HK243","v":8004.9063795475504},{"$f":"HLOOKUP(HL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HL243","v":8285.0654971847453},{"$f":"HLOOKUP(HM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HM243","v":8442.1522177676688},{"$f":"HLOOKUP(HN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HN243","v":8651.8324085018048},{"$f":"HLOOKUP(HO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HO243","v":9042.0642514796909},{"$f":"HLOOKUP(HP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HP243","v":9426.6526667691778},{"$f":"HLOOKUP(HQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HQ243","v":9735.5160657401993},{"$f":"HLOOKUP(HR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HR243","v":9735.5160657401993},{"$f":"HLOOKUP(HS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HS243","v":9735.5160657401993},{"$f":"HLOOKUP(HT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HT243","v":9735.5160657401993},{"$f":"HLOOKUP(HU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HU243","v":9735.5160657401993},{"$f":"HLOOKUP(HV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HV243","v":9735.5160657401993},null,"Variable Fuel Transport",7934.599583629004,{"$f":"HLOOKUP(HZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HZ243","v":5957.4938888583574},{"$f":"HLOOKUP(IA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IA243","v":6359.8590308212588},{"$f":"HLOOKUP(IB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IB243","v":6685.0525858700075},{"$f":"HLOOKUP(IC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IC243","v":6864.2264398086809},{"$f":"HLOOKUP(ID220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ID243","v":7129.3694896516909},{"$f":"HLOOKUP(IE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IE243","v":7392.8226176140688},{"$f":"HLOOKUP(IF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IF243","v":7641.3961982071214},{"$f":"HLOOKUP(IG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IG243","v":8004.9063795475504},{"$f":"HLOOKUP(IH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IH243","v":8285.0654971847453},{"$f":"HLOOKUP(II220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*II243","v":8442.1522177676688},{"$f":"HLOOKUP(IJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IJ243","v":8651.8324085018048},{"$f":"HLOOKUP(IK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IK243","v":9042.0642514796909},{"$f":"HLOOKUP(IL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IL243","v":9426.6526667691778},{"$f":"HLOOKUP(IM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IM243","v":9735.5160657401993},{"$f":"HLOOKUP(IN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IN243","v":9735.5160657401993},{"$f":"HLOOKUP(IO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IO243","v":9735.5160657401993},{"$f":"HLOOKUP(IP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IP243","v":9735.5160657401993},{"$f":"HLOOKUP(IQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IQ243","v":9735.5160657401993},{"$f":"HLOOKUP(IR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IR243","v":9735.5160657401993},{"$f":"HLOOKUP(IS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IS243","v":9735.5160657401993},null,"Variable Fuel Transport",8162.2844929082257,{"$f":"HLOOKUP(IW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IW243","v":6359.8590308212588},{"$f":"HLOOKUP(IX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IX243","v":6685.0525858700075},{"$f":"HLOOKUP(IY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IY243","v":6864.2264398086809},{"$f":"HLOOKUP(IZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IZ243","v":7129.3694896516909},{"$f":"HLOOKUP(JA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JA243","v":7392.8226176140688},{"$f":"HLOOKUP(JB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JB243","v":7641.3961982071214},{"$f":"HLOOKUP(JC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JC243","v":8004.9063795475504},{"$f":"HLOOKUP(JD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JD243","v":8285.0654971847453},{"$f":"HLOOKUP(JE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JE243","v":8442.1522177676688},{"$f":"HLOOKUP(JF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JF243","v":8651.8324085018048},{"$f":"HLOOKUP(JG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JG243","v":9042.0642514796909},{"$f":"HLOOKUP(JH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JH243","v":9426.6526667691778},{"$f":"HLOOKUP(JI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JI243","v":9735.5160657401993},{"$f":"HLOOKUP(JJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JJ243","v":9735.5160657401993},{"$f":"HLOOKUP(JK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JK243","v":9735.5160657401993},{"$f":"HLOOKUP(JL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JL243","v":9735.5160657401993},{"$f":"HLOOKUP(JM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JM243","v":9735.5160657401993},{"$f":"HLOOKUP(JN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JN243","v":9735.5160657401993},{"$f":"HLOOKUP(JO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JO243","v":9735.5160657401993},{"$f":"HLOOKUP(JP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JP243","v":9735.5160657401993},null,"Variable Fuel Transport",8368.1248757659087,{"$f":"HLOOKUP(JT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JT243","v":6685.0525858700075},{"$f":"HLOOKUP(JU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JU243","v":6864.2264398086809},{"$f":"HLOOKUP(JV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JV243","v":7129.3694896516909},{"$f":"HLOOKUP(JW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JW243","v":7392.8226176140688},{"$f":"HLOOKUP(JX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JX243","v":7641.3961982071214},{"$f":"HLOOKUP(JY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JY243","v":8004.9063795475504},{"$f":"HLOOKUP(JZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JZ243","v":8285.0654971847453},{"$f":"HLOOKUP(KA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KA243","v":8442.1522177676688},{"$f":"HLOOKUP(KB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KB243","v":8651.8324085018048},{"$f":"HLOOKUP(KC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KC243","v":9042.0642514796909},{"$f":"HLOOKUP(KD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KD243","v":9426.6526667691778},{"$f":"HLOOKUP(KE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KE243","v":9735.5160657401993},{"$f":"HLOOKUP(KF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KF243","v":9735.5160657401993},{"$f":"HLOOKUP(KG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KG243","v":9735.5160657401993},{"$f":"HLOOKUP(KH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KH243","v":9735.5160657401993},{"$f":"HLOOKUP(KI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KI243","v":9735.5160657401993},{"$f":"HLOOKUP(KJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KJ243","v":9735.5160657401993},{"$f":"HLOOKUP(KK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KK243","v":9735.5160657401993},{"$f":"HLOOKUP(KL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KL243","v":9735.5160657401993},{"$f":"HLOOKUP(KM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KM243","v":9735.5160657401993},null,"Variable Fuel Transport",8557.7726280253955,{"$f":"HLOOKUP(KQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KQ243","v":6864.2264398086809},{"$f":"HLOOKUP(KR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KR243","v":7129.3694896516909},{"$f":"HLOOKUP(KS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KS243","v":7392.8226176140688},{"$f":"HLOOKUP(KT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KT243","v":7641.3961982071214},{"$f":"HLOOKUP(KU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KU243","v":8004.9063795475504},{"$f":"HLOOKUP(KV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KV243","v":8285.0654971847453},{"$f":"HLOOKUP(KW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KW243","v":8442.1522177676688},{"$f":"HLOOKUP(KX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KX243","v":8651.8324085018048},{"$f":"HLOOKUP(KY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KY243","v":9042.0642514796909},{"$f":"HLOOKUP(KZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KZ243","v":9426.6526667691778},{"$f":"HLOOKUP(LA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LA243","v":9735.5160657401993},{"$f":"HLOOKUP(LB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LB243","v":9735.5160657401993},{"$f":"HLOOKUP(LC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LC243","v":9735.5160657401993},{"$f":"HLOOKUP(LD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LD243","v":9735.5160657401993},{"$f":"HLOOKUP(LE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LE243","v":9735.5160657401993},{"$f":"HLOOKUP(LF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LF243","v":9735.5160657401993},{"$f":"HLOOKUP(LG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LG243","v":9735.5160657401993},{"$f":"HLOOKUP(LH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LH243","v":9735.5160657401993},{"$f":"HLOOKUP(LI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LI243","v":9735.5160657401993},{"$f":"HLOOKUP(LJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LJ243","v":9735.5160657401993},null,"Variable Fuel Transport",8743.6063495279996,{"$f":"HLOOKUP(LN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LN243","v":7129.3694896516909},{"$f":"HLOOKUP(LO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LO243","v":7392.8226176140688},{"$f":"HLOOKUP(LP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LP243","v":7641.3961982071214},{"$f":"HLOOKUP(LQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LQ243","v":8004.9063795475504},{"$f":"HLOOKUP(LR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LR243","v":8285.0654971847453},{"$f":"HLOOKUP(LS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LS243","v":8442.1522177676688},{"$f":"HLOOKUP(LT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LT243","v":8651.8324085018048},{"$f":"HLOOKUP(LU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LU243","v":9042.0642514796909},{"$f":"HLOOKUP(LV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LV243","v":9426.6526667691778},{"$f":"HLOOKUP(LW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LW243","v":9735.5160657401993},{"$f":"HLOOKUP(LX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LX243","v":9735.5160657401993},{"$f":"HLOOKUP(LY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LY243","v":9735.5160657401993},{"$f":"HLOOKUP(LZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LZ243","v":9735.5160657401993},{"$f":"HLOOKUP(MA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MA243","v":9735.5160657401993},{"$f":"HLOOKUP(MB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MB243","v":9735.5160657401993},{"$f":"HLOOKUP(MC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MC243","v":9735.5160657401993},{"$f":"HLOOKUP(MD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MD243","v":9735.5160657401993},{"$f":"HLOOKUP(ME220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ME243","v":9735.5160657401993},{"$f":"HLOOKUP(MF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MF243","v":9735.5160657401993},{"$f":"HLOOKUP(MG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MG243","v":9735.5160657401993},null,"Variable Fuel Transport",8917.4438520694257,{"$f":"HLOOKUP(MK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MK243","v":7392.8226176140688},{"$f":"HLOOKUP(ML220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ML243","v":7641.3961982071214},{"$f":"HLOOKUP(MM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MM243","v":8004.9063795475504},{"$f":"HLOOKUP(MN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MN243","v":8285.0654971847453},{"$f":"HLOOKUP(MO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MO243","v":8442.1522177676688},{"$f":"HLOOKUP(MP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MP243","v":8651.8324085018048},{"$f":"HLOOKUP(MQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MQ243","v":9042.0642514796909},{"$f":"HLOOKUP(MR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MR243","v":9426.6526667691778},{"$f":"HLOOKUP(MS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MS243","v":9735.5160657401993},{"$f":"HLOOKUP(MT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MT243","v":9735.5160657401993},{"$f":"HLOOKUP(MU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MU243","v":9735.5160657401993},{"$f":"HLOOKUP(MV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MV243","v":9735.5160657401993},{"$f":"HLOOKUP(MW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MW243","v":9735.5160657401993},{"$f":"HLOOKUP(MX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MX243","v":9735.5160657401993},{"$f":"HLOOKUP(MY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MY243","v":9735.5160657401993},{"$f":"HLOOKUP(MZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MZ243","v":9735.5160657401993},{"$f":"HLOOKUP(NA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NA243","v":9735.5160657401993},{"$f":"HLOOKUP(NB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NB243","v":9735.5160657401993},{"$f":"HLOOKUP(NC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NC243","v":9735.5160657401993},{"$f":"HLOOKUP(ND220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ND243","v":9735.5160657401993},null,"Variable Fuel Transport",9078.6372054435051,{"$f":"HLOOKUP(NH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NH243","v":7641.3961982071214},{"$f":"HLOOKUP(NI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NI243","v":8004.9063795475504},{"$f":"HLOOKUP(NJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NJ243","v":8285.0654971847453},{"$f":"HLOOKUP(NK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NK243","v":8442.1522177676688},{"$f":"HLOOKUP(NL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NL243","v":8651.8324085018048},{"$f":"HLOOKUP(NM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NM243","v":9042.0642514796909},{"$f":"HLOOKUP(NN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NN243","v":9426.6526667691778},{"$f":"HLOOKUP(NO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NO243","v":9735.5160657401993},{"$f":"HLOOKUP(NP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NP243","v":9735.5160657401993},{"$f":"HLOOKUP(NQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NQ243","v":9735.5160657401993},{"$f":"HLOOKUP(NR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NR243","v":9735.5160657401993},{"$f":"HLOOKUP(NS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NS243","v":9735.5160657401993},{"$f":"HLOOKUP(NT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NT243","v":9735.5160657401993},{"$f":"HLOOKUP(NU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NU243","v":9735.5160657401993},{"$f":"HLOOKUP(NV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NV243","v":9735.5160657401993},{"$f":"HLOOKUP(NW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NW243","v":9735.5160657401993},{"$f":"HLOOKUP(NX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NX243","v":9735.5160657401993},{"$f":"HLOOKUP(NY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NY243","v":9735.5160657401993},{"$f":"HLOOKUP(NZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NZ243","v":9735.5160657401993},{"$f":"HLOOKUP(OA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OA243","v":9735.5160657401993},null,"Variable Fuel Transport",9227.7111958191781,{"$f":"HLOOKUP(OE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OE243","v":8004.9063795475504},{"$f":"HLOOKUP(OF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OF243","v":8285.0654971847453},{"$f":"HLOOKUP(OG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OG243","v":8442.1522177676688},{"$f":"HLOOKUP(OH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OH243","v":8651.8324085018048},{"$f":"HLOOKUP(OI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OI243","v":9042.0642514796909},{"$f":"HLOOKUP(OJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OJ243","v":9426.6526667691778},{"$f":"HLOOKUP(OK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OK243","v":9735.5160657401993},{"$f":"HLOOKUP(OL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OL243","v":9735.5160657401993},{"$f":"HLOOKUP(OM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OM243","v":9735.5160657401993},{"$f":"HLOOKUP(ON220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ON243","v":9735.5160657401993},{"$f":"HLOOKUP(OO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OO243","v":9735.5160657401993},{"$f":"HLOOKUP(OP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OP243","v":9735.5160657401993},{"$f":"HLOOKUP(OQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OQ243","v":9735.5160657401993},{"$f":"HLOOKUP(OR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OR243","v":9735.5160657401993},{"$f":"HLOOKUP(OS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OS243","v":9735.5160657401993},{"$f":"HLOOKUP(OT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OT243","v":9735.5160657401993},{"$f":"HLOOKUP(OU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OU243","v":9735.5160657401993},{"$f":"HLOOKUP(OV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OV243","v":9735.5160657401993},{"$f":"HLOOKUP(OW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OW243","v":9735.5160657401993},{"$f":"HLOOKUP(OX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OX243","v":9735.5160657401993},null,"Variable Fuel Transport",9353.2562858688179,{"$f":"HLOOKUP(PB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PB243","v":8285.0654971847453},{"$f":"HLOOKUP(PC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PC243","v":8442.1522177676688},{"$f":"HLOOKUP(PD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PD243","v":8651.8324085018048},{"$f":"HLOOKUP(PE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PE243","v":9042.0642514796909},{"$f":"HLOOKUP(PF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PF243","v":9426.6526667691778},{"$f":"HLOOKUP(PG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PG243","v":9735.5160657401993},{"$f":"HLOOKUP(PH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PH243","v":9735.5160657401993},{"$f":"HLOOKUP(PI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PI243","v":9735.5160657401993},{"$f":"HLOOKUP(PJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PJ243","v":9735.5160657401993},{"$f":"HLOOKUP(PK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PK243","v":9735.5160657401993},{"$f":"HLOOKUP(PL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PL243","v":9735.5160657401993},{"$f":"HLOOKUP(PM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PM243","v":9735.5160657401993},{"$f":"HLOOKUP(PN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PN243","v":9735.5160657401993},{"$f":"HLOOKUP(PO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PO243","v":9735.5160657401993},{"$f":"HLOOKUP(PP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PP243","v":9735.5160657401993},{"$f":"HLOOKUP(PQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PQ243","v":9735.5160657401993},{"$f":"HLOOKUP(PR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PR243","v":9735.5160657401993},{"$f":"HLOOKUP(PS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PS243","v":9735.5160657401993},{"$f":"HLOOKUP(PT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PT243","v":9735.5160657401993},{"$f":"HLOOKUP(PU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PU243","v":9735.5160657401993},null,"Variable Fuel Transport",9461.3812868458117,{"$f":"HLOOKUP(PY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PY243","v":8442.1522177676688},{"$f":"HLOOKUP(PZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PZ243","v":8651.8324085018048},{"$f":"HLOOKUP(QA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QA243","v":9042.0642514796909},{"$f":"HLOOKUP(QB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QB243","v":9426.6526667691778},{"$f":"HLOOKUP(QC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QC243","v":9735.5160657401993},{"$f":"HLOOKUP(QD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QD243","v":9735.5160657401993},{"$f":"HLOOKUP(QE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QE243","v":9735.5160657401993},{"$f":"HLOOKUP(QF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QF243","v":9735.5160657401993},{"$f":"HLOOKUP(QG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QG243","v":9735.5160657401993},{"$f":"HLOOKUP(QH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QH243","v":9735.5160657401993},{"$f":"HLOOKUP(QI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QI243","v":9735.5160657401993},{"$f":"HLOOKUP(QJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QJ243","v":9735.5160657401993},{"$f":"HLOOKUP(QK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QK243","v":9735.5160657401993},{"$f":"HLOOKUP(QL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QL243","v":9735.5160657401993},{"$f":"HLOOKUP(QM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QM243","v":9735.5160657401993},{"$f":"HLOOKUP(QN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QN243","v":9735.5160657401993},{"$f":"HLOOKUP(QO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QO243","v":9735.5160657401993},{"$f":"HLOOKUP(QP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QP243","v":9735.5160657401993},{"$f":"HLOOKUP(QQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QQ243","v":9735.5160657401993},{"$f":"HLOOKUP(QR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QR243","v":9735.5160657401993},null,"Variable Fuel Transport",9562.2667404903532,{"$f":"HLOOKUP(QV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QV243","v":8651.8324085018048},{"$f":"HLOOKUP(QW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QW243","v":9042.0642514796909},{"$f":"HLOOKUP(QX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QX243","v":9426.6526667691778},{"$f":"HLOOKUP(QY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QY243","v":9735.5160657401993},{"$f":"HLOOKUP(QZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QZ243","v":9735.5160657401993},{"$f":"HLOOKUP(RA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RA243","v":9735.5160657401993},{"$f":"HLOOKUP(RB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RB243","v":9735.5160657401993},{"$f":"HLOOKUP(RC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RC243","v":9735.5160657401993},{"$f":"HLOOKUP(RD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RD243","v":9735.5160657401993},{"$f":"HLOOKUP(RE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RE243","v":9735.5160657401993},{"$f":"HLOOKUP(RF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RF243","v":9735.5160657401993},{"$f":"HLOOKUP(RG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RG243","v":9735.5160657401993},{"$f":"HLOOKUP(RH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RH243","v":9735.5160657401993},{"$f":"HLOOKUP(RI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RI243","v":9735.5160657401993},{"$f":"HLOOKUP(RJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RJ243","v":9735.5160657401993},{"$f":"HLOOKUP(RK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RK243","v":9735.5160657401993},{"$f":"HLOOKUP(RL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RL243","v":9735.5160657401993},{"$f":"HLOOKUP(RM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RM243","v":9735.5160657401993},{"$f":"HLOOKUP(RN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RN243","v":9735.5160657401993},{"$f":"HLOOKUP(RO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RO243","v":9735.5160657401993},null,"Variable Fuel Transport",9650.5783028211226,{"$f":"HLOOKUP(RS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RS243","v":9042.0642514796909},{"$f":"HLOOKUP(RT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RT243","v":9426.6526667691778},{"$f":"HLOOKUP(RU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RU243","v":9735.5160657401993},{"$f":"HLOOKUP(RV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RV243","v":9735.5160657401993},{"$f":"HLOOKUP(RW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RW243","v":9735.5160657401993},{"$f":"HLOOKUP(RX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RX243","v":9735.5160657401993},{"$f":"HLOOKUP(RY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RY243","v":9735.5160657401993},{"$f":"HLOOKUP(RZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RZ243","v":9735.5160657401993},{"$f":"HLOOKUP(SA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SA243","v":9735.5160657401993},{"$f":"HLOOKUP(SB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SB243","v":9735.5160657401993},{"$f":"HLOOKUP(SC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SC243","v":9735.5160657401993},{"$f":"HLOOKUP(SD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SD243","v":9735.5160657401993},{"$f":"HLOOKUP(SE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SE243","v":9735.5160657401993},{"$f":"HLOOKUP(SF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SF243","v":9735.5160657401993},{"$f":"HLOOKUP(SG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SG243","v":9735.5160657401993},{"$f":"HLOOKUP(SH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SH243","v":9735.5160657401993},{"$f":"HLOOKUP(SI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SI243","v":9735.5160657401993},{"$f":"HLOOKUP(SJ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SJ243","v":9735.5160657401993},{"$f":"HLOOKUP(SK220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SK243","v":9735.5160657401993},{"$f":"HLOOKUP(SL220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SL243","v":9735.5160657401993},null,"Variable Fuel Transport",9708.8260553379114,{"$f":"HLOOKUP(SP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SP243","v":9426.6526667691778},{"$f":"HLOOKUP(SQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SQ243","v":9735.5160657401993},{"$f":"HLOOKUP(SR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SR243","v":9735.5160657401993},{"$f":"HLOOKUP(SS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SS243","v":9735.5160657401993},{"$f":"HLOOKUP(ST220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ST243","v":9735.5160657401993},{"$f":"HLOOKUP(SU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SU243","v":9735.5160657401993},{"$f":"HLOOKUP(SV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SV243","v":9735.5160657401993},{"$f":"HLOOKUP(SW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SW243","v":9735.5160657401993},{"$f":"HLOOKUP(SX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SX243","v":9735.5160657401993},{"$f":"HLOOKUP(SY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SY243","v":9735.5160657401993},{"$f":"HLOOKUP(SZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SZ243","v":9735.5160657401993},{"$f":"HLOOKUP(TA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TA243","v":9735.5160657401993},{"$f":"HLOOKUP(TB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TB243","v":9735.5160657401993},{"$f":"HLOOKUP(TC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TC243","v":9735.5160657401993},{"$f":"HLOOKUP(TD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TD243","v":9735.5160657401993},{"$f":"HLOOKUP(TE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TE243","v":9735.5160657401993},{"$f":"HLOOKUP(TF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TF243","v":9735.5160657401993},{"$f":"HLOOKUP(TG220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TG243","v":9735.5160657401993},{"$f":"HLOOKUP(TH220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TH243","v":9735.5160657401993},{"$f":"HLOOKUP(TI220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TI243","v":9735.5160657401993},null,"Variable Fuel Transport",9735.5160657402048,{"$f":"HLOOKUP(TM220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TM243","v":9735.5160657401993},{"$f":"HLOOKUP(TN220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TN243","v":9735.5160657401993},{"$f":"HLOOKUP(TO220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TO243","v":9735.5160657401993},{"$f":"HLOOKUP(TP220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TP243","v":9735.5160657401993},{"$f":"HLOOKUP(TQ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TQ243","v":9735.5160657401993},{"$f":"HLOOKUP(TR220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TR243","v":9735.5160657401993},{"$f":"HLOOKUP(TS220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TS243","v":9735.5160657401993},{"$f":"HLOOKUP(TT220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TT243","v":9735.5160657401993},{"$f":"HLOOKUP(TU220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TU243","v":9735.5160657401993},{"$f":"HLOOKUP(TV220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TV243","v":9735.5160657401993},{"$f":"HLOOKUP(TW220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TW243","v":9735.5160657401993},{"$f":"HLOOKUP(TX220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TX243","v":9735.5160657401993},{"$f":"HLOOKUP(TY220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TY243","v":9735.5160657401993},{"$f":"HLOOKUP(TZ220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TZ243","v":9735.5160657401993},{"$f":"HLOOKUP(UA220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UA243","v":9735.5160657401993},{"$f":"HLOOKUP(UB220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UB243","v":9735.5160657401993},{"$f":"HLOOKUP(UC220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UC243","v":9735.5160657401993},{"$f":"HLOOKUP(UD220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UD243","v":9735.5160657401993},{"$f":"HLOOKUP(UE220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UE243","v":9735.5160657401993},{"$f":"HLOOKUP(UF220,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UF243","v":9735.5160657401993}]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D249:W249))","v":192311906.84131929},{"$f":"D247+D239","v":164387026.93439692},157859228.09440947,157952531.74685049,168300645.38208371,179262546.00470364,184853814.93409973,189595184.16274083,193794089.94011056,197404832.99712932,201417882.90418822,203826628.31524375,210536052.08726645,215714512.04381737,217985227.95475179,221988465.66918075,225971216.21061131,229669940.13873485,235681361.81630599,240039806.68260616,241951090.90555835,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA249:AT249))","v":199338788.74225435},{"$f":"AA247+AA239","v":163540861.05022585},161247532.5194557,171508227.34455091,182387583.94103709,187900758.12751168,192568218.22482872,196697087.78719366,200255798.92404711,204236282.08383897,206615741.00622547,213295878.28957909,218445051.75746089,220686481.17972627,224660432.40548617,228613896.45824766,232283333.8977021,238265469.08660418,242594627.46423528,244476625.1985184,247425243.50683302,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX249:BQ249))","v":207192300.21846744},{"$f":"AX247+AX239","v":167044031.23727715},174852323.62866789,185642958.87474501,191072359.12909648,195660560.87182251,199714420.05680665,203202051.43905169,207129727.40306777,209476134.333653,216126548.75965637,221245999.370188,223457705.93510309,227401934.30351272,231325675.49892399,234965390.08102819,240917802.41258004,245217237.93286085,247069512.80979377,249988408.26075816,256533509.85733783,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU249:CN249))","v":215550875.12889519},{"$f":"BU247+BU239","v":181061779.19999307},189036882.19349536,194376239.14931667,198879418.72833091,202852838.60924065,206264341.95948192,210119879.08054596,212412691.98813832,219029561.94766259,224118846.83026946,226300387.66725981,230214450.30774468,234108025.77523118,237717574.62941062,243639821.23303771,247909091.02539378,249731200.17440188,252619929.89744154,259134865.76609644,265552219.83762532,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR249:DK249))","v":223443360.57595101},{"$f":"CR247+CR239","v":195676440.36805052},197820731.92551637,202232526.56085235,206119657.44781101,209449522.94834715,213227797.72973061,215447396.9256109,222009874.31119975,227065114.91477695,229216040.5544965,233099487.99771053,236962448.26792616,240541381.92483479,246433013.331191,250671667.92627624,252463161.87801355,255321276.40378231,261805597.0751664,268192335.94942445,273080097.02036798,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO249:EH249))","v":230615408.32810032},{"$f":"DO247+DO239","v":204733187.27113408},205728342.27941746,209522726.58703706,212765017.38761222,216460437.91532993,218601623.56266841,225089796.35224068,230089833.93253082,232206208.03346318,236058584.11296701,239890473.01947251,243438335.31267095,249298895.355317,253506478.58669207,255266901.17471915,258093944.33677781,264547193.64445168,270902861.15499955,275759550.86223292,274454573.93967944,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL249:FE249))","v":237530238.92214698},{"$f":"EL247+EL239","v":212888399.42422599},213070629.95980877,216218792.25701272,219825333.22174007,221882430.08703318,228291020.96619034,233215646.81198326,235275995.36458156,239093305.08737028,242893659.66684633,246409987.6330153,252239013.34863189,256415062.25297749,258143950.51397514,260939459.34900433,267361174.32964876,273685307.51316714,278510462.89337111,277173951.6437881,275853668.81149828,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI249:GB249))","v":244253578.7064538},{"$f":"FI247+FI239","v":220462061.73015594},219819559.39003879,223330569.33669463,225297462.33350882,231620711.50776815,236464569.67268077,238448382.85593784,242208832.24972236,245973597.98376822,249457921.76143503,255254943.28854942,259398988.0043928,261095872.07688826,263859376.72341526,270249087.51555747,276541216.51057374,281334367.70227545,279965852.26419026,278613565.24339825,277277831.20824522,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF249:GY249))","v":250826004.27912095},{"$f":"GF247+GF239","v":227425325.0512999},226984987.90000272,228854926.46657622,235086627.73471627,239843872.60332808,241745714.66725975,245428488.31469983,249135546.50083929,252583751.15927902,258348291.63548258,262459855.3004151,264124258.32199964,266855281.91761574,273212511.65884709,279472159.60295248,284232829.7437433,282831833.25474727,281447065.18304437,280078850.09698045,278727519.05626845,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC249:HV249))","v":257296036.24386224},{"$f":"HC247+HC239","v":234817491.94282275},232563795.86647761,238697098.08336636,243361430.98205772,245175369.21157372,248774950.37001044,252403175.441185,255792812.7092545,261520695.89135444,265599294.53771755,267230732.54073268,269928791.11777925,276253055.84044123,282479738.76597708,287207443.88819849,285773482.380633,284355749.29036063,282954569.18572736,281570273.12644583,280203198.79342318,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ249:IS249))","v":263614594.04786977},{"$f":"HZ247+HZ239","v":240577047.7339654},242461229.6373263,247025697.33890271,248745339.21014643,252255706.76703468,255799499.7811197,259109129.32081127,264777572.45842457,268818967.61700189,270416949.4226709,273081551.80237144,279372360.3276872,285565587.05587697,290259835.98075223,288792418.27584058,287341228.98822212,285906592.68624264,284488840.42961502,283088309.89924622,281705345.52966148,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW249:JP249))","v":269934286.38886017},{"$f":"IW247+IW239","v":250781404.28471509},250845914.45301664,252464203.13570839,255878869.31858611,259332119.4484596,262556058.89341104,268143302.18749356,272124371.64492136,273684595.63083661,276315243.31585062,282572097.14647979,288731369.1799829,293391663.41017163,291890291.01057339,290405147.02826828,288936556.03160226,287484849.08028799,286050363.8552326,284633444.79096127,283234443.21068966,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT249:KM249))","v":275842920.34135354},{"$f":"JT247+JT239","v":259429182.95490435},256341341.48482263,259653144.31663898,263009267.12202919,266141314.59379432,271641591.01072508,275540250.74695349,277039250.17877209,279631577.45251799,285853970.66350973,291978782.07737553,296604615.68792671,295068782.66869104,293549178.06674856,292046126.45044512,290559958.87949347,289091013.03480065,287639633.35089189,286206171.1509828,284790984.78475344,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ249:LJ249))","v":281450588.17318487},{"$f":"KQ247+KQ239","v":265103748.25640327},263588052.02715501,266839778.81755298,269873251.76770008,275280267.02104402,279090664.07365113,280506025.87942445,283036216.3532176,289219718.17881346,295309555.50980926,299900415.03749043,298329607.93538475,296775029.2505722,295237003.55139875,293715861.89757705,292211941.97001421,290725588.20323545,289257151.92045641,287806991.47135693,286375472.37261087,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN249:MG249))","v":287017090.92030311},{"$f":"LN247+LN239","v":272580935.96428561},270833316.65295571,273760838.08748722,279067810.05884099,282783556.35652387,284109340.36468995,286554647.01180977,292675086.19913357,298725452.66309094,303280816.99406743,301674514.69525695,300084440.81373966,298510919.91786134,296954283.06733495,295414867.94306731,293893018.97958374,292389087.5000999,290903431.85429567,289436417.5588448,287988417.44075423,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK249:ND249))","v":292374896.0631358},{"$f":"MK247+MK239","v":280056921.77922511},277813879.63663745,283013321.41479295,286627533.78558403,287857256.74257749,290211650.88290566,296245941.47453874,302232305.66691387,306747611.01493311,305105284.64098698,303479186.68433398,301869641.71332002,300276980.78765786,298701541.58825457,297143668.54963529,295603712.99501574,294082033.27407587,292578994.90348935,291094970.71026307,289630340.97794443,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH249:OA249))","v":297510925.73589402},{"$f":"NH247+NH239","v":287260779.2822603},287126753.2830255,290631833.26073968,291758509.43533057,294015411.21482372,299957434.70331395,305856366.68592256,310306716.12851292,308623733.89276356,306961075.10225534,305314969.29738617,303685747.5378688,302073747.5046103,300479313.63213587,298902797.24366105,297344556.68886602,295804957.48442423,294284372.4573428,292783181.89116895,291301773.67512077,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE249:OX249))","v":302442773.1520927},{"$f":"OE247+OE239","v":296865238.4025358},294806555.26380891,295822472.97266608,297974792.57269889,303817871.06417763,309623161.16380656,313984775.6567049,312235869.67253572,310531949.24788338,308848737.85273457,307182410.50293756,305533304.87939942,303901765.41664529,302288143.43789089,300692797.29281616,299116092.49809474,297558401.88073361,296020105.72428012,294501591.9179523,293003256.10875273,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB249:PU249))","v":306932810.33156902},{"$f":"PB247+PB239","v":304789314.44740593},300059398.33358103,302099309.16674066,307836247.20428509,313541118.02644706,317807695.37230933,315968732.28769767,314197905.85077417,312472818.02313244,310768832.20976067,309082068.1226477,307412870.19631875,305761589.75398952,304128585.14533997,302514221.88704371,300918872.80610782,299342918.1860795,297786745.91617692,296250751.64340246,294735338.92769891,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY249:QR249))","v":311101793.79402745},{"$f":"PY247+PY239","v":310215979.64021856},306399364.71553326,312022219.09557807,317619367.9710421,321784029.79220313,319848613.50706464,317986388.11890203,316193397.37940627,314446911.17469746,312721927.51290244,311014510.01189142,309325009.99488008,307653785.81154847,306001202.9785701,304367634.32295215,302753460.12824178,301159068.28365701,299584854.43620062,298031222.1458149,296498583.04364145,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV249:RO249))","v":315162782.0568372},{"$f":"QV247+QV239","v":316761770.28122377},316386345.47204769,321867710.8435154,325923045.66097271,323884195.30981493,321924079.56843758,320038328.03332937,318222927.16337985,316454809.85441685,314708603.30706096,312980314.2437048,311270301.01402831,309578929.13470519,307906571.43274236,306253608.19168711,304620427.30075753,303007424.4069562,301415003.07022578,299843574.92170745,298293559.82516563,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS249:SL249))","v":319016126.93197227},{"$f":"RS247+RS239","v":327061213.08816653},326296862.70299435,330234688.84224582,328084882.51502907,326019791.54004884,324034691.08546287,322125147.28404623,320287088.48133051,318497105.59546387,316729449.52897239,314980069.29616046,313249330.41370195,311537605.70860374,309845275.46441311,308172727.57034814,306520357.67341149,304888569.33354563,303277774.18189192,301688392.08221471,300120851.29555345,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP249:TI249))","v":322303237.48396331},{"$f":"SP247+SP239","v":337282280.54595768},334729835.06443107,332460769.17970324,330283068.98462069,328191429.16545117,326181056.14565665,324247451.68179488,322386485.1739186,320574400.50147253,318785066.6971786,317014374.24323791,315262695.96665764,313530412.15098488,311817910.68543786,310125587.21701908,308453845.3056711,306803096.58253527,305173760.911376,303566266.55323267,301981050.33436561,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM249:UF249))","v":324991320.12185043},{"$f":"TM247+TM239","v":345983048.91432464},337022893.08059901,334724156.36059844,332518229.4439472,330399729.62303674,328363793.58544326,326405857.78606993,324521731.83564621,322687307.43916893,320876066.10553116,319083838.94925368,317311006.25388372,315557955.90863955,313825083.56052357,312112792.76947838,310421495.16664541,308751610.61578894,307103567.3779484,305477802.27938414,303874760.88288182]
[]
[null,{"$f":"D256&\" \"&'Resource Options'!$B$14","v":"2022 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA256&\" \"&'Resource Options'!$B$14","v":"2023 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX256&\" \"&'Resource Options'!$B$14","v":"2024 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU256&\" \"&'Resource Options'!$B$14","v":"2025 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR256&\" \"&'Resource Options'!$B$14","v":"2026 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO256&\" \"&'Resource Options'!$B$14","v":"2027 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL256&\" \"&'Resource Options'!$B$14","v":"2028 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI256&\" \"&'Resource Options'!$B$7","v":"2029 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF256&\" \"&'Resource Options'!$B$7","v":"2030 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC256&\" \"&'Resource Options'!$B$7","v":"2031 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ256&\" \"&'Resource Options'!$B$7","v":"2032 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW256&\" \"&'Resource Options'!$B$7","v":"2033 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"JT256&\" \"&'Resource Options'!$B$7","v":"2034 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"KQ256&\" \"&'Resource Options'!$B$7","v":"2035 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"LN256&\" \"&'Resource Options'!$B$7","v":"2036 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"MK256&\" \"&'Resource Options'!$B$7","v":"2037 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"NH256&\" \"&'Resource Options'!$B$7","v":"2038 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"OE256&\" \"&'Resource Options'!$B$7","v":"2039 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PB256&\" \"&'Resource Options'!$B$7","v":"2040 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"PY256&\" \"&'Resource Options'!$B$7","v":"2041 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"QV256&\" \"&'Resource Options'!$B$7","v":"2042 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"RS256&\" \"&'Resource Options'!$B$7","v":"2043 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"SP256&\" \"&'Resource Options'!$B$7","v":"2044 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"TM256&\" \"&'Resource Options'!$B$7","v":"2045 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,"Sales Tax",null,{"$f":"D264*$D$1","v":29.906051476725811},{"$f":"E264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AA264*$D$1","v":30.351651643729024},{"$f":"AB264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AX264*$D$1","v":30.803891253220584},{"$f":"AY264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"BU264*$D$1","v":31.262869232893578},{"$f":"BV264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"CR264*$D$1","v":31.728685984463684},{"$f":"CS264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"DO264*$D$1","v":32.201443405632205},{"$f":"DP264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"EL264*$D$1","v":32.681244912376123},{"$f":"EM264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"FI264*$D$1","v":33.168195461570527},{"$f":"FJ264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"GF264*$D$1","v":33.662401573947925},{"$f":"GG264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HC264*$D$1","v":34.16397135739976},{"$f":"HD264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HZ264*$D$1","v":34.673014530625011},{"$f":"IA264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"IW264*$D$1","v":35.189642447131327},{"$f":"IX264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"JT264*$D$1","v":35.713968119593588},{"$f":"JU264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"KQ264*$D$1","v":36.246106244575536},{"$f":"KR264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"LN264*$D$1","v":36.786173227619706},{"$f":"LO264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"MK264*$D$1","v":37.334287208711245},{"$f":"ML264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"NH264*$D$1","v":37.890568088121043},{"$f":"NI264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"OE264*$D$1","v":38.455137552634049},{"$f":"OF264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PB264*$D$1","v":39.028119102168297},{"$f":"PC264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PY264*$D$1","v":39.609638076790603},{"$f":"PZ264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"QV264*$D$1","v":40.199821684134783},{"$f":"QW264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"RS264*$D$1","v":40.798799027228398},{"$f":"RT264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"SP264*$D$1","v":41.406701132734099},{"$f":"SQ264*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"TM264*$D$1","v":42.023660979611833},{"$f":"TN264*$D$1","v":0}]
[null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(D256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(E256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(F256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(G256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(H256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(I256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(J256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(K256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(L256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(M256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(N256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(O256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(P256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(Q256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(R256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(S256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(T256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(U256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(V256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(W256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(AA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(AX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(AZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(BU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(BZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(CR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(CZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(DO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(DZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ED256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(EL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ER256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ES256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ET256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(EZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(FI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(FZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(GF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(GY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(HC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(HV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(HZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ID256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(II256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(IW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(IZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(JT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(JZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(KQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(KZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(LN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(LZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ME256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(MK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ML256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(MZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ND256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(NH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(NZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(OE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ON256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(OX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(PB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(PY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(PZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(QV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(QZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(RS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(RZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SJ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SK256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SL256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(SP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(ST256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(SZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TG256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TH256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TI256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},null,"Fuel Transport",0,{"$f":"($D262/1000*$D263*24*HLOOKUP(TM256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TN256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TO256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TP256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TQ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TR256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TS256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TT256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TU256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TV256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TW256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TX256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TY256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(TZ256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(UA256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(UB256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(UC256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(UD256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(UE256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0},{"$f":"($D262/1000*$D263*24*HLOOKUP(UF256,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":0}]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Misc Charges",2026174.2157176654,{"$f":"(SUM(D278:D281))*Misc_Rev","v":1310470.6559089364},1277860.426034587,1313043.0767328234,1512535.5713998268,1721064.4280329566,1842266.2226092925,1949035.2850318456,2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,null,"Misc Charges",2122912.5288042901,{"$f":"(SUM(AA278:AA281))*Misc_Rev","v":1277860.426034587},1313043.0767328234,1512535.5713998268,1721064.4280329566,1842266.2226092925,1949035.2850318456,2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,null,"Misc Charges",2232539.4375247853,{"$f":"(SUM(AX278:AX281))*Misc_Rev","v":1313043.0767328234},1512535.5713998268,1721064.4280329566,1842266.2226092925,1949035.2850318456,2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,null,"Misc Charges",2349626.5283048791,{"$f":"(SUM(BU278:BU281))*Misc_Rev","v":1512535.5713998268},1721064.4280329566,1842266.2226092925,1949035.2850318456,2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,null,"Misc Charges",2458913.3832440595,{"$f":"(SUM(CR278:CR281))*Misc_Rev","v":1721064.4280329566},1842266.2226092925,1949035.2850318456,2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,null,"Misc Charges",2556540.4076714716,{"$f":"(SUM(DO278:DO281))*Misc_Rev","v":1842266.2226092925},1949035.2850318456,2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,null,"Misc Charges",2649783.1411000132,{"$f":"(SUM(EL278:EL281))*Misc_Rev","v":1949035.2850318456},2046376.2466587375,2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,null,"Misc Charges",2739683.5805397625,{"$f":"(SUM(FI278:FI281))*Misc_Rev","v":2046376.2466587375},2133832.3924912582,2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,null,"Misc Charges",2826892.1929712845,{"$f":"(SUM(GF278:GF281))*Misc_Rev","v":2133832.3924912582},2227669.6705493452,2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,null,"Misc Charges",2912145.2392806122,{"$f":"(SUM(HC278:HC281))*Misc_Rev","v":2227669.6705493452},2295608.2487742077,2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,null,"Misc Charges",2994728.638883621,{"$f":"(SUM(HZ278:HZ281))*Misc_Rev","v":2295608.2487742077},2432789.4195902026,2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,null,"Misc Charges",3076856.8826397927,{"$f":"(SUM(IW278:IW281))*Misc_Rev","v":2432789.4195902026},2545251.5579201663,2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,null,"Misc Charges",3152120.5943009672,{"$f":"(SUM(JT278:JT281))*Misc_Rev","v":2545251.5579201663},2610810.663121684,2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,null,"Misc Charges",3222344.6566931861,{"$f":"(SUM(KQ278:KQ281))*Misc_Rev","v":2610810.663121684},2704230.588118135,2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,null,"Misc Charges",3291521.7716166703,{"$f":"(SUM(LN278:LN281))*Misc_Rev","v":2704230.588118135},2797265.4160512658,2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,null,"Misc Charges",3357018.7887738193,{"$f":"(SUM(MK278:MK281))*Misc_Rev","v":2797265.4160512658},2885667.8456085878,3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,null,"Misc Charges",3418630.6221725619,{"$f":"(SUM(NH278:NH281))*Misc_Rev","v":2885667.8456085878},3011275.7075512437,3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,null,"Misc Charges",3476530.179949231,{"$f":"(SUM(OE278:OE281))*Misc_Rev","v":3011275.7075512437},3110192.0995871625,3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,null,"Misc Charges",3527044.4886496635,{"$f":"(SUM(PB278:PB281))*Misc_Rev","v":3110192.0995871625},3169619.8023445243,3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,3778723.5472635902,null,"Misc Charges",3572146.1185483886,{"$f":"(SUM(PY278:PY281))*Misc_Rev","v":3169619.8023445243},3246172.3850856968,3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,3778723.5472635902,3791550.6323842262,null,"Misc Charges",3615119.875446077,{"$f":"(SUM(QV278:QV281))*Misc_Rev","v":3246172.3850856968},3381089.1982948869,3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,3778723.5472635902,3791550.6323842262,3804634.2592072748,null,"Misc Charges",3654250.8155175401,{"$f":"(SUM(RS278:RS281))*Misc_Rev","v":3381089.1982948869},3514370.5718847467,3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,3778723.5472635902,3791550.6323842262,3804634.2592072748,3817979.5585667845,null,"Misc Charges",3683906.8191989246,{"$f":"(SUM(SP278:SP281))*Misc_Rev","v":3514370.5718847467},3623435.6637916956,3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,3778723.5472635902,3791550.6323842262,3804634.2592072748,3817979.5585667845,3831591.7639134843,null,"Misc Charges",3703610.7202335433,{"$f":"(SUM(TM278:TM281))*Misc_Rev","v":3623435.6637916956},3633156.9912428935,3643072.7452431154,3653186.8143233419,3663503.1647851728,3674025.8422562405,3684758.9732767292,3695706.7669176282,3706873.5164313447,3718263.6009353357,3729881.4871294065,3741731.7310473588,3753818.97984367,3766147.9736159081,3778723.5472635902,3791550.6323842262,3804634.2592072748,3817979.5585667845,3831591.7639134843,3845476.213367118]
[null,"$/MWh",{"$f":"C285/AVERAGE(D257:W257)","v":47.573415258614233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z285/AVERAGE(AA257:AT257)","v":49.198467536642724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW285/AVERAGE(AX257:BQ257)","v":51.004995188032673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT285/AVERAGE(BU257:CN257)","v":52.92307627570959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ285/AVERAGE(CR257:DK257)","v":54.741483311232578},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN285/AVERAGE(DO257:EH257)","v":56.404917472210137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK285/AVERAGE(EL257:FE257)","v":58.014174828885402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH285/AVERAGE(FI257:GB257)","v":59.583584194115375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE285/AVERAGE(GF257:GY257)","v":61.122004058846066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HB285/AVERAGE(HC257:HV257)","v":62.640021561709716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HY285/AVERAGE(HZ257:IS257)","v":64.126993022292822},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"IV285/AVERAGE(IW257:JP257)","v":65.616149269025186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"JS285/AVERAGE(JT257:KM257)","v":67.01785916150682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"KP285/AVERAGE(KQ257:LJ257)","v":68.356106048537214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"LM285/AVERAGE(LN257:MG257)","v":69.687440389267294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"MJ285/AVERAGE(MK257:ND257)","v":70.975454446523571},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"NG285/AVERAGE(NH257:OA257)","v":72.217339999793339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"OD285/AVERAGE(OE257:OX257)","v":73.416961436959028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PA285/AVERAGE(PB257:PU257)","v":74.52266497545061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PX285/AVERAGE(PY257:QR257)","v":75.56075770500243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"QU285/AVERAGE(QV257:RO257)","v":76.577626073377161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"RR285/AVERAGE(RS257:SL257)","v":77.551633442518465},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"SO285/AVERAGE(SP257:TI257)","v":78.404815496604357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"TL285/AVERAGE(TM257:UF257)","v":79.130080086332256}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"AA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AS293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"AX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"AZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BP293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"BU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"BZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CM293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"CR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"CZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"DO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"DZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ED293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EG293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"EL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ER293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ES293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ET293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"EZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FD293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"FI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"FZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GA293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"GF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"GX293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"HC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"HU293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"HZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ID293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"II293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IR293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"IW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"IZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JO293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"JT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"JZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KL293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"KQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"KZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LI293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"LN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"LZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ME293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MF293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"MK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ML293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"MZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NC293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"NH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"NZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"OE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ON293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"OW293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"PB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PT293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"PY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"PZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"QV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"QZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RK293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RL293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RN293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"RS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"RZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SH293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SI293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SJ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SK293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"SP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"ST293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"SZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TE293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TF293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TG293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TH293*(1-'Resource Options'!$AA$15)","v":2032954.92},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D292-$D$4)","v":2032954.92},{"$f":"TM293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TN293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TO293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TP293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TQ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TR293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TS293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TT293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TU293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TV293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TW293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TX293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TY293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"TZ293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"UA293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"UB293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"UC293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"UD293*(1-'Resource Options'!$AA$15)","v":2032954.92},{"$f":"UE293*(1-'Resource Options'!$AA$15)","v":2032954.92}]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6887.6039250000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6853.165905375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6818.9000758481252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6784.8055754688849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6750.8815475915408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(DO292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6717.1271398535828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(EL292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6683.5415041543147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(FI292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6650.123796633543},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(GF292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6616.8731776503755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HC292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6583.7888117621233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(HZ292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6550.8698677033126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(IW292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6518.1155183647961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(JT292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6485.5249407729725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(KQ292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6453.0973160691074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(LN292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6420.8318294887622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(MK292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6388.7276703413181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(NH292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6356.7840319896113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(OE292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6325.0001118296632},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PB292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6293.3751112705149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(PY292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6261.9082357141624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(QV292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6230.5986945355917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(RS292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6199.4457010629139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(SP292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6168.4484725575994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(TM292,Efficiency!$B$7:$BB$17,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6137.6062301948114}]
[]
[null,"Misc Charges",282542.1969874468,{"$f":"(D306+D307)*Misc_Rev","v":242536.582013976},247387.31365425556,252335.05992734068,257381.76112588748,262529.39634840528,267779.98427537334,273135.58396088082,278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,null,"Misc Charges",288193.04092719569,{"$f":"(AA306+AA307)*Misc_Rev","v":247387.31365425556},252335.05992734068,257381.76112588748,262529.39634840528,267779.98427537334,273135.58396088082,278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,null,"Misc Charges",293956.90174573963,{"$f":"(AX306+AX307)*Misc_Rev","v":252335.05992734068},257381.76112588748,262529.39634840528,267779.98427537334,273135.58396088082,278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,null,"Misc Charges",299836.03978065448,{"$f":"(BU306+BU307)*Misc_Rev","v":257381.76112588748},262529.39634840528,267779.98427537334,273135.58396088082,278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,null,"Misc Charges",305832.76057626744,{"$f":"(CR306+CR307)*Misc_Rev","v":262529.39634840528},267779.98427537334,273135.58396088082,278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,null,"Misc Charges",311949.41578779288,{"$f":"(DO306+DO307)*Misc_Rev","v":267779.98427537334},273135.58396088082,278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,null,"Misc Charges",318188.40410354873,{"$f":"(EL306+EL307)*Misc_Rev","v":273135.58396088082},278598.29564009845,284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,null,"Misc Charges",324552.17218561983,{"$f":"(FI306+FI307)*Misc_Rev","v":278598.29564009845},284170.26155290037,289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,null,"Misc Charges",331043.21562933206,{"$f":"(GF306+GF307)*Misc_Rev","v":284170.26155290037},289853.66678395838,295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,null,"Misc Charges",337664.07994191884,{"$f":"(HC306+HC307)*Misc_Rev","v":289853.66678395838},295650.74011963757,301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,null,"Misc Charges",344417.36154075718,{"$f":"(HZ306+HZ307)*Misc_Rev","v":295650.74011963757},301563.75492203038,307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,null,"Misc Charges",351305.70877157233,{"$f":"(IW306+IW307)*Misc_Rev","v":301563.75492203038},307595.03002047091,313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,null,"Misc Charges",358331.82294700376,{"$f":"(JT306+JT307)*Misc_Rev","v":307595.03002047091},313746.93062088045,320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,null,"Misc Charges",365498.45940594381,{"$f":"(KQ306+KQ307)*Misc_Rev","v":313746.93062088045},320021.869233298,326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,null,"Misc Charges",372808.42859406269,{"$f":"(LN306+LN307)*Misc_Rev","v":320021.869233298},326422.306617964,332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,null,"Misc Charges",380264.59716594394,{"$f":"(MK306+MK307)*Misc_Rev","v":326422.306617964},332950.75275032333,339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,null,"Misc Charges",387869.88910926279,{"$f":"(NH306+NH307)*Misc_Rev","v":332950.75275032333},339609.76780532976,346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,null,"Misc Charges",395627.28689144814,{"$f":"(OE306+OE307)*Misc_Rev","v":339609.76780532976},346401.96316143638,353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,null,"Misc Charges",403539.83262927708,{"$f":"(PB306+PB307)*Misc_Rev","v":346401.96316143638},353330.00242466509,360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,504642.25011914346,null,"Misc Charges",411610.62928186258,{"$f":"(PY306+PY307)*Misc_Rev","v":353330.00242466509},360396.60247315839,367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,504642.25011914346,514735.09512152633,null,"Misc Charges",419842.84186749987,{"$f":"(QV306+QV307)*Misc_Rev","v":360396.60247315839},367604.53452262154,374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,504642.25011914346,514735.09512152633,525029.79702395678,null,"Misc Charges",428239.69870484987,{"$f":"(RS306+RS307)*Misc_Rev","v":367604.53452262154},374956.62521307397,382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,504642.25011914346,514735.09512152633,525029.79702395678,535530.39296443597,null,"Misc Charges",436804.49267894705,{"$f":"(SP306+SP307)*Misc_Rev","v":374956.62521307397},382455.75771733548,390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,504642.25011914346,514735.09512152633,525029.79702395678,535530.39296443597,546241.00082372467,null,"Misc Charges",445540.58253252582,{"$f":"(TM306+TM307)*Misc_Rev","v":382455.75771733548},390104.87287168216,397906.97032911581,405865.10973569809,413982.41193041211,422262.06016902032,430707.30137240078,439321.44739984878,448107.87634784577,457070.0338748027,466211.43455229874,475535.66324334475,485046.37650821166,494747.30403837591,504642.25011914346,514735.09512152633,525029.79702395678,535530.39296443597,546241.00082372467,557165.82084019925]
[null,"Fuel Cost",46680425.521619231,{"$f":"HLOOKUP(D292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D294","v":28063570.817826379},{"$f":"HLOOKUP(E292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E294","v":26977823.874572281},{"$f":"HLOOKUP(F292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F294","v":27786903.919008877},{"$f":"HLOOKUP(G292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G294","v":33193329.042030755},{"$f":"HLOOKUP(H292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H294","v":38849190.870232567},{"$f":"HLOOKUP(I292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I294","v":42056129.705934003},{"$f":"HLOOKUP(J292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J294","v":44855198.223397128},{"$f":"HLOOKUP(K292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K294","v":47386457.175754517},{"$f":"HLOOKUP(L292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L294","v":49637041.776558258},{"$f":"HLOOKUP(M292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M294","v":52062339.713004857},{"$f":"HLOOKUP(N292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N294","v":53758398.858578153},{"$f":"HLOOKUP(O292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O294","v":57389205.065342918},{"$f":"HLOOKUP(P292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P294","v":60323641.115918502},{"$f":"HLOOKUP(Q292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q294","v":61940445.041320361},{"$f":"HLOOKUP(R292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R294","v":64333005.754592337},{"$f":"HLOOKUP(S292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S294","v":66710317.187513605},{"$f":"HLOOKUP(T292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T294","v":68953360.645135507},{"$f":"HLOOKUP(U292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U294","v":72233552.90084216},{"$f":"HLOOKUP(V292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V294","v":74761613.50330025},{"$f":"HLOOKUP(W292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W294","v":76179110.648580775},null,"Fuel Cost",49188114.566373438,{"$f":"HLOOKUP(AA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA294","v":26977823.874572281},{"$f":"HLOOKUP(AB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB294","v":27786903.919008877},{"$f":"HLOOKUP(AC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC294","v":33193329.042030755},{"$f":"HLOOKUP(AD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD294","v":38849190.870232567},{"$f":"HLOOKUP(AE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE294","v":42056129.705934003},{"$f":"HLOOKUP(AF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF294","v":44855198.223397128},{"$f":"HLOOKUP(AG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG294","v":47386457.175754517},{"$f":"HLOOKUP(AH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH294","v":49637041.776558258},{"$f":"HLOOKUP(AI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI294","v":52062339.713004857},{"$f":"HLOOKUP(AJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ294","v":53758398.858578153},{"$f":"HLOOKUP(AK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK294","v":57389205.065342918},{"$f":"HLOOKUP(AL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL294","v":60323641.115918502},{"$f":"HLOOKUP(AM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM294","v":61940445.041320361},{"$f":"HLOOKUP(AN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN294","v":64333005.754592337},{"$f":"HLOOKUP(AO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO294","v":66710317.187513605},{"$f":"HLOOKUP(AP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP294","v":68953360.645135507},{"$f":"HLOOKUP(AQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ294","v":72233552.90084216},{"$f":"HLOOKUP(AR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR294","v":74761613.50330025},{"$f":"HLOOKUP(AS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS294","v":76179110.648580775},{"$f":"HLOOKUP(AT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT294","v":78071193.382783696},null,"Fuel Cost",52052677.344169438,{"$f":"HLOOKUP(AX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX294","v":27786903.919008877},{"$f":"HLOOKUP(AY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY294","v":33193329.042030755},{"$f":"HLOOKUP(AZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ294","v":38849190.870232567},{"$f":"HLOOKUP(BA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA294","v":42056129.705934003},{"$f":"HLOOKUP(BB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB294","v":44855198.223397128},{"$f":"HLOOKUP(BC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC294","v":47386457.175754517},{"$f":"HLOOKUP(BD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD294","v":49637041.776558258},{"$f":"HLOOKUP(BE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE294","v":52062339.713004857},{"$f":"HLOOKUP(BF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF294","v":53758398.858578153},{"$f":"HLOOKUP(BG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG294","v":57389205.065342918},{"$f":"HLOOKUP(BH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH294","v":60323641.115918502},{"$f":"HLOOKUP(BI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI294","v":61940445.041320361},{"$f":"HLOOKUP(BJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ294","v":64333005.754592337},{"$f":"HLOOKUP(BK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK294","v":66710317.187513605},{"$f":"HLOOKUP(BL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL294","v":68953360.645135507},{"$f":"HLOOKUP(BM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM294","v":72233552.90084216},{"$f":"HLOOKUP(BN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN294","v":74761613.50330025},{"$f":"HLOOKUP(BO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO294","v":76179110.648580775},{"$f":"HLOOKUP(BP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP294","v":78071193.382783696},{"$f":"HLOOKUP(BQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ294","v":81592512.825738832},null,"Fuel Cost",55122031.527971067,{"$f":"HLOOKUP(BU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU294","v":33193329.042030755},{"$f":"HLOOKUP(BV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV294","v":38849190.870232567},{"$f":"HLOOKUP(BW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW294","v":42056129.705934003},{"$f":"HLOOKUP(BX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX294","v":44855198.223397128},{"$f":"HLOOKUP(BY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY294","v":47386457.175754517},{"$f":"HLOOKUP(BZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ294","v":49637041.776558258},{"$f":"HLOOKUP(CA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA294","v":52062339.713004857},{"$f":"HLOOKUP(CB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB294","v":53758398.858578153},{"$f":"HLOOKUP(CC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC294","v":57389205.065342918},{"$f":"HLOOKUP(CD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD294","v":60323641.115918502},{"$f":"HLOOKUP(CE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE294","v":61940445.041320361},{"$f":"HLOOKUP(CF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF294","v":64333005.754592337},{"$f":"HLOOKUP(CG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG294","v":66710317.187513605},{"$f":"HLOOKUP(CH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH294","v":68953360.645135507},{"$f":"HLOOKUP(CI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI294","v":72233552.90084216},{"$f":"HLOOKUP(CJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ294","v":74761613.50330025},{"$f":"HLOOKUP(CK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK294","v":76179110.648580775},{"$f":"HLOOKUP(CL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL294","v":78071193.382783696},{"$f":"HLOOKUP(CM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM294","v":81592512.825738832},{"$f":"HLOOKUP(CN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN294","v":85062907.896422252},null,"Fuel Cost",57968785.63481319,{"$f":"HLOOKUP(CR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR294","v":38849190.870232567},{"$f":"HLOOKUP(CS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS294","v":42056129.705934003},{"$f":"HLOOKUP(CT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT294","v":44855198.223397128},{"$f":"HLOOKUP(CU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU294","v":47386457.175754517},{"$f":"HLOOKUP(CV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV294","v":49637041.776558258},{"$f":"HLOOKUP(CW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW294","v":52062339.713004857},{"$f":"HLOOKUP(CX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX294","v":53758398.858578153},{"$f":"HLOOKUP(CY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY294","v":57389205.065342918},{"$f":"HLOOKUP(CZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ294","v":60323641.115918502},{"$f":"HLOOKUP(DA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA294","v":61940445.041320361},{"$f":"HLOOKUP(DB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB294","v":64333005.754592337},{"$f":"HLOOKUP(DC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC294","v":66710317.187513605},{"$f":"HLOOKUP(DD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD294","v":68953360.645135507},{"$f":"HLOOKUP(DE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE294","v":72233552.90084216},{"$f":"HLOOKUP(DF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF294","v":74761613.50330025},{"$f":"HLOOKUP(DG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG294","v":76179110.648580775},{"$f":"HLOOKUP(DH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH294","v":78071193.382783696},{"$f":"HLOOKUP(DI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI294","v":81592512.825738832},{"$f":"HLOOKUP(DJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ294","v":85062907.896422252},{"$f":"HLOOKUP(DK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK294","v":87849986.172029555},null,"Fuel Cost",60484782.840406567,{"$f":"HLOOKUP(DO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DO294","v":42056129.705934003},{"$f":"HLOOKUP(DP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DP294","v":44855198.223397128},{"$f":"HLOOKUP(DQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DQ294","v":47386457.175754517},{"$f":"HLOOKUP(DR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DR294","v":49637041.776558258},{"$f":"HLOOKUP(DS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DS294","v":52062339.713004857},{"$f":"HLOOKUP(DT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DT294","v":53758398.858578153},{"$f":"HLOOKUP(DU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DU294","v":57389205.065342918},{"$f":"HLOOKUP(DV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DV294","v":60323641.115918502},{"$f":"HLOOKUP(DW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DW294","v":61940445.041320361},{"$f":"HLOOKUP(DX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DX294","v":64333005.754592337},{"$f":"HLOOKUP(DY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DY294","v":66710317.187513605},{"$f":"HLOOKUP(DZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DZ294","v":68953360.645135507},{"$f":"HLOOKUP(EA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EA294","v":72233552.90084216},{"$f":"HLOOKUP(EB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EB294","v":74761613.50330025},{"$f":"HLOOKUP(EC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EC294","v":76179110.648580775},{"$f":"HLOOKUP(ED292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ED294","v":78071193.382783696},{"$f":"HLOOKUP(EE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EE294","v":81592512.825738832},{"$f":"HLOOKUP(EF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EF294","v":85062907.896422252},{"$f":"HLOOKUP(EG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EG294","v":87849986.172029555},{"$f":"HLOOKUP(EH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EH294","v":87849986.172029555},null,"Fuel Cost",62873661.344269224,{"$f":"HLOOKUP(EL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EL294","v":44855198.223397128},{"$f":"HLOOKUP(EM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EM294","v":47386457.175754517},{"$f":"HLOOKUP(EN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EN294","v":49637041.776558258},{"$f":"HLOOKUP(EO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EO294","v":52062339.713004857},{"$f":"HLOOKUP(EP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EP294","v":53758398.858578153},{"$f":"HLOOKUP(EQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EQ294","v":57389205.065342918},{"$f":"HLOOKUP(ER292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ER294","v":60323641.115918502},{"$f":"HLOOKUP(ES292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ES294","v":61940445.041320361},{"$f":"HLOOKUP(ET292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ET294","v":64333005.754592337},{"$f":"HLOOKUP(EU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EU294","v":66710317.187513605},{"$f":"HLOOKUP(EV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EV294","v":68953360.645135507},{"$f":"HLOOKUP(EW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EW294","v":72233552.90084216},{"$f":"HLOOKUP(EX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EX294","v":74761613.50330025},{"$f":"HLOOKUP(EY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EY294","v":76179110.648580775},{"$f":"HLOOKUP(EZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*EZ294","v":78071193.382783696},{"$f":"HLOOKUP(FA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FA294","v":81592512.825738832},{"$f":"HLOOKUP(FB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FB294","v":85062907.896422252},{"$f":"HLOOKUP(FC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FC294","v":87849986.172029555},{"$f":"HLOOKUP(FD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FD294","v":87849986.172029555},{"$f":"HLOOKUP(FE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FE294","v":87849986.172029555},null,"Fuel Cost",65164511.204441592,{"$f":"HLOOKUP(FI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FI294","v":47386457.175754517},{"$f":"HLOOKUP(FJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FJ294","v":49637041.776558258},{"$f":"HLOOKUP(FK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FK294","v":52062339.713004857},{"$f":"HLOOKUP(FL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FL294","v":53758398.858578153},{"$f":"HLOOKUP(FM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FM294","v":57389205.065342918},{"$f":"HLOOKUP(FN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FN294","v":60323641.115918502},{"$f":"HLOOKUP(FO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FO294","v":61940445.041320361},{"$f":"HLOOKUP(FP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FP294","v":64333005.754592337},{"$f":"HLOOKUP(FQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FQ294","v":66710317.187513605},{"$f":"HLOOKUP(FR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FR294","v":68953360.645135507},{"$f":"HLOOKUP(FS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FS294","v":72233552.90084216},{"$f":"HLOOKUP(FT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FT294","v":74761613.50330025},{"$f":"HLOOKUP(FU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FU294","v":76179110.648580775},{"$f":"HLOOKUP(FV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FV294","v":78071193.382783696},{"$f":"HLOOKUP(FW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FW294","v":81592512.825738832},{"$f":"HLOOKUP(FX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FX294","v":85062907.896422252},{"$f":"HLOOKUP(FY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FY294","v":87849986.172029555},{"$f":"HLOOKUP(FZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*FZ294","v":87849986.172029555},{"$f":"HLOOKUP(GA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GA294","v":87849986.172029555},{"$f":"HLOOKUP(GB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GB294","v":87849986.172029555},null,"Fuel Cost",67375457.441747144,{"$f":"HLOOKUP(GF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GF294","v":49637041.776558258},{"$f":"HLOOKUP(GG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GG294","v":52062339.713004857},{"$f":"HLOOKUP(GH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GH294","v":53758398.858578153},{"$f":"HLOOKUP(GI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GI294","v":57389205.065342918},{"$f":"HLOOKUP(GJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GJ294","v":60323641.115918502},{"$f":"HLOOKUP(GK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GK294","v":61940445.041320361},{"$f":"HLOOKUP(GL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GL294","v":64333005.754592337},{"$f":"HLOOKUP(GM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GM294","v":66710317.187513605},{"$f":"HLOOKUP(GN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GN294","v":68953360.645135507},{"$f":"HLOOKUP(GO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GO294","v":72233552.90084216},{"$f":"HLOOKUP(GP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GP294","v":74761613.50330025},{"$f":"HLOOKUP(GQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GQ294","v":76179110.648580775},{"$f":"HLOOKUP(GR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GR294","v":78071193.382783696},{"$f":"HLOOKUP(GS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GS294","v":81592512.825738832},{"$f":"HLOOKUP(GT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GT294","v":85062907.896422252},{"$f":"HLOOKUP(GU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GU294","v":87849986.172029555},{"$f":"HLOOKUP(GV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GV294","v":87849986.172029555},{"$f":"HLOOKUP(GW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GW294","v":87849986.172029555},{"$f":"HLOOKUP(GX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GX294","v":87849986.172029555},{"$f":"HLOOKUP(GY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*GY294","v":87849986.172029555},null,"Fuel Cost",69527025.629854605,{"$f":"HLOOKUP(HC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HC294","v":52062339.713004857},{"$f":"HLOOKUP(HD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HD294","v":53758398.858578153},{"$f":"HLOOKUP(HE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HE294","v":57389205.065342918},{"$f":"HLOOKUP(HF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HF294","v":60323641.115918502},{"$f":"HLOOKUP(HG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HG294","v":61940445.041320361},{"$f":"HLOOKUP(HH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HH294","v":64333005.754592337},{"$f":"HLOOKUP(HI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HI294","v":66710317.187513605},{"$f":"HLOOKUP(HJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HJ294","v":68953360.645135507},{"$f":"HLOOKUP(HK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HK294","v":72233552.90084216},{"$f":"HLOOKUP(HL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HL294","v":74761613.50330025},{"$f":"HLOOKUP(HM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HM294","v":76179110.648580775},{"$f":"HLOOKUP(HN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HN294","v":78071193.382783696},{"$f":"HLOOKUP(HO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HO294","v":81592512.825738832},{"$f":"HLOOKUP(HP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HP294","v":85062907.896422252},{"$f":"HLOOKUP(HQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HQ294","v":87849986.172029555},{"$f":"HLOOKUP(HR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HR294","v":87849986.172029555},{"$f":"HLOOKUP(HS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HS294","v":87849986.172029555},{"$f":"HLOOKUP(HT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HT294","v":87849986.172029555},{"$f":"HLOOKUP(HU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HU294","v":87849986.172029555},{"$f":"HLOOKUP(HV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HV294","v":87849986.172029555},null,"Fuel Cost",71599128.284053802,{"$f":"HLOOKUP(HZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*HZ294","v":53758398.858578153},{"$f":"HLOOKUP(IA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IA294","v":57389205.065342918},{"$f":"HLOOKUP(IB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IB294","v":60323641.115918502},{"$f":"HLOOKUP(IC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IC294","v":61940445.041320361},{"$f":"HLOOKUP(ID292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ID294","v":64333005.754592337},{"$f":"HLOOKUP(IE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IE294","v":66710317.187513605},{"$f":"HLOOKUP(IF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IF294","v":68953360.645135507},{"$f":"HLOOKUP(IG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IG294","v":72233552.90084216},{"$f":"HLOOKUP(IH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IH294","v":74761613.50330025},{"$f":"HLOOKUP(II292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*II294","v":76179110.648580775},{"$f":"HLOOKUP(IJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IJ294","v":78071193.382783696},{"$f":"HLOOKUP(IK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IK294","v":81592512.825738832},{"$f":"HLOOKUP(IL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IL294","v":85062907.896422252},{"$f":"HLOOKUP(IM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IM294","v":87849986.172029555},{"$f":"HLOOKUP(IN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IN294","v":87849986.172029555},{"$f":"HLOOKUP(IO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IO294","v":87849986.172029555},{"$f":"HLOOKUP(IP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IP294","v":87849986.172029555},{"$f":"HLOOKUP(IQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IQ294","v":87849986.172029555},{"$f":"HLOOKUP(IR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IR294","v":87849986.172029555},{"$f":"HLOOKUP(IS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IS294","v":87849986.172029555},null,"Fuel Cost",73653679.475453705,{"$f":"HLOOKUP(IW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IW294","v":57389205.065342918},{"$f":"HLOOKUP(IX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IX294","v":60323641.115918502},{"$f":"HLOOKUP(IY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IY294","v":61940445.041320361},{"$f":"HLOOKUP(IZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*IZ294","v":64333005.754592337},{"$f":"HLOOKUP(JA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JA294","v":66710317.187513605},{"$f":"HLOOKUP(JB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JB294","v":68953360.645135507},{"$f":"HLOOKUP(JC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JC294","v":72233552.90084216},{"$f":"HLOOKUP(JD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JD294","v":74761613.50330025},{"$f":"HLOOKUP(JE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JE294","v":76179110.648580775},{"$f":"HLOOKUP(JF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JF294","v":78071193.382783696},{"$f":"HLOOKUP(JG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JG294","v":81592512.825738832},{"$f":"HLOOKUP(JH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JH294","v":85062907.896422252},{"$f":"HLOOKUP(JI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JI294","v":87849986.172029555},{"$f":"HLOOKUP(JJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JJ294","v":87849986.172029555},{"$f":"HLOOKUP(JK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JK294","v":87849986.172029555},{"$f":"HLOOKUP(JL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JL294","v":87849986.172029555},{"$f":"HLOOKUP(JM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JM294","v":87849986.172029555},{"$f":"HLOOKUP(JN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JN294","v":87849986.172029555},{"$f":"HLOOKUP(JO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JO294","v":87849986.172029555},{"$f":"HLOOKUP(JP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JP294","v":87849986.172029555},null,"Fuel Cost",75511113.089202046,{"$f":"HLOOKUP(JT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JT294","v":60323641.115918502},{"$f":"HLOOKUP(JU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JU294","v":61940445.041320361},{"$f":"HLOOKUP(JV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JV294","v":64333005.754592337},{"$f":"HLOOKUP(JW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JW294","v":66710317.187513605},{"$f":"HLOOKUP(JX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JX294","v":68953360.645135507},{"$f":"HLOOKUP(JY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JY294","v":72233552.90084216},{"$f":"HLOOKUP(JZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*JZ294","v":74761613.50330025},{"$f":"HLOOKUP(KA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KA294","v":76179110.648580775},{"$f":"HLOOKUP(KB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KB294","v":78071193.382783696},{"$f":"HLOOKUP(KC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KC294","v":81592512.825738832},{"$f":"HLOOKUP(KD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KD294","v":85062907.896422252},{"$f":"HLOOKUP(KE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KE294","v":87849986.172029555},{"$f":"HLOOKUP(KF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KF294","v":87849986.172029555},{"$f":"HLOOKUP(KG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KG294","v":87849986.172029555},{"$f":"HLOOKUP(KH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KH294","v":87849986.172029555},{"$f":"HLOOKUP(KI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KI294","v":87849986.172029555},{"$f":"HLOOKUP(KJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KJ294","v":87849986.172029555},{"$f":"HLOOKUP(KK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KK294","v":87849986.172029555},{"$f":"HLOOKUP(KL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KL294","v":87849986.172029555},{"$f":"HLOOKUP(KM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KM294","v":87849986.172029555},null,"Fuel Cost",77222429.911140397,{"$f":"HLOOKUP(KQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KQ294","v":61940445.041320361},{"$f":"HLOOKUP(KR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KR294","v":64333005.754592337},{"$f":"HLOOKUP(KS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KS294","v":66710317.187513605},{"$f":"HLOOKUP(KT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KT294","v":68953360.645135507},{"$f":"HLOOKUP(KU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KU294","v":72233552.90084216},{"$f":"HLOOKUP(KV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KV294","v":74761613.50330025},{"$f":"HLOOKUP(KW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KW294","v":76179110.648580775},{"$f":"HLOOKUP(KX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KX294","v":78071193.382783696},{"$f":"HLOOKUP(KY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KY294","v":81592512.825738832},{"$f":"HLOOKUP(KZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*KZ294","v":85062907.896422252},{"$f":"HLOOKUP(LA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LA294","v":87849986.172029555},{"$f":"HLOOKUP(LB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LB294","v":87849986.172029555},{"$f":"HLOOKUP(LC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LC294","v":87849986.172029555},{"$f":"HLOOKUP(LD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LD294","v":87849986.172029555},{"$f":"HLOOKUP(LE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LE294","v":87849986.172029555},{"$f":"HLOOKUP(LF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LF294","v":87849986.172029555},{"$f":"HLOOKUP(LG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LG294","v":87849986.172029555},{"$f":"HLOOKUP(LH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LH294","v":87849986.172029555},{"$f":"HLOOKUP(LI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LI294","v":87849986.172029555},{"$f":"HLOOKUP(LJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LJ294","v":87849986.172029555},null,"Fuel Cost",78899330.21658498,{"$f":"HLOOKUP(LN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LN294","v":64333005.754592337},{"$f":"HLOOKUP(LO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LO294","v":66710317.187513605},{"$f":"HLOOKUP(LP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LP294","v":68953360.645135507},{"$f":"HLOOKUP(LQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LQ294","v":72233552.90084216},{"$f":"HLOOKUP(LR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LR294","v":74761613.50330025},{"$f":"HLOOKUP(LS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LS294","v":76179110.648580775},{"$f":"HLOOKUP(LT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LT294","v":78071193.382783696},{"$f":"HLOOKUP(LU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LU294","v":81592512.825738832},{"$f":"HLOOKUP(LV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LV294","v":85062907.896422252},{"$f":"HLOOKUP(LW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LW294","v":87849986.172029555},{"$f":"HLOOKUP(LX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LX294","v":87849986.172029555},{"$f":"HLOOKUP(LY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LY294","v":87849986.172029555},{"$f":"HLOOKUP(LZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*LZ294","v":87849986.172029555},{"$f":"HLOOKUP(MA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MA294","v":87849986.172029555},{"$f":"HLOOKUP(MB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MB294","v":87849986.172029555},{"$f":"HLOOKUP(MC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MC294","v":87849986.172029555},{"$f":"HLOOKUP(MD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MD294","v":87849986.172029555},{"$f":"HLOOKUP(ME292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ME294","v":87849986.172029555},{"$f":"HLOOKUP(MF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MF294","v":87849986.172029555},{"$f":"HLOOKUP(MG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MG294","v":87849986.172029555},null,"Fuel Cost",80467980.721737579,{"$f":"HLOOKUP(MK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MK294","v":66710317.187513605},{"$f":"HLOOKUP(ML292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ML294","v":68953360.645135507},{"$f":"HLOOKUP(MM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MM294","v":72233552.90084216},{"$f":"HLOOKUP(MN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MN294","v":74761613.50330025},{"$f":"HLOOKUP(MO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MO294","v":76179110.648580775},{"$f":"HLOOKUP(MP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MP294","v":78071193.382783696},{"$f":"HLOOKUP(MQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MQ294","v":81592512.825738832},{"$f":"HLOOKUP(MR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MR294","v":85062907.896422252},{"$f":"HLOOKUP(MS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MS294","v":87849986.172029555},{"$f":"HLOOKUP(MT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MT294","v":87849986.172029555},{"$f":"HLOOKUP(MU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MU294","v":87849986.172029555},{"$f":"HLOOKUP(MV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MV294","v":87849986.172029555},{"$f":"HLOOKUP(MW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MW294","v":87849986.172029555},{"$f":"HLOOKUP(MX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MX294","v":87849986.172029555},{"$f":"HLOOKUP(MY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MY294","v":87849986.172029555},{"$f":"HLOOKUP(MZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*MZ294","v":87849986.172029555},{"$f":"HLOOKUP(NA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NA294","v":87849986.172029555},{"$f":"HLOOKUP(NB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NB294","v":87849986.172029555},{"$f":"HLOOKUP(NC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NC294","v":87849986.172029555},{"$f":"HLOOKUP(ND292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ND294","v":87849986.172029555},null,"Fuel Cost",81922534.724762514,{"$f":"HLOOKUP(NH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NH294","v":68953360.645135507},{"$f":"HLOOKUP(NI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NI294","v":72233552.90084216},{"$f":"HLOOKUP(NJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NJ294","v":74761613.50330025},{"$f":"HLOOKUP(NK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NK294","v":76179110.648580775},{"$f":"HLOOKUP(NL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NL294","v":78071193.382783696},{"$f":"HLOOKUP(NM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NM294","v":81592512.825738832},{"$f":"HLOOKUP(NN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NN294","v":85062907.896422252},{"$f":"HLOOKUP(NO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NO294","v":87849986.172029555},{"$f":"HLOOKUP(NP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NP294","v":87849986.172029555},{"$f":"HLOOKUP(NQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NQ294","v":87849986.172029555},{"$f":"HLOOKUP(NR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NR294","v":87849986.172029555},{"$f":"HLOOKUP(NS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NS294","v":87849986.172029555},{"$f":"HLOOKUP(NT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NT294","v":87849986.172029555},{"$f":"HLOOKUP(NU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NU294","v":87849986.172029555},{"$f":"HLOOKUP(NV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NV294","v":87849986.172029555},{"$f":"HLOOKUP(NW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NW294","v":87849986.172029555},{"$f":"HLOOKUP(NX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NX294","v":87849986.172029555},{"$f":"HLOOKUP(NY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NY294","v":87849986.172029555},{"$f":"HLOOKUP(NZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*NZ294","v":87849986.172029555},{"$f":"HLOOKUP(OA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OA294","v":87849986.172029555},null,"Fuel Cost",83267727.717581674,{"$f":"HLOOKUP(OE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OE294","v":72233552.90084216},{"$f":"HLOOKUP(OF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OF294","v":74761613.50330025},{"$f":"HLOOKUP(OG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OG294","v":76179110.648580775},{"$f":"HLOOKUP(OH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OH294","v":78071193.382783696},{"$f":"HLOOKUP(OI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OI294","v":81592512.825738832},{"$f":"HLOOKUP(OJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OJ294","v":85062907.896422252},{"$f":"HLOOKUP(OK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OK294","v":87849986.172029555},{"$f":"HLOOKUP(OL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OL294","v":87849986.172029555},{"$f":"HLOOKUP(OM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OM294","v":87849986.172029555},{"$f":"HLOOKUP(ON292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ON294","v":87849986.172029555},{"$f":"HLOOKUP(OO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OO294","v":87849986.172029555},{"$f":"HLOOKUP(OP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OP294","v":87849986.172029555},{"$f":"HLOOKUP(OQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OQ294","v":87849986.172029555},{"$f":"HLOOKUP(OR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OR294","v":87849986.172029555},{"$f":"HLOOKUP(OS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OS294","v":87849986.172029555},{"$f":"HLOOKUP(OT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OT294","v":87849986.172029555},{"$f":"HLOOKUP(OU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OU294","v":87849986.172029555},{"$f":"HLOOKUP(OV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OV294","v":87849986.172029555},{"$f":"HLOOKUP(OW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OW294","v":87849986.172029555},{"$f":"HLOOKUP(OX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*OX294","v":87849986.172029555},null,"Fuel Cost",84400603.915448487,{"$f":"HLOOKUP(PB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PB294","v":74761613.50330025},{"$f":"HLOOKUP(PC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PC294","v":76179110.648580775},{"$f":"HLOOKUP(PD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PD294","v":78071193.382783696},{"$f":"HLOOKUP(PE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PE294","v":81592512.825738832},{"$f":"HLOOKUP(PF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PF294","v":85062907.896422252},{"$f":"HLOOKUP(PG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PG294","v":87849986.172029555},{"$f":"HLOOKUP(PH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PH294","v":87849986.172029555},{"$f":"HLOOKUP(PI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PI294","v":87849986.172029555},{"$f":"HLOOKUP(PJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PJ294","v":87849986.172029555},{"$f":"HLOOKUP(PK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PK294","v":87849986.172029555},{"$f":"HLOOKUP(PL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PL294","v":87849986.172029555},{"$f":"HLOOKUP(PM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PM294","v":87849986.172029555},{"$f":"HLOOKUP(PN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PN294","v":87849986.172029555},{"$f":"HLOOKUP(PO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PO294","v":87849986.172029555},{"$f":"HLOOKUP(PP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PP294","v":87849986.172029555},{"$f":"HLOOKUP(PQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PQ294","v":87849986.172029555},{"$f":"HLOOKUP(PR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PR294","v":87849986.172029555},{"$f":"HLOOKUP(PS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PS294","v":87849986.172029555},{"$f":"HLOOKUP(PT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PT294","v":87849986.172029555},{"$f":"HLOOKUP(PU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PU294","v":87849986.172029555},null,"Fuel Cost",85376287.153659791,{"$f":"HLOOKUP(PY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PY294","v":76179110.648580775},{"$f":"HLOOKUP(PZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*PZ294","v":78071193.382783696},{"$f":"HLOOKUP(QA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QA294","v":81592512.825738832},{"$f":"HLOOKUP(QB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QB294","v":85062907.896422252},{"$f":"HLOOKUP(QC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QC294","v":87849986.172029555},{"$f":"HLOOKUP(QD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QD294","v":87849986.172029555},{"$f":"HLOOKUP(QE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QE294","v":87849986.172029555},{"$f":"HLOOKUP(QF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QF294","v":87849986.172029555},{"$f":"HLOOKUP(QG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QG294","v":87849986.172029555},{"$f":"HLOOKUP(QH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QH294","v":87849986.172029555},{"$f":"HLOOKUP(QI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QI294","v":87849986.172029555},{"$f":"HLOOKUP(QJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QJ294","v":87849986.172029555},{"$f":"HLOOKUP(QK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QK294","v":87849986.172029555},{"$f":"HLOOKUP(QL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QL294","v":87849986.172029555},{"$f":"HLOOKUP(QM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QM294","v":87849986.172029555},{"$f":"HLOOKUP(QN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QN294","v":87849986.172029555},{"$f":"HLOOKUP(QO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QO294","v":87849986.172029555},{"$f":"HLOOKUP(QP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QP294","v":87849986.172029555},{"$f":"HLOOKUP(QQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QQ294","v":87849986.172029555},{"$f":"HLOOKUP(QR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QR294","v":87849986.172029555},null,"Fuel Cost",86286643.178731799,{"$f":"HLOOKUP(QV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QV294","v":78071193.382783696},{"$f":"HLOOKUP(QW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QW294","v":81592512.825738832},{"$f":"HLOOKUP(QX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QX294","v":85062907.896422252},{"$f":"HLOOKUP(QY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QY294","v":87849986.172029555},{"$f":"HLOOKUP(QZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*QZ294","v":87849986.172029555},{"$f":"HLOOKUP(RA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RA294","v":87849986.172029555},{"$f":"HLOOKUP(RB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RB294","v":87849986.172029555},{"$f":"HLOOKUP(RC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RC294","v":87849986.172029555},{"$f":"HLOOKUP(RD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RD294","v":87849986.172029555},{"$f":"HLOOKUP(RE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RE294","v":87849986.172029555},{"$f":"HLOOKUP(RF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RF294","v":87849986.172029555},{"$f":"HLOOKUP(RG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RG294","v":87849986.172029555},{"$f":"HLOOKUP(RH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RH294","v":87849986.172029555},{"$f":"HLOOKUP(RI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RI294","v":87849986.172029555},{"$f":"HLOOKUP(RJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RJ294","v":87849986.172029555},{"$f":"HLOOKUP(RK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RK294","v":87849986.172029555},{"$f":"HLOOKUP(RL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RL294","v":87849986.172029555},{"$f":"HLOOKUP(RM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RM294","v":87849986.172029555},{"$f":"HLOOKUP(RN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RN294","v":87849986.172029555},{"$f":"HLOOKUP(RO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RO294","v":87849986.172029555},null,"Fuel Cost",87083536.684653863,{"$f":"HLOOKUP(RS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RS294","v":81592512.825738832},{"$f":"HLOOKUP(RT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RT294","v":85062907.896422252},{"$f":"HLOOKUP(RU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RU294","v":87849986.172029555},{"$f":"HLOOKUP(RV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RV294","v":87849986.172029555},{"$f":"HLOOKUP(RW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RW294","v":87849986.172029555},{"$f":"HLOOKUP(RX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RX294","v":87849986.172029555},{"$f":"HLOOKUP(RY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RY294","v":87849986.172029555},{"$f":"HLOOKUP(RZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*RZ294","v":87849986.172029555},{"$f":"HLOOKUP(SA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SA294","v":87849986.172029555},{"$f":"HLOOKUP(SB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SB294","v":87849986.172029555},{"$f":"HLOOKUP(SC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SC294","v":87849986.172029555},{"$f":"HLOOKUP(SD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SD294","v":87849986.172029555},{"$f":"HLOOKUP(SE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SE294","v":87849986.172029555},{"$f":"HLOOKUP(SF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SF294","v":87849986.172029555},{"$f":"HLOOKUP(SG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SG294","v":87849986.172029555},{"$f":"HLOOKUP(SH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SH294","v":87849986.172029555},{"$f":"HLOOKUP(SI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SI294","v":87849986.172029555},{"$f":"HLOOKUP(SJ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SJ294","v":87849986.172029555},{"$f":"HLOOKUP(SK292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SK294","v":87849986.172029555},{"$f":"HLOOKUP(SL292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SL294","v":87849986.172029555},null,"Fuel Cost",87609144.594763428,{"$f":"HLOOKUP(SP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SP294","v":85062907.896422252},{"$f":"HLOOKUP(SQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SQ294","v":87849986.172029555},{"$f":"HLOOKUP(SR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SR294","v":87849986.172029555},{"$f":"HLOOKUP(SS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SS294","v":87849986.172029555},{"$f":"HLOOKUP(ST292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*ST294","v":87849986.172029555},{"$f":"HLOOKUP(SU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SU294","v":87849986.172029555},{"$f":"HLOOKUP(SV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SV294","v":87849986.172029555},{"$f":"HLOOKUP(SW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SW294","v":87849986.172029555},{"$f":"HLOOKUP(SX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SX294","v":87849986.172029555},{"$f":"HLOOKUP(SY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SY294","v":87849986.172029555},{"$f":"HLOOKUP(SZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*SZ294","v":87849986.172029555},{"$f":"HLOOKUP(TA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TA294","v":87849986.172029555},{"$f":"HLOOKUP(TB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TB294","v":87849986.172029555},{"$f":"HLOOKUP(TC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TC294","v":87849986.172029555},{"$f":"HLOOKUP(TD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TD294","v":87849986.172029555},{"$f":"HLOOKUP(TE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TE294","v":87849986.172029555},{"$f":"HLOOKUP(TF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TF294","v":87849986.172029555},{"$f":"HLOOKUP(TG292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TG294","v":87849986.172029555},{"$f":"HLOOKUP(TH292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TH294","v":87849986.172029555},{"$f":"HLOOKUP(TI292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TI294","v":87849986.172029555},null,"Fuel Cost",87849986.172029585,{"$f":"HLOOKUP(TM292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TM294","v":87849986.172029555},{"$f":"HLOOKUP(TN292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TN294","v":87849986.172029555},{"$f":"HLOOKUP(TO292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TO294","v":87849986.172029555},{"$f":"HLOOKUP(TP292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TP294","v":87849986.172029555},{"$f":"HLOOKUP(TQ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TQ294","v":87849986.172029555},{"$f":"HLOOKUP(TR292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TR294","v":87849986.172029555},{"$f":"HLOOKUP(TS292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TS294","v":87849986.172029555},{"$f":"HLOOKUP(TT292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TT294","v":87849986.172029555},{"$f":"HLOOKUP(TU292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TU294","v":87849986.172029555},{"$f":"HLOOKUP(TV292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TV294","v":87849986.172029555},{"$f":"HLOOKUP(TW292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TW294","v":87849986.172029555},{"$f":"HLOOKUP(TX292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TX294","v":87849986.172029555},{"$f":"HLOOKUP(TY292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TY294","v":87849986.172029555},{"$f":"HLOOKUP(TZ292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*TZ294","v":87849986.172029555},{"$f":"HLOOKUP(UA292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UA294","v":87849986.172029555},{"$f":"HLOOKUP(UB292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UB294","v":87849986.172029555},{"$f":"HLOOKUP(UC292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UC294","v":87849986.172029555},{"$f":"HLOOKUP(UD292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UD294","v":87849986.172029555},{"$f":"HLOOKUP(UE292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UE294","v":87849986.172029555},{"$f":"HLOOKUP(UF292,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*UF294","v":87849986.172029555}]
[null,"Variable Fuel Transport",2334.0212760809618,{"$f":"HLOOKUP(D292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D315","v":1403.178540891319},{"$f":"HLOOKUP(E292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E315","v":1348.8911937286141},{"$f":"HLOOKUP(F292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F315","v":1389.3451959504439},{"$f":"HLOOKUP(G292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G315","v":1659.6664521015377},{"$f":"HLOOKUP(H292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H315","v":1942.4595435116285},{"$f":"HLOOKUP(I292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I315","v":2102.8064852967004},{"$f":"HLOOKUP(J292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J315","v":2242.7599111698564},{"$f":"HLOOKUP(K292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K315","v":2369.3228587877261},{"$f":"HLOOKUP(L292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L315","v":2481.8520888279131},{"$f":"HLOOKUP(M292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M315","v":2603.1169856502429},{"$f":"HLOOKUP(N292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N315","v":2687.9199429289079},{"$f":"HLOOKUP(O292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O315","v":2869.4602532671461},{"$f":"HLOOKUP(P292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P315","v":3016.1820557959254},{"$f":"HLOOKUP(Q292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q315","v":3097.0222520660182},{"$f":"HLOOKUP(R292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R315","v":3216.650287729617},{"$f":"HLOOKUP(S292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S315","v":3335.5158593756805},{"$f":"HLOOKUP(T292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T315","v":3447.6680322567754},{"$f":"HLOOKUP(U292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U315","v":3611.677645042108},{"$f":"HLOOKUP(V292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V315","v":3738.0806751650125},{"$f":"HLOOKUP(W292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W315","v":3808.9555324290391},null,"Variable Fuel Transport",2459.4057283186717,{"$f":"HLOOKUP(AA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA315","v":1348.8911937286141},{"$f":"HLOOKUP(AB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB315","v":1389.3451959504439},{"$f":"HLOOKUP(AC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC315","v":1659.6664521015377},{"$f":"HLOOKUP(AD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD315","v":1942.4595435116285},{"$f":"HLOOKUP(AE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE315","v":2102.8064852967004},{"$f":"HLOOKUP(AF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF315","v":2242.7599111698564},{"$f":"HLOOKUP(AG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG315","v":2369.3228587877261},{"$f":"HLOOKUP(AH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH315","v":2481.8520888279131},{"$f":"HLOOKUP(AI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI315","v":2603.1169856502429},{"$f":"HLOOKUP(AJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ315","v":2687.9199429289079},{"$f":"HLOOKUP(AK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK315","v":2869.4602532671461},{"$f":"HLOOKUP(AL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL315","v":3016.1820557959254},{"$f":"HLOOKUP(AM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM315","v":3097.0222520660182},{"$f":"HLOOKUP(AN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN315","v":3216.650287729617},{"$f":"HLOOKUP(AO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO315","v":3335.5158593756805},{"$f":"HLOOKUP(AP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP315","v":3447.6680322567754},{"$f":"HLOOKUP(AQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ315","v":3611.677645042108},{"$f":"HLOOKUP(AR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR315","v":3738.0806751650125},{"$f":"HLOOKUP(AS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS315","v":3808.9555324290391},{"$f":"HLOOKUP(AT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT315","v":3903.5596691391852},null,"Variable Fuel Transport",2602.6338672084717,{"$f":"HLOOKUP(AX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX315","v":1389.3451959504439},{"$f":"HLOOKUP(AY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY315","v":1659.6664521015377},{"$f":"HLOOKUP(AZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ315","v":1942.4595435116285},{"$f":"HLOOKUP(BA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA315","v":2102.8064852967004},{"$f":"HLOOKUP(BB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB315","v":2242.7599111698564},{"$f":"HLOOKUP(BC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC315","v":2369.3228587877261},{"$f":"HLOOKUP(BD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD315","v":2481.8520888279131},{"$f":"HLOOKUP(BE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE315","v":2603.1169856502429},{"$f":"HLOOKUP(BF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF315","v":2687.9199429289079},{"$f":"HLOOKUP(BG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG315","v":2869.4602532671461},{"$f":"HLOOKUP(BH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH315","v":3016.1820557959254},{"$f":"HLOOKUP(BI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI315","v":3097.0222520660182},{"$f":"HLOOKUP(BJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ315","v":3216.650287729617},{"$f":"HLOOKUP(BK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK315","v":3335.5158593756805},{"$f":"HLOOKUP(BL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL315","v":3447.6680322567754},{"$f":"HLOOKUP(BM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM315","v":3611.677645042108},{"$f":"HLOOKUP(BN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN315","v":3738.0806751650125},{"$f":"HLOOKUP(BO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO315","v":3808.9555324290391},{"$f":"HLOOKUP(BP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP315","v":3903.5596691391852},{"$f":"HLOOKUP(BQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ315","v":4079.625641286942},null,"Variable Fuel Transport",2756.1015763985533,{"$f":"HLOOKUP(BU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU315","v":1659.6664521015377},{"$f":"HLOOKUP(BV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV315","v":1942.4595435116285},{"$f":"HLOOKUP(BW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW315","v":2102.8064852967004},{"$f":"HLOOKUP(BX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX315","v":2242.7599111698564},{"$f":"HLOOKUP(BY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY315","v":2369.3228587877261},{"$f":"HLOOKUP(BZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ315","v":2481.8520888279131},{"$f":"HLOOKUP(CA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA315","v":2603.1169856502429},{"$f":"HLOOKUP(CB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB315","v":2687.9199429289079},{"$f":"HLOOKUP(CC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC315","v":2869.4602532671461},{"$f":"HLOOKUP(CD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD315","v":3016.1820557959254},{"$f":"HLOOKUP(CE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE315","v":3097.0222520660182},{"$f":"HLOOKUP(CF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF315","v":3216.650287729617},{"$f":"HLOOKUP(CG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG315","v":3335.5158593756805},{"$f":"HLOOKUP(CH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH315","v":3447.6680322567754},{"$f":"HLOOKUP(CI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI315","v":3611.677645042108},{"$f":"HLOOKUP(CJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ315","v":3738.0806751650125},{"$f":"HLOOKUP(CK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK315","v":3808.9555324290391},{"$f":"HLOOKUP(CL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL315","v":3903.5596691391852},{"$f":"HLOOKUP(CM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM315","v":4079.625641286942},{"$f":"HLOOKUP(CN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN315","v":4253.1453948211129},null,"Variable Fuel Transport",2898.4392817406597,{"$f":"HLOOKUP(CR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR315","v":1942.4595435116285},{"$f":"HLOOKUP(CS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS315","v":2102.8064852967004},{"$f":"HLOOKUP(CT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT315","v":2242.7599111698564},{"$f":"HLOOKUP(CU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU315","v":2369.3228587877261},{"$f":"HLOOKUP(CV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV315","v":2481.8520888279131},{"$f":"HLOOKUP(CW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW315","v":2603.1169856502429},{"$f":"HLOOKUP(CX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX315","v":2687.9199429289079},{"$f":"HLOOKUP(CY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY315","v":2869.4602532671461},{"$f":"HLOOKUP(CZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ315","v":3016.1820557959254},{"$f":"HLOOKUP(DA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA315","v":3097.0222520660182},{"$f":"HLOOKUP(DB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB315","v":3216.650287729617},{"$f":"HLOOKUP(DC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC315","v":3335.5158593756805},{"$f":"HLOOKUP(DD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD315","v":3447.6680322567754},{"$f":"HLOOKUP(DE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE315","v":3611.677645042108},{"$f":"HLOOKUP(DF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF315","v":3738.0806751650125},{"$f":"HLOOKUP(DG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG315","v":3808.9555324290391},{"$f":"HLOOKUP(DH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH315","v":3903.5596691391852},{"$f":"HLOOKUP(DI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI315","v":4079.625641286942},{"$f":"HLOOKUP(DJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ315","v":4253.1453948211129},{"$f":"HLOOKUP(DK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK315","v":4392.4993086014783},null,"Variable Fuel Transport",3024.2391420203285,{"$f":"HLOOKUP(DO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DO315","v":2102.8064852967004},{"$f":"HLOOKUP(DP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DP315","v":2242.7599111698564},{"$f":"HLOOKUP(DQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DQ315","v":2369.3228587877261},{"$f":"HLOOKUP(DR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DR315","v":2481.8520888279131},{"$f":"HLOOKUP(DS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DS315","v":2603.1169856502429},{"$f":"HLOOKUP(DT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DT315","v":2687.9199429289079},{"$f":"HLOOKUP(DU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DU315","v":2869.4602532671461},{"$f":"HLOOKUP(DV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DV315","v":3016.1820557959254},{"$f":"HLOOKUP(DW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DW315","v":3097.0222520660182},{"$f":"HLOOKUP(DX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DX315","v":3216.650287729617},{"$f":"HLOOKUP(DY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DY315","v":3335.5158593756805},{"$f":"HLOOKUP(DZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DZ315","v":3447.6680322567754},{"$f":"HLOOKUP(EA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EA315","v":3611.677645042108},{"$f":"HLOOKUP(EB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EB315","v":3738.0806751650125},{"$f":"HLOOKUP(EC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EC315","v":3808.9555324290391},{"$f":"HLOOKUP(ED292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ED315","v":3903.5596691391852},{"$f":"HLOOKUP(EE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EE315","v":4079.625641286942},{"$f":"HLOOKUP(EF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EF315","v":4253.1453948211129},{"$f":"HLOOKUP(EG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EG315","v":4392.4993086014783},{"$f":"HLOOKUP(EH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EH315","v":4392.4993086014783},null,"Variable Fuel Transport",3143.6830672134615,{"$f":"HLOOKUP(EL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EL315","v":2242.7599111698564},{"$f":"HLOOKUP(EM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EM315","v":2369.3228587877261},{"$f":"HLOOKUP(EN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EN315","v":2481.8520888279131},{"$f":"HLOOKUP(EO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EO315","v":2603.1169856502429},{"$f":"HLOOKUP(EP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EP315","v":2687.9199429289079},{"$f":"HLOOKUP(EQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EQ315","v":2869.4602532671461},{"$f":"HLOOKUP(ER292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ER315","v":3016.1820557959254},{"$f":"HLOOKUP(ES292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ES315","v":3097.0222520660182},{"$f":"HLOOKUP(ET292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ET315","v":3216.650287729617},{"$f":"HLOOKUP(EU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EU315","v":3335.5158593756805},{"$f":"HLOOKUP(EV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EV315","v":3447.6680322567754},{"$f":"HLOOKUP(EW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EW315","v":3611.677645042108},{"$f":"HLOOKUP(EX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EX315","v":3738.0806751650125},{"$f":"HLOOKUP(EY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EY315","v":3808.9555324290391},{"$f":"HLOOKUP(EZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*EZ315","v":3903.5596691391852},{"$f":"HLOOKUP(FA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FA315","v":4079.625641286942},{"$f":"HLOOKUP(FB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FB315","v":4253.1453948211129},{"$f":"HLOOKUP(FC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FC315","v":4392.4993086014783},{"$f":"HLOOKUP(FD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FD315","v":4392.4993086014783},{"$f":"HLOOKUP(FE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FE315","v":4392.4993086014783},null,"Variable Fuel Transport",3258.2255602220794,{"$f":"HLOOKUP(FI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FI315","v":2369.3228587877261},{"$f":"HLOOKUP(FJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FJ315","v":2481.8520888279131},{"$f":"HLOOKUP(FK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FK315","v":2603.1169856502429},{"$f":"HLOOKUP(FL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FL315","v":2687.9199429289079},{"$f":"HLOOKUP(FM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FM315","v":2869.4602532671461},{"$f":"HLOOKUP(FN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FN315","v":3016.1820557959254},{"$f":"HLOOKUP(FO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FO315","v":3097.0222520660182},{"$f":"HLOOKUP(FP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FP315","v":3216.650287729617},{"$f":"HLOOKUP(FQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FQ315","v":3335.5158593756805},{"$f":"HLOOKUP(FR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FR315","v":3447.6680322567754},{"$f":"HLOOKUP(FS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FS315","v":3611.677645042108},{"$f":"HLOOKUP(FT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FT315","v":3738.0806751650125},{"$f":"HLOOKUP(FU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FU315","v":3808.9555324290391},{"$f":"HLOOKUP(FV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FV315","v":3903.5596691391852},{"$f":"HLOOKUP(FW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FW315","v":4079.625641286942},{"$f":"HLOOKUP(FX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FX315","v":4253.1453948211129},{"$f":"HLOOKUP(FY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FY315","v":4392.4993086014783},{"$f":"HLOOKUP(FZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*FZ315","v":4392.4993086014783},{"$f":"HLOOKUP(GA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GA315","v":4392.4993086014783},{"$f":"HLOOKUP(GB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GB315","v":4392.4993086014783},null,"Variable Fuel Transport",3368.7728720873574,{"$f":"HLOOKUP(GF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GF315","v":2481.8520888279131},{"$f":"HLOOKUP(GG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GG315","v":2603.1169856502429},{"$f":"HLOOKUP(GH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GH315","v":2687.9199429289079},{"$f":"HLOOKUP(GI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GI315","v":2869.4602532671461},{"$f":"HLOOKUP(GJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GJ315","v":3016.1820557959254},{"$f":"HLOOKUP(GK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GK315","v":3097.0222520660182},{"$f":"HLOOKUP(GL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GL315","v":3216.650287729617},{"$f":"HLOOKUP(GM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GM315","v":3335.5158593756805},{"$f":"HLOOKUP(GN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GN315","v":3447.6680322567754},{"$f":"HLOOKUP(GO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GO315","v":3611.677645042108},{"$f":"HLOOKUP(GP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GP315","v":3738.0806751650125},{"$f":"HLOOKUP(GQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GQ315","v":3808.9555324290391},{"$f":"HLOOKUP(GR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GR315","v":3903.5596691391852},{"$f":"HLOOKUP(GS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GS315","v":4079.625641286942},{"$f":"HLOOKUP(GT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GT315","v":4253.1453948211129},{"$f":"HLOOKUP(GU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GU315","v":4392.4993086014783},{"$f":"HLOOKUP(GV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GV315","v":4392.4993086014783},{"$f":"HLOOKUP(GW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GW315","v":4392.4993086014783},{"$f":"HLOOKUP(GX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GX315","v":4392.4993086014783},{"$f":"HLOOKUP(GY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*GY315","v":4392.4993086014783},null,"Variable Fuel Transport",3476.3512814927308,{"$f":"HLOOKUP(HC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HC315","v":2603.1169856502429},{"$f":"HLOOKUP(HD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HD315","v":2687.9199429289079},{"$f":"HLOOKUP(HE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HE315","v":2869.4602532671461},{"$f":"HLOOKUP(HF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HF315","v":3016.1820557959254},{"$f":"HLOOKUP(HG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HG315","v":3097.0222520660182},{"$f":"HLOOKUP(HH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HH315","v":3216.650287729617},{"$f":"HLOOKUP(HI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HI315","v":3335.5158593756805},{"$f":"HLOOKUP(HJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HJ315","v":3447.6680322567754},{"$f":"HLOOKUP(HK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HK315","v":3611.677645042108},{"$f":"HLOOKUP(HL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HL315","v":3738.0806751650125},{"$f":"HLOOKUP(HM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HM315","v":3808.9555324290391},{"$f":"HLOOKUP(HN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HN315","v":3903.5596691391852},{"$f":"HLOOKUP(HO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HO315","v":4079.625641286942},{"$f":"HLOOKUP(HP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HP315","v":4253.1453948211129},{"$f":"HLOOKUP(HQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HQ315","v":4392.4993086014783},{"$f":"HLOOKUP(HR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HR315","v":4392.4993086014783},{"$f":"HLOOKUP(HS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HS315","v":4392.4993086014783},{"$f":"HLOOKUP(HT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HT315","v":4392.4993086014783},{"$f":"HLOOKUP(HU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HU315","v":4392.4993086014783},{"$f":"HLOOKUP(HV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HV315","v":4392.4993086014783},null,"Variable Fuel Transport",3579.9564142026898,{"$f":"HLOOKUP(HZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*HZ315","v":2687.9199429289079},{"$f":"HLOOKUP(IA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IA315","v":2869.4602532671461},{"$f":"HLOOKUP(IB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IB315","v":3016.1820557959254},{"$f":"HLOOKUP(IC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IC315","v":3097.0222520660182},{"$f":"HLOOKUP(ID292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ID315","v":3216.650287729617},{"$f":"HLOOKUP(IE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IE315","v":3335.5158593756805},{"$f":"HLOOKUP(IF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IF315","v":3447.6680322567754},{"$f":"HLOOKUP(IG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IG315","v":3611.677645042108},{"$f":"HLOOKUP(IH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IH315","v":3738.0806751650125},{"$f":"HLOOKUP(II292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*II315","v":3808.9555324290391},{"$f":"HLOOKUP(IJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IJ315","v":3903.5596691391852},{"$f":"HLOOKUP(IK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IK315","v":4079.625641286942},{"$f":"HLOOKUP(IL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IL315","v":4253.1453948211129},{"$f":"HLOOKUP(IM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IM315","v":4392.4993086014783},{"$f":"HLOOKUP(IN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IN315","v":4392.4993086014783},{"$f":"HLOOKUP(IO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IO315","v":4392.4993086014783},{"$f":"HLOOKUP(IP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IP315","v":4392.4993086014783},{"$f":"HLOOKUP(IQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IQ315","v":4392.4993086014783},{"$f":"HLOOKUP(IR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IR315","v":4392.4993086014783},{"$f":"HLOOKUP(IS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IS315","v":4392.4993086014783},null,"Variable Fuel Transport",3682.6839737726859,{"$f":"HLOOKUP(IW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IW315","v":2869.4602532671461},{"$f":"HLOOKUP(IX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IX315","v":3016.1820557959254},{"$f":"HLOOKUP(IY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IY315","v":3097.0222520660182},{"$f":"HLOOKUP(IZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*IZ315","v":3216.650287729617},{"$f":"HLOOKUP(JA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JA315","v":3335.5158593756805},{"$f":"HLOOKUP(JB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JB315","v":3447.6680322567754},{"$f":"HLOOKUP(JC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JC315","v":3611.677645042108},{"$f":"HLOOKUP(JD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JD315","v":3738.0806751650125},{"$f":"HLOOKUP(JE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JE315","v":3808.9555324290391},{"$f":"HLOOKUP(JF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JF315","v":3903.5596691391852},{"$f":"HLOOKUP(JG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JG315","v":4079.625641286942},{"$f":"HLOOKUP(JH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JH315","v":4253.1453948211129},{"$f":"HLOOKUP(JI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JI315","v":4392.4993086014783},{"$f":"HLOOKUP(JJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JJ315","v":4392.4993086014783},{"$f":"HLOOKUP(JK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JK315","v":4392.4993086014783},{"$f":"HLOOKUP(JL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JL315","v":4392.4993086014783},{"$f":"HLOOKUP(JM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JM315","v":4392.4993086014783},{"$f":"HLOOKUP(JN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JN315","v":4392.4993086014783},{"$f":"HLOOKUP(JO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JO315","v":4392.4993086014783},{"$f":"HLOOKUP(JP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JP315","v":4392.4993086014783},null,"Variable Fuel Transport",3775.5556544601018,{"$f":"HLOOKUP(JT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JT315","v":3016.1820557959254},{"$f":"HLOOKUP(JU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JU315","v":3097.0222520660182},{"$f":"HLOOKUP(JV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JV315","v":3216.650287729617},{"$f":"HLOOKUP(JW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JW315","v":3335.5158593756805},{"$f":"HLOOKUP(JX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JX315","v":3447.6680322567754},{"$f":"HLOOKUP(JY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JY315","v":3611.677645042108},{"$f":"HLOOKUP(JZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*JZ315","v":3738.0806751650125},{"$f":"HLOOKUP(KA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KA315","v":3808.9555324290391},{"$f":"HLOOKUP(KB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KB315","v":3903.5596691391852},{"$f":"HLOOKUP(KC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KC315","v":4079.625641286942},{"$f":"HLOOKUP(KD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KD315","v":4253.1453948211129},{"$f":"HLOOKUP(KE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KE315","v":4392.4993086014783},{"$f":"HLOOKUP(KF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KF315","v":4392.4993086014783},{"$f":"HLOOKUP(KG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KG315","v":4392.4993086014783},{"$f":"HLOOKUP(KH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KH315","v":4392.4993086014783},{"$f":"HLOOKUP(KI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KI315","v":4392.4993086014783},{"$f":"HLOOKUP(KJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KJ315","v":4392.4993086014783},{"$f":"HLOOKUP(KK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KK315","v":4392.4993086014783},{"$f":"HLOOKUP(KL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KL315","v":4392.4993086014783},{"$f":"HLOOKUP(KM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KM315","v":4392.4993086014783},null,"Variable Fuel Transport",3861.1214955570199,{"$f":"HLOOKUP(KQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KQ315","v":3097.0222520660182},{"$f":"HLOOKUP(KR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KR315","v":3216.650287729617},{"$f":"HLOOKUP(KS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KS315","v":3335.5158593756805},{"$f":"HLOOKUP(KT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KT315","v":3447.6680322567754},{"$f":"HLOOKUP(KU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KU315","v":3611.677645042108},{"$f":"HLOOKUP(KV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KV315","v":3738.0806751650125},{"$f":"HLOOKUP(KW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KW315","v":3808.9555324290391},{"$f":"HLOOKUP(KX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KX315","v":3903.5596691391852},{"$f":"HLOOKUP(KY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KY315","v":4079.625641286942},{"$f":"HLOOKUP(KZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*KZ315","v":4253.1453948211129},{"$f":"HLOOKUP(LA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LA315","v":4392.4993086014783},{"$f":"HLOOKUP(LB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LB315","v":4392.4993086014783},{"$f":"HLOOKUP(LC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LC315","v":4392.4993086014783},{"$f":"HLOOKUP(LD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LD315","v":4392.4993086014783},{"$f":"HLOOKUP(LE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LE315","v":4392.4993086014783},{"$f":"HLOOKUP(LF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LF315","v":4392.4993086014783},{"$f":"HLOOKUP(LG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LG315","v":4392.4993086014783},{"$f":"HLOOKUP(LH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LH315","v":4392.4993086014783},{"$f":"HLOOKUP(LI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LI315","v":4392.4993086014783},{"$f":"HLOOKUP(LJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LJ315","v":4392.4993086014783},null,"Variable Fuel Transport",3944.9665108292493,{"$f":"HLOOKUP(LN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LN315","v":3216.650287729617},{"$f":"HLOOKUP(LO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LO315","v":3335.5158593756805},{"$f":"HLOOKUP(LP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LP315","v":3447.6680322567754},{"$f":"HLOOKUP(LQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LQ315","v":3611.677645042108},{"$f":"HLOOKUP(LR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LR315","v":3738.0806751650125},{"$f":"HLOOKUP(LS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LS315","v":3808.9555324290391},{"$f":"HLOOKUP(LT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LT315","v":3903.5596691391852},{"$f":"HLOOKUP(LU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LU315","v":4079.625641286942},{"$f":"HLOOKUP(LV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LV315","v":4253.1453948211129},{"$f":"HLOOKUP(LW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LW315","v":4392.4993086014783},{"$f":"HLOOKUP(LX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LX315","v":4392.4993086014783},{"$f":"HLOOKUP(LY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LY315","v":4392.4993086014783},{"$f":"HLOOKUP(LZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*LZ315","v":4392.4993086014783},{"$f":"HLOOKUP(MA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MA315","v":4392.4993086014783},{"$f":"HLOOKUP(MB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MB315","v":4392.4993086014783},{"$f":"HLOOKUP(MC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MC315","v":4392.4993086014783},{"$f":"HLOOKUP(MD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MD315","v":4392.4993086014783},{"$f":"HLOOKUP(ME292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ME315","v":4392.4993086014783},{"$f":"HLOOKUP(MF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MF315","v":4392.4993086014783},{"$f":"HLOOKUP(MG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MG315","v":4392.4993086014783},null,"Variable Fuel Transport",4023.3990360868802,{"$f":"HLOOKUP(MK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MK315","v":3335.5158593756805},{"$f":"HLOOKUP(ML292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ML315","v":3447.6680322567754},{"$f":"HLOOKUP(MM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MM315","v":3611.677645042108},{"$f":"HLOOKUP(MN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MN315","v":3738.0806751650125},{"$f":"HLOOKUP(MO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MO315","v":3808.9555324290391},{"$f":"HLOOKUP(MP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MP315","v":3903.5596691391852},{"$f":"HLOOKUP(MQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MQ315","v":4079.625641286942},{"$f":"HLOOKUP(MR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MR315","v":4253.1453948211129},{"$f":"HLOOKUP(MS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MS315","v":4392.4993086014783},{"$f":"HLOOKUP(MT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MT315","v":4392.4993086014783},{"$f":"HLOOKUP(MU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MU315","v":4392.4993086014783},{"$f":"HLOOKUP(MV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MV315","v":4392.4993086014783},{"$f":"HLOOKUP(MW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MW315","v":4392.4993086014783},{"$f":"HLOOKUP(MX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MX315","v":4392.4993086014783},{"$f":"HLOOKUP(MY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MY315","v":4392.4993086014783},{"$f":"HLOOKUP(MZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*MZ315","v":4392.4993086014783},{"$f":"HLOOKUP(NA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NA315","v":4392.4993086014783},{"$f":"HLOOKUP(NB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NB315","v":4392.4993086014783},{"$f":"HLOOKUP(NC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NC315","v":4392.4993086014783},{"$f":"HLOOKUP(ND292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ND315","v":4392.4993086014783},null,"Variable Fuel Transport",4096.1267362381259,{"$f":"HLOOKUP(NH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NH315","v":3447.6680322567754},{"$f":"HLOOKUP(NI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NI315","v":3611.677645042108},{"$f":"HLOOKUP(NJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NJ315","v":3738.0806751650125},{"$f":"HLOOKUP(NK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NK315","v":3808.9555324290391},{"$f":"HLOOKUP(NL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NL315","v":3903.5596691391852},{"$f":"HLOOKUP(NM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NM315","v":4079.625641286942},{"$f":"HLOOKUP(NN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NN315","v":4253.1453948211129},{"$f":"HLOOKUP(NO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NO315","v":4392.4993086014783},{"$f":"HLOOKUP(NP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NP315","v":4392.4993086014783},{"$f":"HLOOKUP(NQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NQ315","v":4392.4993086014783},{"$f":"HLOOKUP(NR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NR315","v":4392.4993086014783},{"$f":"HLOOKUP(NS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NS315","v":4392.4993086014783},{"$f":"HLOOKUP(NT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NT315","v":4392.4993086014783},{"$f":"HLOOKUP(NU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NU315","v":4392.4993086014783},{"$f":"HLOOKUP(NV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NV315","v":4392.4993086014783},{"$f":"HLOOKUP(NW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NW315","v":4392.4993086014783},{"$f":"HLOOKUP(NX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NX315","v":4392.4993086014783},{"$f":"HLOOKUP(NY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NY315","v":4392.4993086014783},{"$f":"HLOOKUP(NZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*NZ315","v":4392.4993086014783},{"$f":"HLOOKUP(OA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OA315","v":4392.4993086014783},null,"Variable Fuel Transport",4163.3863858790846,{"$f":"HLOOKUP(OE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OE315","v":3611.677645042108},{"$f":"HLOOKUP(OF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OF315","v":3738.0806751650125},{"$f":"HLOOKUP(OG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OG315","v":3808.9555324290391},{"$f":"HLOOKUP(OH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OH315","v":3903.5596691391852},{"$f":"HLOOKUP(OI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OI315","v":4079.625641286942},{"$f":"HLOOKUP(OJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OJ315","v":4253.1453948211129},{"$f":"HLOOKUP(OK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OK315","v":4392.4993086014783},{"$f":"HLOOKUP(OL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OL315","v":4392.4993086014783},{"$f":"HLOOKUP(OM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OM315","v":4392.4993086014783},{"$f":"HLOOKUP(ON292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ON315","v":4392.4993086014783},{"$f":"HLOOKUP(OO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OO315","v":4392.4993086014783},{"$f":"HLOOKUP(OP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OP315","v":4392.4993086014783},{"$f":"HLOOKUP(OQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OQ315","v":4392.4993086014783},{"$f":"HLOOKUP(OR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OR315","v":4392.4993086014783},{"$f":"HLOOKUP(OS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OS315","v":4392.4993086014783},{"$f":"HLOOKUP(OT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OT315","v":4392.4993086014783},{"$f":"HLOOKUP(OU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OU315","v":4392.4993086014783},{"$f":"HLOOKUP(OV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OV315","v":4392.4993086014783},{"$f":"HLOOKUP(OW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OW315","v":4392.4993086014783},{"$f":"HLOOKUP(OX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*OX315","v":4392.4993086014783},null,"Variable Fuel Transport",4220.030195772425,{"$f":"HLOOKUP(PB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PB315","v":3738.0806751650125},{"$f":"HLOOKUP(PC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PC315","v":3808.9555324290391},{"$f":"HLOOKUP(PD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PD315","v":3903.5596691391852},{"$f":"HLOOKUP(PE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PE315","v":4079.625641286942},{"$f":"HLOOKUP(PF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PF315","v":4253.1453948211129},{"$f":"HLOOKUP(PG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PG315","v":4392.4993086014783},{"$f":"HLOOKUP(PH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PH315","v":4392.4993086014783},{"$f":"HLOOKUP(PI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PI315","v":4392.4993086014783},{"$f":"HLOOKUP(PJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PJ315","v":4392.4993086014783},{"$f":"HLOOKUP(PK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PK315","v":4392.4993086014783},{"$f":"HLOOKUP(PL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PL315","v":4392.4993086014783},{"$f":"HLOOKUP(PM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PM315","v":4392.4993086014783},{"$f":"HLOOKUP(PN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PN315","v":4392.4993086014783},{"$f":"HLOOKUP(PO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PO315","v":4392.4993086014783},{"$f":"HLOOKUP(PP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PP315","v":4392.4993086014783},{"$f":"HLOOKUP(PQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PQ315","v":4392.4993086014783},{"$f":"HLOOKUP(PR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PR315","v":4392.4993086014783},{"$f":"HLOOKUP(PS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PS315","v":4392.4993086014783},{"$f":"HLOOKUP(PT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PT315","v":4392.4993086014783},{"$f":"HLOOKUP(PU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PU315","v":4392.4993086014783},null,"Variable Fuel Transport",4268.8143576829889,{"$f":"HLOOKUP(PY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PY315","v":3808.9555324290391},{"$f":"HLOOKUP(PZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*PZ315","v":3903.5596691391852},{"$f":"HLOOKUP(QA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QA315","v":4079.625641286942},{"$f":"HLOOKUP(QB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QB315","v":4253.1453948211129},{"$f":"HLOOKUP(QC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QC315","v":4392.4993086014783},{"$f":"HLOOKUP(QD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QD315","v":4392.4993086014783},{"$f":"HLOOKUP(QE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QE315","v":4392.4993086014783},{"$f":"HLOOKUP(QF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QF315","v":4392.4993086014783},{"$f":"HLOOKUP(QG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QG315","v":4392.4993086014783},{"$f":"HLOOKUP(QH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QH315","v":4392.4993086014783},{"$f":"HLOOKUP(QI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QI315","v":4392.4993086014783},{"$f":"HLOOKUP(QJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QJ315","v":4392.4993086014783},{"$f":"HLOOKUP(QK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QK315","v":4392.4993086014783},{"$f":"HLOOKUP(QL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QL315","v":4392.4993086014783},{"$f":"HLOOKUP(QM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QM315","v":4392.4993086014783},{"$f":"HLOOKUP(QN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QN315","v":4392.4993086014783},{"$f":"HLOOKUP(QO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QO315","v":4392.4993086014783},{"$f":"HLOOKUP(QP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QP315","v":4392.4993086014783},{"$f":"HLOOKUP(QQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QQ315","v":4392.4993086014783},{"$f":"HLOOKUP(QR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QR315","v":4392.4993086014783},null,"Variable Fuel Transport",4314.3321589365896,{"$f":"HLOOKUP(QV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QV315","v":3903.5596691391852},{"$f":"HLOOKUP(QW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QW315","v":4079.625641286942},{"$f":"HLOOKUP(QX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QX315","v":4253.1453948211129},{"$f":"HLOOKUP(QY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QY315","v":4392.4993086014783},{"$f":"HLOOKUP(QZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*QZ315","v":4392.4993086014783},{"$f":"HLOOKUP(RA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RA315","v":4392.4993086014783},{"$f":"HLOOKUP(RB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RB315","v":4392.4993086014783},{"$f":"HLOOKUP(RC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RC315","v":4392.4993086014783},{"$f":"HLOOKUP(RD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RD315","v":4392.4993086014783},{"$f":"HLOOKUP(RE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RE315","v":4392.4993086014783},{"$f":"HLOOKUP(RF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RF315","v":4392.4993086014783},{"$f":"HLOOKUP(RG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RG315","v":4392.4993086014783},{"$f":"HLOOKUP(RH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RH315","v":4392.4993086014783},{"$f":"HLOOKUP(RI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RI315","v":4392.4993086014783},{"$f":"HLOOKUP(RJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RJ315","v":4392.4993086014783},{"$f":"HLOOKUP(RK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RK315","v":4392.4993086014783},{"$f":"HLOOKUP(RL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RL315","v":4392.4993086014783},{"$f":"HLOOKUP(RM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RM315","v":4392.4993086014783},{"$f":"HLOOKUP(RN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RN315","v":4392.4993086014783},{"$f":"HLOOKUP(RO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RO315","v":4392.4993086014783},null,"Variable Fuel Transport",4354.1768342326941,{"$f":"HLOOKUP(RS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RS315","v":4079.625641286942},{"$f":"HLOOKUP(RT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RT315","v":4253.1453948211129},{"$f":"HLOOKUP(RU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RU315","v":4392.4993086014783},{"$f":"HLOOKUP(RV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RV315","v":4392.4993086014783},{"$f":"HLOOKUP(RW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RW315","v":4392.4993086014783},{"$f":"HLOOKUP(RX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RX315","v":4392.4993086014783},{"$f":"HLOOKUP(RY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RY315","v":4392.4993086014783},{"$f":"HLOOKUP(RZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*RZ315","v":4392.4993086014783},{"$f":"HLOOKUP(SA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SA315","v":4392.4993086014783},{"$f":"HLOOKUP(SB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SB315","v":4392.4993086014783},{"$f":"HLOOKUP(SC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SC315","v":4392.4993086014783},{"$f":"HLOOKUP(SD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SD315","v":4392.4993086014783},{"$f":"HLOOKUP(SE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SE315","v":4392.4993086014783},{"$f":"HLOOKUP(SF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SF315","v":4392.4993086014783},{"$f":"HLOOKUP(SG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SG315","v":4392.4993086014783},{"$f":"HLOOKUP(SH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SH315","v":4392.4993086014783},{"$f":"HLOOKUP(SI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SI315","v":4392.4993086014783},{"$f":"HLOOKUP(SJ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SJ315","v":4392.4993086014783},{"$f":"HLOOKUP(SK292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SK315","v":4392.4993086014783},{"$f":"HLOOKUP(SL292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SL315","v":4392.4993086014783},null,"Variable Fuel Transport",4380.4572297381719,{"$f":"HLOOKUP(SP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SP315","v":4253.1453948211129},{"$f":"HLOOKUP(SQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SQ315","v":4392.4993086014783},{"$f":"HLOOKUP(SR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SR315","v":4392.4993086014783},{"$f":"HLOOKUP(SS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SS315","v":4392.4993086014783},{"$f":"HLOOKUP(ST292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*ST315","v":4392.4993086014783},{"$f":"HLOOKUP(SU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SU315","v":4392.4993086014783},{"$f":"HLOOKUP(SV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SV315","v":4392.4993086014783},{"$f":"HLOOKUP(SW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SW315","v":4392.4993086014783},{"$f":"HLOOKUP(SX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SX315","v":4392.4993086014783},{"$f":"HLOOKUP(SY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SY315","v":4392.4993086014783},{"$f":"HLOOKUP(SZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SZ315","v":4392.4993086014783},{"$f":"HLOOKUP(TA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TA315","v":4392.4993086014783},{"$f":"HLOOKUP(TB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TB315","v":4392.4993086014783},{"$f":"HLOOKUP(TC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TC315","v":4392.4993086014783},{"$f":"HLOOKUP(TD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TD315","v":4392.4993086014783},{"$f":"HLOOKUP(TE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TE315","v":4392.4993086014783},{"$f":"HLOOKUP(TF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TF315","v":4392.4993086014783},{"$f":"HLOOKUP(TG292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TG315","v":4392.4993086014783},{"$f":"HLOOKUP(TH292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TH315","v":4392.4993086014783},{"$f":"HLOOKUP(TI292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TI315","v":4392.4993086014783},null,"Variable Fuel Transport",4392.4993086014802,{"$f":"HLOOKUP(TM292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TM315","v":4392.4993086014783},{"$f":"HLOOKUP(TN292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TN315","v":4392.4993086014783},{"$f":"HLOOKUP(TO292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TO315","v":4392.4993086014783},{"$f":"HLOOKUP(TP292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TP315","v":4392.4993086014783},{"$f":"HLOOKUP(TQ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TQ315","v":4392.4993086014783},{"$f":"HLOOKUP(TR292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TR315","v":4392.4993086014783},{"$f":"HLOOKUP(TS292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TS315","v":4392.4993086014783},{"$f":"HLOOKUP(TT292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TT315","v":4392.4993086014783},{"$f":"HLOOKUP(TU292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TU315","v":4392.4993086014783},{"$f":"HLOOKUP(TV292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TV315","v":4392.4993086014783},{"$f":"HLOOKUP(TW292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TW315","v":4392.4993086014783},{"$f":"HLOOKUP(TX292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TX315","v":4392.4993086014783},{"$f":"HLOOKUP(TY292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TY315","v":4392.4993086014783},{"$f":"HLOOKUP(TZ292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*TZ315","v":4392.4993086014783},{"$f":"HLOOKUP(UA292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UA315","v":4392.4993086014783},{"$f":"HLOOKUP(UB292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UB315","v":4392.4993086014783},{"$f":"HLOOKUP(UC292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UC315","v":4392.4993086014783},{"$f":"HLOOKUP(UD292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UD315","v":4392.4993086014783},{"$f":"HLOOKUP(UE292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UE315","v":4392.4993086014783},{"$f":"HLOOKUP(UF292,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*UF315","v":4392.4993086014783}]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D321:W321))","v":114878415.02879892},{"$f":"D319+D311","v":106365771.49354845},102661193.53527689,102108266.91595608,106203248.05876802,110594971.65863642,112582193.26278387,114203484.68657289,115596538.70820224,116734981.13121644,118059365.79564756,118663330.41406167,121211171.14195204,123071819.8522958,123624167.77215299,124961896.4283389,126294151.90554176,127502105.09515475,129757430.78942282,131270962.50997275,131684458.03700751,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA321:AT321))","v":118511055.57512406},{"$f":"AA319+AA311","v":106501977.15237817},104696265.77090687,108722585.38792516,113049476.27306604,114975359.77163891,116538600.60289776,117876645.94418187,118974220.83510675,120273026.53599492,120853988.61074618,123378826.79497367,125216472.96165451,125745818.33784883,127060544.45037186,128369797.38391183,129554748.02986194,131787071.18046713,133277600.35735416,133668093.34072605,134543990.08997181,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX321:BQ321))","v":122524412.24428032},{"$f":"AX319+AX311","v":108609012.09175923},111349145.42581472,115606351.72842762,117466436.50482355,118967425.29273474,120246555.08765998,121288301.66890247,122545630.91147321,123100632.89612472,125602125.79878876,127416426.68390617,127922426.77853699,129213807.60949658,130499715.26147309,131661320.62585972,133870298.49490145,135337482.39022502,135704630.09203345,136557181.55971575,139050061.53461117,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU321:CN321))","v":126773532.76294445},{"$f":"BU319+BU311","v":115468670.22781593},118272047.51088172,120061409.40447001,121495619.06924382,122711569.26537552,123693522.4586184,124894191.54969248,125407099.07679762,127882245.08401945,129672852.8428781,130155159.81125018,131422847.51595099,132685062.04166874,133822974.27979663,136008259.02257961,137451749.79164442,137795204.36719409,138624062.70861763,141093249.55725425,143522740.03075856,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR321:DK321))","v":130820384.68596397},{"$f":"CR319+CR311","v":122606414.05233319},122766824.05408266,124129257.06509501,125277433.12915459,126195265.34758191,127335250.12917519,127790653.26852638,130223077.61078438,131986945.90545873,132445206.7199908,133688848.27085161,134927016.64272934,136040882.72701722,138202121.31596017,139621565.93118498,139940974.35289463,140745786.54047817,143190927.23527479,145596371.55493903,147329920.06791258,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO321:EH321))","v":134550348.01406631},{"$f":"DO319+DO311","v":127245436.63357258},126874982.39298692,127950312.33114398,128799360.5829313,129874268.98718426,130268083.62084338,132642146.75996989,134362656.83687246,134793779.7692039,136013016.87853247,137226780.80887797,138316242.45163363,140453076.59904435,141848116.77273691,142143120.75291434,142923528.49896565,145344264.75223005,147725304.63036209,149434448.70180339,148368059.40103319,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL321:FE321))","v":138172559.98619485},{"$f":"EL319+EL311","v":131486766.30269539},130736948.96642148,131512065.68503031,132517165.24154036,132844933.85983677,135156490.82453641,136817770.11638084,137204888.79349568,138396583.66617882,139585579.5288133,140650273.10385787,142762339.18355751,144132611.28953904,144402847.20200542,145158486.88034567,147554455.06589901,149910726.87631997,151595102.88005021,150503945.51156896,149424706.08554357,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI321:GB321))","v":141716817.67680943},{"$f":"FI319+FI311","v":135474926.42263991},134340223.20617342,135270289.64966065,135527209.26838276,137771736.13209081,139369577.90750939,139696583.26086873,140843618.21493256,142004661.46159557,143044217.9247202,145131146.89249992,146476281.88656145,146721380.68710786,147451883.25352818,149822714.32716155,152153849.02566257,153813087.91747287,152696793.43707168,151592416.89912629,150500196.66248587,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF321:GY321))","v":145201573.51907983},{"$f":"GF319+GF311","v":139197054.95902377},138140586.7178688,138321355.23018402,140493977.44422412,142023790.37014636,142286412.98808509,143372438.92986947,144488156.82512575,145499344.17830095,147560761.49119312,148880384.83036709,149099971.97602594,149804962.88755867,152150282.30630451,154455905.34991795,156089632.58684069,154947826.45155191,153817938.258719,152700206.36719099,151594873.90299404,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC321:HV321))","v":148648866.68955746},{"$f":"HC319+HC311","v":143122224.394133},141234419.7247085,143329756.18085626,144786593.07783046,144980173.21641535,146000857.12002137,147054656.96871519,148019843.62274772,150052469.12595218,151346200.68658081,151539896.05369428,152218995.18668163,154538422.82688206,156818154.09195012,158425989.55032748,157258291.63649333,156102511.665115,154958887.99504164,153827663.75229928,152709086.92543459,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ321:IS321))","v":152036702.97124106},{"$f":"HZ319+HZ311","v":146320473.8849194},146286225.33634913,147664624.91763842,147784141.68444395,148734754.37575376,149722238.58990037,150624584.61847669,152610524.01212123,153875034.76509783,154042452.5661656,154695274.13310722,156988424.20726195,159241877.9062843,160823435.79861593,159629460.31873608,158447402.78131205,157277501.54519296,156119999.7364049,154975145.34349447,153843191.31477928,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW321:JP321))","v":155434089.54256508},{"$f":"IW319+IW311","v":151533990.57508641},150665145.46354812,150705056.19866508,151580501.97395599,152496870.91474319,153331913.20581752,155254075.64868656,156471204.66907078,156608966.2724525,157235118.73761433,159501599.70998928,161728384.30723184,163283273.09778368,162062628.51612401,160853901.87692019,159657331.53902131,158473160.62845343,157301637.13376325,156143014.00326824,154997549.24425238,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT321:KM321))","v":158655207.37563044},{"$f":"JT319+JT311","v":156055219.49539044},153750284.50070882,154544938.11443895,155385020.15215862,156147887.55230045,158001743.43197876,159154145.22502092,159243819.10799468,159839873.49812493,162079287.99910355,164279006.12494981,165806828.44410533,164559117.39104936,163323324.28044921,162099687.47115403,160888450.08918986,159689860.12310332,158504170.52121204,157331639.29079983,156172529.59929633,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ321:LJ321))","v":161749886.37136394},{"$f":"KQ319+KQ311","v":159245166.65351737},157635540.31818318,158393626.3911348,159079070.2133534,160859675.7962243,161942753.25828415,161966735.47822845,162513985.64091665,164722853.60554576,166895101.96957189,168395454.52690729,167120273.71203119,165857010.83961093,164605904.26849562,163367197.12471133,162141137.39680475,160927978.03309327,159727977.04086098,158541397.58753735,157368508.10390061,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN321:MG321))","v":164835505.26064172},{"$f":"LN319+LN311","v":163258778.66983566},161530278.56771481,162132504.68529031,163834533.07892692,164843268.81475699,164796893.77118734,165277473.46506691,167436810.01926509,169578056.70355004,171050530.19961426,169747470.32346693,168456328.38977543,167177342.75738889,165910756.55233335,164656817.76315549,163415779.33817282,162187899.28466928,160973440.77007443,159772672.22516641,158585867.44933903,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK321:ND321))","v":167836639.96962127},{"$f":"MK319+MK311","v":167282374.34225145},165315892.97930136,166933463.72449571,167862451.47097188,167740627.00945157,168149801.11659092,170241473.81199521,172332451.06783384,173773460.95912871,172442106.62369722,171122670.23072153,169815390.13905081,168520509.47471112,167238276.22624907,165968943.34198222,164712768.82919449,163470015.85531545,162240952.85112327,161025853.61601171,159824997.42536235,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH321:OA321))","v":170747556.61798722},{"$f":"NH319+NH311","v":171193892.90268767},170164284.50408751,171007556.18315965,170804795.48724407,171137395.98010528,173156599.14552689,175178904.35107559,176568895.79944026,175205609.05152845,173857456.61182529,172521460.47342703,171197863.7623598,169886914.46717024,168588865.53617591,167303974.97666064,166032505.95605409,164774726.90513438,163530911.62329531,162301339.38591844,161086295.05389303,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE321:OX321))","v":173576362.52664611},{"$f":"OE319+OE311","v":176199404.30164152},174286516.19236737,173996762.25964344,174247220.56821686,176188709.17250761,178137465.05207694,179457761.23660237,178042695.87096065,176662135.22583115,175296995.17160916,173944254.54471821,172604161.33370489,171276968.4868868,169962934.0115478,168662321.07511747,167375398.10837406,166102438.9107112,164843722.7575106,163599534.50966144,162370164.72527075,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB321:PU321))","v":176216016.53806028},{"$f":"PB319+PB311","v":180457820.3712436},177324578.77298838,177486747.64552498,179344870.1469821,181214753.51845968,182460404.49204862,180974605.40313649,179541494.63887292,178143463.49696377,176761144.7099033,175391473.33872047,174034702.33173281,172691089.6962243,171360898.59962445,170044397.4727115,168741860.11487913,167453565.80150896,166179799.39349031,164920851.44893008,163677018.33709756,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY321:QR321))","v":178721177.525206},{"$f":"PY319+PY311","v":183600697.9391185},180864148.62491876,182632666.17774206,184417941.29145378,185583544.55658042,184021988.04308882,182517089.62307817,181065725.36525983,179650025.41330564,178250335.1673668,176863545.28562307,175489913.7753585,174129703.80400261,172783183.80233359,171450627.56974518,170132314.38161898,168828529.09884423,167539562.27952799,166265710.29293942,165007275.43573302,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV321:RO321))","v":181188152.54558828},{"$f":"QV319+QV311","v":187259945.74662113},186060390.43172878,187754725.4830721,188834459.82739216,187191662.89458221,185609878.26436579,184085656.71472973,182615828.98343933,181182260.19324985,179765004.15551627,178360906.48926175,176970230.36191595,175593244.20425701,174230221.81567866,172881442.47156256,171547191.0327979,170227758.05749172,168923439.91491324,167634538.90171692,166361363.36049047,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS321:SL321))","v":183572163.85669616},{"$f":"RS319+RS311","v":192624409.75468403},191233522.82844326,192220962.10346562,190491016.80292904,188826781.27114648,187224527.90677258,185680757.31001633,184192254.23657852,182740614.86428499,181305597.09631634,179884000.86725634,178476094.60788324,177082152.11759073,175702452.67176047,174337281.13128164,172986928.05426133,171651689.80996865,170331868.69505817,169027773.05211753,167739717.3905862,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP321:TI321))","v":185711606.35627031},{"$f":"SP319+SP311","v":197965339.91232687},195751593.52928278,193927977.96291596,192175295.55272764,190489362.76835421,188866397.68282062,187302849.9952215,185795457.81885928,184325544.40464568,182872567.36435604,181433280.29375321,180007956.99223098,178596876.73517102,177200324.38346249,175818590.49521244,174451971.43969005,173100769.51354986,171765293.05937958,170445856.58661848,169142780.89489484,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM321:UF321))","v":187591872.4266867},{"$f":"TM319+TM311","v":202632363.71127295},197511215.79697782,195663467.43399835,193887769.91273099,192179878.58383986,190535956.40958059,188952401.45430604,187425904.51924318,185937511.88757956,184466376.4316597,183009204.74482048,181566276.1024434,180137875.36541784,178724293.09185079,177325825.65101138,175942775.33955416,174575450.50006682,173224165.64198869,171889241.56494802,170571005.48456556]
[]
[]
[null,"AFUDC",null,{"$f":"D336*AFUDC!$Y$34","v":6.0608644066620005},{"$f":"E336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA336*AFUDC!$Y$34","v":6.1820816947952419},{"$f":"AB336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX336*AFUDC!$Y$34","v":6.3057233286911467},{"$f":"AY336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU336*AFUDC!$Y$34","v":6.4318377952649701},{"$f":"BV336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR336*AFUDC!$Y$34","v":6.5604745511702687},{"$f":"CS336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO336*AFUDC!$Y$34","v":6.6916840421936747},{"$f":"DP336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL336*AFUDC!$Y$34","v":6.8255177230375486},{"$f":"EM336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI336*AFUDC!$Y$34","v":6.9620280774982994},{"$f":"FJ336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF336*AFUDC!$Y$34","v":7.101268639048266},{"$f":"GG336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HC336*AFUDC!$Y$34","v":7.2432940118292297},{"$f":"HD336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"HZ336*AFUDC!$Y$34","v":7.3881598920658149},{"$f":"IA336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"IW336*AFUDC!$Y$34","v":7.535923089907131},{"$f":"IX336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"JT336*AFUDC!$Y$34","v":7.6866415517052742},{"$f":"JU336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"KQ336*AFUDC!$Y$34","v":7.8403743827393804},{"$f":"KR336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"LN336*AFUDC!$Y$34","v":7.9971818703941677},{"$f":"LO336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"MK336*AFUDC!$Y$34","v":8.1571255078020535},{"$f":"ML336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"NH336*AFUDC!$Y$34","v":8.3202680179580941},{"$f":"NI336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"OE336*AFUDC!$Y$34","v":8.4866733783172545},{"$f":"OF336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PB336*AFUDC!$Y$34","v":8.6564068458836019},{"$f":"PC336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"PY336*AFUDC!$Y$34","v":8.8295349828012721},{"$f":"PZ336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"QV336*AFUDC!$Y$34","v":9.0061256824572986},{"$f":"QW336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"RS336*AFUDC!$Y$34","v":9.1862481961064457},{"$f":"RT336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"SP336*AFUDC!$Y$34","v":9.3699731600285716},{"$f":"SQ336*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"TM336*AFUDC!$Y$34","v":9.5573726232291438},{"$f":"TN336*0.1","v":0}]
[null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(D327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(E327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(F327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(G327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(H327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(I327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(J327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(K327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(L327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(M327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(N327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(O327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(P327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(Q327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(R327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(S327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(T327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(U327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(V327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(W327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(AA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(AB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(AC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(AD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(AE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(AF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(AG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(AH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(AI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(AJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(AK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(AL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(AM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(AN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(AO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(AP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(AQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(AR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(AS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(AT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(AX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(AY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(AZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(BA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(BB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(BC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(BD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(BE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(BF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(BG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(BH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(BI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(BJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(BK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(BL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(BM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(BN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(BO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(BP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(BQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(BU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(BV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(BW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(BX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(BY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(BZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(CA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(CB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(CC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(CD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(CE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(CF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(CG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(CH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(CI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(CJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(CK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(CL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(CM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(CN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(CR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(CS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(CT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(CU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(CV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(CW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(CX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(CY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(CZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(DA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(DB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(DC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(DD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(DE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(DF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(DG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(DH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(DI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(DJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(DK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(DO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(DP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(DQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(DR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(DS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(DT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(DU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(DV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(DW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(DX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(DY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(DZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(EA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(EB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(EC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(ED327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(EE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(EF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(EG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(EH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(EL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(EM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(EN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(EO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(EP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(EQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(ER327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(ES327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(ET327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(EU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(EV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(EW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(EX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(EY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(EZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(FA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(FB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(FC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(FD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(FE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(FI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(FJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(FK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(FL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(FM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(FN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(FO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(FP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(FQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(FR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(FS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(FT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(FU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(FV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(FW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(FX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(FY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(FZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(GA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(GB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(GF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(GG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(GH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(GI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(GJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(GK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(GL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(GM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(GN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(GO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(GP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(GQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(GR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(GS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(GT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(GU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(GV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(GW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(GX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(GY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(HC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(HD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(HE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(HF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(HG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(HH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(HI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(HJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(HK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(HL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(HM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(HN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(HO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(HP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(HQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(HR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(HS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(HT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(HU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(HV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(HZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(IA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(IB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(IC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(ID327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(IE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(IF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(IG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(IH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(II327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(IJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(IK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(IL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(IM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(IN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(IO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(IP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(IQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(IR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(IS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(IW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(IX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(IY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(IZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(JA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(JB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(JC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(JD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(JE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(JF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(JG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(JH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(JI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(JJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(JK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(JL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(JM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(JN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(JO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(JP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(JT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(JU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(JV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(JW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(JX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(JY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(JZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(KA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(KB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(KC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(KD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(KE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(KF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(KG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(KH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(KI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(KJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(KK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(KL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(KM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(KQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(KR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(KS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(KT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(KU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(KV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(KW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(KX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(KY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(KZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(LA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(LB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(LC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(LD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(LE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(LF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(LG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(LH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(LI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(LJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(LN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(LO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(LP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(LQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(LR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(LS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(LT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(LU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(LV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(LW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(LX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(LY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(LZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(MA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(MB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(MC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(MD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(ME327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(MF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(MG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(MK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(ML327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(MM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(MN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(MO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(MP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(MQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(MR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(MS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(MT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(MU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(MV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(MW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(MX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(MY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(MZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(NA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(NB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(NC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(ND327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(NH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(NI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(NJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(NK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(NL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(NM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(NN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(NO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(NP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(NQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(NR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(NS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(NT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(NU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(NV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(NW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(NX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(NY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(NZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(OA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(OE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(OF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(OG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(OH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(OI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(OJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(OK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(OL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(OM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(ON327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(OO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(OP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(OQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(OR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(OS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(OT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(OU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(OV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(OW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(OX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(PB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(PC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(PD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(PE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(PF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(PG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(PH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(PI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(PJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(PK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(PL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(PM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(PN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(PO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(PP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(PQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(PR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(PS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(PT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(PU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(PY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(PZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(QA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(QB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(QC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(QD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(QE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(QF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(QG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(QH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(QI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(QJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(QK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(QL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(QM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(QN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(QO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(QP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(QQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(QR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(QV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(QW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(QX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(QY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(QZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(RA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(RB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(RC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(RD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(RE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(RF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(RG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(RH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(RI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(RJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(RK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(RL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(RM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(RN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(RO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(RS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(RT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(RU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(RV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(RW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(RX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(RY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(RZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(SA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(SB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(SC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(SD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(SE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(SF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(SG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(SH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(SI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(SJ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(SK327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(SL327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(SP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(SQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(SR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(SS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(ST327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(SU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(SV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(SW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(SX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(SY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(SZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(TA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(TB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(TC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(TD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(TE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(TF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(TG327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(TH327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(TI327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803},null,"Capital Recovery & Taxes",16061916.731691813,{"$f":"VLOOKUP(TM327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21412550.021172717},{"$f":"VLOOKUP(TN327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20686297.198549166},{"$f":"VLOOKUP(TO327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19920768.658999082},{"$f":"VLOOKUP(TP327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19169203.9245448},{"$f":"VLOOKUP(TQ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18430556.715841979},{"$f":"VLOOKUP(TR327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17703874.650410477},{"$f":"VLOOKUP(TS327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16988259.001121193},{"$f":"VLOOKUP(TT327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16282878.110033732},{"$f":"VLOOKUP(TU327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15583251.755340219},{"$f":"VLOOKUP(TV327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14884457.058587091},{"$f":"VLOOKUP(TW327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14185662.361833962},{"$f":"VLOOKUP(TX327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13486867.665080836},{"$f":"VLOOKUP(TY327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12788072.968327705},{"$f":"VLOOKUP(TZ327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12089278.271574575},{"$f":"VLOOKUP(UA327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11390483.574821446},{"$f":"VLOOKUP(UB327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10691688.87806832},{"$f":"VLOOKUP(UC327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9992894.1813151892},{"$f":"VLOOKUP(UD327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9294099.4845620617},{"$f":"VLOOKUP(UE327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8595304.7878089324},{"$f":"VLOOKUP(UF327,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D328,'Capital Costs'!$B$163:$AH$208,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$163)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":7896510.091055803}]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D348:W348))","v":0},{"$f":"HLOOKUP(D328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*D329","v":0},{"$f":"HLOOKUP(E328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*E329","v":0},{"$f":"HLOOKUP(F328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*F329","v":0},{"$f":"HLOOKUP(G328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*G329","v":0},{"$f":"HLOOKUP(H328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*H329","v":0},{"$f":"HLOOKUP(I328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*I329","v":0},{"$f":"HLOOKUP(J328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*J329","v":0},{"$f":"HLOOKUP(K328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*K329","v":0},{"$f":"HLOOKUP(L328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*L329","v":0},{"$f":"HLOOKUP(M328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*M329","v":0},{"$f":"HLOOKUP(N328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*N329","v":0},{"$f":"HLOOKUP(O328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*O329","v":0},{"$f":"HLOOKUP(P328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*P329","v":0},{"$f":"HLOOKUP(Q328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q329","v":0},{"$f":"HLOOKUP(R328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*R329","v":0},{"$f":"HLOOKUP(S328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*S329","v":0},{"$f":"HLOOKUP(T328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*T329","v":0},{"$f":"HLOOKUP(U328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*U329","v":0},{"$f":"HLOOKUP(V328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*V329","v":0},{"$f":"HLOOKUP(W328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*W329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA348:AT348))","v":0},{"$f":"HLOOKUP(AA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA329","v":0},{"$f":"HLOOKUP(AB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB329","v":0},{"$f":"HLOOKUP(AC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC329","v":0},{"$f":"HLOOKUP(AD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD329","v":0},{"$f":"HLOOKUP(AE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE329","v":0},{"$f":"HLOOKUP(AF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF329","v":0},{"$f":"HLOOKUP(AG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG329","v":0},{"$f":"HLOOKUP(AH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH329","v":0},{"$f":"HLOOKUP(AI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI329","v":0},{"$f":"HLOOKUP(AJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ329","v":0},{"$f":"HLOOKUP(AK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK329","v":0},{"$f":"HLOOKUP(AL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL329","v":0},{"$f":"HLOOKUP(AM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM329","v":0},{"$f":"HLOOKUP(AN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN329","v":0},{"$f":"HLOOKUP(AO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO329","v":0},{"$f":"HLOOKUP(AP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP329","v":0},{"$f":"HLOOKUP(AQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ329","v":0},{"$f":"HLOOKUP(AR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR329","v":0},{"$f":"HLOOKUP(AS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS329","v":0},{"$f":"HLOOKUP(AT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX348:BQ348))","v":0},{"$f":"HLOOKUP(AX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX329","v":0},{"$f":"HLOOKUP(AY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY329","v":0},{"$f":"HLOOKUP(AZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ329","v":0},{"$f":"HLOOKUP(BA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA329","v":0},{"$f":"HLOOKUP(BB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB329","v":0},{"$f":"HLOOKUP(BC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC329","v":0},{"$f":"HLOOKUP(BD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD329","v":0},{"$f":"HLOOKUP(BE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE329","v":0},{"$f":"HLOOKUP(BF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF329","v":0},{"$f":"HLOOKUP(BG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG329","v":0},{"$f":"HLOOKUP(BH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH329","v":0},{"$f":"HLOOKUP(BI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI329","v":0},{"$f":"HLOOKUP(BJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ329","v":0},{"$f":"HLOOKUP(BK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK329","v":0},{"$f":"HLOOKUP(BL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL329","v":0},{"$f":"HLOOKUP(BM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM329","v":0},{"$f":"HLOOKUP(BN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN329","v":0},{"$f":"HLOOKUP(BO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO329","v":0},{"$f":"HLOOKUP(BP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP329","v":0},{"$f":"HLOOKUP(BQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU348:CN348))","v":0},{"$f":"HLOOKUP(BU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU329","v":0},{"$f":"HLOOKUP(BV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV329","v":0},{"$f":"HLOOKUP(BW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW329","v":0},{"$f":"HLOOKUP(BX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX329","v":0},{"$f":"HLOOKUP(BY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY329","v":0},{"$f":"HLOOKUP(BZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ329","v":0},{"$f":"HLOOKUP(CA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA329","v":0},{"$f":"HLOOKUP(CB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB329","v":0},{"$f":"HLOOKUP(CC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC329","v":0},{"$f":"HLOOKUP(CD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD329","v":0},{"$f":"HLOOKUP(CE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE329","v":0},{"$f":"HLOOKUP(CF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF329","v":0},{"$f":"HLOOKUP(CG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG329","v":0},{"$f":"HLOOKUP(CH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH329","v":0},{"$f":"HLOOKUP(CI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI329","v":0},{"$f":"HLOOKUP(CJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ329","v":0},{"$f":"HLOOKUP(CK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK329","v":0},{"$f":"HLOOKUP(CL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL329","v":0},{"$f":"HLOOKUP(CM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM329","v":0},{"$f":"HLOOKUP(CN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR348:DK348))","v":0},{"$f":"HLOOKUP(CR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR329","v":0},{"$f":"HLOOKUP(CS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS329","v":0},{"$f":"HLOOKUP(CT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT329","v":0},{"$f":"HLOOKUP(CU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU329","v":0},{"$f":"HLOOKUP(CV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV329","v":0},{"$f":"HLOOKUP(CW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW329","v":0},{"$f":"HLOOKUP(CX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX329","v":0},{"$f":"HLOOKUP(CY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY329","v":0},{"$f":"HLOOKUP(CZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ329","v":0},{"$f":"HLOOKUP(DA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA329","v":0},{"$f":"HLOOKUP(DB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB329","v":0},{"$f":"HLOOKUP(DC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC329","v":0},{"$f":"HLOOKUP(DD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD329","v":0},{"$f":"HLOOKUP(DE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE329","v":0},{"$f":"HLOOKUP(DF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF329","v":0},{"$f":"HLOOKUP(DG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG329","v":0},{"$f":"HLOOKUP(DH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH329","v":0},{"$f":"HLOOKUP(DI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI329","v":0},{"$f":"HLOOKUP(DJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ329","v":0},{"$f":"HLOOKUP(DK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO348:EH348))","v":0},{"$f":"HLOOKUP(DO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO329","v":0},{"$f":"HLOOKUP(DP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP329","v":0},{"$f":"HLOOKUP(DQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ329","v":0},{"$f":"HLOOKUP(DR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR329","v":0},{"$f":"HLOOKUP(DS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS329","v":0},{"$f":"HLOOKUP(DT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT329","v":0},{"$f":"HLOOKUP(DU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU329","v":0},{"$f":"HLOOKUP(DV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV329","v":0},{"$f":"HLOOKUP(DW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW329","v":0},{"$f":"HLOOKUP(DX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX329","v":0},{"$f":"HLOOKUP(DY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY329","v":0},{"$f":"HLOOKUP(DZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ329","v":0},{"$f":"HLOOKUP(EA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA329","v":0},{"$f":"HLOOKUP(EB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB329","v":0},{"$f":"HLOOKUP(EC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC329","v":0},{"$f":"HLOOKUP(ED328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED329","v":0},{"$f":"HLOOKUP(EE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE329","v":0},{"$f":"HLOOKUP(EF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF329","v":0},{"$f":"HLOOKUP(EG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG329","v":0},{"$f":"HLOOKUP(EH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL348:FE348))","v":0},{"$f":"HLOOKUP(EL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL329","v":0},{"$f":"HLOOKUP(EM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM329","v":0},{"$f":"HLOOKUP(EN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN329","v":0},{"$f":"HLOOKUP(EO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO329","v":0},{"$f":"HLOOKUP(EP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP329","v":0},{"$f":"HLOOKUP(EQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ329","v":0},{"$f":"HLOOKUP(ER328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER329","v":0},{"$f":"HLOOKUP(ES328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES329","v":0},{"$f":"HLOOKUP(ET328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET329","v":0},{"$f":"HLOOKUP(EU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU329","v":0},{"$f":"HLOOKUP(EV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV329","v":0},{"$f":"HLOOKUP(EW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW329","v":0},{"$f":"HLOOKUP(EX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX329","v":0},{"$f":"HLOOKUP(EY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY329","v":0},{"$f":"HLOOKUP(EZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ329","v":0},{"$f":"HLOOKUP(FA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA329","v":0},{"$f":"HLOOKUP(FB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB329","v":0},{"$f":"HLOOKUP(FC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC329","v":0},{"$f":"HLOOKUP(FD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD329","v":0},{"$f":"HLOOKUP(FE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI348:GB348))","v":0},{"$f":"HLOOKUP(FI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI329","v":0},{"$f":"HLOOKUP(FJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ329","v":0},{"$f":"HLOOKUP(FK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK329","v":0},{"$f":"HLOOKUP(FL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL329","v":0},{"$f":"HLOOKUP(FM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM329","v":0},{"$f":"HLOOKUP(FN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN329","v":0},{"$f":"HLOOKUP(FO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO329","v":0},{"$f":"HLOOKUP(FP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP329","v":0},{"$f":"HLOOKUP(FQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ329","v":0},{"$f":"HLOOKUP(FR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR329","v":0},{"$f":"HLOOKUP(FS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS329","v":0},{"$f":"HLOOKUP(FT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT329","v":0},{"$f":"HLOOKUP(FU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU329","v":0},{"$f":"HLOOKUP(FV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV329","v":0},{"$f":"HLOOKUP(FW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW329","v":0},{"$f":"HLOOKUP(FX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX329","v":0},{"$f":"HLOOKUP(FY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY329","v":0},{"$f":"HLOOKUP(FZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ329","v":0},{"$f":"HLOOKUP(GA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA329","v":0},{"$f":"HLOOKUP(GB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF348:GY348))","v":0},{"$f":"HLOOKUP(GF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF329","v":0},{"$f":"HLOOKUP(GG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG329","v":0},{"$f":"HLOOKUP(GH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH329","v":0},{"$f":"HLOOKUP(GI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI329","v":0},{"$f":"HLOOKUP(GJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ329","v":0},{"$f":"HLOOKUP(GK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK329","v":0},{"$f":"HLOOKUP(GL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL329","v":0},{"$f":"HLOOKUP(GM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM329","v":0},{"$f":"HLOOKUP(GN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN329","v":0},{"$f":"HLOOKUP(GO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO329","v":0},{"$f":"HLOOKUP(GP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP329","v":0},{"$f":"HLOOKUP(GQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ329","v":0},{"$f":"HLOOKUP(GR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR329","v":0},{"$f":"HLOOKUP(GS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS329","v":0},{"$f":"HLOOKUP(GT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT329","v":0},{"$f":"HLOOKUP(GU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU329","v":0},{"$f":"HLOOKUP(GV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV329","v":0},{"$f":"HLOOKUP(GW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW329","v":0},{"$f":"HLOOKUP(GX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX329","v":0},{"$f":"HLOOKUP(GY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC348:HV348))","v":0},{"$f":"HLOOKUP(HC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC329","v":0},{"$f":"HLOOKUP(HD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD329","v":0},{"$f":"HLOOKUP(HE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE329","v":0},{"$f":"HLOOKUP(HF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF329","v":0},{"$f":"HLOOKUP(HG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG329","v":0},{"$f":"HLOOKUP(HH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH329","v":0},{"$f":"HLOOKUP(HI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI329","v":0},{"$f":"HLOOKUP(HJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ329","v":0},{"$f":"HLOOKUP(HK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK329","v":0},{"$f":"HLOOKUP(HL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL329","v":0},{"$f":"HLOOKUP(HM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM329","v":0},{"$f":"HLOOKUP(HN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN329","v":0},{"$f":"HLOOKUP(HO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO329","v":0},{"$f":"HLOOKUP(HP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP329","v":0},{"$f":"HLOOKUP(HQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ329","v":0},{"$f":"HLOOKUP(HR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR329","v":0},{"$f":"HLOOKUP(HS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HS329","v":0},{"$f":"HLOOKUP(HT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HT329","v":0},{"$f":"HLOOKUP(HU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HU329","v":0},{"$f":"HLOOKUP(HV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HV329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ348:IS348))","v":0},{"$f":"HLOOKUP(HZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*HZ329","v":0},{"$f":"HLOOKUP(IA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IA329","v":0},{"$f":"HLOOKUP(IB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IB329","v":0},{"$f":"HLOOKUP(IC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IC329","v":0},{"$f":"HLOOKUP(ID328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ID329","v":0},{"$f":"HLOOKUP(IE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IE329","v":0},{"$f":"HLOOKUP(IF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IF329","v":0},{"$f":"HLOOKUP(IG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IG329","v":0},{"$f":"HLOOKUP(IH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IH329","v":0},{"$f":"HLOOKUP(II328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*II329","v":0},{"$f":"HLOOKUP(IJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IJ329","v":0},{"$f":"HLOOKUP(IK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IK329","v":0},{"$f":"HLOOKUP(IL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IL329","v":0},{"$f":"HLOOKUP(IM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IM329","v":0},{"$f":"HLOOKUP(IN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IN329","v":0},{"$f":"HLOOKUP(IO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IO329","v":0},{"$f":"HLOOKUP(IP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IP329","v":0},{"$f":"HLOOKUP(IQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IQ329","v":0},{"$f":"HLOOKUP(IR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IR329","v":0},{"$f":"HLOOKUP(IS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IS329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW348:JP348))","v":0},{"$f":"HLOOKUP(IW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IW329","v":0},{"$f":"HLOOKUP(IX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IX329","v":0},{"$f":"HLOOKUP(IY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IY329","v":0},{"$f":"HLOOKUP(IZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*IZ329","v":0},{"$f":"HLOOKUP(JA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JA329","v":0},{"$f":"HLOOKUP(JB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JB329","v":0},{"$f":"HLOOKUP(JC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JC329","v":0},{"$f":"HLOOKUP(JD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JD329","v":0},{"$f":"HLOOKUP(JE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JE329","v":0},{"$f":"HLOOKUP(JF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JF329","v":0},{"$f":"HLOOKUP(JG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JG329","v":0},{"$f":"HLOOKUP(JH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JH329","v":0},{"$f":"HLOOKUP(JI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JI329","v":0},{"$f":"HLOOKUP(JJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JJ329","v":0},{"$f":"HLOOKUP(JK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JK329","v":0},{"$f":"HLOOKUP(JL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JL329","v":0},{"$f":"HLOOKUP(JM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JM329","v":0},{"$f":"HLOOKUP(JN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JN329","v":0},{"$f":"HLOOKUP(JO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JO329","v":0},{"$f":"HLOOKUP(JP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JP329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT348:KM348))","v":0},{"$f":"HLOOKUP(JT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JT329","v":0},{"$f":"HLOOKUP(JU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JU329","v":0},{"$f":"HLOOKUP(JV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JV329","v":0},{"$f":"HLOOKUP(JW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JW329","v":0},{"$f":"HLOOKUP(JX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JX329","v":0},{"$f":"HLOOKUP(JY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JY329","v":0},{"$f":"HLOOKUP(JZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*JZ329","v":0},{"$f":"HLOOKUP(KA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KA329","v":0},{"$f":"HLOOKUP(KB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KB329","v":0},{"$f":"HLOOKUP(KC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KC329","v":0},{"$f":"HLOOKUP(KD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KD329","v":0},{"$f":"HLOOKUP(KE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KE329","v":0},{"$f":"HLOOKUP(KF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KF329","v":0},{"$f":"HLOOKUP(KG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KG329","v":0},{"$f":"HLOOKUP(KH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KH329","v":0},{"$f":"HLOOKUP(KI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KI329","v":0},{"$f":"HLOOKUP(KJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KJ329","v":0},{"$f":"HLOOKUP(KK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KK329","v":0},{"$f":"HLOOKUP(KL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KL329","v":0},{"$f":"HLOOKUP(KM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KM329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ348:LJ348))","v":0},{"$f":"HLOOKUP(KQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KQ329","v":0},{"$f":"HLOOKUP(KR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KR329","v":0},{"$f":"HLOOKUP(KS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KS329","v":0},{"$f":"HLOOKUP(KT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KT329","v":0},{"$f":"HLOOKUP(KU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KU329","v":0},{"$f":"HLOOKUP(KV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KV329","v":0},{"$f":"HLOOKUP(KW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KW329","v":0},{"$f":"HLOOKUP(KX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KX329","v":0},{"$f":"HLOOKUP(KY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KY329","v":0},{"$f":"HLOOKUP(KZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*KZ329","v":0},{"$f":"HLOOKUP(LA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LA329","v":0},{"$f":"HLOOKUP(LB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LB329","v":0},{"$f":"HLOOKUP(LC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LC329","v":0},{"$f":"HLOOKUP(LD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LD329","v":0},{"$f":"HLOOKUP(LE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LE329","v":0},{"$f":"HLOOKUP(LF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LF329","v":0},{"$f":"HLOOKUP(LG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LG329","v":0},{"$f":"HLOOKUP(LH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LH329","v":0},{"$f":"HLOOKUP(LI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LI329","v":0},{"$f":"HLOOKUP(LJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LJ329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN348:MG348))","v":0},{"$f":"HLOOKUP(LN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LN329","v":0},{"$f":"HLOOKUP(LO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LO329","v":0},{"$f":"HLOOKUP(LP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LP329","v":0},{"$f":"HLOOKUP(LQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LQ329","v":0},{"$f":"HLOOKUP(LR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LR329","v":0},{"$f":"HLOOKUP(LS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LS329","v":0},{"$f":"HLOOKUP(LT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LT329","v":0},{"$f":"HLOOKUP(LU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LU329","v":0},{"$f":"HLOOKUP(LV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LV329","v":0},{"$f":"HLOOKUP(LW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LW329","v":0},{"$f":"HLOOKUP(LX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LX329","v":0},{"$f":"HLOOKUP(LY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LY329","v":0},{"$f":"HLOOKUP(LZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*LZ329","v":0},{"$f":"HLOOKUP(MA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MA329","v":0},{"$f":"HLOOKUP(MB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MB329","v":0},{"$f":"HLOOKUP(MC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MC329","v":0},{"$f":"HLOOKUP(MD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MD329","v":0},{"$f":"HLOOKUP(ME328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ME329","v":0},{"$f":"HLOOKUP(MF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MF329","v":0},{"$f":"HLOOKUP(MG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MG329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK348:ND348))","v":0},{"$f":"HLOOKUP(MK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MK329","v":0},{"$f":"HLOOKUP(ML328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ML329","v":0},{"$f":"HLOOKUP(MM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MM329","v":0},{"$f":"HLOOKUP(MN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MN329","v":0},{"$f":"HLOOKUP(MO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MO329","v":0},{"$f":"HLOOKUP(MP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MP329","v":0},{"$f":"HLOOKUP(MQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MQ329","v":0},{"$f":"HLOOKUP(MR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MR329","v":0},{"$f":"HLOOKUP(MS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MS329","v":0},{"$f":"HLOOKUP(MT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MT329","v":0},{"$f":"HLOOKUP(MU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MU329","v":0},{"$f":"HLOOKUP(MV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MV329","v":0},{"$f":"HLOOKUP(MW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MW329","v":0},{"$f":"HLOOKUP(MX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MX329","v":0},{"$f":"HLOOKUP(MY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MY329","v":0},{"$f":"HLOOKUP(MZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*MZ329","v":0},{"$f":"HLOOKUP(NA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NA329","v":0},{"$f":"HLOOKUP(NB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NB329","v":0},{"$f":"HLOOKUP(NC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NC329","v":0},{"$f":"HLOOKUP(ND328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ND329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH348:OA348))","v":0},{"$f":"HLOOKUP(NH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NH329","v":0},{"$f":"HLOOKUP(NI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NI329","v":0},{"$f":"HLOOKUP(NJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NJ329","v":0},{"$f":"HLOOKUP(NK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NK329","v":0},{"$f":"HLOOKUP(NL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NL329","v":0},{"$f":"HLOOKUP(NM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NM329","v":0},{"$f":"HLOOKUP(NN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NN329","v":0},{"$f":"HLOOKUP(NO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NO329","v":0},{"$f":"HLOOKUP(NP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NP329","v":0},{"$f":"HLOOKUP(NQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NQ329","v":0},{"$f":"HLOOKUP(NR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NR329","v":0},{"$f":"HLOOKUP(NS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NS329","v":0},{"$f":"HLOOKUP(NT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NT329","v":0},{"$f":"HLOOKUP(NU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NU329","v":0},{"$f":"HLOOKUP(NV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NV329","v":0},{"$f":"HLOOKUP(NW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NW329","v":0},{"$f":"HLOOKUP(NX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NX329","v":0},{"$f":"HLOOKUP(NY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NY329","v":0},{"$f":"HLOOKUP(NZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*NZ329","v":0},{"$f":"HLOOKUP(OA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OA329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE348:OX348))","v":0},{"$f":"HLOOKUP(OE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OE329","v":0},{"$f":"HLOOKUP(OF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OF329","v":0},{"$f":"HLOOKUP(OG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OG329","v":0},{"$f":"HLOOKUP(OH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OH329","v":0},{"$f":"HLOOKUP(OI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OI329","v":0},{"$f":"HLOOKUP(OJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OJ329","v":0},{"$f":"HLOOKUP(OK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OK329","v":0},{"$f":"HLOOKUP(OL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OL329","v":0},{"$f":"HLOOKUP(OM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OM329","v":0},{"$f":"HLOOKUP(ON328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ON329","v":0},{"$f":"HLOOKUP(OO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OO329","v":0},{"$f":"HLOOKUP(OP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OP329","v":0},{"$f":"HLOOKUP(OQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OQ329","v":0},{"$f":"HLOOKUP(OR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OR329","v":0},{"$f":"HLOOKUP(OS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OS329","v":0},{"$f":"HLOOKUP(OT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OT329","v":0},{"$f":"HLOOKUP(OU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OU329","v":0},{"$f":"HLOOKUP(OV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OV329","v":0},{"$f":"HLOOKUP(OW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OW329","v":0},{"$f":"HLOOKUP(OX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*OX329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB348:PU348))","v":0},{"$f":"HLOOKUP(PB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PB329","v":0},{"$f":"HLOOKUP(PC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PC329","v":0},{"$f":"HLOOKUP(PD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PD329","v":0},{"$f":"HLOOKUP(PE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PE329","v":0},{"$f":"HLOOKUP(PF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PF329","v":0},{"$f":"HLOOKUP(PG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PG329","v":0},{"$f":"HLOOKUP(PH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PH329","v":0},{"$f":"HLOOKUP(PI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PI329","v":0},{"$f":"HLOOKUP(PJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PJ329","v":0},{"$f":"HLOOKUP(PK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PK329","v":0},{"$f":"HLOOKUP(PL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PL329","v":0},{"$f":"HLOOKUP(PM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PM329","v":0},{"$f":"HLOOKUP(PN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PN329","v":0},{"$f":"HLOOKUP(PO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PO329","v":0},{"$f":"HLOOKUP(PP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PP329","v":0},{"$f":"HLOOKUP(PQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PQ329","v":0},{"$f":"HLOOKUP(PR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PR329","v":0},{"$f":"HLOOKUP(PS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PS329","v":0},{"$f":"HLOOKUP(PT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PT329","v":0},{"$f":"HLOOKUP(PU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PU329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY348:QR348))","v":0},{"$f":"HLOOKUP(PY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PY329","v":0},{"$f":"HLOOKUP(PZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*PZ329","v":0},{"$f":"HLOOKUP(QA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QA329","v":0},{"$f":"HLOOKUP(QB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QB329","v":0},{"$f":"HLOOKUP(QC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QC329","v":0},{"$f":"HLOOKUP(QD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QD329","v":0},{"$f":"HLOOKUP(QE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QE329","v":0},{"$f":"HLOOKUP(QF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QF329","v":0},{"$f":"HLOOKUP(QG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QG329","v":0},{"$f":"HLOOKUP(QH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QH329","v":0},{"$f":"HLOOKUP(QI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QI329","v":0},{"$f":"HLOOKUP(QJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QJ329","v":0},{"$f":"HLOOKUP(QK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QK329","v":0},{"$f":"HLOOKUP(QL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QL329","v":0},{"$f":"HLOOKUP(QM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QM329","v":0},{"$f":"HLOOKUP(QN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QN329","v":0},{"$f":"HLOOKUP(QO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QO329","v":0},{"$f":"HLOOKUP(QP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QP329","v":0},{"$f":"HLOOKUP(QQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QQ329","v":0},{"$f":"HLOOKUP(QR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QR329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV348:RO348))","v":0},{"$f":"HLOOKUP(QV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QV329","v":0},{"$f":"HLOOKUP(QW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QW329","v":0},{"$f":"HLOOKUP(QX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QX329","v":0},{"$f":"HLOOKUP(QY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QY329","v":0},{"$f":"HLOOKUP(QZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*QZ329","v":0},{"$f":"HLOOKUP(RA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RA329","v":0},{"$f":"HLOOKUP(RB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RB329","v":0},{"$f":"HLOOKUP(RC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RC329","v":0},{"$f":"HLOOKUP(RD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RD329","v":0},{"$f":"HLOOKUP(RE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RE329","v":0},{"$f":"HLOOKUP(RF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RF329","v":0},{"$f":"HLOOKUP(RG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RG329","v":0},{"$f":"HLOOKUP(RH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RH329","v":0},{"$f":"HLOOKUP(RI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RI329","v":0},{"$f":"HLOOKUP(RJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RJ329","v":0},{"$f":"HLOOKUP(RK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RK329","v":0},{"$f":"HLOOKUP(RL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RL329","v":0},{"$f":"HLOOKUP(RM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RM329","v":0},{"$f":"HLOOKUP(RN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RN329","v":0},{"$f":"HLOOKUP(RO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RO329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS348:SL348))","v":0},{"$f":"HLOOKUP(RS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RS329","v":0},{"$f":"HLOOKUP(RT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RT329","v":0},{"$f":"HLOOKUP(RU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RU329","v":0},{"$f":"HLOOKUP(RV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RV329","v":0},{"$f":"HLOOKUP(RW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RW329","v":0},{"$f":"HLOOKUP(RX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RX329","v":0},{"$f":"HLOOKUP(RY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RY329","v":0},{"$f":"HLOOKUP(RZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*RZ329","v":0},{"$f":"HLOOKUP(SA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SA329","v":0},{"$f":"HLOOKUP(SB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SB329","v":0},{"$f":"HLOOKUP(SC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SC329","v":0},{"$f":"HLOOKUP(SD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SD329","v":0},{"$f":"HLOOKUP(SE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SE329","v":0},{"$f":"HLOOKUP(SF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SF329","v":0},{"$f":"HLOOKUP(SG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SG329","v":0},{"$f":"HLOOKUP(SH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SH329","v":0},{"$f":"HLOOKUP(SI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SI329","v":0},{"$f":"HLOOKUP(SJ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SJ329","v":0},{"$f":"HLOOKUP(SK328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SK329","v":0},{"$f":"HLOOKUP(SL328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SL329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP348:TI348))","v":0},{"$f":"HLOOKUP(SP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SP329","v":0},{"$f":"HLOOKUP(SQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SQ329","v":0},{"$f":"HLOOKUP(SR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SR329","v":0},{"$f":"HLOOKUP(SS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SS329","v":0},{"$f":"HLOOKUP(ST328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*ST329","v":0},{"$f":"HLOOKUP(SU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SU329","v":0},{"$f":"HLOOKUP(SV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SV329","v":0},{"$f":"HLOOKUP(SW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SW329","v":0},{"$f":"HLOOKUP(SX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SX329","v":0},{"$f":"HLOOKUP(SY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SY329","v":0},{"$f":"HLOOKUP(SZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*SZ329","v":0},{"$f":"HLOOKUP(TA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TA329","v":0},{"$f":"HLOOKUP(TB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TB329","v":0},{"$f":"HLOOKUP(TC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TC329","v":0},{"$f":"HLOOKUP(TD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TD329","v":0},{"$f":"HLOOKUP(TE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TE329","v":0},{"$f":"HLOOKUP(TF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TF329","v":0},{"$f":"HLOOKUP(TG328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TG329","v":0},{"$f":"HLOOKUP(TH328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TH329","v":0},{"$f":"HLOOKUP(TI328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TI329","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM348:UF348))","v":0},{"$f":"HLOOKUP(TM328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TM329","v":0},{"$f":"HLOOKUP(TN328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TN329","v":0},{"$f":"HLOOKUP(TO328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TO329","v":0},{"$f":"HLOOKUP(TP328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TP329","v":0},{"$f":"HLOOKUP(TQ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TQ329","v":0},{"$f":"HLOOKUP(TR328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TR329","v":0},{"$f":"HLOOKUP(TS328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TS329","v":0},{"$f":"HLOOKUP(TT328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TT329","v":0},{"$f":"HLOOKUP(TU328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TU329","v":0},{"$f":"HLOOKUP(TV328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TV329","v":0},{"$f":"HLOOKUP(TW328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TW329","v":0},{"$f":"HLOOKUP(TX328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TX329","v":0},{"$f":"HLOOKUP(TY328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TY329","v":0},{"$f":"HLOOKUP(TZ328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*TZ329","v":0},{"$f":"HLOOKUP(UA328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*UA329","v":0},{"$f":"HLOOKUP(UB328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*UB329","v":0},{"$f":"HLOOKUP(UC328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*UC329","v":0},{"$f":"HLOOKUP(UD328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*UD329","v":0},{"$f":"HLOOKUP(UE328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*UE329","v":0},{"$f":"HLOOKUP(UF328,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$33)-ROW('Variable O&M'!$A$4)+1,FALSE)*UF329","v":0}]
[]
[]
[null,"Storage Losses (mmBTU)",null,{"$f":"D363*0.003","v":23318.983702080001},{"$f":"E363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"AA363*0.003","v":23318.983702080001},{"$f":"AB363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"AX363*0.003","v":23318.983702080001},{"$f":"AY363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"BU363*0.003","v":23318.983702080001},{"$f":"BV363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"CR363*0.003","v":23318.983702080001},{"$f":"CS363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"DO363*0.003","v":23318.983702080001},{"$f":"DP363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"EL363*0.003","v":23318.983702080001},{"$f":"EM363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"FI363*0.003","v":23318.983702080001},{"$f":"FJ363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"GF363*0.003","v":23318.983702080001},{"$f":"GG363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"HC363*0.003","v":23318.983702080001},{"$f":"HD363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"HZ363*0.003","v":23318.983702080001},{"$f":"IA363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"IW363*0.003","v":23318.983702080001},{"$f":"IX363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"JT363*0.003","v":23318.983702080001},{"$f":"JU363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"KQ363*0.003","v":23318.983702080001},{"$f":"KR363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"LN363*0.003","v":23318.983702080001},{"$f":"LO363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"MK363*0.003","v":23318.983702080001},{"$f":"ML363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"NH363*0.003","v":23318.983702080001},{"$f":"NI363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"OE363*0.003","v":23318.983702080001},{"$f":"OF363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"PB363*0.003","v":23318.983702080001},{"$f":"PC363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"PY363*0.003","v":23318.983702080001},{"$f":"PZ363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"QV363*0.003","v":23318.983702080001},{"$f":"QW363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"RS363*0.003","v":23318.983702080001},{"$f":"RT363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"SP363*0.003","v":23318.983702080001},{"$f":"SQ363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,null,"Storage Losses (mmBTU)",null,{"$f":"TM363*0.003","v":23318.983702080001},{"$f":"TN363*0.003","v":23318.983702080001},23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001,23318.983702080001]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":129.91995},{"$f":"'Resource Options'!$N$36*(1.02^(D361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":132.38583065099999},{"$f":"'Resource Options'!$N$36*(1.02^(AA361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":134.89851371675599},{"$f":"'Resource Options'!$N$36*(1.02^(AX361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":137.45888750710003},{"$f":"'Resource Options'!$N$36*(1.02^(BU361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":140.06785719198481},{"$f":"'Resource Options'!$N$36*(1.02^(CR361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":142.72634512148866},{"$f":"'Resource Options'!$N$36*(1.02^(DO361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":145.43529115189449},{"$f":"'Resource Options'!$N$36*(1.02^(EL361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":148.19565297795748},{"$f":"'Resource Options'!$N$36*(1.02^(FI361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":151.00840647147911},{"$f":"'Resource Options'!$N$36*(1.02^(GF361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HC361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":153.72051745170685},{"$f":"'Resource Options'!$N$36*(1.02^(HC361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(HZ361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":156.48133794513953},{"$f":"'Resource Options'!$N$36*(1.02^(HZ361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(IW361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":159.29174277463423},{"$f":"'Resource Options'!$N$36*(1.02^(IW361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(JT361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":162.15262247486669},{"$f":"'Resource Options'!$N$36*(1.02^(JT361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(KQ361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":165.06488357451528},{"$f":"'Resource Options'!$N$36*(1.02^(KQ361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(LN361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":168.0294488835136},{"$f":"'Resource Options'!$N$36*(1.02^(LN361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(MK361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":171.04725778546154},{"$f":"'Resource Options'!$N$36*(1.02^(MK361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(NH361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":174.11926653528843},{"$f":"'Resource Options'!$N$36*(1.02^(NH361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(OE361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":177.2464485622622},{"$f":"'Resource Options'!$N$36*(1.02^(OE361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PB361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":180.42979477844045},{"$f":"'Resource Options'!$N$36*(1.02^(PB361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(PY361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":184.03839067400929},{"$f":"'Resource Options'!$N$36*(1.02^(PY361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(QV361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":187.71915848748941},{"$f":"'Resource Options'!$N$36*(1.02^(QV361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(RS361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":191.47354165723922},{"$f":"'Resource Options'!$N$36*(1.02^(RS361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(SP361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":195.30301249038399},{"$f":"'Resource Options'!$N$36*(1.02^(SP361-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(TM361,'Capital Costs'!$A$163:$AH$206,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":199.20907274019171},{"$f":"'Resource Options'!$N$36*(1.02^(TM361-2018))","v":0}]
[null,"Sales Tax",null,{"$f":"D369*$D$1","v":11.562875549999999},{"$f":"E369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AA369*$D$1","v":11.782338927939},{"$f":"AB369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"AX369*$D$1","v":12.005967720791283},{"$f":"AY369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"BU369*$D$1","v":12.233840988131902},{"$f":"BV369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"CR369*$D$1","v":12.466039290086648},{"$f":"CS369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"DO369*$D$1","v":12.70264471581249},{"$f":"DP369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"EL369*$D$1","v":12.943740912518608},{"$f":"EM369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"FI369*$D$1","v":13.189413115038215},{"$f":"FJ369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"GF369*$D$1","v":13.43974817596164},{"$f":"GG369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HC369*$D$1","v":13.681126053201909},{"$f":"HD369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"HZ369*$D$1","v":13.926839077117418},{"$f":"IA369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"IW369*$D$1","v":14.176965106942445},{"$f":"IX369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"JT369*$D$1","v":14.431583400263134},{"$f":"JU369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"KQ369*$D$1","v":14.69077463813186},{"$f":"KR369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"LN369*$D$1","v":14.954620950632709},{"$f":"LO369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"MK369*$D$1","v":15.223205942906077},{"$f":"ML369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"NH369*$D$1","v":15.49661472164067},{"$f":"NI369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"OE369*$D$1","v":15.774933922041335},{"$f":"OF369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PB369*$D$1","v":16.0582517352812},{"$f":"PC369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"PY369*$D$1","v":16.379416769986825},{"$f":"PZ369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"QV369*$D$1","v":16.707005105386557},{"$f":"QW369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"RS369*$D$1","v":17.041145207494289},{"$f":"RT369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"SP369*$D$1","v":17.381968111644174},{"$f":"SQ369*$D$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",null,{"$f":"TM369*$D$1","v":17.729607473877063},{"$f":"TN369*$D$1","v":0}]
[null,"Misc Charges",14230.093579351029,{"$f":"D375*Misc_Rev","v":12215.231194752001},12459.53581864704,12708.726535019981,12962.901065720382,13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,null,"Misc Charges",14514.695450938048,{"$f":"AA375*Misc_Rev","v":12459.53581864704},12708.726535019981,12962.901065720382,13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,null,"Misc Charges",14804.989359956813,{"$f":"AX375*Misc_Rev","v":12708.726535019981},12962.901065720382,13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,null,"Misc Charges",15101.08914715595,{"$f":"BU375*Misc_Rev","v":12962.901065720382},13222.15908703479,13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,null,"Misc Charges",15403.110930099068,{"$f":"CR375*Misc_Rev","v":13222.15908703479},13486.602268775485,13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,null,"Misc Charges",15711.173148701051,{"$f":"DO375*Misc_Rev","v":13486.602268775485},13756.334314150992,14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,null,"Misc Charges",16025.396611675065,{"$f":"EL375*Misc_Rev","v":13756.334314150992},14031.461000434014,14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,null,"Misc Charges",16345.904543908571,{"$f":"FI375*Misc_Rev","v":14031.461000434014},14312.090220442698,14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,null,"Misc Charges",16672.822634786742,{"$f":"GF375*Misc_Rev","v":14312.090220442698},14598.33202485155,14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,null,"Misc Charges",17006.279087482479,{"$f":"HC375*Misc_Rev","v":14598.33202485155},14890.298665348582,15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,null,"Misc Charges",17346.404669232132,{"$f":"HZ375*Misc_Rev","v":14890.298665348582},15188.104638655552,15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,null,"Misc Charges",17693.332762616777,{"$f":"IW375*Misc_Rev","v":15188.104638655552},15491.866731428663,15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,null,"Misc Charges",18047.199417869113,{"$f":"JT375*Misc_Rev","v":15491.866731428663},15801.704066057238,16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,null,"Misc Charges",18408.143406226493,{"$f":"KQ375*Misc_Rev","v":15801.704066057238},16117.738147378386,16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,null,"Misc Charges",18776.306274351016,{"$f":"LN375*Misc_Rev","v":16117.738147378386},16440.092910325951,16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,null,"Misc Charges",19151.832399838037,{"$f":"MK375*Misc_Rev","v":16440.092910325951},16768.894768532471,17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,null,"Misc Charges",19534.8690478348,{"$f":"NH375*Misc_Rev","v":16768.894768532471},17104.272663903124,17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,null,"Misc Charges",19925.566428791495,{"$f":"OE375*Misc_Rev","v":17104.272663903124},17446.358117181189,17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,null,"Misc Charges",20324.077757367329,{"$f":"PB375*Misc_Rev","v":17446.358117181189},17795.285279524815,18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,null,"Misc Charges",20730.559312514681,{"$f":"PY375*Misc_Rev","v":17795.285279524815},18151.190985115307,18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,null,"Misc Charges",21145.170498764968,{"$f":"QV375*Misc_Rev","v":18151.190985115307},18514.21480481761,18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,null,"Misc Charges",21568.073908740269,{"$f":"RS375*Misc_Rev","v":18514.21480481761},18884.499100913967,19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,26971.714978237876,null,"Misc Charges",21999.43538691508,{"$f":"SP375*Misc_Rev","v":18884.499100913967},19262.189082932244,19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,26971.714978237876,27511.149277802637,null,"Misc Charges",22439.424094653379,{"$f":"TM375*Misc_Rev","v":19262.189082932244},19647.43286459089,20040.381521882708,20441.189152320359,20850.012935366769,21267.013194074105,21692.353457955585,22126.200527114703,22568.724537656992,23020.099028410135,23480.501008978335,23950.111029157903,24429.113249741058,24917.695514735882,25416.0494250306,25924.370413531211,26442.857821801841,26971.714978237876,27511.149277802637,28061.372263358688]
[null,"Total Fixed Cost",14803727.963146128,{"$f":"SUM(D375:D377)","v":18465633.991045438},{"$f":"SUM(E375:E376)","v":17956036.218337949},17421567.603375394,16900514.837192412,16391888.925422175,15894790.00481124,15408369.174843889,14931841.222384794,14460960.283475799,13991060.700998854,13521357.483895035,13051854.559471801,12582555.933582775,12113465.692198636,11644588.003009479,11175927.117059208,10707487.370412597,10239273.185855724,9771289.074630376,9303539.6382031925,null,"Total Fixed Cost",14813511.092357174,{"$f":"SUM(AA375:AA377)","v":18474258.093429331},{"$f":"SUM(AB375:AB376)","v":17964583.612053152},17430285.944964897,16909407.545613706,16400959.488011895,15904041.978652755,15417806.188162234,14941466.975969505,14470778.552132206,14001075.335028388,13531572.410605161,13062273.784716127,12593183.543331988,12124305.854142834,11655644.968192562,11187205.221545951,10718991.036989076,10251006.925763732,9783257.4893365446,9315747.4212034829,null,"Total Fixed Cost",14823489.884152442,{"$f":"SUM(AX375:AX377)","v":18483054.677860904},{"$f":"SUM(AY375:AY376)","v":17973301.953642655},17439178.653386191,16918478.108203426,16410211.461853409,15913478.9919711,15427431.941746945,14951285.244625911,14480793.18616174,14011290.261738513,13541991.635849487,13072901.39446534,12604023.705276188,12135362.819325916,11666923.072679305,11198708.88812243,10730724.776897084,10262975.340469901,9795465.272336835,9328199.3598637804,null,"Total Fixed Cost",14833668.251783608,{"$f":"SUM(BU375:BU377)","v":18492027.193981111},{"$f":"SUM(BV375:BV376)","v":17982194.662063949},17448249.21597591,16927730.08204494,16419648.475171754,15923104.745555811,15437250.210403351,14961299.878655445,14491008.112871865,14021709.486982839,13552619.2455987,13083741.556409538,12615080.670459269,12146640.923812659,11678426.739255784,11210442.628030438,10742693.191603253,10275183.123470191,9807917.2109971326,9340900.3372972831,null,"Total Fixed Cost",14844050.186767401,{"$f":"SUM(CR375:CR377)","v":18501179.160423718},{"$f":"SUM(CS375:CS376)","v":17991265.224653669},17457501.189817425,16937167.095363285,16429274.228756465,15932923.014212217,15447264.844432885,14971514.80536557,14501427.338116191,14032337.096732052,13563459.407542899,13094798.521592621,12626358.774946012,12158144.590389138,11690160.479163792,11222411.042736607,10754900.974603543,10287635.062130488,9820618.1884306353,9353855.3342794571,null,"Total Fixed Cost",14854639.76045087,{"$f":"SUM(DO375:DO377)","v":18510514.166195177},{"$f":"SUM(DP375:DP376)","v":18000517.198495183},17466938.20313577,16946792.848947998,16439092.497412872,15942937.648241751,15457479.77114301,14981934.030609896,14512054.947865404,14043177.25867625,13574516.37272598,13106076.626079364,12637862.44152249,12169878.330297146,11702128.893869961,11234618.825736897,10767352.913263841,10300336.039563991,9833573.1854128093,9367069.4312012736,null,"Total Fixed Cost",14865441.12560801,{"$f":"SUM(EL375:EL377)","v":18520035.87208207},{"$f":"SUM(EM375:EM376)","v":18009954.211813528},17476563.956720483,16956611.117604401,16449107.131442405,15953152.574951876,15467898.996387336,14992561.640359109,14522895.109809604,14054234.223859333,13585794.477212723,13117580.292655842,12649596.181430498,12181846.745003315,11714336.676870251,11247070.764397195,10780053.890697343,10313291.036546165,9846787.2823346257,9380547.8100615274,null,"Total Fixed Cost",14876458.518068288,{"$f":"SUM(FI375:FI377)","v":18529748.012086697},{"$f":"SUM(FJ375:FJ376)","v":18019579.965398241},17486382.225376885,16966625.751633935,16459322.05815253,15963571.800196202,15478526.606136549,15003401.802303307,14533952.074992685,14065512.328346075,13597298.143789202,13129314.03256385,12661564.596136667,12194054.528003605,11726788.615530549,11259771.741830697,10793008.887679517,10326505.133467982,9860265.6611948796,9394295.756498985,null,"Total Fixed Cost",14887696.25837777,{"$f":"SUM(GF375:GF377)","v":18539654.394891419},{"$f":"SUM(GG375:GG376)","v":18029398.234054644},17496396.859406419,16976840.67834406,16469741.283396857,15974199.409945415,15489366.768080749,15014458.76748639,14545230.179479428,14077015.994922554,13609031.88369721,13141282.447270019,12673772.379136957,12206506.466663903,11739489.592964051,11272726.738812871,10806222.984601334,10339983.512328235,9874013.6076323371,9408318.6618651915,null,"Total Fixed Cost",14899158.753493452,{"$f":"SUM(HC375:HC377)","v":18549758.905352227},{"$f":"SUM(HD375:HD376)","v":18039412.868084177},17506611.786116544,16987259.903588388,16480368.89314607,15985039.571889613,15500423.73326383,15025736.871973133,14556733.846055906,14088749.734830562,13621000.298403379,13153490.230270309,12686224.317797255,12219207.444097405,11752444.589946225,11285940.835734688,10819701.363461588,10353731.458765693,9888036.5129985437,9422622.0253387243,null,"Total Fixed Cost",14910850.498511439,{"$f":"SUM(HZ375:HZ377)","v":18560065.50602226},{"$f":"SUM(IA375:IA376)","v":18049627.794794302},17517031.011360873,16997887.513337601,16491209.055090267,15996096.537072696,15511701.837750573,15037240.538549611,14568467.585963914,14100718.149536731,13633208.081403669,13165942.168930607,12698925.295230757,12232162.441079579,11765658.686868042,11299419.214594942,10833449.309899045,10367754.3641319,9902339.8764720764,9437211.4560817257,null,"Total Fixed Cost",14922776.078429786,{"$f":"SUM(IW375:IW377)","v":18570578.238705691},{"$f":"SUM(IX375:IX376)","v":18060047.020038631},17527658.621110085,17008727.6752818,16502266.02027335,16007374.641559439,15523205.504327051,15048974.278457619,14580436.000670083,14112925.932537021,13645660.020063967,13178643.14636411,12711880.292212931,12245376.538001396,11779137.065728296,11313167.161032399,10847472.215265252,10382057.727605432,9916929.3072150778,9452092.6754395887,null,"Total Fixed Cost",14934940.169946505,{"$f":"SUM(JT375:JT377)","v":18581301.226042792},{"$f":"SUM(JU375:JU376)","v":18070674.629787844},17538498.783054285,17019784.64046488,16513544.124760093,16018878.308135917,15534939.244235059,15060942.693163788,14592643.783670373,14125377.871197319,13658360.997497469,13191598.143346284,12725094.389134748,12258854.91686165,11792885.012165753,11327190.066398606,10861775.578738784,10396647.158348434,9931810.5265729409,9467271.519184608,null,"Total Fixed Cost",14947347.543293556,{"$f":"SUM(KQ375:KQ377)","v":18592238.673126634},{"$f":"SUM(KR375:KR376)","v":18081514.791732043},17549555.748237364,17031062.744951624,16525047.791336572,16030612.048043925,15546907.658941228,15073150.476164078,14605095.722330671,14138078.848630821,13671315.994479643,13204812.2402681,12738572.767995002,12272602.863299107,11806907.91753196,11341493.429872138,10876365.009481786,10411528.377706297,9946989.3703179602,9482753.9398045279,null,"Total Fixed Cost",14960003.064107547,{"$f":"SUM(LN375:LN377)","v":18603394.869152155},{"$f":"SUM(LO375:LO376)","v":18092571.756915122},17560833.852724109,17042566.411528103,16536781.53124458,16042580.462750094,15559115.441941518,15085602.414824376,14617796.699764173,14151033.845612995,13684530.09140146,13218290.619128354,12752320.714432459,12286625.768665314,11821211.281005492,11356082.86061514,10891246.228839649,10426707.221451316,9962471.7909378801,9498546.0088368449,null,"Total Fixed Cost",14972911.695337817,{"$f":"SUM(MK375:MK377)","v":18614774.189098183},{"$f":"SUM(ML375:ML376)","v":18103849.861401867},17572337.519300587,17054300.151436113,16548749.945950748,16054788.245750384,15571567.380601816,15098303.392257879,14630751.696746347,14164247.942534812,13698008.470261713,13232038.565565811,12766343.619798666,12300929.132138846,11835800.711748494,11370964.079973003,10906425.072584668,10442189.642071236,9978263.8599701971,9514653.9192498103,null,"Total Fixed Cost",14986078.499192696,{"$f":"SUM(NH375:NH377)","v":18626381.095443133},{"$f":"SUM(NI375:NI376)","v":18115353.527978346},17584071.259208597,17066268.56614228,16560957.728951039,16067240.184410682,15584268.358035319,15111258.389240053,14643965.793668164,14177726.321395066,13711756.416699171,13246061.470932018,12780646.983272199,12315518.562881848,11850681.931106357,11386142.923718022,10921907.493204588,10457981.711103553,9994371.7703831624,9531083.9878710341,null,"Total Fixed Cost",14999508.639124665,{"$f":"SUM(OE375:OE377)","v":18638220.139914982},{"$f":"SUM(OF375:OF376)","v":18127087.267886356},17596039.673914764,17078476.34914257,16573409.667611336,16079941.161844185,15597223.355017493,15124472.486161869,14657444.172528418,14191474.267832523,13725779.322065378,13260364.834405551,12795236.4140152,12330399.782239711,11865860.774851376,11401625.344337942,10937699.562236905,10474089.621516518,10010801.839004386,9547842.6578646824,null,"Total Fixed Cost",15013207.381855281,{"$f":"SUM(PB375:PB377)","v":18650295.965276271},{"$f":"SUM(PC375:PC376)","v":18139055.682592522},17608247.456915054,17090928.287802868,16586110.645044839,16092896.158826359,15610437.451939309,15137950.865022123,14671192.118965875,14205497.17319873,13740082.68553891,13274954.265148552,12810117.633373063,12345578.62598473,11881343.195471296,11417417.413370259,10953807.47264987,10490519.690137742,10027560.508998035,9564936.5012582038,null,"Total Fixed Cost",15027180.099440517,{"$f":"SUM(PY375:PY377)","v":18662613.30714478},{"$f":"SUM(PZ375:PZ376)","v":18151263.465592813},17620699.395575352,17103629.26523637,16599065.642027013,16106110.255748175,15623915.830799563,15151698.81145958,14685215.024332082,14219800.536672262,13754672.116281912,13289835.484506415,12825296.477118082,12361061.04660465,11897135.264503613,11433525.323783224,10970237.541271094,10507278.36013139,10044654.352391556,9582372.221519595,null,"Total Fixed Cost",15041432.271377439,{"$f":"SUM(QV375:QV377)","v":18675176.995850664},{"$f":"SUM(QW375:QW376)","v":18163715.40425311},17633400.373008855,17116584.262218542,16612279.738948829,16119588.634608429,15637663.77723702,15165721.716825787,14699518.387805615,14234389.967415264,13769553.335639775,13305014.328251434,12840778.897738002,12376853.115636967,11913243.174916578,11449955.392404448,10986996.211264743,10524372.203524912,10062090.072652947,9600156.6561862137,null,"Total Fixed Cost",15055969.48675311,{"$f":"SUM(RS375:RS377)","v":18687991.958330661},{"$f":"SUM(RT375:RT376)","v":18176416.381686613},17646355.369991027,17129798.359140363,16625758.117809083,16133336.581045887,15651686.682603227,15180025.08029932,14714107.818548616,14249271.186773127,13784732.179384794,13320496.748871354,12856570.966770319,12392961.026049932,11929673.243537802,11466714.062398097,11004090.054658264,10541807.923786303,10079874.507319566,9618296.7795461658,null,"Total Fixed Cost",15070797.446436292,{"$f":"SUM(SP375:SP377)","v":18701063.220060259},{"$f":"SUM(SQ375:SQ376)","v":18189371.378668785},17659569.466912847,17143276.738000613,16639506.064246541,16147359.486412093,15665990.04607676,15194614.511042321,14728989.037906479,14264450.030518146,13800214.600004714,13336288.817903671,12872678.877183285,12409391.094671156,11946431.913531451,11483807.905791618,11021525.774919655,10559592.358452922,10098014.630679518,9636799.705373317,null,"Total Fixed Cost",15085921.965313135,{"$f":"SUM(TM375:TM377)","v":18714395.907024454},{"$f":"SUM(TN375:TN376)","v":18202585.475590605},17673047.845773097,17157024.684438072,16653528.969612747,16161662.849885626,15680579.476819761,15209495.730400184,14744167.881651498,14279932.451138066,13816006.669037031,13352396.728316637,12889108.945804508,12426149.764664805,11963525.756924972,11501243.626053009,11039310.209586274,10577732.481812874,10116517.556506669,9655672.6897170115]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D381:W381))","v":3319574.2070784918},{"$f":"HLOOKUP(D361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*D362","v":2849550.2282879995},{"$f":"HLOOKUP(E361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*E362","v":2906541.2328537595},{"$f":"HLOOKUP(F361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*F362","v":2964672.0575108347},{"$f":"HLOOKUP(G361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*G362","v":3023965.4986610515},{"$f":"HLOOKUP(H361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*H362","v":3084444.8086342728},{"$f":"HLOOKUP(I361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*I362","v":3146133.7048069583},{"$f":"HLOOKUP(J361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*J362","v":3209056.3789030975},{"$f":"HLOOKUP(K361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*K362","v":3273237.5064811595},{"$f":"HLOOKUP(L361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*L362","v":3338702.2566107828},{"$f":"HLOOKUP(M361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*M362","v":3405476.3017429984},{"$f":"HLOOKUP(N361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*N362","v":3473585.8277778584},{"$f":"HLOOKUP(O361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*O362","v":3543057.544333416},{"$f":"HLOOKUP(P361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*P362","v":3613918.6952200839},{"$f":"HLOOKUP(Q361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q362","v":3686197.0691244858},{"$f":"HLOOKUP(R361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*R362","v":3759921.0105069764},{"$f":"HLOOKUP(S361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*S362","v":3835119.4307171162},{"$f":"HLOOKUP(T361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*T362","v":3911821.8193314583},{"$f":"HLOOKUP(U361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*U362","v":3990058.2557180873},{"$f":"HLOOKUP(V361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*V362","v":4069859.4208324496},{"$f":"HLOOKUP(W361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*W362","v":4151256.6092490987},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA381:AT381))","v":3385965.6912200614},{"$f":"HLOOKUP(AA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA362","v":2906541.2328537595},{"$f":"HLOOKUP(AB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB362","v":2964672.0575108347},{"$f":"HLOOKUP(AC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC362","v":3023965.4986610515},{"$f":"HLOOKUP(AD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD362","v":3084444.8086342728},{"$f":"HLOOKUP(AE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE362","v":3146133.7048069583},{"$f":"HLOOKUP(AF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF362","v":3209056.3789030975},{"$f":"HLOOKUP(AG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG362","v":3273237.5064811595},{"$f":"HLOOKUP(AH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH362","v":3338702.2566107828},{"$f":"HLOOKUP(AI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI362","v":3405476.3017429984},{"$f":"HLOOKUP(AJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ362","v":3473585.8277778584},{"$f":"HLOOKUP(AK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK362","v":3543057.544333416},{"$f":"HLOOKUP(AL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL362","v":3613918.6952200839},{"$f":"HLOOKUP(AM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM362","v":3686197.0691244858},{"$f":"HLOOKUP(AN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN362","v":3759921.0105069764},{"$f":"HLOOKUP(AO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO362","v":3835119.4307171162},{"$f":"HLOOKUP(AP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP362","v":3911821.8193314583},{"$f":"HLOOKUP(AQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ362","v":3990058.2557180873},{"$f":"HLOOKUP(AR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR362","v":4069859.4208324496},{"$f":"HLOOKUP(AS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS362","v":4151256.6092490987},{"$f":"HLOOKUP(AT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT362","v":4234281.7414340805},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX381:BQ381))","v":3453685.0050444617},{"$f":"HLOOKUP(AX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX362","v":2964672.0575108347},{"$f":"HLOOKUP(AY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY362","v":3023965.4986610515},{"$f":"HLOOKUP(AZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ362","v":3084444.8086342728},{"$f":"HLOOKUP(BA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA362","v":3146133.7048069583},{"$f":"HLOOKUP(BB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB362","v":3209056.3789030975},{"$f":"HLOOKUP(BC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC362","v":3273237.5064811595},{"$f":"HLOOKUP(BD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD362","v":3338702.2566107828},{"$f":"HLOOKUP(BE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE362","v":3405476.3017429984},{"$f":"HLOOKUP(BF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF362","v":3473585.8277778584},{"$f":"HLOOKUP(BG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG362","v":3543057.544333416},{"$f":"HLOOKUP(BH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH362","v":3613918.6952200839},{"$f":"HLOOKUP(BI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI362","v":3686197.0691244858},{"$f":"HLOOKUP(BJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ362","v":3759921.0105069764},{"$f":"HLOOKUP(BK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK362","v":3835119.4307171162},{"$f":"HLOOKUP(BL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL362","v":3911821.8193314583},{"$f":"HLOOKUP(BM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM362","v":3990058.2557180873},{"$f":"HLOOKUP(BN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN362","v":4069859.4208324496},{"$f":"HLOOKUP(BO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO362","v":4151256.6092490987},{"$f":"HLOOKUP(BP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP362","v":4234281.7414340805},{"$f":"HLOOKUP(BQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ362","v":4318967.3762627617},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU381:CN381))","v":3522758.7051453516},{"$f":"HLOOKUP(BU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU362","v":3023965.4986610515},{"$f":"HLOOKUP(BV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV362","v":3084444.8086342728},{"$f":"HLOOKUP(BW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW362","v":3146133.7048069583},{"$f":"HLOOKUP(BX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX362","v":3209056.3789030975},{"$f":"HLOOKUP(BY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY362","v":3273237.5064811595},{"$f":"HLOOKUP(BZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ362","v":3338702.2566107828},{"$f":"HLOOKUP(CA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA362","v":3405476.3017429984},{"$f":"HLOOKUP(CB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB362","v":3473585.8277778584},{"$f":"HLOOKUP(CC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC362","v":3543057.544333416},{"$f":"HLOOKUP(CD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD362","v":3613918.6952200839},{"$f":"HLOOKUP(CE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE362","v":3686197.0691244858},{"$f":"HLOOKUP(CF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF362","v":3759921.0105069764},{"$f":"HLOOKUP(CG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG362","v":3835119.4307171162},{"$f":"HLOOKUP(CH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH362","v":3911821.8193314583},{"$f":"HLOOKUP(CI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI362","v":3990058.2557180873},{"$f":"HLOOKUP(CJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ362","v":4069859.4208324496},{"$f":"HLOOKUP(CK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK362","v":4151256.6092490987},{"$f":"HLOOKUP(CL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL362","v":4234281.7414340805},{"$f":"HLOOKUP(CM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM362","v":4318967.3762627617},{"$f":"HLOOKUP(CN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN362","v":4405346.7237880174},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR381:DK381))","v":3593213.8792482591},{"$f":"HLOOKUP(CR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR362","v":3084444.8086342728},{"$f":"HLOOKUP(CS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS362","v":3146133.7048069583},{"$f":"HLOOKUP(CT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT362","v":3209056.3789030975},{"$f":"HLOOKUP(CU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU362","v":3273237.5064811595},{"$f":"HLOOKUP(CV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV362","v":3338702.2566107828},{"$f":"HLOOKUP(CW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW362","v":3405476.3017429984},{"$f":"HLOOKUP(CX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX362","v":3473585.8277778584},{"$f":"HLOOKUP(CY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY362","v":3543057.544333416},{"$f":"HLOOKUP(CZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ362","v":3613918.6952200839},{"$f":"HLOOKUP(DA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA362","v":3686197.0691244858},{"$f":"HLOOKUP(DB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB362","v":3759921.0105069764},{"$f":"HLOOKUP(DC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC362","v":3835119.4307171162},{"$f":"HLOOKUP(DD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD362","v":3911821.8193314583},{"$f":"HLOOKUP(DE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE362","v":3990058.2557180873},{"$f":"HLOOKUP(DF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF362","v":4069859.4208324496},{"$f":"HLOOKUP(DG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG362","v":4151256.6092490987},{"$f":"HLOOKUP(DH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH362","v":4234281.7414340805},{"$f":"HLOOKUP(DI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI362","v":4318967.3762627617},{"$f":"HLOOKUP(DJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ362","v":4405346.7237880174},{"$f":"HLOOKUP(DK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK362","v":4493453.6582637783},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO381:EH381))","v":3665078.1568332245},{"$f":"HLOOKUP(DO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO362","v":3146133.7048069583},{"$f":"HLOOKUP(DP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP362","v":3209056.3789030975},{"$f":"HLOOKUP(DQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ362","v":3273237.5064811595},{"$f":"HLOOKUP(DR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR362","v":3338702.2566107828},{"$f":"HLOOKUP(DS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS362","v":3405476.3017429984},{"$f":"HLOOKUP(DT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT362","v":3473585.8277778584},{"$f":"HLOOKUP(DU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU362","v":3543057.544333416},{"$f":"HLOOKUP(DV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV362","v":3613918.6952200839},{"$f":"HLOOKUP(DW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW362","v":3686197.0691244858},{"$f":"HLOOKUP(DX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX362","v":3759921.0105069764},{"$f":"HLOOKUP(DY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY362","v":3835119.4307171162},{"$f":"HLOOKUP(DZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ362","v":3911821.8193314583},{"$f":"HLOOKUP(EA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA362","v":3990058.2557180873},{"$f":"HLOOKUP(EB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB362","v":4069859.4208324496},{"$f":"HLOOKUP(EC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC362","v":4151256.6092490987},{"$f":"HLOOKUP(ED361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED362","v":4234281.7414340805},{"$f":"HLOOKUP(EE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE362","v":4318967.3762627617},{"$f":"HLOOKUP(EF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF362","v":4405346.7237880174},{"$f":"HLOOKUP(EG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG362","v":4493453.6582637783},{"$f":"HLOOKUP(EH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH362","v":4583322.7314290535},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL381:FE381))","v":3738379.7199698891},{"$f":"HLOOKUP(EL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL362","v":3209056.3789030975},{"$f":"HLOOKUP(EM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM362","v":3273237.5064811595},{"$f":"HLOOKUP(EN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN362","v":3338702.2566107828},{"$f":"HLOOKUP(EO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO362","v":3405476.3017429984},{"$f":"HLOOKUP(EP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP362","v":3473585.8277778584},{"$f":"HLOOKUP(EQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ362","v":3543057.544333416},{"$f":"HLOOKUP(ER361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER362","v":3613918.6952200839},{"$f":"HLOOKUP(ES361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES362","v":3686197.0691244858},{"$f":"HLOOKUP(ET361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET362","v":3759921.0105069764},{"$f":"HLOOKUP(EU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU362","v":3835119.4307171162},{"$f":"HLOOKUP(EV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV362","v":3911821.8193314583},{"$f":"HLOOKUP(EW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW362","v":3990058.2557180873},{"$f":"HLOOKUP(EX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX362","v":4069859.4208324496},{"$f":"HLOOKUP(EY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY362","v":4151256.6092490987},{"$f":"HLOOKUP(EZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ362","v":4234281.7414340805},{"$f":"HLOOKUP(FA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA362","v":4318967.3762627617},{"$f":"HLOOKUP(FB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB362","v":4405346.7237880174},{"$f":"HLOOKUP(FC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC362","v":4493453.6582637783},{"$f":"HLOOKUP(FD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD362","v":4583322.7314290535},{"$f":"HLOOKUP(FE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE362","v":4674989.1860576347},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI381:GB381))","v":3813147.3143692864},{"$f":"HLOOKUP(FI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI362","v":3273237.5064811595},{"$f":"HLOOKUP(FJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ362","v":3338702.2566107828},{"$f":"HLOOKUP(FK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK362","v":3405476.3017429984},{"$f":"HLOOKUP(FL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL362","v":3473585.8277778584},{"$f":"HLOOKUP(FM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM362","v":3543057.544333416},{"$f":"HLOOKUP(FN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN362","v":3613918.6952200839},{"$f":"HLOOKUP(FO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO362","v":3686197.0691244858},{"$f":"HLOOKUP(FP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP362","v":3759921.0105069764},{"$f":"HLOOKUP(FQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ362","v":3835119.4307171162},{"$f":"HLOOKUP(FR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR362","v":3911821.8193314583},{"$f":"HLOOKUP(FS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS362","v":3990058.2557180873},{"$f":"HLOOKUP(FT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT362","v":4069859.4208324496},{"$f":"HLOOKUP(FU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU362","v":4151256.6092490987},{"$f":"HLOOKUP(FV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV362","v":4234281.7414340805},{"$f":"HLOOKUP(FW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW362","v":4318967.3762627617},{"$f":"HLOOKUP(FX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX362","v":4405346.7237880174},{"$f":"HLOOKUP(FY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY362","v":4493453.6582637783},{"$f":"HLOOKUP(FZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ362","v":4583322.7314290535},{"$f":"HLOOKUP(GA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA362","v":4674989.1860576347},{"$f":"HLOOKUP(GB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB362","v":4768488.9697787873},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF381:GY381))","v":3889410.2606566721},{"$f":"HLOOKUP(GF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF362","v":3338702.2566107828},{"$f":"HLOOKUP(GG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG362","v":3405476.3017429984},{"$f":"HLOOKUP(GH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH362","v":3473585.8277778584},{"$f":"HLOOKUP(GI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI362","v":3543057.544333416},{"$f":"HLOOKUP(GJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ362","v":3613918.6952200839},{"$f":"HLOOKUP(GK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK362","v":3686197.0691244858},{"$f":"HLOOKUP(GL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL362","v":3759921.0105069764},{"$f":"HLOOKUP(GM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM362","v":3835119.4307171162},{"$f":"HLOOKUP(GN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN362","v":3911821.8193314583},{"$f":"HLOOKUP(GO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO362","v":3990058.2557180873},{"$f":"HLOOKUP(GP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP362","v":4069859.4208324496},{"$f":"HLOOKUP(GQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ362","v":4151256.6092490987},{"$f":"HLOOKUP(GR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR362","v":4234281.7414340805},{"$f":"HLOOKUP(GS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS362","v":4318967.3762627617},{"$f":"HLOOKUP(GT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT362","v":4405346.7237880174},{"$f":"HLOOKUP(GU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU362","v":4493453.6582637783},{"$f":"HLOOKUP(GV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV362","v":4583322.7314290535},{"$f":"HLOOKUP(GW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW362","v":4674989.1860576347},{"$f":"HLOOKUP(GX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX362","v":4768488.9697787873},{"$f":"HLOOKUP(GY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY362","v":4863858.749174363},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC381:HV381))","v":3967198.4658698062},{"$f":"HLOOKUP(HC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HC362","v":3405476.3017429984},{"$f":"HLOOKUP(HD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HD362","v":3473585.8277778584},{"$f":"HLOOKUP(HE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HE362","v":3543057.544333416},{"$f":"HLOOKUP(HF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HF362","v":3613918.6952200839},{"$f":"HLOOKUP(HG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HG362","v":3686197.0691244858},{"$f":"HLOOKUP(HH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HH362","v":3759921.0105069764},{"$f":"HLOOKUP(HI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HI362","v":3835119.4307171162},{"$f":"HLOOKUP(HJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HJ362","v":3911821.8193314583},{"$f":"HLOOKUP(HK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HK362","v":3990058.2557180873},{"$f":"HLOOKUP(HL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HL362","v":4069859.4208324496},{"$f":"HLOOKUP(HM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HM362","v":4151256.6092490987},{"$f":"HLOOKUP(HN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HN362","v":4234281.7414340805},{"$f":"HLOOKUP(HO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HO362","v":4318967.3762627617},{"$f":"HLOOKUP(HP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HP362","v":4405346.7237880174},{"$f":"HLOOKUP(HQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HQ362","v":4493453.6582637783},{"$f":"HLOOKUP(HR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HR362","v":4583322.7314290535},{"$f":"HLOOKUP(HS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HS362","v":4674989.1860576347},{"$f":"HLOOKUP(HT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HT362","v":4768488.9697787873},{"$f":"HLOOKUP(HU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HU362","v":4863858.749174363},{"$f":"HLOOKUP(HV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HV362","v":4961135.9241578504},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ381:IS381))","v":4046542.4351872029},{"$f":"HLOOKUP(HZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*HZ362","v":3473585.8277778584},{"$f":"HLOOKUP(IA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IA362","v":3543057.544333416},{"$f":"HLOOKUP(IB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IB362","v":3613918.6952200839},{"$f":"HLOOKUP(IC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IC362","v":3686197.0691244858},{"$f":"HLOOKUP(ID361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ID362","v":3759921.0105069764},{"$f":"HLOOKUP(IE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IE362","v":3835119.4307171162},{"$f":"HLOOKUP(IF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IF362","v":3911821.8193314583},{"$f":"HLOOKUP(IG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IG362","v":3990058.2557180873},{"$f":"HLOOKUP(IH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IH362","v":4069859.4208324496},{"$f":"HLOOKUP(II361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*II362","v":4151256.6092490987},{"$f":"HLOOKUP(IJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IJ362","v":4234281.7414340805},{"$f":"HLOOKUP(IK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IK362","v":4318967.3762627617},{"$f":"HLOOKUP(IL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IL362","v":4405346.7237880174},{"$f":"HLOOKUP(IM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IM362","v":4493453.6582637783},{"$f":"HLOOKUP(IN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IN362","v":4583322.7314290535},{"$f":"HLOOKUP(IO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IO362","v":4674989.1860576347},{"$f":"HLOOKUP(IP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IP362","v":4768488.9697787873},{"$f":"HLOOKUP(IQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IQ362","v":4863858.749174363},{"$f":"HLOOKUP(IR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IR362","v":4961135.9241578504},{"$f":"HLOOKUP(IS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IS362","v":5060358.642641007},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW381:JP381))","v":4127473.2838909458},{"$f":"HLOOKUP(IW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IW362","v":3543057.544333416},{"$f":"HLOOKUP(IX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IX362","v":3613918.6952200839},{"$f":"HLOOKUP(IY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IY362","v":3686197.0691244858},{"$f":"HLOOKUP(IZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*IZ362","v":3759921.0105069764},{"$f":"HLOOKUP(JA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JA362","v":3835119.4307171162},{"$f":"HLOOKUP(JB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JB362","v":3911821.8193314583},{"$f":"HLOOKUP(JC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JC362","v":3990058.2557180873},{"$f":"HLOOKUP(JD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JD362","v":4069859.4208324496},{"$f":"HLOOKUP(JE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JE362","v":4151256.6092490987},{"$f":"HLOOKUP(JF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JF362","v":4234281.7414340805},{"$f":"HLOOKUP(JG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JG362","v":4318967.3762627617},{"$f":"HLOOKUP(JH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JH362","v":4405346.7237880174},{"$f":"HLOOKUP(JI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JI362","v":4493453.6582637783},{"$f":"HLOOKUP(JJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JJ362","v":4583322.7314290535},{"$f":"HLOOKUP(JK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JK362","v":4674989.1860576347},{"$f":"HLOOKUP(JL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JL362","v":4768488.9697787873},{"$f":"HLOOKUP(JM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JM362","v":4863858.749174363},{"$f":"HLOOKUP(JN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JN362","v":4961135.9241578504},{"$f":"HLOOKUP(JO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JO362","v":5060358.642641007},{"$f":"HLOOKUP(JP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JP362","v":5161565.8154938268},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT381:KM381))","v":4210022.749568766},{"$f":"HLOOKUP(JT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JT362","v":3613918.6952200839},{"$f":"HLOOKUP(JU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JU362","v":3686197.0691244858},{"$f":"HLOOKUP(JV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JV362","v":3759921.0105069764},{"$f":"HLOOKUP(JW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JW362","v":3835119.4307171162},{"$f":"HLOOKUP(JX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JX362","v":3911821.8193314583},{"$f":"HLOOKUP(JY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JY362","v":3990058.2557180873},{"$f":"HLOOKUP(JZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*JZ362","v":4069859.4208324496},{"$f":"HLOOKUP(KA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KA362","v":4151256.6092490987},{"$f":"HLOOKUP(KB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KB362","v":4234281.7414340805},{"$f":"HLOOKUP(KC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KC362","v":4318967.3762627617},{"$f":"HLOOKUP(KD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KD362","v":4405346.7237880174},{"$f":"HLOOKUP(KE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KE362","v":4493453.6582637783},{"$f":"HLOOKUP(KF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KF362","v":4583322.7314290535},{"$f":"HLOOKUP(KG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KG362","v":4674989.1860576347},{"$f":"HLOOKUP(KH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KH362","v":4768488.9697787873},{"$f":"HLOOKUP(KI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KI362","v":4863858.749174363},{"$f":"HLOOKUP(KJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KJ362","v":4961135.9241578504},{"$f":"HLOOKUP(KK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KK362","v":5060358.642641007},{"$f":"HLOOKUP(KL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KL362","v":5161565.8154938268},{"$f":"HLOOKUP(KM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KM362","v":5264797.1318037044},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ381:LJ381))","v":4294223.2045601401},{"$f":"HLOOKUP(KQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KQ362","v":3686197.0691244858},{"$f":"HLOOKUP(KR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KR362","v":3759921.0105069764},{"$f":"HLOOKUP(KS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KS362","v":3835119.4307171162},{"$f":"HLOOKUP(KT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KT362","v":3911821.8193314583},{"$f":"HLOOKUP(KU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KU362","v":3990058.2557180873},{"$f":"HLOOKUP(KV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KV362","v":4069859.4208324496},{"$f":"HLOOKUP(KW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KW362","v":4151256.6092490987},{"$f":"HLOOKUP(KX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KX362","v":4234281.7414340805},{"$f":"HLOOKUP(KY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KY362","v":4318967.3762627617},{"$f":"HLOOKUP(KZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*KZ362","v":4405346.7237880174},{"$f":"HLOOKUP(LA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LA362","v":4493453.6582637783},{"$f":"HLOOKUP(LB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LB362","v":4583322.7314290535},{"$f":"HLOOKUP(LC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LC362","v":4674989.1860576347},{"$f":"HLOOKUP(LD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LD362","v":4768488.9697787873},{"$f":"HLOOKUP(LE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LE362","v":4863858.749174363},{"$f":"HLOOKUP(LF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LF362","v":4961135.9241578504},{"$f":"HLOOKUP(LG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LG362","v":5060358.642641007},{"$f":"HLOOKUP(LH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LH362","v":5161565.8154938268},{"$f":"HLOOKUP(LI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LI362","v":5264797.1318037044},{"$f":"HLOOKUP(LJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LJ362","v":5370093.074439778},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN381:MG381))","v":4380107.6686513443},{"$f":"HLOOKUP(LN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LN362","v":3759921.0105069764},{"$f":"HLOOKUP(LO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LO362","v":3835119.4307171162},{"$f":"HLOOKUP(LP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LP362","v":3911821.8193314583},{"$f":"HLOOKUP(LQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LQ362","v":3990058.2557180873},{"$f":"HLOOKUP(LR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LR362","v":4069859.4208324496},{"$f":"HLOOKUP(LS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LS362","v":4151256.6092490987},{"$f":"HLOOKUP(LT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LT362","v":4234281.7414340805},{"$f":"HLOOKUP(LU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LU362","v":4318967.3762627617},{"$f":"HLOOKUP(LV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LV362","v":4405346.7237880174},{"$f":"HLOOKUP(LW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LW362","v":4493453.6582637783},{"$f":"HLOOKUP(LX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LX362","v":4583322.7314290535},{"$f":"HLOOKUP(LY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LY362","v":4674989.1860576347},{"$f":"HLOOKUP(LZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*LZ362","v":4768488.9697787873},{"$f":"HLOOKUP(MA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MA362","v":4863858.749174363},{"$f":"HLOOKUP(MB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MB362","v":4961135.9241578504},{"$f":"HLOOKUP(MC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MC362","v":5060358.642641007},{"$f":"HLOOKUP(MD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MD362","v":5161565.8154938268},{"$f":"HLOOKUP(ME361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ME362","v":5264797.1318037044},{"$f":"HLOOKUP(MF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MF362","v":5370093.074439778},{"$f":"HLOOKUP(MG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MG362","v":5477494.9359285738},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK381:ND381))","v":4467709.8220243705},{"$f":"HLOOKUP(MK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MK362","v":3835119.4307171162},{"$f":"HLOOKUP(ML361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ML362","v":3911821.8193314583},{"$f":"HLOOKUP(MM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MM362","v":3990058.2557180873},{"$f":"HLOOKUP(MN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MN362","v":4069859.4208324496},{"$f":"HLOOKUP(MO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MO362","v":4151256.6092490987},{"$f":"HLOOKUP(MP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MP362","v":4234281.7414340805},{"$f":"HLOOKUP(MQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MQ362","v":4318967.3762627617},{"$f":"HLOOKUP(MR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MR362","v":4405346.7237880174},{"$f":"HLOOKUP(MS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MS362","v":4493453.6582637783},{"$f":"HLOOKUP(MT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MT362","v":4583322.7314290535},{"$f":"HLOOKUP(MU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MU362","v":4674989.1860576347},{"$f":"HLOOKUP(MV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MV362","v":4768488.9697787873},{"$f":"HLOOKUP(MW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MW362","v":4863858.749174363},{"$f":"HLOOKUP(MX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MX362","v":4961135.9241578504},{"$f":"HLOOKUP(MY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MY362","v":5060358.642641007},{"$f":"HLOOKUP(MZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*MZ362","v":5161565.8154938268},{"$f":"HLOOKUP(NA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NA362","v":5264797.1318037044},{"$f":"HLOOKUP(NB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NB362","v":5370093.074439778},{"$f":"HLOOKUP(NC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NC362","v":5477494.9359285738},{"$f":"HLOOKUP(ND361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ND362","v":5587044.8346471451},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH381:OA381))","v":4557064.0184648577},{"$f":"HLOOKUP(NH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NH362","v":3911821.8193314583},{"$f":"HLOOKUP(NI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NI362","v":3990058.2557180873},{"$f":"HLOOKUP(NJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NJ362","v":4069859.4208324496},{"$f":"HLOOKUP(NK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NK362","v":4151256.6092490987},{"$f":"HLOOKUP(NL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NL362","v":4234281.7414340805},{"$f":"HLOOKUP(NM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NM362","v":4318967.3762627617},{"$f":"HLOOKUP(NN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NN362","v":4405346.7237880174},{"$f":"HLOOKUP(NO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NO362","v":4493453.6582637783},{"$f":"HLOOKUP(NP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NP362","v":4583322.7314290535},{"$f":"HLOOKUP(NQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NQ362","v":4674989.1860576347},{"$f":"HLOOKUP(NR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NR362","v":4768488.9697787873},{"$f":"HLOOKUP(NS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NS362","v":4863858.749174363},{"$f":"HLOOKUP(NT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NT362","v":4961135.9241578504},{"$f":"HLOOKUP(NU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NU362","v":5060358.642641007},{"$f":"HLOOKUP(NV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NV362","v":5161565.8154938268},{"$f":"HLOOKUP(NW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NW362","v":5264797.1318037044},{"$f":"HLOOKUP(NX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NX362","v":5370093.074439778},{"$f":"HLOOKUP(NY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NY362","v":5477494.9359285738},{"$f":"HLOOKUP(NZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*NZ362","v":5587044.8346471451},{"$f":"HLOOKUP(OA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OA362","v":5698785.7313400889},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE381:OX381))","v":4648205.2988341553},{"$f":"HLOOKUP(OE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OE362","v":3990058.2557180873},{"$f":"HLOOKUP(OF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OF362","v":4069859.4208324496},{"$f":"HLOOKUP(OG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OG362","v":4151256.6092490987},{"$f":"HLOOKUP(OH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OH362","v":4234281.7414340805},{"$f":"HLOOKUP(OI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OI362","v":4318967.3762627617},{"$f":"HLOOKUP(OJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OJ362","v":4405346.7237880174},{"$f":"HLOOKUP(OK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OK362","v":4493453.6582637783},{"$f":"HLOOKUP(OL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OL362","v":4583322.7314290535},{"$f":"HLOOKUP(OM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OM362","v":4674989.1860576347},{"$f":"HLOOKUP(ON361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ON362","v":4768488.9697787873},{"$f":"HLOOKUP(OO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OO362","v":4863858.749174363},{"$f":"HLOOKUP(OP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OP362","v":4961135.9241578504},{"$f":"HLOOKUP(OQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OQ362","v":5060358.642641007},{"$f":"HLOOKUP(OR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OR362","v":5161565.8154938268},{"$f":"HLOOKUP(OS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OS362","v":5264797.1318037044},{"$f":"HLOOKUP(OT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OT362","v":5370093.074439778},{"$f":"HLOOKUP(OU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OU362","v":5477494.9359285738},{"$f":"HLOOKUP(OV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OV362","v":5587044.8346471451},{"$f":"HLOOKUP(OW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OW362","v":5698785.7313400889},{"$f":"HLOOKUP(OX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*OX362","v":5812761.4459668901},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB381:PU381))","v":4741169.4048108375},{"$f":"HLOOKUP(PB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PB362","v":4069859.4208324496},{"$f":"HLOOKUP(PC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PC362","v":4151256.6092490987},{"$f":"HLOOKUP(PD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PD362","v":4234281.7414340805},{"$f":"HLOOKUP(PE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PE362","v":4318967.3762627617},{"$f":"HLOOKUP(PF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PF362","v":4405346.7237880174},{"$f":"HLOOKUP(PG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PG362","v":4493453.6582637783},{"$f":"HLOOKUP(PH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PH362","v":4583322.7314290535},{"$f":"HLOOKUP(PI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PI362","v":4674989.1860576347},{"$f":"HLOOKUP(PJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PJ362","v":4768488.9697787873},{"$f":"HLOOKUP(PK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PK362","v":4863858.749174363},{"$f":"HLOOKUP(PL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PL362","v":4961135.9241578504},{"$f":"HLOOKUP(PM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PM362","v":5060358.642641007},{"$f":"HLOOKUP(PN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PN362","v":5161565.8154938268},{"$f":"HLOOKUP(PO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PO362","v":5264797.1318037044},{"$f":"HLOOKUP(PP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PP362","v":5370093.074439778},{"$f":"HLOOKUP(PQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PQ362","v":5477494.9359285738},{"$f":"HLOOKUP(PR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PR362","v":5587044.8346471451},{"$f":"HLOOKUP(PS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PS362","v":5698785.7313400889},{"$f":"HLOOKUP(PT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PT362","v":5812761.4459668901},{"$f":"HLOOKUP(PU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PU362","v":5929016.6748862276},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY381:QR381))","v":4835992.7929070564},{"$f":"HLOOKUP(PY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PY362","v":4151256.6092490987},{"$f":"HLOOKUP(PZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*PZ362","v":4234281.7414340805},{"$f":"HLOOKUP(QA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QA362","v":4318967.3762627617},{"$f":"HLOOKUP(QB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QB362","v":4405346.7237880174},{"$f":"HLOOKUP(QC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QC362","v":4493453.6582637783},{"$f":"HLOOKUP(QD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QD362","v":4583322.7314290535},{"$f":"HLOOKUP(QE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QE362","v":4674989.1860576347},{"$f":"HLOOKUP(QF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QF362","v":4768488.9697787873},{"$f":"HLOOKUP(QG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QG362","v":4863858.749174363},{"$f":"HLOOKUP(QH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QH362","v":4961135.9241578504},{"$f":"HLOOKUP(QI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QI362","v":5060358.642641007},{"$f":"HLOOKUP(QJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QJ362","v":5161565.8154938268},{"$f":"HLOOKUP(QK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QK362","v":5264797.1318037044},{"$f":"HLOOKUP(QL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QL362","v":5370093.074439778},{"$f":"HLOOKUP(QM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QM362","v":5477494.9359285738},{"$f":"HLOOKUP(QN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QN362","v":5587044.8346471451},{"$f":"HLOOKUP(QO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QO362","v":5698785.7313400889},{"$f":"HLOOKUP(QP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QP362","v":5812761.4459668901},{"$f":"HLOOKUP(QQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QQ362","v":5929016.6748862276},{"$f":"HLOOKUP(QR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QR362","v":6047597.0083839521},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV381:RO381))","v":4932712.648765197},{"$f":"HLOOKUP(QV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QV362","v":4234281.7414340805},{"$f":"HLOOKUP(QW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QW362","v":4318967.3762627617},{"$f":"HLOOKUP(QX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QX362","v":4405346.7237880174},{"$f":"HLOOKUP(QY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QY362","v":4493453.6582637783},{"$f":"HLOOKUP(QZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*QZ362","v":4583322.7314290535},{"$f":"HLOOKUP(RA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RA362","v":4674989.1860576347},{"$f":"HLOOKUP(RB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RB362","v":4768488.9697787873},{"$f":"HLOOKUP(RC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RC362","v":4863858.749174363},{"$f":"HLOOKUP(RD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RD362","v":4961135.9241578504},{"$f":"HLOOKUP(RE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RE362","v":5060358.642641007},{"$f":"HLOOKUP(RF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RF362","v":5161565.8154938268},{"$f":"HLOOKUP(RG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RG362","v":5264797.1318037044},{"$f":"HLOOKUP(RH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RH362","v":5370093.074439778},{"$f":"HLOOKUP(RI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RI362","v":5477494.9359285738},{"$f":"HLOOKUP(RJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RJ362","v":5587044.8346471451},{"$f":"HLOOKUP(RK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RK362","v":5698785.7313400889},{"$f":"HLOOKUP(RL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RL362","v":5812761.4459668901},{"$f":"HLOOKUP(RM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RM362","v":5929016.6748862276},{"$f":"HLOOKUP(RN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RN362","v":6047597.0083839521},{"$f":"HLOOKUP(RO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RO362","v":6168548.9485516325},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS381:SL381))","v":5031366.9017405016},{"$f":"HLOOKUP(RS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RS362","v":4318967.3762627617},{"$f":"HLOOKUP(RT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RT362","v":4405346.7237880174},{"$f":"HLOOKUP(RU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RU362","v":4493453.6582637783},{"$f":"HLOOKUP(RV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RV362","v":4583322.7314290535},{"$f":"HLOOKUP(RW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RW362","v":4674989.1860576347},{"$f":"HLOOKUP(RX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RX362","v":4768488.9697787873},{"$f":"HLOOKUP(RY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RY362","v":4863858.749174363},{"$f":"HLOOKUP(RZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*RZ362","v":4961135.9241578504},{"$f":"HLOOKUP(SA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SA362","v":5060358.642641007},{"$f":"HLOOKUP(SB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SB362","v":5161565.8154938268},{"$f":"HLOOKUP(SC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SC362","v":5264797.1318037044},{"$f":"HLOOKUP(SD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SD362","v":5370093.074439778},{"$f":"HLOOKUP(SE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SE362","v":5477494.9359285738},{"$f":"HLOOKUP(SF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SF362","v":5587044.8346471451},{"$f":"HLOOKUP(SG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SG362","v":5698785.7313400889},{"$f":"HLOOKUP(SH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SH362","v":5812761.4459668901},{"$f":"HLOOKUP(SI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SI362","v":5929016.6748862276},{"$f":"HLOOKUP(SJ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SJ362","v":6047597.0083839521},{"$f":"HLOOKUP(SK361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SK362","v":6168548.9485516325},{"$f":"HLOOKUP(SL361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SL362","v":6291919.9275226649},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP381:TI381))","v":5131994.2397753112},{"$f":"HLOOKUP(SP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SP362","v":4405346.7237880174},{"$f":"HLOOKUP(SQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SQ362","v":4493453.6582637783},{"$f":"HLOOKUP(SR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SR362","v":4583322.7314290535},{"$f":"HLOOKUP(SS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SS362","v":4674989.1860576347},{"$f":"HLOOKUP(ST361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*ST362","v":4768488.9697787873},{"$f":"HLOOKUP(SU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SU362","v":4863858.749174363},{"$f":"HLOOKUP(SV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SV362","v":4961135.9241578504},{"$f":"HLOOKUP(SW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SW362","v":5060358.642641007},{"$f":"HLOOKUP(SX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SX362","v":5161565.8154938268},{"$f":"HLOOKUP(SY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SY362","v":5264797.1318037044},{"$f":"HLOOKUP(SZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*SZ362","v":5370093.074439778},{"$f":"HLOOKUP(TA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TA362","v":5477494.9359285738},{"$f":"HLOOKUP(TB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TB362","v":5587044.8346471451},{"$f":"HLOOKUP(TC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TC362","v":5698785.7313400889},{"$f":"HLOOKUP(TD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TD362","v":5812761.4459668901},{"$f":"HLOOKUP(TE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TE362","v":5929016.6748862276},{"$f":"HLOOKUP(TF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TF362","v":6047597.0083839521},{"$f":"HLOOKUP(TG361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TG362","v":6168548.9485516325},{"$f":"HLOOKUP(TH361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TH362","v":6291919.9275226649},{"$f":"HLOOKUP(TI361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TI362","v":6417758.3260731185},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM381:UF381))","v":5234634.1245708168},{"$f":"HLOOKUP(TM361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TM362","v":4493453.6582637783},{"$f":"HLOOKUP(TN361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TN362","v":4583322.7314290535},{"$f":"HLOOKUP(TO361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TO362","v":4674989.1860576347},{"$f":"HLOOKUP(TP361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TP362","v":4768488.9697787873},{"$f":"HLOOKUP(TQ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TQ362","v":4863858.749174363},{"$f":"HLOOKUP(TR361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TR362","v":4961135.9241578504},{"$f":"HLOOKUP(TS361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TS362","v":5060358.642641007},{"$f":"HLOOKUP(TT361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TT362","v":5161565.8154938268},{"$f":"HLOOKUP(TU361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TU362","v":5264797.1318037044},{"$f":"HLOOKUP(TV361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TV362","v":5370093.074439778},{"$f":"HLOOKUP(TW361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TW362","v":5477494.9359285738},{"$f":"HLOOKUP(TX361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TX362","v":5587044.8346471451},{"$f":"HLOOKUP(TY361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TY362","v":5698785.7313400889},{"$f":"HLOOKUP(TZ361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*TZ362","v":5812761.4459668901},{"$f":"HLOOKUP(UA361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*UA362","v":5929016.6748862276},{"$f":"HLOOKUP(UB361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*UB362","v":6047597.0083839521},{"$f":"HLOOKUP(UC361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*UC362","v":6168548.9485516325},{"$f":"HLOOKUP(UD361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*UD362","v":6291919.9275226649},{"$f":"HLOOKUP(UE361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*UE362","v":6417758.3260731185},{"$f":"HLOOKUP(UF361,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$34)-ROW('Variable O&M'!$A$4)+1,FALSE)*UF362","v":6546113.4925945811}]
[null,"Fuel Cost",278404423.72921526,{"$f":"(HLOOKUP(D361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*D363)","v":332580298.31285781},{"$f":"(HLOOKUP(E361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*E363)","v":324265790.85503632},{"$f":"(HLOOKUP(F361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*F363)","v":316159146.08366048},{"$f":"(HLOOKUP(G361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*G363)","v":308255167.43156892},{"$f":"(HLOOKUP(H361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*H363)","v":300548788.24577975},{"$f":"(HLOOKUP(I361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*I363)","v":293035068.53963518},{"$f":"(HLOOKUP(J361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*J363)","v":285709191.82614434},{"$f":"(HLOOKUP(K361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*K363)","v":278566462.03049076},{"$f":"(HLOOKUP(L361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*L363)","v":271602300.47972834},{"$f":"(HLOOKUP(M361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*M363)","v":264812242.96773523},{"$f":"(HLOOKUP(N361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*N363)","v":258191936.89354178},{"$f":"(HLOOKUP(O361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*O363)","v":251737138.47120327},{"$f":"(HLOOKUP(P361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*P363)","v":245443710.00942323},{"$f":"(HLOOKUP(Q361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*Q363)","v":239307617.25918764},{"$f":"(HLOOKUP(R361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*R363)","v":233324926.82770795},{"$f":"(HLOOKUP(S361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*S363)","v":227491803.65701523},{"$f":"(HLOOKUP(T361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*T363)","v":221804508.56558985},{"$f":"(HLOOKUP(U361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*U363)","v":216259395.85145006},{"$f":"(HLOOKUP(V361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*V363)","v":210852910.95516384},{"$f":"(HLOOKUP(W361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*W363)","v":205581588.18128476},null,"Fuel Cost",271444313.13598502,{"$f":"(HLOOKUP(AA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AA363)","v":324265790.85503632},{"$f":"(HLOOKUP(AB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AB363)","v":316159146.08366048},{"$f":"(HLOOKUP(AC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AC363)","v":308255167.43156892},{"$f":"(HLOOKUP(AD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AD363)","v":300548788.24577975},{"$f":"(HLOOKUP(AE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AE363)","v":293035068.53963518},{"$f":"(HLOOKUP(AF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AF363)","v":285709191.82614434},{"$f":"(HLOOKUP(AG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AG363)","v":278566462.03049076},{"$f":"(HLOOKUP(AH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AH363)","v":271602300.47972834},{"$f":"(HLOOKUP(AI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AI363)","v":264812242.96773523},{"$f":"(HLOOKUP(AJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AJ363)","v":258191936.89354178},{"$f":"(HLOOKUP(AK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AK363)","v":251737138.47120327},{"$f":"(HLOOKUP(AL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AL363)","v":245443710.00942323},{"$f":"(HLOOKUP(AM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AM363)","v":239307617.25918764},{"$f":"(HLOOKUP(AN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AN363)","v":233324926.82770795},{"$f":"(HLOOKUP(AO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AO363)","v":227491803.65701523},{"$f":"(HLOOKUP(AP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AP363)","v":221804508.56558985},{"$f":"(HLOOKUP(AQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AQ363)","v":216259395.85145006},{"$f":"(HLOOKUP(AR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AR363)","v":210852910.95516384},{"$f":"(HLOOKUP(AS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AS363)","v":205581588.18128476},{"$f":"(HLOOKUP(AT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AT363)","v":200442048.47675264},null,"Fuel Cost",264658205.3075853,{"$f":"(HLOOKUP(AX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AX363)","v":316159146.08366048},{"$f":"(HLOOKUP(AY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AY363)","v":308255167.43156892},{"$f":"(HLOOKUP(AZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AZ363)","v":300548788.24577975},{"$f":"(HLOOKUP(BA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BA363)","v":293035068.53963518},{"$f":"(HLOOKUP(BB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BB363)","v":285709191.82614434},{"$f":"(HLOOKUP(BC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BC363)","v":278566462.03049076},{"$f":"(HLOOKUP(BD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BD363)","v":271602300.47972834},{"$f":"(HLOOKUP(BE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BE363)","v":264812242.96773523},{"$f":"(HLOOKUP(BF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BF363)","v":258191936.89354178},{"$f":"(HLOOKUP(BG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BG363)","v":251737138.47120327},{"$f":"(HLOOKUP(BH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BH363)","v":245443710.00942323},{"$f":"(HLOOKUP(BI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BI363)","v":239307617.25918764},{"$f":"(HLOOKUP(BJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BJ363)","v":233324926.82770795},{"$f":"(HLOOKUP(BK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BK363)","v":227491803.65701523},{"$f":"(HLOOKUP(BL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BL363)","v":221804508.56558985},{"$f":"(HLOOKUP(BM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BM363)","v":216259395.85145006},{"$f":"(HLOOKUP(BN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BN363)","v":210852910.95516384},{"$f":"(HLOOKUP(BO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BO363)","v":205581588.18128476},{"$f":"(HLOOKUP(BP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BP363)","v":200442048.47675264},{"$f":"(HLOOKUP(BQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BQ363)","v":195430997.26483378},null,"Fuel Cost",258041750.17489564,{"$f":"(HLOOKUP(BU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BU363)","v":308255167.43156892},{"$f":"(HLOOKUP(BV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BV363)","v":300548788.24577975},{"$f":"(HLOOKUP(BW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BW363)","v":293035068.53963518},{"$f":"(HLOOKUP(BX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BX363)","v":285709191.82614434},{"$f":"(HLOOKUP(BY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BY363)","v":278566462.03049076},{"$f":"(HLOOKUP(BZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BZ363)","v":271602300.47972834},{"$f":"(HLOOKUP(CA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CA363)","v":264812242.96773523},{"$f":"(HLOOKUP(CB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CB363)","v":258191936.89354178},{"$f":"(HLOOKUP(CC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CC363)","v":251737138.47120327},{"$f":"(HLOOKUP(CD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CD363)","v":245443710.00942323},{"$f":"(HLOOKUP(CE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CE363)","v":239307617.25918764},{"$f":"(HLOOKUP(CF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CF363)","v":233324926.82770795},{"$f":"(HLOOKUP(CG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CG363)","v":227491803.65701523},{"$f":"(HLOOKUP(CH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CH363)","v":221804508.56558985},{"$f":"(HLOOKUP(CI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CI363)","v":216259395.85145006},{"$f":"(HLOOKUP(CJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CJ363)","v":210852910.95516384},{"$f":"(HLOOKUP(CK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CK363)","v":205581588.18128476},{"$f":"(HLOOKUP(CL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CL363)","v":200442048.47675264},{"$f":"(HLOOKUP(CM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CM363)","v":195430997.26483378},{"$f":"(HLOOKUP(CN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CN363)","v":190545222.33321294},null,"Fuel Cost",251590706.42052329,{"$f":"(HLOOKUP(CR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CR363)","v":300548788.24577975},{"$f":"(HLOOKUP(CS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CS363)","v":293035068.53963518},{"$f":"(HLOOKUP(CT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CT363)","v":285709191.82614434},{"$f":"(HLOOKUP(CU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CU363)","v":278566462.03049076},{"$f":"(HLOOKUP(CV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CV363)","v":271602300.47972834},{"$f":"(HLOOKUP(CW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CW363)","v":264812242.96773523},{"$f":"(HLOOKUP(CX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CX363)","v":258191936.89354178},{"$f":"(HLOOKUP(CY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CY363)","v":251737138.47120327},{"$f":"(HLOOKUP(CZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CZ363)","v":245443710.00942323},{"$f":"(HLOOKUP(DA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DA363)","v":239307617.25918764},{"$f":"(HLOOKUP(DB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DB363)","v":233324926.82770795},{"$f":"(HLOOKUP(DC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DC363)","v":227491803.65701523},{"$f":"(HLOOKUP(DD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DD363)","v":221804508.56558985},{"$f":"(HLOOKUP(DE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DE363)","v":216259395.85145006},{"$f":"(HLOOKUP(DF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DF363)","v":210852910.95516384},{"$f":"(HLOOKUP(DG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DG363)","v":205581588.18128476},{"$f":"(HLOOKUP(DH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DH363)","v":200442048.47675264},{"$f":"(HLOOKUP(DI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DI363)","v":195430997.26483378},{"$f":"(HLOOKUP(DJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DJ363)","v":190545222.33321294},{"$f":"(HLOOKUP(DK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DK363)","v":185781591.77488261},null,"Fuel Cost",245300938.76001018,{"$f":"(HLOOKUP(DO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DO363)","v":293035068.53963518},{"$f":"(HLOOKUP(DP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DP363)","v":285709191.82614434},{"$f":"(HLOOKUP(DQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DQ363)","v":278566462.03049076},{"$f":"(HLOOKUP(DR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DR363)","v":271602300.47972834},{"$f":"(HLOOKUP(DS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DS363)","v":264812242.96773523},{"$f":"(HLOOKUP(DT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DT363)","v":258191936.89354178},{"$f":"(HLOOKUP(DU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DU363)","v":251737138.47120327},{"$f":"(HLOOKUP(DV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DV363)","v":245443710.00942323},{"$f":"(HLOOKUP(DW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DW363)","v":239307617.25918764},{"$f":"(HLOOKUP(DX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DX363)","v":233324926.82770795},{"$f":"(HLOOKUP(DY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DY363)","v":227491803.65701523},{"$f":"(HLOOKUP(DZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DZ363)","v":221804508.56558985},{"$f":"(HLOOKUP(EA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EA363)","v":216259395.85145006},{"$f":"(HLOOKUP(EB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EB363)","v":210852910.95516384},{"$f":"(HLOOKUP(EC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EC363)","v":205581588.18128476},{"$f":"(HLOOKUP(ED361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ED363)","v":200442048.47675264},{"$f":"(HLOOKUP(EE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EE363)","v":195430997.26483378},{"$f":"(HLOOKUP(EF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EF363)","v":190545222.33321294},{"$f":"(HLOOKUP(EG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EG363)","v":185781591.77488261},{"$f":"(HLOOKUP(EH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EH363)","v":181137051.98051053},null,"Fuel Cost",239168415.29100993,{"$f":"(HLOOKUP(EL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EL363)","v":285709191.82614434},{"$f":"(HLOOKUP(EM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EM363)","v":278566462.03049076},{"$f":"(HLOOKUP(EN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EN363)","v":271602300.47972834},{"$f":"(HLOOKUP(EO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EO363)","v":264812242.96773523},{"$f":"(HLOOKUP(EP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EP363)","v":258191936.89354178},{"$f":"(HLOOKUP(EQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EQ363)","v":251737138.47120327},{"$f":"(HLOOKUP(ER361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ER363)","v":245443710.00942323},{"$f":"(HLOOKUP(ES361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ES363)","v":239307617.25918764},{"$f":"(HLOOKUP(ET361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ET363)","v":233324926.82770795},{"$f":"(HLOOKUP(EU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EU363)","v":227491803.65701523},{"$f":"(HLOOKUP(EV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EV363)","v":221804508.56558985},{"$f":"(HLOOKUP(EW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EW363)","v":216259395.85145006},{"$f":"(HLOOKUP(EX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EX363)","v":210852910.95516384},{"$f":"(HLOOKUP(EY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EY363)","v":205581588.18128476},{"$f":"(HLOOKUP(EZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EZ363)","v":200442048.47675264},{"$f":"(HLOOKUP(FA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FA363)","v":195430997.26483378},{"$f":"(HLOOKUP(FB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FB363)","v":190545222.33321294},{"$f":"(HLOOKUP(FC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FC363)","v":185781591.77488261},{"$f":"(HLOOKUP(FD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FD363)","v":181137051.98051053},{"$f":"(HLOOKUP(FE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FE363)","v":176608625.68099782},null,"Fuel Cost",228849353.55820501,{"$f":"(HLOOKUP(FI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FI363)","v":278566462.03049076},{"$f":"(HLOOKUP(FJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FJ363)","v":271602300.47972834},{"$f":"(HLOOKUP(FK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FK363)","v":264812242.96773523},{"$f":"(HLOOKUP(FL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FL363)","v":258191936.89354178},{"$f":"(HLOOKUP(FM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FM363)","v":251737138.47120327},{"$f":"(HLOOKUP(FN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FN363)","v":245443710.00942323},{"$f":"(HLOOKUP(FO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FO363)","v":239307617.25918764},{"$f":"(HLOOKUP(FP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FP363)","v":233324926.82770795},{"$f":"(HLOOKUP(FQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FQ363)","v":227491803.65701523},{"$f":"(HLOOKUP(FR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FR363)","v":221804508.56558985},{"$f":"(HLOOKUP(FS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FS363)","v":216259395.85145006},{"$f":"(HLOOKUP(FT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FT363)","v":210852910.95516384},{"$f":"(HLOOKUP(FU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FU363)","v":205581588.18128476},{"$f":"(HLOOKUP(FV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FV363)","v":200442048.47675264},{"$f":"(HLOOKUP(FW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FW363)","v":195430997.26483378},{"$f":"(HLOOKUP(FX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FX363)","v":190545222.33321294},{"$f":"(HLOOKUP(FY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FY363)","v":185781591.77488261},{"$f":"(HLOOKUP(FZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FZ363)","v":181137051.98051053},{"$f":"(HLOOKUP(GA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GA363)","v":176608625.68099782},{"$f":"(HLOOKUP(GB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GB363)","v":0},null,"Fuel Cost",218497498.32823485,{"$f":"(HLOOKUP(GF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GF363)","v":271602300.47972834},{"$f":"(HLOOKUP(GG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GG363)","v":264812242.96773523},{"$f":"(HLOOKUP(GH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GH363)","v":258191936.89354178},{"$f":"(HLOOKUP(GI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GI363)","v":251737138.47120327},{"$f":"(HLOOKUP(GJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GJ363)","v":245443710.00942323},{"$f":"(HLOOKUP(GK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GK363)","v":239307617.25918764},{"$f":"(HLOOKUP(GL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GL363)","v":233324926.82770795},{"$f":"(HLOOKUP(GM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GM363)","v":227491803.65701523},{"$f":"(HLOOKUP(GN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GN363)","v":221804508.56558985},{"$f":"(HLOOKUP(GO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GO363)","v":216259395.85145006},{"$f":"(HLOOKUP(GP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GP363)","v":210852910.95516384},{"$f":"(HLOOKUP(GQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GQ363)","v":205581588.18128476},{"$f":"(HLOOKUP(GR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GR363)","v":200442048.47675264},{"$f":"(HLOOKUP(GS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GS363)","v":195430997.26483378},{"$f":"(HLOOKUP(GT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GT363)","v":190545222.33321294},{"$f":"(HLOOKUP(GU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GU363)","v":185781591.77488261},{"$f":"(HLOOKUP(GV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GV363)","v":181137051.98051053},{"$f":"(HLOOKUP(GW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GW363)","v":176608625.68099782},{"$f":"(HLOOKUP(GX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GX363)","v":0},{"$f":"(HLOOKUP(GY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GY363)","v":0},null,"Fuel Cost",208094187.84581584,{"$f":"(HLOOKUP(HC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HC363)","v":264812242.96773523},{"$f":"(HLOOKUP(HD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HD363)","v":258191936.89354178},{"$f":"(HLOOKUP(HE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HE363)","v":251737138.47120327},{"$f":"(HLOOKUP(HF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HF363)","v":245443710.00942323},{"$f":"(HLOOKUP(HG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HG363)","v":239307617.25918764},{"$f":"(HLOOKUP(HH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HH363)","v":233324926.82770795},{"$f":"(HLOOKUP(HI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HI363)","v":227491803.65701523},{"$f":"(HLOOKUP(HJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HJ363)","v":221804508.56558985},{"$f":"(HLOOKUP(HK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HK363)","v":216259395.85145006},{"$f":"(HLOOKUP(HL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HL363)","v":210852910.95516384},{"$f":"(HLOOKUP(HM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HM363)","v":205581588.18128476},{"$f":"(HLOOKUP(HN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HN363)","v":200442048.47675264},{"$f":"(HLOOKUP(HO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HO363)","v":195430997.26483378},{"$f":"(HLOOKUP(HP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HP363)","v":190545222.33321294},{"$f":"(HLOOKUP(HQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HQ363)","v":185781591.77488261},{"$f":"(HLOOKUP(HR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HR363)","v":181137051.98051053},{"$f":"(HLOOKUP(HS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HS363)","v":176608625.68099782},{"$f":"(HLOOKUP(HT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HT363)","v":0},{"$f":"(HLOOKUP(HU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HU363)","v":0},{"$f":"(HLOOKUP(HV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HV363)","v":0},null,"Fuel Cost",197619921.63283503,{"$f":"(HLOOKUP(HZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HZ363)","v":258191936.89354178},{"$f":"(HLOOKUP(IA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IA363)","v":251737138.47120327},{"$f":"(HLOOKUP(IB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IB363)","v":245443710.00942323},{"$f":"(HLOOKUP(IC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IC363)","v":239307617.25918764},{"$f":"(HLOOKUP(ID361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ID363)","v":233324926.82770795},{"$f":"(HLOOKUP(IE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IE363)","v":227491803.65701523},{"$f":"(HLOOKUP(IF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IF363)","v":221804508.56558985},{"$f":"(HLOOKUP(IG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IG363)","v":216259395.85145006},{"$f":"(HLOOKUP(IH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IH363)","v":210852910.95516384},{"$f":"(HLOOKUP(II361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*II363)","v":205581588.18128476},{"$f":"(HLOOKUP(IJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IJ363)","v":200442048.47675264},{"$f":"(HLOOKUP(IK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IK363)","v":195430997.26483378},{"$f":"(HLOOKUP(IL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IL363)","v":190545222.33321294},{"$f":"(HLOOKUP(IM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IM363)","v":185781591.77488261},{"$f":"(HLOOKUP(IN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IN363)","v":181137051.98051053},{"$f":"(HLOOKUP(IO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IO363)","v":176608625.68099782},{"$f":"(HLOOKUP(IP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IP363)","v":0},{"$f":"(HLOOKUP(IQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IQ363)","v":0},{"$f":"(HLOOKUP(IR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IR363)","v":0},{"$f":"(HLOOKUP(IS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IS363)","v":0},null,"Fuel Cost",187054294.00355074,{"$f":"(HLOOKUP(IW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IW363)","v":251737138.47120327},{"$f":"(HLOOKUP(IX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IX363)","v":245443710.00942323},{"$f":"(HLOOKUP(IY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IY363)","v":239307617.25918764},{"$f":"(HLOOKUP(IZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IZ363)","v":233324926.82770795},{"$f":"(HLOOKUP(JA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JA363)","v":227491803.65701523},{"$f":"(HLOOKUP(JB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JB363)","v":221804508.56558985},{"$f":"(HLOOKUP(JC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JC363)","v":216259395.85145006},{"$f":"(HLOOKUP(JD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JD363)","v":210852910.95516384},{"$f":"(HLOOKUP(JE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JE363)","v":205581588.18128476},{"$f":"(HLOOKUP(JF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JF363)","v":200442048.47675264},{"$f":"(HLOOKUP(JG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JG363)","v":195430997.26483378},{"$f":"(HLOOKUP(JH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JH363)","v":190545222.33321294},{"$f":"(HLOOKUP(JI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JI363)","v":185781591.77488261},{"$f":"(HLOOKUP(JJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JJ363)","v":181137051.98051053},{"$f":"(HLOOKUP(JK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JK363)","v":176608625.68099782},{"$f":"(HLOOKUP(JL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JL363)","v":0},{"$f":"(HLOOKUP(JM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JM363)","v":0},{"$f":"(HLOOKUP(JN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JN363)","v":0},{"$f":"(HLOOKUP(JO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JO363)","v":0},{"$f":"(HLOOKUP(JP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JP363)","v":0},null,"Fuel Cost",176375923.38257155,{"$f":"(HLOOKUP(JT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JT363)","v":245443710.00942323},{"$f":"(HLOOKUP(JU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JU363)","v":239307617.25918764},{"$f":"(HLOOKUP(JV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JV363)","v":233324926.82770795},{"$f":"(HLOOKUP(JW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JW363)","v":227491803.65701523},{"$f":"(HLOOKUP(JX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JX363)","v":221804508.56558985},{"$f":"(HLOOKUP(JY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JY363)","v":216259395.85145006},{"$f":"(HLOOKUP(JZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JZ363)","v":210852910.95516384},{"$f":"(HLOOKUP(KA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KA363)","v":205581588.18128476},{"$f":"(HLOOKUP(KB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KB363)","v":200442048.47675264},{"$f":"(HLOOKUP(KC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KC363)","v":195430997.26483378},{"$f":"(HLOOKUP(KD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KD363)","v":190545222.33321294},{"$f":"(HLOOKUP(KE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KE363)","v":185781591.77488261},{"$f":"(HLOOKUP(KF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KF363)","v":181137051.98051053},{"$f":"(HLOOKUP(KG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KG363)","v":176608625.68099782},{"$f":"(HLOOKUP(KH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KH363)","v":0},{"$f":"(HLOOKUP(KI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KI363)","v":0},{"$f":"(HLOOKUP(KJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KJ363)","v":0},{"$f":"(HLOOKUP(KK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KK363)","v":0},{"$f":"(HLOOKUP(KL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KL363)","v":0},{"$f":"(HLOOKUP(KM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KM363)","v":0},null,"Fuel Cost",165562377.1379672,{"$f":"(HLOOKUP(KQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KQ363)","v":239307617.25918764},{"$f":"(HLOOKUP(KR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KR363)","v":233324926.82770795},{"$f":"(HLOOKUP(KS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KS363)","v":227491803.65701523},{"$f":"(HLOOKUP(KT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KT363)","v":221804508.56558985},{"$f":"(HLOOKUP(KU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KU363)","v":216259395.85145006},{"$f":"(HLOOKUP(KV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KV363)","v":210852910.95516384},{"$f":"(HLOOKUP(KW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KW363)","v":205581588.18128476},{"$f":"(HLOOKUP(KX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KX363)","v":200442048.47675264},{"$f":"(HLOOKUP(KY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KY363)","v":195430997.26483378},{"$f":"(HLOOKUP(KZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KZ363)","v":190545222.33321294},{"$f":"(HLOOKUP(LA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LA363)","v":185781591.77488261},{"$f":"(HLOOKUP(LB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LB363)","v":181137051.98051053},{"$f":"(HLOOKUP(LC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LC363)","v":176608625.68099782},{"$f":"(HLOOKUP(LD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LD363)","v":0},{"$f":"(HLOOKUP(LE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LE363)","v":0},{"$f":"(HLOOKUP(LF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LF363)","v":0},{"$f":"(HLOOKUP(LG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LG363)","v":0},{"$f":"(HLOOKUP(LH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LH363)","v":0},{"$f":"(HLOOKUP(LI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LI363)","v":0},{"$f":"(HLOOKUP(LJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LJ363)","v":0},null,"Fuel Cost",154590091.62275529,{"$f":"(HLOOKUP(LN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LN363)","v":233324926.82770795},{"$f":"(HLOOKUP(LO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LO363)","v":227491803.65701523},{"$f":"(HLOOKUP(LP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LP363)","v":221804508.56558985},{"$f":"(HLOOKUP(LQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LQ363)","v":216259395.85145006},{"$f":"(HLOOKUP(LR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LR363)","v":210852910.95516384},{"$f":"(HLOOKUP(LS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LS363)","v":205581588.18128476},{"$f":"(HLOOKUP(LT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LT363)","v":200442048.47675264},{"$f":"(HLOOKUP(LU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LU363)","v":195430997.26483378},{"$f":"(HLOOKUP(LV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LV363)","v":190545222.33321294},{"$f":"(HLOOKUP(LW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LW363)","v":185781591.77488261},{"$f":"(HLOOKUP(LX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LX363)","v":181137051.98051053},{"$f":"(HLOOKUP(LY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LY363)","v":176608625.68099782},{"$f":"(HLOOKUP(LZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LZ363)","v":0},{"$f":"(HLOOKUP(MA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MA363)","v":0},{"$f":"(HLOOKUP(MB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MB363)","v":0},{"$f":"(HLOOKUP(MC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MC363)","v":0},{"$f":"(HLOOKUP(MD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MD363)","v":0},{"$f":"(HLOOKUP(ME361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ME363)","v":0},{"$f":"(HLOOKUP(MF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MF363)","v":0},{"$f":"(HLOOKUP(MG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MG363)","v":0},null,"Fuel Cost",143434287.0976105,{"$f":"(HLOOKUP(MK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MK363)","v":227491803.65701523},{"$f":"(HLOOKUP(ML361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ML363)","v":221804508.56558985},{"$f":"(HLOOKUP(MM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MM363)","v":216259395.85145006},{"$f":"(HLOOKUP(MN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MN363)","v":210852910.95516384},{"$f":"(HLOOKUP(MO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MO363)","v":205581588.18128476},{"$f":"(HLOOKUP(MP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MP363)","v":200442048.47675264},{"$f":"(HLOOKUP(MQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MQ363)","v":195430997.26483378},{"$f":"(HLOOKUP(MR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MR363)","v":190545222.33321294},{"$f":"(HLOOKUP(MS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MS363)","v":185781591.77488261},{"$f":"(HLOOKUP(MT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MT363)","v":181137051.98051053},{"$f":"(HLOOKUP(MU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MU363)","v":176608625.68099782},{"$f":"(HLOOKUP(MV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MV363)","v":0},{"$f":"(HLOOKUP(MW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MW363)","v":0},{"$f":"(HLOOKUP(MX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MX363)","v":0},{"$f":"(HLOOKUP(MY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MY363)","v":0},{"$f":"(HLOOKUP(MZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MZ363)","v":0},{"$f":"(HLOOKUP(NA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NA363)","v":0},{"$f":"(HLOOKUP(NB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NB363)","v":0},{"$f":"(HLOOKUP(NC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NC363)","v":0},{"$f":"(HLOOKUP(ND361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ND363)","v":0},null,"Fuel Cost",132068877.1858778,{"$f":"(HLOOKUP(NH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NH363)","v":221804508.56558985},{"$f":"(HLOOKUP(NI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NI363)","v":216259395.85145006},{"$f":"(HLOOKUP(NJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NJ363)","v":210852910.95516384},{"$f":"(HLOOKUP(NK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NK363)","v":205581588.18128476},{"$f":"(HLOOKUP(NL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NL363)","v":200442048.47675264},{"$f":"(HLOOKUP(NM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NM363)","v":195430997.26483378},{"$f":"(HLOOKUP(NN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NN363)","v":190545222.33321294},{"$f":"(HLOOKUP(NO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NO363)","v":185781591.77488261},{"$f":"(HLOOKUP(NP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NP363)","v":181137051.98051053},{"$f":"(HLOOKUP(NQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NQ363)","v":176608625.68099782},{"$f":"(HLOOKUP(NR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NR363)","v":0},{"$f":"(HLOOKUP(NS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NS363)","v":0},{"$f":"(HLOOKUP(NT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NT363)","v":0},{"$f":"(HLOOKUP(NU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NU363)","v":0},{"$f":"(HLOOKUP(NV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NV363)","v":0},{"$f":"(HLOOKUP(NW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NW363)","v":0},{"$f":"(HLOOKUP(NX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NX363)","v":0},{"$f":"(HLOOKUP(NY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NY363)","v":0},{"$f":"(HLOOKUP(NZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NZ363)","v":0},{"$f":"(HLOOKUP(OA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OA363)","v":0},null,"Fuel Cost",120466372.4887408,{"$f":"(HLOOKUP(OE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OE363)","v":216259395.85145006},{"$f":"(HLOOKUP(OF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OF363)","v":210852910.95516384},{"$f":"(HLOOKUP(OG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OG363)","v":205581588.18128476},{"$f":"(HLOOKUP(OH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OH363)","v":200442048.47675264},{"$f":"(HLOOKUP(OI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OI363)","v":195430997.26483378},{"$f":"(HLOOKUP(OJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OJ363)","v":190545222.33321294},{"$f":"(HLOOKUP(OK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OK363)","v":185781591.77488261},{"$f":"(HLOOKUP(OL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OL363)","v":181137051.98051053},{"$f":"(HLOOKUP(OM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OM363)","v":176608625.68099782},{"$f":"(HLOOKUP(ON361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ON363)","v":0},{"$f":"(HLOOKUP(OO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OO363)","v":0},{"$f":"(HLOOKUP(OP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OP363)","v":0},{"$f":"(HLOOKUP(OQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OQ363)","v":0},{"$f":"(HLOOKUP(OR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OR363)","v":0},{"$f":"(HLOOKUP(OS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OS363)","v":0},{"$f":"(HLOOKUP(OT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OT363)","v":0},{"$f":"(HLOOKUP(OU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OU363)","v":0},{"$f":"(HLOOKUP(OV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OV363)","v":0},{"$f":"(HLOOKUP(OW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OW363)","v":0},{"$f":"(HLOOKUP(OX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OX363)","v":0},null,"Fuel Cost",108597777.96361041,{"$f":"(HLOOKUP(PB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PB363)","v":210852910.95516384},{"$f":"(HLOOKUP(PC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PC363)","v":205581588.18128476},{"$f":"(HLOOKUP(PD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PD363)","v":200442048.47675264},{"$f":"(HLOOKUP(PE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PE363)","v":195430997.26483378},{"$f":"(HLOOKUP(PF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PF363)","v":190545222.33321294},{"$f":"(HLOOKUP(PG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PG363)","v":185781591.77488261},{"$f":"(HLOOKUP(PH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PH363)","v":181137051.98051053},{"$f":"(HLOOKUP(PI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PI363)","v":176608625.68099782},{"$f":"(HLOOKUP(PJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PJ363)","v":0},{"$f":"(HLOOKUP(PK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PK363)","v":0},{"$f":"(HLOOKUP(PL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PL363)","v":0},{"$f":"(HLOOKUP(PM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PM363)","v":0},{"$f":"(HLOOKUP(PN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PN363)","v":0},{"$f":"(HLOOKUP(PO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PO363)","v":0},{"$f":"(HLOOKUP(PP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PP363)","v":0},{"$f":"(HLOOKUP(PQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PQ363)","v":0},{"$f":"(HLOOKUP(PR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PR363)","v":0},{"$f":"(HLOOKUP(PS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PS363)","v":0},{"$f":"(HLOOKUP(PT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PT363)","v":0},{"$f":"(HLOOKUP(PU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PU363)","v":0},null,"Fuel Cost",96432483.642343193,{"$f":"(HLOOKUP(PY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PY363)","v":205581588.18128476},{"$f":"(HLOOKUP(PZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PZ363)","v":200442048.47675264},{"$f":"(HLOOKUP(QA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QA363)","v":195430997.26483378},{"$f":"(HLOOKUP(QB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QB363)","v":190545222.33321294},{"$f":"(HLOOKUP(QC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QC363)","v":185781591.77488261},{"$f":"(HLOOKUP(QD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QD363)","v":181137051.98051053},{"$f":"(HLOOKUP(QE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QE363)","v":176608625.68099782},{"$f":"(HLOOKUP(QF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QF363)","v":0},{"$f":"(HLOOKUP(QG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QG363)","v":0},{"$f":"(HLOOKUP(QH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QH363)","v":0},{"$f":"(HLOOKUP(QI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QI363)","v":0},{"$f":"(HLOOKUP(QJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QJ363)","v":0},{"$f":"(HLOOKUP(QK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QK363)","v":0},{"$f":"(HLOOKUP(QL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QL363)","v":0},{"$f":"(HLOOKUP(QM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QM363)","v":0},{"$f":"(HLOOKUP(QN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QN363)","v":0},{"$f":"(HLOOKUP(QO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QO363)","v":0},{"$f":"(HLOOKUP(QP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QP363)","v":0},{"$f":"(HLOOKUP(QQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QQ363)","v":0},{"$f":"(HLOOKUP(QR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QR363)","v":0},null,"Fuel Cost",83938148.237671793,{"$f":"(HLOOKUP(QV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QV363)","v":200442048.47675264},{"$f":"(HLOOKUP(QW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QW363)","v":195430997.26483378},{"$f":"(HLOOKUP(QX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QX363)","v":190545222.33321294},{"$f":"(HLOOKUP(QY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QY363)","v":185781591.77488261},{"$f":"(HLOOKUP(QZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QZ363)","v":181137051.98051053},{"$f":"(HLOOKUP(RA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RA363)","v":176608625.68099782},{"$f":"(HLOOKUP(RB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RB363)","v":0},{"$f":"(HLOOKUP(RC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RC363)","v":0},{"$f":"(HLOOKUP(RD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RD363)","v":0},{"$f":"(HLOOKUP(RE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RE363)","v":0},{"$f":"(HLOOKUP(RF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RF363)","v":0},{"$f":"(HLOOKUP(RG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RG363)","v":0},{"$f":"(HLOOKUP(RH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RH363)","v":0},{"$f":"(HLOOKUP(RI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RI363)","v":0},{"$f":"(HLOOKUP(RJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RJ363)","v":0},{"$f":"(HLOOKUP(RK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RK363)","v":0},{"$f":"(HLOOKUP(RL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RL363)","v":0},{"$f":"(HLOOKUP(RM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RM363)","v":0},{"$f":"(HLOOKUP(RN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RN363)","v":0},{"$f":"(HLOOKUP(RO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RO363)","v":0},null,"Fuel Cost",71080575.156105086,{"$f":"(HLOOKUP(RS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RS363)","v":195430997.26483378},{"$f":"(HLOOKUP(RT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RT363)","v":190545222.33321294},{"$f":"(HLOOKUP(RU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RU363)","v":185781591.77488261},{"$f":"(HLOOKUP(RV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RV363)","v":181137051.98051053},{"$f":"(HLOOKUP(RW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RW363)","v":176608625.68099782},{"$f":"(HLOOKUP(RX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RX363)","v":0},{"$f":"(HLOOKUP(RY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RY363)","v":0},{"$f":"(HLOOKUP(RZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RZ363)","v":0},{"$f":"(HLOOKUP(SA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SA363)","v":0},{"$f":"(HLOOKUP(SB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SB363)","v":0},{"$f":"(HLOOKUP(SC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SC363)","v":0},{"$f":"(HLOOKUP(SD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SD363)","v":0},{"$f":"(HLOOKUP(SE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SE363)","v":0},{"$f":"(HLOOKUP(SF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SF363)","v":0},{"$f":"(HLOOKUP(SG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SG363)","v":0},{"$f":"(HLOOKUP(SH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SH363)","v":0},{"$f":"(HLOOKUP(SI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SI363)","v":0},{"$f":"(HLOOKUP(SJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SJ363)","v":0},{"$f":"(HLOOKUP(SK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SK363)","v":0},{"$f":"(HLOOKUP(SL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SL363)","v":0},null,"Fuel Cost",57823580.403410725,{"$f":"(HLOOKUP(SP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SP363)","v":190545222.33321294},{"$f":"(HLOOKUP(SQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SQ363)","v":185781591.77488261},{"$f":"(HLOOKUP(SR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SR363)","v":181137051.98051053},{"$f":"(HLOOKUP(SS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SS363)","v":176608625.68099782},{"$f":"(HLOOKUP(ST361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ST363)","v":0},{"$f":"(HLOOKUP(SU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SU363)","v":0},{"$f":"(HLOOKUP(SV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SV363)","v":0},{"$f":"(HLOOKUP(SW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SW363)","v":0},{"$f":"(HLOOKUP(SX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SX363)","v":0},{"$f":"(HLOOKUP(SY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SY363)","v":0},{"$f":"(HLOOKUP(SZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SZ363)","v":0},{"$f":"(HLOOKUP(TA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TA363)","v":0},{"$f":"(HLOOKUP(TB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TB363)","v":0},{"$f":"(HLOOKUP(TC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TC363)","v":0},{"$f":"(HLOOKUP(TD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TD363)","v":0},{"$f":"(HLOOKUP(TE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TE363)","v":0},{"$f":"(HLOOKUP(TF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TF363)","v":0},{"$f":"(HLOOKUP(TG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TG363)","v":0},{"$f":"(HLOOKUP(TH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TH363)","v":0},{"$f":"(HLOOKUP(TI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TI363)","v":0},null,"Fuel Cost",44128851.834489651,{"$f":"(HLOOKUP(TM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TM363)","v":185781591.77488261},{"$f":"(HLOOKUP(TN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TN363)","v":181137051.98051053},{"$f":"(HLOOKUP(TO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TO363)","v":176608625.68099782},{"$f":"(HLOOKUP(TP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TP363)","v":0},{"$f":"(HLOOKUP(TQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TQ363)","v":0},{"$f":"(HLOOKUP(TR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TR363)","v":0},{"$f":"(HLOOKUP(TS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TS363)","v":0},{"$f":"(HLOOKUP(TT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TT363)","v":0},{"$f":"(HLOOKUP(TU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TU363)","v":0},{"$f":"(HLOOKUP(TV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TV363)","v":0},{"$f":"(HLOOKUP(TW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TW363)","v":0},{"$f":"(HLOOKUP(TX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TX363)","v":0},{"$f":"(HLOOKUP(TY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TY363)","v":0},{"$f":"(HLOOKUP(TZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TZ363)","v":0},{"$f":"(HLOOKUP(UA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UA363)","v":0},{"$f":"(HLOOKUP(UB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UB363)","v":0},{"$f":"(HLOOKUP(UC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UC363)","v":0},{"$f":"(HLOOKUP(UD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UD363)","v":0},{"$f":"(HLOOKUP(UE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UE363)","v":0},{"$f":"(HLOOKUP(UF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UF363)","v":0}]
[null,"Storage Losses",835213.2711876462,{"$f":"(HLOOKUP(D361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*D364)","v":997740.89493857347},{"$f":"(HLOOKUP(E361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*E364)","v":972797.37256510905},{"$f":"(HLOOKUP(F361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*F364)","v":948477.4382509815},{"$f":"(HLOOKUP(G361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*G364)","v":924765.50229470688},{"$f":"(HLOOKUP(H361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*H364)","v":901646.3647373392},{"$f":"(HLOOKUP(I361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*I364)","v":879105.2056189056},{"$f":"(HLOOKUP(J361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*J364)","v":857127.57547843305},{"$f":"(HLOOKUP(K361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*K364)","v":835699.38609147223},{"$f":"(HLOOKUP(L361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*L364)","v":814806.90143918514},{"$f":"(HLOOKUP(M361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*M364)","v":794436.72890320572},{"$f":"(HLOOKUP(N361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*N364)","v":774575.81068062538},{"$f":"(HLOOKUP(O361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*O364)","v":755211.41541360994},{"$f":"(HLOOKUP(P361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*P364)","v":736331.13002826972},{"$f":"(HLOOKUP(Q361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*Q364)","v":717922.85177756287},{"$f":"(HLOOKUP(R361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*R364)","v":699974.78048312385},{"$f":"(HLOOKUP(S361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*S364)","v":682475.41097104573},{"$f":"(HLOOKUP(T361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*T364)","v":665413.52569676947},{"$f":"(HLOOKUP(U361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*U364)","v":648778.18755435024},{"$f":"(HLOOKUP(V361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*V364)","v":632558.73286549153},{"$f":"(HLOOKUP(W361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*W364)","v":616744.76454385428},null,"Storage Losses",814332.93940795504,{"$f":"(HLOOKUP(AA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AA364)","v":972797.37256510905},{"$f":"(HLOOKUP(AB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AB364)","v":948477.4382509815},{"$f":"(HLOOKUP(AC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AC364)","v":924765.50229470688},{"$f":"(HLOOKUP(AD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AD364)","v":901646.3647373392},{"$f":"(HLOOKUP(AE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AE364)","v":879105.2056189056},{"$f":"(HLOOKUP(AF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AF364)","v":857127.57547843305},{"$f":"(HLOOKUP(AG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AG364)","v":835699.38609147223},{"$f":"(HLOOKUP(AH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AH364)","v":814806.90143918514},{"$f":"(HLOOKUP(AI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AI364)","v":794436.72890320572},{"$f":"(HLOOKUP(AJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AJ364)","v":774575.81068062538},{"$f":"(HLOOKUP(AK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AK364)","v":755211.41541360994},{"$f":"(HLOOKUP(AL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AL364)","v":736331.13002826972},{"$f":"(HLOOKUP(AM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AM364)","v":717922.85177756287},{"$f":"(HLOOKUP(AN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AN364)","v":699974.78048312385},{"$f":"(HLOOKUP(AO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AO364)","v":682475.41097104573},{"$f":"(HLOOKUP(AP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AP364)","v":665413.52569676947},{"$f":"(HLOOKUP(AQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AQ364)","v":648778.18755435024},{"$f":"(HLOOKUP(AR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AR364)","v":632558.73286549153},{"$f":"(HLOOKUP(AS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AS364)","v":616744.76454385428},{"$f":"(HLOOKUP(AT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AT364)","v":601326.14543025789},null,"Storage Losses",793974.61592275591,{"$f":"(HLOOKUP(AX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AX364)","v":948477.4382509815},{"$f":"(HLOOKUP(AY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AY364)","v":924765.50229470688},{"$f":"(HLOOKUP(AZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*AZ364)","v":901646.3647373392},{"$f":"(HLOOKUP(BA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BA364)","v":879105.2056189056},{"$f":"(HLOOKUP(BB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BB364)","v":857127.57547843305},{"$f":"(HLOOKUP(BC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BC364)","v":835699.38609147223},{"$f":"(HLOOKUP(BD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BD364)","v":814806.90143918514},{"$f":"(HLOOKUP(BE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BE364)","v":794436.72890320572},{"$f":"(HLOOKUP(BF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BF364)","v":774575.81068062538},{"$f":"(HLOOKUP(BG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BG364)","v":755211.41541360994},{"$f":"(HLOOKUP(BH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BH364)","v":736331.13002826972},{"$f":"(HLOOKUP(BI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BI364)","v":717922.85177756287},{"$f":"(HLOOKUP(BJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BJ364)","v":699974.78048312385},{"$f":"(HLOOKUP(BK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BK364)","v":682475.41097104573},{"$f":"(HLOOKUP(BL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BL364)","v":665413.52569676947},{"$f":"(HLOOKUP(BM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BM364)","v":648778.18755435024},{"$f":"(HLOOKUP(BN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BN364)","v":632558.73286549153},{"$f":"(HLOOKUP(BO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BO364)","v":616744.76454385428},{"$f":"(HLOOKUP(BP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BP364)","v":601326.14543025789},{"$f":"(HLOOKUP(BQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BQ364)","v":586292.99179450143},null,"Storage Losses",774125.25052468712,{"$f":"(HLOOKUP(BU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BU364)","v":924765.50229470688},{"$f":"(HLOOKUP(BV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BV364)","v":901646.3647373392},{"$f":"(HLOOKUP(BW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BW364)","v":879105.2056189056},{"$f":"(HLOOKUP(BX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BX364)","v":857127.57547843305},{"$f":"(HLOOKUP(BY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BY364)","v":835699.38609147223},{"$f":"(HLOOKUP(BZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*BZ364)","v":814806.90143918514},{"$f":"(HLOOKUP(CA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CA364)","v":794436.72890320572},{"$f":"(HLOOKUP(CB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CB364)","v":774575.81068062538},{"$f":"(HLOOKUP(CC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CC364)","v":755211.41541360994},{"$f":"(HLOOKUP(CD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CD364)","v":736331.13002826972},{"$f":"(HLOOKUP(CE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CE364)","v":717922.85177756287},{"$f":"(HLOOKUP(CF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CF364)","v":699974.78048312385},{"$f":"(HLOOKUP(CG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CG364)","v":682475.41097104573},{"$f":"(HLOOKUP(CH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CH364)","v":665413.52569676947},{"$f":"(HLOOKUP(CI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CI364)","v":648778.18755435024},{"$f":"(HLOOKUP(CJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CJ364)","v":632558.73286549153},{"$f":"(HLOOKUP(CK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CK364)","v":616744.76454385428},{"$f":"(HLOOKUP(CL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CL364)","v":601326.14543025789},{"$f":"(HLOOKUP(CM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CM364)","v":586292.99179450143},{"$f":"(HLOOKUP(CN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CN364)","v":571635.6669996389},null,"Storage Losses",754772.11926157016,{"$f":"(HLOOKUP(CR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CR364)","v":901646.3647373392},{"$f":"(HLOOKUP(CS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CS364)","v":879105.2056189056},{"$f":"(HLOOKUP(CT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CT364)","v":857127.57547843305},{"$f":"(HLOOKUP(CU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CU364)","v":835699.38609147223},{"$f":"(HLOOKUP(CV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CV364)","v":814806.90143918514},{"$f":"(HLOOKUP(CW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CW364)","v":794436.72890320572},{"$f":"(HLOOKUP(CX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CX364)","v":774575.81068062538},{"$f":"(HLOOKUP(CY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CY364)","v":755211.41541360994},{"$f":"(HLOOKUP(CZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*CZ364)","v":736331.13002826972},{"$f":"(HLOOKUP(DA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DA364)","v":717922.85177756287},{"$f":"(HLOOKUP(DB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DB364)","v":699974.78048312385},{"$f":"(HLOOKUP(DC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DC364)","v":682475.41097104573},{"$f":"(HLOOKUP(DD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DD364)","v":665413.52569676947},{"$f":"(HLOOKUP(DE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DE364)","v":648778.18755435024},{"$f":"(HLOOKUP(DF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DF364)","v":632558.73286549153},{"$f":"(HLOOKUP(DG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DG364)","v":616744.76454385428},{"$f":"(HLOOKUP(DH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DH364)","v":601326.14543025789},{"$f":"(HLOOKUP(DI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DI364)","v":586292.99179450143},{"$f":"(HLOOKUP(DJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DJ364)","v":571635.6669996389},{"$f":"(HLOOKUP(DK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DK364)","v":557344.7753246479},null,"Storage Losses",735902.81628003065,{"$f":"(HLOOKUP(DO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DO364)","v":879105.2056189056},{"$f":"(HLOOKUP(DP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DP364)","v":857127.57547843305},{"$f":"(HLOOKUP(DQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DQ364)","v":835699.38609147223},{"$f":"(HLOOKUP(DR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DR364)","v":814806.90143918514},{"$f":"(HLOOKUP(DS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DS364)","v":794436.72890320572},{"$f":"(HLOOKUP(DT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DT364)","v":774575.81068062538},{"$f":"(HLOOKUP(DU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DU364)","v":755211.41541360994},{"$f":"(HLOOKUP(DV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DV364)","v":736331.13002826972},{"$f":"(HLOOKUP(DW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DW364)","v":717922.85177756287},{"$f":"(HLOOKUP(DX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DX364)","v":699974.78048312385},{"$f":"(HLOOKUP(DY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DY364)","v":682475.41097104573},{"$f":"(HLOOKUP(DZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*DZ364)","v":665413.52569676947},{"$f":"(HLOOKUP(EA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EA364)","v":648778.18755435024},{"$f":"(HLOOKUP(EB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EB364)","v":632558.73286549153},{"$f":"(HLOOKUP(EC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EC364)","v":616744.76454385428},{"$f":"(HLOOKUP(ED361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ED364)","v":601326.14543025789},{"$f":"(HLOOKUP(EE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EE364)","v":586292.99179450143},{"$f":"(HLOOKUP(EF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EF364)","v":571635.6669996389},{"$f":"(HLOOKUP(EG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EG364)","v":557344.7753246479},{"$f":"(HLOOKUP(EH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EH364)","v":543411.15594153164},null,"Storage Losses",717505.24587302981,{"$f":"(HLOOKUP(EL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EL364)","v":857127.57547843305},{"$f":"(HLOOKUP(EM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EM364)","v":835699.38609147223},{"$f":"(HLOOKUP(EN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EN364)","v":814806.90143918514},{"$f":"(HLOOKUP(EO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EO364)","v":794436.72890320572},{"$f":"(HLOOKUP(EP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EP364)","v":774575.81068062538},{"$f":"(HLOOKUP(EQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EQ364)","v":755211.41541360994},{"$f":"(HLOOKUP(ER361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ER364)","v":736331.13002826972},{"$f":"(HLOOKUP(ES361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ES364)","v":717922.85177756287},{"$f":"(HLOOKUP(ET361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ET364)","v":699974.78048312385},{"$f":"(HLOOKUP(EU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EU364)","v":682475.41097104573},{"$f":"(HLOOKUP(EV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EV364)","v":665413.52569676947},{"$f":"(HLOOKUP(EW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EW364)","v":648778.18755435024},{"$f":"(HLOOKUP(EX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EX364)","v":632558.73286549153},{"$f":"(HLOOKUP(EY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EY364)","v":616744.76454385428},{"$f":"(HLOOKUP(EZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*EZ364)","v":601326.14543025789},{"$f":"(HLOOKUP(FA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FA364)","v":586292.99179450143},{"$f":"(HLOOKUP(FB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FB364)","v":571635.6669996389},{"$f":"(HLOOKUP(FC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FC364)","v":557344.7753246479},{"$f":"(HLOOKUP(FD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FD364)","v":543411.15594153164},{"$f":"(HLOOKUP(FE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FE364)","v":529825.87704299344},null,"Storage Losses",686548.06067461509,{"$f":"(HLOOKUP(FI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FI364)","v":835699.38609147223},{"$f":"(HLOOKUP(FJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FJ364)","v":814806.90143918514},{"$f":"(HLOOKUP(FK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FK364)","v":794436.72890320572},{"$f":"(HLOOKUP(FL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FL364)","v":774575.81068062538},{"$f":"(HLOOKUP(FM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FM364)","v":755211.41541360994},{"$f":"(HLOOKUP(FN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FN364)","v":736331.13002826972},{"$f":"(HLOOKUP(FO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FO364)","v":717922.85177756287},{"$f":"(HLOOKUP(FP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FP364)","v":699974.78048312385},{"$f":"(HLOOKUP(FQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FQ364)","v":682475.41097104573},{"$f":"(HLOOKUP(FR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FR364)","v":665413.52569676947},{"$f":"(HLOOKUP(FS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FS364)","v":648778.18755435024},{"$f":"(HLOOKUP(FT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FT364)","v":632558.73286549153},{"$f":"(HLOOKUP(FU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FU364)","v":616744.76454385428},{"$f":"(HLOOKUP(FV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FV364)","v":601326.14543025789},{"$f":"(HLOOKUP(FW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FW364)","v":586292.99179450143},{"$f":"(HLOOKUP(FX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FX364)","v":571635.6669996389},{"$f":"(HLOOKUP(FY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FY364)","v":557344.7753246479},{"$f":"(HLOOKUP(FZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*FZ364)","v":543411.15594153164},{"$f":"(HLOOKUP(GA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GA364)","v":529825.87704299344},{"$f":"(HLOOKUP(GB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GB364)","v":0},null,"Storage Losses",655492.49498470442,{"$f":"(HLOOKUP(GF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GF364)","v":814806.90143918514},{"$f":"(HLOOKUP(GG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GG364)","v":794436.72890320572},{"$f":"(HLOOKUP(GH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GH364)","v":774575.81068062538},{"$f":"(HLOOKUP(GI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GI364)","v":755211.41541360994},{"$f":"(HLOOKUP(GJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GJ364)","v":736331.13002826972},{"$f":"(HLOOKUP(GK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GK364)","v":717922.85177756287},{"$f":"(HLOOKUP(GL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GL364)","v":699974.78048312385},{"$f":"(HLOOKUP(GM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GM364)","v":682475.41097104573},{"$f":"(HLOOKUP(GN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GN364)","v":665413.52569676947},{"$f":"(HLOOKUP(GO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GO364)","v":648778.18755435024},{"$f":"(HLOOKUP(GP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GP364)","v":632558.73286549153},{"$f":"(HLOOKUP(GQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GQ364)","v":616744.76454385428},{"$f":"(HLOOKUP(GR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GR364)","v":601326.14543025789},{"$f":"(HLOOKUP(GS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GS364)","v":586292.99179450143},{"$f":"(HLOOKUP(GT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GT364)","v":571635.6669996389},{"$f":"(HLOOKUP(GU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GU364)","v":557344.7753246479},{"$f":"(HLOOKUP(GV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GV364)","v":543411.15594153164},{"$f":"(HLOOKUP(GW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GW364)","v":529825.87704299344},{"$f":"(HLOOKUP(GX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GX364)","v":0},{"$f":"(HLOOKUP(GY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*GY364)","v":0},null,"Storage Losses",624282.56353744736,{"$f":"(HLOOKUP(HC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HC364)","v":794436.72890320572},{"$f":"(HLOOKUP(HD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HD364)","v":774575.81068062538},{"$f":"(HLOOKUP(HE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HE364)","v":755211.41541360994},{"$f":"(HLOOKUP(HF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HF364)","v":736331.13002826972},{"$f":"(HLOOKUP(HG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HG364)","v":717922.85177756287},{"$f":"(HLOOKUP(HH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HH364)","v":699974.78048312385},{"$f":"(HLOOKUP(HI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HI364)","v":682475.41097104573},{"$f":"(HLOOKUP(HJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HJ364)","v":665413.52569676947},{"$f":"(HLOOKUP(HK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HK364)","v":648778.18755435024},{"$f":"(HLOOKUP(HL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HL364)","v":632558.73286549153},{"$f":"(HLOOKUP(HM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HM364)","v":616744.76454385428},{"$f":"(HLOOKUP(HN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HN364)","v":601326.14543025789},{"$f":"(HLOOKUP(HO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HO364)","v":586292.99179450143},{"$f":"(HLOOKUP(HP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HP364)","v":571635.6669996389},{"$f":"(HLOOKUP(HQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HQ364)","v":557344.7753246479},{"$f":"(HLOOKUP(HR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HR364)","v":543411.15594153164},{"$f":"(HLOOKUP(HS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HS364)","v":529825.87704299344},{"$f":"(HLOOKUP(HT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HT364)","v":0},{"$f":"(HLOOKUP(HU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HU364)","v":0},{"$f":"(HLOOKUP(HV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HV364)","v":0},null,"Storage Losses",592859.76489850518,{"$f":"(HLOOKUP(HZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*HZ364)","v":774575.81068062538},{"$f":"(HLOOKUP(IA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IA364)","v":755211.41541360994},{"$f":"(HLOOKUP(IB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IB364)","v":736331.13002826972},{"$f":"(HLOOKUP(IC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IC364)","v":717922.85177756287},{"$f":"(HLOOKUP(ID361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ID364)","v":699974.78048312385},{"$f":"(HLOOKUP(IE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IE364)","v":682475.41097104573},{"$f":"(HLOOKUP(IF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IF364)","v":665413.52569676947},{"$f":"(HLOOKUP(IG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IG364)","v":648778.18755435024},{"$f":"(HLOOKUP(IH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IH364)","v":632558.73286549153},{"$f":"(HLOOKUP(II361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*II364)","v":616744.76454385428},{"$f":"(HLOOKUP(IJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IJ364)","v":601326.14543025789},{"$f":"(HLOOKUP(IK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IK364)","v":586292.99179450143},{"$f":"(HLOOKUP(IL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IL364)","v":571635.6669996389},{"$f":"(HLOOKUP(IM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IM364)","v":557344.7753246479},{"$f":"(HLOOKUP(IN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IN364)","v":543411.15594153164},{"$f":"(HLOOKUP(IO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IO364)","v":529825.87704299344},{"$f":"(HLOOKUP(IP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IP364)","v":0},{"$f":"(HLOOKUP(IQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IQ364)","v":0},{"$f":"(HLOOKUP(IR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IR364)","v":0},{"$f":"(HLOOKUP(IS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IS364)","v":0},null,"Storage Losses",561162.88201065233,{"$f":"(HLOOKUP(IW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IW364)","v":755211.41541360994},{"$f":"(HLOOKUP(IX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IX364)","v":736331.13002826972},{"$f":"(HLOOKUP(IY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IY364)","v":717922.85177756287},{"$f":"(HLOOKUP(IZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*IZ364)","v":699974.78048312385},{"$f":"(HLOOKUP(JA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JA364)","v":682475.41097104573},{"$f":"(HLOOKUP(JB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JB364)","v":665413.52569676947},{"$f":"(HLOOKUP(JC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JC364)","v":648778.18755435024},{"$f":"(HLOOKUP(JD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JD364)","v":632558.73286549153},{"$f":"(HLOOKUP(JE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JE364)","v":616744.76454385428},{"$f":"(HLOOKUP(JF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JF364)","v":601326.14543025789},{"$f":"(HLOOKUP(JG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JG364)","v":586292.99179450143},{"$f":"(HLOOKUP(JH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JH364)","v":571635.6669996389},{"$f":"(HLOOKUP(JI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JI364)","v":557344.7753246479},{"$f":"(HLOOKUP(JJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JJ364)","v":543411.15594153164},{"$f":"(HLOOKUP(JK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JK364)","v":529825.87704299344},{"$f":"(HLOOKUP(JL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JL364)","v":0},{"$f":"(HLOOKUP(JM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JM364)","v":0},{"$f":"(HLOOKUP(JN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JN364)","v":0},{"$f":"(HLOOKUP(JO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JO364)","v":0},{"$f":"(HLOOKUP(JP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JP364)","v":0},null,"Storage Losses",529127.77014771476,{"$f":"(HLOOKUP(JT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JT364)","v":736331.13002826972},{"$f":"(HLOOKUP(JU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JU364)","v":717922.85177756287},{"$f":"(HLOOKUP(JV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JV364)","v":699974.78048312385},{"$f":"(HLOOKUP(JW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JW364)","v":682475.41097104573},{"$f":"(HLOOKUP(JX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JX364)","v":665413.52569676947},{"$f":"(HLOOKUP(JY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JY364)","v":648778.18755435024},{"$f":"(HLOOKUP(JZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*JZ364)","v":632558.73286549153},{"$f":"(HLOOKUP(KA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KA364)","v":616744.76454385428},{"$f":"(HLOOKUP(KB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KB364)","v":601326.14543025789},{"$f":"(HLOOKUP(KC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KC364)","v":586292.99179450143},{"$f":"(HLOOKUP(KD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KD364)","v":571635.6669996389},{"$f":"(HLOOKUP(KE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KE364)","v":557344.7753246479},{"$f":"(HLOOKUP(KF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KF364)","v":543411.15594153164},{"$f":"(HLOOKUP(KG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KG364)","v":529825.87704299344},{"$f":"(HLOOKUP(KH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KH364)","v":0},{"$f":"(HLOOKUP(KI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KI364)","v":0},{"$f":"(HLOOKUP(KJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KJ364)","v":0},{"$f":"(HLOOKUP(KK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KK364)","v":0},{"$f":"(HLOOKUP(KL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KL364)","v":0},{"$f":"(HLOOKUP(KM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KM364)","v":0},null,"Storage Losses",496687.13141390157,{"$f":"(HLOOKUP(KQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KQ364)","v":717922.85177756287},{"$f":"(HLOOKUP(KR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KR364)","v":699974.78048312385},{"$f":"(HLOOKUP(KS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KS364)","v":682475.41097104573},{"$f":"(HLOOKUP(KT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KT364)","v":665413.52569676947},{"$f":"(HLOOKUP(KU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KU364)","v":648778.18755435024},{"$f":"(HLOOKUP(KV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KV364)","v":632558.73286549153},{"$f":"(HLOOKUP(KW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KW364)","v":616744.76454385428},{"$f":"(HLOOKUP(KX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KX364)","v":601326.14543025789},{"$f":"(HLOOKUP(KY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KY364)","v":586292.99179450143},{"$f":"(HLOOKUP(KZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*KZ364)","v":571635.6669996389},{"$f":"(HLOOKUP(LA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LA364)","v":557344.7753246479},{"$f":"(HLOOKUP(LB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LB364)","v":543411.15594153164},{"$f":"(HLOOKUP(LC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LC364)","v":529825.87704299344},{"$f":"(HLOOKUP(LD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LD364)","v":0},{"$f":"(HLOOKUP(LE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LE364)","v":0},{"$f":"(HLOOKUP(LF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LF364)","v":0},{"$f":"(HLOOKUP(LG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LG364)","v":0},{"$f":"(HLOOKUP(LH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LH364)","v":0},{"$f":"(HLOOKUP(LI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LI364)","v":0},{"$f":"(HLOOKUP(LJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LJ364)","v":0},null,"Storage Losses",463770.27486826567,{"$f":"(HLOOKUP(LN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LN364)","v":699974.78048312385},{"$f":"(HLOOKUP(LO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LO364)","v":682475.41097104573},{"$f":"(HLOOKUP(LP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LP364)","v":665413.52569676947},{"$f":"(HLOOKUP(LQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LQ364)","v":648778.18755435024},{"$f":"(HLOOKUP(LR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LR364)","v":632558.73286549153},{"$f":"(HLOOKUP(LS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LS364)","v":616744.76454385428},{"$f":"(HLOOKUP(LT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LT364)","v":601326.14543025789},{"$f":"(HLOOKUP(LU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LU364)","v":586292.99179450143},{"$f":"(HLOOKUP(LV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LV364)","v":571635.6669996389},{"$f":"(HLOOKUP(LW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LW364)","v":557344.7753246479},{"$f":"(HLOOKUP(LX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LX364)","v":543411.15594153164},{"$f":"(HLOOKUP(LY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LY364)","v":529825.87704299344},{"$f":"(HLOOKUP(LZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*LZ364)","v":0},{"$f":"(HLOOKUP(MA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MA364)","v":0},{"$f":"(HLOOKUP(MB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MB364)","v":0},{"$f":"(HLOOKUP(MC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MC364)","v":0},{"$f":"(HLOOKUP(MD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MD364)","v":0},{"$f":"(HLOOKUP(ME361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ME364)","v":0},{"$f":"(HLOOKUP(MF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MF364)","v":0},{"$f":"(HLOOKUP(MG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MG364)","v":0},null,"Storage Losses",430302.8612928316,{"$f":"(HLOOKUP(MK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MK364)","v":682475.41097104573},{"$f":"(HLOOKUP(ML361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ML364)","v":665413.52569676947},{"$f":"(HLOOKUP(MM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MM364)","v":648778.18755435024},{"$f":"(HLOOKUP(MN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MN364)","v":632558.73286549153},{"$f":"(HLOOKUP(MO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MO364)","v":616744.76454385428},{"$f":"(HLOOKUP(MP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MP364)","v":601326.14543025789},{"$f":"(HLOOKUP(MQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MQ364)","v":586292.99179450143},{"$f":"(HLOOKUP(MR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MR364)","v":571635.6669996389},{"$f":"(HLOOKUP(MS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MS364)","v":557344.7753246479},{"$f":"(HLOOKUP(MT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MT364)","v":543411.15594153164},{"$f":"(HLOOKUP(MU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MU364)","v":529825.87704299344},{"$f":"(HLOOKUP(MV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MV364)","v":0},{"$f":"(HLOOKUP(MW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MW364)","v":0},{"$f":"(HLOOKUP(MX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MX364)","v":0},{"$f":"(HLOOKUP(MY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MY364)","v":0},{"$f":"(HLOOKUP(MZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*MZ364)","v":0},{"$f":"(HLOOKUP(NA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NA364)","v":0},{"$f":"(HLOOKUP(NB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NB364)","v":0},{"$f":"(HLOOKUP(NC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NC364)","v":0},{"$f":"(HLOOKUP(ND361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ND364)","v":0},null,"Storage Losses",396206.6315576334,{"$f":"(HLOOKUP(NH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NH364)","v":665413.52569676947},{"$f":"(HLOOKUP(NI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NI364)","v":648778.18755435024},{"$f":"(HLOOKUP(NJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NJ364)","v":632558.73286549153},{"$f":"(HLOOKUP(NK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NK364)","v":616744.76454385428},{"$f":"(HLOOKUP(NL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NL364)","v":601326.14543025789},{"$f":"(HLOOKUP(NM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NM364)","v":586292.99179450143},{"$f":"(HLOOKUP(NN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NN364)","v":571635.6669996389},{"$f":"(HLOOKUP(NO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NO364)","v":557344.7753246479},{"$f":"(HLOOKUP(NP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NP364)","v":543411.15594153164},{"$f":"(HLOOKUP(NQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NQ364)","v":529825.87704299344},{"$f":"(HLOOKUP(NR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NR364)","v":0},{"$f":"(HLOOKUP(NS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NS364)","v":0},{"$f":"(HLOOKUP(NT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NT364)","v":0},{"$f":"(HLOOKUP(NU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NU364)","v":0},{"$f":"(HLOOKUP(NV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NV364)","v":0},{"$f":"(HLOOKUP(NW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NW364)","v":0},{"$f":"(HLOOKUP(NX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NX364)","v":0},{"$f":"(HLOOKUP(NY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NY364)","v":0},{"$f":"(HLOOKUP(NZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*NZ364)","v":0},{"$f":"(HLOOKUP(OA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OA364)","v":0},null,"Storage Losses",361399.11746622244,{"$f":"(HLOOKUP(OE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OE364)","v":648778.18755435024},{"$f":"(HLOOKUP(OF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OF364)","v":632558.73286549153},{"$f":"(HLOOKUP(OG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OG364)","v":616744.76454385428},{"$f":"(HLOOKUP(OH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OH364)","v":601326.14543025789},{"$f":"(HLOOKUP(OI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OI364)","v":586292.99179450143},{"$f":"(HLOOKUP(OJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OJ364)","v":571635.6669996389},{"$f":"(HLOOKUP(OK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OK364)","v":557344.7753246479},{"$f":"(HLOOKUP(OL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OL364)","v":543411.15594153164},{"$f":"(HLOOKUP(OM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OM364)","v":529825.87704299344},{"$f":"(HLOOKUP(ON361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ON364)","v":0},{"$f":"(HLOOKUP(OO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OO364)","v":0},{"$f":"(HLOOKUP(OP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OP364)","v":0},{"$f":"(HLOOKUP(OQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OQ364)","v":0},{"$f":"(HLOOKUP(OR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OR364)","v":0},{"$f":"(HLOOKUP(OS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OS364)","v":0},{"$f":"(HLOOKUP(OT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OT364)","v":0},{"$f":"(HLOOKUP(OU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OU364)","v":0},{"$f":"(HLOOKUP(OV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OV364)","v":0},{"$f":"(HLOOKUP(OW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OW364)","v":0},{"$f":"(HLOOKUP(OX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*OX364)","v":0},null,"Storage Losses",325793.33389083127,{"$f":"(HLOOKUP(PB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PB364)","v":632558.73286549153},{"$f":"(HLOOKUP(PC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PC364)","v":616744.76454385428},{"$f":"(HLOOKUP(PD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PD364)","v":601326.14543025789},{"$f":"(HLOOKUP(PE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PE364)","v":586292.99179450143},{"$f":"(HLOOKUP(PF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PF364)","v":571635.6669996389},{"$f":"(HLOOKUP(PG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PG364)","v":557344.7753246479},{"$f":"(HLOOKUP(PH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PH364)","v":543411.15594153164},{"$f":"(HLOOKUP(PI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PI364)","v":529825.87704299344},{"$f":"(HLOOKUP(PJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PJ364)","v":0},{"$f":"(HLOOKUP(PK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PK364)","v":0},{"$f":"(HLOOKUP(PL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PL364)","v":0},{"$f":"(HLOOKUP(PM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PM364)","v":0},{"$f":"(HLOOKUP(PN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PN364)","v":0},{"$f":"(HLOOKUP(PO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PO364)","v":0},{"$f":"(HLOOKUP(PP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PP364)","v":0},{"$f":"(HLOOKUP(PQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PQ364)","v":0},{"$f":"(HLOOKUP(PR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PR364)","v":0},{"$f":"(HLOOKUP(PS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PS364)","v":0},{"$f":"(HLOOKUP(PT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PT364)","v":0},{"$f":"(HLOOKUP(PU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PU364)","v":0},null,"Storage Losses",289297.45092702965,{"$f":"(HLOOKUP(PY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PY364)","v":616744.76454385428},{"$f":"(HLOOKUP(PZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*PZ364)","v":601326.14543025789},{"$f":"(HLOOKUP(QA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QA364)","v":586292.99179450143},{"$f":"(HLOOKUP(QB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QB364)","v":571635.6669996389},{"$f":"(HLOOKUP(QC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QC364)","v":557344.7753246479},{"$f":"(HLOOKUP(QD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QD364)","v":543411.15594153164},{"$f":"(HLOOKUP(QE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QE364)","v":529825.87704299344},{"$f":"(HLOOKUP(QF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QF364)","v":0},{"$f":"(HLOOKUP(QG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QG364)","v":0},{"$f":"(HLOOKUP(QH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QH364)","v":0},{"$f":"(HLOOKUP(QI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QI364)","v":0},{"$f":"(HLOOKUP(QJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QJ364)","v":0},{"$f":"(HLOOKUP(QK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QK364)","v":0},{"$f":"(HLOOKUP(QL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QL364)","v":0},{"$f":"(HLOOKUP(QM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QM364)","v":0},{"$f":"(HLOOKUP(QN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QN364)","v":0},{"$f":"(HLOOKUP(QO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QO364)","v":0},{"$f":"(HLOOKUP(QP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QP364)","v":0},{"$f":"(HLOOKUP(QQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QQ364)","v":0},{"$f":"(HLOOKUP(QR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QR364)","v":0},null,"Storage Losses",251814.44471301537,{"$f":"(HLOOKUP(QV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QV364)","v":601326.14543025789},{"$f":"(HLOOKUP(QW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QW364)","v":586292.99179450143},{"$f":"(HLOOKUP(QX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QX364)","v":571635.6669996389},{"$f":"(HLOOKUP(QY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QY364)","v":557344.7753246479},{"$f":"(HLOOKUP(QZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*QZ364)","v":543411.15594153164},{"$f":"(HLOOKUP(RA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RA364)","v":529825.87704299344},{"$f":"(HLOOKUP(RB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RB364)","v":0},{"$f":"(HLOOKUP(RC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RC364)","v":0},{"$f":"(HLOOKUP(RD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RD364)","v":0},{"$f":"(HLOOKUP(RE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RE364)","v":0},{"$f":"(HLOOKUP(RF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RF364)","v":0},{"$f":"(HLOOKUP(RG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RG364)","v":0},{"$f":"(HLOOKUP(RH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RH364)","v":0},{"$f":"(HLOOKUP(RI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RI364)","v":0},{"$f":"(HLOOKUP(RJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RJ364)","v":0},{"$f":"(HLOOKUP(RK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RK364)","v":0},{"$f":"(HLOOKUP(RL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RL364)","v":0},{"$f":"(HLOOKUP(RM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RM364)","v":0},{"$f":"(HLOOKUP(RN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RN364)","v":0},{"$f":"(HLOOKUP(RO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RO364)","v":0},null,"Storage Losses",213241.72546831533,{"$f":"(HLOOKUP(RS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RS364)","v":586292.99179450143},{"$f":"(HLOOKUP(RT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RT364)","v":571635.6669996389},{"$f":"(HLOOKUP(RU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RU364)","v":557344.7753246479},{"$f":"(HLOOKUP(RV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RV364)","v":543411.15594153164},{"$f":"(HLOOKUP(RW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RW364)","v":529825.87704299344},{"$f":"(HLOOKUP(RX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RX364)","v":0},{"$f":"(HLOOKUP(RY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RY364)","v":0},{"$f":"(HLOOKUP(RZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*RZ364)","v":0},{"$f":"(HLOOKUP(SA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SA364)","v":0},{"$f":"(HLOOKUP(SB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SB364)","v":0},{"$f":"(HLOOKUP(SC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SC364)","v":0},{"$f":"(HLOOKUP(SD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SD364)","v":0},{"$f":"(HLOOKUP(SE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SE364)","v":0},{"$f":"(HLOOKUP(SF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SF364)","v":0},{"$f":"(HLOOKUP(SG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SG364)","v":0},{"$f":"(HLOOKUP(SH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SH364)","v":0},{"$f":"(HLOOKUP(SI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SI364)","v":0},{"$f":"(HLOOKUP(SJ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SJ364)","v":0},{"$f":"(HLOOKUP(SK361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SK364)","v":0},{"$f":"(HLOOKUP(SL361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SL364)","v":0},null,"Storage Losses",173470.74121023217,{"$f":"(HLOOKUP(SP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SP364)","v":571635.6669996389},{"$f":"(HLOOKUP(SQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SQ364)","v":557344.7753246479},{"$f":"(HLOOKUP(SR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SR364)","v":543411.15594153164},{"$f":"(HLOOKUP(SS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SS364)","v":529825.87704299344},{"$f":"(HLOOKUP(ST361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*ST364)","v":0},{"$f":"(HLOOKUP(SU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SU364)","v":0},{"$f":"(HLOOKUP(SV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SV364)","v":0},{"$f":"(HLOOKUP(SW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SW364)","v":0},{"$f":"(HLOOKUP(SX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SX364)","v":0},{"$f":"(HLOOKUP(SY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SY364)","v":0},{"$f":"(HLOOKUP(SZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*SZ364)","v":0},{"$f":"(HLOOKUP(TA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TA364)","v":0},{"$f":"(HLOOKUP(TB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TB364)","v":0},{"$f":"(HLOOKUP(TC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TC364)","v":0},{"$f":"(HLOOKUP(TD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TD364)","v":0},{"$f":"(HLOOKUP(TE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TE364)","v":0},{"$f":"(HLOOKUP(TF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TF364)","v":0},{"$f":"(HLOOKUP(TG361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TG364)","v":0},{"$f":"(HLOOKUP(TH361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TH364)","v":0},{"$f":"(HLOOKUP(TI361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TI364)","v":0},null,"Storage Losses",132386.55550346899,{"$f":"(HLOOKUP(TM361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TM364)","v":557344.7753246479},{"$f":"(HLOOKUP(TN361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TN364)","v":543411.15594153164},{"$f":"(HLOOKUP(TO361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TO364)","v":529825.87704299344},{"$f":"(HLOOKUP(TP361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TP364)","v":0},{"$f":"(HLOOKUP(TQ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TQ364)","v":0},{"$f":"(HLOOKUP(TR361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TR364)","v":0},{"$f":"(HLOOKUP(TS361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TS364)","v":0},{"$f":"(HLOOKUP(TT361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TT364)","v":0},{"$f":"(HLOOKUP(TU361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TU364)","v":0},{"$f":"(HLOOKUP(TV361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TV364)","v":0},{"$f":"(HLOOKUP(TW361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TW364)","v":0},{"$f":"(HLOOKUP(TX361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TX364)","v":0},{"$f":"(HLOOKUP(TY361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TY364)","v":0},{"$f":"(HLOOKUP(TZ361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*TZ364)","v":0},{"$f":"(HLOOKUP(UA361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UA364)","v":0},{"$f":"(HLOOKUP(UB361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UB364)","v":0},{"$f":"(HLOOKUP(UC361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UC364)","v":0},{"$f":"(HLOOKUP(UD361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UD364)","v":0},{"$f":"(HLOOKUP(UE361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UE364)","v":0},{"$f":"(HLOOKUP(UF361,Prices!$F$2:$CD$15,ROW(Prices!$A12)-ROW(Prices!$A2)+1,FALSE)*UF364)","v":0}]
[null,"Misc Charges",8213381.4358347077,{"$f":"(SUM(D381:D382))*Misc_Rev","v":9779121.8043685649},9538382.1696903482,9303735.7940877099,9075031.8414479233,8852123.2764683869,8634866.7702344675,8423122.6081699524,8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,null,"Misc Charges",8012401.9489283375,{"$f":"(SUM(AA381:AA382))*Misc_Rev","v":9538382.1696903482},9303735.7940877099,9075031.8414479233,8852123.2764683869,8634866.7702344675,8423122.6081699524,8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,null,"Misc Charges",7816534.0501744095,{"$f":"(SUM(AX381:AX382))*Misc_Rev","v":9303735.7940877099},9075031.8414479233,8852123.2764683869,8634866.7702344675,8423122.6081699524,8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,null,"Misc Charges",7625651.6918887161,{"$f":"(SUM(BU381:BU382))*Misc_Rev","v":9075031.8414479233},8852123.2764683869,8634866.7702344675,8423122.6081699524,8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,null,"Misc Charges",7439632.0124195395,{"$f":"(SUM(CR381:CR382))*Misc_Rev","v":8852123.2764683869},8634866.7702344675,8423122.6081699524,8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,null,"Misc Charges",7258355.2571936529,{"$f":"(SUM(DO381:DO382))*Misc_Rev","v":8634866.7702344675},8423122.6081699524,8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,null,"Misc Charges",7081704.7017501062,{"$f":"(SUM(EL381:EL382))*Misc_Rev","v":8423122.6081699524},8216754.6003008792,8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,null,"Misc Charges",6783042.5504390309,{"$f":"(SUM(FI381:FI382))*Misc_Rev","v":8216754.6003008792},8015629.9937752318,7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,null,"Misc Charges",6483467.9330005441,{"$f":"(SUM(GF381:GF382))*Misc_Rev","v":8015629.9937752318},7819619.3875823682,7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,null,"Misc Charges",6182437.656530885,{"$f":"(SUM(HC381:HC382))*Misc_Rev","v":7819619.3875823682},7628596.6494173529,7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,null,"Misc Charges",5879384.0934391199,{"$f":"(SUM(HZ381:HZ382))*Misc_Rev","v":7628596.6494173529},7442438.8346369565,7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,null,"Misc Charges",5573713.2434980748,{"$f":"(SUM(IW381:IW382))*Misc_Rev","v":7442438.8346369565},7261026.1072551711,7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,null,"Misc Charges",5264802.6735364199,{"$f":"(SUM(JT381:JT382))*Misc_Rev","v":7261026.1072551711},7084241.6629276117,6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,null,"Misc Charges",4951999.3263860419,{"$f":"(SUM(KQ381:KQ382))*Misc_Rev","v":7084241.6629276117},6911971.6538753184,6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,null,"Misc Charges",4634617.1901416676,{"$f":"(SUM(LN381:LN382))*Misc_Rev","v":6911971.6538753184},6744105.1156997485,6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,null,"Misc Charges",4311934.8181950357,{"$f":"(SUM(MK381:MK382))*Misc_Rev","v":6744105.1156997485},6580533.8960419958,6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,null,"Misc Charges",3983192.6898714057,{"$f":"(SUM(NH381:NH382))*Misc_Rev","v":6580533.8960419958},6421152.5850403793,6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,null,"Misc Charges",3647590.4008189584,{"$f":"(SUM(OE381:OE382))*Misc_Rev","v":6421152.5850403793},6265858.4475417957,6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,null,"Misc Charges",3304283.671578953,{"$f":"(SUM(PB381:PB382))*Misc_Rev","v":6265858.4475417957},6114551.3570232233,5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,172854.55213963307,null,"Misc Charges",2952381.1619932847,{"$f":"(SUM(PY381:PY382))*Misc_Rev","v":6114551.3570232233},5967133.7311810153,5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,172854.55213963307,176311.64318242573,null,"Misc Charges",2590941.0782831833,{"$f":"(SUM(QV381:QV382))*Misc_Rev","v":5967133.7311810153},5823510.4691465283,5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,172854.55213963307,176311.64318242573,179837.87604607429,null,"Misc Charges",2218967.5587544306,{"$f":"(SUM(RS381:RS382))*Misc_Rev","v":5823510.4691465283},5683588.8902878063,5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,172854.55213963307,176311.64318242573,179837.87604607429,183434.63356699576,null,"Misc Charges",1835406.8231474457,{"$f":"(SUM(SP381:SP382))*Misc_Rev","v":5683588.8902878063},5547278.6745579494,5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,172854.55213963307,176311.64318242573,179837.87604607429,183434.63356699576,187103.32623833569,null,"Misc Charges",1439143.0696504491,{"$f":"(SUM(TM381:TM382))*Misc_Rev","v":5547278.6745579494},5414491.8043518858,5285142.5078341346,139020.52742493077,141800.93797342936,144636.95673289796,147529.69586755591,150480.28978490701,153489.8955806052,156559.69349221728,159690.88736206165,162884.70510930286,166142.39921148896,169465.24719571872,172854.55213963307,176311.64318242573,179837.87604607429,183434.63356699576,187103.32623833569,190845.39276310243]
[null,"Total Variable Cost",282655265.86414438,{"$f":"SUM(D381:D384)","v":346206711.24045295},{"$f":"SUM(E381:E382)","v":327172332.08789009},319123818.14117134,311279132.93022996,303633233.05441403,296181202.24444216,288918248.20504743,281839699.53697193,274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,null,"Total Variable Cost",275738588.1065104,{"$f":"SUM(AA381:AA384)","v":337683511.63014555},{"$f":"SUM(AB381:AB382)","v":319123818.14117134},311279132.93022996,303633233.05441403,296181202.24444216,288918248.20504743,281839699.53697193,274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,null,"Total Variable Cost",268997821.37059677,{"$f":"SUM(AX381:AX384)","v":329376031.37351},{"$f":"SUM(AY381:AY382)","v":311279132.93022996},303633233.05441403,296181202.24444216,288918248.20504743,281839699.53697193,274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,null,"Total Variable Cost",262428627.76241592,{"$f":"SUM(BU381:BU384)","v":321278930.27397263},{"$f":"SUM(BV381:BV382)","v":303633233.05441403},296181202.24444216,288918248.20504743,281839699.53697193,274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,null,"Total Variable Cost",256026779.03296119,{"$f":"SUM(CR381:CR384)","v":313387002.69561976},{"$f":"SUM(CS381:CS382)","v":296181202.24444216},288918248.20504743,281839699.53697193,274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,null,"Total Variable Cost",249788153.86103508,{"$f":"SUM(DO381:DO384)","v":305695174.22029555},{"$f":"SUM(DP381:DP382)","v":288918248.20504743},281839699.53697193,274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,null,"Total Variable Cost",243708735.20448494,{"$f":"SUM(EL381:EL384)","v":298198498.38869584},{"$f":"SUM(EM381:EM382)","v":281839699.53697193},274941002.73633915,268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,null,"Total Variable Cost",233444756.36761853,{"$f":"SUM(FI381:FI384)","v":290892153.52336431},{"$f":"SUM(FJ381:FJ382)","v":274941002.73633915},268217719.26947823,261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,null,"Total Variable Cost",223149978.77906379,{"$f":"SUM(GF381:GF384)","v":283771439.63155359},{"$f":"SUM(GG381:GG382)","v":268217719.26947823},261665522.72131965,255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,null,"Total Variable Cost",212805758.25125793,{"$f":"SUM(HC381:HC384)","v":276831775.3859638},{"$f":"SUM(HD381:HD382)","v":261665522.72131965},255280196.0155367,249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,null,"Total Variable Cost",202392612.78334263,{"$f":"SUM(HZ381:HZ384)","v":270068695.18141764},{"$f":"SUM(IA381:IA382)","v":255280196.0155367},249057628.70464331,242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,null,"Total Variable Cost",191890156.08060122,{"$f":"SUM(IW381:IW384)","v":263477846.26558727},{"$f":"SUM(IX381:IX382)","v":249057628.70464331},242993814.32831213,237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,null,"Total Variable Cost",181277026.87710747,{"$f":"SUM(JT381:JT384)","v":257054985.94192675},{"$f":"SUM(JU381:JU382)","v":242993814.32831213},237084847.83821493,231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,null,"Total Variable Cost",170530813.77393961,{"$f":"SUM(KQ381:KQ384)","v":250795978.84301728},{"$f":"SUM(KR381:KR382)","v":237084847.83821493},231326923.08773234,225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,null,"Total Variable Cost",159627975.28620428,{"$f":"SUM(LN381:LN384)","v":244696794.27257338},{"$f":"SUM(LO381:LO382)","v":231326923.08773234},225716330.38492131,220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,null,"Total Variable Cost",148543754.77171671,{"$f":"SUM(MK381:MK384)","v":238753503.61440313},{"$f":"SUM(ML381:ML382)","v":225716330.38492131},220249454.10716814,214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,null,"Total Variable Cost",137252089.89241961,{"$f":"SUM(NH381:NH384)","v":232962277.80666009},{"$f":"SUM(NI381:NI382)","v":220249454.10716814},214922770.37599629,209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,null,"Total Variable Cost",125725516.23639312,{"$f":"SUM(OE381:OE384)","v":227319384.87976289},{"$f":"SUM(OF381:OF382)","v":214922770.37599629},209732844.79053384,204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,null,"Total Variable Cost",113935064.70352097,{"$f":"SUM(PB381:PB384)","v":221821187.55640358},{"$f":"SUM(PC381:PC382)","v":209732844.79053384},204676330.21818671,199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,5929016.6748862276,null,"Total Variable Cost",101850152.23142448,{"$f":"SUM(PY381:PY384)","v":216464140.91210091},{"$f":"SUM(PZ381:PZ382)","v":204676330.21818671},199749964.64109653,194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,5929016.6748862276,6047597.0083839521,null,"Total Variable Cost",89438465.410047963,{"$f":"SUM(QV381:QV384)","v":211244790.094798},{"$f":"SUM(QW381:QW382)","v":199749964.64109653},194950569.05700096,190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,5929016.6748862276,6047597.0083839521,6168548.9485516325,null,"Total Variable Cost",76665836.503154233,{"$f":"SUM(RS381:RS384)","v":206159768.10203755},{"$f":"SUM(RT381:RT382)","v":194950569.05700096},190275045.43314639,185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,5929016.6748862276,6047597.0083839521,6168548.9485516325,6291919.9275226649,null,"Total Variable Cost",63496111.362845592,{"$f":"SUM(SP381:SP384)","v":201205793.61428842},{"$f":"SUM(SQ381:SQ382)","v":190275045.43314639},185720374.71193957,181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,5929016.6748862276,6047597.0083839521,6168548.9485516325,6291919.9275226649,6417758.3260731185,null,"Total Variable Cost",49891008.688921884,{"$f":"SUM(TM381:TM384)","v":196379668.88302898},{"$f":"SUM(TN381:TN382)","v":185720374.71193957},181283614.86705545,4768488.9697787873,4863858.749174363,4961135.9241578504,5060358.642641007,5161565.8154938268,5264797.1318037044,5370093.074439778,5477494.9359285738,5587044.8346471451,5698785.7313400889,5812761.4459668901,5929016.6748862276,6047597.0083839521,6168548.9485516325,6291919.9275226649,6417758.3260731185,6546113.4925945811]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D387:W387))","v":297458993.82729042},{"$f":"D385+D378","v":364672345.23149836},345128368.30622804,336545385.74454671,328179647.76742238,320025121.97983623,312075992.24925339,304326617.37989134,296771540.75935674,289401963.01981497,282208779.9704771,275186880.20521468,268332050.57500851,261640184.63822609,255107280.02051076,248729435.8412244,242502850.20479155,236423817.7553339,230488727.29302385,224694059.45062667,219036384.42873704,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA387:AT387))","v":290552099.19886762},{"$f":"AA385+AA378","v":356157769.72357488},337088401.75322449,328709418.87519485,320542640.60002774,312582161.73245406,304822290.1837002,297257505.72513413,289882469.71230865,282688497.82161045,275666598.05634803,268811768.42614186,262119902.48935944,255586997.87164411,249209153.69235778,242982568.05592489,236903535.60646728,230968445.1441572,225173777.30176002,219516102.27987039,213992077.6393902,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX387:BQ387))","v":283821311.25474912},{"$f":"AX385+AX378","v":347859086.05137092},329252434.88387263,321072411.70780021,313099680.35264558,305328459.66690081,297753178.528943,290368434.6780861,283169004.51410413,276146315.90748137,269291486.2772752,262599620.34049278,256066715.72277746,249688871.54349113,243462285.90705827,237383253.45760062,231448162.99529058,225653495.15289336,219995820.13100374,214471795.49052355,209078164.00096032,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU387:CN387))","v":277262296.01419944},{"$f":"BU385+BU378","v":339770957.46795374},321615427.71647799,313629451.46041811,305845978.28709239,298259348.01214367,290864107.48189497,283654969.47988158,276626822.59997511,269771204.12840855,263079338.19162616,256546433.57391083,250168589.39462447,243942003.75819162,237862971.30873397,231927880.84642392,226133213.00402674,220475537.98213708,214951513.34165689,209557881.85209367,204291469.39429826,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR387:DK387))","v":270870829.21972853},{"$f":"CR385+CR378","v":331888181.85604346},314172467.46909583,306375749.39486486,298776866.63233519,291370276.96509564,284150642.28369045,277112787.56575251,270251710.82090229,263559056.04275951,257026151.42504418,250648307.24575782,244421721.60932496,238342689.15986732,232407598.69755727,226612930.85516009,220955255.83327046,215431231.19279024,210037599.70322701,204771187.2454316,199628900.76742584,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO387:EH387))","v":264642793.62148589},{"$f":"DO385+DO378","v":324205688.3864907},306918765.40354264,299306637.74010772,291887795.58528715,284656811.76689112,277608460.36956137,270737675.78667969,264039562.73525321,257505869.27617753,251128025.09689119,244901439.46045834,238822407.01100066,232887316.54869062,227092648.70629343,221434973.68440381,215910949.04392362,210517317.55436036,205250905.09656495,200108618.61855918,195087444.14314085,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL387:FE387))","v":258574176.330093},{"$f":"EL385+EL378","v":316718534.26077789},299849653.74878544,292417566.69305962,285174330.38708264,278114629.85276204,271233348.59048855,264525527.70103064,257986375.96867123,251607742.94802454,245381157.31159168,239302124.86213404,233367034.39982399,227572366.55742678,221914691.53553715,216390666.89505696,210997035.40549374,205730622.9476983,200588336.46969256,195567161.9942742,190664162.67711696,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI387:GB387))","v":248321214.88568687},{"$f":"FI385+FI378","v":309421901.53545099},292960582.7017374,285704101.49485511,278632148.47295356,271739518.07368922,265021200.50483951,258472340.93444869,252088249.64051825,245860875.16272503,239781842.71326739,233846752.25095734,228052084.40856016,222394409.3866705,216870384.74619031,211476753.25662708,206210340.79883167,201068054.3208259,196046879.84540755,191143880.52825034,14162784.726277772,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF387:GY387))","v":238037675.03744155},{"$f":"GF385+GF378","v":302311094.02644503},286247117.50353289,279161919.58072609,272257036.69388074,265527369.98804018,258968013.73825756,252574214.60629568,246341381.85521874,240261560.56440073,234326470.10209069,228531802.2596935,222874127.23780385,217350102.59732366,211956471.10776043,206690058.64996502,201547772.17195925,196526597.69654089,191623598.37938368,14642502.577411124,14272177.411039554,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC387:HV387))","v":227704917.00475135},{"$f":"HC385+HC378","v":295381534.29131603},279704935.58940381,272786807.80165327,266044888.60823169,259474183.2214582,253069887.41010454,246827346.82099617,240742067.25689444,234806187.95322403,229011520.11082685,223353845.08893722,217829820.448457,212436188.95889378,207169776.50109836,202027490.02309263,197006315.54767427,192103316.23051703,15122220.42854448,14751895.262172908,14383757.949496575,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ387:IS387))","v":217303463.28185406},{"$f":"HZ385+HZ378","v":288628760.68743992},273329823.81033099,266574659.71600419,259991701.84164974,253576056.89330521,247323019.62480503,241228032.2226719,235286694.64571774,229491237.9619602,223833562.94007057,218309538.29959038,212915906.81002715,207649494.35223171,202507207.87422597,197486033.39880762,192583034.08165038,15601938.279677832,15231613.113306262,14863475.800629927,14497570.098722734,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW387:JP387))","v":206812932.15903094},{"$f":"IW385+IW378","v":282048424.50429296},267117675.72468194,260521472.94942221,254093575.51349673,247829189.1080057,241723705.02648076,235772659.6114952,229971744.6544539,224313280.79120392,218789256.15072373,213395624.6611605,208129212.20336509,202986925.72535932,197965751.24994096,193062751.93278375,16081656.130811187,15711330.964439616,15343193.651763283,14977287.949856084,14613658.490933415,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,JT387:KM387))","v":196211967.04705399},{"$f":"JT385+JT378","v":275636287.16796952},261064488.95809996,254623346.62126923,248346707.72819722,242229874.5096814,236268332.41530406,230457709.62023136,224793787.48369762,219268974.00185707,213875342.51229385,208608930.05449843,203466643.57649267,198445469.10107431,193542469.7839171,16561373.981944541,16191048.81557297,15822911.502896635,15457005.800989442,15093376.342066769,14732068.650988312,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,KQ387:LJ387))","v":185478161.31723318},{"$f":"KQ385+KQ378","v":269388217.51614392},255166362.62994698,248876478.83596972,242747393.12987295,236774501.8985047,230953382.42404023,225279752.44947508,219749480.69435078,214355060.36342719,209088647.90563178,203946361.42762604,198925186.95220768,194022187.63505045,17041091.833077893,16670766.666706324,16302629.354029989,15936723.652122792,15573094.193200123,15211786.502121665,14852847.014244307,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,LN387:MG387))","v":174587978.35031182},{"$f":"LN385+LN378","v":263300189.14172554},249419494.84464747,243277164.23764542,237292020.51869625,231459551.90724087,225775425.25328395,220235445.66012824,214835567.0559209,209568365.75676513,204426079.27875939,199404904.80334103,194501905.48618379,17520809.684211247,17150484.517839678,16782347.205163345,16416441.503256146,16052812.044333477,15691504.35325502,15332564.865377657,14976040.944765419,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,MK387:ND387))","v":163516666.46705446},{"$f":"MK385+MK378","v":257368277.80350131},243820180.24632317,237821791.62646872,231977070.52743241,226281594.73648459,220731118.4639371,215321532.02169836,210048872.44925883,204905797.12989274,199884622.65447438,194981623.33731717,18000527.535344601,17630202.368973028,17262065.056296699,16896159.3543895,16532529.895466831,16171222.204388373,15812282.716511015,15455758.795898771,15101698.753896955,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,NH387:OA387))","v":152238168.39161232},{"$f":"NH385+NH378","v":251588658.90210322},238364807.6351465,232506841.63520488,226799113.35667613,221237287.94713774,215817204.82550722,210534837.41503629,205386303.82238644,200364340.50560772,195461341.18845052,18480245.386477958,18109920.220106382,17741782.907430049,17375877.205522854,17012247.746600185,16650940.055521727,16292000.567644365,15935476.647032127,15581416.605030308,15229869.719211124,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,OE387:OX387))","v":140725024.87551776},{"$f":"OE385+OE378","v":245957605.01967788},233049857.64388263,227328884.4644486,221754806.56732929,216323374.30870786,211030510.21884516,205872268.78816387,200844847.19810143,195941059.03958386,18959963.237611309,18589638.07123974,18221500.758563399,17855595.056656208,17491965.597733539,17130657.906655081,16771718.418777719,16415194.498165479,16061134.456163663,15709587.570344474,15360604.103831572,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PB387:PU387))","v":128948272.08537623},{"$f":"PB385+PB378","v":240471483.52167985},227871900.47312635,222284577.67510176,216840892.92889941,211536679.7020458,206367941.59197274,201330812.16387889,196421565.73207757,19439681.088744663,19069355.922373094,18701218.609696761,18335312.907789558,17971683.448866889,17610375.757788435,17251436.269911073,16894912.349298835,16540852.307297016,16189305.421477832,15840321.954964925,15493953.176144432,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,PY387:QR387))","v":116877332.33086506},{"$f":"PY385+PY378","v":235126754.2192457},222827593.68377951,217370664.03667188,212054198.32223734,206874111.07517341,201826484.96768776,196907530.697855,19920187.78123837,19549073.773506444,19180936.460830115,18815030.75892292,18451401.300000243,18090093.608921789,17731154.121044427,17374630.200432189,17020570.158430368,16669023.272611182,16320039.80609828,15973671.027277783,15629969.229903547,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,QV387:RO387))","v":104479897.68142542},{"$f":"QV385+QV378","v":229919967.09064865},217913680.04534966,212583969.43000981,207391629.69536492,202332654.4508884,197403203.50166386,20406152.747015808,20029580.466000151,19660654.311963465,19294748.61005627,18931119.151133601,18569811.460055139,18210871.972177781,17854348.051565543,17500288.009563722,17148741.123744536,16799757.657231633,16453388.87841114,16109687.081036899,15768705.604737846,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,RS387:SL387))","v":91721805.989907339},{"$f":"RS385+RS378","v":224847760.06036821},213126985.43868756,207921400.80313742,202850173.07107994,197909372.98486453,20901825.550824672,20515545.431777589,20141161.004457168,19774466.461189624,19410837.002266955,19049529.311188497,18690589.823311131,18334065.902698893,17980005.860697076,17628458.97487789,17279475.508364987,16933106.729544491,16589404.932170255,16248423.455871198,15910216.707068831,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,SP387:TI387))","v":78566908.809281871},{"$f":"SP385+SP378","v":219906856.83434868},208464416.81181517,203379944.17885241,198426891.60505605,21407995.034025326,21011218.235586457,20627125.97023461,20254973.153683327,19890554.853400305,19529247.162321851,19170307.674444493,18813783.753832243,18459723.71183043,18108176.826011244,17759193.359498341,17412824.580677845,17069122.783303607,16728141.307004554,16389934.558202183,16054558.031446435,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,TM387:UF387))","v":64976930.654235005},{"$f":"TM385+TM378","v":215094064.79005343},203922960.18753019,198956662.71282855,21925513.654216859,21517387.718787111,21122798.774043478,20740938.119460769,20371061.545894012,20008965.013455205,19650025.525577843,19293501.604965605,18939441.562963784,18587894.677144598,18238911.210631695,17892542.431811199,17548840.634436961,17207859.158137906,16869652.409335539,16534275.882579789,16201786.182311593]
[]
[null,"$/MWh",{"$f":"C387/AVERAGE(D362:W362)","v":434.42131197504153},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z387/AVERAGE(AA362:AT362)","v":424.33419984053694},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW387/AVERAGE(AX362:BQ362)","v":414.50428112909441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT387/AVERAGE(BU362:CN362)","v":404.92522631753178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ387/AVERAGE(CR362:DK362)","v":395.59086612699372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN387/AVERAGE(DO362:EH362)","v":386.49518755696954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK387/AVERAGE(EL362:FE362)","v":377.63233001926125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH387/AVERAGE(FI362:GB362)","v":362.65848470028413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE387/AVERAGE(GF362:GY362)","v":347.63998142646415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HB387/AVERAGE(HC362:HV362)","v":332.5495978978754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"HY387/AVERAGE(HZ362:IS362)","v":317.35888836642215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"IV387/AVERAGE(IW362:JP362)","v":302.03808654747337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"JS387/AVERAGE(JT362:KM362)","v":286.55600240238755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"KP387/AVERAGE(KQ362:LJ362)","v":270.8799123718357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"LM387/AVERAGE(LN362:MG362)","v":254.97544261192959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"MJ387/AVERAGE(MK362:ND362)","v":238.80644475536431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"NG387/AVERAGE(NH362:OA362)","v":222.3348636880043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"OD387/AVERAGE(OE362:OX362)","v":205.52059679741322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PA387/AVERAGE(PB362:PU362)","v":188.32134411363157},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"PX387/AVERAGE(PY362:QR362)","v":170.69244872386531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"QU387/AVERAGE(QV362:RO362)","v":152.58672680153057},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"RR387/AVERAGE(RS362:SL362)","v":133.95428654610109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"SO387/AVERAGE(SP362:TI362)","v":114.74233528325851},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"TL387/AVERAGE(TM362:UF362)","v":94.894973924753259}]
[null,"Fixed Cost $/kW-yr",{"$f":"C378/D368/1000","v":176.44491016860698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z378/AA368/1000","v":176.56151480759442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW378/AX368/1000","v":176.68045153936166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT378/BU368/1000","v":176.80176700576411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ378/CR368/1000","v":176.92550878149464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN378/DO368/1000","v":177.0517253927398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK378/EL368/1000","v":177.18046633620989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH378/FI368/1000","v":177.31178209854932},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE378/GF368/1000","v":177.44572417613549},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"HB378/HC368/1000","v":177.58234509527355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"HY378/HZ368/1000","v":177.72169843279426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"IV378/IW368/1000","v":177.86383883706537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"JS378/JT368/1000","v":178.00882204942198},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"KP378/KQ368/1000","v":178.15670492602567},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"LM378/LN368/1000","v":178.30754546016146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"MJ378/MK368/1000","v":178.46140280497994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"NG378/NH368/1000","v":178.61833729669482},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"OD378/OE368/1000","v":178.77841047824393},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"PA378/PB368/1000","v":178.94168512342407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"PX378/PY368/1000","v":179.10822526150793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"QU378/QV368/1000","v":179.27809620235325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"RR378/RS368/1000","v":179.45136456201561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"SO378/SP368/1000","v":179.62809828887117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"TL378/TM368/1000","v":179.80836669026382}]
[null,"Variable Cost $/MWh",{"$f":"C385/AVERAGE(D362:W362)","v":412.8013406266362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z385/AVERAGE(AA362:AT362)","v":402.69994080907156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW385/AVERAGE(AX362:BQ362)","v":392.85544866090828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT385/AVERAGE(BU362:CN362)","v":383.26152894389026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ385/AVERAGE(CR362:DK362)","v":373.91200654978763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN385/AVERAGE(DO362:EH362)","v":364.80086253212772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK385/AVERAGE(EL362:FE362)","v":355.92223023783077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH385/AVERAGE(FI362:GB362)","v":340.93229466713336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE385/AVERAGE(GF362:GY362)","v":325.8973793365588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"HB385/AVERAGE(HC362:HV362)","v":310.79025551008033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"HY385/AVERAGE(HZ362:IS362)","v":295.58247087477946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"IV385/AVERAGE(IW362:JP362)","v":280.24425244990624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"JS385/AVERAGE(JT362:KM362)","v":264.74440336677731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"KP385/AVERAGE(KQ362:LJ362)","v":249.05019309942159},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"LM385/AVERAGE(LN362:MG362)","v":233.12724069797559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"MJ385/AVERAGE(MK362:ND362)","v":216.93939054703966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"NG385/AVERAGE(NH362:OA362)","v":200.44858013942135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"OD385/AVERAGE(OE362:OX362)","v":183.61469932176703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"PA385/AVERAGE(PB362:PU362)","v":166.39544043238078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"PX385/AVERAGE(PY362:QR362)","v":148.74613871289773},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"QU385/AVERAGE(QV362:RO362)","v":130.61960233425205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"RR385/AVERAGE(RS362:SL362)","v":111.96593133338534},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"SO385/AVERAGE(SP362:TI362)","v":92.732324710196821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"TL385/AVERAGE(TM362:UF362)","v":72.862874884138677}]

{"sheet":"Upgrades","index":13,"n_rows":913,"n_cols":161,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,"Existing Resource Upgrade Analysis"]
[]
[null,{"$f":"D4&\" \"&'Resource Options'!$B$45","v":"2022 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA4&\" \"&'Resource Options'!$B$46","v":"2022 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX4&\" \"&'Resource Options'!$B$47","v":"2022 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU4&\" \"&'Resource Options'!$B$48","v":"2022 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR4&\" \"&'Resource Options'!$B$49","v":"2022 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO4&\" \"&'Resource Options'!$B$50","v":"2022 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL4&\" \"&'Resource Options'!$B$44","v":"2022 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2022,{"$f":"D4+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,{"$f":"D4","v":2022},{"$f":"E4","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,{"$f":"AA4","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,{"$f":"AX4","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,{"$f":"BU4","v":2022},{"$f":"BV4","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,{"$f":"CR4","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,{"$f":"DO4","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D4-$D$4)","v":192000},{"$f":"D5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V5*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA4--$AA$4)","v":39999.999999999993},{"$f":"AA5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP4-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ4-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM4-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN4-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ4-$CR4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK4-$CR4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG4-$DO4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH4-$DO4)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD4-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE4-$EL$4)","v":219000}]
[null,"Fuel (Dth)",null,{"$f":"D5*$D12/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA5*$AA12/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX5*$AX12/1000","v":412609.6},{"$f":"AY5*$AX12/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU5*$AA12/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL5*$EL12/1000","v":2628000},{"$f":"EM5*$EL12/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA12)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU12)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W6/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT6/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP6/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ6/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM6/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN6/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*D7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*E7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*F7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*G7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*H7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*I7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*J7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*K7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*L7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*M7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*N7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*O7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*P7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*Q7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*R7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*S7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*T7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*U7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*V7/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*W7/2204.62","v":-19614.808901307257},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$46*AA7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AB7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AC7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AD7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AE7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AF7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AG7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AH7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AI7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AJ7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AK7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AL7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AM7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AN7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AO7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AP7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AQ7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AR7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AS7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AT7/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$47*AX7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AY7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AZ7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BA7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BB7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BC7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BD7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BE7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BF7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BG7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BH7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BI7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BJ7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BK7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BL7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BM7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BN7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BO7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BP7/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BQ7/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN7/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D4,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA4,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX4,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU4,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D4,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":18.190188696600003},{"$f":"'Resource Options'!$N$45*(1.02^(D4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA4,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":4.3260924420000011},{"$f":"'Resource Options'!$N$46*(1.02^(AA4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX4,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.0918233306000003},{"$f":"'Resource Options'!$N$47*(1.02^(AX4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU4,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":16.9232616243},{"$f":"'Resource Options'!$N$48*(1.02^(BU4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR4,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":168.01257297600003},{"$f":"'Resource Options'!$N$49*(1.02^(CR4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO4,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":265.47803567999995},{"$f":"'Resource Options'!$N$50*(1.02^(DO4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL4,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":130.05000000000004},{"$f":"'Resource Options'!$N$44*(1.02^(EL4-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D14*AFUDC!$Y$44","v":0.79218271773693028},{"$f":"E14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA14*AFUDC!$Y$45","v":0.18840132584910008},{"$f":"AB14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX14*AFUDC!$Y$46","v":4.754890604763002E-2},{"$f":"AY14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU14*AFUDC!$Y$47","v":0.73700804373826512},{"$f":"BV14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR14*AFUDC!$Y$48","v":24.877621680556327},{"$f":"CS14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO14*AFUDC!$Y$49","v":39.309332743137595},{"$f":"DP14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL14*AFUDC!$Y$43","v":7.4063475000000025},{"$f":"EM14*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D14:D15)","v":18.982371414336935},{"$f":"SUM(E14:E15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA14:AA15)","v":4.5144937678491015},{"$f":"SUM(AB14:AB15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX14:AX15)","v":1.1393722366476302},{"$f":"SUM(AY14:AY15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU14:BU15)","v":17.660269668038264},{"$f":"SUM(BV14:BV15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR14:CR15)","v":192.89019465655636},{"$f":"SUM(CS14:CS15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO14:DO15)","v":304.78736842313754},{"$f":"SUM(DP14:DP15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL14:EL15)","v":137.45634750000005},{"$f":"SUM(EM14:EM15)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D19:W19))","v":118680.07531038823},{"$f":"HLOOKUP(D4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":101875.96799999999},{"$f":"HLOOKUP(E4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":103913.48736},{"$f":"HLOOKUP(F4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":105991.7571072},{"$f":"HLOOKUP(G4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":108111.592249344},{"$f":"HLOOKUP(H4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":110273.82409433088},{"$f":"HLOOKUP(I4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":112479.30057621752},{"$f":"HLOOKUP(J4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":114728.88658774187},{"$f":"HLOOKUP(K4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":117023.46431949669},{"$f":"HLOOKUP(L4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":119363.93360588665},{"$f":"HLOOKUP(M4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":121751.21227800437},{"$f":"HLOOKUP(N4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":124186.23652356447},{"$f":"HLOOKUP(O4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":126669.96125403573},{"$f":"HLOOKUP(P4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":129203.36047911647},{"$f":"HLOOKUP(Q4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":131787.42768869881},{"$f":"HLOOKUP(R4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":134423.17624247281},{"$f":"HLOOKUP(S4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":137111.63976732225},{"$f":"HLOOKUP(T4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":139853.87256266869},{"$f":"HLOOKUP(U4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":142650.95001392209},{"$f":"HLOOKUP(V4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":145503.96901420056},{"$f":"HLOOKUP(W4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":148414.04839448456},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA19:AT19))","v":0},{"$f":"HLOOKUP(AA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX19:BQ19))","v":10671.316771659072},{"$f":"HLOOKUP(AX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":9160.3474559999977},{"$f":"HLOOKUP(AY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":9343.5544051199995},{"$f":"HLOOKUP(AZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":9530.4254932223994},{"$f":"HLOOKUP(BA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":9721.0340030868483},{"$f":"HLOOKUP(BB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":9915.4546831485859},{"$f":"HLOOKUP(BC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":10113.763776811558},{"$f":"HLOOKUP(BD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":10316.039052347789},{"$f":"HLOOKUP(BE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":10522.359833394745},{"$f":"HLOOKUP(BF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":10732.80703006264},{"$f":"HLOOKUP(BG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":10947.463170663892},{"$f":"HLOOKUP(BH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":11166.412434077172},{"$f":"HLOOKUP(BI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":11389.740682758713},{"$f":"HLOOKUP(BJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":11617.535496413888},{"$f":"HLOOKUP(BK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":11849.886206342167},{"$f":"HLOOKUP(BL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":12086.883930469012},{"$f":"HLOOKUP(BM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":12328.621609078393},{"$f":"HLOOKUP(BN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":12575.19404125996},{"$f":"HLOOKUP(BO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":12826.697922085161},{"$f":"HLOOKUP(BP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":13083.231880526866},{"$f":"HLOOKUP(BQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":13344.896518137402},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU19:CN19))","v":0},{"$f":"HLOOKUP(BU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(BV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(BW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(BX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(BY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(BZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CL4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CM4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},{"$f":"HLOOKUP(CN4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR19:DK19))","v":740102.13631061523},{"$f":"HLOOKUP(CR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":635309.85600000003},{"$f":"HLOOKUP(CS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":648016.05312000006},{"$f":"HLOOKUP(CT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":660976.37418240006},{"$f":"HLOOKUP(CU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":674195.90166604798},{"$f":"HLOOKUP(CV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":687679.81969936902},{"$f":"HLOOKUP(CW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":701433.41609335656},{"$f":"HLOOKUP(CX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":715462.08441522368},{"$f":"HLOOKUP(CY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":729771.32610352791},{"$f":"HLOOKUP(CZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":744366.75262559846},{"$f":"HLOOKUP(DA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":759254.08767811058},{"$f":"HLOOKUP(DB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":774439.1694316729},{"$f":"HLOOKUP(DC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":789927.95282030641},{"$f":"HLOOKUP(DD4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":805726.51187671244},{"$f":"HLOOKUP(DE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":821841.04211424664},{"$f":"HLOOKUP(DF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":838277.8629565317},{"$f":"HLOOKUP(DG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":855043.42021566257},{"$f":"HLOOKUP(DH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":872144.28861997579},{"$f":"HLOOKUP(DI4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":889587.17439237528},{"$f":"HLOOKUP(DJ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":907378.9178802229},{"$f":"HLOOKUP(DK4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":925526.49623782735},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO19:EH19))","v":0},{"$f":"HLOOKUP(DO4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(DP4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(DQ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(DR4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(DS4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(DT4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(DU4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(DV4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(DW4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(DX4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(DY4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(DZ4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(EA4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(EB4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(EC4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(ED4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(EE4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(EF4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(EG4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},{"$f":"HLOOKUP(EH4,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL19:FE19))","v":1575613.7449295821},{"$f":"HLOOKUP(EL4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1352520},{"$f":"HLOOKUP(EM4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1379570.4000000001},{"$f":"HLOOKUP(EN4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1407161.808},{"$f":"HLOOKUP(EO4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1435305.04416},{"$f":"HLOOKUP(EP4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1464011.1450432001},{"$f":"HLOOKUP(EQ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1493291.3679440639},{"$f":"HLOOKUP(ER4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1523157.1953029453},{"$f":"HLOOKUP(ES4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1553620.3392090043},{"$f":"HLOOKUP(ET4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1584692.7459931844},{"$f":"HLOOKUP(EU4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1616386.600913048},{"$f":"HLOOKUP(EV4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1648714.3329313092},{"$f":"HLOOKUP(EW4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1681688.6195899358},{"$f":"HLOOKUP(EX4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1715322.3919817342},{"$f":"HLOOKUP(EY4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1749628.8398213689},{"$f":"HLOOKUP(EZ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1784621.4166177965},{"$f":"HLOOKUP(FA4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1820313.8449501528},{"$f":"HLOOKUP(FB4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1856720.1218491558},{"$f":"HLOOKUP(FC4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1893854.5242861388},{"$f":"HLOOKUP(FD4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1931731.6147718614},{"$f":"HLOOKUP(FE4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1970366.247067299}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR20:DK20))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2099366.0301309358,{"$f":"VLOOKUP(D3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2798718.290217069},{"$f":"VLOOKUP(E3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2703793.7223356869},{"$f":"VLOOKUP(F3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2603735.6384921707},{"$f":"VLOOKUP(G3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2505502.6878851913},{"$f":"VLOOKUP(H3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2408958.117015759},{"$f":"VLOOKUP(I3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2313977.4451347892},{"$f":"VLOOKUP(J3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2220443.2044931515},{"$f":"VLOOKUP(K3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2128246.6935916455},{"$f":"VLOOKUP(L3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2036802.3269345912},{"$f":"VLOOKUP(M3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1945466.6617767354},{"$f":"VLOOKUP(N3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1854130.9966188795},{"$f":"VLOOKUP(O3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1762795.331461024},{"$f":"VLOOKUP(P3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1671459.6663031676},{"$f":"VLOOKUP(Q3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1580124.0011453116},{"$f":"VLOOKUP(R3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1488788.3359874561},{"$f":"VLOOKUP(S3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1397452.6708296002},{"$f":"VLOOKUP(T3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1306117.0056717442},{"$f":"VLOOKUP(U3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1214781.340513888},{"$f":"VLOOKUP(V3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1123445.6753560323},{"$f":"VLOOKUP(W3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1032110.0101981761},null,"Capital Recovery & Taxes",499282.97432332556,{"$f":"VLOOKUP(AA3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":665606.84138797794},{"$f":"VLOOKUP(AB3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":643031.34959285881},{"$f":"VLOOKUP(AC3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":619234.97631184128},{"$f":"VLOOKUP(AD3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":595872.66642796178},{"$f":"VLOOKUP(AE3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":572911.89645901404},{"$f":"VLOOKUP(AF3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":550323.06169683568},{"$f":"VLOOKUP(AG3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":528078.225304147},{"$f":"VLOOKUP(AH3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":506151.53528227133},{"$f":"VLOOKUP(AI3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":484403.72441253019},{"$f":"VLOOKUP(AJ3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":462681.76554146601},{"$f":"VLOOKUP(AK3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":440959.80667040177},{"$f":"VLOOKUP(AL3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":419237.84779933759},{"$f":"VLOOKUP(AM3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":397515.88892827323},{"$f":"VLOOKUP(AN3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":375793.93005720893},{"$f":"VLOOKUP(AO3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":354071.97118614468},{"$f":"VLOOKUP(AP3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":332350.0123150805},{"$f":"VLOOKUP(AQ3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":310628.0534440162},{"$f":"VLOOKUP(AR3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":288906.0945729519},{"$f":"VLOOKUP(AS3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":267184.13570188766},{"$f":"VLOOKUP(AT3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":245462.17683082336},null,"Capital Recovery & Taxes",126009.51256731551,{"$f":"VLOOKUP(AX3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":167986.48854077538},{"$f":"VLOOKUP(AY3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":162288.86442105481},{"$f":"VLOOKUP(AZ3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":156283.11306917897},{"$f":"VLOOKUP(BA3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":150386.9110508665},{"$f":"VLOOKUP(BB3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":144592.05005870355},{"$f":"VLOOKUP(BC3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":138891.05842824897},{"$f":"VLOOKUP(BD3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":133276.88543390375},{"$f":"VLOOKUP(BE3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":127743.00652362083},{"$f":"VLOOKUP(BF3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":122254.27330411474},{"$f":"VLOOKUP(BG3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":116772.06463665569},{"$f":"VLOOKUP(BH3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":111289.85596919662},{"$f":"VLOOKUP(BI3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":105807.64730173757},{"$f":"VLOOKUP(BJ3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":100325.43863427846},{"$f":"VLOOKUP(BK3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":94843.229966819374},{"$f":"VLOOKUP(BL3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":89361.02129936032},{"$f":"VLOOKUP(BM3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":83878.812631901266},{"$f":"VLOOKUP(BN3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":78396.603964442154},{"$f":"VLOOKUP(BO3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":72914.395296983086},{"$f":"VLOOKUP(BP3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":67432.186629524003},{"$f":"VLOOKUP(BQ3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":61949.977962064928},null,"Capital Recovery & Taxes",1953147.4447933896,{"$f":"VLOOKUP(BU3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":2603790.572382018},{"$f":"VLOOKUP(BV3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":2515477.3985263491},{"$f":"VLOOKUP(BW3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":2422388.2525722734},{"$f":"VLOOKUP(BX3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":2330997.1212884304},{"$f":"VLOOKUP(BY3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":2241176.7759099044},{"$f":"VLOOKUP(BZ3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":2152811.4056378584},{"$f":"VLOOKUP(CA3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":2065791.724225508},{"$f":"VLOOKUP(CB3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":1980016.6011161224},{"$f":"VLOOKUP(CC3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":1894941.2362137784},{"$f":"VLOOKUP(CD3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":1809967.0018681628},{"$f":"VLOOKUP(CE3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":1724992.7675225472},{"$f":"VLOOKUP(CF3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":1640018.533176932},{"$f":"VLOOKUP(CG3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":1555044.2988313157},{"$f":"VLOOKUP(CH3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":1470070.0644857001},{"$f":"VLOOKUP(CI3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":1385095.8301400847},{"$f":"VLOOKUP(CJ3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":1300121.5957944691},{"$f":"VLOOKUP(CK3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":1215147.3614488533},{"$f":"VLOOKUP(CL3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":1130173.1271032377},{"$f":"VLOOKUP(CM3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":1045198.8927576219},{"$f":"VLOOKUP(CN3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":960224.65841200622},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR21:DK21))","v":19012919.192006681},{"$f":"VLOOKUP(CR3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":22703434.134956822},{"$f":"VLOOKUP(CS3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":22200349.660810903},{"$f":"VLOOKUP(CT3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":21645100.740421951},{"$f":"VLOOKUP(CU3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":21108397.990982119},{"$f":"VLOOKUP(CV3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":20588851.785849676},{"$f":"VLOOKUP(CW3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":20085197.208466128},{"$f":"VLOOKUP(CX3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":19596240.605177701},{"$f":"VLOOKUP(CY3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":19120877.400961481},{"$f":"VLOOKUP(CZ3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":18653157.143274721},{"$f":"VLOOKUP(DA3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":18186541.46061087},{"$f":"VLOOKUP(DB3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":17719925.777947016},{"$f":"VLOOKUP(DC3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":17253310.095283162},{"$f":"VLOOKUP(DD3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":16786694.412619308},{"$f":"VLOOKUP(DE3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":16320078.729955455},{"$f":"VLOOKUP(DF3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":15853463.047291607},{"$f":"VLOOKUP(DG3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":15386847.364627754},{"$f":"VLOOKUP(DH3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":14920231.6819639},{"$f":"VLOOKUP(DI3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":14453615.999300051},{"$f":"VLOOKUP(DJ3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":13987000.316636195},{"$f":"VLOOKUP(DK3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":13520384.633972345},null,"Capital Recovery & Taxes",30042468.550002661,{"$f":"VLOOKUP(DO3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":35873881.28506054},{"$f":"VLOOKUP(DP3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":35078953.407868624},{"$f":"VLOOKUP(DQ3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":34201600.064084314},{"$f":"VLOOKUP(DR3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":33353551.676147915},{"$f":"VLOOKUP(DS3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":32532612.483678903},{"$f":"VLOOKUP(DT3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":31736783.781715479},{"$f":"VLOOKUP(DU3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":30964179.468392335},{"$f":"VLOOKUP(DV3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":30213054.195714679},{"$f":"VLOOKUP(DW3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":29474005.605129965},{"$f":"VLOOKUP(DX3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":28736702.36254004},{"$f":"VLOOKUP(DY3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":27999399.119950108},{"$f":"VLOOKUP(DZ3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":27262095.87736018},{"$f":"VLOOKUP(EA3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":26524792.634770252},{"$f":"VLOOKUP(EB3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":25787489.39218032},{"$f":"VLOOKUP(EC3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":25050186.149590395},{"$f":"VLOOKUP(ED3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":24312882.907000471},{"$f":"VLOOKUP(EE3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":23575579.664410535},{"$f":"VLOOKUP(EF3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":22838276.421820614},{"$f":"VLOOKUP(EG3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":22100973.179230683},{"$f":"VLOOKUP(EH3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":21363669.936640754},null,"Capital Recovery & Taxes",15202061.969424037,{"$f":"VLOOKUP(EL3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":20266255.751593158},{"$f":"VLOOKUP(EM3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":19578881.971774701},{"$f":"VLOOKUP(EN3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":18854335.051752329},{"$f":"VLOOKUP(EO3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":18143004.401863929},{"$f":"VLOOKUP(EP3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":17443899.754030306},{"$f":"VLOOKUP(EQ3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":16756119.710384475},{"$f":"VLOOKUP(ER3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":16078813.656037908},{"$f":"VLOOKUP(ES3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":15411194.454825072},{"$f":"VLOOKUP(ET3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":14749021.728047851},{"$f":"VLOOKUP(EU3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":14087636.137436153},{"$f":"VLOOKUP(EV3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":13426250.546824452},{"$f":"VLOOKUP(EW3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":12764864.956212757},{"$f":"VLOOKUP(EX3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":12103479.365601052},{"$f":"VLOOKUP(EY3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":11442093.774989352},{"$f":"VLOOKUP(EZ3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":10780708.184377652},{"$f":"VLOOKUP(FA3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":10119322.593765954},{"$f":"VLOOKUP(FB3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":9457937.0031542517},{"$f":"VLOOKUP(FC3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":8796551.4125425499},{"$f":"VLOOKUP(FD3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":8135165.821930849},{"$f":"VLOOKUP(FE3,Assumptions!$A$4:$E$53,3,FALSE)*$EL16*1000000","v":7473780.231319149}]
[null,"Transmission",0,{"$f":"VLOOKUP(D3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(E3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(F3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(G3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(H3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(I3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(J3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(K3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(L3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(M3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(N3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(O3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(P3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(Q3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(R3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(S3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(T3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(U3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(V3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(W3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AB3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AC3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AD3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AE3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AF3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AG3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AH3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AI3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AJ3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AK3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AL3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AM3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AN3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AO3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AP3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AQ3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AR3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AS3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AT3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(AY3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(AZ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BA3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BB3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BC3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BD3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BE3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BF3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BG3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BH3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BI3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BJ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BK3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BL3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BM3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BN3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BO3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BP3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BQ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(BV3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(BW3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(BX3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(BY3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(BZ3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CA3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CB3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CC3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CD3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CE3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CF3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CG3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CH3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CI3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CJ3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CK3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CL3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CM3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CN3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR22:DK22))","v":0},{"$f":"VLOOKUP(CR3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CS3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CT3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CU3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CV3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CW3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CX3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CY3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CZ3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DA3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DB3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DC3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DD3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DE3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DF3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DG3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DH3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DI3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DJ3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DK3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DP3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DQ3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DR3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DS3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DT3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DU3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DV3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DW3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DX3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DY3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DZ3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EA3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EB3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EC3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(ED3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EE3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EF3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EG3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EH3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EM3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EN3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EO3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EP3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EQ3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(ER3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(ES3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(ET3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EU3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EV3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EW3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EX3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EY3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EZ3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(FA3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(FB3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(FC3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(FD3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(FE3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0}]
[null,"Misc Charges",3459.9989155990584,{"$f":"(D19+D20)*Misc_Rev","v":2970.0919710719995},3029.4938104934399,3090.0836867033086,3151.8853604373749,3214.9230676461225,3279.2215289990454,3344.8059595790264,3411.7020787706065,3479.9361203460194,3549.5348427529393,3620.5255396079983,3692.9360504001579,3766.7947714081615,3842.130666836325,3918.973280173052,3997.3527457765131,4077.2998006920429,4158.8457967058848,4242.0227126400032,4326.8631668928028,null,"Misc Charges",0,{"$f":"(AA19+AA20)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",311.11156916094865,{"$f":"(AX19+AX20)*Misc_Rev","v":267.06076973222395},272.40198512686845,277.85002482940581,283.40702532599397,289.07516583251385,294.85666914916419,300.75380253214746,306.76887858279036,312.90425615444622,319.16234127753512,325.54558810308589,332.05649986514749,338.69762986245047,345.47158245969956,352.38101410889357,359.42863439107145,366.61720707889287,373.94955122047077,381.42854224488025,389.05711308977783,null,"Misc Charges",0,{"$f":"(BU19+BU20)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR23:DK23))","v":21576.937681999683},{"$f":"(CR19+CR20)*Misc_Rev","v":18521.823541824},{"$f":"(CS19+CS20)*Misc_Rev","v":18892.260012660481},19270.105212913692,19655.507317171963,20048.617463515406,20449.589812785718,20858.58160904143,21275.753241222254,21701.268306046695,22135.293672167634,22577.99954561099,23029.559536523211,23490.150727253673,23959.953741798745,24439.152816634723,24927.935872967428,25426.494590426773,25935.024482235309,26453.724971880019,26982.799471317619,null,"Misc Charges",0,{"$f":"(DO19+DO20)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",45935.443119677046,{"$f":"(EL19+EL20)*Misc_Rev","v":39431.36808},40219.995441600004,41024.395350432002,41844.883257440641,42681.780922589453,43535.416541041239,44406.12487186207,45294.247369299308,46200.132316685296,47124.134963019002,48066.617662279386,49027.950015524984,50008.50901583548,51008.679196152189,52028.852780075242,53069.429835676754,54130.818432390282,55213.434801038093,56317.703497058843,57444.057567000033]
[null,"Total Fixed Cost",2218302.7618980869,{"$f":"SUM(D19:D23)","v":2903564.3501881408},{"$f":"SUM(E19:E22)","v":2807707.2096956871},2709727.3955993708,2613614.2801345354,2519231.9411100899,2426456.7457110067,2335172.0910808933,2245270.1579111423,2156166.2605404779,2067217.8740547397,1978317.2331424439,1889465.2927150598,1800663.026782284,1711911.4288340104,1623211.512229929,1534564.3105969224,1445970.878234413,1357432.2905278101,1268949.6443702329,1180524.0585926608,null,"Total Fixed Cost",499282.97432332556,{"$f":"SUM(AA19:AA23)","v":665606.84138797794},{"$f":"SUM(AB19:AB22)","v":643031.34959285881},619234.97631184128,595872.66642796178,572911.89645901404,550323.06169683568,528078.225304147,506151.53528227133,484403.72441253019,462681.76554146601,440959.80667040177,419237.84779933759,397515.88892827323,375793.93005720893,354071.97118614468,332350.0123150805,310628.0534440162,288906.0945729519,267184.13570188766,245462.17683082336,null,"Total Fixed Cost",136703.90703204519,{"$f":"SUM(AX19:AX23)","v":177413.89676650759},{"$f":"SUM(AY19:AY22)","v":171632.41882617481},165813.53856240137,160107.94505395336,154507.50474185214,149004.82220506054,143592.92448625155,138265.36635701556,132987.08033417739,127719.52780731958,122456.26840327379,117197.38798449628,111942.97413069234,106693.11617316154,101447.90522982934,96207.434240979666,90971.79800570212,85741.093219068251,80515.418510050862,75294.874480202328,null,"Total Fixed Cost",1953147.4447933896,{"$f":"SUM(BU19:BU23)","v":2603790.572382018},{"$f":"SUM(BV19:BV22)","v":2515477.3985263491},2422388.2525722734,2330997.1212884304,2241176.7759099044,2152811.4056378584,2065791.724225508,1980016.6011161224,1894941.2362137784,1809967.0018681628,1724992.7675225472,1640018.533176932,1555044.2988313157,1470070.0644857001,1385095.8301400847,1300121.5957944691,1215147.3614488533,1130173.1271032377,1045198.8927576219,960224.65841200622,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR24:DK24))","v":19754621.866499059},{"$f":"SUM(CR19:CR23)","v":23357265.814498644},{"$f":"SUM(CS19:CS22)","v":22848365.713930901},22306077.11460435,21782593.892648168,21276531.605549045,20786630.624559484,20311702.689592924,19850648.727065008,19397523.89590032,18945795.548288982,18494364.947378688,18043238.048103467,17592420.924496021,17141919.7720697,16691740.910248138,16241890.784843417,15792375.970583877,15343203.173692428,14894379.234516418,14445911.130210172,null,"Total Fixed Cost",30042468.550002661,{"$f":"SUM(DO19:DO23)","v":35873881.28506054},{"$f":"SUM(DP19:DP22)","v":35078953.407868624},34201600.064084314,33353551.676147915,32532612.483678903,31736783.781715479,30964179.468392335,30213054.195714679,29474005.605129965,28736702.36254004,27999399.119950108,27262095.87736018,26524792.634770252,25787489.39218032,25050186.149590395,24312882.907000471,23575579.664410535,22838276.421820614,22100973.179230683,21363669.936640754,null,"Total Fixed Cost",16781083.122378457,{"$f":"SUM(EL19:EL23)","v":21658207.119673159},{"$f":"SUM(EM19:EM22)","v":20958452.3717747},20261496.859752327,19578309.44602393,18907910.899073508,18249411.078328539,17601970.851340853,16964814.794034075,16333714.474041035,15704022.738349201,15074964.879755761,14446553.575802693,13818801.757582786,13191722.61481072,12565329.600995447,11939636.438716106,11314657.125003407,10690405.936828688,10066897.43670271,9444146.4783864487]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D27:W27))","v":593400.37655194115},{"$f":"HLOOKUP(D4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D5","v":509379.84000000003},{"$f":"HLOOKUP(E4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E5","v":519567.43679999991},{"$f":"HLOOKUP(F4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F5","v":529958.78553599992},{"$f":"HLOOKUP(G4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G5","v":540557.96124671993},{"$f":"HLOOKUP(H4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H5","v":551369.12047165446},{"$f":"HLOOKUP(I4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I5","v":562396.50288108748},{"$f":"HLOOKUP(J4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J5","v":573644.43293870916},{"$f":"HLOOKUP(K4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K5","v":585117.32159748347},{"$f":"HLOOKUP(L4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L5","v":596819.66802943312},{"$f":"HLOOKUP(M4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M5","v":608756.06139002182},{"$f":"HLOOKUP(N4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N5","v":620931.18261782231},{"$f":"HLOOKUP(O4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O5","v":633349.80627017864},{"$f":"HLOOKUP(P4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P5","v":646016.80239558232},{"$f":"HLOOKUP(Q4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q5","v":658937.13844349398},{"$f":"HLOOKUP(R4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R5","v":672115.88121236395},{"$f":"HLOOKUP(S4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S5","v":685558.19883661123},{"$f":"HLOOKUP(T4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T5","v":699269.36281334353},{"$f":"HLOOKUP(U4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U5","v":713254.75006961043},{"$f":"HLOOKUP(V4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V5","v":727519.84507100261},{"$f":"HLOOKUP(W4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W5","v":742070.24197242269},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA27:AT27))","v":123625.07844832102},{"$f":"HLOOKUP(AA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA5","v":106120.79999999999},{"$f":"HLOOKUP(AB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB5","v":108243.21599999996},{"$f":"HLOOKUP(AC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC5","v":110408.08031999998},{"$f":"HLOOKUP(AD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD5","v":112616.24192639998},{"$f":"HLOOKUP(AE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE5","v":114868.56676492799},{"$f":"HLOOKUP(AF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF5","v":117165.93810022653},{"$f":"HLOOKUP(AG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG5","v":119509.25686223106},{"$f":"HLOOKUP(AH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH5","v":121899.4419994757},{"$f":"HLOOKUP(AI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI5","v":124337.43083946522},{"$f":"HLOOKUP(AJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ5","v":126824.17945625453},{"$f":"HLOOKUP(AK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK5","v":129360.66304537962},{"$f":"HLOOKUP(AL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL5","v":131947.87630628719},{"$f":"HLOOKUP(AM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM5","v":134586.83383241296},{"$f":"HLOOKUP(AN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN5","v":137278.57050906125},{"$f":"HLOOKUP(AO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO5","v":140024.14191924245},{"$f":"HLOOKUP(AP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP5","v":142824.62475762732},{"$f":"HLOOKUP(AQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ5","v":145681.11725277989},{"$f":"HLOOKUP(AR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR5","v":148594.73959783546},{"$f":"HLOOKUP(AS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS5","v":151566.63438979219},{"$f":"HLOOKUP(AT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT5","v":154597.96707758802},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX27:BQ27))","v":38500.436980103324},{"$f":"HLOOKUP(AX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX5","v":33049.096704000003},{"$f":"HLOOKUP(AY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY5","v":33710.078638080005},{"$f":"HLOOKUP(AZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ5","v":34384.2802108416},{"$f":"HLOOKUP(BA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA5","v":35071.965815058444},{"$f":"HLOOKUP(BB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB5","v":35773.405131359599},{"$f":"HLOOKUP(BC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC5","v":36488.873233986793},{"$f":"HLOOKUP(BD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD5","v":37218.650698666534},{"$f":"HLOOKUP(BE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE5","v":37963.023712639864},{"$f":"HLOOKUP(BF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF5","v":38722.284186892663},{"$f":"HLOOKUP(BG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG5","v":39496.729870630516},{"$f":"HLOOKUP(BH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH5","v":40286.664468043127},{"$f":"HLOOKUP(BI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI5","v":41092.397757403989},{"$f":"HLOOKUP(BJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ5","v":41914.245712552074},{"$f":"HLOOKUP(BK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK5","v":42752.530626803113},{"$f":"HLOOKUP(BL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL5","v":43607.581239339183},{"$f":"HLOOKUP(BM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM5","v":44479.732864125966},{"$f":"HLOOKUP(BN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN5","v":45369.327521408493},{"$f":"HLOOKUP(BO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO5","v":46276.714071836665},{"$f":"HLOOKUP(BP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP5","v":47202.248353273397},{"$f":"HLOOKUP(BQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ5","v":48146.29332033886},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU27:CN27))","v":0},{"$f":"HLOOKUP(BU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU5","v":0},{"$f":"HLOOKUP(BV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV5","v":0},{"$f":"HLOOKUP(BW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW5","v":0},{"$f":"HLOOKUP(BX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX5","v":0},{"$f":"HLOOKUP(BY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY5","v":0},{"$f":"HLOOKUP(BZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ5","v":0},{"$f":"HLOOKUP(CA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA5","v":0},{"$f":"HLOOKUP(CB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB5","v":0},{"$f":"HLOOKUP(CC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC5","v":0},{"$f":"HLOOKUP(CD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD5","v":0},{"$f":"HLOOKUP(CE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE5","v":0},{"$f":"HLOOKUP(CF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF5","v":0},{"$f":"HLOOKUP(CG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG5","v":0},{"$f":"HLOOKUP(CH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH5","v":0},{"$f":"HLOOKUP(CI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI5","v":0},{"$f":"HLOOKUP(CJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ5","v":0},{"$f":"HLOOKUP(CK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK5","v":0},{"$f":"HLOOKUP(CL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL5","v":0},{"$f":"HLOOKUP(CM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM5","v":0},{"$f":"HLOOKUP(CN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN5","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR27:DK27))","v":0},{"$f":"HLOOKUP(CR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR5","v":0},{"$f":"HLOOKUP(CS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS5","v":0},{"$f":"HLOOKUP(CT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT5","v":0},{"$f":"HLOOKUP(CU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU5","v":0},{"$f":"HLOOKUP(CV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV5","v":0},{"$f":"HLOOKUP(CW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW5","v":0},{"$f":"HLOOKUP(CX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX5","v":0},{"$f":"HLOOKUP(CY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY5","v":0},{"$f":"HLOOKUP(CZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ5","v":0},{"$f":"HLOOKUP(DA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA5","v":0},{"$f":"HLOOKUP(DB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB5","v":0},{"$f":"HLOOKUP(DC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC5","v":0},{"$f":"HLOOKUP(DD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD5","v":0},{"$f":"HLOOKUP(DE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE5","v":0},{"$f":"HLOOKUP(DF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF5","v":0},{"$f":"HLOOKUP(DG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG5","v":0},{"$f":"HLOOKUP(DH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH5","v":0},{"$f":"HLOOKUP(DI4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI5","v":0},{"$f":"HLOOKUP(DJ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ5","v":0},{"$f":"HLOOKUP(DK4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK5","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO27:EH27))","v":0},{"$f":"HLOOKUP(DO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO5","v":0},{"$f":"HLOOKUP(DP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP5","v":0},{"$f":"HLOOKUP(DQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ5","v":0},{"$f":"HLOOKUP(DR4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR5","v":0},{"$f":"HLOOKUP(DS4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS5","v":0},{"$f":"HLOOKUP(DT4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT5","v":0},{"$f":"HLOOKUP(DU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU5","v":0},{"$f":"HLOOKUP(DV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV5","v":0},{"$f":"HLOOKUP(DW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW5","v":0},{"$f":"HLOOKUP(DX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX5","v":0},{"$f":"HLOOKUP(DY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY5","v":0},{"$f":"HLOOKUP(DZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ5","v":0},{"$f":"HLOOKUP(EA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA5","v":0},{"$f":"HLOOKUP(EB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB5","v":0},{"$f":"HLOOKUP(EC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC5","v":0},{"$f":"HLOOKUP(ED4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED5","v":0},{"$f":"HLOOKUP(EE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE5","v":0},{"$f":"HLOOKUP(EF4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF5","v":0},{"$f":"HLOOKUP(EG4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG5","v":0},{"$f":"HLOOKUP(EH4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH5","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL27:FE27))","v":862648.52534894599},{"$f":"HLOOKUP(EL4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL5","v":740504.7},{"$f":"HLOOKUP(EM4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM5","v":755314.79399999999},{"$f":"HLOOKUP(EN4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN5","v":770421.08987999998},{"$f":"HLOOKUP(EO4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO5","v":785829.51167759998},{"$f":"HLOOKUP(EP4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP5","v":801546.10191115201},{"$f":"HLOOKUP(EQ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ5","v":817577.02394937503},{"$f":"HLOOKUP(ER4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER5","v":833928.56442836253},{"$f":"HLOOKUP(ES4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES5","v":850607.1357169298},{"$f":"HLOOKUP(ET4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET5","v":867619.27843126853},{"$f":"HLOOKUP(EU4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU5","v":884971.66399989382},{"$f":"HLOOKUP(EV4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV5","v":902671.09727989184},{"$f":"HLOOKUP(EW4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW5","v":920724.51922548981},{"$f":"HLOOKUP(EX4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX5","v":939139.00960999948},{"$f":"HLOOKUP(EY4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY5","v":957921.78980219946},{"$f":"HLOOKUP(EZ4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ5","v":977080.22559824365},{"$f":"HLOOKUP(FA4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA5","v":996621.8301102086},{"$f":"HLOOKUP(FB4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB5","v":1016554.2667124128},{"$f":"HLOOKUP(FC4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC5","v":1036885.352046661},{"$f":"HLOOKUP(FD4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD5","v":1057623.059087594},{"$f":"HLOOKUP(FE4,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE5","v":1078775.5202693462}]
[null,"Fuel Cost",7457032.6917129457,{"$f":"HLOOKUP(D4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D6","v":4483056.0710679991},{"$f":"HLOOKUP(E4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E6","v":4309611.8412800021},{"$f":"HLOOKUP(F4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F6","v":4438859.5135999992},{"$f":"HLOOKUP(G4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G6","v":5302516.7840119991},{"$f":"HLOOKUP(H4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H6","v":6206020.6848746678},{"$f":"HLOOKUP(I4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I6","v":6718317.8087959997},{"$f":"HLOOKUP(J4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J6","v":7165459.093559999},{"$f":"HLOOKUP(K4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K6","v":7569818.7485545352},{"$f":"HLOOKUP(L4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L6","v":7929341.6696960023},{"$f":"HLOOKUP(M4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M6","v":8316774.4275839999},{"$f":"HLOOKUP(N4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N6","v":8587713.8707079999},{"$f":"HLOOKUP(O4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O6","v":9167722.3063333295},{"$f":"HLOOKUP(P4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P6","v":9636488.0752046686},{"$f":"HLOOKUP(Q4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q6","v":9894766.7775320001},{"$f":"HLOOKUP(R4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R6","v":10276969.879933333},{"$f":"HLOOKUP(S4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S6","v":10656736.963793067},{"$f":"HLOOKUP(T4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T6","v":11015055.214012805},{"$f":"HLOOKUP(U4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U6","v":11539054.312405335},{"$f":"HLOOKUP(V4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V6","v":11942903.042328127},{"$f":"HLOOKUP(W4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W6","v":12169343.1922336},null,"Fuel Cost",1566883.657504061,{"$f":"HLOOKUP(AA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA6","v":941986.92480416643},{"$f":"HLOOKUP(AB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB6","v":905542.54533333378},{"$f":"HLOOKUP(AC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC6","v":932700.27333333308},{"$f":"HLOOKUP(AD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD6","v":1114173.322820833},{"$f":"HLOOKUP(AE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE6","v":1304019.0101444444},{"$f":"HLOOKUP(AF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF6","v":1411663.7026708331},{"$f":"HLOOKUP(AG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG6","v":1505617.7458749996},{"$f":"HLOOKUP(AH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH6","v":1590582.4444834725},{"$f":"HLOOKUP(AI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI6","v":1666125.9767333337},{"$f":"HLOOKUP(AJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ6","v":1747533.9685999998},{"$f":"HLOOKUP(AK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK6","v":1804464.1985124997},{"$f":"HLOOKUP(AL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL6","v":1926336.5003472213},{"$f":"HLOOKUP(AM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM6","v":2024834.3148006946},{"$f":"HLOOKUP(AN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN6","v":2079104.2495708333},{"$f":"HLOOKUP(AO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO6","v":2159413.3778472217},{"$f":"HLOOKUP(AP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP6","v":2239210.6460044445},{"$f":"HLOOKUP(AQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ6","v":2314501.0508700009},{"$f":"HLOOKUP(AR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR6","v":2424604.5810222221},{"$f":"HLOOKUP(AS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS6","v":2509461.9232359705},{"$f":"HLOOKUP(AT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT6","v":2557041.8903566664},null,"Fuel Cost",1375555.8280197608,{"$f":"HLOOKUP(AX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX6","v":826963.50691207917},{"$f":"HLOOKUP(AY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY6","v":794969.24981482711},{"$f":"HLOOKUP(AZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ6","v":818810.82276586653},{"$f":"HLOOKUP(BA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA6","v":978124.70012718043},{"$f":"HLOOKUP(BB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB6","v":1144788.8556767984},{"$f":"HLOOKUP(BC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC6","v":1239289.3525394285},{"$f":"HLOOKUP(BD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD6","v":1321770.9274008197},{"$f":"HLOOKUP(BE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE6","v":1396360.821670953},{"$f":"HLOOKUP(BF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF6","v":1462679.942147979},{"$f":"HLOOKUP(BG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG6","v":1534147.4292988479},{"$f":"HLOOKUP(BH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH6","v":1584126.0663033258},{"$f":"HLOOKUP(BI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI6","v":1691116.8784546105},{"$f":"HLOOKUP(BJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ6","v":1777587.3972259336},{"$f":"HLOOKUP(BK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK6","v":1825230.5803696208},{"$f":"HLOOKUP(BL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL6","v":1895733.3831238109},{"$f":"HLOOKUP(BM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM6","v":1965786.8275822031},{"$f":"HLOOKUP(BN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN6","v":2031883.7293596824},{"$f":"HLOOKUP(BO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO6","v":2128542.8219866953},{"$f":"HLOOKUP(BP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP6","v":2203038.4688545205},{"$f":"HLOOKUP(BQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ6","v":2244808.5777942725},null,"Fuel Cost",3009765.6380149457,{"$f":"HLOOKUP(BU4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU6","v":1646880.0000000002},{"$f":"HLOOKUP(BV4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV6","v":1749810.0000000002},{"$f":"HLOOKUP(BW4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW6","v":1749810.0000000002},{"$f":"HLOOKUP(BX4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX6","v":1749810.0000000002},{"$f":"HLOOKUP(BY4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY6","v":1852740.0000000002},{"$f":"HLOOKUP(BZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ6","v":1852740.0000000002},{"$f":"HLOOKUP(CA4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA6","v":1955670.0000000002},{"$f":"HLOOKUP(CB4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB6","v":2058600.0000000002},{"$f":"HLOOKUP(CC4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC6","v":20586000.000000004},{"$f":"HLOOKUP(CD4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD6","v":2161530.0000000005},{"$f":"HLOOKUP(CE4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE6","v":2161530.0000000005},{"$f":"HLOOKUP(CF4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF6","v":2264460.0000000005},{"$f":"HLOOKUP(CG4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG6","v":2264460.0000000005},{"$f":"HLOOKUP(CH4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH6","v":2367390},{"$f":"HLOOKUP(CI4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI6","v":2470320},{"$f":"HLOOKUP(CJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ6","v":2470320},{"$f":"HLOOKUP(CK4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK6","v":2573250.0000000005},{"$f":"HLOOKUP(CL4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL6","v":2676180.0000000005},{"$f":"HLOOKUP(CM4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM6","v":2779110.0000000005},{"$f":"HLOOKUP(CN4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN6","v":2779110.0000000005},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",7490635.0924591916,{"$f":"HLOOKUP(EL4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL6","v":6044399.9999999991},{"$f":"HLOOKUP(EM4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM6","v":6044399.9999999991},{"$f":"HLOOKUP(EN4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN6","v":6307200},{"$f":"HLOOKUP(EO4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO6","v":6570000},{"$f":"HLOOKUP(EP4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP6","v":6832800},{"$f":"HLOOKUP(EQ4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ6","v":6832800},{"$f":"HLOOKUP(ER4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER6","v":7095600.0000000009},{"$f":"HLOOKUP(ES4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES6","v":7358399.9999999991},{"$f":"HLOOKUP(ET4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET6","v":7621200},{"$f":"HLOOKUP(EU4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU6","v":7621200},{"$f":"HLOOKUP(EV4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV6","v":7884000},{"$f":"HLOOKUP(EW4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW6","v":8146800},{"$f":"HLOOKUP(EX4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX6","v":8409600},{"$f":"HLOOKUP(EY4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY6","v":8672400},{"$f":"HLOOKUP(EZ4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ6","v":8935200},{"$f":"HLOOKUP(FA4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA6","v":9198000},{"$f":"HLOOKUP(FB4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB6","v":9460800},{"$f":"HLOOKUP(FC4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC6","v":9723600},{"$f":"HLOOKUP(FD4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD6","v":9986400},{"$f":"HLOOKUP(FE4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE6","v":10512000}]
[null,"Fuel Savings on remaining plant",-1232170.6379010659,{"$f":"HLOOKUP(D4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D7","v":-740762.48384599993},{"$f":"HLOOKUP(E4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E7","v":-712103.24416000035},{"$f":"HLOOKUP(F4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F7","v":-733459.61919999996},{"$f":"HLOOKUP(G4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G7","v":-876166.93641399988},{"$f":"HLOOKUP(H4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H7","v":-1025458.3535093336},{"$f":"HLOOKUP(I4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I7","v":-1110108.3074620001},{"$f":"HLOOKUP(J4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J7","v":-1183992.1678199999},{"$f":"HLOOKUP(K4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K7","v":-1250806.9605980671},{"$f":"HLOOKUP(L4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L7","v":-1310213.1085120004},{"$f":"HLOOKUP(M4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M7","v":-1374230.967648},{"$f":"HLOOKUP(N4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N7","v":-1418999.9314259999},{"$f":"HLOOKUP(O4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O7","v":-1514838.2351666661},{"$f":"HLOOKUP(P4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P7","v":-1592295.2398943338},{"$f":"HLOOKUP(Q4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q7","v":-1634972.1928540003},{"$f":"HLOOKUP(R4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R7","v":-1698125.9243666665},{"$f":"HLOOKUP(S4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S7","v":-1760877.1377941335},{"$f":"HLOOKUP(T4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T7","v":-1820084.2306416007},{"$f":"HLOOKUP(U4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U7","v":-1906667.772650667},{"$f":"HLOOKUP(V4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V7","v":-1973398.1421872657},{"$f":"HLOOKUP(W4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W7","v":-2010814.2184591999},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA29:AT29))","v":-821447.09193404403},{"$f":"HLOOKUP(AA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA7","v":-493841.65589733329},{"$f":"HLOOKUP(AB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB7","v":-474735.49610666692},{"$f":"HLOOKUP(AC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC7","v":-488973.07946666662},{"$f":"HLOOKUP(AD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD7","v":-584111.29094266659},{"$f":"HLOOKUP(AE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE7","v":-683638.90233955567},{"$f":"HLOOKUP(AF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF7","v":-740072.20497466659},{"$f":"HLOOKUP(AG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG7","v":-789328.11187999987},{"$f":"HLOOKUP(AH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH7","v":-833871.30706537806},{"$f":"HLOOKUP(AI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI7","v":-873475.40567466698},{"$f":"HLOOKUP(AJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ7","v":-916153.97843200003},{"$f":"HLOOKUP(AK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK7","v":-945999.95428399986},{"$f":"HLOOKUP(AL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL7","v":-1009892.1567777774},{"$f":"HLOOKUP(AM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM7","v":-1061530.1599295558},{"$f":"HLOOKUP(AN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN7","v":-1089981.4619026668},{"$f":"HLOOKUP(AO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO7","v":-1132083.9495777776},{"$f":"HLOOKUP(AP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP7","v":-1173918.0918627556},{"$f":"HLOOKUP(AQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ7","v":-1213389.4870944005},{"$f":"HLOOKUP(AR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR7","v":-1271111.8484337779},{"$f":"HLOOKUP(AS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS7","v":-1315598.7614581771},{"$f":"HLOOKUP(AT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT7","v":-1340542.8123061333},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX29:BQ29))","v":0},{"$f":"HLOOKUP(AX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX7","v":0},{"$f":"HLOOKUP(AY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY7","v":0},{"$f":"HLOOKUP(AZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ7","v":0},{"$f":"HLOOKUP(BA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA7","v":0},{"$f":"HLOOKUP(BB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB7","v":0},{"$f":"HLOOKUP(BC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC7","v":0},{"$f":"HLOOKUP(BD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD7","v":0},{"$f":"HLOOKUP(BE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE7","v":0},{"$f":"HLOOKUP(BF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF7","v":0},{"$f":"HLOOKUP(BG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG7","v":0},{"$f":"HLOOKUP(BH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH7","v":0},{"$f":"HLOOKUP(BI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI7","v":0},{"$f":"HLOOKUP(BJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ7","v":0},{"$f":"HLOOKUP(BK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK7","v":0},{"$f":"HLOOKUP(BL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL7","v":0},{"$f":"HLOOKUP(BM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM7","v":0},{"$f":"HLOOKUP(BN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN7","v":0},{"$f":"HLOOKUP(BO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO7","v":0},{"$f":"HLOOKUP(BP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP7","v":0},{"$f":"HLOOKUP(BQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ7","v":0},null,"Fuel Savings on remaining plant",-294572.80712486699,{"$f":"HLOOKUP(BU4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU7","v":-161184.00000000003},{"$f":"HLOOKUP(BV4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV7","v":-171258.00000000003},{"$f":"HLOOKUP(BW4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW7","v":-171258.00000000003},{"$f":"HLOOKUP(BX4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX7","v":-171258.00000000003},{"$f":"HLOOKUP(BY4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY7","v":-181332.00000000003},{"$f":"HLOOKUP(BZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ7","v":-181332.00000000003},{"$f":"HLOOKUP(CA4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA7","v":-191406.00000000003},{"$f":"HLOOKUP(CB4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB7","v":-201480.00000000003},{"$f":"HLOOKUP(CC4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC7","v":-2014800.0000000002},{"$f":"HLOOKUP(CD4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD7","v":-211554.00000000003},{"$f":"HLOOKUP(CE4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE7","v":-211554.00000000003},{"$f":"HLOOKUP(CF4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF7","v":-221628.00000000006},{"$f":"HLOOKUP(CG4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG7","v":-221628.00000000006},{"$f":"HLOOKUP(CH4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH7","v":-231702.00000000003},{"$f":"HLOOKUP(CI4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI7","v":-241776.00000000003},{"$f":"HLOOKUP(CJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ7","v":-241776.00000000003},{"$f":"HLOOKUP(CK4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK7","v":-251850.00000000003},{"$f":"HLOOKUP(CL4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL7","v":-261924.00000000006},{"$f":"HLOOKUP(CM4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM7","v":-271998.00000000006},{"$f":"HLOOKUP(CN4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN7","v":-271998.00000000006},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",311.2431026905939,{"$f":"HLOOKUP(D4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D28:D29)","v":187.11467936109997},{"$f":"HLOOKUP(E4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E28:E29)","v":179.8754298560001},{"$f":"HLOOKUP(F4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F28:F29)","v":185.26999471999997},{"$f":"HLOOKUP(G4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G28:G29)","v":221.31749237989999},{"$f":"HLOOKUP(H4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H28:H29)","v":259.02811656826668},{"$f":"HLOOKUP(I4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I28:I29)","v":280.41047506669997},{"$f":"HLOOKUP(J4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J28:J29)","v":299.07334628699994},{"$f":"HLOOKUP(K4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K28:K29)","v":315.95058939782342},{"$f":"HLOOKUP(L4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L28:L29)","v":330.95642805920011},{"$f":"HLOOKUP(M4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M28:M29)","v":347.12717299680003},{"$f":"HLOOKUP(N4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N28:N29)","v":358.43569696410003},{"$f":"HLOOKUP(O4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O28:O29)","v":382.64420355833317},{"$f":"HLOOKUP(P4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P28:P29)","v":402.20964176551672},{"$f":"HLOOKUP(Q4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q28:Q29)","v":412.98972923389999},{"$f":"HLOOKUP(R4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R28:R29)","v":428.94219777833337},{"$f":"HLOOKUP(S4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S28:S29)","v":444.79299129994672},{"$f":"HLOOKUP(T4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T28:T29)","v":459.74854916856032},{"$f":"HLOOKUP(U4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U28:U29)","v":481.61932698773342},{"$f":"HLOOKUP(V4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V28:V29)","v":498.4752450070431},{"$f":"HLOOKUP(W4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W28:W29)","v":507.92644868872003},null,"Variable Fuel Transport",37.271828278500848,{"$f":"HLOOKUP(AA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA28:AA29)","v":22.407263445341659},{"$f":"HLOOKUP(AB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB28:AB29)","v":21.540352461333345},{"$f":"HLOOKUP(AC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC28:AC29)","v":22.186359693333323},{"$f":"HLOOKUP(AD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD28:AD29)","v":26.503101593908319},{"$f":"HLOOKUP(AE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE28:AE29)","v":31.019005390244438},{"$f":"HLOOKUP(AF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF28:AF29)","v":33.579574884808324},{"$f":"HLOOKUP(AG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG28:AG29)","v":35.814481699749983},{"$f":"HLOOKUP(AH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH28:AH29)","v":37.835556870904725},{"$f":"HLOOKUP(AI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI28:AI29)","v":39.632528552933337},{"$f":"HLOOKUP(AJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ28:AJ29)","v":41.56899950839999},{"$f":"HLOOKUP(AK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK28:AK29)","v":42.923212211424996},{"$f":"HLOOKUP(AL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL28:AL29)","v":45.822217178472201},{"$f":"HLOOKUP(AM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM28:AM29)","v":48.165207743556941},{"$f":"HLOOKUP(AN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN28:AN29)","v":49.456139383408328},{"$f":"HLOOKUP(AO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO28:AO29)","v":51.366471413472205},{"$f":"HLOOKUP(AP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP28:AP29)","v":53.264627707084443},{"$f":"HLOOKUP(AQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ28:AQ29)","v":55.055578188780025},{"$f":"HLOOKUP(AR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR28:AR29)","v":57.67463662942221},{"$f":"HLOOKUP(AS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS28:AS29)","v":59.693158088889675},{"$f":"HLOOKUP(AT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT28:AT29)","v":60.824953902526659},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX30:BQ30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",198788.69687624264,{"$f":"(SUM(D27:D31))*Misc_Rev","v":123958.74223859223},120034.47878118577,123483.04831628018,144811.68254923177,167116.28125256597,179906.02253387673,191116.4357352567,201292.19128341918,210383.4033781921,220160.70639034041,227109.76371817672,241588.01807190423,253366.09779757433,260028.74495845009,269714.98846228991,279349.62859092385,288470.0865618668,301630.86729339603,311875.5919691996,317810.87762356788,null,"Misc Charges",25337.709792592264,{"$f":"(SUM(AA27:AA31))*Misc_Rev","v":16159.726234268299},15716.099419853899,16155.906604768568,18737.415065922196,21436.34418649158,22996.413262134232,24367.924999451177,25616.115890164852,26735.023654075569,27936.696263837173,28800.298729991493,30566.162679176687,32009.318093129903,32840.547040586483,34034.523523388547,35223.001110586847,36350.598913027905,37962.739610475095,39226.40057180071,39974.736544371321,null,"Misc Charges",41225.396349806048,{"$f":"(SUM(AX27:AX31))*Misc_Rev","v":25072.807445823171},24159.317141716056,24874.050032182946,29538.73559888003,34418.112151601039,37194.038394198149,39619.982159912419,41816.277388313269,43771.880506566849,45878.021816426968,47358.128752908488,50500.829238685066,53045.750898228609,54459.179617989743,56539.546475043273,58607.311303252274,60560.235620311323,63404.688754250441,65603.517869476025,66848.806312475368,null,"Misc Charges",79158.731791769358,{"$f":"(SUM(BU27:BU31))*Misc_Rev","v":43313.981184000004},46021.105008000006,46021.105008000006,46021.105008000006,48728.228832000008,48728.228832000008,51435.352656000003,54142.476480000005,541424.76480000012,56849.600304000014,56849.600304000014,59556.724128000009,59556.724128000009,62263.847951999996,64970.971775999998,64970.971775999998,67678.095600000015,70385.21942400001,73092.343248000019,73092.343248000019,null,"Misc Charges",0,{"$f":"(SUM(CR27:CR31))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO27:DO31))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",243531.63059357845,{"$f":"(SUM(EL27:EL31))*Misc_Rev","v":197807.11162379998},{"$f":"(SUM(EM27:EM31))*Misc_Rev","v":198238.88510427595},206340.96525436151,214451.85358344877,222571.72625511771,223039.09175622009,231177.4757673445,239325.39403469136,247483.03724338519,247988.92869225293,256166.60917009795,264354.60983349988,272553.13708616991,280762.40145989333,288982.61769709119,297214.00483503303,305456.78629173368,313711.18995356833,321977.44826463971,337917.46951793251]
[null,"Total Variable Cost",6829285.3995267246,{"$f":"SUM(D27:D32)","v":4375819.2841399517},{"$f":"SUM(E27:E31)","v":4117255.9093498583},4235543.9499307191,4967129.1263370989,5732190.4799535563,6170886.4146901537,6555410.4320249949,6904445.0601433488,7216279.1856414936,7551646.6484990194,7790003.5575967869,8286616.5216404004,8690611.8473476823,8919144.7128507271,9251388.7789768092,9581862.8178268448,9894700.0947337169,10346122.909151267,10697523.22045687,10901107.14219551,null,"Total Variable Cost",870495.33660326083,{"$f":"SUM(AA27:AA32)","v":570448.20240454678},{"$f":"SUM(AB27:AB31)","v":539071.80557912809},554157.46054635965,642704.77690616029,735279.69357520691,788791.01537127781,835834.70533893048,878648.41497444105,917027.63442668482,958245.73862376262,987867.83048609085,1048438.0420929096,1097939.1539112953,1126450.8143166113,1167404.9366600998,1208170.4435270235,1246847.7366065688,1302145.1468229091,1345489.4893256745,1371157.8700820238,null,"Total Variable Cost",1416222.8975428368,{"$f":"SUM(AX27:AX32)","v":885085.41106190241},{"$f":"SUM(AY27:AY31)","v":828679.32845290715},853195.10297670809,1013196.6659422389,1180562.260808158,1275778.2257734153,1358989.5780994862,1434323.8453835929,1501402.2263348717,1573644.1591694783,1624412.7307713688,1732209.2762120145,1819501.6429384856,1867983.110996424,1939340.9643631501,2010266.5604463289,2077253.0568810909,2174819.5360585321,2250240.7172077941,2292954.8711146112,null,"Total Variable Cost",2718935.7496438618,{"$f":"SUM(BU27:BU32)","v":1529009.9811840001},{"$f":"SUM(BV27:BV31)","v":1578552.0000000002},1578552.0000000002,1578552.0000000002,1671408.0000000002,1671408.0000000002,1764264.0000000002,1857120.0000000002,18571200.000000004,1949976.0000000005,1949976.0000000005,2042832.0000000005,2042832.0000000005,2135688,2228544,2228544,2321400.0000000005,2414256.0000000005,2507112.0000000005,2507112.0000000005,null,"Total Variable Cost",0,{"$f":"SUM(CR27:CR32)","v":0},{"$f":"SUM(CS27:CS31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO27:DO32)","v":0},{"$f":"SUM(DP27:DP31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",8370376.8502354072,{"$f":"SUM(EL27:EL32)","v":6982711.8116237996},{"$f":"SUM(EM27:EM31)","v":6799714.7939999988},7077621.0898799999,7355829.5116776004,7634346.1019111518,7650377.0239493754,7929528.564428363,8209007.1357169291,8488819.2784312684,8506171.6639998946,8786671.0972798914,9067524.5192254893,9348739.0096099991,9630321.7898021992,9912280.225598244,10194621.830110209,10477354.266712412,10760485.352046661,11044023.059087593,11590775.520269345]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D35:W35))","v":9047588.1614248101},{"$f":"D33+D24","v":7279383.6343280924},{"$f":"E33+E24","v":6924963.1190455453},6945271.3455300899,7580743.4064716343,8251422.4210636467,8597343.1604011599,8890582.5231058877,9149715.218054492,9372445.4461819716,9618864.5225537587,9768320.7907392308,10176081.814355461,10491274.874129966,10631056.141684737,10874600.291206738,11116427.128423767,11340670.972968129,11703555.199679077,11966472.864827104,12081631.20078817,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA35:AT35))","v":1369778.3109265869},{"$f":"AA33+AA24","v":1236055.0437925248},{"$f":"AB33+AB24","v":1182103.1551719869},1173392.4368582009,1238577.4433341222,1308191.5900342208,1339114.0770681135,1363912.9306430775,1384799.9502567123,1401431.358839215,1420927.5041652287,1428827.6371564926,1467675.889892247,1495455.0428395686,1502244.7443738203,1521476.9078462445,1540520.455842104,1557475.7900505851,1591051.2413958609,1612673.625027562,1616620.0469128471,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX35:BQ35))","v":1552926.8045748821},{"$f":"AX33+AX24","v":1062499.3078284101},{"$f":"AY33+AY24","v":1000311.747279082},1019008.6415391094,1173304.6109961923,1335069.7655500101,1424783.0479784759,1502582.5025857377,1572589.2117406083,1634389.3066690492,1701363.6869767979,1746868.9991746426,1849406.6641965108,1931444.617069178,1974676.2271695854,2040788.8695929793,2106473.9946873086,2168224.8548867931,2260560.6292776004,2330756.1357178451,2368249.7455948135,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU35:CN35))","v":4672083.1944372505},{"$f":"BU33+BU24","v":4132800.5535660181},{"$f":"BV33+BV24","v":4094029.3985263491},4000940.2525722738,3909549.1212884309,3912584.7759099044,3824219.4056378584,3830055.724225508,3837136.6011161227,20466141.236213781,3759943.0018681632,3674968.7675225474,3682850.5331769325,3597876.2988313162,3605758.0644856999,3613639.830140085,3528665.5957944691,3536547.3614488537,3544429.1271032384,3552310.8927576225,3467336.6584120067,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR35:DK35))","v":19754621.866499059},{"$f":"CR33+CR24","v":23357265.814498644},{"$f":"CS33+CS24","v":22848365.713930901},22306077.11460435,21782593.892648168,21276531.605549045,20786630.624559484,20311702.689592924,19850648.727065008,19397523.89590032,18945795.548288982,18494364.947378688,18043238.048103467,17592420.924496021,17141919.7720697,16691740.910248138,16241890.784843417,15792375.970583877,15343203.173692428,14894379.234516418,14445911.130210172,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO35:EH35))","v":30042468.550002661},{"$f":"DO33+DO24","v":35873881.28506054},{"$f":"DP33+DP24","v":35078953.407868624},34201600.064084314,33353551.676147915,32532612.483678903,31736783.781715479,30964179.468392335,30213054.195714679,29474005.605129965,28736702.36254004,27999399.119950108,27262095.87736018,26524792.634770252,25787489.39218032,25050186.149590395,24312882.907000471,23575579.664410535,22838276.421820614,22100973.179230683,21363669.936640754,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL35:FE35))","v":25151459.972613864},{"$f":"EL33+EL24","v":28640918.93129696},{"$f":"EM33+EM24","v":27758167.165774699},27339117.949632328,26934138.95770153,26542257.000984661,25899788.102277912,25531499.415769216,25173821.929751005,24822533.752472304,24210194.402349096,23861635.977035653,23514078.095028184,23167540.767192785,22822044.404612921,22477609.82659369,22134258.268826313,21792011.391715817,21450891.288875349,21110920.495790303,21034921.998655796]
[]
[null,"$/MWh",{"$f":"C35/AVERAGE(D5:W5)","v":47.122855007420888},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z35/AVERAGE(AA5:AT5)","v":34.244457773164676},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW35/AVERAGE(AX5:BQ5)","v":44.975868992553352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT35/AVERAGE(BU5:CN5)","v":53.334283041521118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ35/AVERAGE(CR5:DK5)","v":97.538660050891181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN35/AVERAGE(DO5:EH5)","v":185.57930423364434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK35/AVERAGE(EL5:FE5)","v":114.84684919001764}]
[null,"Fixed Cost $/kW-yr",{"$f":"C24/D13/1000","v":92.429281745753613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z24/AA13/1000","v":99.856594864665112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW24/AX13/1000","v":31.673750470816774},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT24/BU13/1000","v":162.76228706611579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ24/CR13/1000","v":290.50914509557435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN24/DO13/1000","v":273.11335045456963},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK24/EL13/1000","v":335.62166244756912}]
[null,"Variable Cost $/MWh",{"$f":"C33/AVERAGE(D5:W5)","v":35.569194789201688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z33/AVERAGE(AA5:AT5)","v":21.762383415081526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW33/AVERAGE(AX5:BQ5)","v":41.016650183701252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT33/AVERAGE(BU5:CN5)","v":31.038079333834034},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ33/AVERAGE(CR5:DK5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN33/AVERAGE(DO5:EH5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK33/AVERAGE(EL5:FE5)","v":38.220898859522407}]
[]
[null,{"$f":"D42&\" \"&'Resource Options'!$B$45","v":"2023 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA42&\" \"&'Resource Options'!$B$46","v":"2023 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX42&\" \"&'Resource Options'!$B$47","v":"2023 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU42&\" \"&'Resource Options'!$B$48","v":"2023 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR42&\" \"&'Resource Options'!$B$49","v":"2023 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO42&\" \"&'Resource Options'!$B$50","v":"2023 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL42&\" \"&'Resource Options'!$B$44","v":"2023 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2023,{"$f":"D42+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,{"$f":"D42","v":2023},{"$f":"E42","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,{"$f":"AA42","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,{"$f":"AX42","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2023,{"$f":"CR42+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2023,{"$f":"DO42+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2023,{"$f":"EL42+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D42-$D$4)","v":192000},{"$f":"D43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V43*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA42--$AA$4)","v":39999.999999999993},{"$f":"AA43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP42-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ42-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM42-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN42-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ42-$CR42)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK42-$CR42)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG42-$DO42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH42-$DO42)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD42-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE42-$EL$4)","v":219000}]
[null,"Fuel (Dth)",null,{"$f":"D43*$D50/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA43*$AA50/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX43*$AX50/1000","v":412609.6},{"$f":"AY43*$AX50/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU43*$AA50/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL43*$EL50/1000","v":2628000},{"$f":"EM43*$EL50/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA50)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU50)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W44/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT44/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP44/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ44/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM44/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN44/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*D45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*E45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*F45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*G45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*H45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*I45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*J45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*K45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*L45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*M45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*N45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*O45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*P45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*Q45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*R45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*S45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*T45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*U45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*V45/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*W45/2204.62","v":-19614.808901307257},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$46*AA45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AB45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AC45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AD45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AE45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AF45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AG45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AH45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AI45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AJ45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AK45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AL45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AM45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AN45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AO45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AP45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AQ45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AR45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AS45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AT45/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$47*AX45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AY45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AZ45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BA45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BB45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BC45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BD45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BE45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BF45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BG45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BH45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BI45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BJ45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BK45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BL45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BM45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BN45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BO45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BP45/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BQ45/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN45/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D42,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA42,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX42,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU42,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D42,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":18.46122250817934},{"$f":"'Resource Options'!$N$45*(1.02^(D42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA42,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":4.3905512193858005},{"$f":"'Resource Options'!$N$46*(1.02^(AA42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX42,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.10809149822594},{"$f":"'Resource Options'!$N$47*(1.02^(AX42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU42,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":17.175418222502071},{"$f":"'Resource Options'!$N$48*(1.02^(BU42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR42,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":171.37282443552002},{"$f":"'Resource Options'!$N$49*(1.02^(CR42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO42,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":270.78759639359998},{"$f":"'Resource Options'!$N$50*(1.02^(DO42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL42,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":132.65100000000001},{"$f":"'Resource Options'!$N$44*(1.02^(EL42-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D52*AFUDC!$Y$44","v":0.80398624023121035},{"$f":"E52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA52*AFUDC!$Y$45","v":0.19120850560425165},{"$f":"AB52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX52*AFUDC!$Y$46","v":4.825738474773969E-2},{"$f":"AY52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU52*AFUDC!$Y$47","v":0.74798946358996532},{"$f":"BV52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR52*AFUDC!$Y$48","v":25.37517411416745},{"$f":"CS52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO52*AFUDC!$Y$49","v":40.095519398000349},{"$f":"DP52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL52*AFUDC!$Y$43","v":7.5544744500000007},{"$f":"EM52*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D52:D53)","v":19.265208748410551},{"$f":"SUM(E52:E53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA52:AA53)","v":4.5817597249900519},{"$f":"SUM(AB52:AB53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX52:AX53)","v":1.1563488829736797},{"$f":"SUM(AY52:AY53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU52:BU53)","v":17.923407686092037},{"$f":"SUM(BV52:BV53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR52:CR53)","v":196.74799854968745},{"$f":"SUM(CS52:CS53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO52:DO53)","v":310.88311579160035},{"$f":"SUM(DP52:DP53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL52:EL53)","v":140.20547445},{"$f":"SUM(EM52:EM53)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D57:W57))","v":121053.67681659602},{"$f":"HLOOKUP(D42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":103913.48736},{"$f":"HLOOKUP(E42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":105991.7571072},{"$f":"HLOOKUP(F42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":108111.592249344},{"$f":"HLOOKUP(G42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":110273.82409433088},{"$f":"HLOOKUP(H42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":112479.30057621752},{"$f":"HLOOKUP(I42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":114728.88658774187},{"$f":"HLOOKUP(J42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":117023.46431949669},{"$f":"HLOOKUP(K42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":119363.93360588665},{"$f":"HLOOKUP(L42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":121751.21227800437},{"$f":"HLOOKUP(M42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":124186.23652356447},{"$f":"HLOOKUP(N42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":126669.96125403573},{"$f":"HLOOKUP(O42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":129203.36047911647},{"$f":"HLOOKUP(P42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":131787.42768869881},{"$f":"HLOOKUP(Q42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":134423.17624247281},{"$f":"HLOOKUP(R42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":137111.63976732225},{"$f":"HLOOKUP(S42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":139853.87256266869},{"$f":"HLOOKUP(T42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":142650.95001392209},{"$f":"HLOOKUP(U42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":145503.96901420056},{"$f":"HLOOKUP(V42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":148414.04839448456},{"$f":"HLOOKUP(W42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":151382.32936237421},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA57:AT57))","v":0},{"$f":"HLOOKUP(AA42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AB42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AC42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AD42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AE42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AF42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AG42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AH42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AI42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AJ42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AK42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AL42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AM42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AN42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AO42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AP42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AQ42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AR42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AS42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AT42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX57:BQ57))","v":10884.743107092256},{"$f":"HLOOKUP(AX42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":9343.5544051199995},{"$f":"HLOOKUP(AY42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":9530.4254932223994},{"$f":"HLOOKUP(AZ42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":9721.0340030868483},{"$f":"HLOOKUP(BA42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":9915.4546831485859},{"$f":"HLOOKUP(BB42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":10113.763776811558},{"$f":"HLOOKUP(BC42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":10316.039052347789},{"$f":"HLOOKUP(BD42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":10522.359833394745},{"$f":"HLOOKUP(BE42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":10732.80703006264},{"$f":"HLOOKUP(BF42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":10947.463170663892},{"$f":"HLOOKUP(BG42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":11166.412434077172},{"$f":"HLOOKUP(BH42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":11389.740682758713},{"$f":"HLOOKUP(BI42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":11617.535496413888},{"$f":"HLOOKUP(BJ42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":11849.886206342167},{"$f":"HLOOKUP(BK42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":12086.883930469012},{"$f":"HLOOKUP(BL42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":12328.621609078393},{"$f":"HLOOKUP(BM42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":12575.19404125996},{"$f":"HLOOKUP(BN42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":12826.697922085161},{"$f":"HLOOKUP(BO42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":13083.231880526866},{"$f":"HLOOKUP(BP42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":13344.896518137402},{"$f":"HLOOKUP(BQ42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":13611.794448500148},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU57:CN57))","v":0},{"$f":"HLOOKUP(BU42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(BV42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(BW42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(BX42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(BY42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(BZ42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CA42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CB42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CC42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CD42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CE42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CF42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CG42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CH42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CI42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CJ42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CK42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CL42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CM42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},{"$f":"HLOOKUP(CN42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR57:DK57))","v":754904.17903682787},{"$f":"HLOOKUP(CR42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":648016.05312000006},{"$f":"HLOOKUP(CS42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":660976.37418240006},{"$f":"HLOOKUP(CT42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":674195.90166604798},{"$f":"HLOOKUP(CU42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":687679.81969936902},{"$f":"HLOOKUP(CV42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":701433.41609335656},{"$f":"HLOOKUP(CW42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":715462.08441522368},{"$f":"HLOOKUP(CX42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":729771.32610352791},{"$f":"HLOOKUP(CY42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":744366.75262559846},{"$f":"HLOOKUP(CZ42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":759254.08767811058},{"$f":"HLOOKUP(DA42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":774439.1694316729},{"$f":"HLOOKUP(DB42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":789927.95282030641},{"$f":"HLOOKUP(DC42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":805726.51187671244},{"$f":"HLOOKUP(DD42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":821841.04211424664},{"$f":"HLOOKUP(DE42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":838277.8629565317},{"$f":"HLOOKUP(DF42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":855043.42021566257},{"$f":"HLOOKUP(DG42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":872144.28861997579},{"$f":"HLOOKUP(DH42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":889587.17439237528},{"$f":"HLOOKUP(DI42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":907378.9178802229},{"$f":"HLOOKUP(DJ42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":925526.49623782735},{"$f":"HLOOKUP(DK42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":944037.02616258373},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO57:EH57))","v":0},{"$f":"HLOOKUP(DO42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(DP42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(DQ42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(DR42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(DS42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(DT42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(DU42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(DV42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(DW42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(DX42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(DY42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(DZ42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(EA42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(EB42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(EC42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(ED42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(EE42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(EF42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(EG42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},{"$f":"HLOOKUP(EH42,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL57:FE57))","v":1607126.0198281736},{"$f":"HLOOKUP(EL42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1379570.4000000001},{"$f":"HLOOKUP(EM42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1407161.808},{"$f":"HLOOKUP(EN42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1435305.04416},{"$f":"HLOOKUP(EO42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1464011.1450432001},{"$f":"HLOOKUP(EP42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1493291.3679440639},{"$f":"HLOOKUP(EQ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1523157.1953029453},{"$f":"HLOOKUP(ER42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1553620.3392090043},{"$f":"HLOOKUP(ES42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1584692.7459931844},{"$f":"HLOOKUP(ET42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1616386.600913048},{"$f":"HLOOKUP(EU42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1648714.3329313092},{"$f":"HLOOKUP(EV42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1681688.6195899358},{"$f":"HLOOKUP(EW42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1715322.3919817342},{"$f":"HLOOKUP(EX42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1749628.8398213689},{"$f":"HLOOKUP(EY42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1784621.4166177965},{"$f":"HLOOKUP(EZ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1820313.8449501528},{"$f":"HLOOKUP(FA42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1856720.1218491558},{"$f":"HLOOKUP(FB42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1893854.5242861388},{"$f":"HLOOKUP(FC42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1931731.6147718614},{"$f":"HLOOKUP(FD42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1970366.247067299},{"$f":"HLOOKUP(FE42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":2009773.5720086447}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR58:DK58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2130646.5839798865,{"$f":"VLOOKUP(D41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2840419.1927413028},{"$f":"VLOOKUP(E41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2744080.2487984882},{"$f":"VLOOKUP(F41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2642531.2995057032},{"$f":"VLOOKUP(G41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2542834.6779346801},{"$f":"VLOOKUP(H41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2444851.5929592936},{"$f":"VLOOKUP(I41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2348455.7090672972},{"$f":"VLOOKUP(J41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2253527.8082400989},{"$f":"VLOOKUP(K41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2159957.5693261605},{"$f":"VLOOKUP(L41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2067150.681605916},{"$f":"VLOOKUP(M41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1974454.1150372084},{"$f":"VLOOKUP(N41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1881757.5484685006},{"$f":"VLOOKUP(O41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1789060.9818997928},{"$f":"VLOOKUP(P41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1696364.4153310843},{"$f":"VLOOKUP(Q41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1603667.8487623765},{"$f":"VLOOKUP(R41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1510971.2821936687},{"$f":"VLOOKUP(S41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1418274.7156249611},{"$f":"VLOOKUP(T41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1325578.1490562528},{"$f":"VLOOKUP(U41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1232881.5824875447},{"$f":"VLOOKUP(V41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1140185.0159188369},{"$f":"VLOOKUP(W41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1047488.4493501289},null,"Capital Recovery & Taxes",506722.29064074304,{"$f":"VLOOKUP(AA41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":675524.38332465873},{"$f":"VLOOKUP(AB41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":652612.51670179225},{"$f":"VLOOKUP(AC41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":628461.57745888748},{"$f":"VLOOKUP(AD41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":604751.16915773822},{"$f":"VLOOKUP(AE41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":581448.28371625324},{"$f":"VLOOKUP(AF41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":558522.87531611836},{"$f":"VLOOKUP(AG41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":535946.5908611787},{"$f":"VLOOKUP(AH41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":513693.19315797702},{"$f":"VLOOKUP(AI41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":491621.33990627679},{"$f":"VLOOKUP(AJ41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":469575.72384803375},{"$f":"VLOOKUP(AK41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":447530.10778979061},{"$f":"VLOOKUP(AL41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":425484.49173154763},{"$f":"VLOOKUP(AM41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":403438.87567330437},{"$f":"VLOOKUP(AN41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":381393.25961506128},{"$f":"VLOOKUP(AO41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":359347.64355681819},{"$f":"VLOOKUP(AP41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":337302.0274985751},{"$f":"VLOOKUP(AQ41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":315256.41144033195},{"$f":"VLOOKUP(AR41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":293210.79538208881},{"$f":"VLOOKUP(AS41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":271165.17932384572},{"$f":"VLOOKUP(AT41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":249119.56326560257},null,"Capital Recovery & Taxes",127887.05430456852,{"$f":"VLOOKUP(AX41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":170489.4872200329},{"$f":"VLOOKUP(AY41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":164706.96850092852},{"$f":"VLOOKUP(AZ41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":158611.73145390968},{"$f":"VLOOKUP(BA41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":152627.67602552442},{"$f":"VLOOKUP(BB41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":146746.4716045782},{"$f":"VLOOKUP(BC41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":140960.53519882984},{"$f":"VLOOKUP(BD41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":135262.7110268689},{"$f":"VLOOKUP(BE41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":129646.37732082276},{"$f":"VLOOKUP(BF41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":124075.86197634604},{"$f":"VLOOKUP(BG41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":118511.96839974183},{"$f":"VLOOKUP(BH41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":112948.07482313762},{"$f":"VLOOKUP(BI41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":107384.18124653342},{"$f":"VLOOKUP(BJ41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":101820.2876699292},{"$f":"VLOOKUP(BK41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":96256.394093324969},{"$f":"VLOOKUP(BL41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":90692.500516720771},{"$f":"VLOOKUP(BM41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":85128.606940116559},{"$f":"VLOOKUP(BN41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":79564.713363512346},{"$f":"VLOOKUP(BO41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":74000.81978690812},{"$f":"VLOOKUP(BP41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":68436.926210303907},{"$f":"VLOOKUP(BQ41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":62873.032633699688},null,"Capital Recovery & Taxes",1982249.3417208116,{"$f":"VLOOKUP(BU41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":2642587.0519105103},{"$f":"VLOOKUP(BV41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":2552958.0117643918},{"$f":"VLOOKUP(BW41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":2458481.8375356006},{"$f":"VLOOKUP(BX41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":2365728.9783956283},{"$f":"VLOOKUP(BY41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":2274570.3098709625},{"$f":"VLOOKUP(BZ41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":2184888.2955818628},{"$f":"VLOOKUP(CA41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":2096572.0209164682},{"$f":"VLOOKUP(CB41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":2009518.8484727528},{"$f":"VLOOKUP(CC41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":1923175.8606333637},{"$f":"VLOOKUP(CD41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":1836935.5101959987},{"$f":"VLOOKUP(CE41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":1750695.1597586332},{"$f":"VLOOKUP(CF41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":1664454.8093212685},{"$f":"VLOOKUP(CG41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":1578214.4588839028},{"$f":"VLOOKUP(CH41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":1491974.1084465373},{"$f":"VLOOKUP(CI41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":1405733.7580091723},{"$f":"VLOOKUP(CJ41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":1319493.407571807},{"$f":"VLOOKUP(CK41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":1233253.0571344413},{"$f":"VLOOKUP(CL41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":1147012.7066970761},{"$f":"VLOOKUP(CM41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":1060772.3562597106},{"$f":"VLOOKUP(CN41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":974532.00582234538},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR59:DK59))","v":19393177.575846821},{"$f":"VLOOKUP(CR41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":23157502.817655955},{"$f":"VLOOKUP(CS41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":22644356.654027119},{"$f":"VLOOKUP(CT41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":22078002.75523039},{"$f":"VLOOKUP(CU41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":21530565.95080176},{"$f":"VLOOKUP(CV41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":21000628.821566667},{"$f":"VLOOKUP(CW41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":20486901.152635448},{"$f":"VLOOKUP(CX41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":19988165.417281251},{"$f":"VLOOKUP(CY41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":19503294.948980708},{"$f":"VLOOKUP(CZ41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":19026220.286140211},{"$f":"VLOOKUP(DA41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":18550272.289823085},{"$f":"VLOOKUP(DB41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":18074324.293505952},{"$f":"VLOOKUP(DC41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":17598376.297188826},{"$f":"VLOOKUP(DD41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":17122428.300871693},{"$f":"VLOOKUP(DE41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":16646480.304554561},{"$f":"VLOOKUP(DF41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":16170532.308237433},{"$f":"VLOOKUP(DG41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":15694584.311920308},{"$f":"VLOOKUP(DH41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":15218636.315603174},{"$f":"VLOOKUP(DI41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":14742688.31928605},{"$f":"VLOOKUP(DJ41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":14266740.322968915},{"$f":"VLOOKUP(DK41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":13790792.326651787},null,"Capital Recovery & Taxes",30643317.921002727,{"$f":"VLOOKUP(DO41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":36591358.910761759},{"$f":"VLOOKUP(DP41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":35780532.476026006},{"$f":"VLOOKUP(DQ41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":34885632.065366},{"$f":"VLOOKUP(DR41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":34020622.709670879},{"$f":"VLOOKUP(DS41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":33183264.733352486},{"$f":"VLOOKUP(DT41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":32371519.457349792},{"$f":"VLOOKUP(DU41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":31583463.057760186},{"$f":"VLOOKUP(DV41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":30817315.279628977},{"$f":"VLOOKUP(DW41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":30063485.71723257},{"$f":"VLOOKUP(DX41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":29311436.409790844},{"$f":"VLOOKUP(DY41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":28559387.102349117},{"$f":"VLOOKUP(DZ41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":27807337.794907391},{"$f":"VLOOKUP(EA41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":27055288.487465661},{"$f":"VLOOKUP(EB41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":26303239.180023935},{"$f":"VLOOKUP(EC41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":25551189.872582205},{"$f":"VLOOKUP(ED41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":24799140.565140482},{"$f":"VLOOKUP(EE41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":24047091.257698748},{"$f":"VLOOKUP(EF41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":23295041.950257029},{"$f":"VLOOKUP(EG41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":22542992.642815299},{"$f":"VLOOKUP(EH41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":21790943.335373577},null,"Capital Recovery & Taxes",15506103.208812516,{"$f":"VLOOKUP(EL41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":20671580.866625015},{"$f":"VLOOKUP(EM41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":19970459.61121019},{"$f":"VLOOKUP(EN41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":19231421.75278737},{"$f":"VLOOKUP(EO41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":18505864.4899012},{"$f":"VLOOKUP(EP41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":17792777.749110904},{"$f":"VLOOKUP(EQ41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":17091242.104592159},{"$f":"VLOOKUP(ER41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":16400389.92915866},{"$f":"VLOOKUP(ES41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":15719418.343921568},{"$f":"VLOOKUP(ET41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":15044002.162608802},{"$f":"VLOOKUP(EU41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":14369388.860184871},{"$f":"VLOOKUP(EV41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":13694775.557760935},{"$f":"VLOOKUP(EW41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":13020162.255337005},{"$f":"VLOOKUP(EX41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":12345548.952913068},{"$f":"VLOOKUP(EY41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":11670935.650489133},{"$f":"VLOOKUP(EZ41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":10996322.348065201},{"$f":"VLOOKUP(FA41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":10321709.04564127},{"$f":"VLOOKUP(FB41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":9647095.7432173323},{"$f":"VLOOKUP(FC41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":8972482.4407933969},{"$f":"VLOOKUP(FD41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":8297869.1383694634},{"$f":"VLOOKUP(FE41,Assumptions!$A$4:$E$53,3,FALSE)*$EL54*1000000","v":7623255.8359455299}]
[null,"Transmission",0,{"$f":"VLOOKUP(D41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(E41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(F41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(G41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(H41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(I41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(J41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(K41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(L41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(M41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(N41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(O41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(P41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(Q41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(R41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(S41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(T41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(U41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(V41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(W41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AB41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AC41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AD41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AE41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AF41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AG41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AH41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AI41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AJ41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AK41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AL41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AM41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AN41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AO41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AP41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AQ41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AR41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AS41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AT41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(AY41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(AZ41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BA41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BB41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BC41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BD41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BE41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BF41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BG41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BH41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BI41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BJ41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BK41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BL41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BM41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BN41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BO41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BP41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BQ41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(BV41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(BW41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(BX41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(BY41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(BZ41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CA41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CB41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CC41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CD41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CE41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CF41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CG41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CH41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CI41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CJ41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CK41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CL41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CM41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CN41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR60:DK60))","v":0},{"$f":"VLOOKUP(CR41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CS41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CT41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CU41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CV41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CW41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CX41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CY41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CZ41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DA41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DB41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DC41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DD41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DE41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DF41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DG41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DH41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DI41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DJ41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DK41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DP41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DQ41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DR41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DS41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DT41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DU41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DV41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DW41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DX41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DY41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DZ41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EA41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EB41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EC41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(ED41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EE41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EF41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EG41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EH41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EM41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EN41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EO41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EP41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EQ41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(ER41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(ES41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(ET41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EU41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EV41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EW41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EX41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EY41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EZ41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(FA41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(FB41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(FC41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(FD41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(FE41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0}]
[null,"Misc Charges",3529.1988939110388,{"$f":"(D57+D58)*Misc_Rev","v":3029.4938104934399},3090.0836867033086,3151.8853604373749,3214.9230676461225,3279.2215289990454,3344.8059595790264,3411.7020787706065,3479.9361203460194,3549.5348427529393,3620.5255396079983,3692.9360504001579,3766.7947714081615,3842.130666836325,3918.973280173052,3997.3527457765131,4077.2998006920429,4158.8457967058848,4242.0227126400032,4326.8631668928028,4413.4004302306575,null,"Misc Charges",0,{"$f":"(AA57+AA58)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",317.33380054416767,{"$f":"(AX57+AX58)*Misc_Rev","v":272.40198512686845},277.85002482940581,283.40702532599397,289.07516583251385,294.85666914916419,300.75380253214746,306.76887858279036,312.90425615444622,319.16234127753512,325.54558810308589,332.05649986514749,338.69762986245047,345.47158245969956,352.38101410889357,359.42863439107145,366.61720707889287,373.94955122047077,381.42854224488025,389.05711308977783,396.83825535157331,null,"Misc Charges",0,{"$f":"(BU57+BU58)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR61:DK61))","v":22008.476435639677},{"$f":"(CR57+CR58)*Misc_Rev","v":18892.260012660481},{"$f":"(CS57+CS58)*Misc_Rev","v":19270.105212913692},19655.507317171963,20048.617463515406,20449.589812785718,20858.58160904143,21275.753241222254,21701.268306046695,22135.293672167634,22577.99954561099,23029.559536523211,23490.150727253673,23959.953741798745,24439.152816634723,24927.935872967428,25426.494590426773,25935.024482235309,26453.724971880019,26982.799471317619,27522.455460743964,null,"Misc Charges",0,{"$f":"(DO57+DO58)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",46854.15198207058,{"$f":"(EL57+EL58)*Misc_Rev","v":40219.995441600004},41024.395350432002,41844.883257440641,42681.780922589453,43535.416541041239,44406.12487186207,45294.247369299308,46200.132316685296,47124.134963019002,48066.617662279386,49027.950015524984,50008.50901583548,51008.679196152189,52028.852780075242,53069.429835676754,54130.818432390282,55213.434801038093,56317.703497058843,57444.057567000033,58592.938718340025]
[null,"Total Fixed Cost",2251962.0503823804,{"$f":"SUM(D57:D61)","v":2947362.1739117964},{"$f":"SUM(E57:E60)","v":2850072.0059056883},2750642.8917550473,2653108.502029011,2557330.8935355111,2463184.595655039,2370551.2725595958,2279321.502932047,2188901.8938839203,2098640.3515607729,2008427.5097225364,1918264.3423789092,1828151.843019783,1738091.0250048493,1648082.9219609909,1558128.5881876298,1468229.0990701749,1378385.5515017454,1288599.0643133214,1198870.7787125031,null,"Total Fixed Cost",506722.29064074304,{"$f":"SUM(AA57:AA61)","v":675524.38332465873},{"$f":"SUM(AB57:AB60)","v":652612.51670179225},628461.57745888748,604751.16915773822,581448.28371625324,558522.87531611836,535946.5908611787,513693.19315797702,491621.33990627679,469575.72384803375,447530.10778979061,425484.49173154763,403438.87567330437,381393.25961506128,359347.64355681819,337302.0274985751,315256.41144033195,293210.79538208881,271165.17932384572,249119.56326560257,null,"Total Fixed Cost",138795.33665859277,{"$f":"SUM(AX57:AX61)","v":180105.44361027976},{"$f":"SUM(AY57:AY60)","v":174237.39399415092},168332.76545699654,162543.13070867301,156860.23538138976,151276.57425117763,145785.07086026366,140379.18435088539,135023.32514700995,129678.380833819,124337.81550589633,119001.7167429473,113670.17387627136,108343.27802379397,103021.12212579916,97703.800981376524,92391.411285597511,87084.051667434978,81781.822728441315,76484.82708219983,null,"Total Fixed Cost",1982249.3417208116,{"$f":"SUM(BU57:BU61)","v":2642587.0519105103},{"$f":"SUM(BV57:BV60)","v":2552958.0117643918},2458481.8375356006,2365728.9783956283,2274570.3098709625,2184888.2955818628,2096572.0209164682,2009518.8484727528,1923175.8606333637,1836935.5101959987,1750695.1597586332,1664454.8093212685,1578214.4588839028,1491974.1084465373,1405733.7580091723,1319493.407571807,1233253.0571344413,1147012.7066970761,1060772.3562597106,974532.00582234538,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR62:DK62))","v":20149714.303829044},{"$f":"SUM(CR57:CR61)","v":23824411.130788613},{"$f":"SUM(CS57:CS60)","v":23305333.028209519},22752198.656896438,22218245.770501129,21702062.237660024,21202363.237050671,20717936.743384778,20247661.701606307,19785474.373818323,19324711.459254757,18864252.246326257,18404102.809065539,17944269.342985939,17484758.167511094,17025575.728453096,16566728.600540284,16108223.48999555,15650067.237166272,15192266.819206743,14734829.352814371,null,"Total Fixed Cost",30643317.921002727,{"$f":"SUM(DO57:DO61)","v":36591358.910761759},{"$f":"SUM(DP57:DP60)","v":35780532.476026006},34885632.065366,34020622.709670879,33183264.733352486,32371519.457349792,31583463.057760186,30817315.279628977,30063485.71723257,29311436.409790844,28559387.102349117,27807337.794907391,27055288.487465661,26303239.180023935,25551189.872582205,24799140.565140482,24047091.257698748,23295041.950257029,22542992.642815299,21790943.335373577,null,"Total Fixed Cost",17116704.784826022,{"$f":"SUM(EL57:EL61)","v":22091371.262066614},{"$f":"SUM(EM57:EM60)","v":21377621.419210188},20666726.796947371,19969875.634944402,19286069.117054969,18614399.299895104,17954010.268367663,17304111.089914754,16660388.76352185,16018103.193116181,15376464.177350871,14735484.647318739,14095177.792734437,13455557.067106929,12816636.193015354,12178429.167490425,11540950.26750347,10904214.055565258,10268235.385436762,9633029.407954175]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D65:W65))","v":605268.38408297987},{"$f":"HLOOKUP(D42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D43","v":519567.43679999991},{"$f":"HLOOKUP(E42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E43","v":529958.78553599992},{"$f":"HLOOKUP(F42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F43","v":540557.96124671993},{"$f":"HLOOKUP(G42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G43","v":551369.12047165446},{"$f":"HLOOKUP(H42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H43","v":562396.50288108748},{"$f":"HLOOKUP(I42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I43","v":573644.43293870916},{"$f":"HLOOKUP(J42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J43","v":585117.32159748347},{"$f":"HLOOKUP(K42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K43","v":596819.66802943312},{"$f":"HLOOKUP(L42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L43","v":608756.06139002182},{"$f":"HLOOKUP(M42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M43","v":620931.18261782231},{"$f":"HLOOKUP(N42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N43","v":633349.80627017864},{"$f":"HLOOKUP(O42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O43","v":646016.80239558232},{"$f":"HLOOKUP(P42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P43","v":658937.13844349398},{"$f":"HLOOKUP(Q42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q43","v":672115.88121236395},{"$f":"HLOOKUP(R42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R43","v":685558.19883661123},{"$f":"HLOOKUP(S42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S43","v":699269.36281334353},{"$f":"HLOOKUP(T42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T43","v":713254.75006961043},{"$f":"HLOOKUP(U42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U43","v":727519.84507100261},{"$f":"HLOOKUP(V42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V43","v":742070.24197242269},{"$f":"HLOOKUP(W42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W43","v":756911.64681187109},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA65:AT65))","v":126097.58001728746},{"$f":"HLOOKUP(AA42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA43","v":108243.21599999996},{"$f":"HLOOKUP(AB42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB43","v":110408.08031999998},{"$f":"HLOOKUP(AC42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC43","v":112616.24192639998},{"$f":"HLOOKUP(AD42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD43","v":114868.56676492799},{"$f":"HLOOKUP(AE42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE43","v":117165.93810022653},{"$f":"HLOOKUP(AF42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF43","v":119509.25686223106},{"$f":"HLOOKUP(AG42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG43","v":121899.4419994757},{"$f":"HLOOKUP(AH42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH43","v":124337.43083946522},{"$f":"HLOOKUP(AI42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI43","v":126824.17945625453},{"$f":"HLOOKUP(AJ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ43","v":129360.66304537962},{"$f":"HLOOKUP(AK42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK43","v":131947.87630628719},{"$f":"HLOOKUP(AL42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL43","v":134586.83383241296},{"$f":"HLOOKUP(AM42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM43","v":137278.57050906125},{"$f":"HLOOKUP(AN42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN43","v":140024.14191924245},{"$f":"HLOOKUP(AO42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO43","v":142824.62475762732},{"$f":"HLOOKUP(AP42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP43","v":145681.11725277989},{"$f":"HLOOKUP(AQ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ43","v":148594.73959783546},{"$f":"HLOOKUP(AR42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR43","v":151566.63438979219},{"$f":"HLOOKUP(AS42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS43","v":154597.96707758802},{"$f":"HLOOKUP(AT42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT43","v":157689.92641913978},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX65:BQ65))","v":39270.4457197054},{"$f":"HLOOKUP(AX42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX43","v":33710.078638080005},{"$f":"HLOOKUP(AY42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY43","v":34384.2802108416},{"$f":"HLOOKUP(AZ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ43","v":35071.965815058444},{"$f":"HLOOKUP(BA42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA43","v":35773.405131359599},{"$f":"HLOOKUP(BB42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB43","v":36488.873233986793},{"$f":"HLOOKUP(BC42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC43","v":37218.650698666534},{"$f":"HLOOKUP(BD42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD43","v":37963.023712639864},{"$f":"HLOOKUP(BE42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE43","v":38722.284186892663},{"$f":"HLOOKUP(BF42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF43","v":39496.729870630516},{"$f":"HLOOKUP(BG42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG43","v":40286.664468043127},{"$f":"HLOOKUP(BH42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH43","v":41092.397757403989},{"$f":"HLOOKUP(BI42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI43","v":41914.245712552074},{"$f":"HLOOKUP(BJ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ43","v":42752.530626803113},{"$f":"HLOOKUP(BK42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK43","v":43607.581239339183},{"$f":"HLOOKUP(BL42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL43","v":44479.732864125966},{"$f":"HLOOKUP(BM42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM43","v":45369.327521408493},{"$f":"HLOOKUP(BN42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN43","v":46276.714071836665},{"$f":"HLOOKUP(BO42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO43","v":47202.248353273397},{"$f":"HLOOKUP(BP42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP43","v":48146.29332033886},{"$f":"HLOOKUP(BQ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ43","v":49109.219186745649},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU65:CN65))","v":0},{"$f":"HLOOKUP(BU42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU43","v":0},{"$f":"HLOOKUP(BV42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV43","v":0},{"$f":"HLOOKUP(BW42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW43","v":0},{"$f":"HLOOKUP(BX42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX43","v":0},{"$f":"HLOOKUP(BY42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY43","v":0},{"$f":"HLOOKUP(BZ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ43","v":0},{"$f":"HLOOKUP(CA42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA43","v":0},{"$f":"HLOOKUP(CB42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB43","v":0},{"$f":"HLOOKUP(CC42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC43","v":0},{"$f":"HLOOKUP(CD42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD43","v":0},{"$f":"HLOOKUP(CE42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE43","v":0},{"$f":"HLOOKUP(CF42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF43","v":0},{"$f":"HLOOKUP(CG42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG43","v":0},{"$f":"HLOOKUP(CH42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH43","v":0},{"$f":"HLOOKUP(CI42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI43","v":0},{"$f":"HLOOKUP(CJ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ43","v":0},{"$f":"HLOOKUP(CK42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK43","v":0},{"$f":"HLOOKUP(CL42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL43","v":0},{"$f":"HLOOKUP(CM42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM43","v":0},{"$f":"HLOOKUP(CN42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN43","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR65:DK65))","v":0},{"$f":"HLOOKUP(CR42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR43","v":0},{"$f":"HLOOKUP(CS42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS43","v":0},{"$f":"HLOOKUP(CT42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT43","v":0},{"$f":"HLOOKUP(CU42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU43","v":0},{"$f":"HLOOKUP(CV42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV43","v":0},{"$f":"HLOOKUP(CW42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW43","v":0},{"$f":"HLOOKUP(CX42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX43","v":0},{"$f":"HLOOKUP(CY42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY43","v":0},{"$f":"HLOOKUP(CZ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ43","v":0},{"$f":"HLOOKUP(DA42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA43","v":0},{"$f":"HLOOKUP(DB42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB43","v":0},{"$f":"HLOOKUP(DC42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC43","v":0},{"$f":"HLOOKUP(DD42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD43","v":0},{"$f":"HLOOKUP(DE42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE43","v":0},{"$f":"HLOOKUP(DF42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF43","v":0},{"$f":"HLOOKUP(DG42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG43","v":0},{"$f":"HLOOKUP(DH42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH43","v":0},{"$f":"HLOOKUP(DI42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI43","v":0},{"$f":"HLOOKUP(DJ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ43","v":0},{"$f":"HLOOKUP(DK42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK43","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO65:EH65))","v":0},{"$f":"HLOOKUP(DO42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO43","v":0},{"$f":"HLOOKUP(DP42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP43","v":0},{"$f":"HLOOKUP(DQ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ43","v":0},{"$f":"HLOOKUP(DR42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR43","v":0},{"$f":"HLOOKUP(DS42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS43","v":0},{"$f":"HLOOKUP(DT42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT43","v":0},{"$f":"HLOOKUP(DU42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU43","v":0},{"$f":"HLOOKUP(DV42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV43","v":0},{"$f":"HLOOKUP(DW42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW43","v":0},{"$f":"HLOOKUP(DX42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX43","v":0},{"$f":"HLOOKUP(DY42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY43","v":0},{"$f":"HLOOKUP(DZ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ43","v":0},{"$f":"HLOOKUP(EA42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA43","v":0},{"$f":"HLOOKUP(EB42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB43","v":0},{"$f":"HLOOKUP(EC42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC43","v":0},{"$f":"HLOOKUP(ED42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED43","v":0},{"$f":"HLOOKUP(EE42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE43","v":0},{"$f":"HLOOKUP(EF42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF43","v":0},{"$f":"HLOOKUP(EG42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG43","v":0},{"$f":"HLOOKUP(EH42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH43","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL65:FE65))","v":879901.49585592514},{"$f":"HLOOKUP(EL42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL43","v":755314.79399999999},{"$f":"HLOOKUP(EM42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM43","v":770421.08987999998},{"$f":"HLOOKUP(EN42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN43","v":785829.51167759998},{"$f":"HLOOKUP(EO42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO43","v":801546.10191115201},{"$f":"HLOOKUP(EP42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP43","v":817577.02394937503},{"$f":"HLOOKUP(EQ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ43","v":833928.56442836253},{"$f":"HLOOKUP(ER42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER43","v":850607.1357169298},{"$f":"HLOOKUP(ES42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES43","v":867619.27843126853},{"$f":"HLOOKUP(ET42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET43","v":884971.66399989382},{"$f":"HLOOKUP(EU42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU43","v":902671.09727989184},{"$f":"HLOOKUP(EV42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV43","v":920724.51922548981},{"$f":"HLOOKUP(EW42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW43","v":939139.00960999948},{"$f":"HLOOKUP(EX42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX43","v":957921.78980219946},{"$f":"HLOOKUP(EY42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY43","v":977080.22559824365},{"$f":"HLOOKUP(EZ42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ43","v":996621.8301102086},{"$f":"HLOOKUP(FA42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA43","v":1016554.2667124128},{"$f":"HLOOKUP(FB42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB43","v":1036885.352046661},{"$f":"HLOOKUP(FC42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC43","v":1057623.059087594},{"$f":"HLOOKUP(FD42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD43","v":1078775.5202693462},{"$f":"HLOOKUP(FE42,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE43","v":1100351.030674733}]
[null,"Fuel Cost",7857627.1374238534,{"$f":"HLOOKUP(D42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D44","v":4309611.8412800021},{"$f":"HLOOKUP(E42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E44","v":4438859.5135999992},{"$f":"HLOOKUP(F42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F44","v":5302516.7840119991},{"$f":"HLOOKUP(G42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G44","v":6206020.6848746678},{"$f":"HLOOKUP(H42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H44","v":6718317.8087959997},{"$f":"HLOOKUP(I42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I44","v":7165459.093559999},{"$f":"HLOOKUP(J42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J44","v":7569818.7485545352},{"$f":"HLOOKUP(K42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K44","v":7929341.6696960023},{"$f":"HLOOKUP(L42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L44","v":8316774.4275839999},{"$f":"HLOOKUP(M42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M44","v":8587713.8707079999},{"$f":"HLOOKUP(N42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N44","v":9167722.3063333295},{"$f":"HLOOKUP(O42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O44","v":9636488.0752046686},{"$f":"HLOOKUP(P42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P44","v":9894766.7775320001},{"$f":"HLOOKUP(Q42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q44","v":10276969.879933333},{"$f":"HLOOKUP(R42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R44","v":10656736.963793067},{"$f":"HLOOKUP(S42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S44","v":11015055.214012805},{"$f":"HLOOKUP(T42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T44","v":11539054.312405335},{"$f":"HLOOKUP(U42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U44","v":11942903.042328127},{"$f":"HLOOKUP(V42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V44","v":12169343.1922336},{"$f":"HLOOKUP(W42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W44","v":12471596.709563734},null,"Fuel Cost",1651057.2043049049,{"$f":"HLOOKUP(AA42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA44","v":905542.54533333378},{"$f":"HLOOKUP(AB42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB44","v":932700.27333333308},{"$f":"HLOOKUP(AC42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC44","v":1114173.322820833},{"$f":"HLOOKUP(AD42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD44","v":1304019.0101444444},{"$f":"HLOOKUP(AE42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE44","v":1411663.7026708331},{"$f":"HLOOKUP(AF42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF44","v":1505617.7458749996},{"$f":"HLOOKUP(AG42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG44","v":1590582.4444834725},{"$f":"HLOOKUP(AH42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH44","v":1666125.9767333337},{"$f":"HLOOKUP(AI42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI44","v":1747533.9685999998},{"$f":"HLOOKUP(AJ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ44","v":1804464.1985124997},{"$f":"HLOOKUP(AK42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK44","v":1926336.5003472213},{"$f":"HLOOKUP(AL42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL44","v":2024834.3148006946},{"$f":"HLOOKUP(AM42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM44","v":2079104.2495708333},{"$f":"HLOOKUP(AN42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN44","v":2159413.3778472217},{"$f":"HLOOKUP(AO42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO44","v":2239210.6460044445},{"$f":"HLOOKUP(AP42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP44","v":2314501.0508700009},{"$f":"HLOOKUP(AQ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ44","v":2424604.5810222221},{"$f":"HLOOKUP(AR42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR44","v":2509461.9232359705},{"$f":"HLOOKUP(AS42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS44","v":2557041.8903566664},{"$f":"HLOOKUP(AT42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT44","v":2620551.8837155555},null,"Fuel Cost",1449451.1758412025,{"$f":"HLOOKUP(AX42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX44","v":794969.24981482711},{"$f":"HLOOKUP(AY42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY44","v":818810.82276586653},{"$f":"HLOOKUP(AZ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ44","v":978124.70012718043},{"$f":"HLOOKUP(BA42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA44","v":1144788.8556767984},{"$f":"HLOOKUP(BB42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB44","v":1239289.3525394285},{"$f":"HLOOKUP(BC42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC44","v":1321770.9274008197},{"$f":"HLOOKUP(BD42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD44","v":1396360.821670953},{"$f":"HLOOKUP(BE42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE44","v":1462679.942147979},{"$f":"HLOOKUP(BF42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF44","v":1534147.4292988479},{"$f":"HLOOKUP(BG42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG44","v":1584126.0663033258},{"$f":"HLOOKUP(BH42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH44","v":1691116.8784546105},{"$f":"HLOOKUP(BI42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI44","v":1777587.3972259336},{"$f":"HLOOKUP(BJ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ44","v":1825230.5803696208},{"$f":"HLOOKUP(BK42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK44","v":1895733.3831238109},{"$f":"HLOOKUP(BL42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL44","v":1965786.8275822031},{"$f":"HLOOKUP(BM42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM44","v":2031883.7293596824},{"$f":"HLOOKUP(BN42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN44","v":2128542.8219866953},{"$f":"HLOOKUP(BO42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO44","v":2203038.4688545205},{"$f":"HLOOKUP(BP42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP44","v":2244808.5777942725},{"$f":"HLOOKUP(BQ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ44","v":2300563.5415300466},null,"Fuel Cost",3132209.1496339138,{"$f":"HLOOKUP(BU42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU44","v":1749810.0000000002},{"$f":"HLOOKUP(BV42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV44","v":1749810.0000000002},{"$f":"HLOOKUP(BW42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW44","v":1749810.0000000002},{"$f":"HLOOKUP(BX42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX44","v":1852740.0000000002},{"$f":"HLOOKUP(BY42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY44","v":1852740.0000000002},{"$f":"HLOOKUP(BZ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ44","v":1955670.0000000002},{"$f":"HLOOKUP(CA42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA44","v":2058600.0000000002},{"$f":"HLOOKUP(CB42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB44","v":20586000.000000004},{"$f":"HLOOKUP(CC42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC44","v":2161530.0000000005},{"$f":"HLOOKUP(CD42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD44","v":2161530.0000000005},{"$f":"HLOOKUP(CE42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE44","v":2264460.0000000005},{"$f":"HLOOKUP(CF42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF44","v":2264460.0000000005},{"$f":"HLOOKUP(CG42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG44","v":2367390},{"$f":"HLOOKUP(CH42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH44","v":2470320},{"$f":"HLOOKUP(CI42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI44","v":2470320},{"$f":"HLOOKUP(CJ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ44","v":2573250.0000000005},{"$f":"HLOOKUP(CK42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK44","v":2676180.0000000005},{"$f":"HLOOKUP(CL42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL44","v":2779110.0000000005},{"$f":"HLOOKUP(CM42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM44","v":2779110.0000000005},{"$f":"HLOOKUP(CN42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN44","v":2882040},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",7706754.7861423437,{"$f":"HLOOKUP(EL42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL44","v":6044399.9999999991},{"$f":"HLOOKUP(EM42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM44","v":6307200},{"$f":"HLOOKUP(EN42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN44","v":6570000},{"$f":"HLOOKUP(EO42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO44","v":6832800},{"$f":"HLOOKUP(EP42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP44","v":6832800},{"$f":"HLOOKUP(EQ42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ44","v":7095600.0000000009},{"$f":"HLOOKUP(ER42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER44","v":7358399.9999999991},{"$f":"HLOOKUP(ES42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES44","v":7621200},{"$f":"HLOOKUP(ET42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET44","v":7621200},{"$f":"HLOOKUP(EU42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU44","v":7884000},{"$f":"HLOOKUP(EV42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV44","v":8146800},{"$f":"HLOOKUP(EW42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW44","v":8409600},{"$f":"HLOOKUP(EX42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX44","v":8672400},{"$f":"HLOOKUP(EY42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY44","v":8935200},{"$f":"HLOOKUP(EZ42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ44","v":9198000},{"$f":"HLOOKUP(FA42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA44","v":9460800},{"$f":"HLOOKUP(FB42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB44","v":9723600},{"$f":"HLOOKUP(FC42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC44","v":9986400},{"$f":"HLOOKUP(FD42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD44","v":10512000},{"$f":"HLOOKUP(FE42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE44","v":10774799.999999998}]
[null,"Fuel Savings on remaining plant",-1298363.2823640276,{"$f":"HLOOKUP(D42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D45","v":-712103.24416000035},{"$f":"HLOOKUP(E42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E45","v":-733459.61919999996},{"$f":"HLOOKUP(F42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F45","v":-876166.93641399988},{"$f":"HLOOKUP(G42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G45","v":-1025458.3535093336},{"$f":"HLOOKUP(H42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H45","v":-1110108.3074620001},{"$f":"HLOOKUP(I42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I45","v":-1183992.1678199999},{"$f":"HLOOKUP(J42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J45","v":-1250806.9605980671},{"$f":"HLOOKUP(K42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K45","v":-1310213.1085120004},{"$f":"HLOOKUP(L42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L45","v":-1374230.967648},{"$f":"HLOOKUP(M42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M45","v":-1418999.9314259999},{"$f":"HLOOKUP(N42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N45","v":-1514838.2351666661},{"$f":"HLOOKUP(O42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O45","v":-1592295.2398943338},{"$f":"HLOOKUP(P42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P45","v":-1634972.1928540003},{"$f":"HLOOKUP(Q42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q45","v":-1698125.9243666665},{"$f":"HLOOKUP(R42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R45","v":-1760877.1377941335},{"$f":"HLOOKUP(S42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S45","v":-1820084.2306416007},{"$f":"HLOOKUP(T42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T45","v":-1906667.772650667},{"$f":"HLOOKUP(U42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U45","v":-1973398.1421872657},{"$f":"HLOOKUP(V42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V45","v":-2010814.2184591999},{"$f":"HLOOKUP(W42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W45","v":-2060757.396215467},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA67:AT67))","v":-865575.52157601819},{"$f":"HLOOKUP(AA42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA45","v":-474735.49610666692},{"$f":"HLOOKUP(AB42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB45","v":-488973.07946666662},{"$f":"HLOOKUP(AC42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC45","v":-584111.29094266659},{"$f":"HLOOKUP(AD42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD45","v":-683638.90233955567},{"$f":"HLOOKUP(AE42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE45","v":-740072.20497466659},{"$f":"HLOOKUP(AF42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF45","v":-789328.11187999987},{"$f":"HLOOKUP(AG42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG45","v":-833871.30706537806},{"$f":"HLOOKUP(AH42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH45","v":-873475.40567466698},{"$f":"HLOOKUP(AI42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI45","v":-916153.97843200003},{"$f":"HLOOKUP(AJ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ45","v":-945999.95428399986},{"$f":"HLOOKUP(AK42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK45","v":-1009892.1567777774},{"$f":"HLOOKUP(AL42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL45","v":-1061530.1599295558},{"$f":"HLOOKUP(AM42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM45","v":-1089981.4619026668},{"$f":"HLOOKUP(AN42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN45","v":-1132083.9495777776},{"$f":"HLOOKUP(AO42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO45","v":-1173918.0918627556},{"$f":"HLOOKUP(AP42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP45","v":-1213389.4870944005},{"$f":"HLOOKUP(AQ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ45","v":-1271111.8484337779},{"$f":"HLOOKUP(AR42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR45","v":-1315598.7614581771},{"$f":"HLOOKUP(AS42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS45","v":-1340542.8123061333},{"$f":"HLOOKUP(AT42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT45","v":-1373838.2641436446},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX67:BQ67))","v":0},{"$f":"HLOOKUP(AX42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX45","v":0},{"$f":"HLOOKUP(AY42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY45","v":0},{"$f":"HLOOKUP(AZ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ45","v":0},{"$f":"HLOOKUP(BA42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA45","v":0},{"$f":"HLOOKUP(BB42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB45","v":0},{"$f":"HLOOKUP(BC42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC45","v":0},{"$f":"HLOOKUP(BD42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD45","v":0},{"$f":"HLOOKUP(BE42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE45","v":0},{"$f":"HLOOKUP(BF42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF45","v":0},{"$f":"HLOOKUP(BG42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG45","v":0},{"$f":"HLOOKUP(BH42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH45","v":0},{"$f":"HLOOKUP(BI42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI45","v":0},{"$f":"HLOOKUP(BJ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ45","v":0},{"$f":"HLOOKUP(BK42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK45","v":0},{"$f":"HLOOKUP(BL42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL45","v":0},{"$f":"HLOOKUP(BM42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM45","v":0},{"$f":"HLOOKUP(BN42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN45","v":0},{"$f":"HLOOKUP(BO42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO45","v":0},{"$f":"HLOOKUP(BP42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP45","v":0},{"$f":"HLOOKUP(BQ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ45","v":0},null,"Fuel Savings on remaining plant",-306556.64017693623,{"$f":"HLOOKUP(BU42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU45","v":-171258.00000000003},{"$f":"HLOOKUP(BV42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV45","v":-171258.00000000003},{"$f":"HLOOKUP(BW42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW45","v":-171258.00000000003},{"$f":"HLOOKUP(BX42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX45","v":-181332.00000000003},{"$f":"HLOOKUP(BY42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY45","v":-181332.00000000003},{"$f":"HLOOKUP(BZ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ45","v":-191406.00000000003},{"$f":"HLOOKUP(CA42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA45","v":-201480.00000000003},{"$f":"HLOOKUP(CB42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB45","v":-2014800.0000000002},{"$f":"HLOOKUP(CC42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC45","v":-211554.00000000003},{"$f":"HLOOKUP(CD42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD45","v":-211554.00000000003},{"$f":"HLOOKUP(CE42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE45","v":-221628.00000000006},{"$f":"HLOOKUP(CF42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF45","v":-221628.00000000006},{"$f":"HLOOKUP(CG42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG45","v":-231702.00000000003},{"$f":"HLOOKUP(CH42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH45","v":-241776.00000000003},{"$f":"HLOOKUP(CI42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI45","v":-241776.00000000003},{"$f":"HLOOKUP(CJ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ45","v":-251850.00000000003},{"$f":"HLOOKUP(CK42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK45","v":-261924.00000000006},{"$f":"HLOOKUP(CL42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL45","v":-271998.00000000006},{"$f":"HLOOKUP(CM42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM45","v":-271998.00000000006},{"$f":"HLOOKUP(CN42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN45","v":-282072},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",327.9631927529914,{"$f":"HLOOKUP(D42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D66:D67)","v":179.8754298560001},{"$f":"HLOOKUP(E42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E66:E67)","v":185.26999471999997},{"$f":"HLOOKUP(F42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F66:F67)","v":221.31749237989999},{"$f":"HLOOKUP(G42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G66:G67)","v":259.02811656826668},{"$f":"HLOOKUP(H42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H66:H67)","v":280.41047506669997},{"$f":"HLOOKUP(I42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I66:I67)","v":299.07334628699994},{"$f":"HLOOKUP(J42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J66:J67)","v":315.95058939782342},{"$f":"HLOOKUP(K42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K66:K67)","v":330.95642805920011},{"$f":"HLOOKUP(L42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L66:L67)","v":347.12717299680003},{"$f":"HLOOKUP(M42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M66:M67)","v":358.43569696410003},{"$f":"HLOOKUP(N42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N66:N67)","v":382.64420355833317},{"$f":"HLOOKUP(O42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O66:O67)","v":402.20964176551672},{"$f":"HLOOKUP(P42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P66:P67)","v":412.98972923389999},{"$f":"HLOOKUP(Q42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q66:Q67)","v":428.94219777833337},{"$f":"HLOOKUP(R42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R66:R67)","v":444.79299129994672},{"$f":"HLOOKUP(S42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S66:S67)","v":459.74854916856032},{"$f":"HLOOKUP(T42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T66:T67)","v":481.61932698773342},{"$f":"HLOOKUP(U42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U66:U67)","v":498.4752450070431},{"$f":"HLOOKUP(V42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V66:V67)","v":507.92644868872003},{"$f":"HLOOKUP(W42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W66:W67)","v":520.54196566741336},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA68:AT68))","v":39.274084136444344},{"$f":"HLOOKUP(AA42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA66:AA67)","v":21.540352461333345},{"$f":"HLOOKUP(AB42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB66:AB67)","v":22.186359693333323},{"$f":"HLOOKUP(AC42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC66:AC67)","v":26.503101593908319},{"$f":"HLOOKUP(AD42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD66:AD67)","v":31.019005390244438},{"$f":"HLOOKUP(AE42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE66:AE67)","v":33.579574884808324},{"$f":"HLOOKUP(AF42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF66:AF67)","v":35.814481699749983},{"$f":"HLOOKUP(AG42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG66:AG67)","v":37.835556870904725},{"$f":"HLOOKUP(AH42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH66:AH67)","v":39.632528552933337},{"$f":"HLOOKUP(AI42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI66:AI67)","v":41.56899950839999},{"$f":"HLOOKUP(AJ42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ66:AJ67)","v":42.923212211424996},{"$f":"HLOOKUP(AK42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK66:AK67)","v":45.822217178472201},{"$f":"HLOOKUP(AL42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL66:AL67)","v":48.165207743556941},{"$f":"HLOOKUP(AM42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM66:AM67)","v":49.456139383408328},{"$f":"HLOOKUP(AN42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN66:AN67)","v":51.366471413472205},{"$f":"HLOOKUP(AO42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO66:AO67)","v":53.264627707084443},{"$f":"HLOOKUP(AP42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP66:AP67)","v":55.055578188780025},{"$f":"HLOOKUP(AQ42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ66:AQ67)","v":57.67463662942221},{"$f":"HLOOKUP(AR42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR66:AR67)","v":59.693158088889675},{"$f":"HLOOKUP(AS42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS66:AS67)","v":60.824953902526659},{"$f":"HLOOKUP(AT42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT66:AT67)","v":62.335680978595548},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX68:BQ68))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX69:BQ69))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",208884.33433889088,{"$f":"(SUM(D65:D69))*Misc_Rev","v":120034.47878118577},123483.04831628018,144811.68254923177,167116.28125256597,179906.02253387673,191116.4357352567,201292.19128341918,210383.4033781921,220160.70639034041,227109.76371817672,241588.01807190423,253366.09779757433,260028.74495845009,269714.98846228991,279349.62859092385,288470.0865618668,301630.86729339603,311875.5919691996,317810.87762356788,325599.78737297573,null,"Misc Charges",26577.326822750867,{"$f":"(SUM(AA65:AA69))*Misc_Rev","v":15716.099419853899},16155.906604768568,18737.415065922196,21436.34418649158,22996.413262134232,24367.924999451177,25616.115890164852,26735.023654075569,27936.696263837173,28800.298729991493,30566.162679176687,32009.318093129903,32840.547040586483,34034.523523388547,35223.001110586847,36350.598913027905,37962.739610475095,39226.40057180071,39974.736544371321,40945.798314266343,null,"Misc Charges",43402.190154986711,{"$f":"(SUM(AX65:AX69))*Misc_Rev","v":24159.317141716056},24874.050032182946,29538.73559888003,34418.112151601039,37194.038394198149,39619.982159912419,41816.277388313269,43771.880506566849,45878.021816426968,47358.128752908488,50500.829238685066,53045.750898228609,54459.179617989743,56539.546475043273,58607.311303252274,60560.235620311323,63404.688754250441,65603.517869476025,66848.806312475368,68502.359665937358,null,"Misc Charges",82379.073260708727,{"$f":"(SUM(BU65:BU69))*Misc_Rev","v":46021.105008000006},46021.105008000006,46021.105008000006,48728.228832000008,48728.228832000008,51435.352656000003,54142.476480000005,541424.76480000012,56849.600304000014,56849.600304000014,59556.724128000009,59556.724128000009,62263.847951999996,64970.971775999998,64970.971775999998,67678.095600000015,70385.21942400001,73092.343248000019,73092.343248000019,75799.467071999999,null,"Misc Charges",0,{"$f":"(SUM(CR65:CR69))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO65:DO69))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",250335.37724537749,{"$f":"(SUM(EL65:EL69))*Misc_Rev","v":198238.88510427595},{"$f":"(SUM(EM65:EM69))*Misc_Rev","v":206340.96525436151},214451.85358344877,222571.72625511771,223039.09175622009,231177.4757673445,239325.39403469136,247483.03724338519,247988.92869225293,256166.60917009795,264354.60983349988,272553.13708616991,280762.40145989333,288982.61769709119,297214.00483503303,305456.78629173368,313711.18995356833,321977.44826463971,337917.46951793251,346208.15314829111]
[null,"Total Variable Cost",7175232.8185082022,{"$f":"SUM(D65:D70)","v":4237290.3881310439},{"$f":"SUM(E65:E69)","v":4235543.9499307191},4967129.1263370989,5732190.4799535563,6170886.4146901537,6555410.4320249949,6904445.0601433488,7216279.1856414936,7551646.6484990194,7790003.5575967869,8286616.5216404004,8690611.8473476823,8919144.7128507271,9251388.7789768092,9581862.8178268448,9894700.0947337169,10346122.909151267,10697523.22045687,10901107.14219551,11168271.502125805,null,"Total Variable Cost",912976.62217935722,{"$f":"SUM(AA65:AA70)","v":554787.90499898198},{"$f":"SUM(AB65:AB69)","v":554157.46054635965},642704.77690616029,735279.69357520691,788791.01537127781,835834.70533893048,878648.41497444105,917027.63442668482,958245.73862376262,987867.83048609085,1048438.0420929096,1097939.1539112953,1126450.8143166113,1167404.9366600998,1208170.4435270235,1246847.7366065688,1302145.1468229091,1345489.4893256745,1371157.8700820238,1404465.8816720294,null,"Total Variable Cost",1490809.3160820876,{"$f":"SUM(AX65:AX70)","v":852838.64559462317},{"$f":"SUM(AY65:AY69)","v":853195.10297670809},1013196.6659422389,1180562.260808158,1275778.2257734153,1358989.5780994862,1434323.8453835929,1501402.2263348717,1573644.1591694783,1624412.7307713688,1732209.2762120145,1819501.6429384856,1867983.110996424,1939340.9643631501,2010266.5604463289,2077253.0568810909,2174819.5360585321,2250240.7172077941,2292954.8711146112,2349672.7607167922,null,"Total Variable Cost",2829629.3606328717,{"$f":"SUM(BU65:BU70)","v":1624573.1050080003},{"$f":"SUM(BV65:BV69)","v":1578552.0000000002},1578552.0000000002,1671408.0000000002,1671408.0000000002,1764264.0000000002,1857120.0000000002,18571200.000000004,1949976.0000000005,1949976.0000000005,2042832.0000000005,2042832.0000000005,2135688,2228544,2228544,2321400.0000000005,2414256.0000000005,2507112.0000000005,2507112.0000000005,2599968,null,"Total Variable Cost",0,{"$f":"SUM(CR65:CR70)","v":0},{"$f":"SUM(CS65:CS69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO65:DO70)","v":0},{"$f":"SUM(DP65:DP69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",8603786.8255434055,{"$f":"SUM(EL65:EL70)","v":6997953.6791042751},{"$f":"SUM(EM65:EM69)","v":7077621.0898799999},7355829.5116776004,7634346.1019111518,7650377.0239493754,7929528.564428363,8209007.1357169291,8488819.2784312684,8506171.6639998946,8786671.0972798914,9067524.5192254893,9348739.0096099991,9630321.7898021992,9912280.225598244,10194621.830110209,10477354.266712412,10760485.352046661,11044023.059087593,11590775.520269345,11875151.030674731]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D73:W73))","v":9427194.8688905835},{"$f":"D71+D62","v":7184652.5620428398},{"$f":"E71+E62","v":7085615.9558364078},7717772.0180921461,8385298.9819825673,8728217.3082256652,9018595.0276800338,9274996.3327029441,9495600.6885735411,9740548.5423829406,9888643.9091575593,10295044.031362936,10608876.189726591,10747296.555870511,10989479.803981658,11229945.739787836,11452828.682921346,11814352.008221442,12075908.771958616,12189706.20650883,12367142.280838309,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA73:AT73))","v":1419698.9128201008},{"$f":"AA71+AA62","v":1230312.2883236408},{"$f":"AB71+AB62","v":1206769.9772481518},1271166.3543650478,1340030.862732945,1370239.2990875309,1394357.5806550488,1414595.0058356198,1430720.8275846618,1449867.0785300394,1457443.5543341246,1495968.1498827003,1523423.6456428431,1529889.6899899156,1548798.1962751611,1567518.0870838417,1584149.764105144,1617401.5582632411,1638700.2847077632,1642323.0494058696,1653585.444937632,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX73:BQ73))","v":1629604.6527406808},{"$f":"AX71+AX62","v":1032944.089204903},{"$f":"AY71+AY62","v":1027432.496970859},1181529.4313992355,1343105.391516831,1432638.461154805,1510266.1523506639,1580108.9162438565,1641781.4106857572,1708667.4843164883,1754091.1116051879,1856547.0917179107,1938503.3596814328,1981653.2848726953,2047684.2423869441,2113287.6825721283,2174956.8578624674,2267210.9473441294,2337324.7688752292,2374736.6938430523,2426157.5877989922,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU73:CN73))","v":4811878.7023536833},{"$f":"BU71+BU62","v":4267160.1569185108},{"$f":"BV71+BV62","v":4131510.0117643923},4037033.8375356011,4037136.9783956287,3945978.309870963,3949152.2955818633,3953692.0209164685,20580718.848472755,3873151.8606333639,3786911.5101959994,3793527.1597586339,3707286.8093212689,3713902.458883903,3720518.1084465375,3634277.758009172,3640893.4075718075,3647509.057134442,3654124.7066970766,3567884.3562597111,3574500.0058223456,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR73:DK73))","v":20149714.303829044},{"$f":"CR71+CR62","v":23824411.130788613},{"$f":"CS71+CS62","v":23305333.028209519},22752198.656896438,22218245.770501129,21702062.237660024,21202363.237050671,20717936.743384778,20247661.701606307,19785474.373818323,19324711.459254757,18864252.246326257,18404102.809065539,17944269.342985939,17484758.167511094,17025575.728453096,16566728.600540284,16108223.48999555,15650067.237166272,15192266.819206743,14734829.352814371,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO73:EH73))","v":30643317.921002727},{"$f":"DO71+DO62","v":36591358.910761759},{"$f":"DP71+DP62","v":35780532.476026006},34885632.065366,34020622.709670879,33183264.733352486,32371519.457349792,31583463.057760186,30817315.279628977,30063485.71723257,29311436.409790844,28559387.102349117,27807337.794907391,27055288.487465661,26303239.180023935,25551189.872582205,24799140.565140482,24047091.257698748,23295041.950257029,22542992.642815299,21790943.335373577,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL73:FE73))","v":25720491.610369425},{"$f":"EL71+EL62","v":29089324.94117089},{"$f":"EM71+EM62","v":28455242.509090189},28022556.308624972,27604221.736855552,26936446.141004346,26543927.864323467,26163017.404084593,25792930.368346021,25166560.427521743,24804774.290396072,24443988.696576361,24084223.65692874,23725499.582536638,23367837.292705171,23011258.023125563,22655783.434202835,22301435.619550131,21948237.11465285,21859010.905706108,21508180.438628905]
[]
[null,"$/MWh",{"$f":"C73/AVERAGE(D43:W43)","v":49.09997327547179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z73/AVERAGE(AA43:AT43)","v":35.492472820502527},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW73/AVERAGE(AX43:BQ43)","v":47.19661297325883},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT73/AVERAGE(BU43:CN43)","v":54.930122172987247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ73/AVERAGE(CR43:DK43)","v":99.48943325190902},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN73/AVERAGE(DO43:EH43)","v":189.29089031831731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK73/AVERAGE(EL43:FE43)","v":117.44516717063665}]
[null,"Fixed Cost $/kW-yr",{"$f":"C62/D51/1000","v":93.831752099265856},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z62/AA51/1000","v":101.3444581281486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW62/AX51/1000","v":32.158326380582196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT62/BU51/1000","v":165.18744514340096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ62/CR51/1000","v":296.31932799748591},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN62/DO51/1000","v":278.57561746366116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK62/EL51/1000","v":342.33409569652042}]
[null,"Variable Cost $/MWh",{"$f":"C71/AVERAGE(D43:W43)","v":37.371004263063554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z71/AVERAGE(AA43:AT43)","v":22.824415554483934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW71/AVERAGE(AX43:BQ43)","v":43.176822175686041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT71/AVERAGE(BU43:CN43)","v":32.301705030055608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ71/AVERAGE(CR43:DK43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN71/AVERAGE(DO43:EH43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK71/AVERAGE(EL43:FE43)","v":39.286697833531534}]
[]
[null,{"$f":"D80&\" \"&'Resource Options'!$B$45","v":"2024 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA80&\" \"&'Resource Options'!$B$46","v":"2024 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX80&\" \"&'Resource Options'!$B$47","v":"2024 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU80&\" \"&'Resource Options'!$B$48","v":"2024 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR80&\" \"&'Resource Options'!$B$49","v":"2024 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO80&\" \"&'Resource Options'!$B$50","v":"2024 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL80&\" \"&'Resource Options'!$B$44","v":"2024 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2024,{"$f":"D80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,{"$f":"D80","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,{"$f":"AA80","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,{"$f":"AX80","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2024,{"$f":"CR80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2024,{"$f":"DO80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2024,{"$f":"EL80+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D80-$D$4)","v":192000},{"$f":"D81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V81*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA80--$AA$4)","v":39999.999999999993},{"$f":"AA81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP80-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ80-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM80-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN80-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ80-$CR80)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK80-$CR80)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG80-$DO80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH80-$DO80)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD80-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE80-$EL$4)","v":219000}]
[null,"Fuel (Dth)",null,{"$f":"D81*$D88/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA81*$AA88/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX81*$AX88/1000","v":412609.6},{"$f":"AY81*$AX88/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU81*$AA88/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL81*$EL88/1000","v":2628000},{"$f":"EM81*$EL88/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA88)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU88)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W82/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT82/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP82/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ82/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM82/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN82/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*D83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*E83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*F83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*G83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*H83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*I83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*J83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*K83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*L83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*M83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*N83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*O83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*P83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*Q83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*R83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*S83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*T83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*U83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*V83/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*W83/2204.62","v":-19614.808901307257},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$46*AA83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AB83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AC83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AD83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AE83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AF83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AG83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AH83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AI83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AJ83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AK83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AL83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AM83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AN83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AO83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AP83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AQ83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AR83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AS83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AT83/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$47*AX83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AY83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AZ83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BA83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BB83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BC83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BD83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BE83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BF83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BG83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BH83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BI83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BJ83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BK83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BL83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BM83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BN83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BO83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BP83/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BQ83/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN83/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D80,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA80,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX80,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU80,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D80,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":18.736294723551211},{"$f":"'Resource Options'!$N$45*(1.02^(D80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA80,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":4.4559704325546488},{"$f":"'Resource Options'!$N$46*(1.02^(AA80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX80,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.1246020615495067},{"$f":"'Resource Options'!$N$47*(1.02^(AX80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU80,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":17.431331954017356},{"$f":"'Resource Options'!$N$48*(1.02^(BU80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR80,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":174.80028092423041},{"$f":"'Resource Options'!$N$49*(1.02^(CR80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO80,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":276.20334832147199},{"$f":"'Resource Options'!$N$50*(1.02^(DO80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL80,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":135.30402000000001},{"$f":"'Resource Options'!$N$44*(1.02^(EL80-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D90*AFUDC!$Y$44","v":0.81596563521065535},{"$f":"E90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA90*AFUDC!$Y$45","v":0.19405751233775498},{"$f":"AB90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX90*AFUDC!$Y$46","v":4.897641978048102E-2},{"$f":"AY90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU90*AFUDC!$Y$47","v":0.75913450659745596},{"$f":"BV90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR90*AFUDC!$Y$48","v":25.882677596450797},{"$f":"CS90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO90*AFUDC!$Y$49","v":40.897429785960362},{"$f":"DP90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL90*AFUDC!$Y$43","v":7.7055639390000001},{"$f":"EM90*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D90:D91)","v":19.552260358761867},{"$f":"SUM(E90:E91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA90:AA91)","v":4.650027944892404},{"$f":"SUM(AB90:AB91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX90:AX91)","v":1.1735784813299877},{"$f":"SUM(AY90:AY91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU90:BU91)","v":18.190466460614811},{"$f":"SUM(BV90:BV91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR90:CR91)","v":200.68295852068121},{"$f":"SUM(CS90:CS91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO90:DO91)","v":317.10077810743235},{"$f":"SUM(DP90:DP91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL90:EL91)","v":143.00958393900001},{"$f":"SUM(EM90:EM91)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D95:W95))","v":123474.75035292792},{"$f":"HLOOKUP(D80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":105991.7571072},{"$f":"HLOOKUP(E80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":108111.592249344},{"$f":"HLOOKUP(F80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":110273.82409433088},{"$f":"HLOOKUP(G80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":112479.30057621752},{"$f":"HLOOKUP(H80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":114728.88658774187},{"$f":"HLOOKUP(I80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":117023.46431949669},{"$f":"HLOOKUP(J80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":119363.93360588665},{"$f":"HLOOKUP(K80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":121751.21227800437},{"$f":"HLOOKUP(L80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":124186.23652356447},{"$f":"HLOOKUP(M80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":126669.96125403573},{"$f":"HLOOKUP(N80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":129203.36047911647},{"$f":"HLOOKUP(O80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":131787.42768869881},{"$f":"HLOOKUP(P80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":134423.17624247281},{"$f":"HLOOKUP(Q80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":137111.63976732225},{"$f":"HLOOKUP(R80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":139853.87256266869},{"$f":"HLOOKUP(S80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":142650.95001392209},{"$f":"HLOOKUP(T80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":145503.96901420056},{"$f":"HLOOKUP(U80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":148414.04839448456},{"$f":"HLOOKUP(V80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":151382.32936237421},{"$f":"HLOOKUP(W80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":154409.9759496217},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA95:AT95))","v":0},{"$f":"HLOOKUP(AA80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AB80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AC80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AD80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AE80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AF80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AG80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AH80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AI80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AJ80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AK80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AL80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AM80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AN80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AO80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AP80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AQ80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AR80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AS80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AT80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX95:BQ95))","v":11102.437969234099},{"$f":"HLOOKUP(AX80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":9530.4254932223994},{"$f":"HLOOKUP(AY80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":9721.0340030868483},{"$f":"HLOOKUP(AZ80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":9915.4546831485859},{"$f":"HLOOKUP(BA80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":10113.763776811558},{"$f":"HLOOKUP(BB80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":10316.039052347789},{"$f":"HLOOKUP(BC80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":10522.359833394745},{"$f":"HLOOKUP(BD80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":10732.80703006264},{"$f":"HLOOKUP(BE80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":10947.463170663892},{"$f":"HLOOKUP(BF80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":11166.412434077172},{"$f":"HLOOKUP(BG80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":11389.740682758713},{"$f":"HLOOKUP(BH80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":11617.535496413888},{"$f":"HLOOKUP(BI80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":11849.886206342167},{"$f":"HLOOKUP(BJ80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":12086.883930469012},{"$f":"HLOOKUP(BK80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":12328.621609078393},{"$f":"HLOOKUP(BL80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":12575.19404125996},{"$f":"HLOOKUP(BM80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":12826.697922085161},{"$f":"HLOOKUP(BN80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":13083.231880526866},{"$f":"HLOOKUP(BO80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":13344.896518137402},{"$f":"HLOOKUP(BP80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":13611.794448500148},{"$f":"HLOOKUP(BQ80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":13884.030337470153},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU95:CN95))","v":0},{"$f":"HLOOKUP(BU80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(BV80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(BW80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(BX80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(BY80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(BZ80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CA80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CB80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CC80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CD80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CE80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CF80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CG80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CH80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CI80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CJ80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CK80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CL80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CM80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},{"$f":"HLOOKUP(CN80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR95:DK95))","v":770002.26261756453},{"$f":"HLOOKUP(CR80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":660976.37418240006},{"$f":"HLOOKUP(CS80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":674195.90166604798},{"$f":"HLOOKUP(CT80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":687679.81969936902},{"$f":"HLOOKUP(CU80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":701433.41609335656},{"$f":"HLOOKUP(CV80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":715462.08441522368},{"$f":"HLOOKUP(CW80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":729771.32610352791},{"$f":"HLOOKUP(CX80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":744366.75262559846},{"$f":"HLOOKUP(CY80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":759254.08767811058},{"$f":"HLOOKUP(CZ80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":774439.1694316729},{"$f":"HLOOKUP(DA80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":789927.95282030641},{"$f":"HLOOKUP(DB80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":805726.51187671244},{"$f":"HLOOKUP(DC80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":821841.04211424664},{"$f":"HLOOKUP(DD80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":838277.8629565317},{"$f":"HLOOKUP(DE80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":855043.42021566257},{"$f":"HLOOKUP(DF80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":872144.28861997579},{"$f":"HLOOKUP(DG80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":889587.17439237528},{"$f":"HLOOKUP(DH80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":907378.9178802229},{"$f":"HLOOKUP(DI80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":925526.49623782735},{"$f":"HLOOKUP(DJ80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":944037.02616258373},{"$f":"HLOOKUP(DK80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":962917.76668583555},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO95:EH95))","v":0},{"$f":"HLOOKUP(DO80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(DP80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(DQ80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(DR80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(DS80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(DT80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(DU80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(DV80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(DW80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(DX80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(DY80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(DZ80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(EA80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(EB80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(EC80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(ED80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(EE80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(EF80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(EG80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},{"$f":"HLOOKUP(EH80,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL95:FE95))","v":1639268.5402247373},{"$f":"HLOOKUP(EL80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1407161.808},{"$f":"HLOOKUP(EM80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1435305.04416},{"$f":"HLOOKUP(EN80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1464011.1450432001},{"$f":"HLOOKUP(EO80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1493291.3679440639},{"$f":"HLOOKUP(EP80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1523157.1953029453},{"$f":"HLOOKUP(EQ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1553620.3392090043},{"$f":"HLOOKUP(ER80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1584692.7459931844},{"$f":"HLOOKUP(ES80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1616386.600913048},{"$f":"HLOOKUP(ET80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1648714.3329313092},{"$f":"HLOOKUP(EU80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1681688.6195899358},{"$f":"HLOOKUP(EV80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1715322.3919817342},{"$f":"HLOOKUP(EW80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1749628.8398213689},{"$f":"HLOOKUP(EX80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1784621.4166177965},{"$f":"HLOOKUP(EY80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1820313.8449501528},{"$f":"HLOOKUP(EZ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1856720.1218491558},{"$f":"HLOOKUP(FA80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1893854.5242861388},{"$f":"HLOOKUP(FB80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1931731.6147718614},{"$f":"HLOOKUP(FC80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1970366.247067299},{"$f":"HLOOKUP(FD80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":2009773.5720086447},{"$f":"HLOOKUP(FE80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":2049969.0434488175}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR96:DK96))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2162393.2180811861,{"$f":"VLOOKUP(D79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2882741.4387131482},{"$f":"VLOOKUP(E79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2784967.0445055855},{"$f":"VLOOKUP(F79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2681905.0158683383},{"$f":"VLOOKUP(G79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2580722.9146359069},{"$f":"VLOOKUP(H79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2481279.8816943867},{"$f":"VLOOKUP(I79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2383447.6991323996},{"$f":"VLOOKUP(J79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2287105.3725828766},{"$f":"VLOOKUP(K79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2192140.9371091197},{"$f":"VLOOKUP(L79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2097951.226761844},{"$f":"VLOOKUP(M79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2003873.4813512629},{"$f":"VLOOKUP(N79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1909795.7359406811},{"$f":"VLOOKUP(O79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1815717.9905300997},{"$f":"VLOOKUP(P79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1721640.2451195174},{"$f":"VLOOKUP(Q79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1627562.4997089359},{"$f":"VLOOKUP(R79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1533484.7542983543},{"$f":"VLOOKUP(S79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1439407.0088877729},{"$f":"VLOOKUP(T79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1345329.2634771909},{"$f":"VLOOKUP(U79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1251251.518066609},{"$f":"VLOOKUP(V79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1157173.7726560275},{"$f":"VLOOKUP(W79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1063096.0272454456},null,"Capital Recovery & Taxes",514272.45277129032,{"$f":"VLOOKUP(AA79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":685589.69663619623},{"$f":"VLOOKUP(AB79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":662336.443200649},{"$f":"VLOOKUP(AC79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":637825.65496302501},{"$f":"VLOOKUP(AD79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":613761.96157818846},{"$f":"VLOOKUP(AE79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":590111.86314362555},{"$f":"VLOOKUP(AF79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":566844.86615832848},{"$f":"VLOOKUP(AG79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":543932.19506501034},{"$f":"VLOOKUP(AH79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":521347.22173603089},{"$f":"VLOOKUP(AI79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":498946.49787088035},{"$f":"VLOOKUP(AJ79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":476572.40213336947},{"$f":"VLOOKUP(AK79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":454198.30639585853},{"$f":"VLOOKUP(AL79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":431824.2106583477},{"$f":"VLOOKUP(AM79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":409450.11492083658},{"$f":"VLOOKUP(AN79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":387076.0191833257},{"$f":"VLOOKUP(AO79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":364701.92344581481},{"$f":"VLOOKUP(AP79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":342327.82770830387},{"$f":"VLOOKUP(AQ79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":319953.73197079293},{"$f":"VLOOKUP(AR79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":297579.63623328193},{"$f":"VLOOKUP(AS79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":275205.54049577098},{"$f":"VLOOKUP(AT79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":252831.44475826007},null,"Capital Recovery & Taxes",129792.57141370657,{"$f":"VLOOKUP(AX79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":173029.7805796114},{"$f":"VLOOKUP(AY79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":167161.10233159238},{"$f":"VLOOKUP(AZ79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":160975.04625257297},{"$f":"VLOOKUP(BA79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":154901.82839830473},{"$f":"VLOOKUP(BB79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":148932.99403148645},{"$f":"VLOOKUP(BC79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":143060.84717329242},{"$f":"VLOOKUP(BD79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":137278.12542116927},{"$f":"VLOOKUP(BE79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":131578.10834290303},{"$f":"VLOOKUP(BF79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":125924.59231979361},{"$f":"VLOOKUP(BG79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":120277.796728898},{"$f":"VLOOKUP(BH79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":114631.00113800238},{"$f":"VLOOKUP(BI79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":108984.2055471068},{"$f":"VLOOKUP(BJ79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":103337.40995621114},{"$f":"VLOOKUP(BK79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":97690.614365315516},{"$f":"VLOOKUP(BL79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":92043.818774419909},{"$f":"VLOOKUP(BM79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":86397.023183524318},{"$f":"VLOOKUP(BN79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":80750.227592628682},{"$f":"VLOOKUP(BO79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":75103.432001733076},{"$f":"VLOOKUP(BP79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":69456.636410837455},{"$f":"VLOOKUP(BQ79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":63809.840819941826},null,"Capital Recovery & Taxes",2011784.8569124518,{"$f":"VLOOKUP(BU79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":2681961.5989839775},{"$f":"VLOOKUP(BV79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":2590997.0861396817},{"$f":"VLOOKUP(BW79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":2495113.2169148815},{"$f":"VLOOKUP(BX79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":2400978.3401737236},{"$f":"VLOOKUP(BY79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":2308461.4074880402},{"$f":"VLOOKUP(BZ79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":2217443.1311860331},{"$f":"VLOOKUP(CA79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":2127810.9440281237},{"$f":"VLOOKUP(CB79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":2039460.6793149973},{"$f":"VLOOKUP(CC79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":1951831.1809568012},{"$f":"VLOOKUP(CD79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":1864305.8492979193},{"$f":"VLOOKUP(CE79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":1776780.5176390372},{"$f":"VLOOKUP(CF79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":1689255.1859801556},{"$f":"VLOOKUP(CG79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":1601729.854321273},{"$f":"VLOOKUP(CH79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":1514204.5226623907},{"$f":"VLOOKUP(CI79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":1426679.1910035091},{"$f":"VLOOKUP(CJ79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":1339153.859344627},{"$f":"VLOOKUP(CK79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":1251628.5276857449},{"$f":"VLOOKUP(CL79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":1164103.1960268626},{"$f":"VLOOKUP(CM79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":1076577.8643679805},{"$f":"VLOOKUP(CN79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":989052.53270909842},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR97:DK97))","v":19781041.127363756},{"$f":"VLOOKUP(CR79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":23620652.874009077},{"$f":"VLOOKUP(CS79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":23097243.787107661},{"$f":"VLOOKUP(CT79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":22519562.810334999},{"$f":"VLOOKUP(CU79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":21961177.269817792},{"$f":"VLOOKUP(CV79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":21420641.397998001},{"$f":"VLOOKUP(CW79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":20896639.175688159},{"$f":"VLOOKUP(CX79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":20387928.725626875},{"$f":"VLOOKUP(CY79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":19893360.847960319},{"$f":"VLOOKUP(CZ79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":19406744.691863019},{"$f":"VLOOKUP(DA79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":18921277.735619549},{"$f":"VLOOKUP(DB79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":18435810.779376075},{"$f":"VLOOKUP(DC79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":17950343.823132601},{"$f":"VLOOKUP(DD79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":17464876.866889127},{"$f":"VLOOKUP(DE79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":16979409.910645653},{"$f":"VLOOKUP(DF79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":16493942.954402186},{"$f":"VLOOKUP(DG79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":16008475.998158716},{"$f":"VLOOKUP(DH79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":15523009.04191524},{"$f":"VLOOKUP(DI79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":15037542.085671769},{"$f":"VLOOKUP(DJ79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":14552075.129428295},{"$f":"VLOOKUP(DK79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":14066608.173184825},null,"Capital Recovery & Taxes",31256184.279422764,{"$f":"VLOOKUP(DO79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":37323186.088976987},{"$f":"VLOOKUP(DP79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":36496143.125546522},{"$f":"VLOOKUP(DQ79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":35583344.706673324},{"$f":"VLOOKUP(DR79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":34701035.1638643},{"$f":"VLOOKUP(DS79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":33846930.028019533},{"$f":"VLOOKUP(DT79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":33018949.846496787},{"$f":"VLOOKUP(DU79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":32215132.318915386},{"$f":"VLOOKUP(DV79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":31433661.585221559},{"$f":"VLOOKUP(DW79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":30664755.431577221},{"$f":"VLOOKUP(DX79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":29897665.13798666},{"$f":"VLOOKUP(DY79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":29130574.844396096},{"$f":"VLOOKUP(DZ79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":28363484.550805535},{"$f":"VLOOKUP(EA79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":27596394.257214971},{"$f":"VLOOKUP(EB79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":26829303.96362441},{"$f":"VLOOKUP(EC79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":26062213.670033854},{"$f":"VLOOKUP(ED79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":25295123.376443293},{"$f":"VLOOKUP(EE79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":24528033.082852725},{"$f":"VLOOKUP(EF79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":23760942.789262172},{"$f":"VLOOKUP(EG79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":22993852.495671604},{"$f":"VLOOKUP(EH79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":22226762.202081043},null,"Capital Recovery & Taxes",15816225.272988765,{"$f":"VLOOKUP(EL79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":21085012.483957518},{"$f":"VLOOKUP(EM79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":20369868.803434394},{"$f":"VLOOKUP(EN79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":19616050.187843118},{"$f":"VLOOKUP(EO79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":18875981.779699229},{"$f":"VLOOKUP(EP79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":18148633.304093122},{"$f":"VLOOKUP(EQ79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":17433066.946683999},{"$f":"VLOOKUP(ER79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":16728397.727741836},{"$f":"VLOOKUP(ES79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":16033806.7108},{"$f":"VLOOKUP(ET79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":15344882.20586098},{"$f":"VLOOKUP(EU79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":14656776.637388568},{"$f":"VLOOKUP(EV79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":13968671.068916157},{"$f":"VLOOKUP(EW79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":13280565.500443745},{"$f":"VLOOKUP(EX79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":12592459.93197133},{"$f":"VLOOKUP(EY79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":11904354.363498917},{"$f":"VLOOKUP(EZ79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":11216248.795026505},{"$f":"VLOOKUP(FA79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":10528143.226554094},{"$f":"VLOOKUP(FB79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":9840037.6580816805},{"$f":"VLOOKUP(FC79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":9151932.0896092653},{"$f":"VLOOKUP(FD79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":8463826.5211368538},{"$f":"VLOOKUP(FE79,Assumptions!$A$4:$E$53,3,FALSE)*$EL92*1000000","v":7775720.9526644414}]
[null,"Transmission",0,{"$f":"VLOOKUP(D79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(E79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(F79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(G79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(H79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(I79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(J79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(K79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(L79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(M79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(N79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(O79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(P79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(Q79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(R79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(S79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(T79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(U79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(V79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(W79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AB79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AC79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AD79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AE79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AF79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AG79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AH79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AI79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AJ79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AK79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AL79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AM79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AN79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AO79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AP79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AQ79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AR79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AS79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AT79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(AY79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(AZ79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BA79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BB79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BC79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BD79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BE79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BF79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BG79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BH79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BI79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BJ79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BK79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BL79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BM79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BN79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BO79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BP79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BQ79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(BV79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(BW79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(BX79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(BY79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(BZ79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CA79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CB79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CC79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CD79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CE79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CF79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CG79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CH79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CI79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CJ79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CK79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CL79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CM79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CN79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR98:DK98))","v":0},{"$f":"VLOOKUP(CR79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CS79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CT79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CU79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CV79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CW79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CX79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CY79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CZ79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DA79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DB79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DC79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DD79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DE79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DF79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DG79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DH79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DI79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DJ79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DK79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DP79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DQ79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DR79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DS79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DT79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DU79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DV79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DW79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DX79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DY79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DZ79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EA79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EB79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EC79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(ED79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EE79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EF79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EG79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EH79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EM79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EN79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EO79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EP79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EQ79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(ER79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(ES79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(ET79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EU79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EV79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EW79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EX79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EY79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EZ79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(FA79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(FB79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(FC79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(FD79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(FE79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0}]
[null,"Misc Charges",3599.7828717892612,{"$f":"(D95+D96)*Misc_Rev","v":3090.0836867033086},3151.8853604373749,3214.9230676461225,3279.2215289990454,3344.8059595790264,3411.7020787706065,3479.9361203460194,3549.5348427529393,3620.5255396079983,3692.9360504001579,3766.7947714081615,3842.130666836325,3918.973280173052,3997.3527457765131,4077.2998006920429,4158.8457967058848,4242.0227126400032,4326.8631668928028,4413.4004302306575,4501.6684388352705,null,"Misc Charges",0,{"$f":"(AA95+AA96)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",323.68047655505103,{"$f":"(AX95+AX96)*Misc_Rev","v":277.85002482940581},283.40702532599397,289.07516583251385,294.85666914916419,300.75380253214746,306.76887858279036,312.90425615444622,319.16234127753512,325.54558810308589,332.05649986514749,338.69762986245047,345.47158245969956,352.38101410889357,359.42863439107145,366.61720707889287,373.94955122047077,381.42854224488025,389.05711308977783,396.83825535157331,404.77502045860484,null,"Misc Charges",0,{"$f":"(BU95+BU96)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR99:DK99))","v":22448.645964352472},{"$f":"(CR95+CR96)*Misc_Rev","v":19270.105212913692},{"$f":"(CS95+CS96)*Misc_Rev","v":19655.507317171963},20048.617463515406,20449.589812785718,20858.58160904143,21275.753241222254,21701.268306046695,22135.293672167634,22577.99954561099,23029.559536523211,23490.150727253673,23959.953741798745,24439.152816634723,24927.935872967428,25426.494590426773,25935.024482235309,26453.724971880019,26982.799471317619,27522.455460743964,28072.90456995885,null,"Misc Charges",0,{"$f":"(DO95+DO96)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",47791.235021711997,{"$f":"(EL95+EL96)*Misc_Rev","v":41024.395350432002},41844.883257440641,42681.780922589453,43535.416541041239,44406.12487186207,45294.247369299308,46200.132316685296,47124.134963019002,48066.617662279386,49027.950015524984,50008.50901583548,51008.679196152189,52028.852780075242,53069.429835676754,54130.818432390282,55213.434801038093,56317.703497058843,57444.057567000033,58592.938718340025,59764.797492706821]
[null,"Total Fixed Cost",2286134.9938117312,{"$f":"SUM(D95:D99)","v":2991823.2795070517},{"$f":"SUM(E95:E98)","v":2893078.6367549296},2792178.8399626692,2693202.2152121244,2596008.7682821285,2500471.1634518965,2406469.3061887631,2313892.149387124,2222137.4632854084,2130543.4426052985,2038999.0964197975,1947505.4182187985,1856063.4213619903,1764674.1394762581,1673338.626861023,1582057.958901695,1490833.2324913915,1399665.5664610937,1308556.1020184017,1217506.0031950674,null,"Total Fixed Cost",514272.45277129032,{"$f":"SUM(AA95:AA99)","v":685589.69663619623},{"$f":"SUM(AB95:AB98)","v":662336.443200649},637825.65496302501,613761.96157818846,590111.86314362555,566844.86615832848,543932.19506501034,521347.22173603089,498946.49787088035,476572.40213336947,454198.30639585853,431824.2106583477,409450.11492083658,387076.0191833257,364701.92344581481,342327.82770830387,319953.73197079293,297579.63623328193,275205.54049577098,252831.44475826007,null,"Total Fixed Cost",140919.0194148114,{"$f":"SUM(AX95:AX99)","v":182838.05609766321},{"$f":"SUM(AY95:AY98)","v":176882.13633467924},170890.50093572156,165015.5921751163,159249.03308383425,153583.20700668718,148010.9324512319,142525.57151356692,137091.00475387077,131667.53741165673,126248.53663441626,120834.09175344897,115424.29388668016,110019.2359743939,104619.01281567987,99223.721105609482,93833.459473155555,88448.328519870483,83068.430859337604,77693.871157411981,null,"Total Fixed Cost",2011784.8569124518,{"$f":"SUM(BU95:BU99)","v":2681961.5989839775},{"$f":"SUM(BV95:BV98)","v":2590997.0861396817},2495113.2169148815,2400978.3401737236,2308461.4074880402,2217443.1311860331,2127810.9440281237,2039460.6793149973,1951831.1809568012,1864305.8492979193,1776780.5176390372,1689255.1859801556,1601729.854321273,1514204.5226623907,1426679.1910035091,1339153.859344627,1251628.5276857449,1164103.1960268626,1076577.8643679805,989052.53270909842,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR100:DK100))","v":20552708.589905623},{"$f":"SUM(CR95:CR99)","v":24300899.353404388},{"$f":"SUM(CS95:CS98)","v":23771439.68877371},23207242.630034368,22662610.685911149,22136103.482413225,21626410.501791686,21132295.478252474,20652614.935638431,20181183.861294691,19711205.688439853,19241537.291252788,18772184.865246847,18303154.729845658,17834453.330861315,17366087.243022162,16898063.172551092,16430387.959795462,15963068.581909597,15496112.155590879,15029525.939870661,null,"Total Fixed Cost",31256184.279422764,{"$f":"SUM(DO95:DO99)","v":37323186.088976987},{"$f":"SUM(DP95:DP98)","v":36496143.125546522},35583344.706673324,34701035.1638643,33846930.028019533,33018949.846496787,32215132.318915386,31433661.585221559,30664755.431577221,29897665.13798666,29130574.844396096,28363484.550805535,27596394.257214971,26829303.96362441,26062213.670033854,25295123.376443293,24528033.082852725,23760942.789262172,22993852.495671604,22226762.202081043,null,"Total Fixed Cost",17459038.880522545,{"$f":"SUM(EL95:EL99)","v":22533198.687307946},{"$f":"SUM(EM95:EM98)","v":21805173.847594395},21080061.33288632,20369273.147643294,19671790.499396067,18986687.285893004,18313090.47373502,17650193.311713047,16993596.53879229,16338465.256978504,15683993.460897891,15030194.340265114,14377081.348589126,13724668.208449069,13072968.91687566,12421997.750840232,11771769.272853542,11122298.336676564,10473600.093145499,9825689.9961132593]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D103:W103))","v":617373.75176463951},{"$f":"HLOOKUP(D80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D81","v":529958.78553599992},{"$f":"HLOOKUP(E80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E81","v":540557.96124671993},{"$f":"HLOOKUP(F80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F81","v":551369.12047165446},{"$f":"HLOOKUP(G80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G81","v":562396.50288108748},{"$f":"HLOOKUP(H80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H81","v":573644.43293870916},{"$f":"HLOOKUP(I80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I81","v":585117.32159748347},{"$f":"HLOOKUP(J80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J81","v":596819.66802943312},{"$f":"HLOOKUP(K80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K81","v":608756.06139002182},{"$f":"HLOOKUP(L80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L81","v":620931.18261782231},{"$f":"HLOOKUP(M80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M81","v":633349.80627017864},{"$f":"HLOOKUP(N80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N81","v":646016.80239558232},{"$f":"HLOOKUP(O80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O81","v":658937.13844349398},{"$f":"HLOOKUP(P80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P81","v":672115.88121236395},{"$f":"HLOOKUP(Q80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q81","v":685558.19883661123},{"$f":"HLOOKUP(R80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R81","v":699269.36281334353},{"$f":"HLOOKUP(S80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S81","v":713254.75006961043},{"$f":"HLOOKUP(T80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T81","v":727519.84507100261},{"$f":"HLOOKUP(U80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U81","v":742070.24197242269},{"$f":"HLOOKUP(V80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V81","v":756911.64681187109},{"$f":"HLOOKUP(W80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W81","v":772049.87974810845},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA103:AT103))","v":128619.53161763321},{"$f":"HLOOKUP(AA80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA81","v":110408.08031999998},{"$f":"HLOOKUP(AB80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB81","v":112616.24192639998},{"$f":"HLOOKUP(AC80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC81","v":114868.56676492799},{"$f":"HLOOKUP(AD80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD81","v":117165.93810022653},{"$f":"HLOOKUP(AE80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE81","v":119509.25686223106},{"$f":"HLOOKUP(AF80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF81","v":121899.4419994757},{"$f":"HLOOKUP(AG80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG81","v":124337.43083946522},{"$f":"HLOOKUP(AH80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH81","v":126824.17945625453},{"$f":"HLOOKUP(AI80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI81","v":129360.66304537962},{"$f":"HLOOKUP(AJ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ81","v":131947.87630628719},{"$f":"HLOOKUP(AK80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK81","v":134586.83383241296},{"$f":"HLOOKUP(AL80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL81","v":137278.57050906125},{"$f":"HLOOKUP(AM80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM81","v":140024.14191924245},{"$f":"HLOOKUP(AN80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN81","v":142824.62475762732},{"$f":"HLOOKUP(AO80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO81","v":145681.11725277989},{"$f":"HLOOKUP(AP80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP81","v":148594.73959783546},{"$f":"HLOOKUP(AQ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ81","v":151566.63438979219},{"$f":"HLOOKUP(AR80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR81","v":154597.96707758802},{"$f":"HLOOKUP(AS80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS81","v":157689.92641913978},{"$f":"HLOOKUP(AT80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT81","v":160843.72494752257},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX103:BQ103))","v":40055.854634099502},{"$f":"HLOOKUP(AX80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX81","v":34384.2802108416},{"$f":"HLOOKUP(AY80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY81","v":35071.965815058444},{"$f":"HLOOKUP(AZ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ81","v":35773.405131359599},{"$f":"HLOOKUP(BA80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA81","v":36488.873233986793},{"$f":"HLOOKUP(BB80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB81","v":37218.650698666534},{"$f":"HLOOKUP(BC80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC81","v":37963.023712639864},{"$f":"HLOOKUP(BD80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD81","v":38722.284186892663},{"$f":"HLOOKUP(BE80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE81","v":39496.729870630516},{"$f":"HLOOKUP(BF80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF81","v":40286.664468043127},{"$f":"HLOOKUP(BG80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG81","v":41092.397757403989},{"$f":"HLOOKUP(BH80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH81","v":41914.245712552074},{"$f":"HLOOKUP(BI80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI81","v":42752.530626803113},{"$f":"HLOOKUP(BJ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ81","v":43607.581239339183},{"$f":"HLOOKUP(BK80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK81","v":44479.732864125966},{"$f":"HLOOKUP(BL80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL81","v":45369.327521408493},{"$f":"HLOOKUP(BM80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM81","v":46276.714071836665},{"$f":"HLOOKUP(BN80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN81","v":47202.248353273397},{"$f":"HLOOKUP(BO80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO81","v":48146.29332033886},{"$f":"HLOOKUP(BP80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP81","v":49109.219186745649},{"$f":"HLOOKUP(BQ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ81","v":50091.403570480557},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU103:CN103))","v":0},{"$f":"HLOOKUP(BU80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU81","v":0},{"$f":"HLOOKUP(BV80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV81","v":0},{"$f":"HLOOKUP(BW80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW81","v":0},{"$f":"HLOOKUP(BX80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX81","v":0},{"$f":"HLOOKUP(BY80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY81","v":0},{"$f":"HLOOKUP(BZ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ81","v":0},{"$f":"HLOOKUP(CA80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA81","v":0},{"$f":"HLOOKUP(CB80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB81","v":0},{"$f":"HLOOKUP(CC80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC81","v":0},{"$f":"HLOOKUP(CD80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD81","v":0},{"$f":"HLOOKUP(CE80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE81","v":0},{"$f":"HLOOKUP(CF80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF81","v":0},{"$f":"HLOOKUP(CG80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG81","v":0},{"$f":"HLOOKUP(CH80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH81","v":0},{"$f":"HLOOKUP(CI80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI81","v":0},{"$f":"HLOOKUP(CJ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ81","v":0},{"$f":"HLOOKUP(CK80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK81","v":0},{"$f":"HLOOKUP(CL80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL81","v":0},{"$f":"HLOOKUP(CM80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM81","v":0},{"$f":"HLOOKUP(CN80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN81","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR103:DK103))","v":0},{"$f":"HLOOKUP(CR80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR81","v":0},{"$f":"HLOOKUP(CS80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS81","v":0},{"$f":"HLOOKUP(CT80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT81","v":0},{"$f":"HLOOKUP(CU80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU81","v":0},{"$f":"HLOOKUP(CV80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV81","v":0},{"$f":"HLOOKUP(CW80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW81","v":0},{"$f":"HLOOKUP(CX80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX81","v":0},{"$f":"HLOOKUP(CY80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY81","v":0},{"$f":"HLOOKUP(CZ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ81","v":0},{"$f":"HLOOKUP(DA80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA81","v":0},{"$f":"HLOOKUP(DB80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB81","v":0},{"$f":"HLOOKUP(DC80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC81","v":0},{"$f":"HLOOKUP(DD80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD81","v":0},{"$f":"HLOOKUP(DE80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE81","v":0},{"$f":"HLOOKUP(DF80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF81","v":0},{"$f":"HLOOKUP(DG80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG81","v":0},{"$f":"HLOOKUP(DH80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH81","v":0},{"$f":"HLOOKUP(DI80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI81","v":0},{"$f":"HLOOKUP(DJ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ81","v":0},{"$f":"HLOOKUP(DK80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK81","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO103:EH103))","v":0},{"$f":"HLOOKUP(DO80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO81","v":0},{"$f":"HLOOKUP(DP80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP81","v":0},{"$f":"HLOOKUP(DQ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ81","v":0},{"$f":"HLOOKUP(DR80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR81","v":0},{"$f":"HLOOKUP(DS80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS81","v":0},{"$f":"HLOOKUP(DT80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT81","v":0},{"$f":"HLOOKUP(DU80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU81","v":0},{"$f":"HLOOKUP(DV80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV81","v":0},{"$f":"HLOOKUP(DW80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW81","v":0},{"$f":"HLOOKUP(DX80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX81","v":0},{"$f":"HLOOKUP(DY80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY81","v":0},{"$f":"HLOOKUP(DZ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ81","v":0},{"$f":"HLOOKUP(EA80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA81","v":0},{"$f":"HLOOKUP(EB80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB81","v":0},{"$f":"HLOOKUP(EC80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC81","v":0},{"$f":"HLOOKUP(ED80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED81","v":0},{"$f":"HLOOKUP(EE80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE81","v":0},{"$f":"HLOOKUP(EF80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF81","v":0},{"$f":"HLOOKUP(EG80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG81","v":0},{"$f":"HLOOKUP(EH80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH81","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL103:FE103))","v":897499.52577304363},{"$f":"HLOOKUP(EL80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL81","v":770421.08987999998},{"$f":"HLOOKUP(EM80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM81","v":785829.51167759998},{"$f":"HLOOKUP(EN80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN81","v":801546.10191115201},{"$f":"HLOOKUP(EO80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO81","v":817577.02394937503},{"$f":"HLOOKUP(EP80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP81","v":833928.56442836253},{"$f":"HLOOKUP(EQ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ81","v":850607.1357169298},{"$f":"HLOOKUP(ER80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER81","v":867619.27843126853},{"$f":"HLOOKUP(ES80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES81","v":884971.66399989382},{"$f":"HLOOKUP(ET80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET81","v":902671.09727989184},{"$f":"HLOOKUP(EU80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU81","v":920724.51922548981},{"$f":"HLOOKUP(EV80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV81","v":939139.00960999948},{"$f":"HLOOKUP(EW80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW81","v":957921.78980219946},{"$f":"HLOOKUP(EX80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX81","v":977080.22559824365},{"$f":"HLOOKUP(EY80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY81","v":996621.8301102086},{"$f":"HLOOKUP(EZ80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ81","v":1016554.2667124128},{"$f":"HLOOKUP(FA80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA81","v":1036885.352046661},{"$f":"HLOOKUP(FB80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB81","v":1057623.059087594},{"$f":"HLOOKUP(FC80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC81","v":1078775.5202693462},{"$f":"HLOOKUP(FD80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD81","v":1100351.030674733},{"$f":"HLOOKUP(FE80,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE81","v":1122358.0512882276}]
[null,"Fuel Cost",8315230.8983749151,{"$f":"HLOOKUP(D80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D82","v":4438859.5135999992},{"$f":"HLOOKUP(E80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E82","v":5302516.7840119991},{"$f":"HLOOKUP(F80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F82","v":6206020.6848746678},{"$f":"HLOOKUP(G80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G82","v":6718317.8087959997},{"$f":"HLOOKUP(H80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H82","v":7165459.093559999},{"$f":"HLOOKUP(I80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I82","v":7569818.7485545352},{"$f":"HLOOKUP(J80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J82","v":7929341.6696960023},{"$f":"HLOOKUP(K80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K82","v":8316774.4275839999},{"$f":"HLOOKUP(L80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L82","v":8587713.8707079999},{"$f":"HLOOKUP(M80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M82","v":9167722.3063333295},{"$f":"HLOOKUP(N80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N82","v":9636488.0752046686},{"$f":"HLOOKUP(O80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O82","v":9894766.7775320001},{"$f":"HLOOKUP(P80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P82","v":10276969.879933333},{"$f":"HLOOKUP(Q80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q82","v":10656736.963793067},{"$f":"HLOOKUP(R80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R82","v":11015055.214012805},{"$f":"HLOOKUP(S80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S82","v":11539054.312405335},{"$f":"HLOOKUP(T80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T82","v":11942903.042328127},{"$f":"HLOOKUP(U80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U82","v":12169343.1922336},{"$f":"HLOOKUP(V80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V82","v":12471596.709563734},{"$f":"HLOOKUP(W80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W82","v":13034115.022339603},null,"Fuel Cost",1747209.6397694072,{"$f":"HLOOKUP(AA80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA82","v":932700.27333333308},{"$f":"HLOOKUP(AB80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB82","v":1114173.322820833},{"$f":"HLOOKUP(AC80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC82","v":1304019.0101444444},{"$f":"HLOOKUP(AD80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD82","v":1411663.7026708331},{"$f":"HLOOKUP(AE80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE82","v":1505617.7458749996},{"$f":"HLOOKUP(AF80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF82","v":1590582.4444834725},{"$f":"HLOOKUP(AG80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG82","v":1666125.9767333337},{"$f":"HLOOKUP(AH80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH82","v":1747533.9685999998},{"$f":"HLOOKUP(AI80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI82","v":1804464.1985124997},{"$f":"HLOOKUP(AJ80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ82","v":1926336.5003472213},{"$f":"HLOOKUP(AK80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK82","v":2024834.3148006946},{"$f":"HLOOKUP(AL80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL82","v":2079104.2495708333},{"$f":"HLOOKUP(AM80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM82","v":2159413.3778472217},{"$f":"HLOOKUP(AN80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN82","v":2239210.6460044445},{"$f":"HLOOKUP(AO80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO82","v":2314501.0508700009},{"$f":"HLOOKUP(AP80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP82","v":2424604.5810222221},{"$f":"HLOOKUP(AQ80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ82","v":2509461.9232359705},{"$f":"HLOOKUP(AR80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR82","v":2557041.8903566664},{"$f":"HLOOKUP(AS80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS82","v":2620551.8837155555},{"$f":"HLOOKUP(AT80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT82","v":2738749.1329129166},null,"Fuel Cost",1533862.7033646796,{"$f":"HLOOKUP(AX80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX82","v":818810.82276586653},{"$f":"HLOOKUP(AY80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY82","v":978124.70012718043},{"$f":"HLOOKUP(AZ80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ82","v":1144788.8556767984},{"$f":"HLOOKUP(BA80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA82","v":1239289.3525394285},{"$f":"HLOOKUP(BB80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB82","v":1321770.9274008197},{"$f":"HLOOKUP(BC80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC82","v":1396360.821670953},{"$f":"HLOOKUP(BD80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD82","v":1462679.942147979},{"$f":"HLOOKUP(BE80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE82","v":1534147.4292988479},{"$f":"HLOOKUP(BF80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF82","v":1584126.0663033258},{"$f":"HLOOKUP(BG80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG82","v":1691116.8784546105},{"$f":"HLOOKUP(BH80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH82","v":1777587.3972259336},{"$f":"HLOOKUP(BI80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI82","v":1825230.5803696208},{"$f":"HLOOKUP(BJ80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ82","v":1895733.3831238109},{"$f":"HLOOKUP(BK80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK82","v":1965786.8275822031},{"$f":"HLOOKUP(BL80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL82","v":2031883.7293596824},{"$f":"HLOOKUP(BM80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM82","v":2128542.8219866953},{"$f":"HLOOKUP(BN80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN82","v":2203038.4688545205},{"$f":"HLOOKUP(BO80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO82","v":2244808.5777942725},{"$f":"HLOOKUP(BP80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP82","v":2300563.5415300466},{"$f":"HLOOKUP(BQ80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ82","v":2404328.0515564797},null,"Fuel Cost",3255960.0665313532,{"$f":"HLOOKUP(BU80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU82","v":1749810.0000000002},{"$f":"HLOOKUP(BV80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV82","v":1749810.0000000002},{"$f":"HLOOKUP(BW80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW82","v":1852740.0000000002},{"$f":"HLOOKUP(BX80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX82","v":1852740.0000000002},{"$f":"HLOOKUP(BY80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY82","v":1955670.0000000002},{"$f":"HLOOKUP(BZ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ82","v":2058600.0000000002},{"$f":"HLOOKUP(CA80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA82","v":20586000.000000004},{"$f":"HLOOKUP(CB80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB82","v":2161530.0000000005},{"$f":"HLOOKUP(CC80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC82","v":2161530.0000000005},{"$f":"HLOOKUP(CD80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD82","v":2264460.0000000005},{"$f":"HLOOKUP(CE80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE82","v":2264460.0000000005},{"$f":"HLOOKUP(CF80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF82","v":2367390},{"$f":"HLOOKUP(CG80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG82","v":2470320},{"$f":"HLOOKUP(CH80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH82","v":2470320},{"$f":"HLOOKUP(CI80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI82","v":2573250.0000000005},{"$f":"HLOOKUP(CJ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ82","v":2676180.0000000005},{"$f":"HLOOKUP(CK80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK82","v":2779110.0000000005},{"$f":"HLOOKUP(CL80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL82","v":2779110.0000000005},{"$f":"HLOOKUP(CM80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM82","v":2882040},{"$f":"HLOOKUP(CN80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN82","v":2984970.0000000005},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",7943977.94055162,{"$f":"HLOOKUP(EL80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL82","v":6307200},{"$f":"HLOOKUP(EM80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM82","v":6570000},{"$f":"HLOOKUP(EN80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN82","v":6832800},{"$f":"HLOOKUP(EO80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO82","v":6832800},{"$f":"HLOOKUP(EP80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP82","v":7095600.0000000009},{"$f":"HLOOKUP(EQ80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ82","v":7358399.9999999991},{"$f":"HLOOKUP(ER80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER82","v":7621200},{"$f":"HLOOKUP(ES80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES82","v":7621200},{"$f":"HLOOKUP(ET80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET82","v":7884000},{"$f":"HLOOKUP(EU80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU82","v":8146800},{"$f":"HLOOKUP(EV80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV82","v":8409600},{"$f":"HLOOKUP(EW80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW82","v":8672400},{"$f":"HLOOKUP(EX80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX82","v":8935200},{"$f":"HLOOKUP(EY80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY82","v":9198000},{"$f":"HLOOKUP(EZ80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ82","v":9460800},{"$f":"HLOOKUP(FA80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA82","v":9723600},{"$f":"HLOOKUP(FB80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB82","v":9986400},{"$f":"HLOOKUP(FC80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC82","v":10512000},{"$f":"HLOOKUP(FD80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD82","v":10774799.999999998},{"$f":"HLOOKUP(FE80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE82","v":11037600}]
[null,"Fuel Savings on remaining plant",-1373975.9209761128,{"$f":"HLOOKUP(D80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D83","v":-733459.61919999996},{"$f":"HLOOKUP(E80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E83","v":-876166.93641399988},{"$f":"HLOOKUP(F80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F83","v":-1025458.3535093336},{"$f":"HLOOKUP(G80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G83","v":-1110108.3074620001},{"$f":"HLOOKUP(H80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H83","v":-1183992.1678199999},{"$f":"HLOOKUP(I80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I83","v":-1250806.9605980671},{"$f":"HLOOKUP(J80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J83","v":-1310213.1085120004},{"$f":"HLOOKUP(K80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K83","v":-1374230.967648},{"$f":"HLOOKUP(L80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L83","v":-1418999.9314259999},{"$f":"HLOOKUP(M80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M83","v":-1514838.2351666661},{"$f":"HLOOKUP(N80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N83","v":-1592295.2398943338},{"$f":"HLOOKUP(O80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O83","v":-1634972.1928540003},{"$f":"HLOOKUP(P80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P83","v":-1698125.9243666665},{"$f":"HLOOKUP(Q80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q83","v":-1760877.1377941335},{"$f":"HLOOKUP(R80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R83","v":-1820084.2306416007},{"$f":"HLOOKUP(S80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S83","v":-1906667.772650667},{"$f":"HLOOKUP(T80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T83","v":-1973398.1421872657},{"$f":"HLOOKUP(U80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U83","v":-2010814.2184591999},{"$f":"HLOOKUP(V80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V83","v":-2060757.396215467},{"$f":"HLOOKUP(W80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W83","v":-2153705.7011162005},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA105:AT105))","v":-915983.94731740863},{"$f":"HLOOKUP(AA80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA83","v":-488973.07946666662},{"$f":"HLOOKUP(AB80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB83","v":-584111.29094266659},{"$f":"HLOOKUP(AC80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC83","v":-683638.90233955567},{"$f":"HLOOKUP(AD80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD83","v":-740072.20497466659},{"$f":"HLOOKUP(AE80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE83","v":-789328.11187999987},{"$f":"HLOOKUP(AF80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF83","v":-833871.30706537806},{"$f":"HLOOKUP(AG80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG83","v":-873475.40567466698},{"$f":"HLOOKUP(AH80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH83","v":-916153.97843200003},{"$f":"HLOOKUP(AI80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI83","v":-945999.95428399986},{"$f":"HLOOKUP(AJ80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ83","v":-1009892.1567777774},{"$f":"HLOOKUP(AK80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK83","v":-1061530.1599295558},{"$f":"HLOOKUP(AL80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL83","v":-1089981.4619026668},{"$f":"HLOOKUP(AM80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM83","v":-1132083.9495777776},{"$f":"HLOOKUP(AN80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN83","v":-1173918.0918627556},{"$f":"HLOOKUP(AO80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO83","v":-1213389.4870944005},{"$f":"HLOOKUP(AP80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP83","v":-1271111.8484337779},{"$f":"HLOOKUP(AQ80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ83","v":-1315598.7614581771},{"$f":"HLOOKUP(AR80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR83","v":-1340542.8123061333},{"$f":"HLOOKUP(AS80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS83","v":-1373838.2641436446},{"$f":"HLOOKUP(AT80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT83","v":-1435803.8007441335},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX105:BQ105))","v":0},{"$f":"HLOOKUP(AX80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX83","v":0},{"$f":"HLOOKUP(AY80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY83","v":0},{"$f":"HLOOKUP(AZ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ83","v":0},{"$f":"HLOOKUP(BA80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA83","v":0},{"$f":"HLOOKUP(BB80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB83","v":0},{"$f":"HLOOKUP(BC80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC83","v":0},{"$f":"HLOOKUP(BD80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD83","v":0},{"$f":"HLOOKUP(BE80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE83","v":0},{"$f":"HLOOKUP(BF80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF83","v":0},{"$f":"HLOOKUP(BG80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG83","v":0},{"$f":"HLOOKUP(BH80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH83","v":0},{"$f":"HLOOKUP(BI80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI83","v":0},{"$f":"HLOOKUP(BJ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ83","v":0},{"$f":"HLOOKUP(BK80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK83","v":0},{"$f":"HLOOKUP(BL80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL83","v":0},{"$f":"HLOOKUP(BM80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM83","v":0},{"$f":"HLOOKUP(BN80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN83","v":0},{"$f":"HLOOKUP(BO80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO83","v":0},{"$f":"HLOOKUP(BP80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP83","v":0},{"$f":"HLOOKUP(BQ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ83","v":0},null,"Fuel Savings on remaining plant",-318668.43204349402,{"$f":"HLOOKUP(BU80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU83","v":-171258.00000000003},{"$f":"HLOOKUP(BV80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV83","v":-171258.00000000003},{"$f":"HLOOKUP(BW80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW83","v":-181332.00000000003},{"$f":"HLOOKUP(BX80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX83","v":-181332.00000000003},{"$f":"HLOOKUP(BY80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY83","v":-191406.00000000003},{"$f":"HLOOKUP(BZ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ83","v":-201480.00000000003},{"$f":"HLOOKUP(CA80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA83","v":-2014800.0000000002},{"$f":"HLOOKUP(CB80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB83","v":-211554.00000000003},{"$f":"HLOOKUP(CC80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC83","v":-211554.00000000003},{"$f":"HLOOKUP(CD80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD83","v":-221628.00000000006},{"$f":"HLOOKUP(CE80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE83","v":-221628.00000000006},{"$f":"HLOOKUP(CF80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF83","v":-231702.00000000003},{"$f":"HLOOKUP(CG80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG83","v":-241776.00000000003},{"$f":"HLOOKUP(CH80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH83","v":-241776.00000000003},{"$f":"HLOOKUP(CI80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI83","v":-251850.00000000003},{"$f":"HLOOKUP(CJ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ83","v":-261924.00000000006},{"$f":"HLOOKUP(CK80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK83","v":-271998.00000000006},{"$f":"HLOOKUP(CL80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL83","v":-271998.00000000006},{"$f":"HLOOKUP(CM80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM83","v":-282072},{"$f":"HLOOKUP(CN80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN83","v":-292146.00000000006},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",347.06274886994026,{"$f":"HLOOKUP(D80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D104:D105)","v":185.26999471999997},{"$f":"HLOOKUP(E80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E104:E105)","v":221.31749237989999},{"$f":"HLOOKUP(F80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F104:F105)","v":259.02811656826668},{"$f":"HLOOKUP(G80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G104:G105)","v":280.41047506669997},{"$f":"HLOOKUP(H80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H104:H105)","v":299.07334628699994},{"$f":"HLOOKUP(I80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I104:I105)","v":315.95058939782342},{"$f":"HLOOKUP(J80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J104:J105)","v":330.95642805920011},{"$f":"HLOOKUP(K80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K104:K105)","v":347.12717299680003},{"$f":"HLOOKUP(L80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L104:L105)","v":358.43569696410003},{"$f":"HLOOKUP(M80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M104:M105)","v":382.64420355833317},{"$f":"HLOOKUP(N80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N104:N105)","v":402.20964176551672},{"$f":"HLOOKUP(O80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O104:O105)","v":412.98972923389999},{"$f":"HLOOKUP(P80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P104:P105)","v":428.94219777833337},{"$f":"HLOOKUP(Q80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q104:Q105)","v":444.79299129994672},{"$f":"HLOOKUP(R80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R104:R105)","v":459.74854916856032},{"$f":"HLOOKUP(S80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S104:S105)","v":481.61932698773342},{"$f":"HLOOKUP(T80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T104:T105)","v":498.4752450070431},{"$f":"HLOOKUP(U80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U104:U105)","v":507.92644868872003},{"$f":"HLOOKUP(V80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V104:V105)","v":520.54196566741336},{"$f":"HLOOKUP(W80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W104:W105)","v":544.02046606117017},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA106:AT106))","v":41.561284622599949},{"$f":"HLOOKUP(AA80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA104:AA105)","v":22.186359693333323},{"$f":"HLOOKUP(AB80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB104:AB105)","v":26.503101593908319},{"$f":"HLOOKUP(AC80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC104:AC105)","v":31.019005390244438},{"$f":"HLOOKUP(AD80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD104:AD105)","v":33.579574884808324},{"$f":"HLOOKUP(AE80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE104:AE105)","v":35.814481699749983},{"$f":"HLOOKUP(AF80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF104:AF105)","v":37.835556870904725},{"$f":"HLOOKUP(AG80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG104:AG105)","v":39.632528552933337},{"$f":"HLOOKUP(AH80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH104:AH105)","v":41.56899950839999},{"$f":"HLOOKUP(AI80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI104:AI105)","v":42.923212211424996},{"$f":"HLOOKUP(AJ80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ104:AJ105)","v":45.822217178472201},{"$f":"HLOOKUP(AK80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK104:AK105)","v":48.165207743556941},{"$f":"HLOOKUP(AL80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL104:AL105)","v":49.456139383408328},{"$f":"HLOOKUP(AM80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM104:AM105)","v":51.366471413472205},{"$f":"HLOOKUP(AN80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN104:AN105)","v":53.264627707084443},{"$f":"HLOOKUP(AO80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO104:AO105)","v":55.055578188780025},{"$f":"HLOOKUP(AP80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP104:AP105)","v":57.67463662942221},{"$f":"HLOOKUP(AQ80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ104:AQ105)","v":59.693158088889675},{"$f":"HLOOKUP(AR80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR104:AR105)","v":60.824953902526659},{"$f":"HLOOKUP(AS80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS104:AS105)","v":62.335680978595548},{"$f":"HLOOKUP(AT80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT104:AT105)","v":65.147266608439153},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX106:BQ106))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX107:BQ107))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",220374.38023741159,{"$f":"(SUM(D103:D107))*Misc_Rev","v":123483.04831628018},144811.68254923177,167116.28125256597,179906.02253387673,191116.4357352567,201292.19128341918,210383.4033781921,220160.70639034041,227109.76371817672,241588.01807190423,253366.09779757433,260028.74495845009,269714.98846228991,279349.62859092385,288470.0865618668,301630.86729339603,311875.5919691996,317810.87762356788,325599.78737297573,339731.65591779095,null,"Misc Charges",27984.53934021794,{"$f":"(SUM(AA103:AA107))*Misc_Rev","v":16155.906604768568},18737.415065922196,21436.34418649158,22996.413262134232,24367.924999451177,25616.115890164852,26735.023654075569,27936.696263837173,28800.298729991493,30566.162679176687,32009.318093129903,32840.547040586483,34034.523523388547,35223.001110586847,36350.598913027905,37962.739610475095,39226.40057180071,39974.736544371321,40945.798314266343,42677.205474579474,null,"Misc Charges",45886.021639896404,{"$f":"(SUM(AX103:AX107))*Misc_Rev","v":24874.050032182946},29538.73559888003,34418.112151601039,37194.038394198149,39619.982159912419,41816.277388313269,43771.880506566849,45878.021816426968,47358.128752908488,50500.829238685066,53045.750898228609,54459.179617989743,56539.546475043273,58607.311303252274,60560.235620311323,63404.688754250441,65603.517869476025,66848.806312475368,68502.359665937358,71556.144794771404,null,"Misc Charges",85633.800311859042,{"$f":"(SUM(BU103:BU107))*Misc_Rev","v":46021.105008000006},46021.105008000006,48728.228832000008,48728.228832000008,51435.352656000003,54142.476480000005,541424.76480000012,56849.600304000014,56849.600304000014,59556.724128000009,59556.724128000009,62263.847951999996,64970.971775999998,64970.971775999998,67678.095600000015,70385.21942400001,73092.343248000019,73092.343248000019,75799.467071999999,78506.590896000009,null,"Misc Charges",0,{"$f":"(SUM(CR103:CR107))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO103:DO107))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",257764.43405322926,{"$f":"(SUM(EL103:EL107))*Misc_Rev","v":206340.96525436151},{"$f":"(SUM(EM103:EM107))*Misc_Rev","v":214451.85358344877},222571.72625511771,223039.09175622009,231177.4757673445,239325.39403469136,247483.03724338519,247988.92869225293,256166.60917009795,264354.60983349988,272553.13708616991,280762.40145989333,288982.61769709119,297214.00483503303,305456.78629173368,313711.18995356833,321977.44826463971,337917.46951793251,346208.15314829111,354511.41702725703]
[null,"Total Variable Cost",7569646.4115294265,{"$f":"SUM(D103:D108)","v":4359026.9982469995},{"$f":"SUM(E103:E107)","v":4967129.1263370989},5732190.4799535563,6170886.4146901537,6555410.4320249949,6904445.0601433488,7216279.1856414936,7551646.6484990194,7790003.5575967869,8286616.5216404004,8690611.8473476823,8919144.7128507271,9251388.7789768092,9581862.8178268448,9894700.0947337169,10346122.909151267,10697523.22045687,10901107.14219551,11168271.502125805,11653003.221437572,null,"Total Variable Cost",961282.87604281248,{"$f":"SUM(AA103:AA108)","v":570313.36715112824},{"$f":"SUM(AB103:AB107)","v":642704.77690616029},735279.69357520691,788791.01537127781,835834.70533893048,878648.41497444105,917027.63442668482,958245.73862376262,987867.83048609085,1048438.0420929096,1097939.1539112953,1126450.8143166113,1167404.9366600998,1208170.4435270235,1246847.7366065688,1302145.1468229091,1345489.4893256745,1371157.8700820238,1404465.8816720294,1463854.2043829139,null,"Total Variable Cost",1576068.0151902679,{"$f":"SUM(AX103:AX108)","v":878069.15300889104},{"$f":"SUM(AY103:AY107)","v":1013196.6659422389},1180562.260808158,1275778.2257734153,1358989.5780994862,1434323.8453835929,1501402.2263348717,1573644.1591694783,1624412.7307713688,1732209.2762120145,1819501.6429384856,1867983.110996424,1939340.9643631501,2010266.5604463289,2077253.0568810909,2174819.5360585321,2250240.7172077941,2292954.8711146112,2349672.7607167922,2454419.4551269603,null,"Total Variable Cost",2941268.4856637521,{"$f":"SUM(BU103:BU108)","v":1624573.1050080003},{"$f":"SUM(BV103:BV107)","v":1578552.0000000002},1671408.0000000002,1671408.0000000002,1764264.0000000002,1857120.0000000002,18571200.000000004,1949976.0000000005,1949976.0000000005,2042832.0000000005,2042832.0000000005,2135688,2228544,2228544,2321400.0000000005,2414256.0000000005,2507112.0000000005,2507112.0000000005,2599968,2692824.0000000005,null,"Total Variable Cost",0,{"$f":"SUM(CR103:CR108)","v":0},{"$f":"SUM(CS103:CS107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO103:DO108)","v":0},{"$f":"SUM(DP103:DP107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",8859308.1401028,{"$f":"SUM(EL103:EL108)","v":7283962.0551343616},{"$f":"SUM(EM103:EM107)","v":7355829.5116776004},7634346.1019111518,7650377.0239493754,7929528.564428363,8209007.1357169291,8488819.2784312684,8506171.6639998946,8786671.0972798914,9067524.5192254893,9348739.0096099991,9630321.7898021992,9912280.225598244,10194621.830110209,10477354.266712412,10760485.352046661,11044023.059087593,11590775.520269345,11875151.030674731,12159958.051288228]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D111:W111))","v":9855781.4053411596},{"$f":"D109+D100","v":7350850.2777540516},{"$f":"E109+E100","v":7860207.763092028},8524369.319916226,8864088.6299022771,9151419.2003071234,9404916.2235952448,9622748.4918302558,9865538.7978861444,10012141.020882195,10417159.964245699,10729610.943767481,10866650.131069526,11107452.2003388,11346536.957303103,11568038.72159474,11928180.868052963,12188356.452948261,12300772.708656603,12476827.604144206,12870509.224632639,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA111:AT111))","v":1475555.3288141026},{"$f":"AA109+AA100","v":1255903.0637873244},{"$f":"AB109+AB100","v":1305041.2201068094},1373105.348538232,1402552.9769494664,1425946.5684825559,1445493.2811327695,1460959.8294916952,1479592.9603597936,1486814.3283569713,1525010.4442262789,1552137.4603071539,1558275.024974959,1576855.0515809364,1595246.4627103494,1611549.6600523836,1644472.9745312131,1665443.2212964674,1668737.5063153058,1679671.4221678004,1716685.649141174,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX111:BQ111))","v":1716987.0346050803},{"$f":"AX109+AX100","v":1060907.2091065543},{"$f":"AY109+AY100","v":1190078.8022769182},1351452.7617438794,1440793.8179485316,1518238.6111833204,1587907.0523902802,1649413.1587861036,1716169.7306830452,1761503.7355252397,1863876.8136236712,1945750.1795729019,1988817.202749873,2054765.2582498302,2120285.7964207227,2181872.0696967705,2274043.2571641416,2344074.1766809495,2381403.1996344817,2432741.1915761298,2532113.3262843722,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU111:CN111))","v":4953053.3425762057},{"$f":"BU109+BU100","v":4306534.7039919775},{"$f":"BV109+BV100","v":4169549.0861396817},4166521.216914882,4072386.3401737241,4072725.4074880406,4074563.1311860336,20699010.944028128,3989436.679314998,3901807.1809568014,3907137.8492979198,3819612.5176390377,3824943.1859801556,3830273.854321273,3742748.522662391,3748079.1910035098,3753409.8593446277,3758740.5276857456,3671215.1960268631,3676545.8643679805,3681876.5327090989,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR111:DK111))","v":20552708.589905623},{"$f":"CR109+CR100","v":24300899.353404388},{"$f":"CS109+CS100","v":23771439.68877371},23207242.630034368,22662610.685911149,22136103.482413225,21626410.501791686,21132295.478252474,20652614.935638431,20181183.861294691,19711205.688439853,19241537.291252788,18772184.865246847,18303154.729845658,17834453.330861315,17366087.243022162,16898063.172551092,16430387.959795462,15963068.581909597,15496112.155590879,15029525.939870661,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO111:EH111))","v":31256184.279422764},{"$f":"DO109+DO100","v":37323186.088976987},{"$f":"DP109+DP100","v":36496143.125546522},35583344.706673324,34701035.1638643,33846930.028019533,33018949.846496787,32215132.318915386,31433661.585221559,30664755.431577221,29897665.13798666,29130574.844396096,28363484.550805535,27596394.257214971,26829303.96362441,26062213.670033854,25295123.376443293,24528033.082852725,23760942.789262172,22993852.495671604,22226762.202081043,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL111:FE111))","v":26318347.020625349},{"$f":"EL109+EL100","v":29817160.74244231},{"$f":"EM109+EM100","v":29161003.359271996},28714407.434797473,28019650.171592668,27601319.06382443,27195694.421609934,26801909.752166286,26156364.97571294,25780267.636072181,25405989.776203994,25032732.47050789,24660516.130067311,24289361.574187368,23919290.03855928,23550323.183588073,23182483.102886893,22815792.331941135,22713073.85694591,22348751.12382023,21985648.047401488]
[]
[null,"$/MWh",{"$f":"C111/AVERAGE(D81:W81)","v":51.332194819485203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z111/AVERAGE(AA81:AT81)","v":36.888883220352568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW111/AVERAGE(AX81:BQ81)","v":49.727381678784759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT111/AVERAGE(BU81:CN81)","v":56.54170482392928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ111/AVERAGE(CR81:DK81)","v":101.4792219169472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN111/AVERAGE(DO81:EH81)","v":193.07670812468356},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK111/AVERAGE(EL81:FE81)","v":120.17510055080068}]
[null,"Fixed Cost $/kW-yr",{"$f":"C100/D89/1000","v":95.255624742155476},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z100/AA89/1000","v":102.85449055425806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW100/AX89/1000","v":32.650375211958156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT100/BU89/1000","v":167.64873807603763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ100/CR89/1000","v":302.24571455743563},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN100/DO89/1000","v":284.14712981293422},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK100/EL89/1000","v":349.18077761045095}]
[null,"Variable Cost $/MWh",{"$f":"C109/AVERAGE(D81:W81)","v":39.425241726715761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z109/AVERAGE(AA81:AT81)","v":24.032071901070317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW109/AVERAGE(AX81:BQ81)","v":45.646084777289964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT109/AVERAGE(BU81:CN81)","v":33.576124265567941},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ109/AVERAGE(CR81:DK81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN109/AVERAGE(DO81:EH81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK109/AVERAGE(EL81:FE81)","v":40.453461826953422}]
[]
[null,{"$f":"D118&\" \"&'Resource Options'!$B$45","v":"2025 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA118&\" \"&'Resource Options'!$B$46","v":"2025 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX118&\" \"&'Resource Options'!$B$47","v":"2025 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU118&\" \"&'Resource Options'!$B$48","v":"2025 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR118&\" \"&'Resource Options'!$B$49","v":"2025 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO118&\" \"&'Resource Options'!$B$50","v":"2025 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL118&\" \"&'Resource Options'!$B$44","v":"2025 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2025,{"$f":"D118+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,{"$f":"D118","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,{"$f":"AA118","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,{"$f":"AX118","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2025,{"$f":"CR118+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2025,{"$f":"DO118+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2025,{"$f":"EL118+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D118-$D$4)","v":192000},{"$f":"D119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V119*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA118--$AA$4)","v":39999.999999999993},{"$f":"AA119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP118-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ118-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM118-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN118-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ118-$CR118)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK118-$CR118)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG118-$DO118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH118-$DO118)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD118-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE118-$EL$4)","v":219000}]
[null,"Fuel (Dth)",null,{"$f":"D119*$D126/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA119*$AA126/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX119*$AX126/1000","v":412609.6},{"$f":"AY119*$AX126/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU119*$AA126/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL119*$EL126/1000","v":2628000},{"$f":"EM119*$EL126/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA126)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU126)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W120/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT120/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP120/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ120/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM120/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN120/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*D121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*E121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*F121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*G121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*H121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*I121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*J121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*K121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*L121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*M121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*N121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*O121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*P121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*Q121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*R121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*S121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*T121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*U121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*V121/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*W121/2204.62","v":-19614.808901307257},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$46*AA121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AB121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AC121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AD121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AE121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AF121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AG121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AH121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AI121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AJ121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AK121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AL121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AM121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AN121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AO121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AP121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AQ121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AR121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AS121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AT121/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$47*AX121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AY121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AZ121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BA121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BB121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BC121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BD121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BE121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BF121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BG121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BH121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BI121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BJ121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BK121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BL121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BM121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BN121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BO121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BP121/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BQ121/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN121/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D118,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA118,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX118,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU118,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D118,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":19.015465514932124},{"$f":"'Resource Options'!$N$45*(1.02^(D118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA118,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":4.5223643919997141},{"$f":"'Resource Options'!$N$46*(1.02^(AA118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX118,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.1413586322665945},{"$f":"'Resource Options'!$N$47*(1.02^(AX118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU118,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":17.691058800132211},{"$f":"'Resource Options'!$N$48*(1.02^(BU118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR118,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":178.29628654271505},{"$f":"'Resource Options'!$N$49*(1.02^(CR118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO118,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":281.72741528790147},{"$f":"'Resource Options'!$N$50*(1.02^(DO118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL118,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":138.01010040000003},{"$f":"'Resource Options'!$N$44*(1.02^(EL118-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D128*AFUDC!$Y$44","v":0.82812352317529414},{"$f":"E128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA128*AFUDC!$Y$45","v":0.19694896927158756},{"$f":"AB128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX128*AFUDC!$Y$46","v":4.9706168435210196E-2},{"$f":"AY128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU128*AFUDC!$Y$47","v":0.7704456107457579},{"$f":"BV128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR128*AFUDC!$Y$48","v":26.40033114837982},{"$f":"CS128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO128*AFUDC!$Y$49","v":41.715378381679571},{"$f":"DP128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL128*AFUDC!$Y$43","v":7.8596752177800013},{"$f":"EM128*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D128:D129)","v":19.843589038107417},{"$f":"SUM(E128:E129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA128:AA129)","v":4.7193133612713014},{"$f":"SUM(AB128:AB129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX128:AX129)","v":1.1910648007018048},{"$f":"SUM(AY128:AY129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU128:BU129)","v":18.461504410877968},{"$f":"SUM(BV128:BV129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR128:CR129)","v":204.69661769109487},{"$f":"SUM(CS128:CS129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO128:DO129)","v":323.44279366958102},{"$f":"SUM(DP128:DP129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL128:EL129)","v":145.86977561778002},{"$f":"SUM(EM128:EM129)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D133:W133))","v":125944.2453599865},{"$f":"HLOOKUP(D118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":108111.592249344},{"$f":"HLOOKUP(E118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":110273.82409433088},{"$f":"HLOOKUP(F118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":112479.30057621752},{"$f":"HLOOKUP(G118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":114728.88658774187},{"$f":"HLOOKUP(H118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":117023.46431949669},{"$f":"HLOOKUP(I118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":119363.93360588665},{"$f":"HLOOKUP(J118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":121751.21227800437},{"$f":"HLOOKUP(K118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":124186.23652356447},{"$f":"HLOOKUP(L118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":126669.96125403573},{"$f":"HLOOKUP(M118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":129203.36047911647},{"$f":"HLOOKUP(N118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":131787.42768869881},{"$f":"HLOOKUP(O118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":134423.17624247281},{"$f":"HLOOKUP(P118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":137111.63976732225},{"$f":"HLOOKUP(Q118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":139853.87256266869},{"$f":"HLOOKUP(R118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":142650.95001392209},{"$f":"HLOOKUP(S118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":145503.96901420056},{"$f":"HLOOKUP(T118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":148414.04839448456},{"$f":"HLOOKUP(U118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":151382.32936237421},{"$f":"HLOOKUP(V118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":154409.9759496217},{"$f":"HLOOKUP(W118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":157498.17546861415},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA133:AT133))","v":0},{"$f":"HLOOKUP(AA118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AB118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AC118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AD118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AE118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AF118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AG118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AH118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AI118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AJ118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AK118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AL118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AM118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AN118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AO118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AP118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AQ118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AR118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AS118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AT118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX133:BQ133))","v":11324.486728618784},{"$f":"HLOOKUP(AX118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":9721.0340030868483},{"$f":"HLOOKUP(AY118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":9915.4546831485859},{"$f":"HLOOKUP(AZ118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":10113.763776811558},{"$f":"HLOOKUP(BA118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":10316.039052347789},{"$f":"HLOOKUP(BB118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":10522.359833394745},{"$f":"HLOOKUP(BC118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":10732.80703006264},{"$f":"HLOOKUP(BD118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":10947.463170663892},{"$f":"HLOOKUP(BE118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":11166.412434077172},{"$f":"HLOOKUP(BF118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":11389.740682758713},{"$f":"HLOOKUP(BG118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":11617.535496413888},{"$f":"HLOOKUP(BH118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":11849.886206342167},{"$f":"HLOOKUP(BI118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":12086.883930469012},{"$f":"HLOOKUP(BJ118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":12328.621609078393},{"$f":"HLOOKUP(BK118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":12575.19404125996},{"$f":"HLOOKUP(BL118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":12826.697922085161},{"$f":"HLOOKUP(BM118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":13083.231880526866},{"$f":"HLOOKUP(BN118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":13344.896518137402},{"$f":"HLOOKUP(BO118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":13611.794448500148},{"$f":"HLOOKUP(BP118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":13884.030337470153},{"$f":"HLOOKUP(BQ118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":14161.710944219558},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU133:CN133))","v":0},{"$f":"HLOOKUP(BU118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(BV118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(BW118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(BX118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(BY118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(BZ118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CA118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CB118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CC118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CD118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CE118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CF118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CG118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CH118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CI118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CJ118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CK118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CL118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CM118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},{"$f":"HLOOKUP(CN118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR133:DK133))","v":785402.30786991573},{"$f":"HLOOKUP(CR118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":674195.90166604798},{"$f":"HLOOKUP(CS118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":687679.81969936902},{"$f":"HLOOKUP(CT118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":701433.41609335656},{"$f":"HLOOKUP(CU118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":715462.08441522368},{"$f":"HLOOKUP(CV118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":729771.32610352791},{"$f":"HLOOKUP(CW118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":744366.75262559846},{"$f":"HLOOKUP(CX118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":759254.08767811058},{"$f":"HLOOKUP(CY118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":774439.1694316729},{"$f":"HLOOKUP(CZ118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":789927.95282030641},{"$f":"HLOOKUP(DA118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":805726.51187671244},{"$f":"HLOOKUP(DB118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":821841.04211424664},{"$f":"HLOOKUP(DC118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":838277.8629565317},{"$f":"HLOOKUP(DD118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":855043.42021566257},{"$f":"HLOOKUP(DE118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":872144.28861997579},{"$f":"HLOOKUP(DF118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":889587.17439237528},{"$f":"HLOOKUP(DG118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":907378.9178802229},{"$f":"HLOOKUP(DH118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":925526.49623782735},{"$f":"HLOOKUP(DI118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":944037.02616258373},{"$f":"HLOOKUP(DJ118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":962917.76668583555},{"$f":"HLOOKUP(DK118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":982176.12201955204},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO133:EH133))","v":0},{"$f":"HLOOKUP(DO118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(DP118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(DQ118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(DR118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(DS118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(DT118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(DU118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(DV118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(DW118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(DX118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(DY118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(DZ118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(EA118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(EB118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(EC118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(ED118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(EE118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(EF118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(EG118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},{"$f":"HLOOKUP(EH118,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL133:FE133))","v":1672053.9110292322},{"$f":"HLOOKUP(EL118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1435305.04416},{"$f":"HLOOKUP(EM118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1464011.1450432001},{"$f":"HLOOKUP(EN118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1493291.3679440639},{"$f":"HLOOKUP(EO118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1523157.1953029453},{"$f":"HLOOKUP(EP118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1553620.3392090043},{"$f":"HLOOKUP(EQ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1584692.7459931844},{"$f":"HLOOKUP(ER118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1616386.600913048},{"$f":"HLOOKUP(ES118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1648714.3329313092},{"$f":"HLOOKUP(ET118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1681688.6195899358},{"$f":"HLOOKUP(EU118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1715322.3919817342},{"$f":"HLOOKUP(EV118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1749628.8398213689},{"$f":"HLOOKUP(EW118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1784621.4166177965},{"$f":"HLOOKUP(EX118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1820313.8449501528},{"$f":"HLOOKUP(EY118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1856720.1218491558},{"$f":"HLOOKUP(EZ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1893854.5242861388},{"$f":"HLOOKUP(FA118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1931731.6147718614},{"$f":"HLOOKUP(FB118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1970366.247067299},{"$f":"HLOOKUP(FC118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":2009773.5720086447},{"$f":"HLOOKUP(FD118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":2049969.0434488175},{"$f":"HLOOKUP(FE118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":2090968.4243177939}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR134:DK134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2194612.8770305961,{"$f":"VLOOKUP(D117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2925694.286149974},{"$f":"VLOOKUP(E117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2826463.0534687182},{"$f":"VLOOKUP(F117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2721865.4006047761},{"$f":"VLOOKUP(G117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2619175.6860639816},{"$f":"VLOOKUP(H117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2518250.9519316326},{"$f":"VLOOKUP(I117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2418961.0698494725},{"$f":"VLOOKUP(J117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2321183.2426343611},{"$f":"VLOOKUP(K117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2224803.837072046},{"$f":"VLOOKUP(L117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2129210.7000405951},{"$f":"VLOOKUP(M117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2033731.1962233961},{"$f":"VLOOKUP(N117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1938251.6924061971},{"$f":"VLOOKUP(O117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1842772.188588998},{"$f":"VLOOKUP(P117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1747292.6847717983},{"$f":"VLOOKUP(Q117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1651813.1809545988},{"$f":"VLOOKUP(R117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1556333.6771373996},{"$f":"VLOOKUP(S117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1460854.1733202005},{"$f":"VLOOKUP(T117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1365374.6695030008},{"$f":"VLOOKUP(U117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1269895.1656858015},{"$f":"VLOOKUP(V117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1174415.661868602},{"$f":"VLOOKUP(W117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1078936.1580514028},null,"Capital Recovery & Taxes",521935.11231758253,{"$f":"VLOOKUP(AA117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":695804.98311607551},{"$f":"VLOOKUP(AB117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":672205.25620433863},{"$f":"VLOOKUP(AC117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":647329.2572219742},{"$f":"VLOOKUP(AD117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":622907.01480570366},{"$f":"VLOOKUP(AE117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":598904.52990446566},{"$f":"VLOOKUP(AF117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":575290.85466408764},{"$f":"VLOOKUP(AG117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":552036.78477147908},{"$f":"VLOOKUP(AH117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":529115.29533989786},{"$f":"VLOOKUP(AI117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":506380.80068915646},{"$f":"VLOOKUP(AJ117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":483673.33092515677},{"$f":"VLOOKUP(AK117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":460965.86116115685},{"$f":"VLOOKUP(AL117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":438258.3913971571},{"$f":"VLOOKUP(AM117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":415550.92163315718},{"$f":"VLOOKUP(AN117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":392843.45186915726},{"$f":"VLOOKUP(AO117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":370135.98210515745},{"$f":"VLOOKUP(AP117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":347428.51234115771},{"$f":"VLOOKUP(AQ117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":324721.04257715779},{"$f":"VLOOKUP(AR117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":302013.57281315787},{"$f":"VLOOKUP(AS117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":279306.10304915806},{"$f":"VLOOKUP(AT117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":256598.63328515814},null,"Capital Recovery & Taxes",131726.48072777086,{"$f":"VLOOKUP(AX117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":175607.92431024765},{"$f":"VLOOKUP(AY117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":169651.80275633311},{"$f":"VLOOKUP(AZ117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":163373.57444173636},{"$f":"VLOOKUP(BA117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":157209.86564143951},{"$f":"VLOOKUP(BB117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":151152.09564255559},{"$f":"VLOOKUP(BC117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":145192.45379617452},{"$f":"VLOOKUP(BD117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":139323.56948994473},{"$f":"VLOOKUP(BE117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":133538.62215721232},{"$f":"VLOOKUP(BF117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":127800.86874535856},{"$f":"VLOOKUP(BG117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":122069.93590015861},{"$f":"VLOOKUP(BH117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":116339.00305495865},{"$f":"VLOOKUP(BI117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":110608.07020975872},{"$f":"VLOOKUP(BJ117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":104877.13736455872},{"$f":"VLOOKUP(BK117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":99146.204519358755},{"$f":"VLOOKUP(BL117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":93415.271674158808},{"$f":"VLOOKUP(BM117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":87684.338828958847},{"$f":"VLOOKUP(BN117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":81953.405983758872},{"$f":"VLOOKUP(BO117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":76222.473138558897},{"$f":"VLOOKUP(BP117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":70491.540293358936},{"$f":"VLOOKUP(BQ117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":64760.607448158968},null,"Capital Recovery & Taxes",2041760.451280447,{"$f":"VLOOKUP(BU117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":2721922.8268088382},{"$f":"VLOOKUP(BV117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":2629602.9427231625},{"$f":"VLOOKUP(BW117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":2532290.403846913},{"$f":"VLOOKUP(BX117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":2436752.9174423115},{"$f":"VLOOKUP(BY117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":2342857.4824596113},{"$f":"VLOOKUP(BZ117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":2250483.0338407042},{"$f":"VLOOKUP(CA117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":2159515.3270941428},{"$f":"VLOOKUP(CB117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":2069848.6434367904},{"$f":"VLOOKUP(CC117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":1980913.4655530571},{"$f":"VLOOKUP(CD117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":1892084.006452458},{"$f":"VLOOKUP(CE117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":1803254.5473518583},{"$f":"VLOOKUP(CF117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":1714425.0882512594},{"$f":"VLOOKUP(CG117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":1625595.6291506598},{"$f":"VLOOKUP(CH117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":1536766.1700500601},{"$f":"VLOOKUP(CI117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":1447936.710949461},{"$f":"VLOOKUP(CJ117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":1359107.2518488618},{"$f":"VLOOKUP(CK117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":1270277.7927482619},{"$f":"VLOOKUP(CL117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":1181448.3336476628},{"$f":"VLOOKUP(CM117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":1092618.8745470631},{"$f":"VLOOKUP(CN117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":1003789.4154464637},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR135:DK135))","v":20176661.949911039},{"$f":"VLOOKUP(CR117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":24093065.931489259},{"$f":"VLOOKUP(CS117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":23559188.662849821},{"$f":"VLOOKUP(CT117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":22969954.066541702},{"$f":"VLOOKUP(CU117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":22400400.815214153},{"$f":"VLOOKUP(CV117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":21849054.225957964},{"$f":"VLOOKUP(CW117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":21314571.959201925},{"$f":"VLOOKUP(CX117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":20795687.300139416},{"$f":"VLOOKUP(CY117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":20291228.064919531},{"$f":"VLOOKUP(CZ117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":19794879.585700281},{"$f":"VLOOKUP(DA117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":19299703.290331941},{"$f":"VLOOKUP(DB117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":18804526.994963598},{"$f":"VLOOKUP(DC117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":18309350.699595258},{"$f":"VLOOKUP(DD117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":17814174.404226914},{"$f":"VLOOKUP(DE117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":17318998.108858574},{"$f":"VLOOKUP(DF117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":16823821.813490231},{"$f":"VLOOKUP(DG117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":16328645.518121893},{"$f":"VLOOKUP(DH117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":15833469.222753547},{"$f":"VLOOKUP(DI117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":15338292.927385209},{"$f":"VLOOKUP(DJ117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":14843116.632016864},{"$f":"VLOOKUP(DK117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":14347940.336648524},null,"Capital Recovery & Taxes",31881307.965011232,{"$f":"VLOOKUP(DO117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":38069649.810756527},{"$f":"VLOOKUP(DP117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":37226065.988057457},{"$f":"VLOOKUP(DQ117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":36295011.600806795},{"$f":"VLOOKUP(DR117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":35395055.86714159},{"$f":"VLOOKUP(DS117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":34523868.628579929},{"$f":"VLOOKUP(DT117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":33679328.843426727},{"$f":"VLOOKUP(DU117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":32859434.965293702},{"$f":"VLOOKUP(DV117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":32062334.816925991},{"$f":"VLOOKUP(DW117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":31278050.540208768},{"$f":"VLOOKUP(DX117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":30495618.440746397},{"$f":"VLOOKUP(DY117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":29713186.341284022},{"$f":"VLOOKUP(DZ117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":28930754.24182165},{"$f":"VLOOKUP(EA117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":28148322.142359272},{"$f":"VLOOKUP(EB117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":27365890.0428969},{"$f":"VLOOKUP(EC117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":26583457.943434533},{"$f":"VLOOKUP(ED117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":25801025.843972161},{"$f":"VLOOKUP(EE117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":25018593.744509783},{"$f":"VLOOKUP(EF117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":24236161.645047419},{"$f":"VLOOKUP(EG117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":23453729.545585036},{"$f":"VLOOKUP(EH117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":22671297.446122669},null,"Capital Recovery & Taxes",16132549.778448544,{"$f":"VLOOKUP(EL117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":21506712.73363667},{"$f":"VLOOKUP(EM117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":20777266.179503083},{"$f":"VLOOKUP(EN117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":20008371.19159998},{"$f":"VLOOKUP(EO117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":19253501.415293213},{"$f":"VLOOKUP(EP117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":18511605.970174991},{"$f":"VLOOKUP(EQ117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":17781728.285617687},{"$f":"VLOOKUP(ER117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":17062965.682296671},{"$f":"VLOOKUP(ES117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":16354482.845016001},{"$f":"VLOOKUP(ET117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":15651779.849978201},{"$f":"VLOOKUP(EU117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":14949912.170136342},{"$f":"VLOOKUP(EV117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":14248044.490294481},{"$f":"VLOOKUP(EW117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":13546176.810452623},{"$f":"VLOOKUP(EX117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":12844309.130610757},{"$f":"VLOOKUP(EY117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":12142441.450768895},{"$f":"VLOOKUP(EZ117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":11440573.770927036},{"$f":"VLOOKUP(FA117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":10738706.091085177},{"$f":"VLOOKUP(FB117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":10036838.411243314},{"$f":"VLOOKUP(FC117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":9334970.7314014528},{"$f":"VLOOKUP(FD117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":8633103.0515595917},{"$f":"VLOOKUP(FE117,Assumptions!$A$4:$E$53,3,FALSE)*$EL130*1000000","v":7931235.3717177305}]
[null,"Transmission",0,{"$f":"VLOOKUP(D117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(E117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(F117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(G117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(H117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(I117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(J117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(K117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(L117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(M117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(N117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(O117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(P117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(Q117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(R117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(S117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(T117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(U117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(V117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(W117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AB117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AC117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AD117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AE117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AF117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AG117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AH117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AI117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AJ117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AK117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AL117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AM117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AN117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AO117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AP117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AQ117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AR117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AS117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AT117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(AY117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(AZ117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BA117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BB117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BC117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BD117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BE117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BF117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BG117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BH117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BI117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BJ117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BK117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BL117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BM117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BN117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BO117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BP117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BQ117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(BV117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(BW117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(BX117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(BY117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(BZ117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CA117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CB117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CC117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CD117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CE117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CF117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CG117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CH117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CI117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CJ117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CK117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CL117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CM117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CN117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR136:DK136))","v":0},{"$f":"VLOOKUP(CR117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CS117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CT117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CU117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CV117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CW117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CX117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CY117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CZ117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DA117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DB117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DC117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DD117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DE117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DF117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DG117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DH117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DI117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DJ117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DK117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DP117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DQ117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DR117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DS117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DT117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DU117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DV117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DW117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DX117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DY117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DZ117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EA117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EB117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EC117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(ED117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EE117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EF117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EG117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EH117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EM117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EN117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EO117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EP117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EQ117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(ER117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(ES117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(ET117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EU117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EV117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EW117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EX117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EY117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EZ117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(FA117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(FB117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(FC117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(FD117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(FE117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0}]
[null,"Misc Charges",3671.7785292250455,{"$f":"(D133+D134)*Misc_Rev","v":3151.8853604373749},3214.9230676461225,3279.2215289990454,3344.8059595790264,3411.7020787706065,3479.9361203460194,3549.5348427529393,3620.5255396079983,3692.9360504001579,3766.7947714081615,3842.130666836325,3918.973280173052,3997.3527457765131,4077.2998006920429,4158.8457967058848,4242.0227126400032,4326.8631668928028,4413.4004302306575,4501.6684388352705,4591.7018076119766,null,"Misc Charges",0,{"$f":"(AA133+AA134)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",330.15408608615206,{"$f":"(AX133+AX134)*Misc_Rev","v":283.40702532599397},289.07516583251385,294.85666914916419,300.75380253214746,306.76887858279036,312.90425615444622,319.16234127753512,325.54558810308589,332.05649986514749,338.69762986245047,345.47158245969956,352.38101410889357,359.42863439107145,366.61720707889287,373.94955122047077,381.42854224488025,389.05711308977783,396.83825535157331,404.77502045860484,412.87052086777697,null,"Misc Charges",0,{"$f":"(BU133+BU134)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR137:DK137))","v":22897.618883639516},{"$f":"(CR133+CR134)*Misc_Rev","v":19655.507317171963},{"$f":"(CS133+CS134)*Misc_Rev","v":20048.617463515406},20449.589812785718,20858.58160904143,21275.753241222254,21701.268306046695,22135.293672167634,22577.99954561099,23029.559536523211,23490.150727253673,23959.953741798745,24439.152816634723,24927.935872967428,25426.494590426773,25935.024482235309,26453.724971880019,26982.799471317619,27522.455460743964,28072.90456995885,28634.36266135802,null,"Misc Charges",0,{"$f":"(DO133+DO134)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",48747.05972214623,{"$f":"(EL133+EL134)*Misc_Rev","v":41844.883257440641},42681.780922589453,43535.416541041239,44406.12487186207,45294.247369299308,46200.132316685296,47124.134963019002,48066.617662279386,49027.950015524984,50008.50901583548,51008.679196152189,52028.852780075242,53069.429835676754,54130.818432390282,55213.434801038093,56317.703497058843,57444.057567000033,58592.938718340025,59764.797492706821,60960.093442560959]
[null,"Total Fixed Cost",2320829.4882757515,{"$f":"SUM(D133:D137)","v":3036957.7637597555},{"$f":"SUM(E133:E136)","v":2936736.8775630491},2834344.7011809936,2733904.5726517234,2635274.4162511295,2538325.003455359,2442934.4549123654,2348990.0735956104,2255880.6612946307,2162934.5567025128,2070039.1200948958,1977195.3648314709,1884404.3245391205,1791667.0535172676,1698984.6271513216,1606358.1423344011,1513788.7178974855,1421277.4950481758,1328825.6378182238,1236434.3335200169,null,"Total Fixed Cost",521935.11231758253,{"$f":"SUM(AA133:AA137)","v":695804.98311607551},{"$f":"SUM(AB133:AB136)","v":672205.25620433863},647329.2572219742,622907.01480570366,598904.52990446566,575290.85466408764,552036.78477147908,529115.29533989786,506380.80068915646,483673.33092515677,460965.86116115685,438258.3913971571,415550.92163315718,392843.45186915726,370135.98210515745,347428.51234115771,324721.04257715779,302013.57281315787,279306.10304915806,256598.63328515814,null,"Total Fixed Cost",143075.45768889773,{"$f":"SUM(AX133:AX137)","v":185612.36533866049},{"$f":"SUM(AY133:AY136)","v":179567.25743948171},173487.33821854793,167525.90469378731,161674.45547595032,155925.26082623715,150271.03266060862,144705.0345912895,139190.60942811728,133687.47139657251,128188.88926130082,122694.95414022772,117205.7589736371,111721.39856061872,106241.96959624397,100767.57070948571,95298.30250189628,89834.267587059046,84375.570630829083,78922.318392378525,null,"Total Fixed Cost",2041760.451280447,{"$f":"SUM(BU133:BU137)","v":2721922.8268088382},{"$f":"SUM(BV133:BV136)","v":2629602.9427231625},2532290.403846913,2436752.9174423115,2342857.4824596113,2250483.0338407042,2159515.3270941428,2069848.6434367904,1980913.4655530571,1892084.006452458,1803254.5473518583,1714425.0882512594,1625595.6291506598,1536766.1700500601,1447936.710949461,1359107.2518488618,1270277.7927482619,1181448.3336476628,1092618.8745470631,1003789.4154464637,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR138:DK138))","v":20963762.761703741},{"$f":"SUM(CR133:CR137)","v":24786917.340472478},{"$f":"SUM(CS133:CS136)","v":24246868.482549191},23671387.482635058,23115862.899629377,22578825.552061491,22058938.711827524,21554941.387817528,21065667.234351203,20584807.538520586,20105429.802208655,19626368.037077844,19147628.562551789,18669217.824442577,18191142.397478551,17713408.987882607,17236024.436002117,16758995.718991375,16282329.953547793,15806034.3987027,15330116.458668076,null,"Total Fixed Cost",31881307.965011232,{"$f":"SUM(DO133:DO137)","v":38069649.810756527},{"$f":"SUM(DP133:DP136)","v":37226065.988057457},36295011.600806795,35395055.86714159,34523868.628579929,33679328.843426727,32859434.965293702,32062334.816925991,31278050.540208768,30495618.440746397,29713186.341284022,28930754.24182165,28148322.142359272,27365890.0428969,26583457.943434533,25801025.843972161,25018593.744509783,24236161.645047419,23453729.545585036,22671297.446122669,null,"Total Fixed Cost",17808219.658132996,{"$f":"SUM(EL133:EL137)","v":22983862.661054112},{"$f":"SUM(EM133:EM136)","v":22241277.324546285},21501662.559544045,20776658.610596158,20065226.309383996,19366421.031610873,18679352.283209719,18003197.177947309,17333468.469568137,16665234.562118076,15997673.330115849,15330798.227070419,14664622.975560909,13999161.572618051,13334428.295213174,12670437.705857038,12007204.658310613,11344744.303410098,10683072.095008409,10022203.796035524]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D141:W141))","v":629721.22679993231},{"$f":"HLOOKUP(D118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D119","v":540557.96124671993},{"$f":"HLOOKUP(E118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E119","v":551369.12047165446},{"$f":"HLOOKUP(F118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F119","v":562396.50288108748},{"$f":"HLOOKUP(G118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G119","v":573644.43293870916},{"$f":"HLOOKUP(H118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H119","v":585117.32159748347},{"$f":"HLOOKUP(I118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I119","v":596819.66802943312},{"$f":"HLOOKUP(J118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J119","v":608756.06139002182},{"$f":"HLOOKUP(K118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K119","v":620931.18261782231},{"$f":"HLOOKUP(L118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L119","v":633349.80627017864},{"$f":"HLOOKUP(M118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M119","v":646016.80239558232},{"$f":"HLOOKUP(N118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N119","v":658937.13844349398},{"$f":"HLOOKUP(O118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O119","v":672115.88121236395},{"$f":"HLOOKUP(P118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P119","v":685558.19883661123},{"$f":"HLOOKUP(Q118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q119","v":699269.36281334353},{"$f":"HLOOKUP(R118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R119","v":713254.75006961043},{"$f":"HLOOKUP(S118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S119","v":727519.84507100261},{"$f":"HLOOKUP(T118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T119","v":742070.24197242269},{"$f":"HLOOKUP(U118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U119","v":756911.64681187109},{"$f":"HLOOKUP(V118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V119","v":772049.87974810845},{"$f":"HLOOKUP(W118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W119","v":787490.87734307069},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA141:AT141))","v":131191.92224998589},{"$f":"HLOOKUP(AA118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA119","v":112616.24192639998},{"$f":"HLOOKUP(AB118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB119","v":114868.56676492799},{"$f":"HLOOKUP(AC118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC119","v":117165.93810022653},{"$f":"HLOOKUP(AD118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD119","v":119509.25686223106},{"$f":"HLOOKUP(AE118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE119","v":121899.4419994757},{"$f":"HLOOKUP(AF118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF119","v":124337.43083946522},{"$f":"HLOOKUP(AG118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG119","v":126824.17945625453},{"$f":"HLOOKUP(AH118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH119","v":129360.66304537962},{"$f":"HLOOKUP(AI118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI119","v":131947.87630628719},{"$f":"HLOOKUP(AJ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ119","v":134586.83383241296},{"$f":"HLOOKUP(AK118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK119","v":137278.57050906125},{"$f":"HLOOKUP(AL118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL119","v":140024.14191924245},{"$f":"HLOOKUP(AM118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM119","v":142824.62475762732},{"$f":"HLOOKUP(AN118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN119","v":145681.11725277989},{"$f":"HLOOKUP(AO118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO119","v":148594.73959783546},{"$f":"HLOOKUP(AP118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP119","v":151566.63438979219},{"$f":"HLOOKUP(AQ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ119","v":154597.96707758802},{"$f":"HLOOKUP(AR118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR119","v":157689.92641913978},{"$f":"HLOOKUP(AS118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS119","v":160843.72494752257},{"$f":"HLOOKUP(AT118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT119","v":164060.59944647303},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX141:BQ141))","v":40856.971726781492},{"$f":"HLOOKUP(AX118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX119","v":35071.965815058444},{"$f":"HLOOKUP(AY118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY119","v":35773.405131359599},{"$f":"HLOOKUP(AZ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ119","v":36488.873233986793},{"$f":"HLOOKUP(BA118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA119","v":37218.650698666534},{"$f":"HLOOKUP(BB118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB119","v":37963.023712639864},{"$f":"HLOOKUP(BC118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC119","v":38722.284186892663},{"$f":"HLOOKUP(BD118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD119","v":39496.729870630516},{"$f":"HLOOKUP(BE118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE119","v":40286.664468043127},{"$f":"HLOOKUP(BF118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF119","v":41092.397757403989},{"$f":"HLOOKUP(BG118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG119","v":41914.245712552074},{"$f":"HLOOKUP(BH118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH119","v":42752.530626803113},{"$f":"HLOOKUP(BI118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI119","v":43607.581239339183},{"$f":"HLOOKUP(BJ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ119","v":44479.732864125966},{"$f":"HLOOKUP(BK118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK119","v":45369.327521408493},{"$f":"HLOOKUP(BL118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL119","v":46276.714071836665},{"$f":"HLOOKUP(BM118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM119","v":47202.248353273397},{"$f":"HLOOKUP(BN118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN119","v":48146.29332033886},{"$f":"HLOOKUP(BO118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO119","v":49109.219186745649},{"$f":"HLOOKUP(BP118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP119","v":50091.403570480557},{"$f":"HLOOKUP(BQ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ119","v":51093.231641890161},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU141:CN141))","v":0},{"$f":"HLOOKUP(BU118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU119","v":0},{"$f":"HLOOKUP(BV118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV119","v":0},{"$f":"HLOOKUP(BW118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW119","v":0},{"$f":"HLOOKUP(BX118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX119","v":0},{"$f":"HLOOKUP(BY118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY119","v":0},{"$f":"HLOOKUP(BZ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ119","v":0},{"$f":"HLOOKUP(CA118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA119","v":0},{"$f":"HLOOKUP(CB118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB119","v":0},{"$f":"HLOOKUP(CC118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC119","v":0},{"$f":"HLOOKUP(CD118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD119","v":0},{"$f":"HLOOKUP(CE118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE119","v":0},{"$f":"HLOOKUP(CF118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF119","v":0},{"$f":"HLOOKUP(CG118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG119","v":0},{"$f":"HLOOKUP(CH118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH119","v":0},{"$f":"HLOOKUP(CI118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI119","v":0},{"$f":"HLOOKUP(CJ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ119","v":0},{"$f":"HLOOKUP(CK118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK119","v":0},{"$f":"HLOOKUP(CL118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL119","v":0},{"$f":"HLOOKUP(CM118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM119","v":0},{"$f":"HLOOKUP(CN118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN119","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR141:DK141))","v":0},{"$f":"HLOOKUP(CR118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR119","v":0},{"$f":"HLOOKUP(CS118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS119","v":0},{"$f":"HLOOKUP(CT118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT119","v":0},{"$f":"HLOOKUP(CU118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU119","v":0},{"$f":"HLOOKUP(CV118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV119","v":0},{"$f":"HLOOKUP(CW118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW119","v":0},{"$f":"HLOOKUP(CX118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX119","v":0},{"$f":"HLOOKUP(CY118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY119","v":0},{"$f":"HLOOKUP(CZ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ119","v":0},{"$f":"HLOOKUP(DA118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA119","v":0},{"$f":"HLOOKUP(DB118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB119","v":0},{"$f":"HLOOKUP(DC118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC119","v":0},{"$f":"HLOOKUP(DD118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD119","v":0},{"$f":"HLOOKUP(DE118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE119","v":0},{"$f":"HLOOKUP(DF118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF119","v":0},{"$f":"HLOOKUP(DG118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG119","v":0},{"$f":"HLOOKUP(DH118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH119","v":0},{"$f":"HLOOKUP(DI118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI119","v":0},{"$f":"HLOOKUP(DJ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ119","v":0},{"$f":"HLOOKUP(DK118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK119","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO141:EH141))","v":0},{"$f":"HLOOKUP(DO118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO119","v":0},{"$f":"HLOOKUP(DP118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP119","v":0},{"$f":"HLOOKUP(DQ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ119","v":0},{"$f":"HLOOKUP(DR118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR119","v":0},{"$f":"HLOOKUP(DS118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS119","v":0},{"$f":"HLOOKUP(DT118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT119","v":0},{"$f":"HLOOKUP(DU118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU119","v":0},{"$f":"HLOOKUP(DV118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV119","v":0},{"$f":"HLOOKUP(DW118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW119","v":0},{"$f":"HLOOKUP(DX118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX119","v":0},{"$f":"HLOOKUP(DY118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY119","v":0},{"$f":"HLOOKUP(DZ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ119","v":0},{"$f":"HLOOKUP(EA118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA119","v":0},{"$f":"HLOOKUP(EB118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB119","v":0},{"$f":"HLOOKUP(EC118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC119","v":0},{"$f":"HLOOKUP(ED118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED119","v":0},{"$f":"HLOOKUP(EE118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE119","v":0},{"$f":"HLOOKUP(EF118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF119","v":0},{"$f":"HLOOKUP(EG118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG119","v":0},{"$f":"HLOOKUP(EH118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH119","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL141:FE141))","v":915449.51628850447},{"$f":"HLOOKUP(EL118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL119","v":785829.51167759998},{"$f":"HLOOKUP(EM118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM119","v":801546.10191115201},{"$f":"HLOOKUP(EN118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN119","v":817577.02394937503},{"$f":"HLOOKUP(EO118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO119","v":833928.56442836253},{"$f":"HLOOKUP(EP118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP119","v":850607.1357169298},{"$f":"HLOOKUP(EQ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ119","v":867619.27843126853},{"$f":"HLOOKUP(ER118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER119","v":884971.66399989382},{"$f":"HLOOKUP(ES118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES119","v":902671.09727989184},{"$f":"HLOOKUP(ET118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET119","v":920724.51922548981},{"$f":"HLOOKUP(EU118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU119","v":939139.00960999948},{"$f":"HLOOKUP(EV118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV119","v":957921.78980219946},{"$f":"HLOOKUP(EW118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW119","v":977080.22559824365},{"$f":"HLOOKUP(EX118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX119","v":996621.8301102086},{"$f":"HLOOKUP(EY118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY119","v":1016554.2667124128},{"$f":"HLOOKUP(EZ118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ119","v":1036885.352046661},{"$f":"HLOOKUP(FA118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA119","v":1057623.059087594},{"$f":"HLOOKUP(FB118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB119","v":1078775.5202693462},{"$f":"HLOOKUP(FC118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC119","v":1100351.030674733},{"$f":"HLOOKUP(FD118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD119","v":1122358.0512882276},{"$f":"HLOOKUP(FE118,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE119","v":1144805.2123139922}]
[null,"Fuel Cost",8805549.3613129687,{"$f":"HLOOKUP(D118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D120","v":5302516.7840119991},{"$f":"HLOOKUP(E118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E120","v":6206020.6848746678},{"$f":"HLOOKUP(F118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F120","v":6718317.8087959997},{"$f":"HLOOKUP(G118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G120","v":7165459.093559999},{"$f":"HLOOKUP(H118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H120","v":7569818.7485545352},{"$f":"HLOOKUP(I118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I120","v":7929341.6696960023},{"$f":"HLOOKUP(J118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J120","v":8316774.4275839999},{"$f":"HLOOKUP(K118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K120","v":8587713.8707079999},{"$f":"HLOOKUP(L118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L120","v":9167722.3063333295},{"$f":"HLOOKUP(M118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M120","v":9636488.0752046686},{"$f":"HLOOKUP(N118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N120","v":9894766.7775320001},{"$f":"HLOOKUP(O118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O120","v":10276969.879933333},{"$f":"HLOOKUP(P118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P120","v":10656736.963793067},{"$f":"HLOOKUP(Q118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q120","v":11015055.214012805},{"$f":"HLOOKUP(R118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R120","v":11539054.312405335},{"$f":"HLOOKUP(S118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S120","v":11942903.042328127},{"$f":"HLOOKUP(T118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T120","v":12169343.1922336},{"$f":"HLOOKUP(U118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U120","v":12471596.709563734},{"$f":"HLOOKUP(V118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V120","v":13034115.022339603},{"$f":"HLOOKUP(W118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W120","v":13588498.346957337},null,"Fuel Cost",1850236.1408338228,{"$f":"HLOOKUP(AA118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA120","v":1114173.322820833},{"$f":"HLOOKUP(AB118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB120","v":1304019.0101444444},{"$f":"HLOOKUP(AC118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC120","v":1411663.7026708331},{"$f":"HLOOKUP(AD118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD120","v":1505617.7458749996},{"$f":"HLOOKUP(AE118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE120","v":1590582.4444834725},{"$f":"HLOOKUP(AF118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF120","v":1666125.9767333337},{"$f":"HLOOKUP(AG118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG120","v":1747533.9685999998},{"$f":"HLOOKUP(AH118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH120","v":1804464.1985124997},{"$f":"HLOOKUP(AI118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI120","v":1926336.5003472213},{"$f":"HLOOKUP(AJ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ120","v":2024834.3148006946},{"$f":"HLOOKUP(AK118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK120","v":2079104.2495708333},{"$f":"HLOOKUP(AL118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL120","v":2159413.3778472217},{"$f":"HLOOKUP(AM118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM120","v":2239210.6460044445},{"$f":"HLOOKUP(AN118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN120","v":2314501.0508700009},{"$f":"HLOOKUP(AO118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO120","v":2424604.5810222221},{"$f":"HLOOKUP(AP118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP120","v":2509461.9232359705},{"$f":"HLOOKUP(AQ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ120","v":2557041.8903566664},{"$f":"HLOOKUP(AR118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR120","v":2620551.8837155555},{"$f":"HLOOKUP(AS118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS120","v":2738749.1329129166},{"$f":"HLOOKUP(AT118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT120","v":2855237.0453638891},null,"Fuel Cost",1624308.9233510364,{"$f":"HLOOKUP(AX118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX120","v":978124.70012718043},{"$f":"HLOOKUP(AY118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY120","v":1144788.8556767984},{"$f":"HLOOKUP(AZ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ120","v":1239289.3525394285},{"$f":"HLOOKUP(BA118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA120","v":1321770.9274008197},{"$f":"HLOOKUP(BB118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB120","v":1396360.821670953},{"$f":"HLOOKUP(BC118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC120","v":1462679.942147979},{"$f":"HLOOKUP(BD118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD120","v":1534147.4292988479},{"$f":"HLOOKUP(BE118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE120","v":1584126.0663033258},{"$f":"HLOOKUP(BF118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF120","v":1691116.8784546105},{"$f":"HLOOKUP(BG118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG120","v":1777587.3972259336},{"$f":"HLOOKUP(BH118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH120","v":1825230.5803696208},{"$f":"HLOOKUP(BI118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI120","v":1895733.3831238109},{"$f":"HLOOKUP(BJ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ120","v":1965786.8275822031},{"$f":"HLOOKUP(BK118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK120","v":2031883.7293596824},{"$f":"HLOOKUP(BL118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL120","v":2128542.8219866953},{"$f":"HLOOKUP(BM118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM120","v":2203038.4688545205},{"$f":"HLOOKUP(BN118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN120","v":2244808.5777942725},{"$f":"HLOOKUP(BO118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO120","v":2300563.5415300466},{"$f":"HLOOKUP(BP118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP120","v":2404328.0515564797},{"$f":"HLOOKUP(BQ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ120","v":2506591.9472186728},null,"Fuel Cost",3390596.4760169182,{"$f":"HLOOKUP(BU118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU120","v":1749810.0000000002},{"$f":"HLOOKUP(BV118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV120","v":1852740.0000000002},{"$f":"HLOOKUP(BW118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW120","v":1852740.0000000002},{"$f":"HLOOKUP(BX118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX120","v":1955670.0000000002},{"$f":"HLOOKUP(BY118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY120","v":2058600.0000000002},{"$f":"HLOOKUP(BZ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ120","v":20586000.000000004},{"$f":"HLOOKUP(CA118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA120","v":2161530.0000000005},{"$f":"HLOOKUP(CB118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB120","v":2161530.0000000005},{"$f":"HLOOKUP(CC118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC120","v":2264460.0000000005},{"$f":"HLOOKUP(CD118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD120","v":2264460.0000000005},{"$f":"HLOOKUP(CE118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE120","v":2367390},{"$f":"HLOOKUP(CF118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF120","v":2470320},{"$f":"HLOOKUP(CG118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG120","v":2470320},{"$f":"HLOOKUP(CH118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH120","v":2573250.0000000005},{"$f":"HLOOKUP(CI118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI120","v":2676180.0000000005},{"$f":"HLOOKUP(CJ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ120","v":2779110.0000000005},{"$f":"HLOOKUP(CK118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK120","v":2779110.0000000005},{"$f":"HLOOKUP(CL118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL120","v":2882040},{"$f":"HLOOKUP(CM118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM120","v":2984970.0000000005},{"$f":"HLOOKUP(CN118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN120","v":3087900.0000000005},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",8179487.4463063199,{"$f":"HLOOKUP(EL118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL120","v":6570000},{"$f":"HLOOKUP(EM118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM120","v":6832800},{"$f":"HLOOKUP(EN118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN120","v":6832800},{"$f":"HLOOKUP(EO118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO120","v":7095600.0000000009},{"$f":"HLOOKUP(EP118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP120","v":7358399.9999999991},{"$f":"HLOOKUP(EQ118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ120","v":7621200},{"$f":"HLOOKUP(ER118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER120","v":7621200},{"$f":"HLOOKUP(ES118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES120","v":7884000},{"$f":"HLOOKUP(ET118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET120","v":8146800},{"$f":"HLOOKUP(EU118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU120","v":8409600},{"$f":"HLOOKUP(EV118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV120","v":8672400},{"$f":"HLOOKUP(EW118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW120","v":8935200},{"$f":"HLOOKUP(EX118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX120","v":9198000},{"$f":"HLOOKUP(EY118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY120","v":9460800},{"$f":"HLOOKUP(EZ118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ120","v":9723600},{"$f":"HLOOKUP(FA118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA120","v":9986400},{"$f":"HLOOKUP(FB118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB120","v":10512000},{"$f":"HLOOKUP(FC118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC120","v":10774799.999999998},{"$f":"HLOOKUP(FD118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD120","v":11037600},{"$f":"HLOOKUP(FE118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE120","v":11300400}]
[null,"Fuel Savings on remaining plant",-1454994.2077705974,{"$f":"HLOOKUP(D118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D121","v":-876166.93641399988},{"$f":"HLOOKUP(E118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E121","v":-1025458.3535093336},{"$f":"HLOOKUP(F118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F121","v":-1110108.3074620001},{"$f":"HLOOKUP(G118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G121","v":-1183992.1678199999},{"$f":"HLOOKUP(H118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H121","v":-1250806.9605980671},{"$f":"HLOOKUP(I118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I121","v":-1310213.1085120004},{"$f":"HLOOKUP(J118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J121","v":-1374230.967648},{"$f":"HLOOKUP(K118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K121","v":-1418999.9314259999},{"$f":"HLOOKUP(L118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L121","v":-1514838.2351666661},{"$f":"HLOOKUP(M118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M121","v":-1592295.2398943338},{"$f":"HLOOKUP(N118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N121","v":-1634972.1928540003},{"$f":"HLOOKUP(O118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O121","v":-1698125.9243666665},{"$f":"HLOOKUP(P118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P121","v":-1760877.1377941335},{"$f":"HLOOKUP(Q118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q121","v":-1820084.2306416007},{"$f":"HLOOKUP(R118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R121","v":-1906667.772650667},{"$f":"HLOOKUP(S118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S121","v":-1973398.1421872657},{"$f":"HLOOKUP(T118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T121","v":-2010814.2184591999},{"$f":"HLOOKUP(U118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U121","v":-2060757.396215467},{"$f":"HLOOKUP(V118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V121","v":-2153705.7011162005},{"$f":"HLOOKUP(W118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W121","v":-2245309.8126946674},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA143:AT143))","v":-969996.13851373154},{"$f":"HLOOKUP(AA118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA121","v":-584111.29094266659},{"$f":"HLOOKUP(AB118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB121","v":-683638.90233955567},{"$f":"HLOOKUP(AC118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC121","v":-740072.20497466659},{"$f":"HLOOKUP(AD118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD121","v":-789328.11187999987},{"$f":"HLOOKUP(AE118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE121","v":-833871.30706537806},{"$f":"HLOOKUP(AF118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF121","v":-873475.40567466698},{"$f":"HLOOKUP(AG118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG121","v":-916153.97843200003},{"$f":"HLOOKUP(AH118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH121","v":-945999.95428399986},{"$f":"HLOOKUP(AI118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI121","v":-1009892.1567777774},{"$f":"HLOOKUP(AJ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ121","v":-1061530.1599295558},{"$f":"HLOOKUP(AK118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK121","v":-1089981.4619026668},{"$f":"HLOOKUP(AL118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL121","v":-1132083.9495777776},{"$f":"HLOOKUP(AM118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM121","v":-1173918.0918627556},{"$f":"HLOOKUP(AN118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN121","v":-1213389.4870944005},{"$f":"HLOOKUP(AO118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO121","v":-1271111.8484337779},{"$f":"HLOOKUP(AP118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP121","v":-1315598.7614581771},{"$f":"HLOOKUP(AQ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ121","v":-1340542.8123061333},{"$f":"HLOOKUP(AR118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR121","v":-1373838.2641436446},{"$f":"HLOOKUP(AS118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS121","v":-1435803.8007441335},{"$f":"HLOOKUP(AT118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT121","v":-1496873.2084631114},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX143:BQ143))","v":0},{"$f":"HLOOKUP(AX118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX121","v":0},{"$f":"HLOOKUP(AY118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY121","v":0},{"$f":"HLOOKUP(AZ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ121","v":0},{"$f":"HLOOKUP(BA118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA121","v":0},{"$f":"HLOOKUP(BB118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB121","v":0},{"$f":"HLOOKUP(BC118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC121","v":0},{"$f":"HLOOKUP(BD118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD121","v":0},{"$f":"HLOOKUP(BE118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE121","v":0},{"$f":"HLOOKUP(BF118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF121","v":0},{"$f":"HLOOKUP(BG118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG121","v":0},{"$f":"HLOOKUP(BH118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH121","v":0},{"$f":"HLOOKUP(BI118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI121","v":0},{"$f":"HLOOKUP(BJ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ121","v":0},{"$f":"HLOOKUP(BK118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK121","v":0},{"$f":"HLOOKUP(BL118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL121","v":0},{"$f":"HLOOKUP(BM118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM121","v":0},{"$f":"HLOOKUP(BN118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN121","v":0},{"$f":"HLOOKUP(BO118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO121","v":0},{"$f":"HLOOKUP(BP118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP121","v":0},{"$f":"HLOOKUP(BQ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ121","v":0},null,"Fuel Savings on remaining plant",-331845.6125463366,{"$f":"HLOOKUP(BU118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU121","v":-171258.00000000003},{"$f":"HLOOKUP(BV118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV121","v":-181332.00000000003},{"$f":"HLOOKUP(BW118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW121","v":-181332.00000000003},{"$f":"HLOOKUP(BX118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX121","v":-191406.00000000003},{"$f":"HLOOKUP(BY118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY121","v":-201480.00000000003},{"$f":"HLOOKUP(BZ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ121","v":-2014800.0000000002},{"$f":"HLOOKUP(CA118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA121","v":-211554.00000000003},{"$f":"HLOOKUP(CB118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB121","v":-211554.00000000003},{"$f":"HLOOKUP(CC118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC121","v":-221628.00000000006},{"$f":"HLOOKUP(CD118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD121","v":-221628.00000000006},{"$f":"HLOOKUP(CE118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE121","v":-231702.00000000003},{"$f":"HLOOKUP(CF118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF121","v":-241776.00000000003},{"$f":"HLOOKUP(CG118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG121","v":-241776.00000000003},{"$f":"HLOOKUP(CH118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH121","v":-251850.00000000003},{"$f":"HLOOKUP(CI118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI121","v":-261924.00000000006},{"$f":"HLOOKUP(CJ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ121","v":-271998.00000000006},{"$f":"HLOOKUP(CK118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK121","v":-271998.00000000006},{"$f":"HLOOKUP(CL118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL121","v":-282072},{"$f":"HLOOKUP(CM118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM121","v":-292146.00000000006},{"$f":"HLOOKUP(CN118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN121","v":-302220.00000000006},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",367.52775767711853,{"$f":"HLOOKUP(D118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D142:D143)","v":221.31749237989999},{"$f":"HLOOKUP(E118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E142:E143)","v":259.02811656826668},{"$f":"HLOOKUP(F118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F142:F143)","v":280.41047506669997},{"$f":"HLOOKUP(G118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G142:G143)","v":299.07334628699994},{"$f":"HLOOKUP(H118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H142:H143)","v":315.95058939782342},{"$f":"HLOOKUP(I118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I142:I143)","v":330.95642805920011},{"$f":"HLOOKUP(J118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J142:J143)","v":347.12717299680003},{"$f":"HLOOKUP(K118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K142:K143)","v":358.43569696410003},{"$f":"HLOOKUP(L118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L142:L143)","v":382.64420355833317},{"$f":"HLOOKUP(M118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M142:M143)","v":402.20964176551672},{"$f":"HLOOKUP(N118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N142:N143)","v":412.98972923389999},{"$f":"HLOOKUP(O118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O142:O143)","v":428.94219777833337},{"$f":"HLOOKUP(P118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P142:P143)","v":444.79299129994672},{"$f":"HLOOKUP(Q118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q142:Q143)","v":459.74854916856032},{"$f":"HLOOKUP(R118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R142:R143)","v":481.61932698773342},{"$f":"HLOOKUP(S118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S142:S143)","v":498.4752450070431},{"$f":"HLOOKUP(T118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T142:T143)","v":507.92644868872003},{"$f":"HLOOKUP(U118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U142:U143)","v":520.54196566741336},{"$f":"HLOOKUP(V118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V142:V143)","v":544.02046606117017},{"$f":"HLOOKUP(W118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W142:W143)","v":567.15942671313348},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA144:AT144))","v":44.012000116004536},{"$f":"HLOOKUP(AA118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA142:AA143)","v":26.503101593908319},{"$f":"HLOOKUP(AB118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB142:AB143)","v":31.019005390244438},{"$f":"HLOOKUP(AC118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC142:AC143)","v":33.579574884808324},{"$f":"HLOOKUP(AD118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD142:AD143)","v":35.814481699749983},{"$f":"HLOOKUP(AE118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE142:AE143)","v":37.835556870904725},{"$f":"HLOOKUP(AF118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF142:AF143)","v":39.632528552933337},{"$f":"HLOOKUP(AG118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG142:AG143)","v":41.56899950839999},{"$f":"HLOOKUP(AH118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH142:AH143)","v":42.923212211424996},{"$f":"HLOOKUP(AI118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI142:AI143)","v":45.822217178472201},{"$f":"HLOOKUP(AJ118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ142:AJ143)","v":48.165207743556941},{"$f":"HLOOKUP(AK118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK142:AK143)","v":49.456139383408328},{"$f":"HLOOKUP(AL118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL142:AL143)","v":51.366471413472205},{"$f":"HLOOKUP(AM118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM142:AM143)","v":53.264627707084443},{"$f":"HLOOKUP(AN118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN142:AN143)","v":55.055578188780025},{"$f":"HLOOKUP(AO118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO142:AO143)","v":57.67463662942221},{"$f":"HLOOKUP(AP118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP142:AP143)","v":59.693158088889675},{"$f":"HLOOKUP(AQ118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ142:AQ143)","v":60.824953902526659},{"$f":"HLOOKUP(AR118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR142:AR143)","v":62.335680978595548},{"$f":"HLOOKUP(AS118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS142:AS143)","v":65.147266608439153},{"$f":"HLOOKUP(AT118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT142:AT143)","v":67.918191845038891},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX144:BQ144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX145:BQ145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",232667.69249674672,{"$f":"(SUM(D141:D145))*Misc_Rev","v":144811.68254923177},167116.28125256597,179906.02253387673,191116.4357352567,201292.19128341918,210383.4033781921,220160.70639034041,227109.76371817672,241588.01807190423,253366.09779757433,260028.74495845009,269714.98846228991,279349.62859092385,288470.0865618668,301630.86729339603,311875.5919691996,317810.87762356788,325599.78737297573,339731.65591779095,353674.36253188015,null,"Misc Charges",29488.569454767396,{"$f":"(SUM(AA141:AA145))*Misc_Rev","v":18737.415065922196},21436.34418649158,22996.413262134232,24367.924999451177,25616.115890164852,26735.023654075569,27936.696263837173,28800.298729991493,30566.162679176687,32009.318093129903,32840.547040586483,34034.523523388547,35223.001110586847,36350.598913027905,37962.739610475095,39226.40057180071,39974.736544371321,40945.798314266343,42677.205474579474,44386.742104232799,null,"Misc Charges",48546.246505098716,{"$f":"(SUM(AX141:AX145))*Misc_Rev","v":29538.73559888003},34418.112151601039,37194.038394198149,39619.982159912419,41816.277388313269,43771.880506566849,45878.021816426968,47358.128752908488,50500.829238685066,53045.750898228609,54459.179617989743,56539.546475043273,58607.311303252274,60560.235620311323,63404.688754250441,65603.517869476025,66848.806312475368,68502.359665937358,71556.144794771404,74566.75370450085,null,"Misc Charges",89174.822673621311,{"$f":"(SUM(BU141:BU145))*Misc_Rev","v":46021.105008000006},48728.228832000008,48728.228832000008,51435.352656000003,54142.476480000005,541424.76480000012,56849.600304000014,56849.600304000014,59556.724128000009,59556.724128000009,62263.847951999996,64970.971775999998,64970.971775999998,67678.095600000015,70385.21942400001,73092.343248000019,73092.343248000019,75799.467071999999,78506.590896000009,81213.714720000018,null,"Misc Charges",0,{"$f":"(SUM(CR141:CR145))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO141:DO145))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",265153.79220748955,{"$f":"(SUM(EL141:EL145))*Misc_Rev","v":214451.85358344877},{"$f":"(SUM(EM141:EM145))*Misc_Rev","v":222571.72625511771},223039.09175622009,231177.4757673445,239325.39403469136,247483.03724338519,247988.92869225293,256166.60917009795,264354.60983349988,272553.13708616991,280762.40145989333,288982.61769709119,297214.00483503303,305456.78629173368,313711.18995356833,321977.44826463971,337917.46951793251,346208.15314829111,354511.41702725703,362827.51275980216]
[null,"Total Variable Cost",7993157.6126259565,{"$f":"SUM(D141:D146)","v":5111940.8088863306},{"$f":"SUM(E141:E145)","v":5732190.4799535563},6170886.4146901537,6555410.4320249949,6904445.0601433488,7216279.1856414936,7551646.6484990194,7790003.5575967869,8286616.5216404004,8690611.8473476823,8919144.7128507271,9251388.7789768092,9581862.8178268448,9894700.0947337169,10346122.909151267,10697523.22045687,10901107.14219551,11168271.502125805,11653003.221437572,12131246.571032453,null,"Total Variable Cost",1013095.1048001859,{"$f":"SUM(AA141:AA146)","v":661442.19197208248},{"$f":"SUM(AB141:AB145)","v":735279.69357520691},788791.01537127781,835834.70533893048,878648.41497444105,917027.63442668482,958245.73862376262,987867.83048609085,1048438.0420929096,1097939.1539112953,1126450.8143166113,1167404.9366600998,1208170.4435270235,1246847.7366065688,1302145.1468229091,1345489.4893256745,1371157.8700820238,1404465.8816720294,1463854.2043829139,1522492.3545390959,null,"Total Variable Cost",1667718.4447260811,{"$f":"SUM(AX141:AX146)","v":1042735.4015411189},{"$f":"SUM(AY141:AY145)","v":1180562.260808158},1275778.2257734153,1358989.5780994862,1434323.8453835929,1501402.2263348717,1573644.1591694783,1624412.7307713688,1732209.2762120145,1819501.6429384856,1867983.110996424,1939340.9643631501,2010266.5604463289,2077253.0568810909,2174819.5360585321,2250240.7172077941,2292954.8711146112,2349672.7607167922,2454419.4551269603,2557685.1788605629,null,"Total Variable Cost",3062727.7146464749,{"$f":"SUM(BU141:BU146)","v":1624573.1050080003},{"$f":"SUM(BV141:BV145)","v":1671408.0000000002},1671408.0000000002,1764264.0000000002,1857120.0000000002,18571200.000000004,1949976.0000000005,1949976.0000000005,2042832.0000000005,2042832.0000000005,2135688,2228544,2228544,2321400.0000000005,2414256.0000000005,2507112.0000000005,2507112.0000000005,2599968,2692824.0000000005,2785680.0000000005,null,"Total Variable Cost",0,{"$f":"SUM(CR141:CR146)","v":0},{"$f":"SUM(CS141:CS145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO141:DO146)","v":0},{"$f":"SUM(DP141:DP145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",9113468.5277527627,{"$f":"SUM(EL141:EL146)","v":7570281.365261049},{"$f":"SUM(EM141:EM145)","v":7634346.1019111518},7650377.0239493754,7929528.564428363,8209007.1357169291,8488819.2784312684,8506171.6639998946,8786671.0972798914,9067524.5192254893,9348739.0096099991,9630321.7898021992,9912280.225598244,10194621.830110209,10477354.266712412,10760485.352046661,11044023.059087593,11590775.520269345,11875151.030674731,12159958.051288228,12445205.212313993]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D149:W149))","v":10313987.10090171},{"$f":"D147+D138","v":8148898.5726460861},{"$f":"E147+E138","v":8668927.3575166054},9005231.1158711463,9289315.0046767183,9539719.4763944782,9754604.1890968531,9994581.1034113839,10138993.631192397,10542497.182935031,10853546.404050196,10989183.832945623,11228584.143808279,11466267.142365966,11686367.148250984,12045107.536302589,12303881.362791272,12414895.860092996,12589548.997173982,12981828.859255794,13367680.904552471,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA149:AT149))","v":1535030.2171177678},{"$f":"AA147+AA138","v":1357247.1750881579},{"$f":"AB147+AB138","v":1407484.9497795454},1436120.2725932519,1458741.7201446341,1477552.9448789067,1492318.4890907723,1510282.5233952417,1516983.1258259886,1554818.842782066,1581612.4848364522,1587416.6754777681,1605663.328057257,1623721.3651601807,1639691.1884757262,1672281.1289280667,1692918.0016668322,1695878.9126591815,1706479.4544851873,1743160.307432072,1779090.987824254,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX149:BQ149))","v":1810793.902414978},{"$f":"AX147+AX138","v":1228347.7668797793},{"$f":"AY147+AY138","v":1360129.5182476398},1449265.5639919632,1526515.4827932734,1595998.3008595433,1657327.4871611088,1723915.191830087,1769117.7653626583,1871399.8856401318,1953189.114335058,1996172.0002577249,2062035.9185033778,2127472.3194199661,2188974.4554417096,2281061.505654776,2351008.2879172796,2388253.1736165076,2439507.0283038514,2538795.0257577896,2636607.4972529416,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU149:CN149))","v":5104488.165926923},{"$f":"BU147+BU138","v":4346495.9318168387},{"$f":"BV147+BV138","v":4301010.9427231625},4203698.403846913,4201016.9174423115,4199977.4824596113,20821683.033840708,4109491.3270941433,4019824.6434367909,4023745.4655530574,3934916.0064524584,3938942.5473518586,3942969.0882512592,3854139.6291506598,3858166.1700500604,3862192.7109494614,3866219.2518488625,3777389.7927482622,3781416.3336476628,3785442.8745470634,3789469.415446464,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR149:DK149))","v":20963762.761703741},{"$f":"CR147+CR138","v":24786917.340472478},{"$f":"CS147+CS138","v":24246868.482549191},23671387.482635058,23115862.899629377,22578825.552061491,22058938.711827524,21554941.387817528,21065667.234351203,20584807.538520586,20105429.802208655,19626368.037077844,19147628.562551789,18669217.824442577,18191142.397478551,17713408.987882607,17236024.436002117,16758995.718991375,16282329.953547793,15806034.3987027,15330116.458668076,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO149:EH149))","v":31881307.965011232},{"$f":"DO147+DO138","v":38069649.810756527},{"$f":"DP147+DP138","v":37226065.988057457},36295011.600806795,35395055.86714159,34523868.628579929,33679328.843426727,32859434.965293702,32062334.816925991,31278050.540208768,30495618.440746397,29713186.341284022,28930754.24182165,28148322.142359272,27365890.0428969,26583457.943434533,25801025.843972161,25018593.744509783,24236161.645047419,23453729.545585036,22671297.446122669,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL149:FE149))","v":26921688.185885761},{"$f":"EL147+EL138","v":30554144.02631516},{"$f":"EM147+EM138","v":29875623.426457435},29152039.583493419,28706187.175024521,28274233.445100926,27855240.310042143,27185523.947209612,26789868.2752272,26400992.988793626,26013973.571728073,25627995.119918048,25243078.452668663,24859244.805671118,24476515.839330465,24094913.647259835,23714460.764944632,23597980.178579956,23219895.334084831,22843030.146296635,22467409.008349515]
[]
[null,"$/MWh",{"$f":"C149/AVERAGE(D119:W119)","v":53.718682817196402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z149/AVERAGE(AA119:AT119)","v":38.375755427944199},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW149/AVERAGE(AX119:BQ119)","v":52.44421635817244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT149/AVERAGE(BU119:CN119)","v":58.270412853047056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ149/AVERAGE(CR119:DK119)","v":103.50880635528617},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN149/AVERAGE(DO119:EH119)","v":196.9382422871773},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK149/AVERAGE(EL119:FE119)","v":122.93008304057425}]
[null,"Fixed Cost $/kW-yr",{"$f":"C138/D127/1000","v":96.701228678156312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z138/AA127/1000","v":104.3870224635165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW138/AX127/1000","v":33.150013366287702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT138/BU127/1000","v":170.1467042733706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ138/CR127/1000","v":308.29062884858445},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN138/DO127/1000","v":289.83007240919301},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK138/EL127/1000","v":356.16439316265996}]
[null,"Variable Cost $/MWh",{"$f":"C147/AVERAGE(D119:W119)","v":41.631029232426854},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z147/AVERAGE(AA119:AT119)","v":25.327377620004651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW147/AVERAGE(AX119:BQ119)","v":48.300464687386501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT147/AVERAGE(BU119:CN119)","v":34.962645144366149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ147/AVERAGE(CR119:DK119)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN147/AVERAGE(DO119:EH119)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK147/AVERAGE(EL119:FE119)","v":41.614011542250054}]
[]
[null,{"$f":"D156&\" \"&'Resource Options'!$B$45","v":"2026 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA156&\" \"&'Resource Options'!$B$46","v":"2026 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX156&\" \"&'Resource Options'!$B$47","v":"2026 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU156&\" \"&'Resource Options'!$B$48","v":"2026 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR156&\" \"&'Resource Options'!$B$49","v":"2026 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO156&\" \"&'Resource Options'!$B$50","v":"2026 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL156&\" \"&'Resource Options'!$B$44","v":"2026 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2026,{"$f":"D156+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,{"$f":"D156","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,{"$f":"AA156","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,{"$f":"AX156","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2026,{"$f":"CR156+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2026,{"$f":"DO156+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2026,{"$f":"EL156+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D156-$D$4)","v":192000},{"$f":"D157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V157*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA156--$AA$4)","v":39999.999999999993},{"$f":"AA157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP156-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ156-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM156-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN156-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ156-$CR156)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK156-$CR156)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG156-$DO156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH156-$DO156)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD156-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE156-$EL$4)","v":219000}]
[null,"Fuel (Dth)",null,{"$f":"D157*$D164/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA157*$AA164/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX157*$AX164/1000","v":412609.6},{"$f":"AY157*$AX164/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU157*$AA164/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL157*$EL164/1000","v":2628000},{"$f":"EM157*$EL164/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA164)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU164)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W158/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT158/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP158/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ158/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM158/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN158/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*D159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*E159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*F159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*G159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*H159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*I159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*J159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*K159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*L159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*M159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*N159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*O159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*P159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*Q159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*R159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*S159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*T159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*U159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*V159/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*W159/2204.62","v":-19614.808901307257},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$46*AA159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AB159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AC159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AD159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AE159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AF159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AG159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AH159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AI159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AJ159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AK159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AL159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AM159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AN159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AO159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AP159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AQ159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AR159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AS159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AT159/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$47*AX159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AY159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AZ159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BA159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BB159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BC159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BD159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BE159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BF159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BG159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BH159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BI159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BJ159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BK159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BL159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BM159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BN159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BO159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BP159/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BQ159/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN159/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D156,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA156,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX156,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU156,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D156,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":19.298795951104612},{"$f":"'Resource Options'!$N$45*(1.02^(D156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA156,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":4.5897476214405089},{"$f":"'Resource Options'!$N$46*(1.02^(AA156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX156,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.1583648758873664},{"$f":"'Resource Options'!$N$47*(1.02^(AX156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU156,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":17.954655576254179},{"$f":"'Resource Options'!$N$48*(1.02^(BU156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR156,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":181.8622122735693},{"$f":"'Resource Options'!$N$49*(1.02^(CR156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO156,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":287.36196359365948},{"$f":"'Resource Options'!$N$50*(1.02^(DO156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL156,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":140.77030240800002},{"$f":"'Resource Options'!$N$44*(1.02^(EL156-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D166*AFUDC!$Y$44","v":0.84046256367060601},{"$f":"E166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA166*AFUDC!$Y$45","v":0.19988350891373419},{"$f":"AB166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX166*AFUDC!$Y$46","v":5.0446790344894812E-2},{"$f":"AY166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU166*AFUDC!$Y$47","v":0.78192525034586957},{"$f":"BV166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR166*AFUDC!$Y$48","v":26.928337771347408},{"$f":"CS166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO166*AFUDC!$Y$49","v":42.549685949313158},{"$f":"DP166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL166*AFUDC!$Y$43","v":8.0168687221356016},{"$f":"EM166*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D166:D167)","v":20.139258514775218},{"$f":"SUM(E166:E167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA166:AA167)","v":4.7896311303542429},{"$f":"SUM(AB166:AB167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX166:AX167)","v":1.2088116662322612},{"$f":"SUM(AY166:AY167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU166:BU167)","v":18.736580826600047},{"$f":"SUM(BV166:BV167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR166:CR167)","v":208.7905500449167},{"$f":"SUM(CS166:CS167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO166:DO167)","v":329.91164954297267},{"$f":"SUM(DP166:DP167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL166:EL167)","v":148.78717113013562},{"$f":"SUM(EM166:EM167)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D171:W171))","v":128463.13026718619},{"$f":"HLOOKUP(D156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":110273.82409433088},{"$f":"HLOOKUP(E156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":112479.30057621752},{"$f":"HLOOKUP(F156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":114728.88658774187},{"$f":"HLOOKUP(G156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":117023.46431949669},{"$f":"HLOOKUP(H156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":119363.93360588665},{"$f":"HLOOKUP(I156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":121751.21227800437},{"$f":"HLOOKUP(J156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":124186.23652356447},{"$f":"HLOOKUP(K156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":126669.96125403573},{"$f":"HLOOKUP(L156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":129203.36047911647},{"$f":"HLOOKUP(M156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":131787.42768869881},{"$f":"HLOOKUP(N156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":134423.17624247281},{"$f":"HLOOKUP(O156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":137111.63976732225},{"$f":"HLOOKUP(P156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":139853.87256266869},{"$f":"HLOOKUP(Q156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":142650.95001392209},{"$f":"HLOOKUP(R156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":145503.96901420056},{"$f":"HLOOKUP(S156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":148414.04839448456},{"$f":"HLOOKUP(T156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":151382.32936237421},{"$f":"HLOOKUP(U156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":154409.9759496217},{"$f":"HLOOKUP(V156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":157498.17546861415},{"$f":"HLOOKUP(W156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":160648.13897798644},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA171:AT171))","v":0},{"$f":"HLOOKUP(AA156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AB156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AC156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AD156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AE156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AF156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AG156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AH156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AI156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AJ156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AK156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AL156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AM156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AN156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AO156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AP156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AQ156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AR156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AS156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AT156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX171:BQ171))","v":11550.97646319116},{"$f":"HLOOKUP(AX156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":9915.4546831485859},{"$f":"HLOOKUP(AY156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":10113.763776811558},{"$f":"HLOOKUP(AZ156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":10316.039052347789},{"$f":"HLOOKUP(BA156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":10522.359833394745},{"$f":"HLOOKUP(BB156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":10732.80703006264},{"$f":"HLOOKUP(BC156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":10947.463170663892},{"$f":"HLOOKUP(BD156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":11166.412434077172},{"$f":"HLOOKUP(BE156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":11389.740682758713},{"$f":"HLOOKUP(BF156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":11617.535496413888},{"$f":"HLOOKUP(BG156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":11849.886206342167},{"$f":"HLOOKUP(BH156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":12086.883930469012},{"$f":"HLOOKUP(BI156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":12328.621609078393},{"$f":"HLOOKUP(BJ156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":12575.19404125996},{"$f":"HLOOKUP(BK156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":12826.697922085161},{"$f":"HLOOKUP(BL156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":13083.231880526866},{"$f":"HLOOKUP(BM156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":13344.896518137402},{"$f":"HLOOKUP(BN156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":13611.794448500148},{"$f":"HLOOKUP(BO156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":13884.030337470153},{"$f":"HLOOKUP(BP156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":14161.710944219558},{"$f":"HLOOKUP(BQ156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":14444.945163103946},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU171:CN171))","v":0},{"$f":"HLOOKUP(BU156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(BV156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(BW156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(BX156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(BY156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(BZ156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CA156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CB156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CC156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CD156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CE156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CF156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CG156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CH156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CI156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CJ156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CK156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CL156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CM156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},{"$f":"HLOOKUP(CN156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR171:DK171))","v":801110.35402731376},{"$f":"HLOOKUP(CR156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":687679.81969936902},{"$f":"HLOOKUP(CS156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":701433.41609335656},{"$f":"HLOOKUP(CT156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":715462.08441522368},{"$f":"HLOOKUP(CU156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":729771.32610352791},{"$f":"HLOOKUP(CV156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":744366.75262559846},{"$f":"HLOOKUP(CW156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":759254.08767811058},{"$f":"HLOOKUP(CX156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":774439.1694316729},{"$f":"HLOOKUP(CY156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":789927.95282030641},{"$f":"HLOOKUP(CZ156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":805726.51187671244},{"$f":"HLOOKUP(DA156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":821841.04211424664},{"$f":"HLOOKUP(DB156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":838277.8629565317},{"$f":"HLOOKUP(DC156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":855043.42021566257},{"$f":"HLOOKUP(DD156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":872144.28861997579},{"$f":"HLOOKUP(DE156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":889587.17439237528},{"$f":"HLOOKUP(DF156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":907378.9178802229},{"$f":"HLOOKUP(DG156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":925526.49623782735},{"$f":"HLOOKUP(DH156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":944037.02616258373},{"$f":"HLOOKUP(DI156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":962917.76668583555},{"$f":"HLOOKUP(DJ156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":982176.12201955204},{"$f":"HLOOKUP(DK156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":1001819.6444599432},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO171:EH171))","v":0},{"$f":"HLOOKUP(DO156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(DP156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(DQ156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(DR156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(DS156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(DT156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(DU156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(DV156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(DW156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(DX156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(DY156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(DZ156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(EA156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(EB156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(EC156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(ED156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(EE156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(EF156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(EG156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},{"$f":"HLOOKUP(EH156,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL171:FE171))","v":1705494.9892498169},{"$f":"HLOOKUP(EL156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1464011.1450432001},{"$f":"HLOOKUP(EM156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1493291.3679440639},{"$f":"HLOOKUP(EN156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1523157.1953029453},{"$f":"HLOOKUP(EO156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1553620.3392090043},{"$f":"HLOOKUP(EP156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1584692.7459931844},{"$f":"HLOOKUP(EQ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1616386.600913048},{"$f":"HLOOKUP(ER156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1648714.3329313092},{"$f":"HLOOKUP(ES156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1681688.6195899358},{"$f":"HLOOKUP(ET156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1715322.3919817342},{"$f":"HLOOKUP(EU156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1749628.8398213689},{"$f":"HLOOKUP(EV156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1784621.4166177965},{"$f":"HLOOKUP(EW156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1820313.8449501528},{"$f":"HLOOKUP(EX156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1856720.1218491558},{"$f":"HLOOKUP(EY156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1893854.5242861388},{"$f":"HLOOKUP(EZ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1931731.6147718614},{"$f":"HLOOKUP(FA156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1970366.247067299},{"$f":"HLOOKUP(FB156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":2009773.5720086447},{"$f":"HLOOKUP(FC156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":2049969.0434488175},{"$f":"HLOOKUP(FD156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":2090968.4243177939},{"$f":"HLOOKUP(FE156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":2132787.7928041499}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR172:DK172))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2227312.6088983514,{"$f":"VLOOKUP(D155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2969287.1310136085},{"$f":"VLOOKUP(E155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2868577.3529654024},{"$f":"VLOOKUP(F155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2762421.1950737876},{"$f":"VLOOKUP(G155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2658201.4037863351},{"$f":"VLOOKUP(H155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2555772.891115414},{"$f":"VLOOKUP(I155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2455003.5897902297},{"$f":"VLOOKUP(J155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2355768.8729496128},{"$f":"VLOOKUP(K155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2257953.4142444194},{"$f":"VLOOKUP(L155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2160935.9394712001},{"$f":"VLOOKUP(M155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2064033.7910471249},{"$f":"VLOOKUP(N155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1967131.6426230494},{"$f":"VLOOKUP(O155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1870229.4941989742},{"$f":"VLOOKUP(P155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1773327.3457748978},{"$f":"VLOOKUP(Q155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1676425.1973508224},{"$f":"VLOOKUP(R155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1579523.0489267469},{"$f":"VLOOKUP(S155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1482620.9005026715},{"$f":"VLOOKUP(T155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1385718.7520785956},{"$f":"VLOOKUP(U155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1288816.6036545199},{"$f":"VLOOKUP(V155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1191914.4552304444},{"$f":"VLOOKUP(W155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1095012.3068063685},null,"Capital Recovery & Taxes",529711.9454911144,{"$f":"VLOOKUP(AA155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":706172.47736450494},{"$f":"VLOOKUP(AB155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":682221.11452178319},{"$f":"VLOOKUP(AC155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":656974.46315458149},{"$f":"VLOOKUP(AD155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":632188.32932630857},{"$f":"VLOOKUP(AE155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":607828.20740004198},{"$f":"VLOOKUP(AF155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":583862.68839858251},{"$f":"VLOOKUP(AG155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":560262.13286457409},{"$f":"VLOOKUP(AH155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":536999.11324046226},{"$f":"VLOOKUP(AI155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":513925.87461942487},{"$f":"VLOOKUP(AJ155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":490880.06355594151},{"$f":"VLOOKUP(AK155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":467834.25249245804},{"$f":"VLOOKUP(AL155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":444788.44142897468},{"$f":"VLOOKUP(AM155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":421742.63036549109},{"$f":"VLOOKUP(AN155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":398696.81930200761},{"$f":"VLOOKUP(AO155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":375651.00823852426},{"$f":"VLOOKUP(AP155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":352605.19717504084},{"$f":"VLOOKUP(AQ155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":329559.38611155731},{"$f":"VLOOKUP(AR155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":306513.57504807384},{"$f":"VLOOKUP(AS155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":283467.76398459042},{"$f":"VLOOKUP(AT155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":260421.95292110697},null,"Capital Recovery & Taxes",133689.20529061454,{"$f":"VLOOKUP(AX155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":178224.48238247031},{"$f":"VLOOKUP(AY155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":172179.6146174024},{"$f":"VLOOKUP(AZ155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":165807.84070091817},{"$f":"VLOOKUP(BA155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":159552.29263949691},{"$f":"VLOOKUP(BB155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":153404.26186762966},{"$f":"VLOOKUP(BC155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":147355.82135773747},{"$f":"VLOOKUP(BD155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":141399.49067534486},{"$f":"VLOOKUP(BE155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":135528.34762735476},{"$f":"VLOOKUP(BF155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":129705.10168966437},{"$f":"VLOOKUP(BG155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":123888.77794507093},{"$f":"VLOOKUP(BH155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":118072.45420047748},{"$f":"VLOOKUP(BI155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":112256.13045588408},{"$f":"VLOOKUP(BJ155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":106439.80671129061},{"$f":"VLOOKUP(BK155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":100623.48296669716},{"$f":"VLOOKUP(BL155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":94807.159222103743},{"$f":"VLOOKUP(BM155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":88990.835477510307},{"$f":"VLOOKUP(BN155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":83174.511732916842},{"$f":"VLOOKUP(BO155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":77358.187988323407},{"$f":"VLOOKUP(BP155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":71541.864243729957},{"$f":"VLOOKUP(BQ155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":65725.540499136521},null,"Capital Recovery & Taxes",2072182.6820045256,{"$f":"VLOOKUP(BU155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":2762479.476928289},{"$f":"VLOOKUP(BV155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":2668784.0265697376},{"$f":"VLOOKUP(BW155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":2570021.5308642313},{"$f":"VLOOKUP(BX155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":2473060.5359122017},{"$f":"VLOOKUP(BY155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":2377766.0589482589},{"$f":"VLOOKUP(BZ155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":2284015.2310449304},{"$f":"VLOOKUP(CA155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":2191692.1054678448},{"$f":"VLOOKUP(CB155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":2100689.3882239982},{"$f":"VLOOKUP(CC155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":2010429.0761897974},{"$f":"VLOOKUP(CD155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":1920276.0581485995},{"$f":"VLOOKUP(CE155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":1830123.0401074009},{"$f":"VLOOKUP(CF155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":1739970.0220662032},{"$f":"VLOOKUP(CG155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":1649817.0040250041},{"$f":"VLOOKUP(CH155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":1559663.9859838057},{"$f":"VLOOKUP(CI155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":1469510.9679426078},{"$f":"VLOOKUP(CJ155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":1379357.9499014097},{"$f":"VLOOKUP(CK155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":1289204.9318602111},{"$f":"VLOOKUP(CL155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":1199051.9138190125},{"$f":"VLOOKUP(CM155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":1108898.8957778143},{"$f":"VLOOKUP(CN155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":1018745.8777366158},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR173:DK173))","v":20580195.188909248},{"$f":"VLOOKUP(CR155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":24574927.250119034},{"$f":"VLOOKUP(CS155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":24030372.436106808},{"$f":"VLOOKUP(CT155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":23429353.14787253},{"$f":"VLOOKUP(CU155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":22848408.83151843},{"$f":"VLOOKUP(CV155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":22286035.310477119},{"$f":"VLOOKUP(CW155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":21740863.398385953},{"$f":"VLOOKUP(CX155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":21211601.046142198},{"$f":"VLOOKUP(CY155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":20697052.626217913},{"$f":"VLOOKUP(CZ155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":20190777.177414279},{"$f":"VLOOKUP(DA155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":19685697.356138572},{"$f":"VLOOKUP(DB155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":19180617.534862865},{"$f":"VLOOKUP(DC155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":18675537.713587154},{"$f":"VLOOKUP(DD155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":18170457.892311446},{"$f":"VLOOKUP(DE155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":17665378.071035735},{"$f":"VLOOKUP(DF155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":17160298.249760028},{"$f":"VLOOKUP(DG155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":16655218.428484324},{"$f":"VLOOKUP(DH155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":16150138.607208611},{"$f":"VLOOKUP(DI155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":15645058.785932908},{"$f":"VLOOKUP(DJ155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":15139978.964657197},{"$f":"VLOOKUP(DK155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":14634899.143381491},null,"Capital Recovery & Taxes",32518934.124311455,{"$f":"VLOOKUP(DO155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":38831042.806971669},{"$f":"VLOOKUP(DP155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":37970587.307818606},{"$f":"VLOOKUP(DQ155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":37020911.832822934},{"$f":"VLOOKUP(DR155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":36102956.984484419},{"$f":"VLOOKUP(DS155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":35214346.001151532},{"$f":"VLOOKUP(DT155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":34352915.420295261},{"$f":"VLOOKUP(DU155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":33516623.664599579},{"$f":"VLOOKUP(DV155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":32703581.513264518},{"$f":"VLOOKUP(DW155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":31903611.551012944},{"$f":"VLOOKUP(DX155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":31105530.809561327},{"$f":"VLOOKUP(DY155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":30307450.068109706},{"$f":"VLOOKUP(DZ155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":29509369.326658085},{"$f":"VLOOKUP(EA155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":28711288.58520646},{"$f":"VLOOKUP(EB155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":27913207.843754839},{"$f":"VLOOKUP(EC155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":27115127.102303222},{"$f":"VLOOKUP(ED155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":26317046.360851604},{"$f":"VLOOKUP(EE155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":25518965.619399983},{"$f":"VLOOKUP(EF155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":24720884.87794837},{"$f":"VLOOKUP(EG155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":23922804.136496741},{"$f":"VLOOKUP(EH155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":23124723.395045124},null,"Capital Recovery & Taxes",16455200.774017513,{"$f":"VLOOKUP(EL155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":21936846.988309402},{"$f":"VLOOKUP(EM155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":21192811.503093142},{"$f":"VLOOKUP(EN155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":20408538.615431979},{"$f":"VLOOKUP(EO155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":19638571.443599075},{"$f":"VLOOKUP(EP155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":18881838.089578487},{"$f":"VLOOKUP(EQ155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":18137362.851330034},{"$f":"VLOOKUP(ER155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":17404224.995942608},{"$f":"VLOOKUP(ES155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":16681572.501916321},{"$f":"VLOOKUP(ET155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":15964815.446977764},{"$f":"VLOOKUP(EU155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":15248910.413539069},{"$f":"VLOOKUP(EV155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":14533005.380100369},{"$f":"VLOOKUP(EW155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":13817100.346661676},{"$f":"VLOOKUP(EX155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":13101195.313222971},{"$f":"VLOOKUP(EY155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":12385290.279784273},{"$f":"VLOOKUP(EZ155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":11669385.246345578},{"$f":"VLOOKUP(FA155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":10953480.21290688},{"$f":"VLOOKUP(FB155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":10237575.179468181},{"$f":"VLOOKUP(FC155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":9521670.1460294817},{"$f":"VLOOKUP(FD155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":8805765.1125907842},{"$f":"VLOOKUP(FE155,Assumptions!$A$4:$E$53,3,FALSE)*$EL168*1000000","v":8089860.0791520858}]
[null,"Transmission",0,{"$f":"VLOOKUP(D155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(E155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(F155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(G155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(H155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(I155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(J155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(K155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(L155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(M155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(N155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(O155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(P155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(Q155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(R155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(S155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(T155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(U155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(V155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(W155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AB155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AC155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AD155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AE155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AF155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AG155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AH155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AI155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AJ155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AK155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AL155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AM155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AN155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AO155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AP155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AQ155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AR155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AS155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AT155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(AY155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(AZ155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BA155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BB155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BC155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BD155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BE155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BF155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BG155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BH155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BI155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BJ155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BK155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BL155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BM155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BN155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BO155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BP155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BQ155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(BV155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(BW155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(BX155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(BY155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(BZ155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CA155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CB155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CC155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CD155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CE155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CF155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CG155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CH155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CI155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CJ155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CK155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CL155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CM155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CN155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR174:DK174))","v":0},{"$f":"VLOOKUP(CR155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CS155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CT155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CU155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CV155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CW155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CX155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CY155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CZ155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DA155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DB155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DC155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DD155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DE155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DF155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DG155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DH155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DI155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DJ155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DK155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DP155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DQ155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DR155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DS155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DT155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DU155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DV155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DW155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DX155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DY155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DZ155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EA155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EB155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EC155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(ED155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EE155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EF155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EG155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EH155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EM155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EN155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EO155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EP155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EQ155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(ER155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(ES155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(ET155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EU155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EV155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EW155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EX155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EY155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EZ155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(FA155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(FB155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(FC155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(FD155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(FE155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0}]
[null,"Misc Charges",3745.214099809547,{"$f":"(D171+D172)*Misc_Rev","v":3214.9230676461225},3279.2215289990454,3344.8059595790264,3411.7020787706065,3479.9361203460194,3549.5348427529393,3620.5255396079983,3692.9360504001579,3766.7947714081615,3842.130666836325,3918.973280173052,3997.3527457765131,4077.2998006920429,4158.8457967058848,4242.0227126400032,4326.8631668928028,4413.4004302306575,4501.6684388352705,4591.7018076119766,4683.5358437642162,null,"Misc Charges",0,{"$f":"(AA171+AA172)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",336.75716780787508,{"$f":"(AX171+AX172)*Misc_Rev","v":289.07516583251385},294.85666914916419,300.75380253214746,306.76887858279036,312.90425615444622,319.16234127753512,325.54558810308589,332.05649986514749,338.69762986245047,345.47158245969956,352.38101410889357,359.42863439107145,366.61720707889287,373.94955122047077,381.42854224488025,389.05711308977783,396.83825535157331,404.77502045860484,412.87052086777697,421.12793128513243,null,"Misc Charges",0,{"$f":"(BU171+BU172)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR175:DK175))","v":23355.571261312314},{"$f":"(CR171+CR172)*Misc_Rev","v":20048.617463515406},{"$f":"(CS171+CS172)*Misc_Rev","v":20449.589812785718},20858.58160904143,21275.753241222254,21701.268306046695,22135.293672167634,22577.99954561099,23029.559536523211,23490.150727253673,23959.953741798745,24439.152816634723,24927.935872967428,25426.494590426773,25935.024482235309,26453.724971880019,26982.799471317619,27522.455460743964,28072.90456995885,28634.36266135802,29207.049914585183,null,"Misc Charges",0,{"$f":"(DO171+DO172)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",49722.000916589168,{"$f":"(EL171+EL172)*Misc_Rev","v":42681.780922589453},43535.416541041239,44406.12487186207,45294.247369299308,46200.132316685296,47124.134963019002,48066.617662279386,49027.950015524984,50008.50901583548,51008.679196152189,52028.852780075242,53069.429835676754,54130.818432390282,55213.434801038093,56317.703497058843,57444.057567000033,58592.938718340025,59764.797492706821,60960.093442560959,62179.295311412185]
[null,"Total Fixed Cost",2356053.5523684095,{"$f":"SUM(D171:D175)","v":3082775.8781755855},{"$f":"SUM(E171:E174)","v":2981056.6535416199},2877150.0816615294,2775224.868105832,2675136.8247213005,2576754.802068234,2479955.1094731772,2384623.375498455,2290139.2999503165,2195821.2187358239,2101554.8188655223,2007341.1339662964,1913181.2183375666,1819076.1473647445,1725027.0179409476,1631034.9488971559,1537101.0814409698,1443226.5796041416,1349412.6306990585,1255660.445784355,null,"Total Fixed Cost",529711.9454911144,{"$f":"SUM(AA171:AA175)","v":706172.47736450494},{"$f":"SUM(AB171:AB174)","v":682221.11452178319},656974.46315458149,632188.32932630857,607828.20740004198,583862.68839858251,560262.13286457409,536999.11324046226,513925.87461942487,490880.06355594151,467834.25249245804,444788.44142897468,421742.63036549109,398696.81930200761,375651.00823852426,352605.19717504084,329559.38611155731,306513.57504807384,283467.76398459042,260421.95292110697,null,"Total Fixed Cost",145265.16179096399,{"$f":"SUM(AX171:AX175)","v":188429.0122314514},{"$f":"SUM(AY171:AY174)","v":182293.37839421397},176123.87975326597,170074.65247289167,164137.06889769228,158303.28452840136,152565.90310942204,146918.08831011347,141322.63718607827,135738.6641514131,130159.3381309465,124584.75206496246,119015.00075255058,113450.18088878233,107890.39110263062,102335.73199564771,96786.306181416992,91242.218325793554,85703.575187949522,80170.485662240462,null,"Total Fixed Cost",2072182.6820045256,{"$f":"SUM(BU171:BU175)","v":2762479.476928289},{"$f":"SUM(BV171:BV174)","v":2668784.0265697376},2570021.5308642313,2473060.5359122017,2377766.0589482589,2284015.2310449304,2191692.1054678448,2100689.3882239982,2010429.0761897974,1920276.0581485995,1830123.0401074009,1739970.0220662032,1649817.0040250041,1559663.9859838057,1469510.9679426078,1379357.9499014097,1289204.9318602111,1199051.9138190125,1108898.8957778143,1018745.8777366158,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR176:DK176))","v":21383038.016937807},{"$f":"SUM(CR171:CR175)","v":25282655.687281918},{"$f":"SUM(CS171:CS174)","v":24731805.852200165},24144815.232287753,23578180.157621957,23030402.063102718,22500117.486064065,21986040.21557387,21486980.579038218,20996503.689290993,20507538.398252819,20018895.397819396,19530581.133802816,19042602.180931423,18554965.245428111,18067677.16764025,17580744.92472215,17094175.633371197,16607976.552618744,16122155.086676748,15636718.787841434,null,"Total Fixed Cost",32518934.124311455,{"$f":"SUM(DO171:DO175)","v":38831042.806971669},{"$f":"SUM(DP171:DP174)","v":37970587.307818606},37020911.832822934,36102956.984484419,35214346.001151532,34352915.420295261,33516623.664599579,32703581.513264518,31903611.551012944,31105530.809561327,30307450.068109706,29509369.326658085,28711288.58520646,27913207.843754839,27115127.102303222,26317046.360851604,25518965.619399983,24720884.87794837,23922804.136496741,23124723.395045124,null,"Total Fixed Cost",18164384.051295646,{"$f":"SUM(EL171:EL175)","v":23443539.914275192},{"$f":"SUM(EM171:EM174)","v":22686102.871037208},21931695.810734924,21192191.78280808,20466530.835571673,19753749.452243082,19052939.328873917,18363261.121506255,17680137.8389595,16998539.253360439,16317626.796718165,15637414.191611828,14957915.435072126,14279144.804070413,13601116.861117439,12923846.459974179,12247348.751476826,11571639.189478299,10896733.536908578,10222647.871956237]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D179:W179))","v":642315.65133593103},{"$f":"HLOOKUP(D156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D157","v":551369.12047165446},{"$f":"HLOOKUP(E156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E157","v":562396.50288108748},{"$f":"HLOOKUP(F156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F157","v":573644.43293870916},{"$f":"HLOOKUP(G156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G157","v":585117.32159748347},{"$f":"HLOOKUP(H156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H157","v":596819.66802943312},{"$f":"HLOOKUP(I156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I157","v":608756.06139002182},{"$f":"HLOOKUP(J156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J157","v":620931.18261782231},{"$f":"HLOOKUP(K156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K157","v":633349.80627017864},{"$f":"HLOOKUP(L156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L157","v":646016.80239558232},{"$f":"HLOOKUP(M156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M157","v":658937.13844349398},{"$f":"HLOOKUP(N156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N157","v":672115.88121236395},{"$f":"HLOOKUP(O156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O157","v":685558.19883661123},{"$f":"HLOOKUP(P156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P157","v":699269.36281334353},{"$f":"HLOOKUP(Q156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q157","v":713254.75006961043},{"$f":"HLOOKUP(R156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R157","v":727519.84507100261},{"$f":"HLOOKUP(S156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S157","v":742070.24197242269},{"$f":"HLOOKUP(T156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T157","v":756911.64681187109},{"$f":"HLOOKUP(U156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U157","v":772049.87974810845},{"$f":"HLOOKUP(V156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V157","v":787490.87734307069},{"$f":"HLOOKUP(W156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W157","v":803240.69488993206},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA179:AT179))","v":133815.76069498563},{"$f":"HLOOKUP(AA156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA157","v":114868.56676492799},{"$f":"HLOOKUP(AB156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB157","v":117165.93810022653},{"$f":"HLOOKUP(AC156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC157","v":119509.25686223106},{"$f":"HLOOKUP(AD156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD157","v":121899.4419994757},{"$f":"HLOOKUP(AE156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE157","v":124337.43083946522},{"$f":"HLOOKUP(AF156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF157","v":126824.17945625453},{"$f":"HLOOKUP(AG156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG157","v":129360.66304537962},{"$f":"HLOOKUP(AH156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH157","v":131947.87630628719},{"$f":"HLOOKUP(AI156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI157","v":134586.83383241296},{"$f":"HLOOKUP(AJ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ157","v":137278.57050906125},{"$f":"HLOOKUP(AK156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK157","v":140024.14191924245},{"$f":"HLOOKUP(AL156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL157","v":142824.62475762732},{"$f":"HLOOKUP(AM156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM157","v":145681.11725277989},{"$f":"HLOOKUP(AN156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN157","v":148594.73959783546},{"$f":"HLOOKUP(AO156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO157","v":151566.63438979219},{"$f":"HLOOKUP(AP156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP157","v":154597.96707758802},{"$f":"HLOOKUP(AQ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ157","v":157689.92641913978},{"$f":"HLOOKUP(AR156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR157","v":160843.72494752257},{"$f":"HLOOKUP(AS156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS157","v":164060.59944647303},{"$f":"HLOOKUP(AT156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT157","v":167341.81143540249},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX179:BQ179))","v":41674.111161317145},{"$f":"HLOOKUP(AX156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX157","v":35773.405131359599},{"$f":"HLOOKUP(AY156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY157","v":36488.873233986793},{"$f":"HLOOKUP(AZ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ157","v":37218.650698666534},{"$f":"HLOOKUP(BA156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA157","v":37963.023712639864},{"$f":"HLOOKUP(BB156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB157","v":38722.284186892663},{"$f":"HLOOKUP(BC156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC157","v":39496.729870630516},{"$f":"HLOOKUP(BD156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD157","v":40286.664468043127},{"$f":"HLOOKUP(BE156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE157","v":41092.397757403989},{"$f":"HLOOKUP(BF156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF157","v":41914.245712552074},{"$f":"HLOOKUP(BG156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG157","v":42752.530626803113},{"$f":"HLOOKUP(BH156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH157","v":43607.581239339183},{"$f":"HLOOKUP(BI156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI157","v":44479.732864125966},{"$f":"HLOOKUP(BJ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ157","v":45369.327521408493},{"$f":"HLOOKUP(BK156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK157","v":46276.714071836665},{"$f":"HLOOKUP(BL156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL157","v":47202.248353273397},{"$f":"HLOOKUP(BM156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM157","v":48146.29332033886},{"$f":"HLOOKUP(BN156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN157","v":49109.219186745649},{"$f":"HLOOKUP(BO156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO157","v":50091.403570480557},{"$f":"HLOOKUP(BP156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP157","v":51093.231641890161},{"$f":"HLOOKUP(BQ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ157","v":52115.09627472797},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU179:CN179))","v":0},{"$f":"HLOOKUP(BU156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU157","v":0},{"$f":"HLOOKUP(BV156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV157","v":0},{"$f":"HLOOKUP(BW156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW157","v":0},{"$f":"HLOOKUP(BX156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX157","v":0},{"$f":"HLOOKUP(BY156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY157","v":0},{"$f":"HLOOKUP(BZ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ157","v":0},{"$f":"HLOOKUP(CA156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA157","v":0},{"$f":"HLOOKUP(CB156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB157","v":0},{"$f":"HLOOKUP(CC156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC157","v":0},{"$f":"HLOOKUP(CD156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD157","v":0},{"$f":"HLOOKUP(CE156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE157","v":0},{"$f":"HLOOKUP(CF156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF157","v":0},{"$f":"HLOOKUP(CG156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG157","v":0},{"$f":"HLOOKUP(CH156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH157","v":0},{"$f":"HLOOKUP(CI156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI157","v":0},{"$f":"HLOOKUP(CJ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ157","v":0},{"$f":"HLOOKUP(CK156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK157","v":0},{"$f":"HLOOKUP(CL156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL157","v":0},{"$f":"HLOOKUP(CM156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM157","v":0},{"$f":"HLOOKUP(CN156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN157","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR179:DK179))","v":0},{"$f":"HLOOKUP(CR156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR157","v":0},{"$f":"HLOOKUP(CS156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS157","v":0},{"$f":"HLOOKUP(CT156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT157","v":0},{"$f":"HLOOKUP(CU156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU157","v":0},{"$f":"HLOOKUP(CV156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV157","v":0},{"$f":"HLOOKUP(CW156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW157","v":0},{"$f":"HLOOKUP(CX156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX157","v":0},{"$f":"HLOOKUP(CY156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY157","v":0},{"$f":"HLOOKUP(CZ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ157","v":0},{"$f":"HLOOKUP(DA156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA157","v":0},{"$f":"HLOOKUP(DB156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB157","v":0},{"$f":"HLOOKUP(DC156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC157","v":0},{"$f":"HLOOKUP(DD156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD157","v":0},{"$f":"HLOOKUP(DE156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE157","v":0},{"$f":"HLOOKUP(DF156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF157","v":0},{"$f":"HLOOKUP(DG156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG157","v":0},{"$f":"HLOOKUP(DH156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH157","v":0},{"$f":"HLOOKUP(DI156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI157","v":0},{"$f":"HLOOKUP(DJ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ157","v":0},{"$f":"HLOOKUP(DK156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK157","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO179:EH179))","v":0},{"$f":"HLOOKUP(DO156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO157","v":0},{"$f":"HLOOKUP(DP156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP157","v":0},{"$f":"HLOOKUP(DQ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ157","v":0},{"$f":"HLOOKUP(DR156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR157","v":0},{"$f":"HLOOKUP(DS156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS157","v":0},{"$f":"HLOOKUP(DT156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT157","v":0},{"$f":"HLOOKUP(DU156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU157","v":0},{"$f":"HLOOKUP(DV156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV157","v":0},{"$f":"HLOOKUP(DW156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW157","v":0},{"$f":"HLOOKUP(DX156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX157","v":0},{"$f":"HLOOKUP(DY156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY157","v":0},{"$f":"HLOOKUP(DZ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ157","v":0},{"$f":"HLOOKUP(EA156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA157","v":0},{"$f":"HLOOKUP(EB156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB157","v":0},{"$f":"HLOOKUP(EC156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC157","v":0},{"$f":"HLOOKUP(ED156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED157","v":0},{"$f":"HLOOKUP(EE156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE157","v":0},{"$f":"HLOOKUP(EF156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF157","v":0},{"$f":"HLOOKUP(EG156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG157","v":0},{"$f":"HLOOKUP(EH156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH157","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL179:FE179))","v":933758.50661427469},{"$f":"HLOOKUP(EL156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL157","v":801546.10191115201},{"$f":"HLOOKUP(EM156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM157","v":817577.02394937503},{"$f":"HLOOKUP(EN156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN157","v":833928.56442836253},{"$f":"HLOOKUP(EO156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO157","v":850607.1357169298},{"$f":"HLOOKUP(EP156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP157","v":867619.27843126853},{"$f":"HLOOKUP(EQ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ157","v":884971.66399989382},{"$f":"HLOOKUP(ER156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER157","v":902671.09727989184},{"$f":"HLOOKUP(ES156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES157","v":920724.51922548981},{"$f":"HLOOKUP(ET156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET157","v":939139.00960999948},{"$f":"HLOOKUP(EU156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU157","v":957921.78980219946},{"$f":"HLOOKUP(EV156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV157","v":977080.22559824365},{"$f":"HLOOKUP(EW156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW157","v":996621.8301102086},{"$f":"HLOOKUP(EX156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX157","v":1016554.2667124128},{"$f":"HLOOKUP(EY156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY157","v":1036885.352046661},{"$f":"HLOOKUP(EZ156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ157","v":1057623.059087594},{"$f":"HLOOKUP(FA156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA157","v":1078775.5202693462},{"$f":"HLOOKUP(FB156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB157","v":1100351.030674733},{"$f":"HLOOKUP(FC156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC157","v":1122358.0512882276},{"$f":"HLOOKUP(FD156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD157","v":1144805.2123139922},{"$f":"HLOOKUP(FE156,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE157","v":1167701.3165602721}]
[null,"Fuel Cost",9260308.2501358297,{"$f":"HLOOKUP(D156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D158","v":6206020.6848746678},{"$f":"HLOOKUP(E156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E158","v":6718317.8087959997},{"$f":"HLOOKUP(F156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F158","v":7165459.093559999},{"$f":"HLOOKUP(G156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G158","v":7569818.7485545352},{"$f":"HLOOKUP(H156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H158","v":7929341.6696960023},{"$f":"HLOOKUP(I156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I158","v":8316774.4275839999},{"$f":"HLOOKUP(J156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J158","v":8587713.8707079999},{"$f":"HLOOKUP(K156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K158","v":9167722.3063333295},{"$f":"HLOOKUP(L156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L158","v":9636488.0752046686},{"$f":"HLOOKUP(M156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M158","v":9894766.7775320001},{"$f":"HLOOKUP(N156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N158","v":10276969.879933333},{"$f":"HLOOKUP(O156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O158","v":10656736.963793067},{"$f":"HLOOKUP(P156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P158","v":11015055.214012805},{"$f":"HLOOKUP(Q156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q158","v":11539054.312405335},{"$f":"HLOOKUP(R156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R158","v":11942903.042328127},{"$f":"HLOOKUP(S156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S158","v":12169343.1922336},{"$f":"HLOOKUP(T156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T158","v":12471596.709563734},{"$f":"HLOOKUP(U156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U158","v":13034115.022339603},{"$f":"HLOOKUP(V156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V158","v":13588498.346957337},{"$f":"HLOOKUP(W156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W158","v":14033724.233039739},null,"Fuel Cost",1945790.80720844,{"$f":"HLOOKUP(AA156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA158","v":1304019.0101444444},{"$f":"HLOOKUP(AB156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB158","v":1411663.7026708331},{"$f":"HLOOKUP(AC156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC158","v":1505617.7458749996},{"$f":"HLOOKUP(AD156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD158","v":1590582.4444834725},{"$f":"HLOOKUP(AE156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE158","v":1666125.9767333337},{"$f":"HLOOKUP(AF156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF158","v":1747533.9685999998},{"$f":"HLOOKUP(AG156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG158","v":1804464.1985124997},{"$f":"HLOOKUP(AH156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH158","v":1926336.5003472213},{"$f":"HLOOKUP(AI156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI158","v":2024834.3148006946},{"$f":"HLOOKUP(AJ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ158","v":2079104.2495708333},{"$f":"HLOOKUP(AK156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK158","v":2159413.3778472217},{"$f":"HLOOKUP(AL156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL158","v":2239210.6460044445},{"$f":"HLOOKUP(AM156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM158","v":2314501.0508700009},{"$f":"HLOOKUP(AN156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN158","v":2424604.5810222221},{"$f":"HLOOKUP(AO156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO158","v":2509461.9232359705},{"$f":"HLOOKUP(AP156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP158","v":2557041.8903566664},{"$f":"HLOOKUP(AQ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ158","v":2620551.8837155555},{"$f":"HLOOKUP(AR156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR158","v":2738749.1329129166},{"$f":"HLOOKUP(AS156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS158","v":2855237.0453638891},{"$f":"HLOOKUP(AT156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT158","v":2948788.6219280562},null,"Fuel Cost",1708195.6737147905,{"$f":"HLOOKUP(AX156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX158","v":1144788.8556767984},{"$f":"HLOOKUP(AY156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY158","v":1239289.3525394285},{"$f":"HLOOKUP(AZ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ158","v":1321770.9274008197},{"$f":"HLOOKUP(BA156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA158","v":1396360.821670953},{"$f":"HLOOKUP(BB156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB158","v":1462679.942147979},{"$f":"HLOOKUP(BC156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC158","v":1534147.4292988479},{"$f":"HLOOKUP(BD156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD158","v":1584126.0663033258},{"$f":"HLOOKUP(BE156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE158","v":1691116.8784546105},{"$f":"HLOOKUP(BF156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF158","v":1777587.3972259336},{"$f":"HLOOKUP(BG156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG158","v":1825230.5803696208},{"$f":"HLOOKUP(BH156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH158","v":1895733.3831238109},{"$f":"HLOOKUP(BI156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI158","v":1965786.8275822031},{"$f":"HLOOKUP(BJ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ158","v":2031883.7293596824},{"$f":"HLOOKUP(BK156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK158","v":2128542.8219866953},{"$f":"HLOOKUP(BL156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL158","v":2203038.4688545205},{"$f":"HLOOKUP(BM156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM158","v":2244808.5777942725},{"$f":"HLOOKUP(BN156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN158","v":2300563.5415300466},{"$f":"HLOOKUP(BO156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO158","v":2404328.0515564797},{"$f":"HLOOKUP(BP156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP158","v":2506591.9472186728},{"$f":"HLOOKUP(BQ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ158","v":2588720.1995282695},null,"Fuel Cost",3536847.7060940131,{"$f":"HLOOKUP(BU156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU158","v":1852740.0000000002},{"$f":"HLOOKUP(BV156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV158","v":1852740.0000000002},{"$f":"HLOOKUP(BW156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW158","v":1955670.0000000002},{"$f":"HLOOKUP(BX156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX158","v":2058600.0000000002},{"$f":"HLOOKUP(BY156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY158","v":20586000.000000004},{"$f":"HLOOKUP(BZ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ158","v":2161530.0000000005},{"$f":"HLOOKUP(CA156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA158","v":2161530.0000000005},{"$f":"HLOOKUP(CB156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB158","v":2264460.0000000005},{"$f":"HLOOKUP(CC156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC158","v":2264460.0000000005},{"$f":"HLOOKUP(CD156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD158","v":2367390},{"$f":"HLOOKUP(CE156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE158","v":2470320},{"$f":"HLOOKUP(CF156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF158","v":2470320},{"$f":"HLOOKUP(CG156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG158","v":2573250.0000000005},{"$f":"HLOOKUP(CH156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH158","v":2676180.0000000005},{"$f":"HLOOKUP(CI156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI158","v":2779110.0000000005},{"$f":"HLOOKUP(CJ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ158","v":2779110.0000000005},{"$f":"HLOOKUP(CK156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK158","v":2882040},{"$f":"HLOOKUP(CL156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL158","v":2984970.0000000005},{"$f":"HLOOKUP(CM156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM158","v":3087900.0000000005},{"$f":"HLOOKUP(CN156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN158","v":3190830.0000000005},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",8419791.9301959388,{"$f":"HLOOKUP(EL156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL158","v":6832800},{"$f":"HLOOKUP(EM156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM158","v":6832800},{"$f":"HLOOKUP(EN156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN158","v":7095600.0000000009},{"$f":"HLOOKUP(EO156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO158","v":7358399.9999999991},{"$f":"HLOOKUP(EP156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP158","v":7621200},{"$f":"HLOOKUP(EQ156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ158","v":7621200},{"$f":"HLOOKUP(ER156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER158","v":7884000},{"$f":"HLOOKUP(ES156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES158","v":8146800},{"$f":"HLOOKUP(ET156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET158","v":8409600},{"$f":"HLOOKUP(EU156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU158","v":8672400},{"$f":"HLOOKUP(EV156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV158","v":8935200},{"$f":"HLOOKUP(EW156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW158","v":9198000},{"$f":"HLOOKUP(EX156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX158","v":9460800},{"$f":"HLOOKUP(EY156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY158","v":9723600},{"$f":"HLOOKUP(EZ156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ158","v":9986400},{"$f":"HLOOKUP(FA156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA158","v":10512000},{"$f":"HLOOKUP(FB156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB158","v":10774799.999999998},{"$f":"HLOOKUP(FC156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC158","v":11037600},{"$f":"HLOOKUP(FD156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD158","v":11300400},{"$f":"HLOOKUP(FE156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE158","v":11826000}]
[null,"Fuel Savings on remaining plant",-1530136.7709451905,{"$f":"HLOOKUP(D156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D159","v":-1025458.3535093336},{"$f":"HLOOKUP(E156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E159","v":-1110108.3074620001},{"$f":"HLOOKUP(F156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F159","v":-1183992.1678199999},{"$f":"HLOOKUP(G156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G159","v":-1250806.9605980671},{"$f":"HLOOKUP(H156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H159","v":-1310213.1085120004},{"$f":"HLOOKUP(I156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I159","v":-1374230.967648},{"$f":"HLOOKUP(J156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J159","v":-1418999.9314259999},{"$f":"HLOOKUP(K156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K159","v":-1514838.2351666661},{"$f":"HLOOKUP(L156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L159","v":-1592295.2398943338},{"$f":"HLOOKUP(M156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M159","v":-1634972.1928540003},{"$f":"HLOOKUP(N156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N159","v":-1698125.9243666665},{"$f":"HLOOKUP(O156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O159","v":-1760877.1377941335},{"$f":"HLOOKUP(P156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P159","v":-1820084.2306416007},{"$f":"HLOOKUP(Q156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q159","v":-1906667.772650667},{"$f":"HLOOKUP(R156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R159","v":-1973398.1421872657},{"$f":"HLOOKUP(S156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S159","v":-2010814.2184591999},{"$f":"HLOOKUP(T156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T159","v":-2060757.396215467},{"$f":"HLOOKUP(U156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U159","v":-2153705.7011162005},{"$f":"HLOOKUP(V156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V159","v":-2245309.8126946674},{"$f":"HLOOKUP(W156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W159","v":-2318877.1801374676},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA181:AT181))","v":-1020091.1806301269},{"$f":"HLOOKUP(AA156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA159","v":-683638.90233955567},{"$f":"HLOOKUP(AB156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB159","v":-740072.20497466659},{"$f":"HLOOKUP(AC156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC159","v":-789328.11187999987},{"$f":"HLOOKUP(AD156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD159","v":-833871.30706537806},{"$f":"HLOOKUP(AE156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE159","v":-873475.40567466698},{"$f":"HLOOKUP(AF156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF159","v":-916153.97843200003},{"$f":"HLOOKUP(AG156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG159","v":-945999.95428399986},{"$f":"HLOOKUP(AH156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH159","v":-1009892.1567777774},{"$f":"HLOOKUP(AI156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI159","v":-1061530.1599295558},{"$f":"HLOOKUP(AJ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ159","v":-1089981.4619026668},{"$f":"HLOOKUP(AK156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK159","v":-1132083.9495777776},{"$f":"HLOOKUP(AL156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL159","v":-1173918.0918627556},{"$f":"HLOOKUP(AM156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM159","v":-1213389.4870944005},{"$f":"HLOOKUP(AN156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN159","v":-1271111.8484337779},{"$f":"HLOOKUP(AO156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO159","v":-1315598.7614581771},{"$f":"HLOOKUP(AP156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP159","v":-1340542.8123061333},{"$f":"HLOOKUP(AQ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ159","v":-1373838.2641436446},{"$f":"HLOOKUP(AR156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR159","v":-1435803.8007441335},{"$f":"HLOOKUP(AS156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS159","v":-1496873.2084631114},{"$f":"HLOOKUP(AT156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT159","v":-1545918.120091645},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX181:BQ181))","v":0},{"$f":"HLOOKUP(AX156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX159","v":0},{"$f":"HLOOKUP(AY156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY159","v":0},{"$f":"HLOOKUP(AZ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ159","v":0},{"$f":"HLOOKUP(BA156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA159","v":0},{"$f":"HLOOKUP(BB156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB159","v":0},{"$f":"HLOOKUP(BC156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC159","v":0},{"$f":"HLOOKUP(BD156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD159","v":0},{"$f":"HLOOKUP(BE156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE159","v":0},{"$f":"HLOOKUP(BF156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF159","v":0},{"$f":"HLOOKUP(BG156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG159","v":0},{"$f":"HLOOKUP(BH156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH159","v":0},{"$f":"HLOOKUP(BI156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI159","v":0},{"$f":"HLOOKUP(BJ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ159","v":0},{"$f":"HLOOKUP(BK156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK159","v":0},{"$f":"HLOOKUP(BL156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL159","v":0},{"$f":"HLOOKUP(BM156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM159","v":0},{"$f":"HLOOKUP(BN156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN159","v":0},{"$f":"HLOOKUP(BO156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO159","v":0},{"$f":"HLOOKUP(BP156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP159","v":0},{"$f":"HLOOKUP(BQ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ159","v":0},null,"Fuel Savings on remaining plant",-346159.56272409495,{"$f":"HLOOKUP(BU156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU159","v":-181332.00000000003},{"$f":"HLOOKUP(BV156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV159","v":-181332.00000000003},{"$f":"HLOOKUP(BW156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW159","v":-191406.00000000003},{"$f":"HLOOKUP(BX156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX159","v":-201480.00000000003},{"$f":"HLOOKUP(BY156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY159","v":-2014800.0000000002},{"$f":"HLOOKUP(BZ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ159","v":-211554.00000000003},{"$f":"HLOOKUP(CA156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA159","v":-211554.00000000003},{"$f":"HLOOKUP(CB156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB159","v":-221628.00000000006},{"$f":"HLOOKUP(CC156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC159","v":-221628.00000000006},{"$f":"HLOOKUP(CD156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD159","v":-231702.00000000003},{"$f":"HLOOKUP(CE156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE159","v":-241776.00000000003},{"$f":"HLOOKUP(CF156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF159","v":-241776.00000000003},{"$f":"HLOOKUP(CG156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG159","v":-251850.00000000003},{"$f":"HLOOKUP(CH156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH159","v":-261924.00000000006},{"$f":"HLOOKUP(CI156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI159","v":-271998.00000000006},{"$f":"HLOOKUP(CJ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ159","v":-271998.00000000006},{"$f":"HLOOKUP(CK156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK159","v":-282072},{"$f":"HLOOKUP(CL156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL159","v":-292146.00000000006},{"$f":"HLOOKUP(CM156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM159","v":-302220.00000000006},{"$f":"HLOOKUP(CN156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN159","v":-312294.00000000006},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",386.50857395953193,{"$f":"HLOOKUP(D156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D180:D181)","v":259.02811656826668},{"$f":"HLOOKUP(E156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E180:E181)","v":280.41047506669997},{"$f":"HLOOKUP(F156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F180:F181)","v":299.07334628699994},{"$f":"HLOOKUP(G156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G180:G181)","v":315.95058939782342},{"$f":"HLOOKUP(H156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H180:H181)","v":330.95642805920011},{"$f":"HLOOKUP(I156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I180:I181)","v":347.12717299680003},{"$f":"HLOOKUP(J156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J180:J181)","v":358.43569696410003},{"$f":"HLOOKUP(K156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K180:K181)","v":382.64420355833317},{"$f":"HLOOKUP(L156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L180:L181)","v":402.20964176551672},{"$f":"HLOOKUP(M156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M180:M181)","v":412.98972923389999},{"$f":"HLOOKUP(N156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N180:N181)","v":428.94219777833337},{"$f":"HLOOKUP(O156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O180:O181)","v":444.79299129994672},{"$f":"HLOOKUP(P156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P180:P181)","v":459.74854916856032},{"$f":"HLOOKUP(Q156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q180:Q181)","v":481.61932698773342},{"$f":"HLOOKUP(R156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R180:R181)","v":498.4752450070431},{"$f":"HLOOKUP(S156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S180:S181)","v":507.92644868872003},{"$f":"HLOOKUP(T156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T180:T181)","v":520.54196566741336},{"$f":"HLOOKUP(U156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U180:U181)","v":544.02046606117017},{"$f":"HLOOKUP(V156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V180:V181)","v":567.15942671313348},{"$f":"HLOOKUP(W156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W180:W181)","v":585.74235264511356},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA182:AT182))","v":46.284981328915656},{"$f":"HLOOKUP(AA156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA180:AA181)","v":31.019005390244438},{"$f":"HLOOKUP(AB156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB180:AB181)","v":33.579574884808324},{"$f":"HLOOKUP(AC156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC180:AC181)","v":35.814481699749983},{"$f":"HLOOKUP(AD156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD180:AD181)","v":37.835556870904725},{"$f":"HLOOKUP(AE156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE180:AE181)","v":39.632528552933337},{"$f":"HLOOKUP(AF156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF180:AF181)","v":41.56899950839999},{"$f":"HLOOKUP(AG156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG180:AG181)","v":42.923212211424996},{"$f":"HLOOKUP(AH156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH180:AH181)","v":45.822217178472201},{"$f":"HLOOKUP(AI156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI180:AI181)","v":48.165207743556941},{"$f":"HLOOKUP(AJ156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ180:AJ181)","v":49.456139383408328},{"$f":"HLOOKUP(AK156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK180:AK181)","v":51.366471413472205},{"$f":"HLOOKUP(AL156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL180:AL181)","v":53.264627707084443},{"$f":"HLOOKUP(AM156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM180:AM181)","v":55.055578188780025},{"$f":"HLOOKUP(AN156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN180:AN181)","v":57.67463662942221},{"$f":"HLOOKUP(AO156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO180:AO181)","v":59.693158088889675},{"$f":"HLOOKUP(AP156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP180:AP181)","v":60.824953902526659},{"$f":"HLOOKUP(AQ156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ180:AQ181)","v":62.335680978595548},{"$f":"HLOOKUP(AR156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR180:AR181)","v":65.147266608439153},{"$f":"HLOOKUP(AS156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS180:AS181)","v":67.918191845038891},{"$f":"HLOOKUP(AT156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT180:AT181)","v":70.143525091820564},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX182:BQ182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX183:BQ183))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",244102.75807433674,{"$f":"(SUM(D179:D183))*Misc_Rev","v":167116.28125256597},179906.02253387673,191116.4357352567,201292.19128341918,210383.4033781921,220160.70639034041,227109.76371817672,241588.01807190423,253366.09779757433,260028.74495845009,269714.98846228991,279349.62859092385,288470.0865618668,301630.86729339603,311875.5919691996,317810.87762356788,325599.78737297573,339731.65591779095,353674.36253188015,364969.4069316829,null,"Misc Charges",30890.460992911416,{"$f":"(SUM(AA179:AA183))*Misc_Rev","v":21436.34418649158},22996.413262134232,24367.924999451177,25616.115890164852,26735.023654075569,27936.696263837173,28800.298729991493,30566.162679176687,32009.318093129903,32840.547040586483,34034.523523388547,35223.001110586847,36350.598913027905,37962.739610475095,39226.40057180071,39974.736544371321,40945.798314266343,42677.205474579474,44386.742104232799,45780.014745456981,null,"Misc Charges",51015.703708278052,{"$f":"(SUM(AX179:AX183))*Misc_Rev","v":34418.112151601039},37194.038394198149,39619.982159912419,41816.277388313269,43771.880506566849,45878.021816426968,47358.128752908488,50500.829238685066,53045.750898228609,54459.179617989743,56539.546475043273,58607.311303252274,60560.235620311323,63404.688754250441,65603.517869476025,66848.806312475368,68502.359665937358,71556.144794771404,74566.75370450085,76990.91221384058,null,"Misc Charges",93021.322131806592,{"$f":"(SUM(BU179:BU183))*Misc_Rev","v":48728.228832000008},48728.228832000008,51435.352656000003,54142.476480000005,541424.76480000012,56849.600304000014,56849.600304000014,59556.724128000009,59556.724128000009,62263.847951999996,64970.971775999998,64970.971775999998,67678.095600000015,70385.21942400001,73092.343248000019,73092.343248000019,75799.467071999999,78506.590896000009,81213.714720000018,83920.838544000013,null,"Misc Charges",0,{"$f":"(SUM(CR179:CR183))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO179:DO183))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",272693.40943476482,{"$f":"(SUM(EL179:EL183))*Misc_Rev","v":222571.72625511771},{"$f":"(SUM(EM179:EM183))*Misc_Rev","v":223039.09175622009},231177.4757673445,239325.39403469136,247483.03724338519,247988.92869225293,256166.60917009795,264354.60983349988,272553.13708616991,280762.40145989333,288982.61769709119,297214.00483503303,305456.78629173368,313711.18995356833,321977.44826463971,337917.46951793251,346208.15314829111,354511.41702725703,362827.51275980216,378818.36818299815]
[null,"Total Variable Cost",8387314.7651772453,{"$f":"SUM(D179:D184)","v":5899306.7612061221},{"$f":"SUM(E179:E183)","v":6170886.4146901537},6555410.4320249949,6904445.0601433488,7216279.1856414936,7551646.6484990194,7790003.5575967869,8286616.5216404004,8690611.8473476823,8919144.7128507271,9251388.7789768092,9581862.8178268448,9894700.0947337169,10346122.909151267,10697523.22045687,10901107.14219551,11168271.502125805,11653003.221437572,12131246.571032453,12518673.490144849,null,"Total Variable Cost",1061414.0647725845,{"$f":"SUM(AA179:AA184)","v":756716.03776169848},{"$f":"SUM(AB179:AB183)","v":788791.01537127781},835834.70533893048,878648.41497444105,917027.63442668482,958245.73862376262,987867.83048609085,1048438.0420929096,1097939.1539112953,1126450.8143166113,1167404.9366600998,1208170.4435270235,1246847.7366065688,1302145.1468229091,1345489.4893256745,1371157.8700820238,1404465.8816720294,1463854.2043829139,1522492.3545390959,1570282.4567969055,null,"Total Variable Cost",1752843.979210607,{"$f":"SUM(AX179:AX184)","v":1214980.3729597591},{"$f":"SUM(AY179:AY183)","v":1275778.2257734153},1358989.5780994862,1434323.8453835929,1501402.2263348717,1573644.1591694783,1624412.7307713688,1732209.2762120145,1819501.6429384856,1867983.110996424,1939340.9643631501,2010266.5604463289,2077253.0568810909,2174819.5360585321,2250240.7172077941,2292954.8711146112,2349672.7607167922,2454419.4551269603,2557685.1788605629,2640835.2958029974,null,"Total Variable Cost",3194898.926967924,{"$f":"SUM(BU179:BU184)","v":1720136.2288320002},{"$f":"SUM(BV179:BV183)","v":1671408.0000000002},1764264.0000000002,1857120.0000000002,18571200.000000004,1949976.0000000005,1949976.0000000005,2042832.0000000005,2042832.0000000005,2135688,2228544,2228544,2321400.0000000005,2414256.0000000005,2507112.0000000005,2507112.0000000005,2599968,2692824.0000000005,2785680.0000000005,2878536.0000000005,null,"Total Variable Cost",0,{"$f":"SUM(CR179:CR184)","v":0},{"$f":"SUM(CS179:CS183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO179:DO184)","v":0},{"$f":"SUM(DP179:DP183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",9372783.66971769,{"$f":"SUM(EL179:EL184)","v":7856917.8281662697},{"$f":"SUM(EM179:EM183)","v":7650377.0239493754},7929528.564428363,8209007.1357169291,8488819.2784312684,8506171.6639998946,8786671.0972798914,9067524.5192254893,9348739.0096099991,9630321.7898021992,9912280.225598244,10194621.830110209,10477354.266712412,10760485.352046661,11044023.059087593,11590775.520269345,11875151.030674731,12159958.051288228,12445205.212313993,12993701.316560272]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D187:W187))","v":10743368.317545656},{"$f":"D185+D176","v":8982082.6393817067},{"$f":"E185+E176","v":9151943.0682317726},9432560.5136865247,9679669.9282491803,9891416.0103627946,10128401.450567253,10269958.667069964,10671239.897138856,10980751.147297999,11114965.931586551,11352943.597842332,11589203.951793142,11807881.313071284,12165199.056516012,12422550.238397818,12532142.091092665,12705372.583566776,13096229.801041713,13480659.201731512,13774333.935929203,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA187:AT187))","v":1591126.0102636984},{"$f":"AA185+AA176","v":1462888.5151262034},{"$f":"AB185+AB176","v":1471012.129893061},1492809.1684935121,1510836.7443007496,1524855.8418267267,1542108.4270223451,1548129.9633506648,1585437.1553333718,1611865.0285307202,1617330.8778725527,1635239.1891525579,1652958.8849559983,1668590.3669720599,1700841.9661249167,1721140.4975641987,1723763.0672570646,1734025.2677835866,1770367.7794309878,1805960.1185236862,1830704.4097180124,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX187:BQ187))","v":1898109.141001571},{"$f":"AX185+AX176","v":1403409.3851912105},{"$f":"AY185+AY176","v":1458071.6041676293},1535113.4578527522,1604398.4978564845,1665539.295232564,1731947.4436978798,1776978.6338807908,1879127.3645221279,1960824.280124564,2003721.7751478371,2069500.3024940966,2134851.3125112914,2196268.0576336416,2288269.7169473143,2358131.1083104247,2395290.6031102589,2446459.066898209,2545661.673452754,2643388.7540485123,2721005.781465238,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU187:CN187))","v":5267081.6089724489},{"$f":"BU185+BU176","v":4482615.705760289},{"$f":"BV185+BV176","v":4340192.0265697381},4334285.5308642313,4330180.5359122017,20948966.058948264,4233991.2310449313,4141668.1054678452,4143521.3882239987,4053261.0761897978,4055964.0581485992,4058667.0401074011,3968514.0220662029,3971217.0040250048,3973919.9859838062,3976622.9679426085,3886469.9499014104,3889172.9318602113,3891875.9138190132,3894578.895777815,3897281.8777366164,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR187:DK187))","v":21383038.016937807},{"$f":"CR185+CR176","v":25282655.687281918},{"$f":"CS185+CS176","v":24731805.852200165},24144815.232287753,23578180.157621957,23030402.063102718,22500117.486064065,21986040.21557387,21486980.579038218,20996503.689290993,20507538.398252819,20018895.397819396,19530581.133802816,19042602.180931423,18554965.245428111,18067677.16764025,17580744.92472215,17094175.633371197,16607976.552618744,16122155.086676748,15636718.787841434,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO187:EH187))","v":32518934.124311455},{"$f":"DO185+DO176","v":38831042.806971669},{"$f":"DP185+DP176","v":37970587.307818606},37020911.832822934,36102956.984484419,35214346.001151532,34352915.420295261,33516623.664599579,32703581.513264518,31903611.551012944,31105530.809561327,30307450.068109706,29509369.326658085,28711288.58520646,27913207.843754839,27115127.102303222,26317046.360851604,25518965.619399983,24720884.87794837,23922804.136496741,23124723.395045124,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL187:FE187))","v":27537167.721013349},{"$f":"EL185+EL176","v":31300457.74244146},{"$f":"EM185+EM176","v":30336479.894986585},29861224.375163287,29401198.91852501,28955350.114002943,28259921.116242975,27839610.426153809,27430785.640731744,27028876.848569497,26628861.043162636,26229907.022316411,25832036.021722037,25435269.701784536,25039630.156117074,24645139.920205034,24514621.980243526,24122499.782151558,23731597.240766525,23341938.749222569,23216349.188516509]
[]
[null,"$/MWh",{"$f":"C187/AVERAGE(D157:W157)","v":55.955043320550296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z187/AVERAGE(AA157:AT157)","v":39.778150256592468},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW187/AVERAGE(AX157:BQ157)","v":54.973040459962085},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT187/AVERAGE(BU157:CN157)","v":60.12650238553023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ187/AVERAGE(CR157:DK157)","v":105.57898248239185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN187/AVERAGE(DO157:EH157)","v":200.87700713292082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK187/AVERAGE(EL157:FE157)","v":125.74049187677328}]
[null,"Fixed Cost $/kW-yr",{"$f":"C176/D165/1000","v":98.168898015350393},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z176/AA165/1000","v":105.94238909822288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW176/AX165/1000","v":33.657359080390172},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT176/BU165/1000","v":172.6818901670438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ176/CR165/1000","v":314.45644142555597},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN176/DO165/1000","v":295.62667385737683},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK176/EL165/1000","v":363.28768102591295}]
[null,"Variable Cost $/MWh",{"$f":"C185/AVERAGE(D157:W157)","v":43.683931068631487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z185/AVERAGE(AA157:AT157)","v":26.535351619314618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW185/AVERAGE(AX157:BQ157)","v":50.765870574913315},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT185/AVERAGE(BU157:CN157)","v":36.471448937989997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ185/AVERAGE(CR157:DK157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN185/AVERAGE(DO157:EH157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK185/AVERAGE(EL157:FE157)","v":42.798098948482604}]
[]
[null,{"$f":"D194&\" \"&'Resource Options'!$B$45","v":"2027 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA194&\" \"&'Resource Options'!$B$46","v":"2027 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX194&\" \"&'Resource Options'!$B$47","v":"2027 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU194&\" \"&'Resource Options'!$B$48","v":"2027 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR194&\" \"&'Resource Options'!$B$49","v":"2027 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO194&\" \"&'Resource Options'!$B$50","v":"2027 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL194&\" \"&'Resource Options'!$B$44","v":"2027 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2027,{"$f":"D194+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,{"$f":"D194","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,{"$f":"AA194","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,{"$f":"AX194","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,2027,{"$f":"CR194+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,2027,{"$f":"DO194+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,"Year",null,2027,{"$f":"EL194+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D194-$D$4)","v":192000},{"$f":"D195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V195*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA194--$AA$4)","v":39999.999999999993},{"$f":"AA195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP194-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ194-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM194-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN194-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ194-$CR194)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK194-$CR194)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG194-$DO194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH194-$DO194)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD194-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE194-$EL$4)","v":219000}]
[null,"Fuel (Dth)",null,{"$f":"D195*$D202/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA195*$AA202/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX195*$AX202/1000","v":412609.6},{"$f":"AY195*$AX202/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU195*$AA202/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL195*$EL202/1000","v":2628000},{"$f":"EM195*$EL202/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA202)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU202)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W196/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT196/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP196/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ196/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM196/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN196/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*D197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*E197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*F197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*G197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*H197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*I197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*J197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*K197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*L197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*M197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*N197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*O197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*P197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*Q197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*R197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*S197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*T197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*U197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*V197/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*W197/2204.62","v":-19614.808901307257},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$46*AA197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AB197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AC197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AD197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AE197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AF197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AG197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AH197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AI197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AJ197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AK197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AL197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AM197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AN197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AO197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AP197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AQ197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AR197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AS197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AT197/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$47*AX197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AY197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AZ197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BA197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BB197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BC197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BD197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BE197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BF197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BG197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BH197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BI197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BJ197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BK197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BL197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BM197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BN197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BO197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BP197/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BQ197/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN197/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D194,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA194,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX194,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU194,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D194,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":19.586348010776071},{"$f":"'Resource Options'!$N$45*(1.02^(D194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA194,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":4.6581348609999722},{"$f":"'Resource Options'!$N$46*(1.02^(AA194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX194,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.1756245125380884},{"$f":"'Resource Options'!$N$47*(1.02^(AX194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU194,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":18.222179944340365},{"$f":"'Resource Options'!$N$48*(1.02^(BU194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR194,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":185.49945651904068},{"$f":"'Resource Options'!$N$49*(1.02^(CR194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO194,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":293.10920286553267},{"$f":"'Resource Options'!$N$50*(1.02^(DO194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL194,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":143.58570845616001},{"$f":"'Resource Options'!$N$44*(1.02^(EL194-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D204*AFUDC!$Y$44","v":0.85298545586929797},{"$f":"E204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA204*AFUDC!$Y$45","v":0.20286177319654883},{"$f":"AB204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX204*AFUDC!$Y$46","v":5.1198447521033759E-2},{"$f":"AY204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU204*AFUDC!$Y$47","v":0.79357593657602299},{"$f":"BV204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR204*AFUDC!$Y$48","v":27.466904526774353},{"$f":"CS204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO204*AFUDC!$Y$49","v":43.400679668299425},{"$f":"DP204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL204*AFUDC!$Y$43","v":8.1772060965783133},{"$f":"EM204*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D204:D205)","v":20.439333466645369},{"$f":"SUM(E204:E205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA204:AA205)","v":4.8609966341965212},{"$f":"SUM(AB204:AB205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX204:AX205)","v":1.2268229600591223},{"$f":"SUM(AY204:AY205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU204:BU205)","v":19.015755880916387},{"$f":"SUM(BV204:BV205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR204:CR205)","v":212.96636104581503},{"$f":"SUM(CS204:CS205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO204:DO205)","v":336.50988253383207},{"$f":"SUM(DP204:DP205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL204:EL205)","v":151.76291455273832},{"$f":"SUM(EM204:EM205)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D209:W209))","v":131032.39287252992},{"$f":"HLOOKUP(D194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":112479.30057621752},{"$f":"HLOOKUP(E194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":114728.88658774187},{"$f":"HLOOKUP(F194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":117023.46431949669},{"$f":"HLOOKUP(G194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":119363.93360588665},{"$f":"HLOOKUP(H194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":121751.21227800437},{"$f":"HLOOKUP(I194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":124186.23652356447},{"$f":"HLOOKUP(J194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":126669.96125403573},{"$f":"HLOOKUP(K194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":129203.36047911647},{"$f":"HLOOKUP(L194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":131787.42768869881},{"$f":"HLOOKUP(M194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":134423.17624247281},{"$f":"HLOOKUP(N194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":137111.63976732225},{"$f":"HLOOKUP(O194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":139853.87256266869},{"$f":"HLOOKUP(P194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":142650.95001392209},{"$f":"HLOOKUP(Q194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":145503.96901420056},{"$f":"HLOOKUP(R194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":148414.04839448456},{"$f":"HLOOKUP(S194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":151382.32936237421},{"$f":"HLOOKUP(T194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":154409.9759496217},{"$f":"HLOOKUP(U194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":157498.17546861415},{"$f":"HLOOKUP(V194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":160648.13897798644},{"$f":"HLOOKUP(W194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":163861.10175754616},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA209:AT209))","v":0},{"$f":"HLOOKUP(AA194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AB194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AC194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AD194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AE194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AF194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AG194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AH194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AI194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AJ194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AK194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AL194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AM194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AN194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AO194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AP194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AQ194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AR194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AS194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AT194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX209:BQ209))","v":11781.995992454982},{"$f":"HLOOKUP(AX194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":10113.763776811558},{"$f":"HLOOKUP(AY194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":10316.039052347789},{"$f":"HLOOKUP(AZ194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":10522.359833394745},{"$f":"HLOOKUP(BA194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":10732.80703006264},{"$f":"HLOOKUP(BB194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":10947.463170663892},{"$f":"HLOOKUP(BC194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":11166.412434077172},{"$f":"HLOOKUP(BD194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":11389.740682758713},{"$f":"HLOOKUP(BE194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":11617.535496413888},{"$f":"HLOOKUP(BF194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":11849.886206342167},{"$f":"HLOOKUP(BG194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":12086.883930469012},{"$f":"HLOOKUP(BH194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":12328.621609078393},{"$f":"HLOOKUP(BI194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":12575.19404125996},{"$f":"HLOOKUP(BJ194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":12826.697922085161},{"$f":"HLOOKUP(BK194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":13083.231880526866},{"$f":"HLOOKUP(BL194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":13344.896518137402},{"$f":"HLOOKUP(BM194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":13611.794448500148},{"$f":"HLOOKUP(BN194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":13884.030337470153},{"$f":"HLOOKUP(BO194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":14161.710944219558},{"$f":"HLOOKUP(BP194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":14444.945163103946},{"$f":"HLOOKUP(BQ194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":14733.844066366026},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU209:CN209))","v":0},{"$f":"HLOOKUP(BU194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(BV194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(BW194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(BX194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(BY194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(BZ194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CA194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CB194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CC194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CD194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CE194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CF194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CG194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CH194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CI194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CJ194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CK194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CL194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CM194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},{"$f":"HLOOKUP(CN194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR209:DK209))","v":817132.56110786018},{"$f":"HLOOKUP(CR194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":701433.41609335656},{"$f":"HLOOKUP(CS194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":715462.08441522368},{"$f":"HLOOKUP(CT194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":729771.32610352791},{"$f":"HLOOKUP(CU194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":744366.75262559846},{"$f":"HLOOKUP(CV194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":759254.08767811058},{"$f":"HLOOKUP(CW194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":774439.1694316729},{"$f":"HLOOKUP(CX194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":789927.95282030641},{"$f":"HLOOKUP(CY194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":805726.51187671244},{"$f":"HLOOKUP(CZ194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":821841.04211424664},{"$f":"HLOOKUP(DA194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":838277.8629565317},{"$f":"HLOOKUP(DB194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":855043.42021566257},{"$f":"HLOOKUP(DC194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":872144.28861997579},{"$f":"HLOOKUP(DD194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":889587.17439237528},{"$f":"HLOOKUP(DE194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":907378.9178802229},{"$f":"HLOOKUP(DF194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":925526.49623782735},{"$f":"HLOOKUP(DG194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":944037.02616258373},{"$f":"HLOOKUP(DH194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":962917.76668583555},{"$f":"HLOOKUP(DI194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":982176.12201955204},{"$f":"HLOOKUP(DJ194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":1001819.6444599432},{"$f":"HLOOKUP(DK194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":1021856.037349142},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO209:EH209))","v":0},{"$f":"HLOOKUP(DO194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(DP194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(DQ194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(DR194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(DS194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(DT194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(DU194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(DV194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(DW194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(DX194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(DY194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(DZ194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(EA194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(EB194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(EC194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(ED194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(EE194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(EF194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(EG194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},{"$f":"HLOOKUP(EH194,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL209:FE209))","v":1739604.8890348133},{"$f":"HLOOKUP(EL194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1493291.3679440639},{"$f":"HLOOKUP(EM194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1523157.1953029453},{"$f":"HLOOKUP(EN194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1553620.3392090043},{"$f":"HLOOKUP(EO194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1584692.7459931844},{"$f":"HLOOKUP(EP194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1616386.600913048},{"$f":"HLOOKUP(EQ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1648714.3329313092},{"$f":"HLOOKUP(ER194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1681688.6195899358},{"$f":"HLOOKUP(ES194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1715322.3919817342},{"$f":"HLOOKUP(ET194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1749628.8398213689},{"$f":"HLOOKUP(EU194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1784621.4166177965},{"$f":"HLOOKUP(EV194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1820313.8449501528},{"$f":"HLOOKUP(EW194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1856720.1218491558},{"$f":"HLOOKUP(EX194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1893854.5242861388},{"$f":"HLOOKUP(EY194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1931731.6147718614},{"$f":"HLOOKUP(EZ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1970366.247067299},{"$f":"HLOOKUP(FA194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":2009773.5720086447},{"$f":"HLOOKUP(FB194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":2049969.0434488175},{"$f":"HLOOKUP(FC194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":2090968.4243177939},{"$f":"HLOOKUP(FD194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":2132787.7928041499},{"$f":"HLOOKUP(FE194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":2175443.5486602332}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR210:DK210))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2260499.5667709373,{"$f":"VLOOKUP(D193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":3013529.5092657111},{"$f":"VLOOKUP(E193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2911319.1555245868},{"$f":"VLOOKUP(F193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2803581.2708803867},{"$f":"VLOOKUP(G193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2697808.6047027512},{"$f":"VLOOKUP(H193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2593853.907193034},{"$f":"VLOOKUP(I193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2491583.1432781043},{"$f":"VLOOKUP(J193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2390869.8291565622},{"$f":"VLOOKUP(K193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2291596.9201166611},{"$f":"VLOOKUP(L193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2193133.8849693215},{"$f":"VLOOKUP(M193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2094787.8945337273},{"$f":"VLOOKUP(N193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1996441.9040981326},{"$f":"VLOOKUP(O193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1898095.9136625391},{"$f":"VLOOKUP(P193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1799749.9232269439},{"$f":"VLOOKUP(Q193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1701403.9327913497},{"$f":"VLOOKUP(R193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1603057.9423557557},{"$f":"VLOOKUP(S193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1504711.9519201615},{"$f":"VLOOKUP(T193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1406365.9614845668},{"$f":"VLOOKUP(U193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1308019.9710489723},{"$f":"VLOOKUP(V193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1209673.9806133781},{"$f":"VLOOKUP(W193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1111327.9901777834},null,"Capital Recovery & Taxes",537604.65347893198,{"$f":"VLOOKUP(AA193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":716694.44727723603},{"$f":"VLOOKUP(AB193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":692386.20912815782},{"$f":"VLOOKUP(AC193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":666763.38265558472},{"$f":"VLOOKUP(AD193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":641607.93543327053},{"$f":"VLOOKUP(AE193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":616884.84769030265},{"$f":"VLOOKUP(AF193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":592562.24245572137},{"$f":"VLOOKUP(AG193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":568610.03864425619},{"$f":"VLOOKUP(AH193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":545000.40002774505},{"$f":"VLOOKUP(AI193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":521583.37015125435},{"$f":"VLOOKUP(AJ193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":498194.17650292499},{"$f":"VLOOKUP(AK193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":474804.98285459564},{"$f":"VLOOKUP(AL193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":451415.7892062664},{"$f":"VLOOKUP(AM193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":428026.59555793693},{"$f":"VLOOKUP(AN193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":404637.40190960758},{"$f":"VLOOKUP(AO193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":381248.20826127823},{"$f":"VLOOKUP(AP193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":357859.01461294899},{"$f":"VLOOKUP(AQ193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":334469.82096461952},{"$f":"VLOOKUP(AR193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":311080.62731629022},{"$f":"VLOOKUP(AS193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":287691.43366796087},{"$f":"VLOOKUP(AT193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":264302.24001963146},null,"Capital Recovery & Taxes",135681.17444944478,{"$f":"VLOOKUP(AX193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":180880.02716996914},{"$f":"VLOOKUP(AY193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":174745.09087520177},{"$f":"VLOOKUP(AZ193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":168278.37752736191},{"$f":"VLOOKUP(BA193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":161929.62179982546},{"$f":"VLOOKUP(BB193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":155689.98536945737},{"$f":"VLOOKUP(BC193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":149551.4230959678},{"$f":"VLOOKUP(BD193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":143506.34308640752},{"$f":"VLOOKUP(BE193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":137547.72000700235},{"$f":"VLOOKUP(BF193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":131637.7077048404},{"$f":"VLOOKUP(BG193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":125734.72073645254},{"$f":"VLOOKUP(BH193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":119831.73376806463},{"$f":"VLOOKUP(BI193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":113928.7467996768},{"$f":"VLOOKUP(BJ193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":108025.75983128887},{"$f":"VLOOKUP(BK193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":102122.77286290098},{"$f":"VLOOKUP(BL193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":96219.785894513101},{"$f":"VLOOKUP(BM193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":90316.798926125237},{"$f":"VLOOKUP(BN193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":84413.811957737344},{"$f":"VLOOKUP(BO193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":78510.824989349436},{"$f":"VLOOKUP(BP193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":72607.838020961557},{"$f":"VLOOKUP(BQ193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":66704.851052573678},null,"Capital Recovery & Taxes",2103058.2039663931,{"$f":"VLOOKUP(BU193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":2803640.4211345208},{"$f":"VLOOKUP(BV193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":2708548.908565626},{"$f":"VLOOKUP(BW193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":2608314.8516741088},{"$f":"VLOOKUP(BX193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":2509909.1378972935},{"$f":"VLOOKUP(BY193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":2413194.773226588},{"$f":"VLOOKUP(BZ193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":2318047.0579875},{"$f":"VLOOKUP(CA193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":2224348.3178393156},{"$f":"VLOOKUP(CB193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":2131989.6601085356},{"$f":"VLOOKUP(CC193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":2040384.4694250254},{"$f":"VLOOKUP(CD193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":1948888.1714150135},{"$f":"VLOOKUP(CE193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":1857391.8734050011},{"$f":"VLOOKUP(CF193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":1765895.5753949895},{"$f":"VLOOKUP(CG193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":1674399.2773849766},{"$f":"VLOOKUP(CH193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":1582902.9793749645},{"$f":"VLOOKUP(CI193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":1491406.6813649524},{"$f":"VLOOKUP(CJ193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":1399910.3833549407},{"$f":"VLOOKUP(CK193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":1308414.0853449283},{"$f":"VLOOKUP(CL193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":1216917.7873349159},{"$f":"VLOOKUP(CM193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":1125421.4893249038},{"$f":"VLOOKUP(CN193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":1033925.1913148914},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR211:DK211))","v":20991799.092687432},{"$f":"VLOOKUP(CR193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":25066425.795121416},{"$f":"VLOOKUP(CS193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":24510979.884828944},{"$f":"VLOOKUP(CT193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":23897940.210829981},{"$f":"VLOOKUP(CU193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":23305377.008148801},{"$f":"VLOOKUP(CV193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":22731756.016686659},{"$f":"VLOOKUP(CW193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":22175680.666353673},{"$f":"VLOOKUP(CX193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":21635833.067065042},{"$f":"VLOOKUP(CY193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":21110993.678742275},{"$f":"VLOOKUP(CZ193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":20594592.720962565},{"$f":"VLOOKUP(DA193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":20079411.303261347},{"$f":"VLOOKUP(DB193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":19564229.885560121},{"$f":"VLOOKUP(DC193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":19049048.467858899},{"$f":"VLOOKUP(DD193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":18533867.050157674},{"$f":"VLOOKUP(DE193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":18018685.632456452},{"$f":"VLOOKUP(DF193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":17503504.214755233},{"$f":"VLOOKUP(DG193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":16988322.797054011},{"$f":"VLOOKUP(DH193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":16473141.379352786},{"$f":"VLOOKUP(DI193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":15957959.961651566},{"$f":"VLOOKUP(DJ193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":15442778.54395034},{"$f":"VLOOKUP(DK193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":14927597.12624912},null,"Capital Recovery & Taxes",33169312.806797687,{"$f":"VLOOKUP(DO193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":39607663.663111098},{"$f":"VLOOKUP(DP193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":38729999.053974971},{"$f":"VLOOKUP(DQ193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":37761330.069479384},{"$f":"VLOOKUP(DR193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":36825016.124174103},{"$f":"VLOOKUP(DS193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":35918632.921174556},{"$f":"VLOOKUP(DT193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":35039973.728701167},{"$f":"VLOOKUP(DU193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":34186956.137891561},{"$f":"VLOOKUP(DV193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":33357653.143529803},{"$f":"VLOOKUP(DW193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":32541683.782033198},{"$f":"VLOOKUP(DX193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":31727641.425752547},{"$f":"VLOOKUP(DY193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":30913599.069471896},{"$f":"VLOOKUP(DZ193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":30099556.713191241},{"$f":"VLOOKUP(EA193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":29285514.356910586},{"$f":"VLOOKUP(EB193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":28471472.000629935},{"$f":"VLOOKUP(EC193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":27657429.644349284},{"$f":"VLOOKUP(ED193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":26843387.288068634},{"$f":"VLOOKUP(EE193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":26029344.931787975},{"$f":"VLOOKUP(EF193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":25215302.575507332},{"$f":"VLOOKUP(EG193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":24401260.21922667},{"$f":"VLOOKUP(EH193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":23587217.862946022},null,"Capital Recovery & Taxes",16784304.78949786,{"$f":"VLOOKUP(EL193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":22375583.928075586},{"$f":"VLOOKUP(EM193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":21616667.733155005},{"$f":"VLOOKUP(EN193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":20816709.387740619},{"$f":"VLOOKUP(EO193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":20031342.872471057},{"$f":"VLOOKUP(EP193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":19259474.851370059},{"$f":"VLOOKUP(EQ193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":18500110.108356636},{"$f":"VLOOKUP(ER193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":17752309.495861456},{"$f":"VLOOKUP(ES193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":17015203.951954648},{"$f":"VLOOKUP(ET193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":16284111.75591732},{"$f":"VLOOKUP(EU193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":15553888.62180985},{"$f":"VLOOKUP(EV193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":14823665.487702377},{"$f":"VLOOKUP(EW193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":14093442.353594908},{"$f":"VLOOKUP(EX193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":13363219.219487432},{"$f":"VLOOKUP(EY193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":12632996.08537996},{"$f":"VLOOKUP(EZ193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":11902772.95127249},{"$f":"VLOOKUP(FA193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":11172549.817165019},{"$f":"VLOOKUP(FB193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":10442326.683057545},{"$f":"VLOOKUP(FC193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":9712103.5489500705},{"$f":"VLOOKUP(FD193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":8981880.4148425981},{"$f":"VLOOKUP(FE193,Assumptions!$A$4:$E$53,3,FALSE)*$EL206*1000000","v":8251657.2807351258}]
[null,"Transmission",0,{"$f":"VLOOKUP(D193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(E193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(F193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(G193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(H193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(I193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(J193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(K193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(L193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(M193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(N193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(O193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(P193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(Q193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(R193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(S193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(T193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(U193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(V193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(W193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AB193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AC193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AD193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AE193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AF193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AG193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AH193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AI193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AJ193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AK193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AL193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AM193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AN193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AO193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AP193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AQ193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AR193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AS193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AT193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(AY193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(AZ193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BA193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BB193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BC193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BD193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BE193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BF193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BG193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BH193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BI193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BJ193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BK193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BL193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BM193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BN193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BO193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BP193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BQ193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(BV193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(BW193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(BX193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(BY193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(BZ193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CA193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CB193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CC193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CD193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CE193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CF193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CG193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CH193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CI193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CJ193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CK193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CL193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CM193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CN193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR212:DK212))","v":0},{"$f":"VLOOKUP(CR193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CS193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CT193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CU193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CV193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CW193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CX193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CY193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CZ193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DA193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DB193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DC193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DD193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DE193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DF193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DG193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DH193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DI193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DJ193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DK193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DP193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DQ193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DR193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DS193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DT193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DU193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DV193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DW193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DX193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DY193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DZ193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EA193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EB193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EC193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(ED193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EE193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EF193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EG193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EH193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EM193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EN193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EO193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EP193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EQ193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(ER193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(ES193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(ET193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EU193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EV193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EW193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EX193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EY193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EZ193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(FA193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(FB193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(FC193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(FD193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(FE193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0}]
[null,"Misc Charges",3820.118381805738,{"$f":"(D209+D210)*Misc_Rev","v":3279.2215289990454},3344.8059595790264,3411.7020787706065,3479.9361203460194,3549.5348427529393,3620.5255396079983,3692.9360504001579,3766.7947714081615,3842.130666836325,3918.973280173052,3997.3527457765131,4077.2998006920429,4158.8457967058848,4242.0227126400032,4326.8631668928028,4413.4004302306575,4501.6684388352705,4591.7018076119766,4683.5358437642162,4777.2065606395008,null,"Misc Charges",0,{"$f":"(AA209+AA210)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",343.49231116403263,{"$f":"(AX209+AX210)*Misc_Rev","v":294.85666914916419},300.75380253214746,306.76887858279036,312.90425615444622,319.16234127753512,325.54558810308589,332.05649986514749,338.69762986245047,345.47158245969956,352.38101410889357,359.42863439107145,366.61720707889287,373.94955122047077,381.42854224488025,389.05711308977783,396.83825535157331,404.77502045860484,412.87052086777697,421.12793128513243,429.5504899108351,null,"Misc Charges",0,{"$f":"(BU209+BU210)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR213:DK213))","v":23822.682686538556},{"$f":"(CR209+CR210)*Misc_Rev","v":20449.589812785718},{"$f":"(CS209+CS210)*Misc_Rev","v":20858.58160904143},21275.753241222254,21701.268306046695,22135.293672167634,22577.99954561099,23029.559536523211,23490.150727253673,23959.953741798745,24439.152816634723,24927.935872967428,25426.494590426773,25935.024482235309,26453.724971880019,26982.799471317619,27522.455460743964,28072.90456995885,28634.36266135802,29207.049914585183,29791.190912876886,null,"Misc Charges",0,{"$f":"(DO209+DO210)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",50716.440934920931,{"$f":"(EL209+EL210)*Misc_Rev","v":43535.416541041239},44406.12487186207,45294.247369299308,46200.132316685296,47124.134963019002,48066.617662279386,49027.950015524984,50008.50901583548,51008.679196152189,52028.852780075242,53069.429835676754,54130.818432390282,55213.434801038093,56317.703497058843,57444.057567000033,58592.938718340025,59764.797492706821,60960.093442560959,62179.295311412185,63422.881217640439]
[null,"Total Fixed Cost",2391815.3291103966,{"$f":"SUM(D209:D213)","v":3129288.0313709276},{"$f":"SUM(E209:E212)","v":3026048.0421123286},2920604.7351998836,2817172.5383086377,2715605.1194710382,2615769.3798016687,2517539.7904105978,2420800.2805957776,2324921.3126580203,2229211.0707761999,2133553.5438654548,2037949.7862252078,1942400.873240866,1846907.9018055503,1751471.9907502402,1656094.2812825358,1560775.9374341886,1465518.1465175864,1370322.1195913646,1275189.0919353296,null,"Total Fixed Cost",537604.65347893198,{"$f":"SUM(AA209:AA213)","v":716694.44727723603},{"$f":"SUM(AB209:AB212)","v":692386.20912815782},666763.38265558472,641607.93543327053,616884.84769030265,592562.24245572137,568610.03864425619,545000.40002774505,521583.37015125435,498194.17650292499,474804.98285459564,451415.7892062664,428026.59555793693,404637.40190960758,381248.20826127823,357859.01461294899,334469.82096461952,311080.62731629022,287691.43366796087,264302.24001963146,null,"Total Fixed Cost",147488.65007980115,{"$f":"SUM(AX209:AX213)","v":191288.64761592986},{"$f":"SUM(AY209:AY212)","v":185061.12992754957},178800.73736075667,172662.42882988809,166637.44854012126,160717.83553004498,154896.08376916623,149165.25550341624,143487.59391118257,137821.60466692154,132160.35537714302,126503.94084093676,120852.45775337404,115206.00474342785,109564.68241265051,103928.59337462539,98297.842295207491,92672.535933568986,87052.783184065498,81438.695118939708,null,"Total Fixed Cost",2103058.2039663931,{"$f":"SUM(BU209:BU213)","v":2803640.4211345208},{"$f":"SUM(BV209:BV212)","v":2708548.908565626},2608314.8516741088,2509909.1378972935,2413194.773226588,2318047.0579875,2224348.3178393156,2131989.6601085356,2040384.4694250254,1948888.1714150135,1857391.8734050011,1765895.5753949895,1674399.2773849766,1582902.9793749645,1491406.6813649524,1399910.3833549407,1308414.0853449283,1216917.7873349159,1125421.4893249038,1033925.1913148914,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR214:DK214))","v":21810698.777276568},{"$f":"SUM(CR209:CR213)","v":25788308.801027559},{"$f":"SUM(CS209:CS212)","v":25226441.969244167},24627711.536933508,24049743.7607744,23491010.104364771,22950119.835785344,22425761.019885346,21916720.190618988,21416433.763076812,20917689.166217878,20419273.305775784,19921192.756478876,19423454.22455005,18926064.550336674,18429030.710993059,17932359.823216595,17436059.146038622,16940136.083671119,16444598.188410282,15949453.163598262,null,"Total Fixed Cost",33169312.806797687,{"$f":"SUM(DO209:DO213)","v":39607663.663111098},{"$f":"SUM(DP209:DP212)","v":38729999.053974971},37761330.069479384,36825016.124174103,35918632.921174556,35039973.728701167,34186956.137891561,33357653.143529803,32541683.782033198,31727641.425752547,30913599.069471896,30099556.713191241,29285514.356910586,28471472.000629935,27657429.644349284,26843387.288068634,26029344.931787975,25215302.575507332,24401260.21922667,23587217.862946022,null,"Total Fixed Cost",18527671.732321564,{"$f":"SUM(EL209:EL213)","v":23912410.712560691},{"$f":"SUM(EM209:EM212)","v":23139824.928457949},22370329.726949625,21616035.618464243,20875861.452283107,20148824.441287946,19433998.115451392,18730526.343936384,18033740.59573869,17338510.038427647,16643979.33265253,15950162.475444064,15257073.743773572,14564727.700151822,13873139.198339788,13182323.389173664,12492295.726506362,11803071.973267864,11114668.207646748,10427100.829395359]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D217:W217))","v":655161.96436264971},{"$f":"HLOOKUP(D194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D195","v":562396.50288108748},{"$f":"HLOOKUP(E194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E195","v":573644.43293870916},{"$f":"HLOOKUP(F194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F195","v":585117.32159748347},{"$f":"HLOOKUP(G194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G195","v":596819.66802943312},{"$f":"HLOOKUP(H194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H195","v":608756.06139002182},{"$f":"HLOOKUP(I194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I195","v":620931.18261782231},{"$f":"HLOOKUP(J194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J195","v":633349.80627017864},{"$f":"HLOOKUP(K194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K195","v":646016.80239558232},{"$f":"HLOOKUP(L194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L195","v":658937.13844349398},{"$f":"HLOOKUP(M194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M195","v":672115.88121236395},{"$f":"HLOOKUP(N194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N195","v":685558.19883661123},{"$f":"HLOOKUP(O194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O195","v":699269.36281334353},{"$f":"HLOOKUP(P194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P195","v":713254.75006961043},{"$f":"HLOOKUP(Q194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q195","v":727519.84507100261},{"$f":"HLOOKUP(R194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R195","v":742070.24197242269},{"$f":"HLOOKUP(S194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S195","v":756911.64681187109},{"$f":"HLOOKUP(T194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T195","v":772049.87974810845},{"$f":"HLOOKUP(U194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U195","v":787490.87734307069},{"$f":"HLOOKUP(V194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V195","v":803240.69488993206},{"$f":"HLOOKUP(W194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W195","v":819305.50878773094},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA217:AT217))","v":136492.07590888531},{"$f":"HLOOKUP(AA194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA195","v":117165.93810022653},{"$f":"HLOOKUP(AB194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB195","v":119509.25686223106},{"$f":"HLOOKUP(AC194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC195","v":121899.4419994757},{"$f":"HLOOKUP(AD194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD195","v":124337.43083946522},{"$f":"HLOOKUP(AE194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE195","v":126824.17945625453},{"$f":"HLOOKUP(AF194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF195","v":129360.66304537962},{"$f":"HLOOKUP(AG194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG195","v":131947.87630628719},{"$f":"HLOOKUP(AH194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH195","v":134586.83383241296},{"$f":"HLOOKUP(AI194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI195","v":137278.57050906125},{"$f":"HLOOKUP(AJ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ195","v":140024.14191924245},{"$f":"HLOOKUP(AK194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK195","v":142824.62475762732},{"$f":"HLOOKUP(AL194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL195","v":145681.11725277989},{"$f":"HLOOKUP(AM194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM195","v":148594.73959783546},{"$f":"HLOOKUP(AN194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN195","v":151566.63438979219},{"$f":"HLOOKUP(AO194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO195","v":154597.96707758802},{"$f":"HLOOKUP(AP194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP195","v":157689.92641913978},{"$f":"HLOOKUP(AQ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ195","v":160843.72494752257},{"$f":"HLOOKUP(AR194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR195","v":164060.59944647303},{"$f":"HLOOKUP(AS194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS195","v":167341.81143540249},{"$f":"HLOOKUP(AT194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT195","v":170688.64766411058},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX217:BQ217))","v":42507.593384543477},{"$f":"HLOOKUP(AX194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX195","v":36488.873233986793},{"$f":"HLOOKUP(AY194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY195","v":37218.650698666534},{"$f":"HLOOKUP(AZ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ195","v":37963.023712639864},{"$f":"HLOOKUP(BA194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA195","v":38722.284186892663},{"$f":"HLOOKUP(BB194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB195","v":39496.729870630516},{"$f":"HLOOKUP(BC194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC195","v":40286.664468043127},{"$f":"HLOOKUP(BD194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD195","v":41092.397757403989},{"$f":"HLOOKUP(BE194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE195","v":41914.245712552074},{"$f":"HLOOKUP(BF194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF195","v":42752.530626803113},{"$f":"HLOOKUP(BG194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG195","v":43607.581239339183},{"$f":"HLOOKUP(BH194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH195","v":44479.732864125966},{"$f":"HLOOKUP(BI194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI195","v":45369.327521408493},{"$f":"HLOOKUP(BJ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ195","v":46276.714071836665},{"$f":"HLOOKUP(BK194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK195","v":47202.248353273397},{"$f":"HLOOKUP(BL194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL195","v":48146.29332033886},{"$f":"HLOOKUP(BM194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM195","v":49109.219186745649},{"$f":"HLOOKUP(BN194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN195","v":50091.403570480557},{"$f":"HLOOKUP(BO194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO195","v":51093.231641890161},{"$f":"HLOOKUP(BP194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP195","v":52115.09627472797},{"$f":"HLOOKUP(BQ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ195","v":53157.398200222531},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU217:CN217))","v":0},{"$f":"HLOOKUP(BU194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU195","v":0},{"$f":"HLOOKUP(BV194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV195","v":0},{"$f":"HLOOKUP(BW194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW195","v":0},{"$f":"HLOOKUP(BX194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX195","v":0},{"$f":"HLOOKUP(BY194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY195","v":0},{"$f":"HLOOKUP(BZ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ195","v":0},{"$f":"HLOOKUP(CA194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA195","v":0},{"$f":"HLOOKUP(CB194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB195","v":0},{"$f":"HLOOKUP(CC194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC195","v":0},{"$f":"HLOOKUP(CD194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD195","v":0},{"$f":"HLOOKUP(CE194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE195","v":0},{"$f":"HLOOKUP(CF194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF195","v":0},{"$f":"HLOOKUP(CG194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG195","v":0},{"$f":"HLOOKUP(CH194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH195","v":0},{"$f":"HLOOKUP(CI194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI195","v":0},{"$f":"HLOOKUP(CJ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ195","v":0},{"$f":"HLOOKUP(CK194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK195","v":0},{"$f":"HLOOKUP(CL194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL195","v":0},{"$f":"HLOOKUP(CM194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM195","v":0},{"$f":"HLOOKUP(CN194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN195","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR217:DK217))","v":0},{"$f":"HLOOKUP(CR194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR195","v":0},{"$f":"HLOOKUP(CS194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS195","v":0},{"$f":"HLOOKUP(CT194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT195","v":0},{"$f":"HLOOKUP(CU194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU195","v":0},{"$f":"HLOOKUP(CV194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV195","v":0},{"$f":"HLOOKUP(CW194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW195","v":0},{"$f":"HLOOKUP(CX194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX195","v":0},{"$f":"HLOOKUP(CY194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY195","v":0},{"$f":"HLOOKUP(CZ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ195","v":0},{"$f":"HLOOKUP(DA194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA195","v":0},{"$f":"HLOOKUP(DB194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB195","v":0},{"$f":"HLOOKUP(DC194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC195","v":0},{"$f":"HLOOKUP(DD194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD195","v":0},{"$f":"HLOOKUP(DE194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE195","v":0},{"$f":"HLOOKUP(DF194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF195","v":0},{"$f":"HLOOKUP(DG194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG195","v":0},{"$f":"HLOOKUP(DH194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH195","v":0},{"$f":"HLOOKUP(DI194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI195","v":0},{"$f":"HLOOKUP(DJ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ195","v":0},{"$f":"HLOOKUP(DK194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK195","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO217:EH217))","v":0},{"$f":"HLOOKUP(DO194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO195","v":0},{"$f":"HLOOKUP(DP194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP195","v":0},{"$f":"HLOOKUP(DQ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ195","v":0},{"$f":"HLOOKUP(DR194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR195","v":0},{"$f":"HLOOKUP(DS194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS195","v":0},{"$f":"HLOOKUP(DT194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT195","v":0},{"$f":"HLOOKUP(DU194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU195","v":0},{"$f":"HLOOKUP(DV194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV195","v":0},{"$f":"HLOOKUP(DW194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW195","v":0},{"$f":"HLOOKUP(DX194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX195","v":0},{"$f":"HLOOKUP(DY194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY195","v":0},{"$f":"HLOOKUP(DZ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ195","v":0},{"$f":"HLOOKUP(EA194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA195","v":0},{"$f":"HLOOKUP(EB194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB195","v":0},{"$f":"HLOOKUP(EC194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC195","v":0},{"$f":"HLOOKUP(ED194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED195","v":0},{"$f":"HLOOKUP(EE194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE195","v":0},{"$f":"HLOOKUP(EF194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF195","v":0},{"$f":"HLOOKUP(EG194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG195","v":0},{"$f":"HLOOKUP(EH194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH195","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL217:FE217))","v":952433.67674656014},{"$f":"HLOOKUP(EL194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL195","v":817577.02394937503},{"$f":"HLOOKUP(EM194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM195","v":833928.56442836253},{"$f":"HLOOKUP(EN194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN195","v":850607.1357169298},{"$f":"HLOOKUP(EO194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO195","v":867619.27843126853},{"$f":"HLOOKUP(EP194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP195","v":884971.66399989382},{"$f":"HLOOKUP(EQ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ195","v":902671.09727989184},{"$f":"HLOOKUP(ER194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER195","v":920724.51922548981},{"$f":"HLOOKUP(ES194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES195","v":939139.00960999948},{"$f":"HLOOKUP(ET194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET195","v":957921.78980219946},{"$f":"HLOOKUP(EU194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU195","v":977080.22559824365},{"$f":"HLOOKUP(EV194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV195","v":996621.8301102086},{"$f":"HLOOKUP(EW194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW195","v":1016554.2667124128},{"$f":"HLOOKUP(EX194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX195","v":1036885.352046661},{"$f":"HLOOKUP(EY194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY195","v":1057623.059087594},{"$f":"HLOOKUP(EZ194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ195","v":1078775.5202693462},{"$f":"HLOOKUP(FA194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA195","v":1100351.030674733},{"$f":"HLOOKUP(FB194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB195","v":1122358.0512882276},{"$f":"HLOOKUP(FC194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC195","v":1144805.2123139922},{"$f":"HLOOKUP(FD194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD195","v":1167701.3165602721},{"$f":"HLOOKUP(FE194,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE195","v":1191055.3428914777}]
[null,"Fuel Cost",9662229.895123383,{"$f":"HLOOKUP(D194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D196","v":6718317.8087959997},{"$f":"HLOOKUP(E194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E196","v":7165459.093559999},{"$f":"HLOOKUP(F194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F196","v":7569818.7485545352},{"$f":"HLOOKUP(G194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G196","v":7929341.6696960023},{"$f":"HLOOKUP(H194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H196","v":8316774.4275839999},{"$f":"HLOOKUP(I194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I196","v":8587713.8707079999},{"$f":"HLOOKUP(J194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J196","v":9167722.3063333295},{"$f":"HLOOKUP(K194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K196","v":9636488.0752046686},{"$f":"HLOOKUP(L194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L196","v":9894766.7775320001},{"$f":"HLOOKUP(M194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M196","v":10276969.879933333},{"$f":"HLOOKUP(N194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N196","v":10656736.963793067},{"$f":"HLOOKUP(O194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O196","v":11015055.214012805},{"$f":"HLOOKUP(P194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P196","v":11539054.312405335},{"$f":"HLOOKUP(Q194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q196","v":11942903.042328127},{"$f":"HLOOKUP(R194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R196","v":12169343.1922336},{"$f":"HLOOKUP(S194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S196","v":12471596.709563734},{"$f":"HLOOKUP(T194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T196","v":13034115.022339603},{"$f":"HLOOKUP(U194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U196","v":13588498.346957337},{"$f":"HLOOKUP(V194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V196","v":14033724.233039739},{"$f":"HLOOKUP(W194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W196","v":14033724.233039739},null,"Fuel Cost",2030243.2272478493,{"$f":"HLOOKUP(AA194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA196","v":1411663.7026708331},{"$f":"HLOOKUP(AB194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB196","v":1505617.7458749996},{"$f":"HLOOKUP(AC194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC196","v":1590582.4444834725},{"$f":"HLOOKUP(AD194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD196","v":1666125.9767333337},{"$f":"HLOOKUP(AE194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE196","v":1747533.9685999998},{"$f":"HLOOKUP(AF194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF196","v":1804464.1985124997},{"$f":"HLOOKUP(AG194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG196","v":1926336.5003472213},{"$f":"HLOOKUP(AH194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH196","v":2024834.3148006946},{"$f":"HLOOKUP(AI194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI196","v":2079104.2495708333},{"$f":"HLOOKUP(AJ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ196","v":2159413.3778472217},{"$f":"HLOOKUP(AK194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK196","v":2239210.6460044445},{"$f":"HLOOKUP(AL194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL196","v":2314501.0508700009},{"$f":"HLOOKUP(AM194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM196","v":2424604.5810222221},{"$f":"HLOOKUP(AN194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN196","v":2509461.9232359705},{"$f":"HLOOKUP(AO194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO196","v":2557041.8903566664},{"$f":"HLOOKUP(AP194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP196","v":2620551.8837155555},{"$f":"HLOOKUP(AQ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ196","v":2738749.1329129166},{"$f":"HLOOKUP(AR194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR196","v":2855237.0453638891},{"$f":"HLOOKUP(AS194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS196","v":2948788.6219280562},{"$f":"HLOOKUP(AT194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT196","v":2948788.6219280562},null,"Fuel Cost",1782335.8423349881,{"$f":"HLOOKUP(AX194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX196","v":1239289.3525394285},{"$f":"HLOOKUP(AY194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY196","v":1321770.9274008197},{"$f":"HLOOKUP(AZ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ196","v":1396360.821670953},{"$f":"HLOOKUP(BA194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA196","v":1462679.942147979},{"$f":"HLOOKUP(BB194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB196","v":1534147.4292988479},{"$f":"HLOOKUP(BC194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC196","v":1584126.0663033258},{"$f":"HLOOKUP(BD194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD196","v":1691116.8784546105},{"$f":"HLOOKUP(BE194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE196","v":1777587.3972259336},{"$f":"HLOOKUP(BF194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF196","v":1825230.5803696208},{"$f":"HLOOKUP(BG194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG196","v":1895733.3831238109},{"$f":"HLOOKUP(BH194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH196","v":1965786.8275822031},{"$f":"HLOOKUP(BI194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI196","v":2031883.7293596824},{"$f":"HLOOKUP(BJ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ196","v":2128542.8219866953},{"$f":"HLOOKUP(BK194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK196","v":2203038.4688545205},{"$f":"HLOOKUP(BL194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL196","v":2244808.5777942725},{"$f":"HLOOKUP(BM194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM196","v":2300563.5415300466},{"$f":"HLOOKUP(BN194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN196","v":2404328.0515564797},{"$f":"HLOOKUP(BO194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO196","v":2506591.9472186728},{"$f":"HLOOKUP(BP194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP196","v":2588720.1995282695},{"$f":"HLOOKUP(BQ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ196","v":2588720.1995282695},null,"Fuel Cost",3686001.4585862728,{"$f":"HLOOKUP(BU194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU196","v":1852740.0000000002},{"$f":"HLOOKUP(BV194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV196","v":1955670.0000000002},{"$f":"HLOOKUP(BW194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW196","v":2058600.0000000002},{"$f":"HLOOKUP(BX194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX196","v":20586000.000000004},{"$f":"HLOOKUP(BY194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY196","v":2161530.0000000005},{"$f":"HLOOKUP(BZ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ196","v":2161530.0000000005},{"$f":"HLOOKUP(CA194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA196","v":2264460.0000000005},{"$f":"HLOOKUP(CB194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB196","v":2264460.0000000005},{"$f":"HLOOKUP(CC194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC196","v":2367390},{"$f":"HLOOKUP(CD194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD196","v":2470320},{"$f":"HLOOKUP(CE194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE196","v":2470320},{"$f":"HLOOKUP(CF194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF196","v":2573250.0000000005},{"$f":"HLOOKUP(CG194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG196","v":2676180.0000000005},{"$f":"HLOOKUP(CH194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH196","v":2779110.0000000005},{"$f":"HLOOKUP(CI194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI196","v":2779110.0000000005},{"$f":"HLOOKUP(CJ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ196","v":2882040},{"$f":"HLOOKUP(CK194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK196","v":2984970.0000000005},{"$f":"HLOOKUP(CL194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL196","v":3087900.0000000005},{"$f":"HLOOKUP(CM194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM196","v":3190830.0000000005},{"$f":"HLOOKUP(CN194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN196","v":3293760.0000000005},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",8658589.2145061586,{"$f":"HLOOKUP(EL194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL196","v":6832800},{"$f":"HLOOKUP(EM194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM196","v":7095600.0000000009},{"$f":"HLOOKUP(EN194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN196","v":7358399.9999999991},{"$f":"HLOOKUP(EO194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO196","v":7621200},{"$f":"HLOOKUP(EP194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP196","v":7621200},{"$f":"HLOOKUP(EQ194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ196","v":7884000},{"$f":"HLOOKUP(ER194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER196","v":8146800},{"$f":"HLOOKUP(ES194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES196","v":8409600},{"$f":"HLOOKUP(ET194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET196","v":8672400},{"$f":"HLOOKUP(EU194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU196","v":8935200},{"$f":"HLOOKUP(EV194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV196","v":9198000},{"$f":"HLOOKUP(EW194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW196","v":9460800},{"$f":"HLOOKUP(EX194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX196","v":9723600},{"$f":"HLOOKUP(EY194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY196","v":9986400},{"$f":"HLOOKUP(EZ194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ196","v":10512000},{"$f":"HLOOKUP(FA194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA196","v":10774799.999999998},{"$f":"HLOOKUP(FB194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB196","v":11037600},{"$f":"HLOOKUP(FC194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC196","v":11300400},{"$f":"HLOOKUP(FD194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD196","v":11826000},{"$f":"HLOOKUP(FE194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE196","v":12088799.999999998}]
[null,"Fuel Savings on remaining plant",-1596548.7165761814,{"$f":"HLOOKUP(D194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D197","v":-1110108.3074620001},{"$f":"HLOOKUP(E194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E197","v":-1183992.1678199999},{"$f":"HLOOKUP(F194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F197","v":-1250806.9605980671},{"$f":"HLOOKUP(G194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G197","v":-1310213.1085120004},{"$f":"HLOOKUP(H194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H197","v":-1374230.967648},{"$f":"HLOOKUP(I194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I197","v":-1418999.9314259999},{"$f":"HLOOKUP(J194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J197","v":-1514838.2351666661},{"$f":"HLOOKUP(K194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K197","v":-1592295.2398943338},{"$f":"HLOOKUP(L194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L197","v":-1634972.1928540003},{"$f":"HLOOKUP(M194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M197","v":-1698125.9243666665},{"$f":"HLOOKUP(N194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N197","v":-1760877.1377941335},{"$f":"HLOOKUP(O194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O197","v":-1820084.2306416007},{"$f":"HLOOKUP(P194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P197","v":-1906667.772650667},{"$f":"HLOOKUP(Q194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q197","v":-1973398.1421872657},{"$f":"HLOOKUP(R194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R197","v":-2010814.2184591999},{"$f":"HLOOKUP(S194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S197","v":-2060757.396215467},{"$f":"HLOOKUP(T194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T197","v":-2153705.7011162005},{"$f":"HLOOKUP(U194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U197","v":-2245309.8126946674},{"$f":"HLOOKUP(V194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V197","v":-2318877.1801374676},{"$f":"HLOOKUP(W194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W197","v":-2318877.1801374676},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA219:AT219))","v":-1064365.8110507876},{"$f":"HLOOKUP(AA194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA197","v":-740072.20497466659},{"$f":"HLOOKUP(AB194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB197","v":-789328.11187999987},{"$f":"HLOOKUP(AC194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC197","v":-833871.30706537806},{"$f":"HLOOKUP(AD194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD197","v":-873475.40567466698},{"$f":"HLOOKUP(AE194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE197","v":-916153.97843200003},{"$f":"HLOOKUP(AF194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF197","v":-945999.95428399986},{"$f":"HLOOKUP(AG194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG197","v":-1009892.1567777774},{"$f":"HLOOKUP(AH194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH197","v":-1061530.1599295558},{"$f":"HLOOKUP(AI194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI197","v":-1089981.4619026668},{"$f":"HLOOKUP(AJ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ197","v":-1132083.9495777776},{"$f":"HLOOKUP(AK194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK197","v":-1173918.0918627556},{"$f":"HLOOKUP(AL194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL197","v":-1213389.4870944005},{"$f":"HLOOKUP(AM194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM197","v":-1271111.8484337779},{"$f":"HLOOKUP(AN194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN197","v":-1315598.7614581771},{"$f":"HLOOKUP(AO194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO197","v":-1340542.8123061333},{"$f":"HLOOKUP(AP194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP197","v":-1373838.2641436446},{"$f":"HLOOKUP(AQ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ197","v":-1435803.8007441335},{"$f":"HLOOKUP(AR194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR197","v":-1496873.2084631114},{"$f":"HLOOKUP(AS194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS197","v":-1545918.120091645},{"$f":"HLOOKUP(AT194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT197","v":-1545918.120091645},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX219:BQ219))","v":0},{"$f":"HLOOKUP(AX194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX197","v":0},{"$f":"HLOOKUP(AY194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY197","v":0},{"$f":"HLOOKUP(AZ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ197","v":0},{"$f":"HLOOKUP(BA194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA197","v":0},{"$f":"HLOOKUP(BB194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB197","v":0},{"$f":"HLOOKUP(BC194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC197","v":0},{"$f":"HLOOKUP(BD194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD197","v":0},{"$f":"HLOOKUP(BE194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE197","v":0},{"$f":"HLOOKUP(BF194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF197","v":0},{"$f":"HLOOKUP(BG194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG197","v":0},{"$f":"HLOOKUP(BH194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH197","v":0},{"$f":"HLOOKUP(BI194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI197","v":0},{"$f":"HLOOKUP(BJ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ197","v":0},{"$f":"HLOOKUP(BK194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK197","v":0},{"$f":"HLOOKUP(BL194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL197","v":0},{"$f":"HLOOKUP(BM194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM197","v":0},{"$f":"HLOOKUP(BN194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN197","v":0},{"$f":"HLOOKUP(BO194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO197","v":0},{"$f":"HLOOKUP(BP194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP197","v":0},{"$f":"HLOOKUP(BQ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ197","v":0},null,"Fuel Savings on remaining plant",-360757.58956376294,{"$f":"HLOOKUP(BU194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU197","v":-181332.00000000003},{"$f":"HLOOKUP(BV194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV197","v":-191406.00000000003},{"$f":"HLOOKUP(BW194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW197","v":-201480.00000000003},{"$f":"HLOOKUP(BX194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX197","v":-2014800.0000000002},{"$f":"HLOOKUP(BY194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY197","v":-211554.00000000003},{"$f":"HLOOKUP(BZ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ197","v":-211554.00000000003},{"$f":"HLOOKUP(CA194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA197","v":-221628.00000000006},{"$f":"HLOOKUP(CB194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB197","v":-221628.00000000006},{"$f":"HLOOKUP(CC194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC197","v":-231702.00000000003},{"$f":"HLOOKUP(CD194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD197","v":-241776.00000000003},{"$f":"HLOOKUP(CE194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE197","v":-241776.00000000003},{"$f":"HLOOKUP(CF194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF197","v":-251850.00000000003},{"$f":"HLOOKUP(CG194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG197","v":-261924.00000000006},{"$f":"HLOOKUP(CH194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH197","v":-271998.00000000006},{"$f":"HLOOKUP(CI194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI197","v":-271998.00000000006},{"$f":"HLOOKUP(CJ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ197","v":-282072},{"$f":"HLOOKUP(CK194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK197","v":-292146.00000000006},{"$f":"HLOOKUP(CL194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL197","v":-302220.00000000006},{"$f":"HLOOKUP(CM194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM197","v":-312294.00000000006},{"$f":"HLOOKUP(CN194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN197","v":-322368.00000000006},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",403.28405892736015,{"$f":"HLOOKUP(D194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D218:D219)","v":280.41047506669997},{"$f":"HLOOKUP(E194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E218:E219)","v":299.07334628699994},{"$f":"HLOOKUP(F194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F218:F219)","v":315.95058939782342},{"$f":"HLOOKUP(G194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G218:G219)","v":330.95642805920011},{"$f":"HLOOKUP(H194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H218:H219)","v":347.12717299680003},{"$f":"HLOOKUP(I194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I218:I219)","v":358.43569696410003},{"$f":"HLOOKUP(J194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J218:J219)","v":382.64420355833317},{"$f":"HLOOKUP(K194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K218:K219)","v":402.20964176551672},{"$f":"HLOOKUP(L194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L218:L219)","v":412.98972923389999},{"$f":"HLOOKUP(M194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M218:M219)","v":428.94219777833337},{"$f":"HLOOKUP(N194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N218:N219)","v":444.79299129994672},{"$f":"HLOOKUP(O194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O218:O219)","v":459.74854916856032},{"$f":"HLOOKUP(P194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P218:P219)","v":481.61932698773342},{"$f":"HLOOKUP(Q194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q218:Q219)","v":498.4752450070431},{"$f":"HLOOKUP(R194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R218:R219)","v":507.92644868872003},{"$f":"HLOOKUP(S194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S218:S219)","v":520.54196566741336},{"$f":"HLOOKUP(T194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T218:T219)","v":544.02046606117017},{"$f":"HLOOKUP(U194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U218:U219)","v":567.15942671313348},{"$f":"HLOOKUP(V194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V218:V219)","v":585.74235264511356},{"$f":"HLOOKUP(W194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W218:W219)","v":585.74235264511356},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA220:AT220))","v":48.29387080985309},{"$f":"HLOOKUP(AA194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA218:AA219)","v":33.579574884808324},{"$f":"HLOOKUP(AB194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB218:AB219)","v":35.814481699749983},{"$f":"HLOOKUP(AC194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC218:AC219)","v":37.835556870904725},{"$f":"HLOOKUP(AD194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD218:AD219)","v":39.632528552933337},{"$f":"HLOOKUP(AE194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE218:AE219)","v":41.56899950839999},{"$f":"HLOOKUP(AF194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF218:AF219)","v":42.923212211424996},{"$f":"HLOOKUP(AG194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG218:AG219)","v":45.822217178472201},{"$f":"HLOOKUP(AH194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH218:AH219)","v":48.165207743556941},{"$f":"HLOOKUP(AI194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI218:AI219)","v":49.456139383408328},{"$f":"HLOOKUP(AJ194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ218:AJ219)","v":51.366471413472205},{"$f":"HLOOKUP(AK194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK218:AK219)","v":53.264627707084443},{"$f":"HLOOKUP(AL194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL218:AL219)","v":55.055578188780025},{"$f":"HLOOKUP(AM194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM218:AM219)","v":57.67463662942221},{"$f":"HLOOKUP(AN194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN218:AN219)","v":59.693158088889675},{"$f":"HLOOKUP(AO194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO218:AO219)","v":60.824953902526659},{"$f":"HLOOKUP(AP194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP218:AP219)","v":62.335680978595548},{"$f":"HLOOKUP(AQ194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ218:AQ219)","v":65.147266608439153},{"$f":"HLOOKUP(AR194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR218:AR219)","v":67.918191845038891},{"$f":"HLOOKUP(AS194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS218:AS219)","v":70.143525091820564},{"$f":"HLOOKUP(AT194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT218:AT219)","v":70.143525091820564},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX220:BQ220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX221:BQ221))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",254259.21833184775,{"$f":"(SUM(D217:D221))*Misc_Rev","v":179906.02253387673},191116.4357352567,201292.19128341918,210383.4033781921,220160.70639034041,227109.76371817672,241588.01807190423,253366.09779757433,260028.74495845009,269714.98846228991,279349.62859092385,288470.0865618668,301630.86729339603,311875.5919691996,317810.87762356788,325599.78737297573,339731.65591779095,353674.36253188015,364969.4069316829,365437.76051605935,null,"Misc Charges",32139.888132366374,{"$f":"(SUM(AA217:AA221))*Misc_Rev","v":22996.413262134232},24367.924999451177,25616.115890164852,26735.023654075569,27936.696263837173,28800.298729991493,30566.162679176687,32009.318093129903,32840.547040586483,34034.523523388547,35223.001110586847,36350.598913027905,37962.739610475095,39226.40057180071,39974.736544371321,40945.798314266343,42677.205474579474,44386.742104232799,45780.014745456981,45877.588408868745,null,"Misc Charges",53201.485524967211,{"$f":"(SUM(AX217:AX221))*Misc_Rev","v":37194.038394198149},39619.982159912419,41816.277388313269,43771.880506566849,45878.021816426968,47358.128752908488,50500.829238685066,53045.750898228609,54459.179617989743,56539.546475043273,58607.311303252274,60560.235620311323,63404.688754250441,65603.517869476025,66848.806312475368,68502.359665937358,71556.144794771404,74566.75370450085,76990.91221384058,77021.299484176459,null,"Misc Charges",96944.159757482281,{"$f":"(SUM(BU217:BU221))*Misc_Rev","v":48728.228832000008},51435.352656000003,54142.476480000005,541424.76480000012,56849.600304000014,56849.600304000014,59556.724128000009,59556.724128000009,62263.847951999996,64970.971775999998,64970.971775999998,67678.095600000015,70385.21942400001,73092.343248000019,73092.343248000019,75799.467071999999,78506.590896000009,81213.714720000018,83920.838544000013,86627.962368000008,null,"Misc Charges",0,{"$f":"(SUM(CR217:CR221))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO217:DO221))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",280199.7613715817,{"$f":"(SUM(EL217:EL221))*Misc_Rev","v":223039.09175622009},{"$f":"(SUM(EM217:EM221))*Misc_Rev","v":231177.4757673445},239325.39403469136,247483.03724338519,247988.92869225293,256166.60917009795,264354.60983349988,272553.13708616991,280762.40145989333,288982.61769709119,297214.00483503303,305456.78629173368,313711.18995356833,321977.44826463971,337917.46951793251,346208.15314829111,354511.41702725703,362827.51275980216,378818.36818299815,387160.90266665805]
[null,"Total Variable Cost",8736792.7611374166,{"$f":"SUM(D217:D222)","v":6350792.4372240305},{"$f":"SUM(E217:E221)","v":6555410.4320249949},6904445.0601433488,7216279.1856414936,7551646.6484990194,7790003.5575967869,8286616.5216404004,8690611.8473476823,8919144.7128507271,9251388.7789768092,9581862.8178268448,9894700.0947337169,10346122.909151267,10697523.22045687,10901107.14219551,11168271.502125805,11653003.221437572,12131246.571032453,12518673.490144849,12534738.304042649,null,"Total Variable Cost",1104404.9897413549,{"$f":"SUM(AA217:AA222)","v":811787.428633412},{"$f":"SUM(AB217:AB221)","v":835834.70533893048},878648.41497444105,917027.63442668482,958245.73862376262,987867.83048609085,1048438.0420929096,1097939.1539112953,1126450.8143166113,1167404.9366600998,1208170.4435270235,1246847.7366065688,1302145.1468229091,1345489.4893256745,1371157.8700820238,1404465.8816720294,1463854.2043829139,1522492.3545390959,1570282.4567969055,1573629.2930256138,null,"Total Variable Cost",1828057.5079435364,{"$f":"SUM(AX217:AX222)","v":1312972.2641676133},{"$f":"SUM(AY217:AY221)","v":1358989.5780994862},1434323.8453835929,1501402.2263348717,1573644.1591694783,1624412.7307713688,1732209.2762120145,1819501.6429384856,1867983.110996424,1939340.9643631501,2010266.5604463289,2077253.0568810909,2174819.5360585321,2250240.7172077941,2292954.8711146112,2349672.7607167922,2454419.4551269603,2557685.1788605629,2640835.2958029974,2641877.5977284922,null,"Total Variable Cost",3329454.6526205167,{"$f":"SUM(BU217:BU222)","v":1720136.2288320002},{"$f":"SUM(BV217:BV221)","v":1764264.0000000002},1857120.0000000002,18571200.000000004,1949976.0000000005,1949976.0000000005,2042832.0000000005,2042832.0000000005,2135688,2228544,2228544,2321400.0000000005,2414256.0000000005,2507112.0000000005,2507112.0000000005,2599968,2692824.0000000005,2785680.0000000005,2878536.0000000005,2971392.0000000005,null,"Total Variable Cost",0,{"$f":"SUM(CR217:CR222)","v":0},{"$f":"SUM(CS217:CS221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO217:DO222)","v":0},{"$f":"SUM(DP217:DP221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",9630296.5109141115,{"$f":"SUM(EL217:EL222)","v":7873416.1157055954},{"$f":"SUM(EM217:EM221)","v":7929528.564428363},8209007.1357169291,8488819.2784312684,8506171.6639998946,8786671.0972798914,9067524.5192254893,9348739.0096099991,9630321.7898021992,9912280.225598244,10194621.830110209,10477354.266712412,10760485.352046661,11044023.059087593,11590775.520269345,11875151.030674731,12159958.051288228,12445205.212313993,12993701.316560272,13279855.342891475]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D225:W225))","v":11128608.090247812},{"$f":"D223+D214","v":9480080.4685949571},{"$f":"E223+E214","v":9581458.474137323},9825049.7953432314,10033451.723950131,10267251.767970057,10405772.937398456,10804156.312050998,11111412.12794346,11244066.025508747,11480599.849753009,11715416.3616923,11932649.880958924,12288523.782392133,12544431.12226242,12652579.13294575,12824365.78340834,13213779.158871761,13596764.717550039,13888995.609736213,13809927.395977978,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA225:AT225))","v":1642009.6432202875},{"$f":"AA223+AA214","v":1528481.8759106481},{"$f":"AB223+AB214","v":1528220.9144670884},1545411.7976300258,1558635.5698599555,1575130.5863140654,1580430.0729418122,1617048.0807371656,1642939.5539390403,1648034.1844678656,1665599.1131630247,1682975.4263816192,1698263.5258128352,1730171.7423808461,1750126.8912352822,1752406.078343302,1762324.8962849784,1798324.0253475334,1833572.9818553862,1857973.8904648663,1837931.5330452453,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX225:BQ225))","v":1975546.1580233374},{"$f":"AX223+AX214","v":1504260.9117835432},{"$f":"AY223+AY214","v":1544050.7080270357},1613124.5827443495,1674064.6551647598,1740281.6077095997,1785130.5663014138,1887105.3599811806,1968666.8984419019,2011470.7049076066,2077162.5690300716,2142426.9158234717,2203756.9977220278,2295671.9938119063,2365446.721951222,2402519.5535272616,2453601.3540914175,2552717.2974221678,2650357.7147941319,2727888.0789870629,2723316.2928474317,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU225:CN225))","v":5432512.8565869108},{"$f":"BU223+BU214","v":4523776.6499665212},{"$f":"BV223+BV214","v":4472812.9085656265},4465434.8516741088,21081109.137897298,4363170.773226589,4268023.0579875,4267180.3178393161,4174821.660108536,4176072.4694250254,4177432.1714150133,4085935.8734050011,4087295.5753949899,4088655.2773849769,4090014.9793749647,3998518.6813649526,3999878.3833549405,4001238.0853449288,4002597.7873349162,4003957.489324904,4005317.1913148919,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR225:DK225))","v":21810698.777276568},{"$f":"CR223+CR214","v":25788308.801027559},{"$f":"CS223+CS214","v":25226441.969244167},24627711.536933508,24049743.7607744,23491010.104364771,22950119.835785344,22425761.019885346,21916720.190618988,21416433.763076812,20917689.166217878,20419273.305775784,19921192.756478876,19423454.22455005,18926064.550336674,18429030.710993059,17932359.823216595,17436059.146038622,16940136.083671119,16444598.188410282,15949453.163598262,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO225:EH225))","v":33169312.806797687},{"$f":"DO223+DO214","v":39607663.663111098},{"$f":"DP223+DP214","v":38729999.053974971},37761330.069479384,36825016.124174103,35918632.921174556,35039973.728701167,34186956.137891561,33357653.143529803,32541683.782033198,31727641.425752547,30913599.069471896,30099556.713191241,29285514.356910586,28471472.000629935,27657429.644349284,26843387.288068634,26029344.931787975,25215302.575507332,24401260.21922667,23587217.862946022,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL225:FE225))","v":28157968.24323567},{"$f":"EL223+EL214","v":31785826.828266285},{"$f":"EM223+EM214","v":31069353.492886312},30579336.862666555,30104854.896895513,29382033.116283,28935495.538567837,28501522.634676881,28079265.353546381,27664062.385540888,27250790.264025889,26838601.162762739,26427516.742156476,26017559.095820233,25608750.759239413,25463914.718609132,25057474.419848397,24652253.777794592,24248277.185581855,24108369.524207018,23706956.172286835]
[]
[null,"$/MWh",{"$f":"C225/AVERAGE(D195:W195)","v":57.961500470040683},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z225/AVERAGE(AA195:AT195)","v":41.050241080507199},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW225/AVERAGE(AX195:BQ195)","v":57.215771490481274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT225/AVERAGE(BU195:CN195)","v":62.014986947339153},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ225/AVERAGE(CR195:DK195)","v":107.6905621320397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN225/AVERAGE(DO195:EH195)","v":204.89454727557927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK225/AVERAGE(EL195:FE195)","v":128.57519745769713}]
[null,"Fixed Cost $/kW-yr",{"$f":"C214/D203/1000","v":99.658972046266527},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z214/AA203/1000","v":107.5209306957864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW214/AX203/1000","v":34.172532455931687},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT214/BU203/1000","v":175.25485033053275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ214/CR203/1000","v":320.74557025406722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN214/DO203/1000","v":301.53920733452441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK214/EL203/1000","v":370.5534346464313}]
[null,"Variable Cost $/MWh",{"$f":"C223/AVERAGE(D195:W195)","v":45.504128964257376},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z223/AVERAGE(AA195:AT195)","v":27.610124743533877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW223/AVERAGE(AX195:BQ195)","v":52.944204933489814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT223/AVERAGE(BU195:CN195)","v":38.00747320343055},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ223/AVERAGE(CR195:DK195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN223/AVERAGE(DO195:EH195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK223/AVERAGE(EL195:FE195)","v":43.973956670840693}]
[]
[null,{"$f":"D232&\" \"&'Resource Options'!$B$45","v":"2028 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA232&\" \"&'Resource Options'!$B$46","v":"2028 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX232&\" \"&'Resource Options'!$B$47","v":"2028 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU232&\" \"&'Resource Options'!$B$48","v":"2028 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR232&\" \"&'Resource Options'!$B$49","v":"2028 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO232&\" \"&'Resource Options'!$B$50","v":"2028 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL232&\" \"&'Resource Options'!$B$44","v":"2028 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2028,{"$f":"D232+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,{"$f":"D232","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,{"$f":"AA232","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,{"$f":"AX232","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2028,{"$f":"CR232+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2028,{"$f":"DO232+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2028,{"$f":"EL232+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D232-$D$4)","v":192000},{"$f":"D233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V233*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA232--$AA$4)","v":39999.999999999993},{"$f":"AA233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP232-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ232-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM232-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN232-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ232-$CR232)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK232-$CR232)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG232-$DO232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH232-$DO232)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD232-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE232-$EL$4)","v":219000}]
[null,"Fuel (Dth)",null,{"$f":"D233*$D240/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA233*$AA240/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX233*$AX240/1000","v":412609.6},{"$f":"AY233*$AX240/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU233*$AA240/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL233*$EL240/1000","v":2628000},{"$f":"EM233*$EL240/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA240)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU240)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W234/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT234/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP234/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ234/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM234/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN234/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*D235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*E235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*F235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*G235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*H235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*I235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*J235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*K235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*L235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*M235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*N235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*O235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*P235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*Q235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*R235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*S235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*T235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*U235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*V235/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*W235/2204.62","v":-19614.808901307257},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$46*AA235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AB235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AC235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AD235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AE235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AF235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AG235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AH235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AI235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AJ235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AK235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AL235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AM235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AN235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AO235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AP235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AQ235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AR235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AS235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AT235/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$47*AX235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AY235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AZ235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BA235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BB235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BC235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BD235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BE235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BF235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BG235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BH235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BI235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BJ235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BK235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BL235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BM235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BN235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BO235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BP235/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BQ235/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN235/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D232,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA232,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX232,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU232,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D232,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":19.878184596136634},{"$f":"'Resource Options'!$N$45*(1.02^(D232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA232,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":4.7275410704288712},{"$f":"'Resource Options'!$N$46*(1.02^(AA232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX232,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.1931413177749057},{"$f":"'Resource Options'!$N$47*(1.02^(AX232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU232,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":18.493690425511037},{"$f":"'Resource Options'!$N$48*(1.02^(BU232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR232,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":189.20944564942153},{"$f":"'Resource Options'!$N$49*(1.02^(CR232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO232,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":298.97138692284329},{"$f":"'Resource Options'!$N$50*(1.02^(DO232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL232,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":146.45742262528321},{"$f":"'Resource Options'!$N$44*(1.02^(EL232-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D242*AFUDC!$Y$44","v":0.86569493916175055},{"$f":"E242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA242*AFUDC!$Y$45","v":0.20588441361717735},{"$f":"AB242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX242*AFUDC!$Y$46","v":5.196130438909715E-2},{"$f":"AY242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU242*AFUDC!$Y$47","v":0.80540021803100581},{"$f":"BV242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR242*AFUDC!$Y$48","v":28.016242617309846},{"$f":"CS242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO242*AFUDC!$Y$49","v":44.268693261665412},{"$f":"DP242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL242*AFUDC!$Y$43","v":8.3407502185098785},{"$f":"EM242*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D242:D243)","v":20.743879535298383},{"$f":"SUM(E242:E243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA242:AA243)","v":4.9334254840460483},{"$f":"SUM(AB242:AB243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX242:AX243)","v":1.2451026221640029},{"$f":"SUM(AY242:AY243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU242:BU243)","v":19.299090643542044},{"$f":"SUM(BV242:BV243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR242:CR243)","v":217.22568826673137},{"$f":"SUM(CS242:CS243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO242:DO243)","v":343.24008018450871},{"$f":"SUM(DP242:DP243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL242:EL243)","v":154.79817284379308},{"$f":"SUM(EM242:EM243)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D247:W247))","v":133653.04072998054},{"$f":"HLOOKUP(D232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":114728.88658774187},{"$f":"HLOOKUP(E232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":117023.46431949669},{"$f":"HLOOKUP(F232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":119363.93360588665},{"$f":"HLOOKUP(G232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":121751.21227800437},{"$f":"HLOOKUP(H232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":124186.23652356447},{"$f":"HLOOKUP(I232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":126669.96125403573},{"$f":"HLOOKUP(J232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":129203.36047911647},{"$f":"HLOOKUP(K232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":131787.42768869881},{"$f":"HLOOKUP(L232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":134423.17624247281},{"$f":"HLOOKUP(M232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":137111.63976732225},{"$f":"HLOOKUP(N232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":139853.87256266869},{"$f":"HLOOKUP(O232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":142650.95001392209},{"$f":"HLOOKUP(P232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":145503.96901420056},{"$f":"HLOOKUP(Q232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":148414.04839448456},{"$f":"HLOOKUP(R232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":151382.32936237421},{"$f":"HLOOKUP(S232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":154409.9759496217},{"$f":"HLOOKUP(T232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":157498.17546861415},{"$f":"HLOOKUP(U232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":160648.13897798644},{"$f":"HLOOKUP(V232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":163861.10175754616},{"$f":"HLOOKUP(W232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":167138.32379269711},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA247:AT247))","v":0},{"$f":"HLOOKUP(AA232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AB232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AC232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AD232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AE232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AF232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AG232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AH232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AI232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AJ232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AK232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AL232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AM232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AN232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AO232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AP232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AQ232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AR232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AS232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AT232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX247:BQ247))","v":12017.635912304086},{"$f":"HLOOKUP(AX232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":10316.039052347789},{"$f":"HLOOKUP(AY232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":10522.359833394745},{"$f":"HLOOKUP(AZ232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":10732.80703006264},{"$f":"HLOOKUP(BA232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":10947.463170663892},{"$f":"HLOOKUP(BB232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":11166.412434077172},{"$f":"HLOOKUP(BC232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":11389.740682758713},{"$f":"HLOOKUP(BD232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":11617.535496413888},{"$f":"HLOOKUP(BE232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":11849.886206342167},{"$f":"HLOOKUP(BF232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":12086.883930469012},{"$f":"HLOOKUP(BG232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":12328.621609078393},{"$f":"HLOOKUP(BH232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":12575.19404125996},{"$f":"HLOOKUP(BI232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":12826.697922085161},{"$f":"HLOOKUP(BJ232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":13083.231880526866},{"$f":"HLOOKUP(BK232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":13344.896518137402},{"$f":"HLOOKUP(BL232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":13611.794448500148},{"$f":"HLOOKUP(BM232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":13884.030337470153},{"$f":"HLOOKUP(BN232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":14161.710944219558},{"$f":"HLOOKUP(BO232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":14444.945163103946},{"$f":"HLOOKUP(BP232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":14733.844066366026},{"$f":"HLOOKUP(BQ232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":15028.520947693347},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU247:CN247))","v":0},{"$f":"HLOOKUP(BU232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(BV232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(BW232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(BX232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(BY232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(BZ232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CA232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CB232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CC232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CD232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CE232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CF232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CG232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CH232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CI232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CJ232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CK232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CL232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CM232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},{"$f":"HLOOKUP(CN232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR247:DK247))","v":833475.21233001759},{"$f":"HLOOKUP(CR232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":715462.08441522368},{"$f":"HLOOKUP(CS232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":729771.32610352791},{"$f":"HLOOKUP(CT232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":744366.75262559846},{"$f":"HLOOKUP(CU232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":759254.08767811058},{"$f":"HLOOKUP(CV232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":774439.1694316729},{"$f":"HLOOKUP(CW232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":789927.95282030641},{"$f":"HLOOKUP(CX232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":805726.51187671244},{"$f":"HLOOKUP(CY232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":821841.04211424664},{"$f":"HLOOKUP(CZ232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":838277.8629565317},{"$f":"HLOOKUP(DA232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":855043.42021566257},{"$f":"HLOOKUP(DB232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":872144.28861997579},{"$f":"HLOOKUP(DC232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":889587.17439237528},{"$f":"HLOOKUP(DD232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":907378.9178802229},{"$f":"HLOOKUP(DE232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":925526.49623782735},{"$f":"HLOOKUP(DF232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":944037.02616258373},{"$f":"HLOOKUP(DG232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":962917.76668583555},{"$f":"HLOOKUP(DH232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":982176.12201955204},{"$f":"HLOOKUP(DI232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":1001819.6444599432},{"$f":"HLOOKUP(DJ232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":1021856.037349142},{"$f":"HLOOKUP(DK232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":1042293.1580961249},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO247:EH247))","v":0},{"$f":"HLOOKUP(DO232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(DP232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(DQ232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(DR232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(DS232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(DT232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(DU232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(DV232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(DW232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(DX232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(DY232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(DZ232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(EA232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(EB232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(EC232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(ED232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(EE232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(EF232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(EG232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},{"$f":"HLOOKUP(EH232,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL247:FE247))","v":1774396.9868155096},{"$f":"HLOOKUP(EL232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1523157.1953029453},{"$f":"HLOOKUP(EM232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1553620.3392090043},{"$f":"HLOOKUP(EN232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1584692.7459931844},{"$f":"HLOOKUP(EO232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1616386.600913048},{"$f":"HLOOKUP(EP232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1648714.3329313092},{"$f":"HLOOKUP(EQ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1681688.6195899358},{"$f":"HLOOKUP(ER232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1715322.3919817342},{"$f":"HLOOKUP(ES232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1749628.8398213689},{"$f":"HLOOKUP(ET232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1784621.4166177965},{"$f":"HLOOKUP(EU232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1820313.8449501528},{"$f":"HLOOKUP(EV232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1856720.1218491558},{"$f":"HLOOKUP(EW232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1893854.5242861388},{"$f":"HLOOKUP(EX232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1931731.6147718614},{"$f":"HLOOKUP(EY232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1970366.247067299},{"$f":"HLOOKUP(EZ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":2009773.5720086447},{"$f":"HLOOKUP(FA232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":2049969.0434488175},{"$f":"HLOOKUP(FB232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":2090968.4243177939},{"$f":"HLOOKUP(FC232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":2132787.7928041499},{"$f":"HLOOKUP(FD232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":2175443.5486602332},{"$f":"HLOOKUP(FE232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":2218952.4196334379}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR248:DK248))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2294181.0103158243,{"$f":"VLOOKUP(D231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":3058431.09895377},{"$f":"VLOOKUP(E231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2954697.8109419029},{"$f":"VLOOKUP(F231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2845354.6318165045},{"$f":"VLOOKUP(G231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2738005.9529128224},{"$f":"VLOOKUP(H231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2632502.33041021},{"$f":"VLOOKUP(I231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2528707.7321129479},{"$f":"VLOOKUP(J231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2426493.789610995},{"$f":"VLOOKUP(K231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2325741.7142263991},{"$f":"VLOOKUP(L231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2225811.5798553638},{"$f":"VLOOKUP(M231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2126000.2341622799},{"$f":"VLOOKUP(N231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2026188.888469195},{"$f":"VLOOKUP(O231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1926377.5427761108},{"$f":"VLOOKUP(P231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1826566.1970830255},{"$f":"VLOOKUP(Q231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1726754.8513899406},{"$f":"VLOOKUP(R231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1626943.5056968562},{"$f":"VLOOKUP(S231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1527132.1600037718},{"$f":"VLOOKUP(T231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1427320.8143106867},{"$f":"VLOOKUP(U231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1327509.4686176018},{"$f":"VLOOKUP(V231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1227698.1229245171},{"$f":"VLOOKUP(W231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1127886.7772314325},null,"Capital Recovery & Taxes",545614.96281576785,{"$f":"VLOOKUP(AA231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":727373.19454166666},{"$f":"VLOOKUP(AB231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":702702.76364416734},{"$f":"VLOOKUP(AC231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":676698.15705715283},{"$f":"VLOOKUP(AD231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":651167.89367122611},{"$f":"VLOOKUP(AE231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":626076.43192088802},{"$f":"VLOOKUP(AF231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":601391.4198683115},{"$f":"VLOOKUP(AG231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":577082.32822005544},{"$f":"VLOOKUP(AH231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":553120.90598815843},{"$f":"VLOOKUP(AI231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":529354.96236650797},{"$f":"VLOOKUP(AJ231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":505617.26973281853},{"$f":"VLOOKUP(AK231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":481879.57709912903},{"$f":"VLOOKUP(AL231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":458141.88446543971},{"$f":"VLOOKUP(AM231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":434404.1918317501},{"$f":"VLOOKUP(AN231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":410666.49919806066},{"$f":"VLOOKUP(AO231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":386928.80656437122},{"$f":"VLOOKUP(AP231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":363191.11393068184},{"$f":"VLOOKUP(AQ231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":339453.42129699228},{"$f":"VLOOKUP(AR231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":315715.72866330284},{"$f":"VLOOKUP(AS231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":291978.03602961334},{"$f":"VLOOKUP(AT231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":268240.3433959239},null,"Capital Recovery & Taxes",137702.82394874145,{"$f":"VLOOKUP(AX231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":183575.13957480164},{"$f":"VLOOKUP(AY231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":177348.79272924227},{"$f":"VLOOKUP(AZ231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":170785.72535251957},{"$f":"VLOOKUP(BA231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":164342.37316464281},{"$f":"VLOOKUP(BB231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":158009.76615146225},{"$f":"VLOOKUP(BC231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":151779.73930009769},{"$f":"VLOOKUP(BD231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":145644.58759839495},{"$f":"VLOOKUP(BE231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":139597.18103510665},{"$f":"VLOOKUP(BF231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":133599.10954964248},{"$f":"VLOOKUP(BG231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":127608.16807542564},{"$f":"VLOOKUP(BH231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":121617.22660120878},{"$f":"VLOOKUP(BI231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":115626.28512699193},{"$f":"VLOOKUP(BJ231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":109635.34365277505},{"$f":"VLOOKUP(BK231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":103644.40217855817},{"$f":"VLOOKUP(BL231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":97653.460704341327},{"$f":"VLOOKUP(BM231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":91662.519230124482},{"$f":"VLOOKUP(BN231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":85671.577755907594},{"$f":"VLOOKUP(BO231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":79680.636281690735},{"$f":"VLOOKUP(BP231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":73689.694807473861},{"$f":"VLOOKUP(BQ231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":67698.753333257002},null,"Capital Recovery & Taxes",2134393.7712054928,{"$f":"VLOOKUP(BU231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":2845414.6634094254},{"$f":"VLOOKUP(BV231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":2748906.2873032549},{"$f":"VLOOKUP(BW231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":2647178.7429640531},{"$f":"VLOOKUP(BX231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":2547306.7840519636},{"$f":"VLOOKUP(BY231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":2449151.3753476646},{"$f":"VLOOKUP(BZ231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":2352585.9591515143},{"$f":"VLOOKUP(CA231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":2257491.1077751219},{"$f":"VLOOKUP(CB231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":2163756.3060441534},{"$f":"VLOOKUP(CC231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":2070786.1980194587},{"$f":"VLOOKUP(CD231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":1977926.6051690974},{"$f":"VLOOKUP(CE231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":1885067.0123187359},{"$f":"VLOOKUP(CF231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":1792207.4194683749},{"$f":"VLOOKUP(CG231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":1699347.8266180132},{"$f":"VLOOKUP(CH231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":1606488.2337676515},{"$f":"VLOOKUP(CI231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":1513628.6409172905},{"$f":"VLOOKUP(CJ231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":1420769.0480669294},{"$f":"VLOOKUP(CK231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":1327909.4552165677},{"$f":"VLOOKUP(CL231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":1235049.8623662062},{"$f":"VLOOKUP(CM231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":1142190.269515845},{"$f":"VLOOKUP(CN231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":1049330.6766654835},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR249:DK249))","v":21411635.074541185},{"$f":"VLOOKUP(CR231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":25567754.311023846},{"$f":"VLOOKUP(CS231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":25001199.482525527},{"$f":"VLOOKUP(CT231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":24375899.015046582},{"$f":"VLOOKUP(CU231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":23771484.548311777},{"$f":"VLOOKUP(CV231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":23186391.137020398},{"$f":"VLOOKUP(CW231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":22619194.279680751},{"$f":"VLOOKUP(CX231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":22068549.728406347},{"$f":"VLOOKUP(CY231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":21533213.55231712},{"$f":"VLOOKUP(CZ231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":21006484.575381819},{"$f":"VLOOKUP(DA231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":20480999.529326573},{"$f":"VLOOKUP(DB231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":19955514.483271327},{"$f":"VLOOKUP(DC231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":19430029.437216077},{"$f":"VLOOKUP(DD231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":18904544.391160831},{"$f":"VLOOKUP(DE231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":18379059.345105585},{"$f":"VLOOKUP(DF231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":17853574.299050335},{"$f":"VLOOKUP(DG231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":17328089.252995092},{"$f":"VLOOKUP(DH231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":16802604.206939843},{"$f":"VLOOKUP(DI231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":16277119.160884598},{"$f":"VLOOKUP(DJ231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":15751634.114829348},{"$f":"VLOOKUP(DK231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":15226149.068774104},null,"Capital Recovery & Taxes",33832699.062933639,{"$f":"VLOOKUP(DO231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":40399816.936373323},{"$f":"VLOOKUP(DP231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":39504599.035054475},{"$f":"VLOOKUP(DQ231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":38516556.67086897},{"$f":"VLOOKUP(DR231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":37561516.446657583},{"$f":"VLOOKUP(DS231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":36637005.579598047},{"$f":"VLOOKUP(DT231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":35740773.203275189},{"$f":"VLOOKUP(DU231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":34870695.260649398},{"$f":"VLOOKUP(DV231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":34024806.206400394},{"$f":"VLOOKUP(DW231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":33192517.457673866},{"$f":"VLOOKUP(DX231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":32362194.254267599},{"$f":"VLOOKUP(DY231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":31531871.050861333},{"$f":"VLOOKUP(DZ231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":30701547.847455069},{"$f":"VLOOKUP(EA231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":29871224.644048799},{"$f":"VLOOKUP(EB231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":29040901.440642532},{"$f":"VLOOKUP(EC231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":28210578.237236269},{"$f":"VLOOKUP(ED231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":27380255.033830006},{"$f":"VLOOKUP(EE231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":26549931.830423735},{"$f":"VLOOKUP(EF231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":25719608.627017479},{"$f":"VLOOKUP(EG231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":24889285.423611205},{"$f":"VLOOKUP(EH231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":24058962.220204942},null,"Capital Recovery & Taxes",17119990.88528781,{"$f":"VLOOKUP(EL231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":22823095.606637098},{"$f":"VLOOKUP(EM231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":22049001.087818105},{"$f":"VLOOKUP(EN231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":21233043.575495429},{"$f":"VLOOKUP(EO231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":20431969.729920477},{"$f":"VLOOKUP(EP231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":19644664.34839746},{"$f":"VLOOKUP(EQ231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":18870112.310523771},{"$f":"VLOOKUP(ER231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":18107355.685778685},{"$f":"VLOOKUP(ES231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":17355508.030993741},{"$f":"VLOOKUP(ET231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":16609793.991035666},{"$f":"VLOOKUP(EU231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":15864966.394246046},{"$f":"VLOOKUP(EV231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":15120138.797456423},{"$f":"VLOOKUP(EW231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":14375311.200666806},{"$f":"VLOOKUP(EX231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":13630483.603877179},{"$f":"VLOOKUP(EY231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":12885656.007087559},{"$f":"VLOOKUP(EZ231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":12140828.410297938},{"$f":"VLOOKUP(FA231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":11396000.813508317},{"$f":"VLOOKUP(FB231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":10651173.216718694},{"$f":"VLOOKUP(FC231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":9906345.6199290715},{"$f":"VLOOKUP(FD231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":9161518.0231394507},{"$f":"VLOOKUP(FE231,Assumptions!$A$4:$E$53,3,FALSE)*$EL244*1000000","v":8416690.426349828}]
[null,"Transmission",0,{"$f":"VLOOKUP(D231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(E231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(F231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(G231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(H231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(I231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(J231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(K231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(L231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(M231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(N231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(O231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(P231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(Q231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(R231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(S231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(T231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(U231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(V231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(W231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AB231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AC231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AD231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AE231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AF231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AG231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AH231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AI231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AJ231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AK231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AL231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AM231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AN231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AO231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AP231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AQ231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AR231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AS231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AT231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(AY231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(AZ231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BA231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BB231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BC231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BD231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BE231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BF231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BG231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BH231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BI231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BJ231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BK231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BL231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BM231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BN231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BO231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BP231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BQ231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(BV231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(BW231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(BX231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(BY231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(BZ231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CA231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CB231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CC231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CD231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CE231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CF231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CG231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CH231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CI231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CJ231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CK231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CL231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CM231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CN231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR250:DK250))","v":0},{"$f":"VLOOKUP(CR231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CS231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CT231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CU231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CV231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CW231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CX231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CY231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CZ231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DA231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DB231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DC231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DD231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DE231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DF231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DG231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DH231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DI231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DJ231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DK231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DP231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DQ231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DR231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DS231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DT231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DU231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DV231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DW231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DX231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DY231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DZ231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EA231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EB231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EC231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(ED231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EE231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EF231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EG231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EH231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EM231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EN231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EO231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EP231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EQ231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(ER231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(ES231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(ET231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EU231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EV231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EW231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EX231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EY231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EZ231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(FA231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(FB231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(FC231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(FD231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(FE231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0}]
[null,"Total Fixed Cost",2428123.0879020728,{"$f":"SUM(D247:D251)","v":3176504.7915010909},{"$f":"SUM(E247:E250)","v":3071721.2752613998},2964718.5654223911,2859757.1651908266,2756688.5669337744,2655377.6933669834,2555697.1500901114,2457529.1419150978,2360234.7560978364,2263111.8739296021,2166042.7610318637,2069028.4927900329,1972070.1660972261,1875168.8997844253,1778325.8350592304,1681542.1359533935,1584818.9897793008,1488157.6075955883,1391559.2246820633,1295025.1010241297,null,"Total Fixed Cost",545614.96281576785,{"$f":"SUM(AA247:AA251)","v":727373.19454166666},{"$f":"SUM(AB247:AB250)","v":702702.76364416734},676698.15705715283,651167.89367122611,626076.43192088802,601391.4198683115,577082.32822005544,553120.90598815843,529354.96236650797,505617.26973281853,481879.57709912903,458141.88446543971,434404.1918317501,410666.49919806066,386928.80656437122,363191.11393068184,339453.42129699228,315715.72866330284,291978.03602961334,268240.3433959239,null,"Total Fixed Cost",149746.44909170497,{"$f":"SUM(AX247:AX251)","v":194191.93242968159},{"$f":"SUM(AY247:AY250)","v":187871.152562637},181518.5323825822,175289.8363353067,169176.17858553943,163169.4799828564,157262.12309480883,151447.06724144882,145685.9934801115,139936.78968450404,134192.42064246873,128452.9830490771,122718.57553330192,116989.29869669558,111265.25515284148,105546.54956759463,99833.288700127159,94125.581444794676,88423.538873839891,82727.274280950354,null,"Total Fixed Cost",2134393.7712054928,{"$f":"SUM(BU247:BU251)","v":2845414.6634094254},{"$f":"SUM(BV247:BV250)","v":2748906.2873032549},2647178.7429640531,2547306.7840519636,2449151.3753476646,2352585.9591515143,2257491.1077751219,2163756.3060441534,2070786.1980194587,1977926.6051690974,1885067.0123187359,1792207.4194683749,1699347.8266180132,1606488.2337676515,1513628.6409172905,1420769.0480669294,1327909.4552165677,1235049.8623662062,1142190.269515845,1049330.6766654835,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR252:DK252))","v":22246912.752822101},{"$f":"SUM(CR247:CR251)","v":26304074.97704811},{"$f":"SUM(CS247:CS250)","v":25730970.808629055},25120265.767672181,24530738.63598989,23960830.306452069,23409122.232501056,22874276.240283061,22355054.594431367,21844762.438338351,21336042.949542236,20827658.771891303,20319616.611608453,19811923.309041053,19304585.84134341,18797611.325212918,18291007.019680928,17784780.328959394,17278938.805344541,16773490.152178491,16268442.226870229,null,"Total Fixed Cost",33832699.062933639,{"$f":"SUM(DO247:DO251)","v":40399816.936373323},{"$f":"SUM(DP247:DP250)","v":39504599.035054475},38516556.67086897,37561516.446657583,36637005.579598047,35740773.203275189,34870695.260649398,34024806.206400394,33192517.457673866,32362194.254267599,31531871.050861333,30701547.847455069,29871224.644048799,29040901.440642532,28210578.237236269,27380255.033830006,26549931.830423735,25719608.627017479,24889285.423611205,24058962.220204942,null,"Total Fixed Cost",18898225.166967999,{"$f":"SUM(EL247:EL251)","v":24390658.926811904},{"$f":"SUM(EM247:EM250)","v":23602621.42702711},22817736.321488615,22048356.330833524,21293378.68132877,20551800.930113707,19822678.077760421,19105136.870815109,18394415.407653462,17685280.2391962,16976858.919305578,16269165.724952944,15562215.218649041,14856022.254154857,14150601.982306583,13445969.856957134,12742141.641036488,12039133.412733221,11336961.571799684,10635642.845983267]
[]
[null,"Fuel Cost",10043844.77760949,{"$f":"HLOOKUP(D232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D234","v":7165459.093559999},{"$f":"HLOOKUP(E232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E234","v":7569818.7485545352},{"$f":"HLOOKUP(F232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F234","v":7929341.6696960023},{"$f":"HLOOKUP(G232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G234","v":8316774.4275839999},{"$f":"HLOOKUP(H232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H234","v":8587713.8707079999},{"$f":"HLOOKUP(I232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I234","v":9167722.3063333295},{"$f":"HLOOKUP(J232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J234","v":9636488.0752046686},{"$f":"HLOOKUP(K232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K234","v":9894766.7775320001},{"$f":"HLOOKUP(L232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L234","v":10276969.879933333},{"$f":"HLOOKUP(M232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M234","v":10656736.963793067},{"$f":"HLOOKUP(N232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N234","v":11015055.214012805},{"$f":"HLOOKUP(O232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O234","v":11539054.312405335},{"$f":"HLOOKUP(P232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P234","v":11942903.042328127},{"$f":"HLOOKUP(Q232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q234","v":12169343.1922336},{"$f":"HLOOKUP(R232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R234","v":12471596.709563734},{"$f":"HLOOKUP(S232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S234","v":13034115.022339603},{"$f":"HLOOKUP(T232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T234","v":13588498.346957337},{"$f":"HLOOKUP(U232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U234","v":14033724.233039739},{"$f":"HLOOKUP(V232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V234","v":14033724.233039739},{"$f":"HLOOKUP(W232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W234","v":14033724.233039739},null,"Fuel Cost",2110428.7578131519,{"$f":"HLOOKUP(AA232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA234","v":1505617.7458749996},{"$f":"HLOOKUP(AB232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB234","v":1590582.4444834725},{"$f":"HLOOKUP(AC232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC234","v":1666125.9767333337},{"$f":"HLOOKUP(AD232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD234","v":1747533.9685999998},{"$f":"HLOOKUP(AE232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE234","v":1804464.1985124997},{"$f":"HLOOKUP(AF232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF234","v":1926336.5003472213},{"$f":"HLOOKUP(AG232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG234","v":2024834.3148006946},{"$f":"HLOOKUP(AH232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH234","v":2079104.2495708333},{"$f":"HLOOKUP(AI232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI234","v":2159413.3778472217},{"$f":"HLOOKUP(AJ232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ234","v":2239210.6460044445},{"$f":"HLOOKUP(AK232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK234","v":2314501.0508700009},{"$f":"HLOOKUP(AL232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL234","v":2424604.5810222221},{"$f":"HLOOKUP(AM232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM234","v":2509461.9232359705},{"$f":"HLOOKUP(AN232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN234","v":2557041.8903566664},{"$f":"HLOOKUP(AO232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO234","v":2620551.8837155555},{"$f":"HLOOKUP(AP232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP234","v":2738749.1329129166},{"$f":"HLOOKUP(AQ232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ234","v":2855237.0453638891},{"$f":"HLOOKUP(AR232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR234","v":2948788.6219280562},{"$f":"HLOOKUP(AS232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS234","v":2948788.6219280562},{"$f":"HLOOKUP(AT232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT234","v":2948788.6219280562},null,"Fuel Cost",1852730.1395527276,{"$f":"HLOOKUP(AX232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX234","v":1321770.9274008197},{"$f":"HLOOKUP(AY232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY234","v":1396360.821670953},{"$f":"HLOOKUP(AZ232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ234","v":1462679.942147979},{"$f":"HLOOKUP(BA232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA234","v":1534147.4292988479},{"$f":"HLOOKUP(BB232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB234","v":1584126.0663033258},{"$f":"HLOOKUP(BC232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC234","v":1691116.8784546105},{"$f":"HLOOKUP(BD232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD234","v":1777587.3972259336},{"$f":"HLOOKUP(BE232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE234","v":1825230.5803696208},{"$f":"HLOOKUP(BF232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF234","v":1895733.3831238109},{"$f":"HLOOKUP(BG232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG234","v":1965786.8275822031},{"$f":"HLOOKUP(BH232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH234","v":2031883.7293596824},{"$f":"HLOOKUP(BI232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI234","v":2128542.8219866953},{"$f":"HLOOKUP(BJ232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ234","v":2203038.4688545205},{"$f":"HLOOKUP(BK232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK234","v":2244808.5777942725},{"$f":"HLOOKUP(BL232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL234","v":2300563.5415300466},{"$f":"HLOOKUP(BM232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM234","v":2404328.0515564797},{"$f":"HLOOKUP(BN232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN234","v":2506591.9472186728},{"$f":"HLOOKUP(BO232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO234","v":2588720.1995282695},{"$f":"HLOOKUP(BP232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP234","v":2588720.1995282695},{"$f":"HLOOKUP(BQ232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ234","v":2588720.1995282695},null,"Fuel Cost",3847742.6936515132,{"$f":"HLOOKUP(BU232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU234","v":1955670.0000000002},{"$f":"HLOOKUP(BV232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV234","v":2058600.0000000002},{"$f":"HLOOKUP(BW232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW234","v":20586000.000000004},{"$f":"HLOOKUP(BX232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX234","v":2161530.0000000005},{"$f":"HLOOKUP(BY232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY234","v":2161530.0000000005},{"$f":"HLOOKUP(BZ232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ234","v":2264460.0000000005},{"$f":"HLOOKUP(CA232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA234","v":2264460.0000000005},{"$f":"HLOOKUP(CB232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB234","v":2367390},{"$f":"HLOOKUP(CC232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC234","v":2470320},{"$f":"HLOOKUP(CD232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD234","v":2470320},{"$f":"HLOOKUP(CE232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE234","v":2573250.0000000005},{"$f":"HLOOKUP(CF232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF234","v":2676180.0000000005},{"$f":"HLOOKUP(CG232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG234","v":2779110.0000000005},{"$f":"HLOOKUP(CH232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH234","v":2779110.0000000005},{"$f":"HLOOKUP(CI232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI234","v":2882040},{"$f":"HLOOKUP(CJ232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ234","v":2984970.0000000005},{"$f":"HLOOKUP(CK232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK234","v":3087900.0000000005},{"$f":"HLOOKUP(CL232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL234","v":3190830.0000000005},{"$f":"HLOOKUP(CM232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM234","v":3293760.0000000005},{"$f":"HLOOKUP(CN232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN234","v":3396690},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",8920009.3581145201,{"$f":"HLOOKUP(EL232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL234","v":7095600.0000000009},{"$f":"HLOOKUP(EM232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM234","v":7358399.9999999991},{"$f":"HLOOKUP(EN232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN234","v":7621200},{"$f":"HLOOKUP(EO232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO234","v":7621200},{"$f":"HLOOKUP(EP232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP234","v":7884000},{"$f":"HLOOKUP(EQ232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ234","v":8146800},{"$f":"HLOOKUP(ER232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER234","v":8409600},{"$f":"HLOOKUP(ES232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES234","v":8672400},{"$f":"HLOOKUP(ET232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET234","v":8935200},{"$f":"HLOOKUP(EU232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU234","v":9198000},{"$f":"HLOOKUP(EV232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV234","v":9460800},{"$f":"HLOOKUP(EW232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW234","v":9723600},{"$f":"HLOOKUP(EX232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX234","v":9986400},{"$f":"HLOOKUP(EY232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY234","v":10512000},{"$f":"HLOOKUP(EZ232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ234","v":10774799.999999998},{"$f":"HLOOKUP(FA232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA234","v":11037600},{"$f":"HLOOKUP(FB232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB234","v":11300400},{"$f":"HLOOKUP(FC232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC234","v":11826000},{"$f":"HLOOKUP(FD232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD234","v":12088799.999999998},{"$f":"HLOOKUP(FE232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE234","v":12351600}]
[null,"Variable Fuel Transport",419.21197623284229,{"$f":"HLOOKUP(D232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D256:D257)","v":299.07334628699994},{"$f":"HLOOKUP(E232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E256:E257)","v":315.95058939782342},{"$f":"HLOOKUP(F232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F256:F257)","v":330.95642805920011},{"$f":"HLOOKUP(G232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G256:G257)","v":347.12717299680003},{"$f":"HLOOKUP(H232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H256:H257)","v":358.43569696410003},{"$f":"HLOOKUP(I232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I256:I257)","v":382.64420355833317},{"$f":"HLOOKUP(J232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J256:J257)","v":402.20964176551672},{"$f":"HLOOKUP(K232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K256:K257)","v":412.98972923389999},{"$f":"HLOOKUP(L232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L256:L257)","v":428.94219777833337},{"$f":"HLOOKUP(M232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M256:M257)","v":444.79299129994672},{"$f":"HLOOKUP(N232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N256:N257)","v":459.74854916856032},{"$f":"HLOOKUP(O232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O256:O257)","v":481.61932698773342},{"$f":"HLOOKUP(P232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P256:P257)","v":498.4752450070431},{"$f":"HLOOKUP(Q232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q256:Q257)","v":507.92644868872003},{"$f":"HLOOKUP(R232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R256:R257)","v":520.54196566741336},{"$f":"HLOOKUP(S232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S256:S257)","v":544.02046606117017},{"$f":"HLOOKUP(T232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T256:T257)","v":567.15942671313348},{"$f":"HLOOKUP(U232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U256:U257)","v":585.74235264511356},{"$f":"HLOOKUP(V232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V256:V257)","v":585.74235264511356},{"$f":"HLOOKUP(W232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W256:W257)","v":585.74235264511356},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA258:AT258))","v":50.20126279223625},{"$f":"HLOOKUP(AA232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA256:AA257)","v":35.814481699749983},{"$f":"HLOOKUP(AB232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB256:AB257)","v":37.835556870904725},{"$f":"HLOOKUP(AC232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC256:AC257)","v":39.632528552933337},{"$f":"HLOOKUP(AD232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD256:AD257)","v":41.56899950839999},{"$f":"HLOOKUP(AE232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE256:AE257)","v":42.923212211424996},{"$f":"HLOOKUP(AF232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF256:AF257)","v":45.822217178472201},{"$f":"HLOOKUP(AG232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG256:AG257)","v":48.165207743556941},{"$f":"HLOOKUP(AH232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH256:AH257)","v":49.456139383408328},{"$f":"HLOOKUP(AI232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI256:AI257)","v":51.366471413472205},{"$f":"HLOOKUP(AJ232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ256:AJ257)","v":53.264627707084443},{"$f":"HLOOKUP(AK232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK256:AK257)","v":55.055578188780025},{"$f":"HLOOKUP(AL232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL256:AL257)","v":57.67463662942221},{"$f":"HLOOKUP(AM232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM256:AM257)","v":59.693158088889675},{"$f":"HLOOKUP(AN232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN256:AN257)","v":60.824953902526659},{"$f":"HLOOKUP(AO232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO256:AO257)","v":62.335680978595548},{"$f":"HLOOKUP(AP232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP256:AP257)","v":65.147266608439153},{"$f":"HLOOKUP(AQ232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ256:AQ257)","v":67.918191845038891},{"$f":"HLOOKUP(AR232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR256:AR257)","v":70.143525091820564},{"$f":"HLOOKUP(AS232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS256:AS257)","v":70.143525091820564},{"$f":"HLOOKUP(AT232,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT256:AT257)","v":70.143525091820564},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX258:BQ258))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D263:W263))","v":11497562.094958318},{"$f":"D261+D252","v":9923031.6592613421},{"$f":"E261+E252","v":9976166.3354047481},10180997.751063885,10411403.813689847,10546692.124530561,10941994.215007383,11246308.997437794,11376673.854765825,11611623.535074646,11844974.691756446,12060742.855765581,12415151.401941299,12669593.386554096,12776276.041979935,12946597.337185036,13334545.357390964,13716065.560811754,14006831.097740438,13926297.528724711,13846149.515242534,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA263:AT263))","v":1691018.0584357358},{"$f":"AA261+AA252","v":1587575.8248800482},{"$f":"AB261+AB252","v":1581351.1786186085},1593725.7914838376,1609413.6322949887,1613944.2624069788,1649829.4619612209,1675021.4821313508,1679571.7203047697,1696759.8990266076,1713787.713259842,1728727.3137056979,1760287.0312883488,1779893.6811574246,1781824.3692800845,1791394.6882364005,1827045.3183135958,1861945.7758360882,1885998.1854602084,1865607.3290552271,1845283.4093748198,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX263:BQ263))","v":2049258.0407506018},{"$f":"AX261+AX252","v":1592801.4926890801},{"$f":"AY261+AY252","v":1622194.9979462298},1682920.758717454,1748933.9955047851,1793588.9093569082,1895378.7561948709,1976763.7660332944,2019430.1782378729,2085026.9578432615,2150203.3501308328,2211445.4775235597,2303272.5191076091,2372959.2927410961,2409944.1698113065,2460938.0158696338,2559966.004694555,2657518.4675606899,2734960.8772477922,2730301.1366023319,2725668.0199734471,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU263:CN263))","v":5609993.5980942072},{"$f":"BU261+BU252","v":4661114.0160654262},{"$f":"BV261+BV252","v":4606026.2873032549},21218378.742964055,4497282.7840519641,4399127.3753476646,4395417.9591515148,4300323.1077751219,4299444.3060441539,4299330.1980194589,4206470.605169097,4206467.0123187359,4206463.4194683749,4206459.8266180139,4113600.233767652,4113596.6409172905,4113593.0480669299,4113589.455216568,4113585.8623662069,4113582.2695158455,4113578.6766654835,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR263:DK263))","v":22246912.752822101},{"$f":"CR261+CR252","v":26304074.97704811},{"$f":"CS261+CS252","v":25730970.808629055},25120265.767672181,24530738.63598989,23960830.306452069,23409122.232501056,22874276.240283061,22355054.594431367,21844762.438338351,21336042.949542236,20827658.771891303,20319616.611608453,19811923.309041053,19304585.84134341,18797611.325212918,18291007.019680928,17784780.328959394,17278938.805344541,16773490.152178491,16268442.226870229,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO263:EH263))","v":33832699.062933639},{"$f":"DO261+DO252","v":40399816.936373323},{"$f":"DP261+DP252","v":39504599.035054475},38516556.67086897,37561516.446657583,36637005.579598047,35740773.203275189,34870695.260649398,34024806.206400394,33192517.457673866,32362194.254267599,31531871.050861333,30701547.847455069,29871224.644048799,29040901.440642532,28210578.237236269,27380255.033830006,26549931.830423735,25719608.627017479,24889285.423611205,24058962.220204942,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL263:FE263))","v":28809693.762407161},{"$f":"EL261+EL252","v":32551364.967007611},{"$f":"EM261+EM252","v":31811628.56274404},31306555.599919885,30554527.994833417,30080049.778608661,29619325.449339196,29171417.087370418,28735458.660617307,28306695.633251704,27879902.069306411,27454213.18601799,27029651.076999605,26606238.277736634,26446797.774424203,26025753.012981314,25605927.908245362,25187346.853350483,25032834.729293495,24616816.914691158,24202119.295732573]
[null,"Fixed Cost $/kW-yr",{"$f":"C252/D241/1000","v":101.17179532925303},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z252/AA241/1000","v":109.12299256315357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW252/AX241/1000","v":34.695655489273626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT252/BU241/1000","v":177.86614760045774},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ252/CR241/1000","v":327.1604816591485},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN252/DO241/1000","v":307.56999148121486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK252/EL241/1000","v":377.96450333936002}]
[null,"Variable Cost $/MWh",{"$f":"C261/AVERAGE(D233:W233)","v":47.236661495084611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z261/AVERAGE(AA233:AT233)","v":28.635077390499202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW261/AVERAGE(AX233:BQ233)","v":55.013658238499097},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT261/AVERAGE(BU233:CN233)","v":39.675797110601778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ261/AVERAGE(CR233:DK233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN261/AVERAGE(DO233:EH233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK261/AVERAGE(EL233:FE233)","v":45.257847467758722}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D270-$D$4)","v":192000},{"$f":"D271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V271*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA270--$AA$4)","v":39999.999999999993},{"$f":"AA271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP270-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ270-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM270-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN270-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ270-$CR270)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK270-$CR270)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG270-$DO270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH270-$DO270)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD270-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE270-$EL$4)","v":219000}]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D278)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA278)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU278)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"AFUDC",null,{"$f":"D280*AFUDC!$Y$44","v":0.8785937937552607},{"$f":"E280*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA280*AFUDC!$Y$45","v":0.20895209138007337},{"$f":"AB280*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX280*AFUDC!$Y$46","v":5.2735527824494699E-2},{"$f":"AY280*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU280*AFUDC!$Y$47","v":0.8174006812796677},{"$f":"BV280*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR280*AFUDC!$Y$48","v":28.576567469656037},{"$f":"CS280*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO280*AFUDC!$Y$49","v":45.154067126898717},{"$f":"DP280*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL280*AFUDC!$Y$43","v":8.5075652228800749},{"$f":"EM280*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D280:D281)","v":21.052963340374333},{"$f":"SUM(E280:E281)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA280:AA281)","v":5.0069335237583363},{"$f":"SUM(AB280:AB281)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX280:AX281)","v":1.2636546512342466},{"$f":"SUM(AY280:AY281)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU280:BU281)","v":19.586647094130818},{"$f":"SUM(BV280:BV281)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR280:CR281)","v":221.57020203206594},{"$f":"SUM(CS280:CS281)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO280:DO281)","v":350.1048817881989},{"$f":"SUM(DP280:DP281)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL280:EL281)","v":157.89413630066895},{"$f":"SUM(EM280:EM281)","v":0}]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Capital Recovery & Taxes",2328364.3073695307,{"$f":"VLOOKUP(D269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":3104001.7223281818},{"$f":"VLOOKUP(E269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2998722.8083249382},{"$f":"VLOOKUP(F269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2887750.4158305707},{"$f":"VLOOKUP(G269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2778802.2416112237},{"$f":"VLOOKUP(H269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2671726.6151333228},{"$f":"VLOOKUP(I269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2566385.477321431},{"$f":"VLOOKUP(J269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2462648.5470761992},{"$f":"VLOOKUP(K269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2360395.2657683729},{"$f":"VLOOKUP(L269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2258976.1723952093},{"$f":"VLOOKUP(M269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2157677.6376512982},{"$f":"VLOOKUP(N269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2056379.1029073864},{"$f":"VLOOKUP(O269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1955080.568163475},{"$f":"VLOOKUP(P269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1853782.0334195627},{"$f":"VLOOKUP(Q269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1752483.4986756509},{"$f":"VLOOKUP(R269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1651184.9639317396},{"$f":"VLOOKUP(S269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1549886.4291878282},{"$f":"VLOOKUP(T269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1448587.8944439162},{"$f":"VLOOKUP(U269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1347289.3597000043},{"$f":"VLOOKUP(V269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1245990.8249560928},{"$f":"VLOOKUP(W269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1144692.2902121809},null,"Capital Recovery & Taxes",553744.62576172303,{"$f":"VLOOKUP(AA269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":738211.05514033791},{"$f":"VLOOKUP(AB269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":713173.03482246562},{"$f":"VLOOKUP(AC269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":686780.9595973047},{"$f":"VLOOKUP(AD269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":660870.29528692761},{"$f":"VLOOKUP(AE269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":635404.97075650946},{"$f":"VLOOKUP(AF269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":610352.15202434955},{"$f":"VLOOKUP(AG269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":585680.85491053446},{"$f":"VLOOKUP(AH269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":561362.40748738218},{"$f":"VLOOKUP(AI269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":537242.35130576906},{"$f":"VLOOKUP(AJ269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":513150.96705183771},{"$f":"VLOOKUP(AK269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":489059.58279790625},{"$f":"VLOOKUP(AL269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":464968.1985439749},{"$f":"VLOOKUP(AM269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":440876.81429004332},{"$f":"VLOOKUP(AN269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":416785.43003611191},{"$f":"VLOOKUP(AO269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":392694.04578218056},{"$f":"VLOOKUP(AP269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":368602.66152824915},{"$f":"VLOOKUP(AQ269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":344511.27727431763},{"$f":"VLOOKUP(AR269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":320419.89302038623},{"$f":"VLOOKUP(AS269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":296328.5087664547},{"$f":"VLOOKUP(AT269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":272237.1245125233},null,"Capital Recovery & Taxes",139754.59602557769,{"$f":"VLOOKUP(AX269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":186310.40915446621},{"$f":"VLOOKUP(AY269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":179991.28974090793},{"$f":"VLOOKUP(AZ269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":173330.43266027208},{"$f":"VLOOKUP(BA269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":166791.07452479599},{"$f":"VLOOKUP(BB269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":160364.11166711902},{"$f":"VLOOKUP(BC269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":154041.25741566916},{"$f":"VLOOKUP(BD269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":147814.69195361107},{"$f":"VLOOKUP(BE269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":141677.17903252976},{"$f":"VLOOKUP(BF269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":135589.73628193216},{"$f":"VLOOKUP(BG269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":129509.5297797495},{"$f":"VLOOKUP(BH269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":123429.3232775668},{"$f":"VLOOKUP(BI269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":117349.11677538411},{"$f":"VLOOKUP(BJ269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":111268.91027320139},{"$f":"VLOOKUP(BK269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":105188.7037710187},{"$f":"VLOOKUP(BL269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":99108.497268836014},{"$f":"VLOOKUP(BM269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":93028.290766653343},{"$f":"VLOOKUP(BN269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":86948.084264470628},{"$f":"VLOOKUP(BO269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":80867.877762287928},{"$f":"VLOOKUP(BP269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":74787.671260105228},{"$f":"VLOOKUP(BQ269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":68707.464757922542},null,"Capital Recovery & Taxes",2166196.2383964541,{"$f":"VLOOKUP(BU269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":2887811.3418942257},{"$f":"VLOOKUP(BV269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":2789864.9909840729},{"$f":"VLOOKUP(BW269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":2686621.7062342172},{"$f":"VLOOKUP(BX269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":2585261.6551343375},{"$f":"VLOOKUP(BY269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":2485643.7308403449},{"$f":"VLOOKUP(BZ269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":2387639.489942871},{"$f":"VLOOKUP(CA269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":2291127.7252809713},{"$f":"VLOOKUP(CB269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":2195996.2750042109},{"$f":"VLOOKUP(CC269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":2101640.9123699483},{"$f":"VLOOKUP(CD269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":2007397.7115861168},{"$f":"VLOOKUP(CE269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":1913154.510802285},{"$f":"VLOOKUP(CF269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":1818911.3100184535},{"$f":"VLOOKUP(CG269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":1724668.1092346213},{"$f":"VLOOKUP(CH269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":1630424.9084507895},{"$f":"VLOOKUP(CI269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":1536181.707666958},{"$f":"VLOOKUP(CJ269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":1441938.5068831265},{"$f":"VLOOKUP(CK269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":1347695.3060992945},{"$f":"VLOOKUP(CL269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":1253452.1053154627},{"$f":"VLOOKUP(CM269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":1159208.9045316309},{"$f":"VLOOKUP(CN269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":1064965.7037477992},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR287:DK287))","v":21839867.776032005},{"$f":"VLOOKUP(CR269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":26079109.397244319},{"$f":"VLOOKUP(CS269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":25501223.472176034},{"$f":"VLOOKUP(CT269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":24863416.995347507},{"$f":"VLOOKUP(CU269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":24246914.239278007},{"$f":"VLOOKUP(CV269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":23650118.959760796},{"$f":"VLOOKUP(CW269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":23071578.165274359},{"$f":"VLOOKUP(CX269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":22509920.722974468},{"$f":"VLOOKUP(CY269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":21963877.823363457},{"$f":"VLOOKUP(CZ269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":21426614.266889453},{"$f":"VLOOKUP(DA269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":20890619.519913103},{"$f":"VLOOKUP(DB269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":20354624.77293675},{"$f":"VLOOKUP(DC269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":19818630.025960397},{"$f":"VLOOKUP(DD269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":19282635.278984044},{"$f":"VLOOKUP(DE269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":18746640.532007691},{"$f":"VLOOKUP(DF269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":18210645.785031337},{"$f":"VLOOKUP(DG269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":17674651.038054988},{"$f":"VLOOKUP(DH269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":17138656.291078635},{"$f":"VLOOKUP(DI269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":16602661.544102287},{"$f":"VLOOKUP(DJ269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":16066666.797125934},{"$f":"VLOOKUP(DK269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":15530672.050149582},null,"Capital Recovery & Taxes",34509353.044192307,{"$f":"VLOOKUP(DO269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":41207813.275100783},{"$f":"VLOOKUP(DP269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":40294691.015755564},{"$f":"VLOOKUP(DQ269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":39286887.804286353},{"$f":"VLOOKUP(DR269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":38312746.77559074},{"$f":"VLOOKUP(DS269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":37369745.691190004},{"$f":"VLOOKUP(DT269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":36455588.667340688},{"$f":"VLOOKUP(DU269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":35568109.165862381},{"$f":"VLOOKUP(DV269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":34705302.330528401},{"$f":"VLOOKUP(DW269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":33856367.806827344},{"$f":"VLOOKUP(DX269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":33009438.139352951},{"$f":"VLOOKUP(DY269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":32162508.471878558},{"$f":"VLOOKUP(DZ269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":31315578.804404169},{"$f":"VLOOKUP(EA269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":30468649.136929777},{"$f":"VLOOKUP(EB269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":29621719.46945538},{"$f":"VLOOKUP(EC269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":28774789.801980998},{"$f":"VLOOKUP(ED269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":27927860.134506609},{"$f":"VLOOKUP(EE269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":27080930.467032209},{"$f":"VLOOKUP(EF269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":26234000.799557827},{"$f":"VLOOKUP(EG269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":25387071.132083431},{"$f":"VLOOKUP(EH269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":24540141.464609042},null,"Capital Recovery & Taxes",17462390.702993575,{"$f":"VLOOKUP(EL269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":23279557.518769838},{"$f":"VLOOKUP(EM269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":22489981.109574467},{"$f":"VLOOKUP(EN269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":21657704.447005339},{"$f":"VLOOKUP(EO269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":20840609.12451889},{"$f":"VLOOKUP(EP269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":20037557.635365408},{"$f":"VLOOKUP(EQ269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":19247514.556734245},{"$f":"VLOOKUP(ER269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":18469502.799494259},{"$f":"VLOOKUP(ES269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":17702618.191613615},{"$f":"VLOOKUP(ET269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":16941989.870856378},{"$f":"VLOOKUP(EU269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":16182265.722130967},{"$f":"VLOOKUP(EV269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":15422541.573405551},{"$f":"VLOOKUP(EW269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":14662817.424680142},{"$f":"VLOOKUP(EX269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":13903093.275954721},{"$f":"VLOOKUP(EY269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":13143369.127229309},{"$f":"VLOOKUP(EZ269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":12383644.978503898},{"$f":"VLOOKUP(FA269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":11623920.829778485},{"$f":"VLOOKUP(FB269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":10864196.681053068},{"$f":"VLOOKUP(FC269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":10104472.532327654},{"$f":"VLOOKUP(FD269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":9344748.3836022392},{"$f":"VLOOKUP(FE269,Assumptions!$A$4:$E$53,3,FALSE)*$EL282*1000000","v":8585024.2348768245}]
[null,"Total Fixed Cost",2464985.2265075035,{"$f":"SUM(D285:D289)","v":3224436.8887264491},{"$f":"SUM(E285:E288)","v":3118086.7419308247},3009501.628108575,2902988.4781347881,2798396.5763873584,2695588.8378005475,2594435.974764898,2494818.4420108455,2396087.8121625315,2297531.5102139669,2199030.0529213087,2100584.5371776754,2002196.0818140474,1903865.8280380252,1805594.9398813613,1707384.6046564423,1609236.0334219027,1511150.4614575505,1413129.1487487899,1315173.3804807321,null,"Total Fixed Cost",553744.62576172303,{"$f":"SUM(AA285:AA289)","v":738211.05514033791},{"$f":"SUM(AB285:AB288)","v":713173.03482246562},686780.9595973047,660870.29528692761,635404.97075650946,610352.15202434955,585680.85491053446,561362.40748738218,537242.35130576906,513150.96705183771,489059.58279790625,464968.1985439749,440876.81429004332,416785.43003611191,392694.04578218056,368602.66152824915,344511.27727431763,320419.89302038623,296328.5087664547,272237.1245125233,null,"Total Fixed Cost",152039.09367140054,{"$f":"SUM(AX285:AX289)","v":197139.53786644372},{"$f":"SUM(AY285:AY288)","v":190724.09677097056},184277.89583093597,177957.48695887317,171753.85234987774,165658.79291208304,159664.57815995323,153764.06296299878,147918.35789101056,142084.72382100945,136256.02119965196,130432.34865591099,124613.80679133879,118800.49821951885,112992.52760630616,107190.00171087289,101393.02942757457,95601.721828653957,89816.19220779858,84036.556124569761,null,"Total Fixed Cost",2166196.2383964541,{"$f":"SUM(BU285:BU289)","v":2887811.3418942257},{"$f":"SUM(BV285:BV288)","v":2789864.9909840729},2686621.7062342172,2585261.6551343375,2485643.7308403449,2387639.489942871,2291127.7252809713,2195996.2750042109,2101640.9123699483,2007397.7115861168,1913154.510802285,1818911.3100184535,1724668.1092346213,1630424.9084507895,1536181.707666958,1441938.5068831265,1347695.3060992945,1253452.1053154627,1159208.9045316309,1064965.7037477992,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR290:DK290))","v":22691851.007878531},{"$f":"SUM(CR285:CR289)","v":26830156.476589069},{"$f":"SUM(CS285:CS288)","v":26245590.224801634},25622671.083025619,25021353.408709679,24440046.912581101,23877304.677151073,23331761.765088715,22802155.686319988,22281657.687105116,21762763.80853308,21244211.947329126,20726008.943840619,20208161.775221869,19690677.558170274,19173563.551717173,18656827.160074539,18140475.935538579,17624517.581451427,17108959.955222059,16593811.071407629,null,"Total Fixed Cost",34509353.044192307,{"$f":"SUM(DO285:DO289)","v":41207813.275100783},{"$f":"SUM(DP285:DP288)","v":40294691.015755564},39286887.804286353,38312746.77559074,37369745.691190004,36455588.667340688,35568109.165862381,34705302.330528401,33856367.806827344,33009438.139352951,32162508.471878558,31315578.804404169,30468649.136929777,29621719.46945538,28774789.801980998,27927860.134506609,27080930.467032209,26234000.799557827,25387071.132083431,24540141.464609042,null,"Total Fixed Cost",19276189.670307361,{"$f":"SUM(EL285:EL289)","v":24878472.105348144},{"$f":"SUM(EM285:EM288)","v":24074673.855567653},23274091.047918387,22489323.4574502,21719246.254955344,20962836.948715981,20219131.639315628,19487239.60823141,18762303.715806533,18038985.843980122,17316396.097691689,16594549.039452003,15873459.52302202,15153142.699237954,14433614.021952715,13714889.254096279,12996984.473857218,12279916.080987887,11563700.803235676,10848355.702902932]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Fuel Savings on remaining plant",-1720074.2375859721,{"$f":"HLOOKUP(D270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D273","v":-1250806.9605980671},{"$f":"HLOOKUP(E270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E273","v":-1310213.1085120004},{"$f":"HLOOKUP(F270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F273","v":-1374230.967648},{"$f":"HLOOKUP(G270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G273","v":-1418999.9314259999},{"$f":"HLOOKUP(H270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H273","v":-1514838.2351666661},{"$f":"HLOOKUP(I270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I273","v":-1592295.2398943338},{"$f":"HLOOKUP(J270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J273","v":-1634972.1928540003},{"$f":"HLOOKUP(K270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K273","v":-1698125.9243666665},{"$f":"HLOOKUP(L270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L273","v":-1760877.1377941335},{"$f":"HLOOKUP(M270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M273","v":-1820084.2306416007},{"$f":"HLOOKUP(N270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N273","v":-1906667.772650667},{"$f":"HLOOKUP(O270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O273","v":-1973398.1421872657},{"$f":"HLOOKUP(P270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P273","v":-2010814.2184591999},{"$f":"HLOOKUP(Q270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q273","v":-2060757.396215467},{"$f":"HLOOKUP(R270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R273","v":-2153705.7011162005},{"$f":"HLOOKUP(S270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S273","v":-2245309.8126946674},{"$f":"HLOOKUP(T270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T273","v":-2318877.1801374676},{"$f":"HLOOKUP(U270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U273","v":-2318877.1801374676},{"$f":"HLOOKUP(V270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V273","v":-2318877.1801374676},{"$f":"HLOOKUP(W270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W273","v":-2318877.1801374676},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA295:AT295))","v":-1146716.158390648},{"$f":"HLOOKUP(AA270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA273","v":-833871.30706537806},{"$f":"HLOOKUP(AB270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB273","v":-873475.40567466698},{"$f":"HLOOKUP(AC270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC273","v":-916153.97843200003},{"$f":"HLOOKUP(AD270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD273","v":-945999.95428399986},{"$f":"HLOOKUP(AE270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE273","v":-1009892.1567777774},{"$f":"HLOOKUP(AF270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF273","v":-1061530.1599295558},{"$f":"HLOOKUP(AG270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG273","v":-1089981.4619026668},{"$f":"HLOOKUP(AH270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH273","v":-1132083.9495777776},{"$f":"HLOOKUP(AI270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI273","v":-1173918.0918627556},{"$f":"HLOOKUP(AJ270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ273","v":-1213389.4870944005},{"$f":"HLOOKUP(AK270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK273","v":-1271111.8484337779},{"$f":"HLOOKUP(AL270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL273","v":-1315598.7614581771},{"$f":"HLOOKUP(AM270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM273","v":-1340542.8123061333},{"$f":"HLOOKUP(AN270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN273","v":-1373838.2641436446},{"$f":"HLOOKUP(AO270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO273","v":-1435803.8007441335},{"$f":"HLOOKUP(AP270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP273","v":-1496873.2084631114},{"$f":"HLOOKUP(AQ270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ273","v":-1545918.120091645},{"$f":"HLOOKUP(AR270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR273","v":-1545918.120091645},{"$f":"HLOOKUP(AS270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS273","v":-1545918.120091645},{"$f":"HLOOKUP(AT270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT273","v":-1545918.120091645},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX295:BQ295))","v":0},{"$f":"HLOOKUP(AX270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX273","v":0},{"$f":"HLOOKUP(AY270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY273","v":0},{"$f":"HLOOKUP(AZ270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ273","v":0},{"$f":"HLOOKUP(BA270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA273","v":0},{"$f":"HLOOKUP(BB270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB273","v":0},{"$f":"HLOOKUP(BC270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC273","v":0},{"$f":"HLOOKUP(BD270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD273","v":0},{"$f":"HLOOKUP(BE270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE273","v":0},{"$f":"HLOOKUP(BF270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF273","v":0},{"$f":"HLOOKUP(BG270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG273","v":0},{"$f":"HLOOKUP(BH270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH273","v":0},{"$f":"HLOOKUP(BI270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI273","v":0},{"$f":"HLOOKUP(BJ270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ273","v":0},{"$f":"HLOOKUP(BK270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK273","v":0},{"$f":"HLOOKUP(BL270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL273","v":0},{"$f":"HLOOKUP(BM270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM273","v":0},{"$f":"HLOOKUP(BN270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN273","v":0},{"$f":"HLOOKUP(BO270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO273","v":0},{"$f":"HLOOKUP(BP270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP273","v":0},{"$f":"HLOOKUP(BQ270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ273","v":0},null,"Fuel Savings on remaining plant",-392803.22754774813,{"$f":"HLOOKUP(BU270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU273","v":-201480.00000000003},{"$f":"HLOOKUP(BV270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV273","v":-2014800.0000000002},{"$f":"HLOOKUP(BW270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW273","v":-211554.00000000003},{"$f":"HLOOKUP(BX270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX273","v":-211554.00000000003},{"$f":"HLOOKUP(BY270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY273","v":-221628.00000000006},{"$f":"HLOOKUP(BZ270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ273","v":-221628.00000000006},{"$f":"HLOOKUP(CA270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA273","v":-231702.00000000003},{"$f":"HLOOKUP(CB270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB273","v":-241776.00000000003},{"$f":"HLOOKUP(CC270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC273","v":-241776.00000000003},{"$f":"HLOOKUP(CD270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD273","v":-251850.00000000003},{"$f":"HLOOKUP(CE270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE273","v":-261924.00000000006},{"$f":"HLOOKUP(CF270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF273","v":-271998.00000000006},{"$f":"HLOOKUP(CG270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG273","v":-271998.00000000006},{"$f":"HLOOKUP(CH270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH273","v":-282072},{"$f":"HLOOKUP(CI270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI273","v":-292146.00000000006},{"$f":"HLOOKUP(CJ270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ273","v":-302220.00000000006},{"$f":"HLOOKUP(CK270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK273","v":-312294.00000000006},{"$f":"HLOOKUP(CL270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL273","v":-322368.00000000006},{"$f":"HLOOKUP(CM270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM273","v":-332442.00000000006},{"$f":"HLOOKUP(CN270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN273","v":-342516.00000000006},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",273225.18571171514,{"$f":"(SUM(D293:D297))*Misc_Rev","v":201292.19128341918},210383.4033781921,220160.70639034041,227109.76371817672,241588.01807190423,253366.09779757433,260028.74495845009,269714.98846228991,279349.62859092385,288470.0865618668,301630.86729339603,311875.5919691996,317810.87762356788,325599.78737297573,339731.65591779095,353674.36253188015,364969.4069316829,365437.76051605935,365915.48117212334,366402.75624130858,null,"Misc Charges",34479.446571402994,{"$f":"(SUM(AA293:AA297))*Misc_Rev","v":25616.115890164852},26735.023654075569,27936.696263837173,28800.298729991493,30566.162679176687,32009.318093129903,32840.547040586483,34034.523523388547,35223.001110586847,36350.598913027905,37962.739610475095,39226.40057180071,39974.736544371321,40945.798314266343,42677.205474579474,44386.742104232799,45780.014745456981,45877.588408868745,45977.113545548731,46078.629184962316,null,"Misc Charges",57271.886578802725,{"$f":"(SUM(AX293:AX297))*Misc_Rev","v":41816.277388313269},43771.880506566849,45878.021816426968,47358.128752908488,50500.829238685066,53045.750898228609,54459.179617989743,56539.546475043273,58607.311303252274,60560.235620311323,63404.688754250441,65603.517869476025,66848.806312475368,68502.359665937358,71556.144794771404,74566.75370450085,76990.91221384058,77021.299484176459,77052.294499919051,77083.909415976479,null,"Misc Charges",105555.5862059363,{"$f":"(SUM(BU293:BU297))*Misc_Rev","v":54142.476480000005},541424.76480000012,56849.600304000014,56849.600304000014,59556.724128000009,59556.724128000009,62263.847951999996,64970.971775999998,64970.971775999998,67678.095600000015,70385.21942400001,73092.343248000019,73092.343248000019,75799.467071999999,78506.590896000009,81213.714720000018,83920.838544000013,86627.962368000008,89335.086192000002,92042.210016000012,null,"Misc Charges",0,{"$f":"(SUM(CR293:CR297))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO293:DO297))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",296754.84856999409,{"$f":"(SUM(EL293:EL297))*Misc_Rev","v":239325.39403469136},{"$f":"(SUM(EM293:EM297))*Misc_Rev","v":247483.03724338519},247988.92869225293,256166.60917009795,264354.60983349988,272553.13708616991,280762.40145989333,288982.61769709119,297214.00483503303,305456.78629173368,313711.18995356833,321977.44826463971,337917.46951793251,346208.15314829111,354511.41702725703,362827.51275980216,378818.36818299815,387160.90266665805,395517.0544159913,411548.76697631116]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D301:W301))","v":11854170.305138055},{"$f":"D299+D290","v":10330174.140153216},{"$f":"E299+E290","v":10334365.927572317},10561148.276607595,10692992.035731575,11085013.098027758,11386200.68514823,11513580.687615626,11746207.220987655,11977950.629989376,12192231.604947684,12545152.962072575,12798107.757634547,12903303.224009557,13072137.330163831,13458598.161318934,13838631.175688896,14127909.523566751,14045888.765500199,13964253.562967192,13883011.627078407,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA301:AT301))","v":1738624.276419871},{"$f":"AA299+AA290","v":1642475.5860049438},{"$f":"AB299+AB290","v":1630200.6692491504},1645026.6982210674,1648738.1257730185,1683843.0128494189,1708291.305935645,1712131.6692271456,1728767.344147482,1745412.7948327926,1759998.7036584066,1791204.7296208153,1810457.6878696494,1812034.684372067,1821251.3117081414,1856548.2501650944,1891095.0160673452,1914793.7340712231,1894049.1860460001,1873371.5747453505,1852762.238903767,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX301:BQ301))","v":2120113.2674423442},{"$f":"AX299+AX290","v":1673279.6606383498},{"$f":"AY299+AY290","v":1692126.3231058423},1757922.0550004144,1802370.2177302421,1903963.1285618923,1985160.4358505686,2027647.6891563772,2093105.0273261489,2158184.9183373395,2219337.7807021001,2311075.5572581841,2380673.0658637052,2417568.6779059498,2468473.2589363111,2567411.9827332664,2664875.180571436,2742228.3252305719,2737479.3195571462,2732756.937900295,2728061.712740351,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU301:CN301))","v":5791495.9407570567},{"$f":"BU299+BU290","v":4799073.8183742259},{"$f":"BV299+BV290","v":21361064.990984075},4636597.7062342176,4535237.655134338,4528475.7308403458,4430471.489942871,4426815.7252809713,4424540.2750042109,4330184.9123699479,4328797.7115861177,4327410.5108022857,4326023.3100184537,4231780.1092346217,4230392.9084507897,4229005.7076669587,4227618.5068831267,4226231.3060992947,4224844.1053154636,4223456.9045316307,4222069.7037477996,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR301:DK301))","v":22691851.007878531},{"$f":"CR299+CR290","v":26830156.476589069},{"$f":"CS299+CS290","v":26245590.224801634},25622671.083025619,25021353.408709679,24440046.912581101,23877304.677151073,23331761.765088715,22802155.686319988,22281657.687105116,21762763.80853308,21244211.947329126,20726008.943840619,20208161.775221869,19690677.558170274,19173563.551717173,18656827.160074539,18140475.935538579,17624517.581451427,17108959.955222059,16593811.071407629,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO301:EH301))","v":34509353.044192307},{"$f":"DO299+DO290","v":41207813.275100783},{"$f":"DP299+DP290","v":40294691.015755564},39286887.804286353,38312746.77559074,37369745.691190004,36455588.667340688,35568109.165862381,34705302.330528401,33856367.806827344,33009438.139352951,32162508.471878558,31315578.804404169,30468649.136929777,29621719.46945538,28774789.801980998,27927860.134506609,27080930.467032209,26234000.799557827,25387071.132083431,24540141.464609042,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL301:FE301))","v":29475743.138503157},{"$f":"EL299+EL290","v":33326804.635099765},{"$f":"EM299+EM290","v":32563493.133998923},31780262.71191828,31275994.554730091,30786770.774180833,30311575.958325982,29849453.429117829,29399519.833829656,28956925.545916744,28516340.110692535,28076881.44973835,27638572.098539598,27464235.043291368,27028293.729912683,26593572.073240943,26160094.466410272,25990685.790417492,25559771.423879363,25130177.252984986,24964729.681647226]
[null,"$/MWh",{"$f":"C301/AVERAGE(D271:W271)","v":61.740470339260703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z301/AVERAGE(AA271:AT271)","v":43.465606910496781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW301/AVERAGE(AX271:BQ271)","v":61.402724381439533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT301/AVERAGE(BU271:CN271)","v":66.112967360240361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ301/AVERAGE(CR271:DK271)","v":112.04126084217405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN301/AVERAGE(DO271:EH271)","v":213.17228698551264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK301/AVERAGE(EL271:FE271)","v":134.59243442238883}]
[]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D308-$D$4)","v":192000},{"$f":"D309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U309*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V309*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA308--$AA$4)","v":39999.999999999993},{"$f":"AA309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS309*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP308-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ308-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM308-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN308-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ308-$CR308)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK308-$CR308)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG308-$DO308)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH308-$DO308)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD308-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE308-$EL$4)","v":219000}]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA316)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU316)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"AFUDC",null,{"$f":"D318*AFUDC!$Y$44","v":0.89168484128221426},{"$f":"E318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA318*AFUDC!$Y$45","v":0.21206547754163646},{"$f":"AB318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX318*AFUDC!$Y$46","v":5.3521287189079676E-2},{"$f":"AY318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU318*AFUDC!$Y$47","v":0.82957995143073504},{"$f":"BV318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR318*AFUDC!$Y$48","v":29.14809881904916},{"$f":"CS318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO318*AFUDC!$Y$49","v":46.057148469436697},{"$f":"DP318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL318*AFUDC!$Y$43","v":8.6777165273376777},{"$f":"EM318*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D318:D319)","v":21.366652494145914},{"$f":"SUM(E318:E319)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA318:AA319)","v":5.0815368332623354},{"$f":"SUM(AB318:AB319)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX318:AX319)","v":1.2824831055376371},{"$f":"SUM(AY318:AY319)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU318:BU319)","v":19.878488135833372},{"$f":"SUM(BV318:BV319)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR318:CR319)","v":226.00160607270729},{"$f":"SUM(CS318:CS319)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO318:DO319)","v":357.10697942396291},{"$f":"SUM(DP318:DP319)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL318:EL319)","v":161.05201902668233},{"$f":"SUM(EM318:EM319)","v":0}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR324:DK324))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2363056.935549337,{"$f":"VLOOKUP(D307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":3150251.3479908719},{"$f":"VLOOKUP(E307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":3043403.77816898},{"$f":"VLOOKUP(F307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2930777.8970264466},{"$f":"VLOOKUP(G307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2820206.3950112313},{"$f":"VLOOKUP(H307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2711535.3416988091},{"$f":"VLOOKUP(I307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2604624.6209335211},{"$f":"VLOOKUP(J307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2499342.0104276352},{"$f":"VLOOKUP(K307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2395565.1552283224},{"$f":"VLOOKUP(L307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2292634.9173638984},{"$f":"VLOOKUP(M307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2189827.0344523024},{"$f":"VLOOKUP(N307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2087019.1515407064},{"$f":"VLOOKUP(O307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1984211.2686291111},{"$f":"VLOOKUP(P307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1881403.3857175144},{"$f":"VLOOKUP(Q307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1778595.5028059185},{"$f":"VLOOKUP(R307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1675787.6198943227},{"$f":"VLOOKUP(S307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1572979.736982727},{"$f":"VLOOKUP(T307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1470171.8540711307},{"$f":"VLOOKUP(U307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1367363.9711595348},{"$f":"VLOOKUP(V307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1264556.0882479388},{"$f":"VLOOKUP(W307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1161748.2053363426},null,"Capital Recovery & Taxes",561995.42068557278,{"$f":"VLOOKUP(AA307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":749210.39986192889},{"$f":"VLOOKUP(AB307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":723799.3130413203},{"$f":"VLOOKUP(AC307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":697013.9958953046},{"$f":"VLOOKUP(AD307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":670717.26268670289},{"$f":"VLOOKUP(AE307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":644872.50482078153},{"$f":"VLOOKUP(AF307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":619446.39908951242},{"$f":"VLOOKUP(AG307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":594407.4996487014},{"$f":"VLOOKUP(AH307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":569726.70735894411},{"$f":"VLOOKUP(AI307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":545247.26234022505},{"$f":"VLOOKUP(AJ307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":520796.91646091011},{"$f":"VLOOKUP(AK307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":496346.57058159506},{"$f":"VLOOKUP(AL307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":471896.22470228013},{"$f":"VLOOKUP(AM307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":447445.87882296497},{"$f":"VLOOKUP(AN307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":422995.53294364992},{"$f":"VLOOKUP(AO307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":398545.18706433498},{"$f":"VLOOKUP(AP307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":374094.84118502005},{"$f":"VLOOKUP(AQ307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":349644.49530570494},{"$f":"VLOOKUP(AR307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":325194.14942638989},{"$f":"VLOOKUP(AS307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":300743.8035470749},{"$f":"VLOOKUP(AT307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":276293.45766775985},null,"Capital Recovery & Taxes",141836.93950635885,{"$f":"VLOOKUP(AX307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":189086.43425086778},{"$f":"VLOOKUP(AY307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":182673.15995804753},{"$f":"VLOOKUP(AZ307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":175913.0561069102},{"$f":"VLOOKUP(BA307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":169276.26153521548},{"$f":"VLOOKUP(BB307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":162753.53693095915},{"$f":"VLOOKUP(BC307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":156336.47215116266},{"$f":"VLOOKUP(BD307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":150017.13086371991},{"$f":"VLOOKUP(BE307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":143788.16900011449},{"$f":"VLOOKUP(BF307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":137610.02335253297},{"$f":"VLOOKUP(BG307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":131439.22177346778},{"$f":"VLOOKUP(BH307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":125268.42019440257},{"$f":"VLOOKUP(BI307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":119097.61861533739},{"$f":"VLOOKUP(BJ307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":112926.81703627213},{"$f":"VLOOKUP(BK307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":106756.01545720689},{"$f":"VLOOKUP(BL307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":100585.21387814169},{"$f":"VLOOKUP(BM307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":94414.412299076488},{"$f":"VLOOKUP(BN307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":88243.61072001126},{"$f":"VLOOKUP(BO307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":82072.809140946032},{"$f":"VLOOKUP(BP307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":75902.007561880819},{"$f":"VLOOKUP(BQ307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":69731.205982815591},null,"Capital Recovery & Taxes",2198472.5623485618,{"$f":"VLOOKUP(BU307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":2930839.7308884501},{"$f":"VLOOKUP(BV307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":2831433.9793497361},{"$f":"VLOOKUP(BW307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":2726652.3696571076},{"$f":"VLOOKUP(BX307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":2623782.0537958397},{"$f":"VLOOKUP(BY307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":2522679.8224298661},{"$f":"VLOOKUP(BZ307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":2423215.3183430205},{"$f":"VLOOKUP(CA307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":2325265.5283876578},{"$f":"VLOOKUP(CB307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":2228716.6195017742},{"$f":"VLOOKUP(CC307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":2132955.3619642607},{"$f":"VLOOKUP(CD307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":2037307.9374887503},{"$f":"VLOOKUP(CE307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":1941660.5130132395},{"$f":"VLOOKUP(CF307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":1846013.0885377291},{"$f":"VLOOKUP(CG307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":1750365.6640622176},{"$f":"VLOOKUP(CH307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":1654718.2395867065},{"$f":"VLOOKUP(CI307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":1559070.8151111961},{"$f":"VLOOKUP(CJ307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":1463423.3906356855},{"$f":"VLOOKUP(CK307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":1367775.9661601742},{"$f":"VLOOKUP(CL307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":1272128.5416846632},{"$f":"VLOOKUP(CM307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":1176481.1172091526},{"$f":"VLOOKUP(CN307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":1080833.6927336415},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR325:DK325))","v":22276665.131552652},{"$f":"VLOOKUP(CR307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":26600691.585189212},{"$f":"VLOOKUP(CS307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":26011247.941619556},{"$f":"VLOOKUP(CT307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":25360685.335254464},{"$f":"VLOOKUP(CU307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":24731852.524063569},{"$f":"VLOOKUP(CV307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":24123121.338956017},{"$f":"VLOOKUP(CW307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":23533009.728579849},{"$f":"VLOOKUP(CX307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":22960119.137433961},{"$f":"VLOOKUP(CY307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":22403155.379830733},{"$f":"VLOOKUP(CZ307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":21855146.552227244},{"$f":"VLOOKUP(DA307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":21308431.910311367},{"$f":"VLOOKUP(DB307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":20761717.268395487},{"$f":"VLOOKUP(DC307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":20215002.626479607},{"$f":"VLOOKUP(DD307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":19668287.984563727},{"$f":"VLOOKUP(DE307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":19121573.342647847},{"$f":"VLOOKUP(DF307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":18574858.70073197},{"$f":"VLOOKUP(DG307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":18028144.058816094},{"$f":"VLOOKUP(DH307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":17481429.41690021},{"$f":"VLOOKUP(DI307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":16934714.774984337},{"$f":"VLOOKUP(DJ307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":16388000.133068452},{"$f":"VLOOKUP(DK307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":15841285.491152575},null,"Capital Recovery & Taxes",35199540.105076157,{"$f":"VLOOKUP(DO307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":42031969.540602803},{"$f":"VLOOKUP(DP307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":41100584.836070679},{"$f":"VLOOKUP(DQ307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":40072625.560372084},{"$f":"VLOOKUP(DR307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":39079001.711102553},{"$f":"VLOOKUP(DS307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":38117140.60501381},{"$f":"VLOOKUP(DT307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":37184700.440687507},{"$f":"VLOOKUP(DU307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":36279471.34917964},{"$f":"VLOOKUP(DV307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":35399408.377138972},{"$f":"VLOOKUP(DW307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":34533495.162963897},{"$f":"VLOOKUP(DX307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":33669626.902140014},{"$f":"VLOOKUP(DY307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":32805758.641316138},{"$f":"VLOOKUP(DZ307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":31941890.380492255},{"$f":"VLOOKUP(EA307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":31078022.119668376},{"$f":"VLOOKUP(EB307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":30214153.858844493},{"$f":"VLOOKUP(EC307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":29350285.598020621},{"$f":"VLOOKUP(ED307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":28486417.337196745},{"$f":"VLOOKUP(EE307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":27622549.076372858},{"$f":"VLOOKUP(EF307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":26758680.81554899},{"$f":"VLOOKUP(EG307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":25894812.554725103},{"$f":"VLOOKUP(EH307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":25030944.293901224},null,"Capital Recovery & Taxes",17811638.517053451,{"$f":"VLOOKUP(EL307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":23745148.669145238},{"$f":"VLOOKUP(EM307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":22939780.731765956},{"$f":"VLOOKUP(EN307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":22090858.535945445},{"$f":"VLOOKUP(EO307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":21257421.307009269},{"$f":"VLOOKUP(EP307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":20438308.788072716},{"$f":"VLOOKUP(EQ307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":19632464.847868931},{"$f":"VLOOKUP(ER307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":18838892.855484143},{"$f":"VLOOKUP(ES307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":18056670.555445887},{"$f":"VLOOKUP(ET307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":17280829.668273505},{"$f":"VLOOKUP(EU307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":16505911.036573587},{"$f":"VLOOKUP(EV307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":15730992.404873664},{"$f":"VLOOKUP(EW307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":14956073.773173746},{"$f":"VLOOKUP(EX307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":14181155.141473819},{"$f":"VLOOKUP(EY307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":13406236.509773895},{"$f":"VLOOKUP(EZ307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":12631317.878073975},{"$f":"VLOOKUP(FA307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":11856399.246374056},{"$f":"VLOOKUP(FB307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":11081480.614674129},{"$f":"VLOOKUP(FC307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":10306561.982974207},{"$f":"VLOOKUP(FD307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":9531643.3512742855},{"$f":"VLOOKUP(FE307,Assumptions!$A$4:$E$53,3,FALSE)*$EL320*1000000","v":8756724.719574362}]
[null,"Total Fixed Cost",2502410.27307007,{"$f":"SUM(D323:D327)","v":3273095.2177171046},{"$f":"SUM(E323:E326)","v":3165154.9904469843},3054964.1335500111,2946876.3562652669,2840738.7021779255,2736412.0486222198,2633765.1866701078,2532676.7949956446,2432488.7899265671,2332477.9844662244,2232523.1205549068,2132625.3170235958,2032785.7150798887,1933005.4787555402,1833285.7953629368,1733627.8759607135,1634032.9558286769,1534502.2949522319,1435037.1785164899,1335638.9174102647,null,"Total Fixed Cost",561995.42068557278,{"$f":"SUM(AA323:AA327)","v":749210.39986192889},{"$f":"SUM(AB323:AB326)","v":723799.3130413203},697013.9958953046,670717.26268670289,644872.50482078153,619446.39908951242,594407.4996487014,569726.70735894411,545247.26234022505,520796.91646091011,496346.57058159506,471896.22470228013,447445.87882296497,422995.53294364992,398545.18706433498,374094.84118502005,349644.49530570494,325194.14942638989,300743.8035470749,276293.45766775985,null,"Total Fixed Cost",154367.12710509813,{"$f":"SUM(AX323:AX327)","v":200132.14553708484},{"$f":"SUM(AY323:AY326)","v":193620.62312871142},187079.46854098738,180666.00221797419,174371.07242737303,168186.35835750483,162104.01479418893,156116.79060919289,150185.21739379293,144265.91969555293,138351.65207492944,132442.51513347478,126538.61148477228,120640.04579467703,114746.92482236124,108859.35746218043,102977.45478637729,97101.330088639384,91231.098928528023,85366.879176795745,null,"Total Fixed Cost",2198472.5623485618,{"$f":"SUM(BU323:BU327)","v":2930839.7308884501},{"$f":"SUM(BV323:BV326)","v":2831433.9793497361},2726652.3696571076,2623782.0537958397,2522679.8224298661,2423215.3183430205,2325265.5283876578,2228716.6195017742,2132955.3619642607,2037307.9374887503,1941660.5130132395,1846013.0885377291,1750365.6640622176,1654718.2395867065,1559070.8151111961,1463423.3906356855,1367775.9661601742,1272128.5416846632,1176481.1172091526,1080833.6927336415,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR328:DK328))","v":23145688.02803611},{"$f":"SUM(CR323:CR327)","v":27366759.606120858},{"$f":"SUM(CS323:CS326)","v":26770502.029297668},26135124.504686136,25521780.476883873,24928847.850832731,24354850.770694096,23798397.000390492,23258198.800046396,22727290.84084722,22198019.084703743,21669096.186275709,21140529.122717433,20612325.01072631,20084491.109333683,19557034.822751522,19029963.703276038,18503285.454249352,17977007.933080461,17451139.154326499,16925687.292835783,null,"Total Fixed Cost",35199540.105076157,{"$f":"SUM(DO323:DO327)","v":42031969.540602803},{"$f":"SUM(DP323:DP326)","v":41100584.836070679},40072625.560372084,39079001.711102553,38117140.60501381,37184700.440687507,36279471.34917964,35399408.377138972,34533495.162963897,33669626.902140014,32805758.641316138,31941890.380492255,31078022.119668376,30214153.858844493,29350285.598020621,28486417.337196745,27622549.076372858,26758680.81554899,25894812.554725103,25030944.293901224,null,"Total Fixed Cost",19661713.463713501,{"$f":"SUM(EL323:EL327)","v":25376041.54745511},{"$f":"SUM(EM323:EM326)","v":24556167.332679003},23739572.868876755,22939109.926599205,22153631.180054452,21382093.687690299,20623514.272101939,19876984.400396042,19137549.790122662,18399765.560859725,17662724.019645523,16926440.020241044,16190928.713482464,15456205.553222712,14722286.302391769,13989187.039178206,13256924.163334362,12525514.402607646,11794974.819300391,11065322.81696099]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Fuel Savings on remaining plant",-1778434.096245016,{"$f":"HLOOKUP(D308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D311","v":-1310213.1085120004},{"$f":"HLOOKUP(E308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E311","v":-1374230.967648},{"$f":"HLOOKUP(F308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F311","v":-1418999.9314259999},{"$f":"HLOOKUP(G308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G311","v":-1514838.2351666661},{"$f":"HLOOKUP(H308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H311","v":-1592295.2398943338},{"$f":"HLOOKUP(I308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I311","v":-1634972.1928540003},{"$f":"HLOOKUP(J308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J311","v":-1698125.9243666665},{"$f":"HLOOKUP(K308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K311","v":-1760877.1377941335},{"$f":"HLOOKUP(L308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L311","v":-1820084.2306416007},{"$f":"HLOOKUP(M308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M311","v":-1906667.772650667},{"$f":"HLOOKUP(N308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N311","v":-1973398.1421872657},{"$f":"HLOOKUP(O308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O311","v":-2010814.2184591999},{"$f":"HLOOKUP(P308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P311","v":-2060757.396215467},{"$f":"HLOOKUP(Q308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q311","v":-2153705.7011162005},{"$f":"HLOOKUP(R308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R311","v":-2245309.8126946674},{"$f":"HLOOKUP(S308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S311","v":-2318877.1801374676},{"$f":"HLOOKUP(T308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T311","v":-2318877.1801374676},{"$f":"HLOOKUP(U308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U311","v":-2318877.1801374676},{"$f":"HLOOKUP(V308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V311","v":-2318877.1801374676},{"$f":"HLOOKUP(W308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W311","v":-2318877.1801374676},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA333:AT333))","v":-1185622.730830011},{"$f":"HLOOKUP(AA308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA311","v":-873475.40567466698},{"$f":"HLOOKUP(AB308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB311","v":-916153.97843200003},{"$f":"HLOOKUP(AC308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC311","v":-945999.95428399986},{"$f":"HLOOKUP(AD308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD311","v":-1009892.1567777774},{"$f":"HLOOKUP(AE308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE311","v":-1061530.1599295558},{"$f":"HLOOKUP(AF308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF311","v":-1089981.4619026668},{"$f":"HLOOKUP(AG308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG311","v":-1132083.9495777776},{"$f":"HLOOKUP(AH308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH311","v":-1173918.0918627556},{"$f":"HLOOKUP(AI308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI311","v":-1213389.4870944005},{"$f":"HLOOKUP(AJ308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ311","v":-1271111.8484337779},{"$f":"HLOOKUP(AK308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK311","v":-1315598.7614581771},{"$f":"HLOOKUP(AL308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL311","v":-1340542.8123061333},{"$f":"HLOOKUP(AM308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM311","v":-1373838.2641436446},{"$f":"HLOOKUP(AN308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN311","v":-1435803.8007441335},{"$f":"HLOOKUP(AO308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO311","v":-1496873.2084631114},{"$f":"HLOOKUP(AP308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP311","v":-1545918.120091645},{"$f":"HLOOKUP(AQ308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ311","v":-1545918.120091645},{"$f":"HLOOKUP(AR308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR311","v":-1545918.120091645},{"$f":"HLOOKUP(AS308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS311","v":-1545918.120091645},{"$f":"HLOOKUP(AT308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT311","v":-1545918.120091645},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX333:BQ333))","v":0},{"$f":"HLOOKUP(AX308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX311","v":0},{"$f":"HLOOKUP(AY308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY311","v":0},{"$f":"HLOOKUP(AZ308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ311","v":0},{"$f":"HLOOKUP(BA308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA311","v":0},{"$f":"HLOOKUP(BB308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB311","v":0},{"$f":"HLOOKUP(BC308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC311","v":0},{"$f":"HLOOKUP(BD308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD311","v":0},{"$f":"HLOOKUP(BE308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE311","v":0},{"$f":"HLOOKUP(BF308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF311","v":0},{"$f":"HLOOKUP(BG308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG311","v":0},{"$f":"HLOOKUP(BH308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH311","v":0},{"$f":"HLOOKUP(BI308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI311","v":0},{"$f":"HLOOKUP(BJ308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ311","v":0},{"$f":"HLOOKUP(BK308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK311","v":0},{"$f":"HLOOKUP(BL308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL311","v":0},{"$f":"HLOOKUP(BM308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM311","v":0},{"$f":"HLOOKUP(BN308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN311","v":0},{"$f":"HLOOKUP(BO308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO311","v":0},{"$f":"HLOOKUP(BP308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP311","v":0},{"$f":"HLOOKUP(BQ308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ311","v":0},null,"Fuel Savings on remaining plant",-409430.36251182645,{"$f":"HLOOKUP(BU308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU311","v":-2014800.0000000002},{"$f":"HLOOKUP(BV308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV311","v":-211554.00000000003},{"$f":"HLOOKUP(BW308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW311","v":-211554.00000000003},{"$f":"HLOOKUP(BX308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX311","v":-221628.00000000006},{"$f":"HLOOKUP(BY308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY311","v":-221628.00000000006},{"$f":"HLOOKUP(BZ308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ311","v":-231702.00000000003},{"$f":"HLOOKUP(CA308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA311","v":-241776.00000000003},{"$f":"HLOOKUP(CB308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB311","v":-241776.00000000003},{"$f":"HLOOKUP(CC308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC311","v":-251850.00000000003},{"$f":"HLOOKUP(CD308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD311","v":-261924.00000000006},{"$f":"HLOOKUP(CE308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE311","v":-271998.00000000006},{"$f":"HLOOKUP(CF308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF311","v":-271998.00000000006},{"$f":"HLOOKUP(CG308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG311","v":-282072},{"$f":"HLOOKUP(CH308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH311","v":-292146.00000000006},{"$f":"HLOOKUP(CI308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI311","v":-302220.00000000006},{"$f":"HLOOKUP(CJ308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ311","v":-312294.00000000006},{"$f":"HLOOKUP(CK308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK311","v":-322368.00000000006},{"$f":"HLOOKUP(CL308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL311","v":-332442.00000000006},{"$f":"HLOOKUP(CM308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM311","v":-342516.00000000006},{"$f":"HLOOKUP(CN308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN311","v":-352590.00000000006},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX335:BQ335))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D339:W339))","v":12200859.282392558},{"$f":"D337+D328","v":10699757.80673679},{"$f":"E337+E328","v":10716801.638946004},10844967.691146798,11233492.877905667,11531350.549525607,11655556.761472948,11885153.965646917,12114539.61282249,12327188.884660285,12678600.893617492,12930046.341011778,13033732.459219106,13201057.217205694,13586008.700193111,13964532.36639539,14252301.366105562,14168771.259871326,14085626.709170636,14002875.425114164,13920525.273034792,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA339:AT339))","v":1785120.1039622196},{"$f":"AA337+AA328","v":1692973.0579426894},{"$f":"AB337+AB328","v":1682045.051665083},1684881.8263813956,1719155.3047796125,1742811.6587320769,1745897.2134061237,1761812.4363088012,1777897.1508859675,1792094.9989467938,1822942.0632838192,1841836.0599072697,1843054.094784304,1851911.7604949945,1886849.7373265638,1921037.5416034309,1944377.2979819255,1923273.7883313186,1902237.2154052858,1881268.9179383186,1860370.2614395984,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX339:BQ339))","v":2188645.8663323424},{"$f":"AX337+AX328","v":1745306.2523785236},{"$f":"AY337+AY328","v":1767264.7822981898},1811492.1993123563,1912875.2784299888,1993872.7153658587,2036169.4693539287,2101444.9791573389,2166383.351055522,2227438.2742748838,2319085.455754085,2388592.3692827234,2425397.3862480861,2476211.3722015643,2575059.5009216373,2672432.1036829241,2749694.6532651777,2744855.0525148697,2740042.0757811358,2735256.255544309,2730498.1349343271,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU339:CN339))","v":6019138.9099233346},{"$f":"BU337+BU328","v":22043464.495688453},{"$f":"BV337+BV328","v":4781409.9793497361},4676628.3696571086,4666614.0537958406,4565511.8224298665,4558903.318343021,4553809.5283876583,4457260.6195017742,4454355.3619642612,4451563.9374887506,4448772.5130132399,4353125.0885377293,4350333.6640622178,4347542.2395867072,4344750.8151111966,4341959.390635686,4339167.9661601745,4336376.5416846629,4333585.1172091532,4330793.6927336417,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR339:DK339))","v":23145688.02803611},{"$f":"CR337+CR328","v":27366759.606120858},{"$f":"CS337+CS328","v":26770502.029297668},26135124.504686136,25521780.476883873,24928847.850832731,24354850.770694096,23798397.000390492,23258198.800046396,22727290.84084722,22198019.084703743,21669096.186275709,21140529.122717433,20612325.01072631,20084491.109333683,19557034.822751522,19029963.703276038,18503285.454249352,17977007.933080461,17451139.154326499,16925687.292835783,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO339:EH339))","v":35199540.105076157},{"$f":"DO337+DO328","v":42031969.540602803},{"$f":"DP337+DP328","v":41100584.836070679},40072625.560372084,39079001.711102553,38117140.60501381,37184700.440687507,36279471.34917964,35399408.377138972,34533495.162963897,33669626.902140014,32805758.641316138,31941890.380492255,31078022.119668376,30214153.858844493,29350285.598020621,28486417.337196745,27622549.076372858,26758680.81554899,25894812.554725103,25030944.293901224,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL339:FE339))","v":30150086.363983769},{"$f":"EL337+EL328","v":34112343.863129765},{"$f":"EM337+EM328","v":33062338.996678896},32526243.966156647,32006634.445824694,31502370.189664453,31012415.477492496,30535794.497700185,30071606.230506249,29614904.056835074,29160250.912906386,28706747.078733116,28517215.54051039,28066079.744157195,27616163.604510941,27167491.514705762,26982888.355738476,26536779.506225839,26091990.852356955,25911348.798044685,25469280.27528017]
[null,"Variable Cost $/MWh",{"$f":"C337/AVERAGE(D309:W309)","v":50.512755256887964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z337/AVERAGE(AA309:AT309)","v":30.578117081916176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW337/AVERAGE(AX309:BQ309)","v":58.916784616173651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT337/AVERAGE(BU309:CN309)","v":43.614912643547633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ337/AVERAGE(CR309:DK309)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN337/AVERAGE(DO309:EH309)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK337/AVERAGE(EL309:FE309)","v":47.892113699864183}]
[]
[null,"Fuel (Dth)",null,{"$f":"D347*$D354/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA347*$AA354/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX347*$AX354/1000","v":412609.6},{"$f":"AY347*$AX354/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU347*$AA354/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL347*$EL354/1000","v":2628000},{"$f":"EM347*$EL354/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA354)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU354)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D346,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA346,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX346,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU346,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Total Capital",null,{"$f":"SUM(D356:D357)","v":21.685015616308682},{"$f":"SUM(E356:E357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA356:AA357)","v":5.1572517320779427},{"$f":"SUM(AB356:AB357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX356:AX357)","v":1.3015921038101474},{"$f":"SUM(AY356:AY357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU356:BU357)","v":20.174677609057284},{"$f":"SUM(BV356:BV357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR356:CR357)","v":230.52163819416145},{"$f":"SUM(CS356:CS357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO356:DO357)","v":364.24911901244212},{"$f":"SUM(DP356:DP357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL356:EL357)","v":164.27305940721598},{"$f":"SUM(EM356:EM357)","v":0}]
[]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR362:DK362))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2398266.483889021,{"$f":"VLOOKUP(D345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":3197190.0930759353},{"$f":"VLOOKUP(E345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":3088750.4944636971},{"$f":"VLOOKUP(F345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":2974446.48769214},{"$f":"VLOOKUP(G345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":2862227.4702968979},{"$f":"VLOOKUP(H345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":2751937.2182901208},{"$f":"VLOOKUP(I345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":2643433.5277854297},{"$f":"VLOOKUP(J345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":2536582.2063830057},{"$f":"VLOOKUP(K345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":2431259.0760412235},{"$f":"VLOOKUP(L345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":2326795.1776326201},{"$f":"VLOOKUP(M345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":2222455.4572656415},{"$f":"VLOOKUP(N345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":2118115.7368986625},{"$f":"VLOOKUP(O345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":2013776.0165316844},{"$f":"VLOOKUP(P345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":1909436.296164705},{"$f":"VLOOKUP(Q345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":1805096.5757977262},{"$f":"VLOOKUP(R345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":1700756.8554307476},{"$f":"VLOOKUP(S345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":1596417.1350637693},{"$f":"VLOOKUP(T345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":1492077.41469679},{"$f":"VLOOKUP(U345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":1387737.6943298115},{"$f":"VLOOKUP(V345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":1283397.9739628327},{"$f":"VLOOKUP(W345,Assumptions!$A$4:$E$53,3,FALSE)*$D358*1000000","v":1179058.2535958539},null,"Capital Recovery & Taxes",570369.15245378751,{"$f":"VLOOKUP(AA345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":760373.6348198714},{"$f":"VLOOKUP(AB345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":734583.92280563572},{"$f":"VLOOKUP(AC345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":707399.50443414436},{"$f":"VLOOKUP(AD345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":680710.94990073459},{"$f":"VLOOKUP(AE345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":654481.10514261096},{"$f":"VLOOKUP(AF345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":628676.15043594595},{"$f":"VLOOKUP(AG345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":603264.17139346688},{"$f":"VLOOKUP(AH345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":578215.63529859215},{"$f":"VLOOKUP(AI345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":553371.44654909417},{"$f":"VLOOKUP(AJ345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":528556.79051617743},{"$f":"VLOOKUP(AK345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":503742.13448326068},{"$f":"VLOOKUP(AL345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":478927.47845034394},{"$f":"VLOOKUP(AM345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":454112.82241742703},{"$f":"VLOOKUP(AN345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":429298.16638451023},{"$f":"VLOOKUP(AO345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":404483.51035159349},{"$f":"VLOOKUP(AP345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":379668.85431867675},{"$f":"VLOOKUP(AQ345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":354854.19828575989},{"$f":"VLOOKUP(AR345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":330039.54225284304},{"$f":"VLOOKUP(AS345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":305224.88621992624},{"$f":"VLOOKUP(AT345,Assumptions!$A$4:$E$53,3,FALSE)*$AA358*1000000","v":280410.23018700944},null,"Capital Recovery & Taxes",143950.30990500355,{"$f":"VLOOKUP(AX345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":191903.82212120562},{"$f":"VLOOKUP(AY345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":185394.99004142237},{"$f":"VLOOKUP(AZ345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":178534.16064290309},{"$f":"VLOOKUP(BA345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":171798.47783209014},{"$f":"VLOOKUP(BB345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":165178.56463123037},{"$f":"VLOOKUP(BC345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":158665.88558621492},{"$f":"VLOOKUP(BD345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":152252.38611358928},{"$f":"VLOOKUP(BE345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":145930.61271821614},{"$f":"VLOOKUP(BF345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":139660.41270048567},{"$f":"VLOOKUP(BG345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":133397.66617789239},{"$f":"VLOOKUP(BH345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":127134.91965529911},{"$f":"VLOOKUP(BI345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":120872.17313270587},{"$f":"VLOOKUP(BJ345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":114609.42661011252},{"$f":"VLOOKUP(BK345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":108346.68008751924},{"$f":"VLOOKUP(BL345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":102083.93356492597},{"$f":"VLOOKUP(BM345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":95821.187042332691},{"$f":"VLOOKUP(BN345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":89558.440519739393},{"$f":"VLOOKUP(BO345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":83295.693997146111},{"$f":"VLOOKUP(BP345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":77032.947474552813},{"$f":"VLOOKUP(BQ345,Assumptions!$A$4:$E$53,3,FALSE)*$AX358*1000000","v":70770.200951959516},null,"Capital Recovery & Taxes",2231229.803527554,{"$f":"VLOOKUP(BU345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":2974509.2428786871},{"$f":"VLOOKUP(BV345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":2873622.3456420461},{"$f":"VLOOKUP(BW345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":2767279.4899649979},{"$f":"VLOOKUP(BX345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":2662876.4063973967},{"$f":"VLOOKUP(BY345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":2560267.7517840704},{"$f":"VLOOKUP(BZ345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":2459321.2265863311},{"$f":"VLOOKUP(CA345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":2359911.9847606332},{"$f":"VLOOKUP(CB345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":2261924.4971323502},{"$f":"VLOOKUP(CC345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":2164736.3968575276},{"$f":"VLOOKUP(CD345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":2067663.8257573319},{"$f":"VLOOKUP(CE345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":1970591.254657136},{"$f":"VLOOKUP(CF345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":1873518.6835569406},{"$f":"VLOOKUP(CG345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":1776446.1124567441},{"$f":"VLOOKUP(CH345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":1679373.541356548},{"$f":"VLOOKUP(CI345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":1582300.9702563523},{"$f":"VLOOKUP(CJ345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":1485228.3991561567},{"$f":"VLOOKUP(CK345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":1388155.8280559606},{"$f":"VLOOKUP(CL345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":1291083.2569557645},{"$f":"VLOOKUP(CM345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":1194010.6858555686},{"$f":"VLOOKUP(CN345,Assumptions!$A$4:$E$53,3,FALSE)*$BU358*1000000","v":1096938.1147553725},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR363:DK363))","v":22722198.434183702},{"$f":"VLOOKUP(CR345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":27132705.416892998},{"$f":"VLOOKUP(CS345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":26531472.900451947},{"$f":"VLOOKUP(CT345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":25867899.041959554},{"$f":"VLOOKUP(CU345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":25226489.574544843},{"$f":"VLOOKUP(CV345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":24605583.765735142},{"$f":"VLOOKUP(CW345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":24003669.923151448},{"$f":"VLOOKUP(CX345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":23419321.520182643},{"$f":"VLOOKUP(CY345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":22851218.48742735},{"$f":"VLOOKUP(CZ345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":22292249.483271789},{"$f":"VLOOKUP(DA345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":21734600.548517596},{"$f":"VLOOKUP(DB345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":21176951.613763396},{"$f":"VLOOKUP(DC345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":20619302.679009199},{"$f":"VLOOKUP(DD345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":20061653.744255003},{"$f":"VLOOKUP(DE345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":19504004.809500806},{"$f":"VLOOKUP(DF345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":18946355.874746613},{"$f":"VLOOKUP(DG345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":18388706.939992417},{"$f":"VLOOKUP(DH345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":17831058.005238216},{"$f":"VLOOKUP(DI345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":17273409.070484024},{"$f":"VLOOKUP(DJ345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":16715760.135729823},{"$f":"VLOOKUP(DK345,Assumptions!$A$4:$E$53,5,FALSE)*$CR358*1000000","v":16158111.200975629},null,"Capital Recovery & Taxes",35903530.907177672,{"$f":"VLOOKUP(DO345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":42872608.93141485},{"$f":"VLOOKUP(DP345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":41922596.532792084},{"$f":"VLOOKUP(DQ345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":40874078.071579516},{"$f":"VLOOKUP(DR345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":39860581.745324604},{"$f":"VLOOKUP(DS345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":38879483.417114079},{"$f":"VLOOKUP(DT345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":37928394.449501254},{"$f":"VLOOKUP(DU345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":37005060.776163228},{"$f":"VLOOKUP(DV345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":36107396.54468175},{"$f":"VLOOKUP(DW345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":35224165.066223167},{"$f":"VLOOKUP(DX345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":34343019.440182813},{"$f":"VLOOKUP(DY345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":33461873.814142458},{"$f":"VLOOKUP(DZ345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":32580728.188102093},{"$f":"VLOOKUP(EA345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":31699582.562061738},{"$f":"VLOOKUP(EB345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":30818436.93602138},{"$f":"VLOOKUP(EC345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":29937291.309981026},{"$f":"VLOOKUP(ED345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":29056145.683940675},{"$f":"VLOOKUP(EE345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":28175000.057900313},{"$f":"VLOOKUP(EF345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":27293854.431859963},{"$f":"VLOOKUP(EG345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":26412708.805819601},{"$f":"VLOOKUP(EH345,Assumptions!$A$4:$E$53,5,FALSE)*$DO358*1000000","v":25531563.179779246},null,"Capital Recovery & Taxes",18167871.287394516,{"$f":"VLOOKUP(EL345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":24220051.642528143},{"$f":"VLOOKUP(EM345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":23398576.346401278},{"$f":"VLOOKUP(EN345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":22532675.706664357},{"$f":"VLOOKUP(EO345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":21682569.73314945},{"$f":"VLOOKUP(EP345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":20847074.96383417},{"$f":"VLOOKUP(EQ345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":20025114.144826308},{"$f":"VLOOKUP(ER345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":19215670.712593827},{"$f":"VLOOKUP(ES345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":18417803.966554806},{"$f":"VLOOKUP(ET345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":17626446.26163898},{"$f":"VLOOKUP(EU345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":16836029.257305056},{"$f":"VLOOKUP(EV345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":16045612.252971135},{"$f":"VLOOKUP(EW345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":15255195.24863722},{"$f":"VLOOKUP(EX345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":14464778.244303295},{"$f":"VLOOKUP(EY345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":13674361.239969373},{"$f":"VLOOKUP(EZ345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":12883944.235635456},{"$f":"VLOOKUP(FA345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":12093527.231301537},{"$f":"VLOOKUP(FB345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":11303110.226967612},{"$f":"VLOOKUP(FC345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":10512693.222633692},{"$f":"VLOOKUP(FD345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":9722276.2182997707},{"$f":"VLOOKUP(FE345,Assumptions!$A$4:$E$53,3,FALSE)*$EL358*1000000","v":8931859.2139658481}]
[]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D369:W369))","v":709168.38023490575},{"$f":"HLOOKUP(D346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D347","v":608756.06139002182},{"$f":"HLOOKUP(E346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E347","v":620931.18261782231},{"$f":"HLOOKUP(F346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F347","v":633349.80627017864},{"$f":"HLOOKUP(G346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G347","v":646016.80239558232},{"$f":"HLOOKUP(H346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H347","v":658937.13844349398},{"$f":"HLOOKUP(I346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I347","v":672115.88121236395},{"$f":"HLOOKUP(J346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J347","v":685558.19883661123},{"$f":"HLOOKUP(K346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K347","v":699269.36281334353},{"$f":"HLOOKUP(L346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L347","v":713254.75006961043},{"$f":"HLOOKUP(M346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M347","v":727519.84507100261},{"$f":"HLOOKUP(N346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N347","v":742070.24197242269},{"$f":"HLOOKUP(O346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O347","v":756911.64681187109},{"$f":"HLOOKUP(P346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P347","v":772049.87974810845},{"$f":"HLOOKUP(Q346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q347","v":787490.87734307069},{"$f":"HLOOKUP(R346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R347","v":803240.69488993206},{"$f":"HLOOKUP(S346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S347","v":819305.50878773094},{"$f":"HLOOKUP(T346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T347","v":835691.61896348535},{"$f":"HLOOKUP(U346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U347","v":852405.45134275511},{"$f":"HLOOKUP(V346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V347","v":869453.5603696102},{"$f":"HLOOKUP(W346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W347","v":886842.63157700247},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA369:AT369))","v":147743.41254893868},{"$f":"HLOOKUP(AA346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA347","v":126824.17945625453},{"$f":"HLOOKUP(AB346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB347","v":129360.66304537962},{"$f":"HLOOKUP(AC346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC347","v":131947.87630628719},{"$f":"HLOOKUP(AD346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD347","v":134586.83383241296},{"$f":"HLOOKUP(AE346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE347","v":137278.57050906125},{"$f":"HLOOKUP(AF346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF347","v":140024.14191924245},{"$f":"HLOOKUP(AG346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG347","v":142824.62475762732},{"$f":"HLOOKUP(AH346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH347","v":145681.11725277989},{"$f":"HLOOKUP(AI346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI347","v":148594.73959783546},{"$f":"HLOOKUP(AJ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ347","v":151566.63438979219},{"$f":"HLOOKUP(AK346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK347","v":154597.96707758802},{"$f":"HLOOKUP(AL346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL347","v":157689.92641913978},{"$f":"HLOOKUP(AM346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM347","v":160843.72494752257},{"$f":"HLOOKUP(AN346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN347","v":164060.59944647303},{"$f":"HLOOKUP(AO346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO347","v":167341.81143540249},{"$f":"HLOOKUP(AP346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP347","v":170688.64766411058},{"$f":"HLOOKUP(AQ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ347","v":174102.42061739275},{"$f":"HLOOKUP(AR346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR347","v":177584.46902974061},{"$f":"HLOOKUP(AS346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS347","v":181136.15841033543},{"$f":"HLOOKUP(AT346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT347","v":184758.88157854215},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX369:BQ369))","v":46011.586123633104},{"$f":"HLOOKUP(AX346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX347","v":39496.729870630516},{"$f":"HLOOKUP(AY346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY347","v":40286.664468043127},{"$f":"HLOOKUP(AZ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ347","v":41092.397757403989},{"$f":"HLOOKUP(BA346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA347","v":41914.245712552074},{"$f":"HLOOKUP(BB346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB347","v":42752.530626803113},{"$f":"HLOOKUP(BC346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC347","v":43607.581239339183},{"$f":"HLOOKUP(BD346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD347","v":44479.732864125966},{"$f":"HLOOKUP(BE346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE347","v":45369.327521408493},{"$f":"HLOOKUP(BF346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF347","v":46276.714071836665},{"$f":"HLOOKUP(BG346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG347","v":47202.248353273397},{"$f":"HLOOKUP(BH346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH347","v":48146.29332033886},{"$f":"HLOOKUP(BI346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI347","v":49109.219186745649},{"$f":"HLOOKUP(BJ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ347","v":50091.403570480557},{"$f":"HLOOKUP(BK346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK347","v":51093.231641890161},{"$f":"HLOOKUP(BL346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL347","v":52115.09627472797},{"$f":"HLOOKUP(BM346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM347","v":53157.398200222531},{"$f":"HLOOKUP(BN346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN347","v":54220.546164226973},{"$f":"HLOOKUP(BO346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO347","v":55304.957087511517},{"$f":"HLOOKUP(BP346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP347","v":56411.056229261754},{"$f":"HLOOKUP(BQ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ347","v":57539.277353846985},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU369:CN369))","v":0},{"$f":"HLOOKUP(BU346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU347","v":0},{"$f":"HLOOKUP(BV346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV347","v":0},{"$f":"HLOOKUP(BW346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW347","v":0},{"$f":"HLOOKUP(BX346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX347","v":0},{"$f":"HLOOKUP(BY346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY347","v":0},{"$f":"HLOOKUP(BZ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ347","v":0},{"$f":"HLOOKUP(CA346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA347","v":0},{"$f":"HLOOKUP(CB346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB347","v":0},{"$f":"HLOOKUP(CC346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC347","v":0},{"$f":"HLOOKUP(CD346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD347","v":0},{"$f":"HLOOKUP(CE346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE347","v":0},{"$f":"HLOOKUP(CF346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF347","v":0},{"$f":"HLOOKUP(CG346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG347","v":0},{"$f":"HLOOKUP(CH346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH347","v":0},{"$f":"HLOOKUP(CI346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI347","v":0},{"$f":"HLOOKUP(CJ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ347","v":0},{"$f":"HLOOKUP(CK346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK347","v":0},{"$f":"HLOOKUP(CL346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL347","v":0},{"$f":"HLOOKUP(CM346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM347","v":0},{"$f":"HLOOKUP(CN346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN347","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR369:DK369))","v":0},{"$f":"HLOOKUP(CR346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR347","v":0},{"$f":"HLOOKUP(CS346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS347","v":0},{"$f":"HLOOKUP(CT346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT347","v":0},{"$f":"HLOOKUP(CU346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU347","v":0},{"$f":"HLOOKUP(CV346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV347","v":0},{"$f":"HLOOKUP(CW346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW347","v":0},{"$f":"HLOOKUP(CX346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX347","v":0},{"$f":"HLOOKUP(CY346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY347","v":0},{"$f":"HLOOKUP(CZ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ347","v":0},{"$f":"HLOOKUP(DA346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA347","v":0},{"$f":"HLOOKUP(DB346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB347","v":0},{"$f":"HLOOKUP(DC346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC347","v":0},{"$f":"HLOOKUP(DD346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD347","v":0},{"$f":"HLOOKUP(DE346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE347","v":0},{"$f":"HLOOKUP(DF346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF347","v":0},{"$f":"HLOOKUP(DG346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG347","v":0},{"$f":"HLOOKUP(DH346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH347","v":0},{"$f":"HLOOKUP(DI346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI347","v":0},{"$f":"HLOOKUP(DJ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ347","v":0},{"$f":"HLOOKUP(DK346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK347","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO369:EH369))","v":0},{"$f":"HLOOKUP(DO346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO347","v":0},{"$f":"HLOOKUP(DP346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP347","v":0},{"$f":"HLOOKUP(DQ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ347","v":0},{"$f":"HLOOKUP(DR346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR347","v":0},{"$f":"HLOOKUP(DS346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS347","v":0},{"$f":"HLOOKUP(DT346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT347","v":0},{"$f":"HLOOKUP(DU346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU347","v":0},{"$f":"HLOOKUP(DV346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV347","v":0},{"$f":"HLOOKUP(DW346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW347","v":0},{"$f":"HLOOKUP(DX346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX347","v":0},{"$f":"HLOOKUP(DY346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY347","v":0},{"$f":"HLOOKUP(DZ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ347","v":0},{"$f":"HLOOKUP(EA346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA347","v":0},{"$f":"HLOOKUP(EB346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB347","v":0},{"$f":"HLOOKUP(EC346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC347","v":0},{"$f":"HLOOKUP(ED346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED347","v":0},{"$f":"HLOOKUP(EE346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE347","v":0},{"$f":"HLOOKUP(EF346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF347","v":0},{"$f":"HLOOKUP(EG346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG347","v":0},{"$f":"HLOOKUP(EH346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH347","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL369:FE369))","v":1030944.8419775214},{"$f":"HLOOKUP(EL346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL347","v":884971.66399989382},{"$f":"HLOOKUP(EM346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM347","v":902671.09727989184},{"$f":"HLOOKUP(EN346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN347","v":920724.51922548981},{"$f":"HLOOKUP(EO346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO347","v":939139.00960999948},{"$f":"HLOOKUP(EP346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP347","v":957921.78980219946},{"$f":"HLOOKUP(EQ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ347","v":977080.22559824365},{"$f":"HLOOKUP(ER346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER347","v":996621.8301102086},{"$f":"HLOOKUP(ES346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES347","v":1016554.2667124128},{"$f":"HLOOKUP(ET346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET347","v":1036885.352046661},{"$f":"HLOOKUP(EU346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU347","v":1057623.059087594},{"$f":"HLOOKUP(EV346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV347","v":1078775.5202693462},{"$f":"HLOOKUP(EW346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW347","v":1100351.030674733},{"$f":"HLOOKUP(EX346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX347","v":1122358.0512882276},{"$f":"HLOOKUP(EY346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY347","v":1144805.2123139922},{"$f":"HLOOKUP(EZ346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ347","v":1167701.3165602721},{"$f":"HLOOKUP(FA346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA347","v":1191055.3428914777},{"$f":"HLOOKUP(FB346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB347","v":1214876.4497493072},{"$f":"HLOOKUP(FC346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC347","v":1239173.9787442933},{"$f":"HLOOKUP(FD346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD347","v":1263957.458319179},{"$f":"HLOOKUP(FE346,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE347","v":1289236.6074855626}]
[null,"Variable Fuel Transport",463.57347723538402,{"$f":"HLOOKUP(D346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D370:D371)","v":347.12717299680003},{"$f":"HLOOKUP(E346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E370:E371)","v":358.43569696410003},{"$f":"HLOOKUP(F346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F370:F371)","v":382.64420355833317},{"$f":"HLOOKUP(G346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G370:G371)","v":402.20964176551672},{"$f":"HLOOKUP(H346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H370:H371)","v":412.98972923389999},{"$f":"HLOOKUP(I346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I370:I371)","v":428.94219777833337},{"$f":"HLOOKUP(J346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J370:J371)","v":444.79299129994672},{"$f":"HLOOKUP(K346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K370:K371)","v":459.74854916856032},{"$f":"HLOOKUP(L346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L370:L371)","v":481.61932698773342},{"$f":"HLOOKUP(M346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M370:M371)","v":498.4752450070431},{"$f":"HLOOKUP(N346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N370:N371)","v":507.92644868872003},{"$f":"HLOOKUP(O346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O370:O371)","v":520.54196566741336},{"$f":"HLOOKUP(P346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P370:P371)","v":544.02046606117017},{"$f":"HLOOKUP(Q346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q370:Q371)","v":567.15942671313348},{"$f":"HLOOKUP(R346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R370:R371)","v":585.74235264511356},{"$f":"HLOOKUP(S346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S370:S371)","v":585.74235264511356},{"$f":"HLOOKUP(T346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T370:T371)","v":585.74235264511356},{"$f":"HLOOKUP(U346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U370:U371)","v":585.74235264511356},{"$f":"HLOOKUP(V346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V370:V371)","v":585.74235264511356},{"$f":"HLOOKUP(W346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W370:W371)","v":585.74235264511356},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA372:AT372))","v":55.513619060535483},{"$f":"HLOOKUP(AA346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA370:AA371)","v":41.56899950839999},{"$f":"HLOOKUP(AB346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB370:AB371)","v":42.923212211424996},{"$f":"HLOOKUP(AC346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC370:AC371)","v":45.822217178472201},{"$f":"HLOOKUP(AD346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD370:AD371)","v":48.165207743556941},{"$f":"HLOOKUP(AE346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE370:AE371)","v":49.456139383408328},{"$f":"HLOOKUP(AF346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF370:AF371)","v":51.366471413472205},{"$f":"HLOOKUP(AG346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG370:AG371)","v":53.264627707084443},{"$f":"HLOOKUP(AH346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH370:AH371)","v":55.055578188780025},{"$f":"HLOOKUP(AI346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI370:AI371)","v":57.67463662942221},{"$f":"HLOOKUP(AJ346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ370:AJ371)","v":59.693158088889675},{"$f":"HLOOKUP(AK346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK370:AK371)","v":60.824953902526659},{"$f":"HLOOKUP(AL346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL370:AL371)","v":62.335680978595548},{"$f":"HLOOKUP(AM346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM370:AM371)","v":65.147266608439153},{"$f":"HLOOKUP(AN346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN370:AN371)","v":67.918191845038891},{"$f":"HLOOKUP(AO346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO370:AO371)","v":70.143525091820564},{"$f":"HLOOKUP(AP346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP370:AP371)","v":70.143525091820564},{"$f":"HLOOKUP(AQ346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ370:AQ371)","v":70.143525091820564},{"$f":"HLOOKUP(AR346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR370:AR371)","v":70.143525091820564},{"$f":"HLOOKUP(AS346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS370:AS371)","v":70.143525091820564},{"$f":"HLOOKUP(AT346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT370:AT371)","v":70.143525091820564},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX372:BQ372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Variable Cost",10000126.386325968,{"$f":"SUM(D369:D374)","v":7771807.3548893603},{"$f":"SUM(E369:E373)","v":7790003.5575967869},8286616.5216404004,8690611.8473476823,8919144.7128507271,9251388.7789768092,9581862.8178268448,9894700.0947337169,10346122.909151267,10697523.22045687,10901107.14219551,11168271.502125805,11653003.221437572,12131246.571032453,12518673.490144849,12534738.304042649,12551124.414218403,12567838.246597674,12584886.355624527,12602275.42683192,null,"Total Variable Cost",1260485.4189774662,{"$f":"SUM(AA369:AA374)","v":986182.43488759978},{"$f":"SUM(AB369:AB373)","v":987867.83048609085},1048438.0420929096,1097939.1539112953,1126450.8143166113,1167404.9366600998,1208170.4435270235,1246847.7366065688,1302145.1468229091,1345489.4893256745,1371157.8700820238,1404465.8816720294,1463854.2043829139,1522492.3545390959,1570282.4567969055,1573629.2930256138,1577043.0659788959,1580525.1143912436,1584076.8037718385,1587699.5269400454,null,"Total Variable Cost",2098764.2800371139,{"$f":"SUM(AX369:AX374)","v":1619522.1809859052},{"$f":"SUM(AY369:AY373)","v":1624412.7307713688},1732209.2762120145,1819501.6429384856,1867983.110996424,1939340.9643631501,2010266.5604463289,2077253.0568810909,2174819.5360585321,2250240.7172077941,2292954.8711146112,2349672.7607167922,2454419.4551269603,2557685.1788605629,2640835.2958029974,2641877.5977284922,2642940.7456924967,2644025.1566157811,2645131.2557575312,2646259.4768821164,null,"Total Variable Cost",2522920.0638988055,{"$f":"SUM(BU369:BU374)","v":2006825.6003040005},{"$f":"SUM(BV369:BV373)","v":1949976.0000000005},2042832.0000000005,2042832.0000000005,2135688,2228544,2228544,2321400.0000000005,2414256.0000000005,2507112.0000000005,2507112.0000000005,2599968,2692824.0000000005,2785680.0000000005,2878536.0000000005,2971392.0000000005,3064248,3157104.0000000005,3249960.0000000005,8078472,null,"Total Variable Cost",0,{"$f":"SUM(CR369:CR374)","v":0},{"$f":"SUM(CS369:CS373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO369:DO374)","v":0},{"$f":"SUM(DP369:DP373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",11300547.589577615,{"$f":"SUM(EL369:EL374)","v":8754160.5926921479},{"$f":"SUM(EM369:EM373)","v":8786671.0972798914},9067524.5192254893,9348739.0096099991,9630321.7898021992,9912280.225598244,10194621.830110209,10477354.266712412,10760485.352046661,11044023.059087593,11590775.520269345,11875151.030674731,12159958.051288228,12445205.212313993,12993701.316560272,13279855.342891475,13566476.449749308,14116373.978744294,14403957.45831918,35453236.607485563]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D377:W377))","v":12540533.274486136},{"$f":"D375+D366","v":11094298.195086053},{"$f":"E375+E366","v":11002940.288584048},11387732.970586576,11682042.678123698,11802869.358829547,12029245.483004712,12255556.663977172,12465813.04333761,12815569.03679781,13065482.646736711,13167636.927488657,13333429.848019864,13716849.493551899,14093841.322298793,14380078.484553583,14295016.540863965,14210340.15270789,14126057.031196035,14042175.041661281,13958702.206743173,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA377:AT377))","v":1830854.571431254},{"$f":"AA375+AA366","v":1746556.0697074712},{"$f":"AB375+AB366","v":1722451.7532917266},1755837.5465270539,1778650.1038120301,1780931.9194592224,1796081.0870960457,1811434.6149204904,1825063.3719051611,1855516.5933720032,1874046.2798418519,1874900.0045652846,1883393.3601223733,1917967.026800341,1951790.5209236061,1974765.9671484991,1953298.1473442905,1931897.2642646558,1910564.6566440866,1889301.6899917647,1868109.757127055,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX377:BQ377))","v":2255495.3812928312},{"$f":"AX375+AX366","v":1822692.6286190522},{"$f":"AY375+AY366","v":1820974.1332468684},1922133.1775376764,2002917.6562669897,2045011.5618339966,2110093.7338798339,2174847.5681689968,2235758.8636405668,2327306.6466811029,2396721.6152662132,2433434.6872880477,2484156.7282979982,2582912.9120745431,2680193.5698923017,2757364.1745310272,2752432.628837191,2747527.7071599294,2742649.9419795745,2737799.8764260639,2732978.0644919355,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU377:CN377))","v":4754149.86742636},{"$f":"BU375+BU366","v":4981334.8431826876},{"$f":"BV375+BV366","v":4823598.345642047},4810111.4899649983,4705708.4063973967,4695955.7517840704,4687865.2265863307,4588455.9847606327,4583324.4971323507,4578992.396857528,4574775.8257573321,4477703.2546571363,4473486.6835569404,4469270.1124567445,4465053.5413565487,4460836.9702563528,4456620.3991561569,4452403.8280559611,4448187.2569557652,4443970.6858555693,9175410.1147553734,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR377:DK377))","v":23608601.788596839},{"$f":"CR375+CR366","v":27914094.798243277},{"$f":"CS375+CS366","v":27305912.069883619},26657826.994779859,26032216.086421557,25427424.807849389,24841947.78610798,24274364.940398306,23723362.776047327,23181836.657664165,22641979.466397818,22102478.110001221,21563339.705171783,21024571.510940839,20486180.931520358,19948175.519206557,19410562.977341559,18873351.16333434,18336548.091742072,17800161.937413033,17264201.0386925,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO377:EH377))","v":35903530.907177672},{"$f":"DO375+DO366","v":42872608.93141485},{"$f":"DP375+DP366","v":41922596.532792084},40874078.071579516,39860581.745324604,38879483.417114079,37928394.449501254,37005060.776163228,36107396.54468175,35224165.066223167,34343019.440182813,33461873.814142458,32580728.188102093,31699582.562061738,30818436.93602138,29937291.309981026,29056145.683940675,28175000.057900313,27293854.431859963,26412708.805819601,25531563.179779246,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL377:FE377))","v":31355495.322565395},{"$f":"EL375+EL366","v":34637722.971096359},{"$f":"EM375+EM366","v":33833961.776612476},33281888.845479783,32746631.134741187,32227025.593457736,31722015.78704235,31230606.387654193,30751878.355116375,30280786.137971781,29811783.931164511,29606754.020307779,29140119.851320595,28674705.339040339,28210534.87660116,28010433.34499988,27548826.122853246,27088539.096350357,26892398.669404093,26434831.774005577,46739865.880785771]
[]
[null,"Fixed Cost $/kW-yr",{"$f":"C366/D355/1000","v":105.85028700667371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z366/AA355/1000","v":114.0738304907575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW366/AX355/1000","v":36.313971560638912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT366/BU355/1000","v":185.93581696062952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ366/CR355/1000","v":347.18532042054176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN366/DO355/1000","v":326.39573551979703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK366/EL355/1000","v":401.09895465975552}]
[null,{"$f":"D384&\" \"&'Resource Options'!$B$45","v":"2032 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA384&\" \"&'Resource Options'!$B$46","v":"2032 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX384&\" \"&'Resource Options'!$B$47","v":"2032 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU384&\" \"&'Resource Options'!$B$48","v":"2032 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR384&\" \"&'Resource Options'!$B$49","v":"2032 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO384&\" \"&'Resource Options'!$B$50","v":"2032 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL384&\" \"&'Resource Options'!$B$44","v":"2032 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Fuel (Dth)",null,{"$f":"D385*$D392/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA385*$AA392/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX385*$AX392/1000","v":412609.6},{"$f":"AY385*$AX392/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU385*$AA392/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL385*$EL392/1000","v":2628000},{"$f":"EM385*$EL392/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W386/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT386/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP386/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ386/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM386/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN386/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D384,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":21.089667336487647},{"$f":"'Resource Options'!$N$45*(1.02^(D384-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA384,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":5.0156626734568581},{"$f":"'Resource Options'!$N$46*(1.02^(AA384-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX384,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.2658577223486358},{"$f":"'Resource Options'!$N$47*(1.02^(AX384-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU384,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":19.620794696403852},{"$f":"'Resource Options'!$N$48*(1.02^(BU384-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR384,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":204.80638894670597},{"$f":"'Resource Options'!$N$49*(1.02^(CR384-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO384,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":323.61624412508911},{"$f":"'Resource Options'!$N$50*(1.02^(DO384-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL384,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":158.53022432031821},{"$f":"'Resource Options'!$N$44*(1.02^(EL384-2018))","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D394:D395)","v":22.008122348991684},{"$f":"SUM(E394:E395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA394:AA395)","v":5.2340947828859044},{"$f":"SUM(AB394:AB395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX394:AX395)","v":1.320985826156919},{"$f":"SUM(AY394:AY395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU394:BU395)","v":20.475280305432239},{"$f":"SUM(BV394:BV395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR394:CR395)","v":235.13207095804472},{"$f":"SUM(CS394:CS395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO394:DO395)","v":371.53410139269107},{"$f":"SUM(DP394:DP395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL394:EL395)","v":167.55852059536033},{"$f":"SUM(EM394:EM395)","v":0}]
[]
[null,"Capital Recovery & Taxes",2434000.6544989678,{"$f":"VLOOKUP(D383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":3244828.2254627673},{"$f":"VLOOKUP(E383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":3134772.876831206},{"$f":"VLOOKUP(F383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":3018765.7403587531},{"$f":"VLOOKUP(G383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":2904874.6596043217},{"$f":"VLOOKUP(H383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":2792941.0828426443},{"$f":"VLOOKUP(I383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":2682820.6873494331},{"$f":"VLOOKUP(J383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":2574377.2812581128},{"$f":"VLOOKUP(K383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":2467484.8362742383},{"$f":"VLOOKUP(L383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":2361464.4257793464},{"$f":"VLOOKUP(M383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":2255570.0435788995},{"$f":"VLOOKUP(N383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":2149675.6613784526},{"$f":"VLOOKUP(O383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":2043781.2791780066},{"$f":"VLOOKUP(P383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":1937886.8969775594},{"$f":"VLOOKUP(Q383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":1831992.5147771125},{"$f":"VLOOKUP(R383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":1726098.1325766661},{"$f":"VLOOKUP(S383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":1620203.7503762196},{"$f":"VLOOKUP(T383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":1514309.3681757725},{"$f":"VLOOKUP(U383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":1408414.9859753256},{"$f":"VLOOKUP(V383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":1302520.6037748789},{"$f":"VLOOKUP(W383,Assumptions!$A$4:$E$53,3,FALSE)*$D396*1000000","v":1196626.2215744322},null,"Capital Recovery & Taxes",578867.65282534913,{"$f":"VLOOKUP(AA383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":771703.20197868755},{"$f":"VLOOKUP(AB383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":745529.22325543978},{"$f":"VLOOKUP(AC383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":717939.75705021305},{"$f":"VLOOKUP(AD383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":690853.54305425554},{"$f":"VLOOKUP(AE383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":664232.87360923586},{"$f":"VLOOKUP(AF383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":638043.4250774415},{"$f":"VLOOKUP(AG383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":612252.80754722969},{"$f":"VLOOKUP(AH383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":586831.0482645412},{"$f":"VLOOKUP(AI383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":561616.68110267574},{"$f":"VLOOKUP(AJ383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":536432.28669486858},{"$f":"VLOOKUP(AK383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":511247.89228706126},{"$f":"VLOOKUP(AL383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":486063.49787925411},{"$f":"VLOOKUP(AM383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":460879.10347144672},{"$f":"VLOOKUP(AN383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":435694.70906363946},{"$f":"VLOOKUP(AO383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":410510.31465583219},{"$f":"VLOOKUP(AP383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":385325.92024802504},{"$f":"VLOOKUP(AQ383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":360141.52584021771},{"$f":"VLOOKUP(AR383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":334957.13143241039},{"$f":"VLOOKUP(AS383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":309772.73702460318},{"$f":"VLOOKUP(AT383,Assumptions!$A$4:$E$53,3,FALSE)*$AA396*1000000","v":284588.34261679591},null,"Capital Recovery & Taxes",146095.16952258811,{"$f":"VLOOKUP(AX383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":194763.18907081164},{"$f":"VLOOKUP(AY383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":188157.37539303958},{"$f":"VLOOKUP(AZ383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":181194.3196364824},{"$f":"VLOOKUP(BA383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":174358.27515178832},{"$f":"VLOOKUP(BB383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":167639.72524423574},{"$f":"VLOOKUP(BC383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":161030.00728144957},{"$f":"VLOOKUP(BD383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":154520.94666668179},{"$f":"VLOOKUP(BE383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":148104.97884771758},{"$f":"VLOOKUP(BF383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":141741.35284972296},{"$f":"VLOOKUP(BG383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":135385.29140394303},{"$f":"VLOOKUP(BH383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":129029.22995816309},{"$f":"VLOOKUP(BI383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":122673.1685123832},{"$f":"VLOOKUP(BJ383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":116317.10706660325},{"$f":"VLOOKUP(BK383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":109961.04562082331},{"$f":"VLOOKUP(BL383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":103604.9841750434},{"$f":"VLOOKUP(BM383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":97248.92272926349},{"$f":"VLOOKUP(BN383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":90892.861283483537},{"$f":"VLOOKUP(BO383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":84536.799837703598},{"$f":"VLOOKUP(BP383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":78180.73839192366},{"$f":"VLOOKUP(BQ383,Assumptions!$A$4:$E$53,3,FALSE)*$AX396*1000000","v":71824.676946143736},null,"Capital Recovery & Taxes",2264475.1276001157,{"$f":"VLOOKUP(BU383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":3018829.43059758},{"$f":"VLOOKUP(BV383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":2916439.318592113},{"$f":"VLOOKUP(BW383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":2808511.9543654765},{"$f":"VLOOKUP(BX383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":2702553.2648527185},{"$f":"VLOOKUP(BY383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":2598415.7412856533},{"$f":"VLOOKUP(BZ383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":2495965.1128624678},{"$f":"VLOOKUP(CA383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":2395074.6733335671},{"$f":"VLOOKUP(CB383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":2295627.1721396223},{"$f":"VLOOKUP(CC383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":2196990.9691707049},{"$f":"VLOOKUP(CD383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":2098472.0167611167},{"$f":"VLOOKUP(CE383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":1999953.0643515275},{"$f":"VLOOKUP(CF383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":1901434.1119419395},{"$f":"VLOOKUP(CG383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":1802915.1595323498},{"$f":"VLOOKUP(CH383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":1704396.2071227611},{"$f":"VLOOKUP(CI383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":1605877.2547131723},{"$f":"VLOOKUP(CJ383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":1507358.3023035836},{"$f":"VLOOKUP(CK383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":1408839.3498939944},{"$f":"VLOOKUP(CL383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":1310320.3974844054},{"$f":"VLOOKUP(CM383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":1211801.4450748165},{"$f":"VLOOKUP(CN383,Assumptions!$A$4:$E$53,3,FALSE)*$BU396*1000000","v":1113282.4926652275},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR401:DK401))","v":23176642.402867381},{"$f":"VLOOKUP(CR383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":27675359.525230858},{"$f":"VLOOKUP(CS383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":27062102.358460993},{"$f":"VLOOKUP(CT383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":26385257.022798747},{"$f":"VLOOKUP(CU383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":25731019.366035745},{"$f":"VLOOKUP(CV383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":25097695.441049848},{"$f":"VLOOKUP(CW383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":24483743.321614482},{"$f":"VLOOKUP(CX383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":23887707.9505863},{"$f":"VLOOKUP(CY383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":23308242.857175898},{"$f":"VLOOKUP(CZ383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":22738094.47293723},{"$f":"VLOOKUP(DA383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":22169292.55948795},{"$f":"VLOOKUP(DB383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":21600490.64603867},{"$f":"VLOOKUP(DC383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":21031688.732589386},{"$f":"VLOOKUP(DD383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":20462886.819140106},{"$f":"VLOOKUP(DE383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":19894084.905690826},{"$f":"VLOOKUP(DF383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":19325282.992241547},{"$f":"VLOOKUP(DG383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":18756481.078792267},{"$f":"VLOOKUP(DH383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":18187679.165342983},{"$f":"VLOOKUP(DI383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":17618877.251893707},{"$f":"VLOOKUP(DJ383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":17050075.338444423},{"$f":"VLOOKUP(DK383,Assumptions!$A$4:$E$53,5,FALSE)*$CR396*1000000","v":16481273.424995145},null,"Capital Recovery & Taxes",36621601.525321245,{"$f":"VLOOKUP(DO383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":43730061.110043168},{"$f":"VLOOKUP(DP383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":42761048.463447943},{"$f":"VLOOKUP(DQ383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":41691559.633011125},{"$f":"VLOOKUP(DR383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":40657793.380231105},{"$f":"VLOOKUP(DS383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":39657073.085456371},{"$f":"VLOOKUP(DT383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":38686962.338491291},{"$f":"VLOOKUP(DU383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":37745161.991686501},{"$f":"VLOOKUP(DV383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":36829544.475575395},{"$f":"VLOOKUP(DW383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":35928648.367547639},{"$f":"VLOOKUP(DX383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":35029879.828986481},{"$f":"VLOOKUP(DY383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":34131111.290425308},{"$f":"VLOOKUP(DZ383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":33232342.751864146},{"$f":"VLOOKUP(EA383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":32333574.213302981},{"$f":"VLOOKUP(EB383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":31434805.674741816},{"$f":"VLOOKUP(EC383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":30536037.136180658},{"$f":"VLOOKUP(ED383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":29637268.597619496},{"$f":"VLOOKUP(EE383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":28738500.059058324},{"$f":"VLOOKUP(EF383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":27839731.520497169},{"$f":"VLOOKUP(EG383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":26940962.981936},{"$f":"VLOOKUP(EH383,Assumptions!$A$4:$E$53,5,FALSE)*$DO396*1000000","v":26042194.443374839},null,"Capital Recovery & Taxes",18531228.713142406,{"$f":"VLOOKUP(EL383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":24704452.67537871},{"$f":"VLOOKUP(EM383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":23866547.873329308},{"$f":"VLOOKUP(EN383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":22983329.220797651},{"$f":"VLOOKUP(EO383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":22116221.127812445},{"$f":"VLOOKUP(EP383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":21264016.46311086},{"$f":"VLOOKUP(EQ383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":20425616.427722842},{"$f":"VLOOKUP(ER383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":19599984.12684571},{"$f":"VLOOKUP(ES383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":18786160.045885902},{"$f":"VLOOKUP(ET383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":17978975.18687176},{"$f":"VLOOKUP(EU383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":17172749.842451163},{"$f":"VLOOKUP(EV383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":16366524.498030564},{"$f":"VLOOKUP(EW383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":15560299.153609969},{"$f":"VLOOKUP(EX383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":14754073.809189364},{"$f":"VLOOKUP(EY383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":13947848.464768764},{"$f":"VLOOKUP(EZ383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":13141623.120348167},{"$f":"VLOOKUP(FA383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":12335397.77592757},{"$f":"VLOOKUP(FB383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":11529172.431506967},{"$f":"VLOOKUP(FC383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":10722947.087086368},{"$f":"VLOOKUP(FD383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":9916721.7426657677},{"$f":"VLOOKUP(FE383,Assumptions!$A$4:$E$53,3,FALSE)*$EL396*1000000","v":9110496.398245167}]
[null,"Transmission",0,{"$f":"VLOOKUP(D383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(E383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(F383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(G383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(H383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(I383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(J383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(K383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(L383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(M383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(N383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(O383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(P383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(Q383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(R383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(S383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(T383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(U383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(V383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},{"$f":"VLOOKUP(W383,Assumptions!$A$4:$E$53,5,FALSE)*$E396*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AB383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AC383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AD383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AE383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AF383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AG383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AH383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AI383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AJ383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AK383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AL383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AM383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AN383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AO383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AP383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AQ383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AR383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AS383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},{"$f":"VLOOKUP(AT383,Assumptions!$A$4:$E$53,5,FALSE)*$AB396*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(AY383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(AZ383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BA383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BB383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BC383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BD383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BE383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BF383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BG383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BH383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BI383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BJ383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BK383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BL383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BM383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BN383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BO383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BP383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},{"$f":"VLOOKUP(BQ383,Assumptions!$A$4:$E$53,5,FALSE)*$AY396*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(BV383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(BW383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(BX383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(BY383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(BZ383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CA383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CB383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CC383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CD383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CE383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CF383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CG383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CH383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CI383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CJ383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CK383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CL383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CM383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},{"$f":"VLOOKUP(CN383,Assumptions!$A$4:$E$53,5,FALSE)*$BV396*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR402:DK402))","v":0},{"$f":"VLOOKUP(CR383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(CS383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(CT383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(CU383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(CV383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(CW383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(CX383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(CY383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(CZ383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(DA383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(DB383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(DC383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(DD383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(DE383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(DF383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(DG383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(DH383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(DI383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(DJ383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},{"$f":"VLOOKUP(DK383,Assumptions!$A$4:$E$53,5,FALSE)*$CS396*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(DP383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(DQ383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(DR383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(DS383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(DT383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(DU383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(DV383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(DW383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(DX383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(DY383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(DZ383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(EA383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(EB383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(EC383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(ED383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(EE383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(EF383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(EG383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},{"$f":"VLOOKUP(EH383,Assumptions!$A$4:$E$53,5,FALSE)*$DP396*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(EM383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(EN383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(EO383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(EP383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(EQ383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(ER383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(ES383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(ET383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(EU383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(EV383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(EW383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(EX383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(EY383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(EZ383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(FA383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(FB383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(FC383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(FD383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0},{"$f":"VLOOKUP(FE383,Assumptions!$A$4:$E$53,5,FALSE)*$EM396*1000000","v":0}]
[]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D407:W407))","v":723351.74783960416},{"$f":"HLOOKUP(D384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D385","v":620931.18261782231},{"$f":"HLOOKUP(E384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E385","v":633349.80627017864},{"$f":"HLOOKUP(F384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F385","v":646016.80239558232},{"$f":"HLOOKUP(G384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G385","v":658937.13844349398},{"$f":"HLOOKUP(H384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H385","v":672115.88121236395},{"$f":"HLOOKUP(I384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I385","v":685558.19883661123},{"$f":"HLOOKUP(J384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J385","v":699269.36281334353},{"$f":"HLOOKUP(K384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K385","v":713254.75006961043},{"$f":"HLOOKUP(L384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L385","v":727519.84507100261},{"$f":"HLOOKUP(M384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M385","v":742070.24197242269},{"$f":"HLOOKUP(N384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N385","v":756911.64681187109},{"$f":"HLOOKUP(O384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O385","v":772049.87974810845},{"$f":"HLOOKUP(P384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P385","v":787490.87734307069},{"$f":"HLOOKUP(Q384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q385","v":803240.69488993206},{"$f":"HLOOKUP(R384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R385","v":819305.50878773094},{"$f":"HLOOKUP(S384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S385","v":835691.61896348535},{"$f":"HLOOKUP(T384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T385","v":852405.45134275511},{"$f":"HLOOKUP(U384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U385","v":869453.5603696102},{"$f":"HLOOKUP(V384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V385","v":886842.63157700247},{"$f":"HLOOKUP(W384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W385","v":904579.48420854239},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA407:AT407))","v":150698.28079991753},{"$f":"HLOOKUP(AA384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA385","v":129360.66304537962},{"$f":"HLOOKUP(AB384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB385","v":131947.87630628719},{"$f":"HLOOKUP(AC384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC385","v":134586.83383241296},{"$f":"HLOOKUP(AD384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD385","v":137278.57050906125},{"$f":"HLOOKUP(AE384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE385","v":140024.14191924245},{"$f":"HLOOKUP(AF384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF385","v":142824.62475762732},{"$f":"HLOOKUP(AG384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG385","v":145681.11725277989},{"$f":"HLOOKUP(AH384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH385","v":148594.73959783546},{"$f":"HLOOKUP(AI384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI385","v":151566.63438979219},{"$f":"HLOOKUP(AJ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ385","v":154597.96707758802},{"$f":"HLOOKUP(AK384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK385","v":157689.92641913978},{"$f":"HLOOKUP(AL384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL385","v":160843.72494752257},{"$f":"HLOOKUP(AM384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM385","v":164060.59944647303},{"$f":"HLOOKUP(AN384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN385","v":167341.81143540249},{"$f":"HLOOKUP(AO384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO385","v":170688.64766411058},{"$f":"HLOOKUP(AP384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP385","v":174102.42061739275},{"$f":"HLOOKUP(AQ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ385","v":177584.46902974061},{"$f":"HLOOKUP(AR384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR385","v":181136.15841033543},{"$f":"HLOOKUP(AS384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS385","v":184758.88157854215},{"$f":"HLOOKUP(AT384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT385","v":188454.05921011296},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX407:BQ407))","v":46931.817846105769},{"$f":"HLOOKUP(AX384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX385","v":40286.664468043127},{"$f":"HLOOKUP(AY384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY385","v":41092.397757403989},{"$f":"HLOOKUP(AZ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ385","v":41914.245712552074},{"$f":"HLOOKUP(BA384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA385","v":42752.530626803113},{"$f":"HLOOKUP(BB384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB385","v":43607.581239339183},{"$f":"HLOOKUP(BC384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC385","v":44479.732864125966},{"$f":"HLOOKUP(BD384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD385","v":45369.327521408493},{"$f":"HLOOKUP(BE384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE385","v":46276.714071836665},{"$f":"HLOOKUP(BF384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF385","v":47202.248353273397},{"$f":"HLOOKUP(BG384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG385","v":48146.29332033886},{"$f":"HLOOKUP(BH384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH385","v":49109.219186745649},{"$f":"HLOOKUP(BI384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI385","v":50091.403570480557},{"$f":"HLOOKUP(BJ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ385","v":51093.231641890161},{"$f":"HLOOKUP(BK384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK385","v":52115.09627472797},{"$f":"HLOOKUP(BL384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL385","v":53157.398200222531},{"$f":"HLOOKUP(BM384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM385","v":54220.546164226973},{"$f":"HLOOKUP(BN384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN385","v":55304.957087511517},{"$f":"HLOOKUP(BO384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO385","v":56411.056229261754},{"$f":"HLOOKUP(BP384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP385","v":57539.277353846985},{"$f":"HLOOKUP(BQ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ385","v":58690.06290092392},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU407:CN407))","v":0},{"$f":"HLOOKUP(BU384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU385","v":0},{"$f":"HLOOKUP(BV384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV385","v":0},{"$f":"HLOOKUP(BW384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW385","v":0},{"$f":"HLOOKUP(BX384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX385","v":0},{"$f":"HLOOKUP(BY384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY385","v":0},{"$f":"HLOOKUP(BZ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ385","v":0},{"$f":"HLOOKUP(CA384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA385","v":0},{"$f":"HLOOKUP(CB384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB385","v":0},{"$f":"HLOOKUP(CC384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC385","v":0},{"$f":"HLOOKUP(CD384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD385","v":0},{"$f":"HLOOKUP(CE384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE385","v":0},{"$f":"HLOOKUP(CF384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF385","v":0},{"$f":"HLOOKUP(CG384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG385","v":0},{"$f":"HLOOKUP(CH384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH385","v":0},{"$f":"HLOOKUP(CI384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI385","v":0},{"$f":"HLOOKUP(CJ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ385","v":0},{"$f":"HLOOKUP(CK384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK385","v":0},{"$f":"HLOOKUP(CL384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL385","v":0},{"$f":"HLOOKUP(CM384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM385","v":0},{"$f":"HLOOKUP(CN384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN385","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR407:DK407))","v":0},{"$f":"HLOOKUP(CR384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR385","v":0},{"$f":"HLOOKUP(CS384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS385","v":0},{"$f":"HLOOKUP(CT384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT385","v":0},{"$f":"HLOOKUP(CU384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU385","v":0},{"$f":"HLOOKUP(CV384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV385","v":0},{"$f":"HLOOKUP(CW384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW385","v":0},{"$f":"HLOOKUP(CX384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX385","v":0},{"$f":"HLOOKUP(CY384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY385","v":0},{"$f":"HLOOKUP(CZ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ385","v":0},{"$f":"HLOOKUP(DA384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA385","v":0},{"$f":"HLOOKUP(DB384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB385","v":0},{"$f":"HLOOKUP(DC384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC385","v":0},{"$f":"HLOOKUP(DD384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD385","v":0},{"$f":"HLOOKUP(DE384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE385","v":0},{"$f":"HLOOKUP(DF384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF385","v":0},{"$f":"HLOOKUP(DG384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG385","v":0},{"$f":"HLOOKUP(DH384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH385","v":0},{"$f":"HLOOKUP(DI384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI385","v":0},{"$f":"HLOOKUP(DJ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ385","v":0},{"$f":"HLOOKUP(DK384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK385","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO407:EH407))","v":0},{"$f":"HLOOKUP(DO384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO385","v":0},{"$f":"HLOOKUP(DP384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP385","v":0},{"$f":"HLOOKUP(DQ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ385","v":0},{"$f":"HLOOKUP(DR384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR385","v":0},{"$f":"HLOOKUP(DS384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS385","v":0},{"$f":"HLOOKUP(DT384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT385","v":0},{"$f":"HLOOKUP(DU384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU385","v":0},{"$f":"HLOOKUP(DV384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV385","v":0},{"$f":"HLOOKUP(DW384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW385","v":0},{"$f":"HLOOKUP(DX384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX385","v":0},{"$f":"HLOOKUP(DY384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY385","v":0},{"$f":"HLOOKUP(DZ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ385","v":0},{"$f":"HLOOKUP(EA384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA385","v":0},{"$f":"HLOOKUP(EB384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB385","v":0},{"$f":"HLOOKUP(EC384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC385","v":0},{"$f":"HLOOKUP(ED384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED385","v":0},{"$f":"HLOOKUP(EE384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE385","v":0},{"$f":"HLOOKUP(EF384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF385","v":0},{"$f":"HLOOKUP(EG384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG385","v":0},{"$f":"HLOOKUP(EH384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH385","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL407:FE407))","v":1051563.7388170713},{"$f":"HLOOKUP(EL384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL385","v":902671.09727989184},{"$f":"HLOOKUP(EM384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM385","v":920724.51922548981},{"$f":"HLOOKUP(EN384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN385","v":939139.00960999948},{"$f":"HLOOKUP(EO384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO385","v":957921.78980219946},{"$f":"HLOOKUP(EP384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP385","v":977080.22559824365},{"$f":"HLOOKUP(EQ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ385","v":996621.8301102086},{"$f":"HLOOKUP(ER384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER385","v":1016554.2667124128},{"$f":"HLOOKUP(ES384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES385","v":1036885.352046661},{"$f":"HLOOKUP(ET384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET385","v":1057623.059087594},{"$f":"HLOOKUP(EU384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU385","v":1078775.5202693462},{"$f":"HLOOKUP(EV384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV385","v":1100351.030674733},{"$f":"HLOOKUP(EW384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW385","v":1122358.0512882276},{"$f":"HLOOKUP(EX384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX385","v":1144805.2123139922},{"$f":"HLOOKUP(EY384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY385","v":1167701.3165602721},{"$f":"HLOOKUP(EZ384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ385","v":1191055.3428914777},{"$f":"HLOOKUP(FA384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA385","v":1214876.4497493072},{"$f":"HLOOKUP(FB384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB385","v":1239173.9787442933},{"$f":"HLOOKUP(FC384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC385","v":1263957.458319179},{"$f":"HLOOKUP(FD384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD385","v":1289236.6074855626},{"$f":"HLOOKUP(FE384,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE385","v":1315021.3396352739}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX411:BQ411))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",299458.65738521679,{"$f":"(SUM(D407:D411))*Misc_Rev","v":227109.76371817672},241588.01807190423,253366.09779757433,260028.74495845009,269714.98846228991,279349.62859092385,288470.0865618668,301630.86729339603,311875.5919691996,317810.87762356788,325599.78737297573,339731.65591779095,353674.36253188015,364969.4069316829,365437.76051605935,365915.48117212334,366402.75624130858,366899.77681187744,367406.73779385776,367923.83799547766,null,"Misc Charges",37728.689862576139,{"$f":"(SUM(AA407:AA411))*Misc_Rev","v":28800.298729991493},30566.162679176687,32009.318093129903,32840.547040586483,34034.523523388547,35223.001110586847,36350.598913027905,37962.739610475095,39226.40057180071,39974.736544371321,40945.798314266343,42677.205474579474,44386.742104232799,45780.014745456981,45877.588408868745,45977.113545548731,46078.629184962316,46182.17513716418,46287.792008410084,46395.521217080888,null,"Misc Charges",62878.75616536873,{"$f":"(SUM(AX407:AX411))*Misc_Rev","v":47358.128752908488},50500.829238685066,53045.750898228609,54459.179617989743,56539.546475043273,58607.311303252274,60560.235620311323,63404.688754250441,65603.517869476025,66848.806312475368,68502.359665937358,71556.144794771404,74566.75370450085,76990.91221384058,77021.299484176459,77052.294499919051,77083.909415976479,77116.156630355064,77149.048789021224,77182.598790860706,null,"Misc Charges",78954.395162783403,{"$f":"(SUM(BU407:BU411))*Misc_Rev","v":56849.600304000014},59556.724128000009,59556.724128000009,62263.847951999996,64970.971775999998,64970.971775999998,67678.095600000015,70385.21942400001,73092.343248000019,73092.343248000019,75799.467071999999,78506.590896000009,81213.714720000018,83920.838544000013,86627.962368000008,89335.086192000002,92042.210016000012,94749.333840000007,235519.772688,232812.64886399999,null,"Misc Charges",0,{"$f":"(SUM(CR407:CR411))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO407:DO411))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",353873.82293479482,{"$f":"(SUM(EL407:EL411))*Misc_Rev","v":256166.60917009795},{"$f":"(SUM(EM407:EM411))*Misc_Rev","v":264354.60983349988},272553.13708616991,280762.40145989333,288982.61769709119,297214.00483503303,305456.78629173368,313711.18995356833,321977.44826463971,337917.46951793251,346208.15314829111,354511.41702725703,362827.51275980216,378818.36818299815,387160.90266665805,395517.0544159913,411548.76697631116,419932.97573983733,1033603.6600546341,1026693.7169357268]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D415:W415))","v":12870224.031152301},{"$f":"D413+D404","v":11389748.308840904},{"$f":"E413+E404","v":11548059.359725643},11838580.948185552,11955806.800143749,12178753.038061926,12401795.144943601,12608931.248554498,12956258.695439428,13204491.615250416,13305091.234168895,13469329.492866632,13851194.476565201,14226631.643478626,14511314.143899947,14424697.53837686,14338466.48838732,14252628.705041997,14167192.053673774,14082164.556922199,13997554.397879601,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA415:AT415))","v":1875473.4890269558},{"$f":"AA413+AA404","v":1788371.3311947701},{"$f":"AB413+AB404","v":1793967.2653483492},1815878.9109615083,1817304.3573708669,1831637.8102693358,1846213.8686044649,1859100.5441537984,1888976.1950874503,1907106.1704283501,1907590.1567768925,1915713.7739590907,1949917.7022621681,1983371.4580105427,2005977.1658605449,1984139.607681446,1962368.986226921,1940666.6402314613,1919033.9352042489,1897472.2639646486,1875983.0471884119,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX415:BQ415))","v":2320003.6921153488},{"$f":"AX413+AX404","v":1878026.0066172692},{"$f":"AY413+AY404","v":1931756.3922878127},2012313.4980713818,2054191.2723545544,2119067.5735378549,2183625.1893368568,2244349.1975890328,2335751.2128283349,2405065.3019380439,2441685.0590366917,2492313.7851234553,2590976.6539768139,2688163.9968713857,2765241.2865869245,2760216.4259699015,2755218.1893694536,2750247.1092659119,2745303.728789215,2740388.6019318998,2735502.2937663542,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU415:CN415))","v":4977571.6682224097},{"$f":"BU413+BU404","v":5025655.030901581},{"$f":"BV413+BV404","v":4959271.3185921134},4851343.954365477,4838241.2648527185,4826959.7412856538,4724509.1128624678,4716474.6733335676,4709883.1721396223,4704102.9691707054,4605584.0167611167,4599921.064351527,4594258.1119419402,4588595.1595323505,4582932.2071227618,4577269.254713173,4571606.3023035834,4565943.3498939946,4560280.3974844059,9290273.4450748172,9098898.4926652275,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR415:DK415))","v":24080773.824368771},{"$f":"CR413+CR404","v":28472376.694208141},{"$f":"CS413+CS404","v":27852030.311281297},27190983.53467546,26552860.408149991,25935973.304006379,25338786.741830144,24759852.239206277,24197830.031568274,23645473.390817452,23094819.055725776,22544527.672201253,21994606.499275222,21445062.941159658,20895904.550150771,20347139.029590689,19798774.23688839,19250818.186601032,18703279.053576916,18156165.176161297,17609485.059466355,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO415:EH415))","v":36621601.525321245},{"$f":"DO413+DO404","v":43730061.110043168},{"$f":"DP413+DP404","v":42761048.463447943},41691559.633011125,40657793.380231105,39657073.085456371,38686962.338491291,37745161.991686501,36829544.475575395,35928648.367547639,35029879.828986481,34131111.290425308,33232342.751864146,32333574.213302981,31434805.674741816,30536037.136180658,29637268.597619496,28738500.059058324,27839731.520497169,26940962.981936,26042194.443374839,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL415:FE415))","v":32616271.161288206},{"$f":"EL413+EL404","v":35444071.332422286},{"$f":"EM413+EM404","v":34615761.012144729},34047390.622389384,33496171.757436015,32960918.105326898,32440552.102783203,31934058.515407279,31440499.922218703,30954729.860731214,30733891.609787807,30251449.100713938,29770226.248347014,29290247.445821151,29074337.574133188,28596922.011899874,28120826.645310313,27908877.878277369,27435502.642792176,47724728.40948569,46728583.198401488]
[]
[]
[null,"Year",null,2033,{"$f":"D422+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,{"$f":"D422","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,{"$f":"AA422","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,{"$f":"AX422","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,2033,{"$f":"CR422+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,2033,{"$f":"DO422+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"Year",null,2033,{"$f":"EL422+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D430)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA430)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU430)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V424/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W424/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS424/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT424/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP424/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ424/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM424/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN424/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D422,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA422,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX422,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU422,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"AFUDC",null,{"$f":"D432*AFUDC!$Y$44","v":0.93213999219034749},{"$f":"E432*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA432*AFUDC!$Y$45","v":0.22168674785953901},{"$f":"AB432*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX432*AFUDC!$Y$46","v":5.5949512555026532E-2},{"$f":"AY432*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU432*AFUDC!$Y$47","v":0.86721744460291095},{"$f":"BV432*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR432*AFUDC!$Y$48","v":30.932195651565529},{"$f":"CS432*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO432*AFUDC!$Y$49","v":48.876214412953985},{"$f":"DP432*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL432*AFUDC!$Y$43","v":9.2088622005429652},{"$f":"EM432*0.1","v":0}]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Capital Recovery & Taxes",2470267.2642510035,{"$f":"VLOOKUP(D421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":3293176.1660221629},{"$f":"VLOOKUP(E421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":3181480.9926959923},{"$f":"VLOOKUP(F421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":3063745.3498900994},{"$f":"VLOOKUP(G421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2948157.2920324267},{"$f":"VLOOKUP(H421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2834555.9049769999},{"$f":"VLOOKUP(I421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2722794.7155909399},{"$f":"VLOOKUP(J421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2612735.5027488596},{"$f":"VLOOKUP(K421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2504250.3603347247},{"$f":"VLOOKUP(L421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2396650.2457234585},{"$f":"VLOOKUP(M421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2289178.0372282257},{"$f":"VLOOKUP(N421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2181705.8287329921},{"$f":"VLOOKUP(O421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2074233.6202377593},{"$f":"VLOOKUP(P421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1966761.4117425254},{"$f":"VLOOKUP(Q421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1859289.203247292},{"$f":"VLOOKUP(R421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1751816.9947520588},{"$f":"VLOOKUP(S421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1644344.7862568258},{"$f":"VLOOKUP(T421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1536872.5777615919},{"$f":"VLOOKUP(U421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1429400.3692663584},{"$f":"VLOOKUP(V421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1321928.1607711248},{"$f":"VLOOKUP(W421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1214455.9522758916},null,"Capital Recovery & Taxes",587492.78085244691,{"$f":"VLOOKUP(AA421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":783201.57968816999},{"$f":"VLOOKUP(AB421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":756637.60868194583},{"$f":"VLOOKUP(AC421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":728637.05943026138},{"$f":"VLOOKUP(AD421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":701147.26084576396},{"$f":"VLOOKUP(AE421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":674129.94342601346},{"$f":"VLOOKUP(AF421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":647550.27211109537},{"$f":"VLOOKUP(AG421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":621375.3743796834},{"$f":"VLOOKUP(AH421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":595574.83088368305},{"$f":"VLOOKUP(AI421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":569984.76965110551},{"$f":"VLOOKUP(AJ421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":544425.12776662211},{"$f":"VLOOKUP(AK421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":518865.48588213843},{"$f":"VLOOKUP(AL421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":493305.84399765503},{"$f":"VLOOKUP(AM421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":467746.20211317122},{"$f":"VLOOKUP(AN421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":442186.56022868771},{"$f":"VLOOKUP(AO421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":416626.91834420414},{"$f":"VLOOKUP(AP421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":391067.27645972063},{"$f":"VLOOKUP(AQ421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":365507.63457523694},{"$f":"VLOOKUP(AR421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":339947.99269075331},{"$f":"VLOOKUP(AS421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":314388.35080626974},{"$f":"VLOOKUP(AT421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":288828.70892178616},null,"Capital Recovery & Taxes",148271.98754847472,{"$f":"VLOOKUP(AX421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":197665.16058796676},{"$f":"VLOOKUP(AY421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":190960.92028639591},{"$f":"VLOOKUP(AZ421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":183894.11499906602},{"$f":"VLOOKUP(BA421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":176956.21345154999},{"$f":"VLOOKUP(BB421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":170137.55715037489},{"$f":"VLOOKUP(BC421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":163429.35438994318},{"$f":"VLOOKUP(BD421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":156823.30877201536},{"$f":"VLOOKUP(BE421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":150311.74303254861},{"$f":"VLOOKUP(BF421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":143853.29900718384},{"$f":"VLOOKUP(BG421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":137402.5322458618},{"$f":"VLOOKUP(BH421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":130951.76548453976},{"$f":"VLOOKUP(BI421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":124500.99872321774},{"$f":"VLOOKUP(BJ421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":118050.23196189565},{"$f":"VLOOKUP(BK421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":111599.4652005736},{"$f":"VLOOKUP(BL421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":105148.69843925156},{"$f":"VLOOKUP(BM421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":98697.931677929519},{"$f":"VLOOKUP(BN421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":92247.164916607449},{"$f":"VLOOKUP(BO421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":85796.398155285395},{"$f":"VLOOKUP(BP421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":79345.631393963355},{"$f":"VLOOKUP(BQ421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":72894.864632641285},null,"Capital Recovery & Taxes",2298215.8070013574,{"$f":"VLOOKUP(BU421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":3063809.9891134845},{"$f":"VLOOKUP(BV421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":2959894.2644391363},{"$f":"VLOOKUP(BW421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":2850358.7824855223},{"$f":"VLOOKUP(BX421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":2742821.3084990242},{"$f":"VLOOKUP(BY421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":2637132.1358308103},{"$f":"VLOOKUP(BZ421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":2533154.9930441189},{"$f":"VLOOKUP(CA421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":2430761.2859662375},{"$f":"VLOOKUP(CB421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":2329832.0170045029},{"$f":"VLOOKUP(CC421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":2229726.1346113491},{"$f":"VLOOKUP(CD421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":2129739.2498108577},{"$f":"VLOOKUP(CE421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":2029752.3650103656},{"$f":"VLOOKUP(CF421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":1929765.4802098745},{"$f":"VLOOKUP(CG421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":1829778.5954093821},{"$f":"VLOOKUP(CH421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":1729791.7106088903},{"$f":"VLOOKUP(CI421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":1629804.8258083989},{"$f":"VLOOKUP(CJ421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":1529817.9410079073},{"$f":"VLOOKUP(CK421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":1429831.0562074152},{"$f":"VLOOKUP(CL421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":1329844.1714069233},{"$f":"VLOOKUP(CM421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":1229857.2866064317},{"$f":"VLOOKUP(CN421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":1129870.4018059399},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR439:DK439))","v":23640175.250924733},{"$f":"VLOOKUP(CR421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":28228866.715735476},{"$f":"VLOOKUP(CS421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":27603344.405630212},{"$f":"VLOOKUP(CT421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":26912962.163254723},{"$f":"VLOOKUP(CU421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":26245639.75335646},{"$f":"VLOOKUP(CV421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":25599649.349870846},{"$f":"VLOOKUP(CW421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":24973418.188046772},{"$f":"VLOOKUP(CX421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":24365462.109598026},{"$f":"VLOOKUP(CY421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":23774407.714319415},{"$f":"VLOOKUP(CZ421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":23192856.362395976},{"$f":"VLOOKUP(DA421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":22612678.410677709},{"$f":"VLOOKUP(DB421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":22032500.458959445},{"$f":"VLOOKUP(DC421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":21452322.507241175},{"$f":"VLOOKUP(DD421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":20872144.555522908},{"$f":"VLOOKUP(DE421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":20291966.60380464},{"$f":"VLOOKUP(DF421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":19711788.652086377},{"$f":"VLOOKUP(DG421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":19131610.700368114},{"$f":"VLOOKUP(DH421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":18551432.748649839},{"$f":"VLOOKUP(DI421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":17971254.796931583},{"$f":"VLOOKUP(DJ421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":17391076.845213313},{"$f":"VLOOKUP(DK421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":16810898.893495046},null,"Capital Recovery & Taxes",37354033.555827662,{"$f":"VLOOKUP(DO421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":44604662.332244024},{"$f":"VLOOKUP(DP421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":43616269.432716899},{"$f":"VLOOKUP(DQ421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":42525390.825671338},{"$f":"VLOOKUP(DR421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":41470949.247835726},{"$f":"VLOOKUP(DS421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":40450214.547165498},{"$f":"VLOOKUP(DT421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":39460701.585261114},{"$f":"VLOOKUP(DU421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":38500065.231520228},{"$f":"VLOOKUP(DV421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":37566135.365086898},{"$f":"VLOOKUP(DW421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":36647221.334898591},{"$f":"VLOOKUP(DX421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":35730477.425566204},{"$f":"VLOOKUP(DY421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":34813733.516233817},{"$f":"VLOOKUP(DZ421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":33896989.60690143},{"$f":"VLOOKUP(EA421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":32980245.697569039},{"$f":"VLOOKUP(EB421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":32063501.788236652},{"$f":"VLOOKUP(EC421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":31146757.878904268},{"$f":"VLOOKUP(ED421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":30230013.969571881},{"$f":"VLOOKUP(EE421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":29313270.06023949},{"$f":"VLOOKUP(EF421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":28396526.15090711},{"$f":"VLOOKUP(EG421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":27479782.24157472},{"$f":"VLOOKUP(EH421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":26563038.332242332},null,"Capital Recovery & Taxes",18901853.287405256,{"$f":"VLOOKUP(EL421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":25198541.728886288},{"$f":"VLOOKUP(EM421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":24343878.830795895},{"$f":"VLOOKUP(EN421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":23442995.805213604},{"$f":"VLOOKUP(EO421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":22558545.550368696},{"$f":"VLOOKUP(EP421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":21689296.79237308},{"$f":"VLOOKUP(EQ421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":20834128.756277297},{"$f":"VLOOKUP(ER421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":19991983.809382625},{"$f":"VLOOKUP(ES421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":19161883.246803626},{"$f":"VLOOKUP(ET421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":18338554.690609198},{"$f":"VLOOKUP(EU421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":17516204.839300185},{"$f":"VLOOKUP(EV421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":16693854.987991177},{"$f":"VLOOKUP(EW421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":15871505.13668217},{"$f":"VLOOKUP(EX421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":15049155.285373151},{"$f":"VLOOKUP(EY421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":14226805.434064141},{"$f":"VLOOKUP(EZ421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":13404455.58275513},{"$f":"VLOOKUP(FA421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":12582105.731446121},{"$f":"VLOOKUP(FB421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":11759755.880137106},{"$f":"VLOOKUP(FC421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":10937406.028828096},{"$f":"VLOOKUP(FD421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":10115056.177519083},{"$f":"VLOOKUP(FE421,Assumptions!$A$4:$E$53,3,FALSE)*$EL434*1000000","v":9292706.3262100704}]
[null,"Misc Charges",4302.0737587292278,{"$f":"(D437+D438)*Misc_Rev","v":3692.9360504001579},3766.7947714081615,3842.130666836325,3918.973280173052,3997.3527457765131,4077.2998006920429,4158.8457967058848,4242.0227126400032,4326.8631668928028,4413.4004302306575,4501.6684388352705,4591.7018076119766,4683.5358437642162,4777.2065606395008,4872.7506918522913,4970.2057056893373,5069.6098198031241,5171.0020161991861,5274.4220565231699,5379.9104976536337,null,"Misc Charges",0,{"$f":"(AA437+AA438)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",386.82813213906962,{"$f":"(AX437+AX438)*Misc_Rev","v":332.05649986514749},338.69762986245047,345.47158245969956,352.38101410889357,359.42863439107145,366.61720707889287,373.94955122047077,381.42854224488025,389.05711308977783,396.83825535157331,404.77502045860484,412.87052086777697,421.12793128513243,429.5504899108351,438.1414997090518,446.9043297032328,455.84241629729758,464.95926462324343,474.2584499157083,483.74361891402248,null,"Misc Charges",0,{"$f":"(BU437+BU438)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR441:DK441))","v":26828.209967630875},{"$f":"(CR437+CR438)*Misc_Rev","v":23029.559536523211},{"$f":"(CS437+CS438)*Misc_Rev","v":23490.150727253673},23959.953741798745,24439.152816634723,24927.935872967428,25426.494590426773,25935.024482235309,26453.724971880019,26982.799471317619,27522.455460743964,28072.90456995885,28634.36266135802,29207.049914585183,29791.190912876886,30387.014731134423,30994.755025757109,31614.650126272252,32246.94312879771,32891.881991373652,33549.719631201137,null,"Misc Charges",0,{"$f":"(DO437+DO438)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",57114.949819730347,{"$f":"(EL437+EL438)*Misc_Rev","v":49027.950015524984},50008.50901583548,51008.679196152189,52028.852780075242,53069.429835676754,54130.818432390282,55213.434801038093,56317.703497058843,57444.057567000033,58592.938718340025,59764.797492706821,60960.093442560959,62179.295311412185,63422.881217640439,64691.338841993245,65985.165618833096,67304.868931209756,68650.966309833966,70023.985636030629,71424.465348751255]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Fuel Cost",11765914.504336195,{"$f":"HLOOKUP(D422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D424","v":9167722.3063333295},{"$f":"HLOOKUP(E422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E424","v":9636488.0752046686},{"$f":"HLOOKUP(F422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F424","v":9894766.7775320001},{"$f":"HLOOKUP(G422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G424","v":10276969.879933333},{"$f":"HLOOKUP(H422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H424","v":10656736.963793067},{"$f":"HLOOKUP(I422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I424","v":11015055.214012805},{"$f":"HLOOKUP(J422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J424","v":11539054.312405335},{"$f":"HLOOKUP(K422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K424","v":11942903.042328127},{"$f":"HLOOKUP(L422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L424","v":12169343.1922336},{"$f":"HLOOKUP(M422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M424","v":12471596.709563734},{"$f":"HLOOKUP(N422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N424","v":13034115.022339603},{"$f":"HLOOKUP(O422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O424","v":13588498.346957337},{"$f":"HLOOKUP(P422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P424","v":14033724.233039739},{"$f":"HLOOKUP(Q422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q424","v":14033724.233039739},{"$f":"HLOOKUP(R422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R424","v":14033724.233039739},{"$f":"HLOOKUP(S422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S424","v":14033724.233039739},{"$f":"HLOOKUP(T422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T424","v":14033724.233039739},{"$f":"HLOOKUP(U422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U424","v":14033724.233039739},{"$f":"HLOOKUP(V422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V424","v":14033724.233039739},{"$f":"HLOOKUP(W422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W424","v":14033724.233039739},null,"Fuel Cost",2472272.80804632,{"$f":"HLOOKUP(AA422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA424","v":1926336.5003472213},{"$f":"HLOOKUP(AB422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB424","v":2024834.3148006946},{"$f":"HLOOKUP(AC422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC424","v":2079104.2495708333},{"$f":"HLOOKUP(AD422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD424","v":2159413.3778472217},{"$f":"HLOOKUP(AE422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE424","v":2239210.6460044445},{"$f":"HLOOKUP(AF422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF424","v":2314501.0508700009},{"$f":"HLOOKUP(AG422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG424","v":2424604.5810222221},{"$f":"HLOOKUP(AH422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH424","v":2509461.9232359705},{"$f":"HLOOKUP(AI422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI424","v":2557041.8903566664},{"$f":"HLOOKUP(AJ422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ424","v":2620551.8837155555},{"$f":"HLOOKUP(AK422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK424","v":2738749.1329129166},{"$f":"HLOOKUP(AL422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL424","v":2855237.0453638891},{"$f":"HLOOKUP(AM422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM424","v":2948788.6219280562},{"$f":"HLOOKUP(AN422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN424","v":2948788.6219280562},{"$f":"HLOOKUP(AO422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO424","v":2948788.6219280562},{"$f":"HLOOKUP(AP422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP424","v":2948788.6219280562},{"$f":"HLOOKUP(AQ422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ424","v":2948788.6219280562},{"$f":"HLOOKUP(AR422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR424","v":2948788.6219280562},{"$f":"HLOOKUP(AS422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS424","v":2948788.6219280562},{"$f":"HLOOKUP(AT422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT424","v":2948788.6219280562},null,"Fuel Cost",2170390.4136571684,{"$f":"HLOOKUP(AX422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX424","v":1691116.8784546105},{"$f":"HLOOKUP(AY422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY424","v":1777587.3972259336},{"$f":"HLOOKUP(AZ422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ424","v":1825230.5803696208},{"$f":"HLOOKUP(BA422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA424","v":1895733.3831238109},{"$f":"HLOOKUP(BB422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB424","v":1965786.8275822031},{"$f":"HLOOKUP(BC422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC424","v":2031883.7293596824},{"$f":"HLOOKUP(BD422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD424","v":2128542.8219866953},{"$f":"HLOOKUP(BE422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE424","v":2203038.4688545205},{"$f":"HLOOKUP(BF422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF424","v":2244808.5777942725},{"$f":"HLOOKUP(BG422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG424","v":2300563.5415300466},{"$f":"HLOOKUP(BH422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH424","v":2404328.0515564797},{"$f":"HLOOKUP(BI422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI424","v":2506591.9472186728},{"$f":"HLOOKUP(BJ422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ424","v":2588720.1995282695},{"$f":"HLOOKUP(BK422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK424","v":2588720.1995282695},{"$f":"HLOOKUP(BL422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL424","v":2588720.1995282695},{"$f":"HLOOKUP(BM422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM424","v":2588720.1995282695},{"$f":"HLOOKUP(BN422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN424","v":2588720.1995282695},{"$f":"HLOOKUP(BO422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO424","v":2588720.1995282695},{"$f":"HLOOKUP(BP422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP424","v":2588720.1995282695},{"$f":"HLOOKUP(BQ422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ424","v":2588720.1995282695},null,"Fuel Cost",3229523.5736048212,{"$f":"HLOOKUP(BU422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU424","v":2264460.0000000005},{"$f":"HLOOKUP(BV422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV424","v":2264460.0000000005},{"$f":"HLOOKUP(BW422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW424","v":2367390},{"$f":"HLOOKUP(BX422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX424","v":2470320},{"$f":"HLOOKUP(BY422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY424","v":2470320},{"$f":"HLOOKUP(BZ422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ424","v":2573250.0000000005},{"$f":"HLOOKUP(CA422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA424","v":2676180.0000000005},{"$f":"HLOOKUP(CB422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB424","v":2779110.0000000005},{"$f":"HLOOKUP(CC422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC424","v":2779110.0000000005},{"$f":"HLOOKUP(CD422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD424","v":2882040},{"$f":"HLOOKUP(CE422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE424","v":2984970.0000000005},{"$f":"HLOOKUP(CF422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF424","v":3087900.0000000005},{"$f":"HLOOKUP(CG422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG424","v":3190830.0000000005},{"$f":"HLOOKUP(CH422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH424","v":3293760.0000000005},{"$f":"HLOOKUP(CI422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI424","v":3396690},{"$f":"HLOOKUP(CJ422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ424","v":3499620.0000000005},{"$f":"HLOOKUP(CK422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK424","v":3602550.0000000005},{"$f":"HLOOKUP(CL422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL424","v":8954910},{"$f":"HLOOKUP(CM422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM424","v":8851980},{"$f":"HLOOKUP(CN422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN424","v":8954910},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",11963437.708621226,{"$f":"HLOOKUP(EL422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL424","v":8146800},{"$f":"HLOOKUP(EM422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM424","v":8409600},{"$f":"HLOOKUP(EN422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN424","v":8672400},{"$f":"HLOOKUP(EO422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO424","v":8935200},{"$f":"HLOOKUP(EP422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP424","v":9198000},{"$f":"HLOOKUP(EQ422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ424","v":9460800},{"$f":"HLOOKUP(ER422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER424","v":9723600},{"$f":"HLOOKUP(ES422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES424","v":9986400},{"$f":"HLOOKUP(ET422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET424","v":10512000},{"$f":"HLOOKUP(EU422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU424","v":10774799.999999998},{"$f":"HLOOKUP(EV422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV424","v":11037600},{"$f":"HLOOKUP(EW422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW424","v":11300400},{"$f":"HLOOKUP(EX422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX424","v":11826000},{"$f":"HLOOKUP(EY422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY424","v":12088799.999999998},{"$f":"HLOOKUP(EZ422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ424","v":12351600},{"$f":"HLOOKUP(FA422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA424","v":12877200.000000002},{"$f":"HLOOKUP(FB422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB424","v":13140000},{"$f":"HLOOKUP(FC422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC424","v":34164000},{"$f":"HLOOKUP(FD422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD424","v":33901200},{"$f":"HLOOKUP(FE422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE424","v":34164000}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX449:BQ449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",307868.31343792344,{"$f":"(SUM(D445:D449))*Misc_Rev","v":241588.01807190423},253366.09779757433,260028.74495845009,269714.98846228991,279349.62859092385,288470.0865618668,301630.86729339603,311875.5919691996,317810.87762356788,325599.78737297573,339731.65591779095,353674.36253188015,364969.4069316829,365437.76051605935,365915.48117212334,366402.75624130858,366899.77681187744,367406.73779385776,367923.83799547766,368451.28020112996,null,"Misc Charges",38773.120117388986,{"$f":"(SUM(AA445:AA449))*Misc_Rev","v":30566.162679176687},32009.318093129903,32840.547040586483,34034.523523388547,35223.001110586847,36350.598913027905,37962.739610475095,39226.40057180071,39974.736544371321,40945.798314266343,42677.205474579474,44386.742104232799,45780.014745456981,45877.588408868745,45977.113545548731,46078.629184962316,46182.17513716418,46287.792008410084,46395.521217080888,46505.405009925125,null,"Misc Charges",64671.177341596158,{"$f":"(SUM(AX445:AX449))*Misc_Rev","v":50500.829238685066},53045.750898228609,54459.179617989743,56539.546475043273,58607.311303252274,60560.235620311323,63404.688754250441,65603.517869476025,66848.806312475368,68502.359665937358,71556.144794771404,74566.75370450085,76990.91221384058,77021.299484176459,77052.294499919051,77083.909415976479,77116.156630355064,77149.048789021224,77182.598790860706,77216.819792736977,null,"Misc Charges",84938.50389852548,{"$f":"(SUM(BU445:BU449))*Misc_Rev","v":59556.724128000009},59556.724128000009,62263.847951999996,64970.971775999998,64970.971775999998,67678.095600000015,70385.21942400001,73092.343248000019,73092.343248000019,75799.467071999999,78506.590896000009,81213.714720000018,83920.838544000013,86627.962368000008,89335.086192000002,92042.210016000012,94749.333840000007,235519.772688,232812.64886399999,235519.772688,null,"Misc Charges",0,{"$f":"(SUM(CR445:CR449))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO445:DO449))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",380052.49798344565,{"$f":"(SUM(EL445:EL449))*Misc_Rev","v":264354.60983349988},{"$f":"(SUM(EM445:EM449))*Misc_Rev","v":272553.13708616991},280762.40145989333,288982.61769709119,297214.00483503303,305456.78629173368,313711.18995356833,321977.44826463971,337917.46951793251,346208.15314829111,354511.41702725703,362827.51275980216,378818.36818299815,387160.90266665805,395517.0544159913,411548.76697631116,419932.97573983733,1033603.6600546341,1026693.7169357268,1035122.1507784412]
[]
[null,"$/MWh",{"$f":"C453/AVERAGE(D423:W423)","v":68.745300838197352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z453/AVERAGE(AA423:AT423)","v":48.001895180064508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW453/AVERAGE(AX423:BQ423)","v":69.051029633353124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT453/AVERAGE(BU423:CN423)","v":59.552566932471443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ453/AVERAGE(CR423:DK423)","v":121.27706398251796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN453/AVERAGE(DO423:EH423)","v":230.74453905386838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK453/AVERAGE(EL423:FE423)","v":154.90431135872109}]
[null,"Variable Cost $/MWh",{"$f":"C451/AVERAGE(D423:W423)","v":55.109102187912463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z451/AVERAGE(AA423:AT423)","v":33.314575658753334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW451/AVERAGE(AX423:BQ423)","v":64.371664397319847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT451/AVERAGE(BU423:CN423)","v":33.317226669898865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ451/AVERAGE(CR423:DK423)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN451/AVERAGE(DO423:EH423)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK451/AVERAGE(EL423:FE423)","v":59.629573361458569}]
[null,"Year",null,2034,{"$f":"D460+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,{"$f":"D460","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,{"$f":"AA460","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,{"$f":"AX460","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,2034,{"$f":"CR460+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,2034,{"$f":"DO460+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,"Year",null,2034,{"$f":"EL460+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA468)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU468)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*D463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*E463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*F463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*G463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*H463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*I463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*J463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*K463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*L463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*M463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*N463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*O463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*P463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*Q463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*R463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*S463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*T463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*U463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*V463/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*W463/2204.62","v":-19614.808901307257},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$46*AA463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AB463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AC463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AD463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AE463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AF463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AG463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AH463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AI463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AJ463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AK463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AL463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AM463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AN463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AO463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AP463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AQ463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AR463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AS463/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AT463/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$47*AX463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AY463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AZ463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BA463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BB463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BC463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BD463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BE463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BF463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BG463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BH463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BI463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BJ463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BK463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BL463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BM463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BN463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BO463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BP463/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BQ463/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM463/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN463/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D460,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA460,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX460,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU460,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"AFUDC",null,{"$f":"D470*AFUDC!$Y$44","v":0.94602887807398361},{"$f":"E470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA470*AFUDC!$Y$45","v":0.22498988040264611},{"$f":"AB470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX470*AFUDC!$Y$46","v":5.6783160292096409E-2},{"$f":"AY470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU470*AFUDC!$Y$47","v":0.88013898452749417},{"$f":"BV470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR470*AFUDC!$Y$48","v":31.550839564596838},{"$f":"CS470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO470*AFUDC!$Y$49","v":49.853738701213054},{"$f":"DP470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL470*AFUDC!$Y$43","v":9.3930394445538248},{"$f":"EM470*0.1","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR476:DK476))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",4388.1152339038126,{"$f":"(D475+D476)*Misc_Rev","v":3766.7947714081615},3842.130666836325,3918.973280173052,3997.3527457765131,4077.2998006920429,4158.8457967058848,4242.0227126400032,4326.8631668928028,4413.4004302306575,4501.6684388352705,4591.7018076119766,4683.5358437642162,4777.2065606395008,4872.7506918522913,4970.2057056893373,5069.6098198031241,5171.0020161991861,5274.4220565231699,5379.9104976536337,5487.5087076067057,null,"Misc Charges",0,{"$f":"(AA475+AA476)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",394.56469478185107,{"$f":"(AX475+AX476)*Misc_Rev","v":338.69762986245047},345.47158245969956,352.38101410889357,359.42863439107145,366.61720707889287,373.94955122047077,381.42854224488025,389.05711308977783,396.83825535157331,404.77502045860484,412.87052086777697,421.12793128513243,429.5504899108351,438.1414997090518,446.9043297032328,455.84241629729758,464.95926462324343,474.2584499157083,483.74361891402248,493.41849129230292,null,"Misc Charges",0,{"$f":"(BU475+BU476)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR479:DK479))","v":27364.774166983498},{"$f":"(CR475+CR476)*Misc_Rev","v":23490.150727253673},{"$f":"(CS475+CS476)*Misc_Rev","v":23959.953741798745},24439.152816634723,24927.935872967428,25426.494590426773,25935.024482235309,26453.724971880019,26982.799471317619,27522.455460743964,28072.90456995885,28634.36266135802,29207.049914585183,29791.190912876886,30387.014731134423,30994.755025757109,31614.650126272252,32246.94312879771,32891.881991373652,33549.719631201137,34220.714023825152,null,"Misc Charges",0,{"$f":"(DO475+DO476)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",58257.248816124942,{"$f":"(EL475+EL476)*Misc_Rev","v":50008.50901583548},51008.679196152189,52028.852780075242,53069.429835676754,54130.818432390282,55213.434801038093,56317.703497058843,57444.057567000033,58592.938718340025,59764.797492706821,60960.093442560959,62179.295311412185,63422.881217640439,64691.338841993245,65985.165618833096,67304.868931209756,68650.966309833966,70023.985636030629,71424.465348751255,72852.95465572628]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Fuel Cost",12062632.947358806,{"$f":"HLOOKUP(D460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D462","v":9636488.0752046686},{"$f":"HLOOKUP(E460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E462","v":9894766.7775320001},{"$f":"HLOOKUP(F460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F462","v":10276969.879933333},{"$f":"HLOOKUP(G460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G462","v":10656736.963793067},{"$f":"HLOOKUP(H460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H462","v":11015055.214012805},{"$f":"HLOOKUP(I460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I462","v":11539054.312405335},{"$f":"HLOOKUP(J460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J462","v":11942903.042328127},{"$f":"HLOOKUP(K460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K462","v":12169343.1922336},{"$f":"HLOOKUP(L460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L462","v":12471596.709563734},{"$f":"HLOOKUP(M460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M462","v":13034115.022339603},{"$f":"HLOOKUP(N460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N462","v":13588498.346957337},{"$f":"HLOOKUP(O460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O462","v":14033724.233039739},{"$f":"HLOOKUP(P460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P462","v":14033724.233039739},{"$f":"HLOOKUP(Q460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q462","v":14033724.233039739},{"$f":"HLOOKUP(R460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R462","v":14033724.233039739},{"$f":"HLOOKUP(S460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S462","v":14033724.233039739},{"$f":"HLOOKUP(T460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T462","v":14033724.233039739},{"$f":"HLOOKUP(U460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U462","v":14033724.233039739},{"$f":"HLOOKUP(V460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V462","v":14033724.233039739},{"$f":"HLOOKUP(W460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W462","v":14033724.233039739},null,"Fuel Cost",2534619.7627229239,{"$f":"HLOOKUP(AA460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA462","v":2024834.3148006946},{"$f":"HLOOKUP(AB460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB462","v":2079104.2495708333},{"$f":"HLOOKUP(AC460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC462","v":2159413.3778472217},{"$f":"HLOOKUP(AD460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD462","v":2239210.6460044445},{"$f":"HLOOKUP(AE460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE462","v":2314501.0508700009},{"$f":"HLOOKUP(AF460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF462","v":2424604.5810222221},{"$f":"HLOOKUP(AG460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG462","v":2509461.9232359705},{"$f":"HLOOKUP(AH460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH462","v":2557041.8903566664},{"$f":"HLOOKUP(AI460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI462","v":2620551.8837155555},{"$f":"HLOOKUP(AJ460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ462","v":2738749.1329129166},{"$f":"HLOOKUP(AK460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK462","v":2855237.0453638891},{"$f":"HLOOKUP(AL460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL462","v":2948788.6219280562},{"$f":"HLOOKUP(AM460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM462","v":2948788.6219280562},{"$f":"HLOOKUP(AN460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN462","v":2948788.6219280562},{"$f":"HLOOKUP(AO460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO462","v":2948788.6219280562},{"$f":"HLOOKUP(AP460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP462","v":2948788.6219280562},{"$f":"HLOOKUP(AQ460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ462","v":2948788.6219280562},{"$f":"HLOOKUP(AR460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR462","v":2948788.6219280562},{"$f":"HLOOKUP(AS460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS462","v":2948788.6219280562},{"$f":"HLOOKUP(AT460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT462","v":2948788.6219280562},null,"Fuel Cost",2225124.3541472354,{"$f":"HLOOKUP(AX460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX462","v":1777587.3972259336},{"$f":"HLOOKUP(AY460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY462","v":1825230.5803696208},{"$f":"HLOOKUP(AZ460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ462","v":1895733.3831238109},{"$f":"HLOOKUP(BA460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA462","v":1965786.8275822031},{"$f":"HLOOKUP(BB460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB462","v":2031883.7293596824},{"$f":"HLOOKUP(BC460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC462","v":2128542.8219866953},{"$f":"HLOOKUP(BD460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD462","v":2203038.4688545205},{"$f":"HLOOKUP(BE460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE462","v":2244808.5777942725},{"$f":"HLOOKUP(BF460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF462","v":2300563.5415300466},{"$f":"HLOOKUP(BG460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG462","v":2404328.0515564797},{"$f":"HLOOKUP(BH460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH462","v":2506591.9472186728},{"$f":"HLOOKUP(BI460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI462","v":2588720.1995282695},{"$f":"HLOOKUP(BJ460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ462","v":2588720.1995282695},{"$f":"HLOOKUP(BK460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK462","v":2588720.1995282695},{"$f":"HLOOKUP(BL460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL462","v":2588720.1995282695},{"$f":"HLOOKUP(BM460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM462","v":2588720.1995282695},{"$f":"HLOOKUP(BN460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN462","v":2588720.1995282695},{"$f":"HLOOKUP(BO460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO462","v":2588720.1995282695},{"$f":"HLOOKUP(BP460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP462","v":2588720.1995282695},{"$f":"HLOOKUP(BQ460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ462","v":2588720.1995282695},null,"Fuel Cost",3465398.7893321645,{"$f":"HLOOKUP(BU460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU462","v":2264460.0000000005},{"$f":"HLOOKUP(BV460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV462","v":2367390},{"$f":"HLOOKUP(BW460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW462","v":2470320},{"$f":"HLOOKUP(BX460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX462","v":2470320},{"$f":"HLOOKUP(BY460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY462","v":2573250.0000000005},{"$f":"HLOOKUP(BZ460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ462","v":2676180.0000000005},{"$f":"HLOOKUP(CA460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA462","v":2779110.0000000005},{"$f":"HLOOKUP(CB460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB462","v":2779110.0000000005},{"$f":"HLOOKUP(CC460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC462","v":2882040},{"$f":"HLOOKUP(CD460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD462","v":2984970.0000000005},{"$f":"HLOOKUP(CE460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE462","v":3087900.0000000005},{"$f":"HLOOKUP(CF460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF462","v":3190830.0000000005},{"$f":"HLOOKUP(CG460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG462","v":3293760.0000000005},{"$f":"HLOOKUP(CH460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH462","v":3396690},{"$f":"HLOOKUP(CI460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI462","v":3499620.0000000005},{"$f":"HLOOKUP(CJ460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ462","v":3602550.0000000005},{"$f":"HLOOKUP(CK460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK462","v":8954910},{"$f":"HLOOKUP(CL460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL462","v":8851980},{"$f":"HLOOKUP(CM460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM462","v":8954910},{"$f":"HLOOKUP(CN460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN462","v":9057840.0000000019},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",12888120.001283675,{"$f":"HLOOKUP(EL460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL462","v":8409600},{"$f":"HLOOKUP(EM460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM462","v":8672400},{"$f":"HLOOKUP(EN460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN462","v":8935200},{"$f":"HLOOKUP(EO460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO462","v":9198000},{"$f":"HLOOKUP(EP460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP462","v":9460800},{"$f":"HLOOKUP(EQ460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ462","v":9723600},{"$f":"HLOOKUP(ER460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER462","v":9986400},{"$f":"HLOOKUP(ES460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES462","v":10512000},{"$f":"HLOOKUP(ET460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET462","v":10774799.999999998},{"$f":"HLOOKUP(EU460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU462","v":11037600},{"$f":"HLOOKUP(EV460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV462","v":11300400},{"$f":"HLOOKUP(EW460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW462","v":11826000},{"$f":"HLOOKUP(EX460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX462","v":12088799.999999998},{"$f":"HLOOKUP(EY460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY462","v":12351600},{"$f":"HLOOKUP(EZ460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ462","v":12877200.000000002},{"$f":"HLOOKUP(FA460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA462","v":13140000},{"$f":"HLOOKUP(FB460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB462","v":34164000},{"$f":"HLOOKUP(FC460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC462","v":33901200},{"$f":"HLOOKUP(FD460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD462","v":34164000},{"$f":"HLOOKUP(FE460,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE462","v":34689600}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX487:BQ487))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"$/MWh",{"$f":"C491/AVERAGE(D461:W461)","v":70.32468128477538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z491/AVERAGE(AA461:AT461)","v":49.042277949837271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW491/AVERAGE(AX461:BQ461)","v":70.742018420360111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT491/AVERAGE(BU461:CN461)","v":62.372578026535933},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ491/AVERAGE(CR461:DK461)","v":123.7026052621683},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN491/AVERAGE(DO461:EH461)","v":235.3594298349457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK491/AVERAGE(EL461:FE461)","v":161.13328857306112}]
[null,{"$f":"D498&\" \"&'Resource Options'!$B$45","v":"2035 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA498&\" \"&'Resource Options'!$B$46","v":"2035 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX498&\" \"&'Resource Options'!$B$47","v":"2035 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU498&\" \"&'Resource Options'!$B$48","v":"2035 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR498&\" \"&'Resource Options'!$B$49","v":"2035 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO498&\" \"&'Resource Options'!$B$50","v":"2035 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL498&\" \"&'Resource Options'!$B$44","v":"2035 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D498-$D$4)","v":192000},{"$f":"D499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U499*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V499*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA498--$AA$4)","v":39999.999999999993},{"$f":"AA499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS499*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP498-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ498-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM498-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN498-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ498-$CR498)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK498-$CR498)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG498-$DO498)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH498-$DO498)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD498-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE498-$EL$4)","v":219000}]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W500/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT500/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP500/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ500/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM500/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN500/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*D501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*E501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*F501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*G501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*H501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*I501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*J501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*K501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*L501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*M501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*N501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*O501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*P501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*Q501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*R501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*S501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*T501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*U501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*V501/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*W501/2204.62","v":-19614.808901307257},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$46*AA501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AB501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AC501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AD501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AE501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AF501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AG501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AH501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AI501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AJ501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AK501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AL501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AM501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AN501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AO501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AP501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AQ501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AR501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AS501/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AT501/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$47*AX501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AY501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AZ501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BA501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BB501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BC501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BD501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BE501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BF501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BG501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BH501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BI501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BJ501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BK501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BL501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BM501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BN501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BO501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BP501/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BQ501/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM501/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN501/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D498,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":22.046491581108747},{"$f":"'Resource Options'!$N$45*(1.02^(D498-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA498,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":5.2432199683271072},{"$f":"'Resource Options'!$N$46*(1.02^(AA498-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX498,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.3232888491492227},{"$f":"'Resource Options'!$N$47*(1.02^(AX498-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU498,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":20.510977161812946},{"$f":"'Resource Options'!$N$48*(1.02^(BU498-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR498,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":217.34217840135597},{"$f":"'Resource Options'!$N$49*(1.02^(CR498-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO498,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":343.4241471954976},{"$f":"'Resource Options'!$N$50*(1.02^(DO498-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL498,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":168.23354229051623},{"$f":"'Resource Options'!$N$44*(1.02^(EL498-2018))","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D508:D509)","v":23.006616289466031},{"$f":"SUM(E508:E509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA508:AA509)","v":5.4715621979477529},{"$f":"SUM(AB508:AB509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX508:AX509)","v":1.3809180785296713},{"$f":"SUM(AY508:AY509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU508:BU509)","v":21.4042302172099},{"$f":"SUM(BV508:BV509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR508:CR509)","v":249.52403475724475},{"$f":"SUM(CS508:CS509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO508:DO509)","v":394.27496067073491},{"$f":"SUM(DP508:DP509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL508:EL509)","v":177.81444252396113},{"$f":"SUM(EM508:EM509)","v":0}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D513:W513))","v":153525.33232427415},{"$f":"HLOOKUP(D498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":131787.42768869881},{"$f":"HLOOKUP(E498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":134423.17624247281},{"$f":"HLOOKUP(F498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":137111.63976732225},{"$f":"HLOOKUP(G498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":139853.87256266869},{"$f":"HLOOKUP(H498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":142650.95001392209},{"$f":"HLOOKUP(I498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":145503.96901420056},{"$f":"HLOOKUP(J498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":148414.04839448456},{"$f":"HLOOKUP(K498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":151382.32936237421},{"$f":"HLOOKUP(L498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":154409.9759496217},{"$f":"HLOOKUP(M498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":157498.17546861415},{"$f":"HLOOKUP(N498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":160648.13897798644},{"$f":"HLOOKUP(O498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":163861.10175754616},{"$f":"HLOOKUP(P498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":167138.32379269711},{"$f":"HLOOKUP(Q498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":170481.09026855105},{"$f":"HLOOKUP(R498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":173890.71207392207},{"$f":"HLOOKUP(S498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":177368.52631540049},{"$f":"HLOOKUP(T498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":180915.89684170851},{"$f":"HLOOKUP(U498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":184534.21477854269},{"$f":"HLOOKUP(V498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":188224.89907411352},{"$f":"HLOOKUP(W498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":191989.39705559582},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA513:AT513))","v":0},{"$f":"HLOOKUP(AA498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AB498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AC498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AD498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AE498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AF498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AG498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AH498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AI498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AJ498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AK498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AL498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AM498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AN498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AO498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AP498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AQ498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AR498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AS498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AT498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX513:BQ513))","v":13804.486131490985},{"$f":"HLOOKUP(AX498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":11849.886206342167},{"$f":"HLOOKUP(AY498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":12086.883930469012},{"$f":"HLOOKUP(AZ498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":12328.621609078393},{"$f":"HLOOKUP(BA498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":12575.19404125996},{"$f":"HLOOKUP(BB498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":12826.697922085161},{"$f":"HLOOKUP(BC498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":13083.231880526866},{"$f":"HLOOKUP(BD498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":13344.896518137402},{"$f":"HLOOKUP(BE498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":13611.794448500148},{"$f":"HLOOKUP(BF498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":13884.030337470153},{"$f":"HLOOKUP(BG498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":14161.710944219558},{"$f":"HLOOKUP(BH498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":14444.945163103946},{"$f":"HLOOKUP(BI498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":14733.844066366026},{"$f":"HLOOKUP(BJ498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":15028.520947693347},{"$f":"HLOOKUP(BK498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":15329.091366647212},{"$f":"HLOOKUP(BL498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":15635.673193980159},{"$f":"HLOOKUP(BM498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":15948.386657859759},{"$f":"HLOOKUP(BN498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":16267.354391016956},{"$f":"HLOOKUP(BO498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":16592.701478837294},{"$f":"HLOOKUP(BP498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":16924.55550841404},{"$f":"HLOOKUP(BQ498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":17263.046618582321},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU513:CN513))","v":0},{"$f":"HLOOKUP(BU498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(BV498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(BW498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(BX498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(BY498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(BZ498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CA498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CB498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CC498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CD498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CE498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CF498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CG498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CH498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CI498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CJ498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CK498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CL498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CM498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},{"$f":"HLOOKUP(CN498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR513:DK513))","v":957401.03074443189},{"$f":"HLOOKUP(CR498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":821841.04211424664},{"$f":"HLOOKUP(CS498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":838277.8629565317},{"$f":"HLOOKUP(CT498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":855043.42021566257},{"$f":"HLOOKUP(CU498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":872144.28861997579},{"$f":"HLOOKUP(CV498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":889587.17439237528},{"$f":"HLOOKUP(CW498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":907378.9178802229},{"$f":"HLOOKUP(CX498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":925526.49623782735},{"$f":"HLOOKUP(CY498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":944037.02616258373},{"$f":"HLOOKUP(CZ498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":962917.76668583555},{"$f":"HLOOKUP(DA498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":982176.12201955204},{"$f":"HLOOKUP(DB498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":1001819.6444599432},{"$f":"HLOOKUP(DC498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":1021856.037349142},{"$f":"HLOOKUP(DD498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":1042293.1580961249},{"$f":"HLOOKUP(DE498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":1063139.0212580473},{"$f":"HLOOKUP(DF498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":1084401.8016832082},{"$f":"HLOOKUP(DG498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":1106089.8377168728},{"$f":"HLOOKUP(DH498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":1128211.63447121},{"$f":"HLOOKUP(DI498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":1150775.8671606344},{"$f":"HLOOKUP(DJ498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":1173791.384503847},{"$f":"HLOOKUP(DK498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":1197267.212193924},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO513:EH513))","v":0},{"$f":"HLOOKUP(DO498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(DP498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(DQ498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(DR498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(DS498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(DT498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(DU498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(DV498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(DW498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(DX498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(DY498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(DZ498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(EA498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(EB498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(EC498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(ED498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(EE498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(EF498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(EG498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},{"$f":"HLOOKUP(EH498,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL513:FE513))","v":2038224.3874750442},{"$f":"HLOOKUP(EL498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1749628.8398213689},{"$f":"HLOOKUP(EM498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1784621.4166177965},{"$f":"HLOOKUP(EN498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1820313.8449501528},{"$f":"HLOOKUP(EO498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1856720.1218491558},{"$f":"HLOOKUP(EP498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1893854.5242861388},{"$f":"HLOOKUP(EQ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1931731.6147718614},{"$f":"HLOOKUP(ER498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1970366.247067299},{"$f":"HLOOKUP(ES498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2009773.5720086447},{"$f":"HLOOKUP(ET498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2049969.0434488175},{"$f":"HLOOKUP(EU498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2090968.4243177939},{"$f":"HLOOKUP(EV498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2132787.7928041499},{"$f":"HLOOKUP(EW498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2175443.5486602332},{"$f":"HLOOKUP(EX498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2218952.4196334379},{"$f":"HLOOKUP(EY498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2263331.4680261062},{"$f":"HLOOKUP(EZ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2308598.0973866284},{"$f":"HLOOKUP(FA498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2354770.059334361},{"$f":"HLOOKUP(FB498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2401865.4605210479},{"$f":"HLOOKUP(FC498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2449902.7697314695},{"$f":"HLOOKUP(FD498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2498900.8251260989},{"$f":"HLOOKUP(FE498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":2548878.8416286213}]
[null,"Transmission",0,{"$f":"VLOOKUP(D497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(E497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(F497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(G497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(H497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(I497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(J497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(K497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(L497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(M497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(N497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(O497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(P497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(Q497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(R497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(S497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(T497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(U497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(V497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(W497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AB497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AC497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AD497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AE497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AF497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AG497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AH497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AI497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AJ497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AK497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AL497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AM497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AN497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AO497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AP497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AQ497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AR497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AS497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AT497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(AY497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(AZ497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BA497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BB497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BC497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BD497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BE497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BF497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BG497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BH497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BI497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BJ497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BK497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BL497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BM497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BN497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BO497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BP497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BQ497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(BV497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(BW497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(BX497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(BY497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(BZ497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CA497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CB497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CC497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CD497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CE497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CF497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CG497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CH497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CI497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CJ497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CK497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CL497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CM497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CN497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR516:DK516))","v":0},{"$f":"VLOOKUP(CR497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CS497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CT497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CU497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CV497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CW497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CX497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CY497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CZ497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DA497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DB497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DC497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DD497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DE497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DF497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DG497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DH497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DI497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DJ497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DK497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DP497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DQ497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DR497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DS497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DT497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DU497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DV497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DW497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DX497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DY497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DZ497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EA497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EB497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EC497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(ED497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EE497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EF497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EG497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EH497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EM497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EN497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EO497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EP497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EQ497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(ER497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(ES497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(ET497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EU497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EV497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EW497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EX497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EY497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EZ497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(FA497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(FB497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(FC497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(FD497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(FE497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0}]
[null,"Total Fixed Cost",2698286.9975795117,{"$f":"SUM(D513:D517)","v":3527673.4921657764},{"$f":"SUM(E513:E516)","v":3411418.6231159936},3292836.7831892758,3176520.7722980659,3062305.9207157004,2950042.4547845586,2839589.1225342252,2730815.3190575712,2623012.4793166928,2515401.9386222861,2407853.1619182588,2300367.3844844196,2192945.8663061708,2085589.892568625,1978300.7741605972,1871079.8481886764,1763928.4785015846,1656848.0562250195,1549840.0003071907,1442905.7580752738,null,"Total Fixed Cost",605130.49499412673,{"$f":"SUM(AA513:AA517)","v":806714.865345584},{"$f":"SUM(AB513:AB516)","v":779353.39053617138},750512.20851484721,722197.1109223481,694368.67932884872,666991.03285591747,640030.31208306388,613455.18441222119,587096.85810541874,560769.86439668282,534442.87068794691,508115.876979211,481788.88327047491,455461.88956173894,429134.89585300302,402807.90214426711,376480.90843553108,350153.9147267951,323826.92101805907,297499.9273093231,null,"Total Fixed Cost",166557.7502296376,{"$f":"SUM(AX513:AX517)","v":215794.82380459216},{"$f":"SUM(AY513:AY516)","v":208780.83487531231},201743.60756758752,194843.98870261453,188072.12651460414,181419.06398225846,174876.3562343393,168436.19813348935,162056.09452598065,155689.34338719191,149328.14586053821,142972.61301826217,136622.85815405133,130278.99682746708,123941.14690926191,117609.4286276034,111283.96461522243,104964.87995750464,98652.30224154325,92346.361606173406,null,"Total Fixed Cost",2367212.8649413106,{"$f":"SUM(BU513:BU517)","v":3155791.7232447485},{"$f":"SUM(BV513:BV516)","v":3048756.2396450699},2935932.2823568904,2825166.317250995,2716304.1431840439,2609205.3975768387,2503737.6256011287,2399778.257117332,2296666.994921912,2193678.3028660715,2090689.6108102303,1987700.91875439,1884712.2266985483,1781723.5346427073,1678734.8425868666,1575746.1505310261,1472757.4584751846,1369768.7664193437,1266780.0743635024,1163791.3823076615,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR518:DK518))","v":25554709.828610741},{"$f":"SUM(CR513:CR517)","v":30215113.926907241},{"$f":"SUM(CS513:CS516)","v":29556797.382574208},28855289.254865877,28178107.888012037,27523462.357998006,26889723.200724088,26275353.275063612,25678930.812140506,25092765.526122611,24508406.740488645,23924433.121961351,23340852.373882864,22757672.353662159,22174901.075856399,21592546.715313878,21010617.61037986,20429122.266166512,19848069.357888255,19267467.734263778,18687326.420986176,null,"Total Fixed Cost",38863136.511483103,{"$f":"SUM(DO513:DO517)","v":46406690.690466687},{"$f":"SUM(DP513:DP516)","v":45378366.717798665},44243416.615028463,43146375.597448289,42084403.214870989,41054913.929305665,40055467.866873652,39083807.23383642,38127769.076828495,37173988.713559084,36220208.350289665,35266427.987020254,34312647.623750836,33358867.260481417,32405086.897212002,31451306.533942591,30497526.170673169,29543745.807403762,28589965.44413434,27636185.080864925,null,"Total Fixed Cost",21708120.39330506,{"$f":"SUM(EL513:EL517)","v":28017200.333750807},{"$f":"SUM(EM513:EM516)","v":27111992.952177841},26210406.680694386,25326630.912452746,24459398.907071088,23607559.172802757,22770026.202348977,21945796.901983131,21129401.343558621,20314827.939125709,19501074.522310168,18688157.492864359,17876093.578535661,17064899.841626436,16254593.685685065,15445192.862330902,14636715.478215693,13829180.002124218,13022605.272216951,12217010.503417578]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D521:W521))","v":767626.6616213707},{"$f":"HLOOKUP(D498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D499","v":658937.13844349398},{"$f":"HLOOKUP(E498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E499","v":672115.88121236395},{"$f":"HLOOKUP(F498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F499","v":685558.19883661123},{"$f":"HLOOKUP(G498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G499","v":699269.36281334353},{"$f":"HLOOKUP(H498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H499","v":713254.75006961043},{"$f":"HLOOKUP(I498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I499","v":727519.84507100261},{"$f":"HLOOKUP(J498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J499","v":742070.24197242269},{"$f":"HLOOKUP(K498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K499","v":756911.64681187109},{"$f":"HLOOKUP(L498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L499","v":772049.87974810845},{"$f":"HLOOKUP(M498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M499","v":787490.87734307069},{"$f":"HLOOKUP(N498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N499","v":803240.69488993206},{"$f":"HLOOKUP(O498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O499","v":819305.50878773094},{"$f":"HLOOKUP(P498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P499","v":835691.61896348535},{"$f":"HLOOKUP(Q498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q499","v":852405.45134275511},{"$f":"HLOOKUP(R498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R499","v":869453.5603696102},{"$f":"HLOOKUP(S498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S499","v":886842.63157700247},{"$f":"HLOOKUP(T498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T499","v":904579.48420854239},{"$f":"HLOOKUP(U498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U499","v":922671.07389271329},{"$f":"HLOOKUP(V498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V499","v":941124.49537056754},{"$f":"HLOOKUP(W498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W499","v":959946.98527797894},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA521:AT521))","v":159922.22117111881},{"$f":"HLOOKUP(AA498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA499","v":137278.57050906125},{"$f":"HLOOKUP(AB498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB499","v":140024.14191924245},{"$f":"HLOOKUP(AC498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC499","v":142824.62475762732},{"$f":"HLOOKUP(AD498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD499","v":145681.11725277989},{"$f":"HLOOKUP(AE498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE499","v":148594.73959783546},{"$f":"HLOOKUP(AF498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF499","v":151566.63438979219},{"$f":"HLOOKUP(AG498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG499","v":154597.96707758802},{"$f":"HLOOKUP(AH498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH499","v":157689.92641913978},{"$f":"HLOOKUP(AI498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI499","v":160843.72494752257},{"$f":"HLOOKUP(AJ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ499","v":164060.59944647303},{"$f":"HLOOKUP(AK498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK499","v":167341.81143540249},{"$f":"HLOOKUP(AL498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL499","v":170688.64766411058},{"$f":"HLOOKUP(AM498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM499","v":174102.42061739275},{"$f":"HLOOKUP(AN498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN499","v":177584.46902974061},{"$f":"HLOOKUP(AO498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO499","v":181136.15841033543},{"$f":"HLOOKUP(AP498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP499","v":184758.88157854215},{"$f":"HLOOKUP(AQ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ499","v":188454.05921011296},{"$f":"HLOOKUP(AR498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR499","v":192223.14039431524},{"$f":"HLOOKUP(AS498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS499","v":196067.60320220154},{"$f":"HLOOKUP(AT498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT499","v":199988.95526624558},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX521:BQ521))","v":49804.420552830219},{"$f":"HLOOKUP(AX498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX499","v":42752.530626803113},{"$f":"HLOOKUP(AY498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY499","v":43607.581239339183},{"$f":"HLOOKUP(AZ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ499","v":44479.732864125966},{"$f":"HLOOKUP(BA498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA499","v":45369.327521408493},{"$f":"HLOOKUP(BB498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB499","v":46276.714071836665},{"$f":"HLOOKUP(BC498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC499","v":47202.248353273397},{"$f":"HLOOKUP(BD498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD499","v":48146.29332033886},{"$f":"HLOOKUP(BE498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE499","v":49109.219186745649},{"$f":"HLOOKUP(BF498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF499","v":50091.403570480557},{"$f":"HLOOKUP(BG498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG499","v":51093.231641890161},{"$f":"HLOOKUP(BH498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH499","v":52115.09627472797},{"$f":"HLOOKUP(BI498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI499","v":53157.398200222531},{"$f":"HLOOKUP(BJ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ499","v":54220.546164226973},{"$f":"HLOOKUP(BK498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK499","v":55304.957087511517},{"$f":"HLOOKUP(BL498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL499","v":56411.056229261754},{"$f":"HLOOKUP(BM498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM499","v":57539.277353846985},{"$f":"HLOOKUP(BN498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN499","v":58690.06290092392},{"$f":"HLOOKUP(BO498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO499","v":59863.864158942408},{"$f":"HLOOKUP(BP498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP499","v":61061.141442121254},{"$f":"HLOOKUP(BQ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ499","v":62282.364270963684},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU521:CN521))","v":0},{"$f":"HLOOKUP(BU498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU499","v":0},{"$f":"HLOOKUP(BV498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV499","v":0},{"$f":"HLOOKUP(BW498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW499","v":0},{"$f":"HLOOKUP(BX498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX499","v":0},{"$f":"HLOOKUP(BY498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY499","v":0},{"$f":"HLOOKUP(BZ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ499","v":0},{"$f":"HLOOKUP(CA498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA499","v":0},{"$f":"HLOOKUP(CB498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB499","v":0},{"$f":"HLOOKUP(CC498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC499","v":0},{"$f":"HLOOKUP(CD498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD499","v":0},{"$f":"HLOOKUP(CE498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE499","v":0},{"$f":"HLOOKUP(CF498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF499","v":0},{"$f":"HLOOKUP(CG498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG499","v":0},{"$f":"HLOOKUP(CH498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH499","v":0},{"$f":"HLOOKUP(CI498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI499","v":0},{"$f":"HLOOKUP(CJ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ499","v":0},{"$f":"HLOOKUP(CK498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK499","v":0},{"$f":"HLOOKUP(CL498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL499","v":0},{"$f":"HLOOKUP(CM498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM499","v":0},{"$f":"HLOOKUP(CN498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN499","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR521:DK521))","v":0},{"$f":"HLOOKUP(CR498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR499","v":0},{"$f":"HLOOKUP(CS498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS499","v":0},{"$f":"HLOOKUP(CT498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT499","v":0},{"$f":"HLOOKUP(CU498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU499","v":0},{"$f":"HLOOKUP(CV498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV499","v":0},{"$f":"HLOOKUP(CW498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW499","v":0},{"$f":"HLOOKUP(CX498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX499","v":0},{"$f":"HLOOKUP(CY498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY499","v":0},{"$f":"HLOOKUP(CZ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ499","v":0},{"$f":"HLOOKUP(DA498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA499","v":0},{"$f":"HLOOKUP(DB498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB499","v":0},{"$f":"HLOOKUP(DC498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC499","v":0},{"$f":"HLOOKUP(DD498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD499","v":0},{"$f":"HLOOKUP(DE498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE499","v":0},{"$f":"HLOOKUP(DF498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF499","v":0},{"$f":"HLOOKUP(DG498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG499","v":0},{"$f":"HLOOKUP(DH498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH499","v":0},{"$f":"HLOOKUP(DI498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI499","v":0},{"$f":"HLOOKUP(DJ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ499","v":0},{"$f":"HLOOKUP(DK498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK499","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO521:EH521))","v":0},{"$f":"HLOOKUP(DO498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO499","v":0},{"$f":"HLOOKUP(DP498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP499","v":0},{"$f":"HLOOKUP(DQ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ499","v":0},{"$f":"HLOOKUP(DR498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR499","v":0},{"$f":"HLOOKUP(DS498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS499","v":0},{"$f":"HLOOKUP(DT498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT499","v":0},{"$f":"HLOOKUP(DU498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU499","v":0},{"$f":"HLOOKUP(DV498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV499","v":0},{"$f":"HLOOKUP(DW498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW499","v":0},{"$f":"HLOOKUP(DX498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX499","v":0},{"$f":"HLOOKUP(DY498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY499","v":0},{"$f":"HLOOKUP(DZ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ499","v":0},{"$f":"HLOOKUP(EA498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA499","v":0},{"$f":"HLOOKUP(EB498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB499","v":0},{"$f":"HLOOKUP(EC498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC499","v":0},{"$f":"HLOOKUP(ED498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED499","v":0},{"$f":"HLOOKUP(EE498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE499","v":0},{"$f":"HLOOKUP(EF498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF499","v":0},{"$f":"HLOOKUP(EG498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG499","v":0},{"$f":"HLOOKUP(EH498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH499","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL521:FE521))","v":1115927.8521425871},{"$f":"HLOOKUP(EL498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL499","v":957921.78980219946},{"$f":"HLOOKUP(EM498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM499","v":977080.22559824365},{"$f":"HLOOKUP(EN498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN499","v":996621.8301102086},{"$f":"HLOOKUP(EO498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO499","v":1016554.2667124128},{"$f":"HLOOKUP(EP498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP499","v":1036885.352046661},{"$f":"HLOOKUP(EQ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ499","v":1057623.059087594},{"$f":"HLOOKUP(ER498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER499","v":1078775.5202693462},{"$f":"HLOOKUP(ES498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES499","v":1100351.030674733},{"$f":"HLOOKUP(ET498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET499","v":1122358.0512882276},{"$f":"HLOOKUP(EU498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU499","v":1144805.2123139922},{"$f":"HLOOKUP(EV498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV499","v":1167701.3165602721},{"$f":"HLOOKUP(EW498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW499","v":1191055.3428914777},{"$f":"HLOOKUP(EX498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX499","v":1214876.4497493072},{"$f":"HLOOKUP(EY498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY499","v":1239173.9787442933},{"$f":"HLOOKUP(EZ498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ499","v":1263957.458319179},{"$f":"HLOOKUP(FA498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA499","v":1289236.6074855626},{"$f":"HLOOKUP(FB498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB499","v":1315021.3396352739},{"$f":"HLOOKUP(FC498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC499","v":1341321.7664279796},{"$f":"HLOOKUP(FD498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD499","v":1368148.2017565391},{"$f":"HLOOKUP(FE498,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE499","v":1395511.1657916701}]
[null,"Variable Fuel Transport",514.88281039166827,{"$f":"HLOOKUP(D498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D522:D523)","v":412.98972923389999},{"$f":"HLOOKUP(E498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E522:E523)","v":428.94219777833337},{"$f":"HLOOKUP(F498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F522:F523)","v":444.79299129994672},{"$f":"HLOOKUP(G498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G522:G523)","v":459.74854916856032},{"$f":"HLOOKUP(H498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H522:H523)","v":481.61932698773342},{"$f":"HLOOKUP(I498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I522:I523)","v":498.4752450070431},{"$f":"HLOOKUP(J498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J522:J523)","v":507.92644868872003},{"$f":"HLOOKUP(K498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K522:K523)","v":520.54196566741336},{"$f":"HLOOKUP(L498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L522:L523)","v":544.02046606117017},{"$f":"HLOOKUP(M498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M522:M523)","v":567.15942671313348},{"$f":"HLOOKUP(N498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N522:N523)","v":585.74235264511356},{"$f":"HLOOKUP(O498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O522:O523)","v":585.74235264511356},{"$f":"HLOOKUP(P498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P522:P523)","v":585.74235264511356},{"$f":"HLOOKUP(Q498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q522:Q523)","v":585.74235264511356},{"$f":"HLOOKUP(R498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R522:R523)","v":585.74235264511356},{"$f":"HLOOKUP(S498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S522:S523)","v":585.74235264511356},{"$f":"HLOOKUP(T498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T522:T523)","v":585.74235264511356},{"$f":"HLOOKUP(U498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U522:U523)","v":585.74235264511356},{"$f":"HLOOKUP(V498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V522:V523)","v":585.74235264511356},{"$f":"HLOOKUP(W498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W522:W523)","v":585.74235264511356},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA524:AT524))","v":61.65798864801684},{"$f":"HLOOKUP(AA498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA522:AA523)","v":49.456139383408328},{"$f":"HLOOKUP(AB498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB522:AB523)","v":51.366471413472205},{"$f":"HLOOKUP(AC498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC522:AC523)","v":53.264627707084443},{"$f":"HLOOKUP(AD498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD522:AD523)","v":55.055578188780025},{"$f":"HLOOKUP(AE498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE522:AE523)","v":57.67463662942221},{"$f":"HLOOKUP(AF498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF522:AF523)","v":59.693158088889675},{"$f":"HLOOKUP(AG498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG522:AG523)","v":60.824953902526659},{"$f":"HLOOKUP(AH498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH522:AH523)","v":62.335680978595548},{"$f":"HLOOKUP(AI498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI522:AI523)","v":65.147266608439153},{"$f":"HLOOKUP(AJ498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ522:AJ523)","v":67.918191845038891},{"$f":"HLOOKUP(AK498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK522:AK523)","v":70.143525091820564},{"$f":"HLOOKUP(AL498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL522:AL523)","v":70.143525091820564},{"$f":"HLOOKUP(AM498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM522:AM523)","v":70.143525091820564},{"$f":"HLOOKUP(AN498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN522:AN523)","v":70.143525091820564},{"$f":"HLOOKUP(AO498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO522:AO523)","v":70.143525091820564},{"$f":"HLOOKUP(AP498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP522:AP523)","v":70.143525091820564},{"$f":"HLOOKUP(AQ498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ522:AQ523)","v":70.143525091820564},{"$f":"HLOOKUP(AR498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR522:AR523)","v":70.143525091820564},{"$f":"HLOOKUP(AS498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS522:AS523)","v":70.143525091820564},{"$f":"HLOOKUP(AT498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT522:AT523)","v":70.143525091820564},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX524:BQ524))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",322612.26766953751,{"$f":"(SUM(D521:D525))*Misc_Rev","v":260028.74495845009},269714.98846228991,279349.62859092385,288470.0865618668,301630.86729339603,311875.5919691996,317810.87762356788,325599.78737297573,339731.65591779095,353674.36253188015,364969.4069316829,365437.76051605935,365915.48117212334,366402.75624130858,366899.77681187744,367406.73779385776,367923.83799547766,368451.28020112996,368989.27125089534,369538.02212165605,null,"Misc Charges",40615.71003390949,{"$f":"(SUM(AA521:AA525))*Misc_Rev","v":32840.547040586483},34034.523523388547,35223.001110586847,36350.598913027905,37962.739610475095,39226.40057180071,39974.736544371321,40945.798314266343,42677.205474579474,44386.742104232799,45780.014745456981,45877.588408868745,45977.113545548731,46078.629184962316,46182.17513716418,46287.792008410084,46395.521217080888,46505.405009925125,46617.486478626241,46731.809576701387,null,"Misc Charges",67793.458485570125,{"$f":"(SUM(AX521:AX525))*Misc_Rev","v":54459.179617989743},56539.546475043273,58607.311303252274,60560.235620311323,63404.688754250441,65603.517869476025,66848.806312475368,68502.359665937358,71556.144794771404,74566.75370450085,76990.91221384058,77021.299484176459,77052.294499919051,77083.909415976479,77116.156630355064,77149.048789021224,77182.598790860706,77216.819792736977,77251.725214650782,77287.328745002844,null,"Misc Charges",97829.711616931527,{"$f":"(SUM(BU521:BU525))*Misc_Rev","v":62263.847951999996},64970.971775999998,64970.971775999998,67678.095600000015,70385.21942400001,73092.343248000019,73092.343248000019,75799.467071999999,78506.590896000009,81213.714720000018,83920.838544000013,86627.962368000008,89335.086192000002,92042.210016000012,94749.333840000007,235519.772688,232812.64886399999,235519.772688,238226.89651200004,240934.02033600005,null,"Misc Charges",0,{"$f":"(SUM(CR521:CR525))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO521:DO525))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",436525.06527520908,{"$f":"(SUM(EL521:EL525))*Misc_Rev","v":280762.40145989333},{"$f":"(SUM(EM521:EM525))*Misc_Rev","v":288982.61769709119},297214.00483503303,305456.78629173368,313711.18995356833,321977.44826463971,337917.46951793251,346208.15314829111,354511.41702725703,362827.51275980216,378818.36818299815,387160.90266665805,395517.0544159913,411548.76697631116,419932.97573983733,1033603.6600546341,1026693.7169357268,1035122.1507784412,1051227.5910740101,1059687.0021274902]
[null,"Total Variable Cost",11088267.782482233,{"$f":"SUM(D521:D526)","v":9179173.4578091763},{"$f":"SUM(E521:E525)","v":9251388.7789768092},9581862.8178268448,9894700.0947337169,10346122.909151267,10697523.22045687,10901107.14219551,11168271.502125805,11653003.221437572,12131246.571032453,12518673.490144849,12534738.304042649,12551124.414218403,12567838.246597674,12584886.355624527,12602275.42683192,12620012.279463459,12638103.869147629,12656557.290625483,12675379.780532897,null,"Total Variable Cost",1395981.5233118678,{"$f":"SUM(AA521:AA526)","v":1159291.3613571979},{"$f":"SUM(AB521:AB525)","v":1167404.9366600998},1208170.4435270235,1246847.7366065688,1302145.1468229091,1345489.4893256745,1371157.8700820238,1404465.8816720294,1463854.2043829139,1522492.3545390959,1570282.4567969055,1573629.2930256138,1577043.0659788959,1580525.1143912436,1584076.8037718385,1587699.5269400454,1591394.7045716159,1595163.7857558182,1599008.2485637045,1602929.6006277488,null,"Total Variable Cost",2330063.0333229769,{"$f":"SUM(AX521:AX526)","v":1922442.2906144138},{"$f":"SUM(AY521:AY525)","v":1939340.9643631501},2010266.5604463289,2077253.0568810909,2174819.5360585321,2250240.7172077941,2292954.8711146112,2349672.7607167922,2454419.4551269603,2557685.1788605629,2640835.2958029974,2641877.5977284922,2642940.7456924967,2644025.1566157811,2645131.2557575312,2646259.4768821164,2647410.2624291936,2648584.0636872118,2649781.3409703909,2651002.5637992332,null,"Total Variable Cost",3360999.2841846398,{"$f":"SUM(BU521:BU526)","v":2197951.8479519999},{"$f":"SUM(BV521:BV525)","v":2228544},2228544,2321400.0000000005,2414256.0000000005,2507112.0000000005,2507112.0000000005,2599968,2692824.0000000005,2785680.0000000005,2878536.0000000005,2971392.0000000005,3064248,3157104.0000000005,3249960.0000000005,8078472,7985616,8078472,8171328.0000000019,8264184.0000000019,null,"Total Variable Cost",0,{"$f":"SUM(CR521:CR526)","v":0},{"$f":"SUM(CS521:CS525)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO521:DO526)","v":0},{"$f":"SUM(DP521:DP525)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",14997337.960631888,{"$f":"SUM(EL521:EL526)","v":9911084.1912620924},{"$f":"SUM(EM521:EM525)","v":9912280.225598244},10194621.830110209,10477354.266712412,10760485.352046661,11044023.059087593,11590775.520269345,11875151.030674731,12159958.051288228,12445205.212313993,12993701.316560272,13279855.342891475,13566476.449749308,14116373.978744294,14403957.45831918,35453236.607485563,35216221.339635275,35505321.766427979,36057748.201756537,36347911.165791668]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D529:W529))","v":13786554.780061748},{"$f":"D527+D518","v":12706846.949974952},{"$f":"E527+E518","v":12662807.402092803},12874699.601016121,13071220.867031783,13408428.829866968,13647565.675241429,13740696.264729735,13899086.821183376,14276015.700754264,14646648.50965474,14926526.652063107,14835105.688527068,14744070.280524574,14653428.139166299,14563187.129785124,14473355.275020596,14383940.757965043,14294951.925372649,14206397.290932674,14118285.538608171,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA529:AT529))","v":2001112.0183059948},{"$f":"AA527+AA518","v":1966006.2267027819},{"$f":"AB527+AB518","v":1946758.3271962712},1958682.6520418706,1969044.8475289168,1996513.826151758,2012480.522181592,2011188.1821650877,2017921.0660842506,2050951.0624883326,2083262.2189357788,2104725.3274848526,2081745.1700048246,2058831.9492493707,2035987.0039529824,2013211.6996248416,1990507.4290843126,1967875.6130071469,1945317.7004826134,1922835.1695817637,1900429.5279370719,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX529:BQ529))","v":2496620.783552615},{"$f":"AX527+AX518","v":2138237.1144190058},{"$f":"AY527+AY518","v":2148121.7992384625},2212010.1680139164,2272097.0455837054,2362891.6625731364,2431659.7811900526,2467831.2273489507,2518108.9588502813,2616475.5496529411,2713374.522247755,2790163.4416635358,2784850.2107467544,2779563.6038465481,2774304.153443248,2769072.4026667932,2763868.9055097196,2758694.2270444161,2753548.9436447164,2748433.6432119342,2743348.9254054064,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU529:CN529))","v":5728212.1491259495},{"$f":"BU527+BU518","v":5353743.5711967479},{"$f":"BV527+BV518","v":5277300.2396450695},5164476.2823568899,5146566.317250995,5130560.1431840444,5116317.3975768387,5010849.6256011296,4999746.257117332,4989490.9949219124,4979358.3028660715,4969225.6108102305,4959092.9187543904,4948960.2266985485,4938827.5346427076,4928694.8425868675,9654218.1505310256,9458373.4584751837,9448240.7664193437,9438108.0743635036,9427975.3823076636,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR529:DK529))","v":25554709.828610741},{"$f":"CR527+CR518","v":30215113.926907241},{"$f":"CS527+CS518","v":29556797.382574208},28855289.254865877,28178107.888012037,27523462.357998006,26889723.200724088,26275353.275063612,25678930.812140506,25092765.526122611,24508406.740488645,23924433.121961351,23340852.373882864,22757672.353662159,22174901.075856399,21592546.715313878,21010617.61037986,20429122.266166512,19848069.357888255,19267467.734263778,18687326.420986176,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO529:EH529))","v":38863136.511483103},{"$f":"DO527+DO518","v":46406690.690466687},{"$f":"DP527+DP518","v":45378366.717798665},44243416.615028463,43146375.597448289,42084403.214870989,41054913.929305665,40055467.866873652,39083807.23383642,38127769.076828495,37173988.713559084,36220208.350289665,35266427.987020254,34312647.623750836,33358867.260481417,32405086.897212002,31451306.533942591,30497526.170673169,29543745.807403762,28589965.44413434,27636185.080864925,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL529:FE529))","v":36705458.353936955},{"$f":"EL527+EL518","v":37928284.525012895},{"$f":"EM527+EM518","v":37024273.177776083},36405028.510804594,35803985.179165155,35219884.259117752,34651582.231890351,34360801.722618327,33820947.93265786,33289359.394846849,32760033.151439704,32494775.83887044,31968012.835755832,31442570.028284967,31181273.82037073,30658551.144004244,50898429.469816461,49852936.81785097,49334501.768552199,49080353.47397349,48564921.669209242]
[null,"Fixed Cost $/kW-yr",{"$f":"C518/D507/1000","v":112.42862489914633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z518/AA507/1000","v":121.02609899882535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW518/AX507/1000","v":38.590766967015206},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT518/BU507/1000","v":197.2677387451092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ518/CR507/1000","v":375.80455630309916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN518/DO507/1000","v":353.30124101348275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK518/EL507/1000","v":434.1624078661012}]
[null,{"$f":"D536&\" \"&'Resource Options'!$B$45","v":"2036 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA536&\" \"&'Resource Options'!$B$46","v":"2036 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX536&\" \"&'Resource Options'!$B$47","v":"2036 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU536&\" \"&'Resource Options'!$B$48","v":"2036 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR536&\" \"&'Resource Options'!$B$49","v":"2036 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO536&\" \"&'Resource Options'!$B$50","v":"2036 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL536&\" \"&'Resource Options'!$B$44","v":"2036 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D536-$D$4)","v":192000},{"$f":"D537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V537*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA536--$AA$4)","v":39999.999999999993},{"$f":"AA537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP536-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ536-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM536-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN536-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ536-$CR536)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK536-$CR536)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG536-$DO536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH536-$DO536)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD536-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE536-$EL$4)","v":219000}]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W538/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT538/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP538/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ538/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM538/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN538/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"Total Capital",null,{"$f":"SUM(D546:D547)","v":23.349414872179079},{"$f":"SUM(E546:E547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA546:AA547)","v":5.5530884746971765},{"$f":"SUM(AB546:AB547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX546:AX547)","v":1.4014937578997635},{"$f":"SUM(AY546:AY547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU546:BU547)","v":21.723153247446326},{"$f":"SUM(BV546:BV547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR546:CR547)","v":254.51451545238962},{"$f":"SUM(CS546:CS547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO546:DO547)","v":402.16045988414965},{"$f":"SUM(DP546:DP547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL546:EL547)","v":181.3707313744404},{"$f":"SUM(EM546:EM547)","v":0}]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D551:W551))","v":156595.83897075962},{"$f":"HLOOKUP(D536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":134423.17624247281},{"$f":"HLOOKUP(E536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":137111.63976732225},{"$f":"HLOOKUP(F536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":139853.87256266869},{"$f":"HLOOKUP(G536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":142650.95001392209},{"$f":"HLOOKUP(H536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":145503.96901420056},{"$f":"HLOOKUP(I536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":148414.04839448456},{"$f":"HLOOKUP(J536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":151382.32936237421},{"$f":"HLOOKUP(K536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":154409.9759496217},{"$f":"HLOOKUP(L536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":157498.17546861415},{"$f":"HLOOKUP(M536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":160648.13897798644},{"$f":"HLOOKUP(N536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":163861.10175754616},{"$f":"HLOOKUP(O536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":167138.32379269711},{"$f":"HLOOKUP(P536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":170481.09026855105},{"$f":"HLOOKUP(Q536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":173890.71207392207},{"$f":"HLOOKUP(R536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":177368.52631540049},{"$f":"HLOOKUP(S536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":180915.89684170851},{"$f":"HLOOKUP(T536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":184534.21477854269},{"$f":"HLOOKUP(U536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":188224.89907411352},{"$f":"HLOOKUP(V536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":191989.39705559582},{"$f":"HLOOKUP(W536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":195829.18499670774},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA551:AT551))","v":0},{"$f":"HLOOKUP(AA536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AB536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AC536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AD536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AE536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AF536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AG536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AH536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AI536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AJ536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AK536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AL536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AM536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AN536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AO536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AP536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AQ536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AR536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AS536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AT536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX551:BQ551))","v":14080.575854120803},{"$f":"HLOOKUP(AX536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":12086.883930469012},{"$f":"HLOOKUP(AY536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":12328.621609078393},{"$f":"HLOOKUP(AZ536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":12575.19404125996},{"$f":"HLOOKUP(BA536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":12826.697922085161},{"$f":"HLOOKUP(BB536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":13083.231880526866},{"$f":"HLOOKUP(BC536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":13344.896518137402},{"$f":"HLOOKUP(BD536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":13611.794448500148},{"$f":"HLOOKUP(BE536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":13884.030337470153},{"$f":"HLOOKUP(BF536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":14161.710944219558},{"$f":"HLOOKUP(BG536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":14444.945163103946},{"$f":"HLOOKUP(BH536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":14733.844066366026},{"$f":"HLOOKUP(BI536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":15028.520947693347},{"$f":"HLOOKUP(BJ536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":15329.091366647212},{"$f":"HLOOKUP(BK536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":15635.673193980159},{"$f":"HLOOKUP(BL536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":15948.386657859759},{"$f":"HLOOKUP(BM536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":16267.354391016956},{"$f":"HLOOKUP(BN536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":16592.701478837294},{"$f":"HLOOKUP(BO536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":16924.55550841404},{"$f":"HLOOKUP(BP536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":17263.046618582321},{"$f":"HLOOKUP(BQ536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":17608.30755095397},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU551:CN551))","v":0},{"$f":"HLOOKUP(BU536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(BV536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(BW536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(BX536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(BY536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(BZ536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CA536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CB536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CC536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CD536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CE536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CF536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CG536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CH536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CI536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CJ536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CK536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CL536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CM536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},{"$f":"HLOOKUP(CN536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR551:DK551))","v":976549.05135932064},{"$f":"HLOOKUP(CR536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":838277.8629565317},{"$f":"HLOOKUP(CS536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":855043.42021566257},{"$f":"HLOOKUP(CT536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":872144.28861997579},{"$f":"HLOOKUP(CU536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":889587.17439237528},{"$f":"HLOOKUP(CV536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":907378.9178802229},{"$f":"HLOOKUP(CW536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":925526.49623782735},{"$f":"HLOOKUP(CX536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":944037.02616258373},{"$f":"HLOOKUP(CY536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":962917.76668583555},{"$f":"HLOOKUP(CZ536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":982176.12201955204},{"$f":"HLOOKUP(DA536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":1001819.6444599432},{"$f":"HLOOKUP(DB536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":1021856.037349142},{"$f":"HLOOKUP(DC536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":1042293.1580961249},{"$f":"HLOOKUP(DD536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":1063139.0212580473},{"$f":"HLOOKUP(DE536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":1084401.8016832082},{"$f":"HLOOKUP(DF536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":1106089.8377168728},{"$f":"HLOOKUP(DG536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":1128211.63447121},{"$f":"HLOOKUP(DH536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":1150775.8671606344},{"$f":"HLOOKUP(DI536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":1173791.384503847},{"$f":"HLOOKUP(DJ536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":1197267.212193924},{"$f":"HLOOKUP(DK536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":1221212.5564378025},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO551:EH551))","v":0},{"$f":"HLOOKUP(DO536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(DP536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(DQ536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(DR536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(DS536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(DT536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(DU536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(DV536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(DW536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(DX536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(DY536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(DZ536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(EA536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(EB536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(EC536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(ED536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(EE536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(EF536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(EG536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},{"$f":"HLOOKUP(EH536,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL551:FE551))","v":2078988.8752245456},{"$f":"HLOOKUP(EL536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1784621.4166177965},{"$f":"HLOOKUP(EM536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1820313.8449501528},{"$f":"HLOOKUP(EN536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1856720.1218491558},{"$f":"HLOOKUP(EO536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1893854.5242861388},{"$f":"HLOOKUP(EP536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1931731.6147718614},{"$f":"HLOOKUP(EQ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1970366.247067299},{"$f":"HLOOKUP(ER536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2009773.5720086447},{"$f":"HLOOKUP(ES536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2049969.0434488175},{"$f":"HLOOKUP(ET536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2090968.4243177939},{"$f":"HLOOKUP(EU536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2132787.7928041499},{"$f":"HLOOKUP(EV536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2175443.5486602332},{"$f":"HLOOKUP(EW536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2218952.4196334379},{"$f":"HLOOKUP(EX536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2263331.4680261062},{"$f":"HLOOKUP(EY536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2308598.0973866284},{"$f":"HLOOKUP(EZ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2354770.059334361},{"$f":"HLOOKUP(FA536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2401865.4605210479},{"$f":"HLOOKUP(FB536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2449902.7697314695},{"$f":"HLOOKUP(FC536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2498900.8251260989},{"$f":"HLOOKUP(FD536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2548878.8416286213},{"$f":"HLOOKUP(FE536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":2599856.4184611938}]
[null,"Transmission",0,{"$f":"VLOOKUP(D535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(E535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(F535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(G535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(H535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(I535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(J535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(K535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(L535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(M535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(N535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(O535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(P535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(Q535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(R535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(S535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(T535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(U535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(V535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},{"$f":"VLOOKUP(W535,Assumptions!$A$4:$E$53,5,FALSE)*$E548*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AB535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AC535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AD535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AE535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AF535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AG535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AH535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AI535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AJ535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AK535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AL535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AM535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AN535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AO535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AP535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AQ535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AR535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AS535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},{"$f":"VLOOKUP(AT535,Assumptions!$A$4:$E$53,5,FALSE)*$AB548*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(AY535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(AZ535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BA535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BB535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BC535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BD535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BE535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BF535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BG535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BH535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BI535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BJ535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BK535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BL535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BM535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BN535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BO535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BP535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},{"$f":"VLOOKUP(BQ535,Assumptions!$A$4:$E$53,5,FALSE)*$AY548*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(BV535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(BW535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(BX535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(BY535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(BZ535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CA535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CB535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CC535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CD535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CE535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CF535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CG535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CH535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CI535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CJ535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CK535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CL535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CM535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},{"$f":"VLOOKUP(CN535,Assumptions!$A$4:$E$53,5,FALSE)*$BV548*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR554:DK554))","v":0},{"$f":"VLOOKUP(CR535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(CS535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(CT535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(CU535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(CV535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(CW535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(CX535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(CY535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(CZ535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(DA535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(DB535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(DC535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(DD535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(DE535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(DF535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(DG535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(DH535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(DI535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(DJ535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},{"$f":"VLOOKUP(DK535,Assumptions!$A$4:$E$53,5,FALSE)*$CS548*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(DP535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(DQ535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(DR535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(DS535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(DT535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(DU535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(DV535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(DW535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(DX535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(DY535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(DZ535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(EA535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(EB535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(EC535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(ED535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(EE535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(EF535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(EG535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},{"$f":"VLOOKUP(EH535,Assumptions!$A$4:$E$53,5,FALSE)*$DP548*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(EM535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(EN535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(EO535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(EP535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(EQ535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(ER535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(ES535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(ET535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(EU535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(EV535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(EW535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(EX535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(EY535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(EZ535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(FA535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(FB535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(FC535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(FD535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0},{"$f":"VLOOKUP(FE535,Assumptions!$A$4:$E$53,5,FALSE)*$EM548*1000000","v":0}]
[null,"Total Fixed Cost",2739276.1463020206,{"$f":"SUM(D551:D555)","v":3580927.537946661},{"$f":"SUM(E551:E554)","v":3462934.3187992591},3342599.3206216097,3224564.1865553777,3108661.7987794359,2994740.1576028215,2882655.9121067976,2772276.5171912778,2662882.856135855,2553684.6682026479,2444549.4795396286,2335478.5501322011,2226473.1651654756,2117534.6355282674,2008664.2983271671,1899863.5174108965,1791133.6839051512,1682476.2167581427,1573892.5632970461,1465384.1997955791,null,"Total Fixed Cost",614146.93936953938,{"$f":"SUM(AA551:AA555)","v":818734.91683923348},{"$f":"SUM(AB551:AB554)","v":790965.75605516066},761694.84042171878,732957.84787509136,704714.77265084884,676929.19924547093,649566.76373310189,622595.66665996355,595844.60129118979,569125.33537619375,542406.06946119748,515686.80354620155,488967.53763120522,462248.27171620901,435529.00580121297,408809.73988621682,382090.47397122061,355371.20805622445,328651.9421412283,301932.67622623214,null,"Total Fixed Cost",169110.01583995929,{"$f":"SUM(AX551:AX555)","v":219072.36300400351},{"$f":"SUM(AY551:AY554)","v":211953.31242299985},204812.46329055086,197811.29762389389,190939.81735907443,184188.9325181848,177550.07291447345,171015.31763736572,164541.53888913884,158081.33932947661,151626.80445419205,145178.04755697277,138735.18419737995,132298.33224616625,125867.61193149921,119443.14588610976,113025.05919538344,106613.47944641353,100208.53677803517,93810.363931860164,null,"Total Fixed Cost",2402484.3366289348,{"$f":"SUM(BU551:BU555)","v":3202813.0199210956},{"$f":"SUM(BV551:BV554)","v":3094182.7076157816},2979677.6733640078,2867261.2953780345,2756777.0749174859,2648082.5580007336,2541043.3162225857,2435534.9531483804,2330887.3331462485,2226364.1095787757,2121840.8860113029,2017317.6624438302,1912794.4388763567,1808271.2153088835,1703747.9917414109,1599224.7681739382,1494701.5446064649,1390178.3210389917,1285655.0974715187,1181131.8739040457,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR556:DK556))","v":26065804.025182951},{"$f":"SUM(CR551:CR555)","v":30819416.205445379},{"$f":"SUM(CS551:CS554)","v":30147933.330225687},29432395.039963197,28741670.045772281,28073931.60515796,27427517.664738562,26800860.340564884,26192509.428383317,25594620.836645059,24998574.875298414,24402921.784400575,23807669.421360515,23212825.800735403,22618399.097373527,22024397.649620153,21430829.962587457,20837704.711489834,20245030.745046012,19652817.088949054,19061072.949405894,null,"Total Fixed Cost",39640399.241712764,{"$f":"SUM(DO551:DO555)","v":47334824.504276022},{"$f":"SUM(DP551:DP554)","v":46285934.052154645},45128284.947329044,44009303.109397262,42926091.27916842,41876012.207891785,40856577.224211119,39865483.37851315,38890324.458365068,37917468.487830266,36944612.517295457,35971756.546760656,34998900.576225847,34026044.605691046,33053188.635156248,32080332.664621443,31107476.694086634,30134620.72355184,29161764.753017027,28188908.782482229,null,"Total Fixed Cost",22142282.801171169,{"$f":"SUM(EL551:EL555)","v":28577544.34042583},{"$f":"SUM(EM551:EM554)","v":27654232.811221406},26734614.814308275,25833163.530701801,24948586.885212511,24079710.356258817,23225426.726395961,22384712.840022799,21551989.370429799,20721124.49790822,19891096.012756374,19061920.642721646,18233615.450106379,17406197.838458966,16579685.559398767,15754096.719577523,14929449.787780009,14105763.602166705,13283057.377661295,12461350.713485934]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D559:W559))","v":782979.19485379814},{"$f":"HLOOKUP(D536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D537","v":672115.88121236395},{"$f":"HLOOKUP(E536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E537","v":685558.19883661123},{"$f":"HLOOKUP(F536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F537","v":699269.36281334353},{"$f":"HLOOKUP(G536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G537","v":713254.75006961043},{"$f":"HLOOKUP(H536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H537","v":727519.84507100261},{"$f":"HLOOKUP(I536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I537","v":742070.24197242269},{"$f":"HLOOKUP(J536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J537","v":756911.64681187109},{"$f":"HLOOKUP(K536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K537","v":772049.87974810845},{"$f":"HLOOKUP(L536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L537","v":787490.87734307069},{"$f":"HLOOKUP(M536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M537","v":803240.69488993206},{"$f":"HLOOKUP(N536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N537","v":819305.50878773094},{"$f":"HLOOKUP(O536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O537","v":835691.61896348535},{"$f":"HLOOKUP(P536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P537","v":852405.45134275511},{"$f":"HLOOKUP(Q536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q537","v":869453.5603696102},{"$f":"HLOOKUP(R536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R537","v":886842.63157700247},{"$f":"HLOOKUP(S536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S537","v":904579.48420854239},{"$f":"HLOOKUP(T536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T537","v":922671.07389271329},{"$f":"HLOOKUP(U536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U537","v":941124.49537056754},{"$f":"HLOOKUP(V536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V537","v":959946.98527797894},{"$f":"HLOOKUP(W536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W537","v":979145.9249835388},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA559:AT559))","v":163120.66559454118},{"$f":"HLOOKUP(AA536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA537","v":140024.14191924245},{"$f":"HLOOKUP(AB536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB537","v":142824.62475762732},{"$f":"HLOOKUP(AC536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC537","v":145681.11725277989},{"$f":"HLOOKUP(AD536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD537","v":148594.73959783546},{"$f":"HLOOKUP(AE536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE537","v":151566.63438979219},{"$f":"HLOOKUP(AF536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF537","v":154597.96707758802},{"$f":"HLOOKUP(AG536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG537","v":157689.92641913978},{"$f":"HLOOKUP(AH536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH537","v":160843.72494752257},{"$f":"HLOOKUP(AI536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI537","v":164060.59944647303},{"$f":"HLOOKUP(AJ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ537","v":167341.81143540249},{"$f":"HLOOKUP(AK536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK537","v":170688.64766411058},{"$f":"HLOOKUP(AL536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL537","v":174102.42061739275},{"$f":"HLOOKUP(AM536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM537","v":177584.46902974061},{"$f":"HLOOKUP(AN536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN537","v":181136.15841033543},{"$f":"HLOOKUP(AO536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO537","v":184758.88157854215},{"$f":"HLOOKUP(AP536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP537","v":188454.05921011296},{"$f":"HLOOKUP(AQ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ537","v":192223.14039431524},{"$f":"HLOOKUP(AR536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR537","v":196067.60320220154},{"$f":"HLOOKUP(AS536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS537","v":199988.95526624558},{"$f":"HLOOKUP(AT536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT537","v":203988.73437157052},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX559:BQ559))","v":50800.508963886816},{"$f":"HLOOKUP(AX536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX537","v":43607.581239339183},{"$f":"HLOOKUP(AY536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY537","v":44479.732864125966},{"$f":"HLOOKUP(AZ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ537","v":45369.327521408493},{"$f":"HLOOKUP(BA536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA537","v":46276.714071836665},{"$f":"HLOOKUP(BB536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB537","v":47202.248353273397},{"$f":"HLOOKUP(BC536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC537","v":48146.29332033886},{"$f":"HLOOKUP(BD536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD537","v":49109.219186745649},{"$f":"HLOOKUP(BE536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE537","v":50091.403570480557},{"$f":"HLOOKUP(BF536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF537","v":51093.231641890161},{"$f":"HLOOKUP(BG536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG537","v":52115.09627472797},{"$f":"HLOOKUP(BH536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH537","v":53157.398200222531},{"$f":"HLOOKUP(BI536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI537","v":54220.546164226973},{"$f":"HLOOKUP(BJ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ537","v":55304.957087511517},{"$f":"HLOOKUP(BK536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK537","v":56411.056229261754},{"$f":"HLOOKUP(BL536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL537","v":57539.277353846985},{"$f":"HLOOKUP(BM536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM537","v":58690.06290092392},{"$f":"HLOOKUP(BN536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN537","v":59863.864158942408},{"$f":"HLOOKUP(BO536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO537","v":61061.141442121254},{"$f":"HLOOKUP(BP536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP537","v":62282.364270963684},{"$f":"HLOOKUP(BQ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ537","v":63528.011556382953},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU559:CN559))","v":0},{"$f":"HLOOKUP(BU536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU537","v":0},{"$f":"HLOOKUP(BV536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV537","v":0},{"$f":"HLOOKUP(BW536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW537","v":0},{"$f":"HLOOKUP(BX536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX537","v":0},{"$f":"HLOOKUP(BY536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY537","v":0},{"$f":"HLOOKUP(BZ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ537","v":0},{"$f":"HLOOKUP(CA536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA537","v":0},{"$f":"HLOOKUP(CB536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB537","v":0},{"$f":"HLOOKUP(CC536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC537","v":0},{"$f":"HLOOKUP(CD536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD537","v":0},{"$f":"HLOOKUP(CE536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE537","v":0},{"$f":"HLOOKUP(CF536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF537","v":0},{"$f":"HLOOKUP(CG536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG537","v":0},{"$f":"HLOOKUP(CH536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH537","v":0},{"$f":"HLOOKUP(CI536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI537","v":0},{"$f":"HLOOKUP(CJ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ537","v":0},{"$f":"HLOOKUP(CK536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK537","v":0},{"$f":"HLOOKUP(CL536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL537","v":0},{"$f":"HLOOKUP(CM536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM537","v":0},{"$f":"HLOOKUP(CN536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN537","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR559:DK559))","v":0},{"$f":"HLOOKUP(CR536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR537","v":0},{"$f":"HLOOKUP(CS536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS537","v":0},{"$f":"HLOOKUP(CT536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT537","v":0},{"$f":"HLOOKUP(CU536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU537","v":0},{"$f":"HLOOKUP(CV536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV537","v":0},{"$f":"HLOOKUP(CW536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW537","v":0},{"$f":"HLOOKUP(CX536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX537","v":0},{"$f":"HLOOKUP(CY536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY537","v":0},{"$f":"HLOOKUP(CZ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ537","v":0},{"$f":"HLOOKUP(DA536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA537","v":0},{"$f":"HLOOKUP(DB536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB537","v":0},{"$f":"HLOOKUP(DC536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC537","v":0},{"$f":"HLOOKUP(DD536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD537","v":0},{"$f":"HLOOKUP(DE536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE537","v":0},{"$f":"HLOOKUP(DF536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF537","v":0},{"$f":"HLOOKUP(DG536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG537","v":0},{"$f":"HLOOKUP(DH536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH537","v":0},{"$f":"HLOOKUP(DI536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI537","v":0},{"$f":"HLOOKUP(DJ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ537","v":0},{"$f":"HLOOKUP(DK536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK537","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO559:EH559))","v":0},{"$f":"HLOOKUP(DO536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO537","v":0},{"$f":"HLOOKUP(DP536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP537","v":0},{"$f":"HLOOKUP(DQ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ537","v":0},{"$f":"HLOOKUP(DR536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR537","v":0},{"$f":"HLOOKUP(DS536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS537","v":0},{"$f":"HLOOKUP(DT536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT537","v":0},{"$f":"HLOOKUP(DU536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU537","v":0},{"$f":"HLOOKUP(DV536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV537","v":0},{"$f":"HLOOKUP(DW536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW537","v":0},{"$f":"HLOOKUP(DX536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX537","v":0},{"$f":"HLOOKUP(DY536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY537","v":0},{"$f":"HLOOKUP(DZ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ537","v":0},{"$f":"HLOOKUP(EA536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA537","v":0},{"$f":"HLOOKUP(EB536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB537","v":0},{"$f":"HLOOKUP(EC536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC537","v":0},{"$f":"HLOOKUP(ED536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED537","v":0},{"$f":"HLOOKUP(EE536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE537","v":0},{"$f":"HLOOKUP(EF536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF537","v":0},{"$f":"HLOOKUP(EG536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG537","v":0},{"$f":"HLOOKUP(EH536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH537","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL559:FE559))","v":1138246.4091854386},{"$f":"HLOOKUP(EL536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL537","v":977080.22559824365},{"$f":"HLOOKUP(EM536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM537","v":996621.8301102086},{"$f":"HLOOKUP(EN536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN537","v":1016554.2667124128},{"$f":"HLOOKUP(EO536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO537","v":1036885.352046661},{"$f":"HLOOKUP(EP536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP537","v":1057623.059087594},{"$f":"HLOOKUP(EQ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ537","v":1078775.5202693462},{"$f":"HLOOKUP(ER536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER537","v":1100351.030674733},{"$f":"HLOOKUP(ES536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES537","v":1122358.0512882276},{"$f":"HLOOKUP(ET536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET537","v":1144805.2123139922},{"$f":"HLOOKUP(EU536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU537","v":1167701.3165602721},{"$f":"HLOOKUP(EV536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV537","v":1191055.3428914777},{"$f":"HLOOKUP(EW536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW537","v":1214876.4497493072},{"$f":"HLOOKUP(EX536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX537","v":1239173.9787442933},{"$f":"HLOOKUP(EY536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY537","v":1263957.458319179},{"$f":"HLOOKUP(EZ536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ537","v":1289236.6074855626},{"$f":"HLOOKUP(FA536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA537","v":1315021.3396352739},{"$f":"HLOOKUP(FB536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB537","v":1341321.7664279796},{"$f":"HLOOKUP(FC536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC537","v":1368148.2017565391},{"$f":"HLOOKUP(FD536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD537","v":1395511.1657916701},{"$f":"HLOOKUP(FE536,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE537","v":1423421.3891075035}]
[null,"Fuel Savings on remaining plant",-2082616.7918694704,{"$f":"HLOOKUP(D536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D539","v":-1698125.9243666665},{"$f":"HLOOKUP(E536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E539","v":-1760877.1377941335},{"$f":"HLOOKUP(F536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F539","v":-1820084.2306416007},{"$f":"HLOOKUP(G536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G539","v":-1906667.772650667},{"$f":"HLOOKUP(H536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H539","v":-1973398.1421872657},{"$f":"HLOOKUP(I536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I539","v":-2010814.2184591999},{"$f":"HLOOKUP(J536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J539","v":-2060757.396215467},{"$f":"HLOOKUP(K536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K539","v":-2153705.7011162005},{"$f":"HLOOKUP(L536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L539","v":-2245309.8126946674},{"$f":"HLOOKUP(M536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M539","v":-2318877.1801374676},{"$f":"HLOOKUP(N536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N539","v":-2318877.1801374676},{"$f":"HLOOKUP(O536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O539","v":-2318877.1801374676},{"$f":"HLOOKUP(P536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P539","v":-2318877.1801374676},{"$f":"HLOOKUP(Q536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q539","v":-2318877.1801374676},{"$f":"HLOOKUP(R536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R539","v":-2318877.1801374676},{"$f":"HLOOKUP(S536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S539","v":-2318877.1801374676},{"$f":"HLOOKUP(T536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T539","v":-2318877.1801374676},{"$f":"HLOOKUP(U536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U539","v":-2318877.1801374676},{"$f":"HLOOKUP(V536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V539","v":-2318877.1801374676},{"$f":"HLOOKUP(W536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W539","v":-2318877.1801374676},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA561:AT561))","v":-1388411.1945796465},{"$f":"HLOOKUP(AA536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA539","v":-1132083.9495777776},{"$f":"HLOOKUP(AB536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB539","v":-1173918.0918627556},{"$f":"HLOOKUP(AC536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC539","v":-1213389.4870944005},{"$f":"HLOOKUP(AD536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD539","v":-1271111.8484337779},{"$f":"HLOOKUP(AE536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE539","v":-1315598.7614581771},{"$f":"HLOOKUP(AF536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF539","v":-1340542.8123061333},{"$f":"HLOOKUP(AG536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG539","v":-1373838.2641436446},{"$f":"HLOOKUP(AH536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH539","v":-1435803.8007441335},{"$f":"HLOOKUP(AI536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI539","v":-1496873.2084631114},{"$f":"HLOOKUP(AJ536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ539","v":-1545918.120091645},{"$f":"HLOOKUP(AK536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK539","v":-1545918.120091645},{"$f":"HLOOKUP(AL536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL539","v":-1545918.120091645},{"$f":"HLOOKUP(AM536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM539","v":-1545918.120091645},{"$f":"HLOOKUP(AN536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN539","v":-1545918.120091645},{"$f":"HLOOKUP(AO536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO539","v":-1545918.120091645},{"$f":"HLOOKUP(AP536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP539","v":-1545918.120091645},{"$f":"HLOOKUP(AQ536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ539","v":-1545918.120091645},{"$f":"HLOOKUP(AR536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR539","v":-1545918.120091645},{"$f":"HLOOKUP(AS536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS539","v":-1545918.120091645},{"$f":"HLOOKUP(AT536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT539","v":-1545918.120091645},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX561:BQ561))","v":0},{"$f":"HLOOKUP(AX536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX539","v":0},{"$f":"HLOOKUP(AY536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY539","v":0},{"$f":"HLOOKUP(AZ536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ539","v":0},{"$f":"HLOOKUP(BA536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA539","v":0},{"$f":"HLOOKUP(BB536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB539","v":0},{"$f":"HLOOKUP(BC536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC539","v":0},{"$f":"HLOOKUP(BD536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD539","v":0},{"$f":"HLOOKUP(BE536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE539","v":0},{"$f":"HLOOKUP(BF536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF539","v":0},{"$f":"HLOOKUP(BG536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG539","v":0},{"$f":"HLOOKUP(BH536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH539","v":0},{"$f":"HLOOKUP(BI536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI539","v":0},{"$f":"HLOOKUP(BJ536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ539","v":0},{"$f":"HLOOKUP(BK536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK539","v":0},{"$f":"HLOOKUP(BL536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL539","v":0},{"$f":"HLOOKUP(BM536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM539","v":0},{"$f":"HLOOKUP(BN536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN539","v":0},{"$f":"HLOOKUP(BO536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO539","v":0},{"$f":"HLOOKUP(BP536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP539","v":0},{"$f":"HLOOKUP(BQ536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ539","v":0},null,"Fuel Savings on remaining plant",-389931.7082771936,{"$f":"HLOOKUP(BU536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU539","v":-241776.00000000003},{"$f":"HLOOKUP(BV536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV539","v":-241776.00000000003},{"$f":"HLOOKUP(BW536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW539","v":-251850.00000000003},{"$f":"HLOOKUP(BX536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX539","v":-261924.00000000006},{"$f":"HLOOKUP(BY536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY539","v":-271998.00000000006},{"$f":"HLOOKUP(BZ536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ539","v":-271998.00000000006},{"$f":"HLOOKUP(CA536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA539","v":-282072},{"$f":"HLOOKUP(CB536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB539","v":-292146.00000000006},{"$f":"HLOOKUP(CC536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC539","v":-302220.00000000006},{"$f":"HLOOKUP(CD536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD539","v":-312294.00000000006},{"$f":"HLOOKUP(CE536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE539","v":-322368.00000000006},{"$f":"HLOOKUP(CF536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF539","v":-332442.00000000006},{"$f":"HLOOKUP(CG536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG539","v":-342516.00000000006},{"$f":"HLOOKUP(CH536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH539","v":-352590.00000000006},{"$f":"HLOOKUP(CI536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI539","v":-876438},{"$f":"HLOOKUP(CJ536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ539","v":-866364.00000000012},{"$f":"HLOOKUP(CK536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK539","v":-876438},{"$f":"HLOOKUP(CL536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL539","v":-886512.00000000023},{"$f":"HLOOKUP(CM536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM539","v":-896586.00000000012},{"$f":"HLOOKUP(CN536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN539","v":-906660.00000000012},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",329579.47166334878,{"$f":"(SUM(D559:D563))*Misc_Rev","v":269714.98846228991},279349.62859092385,288470.0865618668,301630.86729339603,311875.5919691996,317810.87762356788,325599.78737297573,339731.65591779095,353674.36253188015,364969.4069316829,365437.76051605935,365915.48117212334,366402.75624130858,366899.77681187744,367406.73779385776,367923.83799547766,368451.28020112996,368989.27125089534,369538.02212165605,370097.74800983188,null,"Misc Charges",41489.691303995372,{"$f":"(SUM(AA559:AA563))*Misc_Rev","v":34034.523523388547},35223.001110586847,36350.598913027905,37962.739610475095,39226.40057180071,39974.736544371321,40945.798314266343,42677.205474579474,44386.742104232799,45780.014745456981,45877.588408868745,45977.113545548731,46078.629184962316,46182.17513716418,46287.792008410084,46395.521217080888,46505.405009925125,46617.486478626241,46731.809576701387,46848.419136738026,null,"Misc Charges",69263.116352436438,{"$f":"(SUM(AX559:AX563))*Misc_Rev","v":56539.546475043273},58607.311303252274,60560.235620311323,63404.688754250441,65603.517869476025,66848.806312475368,68502.359665937358,71556.144794771404,74566.75370450085,76990.91221384058,77021.299484176459,77052.294499919051,77083.909415976479,77116.156630355064,77149.048789021224,77182.598790860706,77216.819792736977,77251.725214650782,77287.328745002844,77323.644345961948,null,"Misc Charges",104783.94056087043,{"$f":"(SUM(BU559:BU563))*Misc_Rev","v":64970.971775999998},64970.971775999998,67678.095600000015,70385.21942400001,73092.343248000019,73092.343248000019,75799.467071999999,78506.590896000009,81213.714720000018,83920.838544000013,86627.962368000008,89335.086192000002,92042.210016000012,94749.333840000007,235519.772688,232812.64886399999,235519.772688,238226.89651200004,240934.02033600005,243641.14416000005,null,"Misc Charges",0,{"$f":"(SUM(CR559:CR563))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO559:DO563))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",466999.38310792006,{"$f":"(SUM(EL559:EL563))*Misc_Rev","v":288982.61769709119},{"$f":"(SUM(EM559:EM563))*Misc_Rev","v":297214.00483503303},305456.78629173368,313711.18995356833,321977.44826463971,337917.46951793251,346208.15314829111,354511.41702725703,362827.51275980216,378818.36818299815,387160.90266665805,395517.0544159913,411548.76697631116,419932.97573983733,1033603.6600546341,1026693.7169357268,1035122.1507784412,1051227.5910740101,1059687.0021274902,1075824.0391780401]
[null,"Total Variable Cost",11328084.15685631,{"$f":"SUM(D559:D564)","v":9521103.767439099},{"$f":"SUM(E559:E563)","v":9581862.8178268448},9894700.0947337169,10346122.909151267,10697523.22045687,10901107.14219551,11168271.502125805,11653003.221437572,12131246.571032453,12518673.490144849,12534738.304042649,12551124.414218403,12567838.246597674,12584886.355624527,12602275.42683192,12620012.279463459,12638103.869147629,12656557.290625483,12675379.780532897,12694578.720238455,null,"Total Variable Cost",1426062.7903391495,{"$f":"SUM(AA559:AA564)","v":1201439.4601834882},{"$f":"SUM(AB559:AB563)","v":1208170.4435270235},1246847.7366065688,1302145.1468229091,1345489.4893256745,1371157.8700820238,1404465.8816720294,1463854.2043829139,1522492.3545390959,1570282.4567969055,1573629.2930256138,1577043.0659788959,1580525.1143912436,1584076.8037718385,1587699.5269400454,1591394.7045716159,1595163.7857558182,1599008.2485637045,1602929.6006277488,1606929.3797330735,null,"Total Variable Cost",2380652.9675289169,{"$f":"SUM(AX559:AX564)","v":1995880.5108381934},{"$f":"SUM(AY559:AY563)","v":2010266.5604463289},2077253.0568810909,2174819.5360585321,2250240.7172077941,2292954.8711146112,2349672.7607167922,2454419.4551269603,2557685.1788605629,2640835.2958029974,2641877.5977284922,2642940.7456924967,2644025.1566157811,2645131.2557575312,2646259.4768821164,2647410.2624291936,2648584.0636872118,2649781.3409703909,2651002.5637992332,2652248.2110846522,null,"Total Variable Cost",3599767.5152943716,{"$f":"SUM(BU559:BU564)","v":2293514.9717760002},{"$f":"SUM(BV559:BV563)","v":2228544},2321400.0000000005,2414256.0000000005,2507112.0000000005,2507112.0000000005,2599968,2692824.0000000005,2785680.0000000005,2878536.0000000005,2971392.0000000005,3064248,3157104.0000000005,3249960.0000000005,8078472,7985616,8078472,8171328.0000000019,8264184.0000000019,8357040.0000000019,null,"Total Variable Cost",0,{"$f":"SUM(CR559:CR564)","v":0},{"$f":"SUM(CS559:CS563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO559:DO564)","v":0},{"$f":"SUM(DP559:DP563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",16043336.007217307,{"$f":"SUM(EL559:EL564)","v":10201262.843295336},{"$f":"SUM(EM559:EM563)","v":10194621.830110209},10477354.266712412,10760485.352046661,11044023.059087593,11590775.520269345,11875151.030674731,12159958.051288228,12445205.212313993,12993701.316560272,13279855.342891475,13566476.449749308,14116373.978744294,14403957.45831918,35453236.607485563,35216221.339635275,35505321.766427979,36057748.201756537,36347911.165791668,36901421.389107503]
[null,"$/MWh",{"$f":"C567/AVERAGE(D537:W537)","v":73.26750157894962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z567/AVERAGE(AA537:AT537)","v":51.005243242717242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW567/AVERAGE(AX537:BQ537)","v":73.846240250488762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT567/AVERAGE(BU537:CN537)","v":68.518856757115387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ567/AVERAGE(CR537:DK537)","v":128.7001905147599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN567/AVERAGE(DO537:EH537)","v":244.86795080027755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK567/AVERAGE(EL537:FE537)","v":174.36355620268708}]
[null,"Fixed Cost $/kW-yr",{"$f":"C556/D545/1000","v":114.13650609591753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z556/AA545/1000","v":122.82938787390788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW556/AX545/1000","v":39.182116737710686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT556/BU545/1000","v":200.20702805241123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ556/CR545/1000","v":383.32064742916106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN556/DO545/1000","v":360.36726583375241},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK556/EL545/1000","v":442.84565602342337}]
[null,"Year",null,2037,{"$f":"D574+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,{"$f":"D574","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,{"$f":"AA574","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,{"$f":"AX574","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,2037,{"$f":"CR574+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,2037,{"$f":"DO574+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,"Year",null,2037,{"$f":"EL574+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D574-$D$4)","v":192000},{"$f":"D575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V575*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA574--$AA$4)","v":39999.999999999993},{"$f":"AA575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP574-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ574-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM574-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN574-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ574-$CR574)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK574-$CR574)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG574-$DO574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH574-$DO574)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD574-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE574-$EL$4)","v":219000}]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V576/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W576/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS576/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT576/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP576/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ576/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM576/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN576/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D574,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":22.708371571821715},{"$f":"'Resource Options'!$N$45*(1.02^(D574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA574,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":5.4006319706484245},{"$f":"'Resource Options'!$N$46*(1.02^(AA574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX574,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.3630166402112693},{"$f":"'Resource Options'!$N$47*(1.02^(AX574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU574,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":21.126757923274667},{"$f":"'Resource Options'!$N$48*(1.02^(BU574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR574,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":226.12280240877078},{"$f":"'Resource Options'!$N$49*(1.02^(CR574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO574,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":357.2984827421958},{"$f":"'Resource Options'!$N$50*(1.02^(DO574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL574,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":175.03017739905314},{"$f":"'Resource Options'!$N$44*(1.02^(EL574-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D584*AFUDC!$Y$44","v":0.98894958195283578},{"$f":"E584*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA584*AFUDC!$Y$45","v":0.23519752232173891},{"$f":"AB584*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX584*AFUDC!$Y$46","v":5.935937468120079E-2},{"$f":"AY584*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU584*AFUDC!$Y$47","v":0.92007030755861186},{"$f":"BV584*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR584*AFUDC!$Y$48","v":33.482003352666695},{"$f":"CS584*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO584*AFUDC!$Y$49","v":52.905186339636934},{"$f":"DP584*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL584*AFUDC!$Y$43","v":9.967968602876077},{"$f":"EM584*0.1","v":0}]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D589:W589))","v":159727.75575017484},{"$f":"HLOOKUP(D574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":137111.63976732225},{"$f":"HLOOKUP(E574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":139853.87256266869},{"$f":"HLOOKUP(F574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":142650.95001392209},{"$f":"HLOOKUP(G574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":145503.96901420056},{"$f":"HLOOKUP(H574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":148414.04839448456},{"$f":"HLOOKUP(I574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":151382.32936237421},{"$f":"HLOOKUP(J574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":154409.9759496217},{"$f":"HLOOKUP(K574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":157498.17546861415},{"$f":"HLOOKUP(L574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":160648.13897798644},{"$f":"HLOOKUP(M574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":163861.10175754616},{"$f":"HLOOKUP(N574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":167138.32379269711},{"$f":"HLOOKUP(O574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":170481.09026855105},{"$f":"HLOOKUP(P574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":173890.71207392207},{"$f":"HLOOKUP(Q574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":177368.52631540049},{"$f":"HLOOKUP(R574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":180915.89684170851},{"$f":"HLOOKUP(S574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":184534.21477854269},{"$f":"HLOOKUP(T574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":188224.89907411352},{"$f":"HLOOKUP(U574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":191989.39705559582},{"$f":"HLOOKUP(V574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":195829.18499670774},{"$f":"HLOOKUP(W574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D583*1000","v":199745.7686966419},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA589:AT589))","v":0},{"$f":"HLOOKUP(AA574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AB574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AC574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AD574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AE574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AF574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AG574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AH574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AI574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AJ574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AK574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AL574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AM574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AN574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AO574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AP574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AQ574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AR574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AS574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},{"$f":"HLOOKUP(AT574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA583*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX589:BQ589))","v":14362.187371203216},{"$f":"HLOOKUP(AX574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":12328.621609078393},{"$f":"HLOOKUP(AY574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":12575.19404125996},{"$f":"HLOOKUP(AZ574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":12826.697922085161},{"$f":"HLOOKUP(BA574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":13083.231880526866},{"$f":"HLOOKUP(BB574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":13344.896518137402},{"$f":"HLOOKUP(BC574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":13611.794448500148},{"$f":"HLOOKUP(BD574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":13884.030337470153},{"$f":"HLOOKUP(BE574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":14161.710944219558},{"$f":"HLOOKUP(BF574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":14444.945163103946},{"$f":"HLOOKUP(BG574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":14733.844066366026},{"$f":"HLOOKUP(BH574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":15028.520947693347},{"$f":"HLOOKUP(BI574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":15329.091366647212},{"$f":"HLOOKUP(BJ574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":15635.673193980159},{"$f":"HLOOKUP(BK574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":15948.386657859759},{"$f":"HLOOKUP(BL574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":16267.354391016956},{"$f":"HLOOKUP(BM574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":16592.701478837294},{"$f":"HLOOKUP(BN574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":16924.55550841404},{"$f":"HLOOKUP(BO574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":17263.046618582321},{"$f":"HLOOKUP(BP574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":17608.30755095397},{"$f":"HLOOKUP(BQ574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX583*1000","v":17960.473701973049},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU589:CN589))","v":0},{"$f":"HLOOKUP(BU574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(BV574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(BW574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(BX574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(BY574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(BZ574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CA574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CB574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CC574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CD574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CE574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CF574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CG574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CH574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CI574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CJ574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CK574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CL574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CM574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},{"$f":"HLOOKUP(CN574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU583*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR589:DK589))","v":996080.03238650656},{"$f":"HLOOKUP(CR574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":855043.42021566257},{"$f":"HLOOKUP(CS574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":872144.28861997579},{"$f":"HLOOKUP(CT574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":889587.17439237528},{"$f":"HLOOKUP(CU574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":907378.9178802229},{"$f":"HLOOKUP(CV574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":925526.49623782735},{"$f":"HLOOKUP(CW574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":944037.02616258373},{"$f":"HLOOKUP(CX574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":962917.76668583555},{"$f":"HLOOKUP(CY574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":982176.12201955204},{"$f":"HLOOKUP(CZ574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":1001819.6444599432},{"$f":"HLOOKUP(DA574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":1021856.037349142},{"$f":"HLOOKUP(DB574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":1042293.1580961249},{"$f":"HLOOKUP(DC574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":1063139.0212580473},{"$f":"HLOOKUP(DD574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":1084401.8016832082},{"$f":"HLOOKUP(DE574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":1106089.8377168728},{"$f":"HLOOKUP(DF574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":1128211.63447121},{"$f":"HLOOKUP(DG574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":1150775.8671606344},{"$f":"HLOOKUP(DH574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":1173791.384503847},{"$f":"HLOOKUP(DI574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":1197267.212193924},{"$f":"HLOOKUP(DJ574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":1221212.5564378025},{"$f":"HLOOKUP(DK574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR583*1000","v":1245636.8075665585},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO589:EH589))","v":0},{"$f":"HLOOKUP(DO574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(DP574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(DQ574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(DR574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(DS574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(DT574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(DU574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(DV574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(DW574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(DX574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(DY574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(DZ574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(EA574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(EB574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(EC574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(ED574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(EE574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(EF574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(EG574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},{"$f":"HLOOKUP(EH574,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO583*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL589:FE589))","v":2120568.6527290368},{"$f":"HLOOKUP(EL574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":1820313.8449501528},{"$f":"HLOOKUP(EM574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":1856720.1218491558},{"$f":"HLOOKUP(EN574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":1893854.5242861388},{"$f":"HLOOKUP(EO574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":1931731.6147718614},{"$f":"HLOOKUP(EP574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":1970366.247067299},{"$f":"HLOOKUP(EQ574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2009773.5720086447},{"$f":"HLOOKUP(ER574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2049969.0434488175},{"$f":"HLOOKUP(ES574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2090968.4243177939},{"$f":"HLOOKUP(ET574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2132787.7928041499},{"$f":"HLOOKUP(EU574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2175443.5486602332},{"$f":"HLOOKUP(EV574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2218952.4196334379},{"$f":"HLOOKUP(EW574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2263331.4680261062},{"$f":"HLOOKUP(EX574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2308598.0973866284},{"$f":"HLOOKUP(EY574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2354770.059334361},{"$f":"HLOOKUP(EZ574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2401865.4605210479},{"$f":"HLOOKUP(FA574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2449902.7697314695},{"$f":"HLOOKUP(FB574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2498900.8251260989},{"$f":"HLOOKUP(FC574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2548878.8416286213},{"$f":"HLOOKUP(FD574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2599856.4184611938},{"$f":"HLOOKUP(FE574,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL583*1000","v":2651853.5468304171}]
[null,"Misc Charges",4656.702991140598,{"$f":"(D589+D590)*Misc_Rev","v":3997.3527457765131},4077.2998006920429,4158.8457967058848,4242.0227126400032,4326.8631668928028,4413.4004302306575,4501.6684388352705,4591.7018076119766,4683.5358437642162,4777.2065606395008,4872.7506918522913,4970.2057056893373,5069.6098198031241,5171.0020161991861,5274.4220565231699,5379.9104976536337,5487.5087076067057,5597.2588817588403,5709.2040593940173,5823.3881405818975,null,"Misc Charges",0,{"$f":"(AA589+AA590)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",418.71521062005866,{"$f":"(AX589+AX590)*Misc_Rev","v":359.42863439107145},366.61720707889287,373.94955122047077,381.42854224488025,389.05711308977783,396.83825535157331,404.77502045860484,412.87052086777697,421.12793128513243,429.5504899108351,438.1414997090518,446.9043297032328,455.84241629729758,464.95926462324343,474.2584499157083,483.74361891402248,493.41849129230292,503.28686111814898,513.35259834051203,523.61965030732222,null,"Misc Charges",0,{"$f":"(BU589+BU590)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR593:DK593))","v":29039.717264196221},{"$f":"(CR589+CR590)*Misc_Rev","v":24927.935872967428},{"$f":"(CS589+CS590)*Misc_Rev","v":25426.494590426773},25935.024482235309,26453.724971880019,26982.799471317619,27522.455460743964,28072.90456995885,28634.36266135802,29207.049914585183,29791.190912876886,30387.014731134423,30994.755025757109,31614.650126272252,32246.94312879771,32891.881991373652,33549.719631201137,34220.714023825152,34905.128304301659,35603.230870387692,36315.295487795447,null,"Misc Charges",0,{"$f":"(DO589+DO590)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",61823.058501662315,{"$f":"(EL589+EL590)*Misc_Rev","v":53069.429835676754},54130.818432390282,55213.434801038093,56317.703497058843,57444.057567000033,58592.938718340025,59764.797492706821,60960.093442560959,62179.295311412185,63422.881217640439,64691.338841993245,65985.165618833096,67304.868931209756,68650.966309833966,70023.985636030629,71424.465348751255,72852.95465572628,74310.013748840822,75796.214023817636,77312.138304293985]
[]
[null,"Fuel Cost",12854475.000452179,{"$f":"HLOOKUP(D574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D576","v":10656736.963793067},{"$f":"HLOOKUP(E574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E576","v":11015055.214012805},{"$f":"HLOOKUP(F574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F576","v":11539054.312405335},{"$f":"HLOOKUP(G574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G576","v":11942903.042328127},{"$f":"HLOOKUP(H574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H576","v":12169343.1922336},{"$f":"HLOOKUP(I574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I576","v":12471596.709563734},{"$f":"HLOOKUP(J574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J576","v":13034115.022339603},{"$f":"HLOOKUP(K574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K576","v":13588498.346957337},{"$f":"HLOOKUP(L574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L576","v":14033724.233039739},{"$f":"HLOOKUP(M574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M576","v":14033724.233039739},{"$f":"HLOOKUP(N574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N576","v":14033724.233039739},{"$f":"HLOOKUP(O574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O576","v":14033724.233039739},{"$f":"HLOOKUP(P574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P576","v":14033724.233039739},{"$f":"HLOOKUP(Q574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q576","v":14033724.233039739},{"$f":"HLOOKUP(R574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R576","v":14033724.233039739},{"$f":"HLOOKUP(S574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S576","v":14033724.233039739},{"$f":"HLOOKUP(T574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T576","v":14033724.233039739},{"$f":"HLOOKUP(U574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U576","v":14033724.233039739},{"$f":"HLOOKUP(V574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V576","v":14033724.233039739},{"$f":"HLOOKUP(W574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W576","v":14033724.233039739},null,"Fuel Cost",2701002.8836787022,{"$f":"HLOOKUP(AA574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA576","v":2239210.6460044445},{"$f":"HLOOKUP(AB574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB576","v":2314501.0508700009},{"$f":"HLOOKUP(AC574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC576","v":2424604.5810222221},{"$f":"HLOOKUP(AD574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD576","v":2509461.9232359705},{"$f":"HLOOKUP(AE574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE576","v":2557041.8903566664},{"$f":"HLOOKUP(AF574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF576","v":2620551.8837155555},{"$f":"HLOOKUP(AG574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG576","v":2738749.1329129166},{"$f":"HLOOKUP(AH574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH576","v":2855237.0453638891},{"$f":"HLOOKUP(AI574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI576","v":2948788.6219280562},{"$f":"HLOOKUP(AJ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ576","v":2948788.6219280562},{"$f":"HLOOKUP(AK574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK576","v":2948788.6219280562},{"$f":"HLOOKUP(AL574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL576","v":2948788.6219280562},{"$f":"HLOOKUP(AM574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM576","v":2948788.6219280562},{"$f":"HLOOKUP(AN574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN576","v":2948788.6219280562},{"$f":"HLOOKUP(AO574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO576","v":2948788.6219280562},{"$f":"HLOOKUP(AP574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP576","v":2948788.6219280562},{"$f":"HLOOKUP(AQ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ576","v":2948788.6219280562},{"$f":"HLOOKUP(AR574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR576","v":2948788.6219280562},{"$f":"HLOOKUP(AS574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS576","v":2948788.6219280562},{"$f":"HLOOKUP(AT574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT576","v":2948788.6219280562},null,"Fuel Cost",2371190.8924117363,{"$f":"HLOOKUP(AX574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX576","v":1965786.8275822031},{"$f":"HLOOKUP(AY574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY576","v":2031883.7293596824},{"$f":"HLOOKUP(AZ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ576","v":2128542.8219866953},{"$f":"HLOOKUP(BA574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA576","v":2203038.4688545205},{"$f":"HLOOKUP(BB574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB576","v":2244808.5777942725},{"$f":"HLOOKUP(BC574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC576","v":2300563.5415300466},{"$f":"HLOOKUP(BD574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD576","v":2404328.0515564797},{"$f":"HLOOKUP(BE574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE576","v":2506591.9472186728},{"$f":"HLOOKUP(BF574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF576","v":2588720.1995282695},{"$f":"HLOOKUP(BG574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG576","v":2588720.1995282695},{"$f":"HLOOKUP(BH574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH576","v":2588720.1995282695},{"$f":"HLOOKUP(BI574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI576","v":2588720.1995282695},{"$f":"HLOOKUP(BJ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ576","v":2588720.1995282695},{"$f":"HLOOKUP(BK574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK576","v":2588720.1995282695},{"$f":"HLOOKUP(BL574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL576","v":2588720.1995282695},{"$f":"HLOOKUP(BM574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM576","v":2588720.1995282695},{"$f":"HLOOKUP(BN574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN576","v":2588720.1995282695},{"$f":"HLOOKUP(BO574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO576","v":2588720.1995282695},{"$f":"HLOOKUP(BP574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP576","v":2588720.1995282695},{"$f":"HLOOKUP(BQ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ576","v":2588720.1995282695},null,"Fuel Cost",4259317.2275372492,{"$f":"HLOOKUP(BU574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU576","v":2470320},{"$f":"HLOOKUP(BV574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV576","v":2573250.0000000005},{"$f":"HLOOKUP(BW574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW576","v":2676180.0000000005},{"$f":"HLOOKUP(BX574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX576","v":2779110.0000000005},{"$f":"HLOOKUP(BY574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY576","v":2779110.0000000005},{"$f":"HLOOKUP(BZ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ576","v":2882040},{"$f":"HLOOKUP(CA574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA576","v":2984970.0000000005},{"$f":"HLOOKUP(CB574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB576","v":3087900.0000000005},{"$f":"HLOOKUP(CC574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC576","v":3190830.0000000005},{"$f":"HLOOKUP(CD574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD576","v":3293760.0000000005},{"$f":"HLOOKUP(CE574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE576","v":3396690},{"$f":"HLOOKUP(CF574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF576","v":3499620.0000000005},{"$f":"HLOOKUP(CG574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG576","v":3602550.0000000005},{"$f":"HLOOKUP(CH574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH576","v":8954910},{"$f":"HLOOKUP(CI574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI576","v":8851980},{"$f":"HLOOKUP(CJ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ576","v":8954910},{"$f":"HLOOKUP(CK574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK576","v":9057840.0000000019},{"$f":"HLOOKUP(CL574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL576","v":9160770.0000000019},{"$f":"HLOOKUP(CM574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM576","v":9263700.0000000019},{"$f":"HLOOKUP(CN574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN576","v":9366630},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",15960641.483384131,{"$f":"HLOOKUP(EL574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL576","v":9198000},{"$f":"HLOOKUP(EM574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM576","v":9460800},{"$f":"HLOOKUP(EN574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN576","v":9723600},{"$f":"HLOOKUP(EO574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO576","v":9986400},{"$f":"HLOOKUP(EP574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP576","v":10512000},{"$f":"HLOOKUP(EQ574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ576","v":10774799.999999998},{"$f":"HLOOKUP(ER574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER576","v":11037600},{"$f":"HLOOKUP(ES574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES576","v":11300400},{"$f":"HLOOKUP(ET574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET576","v":11826000},{"$f":"HLOOKUP(EU574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU576","v":12088799.999999998},{"$f":"HLOOKUP(EV574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV576","v":12351600},{"$f":"HLOOKUP(EW574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW576","v":12877200.000000002},{"$f":"HLOOKUP(EX574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX576","v":13140000},{"$f":"HLOOKUP(EY574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY576","v":34164000},{"$f":"HLOOKUP(EZ574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ576","v":33901200},{"$f":"HLOOKUP(FA574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA576","v":34164000},{"$f":"HLOOKUP(FB574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB576","v":34689600},{"$f":"HLOOKUP(FC574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC576","v":34952400},{"$f":"HLOOKUP(FD574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD576","v":35478000},{"$f":"HLOOKUP(FE574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE576","v":36003600}]
[null,"Fuel Savings on remaining plant",-2124022.6932077636,{"$f":"HLOOKUP(D574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D577","v":-1760877.1377941335},{"$f":"HLOOKUP(E574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E577","v":-1820084.2306416007},{"$f":"HLOOKUP(F574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F577","v":-1906667.772650667},{"$f":"HLOOKUP(G574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G577","v":-1973398.1421872657},{"$f":"HLOOKUP(H574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H577","v":-2010814.2184591999},{"$f":"HLOOKUP(I574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I577","v":-2060757.396215467},{"$f":"HLOOKUP(J574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J577","v":-2153705.7011162005},{"$f":"HLOOKUP(K574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K577","v":-2245309.8126946674},{"$f":"HLOOKUP(L574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L577","v":-2318877.1801374676},{"$f":"HLOOKUP(M574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M577","v":-2318877.1801374676},{"$f":"HLOOKUP(N574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N577","v":-2318877.1801374676},{"$f":"HLOOKUP(O574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O577","v":-2318877.1801374676},{"$f":"HLOOKUP(P574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P577","v":-2318877.1801374676},{"$f":"HLOOKUP(Q574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q577","v":-2318877.1801374676},{"$f":"HLOOKUP(R574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R577","v":-2318877.1801374676},{"$f":"HLOOKUP(S574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S577","v":-2318877.1801374676},{"$f":"HLOOKUP(T574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T577","v":-2318877.1801374676},{"$f":"HLOOKUP(U574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U577","v":-2318877.1801374676},{"$f":"HLOOKUP(V574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V577","v":-2318877.1801374676},{"$f":"HLOOKUP(W574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W577","v":-2318877.1801374676},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA599:AT599))","v":-1416015.1288051754},{"$f":"HLOOKUP(AA574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA577","v":-1173918.0918627556},{"$f":"HLOOKUP(AB574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB577","v":-1213389.4870944005},{"$f":"HLOOKUP(AC574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC577","v":-1271111.8484337779},{"$f":"HLOOKUP(AD574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD577","v":-1315598.7614581771},{"$f":"HLOOKUP(AE574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE577","v":-1340542.8123061333},{"$f":"HLOOKUP(AF574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF577","v":-1373838.2641436446},{"$f":"HLOOKUP(AG574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG577","v":-1435803.8007441335},{"$f":"HLOOKUP(AH574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH577","v":-1496873.2084631114},{"$f":"HLOOKUP(AI574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI577","v":-1545918.120091645},{"$f":"HLOOKUP(AJ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ577","v":-1545918.120091645},{"$f":"HLOOKUP(AK574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK577","v":-1545918.120091645},{"$f":"HLOOKUP(AL574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL577","v":-1545918.120091645},{"$f":"HLOOKUP(AM574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM577","v":-1545918.120091645},{"$f":"HLOOKUP(AN574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN577","v":-1545918.120091645},{"$f":"HLOOKUP(AO574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO577","v":-1545918.120091645},{"$f":"HLOOKUP(AP574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP577","v":-1545918.120091645},{"$f":"HLOOKUP(AQ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ577","v":-1545918.120091645},{"$f":"HLOOKUP(AR574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR577","v":-1545918.120091645},{"$f":"HLOOKUP(AS574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS577","v":-1545918.120091645},{"$f":"HLOOKUP(AT574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT577","v":-1545918.120091645},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX599:BQ599))","v":0},{"$f":"HLOOKUP(AX574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX577","v":0},{"$f":"HLOOKUP(AY574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY577","v":0},{"$f":"HLOOKUP(AZ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ577","v":0},{"$f":"HLOOKUP(BA574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA577","v":0},{"$f":"HLOOKUP(BB574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB577","v":0},{"$f":"HLOOKUP(BC574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC577","v":0},{"$f":"HLOOKUP(BD574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD577","v":0},{"$f":"HLOOKUP(BE574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE577","v":0},{"$f":"HLOOKUP(BF574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF577","v":0},{"$f":"HLOOKUP(BG574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG577","v":0},{"$f":"HLOOKUP(BH574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH577","v":0},{"$f":"HLOOKUP(BI574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI577","v":0},{"$f":"HLOOKUP(BJ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ577","v":0},{"$f":"HLOOKUP(BK574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK577","v":0},{"$f":"HLOOKUP(BL574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL577","v":0},{"$f":"HLOOKUP(BM574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM577","v":0},{"$f":"HLOOKUP(BN574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN577","v":0},{"$f":"HLOOKUP(BO574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO577","v":0},{"$f":"HLOOKUP(BP574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP577","v":0},{"$f":"HLOOKUP(BQ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ577","v":0},null,"Fuel Savings on remaining plant",-416869.3456738583,{"$f":"HLOOKUP(BU574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU577","v":-241776.00000000003},{"$f":"HLOOKUP(BV574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV577","v":-251850.00000000003},{"$f":"HLOOKUP(BW574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW577","v":-261924.00000000006},{"$f":"HLOOKUP(BX574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX577","v":-271998.00000000006},{"$f":"HLOOKUP(BY574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY577","v":-271998.00000000006},{"$f":"HLOOKUP(BZ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ577","v":-282072},{"$f":"HLOOKUP(CA574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA577","v":-292146.00000000006},{"$f":"HLOOKUP(CB574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB577","v":-302220.00000000006},{"$f":"HLOOKUP(CC574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC577","v":-312294.00000000006},{"$f":"HLOOKUP(CD574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD577","v":-322368.00000000006},{"$f":"HLOOKUP(CE574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE577","v":-332442.00000000006},{"$f":"HLOOKUP(CF574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF577","v":-342516.00000000006},{"$f":"HLOOKUP(CG574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG577","v":-352590.00000000006},{"$f":"HLOOKUP(CH574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH577","v":-876438},{"$f":"HLOOKUP(CI574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI577","v":-866364.00000000012},{"$f":"HLOOKUP(CJ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ577","v":-876438},{"$f":"HLOOKUP(CK574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK577","v":-886512.00000000023},{"$f":"HLOOKUP(CL574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL577","v":-896586.00000000012},{"$f":"HLOOKUP(CM574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM577","v":-906660.00000000012},{"$f":"HLOOKUP(CN574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN577","v":-916734.00000000012},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Variable Cost",11553767.226700097,{"$f":"SUM(D597:D602)","v":9861212.4464177694},{"$f":"SUM(E597:E601)","v":9894700.0947337169},10346122.909151267,10697523.22045687,10901107.14219551,11168271.502125805,11653003.221437572,12131246.571032453,12518673.490144849,12534738.304042649,12551124.414218403,12567838.246597674,12584886.355624527,12602275.42683192,12620012.279463459,12638103.869147629,12656557.290625483,12675379.780532897,12694578.720238455,12714161.638738126,null,"Total Variable Cost",1454478.8308865123,{"$f":"SUM(AA597:AA602)","v":1243393.4446376103},{"$f":"SUM(AB597:AB601)","v":1246847.7366065688},1302145.1468229091,1345489.4893256745,1371157.8700820238,1404465.8816720294,1463854.2043829139,1522492.3545390959,1570282.4567969055,1573629.2930256138,1577043.0659788959,1580525.1143912436,1584076.8037718385,1587699.5269400454,1591394.7045716159,1595163.7857558182,1599008.2485637045,1602929.6006277488,1606929.3797330735,1611009.1544205048,null,"Total Variable Cost",2428071.8826238126,{"$f":"SUM(AX597:AX602)","v":2068873.8717495813},{"$f":"SUM(AY597:AY601)","v":2077253.0568810909},2174819.5360585321,2250240.7172077941,2292954.8711146112,2349672.7607167922,2454419.4551269603,2557685.1788605629,2640835.2958029974,2641877.5977284922,2642940.7456924967,2644025.1566157811,2645131.2557575312,2646259.4768821164,2647410.2624291936,2648584.0636872118,2649781.3409703909,2651002.5637992332,2652248.2110846522,2653518.77131578,null,"Total Variable Cost",3848062.259994064,{"$f":"SUM(BU597:BU602)","v":2293514.9717760002},{"$f":"SUM(BV597:BV601)","v":2321400.0000000005},2414256.0000000005,2507112.0000000005,2507112.0000000005,2599968,2692824.0000000005,2785680.0000000005,2878536.0000000005,2971392.0000000005,3064248,3157104.0000000005,3249960.0000000005,8078472,7985616,8078472,8171328.0000000019,8264184.0000000019,8357040.0000000019,8449896,null,"Total Variable Cost",0,{"$f":"SUM(CR597:CR602)","v":0},{"$f":"SUM(CS597:CS601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO597:DO602)","v":0},{"$f":"SUM(DP597:DP601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",17147336.164610736,{"$f":"SUM(EL597:EL602)","v":10491835.834945243},{"$f":"SUM(EM597:EM601)","v":10477354.266712412},10760485.352046661,11044023.059087593,11590775.520269345,11875151.030674731,12159958.051288228,12445205.212313993,12993701.316560272,13279855.342891475,13566476.449749308,14116373.978744294,14403957.45831918,35453236.607485563,35216221.339635275,35505321.766427979,36057748.201756537,36347911.165791668,36901421.389107503,37455489.816889651]
[]
[]
[null,"Variable Cost $/MWh",{"$f":"C603/AVERAGE(D575:W575)","v":60.175870972396339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z603/AVERAGE(AA575:AT575)","v":36.361970772162813},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW603/AVERAGE(AX575:BQ575)","v":70.321822365147497},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT603/AVERAGE(BU575:CN575)","v":43.927651369795242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ603/AVERAGE(CR575:DK575)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN603/AVERAGE(DO575:EH575)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK603/AVERAGE(EL575:FE575)","v":78.298338651190576}]
[null,"Year",null,2038,{"$f":"D612+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,{"$f":"D612","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,{"$f":"AA612","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,{"$f":"AX612","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,2038,{"$f":"CR612+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,2038,{"$f":"DO612+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,"Year",null,2038,{"$f":"EL612+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,"Fuel (Dth)",null,{"$f":"D613*$D620/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA613*$AA620/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX613*$AX620/1000","v":412609.6},{"$f":"AY613*$AX620/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU613*$AA620/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL613*$EL620/1000","v":2628000},{"$f":"EM613*$EL620/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*D615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*E615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*F615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*G615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*H615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*I615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*J615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*K615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*L615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*M615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*N615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*O615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*P615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*Q615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*R615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*S615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*T615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*U615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*V615/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*W615/2204.62","v":-19614.808901307257},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$46*AA615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AB615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AC615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AD615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AE615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AF615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AG615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AH615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AI615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AJ615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AK615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AL615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AM615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AN615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AO615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AP615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AQ615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AR615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AS615/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AT615/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$47*AX615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AY615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AZ615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BA615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BB615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BC615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BD615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BE615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BF615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BG615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BH615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BI615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BJ615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BK615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BL615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BM615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BN615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BO615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BP615/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BQ615/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM615/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN615/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D612,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA612,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX612,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU612,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D612,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":23.046726308241858},{"$f":"'Resource Options'!$N$45*(1.02^(D612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA612,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":5.481101387011087},{"$f":"'Resource Options'!$N$46*(1.02^(AA612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX612,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.3833255881504172},{"$f":"'Resource Options'!$N$47*(1.02^(AX612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU612,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":21.441546616331461},{"$f":"'Resource Options'!$N$48*(1.02^(BU612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR612,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":230.64525845694618},{"$f":"'Resource Options'!$N$49*(1.02^(CR612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO612,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":364.44445239703964},{"$f":"'Resource Options'!$N$50*(1.02^(DO612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL612,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":178.5307809470342},{"$f":"'Resource Options'!$N$44*(1.02^(EL612-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D622*AFUDC!$Y$44","v":1.0036849307239331},{"$f":"E622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA622*AFUDC!$Y$45","v":0.23870196540433286},{"$f":"AB622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX622*AFUDC!$Y$46","v":6.0243829363950674E-2},{"$f":"AY622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU622*AFUDC!$Y$47","v":0.93377935514123522},{"$f":"BV622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR622*AFUDC!$Y$48","v":34.151643419720024},{"$f":"CS622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO622*AFUDC!$Y$49","v":53.963290066429664},{"$f":"DP622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL622*AFUDC!$Y$43","v":10.167327974933597},{"$f":"EM622*0.1","v":0}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D627:W627))","v":162922.31086517827},{"$f":"HLOOKUP(D612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":139853.87256266869},{"$f":"HLOOKUP(E612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":142650.95001392209},{"$f":"HLOOKUP(F612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":145503.96901420056},{"$f":"HLOOKUP(G612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":148414.04839448456},{"$f":"HLOOKUP(H612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":151382.32936237421},{"$f":"HLOOKUP(I612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":154409.9759496217},{"$f":"HLOOKUP(J612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":157498.17546861415},{"$f":"HLOOKUP(K612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":160648.13897798644},{"$f":"HLOOKUP(L612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":163861.10175754616},{"$f":"HLOOKUP(M612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":167138.32379269711},{"$f":"HLOOKUP(N612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":170481.09026855105},{"$f":"HLOOKUP(O612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":173890.71207392207},{"$f":"HLOOKUP(P612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":177368.52631540049},{"$f":"HLOOKUP(Q612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":180915.89684170851},{"$f":"HLOOKUP(R612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":184534.21477854269},{"$f":"HLOOKUP(S612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":188224.89907411352},{"$f":"HLOOKUP(T612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":191989.39705559582},{"$f":"HLOOKUP(U612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":195829.18499670774},{"$f":"HLOOKUP(V612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":199745.7686966419},{"$f":"HLOOKUP(W612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D621*1000","v":203740.68407057473},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA627:AT627))","v":0},{"$f":"HLOOKUP(AA612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AB612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AC612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AD612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AE612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AF612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AG612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AH612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AI612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AJ612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AK612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AL612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AM612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AN612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AO612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AP612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AQ612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AR612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AS612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},{"$f":"HLOOKUP(AT612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA621*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX627:BQ627))","v":14649.431118627281},{"$f":"HLOOKUP(AX612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":12575.19404125996},{"$f":"HLOOKUP(AY612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":12826.697922085161},{"$f":"HLOOKUP(AZ612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":13083.231880526866},{"$f":"HLOOKUP(BA612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":13344.896518137402},{"$f":"HLOOKUP(BB612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":13611.794448500148},{"$f":"HLOOKUP(BC612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":13884.030337470153},{"$f":"HLOOKUP(BD612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":14161.710944219558},{"$f":"HLOOKUP(BE612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":14444.945163103946},{"$f":"HLOOKUP(BF612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":14733.844066366026},{"$f":"HLOOKUP(BG612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":15028.520947693347},{"$f":"HLOOKUP(BH612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":15329.091366647212},{"$f":"HLOOKUP(BI612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":15635.673193980159},{"$f":"HLOOKUP(BJ612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":15948.386657859759},{"$f":"HLOOKUP(BK612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":16267.354391016956},{"$f":"HLOOKUP(BL612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":16592.701478837294},{"$f":"HLOOKUP(BM612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":16924.55550841404},{"$f":"HLOOKUP(BN612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":17263.046618582321},{"$f":"HLOOKUP(BO612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":17608.30755095397},{"$f":"HLOOKUP(BP612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":17960.473701973049},{"$f":"HLOOKUP(BQ612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX621*1000","v":18319.68317601251},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU627:CN627))","v":0},{"$f":"HLOOKUP(BU612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(BV612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(BW612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(BX612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(BY612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(BZ612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CA612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CB612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CC612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CD612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CE612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CF612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CG612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CH612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CI612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CJ612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CK612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CL612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CM612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},{"$f":"HLOOKUP(CN612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU621*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR627:DK627))","v":1016001.6330342368},{"$f":"HLOOKUP(CR612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":872144.28861997579},{"$f":"HLOOKUP(CS612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":889587.17439237528},{"$f":"HLOOKUP(CT612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":907378.9178802229},{"$f":"HLOOKUP(CU612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":925526.49623782735},{"$f":"HLOOKUP(CV612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":944037.02616258373},{"$f":"HLOOKUP(CW612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":962917.76668583555},{"$f":"HLOOKUP(CX612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":982176.12201955204},{"$f":"HLOOKUP(CY612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1001819.6444599432},{"$f":"HLOOKUP(CZ612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1021856.037349142},{"$f":"HLOOKUP(DA612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1042293.1580961249},{"$f":"HLOOKUP(DB612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1063139.0212580473},{"$f":"HLOOKUP(DC612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1084401.8016832082},{"$f":"HLOOKUP(DD612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1106089.8377168728},{"$f":"HLOOKUP(DE612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1128211.63447121},{"$f":"HLOOKUP(DF612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1150775.8671606344},{"$f":"HLOOKUP(DG612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1173791.384503847},{"$f":"HLOOKUP(DH612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1197267.212193924},{"$f":"HLOOKUP(DI612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1221212.5564378025},{"$f":"HLOOKUP(DJ612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1245636.8075665585},{"$f":"HLOOKUP(DK612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR621*1000","v":1270549.5437178898},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO627:EH627))","v":0},{"$f":"HLOOKUP(DO612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(DP612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(DQ612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(DR612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(DS612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(DT612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(DU612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(DV612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(DW612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(DX612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(DY612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(DZ612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(EA612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(EB612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(EC612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(ED612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(EE612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(EF612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(EG612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},{"$f":"HLOOKUP(EH612,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO621*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL627:FE627))","v":2162980.0257836175},{"$f":"HLOOKUP(EL612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":1856720.1218491558},{"$f":"HLOOKUP(EM612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":1893854.5242861388},{"$f":"HLOOKUP(EN612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":1931731.6147718614},{"$f":"HLOOKUP(EO612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":1970366.247067299},{"$f":"HLOOKUP(EP612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2009773.5720086447},{"$f":"HLOOKUP(EQ612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2049969.0434488175},{"$f":"HLOOKUP(ER612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2090968.4243177939},{"$f":"HLOOKUP(ES612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2132787.7928041499},{"$f":"HLOOKUP(ET612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2175443.5486602332},{"$f":"HLOOKUP(EU612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2218952.4196334379},{"$f":"HLOOKUP(EV612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2263331.4680261062},{"$f":"HLOOKUP(EW612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2308598.0973866284},{"$f":"HLOOKUP(EX612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2354770.059334361},{"$f":"HLOOKUP(EY612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2401865.4605210479},{"$f":"HLOOKUP(EZ612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2449902.7697314695},{"$f":"HLOOKUP(FA612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2498900.8251260989},{"$f":"HLOOKUP(FB612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2548878.8416286213},{"$f":"HLOOKUP(FC612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2599856.4184611938},{"$f":"HLOOKUP(FD612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2651853.5468304171},{"$f":"HLOOKUP(FE612,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL621*1000","v":2704890.6177670257}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR628:DK628))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",4749.8370509634087,{"$f":"(D627+D628)*Misc_Rev","v":4077.2998006920429},4158.8457967058848,4242.0227126400032,4326.8631668928028,4413.4004302306575,4501.6684388352705,4591.7018076119766,4683.5358437642162,4777.2065606395008,4872.7506918522913,4970.2057056893373,5069.6098198031241,5171.0020161991861,5274.4220565231699,5379.9104976536337,5487.5087076067057,5597.2588817588403,5709.2040593940173,5823.3881405818975,5939.8559033935353,null,"Misc Charges",0,{"$f":"(AA627+AA628)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",427.08951483245977,{"$f":"(AX627+AX628)*Misc_Rev","v":366.61720707889287},373.94955122047077,381.42854224488025,389.05711308977783,396.83825535157331,404.77502045860484,412.87052086777697,421.12793128513243,429.5504899108351,438.1414997090518,446.9043297032328,455.84241629729758,464.95926462324343,474.2584499157083,483.74361891402248,493.41849129230292,503.28686111814898,513.35259834051203,523.61965030732222,534.09204331346871,null,"Misc Charges",0,{"$f":"(BU627+BU628)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR631:DK631))","v":29620.511609480152},{"$f":"(CR627+CR628)*Misc_Rev","v":25426.494590426773},{"$f":"(CS627+CS628)*Misc_Rev","v":25935.024482235309},26453.724971880019,26982.799471317619,27522.455460743964,28072.90456995885,28634.36266135802,29207.049914585183,29791.190912876886,30387.014731134423,30994.755025757109,31614.650126272252,32246.94312879771,32891.881991373652,33549.719631201137,34220.714023825152,34905.128304301659,35603.230870387692,36315.295487795447,37041.601397551356,null,"Misc Charges",0,{"$f":"(DO627+DO628)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",63059.519671695562,{"$f":"(EL627+EL628)*Misc_Rev","v":54130.818432390282},55213.434801038093,56317.703497058843,57444.057567000033,58592.938718340025,59764.797492706821,60960.093442560959,62179.295311412185,63422.881217640439,64691.338841993245,65985.165618833096,67304.868931209756,68650.966309833966,70023.985636030629,71424.465348751255,72852.95465572628,74310.013748840822,75796.214023817636,77312.138304293985,78858.381070379866]
[]
[null,"Fuel Savings on remaining plant",-2162416.91763356,{"$f":"HLOOKUP(D612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D615","v":-1820084.2306416007},{"$f":"HLOOKUP(E612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E615","v":-1906667.772650667},{"$f":"HLOOKUP(F612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F615","v":-1973398.1421872657},{"$f":"HLOOKUP(G612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G615","v":-2010814.2184591999},{"$f":"HLOOKUP(H612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H615","v":-2060757.396215467},{"$f":"HLOOKUP(I612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I615","v":-2153705.7011162005},{"$f":"HLOOKUP(J612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J615","v":-2245309.8126946674},{"$f":"HLOOKUP(K612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K615","v":-2318877.1801374676},{"$f":"HLOOKUP(L612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L615","v":-2318877.1801374676},{"$f":"HLOOKUP(M612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M615","v":-2318877.1801374676},{"$f":"HLOOKUP(N612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N615","v":-2318877.1801374676},{"$f":"HLOOKUP(O612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O615","v":-2318877.1801374676},{"$f":"HLOOKUP(P612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P615","v":-2318877.1801374676},{"$f":"HLOOKUP(Q612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q615","v":-2318877.1801374676},{"$f":"HLOOKUP(R612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R615","v":-2318877.1801374676},{"$f":"HLOOKUP(S612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S615","v":-2318877.1801374676},{"$f":"HLOOKUP(T612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T615","v":-2318877.1801374676},{"$f":"HLOOKUP(U612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U615","v":-2318877.1801374676},{"$f":"HLOOKUP(V612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V615","v":-2318877.1801374676},{"$f":"HLOOKUP(W612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W615","v":-2318877.1801374676},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA637:AT637))","v":-1441611.2784223736},{"$f":"HLOOKUP(AA612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA615","v":-1213389.4870944005},{"$f":"HLOOKUP(AB612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB615","v":-1271111.8484337779},{"$f":"HLOOKUP(AC612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC615","v":-1315598.7614581771},{"$f":"HLOOKUP(AD612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD615","v":-1340542.8123061333},{"$f":"HLOOKUP(AE612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE615","v":-1373838.2641436446},{"$f":"HLOOKUP(AF612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF615","v":-1435803.8007441335},{"$f":"HLOOKUP(AG612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG615","v":-1496873.2084631114},{"$f":"HLOOKUP(AH612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH615","v":-1545918.120091645},{"$f":"HLOOKUP(AI612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI615","v":-1545918.120091645},{"$f":"HLOOKUP(AJ612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ615","v":-1545918.120091645},{"$f":"HLOOKUP(AK612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK615","v":-1545918.120091645},{"$f":"HLOOKUP(AL612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL615","v":-1545918.120091645},{"$f":"HLOOKUP(AM612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM615","v":-1545918.120091645},{"$f":"HLOOKUP(AN612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN615","v":-1545918.120091645},{"$f":"HLOOKUP(AO612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO615","v":-1545918.120091645},{"$f":"HLOOKUP(AP612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP615","v":-1545918.120091645},{"$f":"HLOOKUP(AQ612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ615","v":-1545918.120091645},{"$f":"HLOOKUP(AR612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR615","v":-1545918.120091645},{"$f":"HLOOKUP(AS612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS615","v":-1545918.120091645},{"$f":"HLOOKUP(AT612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT615","v":-1545918.120091645},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX637:BQ637))","v":0},{"$f":"HLOOKUP(AX612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX615","v":0},{"$f":"HLOOKUP(AY612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY615","v":0},{"$f":"HLOOKUP(AZ612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ615","v":0},{"$f":"HLOOKUP(BA612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA615","v":0},{"$f":"HLOOKUP(BB612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB615","v":0},{"$f":"HLOOKUP(BC612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC615","v":0},{"$f":"HLOOKUP(BD612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD615","v":0},{"$f":"HLOOKUP(BE612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE615","v":0},{"$f":"HLOOKUP(BF612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF615","v":0},{"$f":"HLOOKUP(BG612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG615","v":0},{"$f":"HLOOKUP(BH612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH615","v":0},{"$f":"HLOOKUP(BI612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI615","v":0},{"$f":"HLOOKUP(BJ612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ615","v":0},{"$f":"HLOOKUP(BK612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK615","v":0},{"$f":"HLOOKUP(BL612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL615","v":0},{"$f":"HLOOKUP(BM612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM615","v":0},{"$f":"HLOOKUP(BN612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN615","v":0},{"$f":"HLOOKUP(BO612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO615","v":0},{"$f":"HLOOKUP(BP612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP615","v":0},{"$f":"HLOOKUP(BQ612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ615","v":0},null,"Fuel Savings on remaining plant",-445865.70335732482,{"$f":"HLOOKUP(BU612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU615","v":-251850.00000000003},{"$f":"HLOOKUP(BV612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV615","v":-261924.00000000006},{"$f":"HLOOKUP(BW612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW615","v":-271998.00000000006},{"$f":"HLOOKUP(BX612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX615","v":-271998.00000000006},{"$f":"HLOOKUP(BY612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY615","v":-282072},{"$f":"HLOOKUP(BZ612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ615","v":-292146.00000000006},{"$f":"HLOOKUP(CA612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA615","v":-302220.00000000006},{"$f":"HLOOKUP(CB612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB615","v":-312294.00000000006},{"$f":"HLOOKUP(CC612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC615","v":-322368.00000000006},{"$f":"HLOOKUP(CD612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD615","v":-332442.00000000006},{"$f":"HLOOKUP(CE612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE615","v":-342516.00000000006},{"$f":"HLOOKUP(CF612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF615","v":-352590.00000000006},{"$f":"HLOOKUP(CG612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG615","v":-876438},{"$f":"HLOOKUP(CH612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH615","v":-866364.00000000012},{"$f":"HLOOKUP(CI612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI615","v":-876438},{"$f":"HLOOKUP(CJ612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ615","v":-886512.00000000023},{"$f":"HLOOKUP(CK612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK615","v":-896586.00000000012},{"$f":"HLOOKUP(CL612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL615","v":-906660.00000000012},{"$f":"HLOOKUP(CM612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM615","v":-916734.00000000012},{"$f":"HLOOKUP(CN612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN615","v":-926808.00000000012},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",546.2208967269188,{"$f":"HLOOKUP(D612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D636:D637)","v":459.74854916856032},{"$f":"HLOOKUP(E612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E636:E637)","v":481.61932698773342},{"$f":"HLOOKUP(F612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F636:F637)","v":498.4752450070431},{"$f":"HLOOKUP(G612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G636:G637)","v":507.92644868872003},{"$f":"HLOOKUP(H612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H636:H637)","v":520.54196566741336},{"$f":"HLOOKUP(I612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I636:I637)","v":544.02046606117017},{"$f":"HLOOKUP(J612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J636:J637)","v":567.15942671313348},{"$f":"HLOOKUP(K612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K636:K637)","v":585.74235264511356},{"$f":"HLOOKUP(L612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L636:L637)","v":585.74235264511356},{"$f":"HLOOKUP(M612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M636:M637)","v":585.74235264511356},{"$f":"HLOOKUP(N612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N636:N637)","v":585.74235264511356},{"$f":"HLOOKUP(O612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O636:O637)","v":585.74235264511356},{"$f":"HLOOKUP(P612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P636:P637)","v":585.74235264511356},{"$f":"HLOOKUP(Q612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q636:Q637)","v":585.74235264511356},{"$f":"HLOOKUP(R612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R636:R637)","v":585.74235264511356},{"$f":"HLOOKUP(S612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S636:S637)","v":585.74235264511356},{"$f":"HLOOKUP(T612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T636:T637)","v":585.74235264511356},{"$f":"HLOOKUP(U612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U636:U637)","v":585.74235264511356},{"$f":"HLOOKUP(V612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V636:V637)","v":585.74235264511356},{"$f":"HLOOKUP(W612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W636:W637)","v":585.74235264511356},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA638:AT638))","v":65.410771480365796},{"$f":"HLOOKUP(AA612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA636:AA637)","v":55.055578188780025},{"$f":"HLOOKUP(AB612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB636:AB637)","v":57.67463662942221},{"$f":"HLOOKUP(AC612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC636:AC637)","v":59.693158088889675},{"$f":"HLOOKUP(AD612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD636:AD637)","v":60.824953902526659},{"$f":"HLOOKUP(AE612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE636:AE637)","v":62.335680978595548},{"$f":"HLOOKUP(AF612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF636:AF637)","v":65.147266608439153},{"$f":"HLOOKUP(AG612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG636:AG637)","v":67.918191845038891},{"$f":"HLOOKUP(AH612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH636:AH637)","v":70.143525091820564},{"$f":"HLOOKUP(AI612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI636:AI637)","v":70.143525091820564},{"$f":"HLOOKUP(AJ612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ636:AJ637)","v":70.143525091820564},{"$f":"HLOOKUP(AK612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK636:AK637)","v":70.143525091820564},{"$f":"HLOOKUP(AL612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL636:AL637)","v":70.143525091820564},{"$f":"HLOOKUP(AM612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM636:AM637)","v":70.143525091820564},{"$f":"HLOOKUP(AN612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN636:AN637)","v":70.143525091820564},{"$f":"HLOOKUP(AO612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO636:AO637)","v":70.143525091820564},{"$f":"HLOOKUP(AP612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP636:AP637)","v":70.143525091820564},{"$f":"HLOOKUP(AQ612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ636:AQ637)","v":70.143525091820564},{"$f":"HLOOKUP(AR612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR636:AR637)","v":70.143525091820564},{"$f":"HLOOKUP(AS612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS636:AS637)","v":70.143525091820564},{"$f":"HLOOKUP(AT612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT636:AT637)","v":70.143525091820564},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX638:BQ638))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Variable Cost",11764503.459817292,{"$f":"SUM(D635:D640)","v":10183170.181295583},{"$f":"SUM(E635:E639)","v":10346122.909151267},10697523.22045687,10901107.14219551,11168271.502125805,11653003.221437572,12131246.571032453,12518673.490144849,12534738.304042649,12551124.414218403,12567838.246597674,12584886.355624527,12602275.42683192,12620012.279463459,12638103.869147629,12656557.290625483,12675379.780532897,12694578.720238455,12714161.638738126,12734136.215607792,null,"Total Variable Cost",1481132.7684121265,{"$f":"SUM(AA635:AA640)","v":1283198.3355195967},{"$f":"SUM(AB635:AB639)","v":1302145.1468229091},1345489.4893256745,1371157.8700820238,1404465.8816720294,1463854.2043829139,1522492.3545390959,1570282.4567969055,1573629.2930256138,1577043.0659788959,1580525.1143912436,1584076.8037718385,1587699.5269400454,1591394.7045716159,1595163.7857558182,1599008.2485637045,1602929.6006277488,1606929.3797330735,1611009.1544205048,1615170.5246016849,null,"Total Variable Cost",2472139.0545086185,{"$f":"SUM(AX635:AX640)","v":2137813.2925014021},{"$f":"SUM(AY635:AY639)","v":2174819.5360585321},2250240.7172077941,2292954.8711146112,2349672.7607167922,2454419.4551269603,2557685.1788605629,2640835.2958029974,2641877.5977284922,2642940.7456924967,2644025.1566157811,2645131.2557575312,2646259.4768821164,2647410.2624291936,2648584.0636872118,2649781.3409703909,2651002.5637992332,2652248.2110846522,2653518.77131578,2654814.7427515304,null,"Total Variable Cost",4115566.967585519,{"$f":"SUM(BU635:BU640)","v":2389078.0956000006},{"$f":"SUM(BV635:BV639)","v":2414256.0000000005},2507112.0000000005,2507112.0000000005,2599968,2692824.0000000005,2785680.0000000005,2878536.0000000005,2971392.0000000005,3064248,3157104.0000000005,3249960.0000000005,8078472,7985616,8078472,8171328.0000000019,8264184.0000000019,8357040.0000000019,8449896,8542752,null,"Total Variable Cost",0,{"$f":"SUM(CR635:CR640)","v":0},{"$f":"SUM(CS635:CS639)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO635:DO640)","v":0},{"$f":"SUM(DP635:DP639)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",18306580.10817337,{"$f":"SUM(EL635:EL640)","v":10782811.053004146},{"$f":"SUM(EM635:EM639)","v":10760485.352046661},11044023.059087593,11590775.520269345,11875151.030674731,12159958.051288228,12445205.212313993,12993701.316560272,13279855.342891475,13566476.449749308,14116373.978744294,14403957.45831918,35453236.607485563,35216221.339635275,35505321.766427979,36057748.201756537,36347911.165791668,36901421.389107503,37455489.816889651,37747327.613227449]
[]
[null,"Fixed Cost $/kW-yr",{"$f":"C632/D621/1000","v":117.63097444769721},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z632/AA621/1000","v":126.51697298495225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW632/AX621/1000","v":40.39237315043291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT632/BU621/1000","v":206.21764545067111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ632/CR621/1000","v":398.80680158529924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN632/DO621/1000","v":374.92610337343604},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK632/EL621/1000","v":460.73662052676957}]
[]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D650-$D$4)","v":192000},{"$f":"D651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U651*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V651*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA650--$AA$4)","v":39999.999999999993},{"$f":"AA651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS651*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP650-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ650-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM650-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN650-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ650-$CR650)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK650-$CR650)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG650-$DO650)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH650-$DO650)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD650-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE650-$EL$4)","v":219000}]
[null,"Fuel (Dth)",null,{"$f":"D651*$D658/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA651*$AA658/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX651*$AX658/1000","v":412609.6},{"$f":"AY651*$AX658/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU651*$AA658/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL651*$EL658/1000","v":2628000},{"$f":"EM651*$EL658/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"AFUDC",null,{"$f":"D660*AFUDC!$Y$44","v":1.0186398361917195},{"$f":"E660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA660*AFUDC!$Y$45","v":0.24225862468885745},{"$f":"AB660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX660*AFUDC!$Y$46","v":6.114146242147353E-2},{"$f":"AY660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU660*AFUDC!$Y$47","v":0.94769266753283954},{"$f":"BV660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR660*AFUDC!$Y$48","v":34.834676288114423},{"$f":"CS660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO660*AFUDC!$Y$49","v":55.04255586775826},{"$f":"DP660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL660*AFUDC!$Y$43","v":10.370674534432268},{"$f":"EM660*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D660:D661)","v":24.40876236642638},{"$f":"SUM(E660:E661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA660:AA661)","v":5.8050284223664104},{"$f":"SUM(AB660:AB661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX660:AX661)","v":1.4650786018353317},{"$f":"SUM(AY660:AY661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU660:BU661)","v":22.708718328447635},{"$f":"SUM(BV660:BV661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR660:CR661)","v":270.09283991419954},{"$f":"SUM(CS660:CS661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO660:DO661)","v":426.77589731273872},{"$f":"SUM(DP660:DP661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL660:EL661)","v":192.47207110040711},{"$f":"SUM(EM660:EM661)","v":0}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D665:W665))","v":166180.7570824819},{"$f":"HLOOKUP(D650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":142650.95001392209},{"$f":"HLOOKUP(E650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":145503.96901420056},{"$f":"HLOOKUP(F650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":148414.04839448456},{"$f":"HLOOKUP(G650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":151382.32936237421},{"$f":"HLOOKUP(H650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":154409.9759496217},{"$f":"HLOOKUP(I650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":157498.17546861415},{"$f":"HLOOKUP(J650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":160648.13897798644},{"$f":"HLOOKUP(K650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":163861.10175754616},{"$f":"HLOOKUP(L650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":167138.32379269711},{"$f":"HLOOKUP(M650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":170481.09026855105},{"$f":"HLOOKUP(N650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":173890.71207392207},{"$f":"HLOOKUP(O650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":177368.52631540049},{"$f":"HLOOKUP(P650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":180915.89684170851},{"$f":"HLOOKUP(Q650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":184534.21477854269},{"$f":"HLOOKUP(R650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":188224.89907411352},{"$f":"HLOOKUP(S650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":191989.39705559582},{"$f":"HLOOKUP(T650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":195829.18499670774},{"$f":"HLOOKUP(U650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":199745.7686966419},{"$f":"HLOOKUP(V650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":203740.68407057473},{"$f":"HLOOKUP(W650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":207815.4977519862},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA665:AT665))","v":0},{"$f":"HLOOKUP(AA650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AB650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AC650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AD650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AE650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AF650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AG650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AH650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AI650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AJ650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AK650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AL650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AM650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AN650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AO650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AP650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AQ650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AR650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AS650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AT650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX665:BQ665))","v":14942.419740999829},{"$f":"HLOOKUP(AX650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":12826.697922085161},{"$f":"HLOOKUP(AY650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":13083.231880526866},{"$f":"HLOOKUP(AZ650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":13344.896518137402},{"$f":"HLOOKUP(BA650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":13611.794448500148},{"$f":"HLOOKUP(BB650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":13884.030337470153},{"$f":"HLOOKUP(BC650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":14161.710944219558},{"$f":"HLOOKUP(BD650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":14444.945163103946},{"$f":"HLOOKUP(BE650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":14733.844066366026},{"$f":"HLOOKUP(BF650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":15028.520947693347},{"$f":"HLOOKUP(BG650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":15329.091366647212},{"$f":"HLOOKUP(BH650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":15635.673193980159},{"$f":"HLOOKUP(BI650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":15948.386657859759},{"$f":"HLOOKUP(BJ650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":16267.354391016956},{"$f":"HLOOKUP(BK650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":16592.701478837294},{"$f":"HLOOKUP(BL650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":16924.55550841404},{"$f":"HLOOKUP(BM650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":17263.046618582321},{"$f":"HLOOKUP(BN650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":17608.30755095397},{"$f":"HLOOKUP(BO650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":17960.473701973049},{"$f":"HLOOKUP(BP650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":18319.68317601251},{"$f":"HLOOKUP(BQ650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":18686.076839532761},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU665:CN665))","v":0},{"$f":"HLOOKUP(BU650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(BV650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(BW650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(BX650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(BY650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(BZ650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CA650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CB650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CC650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CD650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CE650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CF650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CG650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CH650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CI650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CJ650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CK650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CL650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CM650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},{"$f":"HLOOKUP(CN650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR665:DK665))","v":1036321.6656949217},{"$f":"HLOOKUP(CR650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":889587.17439237528},{"$f":"HLOOKUP(CS650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":907378.9178802229},{"$f":"HLOOKUP(CT650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":925526.49623782735},{"$f":"HLOOKUP(CU650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":944037.02616258373},{"$f":"HLOOKUP(CV650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":962917.76668583555},{"$f":"HLOOKUP(CW650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":982176.12201955204},{"$f":"HLOOKUP(CX650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1001819.6444599432},{"$f":"HLOOKUP(CY650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1021856.037349142},{"$f":"HLOOKUP(CZ650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1042293.1580961249},{"$f":"HLOOKUP(DA650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1063139.0212580473},{"$f":"HLOOKUP(DB650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1084401.8016832082},{"$f":"HLOOKUP(DC650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1106089.8377168728},{"$f":"HLOOKUP(DD650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1128211.63447121},{"$f":"HLOOKUP(DE650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1150775.8671606344},{"$f":"HLOOKUP(DF650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1173791.384503847},{"$f":"HLOOKUP(DG650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1197267.212193924},{"$f":"HLOOKUP(DH650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1221212.5564378025},{"$f":"HLOOKUP(DI650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1245636.8075665585},{"$f":"HLOOKUP(DJ650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1270549.5437178898},{"$f":"HLOOKUP(DK650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":1295960.5345922476},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO665:EH665))","v":0},{"$f":"HLOOKUP(DO650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(DP650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(DQ650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(DR650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(DS650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(DT650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(DU650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(DV650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(DW650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(DX650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(DY650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(DZ650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(EA650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(EB650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(EC650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(ED650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(EE650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(EF650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(EG650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},{"$f":"HLOOKUP(EH650,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL665:FE665))","v":2206239.62629929},{"$f":"HLOOKUP(EL650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1893854.5242861388},{"$f":"HLOOKUP(EM650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1931731.6147718614},{"$f":"HLOOKUP(EN650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1970366.247067299},{"$f":"HLOOKUP(EO650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2009773.5720086447},{"$f":"HLOOKUP(EP650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2049969.0434488175},{"$f":"HLOOKUP(EQ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2090968.4243177939},{"$f":"HLOOKUP(ER650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2132787.7928041499},{"$f":"HLOOKUP(ES650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2175443.5486602332},{"$f":"HLOOKUP(ET650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2218952.4196334379},{"$f":"HLOOKUP(EU650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2263331.4680261062},{"$f":"HLOOKUP(EV650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2308598.0973866284},{"$f":"HLOOKUP(EW650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2354770.059334361},{"$f":"HLOOKUP(EX650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2401865.4605210479},{"$f":"HLOOKUP(EY650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2449902.7697314695},{"$f":"HLOOKUP(EZ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2498900.8251260989},{"$f":"HLOOKUP(FA650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2548878.8416286213},{"$f":"HLOOKUP(FB650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2599856.4184611938},{"$f":"HLOOKUP(FC650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2651853.5468304171},{"$f":"HLOOKUP(FD650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2704890.6177670257},{"$f":"HLOOKUP(FE650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":2758988.4301223662}]
[null,"Capital Recovery & Taxes",2699500.7858139048,{"$f":"VLOOKUP(D649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":3598773.2083297139},{"$f":"VLOOKUP(E649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":3476713.0521153854},{"$f":"VLOOKUP(F649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":3348051.8886565487},{"$f":"VLOOKUP(G649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":3221737.5996996011},{"$f":"VLOOKUP(H649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":3097594.3387400806},{"$f":"VLOOKUP(I649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":2975462.0403700722},{"$f":"VLOOKUP(J649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":2855189.6569511313},{"$f":"VLOOKUP(K649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":2736637.4130566288},{"$f":"VLOOKUP(L649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":2619052.32493668},{"$f":"VLOOKUP(M649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":2501607.012243358},{"$f":"VLOOKUP(N649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":2384161.6995500349},{"$f":"VLOOKUP(O649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":2266716.3868567124},{"$f":"VLOOKUP(P649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":2149271.0741633889},{"$f":"VLOOKUP(Q649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":2031825.7614700662},{"$f":"VLOOKUP(R649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":1914380.4487767436},{"$f":"VLOOKUP(S649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":1796935.1360834208},{"$f":"VLOOKUP(T649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":1679489.8233900976},{"$f":"VLOOKUP(U649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":1562044.5106967748},{"$f":"VLOOKUP(V649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":1444599.1980034518},{"$f":"VLOOKUP(W649,Assumptions!$A$4:$E$53,3,FALSE)*$D662*1000000","v":1327153.885310129},null,"Capital Recovery & Taxes",642010.37941214023,{"$f":"VLOOKUP(AA649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":855880.3779719593},{"$f":"VLOOKUP(AB649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":826851.34874771361},{"$f":"VLOOKUP(AC649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":796252.43105082144},{"$f":"VLOOKUP(AD649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":766211.66017770814},{"$f":"VLOOKUP(AE649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":736687.21532889793},{"$f":"VLOOKUP(AF649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":707641.02885358466},{"$f":"VLOOKUP(AG649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":679037.17775734724},{"$f":"VLOOKUP(AH649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":650842.41986624245},{"$f":"VLOOKUP(AI649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":622877.67637225694},{"$f":"VLOOKUP(AJ649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":594946.1750522143},{"$f":"VLOOKUP(AK649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":567014.67373217142},{"$f":"VLOOKUP(AL649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":539083.17241212877},{"$f":"VLOOKUP(AM649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":511151.67109208583},{"$f":"VLOOKUP(AN649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":483220.16977204295},{"$f":"VLOOKUP(AO649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":455288.66845200025},{"$f":"VLOOKUP(AP649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":427357.16713195748},{"$f":"VLOOKUP(AQ649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":399425.6658119146},{"$f":"VLOOKUP(AR649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":371494.16449187172},{"$f":"VLOOKUP(AS649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":343562.66317182896},{"$f":"VLOOKUP(AT649,Assumptions!$A$4:$E$53,3,FALSE)*$AA662*1000000","v":315631.16185178608},null,"Capital Recovery & Taxes",162031.19099449244,{"$f":"VLOOKUP(AX649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":216007.90491673248},{"$f":"VLOOKUP(AY649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":208681.53087442287},{"$f":"VLOOKUP(AZ649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":200958.94688425487},{"$f":"VLOOKUP(BA649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":193377.22852104058},{"$f":"VLOOKUP(BB649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":185925.82101157896},{"$f":"VLOOKUP(BC649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":178595.11680590466},{"$f":"VLOOKUP(BD649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":171376.04962447332},{"$f":"VLOOKUP(BE649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":164260.22977576591},{"$f":"VLOOKUP(BF649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":157202.4611796648},{"$f":"VLOOKUP(BG649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":150153.08227508259},{"$f":"VLOOKUP(BH649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":143103.70337050036},{"$f":"VLOOKUP(BI649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":136054.32446591818},{"$f":"VLOOKUP(BJ649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":129004.9455613359},{"$f":"VLOOKUP(BK649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":121955.56665675365},{"$f":"VLOOKUP(BL649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":114906.18775217145},{"$f":"VLOOKUP(BM649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":107856.80884758923},{"$f":"VLOOKUP(BN649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":100807.42994300698},{"$f":"VLOOKUP(BO649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":93758.051038424746},{"$f":"VLOOKUP(BP649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":86708.672133842512},{"$f":"VLOOKUP(BQ649,Assumptions!$A$4:$E$53,3,FALSE)*$AX662*1000000","v":79659.293229260264},null,"Capital Recovery & Taxes",2511483.4604146322,{"$f":"VLOOKUP(BU649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":3348122.526209353},{"$f":"VLOOKUP(BV649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":3234563.7285535536},{"$f":"VLOOKUP(BW649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":3114863.6767059495},{"$f":"VLOOKUP(BX649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":2997347.0420761281},{"$f":"VLOOKUP(BY649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":2881850.225679473},{"$f":"VLOOKUP(BZ649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":2768224.3104915214},{"$f":"VLOOKUP(CA649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":2656328.7691793358},{"$f":"VLOOKUP(CB649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":2546033.5615243712},{"$f":"VLOOKUP(CC649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":2436638.1482848041},{"$f":"VLOOKUP(CD649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":2327372.7752637793},{"$f":"VLOOKUP(CE649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":2218107.4022427551},{"$f":"VLOOKUP(CF649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":2108842.0292217308},{"$f":"VLOOKUP(CG649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":1999576.6562007058},{"$f":"VLOOKUP(CH649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":1890311.283179681},{"$f":"VLOOKUP(CI649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":1781045.9101586568},{"$f":"VLOOKUP(CJ649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":1671780.5371376327},{"$f":"VLOOKUP(CK649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":1562515.1641166077},{"$f":"VLOOKUP(CL649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":1453249.791095583},{"$f":"VLOOKUP(CM649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":1343984.4180745585},{"$f":"VLOOKUP(CN649,Assumptions!$A$4:$E$53,3,FALSE)*$BU662*1000000","v":1234719.045053534},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR667:DK667))","v":26622676.952406336},{"$f":"VLOOKUP(CR649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":31790288.833673678},{"$f":"VLOOKUP(CS649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":31085849.115621928},{"$f":"VLOOKUP(CT649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":30308366.579331443},{"$f":"VLOOKUP(CU649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":29556853.159771331},{"$f":"VLOOKUP(CV649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":28829363.044160642},{"$f":"VLOOKUP(CW649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":28124125.04394234},{"$f":"VLOOKUP(CX649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":27439467.755830243},{"$f":"VLOOKUP(CY649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":26773844.508126665},{"$f":"VLOOKUP(CZ649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":26118923.230718307},{"$f":"VLOOKUP(DA649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":25465548.625007637},{"$f":"VLOOKUP(DB649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":24812174.019296963},{"$f":"VLOOKUP(DC649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":24158799.413586289},{"$f":"VLOOKUP(DD649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":23505424.807875611},{"$f":"VLOOKUP(DE649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":22852050.202164933},{"$f":"VLOOKUP(DF649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":22198675.596454263},{"$f":"VLOOKUP(DG649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":21545300.990743589},{"$f":"VLOOKUP(DH649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":20891926.385032911},{"$f":"VLOOKUP(DI649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":20238551.779322241},{"$f":"VLOOKUP(DJ649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":19585177.173611559},{"$f":"VLOOKUP(DK649,Assumptions!$A$4:$E$53,5,FALSE)*$CR662*1000000","v":18931802.567900889},null,"Capital Recovery & Taxes",42066708.798499525,{"$f":"VLOOKUP(DO649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":50232094.442533754},{"$f":"VLOOKUP(DP649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":49119003.503618926},{"$f":"VLOOKUP(DQ649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":47890497.01238516},{"$f":"VLOOKUP(DR649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":46703024.534117252},{"$f":"VLOOKUP(DS649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":45553511.474183761},{"$f":"VLOOKUP(DT649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":44439159.163112432},{"$f":"VLOOKUP(DU649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":43357326.60295064},{"$f":"VLOOKUP(DV649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":42305569.88514518},{"$f":"VLOOKUP(DW649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":41270723.437812686},{"$f":"VLOOKUP(DX649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":40238320.89903339},{"$f":"VLOOKUP(DY649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":39205918.360254087},{"$f":"VLOOKUP(DZ649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":38173515.821474791},{"$f":"VLOOKUP(EA649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":37141113.282695487},{"$f":"VLOOKUP(EB649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":36108710.743916184},{"$f":"VLOOKUP(EC649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":35076308.205136888},{"$f":"VLOOKUP(ED649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":34043905.666357592},{"$f":"VLOOKUP(EE649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":33011503.127578296},{"$f":"VLOOKUP(EF649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":31979100.588799004},{"$f":"VLOOKUP(EG649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":30946698.050019696},{"$f":"VLOOKUP(EH649,Assumptions!$A$4:$E$53,5,FALSE)*$DO662*1000000","v":29914295.511240404},null,"Capital Recovery & Taxes",21286556.826717492,{"$f":"VLOOKUP(EL649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":28377650.715327434},{"$f":"VLOOKUP(EM649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":27415161.478358775},{"$f":"VLOOKUP(EN649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":26400620.870795153},{"$f":"VLOOKUP(EO649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":25404586.232080348},{"$f":"VLOOKUP(EP649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":24425670.947833776},{"$f":"VLOOKUP(EQ649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":23462612.843426909},{"$f":"VLOOKUP(ER649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":22514220.852661051},{"$f":"VLOOKUP(ES649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":21579392.794874679},{"$f":"VLOOKUP(ET649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":20652191.116181627},{"$f":"VLOOKUP(EU649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":19726091.618150078},{"$f":"VLOOKUP(EV649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":18799992.120118532},{"$f":"VLOOKUP(EW649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":17873892.622086991},{"$f":"VLOOKUP(EX649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":16947793.124055441},{"$f":"VLOOKUP(EY649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":16021693.626023892},{"$f":"VLOOKUP(EZ649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":15095594.127992347},{"$f":"VLOOKUP(FA649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":14169494.629960801},{"$f":"VLOOKUP(FB649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":13243395.131929252},{"$f":"VLOOKUP(FC649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":12317295.633897705},{"$f":"VLOOKUP(FD649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":11391196.135866158},{"$f":"VLOOKUP(FE649,Assumptions!$A$4:$E$53,3,FALSE)*$EL662*1000000","v":10465096.63783461}]
[null,"Total Fixed Cost",2866040.9238976482,{"$f":"SUM(D665:D669)","v":3745583.0041403417},{"$f":"SUM(E665:E668)","v":3622217.0211295858},3496465.9370510331,3373119.9290619753,3252004.3146897024,3132960.2158386866,3015837.7959291176,2900498.5148141747,2786190.648729377,2672088.1025119089,2558052.4116239571,2444084.9131721128,2330186.9710050975,2216359.9762486089,2102605.3478508573,1988924.5331390167,1875319.0083868054,1761790.2793934168,1648339.8820740266,1534969.3830621152,null,"Total Fixed Cost",642010.37941214023,{"$f":"SUM(AA665:AA669)","v":855880.3779719593},{"$f":"SUM(AB665:AB668)","v":826851.34874771361},796252.43105082144,766211.66017770814,736687.21532889793,707641.02885358466,679037.17775734724,650842.41986624245,622877.67637225694,594946.1750522143,567014.67373217142,539083.17241212877,511151.67109208583,483220.16977204295,455288.66845200025,427357.16713195748,399425.6658119146,371494.16449187172,343562.66317182896,315631.16185178608,null,"Total Fixed Cost",177005.92507718923,{"$f":"SUM(AX665:AX669)","v":229208.55239003809},{"$f":"SUM(AY665:AY668)","v":221764.76275494974},214303.84340239226,206989.02296954073,199809.8513490491,192756.82775012421,185820.99478757728,178994.07384213194,172230.98212735815,165482.17364172981,158739.37656448051,152002.71112377793,145272.29995235286,138548.26813559094,131830.7432605855,125119.85546617155,118415.73749396094,111718.5247403978,105028.35530985502,98345.370068793025,null,"Total Fixed Cost",2511483.4604146322,{"$f":"SUM(BU665:BU669)","v":3348122.526209353},{"$f":"SUM(BV665:BV668)","v":3234563.7285535536},3114863.6767059495,2997347.0420761281,2881850.225679473,2768224.3104915214,2656328.7691793358,2546033.5615243712,2436638.1482848041,2327372.7752637793,2218107.4022427551,2108842.0292217308,1999576.6562007058,1890311.283179681,1781045.9101586568,1671780.5371376327,1562515.1641166077,1453249.791095583,1343984.4180745585,1234719.045053534,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR670:DK670))","v":27661239.757956356},{"$f":"SUM(CR665:CR669)","v":32705811.03254829},{"$f":"SUM(CS665:CS668)","v":31993228.03350215},31233893.075569268,30500890.185933914,29792280.810846478,29106301.165961891,28441287.400290187,27795700.545475807,27161216.388814431,26528687.646265686,25896575.820980173,25264889.251303162,24633636.442346822,24002826.069325566,23372466.980958112,22742568.202937514,22113138.941470712,21484188.586888798,20855726.71732945,20227763.102493137,null,"Total Fixed Cost",42066708.798499525,{"$f":"SUM(DO665:DO669)","v":50232094.442533754},{"$f":"SUM(DP665:DP668)","v":49119003.503618926},47890497.01238516,46703024.534117252,45553511.474183761,44439159.163112432,43357326.60295064,42305569.88514518,41270723.437812686,40238320.89903339,39205918.360254087,38173515.821474791,37141113.282695487,36108710.743916184,35076308.205136888,34043905.666357592,33011503.127578296,31979100.588799004,30946698.050019696,29914295.511240404,null,"Total Fixed Cost",23497567.646865252,{"$f":"SUM(EL665:EL669)","v":30326718.674414612},{"$f":"SUM(EM665:EM668)","v":29346893.093130637},28370987.117862452,27414359.804088991,26475639.991282593,25553581.267744705,24647008.645465203,23754836.343534913,22871143.535815064,21989423.086176183,21108590.217505161,20228662.681421351,19349658.584576488,18471596.395755362,17594494.953118447,16718373.471589424,15843251.550390447,14969149.180728123,14096086.753633182,13224085.067956977]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Fuel Savings on remaining plant",-2197924.4625957282,{"$f":"HLOOKUP(D650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D653","v":-1906667.772650667},{"$f":"HLOOKUP(E650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E653","v":-1973398.1421872657},{"$f":"HLOOKUP(F650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F653","v":-2010814.2184591999},{"$f":"HLOOKUP(G650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G653","v":-2060757.396215467},{"$f":"HLOOKUP(H650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H653","v":-2153705.7011162005},{"$f":"HLOOKUP(I650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I653","v":-2245309.8126946674},{"$f":"HLOOKUP(J650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J653","v":-2318877.1801374676},{"$f":"HLOOKUP(K650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K653","v":-2318877.1801374676},{"$f":"HLOOKUP(L650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L653","v":-2318877.1801374676},{"$f":"HLOOKUP(M650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M653","v":-2318877.1801374676},{"$f":"HLOOKUP(N650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N653","v":-2318877.1801374676},{"$f":"HLOOKUP(O650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O653","v":-2318877.1801374676},{"$f":"HLOOKUP(P650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P653","v":-2318877.1801374676},{"$f":"HLOOKUP(Q650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q653","v":-2318877.1801374676},{"$f":"HLOOKUP(R650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R653","v":-2318877.1801374676},{"$f":"HLOOKUP(S650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S653","v":-2318877.1801374676},{"$f":"HLOOKUP(T650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T653","v":-2318877.1801374676},{"$f":"HLOOKUP(U650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U653","v":-2318877.1801374676},{"$f":"HLOOKUP(V650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V653","v":-2318877.1801374676},{"$f":"HLOOKUP(W650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W653","v":-2318877.1801374676},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA675:AT675))","v":-1465282.975063819},{"$f":"HLOOKUP(AA650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA653","v":-1271111.8484337779},{"$f":"HLOOKUP(AB650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB653","v":-1315598.7614581771},{"$f":"HLOOKUP(AC650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC653","v":-1340542.8123061333},{"$f":"HLOOKUP(AD650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD653","v":-1373838.2641436446},{"$f":"HLOOKUP(AE650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE653","v":-1435803.8007441335},{"$f":"HLOOKUP(AF650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF653","v":-1496873.2084631114},{"$f":"HLOOKUP(AG650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG653","v":-1545918.120091645},{"$f":"HLOOKUP(AH650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH653","v":-1545918.120091645},{"$f":"HLOOKUP(AI650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI653","v":-1545918.120091645},{"$f":"HLOOKUP(AJ650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ653","v":-1545918.120091645},{"$f":"HLOOKUP(AK650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK653","v":-1545918.120091645},{"$f":"HLOOKUP(AL650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL653","v":-1545918.120091645},{"$f":"HLOOKUP(AM650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM653","v":-1545918.120091645},{"$f":"HLOOKUP(AN650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN653","v":-1545918.120091645},{"$f":"HLOOKUP(AO650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO653","v":-1545918.120091645},{"$f":"HLOOKUP(AP650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP653","v":-1545918.120091645},{"$f":"HLOOKUP(AQ650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ653","v":-1545918.120091645},{"$f":"HLOOKUP(AR650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR653","v":-1545918.120091645},{"$f":"HLOOKUP(AS650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS653","v":-1545918.120091645},{"$f":"HLOOKUP(AT650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT653","v":-1545918.120091645},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX675:BQ675))","v":0},{"$f":"HLOOKUP(AX650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX653","v":0},{"$f":"HLOOKUP(AY650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY653","v":0},{"$f":"HLOOKUP(AZ650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ653","v":0},{"$f":"HLOOKUP(BA650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA653","v":0},{"$f":"HLOOKUP(BB650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB653","v":0},{"$f":"HLOOKUP(BC650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC653","v":0},{"$f":"HLOOKUP(BD650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD653","v":0},{"$f":"HLOOKUP(BE650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE653","v":0},{"$f":"HLOOKUP(BF650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF653","v":0},{"$f":"HLOOKUP(BG650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG653","v":0},{"$f":"HLOOKUP(BH650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH653","v":0},{"$f":"HLOOKUP(BI650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI653","v":0},{"$f":"HLOOKUP(BJ650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ653","v":0},{"$f":"HLOOKUP(BK650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK653","v":0},{"$f":"HLOOKUP(BL650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL653","v":0},{"$f":"HLOOKUP(BM650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM653","v":0},{"$f":"HLOOKUP(BN650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN653","v":0},{"$f":"HLOOKUP(BO650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO653","v":0},{"$f":"HLOOKUP(BP650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP653","v":0},{"$f":"HLOOKUP(BQ650,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ653","v":0},null,"Fuel Savings on remaining plant",-476129.85900558357,{"$f":"HLOOKUP(BU650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU653","v":-261924.00000000006},{"$f":"HLOOKUP(BV650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV653","v":-271998.00000000006},{"$f":"HLOOKUP(BW650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW653","v":-271998.00000000006},{"$f":"HLOOKUP(BX650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX653","v":-282072},{"$f":"HLOOKUP(BY650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY653","v":-292146.00000000006},{"$f":"HLOOKUP(BZ650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ653","v":-302220.00000000006},{"$f":"HLOOKUP(CA650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA653","v":-312294.00000000006},{"$f":"HLOOKUP(CB650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB653","v":-322368.00000000006},{"$f":"HLOOKUP(CC650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC653","v":-332442.00000000006},{"$f":"HLOOKUP(CD650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD653","v":-342516.00000000006},{"$f":"HLOOKUP(CE650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE653","v":-352590.00000000006},{"$f":"HLOOKUP(CF650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF653","v":-876438},{"$f":"HLOOKUP(CG650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG653","v":-866364.00000000012},{"$f":"HLOOKUP(CH650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH653","v":-876438},{"$f":"HLOOKUP(CI650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI653","v":-886512.00000000023},{"$f":"HLOOKUP(CJ650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ653","v":-896586.00000000012},{"$f":"HLOOKUP(CK650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK653","v":-906660.00000000012},{"$f":"HLOOKUP(CL650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL653","v":-916734.00000000012},{"$f":"HLOOKUP(CM650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM653","v":-926808.00000000012},{"$f":"HLOOKUP(CN650,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN653","v":-936882.00000000023},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",555.19001035697318,{"$f":"HLOOKUP(D650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D674:D675)","v":481.61932698773342},{"$f":"HLOOKUP(E650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E674:E675)","v":498.4752450070431},{"$f":"HLOOKUP(F650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F674:F675)","v":507.92644868872003},{"$f":"HLOOKUP(G650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G674:G675)","v":520.54196566741336},{"$f":"HLOOKUP(H650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H674:H675)","v":544.02046606117017},{"$f":"HLOOKUP(I650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I674:I675)","v":567.15942671313348},{"$f":"HLOOKUP(J650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J674:J675)","v":585.74235264511356},{"$f":"HLOOKUP(K650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K674:K675)","v":585.74235264511356},{"$f":"HLOOKUP(L650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L674:L675)","v":585.74235264511356},{"$f":"HLOOKUP(M650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M674:M675)","v":585.74235264511356},{"$f":"HLOOKUP(N650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N674:N675)","v":585.74235264511356},{"$f":"HLOOKUP(O650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O674:O675)","v":585.74235264511356},{"$f":"HLOOKUP(P650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P674:P675)","v":585.74235264511356},{"$f":"HLOOKUP(Q650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q674:Q675)","v":585.74235264511356},{"$f":"HLOOKUP(R650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R674:R675)","v":585.74235264511356},{"$f":"HLOOKUP(S650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S674:S675)","v":585.74235264511356},{"$f":"HLOOKUP(T650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T674:T675)","v":585.74235264511356},{"$f":"HLOOKUP(U650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U674:U675)","v":585.74235264511356},{"$f":"HLOOKUP(V650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V674:V675)","v":585.74235264511356},{"$f":"HLOOKUP(W650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W674:W675)","v":585.74235264511356},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA676:AT676))","v":66.48483628739244},{"$f":"HLOOKUP(AA650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA674:AA675)","v":57.67463662942221},{"$f":"HLOOKUP(AB650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB674:AB675)","v":59.693158088889675},{"$f":"HLOOKUP(AC650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC674:AC675)","v":60.824953902526659},{"$f":"HLOOKUP(AD650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD674:AD675)","v":62.335680978595548},{"$f":"HLOOKUP(AE650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE674:AE675)","v":65.147266608439153},{"$f":"HLOOKUP(AF650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF674:AF675)","v":67.918191845038891},{"$f":"HLOOKUP(AG650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG674:AG675)","v":70.143525091820564},{"$f":"HLOOKUP(AH650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH674:AH675)","v":70.143525091820564},{"$f":"HLOOKUP(AI650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI674:AI675)","v":70.143525091820564},{"$f":"HLOOKUP(AJ650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ674:AJ675)","v":70.143525091820564},{"$f":"HLOOKUP(AK650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK674:AK675)","v":70.143525091820564},{"$f":"HLOOKUP(AL650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL674:AL675)","v":70.143525091820564},{"$f":"HLOOKUP(AM650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM674:AM675)","v":70.143525091820564},{"$f":"HLOOKUP(AN650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN674:AN675)","v":70.143525091820564},{"$f":"HLOOKUP(AO650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO674:AO675)","v":70.143525091820564},{"$f":"HLOOKUP(AP650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP674:AP675)","v":70.143525091820564},{"$f":"HLOOKUP(AQ650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ674:AQ675)","v":70.143525091820564},{"$f":"HLOOKUP(AR650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR674:AR675)","v":70.143525091820564},{"$f":"HLOOKUP(AS650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS674:AS675)","v":70.143525091820564},{"$f":"HLOOKUP(AT650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT674:AT675)","v":70.143525091820564},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX676:BQ676))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D681:W681))","v":14827365.12747737},{"$f":"D679+D670","v":14393336.780585004},{"$f":"E679+E670","v":14319740.241586456},14397573.079246543,14541391.431187781,14905007.536127273,15264206.786871139,15534511.286073966,15435236.818856824,15337315.06294778,15239926.349109583,15142938.767248483,15046360.340004032,14950199.250468556,14854463.845396237,14759162.63847634,14664304.313671913,14569897.72862526,14475951.918131541,14382476.097681819,14289479.667076962,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA681:AT681))","v":2148159.0437842924},{"$f":"AA679+AA670","v":2195988.2644053437},{"$f":"AB679+AB670","v":2172340.8380733882},2167410.3011328452,2170677.5418497375,2200541.4197118119,2230133.3833926804,2249319.634554253,2224471.7128918562,2199920.7423511529,2175471.289443458,2151091.4775040098,2126782.6993521741,2102546.3756637019,2078383.9555278611,2054296.9170157048,2030286.7677597064,2006355.045544988,1982503.3189123766,1958733.1877735138,1935046.284038275,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX681:BQ681))","v":2690087.3218485448},{"$f":"AX679+AX670","v":2467432.7772028204},{"$f":"AY679+AY670","v":2472005.4799627438},2507258.7145170034,2556661.7836863329,2654229.3064760095,2750442.0066106869,2826656.2905905745,2820871.6715706242,2815171.7278198549,2809507.3302575108,2803870.6323220115,2798262.1880058944,2792682.5623815465,2787132.3318228028,2781612.0842309766,2776122.4192654048,2770663.9485786133,2765237.2960561779,2759843.0980613856,2754482.0036847885,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU681:CN681))","v":6906240.9255279507},{"$f":"BU679+BU670","v":5832763.7456333535},{"$f":"BV679+BV670","v":5741675.728553554},5621975.6767059499,5597315.0420761276,5574674.225679474,5553904.3104915218,5534864.7691793367,5517425.5615243716,5500886.1482848041,5484476.7752637798,5468067.4022427555,10187314.02922173,9985192.6562007051,9968783.2831796817,9952373.9101586584,9935964.5371376351,9919555.1641166098,9903145.7910955828,9886736.4180745594,9870327.0450535361,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR681:DK681))","v":27661239.757956356},{"$f":"CR679+CR670","v":32705811.03254829},{"$f":"CS679+CS670","v":31993228.03350215},31233893.075569268,30500890.185933914,29792280.810846478,29106301.165961891,28441287.400290187,27795700.545475807,27161216.388814431,26528687.646265686,25896575.820980173,25264889.251303162,24633636.442346822,24002826.069325566,23372466.980958112,22742568.202937514,22113138.941470712,21484188.586888798,20855726.71732945,20227763.102493137,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO681:EH681))","v":42066708.798499525},{"$f":"DO679+DO670","v":50232094.442533754},{"$f":"DP679+DP670","v":49119003.503618926},47890497.01238516,46703024.534117252,45553511.474183761,44439159.163112432,43357326.60295064,42305569.88514518,41270723.437812686,40238320.89903339,39205918.360254087,38173515.821474791,37141113.282695487,36108710.743916184,35076308.205136888,34043905.666357592,33011503.127578296,31979100.588799004,30946698.050019696,29914295.511240404,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL681:FE681))","v":43028938.814383306},{"$f":"EL679+EL670","v":41400915.216414839},{"$f":"EM679+EM670","v":40390916.15221823},39961762.638131797,39289510.834763721,38635598.042570822,37998786.4800587,37640709.962025478,37034691.686426386,36437619.985564373,36105797.064920478,35512547.675824344,55681899.288906917,54565879.924211763,53976918.162183344,53652243.15487498,53066284.637381092,52744672.939497948,52424638.997617774,51843414.366860628,51526631.233448975]
[null,"$/MWh",{"$f":"C681/AVERAGE(D651:W651)","v":77.225860038944631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z681/AVERAGE(AA651:AT651)","v":53.70397609460732},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW681/AVERAGE(AX651:BQ651)","v":77.910314001637644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT681/AVERAGE(BU651:CN651)","v":78.83836672977111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ681/AVERAGE(CR651:DK651)","v":136.57767177578737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN681/AVERAGE(DO651:EH651)","v":259.85582833286099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK681/AVERAGE(EL651:FE651)","v":196.47917266841691}]
[]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D688-$D$4)","v":192000},{"$f":"D689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V689*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA688--$AA$4)","v":39999.999999999993},{"$f":"AA689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP688-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ688-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM688-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN688-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ688-$CR688)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK688-$CR688)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG688-$DO688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH688-$DO688)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD688-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE688-$EL$4)","v":219000}]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D696)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA696)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU696)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"AFUDC",null,{"$f":"D698*AFUDC!$Y$44","v":1.0338175697509762},{"$f":"E698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA698*AFUDC!$Y$45","v":0.24586827819672144},{"$f":"AB698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX698*AFUDC!$Y$46","v":6.2052470211553488E-2},{"$f":"AY698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU698*AFUDC!$Y$47","v":0.96181328827907886},{"$f":"BV698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR698*AFUDC!$Y$48","v":35.531369813876715},{"$f":"CS698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO698*AFUDC!$Y$49","v":56.143406985113423},{"$f":"DP698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL698*AFUDC!$Y$43","v":10.578088025120916},{"$f":"EM698*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D698:D699)","v":24.772452925686132},{"$f":"SUM(E698:E699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA698:AA699)","v":5.8915233458596701},{"$f":"SUM(AB698:AB699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX698:AX699)","v":1.4869082730026781},{"$f":"SUM(AY698:AY699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU698:BU699)","v":23.047078231541505},{"$f":"SUM(BV698:BV699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR698:CR699)","v":275.49469671248357},{"$f":"SUM(CS698:CS699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO698:DO699)","v":435.31141525899346},{"$f":"SUM(DP698:DP699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL698:EL699)","v":196.3215125224153},{"$f":"SUM(EM698:EM699)","v":0}]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Capital Recovery & Taxes",2739723.3475225302,{"$f":"VLOOKUP(D687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":3652394.9291338264},{"$f":"VLOOKUP(E687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":3528516.0765919047},{"$f":"VLOOKUP(F687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":3397937.8617975307},{"$f":"VLOOKUP(G687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":3269741.4899351252},{"$f":"VLOOKUP(H687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":3143748.4943873072},{"$f":"VLOOKUP(I687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":3019796.4247715864},{"$f":"VLOOKUP(J687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":2897731.9828397026},{"$f":"VLOOKUP(K687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":2777413.3105111723},{"$f":"VLOOKUP(L687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":2658076.2045782367},{"$f":"VLOOKUP(M687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":2538880.9567257836},{"$f":"VLOOKUP(N687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":2419685.7088733301},{"$f":"VLOOKUP(O687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":2300490.4610208776},{"$f":"VLOOKUP(P687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":2181295.2131684232},{"$f":"VLOOKUP(Q687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":2062099.9653159701},{"$f":"VLOOKUP(R687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":1942904.7174635169},{"$f":"VLOOKUP(S687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":1823709.4696110638},{"$f":"VLOOKUP(T687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":1704514.2217586101},{"$f":"VLOOKUP(U687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":1585318.9739061566},{"$f":"VLOOKUP(V687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":1466123.7260537031},{"$f":"VLOOKUP(W687,Assumptions!$A$4:$E$53,3,FALSE)*$D700*1000000","v":1346928.4782012498},null,"Capital Recovery & Taxes",651576.3340653812,{"$f":"VLOOKUP(AA687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":868632.9956037415},{"$f":"VLOOKUP(AB687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":839171.43384405458},{"$f":"VLOOKUP(AC687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":808116.59227347863},{"$f":"VLOOKUP(AD687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":777628.21391435608},{"$f":"VLOOKUP(AE687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":747663.85483729863},{"$f":"VLOOKUP(AF687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":718184.88018350315},{"$f":"VLOOKUP(AG687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":689154.83170593169},{"$f":"VLOOKUP(AH687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":660539.97192224953},{"$f":"VLOOKUP(AI687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":632158.55375020369},{"$f":"VLOOKUP(AJ687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":603810.87306049233},{"$f":"VLOOKUP(AK687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":575463.19237078086},{"$f":"VLOOKUP(AL687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":547115.5116810695},{"$f":"VLOOKUP(AM687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":518767.8309913578},{"$f":"VLOOKUP(AN687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":490420.15030164644},{"$f":"VLOOKUP(AO687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":462072.46961193503},{"$f":"VLOOKUP(AP687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":433724.78892222367},{"$f":"VLOOKUP(AQ687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":405377.10823251208},{"$f":"VLOOKUP(AR687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":377029.42754280067},{"$f":"VLOOKUP(AS687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":348681.74685308919},{"$f":"VLOOKUP(AT687,Assumptions!$A$4:$E$53,3,FALSE)*$AA700*1000000","v":320334.06616337772},null,"Capital Recovery & Taxes",164445.45574031043,{"$f":"VLOOKUP(AX687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":219226.42269999182},{"$f":"VLOOKUP(AY687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":211790.88568445179},{"$f":"VLOOKUP(AZ687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":203953.23519283027},{"$f":"VLOOKUP(BA687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":196258.54922600408},{"$f":"VLOOKUP(BB687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":188696.11574465147},{"$f":"VLOOKUP(BC687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":181256.18404631264},{"$f":"VLOOKUP(BD687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":173929.55276387796},{"$f":"VLOOKUP(BE687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":166707.70719942483},{"$f":"VLOOKUP(BF687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":159544.77785124182},{"$f":"VLOOKUP(BG687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":152390.36320098132},{"$f":"VLOOKUP(BH687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":145235.94855072082},{"$f":"VLOOKUP(BI687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":138081.53390046034},{"$f":"VLOOKUP(BJ687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":130927.11925019979},{"$f":"VLOOKUP(BK687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":123772.70459993929},{"$f":"VLOOKUP(BL687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":116618.28994967879},{"$f":"VLOOKUP(BM687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":109463.87529941832},{"$f":"VLOOKUP(BN687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":102309.46064915779},{"$f":"VLOOKUP(BO687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":95155.045998897273},{"$f":"VLOOKUP(BP687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":88000.631348636773},{"$f":"VLOOKUP(BQ687,Assumptions!$A$4:$E$53,3,FALSE)*$AX700*1000000","v":80846.216698376258},null,"Capital Recovery & Taxes",2548904.5639748108,{"$f":"VLOOKUP(BU687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":3398009.5518498723},{"$f":"VLOOKUP(BV687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":3282758.7281090016},{"$f":"VLOOKUP(BW687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":3161275.1454888685},{"$f":"VLOOKUP(BX687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":3042007.5130030625},{"$f":"VLOOKUP(BY687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":2924789.7940420969},{"$f":"VLOOKUP(BZ687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":2809470.8527178448},{"$f":"VLOOKUP(CA687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":2695908.0678401077},{"$f":"VLOOKUP(CB687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":2583969.461591084},{"$f":"VLOOKUP(CC687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":2472944.0566942478},{"$f":"VLOOKUP(CD687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":2362050.6296152095},{"$f":"VLOOKUP(CE687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":2251157.2025361718},{"$f":"VLOOKUP(CF687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":2140263.7754571349},{"$f":"VLOOKUP(CG687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":2029370.3483780962},{"$f":"VLOOKUP(CH687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":1918476.9212990585},{"$f":"VLOOKUP(CI687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":1807583.4942200209},{"$f":"VLOOKUP(CJ687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":1696690.0671409834},{"$f":"VLOOKUP(CK687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":1585796.6400619452},{"$f":"VLOOKUP(CL687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":1474903.2129829074},{"$f":"VLOOKUP(CM687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":1364009.7859038697},{"$f":"VLOOKUP(CN687,Assumptions!$A$4:$E$53,3,FALSE)*$BU700*1000000","v":1253116.3588248314},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR705:DK705))","v":27155130.491454471},{"$f":"VLOOKUP(CR687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":32426094.610347155},{"$f":"VLOOKUP(CS687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":31707566.097934373},{"$f":"VLOOKUP(CT687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":30914533.910918076},{"$f":"VLOOKUP(CU687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":30147990.22296676},{"$f":"VLOOKUP(CV687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":29405950.305043858},{"$f":"VLOOKUP(CW687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":28686607.544821188},{"$f":"VLOOKUP(CX687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":27988257.110946849},{"$f":"VLOOKUP(CY687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":27309321.398289204},{"$f":"VLOOKUP(CZ687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":26641301.69533268},{"$f":"VLOOKUP(DA687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":25974859.597507793},{"$f":"VLOOKUP(DB687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":25308417.499682903},{"$f":"VLOOKUP(DC687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":24641975.401858017},{"$f":"VLOOKUP(DD687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":23975533.304033123},{"$f":"VLOOKUP(DE687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":23309091.206208237},{"$f":"VLOOKUP(DF687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":22642649.10838335},{"$f":"VLOOKUP(DG687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":21976207.010558464},{"$f":"VLOOKUP(DH687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":21309764.91273357},{"$f":"VLOOKUP(DI687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":20643322.814908691},{"$f":"VLOOKUP(DJ687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":19976880.717083793},{"$f":"VLOOKUP(DK687,Assumptions!$A$4:$E$53,5,FALSE)*$CR700*1000000","v":19310438.619258907},null,"Capital Recovery & Taxes",42908042.974469513,{"$f":"VLOOKUP(DO687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":51236736.331384428},{"$f":"VLOOKUP(DP687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":50101383.573691301},{"$f":"VLOOKUP(DQ687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":48848306.952632859},{"$f":"VLOOKUP(DR687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":47637085.024799593},{"$f":"VLOOKUP(DS687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":46464581.703667432},{"$f":"VLOOKUP(DT687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":45327942.346374668},{"$f":"VLOOKUP(DU687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":44224473.135009654},{"$f":"VLOOKUP(DV687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":43151681.28284809},{"$f":"VLOOKUP(DW687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":42096137.906568937},{"$f":"VLOOKUP(DX687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":41043087.317014046},{"$f":"VLOOKUP(DY687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":39990036.727459162},{"$f":"VLOOKUP(DZ687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":38936986.137904279},{"$f":"VLOOKUP(EA687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":37883935.548349395},{"$f":"VLOOKUP(EB687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":36830884.958794504},{"$f":"VLOOKUP(EC687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":35777834.369239628},{"$f":"VLOOKUP(ED687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":34724783.779684752},{"$f":"VLOOKUP(EE687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":33671733.190129854},{"$f":"VLOOKUP(EF687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":32618682.600574985},{"$f":"VLOOKUP(EG687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":31565632.01102009},{"$f":"VLOOKUP(EH687,Assumptions!$A$4:$E$53,5,FALSE)*$DO700*1000000","v":30512581.421465211},null,"Capital Recovery & Taxes",21712287.963251848,{"$f":"VLOOKUP(EL687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":28945203.729633991},{"$f":"VLOOKUP(EM687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":27963464.70792596},{"$f":"VLOOKUP(EN687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":26928633.288211063},{"$f":"VLOOKUP(EO687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":25912677.956721965},{"$f":"VLOOKUP(EP687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":24914184.366790459},{"$f":"VLOOKUP(EQ687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":23931865.100295454},{"$f":"VLOOKUP(ER687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":22964505.269714281},{"$f":"VLOOKUP(ES687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":22010980.65077218},{"$f":"VLOOKUP(ET687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":21065234.938505262},{"$f":"VLOOKUP(EU687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":20120613.450513087},{"$f":"VLOOKUP(EV687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":19175991.962520912},{"$f":"VLOOKUP(EW687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":18231370.474528734},{"$f":"VLOOKUP(EX687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":17286748.986536551},{"$f":"VLOOKUP(EY687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":16342127.498544374},{"$f":"VLOOKUP(EZ687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":15397506.0105522},{"$f":"VLOOKUP(FA687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":14452884.522560023},{"$f":"VLOOKUP(FB687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":13508263.034567842},{"$f":"VLOOKUP(FC687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":12563641.546575664},{"$f":"VLOOKUP(FD687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":11619020.058583483},{"$f":"VLOOKUP(FE687,Assumptions!$A$4:$E$53,3,FALSE)*$EL700*1000000","v":10674398.570591306}]
[null,"Total Fixed Cost",2909594.2883679508,{"$f":"SUM(D703:D707)","v":3802140.9208606668},{"$f":"SUM(E703:E706)","v":3676930.1249863892},3549320.1911599049,3424151.465884747,3301246.6698559215,3180444.5637495727,3061593.0845972486,2944551.6343038692,2828557.2948467876,2712771.6687997058,2597054.2351887305,2481406.3578625862,2365829.4279469657,2250324.8643900836,2134894.1145191127,2019538.6546077717,1904259.9904552521,1789059.6579767314,1673939.2238056893,1558900.2859082757,null,"Total Fixed Cost",651576.3340653812,{"$f":"SUM(AA703:AA707)","v":868632.9956037415},{"$f":"SUM(AB703:AB706)","v":839171.43384405458},808116.59227347863,777628.21391435608,747663.85483729863,718184.88018350315,689154.83170593169,660539.97192224953,632158.55375020369,603810.87306049233,575463.19237078086,547115.5116810695,518767.8309913578,490420.15030164644,462072.46961193503,433724.78892222367,405377.10823251208,377029.42754280067,348681.74685308919,320334.06616337772,null,"Total Fixed Cost",179719.68450466104,{"$f":"SUM(AX703:AX707)","v":232691.08312276358},{"$f":"SUM(AY703:AY706)","v":225135.78220258918},217565.02964133042,210142.57956347422,202857.82668887102,195701.1292094166,188663.39683024399,181736.22814711818,174873.86921788903,168026.03639496147,161184.33520858057,154348.88829147731,147519.82072903708,140697.26010835334,133881.33656826112,127072.18285037228,120269.93435113084,113474.72917490978,106686.70818816953,99906.015074699681,null,"Total Fixed Cost",2548904.5639748108,{"$f":"SUM(BU703:BU707)","v":3398009.5518498723},{"$f":"SUM(BV703:BV706)","v":3282758.7281090016},3161275.1454888685,3042007.5130030625,2924789.7940420969,2809470.8527178448,2695908.0678401077,2583969.461591084,2472944.0566942478,2362050.6296152095,2251157.2025361718,2140263.7754571349,2029370.3483780962,1918476.9212990585,1807583.4942200209,1696690.0671409834,1585796.6400619452,1474903.2129829074,1364009.7859038697,1253116.3588248314,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR708:DK708))","v":28214464.553115498},{"$f":"SUM(CR703:CR707)","v":33359927.253199257},{"$f":"SUM(CS703:CS706)","v":32633092.594172198},31858570.937080659,31110907.989652596,30388126.427063409,29688427.189281132,29010113.148295991,28351614.556385327,27704440.716590729,27059261.399191003,26414507.337399777,25770187.036329228,25126309.171193756,24482882.590712085,23839916.320577275,23197419.566996265,22555401.720300127,21913872.358626582,21272841.251676042,20632318.364542998,null,"Total Fixed Cost",42908042.974469513,{"$f":"SUM(DO703:DO707)","v":51236736.331384428},{"$f":"SUM(DP703:DP706)","v":50101383.573691301},48848306.952632859,47637085.024799593,46464581.703667432,45327942.346374668,44224473.135009654,43151681.28284809,42096137.906568937,41043087.317014046,39990036.727459162,38936986.137904279,37883935.548349395,36830884.958794504,35777834.369239628,34724783.779684752,33671733.190129854,32618682.600574985,31565632.01102009,30512581.421465211,null,"Total Fixed Cost",23967518.999802556,{"$f":"SUM(EL703:EL707)","v":30933253.047902912},{"$f":"SUM(EM703:EM706)","v":29933830.954993259},28938406.860219706,27962647.000170782,27005152.791108251,26064652.893099606,25139948.818374515,24229933.070405617,23328566.406531367,22429211.547899716,21530762.021855272,20633235.93504978,19736651.756268021,18841028.323670473,17946384.85218082,17052740.941021215,16160116.58139826,15268532.16434269,14378008.488705849,13488566.76931612]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Fuel Savings on remaining plant",-2227827.7201558384,{"$f":"HLOOKUP(D688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D691","v":-1973398.1421872657},{"$f":"HLOOKUP(E688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E691","v":-2010814.2184591999},{"$f":"HLOOKUP(F688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F691","v":-2060757.396215467},{"$f":"HLOOKUP(G688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G691","v":-2153705.7011162005},{"$f":"HLOOKUP(H688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H691","v":-2245309.8126946674},{"$f":"HLOOKUP(I688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I691","v":-2318877.1801374676},{"$f":"HLOOKUP(J688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J691","v":-2318877.1801374676},{"$f":"HLOOKUP(K688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K691","v":-2318877.1801374676},{"$f":"HLOOKUP(L688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L691","v":-2318877.1801374676},{"$f":"HLOOKUP(M688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M691","v":-2318877.1801374676},{"$f":"HLOOKUP(N688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N691","v":-2318877.1801374676},{"$f":"HLOOKUP(O688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O691","v":-2318877.1801374676},{"$f":"HLOOKUP(P688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P691","v":-2318877.1801374676},{"$f":"HLOOKUP(Q688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q691","v":-2318877.1801374676},{"$f":"HLOOKUP(R688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R691","v":-2318877.1801374676},{"$f":"HLOOKUP(S688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S691","v":-2318877.1801374676},{"$f":"HLOOKUP(T688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T691","v":-2318877.1801374676},{"$f":"HLOOKUP(U688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U691","v":-2318877.1801374676},{"$f":"HLOOKUP(V688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V691","v":-2318877.1801374676},{"$f":"HLOOKUP(W688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W691","v":-2318877.1801374676},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA713:AT713))","v":-1485218.4801038925},{"$f":"HLOOKUP(AA688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA691","v":-1315598.7614581771},{"$f":"HLOOKUP(AB688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB691","v":-1340542.8123061333},{"$f":"HLOOKUP(AC688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC691","v":-1373838.2641436446},{"$f":"HLOOKUP(AD688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD691","v":-1435803.8007441335},{"$f":"HLOOKUP(AE688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE691","v":-1496873.2084631114},{"$f":"HLOOKUP(AF688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF691","v":-1545918.120091645},{"$f":"HLOOKUP(AG688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG691","v":-1545918.120091645},{"$f":"HLOOKUP(AH688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH691","v":-1545918.120091645},{"$f":"HLOOKUP(AI688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI691","v":-1545918.120091645},{"$f":"HLOOKUP(AJ688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ691","v":-1545918.120091645},{"$f":"HLOOKUP(AK688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK691","v":-1545918.120091645},{"$f":"HLOOKUP(AL688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL691","v":-1545918.120091645},{"$f":"HLOOKUP(AM688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM691","v":-1545918.120091645},{"$f":"HLOOKUP(AN688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN691","v":-1545918.120091645},{"$f":"HLOOKUP(AO688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO691","v":-1545918.120091645},{"$f":"HLOOKUP(AP688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP691","v":-1545918.120091645},{"$f":"HLOOKUP(AQ688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ691","v":-1545918.120091645},{"$f":"HLOOKUP(AR688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR691","v":-1545918.120091645},{"$f":"HLOOKUP(AS688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS691","v":-1545918.120091645},{"$f":"HLOOKUP(AT688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT691","v":-1545918.120091645},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX713:BQ713))","v":0},{"$f":"HLOOKUP(AX688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX691","v":0},{"$f":"HLOOKUP(AY688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY691","v":0},{"$f":"HLOOKUP(AZ688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ691","v":0},{"$f":"HLOOKUP(BA688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA691","v":0},{"$f":"HLOOKUP(BB688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB691","v":0},{"$f":"HLOOKUP(BC688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC691","v":0},{"$f":"HLOOKUP(BD688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD691","v":0},{"$f":"HLOOKUP(BE688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE691","v":0},{"$f":"HLOOKUP(BF688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF691","v":0},{"$f":"HLOOKUP(BG688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG691","v":0},{"$f":"HLOOKUP(BH688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH691","v":0},{"$f":"HLOOKUP(BI688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI691","v":0},{"$f":"HLOOKUP(BJ688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ691","v":0},{"$f":"HLOOKUP(BK688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK691","v":0},{"$f":"HLOOKUP(BL688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL691","v":0},{"$f":"HLOOKUP(BM688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM691","v":0},{"$f":"HLOOKUP(BN688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN691","v":0},{"$f":"HLOOKUP(BO688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO691","v":0},{"$f":"HLOOKUP(BP688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP691","v":0},{"$f":"HLOOKUP(BQ688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ691","v":0},null,"Fuel Savings on remaining plant",-508000.65366350074,{"$f":"HLOOKUP(BU688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU691","v":-271998.00000000006},{"$f":"HLOOKUP(BV688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV691","v":-271998.00000000006},{"$f":"HLOOKUP(BW688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW691","v":-282072},{"$f":"HLOOKUP(BX688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX691","v":-292146.00000000006},{"$f":"HLOOKUP(BY688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY691","v":-302220.00000000006},{"$f":"HLOOKUP(BZ688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ691","v":-312294.00000000006},{"$f":"HLOOKUP(CA688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA691","v":-322368.00000000006},{"$f":"HLOOKUP(CB688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB691","v":-332442.00000000006},{"$f":"HLOOKUP(CC688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC691","v":-342516.00000000006},{"$f":"HLOOKUP(CD688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD691","v":-352590.00000000006},{"$f":"HLOOKUP(CE688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE691","v":-876438},{"$f":"HLOOKUP(CF688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF691","v":-866364.00000000012},{"$f":"HLOOKUP(CG688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG691","v":-876438},{"$f":"HLOOKUP(CH688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH691","v":-886512.00000000023},{"$f":"HLOOKUP(CI688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI691","v":-896586.00000000012},{"$f":"HLOOKUP(CJ688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ691","v":-906660.00000000012},{"$f":"HLOOKUP(CK688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK691","v":-916734.00000000012},{"$f":"HLOOKUP(CL688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL691","v":-926808.00000000012},{"$f":"HLOOKUP(CM688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM691","v":-936882.00000000023},{"$f":"HLOOKUP(CN688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN691","v":-957030.00000000012},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",352849.53594585956,{"$f":"(SUM(D711:D715))*Misc_Rev","v":311875.5919691996},317810.87762356788,325599.78737297573,339731.65591779095,353674.36253188015,364969.4069316829,365437.76051605935,365915.48117212334,366402.75624130858,366899.77681187744,367406.73779385776,367923.83799547766,368451.28020112996,368989.27125089534,369538.02212165605,370097.74800983188,370668.66841577133,371251.00722982956,371844.99282016885,372450.85812231497,null,"Misc Charges",44442.998786623415,{"$f":"(SUM(AA711:AA715))*Misc_Rev","v":39226.40057180071},39974.736544371321,40945.798314266343,42677.205474579474,44386.742104232799,45780.014745456981,45877.588408868745,45977.113545548731,46078.629184962316,46182.17513716418,46287.792008410084,46395.521217080888,46505.405009925125,46617.486478626241,46731.809576701387,46848.419136738026,46967.360887975396,47088.681474237521,47212.428472224899,47338.650410172006,null,"Misc Charges",74111.322304823829,{"$f":"(SUM(AX711:AX715))*Misc_Rev","v":65603.517869476025},66848.806312475368,68502.359665937358,71556.144794771404,74566.75370450085,76990.91221384058,77021.299484176459,77052.294499919051,77083.909415976479,77116.156630355064,77149.048789021224,77182.598790860706,77216.819792736977,77251.725214650782,77287.328745002844,77323.644345961948,77360.686258940244,77398.469010178116,77437.007416440727,77476.316590828603,null,"Misc Charges",136511.87930713085,{"$f":"(SUM(BU711:BU715))*Misc_Rev","v":73092.343248000019},73092.343248000019,75799.467071999999,78506.590896000009,81213.714720000018,83920.838544000013,86627.962368000008,89335.086192000002,92042.210016000012,94749.333840000007,235519.772688,232812.64886399999,235519.772688,238226.89651200004,240934.02033600005,243641.14416000005,246348.26798400001,249055.39180799999,251762.51563200005,257176.76328000004,null,"Misc Charges",0,{"$f":"(SUM(CR711:CR715))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO711:DO715))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",606352.35198546899,{"$f":"(SUM(EL711:EL715))*Misc_Rev","v":321977.44826463971},{"$f":"(SUM(EM711:EM715))*Misc_Rev","v":337917.46951793251},346208.15314829111,354511.41702725703,362827.51275980216,378818.36818299815,387160.90266665805,395517.0544159913,411548.76697631116,419932.97573983733,1033603.6600546341,1026693.7169357268,1035122.1507784412,1051227.5910740101,1059687.0021274902,1075824.0391780401,1091977.3501216008,1100485.5892360331,1116672.4309087538,1132876.5425669288]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D719:W719))","v":15039499.10886335},{"$f":"D717+D708","v":14811539.733286737},{"$f":"E717+E708","v":14578037.267181899},14717591.693285711,15077154.687322319,15432493.240888376,15699118.053894421,15596331.388639897,15495676.048522273,15396395.541444462,15297658.024424233,15199329.66202065,15101418.637326045,15003933.297094595,14906882.155015565,14810273.895052008,14714117.374846226,14618421.629193377,14523195.873584524,14428449.507820535,14334192.119698321,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA719:AT719))","v":2179388.0231945226},{"$f":"AA717+AA708","v":2253348.8855012166},{"$f":"AB717+AB708","v":2210329.3039260786},2212582.4739455078,2241482.4182972698,2270156.2093763947,2288467.3369804085,2262784.1247315453,2237583.0379011454,2212683.668141447,2187887.6768323309,2163162.7193108262,2138510.2162526855,2113931.6167471763,2089428.398865351,2065002.0702396838,2040654.1686552973,2016386.262653017,1992199.9521444854,1968096.8690395781,1944078.6778863664,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX719:BQ719))","v":2727452.3270330075},{"$f":"AX717+AX708","v":2548535.3182000341},{"$f":"AY717+AY708","v":2518090.6533172005},2567237.7903581224,2664562.0346904346,2760543.0055494336,2836536.4250124139,2830540.9945587362,2824676.973839615,2818899.02583367,2813157.2921524928,2807443.8120906968,2801759.1507206708,2796103.8844162491,2790478.601078744,2784883.9003674942,2779320.3939350247,2773788.7056669109,2768289.47192644,2762823.3418041649,2757390.9773724498,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU719:CN719))","v":7237661.5470527839},{"$f":"BU717+BU708","v":5978213.8950978722},{"$f":"BV717+BV708","v":5789870.7281090021},5761243.1454888685,5734831.5130030625,5710469.7940420974,5688006.8527178448,5667300.0678401086,5648217.4615910836,5630048.0566942487,5612010.62961521,10329629.202536171,10125879.775457134,10107842.348378096,10089804.921299061,10071767.494220022,10053730.067140985,10035692.640061945,10017655.212982908,9999617.7859038711,10074436.358824834,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR719:DK719))","v":28214464.553115498},{"$f":"CR717+CR708","v":33359927.253199257},{"$f":"CS717+CS708","v":32633092.594172198},31858570.937080659,31110907.989652596,30388126.427063409,29688427.189281132,29010113.148295991,28351614.556385327,27704440.716590729,27059261.399191003,26414507.337399777,25770187.036329228,25126309.171193756,24482882.590712085,23839916.320577275,23197419.566996265,22555401.720300127,21913872.358626582,21272841.251676042,20632318.364542998,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO719:EH719))","v":42908042.974469513},{"$f":"DO717+DO708","v":51236736.331384428},{"$f":"DP717+DP708","v":50101383.573691301},48848306.952632859,47637085.024799593,46464581.703667432,45327942.346374668,44224473.135009654,43151681.28284809,42096137.906568937,41043087.317014046,39990036.727459162,38936986.137904279,37883935.548349395,36830884.958794504,35777834.369239628,34724783.779684752,33671733.190129854,32618682.600574985,31565632.01102009,30512581.421465211,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL719:FE719))","v":44793598.12498872},{"$f":"EL717+EL708","v":42299253.555255145},{"$f":"EM717+EM708","v":41524606.475262605},40813557.890894435,40122605.051459014,39450358.003422245,39058354.209659874,38419804.161265992,37796409.520154923,37444940.385275662,36833169.006218895,56983998.629340835,55849457.274685055,55241973.522696003,54898776.525427014,54294296.017972484,53954162.330128714,53615606.398287907,53015859.777570143,52680554.654197849,52346923.85811796]
[null,"Variable Cost $/MWh",{"$f":"C717/AVERAGE(D689:W689)","v":63.176587606746878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z717/AVERAGE(AA689:AT689)","v":38.195292228228531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW717/AVERAGE(AX689:BQ689)","v":73.787437515301946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT717/AVERAGE(BU689:CN689)","v":53.5246230944974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ717/AVERAGE(CR689:DK689)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN717/AVERAGE(DO689:EH689)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK717/AVERAGE(EL689:FE689)","v":95.096251713178845}]
[]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D726-$D$4)","v":192000},{"$f":"D727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V727*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA726--$AA$4)","v":39999.999999999993},{"$f":"AA727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP726-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ726-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM726-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN726-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ726-$CR726)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK726-$CR726)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG726-$DO726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH726-$DO726)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD726-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE726-$EL$4)","v":219000}]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D734)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA734)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU734)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D726,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA726,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX726,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU726,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D726,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":24.092341022738591},{"$f":"'Resource Options'!$N$45*(1.02^(D726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA726,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":5.7297753281711268},{"$f":"'Resource Options'!$N$46*(1.02^(AA726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX726,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.4460861542527128},{"$f":"'Resource Options'!$N$47*(1.02^(AX726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU726,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":22.414335390917039},{"$f":"'Resource Options'!$N$48*(1.02^(BU726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR726,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":244.76259343657895},{"$f":"'Resource Options'!$N$49*(1.02^(CR726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO726,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":386.75136843935769},{"$f":"'Resource Options'!$N$50*(1.02^(DO726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL726,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":189.45829298724027},{"$f":"'Resource Options'!$N$44*(1.02^(EL726-2018))","v":0}]
[]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR742:DK742))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission",0,{"$f":"VLOOKUP(D725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(E725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(F725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(G725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(H725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(I725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(J725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(K725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(L725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(M725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(N725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(O725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(P725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(Q725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(R725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(S725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(T725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(U725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(V725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(W725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AB725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AC725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AD725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AE725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AF725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AG725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AH725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AI725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AJ725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AK725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AL725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AM725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AN725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AO725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AP725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AQ725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AR725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AS725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AT725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(AY725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(AZ725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BA725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BB725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BC725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BD725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BE725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BF725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BG725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BH725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BI725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BJ725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BK725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BL725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BM725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BN725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BO725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BP725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BQ725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(BV725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(BW725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(BX725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(BY725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(BZ725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CA725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CB725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CC725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CD725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CE725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CF725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CG725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CH725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CI725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CJ725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CK725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CL725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CM725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CN725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR744:DK744))","v":0},{"$f":"VLOOKUP(CR725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CS725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CT725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CU725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CV725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CW725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CX725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CY725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CZ725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DA725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DB725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DC725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DD725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DE725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DF725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DG725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DH725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DI725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DJ725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DK725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DP725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DQ725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DR725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DS725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DT725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DU725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DV725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DW725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DX725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DY725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DZ725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EA725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EB725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EC725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(ED725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EE725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EF725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EG725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EH725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EM725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EN725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EO725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EP725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EQ725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(ER725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(ES725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(ET725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EU725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EV725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EW725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EX725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EY725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EZ725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(FA725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(FB725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(FC725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(FD725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(FE725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0}]
[]
[null,"Fuel Cost",13638559.573692357,{"$f":"HLOOKUP(D726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D728","v":12169343.1922336},{"$f":"HLOOKUP(E726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E728","v":12471596.709563734},{"$f":"HLOOKUP(F726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F728","v":13034115.022339603},{"$f":"HLOOKUP(G726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G728","v":13588498.346957337},{"$f":"HLOOKUP(H726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H728","v":14033724.233039739},{"$f":"HLOOKUP(I726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I728","v":14033724.233039739},{"$f":"HLOOKUP(J726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J728","v":14033724.233039739},{"$f":"HLOOKUP(K726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K728","v":14033724.233039739},{"$f":"HLOOKUP(L726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L728","v":14033724.233039739},{"$f":"HLOOKUP(M726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M728","v":14033724.233039739},{"$f":"HLOOKUP(N726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N728","v":14033724.233039739},{"$f":"HLOOKUP(O726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O728","v":14033724.233039739},{"$f":"HLOOKUP(P726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P728","v":14033724.233039739},{"$f":"HLOOKUP(Q726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q728","v":14033724.233039739},{"$f":"HLOOKUP(R726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R728","v":14033724.233039739},{"$f":"HLOOKUP(S726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S728","v":14033724.233039739},{"$f":"HLOOKUP(T726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T728","v":14033724.233039739},{"$f":"HLOOKUP(U726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U728","v":14033724.233039739},{"$f":"HLOOKUP(V726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V728","v":14033724.233039739},{"$f":"HLOOKUP(W726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W728","v":14033724.233039739},null,"Fuel Cost",2865755.9905380034,{"$f":"HLOOKUP(AA726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA728","v":2557041.8903566664},{"$f":"HLOOKUP(AB726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB728","v":2620551.8837155555},{"$f":"HLOOKUP(AC726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC728","v":2738749.1329129166},{"$f":"HLOOKUP(AD726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD728","v":2855237.0453638891},{"$f":"HLOOKUP(AE726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE728","v":2948788.6219280562},{"$f":"HLOOKUP(AF726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF728","v":2948788.6219280562},{"$f":"HLOOKUP(AG726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG728","v":2948788.6219280562},{"$f":"HLOOKUP(AH726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH728","v":2948788.6219280562},{"$f":"HLOOKUP(AI726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI728","v":2948788.6219280562},{"$f":"HLOOKUP(AJ726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ728","v":2948788.6219280562},{"$f":"HLOOKUP(AK726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK728","v":2948788.6219280562},{"$f":"HLOOKUP(AL726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL728","v":2948788.6219280562},{"$f":"HLOOKUP(AM726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM728","v":2948788.6219280562},{"$f":"HLOOKUP(AN726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN728","v":2948788.6219280562},{"$f":"HLOOKUP(AO726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO728","v":2948788.6219280562},{"$f":"HLOOKUP(AP726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP728","v":2948788.6219280562},{"$f":"HLOOKUP(AQ726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ728","v":2948788.6219280562},{"$f":"HLOOKUP(AR726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR728","v":2948788.6219280562},{"$f":"HLOOKUP(AS726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS728","v":2948788.6219280562},{"$f":"HLOOKUP(AT726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT728","v":2948788.6219280562},null,"Fuel Cost",2515826.4530925308,{"$f":"HLOOKUP(AX726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX728","v":2244808.5777942725},{"$f":"HLOOKUP(AY726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY728","v":2300563.5415300466},{"$f":"HLOOKUP(AZ726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ728","v":2404328.0515564797},{"$f":"HLOOKUP(BA726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA728","v":2506591.9472186728},{"$f":"HLOOKUP(BB726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB728","v":2588720.1995282695},{"$f":"HLOOKUP(BC726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC728","v":2588720.1995282695},{"$f":"HLOOKUP(BD726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD728","v":2588720.1995282695},{"$f":"HLOOKUP(BE726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE728","v":2588720.1995282695},{"$f":"HLOOKUP(BF726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF728","v":2588720.1995282695},{"$f":"HLOOKUP(BG726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG728","v":2588720.1995282695},{"$f":"HLOOKUP(BH726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH728","v":2588720.1995282695},{"$f":"HLOOKUP(BI726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI728","v":2588720.1995282695},{"$f":"HLOOKUP(BJ726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ728","v":2588720.1995282695},{"$f":"HLOOKUP(BK726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK728","v":2588720.1995282695},{"$f":"HLOOKUP(BL726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL728","v":2588720.1995282695},{"$f":"HLOOKUP(BM726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM728","v":2588720.1995282695},{"$f":"HLOOKUP(BN726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN728","v":2588720.1995282695},{"$f":"HLOOKUP(BO726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO728","v":2588720.1995282695},{"$f":"HLOOKUP(BP726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP728","v":2588720.1995282695},{"$f":"HLOOKUP(BQ726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ728","v":2588720.1995282695},null,"Fuel Cost",5530999.1690183561,{"$f":"HLOOKUP(BU726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU728","v":2779110.0000000005},{"$f":"HLOOKUP(BV726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV728","v":2882040},{"$f":"HLOOKUP(BW726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW728","v":2984970.0000000005},{"$f":"HLOOKUP(BX726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX728","v":3087900.0000000005},{"$f":"HLOOKUP(BY726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY728","v":3190830.0000000005},{"$f":"HLOOKUP(BZ726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ728","v":3293760.0000000005},{"$f":"HLOOKUP(CA726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA728","v":3396690},{"$f":"HLOOKUP(CB726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB728","v":3499620.0000000005},{"$f":"HLOOKUP(CC726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC728","v":3602550.0000000005},{"$f":"HLOOKUP(CD726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD728","v":8954910},{"$f":"HLOOKUP(CE726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE728","v":8851980},{"$f":"HLOOKUP(CF726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF728","v":8954910},{"$f":"HLOOKUP(CG726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG728","v":9057840.0000000019},{"$f":"HLOOKUP(CH726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH728","v":9160770.0000000019},{"$f":"HLOOKUP(CI726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI728","v":9263700.0000000019},{"$f":"HLOOKUP(CJ726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ728","v":9366630},{"$f":"HLOOKUP(CK726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK728","v":9469560},{"$f":"HLOOKUP(CL726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL728","v":9572490.0000000019},{"$f":"HLOOKUP(CM726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM728","v":9778350.0000000019},{"$f":"HLOOKUP(CN726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN728","v":9881280},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",20910111.486485273,{"$f":"HLOOKUP(EL726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL728","v":10512000},{"$f":"HLOOKUP(EM726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM728","v":10774799.999999998},{"$f":"HLOOKUP(EN726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN728","v":11037600},{"$f":"HLOOKUP(EO726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO728","v":11300400},{"$f":"HLOOKUP(EP726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP728","v":11826000},{"$f":"HLOOKUP(EQ726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ728","v":12088799.999999998},{"$f":"HLOOKUP(ER726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER728","v":12351600},{"$f":"HLOOKUP(ES726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES728","v":12877200.000000002},{"$f":"HLOOKUP(ET726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET728","v":13140000},{"$f":"HLOOKUP(EU726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU728","v":34164000},{"$f":"HLOOKUP(EV726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV728","v":33901200},{"$f":"HLOOKUP(EW726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW728","v":34164000},{"$f":"HLOOKUP(EX726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX728","v":34689600},{"$f":"HLOOKUP(EY726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY728","v":34952400},{"$f":"HLOOKUP(EZ726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ728","v":35478000},{"$f":"HLOOKUP(FA726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA728","v":36003600},{"$f":"HLOOKUP(FB726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB728","v":36266400},{"$f":"HLOOKUP(FC726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC728","v":36792000},{"$f":"HLOOKUP(FD726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD728","v":37317600},{"$f":"HLOOKUP(FE726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE728","v":37843200}]
[null,"Variable Fuel Transport",569.24889207793206,{"$f":"HLOOKUP(D726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D750:D751)","v":507.92644868872003},{"$f":"HLOOKUP(E726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E750:E751)","v":520.54196566741336},{"$f":"HLOOKUP(F726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F750:F751)","v":544.02046606117017},{"$f":"HLOOKUP(G726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G750:G751)","v":567.15942671313348},{"$f":"HLOOKUP(H726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H750:H751)","v":585.74235264511356},{"$f":"HLOOKUP(I726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I750:I751)","v":585.74235264511356},{"$f":"HLOOKUP(J726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J750:J751)","v":585.74235264511356},{"$f":"HLOOKUP(K726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K750:K751)","v":585.74235264511356},{"$f":"HLOOKUP(L726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L750:L751)","v":585.74235264511356},{"$f":"HLOOKUP(M726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M750:M751)","v":585.74235264511356},{"$f":"HLOOKUP(N726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N750:N751)","v":585.74235264511356},{"$f":"HLOOKUP(O726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O750:O751)","v":585.74235264511356},{"$f":"HLOOKUP(P726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P750:P751)","v":585.74235264511356},{"$f":"HLOOKUP(Q726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q750:Q751)","v":585.74235264511356},{"$f":"HLOOKUP(R726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R750:R751)","v":585.74235264511356},{"$f":"HLOOKUP(S726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S750:S751)","v":585.74235264511356},{"$f":"HLOOKUP(T726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T750:T751)","v":585.74235264511356},{"$f":"HLOOKUP(U726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U750:U751)","v":585.74235264511356},{"$f":"HLOOKUP(V726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V750:V751)","v":585.74235264511356},{"$f":"HLOOKUP(W726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W750:W751)","v":585.74235264511356},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA752:AT752))","v":68.168408455776344},{"$f":"HLOOKUP(AA726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA750:AA751)","v":60.824953902526659},{"$f":"HLOOKUP(AB726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB750:AB751)","v":62.335680978595548},{"$f":"HLOOKUP(AC726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC750:AC751)","v":65.147266608439153},{"$f":"HLOOKUP(AD726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD750:AD751)","v":67.918191845038891},{"$f":"HLOOKUP(AE726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE750:AE751)","v":70.143525091820564},{"$f":"HLOOKUP(AF726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF750:AF751)","v":70.143525091820564},{"$f":"HLOOKUP(AG726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG750:AG751)","v":70.143525091820564},{"$f":"HLOOKUP(AH726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH750:AH751)","v":70.143525091820564},{"$f":"HLOOKUP(AI726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI750:AI751)","v":70.143525091820564},{"$f":"HLOOKUP(AJ726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ750:AJ751)","v":70.143525091820564},{"$f":"HLOOKUP(AK726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK750:AK751)","v":70.143525091820564},{"$f":"HLOOKUP(AL726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL750:AL751)","v":70.143525091820564},{"$f":"HLOOKUP(AM726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM750:AM751)","v":70.143525091820564},{"$f":"HLOOKUP(AN726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN750:AN751)","v":70.143525091820564},{"$f":"HLOOKUP(AO726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO750:AO751)","v":70.143525091820564},{"$f":"HLOOKUP(AP726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP750:AP751)","v":70.143525091820564},{"$f":"HLOOKUP(AQ726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ750:AQ751)","v":70.143525091820564},{"$f":"HLOOKUP(AR726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR750:AR751)","v":70.143525091820564},{"$f":"HLOOKUP(AS726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS750:AS751)","v":70.143525091820564},{"$f":"HLOOKUP(AT726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT750:AT751)","v":70.143525091820564},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX752:BQ752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX753:BQ753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Variable Cost",12277482.583390482,{"$f":"SUM(D749:D754)","v":11218918.019819077},{"$f":"SUM(E749:E753)","v":11168271.502125805},11653003.221437572,12131246.571032453,12518673.490144849,12534738.304042649,12551124.414218403,12567838.246597674,12584886.355624527,12602275.42683192,12620012.279463459,12638103.869147629,12656557.290625483,12675379.780532897,12694578.720238455,12714161.638738126,12734136.215607792,12754510.284014847,12775291.833790045,12796489.014560748,null,"Total Variable Cost",1546989.0954835345,{"$f":"SUM(AA749:AA754)","v":1411132.6066263951},{"$f":"SUM(AB749:AB753)","v":1404465.8816720294},1463854.2043829139,1522492.3545390959,1570282.4567969055,1573629.2930256138,1577043.0659788959,1580525.1143912436,1584076.8037718385,1587699.5269400454,1591394.7045716159,1595163.7857558182,1599008.2485637045,1602929.6006277488,1606929.3797330735,1611009.1544205048,1615170.5246016849,1619415.1221864889,1623744.6117229885,1628160.691050218,null,"Total Variable Cost",2577690.968479631,{"$f":"SUM(AX749:AX754)","v":2359803.6774270865},{"$f":"SUM(AY749:AY753)","v":2349672.7607167922},2454419.4551269603,2557685.1788605629,2640835.2958029974,2641877.5977284922,2642940.7456924967,2644025.1566157811,2645131.2557575312,2646259.4768821164,2647410.2624291936,2648584.0636872118,2649781.3409703909,2651002.5637992332,2652248.2110846522,2653518.77131578,2654814.7427515304,2656136.6336159953,2657484.9622977502,2658860.2575531397,null,"Total Variable Cost",4995983.5108518656,{"$f":"SUM(BU749:BU754)","v":2580204.3432480004},{"$f":"SUM(BV749:BV753)","v":2599968},2692824.0000000005,2785680.0000000005,2878536.0000000005,2971392.0000000005,3064248,3157104.0000000005,3249960.0000000005,8078472,7985616,8078472,8171328.0000000019,8264184.0000000019,8357040.0000000019,8449896,8542752,8635608.0000000019,8821320.0000000019,8914176,null,"Total Variable Cost",0,{"$f":"SUM(CR749:CR754)","v":0},{"$f":"SUM(CS749:CS753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO749:DO754)","v":0},{"$f":"SUM(DP749:DP753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",22196028.174557742,{"$f":"SUM(EL749:EL754)","v":11928692.989787279},{"$f":"SUM(EM749:EM753)","v":11875151.030674731},12159958.051288228,12445205.212313993,12993701.316560272,13279855.342891475,13566476.449749308,14116373.978744294,14403957.45831918,35453236.607485563,35216221.339635275,35505321.766427979,36057748.201756537,36347911.165791668,36901421.389107503,37455489.816889651,37747327.613227449,38302546.165491998,38858357.088801838,39414772.230577871]
[]
[null,"Fixed Cost $/kW-yr",{"$f":"C746/D735/1000","v":123.07556604428939},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z746/AA735/1000","v":132.25696428859104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW746/AX735/1000","v":42.278824460259209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT746/BU735/1000","v":215.57360349816969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ746/CR735/1000","v":423.21696829673232},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN746/DO735/1000","v":397.87458030871733},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK746/EL735/1000","v":488.93738759597221}]
[null,{"$f":"D764&\" \"&'Resource Options'!$B$45","v":"2042 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA764&\" \"&'Resource Options'!$B$46","v":"2042 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX764&\" \"&'Resource Options'!$B$47","v":"2042 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU764&\" \"&'Resource Options'!$B$48","v":"2042 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR764&\" \"&'Resource Options'!$B$49","v":"2042 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO764&\" \"&'Resource Options'!$B$50","v":"2042 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL764&\" \"&'Resource Options'!$B$44","v":"2042 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Fuel (Dth)",null,{"$f":"D765*$D772/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA765*$AA772/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX765*$AX772/1000","v":412609.6},{"$f":"AY765*$AX772/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU765*$AA772/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL765*$EL772/1000","v":2628000},{"$f":"EM765*$EL772/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*D767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*E767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*F767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*G767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*H767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*I767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*J767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*K767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*L767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*M767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*N767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*O767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*P767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*Q767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*R767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*S767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*T767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*U767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*V767/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*W767/2204.62","v":-19614.808901307257},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$46*AA767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AB767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AC767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AD767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AE767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AF767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AG767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AH767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AI767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AJ767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AK767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AL767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AM767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AN767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AO767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AP767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AQ767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AR767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AS767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AT767/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$47*AX767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AY767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AZ767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BA767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BB767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BC767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BD767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BE767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BF767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BG767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BH767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BI767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BJ767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BK767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BL767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BM767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BN767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BO767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BP767/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BQ767/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN767/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D764,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":24.451316903977396},{"$f":"'Resource Options'!$N$45*(1.02^(D764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA764,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":5.8151489805608749},{"$f":"'Resource Options'!$N$46*(1.02^(AA764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX764,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.4676328379510784},{"$f":"'Resource Options'!$N$47*(1.02^(AX764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU764,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":22.748308988241703},{"$f":"'Resource Options'!$N$48*(1.02^(BU764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR764,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":249.65784530531056},{"$f":"'Resource Options'!$N$49*(1.02^(CR764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO764,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":394.48639580814483},{"$f":"'Resource Options'!$N$50*(1.02^(DO764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL764,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":193.24745884698507},{"$f":"'Resource Options'!$N$44*(1.02^(EL764-2018))","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D774:D775)","v":25.516171755145614},{"$f":"SUM(E774:E775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA774:AA775)","v":6.0683987186643007},{"$f":"SUM(AB774:AB775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX774:AX775)","v":1.5315482480438478},{"$f":"SUM(AY774:AY775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU774:BU775)","v":23.738997844679631},{"$f":"SUM(BV774:BV775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR774:CR775)","v":286.62468245966789},{"$f":"SUM(CS774:CS775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO774:DO775)","v":452.89799643545683},{"$f":"SUM(DP774:DP775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL774:EL775)","v":204.25290162832087},{"$f":"SUM(EM774:EM775)","v":0}]
[]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR780:DK780))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission",0,{"$f":"VLOOKUP(D763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(E763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(F763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(G763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(H763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(I763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(J763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(K763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(L763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(M763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(N763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(O763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(P763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(Q763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(R763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(S763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(T763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(U763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(V763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(W763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AB763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AC763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AD763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AE763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AF763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AG763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AH763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AI763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AJ763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AK763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AL763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AM763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AN763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AO763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AP763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AQ763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AR763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AS763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AT763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(AY763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(AZ763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BA763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BB763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BC763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BD763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BE763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BF763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BG763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BH763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BI763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BJ763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BK763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BL763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BM763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BN763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BO763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BP763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BQ763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(BV763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(BW763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(BX763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(BY763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(BZ763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CA763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CB763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CC763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CD763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CE763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CF763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CG763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CH763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CI763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CJ763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CK763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CL763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CM763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CN763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR782:DK782))","v":0},{"$f":"VLOOKUP(CR763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CS763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CT763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CU763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CV763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CW763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CX763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CY763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CZ763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DA763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DB763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DC763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DD763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DE763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DF763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DG763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DH763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DI763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DJ763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DK763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DP763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DQ763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DR763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DS763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DT763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DU763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DV763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DW763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DX763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DY763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DZ763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EA763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EB763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EC763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(ED763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EE763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EF763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EG763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EH763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EM763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EN763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EO763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EP763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EQ763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(ER763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(ES763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(ET763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EU763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EV763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EW763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EX763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EY763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EZ763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(FA763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(FB763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(FC763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(FD763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(FE763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0}]
[]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D787:W787))","v":881761.74430993211},{"$f":"HLOOKUP(D764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D765","v":756911.64681187109},{"$f":"HLOOKUP(E764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E765","v":772049.87974810845},{"$f":"HLOOKUP(F764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F765","v":787490.87734307069},{"$f":"HLOOKUP(G764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G765","v":803240.69488993206},{"$f":"HLOOKUP(H764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H765","v":819305.50878773094},{"$f":"HLOOKUP(I764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I765","v":835691.61896348535},{"$f":"HLOOKUP(J764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J765","v":852405.45134275511},{"$f":"HLOOKUP(K764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K765","v":869453.5603696102},{"$f":"HLOOKUP(L764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L765","v":886842.63157700247},{"$f":"HLOOKUP(M764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M765","v":904579.48420854239},{"$f":"HLOOKUP(N764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N765","v":922671.07389271329},{"$f":"HLOOKUP(O764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O765","v":941124.49537056754},{"$f":"HLOOKUP(P764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P765","v":959946.98527797894},{"$f":"HLOOKUP(Q764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q765","v":979145.9249835388},{"$f":"HLOOKUP(R764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R765","v":998728.84348320938},{"$f":"HLOOKUP(S764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S765","v":1018703.4203528735},{"$f":"HLOOKUP(T764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T765","v":1039077.4887599312},{"$f":"HLOOKUP(U764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U765","v":1059859.0385351297},{"$f":"HLOOKUP(V764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V765","v":1081056.2193058324},{"$f":"HLOOKUP(W764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W765","v":1102677.343691949},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA787:AT787))","v":183700.36339790246},{"$f":"HLOOKUP(AA764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA765","v":157689.92641913978},{"$f":"HLOOKUP(AB764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB765","v":160843.72494752257},{"$f":"HLOOKUP(AC764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC765","v":164060.59944647303},{"$f":"HLOOKUP(AD764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD765","v":167341.81143540249},{"$f":"HLOOKUP(AE764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE765","v":170688.64766411058},{"$f":"HLOOKUP(AF764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF765","v":174102.42061739275},{"$f":"HLOOKUP(AG764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG765","v":177584.46902974061},{"$f":"HLOOKUP(AH764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH765","v":181136.15841033543},{"$f":"HLOOKUP(AI764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI765","v":184758.88157854215},{"$f":"HLOOKUP(AJ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ765","v":188454.05921011296},{"$f":"HLOOKUP(AK764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK765","v":192223.14039431524},{"$f":"HLOOKUP(AL764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL765","v":196067.60320220154},{"$f":"HLOOKUP(AM764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM765","v":199988.95526624558},{"$f":"HLOOKUP(AN764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN765","v":203988.73437157052},{"$f":"HLOOKUP(AO764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO765","v":208068.5090590019},{"$f":"HLOOKUP(AP764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP765","v":212229.87924018194},{"$f":"HLOOKUP(AQ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ765","v":216474.47682498561},{"$f":"HLOOKUP(AR764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR765","v":220803.96636148531},{"$f":"HLOOKUP(AS764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS765","v":225220.04568871504},{"$f":"HLOOKUP(AT764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT765","v":229724.44660248936},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX787:BQ787))","v":57209.624074613283},{"$f":"HLOOKUP(AX764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX765","v":49109.219186745649},{"$f":"HLOOKUP(AY764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY765","v":50091.403570480557},{"$f":"HLOOKUP(AZ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ765","v":51093.231641890161},{"$f":"HLOOKUP(BA764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA765","v":52115.09627472797},{"$f":"HLOOKUP(BB764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB765","v":53157.398200222531},{"$f":"HLOOKUP(BC764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC765","v":54220.546164226973},{"$f":"HLOOKUP(BD764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD765","v":55304.957087511517},{"$f":"HLOOKUP(BE764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE765","v":56411.056229261754},{"$f":"HLOOKUP(BF764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF765","v":57539.277353846985},{"$f":"HLOOKUP(BG764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG765","v":58690.06290092392},{"$f":"HLOOKUP(BH764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH765","v":59863.864158942408},{"$f":"HLOOKUP(BI764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI765","v":61061.141442121254},{"$f":"HLOOKUP(BJ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ765","v":62282.364270963684},{"$f":"HLOOKUP(BK764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK765","v":63528.011556382953},{"$f":"HLOOKUP(BL764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL765","v":64798.571787510613},{"$f":"HLOOKUP(BM764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM765","v":66094.543223260829},{"$f":"HLOOKUP(BN764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN765","v":67416.43408772604},{"$f":"HLOOKUP(BO764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO765","v":68764.762769480571},{"$f":"HLOOKUP(BP764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP765","v":70140.058024870188},{"$f":"HLOOKUP(BQ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ765","v":71542.85918536759},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU787:CN787))","v":0},{"$f":"HLOOKUP(BU764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU765","v":0},{"$f":"HLOOKUP(BV764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV765","v":0},{"$f":"HLOOKUP(BW764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW765","v":0},{"$f":"HLOOKUP(BX764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX765","v":0},{"$f":"HLOOKUP(BY764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY765","v":0},{"$f":"HLOOKUP(BZ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ765","v":0},{"$f":"HLOOKUP(CA764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA765","v":0},{"$f":"HLOOKUP(CB764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB765","v":0},{"$f":"HLOOKUP(CC764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC765","v":0},{"$f":"HLOOKUP(CD764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD765","v":0},{"$f":"HLOOKUP(CE764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE765","v":0},{"$f":"HLOOKUP(CF764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF765","v":0},{"$f":"HLOOKUP(CG764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG765","v":0},{"$f":"HLOOKUP(CH764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH765","v":0},{"$f":"HLOOKUP(CI764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI765","v":0},{"$f":"HLOOKUP(CJ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ765","v":0},{"$f":"HLOOKUP(CK764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK765","v":0},{"$f":"HLOOKUP(CL764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL765","v":0},{"$f":"HLOOKUP(CM764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM765","v":0},{"$f":"HLOOKUP(CN764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN765","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR787:DK787))","v":0},{"$f":"HLOOKUP(CR764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR765","v":0},{"$f":"HLOOKUP(CS764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS765","v":0},{"$f":"HLOOKUP(CT764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT765","v":0},{"$f":"HLOOKUP(CU764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU765","v":0},{"$f":"HLOOKUP(CV764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV765","v":0},{"$f":"HLOOKUP(CW764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW765","v":0},{"$f":"HLOOKUP(CX764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX765","v":0},{"$f":"HLOOKUP(CY764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY765","v":0},{"$f":"HLOOKUP(CZ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ765","v":0},{"$f":"HLOOKUP(DA764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA765","v":0},{"$f":"HLOOKUP(DB764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB765","v":0},{"$f":"HLOOKUP(DC764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC765","v":0},{"$f":"HLOOKUP(DD764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD765","v":0},{"$f":"HLOOKUP(DE764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE765","v":0},{"$f":"HLOOKUP(DF764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF765","v":0},{"$f":"HLOOKUP(DG764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG765","v":0},{"$f":"HLOOKUP(DH764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH765","v":0},{"$f":"HLOOKUP(DI764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI765","v":0},{"$f":"HLOOKUP(DJ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ765","v":0},{"$f":"HLOOKUP(DK764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK765","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO787:EH787))","v":0},{"$f":"HLOOKUP(DO764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO765","v":0},{"$f":"HLOOKUP(DP764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP765","v":0},{"$f":"HLOOKUP(DQ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ765","v":0},{"$f":"HLOOKUP(DR764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR765","v":0},{"$f":"HLOOKUP(DS764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS765","v":0},{"$f":"HLOOKUP(DT764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT765","v":0},{"$f":"HLOOKUP(DU764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU765","v":0},{"$f":"HLOOKUP(DV764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV765","v":0},{"$f":"HLOOKUP(DW764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW765","v":0},{"$f":"HLOOKUP(DX764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX765","v":0},{"$f":"HLOOKUP(DY764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY765","v":0},{"$f":"HLOOKUP(DZ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ765","v":0},{"$f":"HLOOKUP(EA764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA765","v":0},{"$f":"HLOOKUP(EB764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB765","v":0},{"$f":"HLOOKUP(EC764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC765","v":0},{"$f":"HLOOKUP(ED764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED765","v":0},{"$f":"HLOOKUP(EE764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE765","v":0},{"$f":"HLOOKUP(EF764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF765","v":0},{"$f":"HLOOKUP(EG764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG765","v":0},{"$f":"HLOOKUP(EH764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH765","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL787:FE787))","v":1281850.3298868346},{"$f":"HLOOKUP(EL764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL765","v":1100351.030674733},{"$f":"HLOOKUP(EM764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM765","v":1122358.0512882276},{"$f":"HLOOKUP(EN764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN765","v":1144805.2123139922},{"$f":"HLOOKUP(EO764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO765","v":1167701.3165602721},{"$f":"HLOOKUP(EP764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP765","v":1191055.3428914777},{"$f":"HLOOKUP(EQ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ765","v":1214876.4497493072},{"$f":"HLOOKUP(ER764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER765","v":1239173.9787442933},{"$f":"HLOOKUP(ES764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES765","v":1263957.458319179},{"$f":"HLOOKUP(ET764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET765","v":1289236.6074855626},{"$f":"HLOOKUP(EU764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU765","v":1315021.3396352739},{"$f":"HLOOKUP(EV764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV765","v":1341321.7664279796},{"$f":"HLOOKUP(EW764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW765","v":1368148.2017565391},{"$f":"HLOOKUP(EX764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX765","v":1395511.1657916701},{"$f":"HLOOKUP(EY764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY765","v":1423421.3891075035},{"$f":"HLOOKUP(EZ764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ765","v":1451889.8168896534},{"$f":"HLOOKUP(FA764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA765","v":1480927.6132274463},{"$f":"HLOOKUP(FB764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB765","v":1510546.1654919954},{"$f":"HLOOKUP(FC764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC765","v":1540757.0888018354},{"$f":"HLOOKUP(FD764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD765","v":1571572.2305778721},{"$f":"HLOOKUP(FE764,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE765","v":1603003.6751894297}]
[null,"Variable Fuel Transport",575.31871750540734,{"$f":"HLOOKUP(D764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D788:D789)","v":520.54196566741336},{"$f":"HLOOKUP(E764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E788:E789)","v":544.02046606117017},{"$f":"HLOOKUP(F764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F788:F789)","v":567.15942671313348},{"$f":"HLOOKUP(G764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G788:G789)","v":585.74235264511356},{"$f":"HLOOKUP(H764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H788:H789)","v":585.74235264511356},{"$f":"HLOOKUP(I764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I788:I789)","v":585.74235264511356},{"$f":"HLOOKUP(J764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J788:J789)","v":585.74235264511356},{"$f":"HLOOKUP(K764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K788:K789)","v":585.74235264511356},{"$f":"HLOOKUP(L764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L788:L789)","v":585.74235264511356},{"$f":"HLOOKUP(M764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M788:M789)","v":585.74235264511356},{"$f":"HLOOKUP(N764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N788:N789)","v":585.74235264511356},{"$f":"HLOOKUP(O764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O788:O789)","v":585.74235264511356},{"$f":"HLOOKUP(P764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P788:P789)","v":585.74235264511356},{"$f":"HLOOKUP(Q764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q788:Q789)","v":585.74235264511356},{"$f":"HLOOKUP(R764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R788:R789)","v":585.74235264511356},{"$f":"HLOOKUP(S764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S788:S789)","v":585.74235264511356},{"$f":"HLOOKUP(T764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T788:T789)","v":585.74235264511356},{"$f":"HLOOKUP(U764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U788:U789)","v":585.74235264511356},{"$f":"HLOOKUP(V764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V788:V789)","v":585.74235264511356},{"$f":"HLOOKUP(W764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W788:W789)","v":585.74235264511356},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA790:AT790))","v":68.895279152854016},{"$f":"HLOOKUP(AA764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA788:AA789)","v":62.335680978595548},{"$f":"HLOOKUP(AB764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB788:AB789)","v":65.147266608439153},{"$f":"HLOOKUP(AC764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC788:AC789)","v":67.918191845038891},{"$f":"HLOOKUP(AD764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD788:AD789)","v":70.143525091820564},{"$f":"HLOOKUP(AE764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE788:AE789)","v":70.143525091820564},{"$f":"HLOOKUP(AF764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF788:AF789)","v":70.143525091820564},{"$f":"HLOOKUP(AG764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG788:AG789)","v":70.143525091820564},{"$f":"HLOOKUP(AH764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH788:AH789)","v":70.143525091820564},{"$f":"HLOOKUP(AI764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI788:AI789)","v":70.143525091820564},{"$f":"HLOOKUP(AJ764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ788:AJ789)","v":70.143525091820564},{"$f":"HLOOKUP(AK764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK788:AK789)","v":70.143525091820564},{"$f":"HLOOKUP(AL764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL788:AL789)","v":70.143525091820564},{"$f":"HLOOKUP(AM764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM788:AM789)","v":70.143525091820564},{"$f":"HLOOKUP(AN764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN788:AN789)","v":70.143525091820564},{"$f":"HLOOKUP(AO764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO788:AO789)","v":70.143525091820564},{"$f":"HLOOKUP(AP764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP788:AP789)","v":70.143525091820564},{"$f":"HLOOKUP(AQ764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ788:AQ789)","v":70.143525091820564},{"$f":"HLOOKUP(AR764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR788:AR789)","v":70.143525091820564},{"$f":"HLOOKUP(AS764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS788:AS789)","v":70.143525091820564},{"$f":"HLOOKUP(AT764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT788:AT789)","v":70.143525091820564},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX790:BQ790))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Variable Cost",12416847.675771173,{"$f":"SUM(D787:D792)","v":11493871.289498782},{"$f":"SUM(E787:E791)","v":11653003.221437572},12131246.571032453,12518673.490144849,12534738.304042649,12551124.414218403,12567838.246597674,12584886.355624527,12602275.42683192,12620012.279463459,12638103.869147629,12656557.290625483,12675379.780532897,12694578.720238455,12714161.638738126,12734136.215607792,12754510.284014847,12775291.833790045,12796489.014560748,12818110.138946865,null,"Total Variable Cost",1565213.1171872285,{"$f":"SUM(AA787:AA792)","v":1445411.6799862958},{"$f":"SUM(AB787:AB791)","v":1463854.2043829139},1522492.3545390959,1570282.4567969055,1573629.2930256138,1577043.0659788959,1580525.1143912436,1584076.8037718385,1587699.5269400454,1591394.7045716159,1595163.7857558182,1599008.2485637045,1602929.6006277488,1606929.3797330735,1611009.1544205048,1615170.5246016849,1619415.1221864889,1623744.6117229885,1628160.691050218,1632665.0919639925,null,"Total Variable Cost",2605781.5391320363,{"$f":"SUM(AX787:AX792)","v":2418175.1203827295},{"$f":"SUM(AY787:AY791)","v":2454419.4551269603},2557685.1788605629,2640835.2958029974,2641877.5977284922,2642940.7456924967,2644025.1566157811,2645131.2557575312,2646259.4768821164,2647410.2624291936,2648584.0636872118,2649781.3409703909,2651002.5637992332,2652248.2110846522,2653518.77131578,2654814.7427515304,2656136.6336159953,2657484.9622977502,2658860.2575531397,2660263.0587136373,null,"Total Variable Cost",5326368.4309834931,{"$f":"SUM(BU787:BU792)","v":2675767.4670719998},{"$f":"SUM(BV787:BV791)","v":2692824.0000000005},2785680.0000000005,2878536.0000000005,2971392.0000000005,3064248,3157104.0000000005,3249960.0000000005,8078472,7985616,8078472,8171328.0000000019,8264184.0000000019,8357040.0000000019,8449896,8542752,8635608.0000000019,8821320.0000000019,8914176,9007032,null,"Total Variable Cost",0,{"$f":"SUM(CR787:CR792)","v":0},{"$f":"SUM(CS787:CS791)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO787:DO792)","v":0},{"$f":"SUM(DP787:DP791)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",23614013.723674502,{"$f":"SUM(EL787:EL792)","v":12221359.183823023},{"$f":"SUM(EM787:EM791)","v":12159958.051288228},12445205.212313993,12993701.316560272,13279855.342891475,13566476.449749308,14116373.978744294,14403957.45831918,35453236.607485563,35216221.339635275,35505321.766427979,36057748.201756537,36347911.165791668,36901421.389107503,37455489.816889651,37747327.613227449,38302546.165491998,38858357.088801838,39414772.230577871,39709003.675189428]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D795:W795))","v":15415556.751885835},{"$f":"D793+D784","v":15411714.185511619},{"$f":"E793+E784","v":15441862.418915702},15788695.532764863,16047227.330766208,15936729.548923483,15828719.521245144,15723047.058272062,15619573.908391921,15517520.948120167,15416031.442502582,15314967.621348154,15214337.998346148,15114151.257459611,15014416.256330848,14915142.029755022,14816337.793223189,14718012.946536222,14620177.077491028,14522839.965640439,14426011.586128347,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA795:AT795))","v":2236351.0824696845},{"$f":"AA793+AA784","v":2340122.7840703824},{"$f":"AB793+AB784","v":2328219.2514055488},2354870.2312269746,2371256.6327256802,2343739.5195894763,2316789.2998171169,2290369.7593461988,2264447.5133365374,2238836.751112523,2213333.1937012388,2187903.5398425865,2162549.2676076181,2137271.8846288072,2112072.9286912773,2086953.9683358539,2061916.6034741793,2036962.4660161284,2012093.2205097734,1987310.5647941479,1962616.2306650677,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX795:BQ795))","v":2791055.2855954668},{"$f":"AX793+AX784","v":2657991.7936411365},{"$f":"AY793+AY784","v":2686452.7592368098},2781923.2110641045,2857430.8663195539,2850972.5942133567,2844667.1256565028,2838505.5155186793,2832479.5366035542,2826542.4963073158,2820643.0450291154,2814772.9888165193,2808932.9155708402,2803123.424951416,2797345.1286107721,2791598.6504344842,2785884.626785839,2780203.7067553895,2774556.5524155004,2768943.8390799817,2763366.2555689211,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU795:CN795))","v":7951796.2332670009},{"$f":"BU793+BU784","v":6175792.0956676044},{"$f":"BV793+BV784","v":6074137.7434718786},6041862.9795194883,6011870.6929785162,5983989.8624867275,5958064.8147528488,5933948.6468118848,5911505.4186066668,10625658.807893764,10418580.137238026,10397213.466582285,10375846.795926549,10354480.12527081,10333113.45461507,10311746.783959329,10290380.113303591,10269013.442647854,10340502.771992113,10319136.101336373,10297769.430680634,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR795:DK795))","v":29354328.921061344},{"$f":"CR793+CR784","v":34707668.314228512},{"$f":"CS793+CS784","v":33951469.534976751},33145657.202938713,32367788.672434557,31615806.734716769,30887839.647728089,30182121.719487153,29497019.784463294,28823700.121540993,28152455.559718322,27481653.433830727,26811302.592596926,26141412.061709985,25471991.047376849,24803048.939928591,24134595.317502912,23466639.949800257,22799192.801915091,22132264.038243752,21465864.026470538,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO795:EH795))","v":44641527.910638094},{"$f":"DO793+DO784","v":53306700.479172364},{"$f":"DP793+DP784","v":52125479.470068432},50821778.553519234,49561623.259801507,48341750.804495595,47159191.217168212,46011141.84966404,44895009.20667515,43796821.877994321,42701228.044621423,41605634.211248524,40510040.377875619,39414446.544502713,38318852.711129807,37223258.877756909,36127665.044384018,35032071.211011104,33936477.377638213,32840883.544265304,31745289.710892409,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL795:FE795))","v":48549820.491069086},{"$f":"EL793+EL784","v":44404315.654861212},{"$f":"EM793+EM784","v":43303115.776863217},42552723.709686577,42086039.255537957,41376016.306760497,40684141.319730133,40271976.729381137,39612779.824769184,59724277.096840799,58551573.034070142,57905926.573966205,57524566.868582331,56881923.653012916,56503627.257054254,56126908.61709857,55488999.288265921,55115531.456778742,54743737.952583969,54373652.262227438,53742508.541985914]
[]
[]
[null,{"$f":"D802&\" \"&'Resource Options'!$B$45","v":"2043 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA802&\" \"&'Resource Options'!$B$46","v":"2043 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX802&\" \"&'Resource Options'!$B$47","v":"2043 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU802&\" \"&'Resource Options'!$B$48","v":"2043 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR802&\" \"&'Resource Options'!$B$49","v":"2043 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO802&\" \"&'Resource Options'!$B$50","v":"2043 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL802&\" \"&'Resource Options'!$B$44","v":"2043 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Fuel (Dth)",null,{"$f":"D803*$D810/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA803*$AA810/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX803*$AX810/1000","v":412609.6},{"$f":"AY803*$AX810/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU803*$AA810/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL803*$EL810/1000","v":2628000},{"$f":"EM803*$EL810/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V804/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W804/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS804/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT804/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP804/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ804/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM804/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN804/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D802,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA802,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX802,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU802,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"Total Capital",null,{"$f":"SUM(D812:D813)","v":25.896362714297279},{"$f":"SUM(E812:E813)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA812:AA813)","v":6.1588178595723999},{"$f":"SUM(AB812:AB813)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX812:AX813)","v":1.5543683169397013},{"$f":"SUM(AY812:AY813)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU812:BU813)","v":24.09270891256536},{"$f":"SUM(BV812:BV813)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR812:CR813)","v":292.35717610886121},{"$f":"SUM(CS812:CS813)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO812:DO813)","v":461.95595636416596},{"$f":"SUM(DP812:DP813)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL812:EL813)","v":208.33795966088726},{"$f":"SUM(EM812:EM813)","v":0}]
[]
[null,"Capital Recovery & Taxes",2864022.7819630462,{"$f":"VLOOKUP(D801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":3818101.6689969129},{"$f":"VLOOKUP(E801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":3688602.5149292825},{"$f":"VLOOKUP(F801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":3552100.0529791256},{"$f":"VLOOKUP(G801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":3418087.4965978581},{"$f":"VLOOKUP(H801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":3286378.2822558251},{"$f":"VLOOKUP(I801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":3156802.5893042302},{"$f":"VLOOKUP(J801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":3029200.1644547833},{"$f":"VLOOKUP(K801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":2903422.7136198045},{"$f":"VLOOKUP(L801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":2778671.3621979421},{"$f":"VLOOKUP(M801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":2654068.3048637561},{"$f":"VLOOKUP(N801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":2529465.24752957},{"$f":"VLOOKUP(O801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":2404862.1901953844},{"$f":"VLOOKUP(P801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":2280259.1328611975},{"$f":"VLOOKUP(Q801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":2155656.0755270114},{"$f":"VLOOKUP(R801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":2031053.0181928254},{"$f":"VLOOKUP(S801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":1906449.9608586396},{"$f":"VLOOKUP(T801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":1781846.9035244531},{"$f":"VLOOKUP(U801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":1657243.846190267},{"$f":"VLOOKUP(V801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":1532640.7888560807},{"$f":"VLOOKUP(W801,Assumptions!$A$4:$E$53,3,FALSE)*$D814*1000000","v":1408037.7315218947},null,"Capital Recovery & Taxes",681137.92096516397,{"$f":"VLOOKUP(AA801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":908042.29953493981},{"$f":"VLOOKUP(AB801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":877244.08622327226},{"$f":"VLOOKUP(AC801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":844780.30705052835},{"$f":"VLOOKUP(AD801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":812908.69115011371},{"$f":"VLOOKUP(AE801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":781584.86893966398},{"$f":"VLOOKUP(AF801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":750768.45272241044},{"$f":"VLOOKUP(AG801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":720421.33016478422},{"$f":"VLOOKUP(AH801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":690508.23313721293},{"$f":"VLOOKUP(AI801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":660839.16881264758},{"$f":"VLOOKUP(AJ801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":631205.37261765439},{"$f":"VLOOKUP(AK801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":601571.57642266108},{"$f":"VLOOKUP(AL801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":571937.780227668},{"$f":"VLOOKUP(AM801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":542303.98403267446},{"$f":"VLOOKUP(AN801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":512670.18783768115},{"$f":"VLOOKUP(AO801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":483036.39164268784},{"$f":"VLOOKUP(AP801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":453402.59544769465},{"$f":"VLOOKUP(AQ801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":423768.79925270122},{"$f":"VLOOKUP(AR801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":394135.00305770792},{"$f":"VLOOKUP(AS801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":364501.20686271461},{"$f":"VLOOKUP(AT801,Assumptions!$A$4:$E$53,3,FALSE)*$AA814*1000000","v":334867.4106677213},null,"Capital Recovery & Taxes",171906.23719596994,{"$f":"VLOOKUP(AX801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":229172.58035881817},{"$f":"VLOOKUP(AY801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":221399.69795158782},{"$f":"VLOOKUP(AZ801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":213206.45844608577},{"$f":"VLOOKUP(BA801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":205162.66967121922},{"$f":"VLOOKUP(BB801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":197257.13358953429},{"$f":"VLOOKUP(BC801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":189479.65711565604},{"$f":"VLOOKUP(BD801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":181820.62142254086},{"$f":"VLOOKUP(BE801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":174271.12550605857},{"$f":"VLOOKUP(BF801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":166783.21879557302},{"$f":"VLOOKUP(BG801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":159304.21308921758},{"$f":"VLOOKUP(BH801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":151825.20738286211},{"$f":"VLOOKUP(BI801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":144346.20167650669},{"$f":"VLOOKUP(BJ801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":136867.1959701512},{"$f":"VLOOKUP(BK801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":129388.19026379575},{"$f":"VLOOKUP(BL801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":121909.18455744031},{"$f":"VLOOKUP(BM801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":114430.17885108487},{"$f":"VLOOKUP(BN801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":106951.17314472939},{"$f":"VLOOKUP(BO801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":99472.16743837393},{"$f":"VLOOKUP(BP801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":91993.161732018474},{"$f":"VLOOKUP(BQ801,Assumptions!$A$4:$E$53,3,FALSE)*$AX814*1000000","v":84514.156025663004},null,"Capital Recovery & Taxes",2664546.6765375333,{"$f":"VLOOKUP(BU801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":3552174.9955616803},{"$f":"VLOOKUP(BV801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":3431695.3182496098},{"$f":"VLOOKUP(BW801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":3304700.1059143278},{"$f":"VLOOKUP(BX801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":3180021.3799038962},{"$f":"VLOOKUP(BY801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":3057485.5706377798},{"$f":"VLOOKUP(BZ801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":2936934.6852926668},{"$f":"VLOOKUP(CA801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":2818219.6320493817},{"$f":"VLOOKUP(CB801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":2701202.4453439061},{"$f":"VLOOKUP(CC801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":2585139.8913313807},{"$f":"VLOOKUP(CD801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":2469215.3028828716},{"$f":"VLOOKUP(CE801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":2353290.7144343616},{"$f":"VLOOKUP(CF801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":2237366.1259858529},{"$f":"VLOOKUP(CG801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":2121441.5375373424},{"$f":"VLOOKUP(CH801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":2005516.9490888328},{"$f":"VLOOKUP(CI801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":1889592.360640324},{"$f":"VLOOKUP(CJ801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":1773667.7721918146},{"$f":"VLOOKUP(CK801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":1657743.1837433048},{"$f":"VLOOKUP(CL801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":1541818.5952947952},{"$f":"VLOOKUP(CM801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":1425894.0068462857},{"$f":"VLOOKUP(CN801,Assumptions!$A$4:$E$53,3,FALSE)*$BU814*1000000","v":1309969.4183977761},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR819:DK819))","v":28817241.718575418},{"$f":"VLOOKUP(CR801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":34410831.009257279},{"$f":"VLOOKUP(CS801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":33648322.803656735},{"$f":"VLOOKUP(CT801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":32806750.70253754},{"$f":"VLOOKUP(CU801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":31993288.408534102},{"$f":"VLOOKUP(CV801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":31205829.711314976},{"$f":"VLOOKUP(CW801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":30442457.419424601},{"$f":"VLOOKUP(CX801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":29701362.35219368},{"$f":"VLOOKUP(CY801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":28980870.342435684},{"$f":"VLOOKUP(CZ801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":28271962.489500597},{"$f":"VLOOKUP(DA801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":27564728.803752046},{"$f":"VLOOKUP(DB801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":26857495.118003491},{"$f":"VLOOKUP(DC801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":26150261.432254937},{"$f":"VLOOKUP(DD801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":25443027.746506382},{"$f":"VLOOKUP(DE801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":24735794.060757827},{"$f":"VLOOKUP(DF801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":24028560.375009272},{"$f":"VLOOKUP(DG801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":23321326.689260721},{"$f":"VLOOKUP(DH801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":22614093.003512163},{"$f":"VLOOKUP(DI801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":21906859.317763615},{"$f":"VLOOKUP(DJ801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":21199625.632015057},{"$f":"VLOOKUP(DK801,Assumptions!$A$4:$E$53,5,FALSE)*$CR814*1000000","v":20492391.946266506},null,"Capital Recovery & Taxes",45534358.468850851,{"$f":"VLOOKUP(DO801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":54372834.488755807},{"$f":"VLOOKUP(DP801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":53167989.059469804},{"$f":"VLOOKUP(DQ801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":51838214.124589622},{"$f":"VLOOKUP(DR801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":50552855.724997535},{"$f":"VLOOKUP(DS801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":49308585.820585504},{"$f":"VLOOKUP(DT801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":48102375.04151158},{"$f":"VLOOKUP(DU801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":46931364.686657324},{"$f":"VLOOKUP(DV801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":45792909.390808649},{"$f":"VLOOKUP(DW801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":44672758.315554202},{"$f":"VLOOKUP(DX801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":43555252.605513848},{"$f":"VLOOKUP(DY801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":42437746.895473488},{"$f":"VLOOKUP(DZ801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":41320241.185433127},{"$f":"VLOOKUP(EA801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":40202735.475392766},{"$f":"VLOOKUP(EB801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":39085229.765352406},{"$f":"VLOOKUP(EC801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":37967724.055312045},{"$f":"VLOOKUP(ED801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":36850218.345271692},{"$f":"VLOOKUP(EE801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":35732712.635231324},{"$f":"VLOOKUP(EF801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":34615206.925190978},{"$f":"VLOOKUP(EG801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":33497701.215150606},{"$f":"VLOOKUP(EH801,Assumptions!$A$4:$E$53,5,FALSE)*$DO814*1000000","v":32380195.505110253},null,"Capital Recovery & Taxes",23041253.684906572,{"$f":"VLOOKUP(EL801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":30716881.759517424},{"$f":"VLOOKUP(EM801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":29675052.455768686},{"$f":"VLOOKUP(EN801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":28576881.074515883},{"$f":"VLOOKUP(EO801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":27498741.149096996},{"$f":"VLOOKUP(EP801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":26439131.763512965},{"$f":"VLOOKUP(EQ801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":25396686.699354332},{"$f":"VLOOKUP(ER801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":24370116.708262946},{"$f":"VLOOKUP(ES801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":23358228.75444464},{"$f":"VLOOKUP(ET801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":22354595.838621289},{"$f":"VLOOKUP(EU801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":21352155.958592091},{"$f":"VLOOKUP(EV801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":20349716.078562886},{"$f":"VLOOKUP(EW801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":19347276.198533688},{"$f":"VLOOKUP(EX801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":18344836.318504479},{"$f":"VLOOKUP(EY801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":17342396.438475277},{"$f":"VLOOKUP(EZ801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":16339956.558446076},{"$f":"VLOOKUP(FA801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":15337516.678416874},{"$f":"VLOOKUP(FB801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":14335076.798387667},{"$f":"VLOOKUP(FC801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":13332636.918358464},{"$f":"VLOOKUP(FD801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":12330197.03832926},{"$f":"VLOOKUP(FE801,Assumptions!$A$4:$E$53,3,FALSE)*$EL814*1000000","v":11327757.158300057}]
[null,"Misc Charges",5244.2039062967997,{"$f":"(D817+D818)*Misc_Rev","v":4501.6684388352705},4591.7018076119766,4683.5358437642162,4777.2065606395008,4872.7506918522913,4970.2057056893373,5069.6098198031241,5171.0020161991861,5274.4220565231699,5379.9104976536337,5487.5087076067057,5597.2588817588403,5709.2040593940173,5823.3881405818975,5939.8559033935353,6058.6530214614058,6179.8260818906347,6303.4226035284482,6429.4910555990155,6558.0808767109975,null,"Misc Charges",0,{"$f":"(AA817+AA818)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",471.54133457452053,{"$f":"(AX817+AX818)*Misc_Rev","v":404.77502045860484},412.87052086777697,421.12793128513243,429.5504899108351,438.1414997090518,446.9043297032328,455.84241629729758,464.95926462324343,474.2584499157083,483.74361891402248,493.41849129230292,503.28686111814898,513.35259834051203,523.61965030732222,534.09204331346871,544.77388417973816,555.66936186333282,566.78274910059963,578.11840408261151,589.68077216426389,null,"Misc Charges",0,{"$f":"(BU817+BU818)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR821:DK821))","v":32703.438248989762},{"$f":"(CR817+CR818)*Misc_Rev","v":28072.90456995885},{"$f":"(CS817+CS818)*Misc_Rev","v":28634.36266135802},29207.049914585183,29791.190912876886,30387.014731134423,30994.755025757109,31614.650126272252,32246.94312879771,32891.881991373652,33549.719631201137,34220.714023825152,34905.128304301659,35603.230870387692,36315.295487795447,37041.601397551356,37782.433425502386,38538.082094012425,39308.843735892682,40095.02061061054,40896.921022822746,null,"Misc Charges",0,{"$f":"(DO817+DO818)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",69622.805128531851,{"$f":"(EL817+EL818)*Misc_Rev","v":59764.797492706821},60960.093442560959,62179.295311412185,63422.881217640439,64691.338841993245,65985.165618833096,67304.868931209756,68650.966309833966,70023.985636030629,71424.465348751255,72852.95465572628,74310.013748840822,75796.214023817636,77312.138304293985,78858.381070379866,80435.548691787466,82044.259665623205,83685.144858935673,85358.847756114395,87066.024711236692]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D825:W825))","v":899396.97919613041},{"$f":"HLOOKUP(D802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D803","v":772049.87974810845},{"$f":"HLOOKUP(E802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E803","v":787490.87734307069},{"$f":"HLOOKUP(F802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F803","v":803240.69488993206},{"$f":"HLOOKUP(G802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G803","v":819305.50878773094},{"$f":"HLOOKUP(H802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H803","v":835691.61896348535},{"$f":"HLOOKUP(I802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I803","v":852405.45134275511},{"$f":"HLOOKUP(J802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J803","v":869453.5603696102},{"$f":"HLOOKUP(K802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K803","v":886842.63157700247},{"$f":"HLOOKUP(L802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L803","v":904579.48420854239},{"$f":"HLOOKUP(M802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M803","v":922671.07389271329},{"$f":"HLOOKUP(N802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N803","v":941124.49537056754},{"$f":"HLOOKUP(O802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O803","v":959946.98527797894},{"$f":"HLOOKUP(P802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P803","v":979145.9249835388},{"$f":"HLOOKUP(Q802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q803","v":998728.84348320938},{"$f":"HLOOKUP(R802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R803","v":1018703.4203528735},{"$f":"HLOOKUP(S802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S803","v":1039077.4887599312},{"$f":"HLOOKUP(T802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T803","v":1059859.0385351297},{"$f":"HLOOKUP(U802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U803","v":1081056.2193058324},{"$f":"HLOOKUP(V802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V803","v":1102677.343691949},{"$f":"HLOOKUP(W802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W803","v":1124730.8905657879},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA825:AT825))","v":187374.3706658606},{"$f":"HLOOKUP(AA802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA803","v":160843.72494752257},{"$f":"HLOOKUP(AB802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB803","v":164060.59944647303},{"$f":"HLOOKUP(AC802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC803","v":167341.81143540249},{"$f":"HLOOKUP(AD802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD803","v":170688.64766411058},{"$f":"HLOOKUP(AE802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE803","v":174102.42061739275},{"$f":"HLOOKUP(AF802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF803","v":177584.46902974061},{"$f":"HLOOKUP(AG802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG803","v":181136.15841033543},{"$f":"HLOOKUP(AH802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH803","v":184758.88157854215},{"$f":"HLOOKUP(AI802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI803","v":188454.05921011296},{"$f":"HLOOKUP(AJ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ803","v":192223.14039431524},{"$f":"HLOOKUP(AK802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK803","v":196067.60320220154},{"$f":"HLOOKUP(AL802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL803","v":199988.95526624558},{"$f":"HLOOKUP(AM802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM803","v":203988.73437157052},{"$f":"HLOOKUP(AN802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN803","v":208068.5090590019},{"$f":"HLOOKUP(AO802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO803","v":212229.87924018194},{"$f":"HLOOKUP(AP802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP803","v":216474.47682498561},{"$f":"HLOOKUP(AQ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ803","v":220803.96636148531},{"$f":"HLOOKUP(AR802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR803","v":225220.04568871504},{"$f":"HLOOKUP(AS802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS803","v":229724.44660248936},{"$f":"HLOOKUP(AT802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT803","v":234318.93553453911},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX825:BQ825))","v":58353.816556105543},{"$f":"HLOOKUP(AX802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX803","v":50091.403570480557},{"$f":"HLOOKUP(AY802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY803","v":51093.231641890161},{"$f":"HLOOKUP(AZ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ803","v":52115.09627472797},{"$f":"HLOOKUP(BA802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA803","v":53157.398200222531},{"$f":"HLOOKUP(BB802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB803","v":54220.546164226973},{"$f":"HLOOKUP(BC802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC803","v":55304.957087511517},{"$f":"HLOOKUP(BD802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD803","v":56411.056229261754},{"$f":"HLOOKUP(BE802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE803","v":57539.277353846985},{"$f":"HLOOKUP(BF802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF803","v":58690.06290092392},{"$f":"HLOOKUP(BG802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG803","v":59863.864158942408},{"$f":"HLOOKUP(BH802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH803","v":61061.141442121254},{"$f":"HLOOKUP(BI802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI803","v":62282.364270963684},{"$f":"HLOOKUP(BJ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ803","v":63528.011556382953},{"$f":"HLOOKUP(BK802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK803","v":64798.571787510613},{"$f":"HLOOKUP(BL802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL803","v":66094.543223260829},{"$f":"HLOOKUP(BM802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM803","v":67416.43408772604},{"$f":"HLOOKUP(BN802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN803","v":68764.762769480571},{"$f":"HLOOKUP(BO802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO803","v":70140.058024870188},{"$f":"HLOOKUP(BP802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP803","v":71542.85918536759},{"$f":"HLOOKUP(BQ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ803","v":72973.716369074944},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU825:CN825))","v":0},{"$f":"HLOOKUP(BU802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU803","v":0},{"$f":"HLOOKUP(BV802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV803","v":0},{"$f":"HLOOKUP(BW802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW803","v":0},{"$f":"HLOOKUP(BX802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX803","v":0},{"$f":"HLOOKUP(BY802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY803","v":0},{"$f":"HLOOKUP(BZ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ803","v":0},{"$f":"HLOOKUP(CA802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA803","v":0},{"$f":"HLOOKUP(CB802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB803","v":0},{"$f":"HLOOKUP(CC802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC803","v":0},{"$f":"HLOOKUP(CD802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD803","v":0},{"$f":"HLOOKUP(CE802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE803","v":0},{"$f":"HLOOKUP(CF802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF803","v":0},{"$f":"HLOOKUP(CG802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG803","v":0},{"$f":"HLOOKUP(CH802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH803","v":0},{"$f":"HLOOKUP(CI802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI803","v":0},{"$f":"HLOOKUP(CJ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ803","v":0},{"$f":"HLOOKUP(CK802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK803","v":0},{"$f":"HLOOKUP(CL802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL803","v":0},{"$f":"HLOOKUP(CM802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM803","v":0},{"$f":"HLOOKUP(CN802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN803","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR825:DK825))","v":0},{"$f":"HLOOKUP(CR802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR803","v":0},{"$f":"HLOOKUP(CS802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS803","v":0},{"$f":"HLOOKUP(CT802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT803","v":0},{"$f":"HLOOKUP(CU802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU803","v":0},{"$f":"HLOOKUP(CV802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV803","v":0},{"$f":"HLOOKUP(CW802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW803","v":0},{"$f":"HLOOKUP(CX802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX803","v":0},{"$f":"HLOOKUP(CY802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY803","v":0},{"$f":"HLOOKUP(CZ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ803","v":0},{"$f":"HLOOKUP(DA802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA803","v":0},{"$f":"HLOOKUP(DB802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB803","v":0},{"$f":"HLOOKUP(DC802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC803","v":0},{"$f":"HLOOKUP(DD802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD803","v":0},{"$f":"HLOOKUP(DE802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE803","v":0},{"$f":"HLOOKUP(DF802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF803","v":0},{"$f":"HLOOKUP(DG802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG803","v":0},{"$f":"HLOOKUP(DH802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH803","v":0},{"$f":"HLOOKUP(DI802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI803","v":0},{"$f":"HLOOKUP(DJ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ803","v":0},{"$f":"HLOOKUP(DK802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK803","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO825:EH825))","v":0},{"$f":"HLOOKUP(DO802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO803","v":0},{"$f":"HLOOKUP(DP802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP803","v":0},{"$f":"HLOOKUP(DQ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ803","v":0},{"$f":"HLOOKUP(DR802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR803","v":0},{"$f":"HLOOKUP(DS802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS803","v":0},{"$f":"HLOOKUP(DT802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT803","v":0},{"$f":"HLOOKUP(DU802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU803","v":0},{"$f":"HLOOKUP(DV802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV803","v":0},{"$f":"HLOOKUP(DW802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW803","v":0},{"$f":"HLOOKUP(DX802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX803","v":0},{"$f":"HLOOKUP(DY802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY803","v":0},{"$f":"HLOOKUP(DZ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ803","v":0},{"$f":"HLOOKUP(EA802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA803","v":0},{"$f":"HLOOKUP(EB802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB803","v":0},{"$f":"HLOOKUP(EC802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC803","v":0},{"$f":"HLOOKUP(ED802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED803","v":0},{"$f":"HLOOKUP(EE802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE803","v":0},{"$f":"HLOOKUP(EF802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF803","v":0},{"$f":"HLOOKUP(EG802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG803","v":0},{"$f":"HLOOKUP(EH802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH803","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL825:FE825))","v":1307487.336484571},{"$f":"HLOOKUP(EL802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL803","v":1122358.0512882276},{"$f":"HLOOKUP(EM802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM803","v":1144805.2123139922},{"$f":"HLOOKUP(EN802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN803","v":1167701.3165602721},{"$f":"HLOOKUP(EO802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO803","v":1191055.3428914777},{"$f":"HLOOKUP(EP802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP803","v":1214876.4497493072},{"$f":"HLOOKUP(EQ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ803","v":1239173.9787442933},{"$f":"HLOOKUP(ER802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER803","v":1263957.458319179},{"$f":"HLOOKUP(ES802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES803","v":1289236.6074855626},{"$f":"HLOOKUP(ET802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET803","v":1315021.3396352739},{"$f":"HLOOKUP(EU802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU803","v":1341321.7664279796},{"$f":"HLOOKUP(EV802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV803","v":1368148.2017565391},{"$f":"HLOOKUP(EW802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW803","v":1395511.1657916701},{"$f":"HLOOKUP(EX802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX803","v":1423421.3891075035},{"$f":"HLOOKUP(EY802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY803","v":1451889.8168896534},{"$f":"HLOOKUP(EZ802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ803","v":1480927.6132274463},{"$f":"HLOOKUP(FA802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA803","v":1510546.1654919954},{"$f":"HLOOKUP(FB802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB803","v":1540757.0888018354},{"$f":"HLOOKUP(FC802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC803","v":1571572.2305778721},{"$f":"HLOOKUP(FD802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD803","v":1603003.6751894297},{"$f":"HLOOKUP(FE802,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE803","v":1635063.7486932185}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX829:BQ829))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",364792.87031977612,{"$f":"(SUM(D825:D829))*Misc_Rev","v":339731.65591779095},353674.36253188015,364969.4069316829,365437.76051605935,365915.48117212334,366402.75624130858,366899.77681187744,367406.73779385776,367923.83799547766,368451.28020112996,368989.27125089534,369538.02212165605,370097.74800983188,370668.66841577133,371251.00722982956,371844.99282016885,372450.85812231497,373068.84073050402,373699.18299085688,374342.13209641684,null,"Misc Charges",46851.317604233671,{"$f":"(SUM(AA825:AA829))*Misc_Rev","v":63705.398598562278},66477.051284002329,68581.860293884456,67961.043479568209,67342.178138520205,66725.303300205793,66110.458774679646,28859.770804069558,29685.890490468362,29077.383805584599,28471.074796557717,27867.00741690486,27265.226499213499,26665.777772722868,26068.707881256993,25474.064401516374,24163.50538400748,23573.86128298553,22986.792109497706,22402.34936209469,null,"Misc Charges",76514.342376985616,{"$f":"(SUM(AX825:AX829))*Misc_Rev","v":71556.144794771404},74566.75370450085,76990.91221384058,77021.299484176459,77052.294499919051,77083.909415976479,77116.156630355064,77149.048789021224,77182.598790860706,77216.819792736977,77251.725214650782,77287.328745002844,77323.644345961948,77360.686258940244,77398.469010178116,77437.007416440727,77476.316590828603,77516.411948704234,77557.309213737375,77599.024424071176,null,"Misc Charges",165182.71786002009,{"$f":"(SUM(BU825:BU829))*Misc_Rev","v":78506.590896000009},81213.714720000018,83920.838544000013,86627.962368000008,89335.086192000002,92042.210016000012,94749.333840000007,235519.772688,232812.64886399999,235519.772688,238226.89651200004,240934.02033600005,243641.14416000005,246348.26798400001,249055.39180799999,251762.51563200005,257176.76328000004,259883.88710399999,262591.01092799997,265298.13475200004,null,"Misc Charges",0,{"$f":"(SUM(CR825:CR829))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO825:DO829))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",731303.52184912132,{"$f":"(SUM(EL825:EL829))*Misc_Rev","v":354511.41702725703},{"$f":"(SUM(EM825:EM829))*Misc_Rev","v":362827.51275980216},378818.36818299815,387160.90266665805,395517.0544159913,411548.76697631116,419932.97573983733,1033603.6600546341,1026693.7169357268,1035122.1507784412,1051227.5910740101,1059687.0021274902,1075824.0391780401,1091977.3501216008,1100485.5892360331,1116672.4309087538,1132876.5425669288,1149098.2696102671,1157676.2931464727,1173934.3149294022]
[]
[null,"$/MWh",{"$f":"C833/AVERAGE(D803:W803)","v":81.178472962273773},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z833/AVERAGE(AA803:AT803)","v":57.341793381235121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW833/AVERAGE(AX803:BQ803)","v":81.637727562586875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT833/AVERAGE(BU803:CN803)","v":95.173502189830927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ833/AVERAGE(CR803:DK803)","v":147.83606426803649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN833/AVERAGE(DO803:EH803)","v":281.27630555092799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK833/AVERAGE(EL803:FE803)","v":230.8187891412972}]
[]
[null,"Year",null,2044,{"$f":"D840+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,{"$f":"D840","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,{"$f":"AA840","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,{"$f":"AX840","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,2044,{"$f":"CR840+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,2044,{"$f":"DO840+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Year",null,2044,{"$f":"EL840+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D848)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA848)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU848)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D840,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA840,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX840,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU840,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"Total Capital",null,{"$f":"SUM(D850:D851)","v":26.282218518740308},{"$f":"SUM(E850:E851)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA850:AA851)","v":6.2505842456800291},{"$f":"SUM(AB850:AB851)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX850:AX851)","v":1.5775284048621026},{"$f":"SUM(AY850:AY851)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU850:BU851)","v":24.451690275362587},{"$f":"SUM(BV850:BV851)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR850:CR851)","v":298.20431963103852},{"$f":"SUM(CS850:CS851)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO850:DO851)","v":471.1950754914493},{"$f":"SUM(DP850:DP851)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL850:EL851)","v":212.50471885410505},{"$f":"SUM(EM850:EM851)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D855:W855))","v":183476.98375601065},{"$f":"HLOOKUP(D840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":157498.17546861415},{"$f":"HLOOKUP(E840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":160648.13897798644},{"$f":"HLOOKUP(F840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":163861.10175754616},{"$f":"HLOOKUP(G840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":167138.32379269711},{"$f":"HLOOKUP(H840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":170481.09026855105},{"$f":"HLOOKUP(I840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":173890.71207392207},{"$f":"HLOOKUP(J840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":177368.52631540049},{"$f":"HLOOKUP(K840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":180915.89684170851},{"$f":"HLOOKUP(L840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":184534.21477854269},{"$f":"HLOOKUP(M840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":188224.89907411352},{"$f":"HLOOKUP(N840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":191989.39705559582},{"$f":"HLOOKUP(O840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":195829.18499670774},{"$f":"HLOOKUP(P840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":199745.7686966419},{"$f":"HLOOKUP(Q840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":203740.68407057473},{"$f":"HLOOKUP(R840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":207815.4977519862},{"$f":"HLOOKUP(S840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":211971.80770702596},{"$f":"HLOOKUP(T840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":216211.2438611665},{"$f":"HLOOKUP(U840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":220535.46873838978},{"$f":"HLOOKUP(V840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":224946.17811315763},{"$f":"HLOOKUP(W840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D849*1000","v":229445.10167542077},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA855:AT855))","v":0},{"$f":"HLOOKUP(AA840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AB840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AC840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AD840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AE840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AF840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AG840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AH840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AI840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AJ840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AK840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AL840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AM840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AN840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AO840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AP840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AQ840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AR840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AS840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},{"$f":"HLOOKUP(AT840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA849*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX855:BQ855))","v":16497.638789394627},{"$f":"HLOOKUP(AX840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":14161.710944219558},{"$f":"HLOOKUP(AY840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":14444.945163103946},{"$f":"HLOOKUP(AZ840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":14733.844066366026},{"$f":"HLOOKUP(BA840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":15028.520947693347},{"$f":"HLOOKUP(BB840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":15329.091366647212},{"$f":"HLOOKUP(BC840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":15635.673193980159},{"$f":"HLOOKUP(BD840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":15948.386657859759},{"$f":"HLOOKUP(BE840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":16267.354391016956},{"$f":"HLOOKUP(BF840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":16592.701478837294},{"$f":"HLOOKUP(BG840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":16924.55550841404},{"$f":"HLOOKUP(BH840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":17263.046618582321},{"$f":"HLOOKUP(BI840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":17608.30755095397},{"$f":"HLOOKUP(BJ840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":17960.473701973049},{"$f":"HLOOKUP(BK840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":18319.68317601251},{"$f":"HLOOKUP(BL840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":18686.076839532761},{"$f":"HLOOKUP(BM840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":19059.798376323415},{"$f":"HLOOKUP(BN840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":19440.994343849889},{"$f":"HLOOKUP(BO840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":19829.814230726883},{"$f":"HLOOKUP(BP840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":20226.410515341424},{"$f":"HLOOKUP(BQ840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX849*1000","v":20630.938725648248},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU855:CN855))","v":0},{"$f":"HLOOKUP(BU840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(BV840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(BW840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(BX840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(BY840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(BZ840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CA840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CB840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CC840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CD840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CE840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CF840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CG840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CH840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CI840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CJ840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CK840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CL840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CM840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},{"$f":"HLOOKUP(CN840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU849*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR855:DK855))","v":1144182.8570340108},{"$f":"HLOOKUP(CR840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":982176.12201955204},{"$f":"HLOOKUP(CS840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1001819.6444599432},{"$f":"HLOOKUP(CT840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1021856.037349142},{"$f":"HLOOKUP(CU840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1042293.1580961249},{"$f":"HLOOKUP(CV840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1063139.0212580473},{"$f":"HLOOKUP(CW840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1084401.8016832082},{"$f":"HLOOKUP(CX840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1106089.8377168728},{"$f":"HLOOKUP(CY840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1128211.63447121},{"$f":"HLOOKUP(CZ840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1150775.8671606344},{"$f":"HLOOKUP(DA840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1173791.384503847},{"$f":"HLOOKUP(DB840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1197267.212193924},{"$f":"HLOOKUP(DC840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1221212.5564378025},{"$f":"HLOOKUP(DD840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1245636.8075665585},{"$f":"HLOOKUP(DE840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1270549.5437178898},{"$f":"HLOOKUP(DF840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1295960.5345922476},{"$f":"HLOOKUP(DG840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1321879.7452840921},{"$f":"HLOOKUP(DH840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1348317.3401897743},{"$f":"HLOOKUP(DI840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1375283.6869935701},{"$f":"HLOOKUP(DJ840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1402789.3607334413},{"$f":"HLOOKUP(DK840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR849*1000","v":1430845.1479481098},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO855:EH855))","v":0},{"$f":"HLOOKUP(DO840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(DP840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(DQ840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(DR840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(DS840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(DT840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(DU840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(DV840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(DW840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(DX840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(DY840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(DZ840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(EA840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(EB840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(EC840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(ED840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(EE840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(EF840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(EG840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},{"$f":"HLOOKUP(EH840,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO849*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL855:FE855))","v":2435866.8186561884},{"$f":"HLOOKUP(EL840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2090968.4243177939},{"$f":"HLOOKUP(EM840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2132787.7928041499},{"$f":"HLOOKUP(EN840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2175443.5486602332},{"$f":"HLOOKUP(EO840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2218952.4196334379},{"$f":"HLOOKUP(EP840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2263331.4680261062},{"$f":"HLOOKUP(EQ840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2308598.0973866284},{"$f":"HLOOKUP(ER840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2354770.059334361},{"$f":"HLOOKUP(ES840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2401865.4605210479},{"$f":"HLOOKUP(ET840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2449902.7697314695},{"$f":"HLOOKUP(EU840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2498900.8251260989},{"$f":"HLOOKUP(EV840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2548878.8416286213},{"$f":"HLOOKUP(EW840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2599856.4184611938},{"$f":"HLOOKUP(EX840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2651853.5468304171},{"$f":"HLOOKUP(EY840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2704890.6177670257},{"$f":"HLOOKUP(EZ840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2758988.4301223662},{"$f":"HLOOKUP(FA840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2814168.1987248133},{"$f":"HLOOKUP(FB840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2870451.5626993096},{"$f":"HLOOKUP(FC840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2927860.5939532961},{"$f":"HLOOKUP(FD840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":2986417.8058323623},{"$f":"HLOOKUP(FE840,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL849*1000","v":3046146.1619490092}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR856:DK856))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2906696.7214142955,{"$f":"VLOOKUP(D839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":3874991.3838649672},{"$f":"VLOOKUP(E839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":3743562.6924017286},{"$f":"VLOOKUP(F839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":3605026.3437685147},{"$f":"VLOOKUP(G839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":3469017.0002971664},{"$f":"VLOOKUP(H839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":3335345.3186614364},{"$f":"VLOOKUP(I839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":3203838.9478848632},{"$f":"VLOOKUP(J839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":3074335.2469051597},{"$f":"VLOOKUP(K839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":2946683.7120527397},{"$f":"VLOOKUP(L839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":2820073.5654946915},{"$f":"VLOOKUP(M839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":2693613.9226062261},{"$f":"VLOOKUP(N839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":2567154.2797177606},{"$f":"VLOOKUP(O839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":2440694.6368292957},{"$f":"VLOOKUP(P839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":2314234.9939408293},{"$f":"VLOOKUP(Q839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":2187775.3510523639},{"$f":"VLOOKUP(R839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":2061315.7081638987},{"$f":"VLOOKUP(S839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":1934856.0652754335},{"$f":"VLOOKUP(T839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":1808396.4223869676},{"$f":"VLOOKUP(U839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":1681936.7794985019},{"$f":"VLOOKUP(V839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":1555477.1366100365},{"$f":"VLOOKUP(W839,Assumptions!$A$4:$E$53,3,FALSE)*$D852*1000000","v":1429017.4937215708},null,"Capital Recovery & Taxes",691286.87598754477,{"$f":"VLOOKUP(AA839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":921572.12979801034},{"$f":"VLOOKUP(AB839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":890315.023107999},{"$f":"VLOOKUP(AC839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":857367.53362558119},{"$f":"VLOOKUP(AD839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":825021.03064825037},{"$f":"VLOOKUP(AE839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":793230.48348686495},{"$f":"VLOOKUP(AF839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":761954.90266797435},{"$f":"VLOOKUP(AG839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":731155.60798423958},{"$f":"VLOOKUP(AH839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":700796.80581095745},{"$f":"VLOOKUP(AI839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":670685.67242795601},{"$f":"VLOOKUP(AJ839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":640610.33266965754},{"$f":"VLOOKUP(AK839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":610534.99291135883},{"$f":"VLOOKUP(AL839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":580459.65315306024},{"$f":"VLOOKUP(AM839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":550384.3133947613},{"$f":"VLOOKUP(AN839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":520308.97363646259},{"$f":"VLOOKUP(AO839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":490233.63387816399},{"$f":"VLOOKUP(AP839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":460158.29411986528},{"$f":"VLOOKUP(AQ839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":430082.95436156652},{"$f":"VLOOKUP(AR839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":400007.61460326781},{"$f":"VLOOKUP(AS839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":369932.2748449691},{"$f":"VLOOKUP(AT839,Assumptions!$A$4:$E$53,3,FALSE)*$AA852*1000000","v":339856.93508667039},null,"Capital Recovery & Taxes",174467.64013018986,{"$f":"VLOOKUP(AX839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":232587.25180616451},{"$f":"VLOOKUP(AY839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":224698.55345106643},{"$f":"VLOOKUP(AZ839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":216383.23467693239},{"$f":"VLOOKUP(BA839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":208219.59344932035},{"$f":"VLOOKUP(BB839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":200196.26488001828},{"$f":"VLOOKUP(BC839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":192302.90400667925},{"$f":"VLOOKUP(BD839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":184529.74868173667},{"$f":"VLOOKUP(BE839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":176867.7652760988},{"$f":"VLOOKUP(BF839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":169268.28875562703},{"$f":"VLOOKUP(BG839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":161677.84586424689},{"$f":"VLOOKUP(BH839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":154087.40297286675},{"$f":"VLOOKUP(BI839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":146496.96008148664},{"$f":"VLOOKUP(BJ839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":138906.51719010645},{"$f":"VLOOKUP(BK839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":131316.07429872628},{"$f":"VLOOKUP(BL839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":123725.63140734614},{"$f":"VLOOKUP(BM839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":116135.188515966},{"$f":"VLOOKUP(BN839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":108544.74562458583},{"$f":"VLOOKUP(BO839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":100954.30273320568},{"$f":"VLOOKUP(BP839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":93363.859841825528},{"$f":"VLOOKUP(BQ839,Assumptions!$A$4:$E$53,3,FALSE)*$AX852*1000000","v":85773.416950445375},null,"Capital Recovery & Taxes",2704248.4220179426,{"$f":"VLOOKUP(BU839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":3605102.4029955501},{"$f":"VLOOKUP(BV839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":3482827.5784915294},{"$f":"VLOOKUP(BW839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":3353940.1374924518},{"$f":"VLOOKUP(BX839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":3227403.6984644649},{"$f":"VLOOKUP(BY839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":3103042.1056402833},{"$f":"VLOOKUP(BZ839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":2980695.0121035283},{"$f":"VLOOKUP(CA839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":2860211.1045669182},{"$f":"VLOOKUP(CB839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":2741450.3617795305},{"$f":"VLOOKUP(CC839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":2623658.4757122183},{"$f":"VLOOKUP(CD839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":2506006.6108958265},{"$f":"VLOOKUP(CE839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":2388354.7460794342},{"$f":"VLOOKUP(CF839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":2270702.8812630423},{"$f":"VLOOKUP(CG839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":2153051.0164466496},{"$f":"VLOOKUP(CH839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":2035399.1516302573},{"$f":"VLOOKUP(CI839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":1917747.286813865},{"$f":"VLOOKUP(CJ839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":1800095.4219974729},{"$f":"VLOOKUP(CK839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":1682443.5571810803},{"$f":"VLOOKUP(CL839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":1564791.6923646878},{"$f":"VLOOKUP(CM839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":1447139.8275482957},{"$f":"VLOOKUP(CN839,Assumptions!$A$4:$E$53,3,FALSE)*$BU852*1000000","v":1329487.9627319032},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR857:DK857))","v":29393586.552946929},{"$f":"VLOOKUP(CR839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":35099047.629442431},{"$f":"VLOOKUP(CS839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":34321289.25972987},{"$f":"VLOOKUP(CT839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":33462885.716588303},{"$f":"VLOOKUP(CU839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":32633154.176704794},{"$f":"VLOOKUP(CV839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":31829946.305541284},{"$f":"VLOOKUP(CW839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":31051306.567813098},{"$f":"VLOOKUP(CX839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":30295389.599237561},{"$f":"VLOOKUP(CY839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":29560487.749284405},{"$f":"VLOOKUP(CZ839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":28837401.739290617},{"$f":"VLOOKUP(DA839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":28116023.379827093},{"$f":"VLOOKUP(DB839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":27394645.020363569},{"$f":"VLOOKUP(DC839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":26673266.660900041},{"$f":"VLOOKUP(DD839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":25951888.301436514},{"$f":"VLOOKUP(DE839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":25230509.941972986},{"$f":"VLOOKUP(DF839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":24509131.582509466},{"$f":"VLOOKUP(DG839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":23787753.223045941},{"$f":"VLOOKUP(DH839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":23066374.86358241},{"$f":"VLOOKUP(DI839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":22344996.504118893},{"$f":"VLOOKUP(DJ839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":21623618.144655362},{"$f":"VLOOKUP(DK839,Assumptions!$A$4:$E$53,5,FALSE)*$CR852*1000000","v":20902239.785191838},null,"Capital Recovery & Taxes",46445045.638227865,{"$f":"VLOOKUP(DO839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":55460291.178530931},{"$f":"VLOOKUP(DP839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":54231348.840659201},{"$f":"VLOOKUP(DQ839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":52874978.407081418},{"$f":"VLOOKUP(DR839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":51563912.839497492},{"$f":"VLOOKUP(DS839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":50294757.536997221},{"$f":"VLOOKUP(DT839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":49064422.542341806},{"$f":"VLOOKUP(DU839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":47869991.980390474},{"$f":"VLOOKUP(DV839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":46708767.57862483},{"$f":"VLOOKUP(DW839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":45566213.481865287},{"$f":"VLOOKUP(DX839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":44426357.657624133},{"$f":"VLOOKUP(DY839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":43286501.833382964},{"$f":"VLOOKUP(DZ839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":42146646.009141788},{"$f":"VLOOKUP(EA839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":41006790.184900627},{"$f":"VLOOKUP(EB839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":39866934.360659458},{"$f":"VLOOKUP(EC839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":38727078.536418289},{"$f":"VLOOKUP(ED839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":37587222.712177128},{"$f":"VLOOKUP(EE839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":36447366.887935959},{"$f":"VLOOKUP(EF839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":35307511.063694797},{"$f":"VLOOKUP(EG839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":34167655.239453621},{"$f":"VLOOKUP(EH839,Assumptions!$A$4:$E$53,5,FALSE)*$DO852*1000000","v":33027799.415212464},null,"Capital Recovery & Taxes",23502078.758604709,{"$f":"VLOOKUP(EL839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":31331219.394707777},{"$f":"VLOOKUP(EM839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":30268553.504884068},{"$f":"VLOOKUP(EN839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":29148418.696006205},{"$f":"VLOOKUP(EO839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":28048715.972078942},{"$f":"VLOOKUP(EP839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":26967914.398783229},{"$f":"VLOOKUP(EQ839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":25904620.433341425},{"$f":"VLOOKUP(ER839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":24857519.04242821},{"$f":"VLOOKUP(ES839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":23825393.329533532},{"$f":"VLOOKUP(ET839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":22801687.755393717},{"$f":"VLOOKUP(EU839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":21779199.077763934},{"$f":"VLOOKUP(EV839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":20756710.400134146},{"$f":"VLOOKUP(EW839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":19734221.722504366},{"$f":"VLOOKUP(EX839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":18711733.044874571},{"$f":"VLOOKUP(EY839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":17689244.367244784},{"$f":"VLOOKUP(EZ839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":16666755.689614998},{"$f":"VLOOKUP(FA839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":15644267.011985214},{"$f":"VLOOKUP(FB839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":14621778.334355425},{"$f":"VLOOKUP(FC839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":13599289.656725636},{"$f":"VLOOKUP(FD839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":12576800.979095848},{"$f":"VLOOKUP(FE839,Assumptions!$A$4:$E$53,3,FALSE)*$EL852*1000000","v":11554312.301466061}]
[null,"Transmission",0,{"$f":"VLOOKUP(D839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(E839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(F839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(G839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(H839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(I839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(J839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(K839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(L839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(M839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(N839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(O839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(P839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(Q839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(R839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(S839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(T839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(U839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(V839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},{"$f":"VLOOKUP(W839,Assumptions!$A$4:$E$53,5,FALSE)*$E852*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AB839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AC839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AD839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AE839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AF839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AG839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AH839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AI839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AJ839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AK839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AL839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AM839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AN839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AO839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AP839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AQ839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AR839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AS839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},{"$f":"VLOOKUP(AT839,Assumptions!$A$4:$E$53,5,FALSE)*$AB852*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(AY839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(AZ839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BA839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BB839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BC839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BD839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BE839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BF839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BG839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BH839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BI839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BJ839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BK839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BL839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BM839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BN839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BO839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BP839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},{"$f":"VLOOKUP(BQ839,Assumptions!$A$4:$E$53,5,FALSE)*$AY852*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(BV839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(BW839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(BX839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(BY839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(BZ839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CA839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CB839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CC839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CD839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CE839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CF839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CG839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CH839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CI839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CJ839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CK839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CL839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CM839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},{"$f":"VLOOKUP(CN839,Assumptions!$A$4:$E$53,5,FALSE)*$BV852*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR858:DK858))","v":0},{"$f":"VLOOKUP(CR839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(CS839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(CT839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(CU839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(CV839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(CW839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(CX839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(CY839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(CZ839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(DA839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(DB839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(DC839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(DD839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(DE839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(DF839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(DG839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(DH839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(DI839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(DJ839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},{"$f":"VLOOKUP(DK839,Assumptions!$A$4:$E$53,5,FALSE)*$CS852*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(DP839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(DQ839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(DR839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(DS839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(DT839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(DU839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(DV839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(DW839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(DX839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(DY839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(DZ839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(EA839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(EB839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(EC839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(ED839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(EE839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(EF839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(EG839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},{"$f":"VLOOKUP(EH839,Assumptions!$A$4:$E$53,5,FALSE)*$DP852*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(EM839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(EN839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(EO839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(EP839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(EQ839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(ER839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(ES839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(ET839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(EU839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(EV839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(EW839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(EX839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(EY839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(EZ839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(FA839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(FB839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(FC839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(FD839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0},{"$f":"VLOOKUP(FE839,Assumptions!$A$4:$E$53,5,FALSE)*$EM852*1000000","v":0}]
[null,"Misc Charges",5349.0879844227356,{"$f":"(D855+D856)*Misc_Rev","v":4591.7018076119766},4683.5358437642162,4777.2065606395008,4872.7506918522913,4970.2057056893373,5069.6098198031241,5171.0020161991861,5274.4220565231699,5379.9104976536337,5487.5087076067057,5597.2588817588403,5709.2040593940173,5823.3881405818975,5939.8559033935353,6058.6530214614058,6179.8260818906347,6303.4226035284482,6429.4910555990155,6558.0808767109975,6689.2424942452171,null,"Misc Charges",0,{"$f":"(AA855+AA856)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",480.97216126601097,{"$f":"(AX855+AX856)*Misc_Rev","v":412.87052086777697},421.12793128513243,429.5504899108351,438.1414997090518,446.9043297032328,455.84241629729758,464.95926462324343,474.2584499157083,483.74361891402248,493.41849129230292,503.28686111814898,513.35259834051203,523.61965030732222,534.09204331346871,544.77388417973816,555.66936186333282,566.78274910059963,578.11840408261151,589.68077216426389,601.47438760754903,null,"Misc Charges",0,{"$f":"(BU855+BU856)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR859:DK859))","v":33357.507013969553},{"$f":"(CR855+CR856)*Misc_Rev","v":28634.36266135802},{"$f":"(CS855+CS856)*Misc_Rev","v":29207.049914585183},29791.190912876886,30387.014731134423,30994.755025757109,31614.650126272252,32246.94312879771,32891.881991373652,33549.719631201137,34220.714023825152,34905.128304301659,35603.230870387692,36315.295487795447,37041.601397551356,37782.433425502386,38538.082094012425,39308.843735892682,40095.02061061054,40896.921022822746,41714.859443279194,null,"Misc Charges",0,{"$f":"(DO855+DO856)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",71015.261231102471,{"$f":"(EL855+EL856)*Misc_Rev","v":60960.093442560959},62179.295311412185,63422.881217640439,64691.338841993245,65985.165618833096,67304.868931209756,68650.966309833966,70023.985636030629,71424.465348751255,72852.95465572628,74310.013748840822,75796.214023817636,77312.138304293985,78858.381070379866,80435.548691787466,82044.259665623205,83685.144858935673,85358.847756114395,87066.024711236692,88807.345205461417]
[null,"Total Fixed Cost",3090570.490834835,{"$f":"SUM(D855:D859)","v":4037081.2611411936},{"$f":"SUM(E855:E858)","v":3904210.8313797149},3768887.4455260606,3636155.3240898633,3505826.4089299873,3377729.6599587854,3251703.77322056,3127599.6088944483,3004607.780273234,2881838.8216803395,2759143.6767733563,2636523.8218260035,2513980.7626374713,2391516.0351229385,2269131.205915885,2146827.8729824596,2024607.6662481341,1902472.2482368918,1780423.3147231941,1658462.5953969916,null,"Total Fixed Cost",691286.87598754477,{"$f":"SUM(AA855:AA859)","v":921572.12979801034},{"$f":"SUM(AB855:AB858)","v":890315.023107999},857367.53362558119,825021.03064825037,793230.48348686495,761954.90266797435,731155.60798423958,700796.80581095745,670685.67242795601,640610.33266965754,610534.99291135883,580459.65315306024,550384.3133947613,520308.97363646259,490233.63387816399,460158.29411986528,430082.95436156652,400007.61460326781,369932.2748449691,339856.93508667039,null,"Total Fixed Cost",191000.9565639201,{"$f":"SUM(AX855:AX859)","v":247161.83327125185},{"$f":"SUM(AY855:AY858)","v":239143.49861417038},231117.07874329842,223248.11439701371,215525.3562466655,207938.57720065941,200478.13533959643,193135.11966711577,185860.99023446432,178602.40137266094,171350.44959144908,164105.26763244061,156866.99089207948,149635.75747473878,142411.7082468789,135194.98689228942,127985.73996843572,120784.11696393257,113590.27035716696,106404.35567609362,null,"Total Fixed Cost",2704248.4220179426,{"$f":"SUM(BU855:BU859)","v":3605102.4029955501},{"$f":"SUM(BV855:BV858)","v":3482827.5784915294},3353940.1374924518,3227403.6984644649,3103042.1056402833,2980695.0121035283,2860211.1045669182,2741450.3617795305,2623658.4757122183,2506006.6108958265,2388354.7460794342,2270702.8812630423,2153051.0164466496,2035399.1516302573,1917747.286813865,1800095.4219974729,1682443.5571810803,1564791.6923646878,1447139.8275482957,1329487.9627319032,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR860:DK860))","v":30540243.809472241},{"$f":"SUM(CR855:CR859)","v":36109858.114123344},{"$f":"SUM(CS855:CS858)","v":35323108.90418981},34484741.753937446,33675447.334800921,32893085.326799333,32135708.369496308,31401479.436954435,30688699.383755617,29988177.606451251,29289814.764330938,28591912.232557494,27894479.217337843,27197525.109003071,26501059.485690877,25805092.117101714,25109632.968330033,24414692.203772184,23720280.191112462,23026407.505388804,22333084.933139946,null,"Total Fixed Cost",46445045.638227865,{"$f":"SUM(DO855:DO859)","v":55460291.178530931},{"$f":"SUM(DP855:DP858)","v":54231348.840659201},52874978.407081418,51563912.839497492,50294757.536997221,49064422.542341806,47869991.980390474,46708767.57862483,45566213.481865287,44426357.657624133,43286501.833382964,42146646.009141788,41006790.184900627,39866934.360659458,38727078.536418289,37587222.712177128,36447366.887935959,35307511.063694797,34167655.239453621,33027799.415212464,null,"Total Fixed Cost",25943213.360797323,{"$f":"SUM(EL855:EL859)","v":33483147.912468128},{"$f":"SUM(EM855:EM858)","v":32401341.297688216},31323862.244666439,30267668.391712379,29231245.866809335,28213218.530728053,27212289.10176257,26227258.790054582,25251590.525125187,24278099.902890034,23305589.241762768,22334078.140965559,21363586.591704987,20394134.985011809,19425744.119737364,18458435.210710026,17492229.897054736,16527150.250678932,15563218.78492821,14600458.46341507]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D863:W863))","v":917384.91878005292},{"$f":"HLOOKUP(D840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D841","v":787490.87734307069},{"$f":"HLOOKUP(E840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E841","v":803240.69488993206},{"$f":"HLOOKUP(F840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F841","v":819305.50878773094},{"$f":"HLOOKUP(G840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G841","v":835691.61896348535},{"$f":"HLOOKUP(H840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H841","v":852405.45134275511},{"$f":"HLOOKUP(I840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I841","v":869453.5603696102},{"$f":"HLOOKUP(J840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J841","v":886842.63157700247},{"$f":"HLOOKUP(K840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K841","v":904579.48420854239},{"$f":"HLOOKUP(L840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L841","v":922671.07389271329},{"$f":"HLOOKUP(M840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M841","v":941124.49537056754},{"$f":"HLOOKUP(N840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N841","v":959946.98527797894},{"$f":"HLOOKUP(O840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O841","v":979145.9249835388},{"$f":"HLOOKUP(P840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P841","v":998728.84348320938},{"$f":"HLOOKUP(Q840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q841","v":1018703.4203528735},{"$f":"HLOOKUP(R840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R841","v":1039077.4887599312},{"$f":"HLOOKUP(S840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S841","v":1059859.0385351297},{"$f":"HLOOKUP(T840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T841","v":1081056.2193058324},{"$f":"HLOOKUP(U840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U841","v":1102677.343691949},{"$f":"HLOOKUP(V840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V841","v":1124730.8905657879},{"$f":"HLOOKUP(W840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W841","v":1147225.5083771038},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA863:AT863))","v":191121.85807917779},{"$f":"HLOOKUP(AA840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA841","v":164060.59944647303},{"$f":"HLOOKUP(AB840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB841","v":167341.81143540249},{"$f":"HLOOKUP(AC840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC841","v":170688.64766411058},{"$f":"HLOOKUP(AD840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD841","v":174102.42061739275},{"$f":"HLOOKUP(AE840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE841","v":177584.46902974061},{"$f":"HLOOKUP(AF840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF841","v":181136.15841033543},{"$f":"HLOOKUP(AG840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG841","v":184758.88157854215},{"$f":"HLOOKUP(AH840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH841","v":188454.05921011296},{"$f":"HLOOKUP(AI840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI841","v":192223.14039431524},{"$f":"HLOOKUP(AJ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ841","v":196067.60320220154},{"$f":"HLOOKUP(AK840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK841","v":199988.95526624558},{"$f":"HLOOKUP(AL840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL841","v":203988.73437157052},{"$f":"HLOOKUP(AM840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM841","v":208068.5090590019},{"$f":"HLOOKUP(AN840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN841","v":212229.87924018194},{"$f":"HLOOKUP(AO840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO841","v":216474.47682498561},{"$f":"HLOOKUP(AP840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP841","v":220803.96636148531},{"$f":"HLOOKUP(AQ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ841","v":225220.04568871504},{"$f":"HLOOKUP(AR840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR841","v":229724.44660248936},{"$f":"HLOOKUP(AS840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS841","v":234318.93553453911},{"$f":"HLOOKUP(AT840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT841","v":239005.31424522991},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX863:BQ863))","v":59520.892887227681},{"$f":"HLOOKUP(AX840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX841","v":51093.231641890161},{"$f":"HLOOKUP(AY840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY841","v":52115.09627472797},{"$f":"HLOOKUP(AZ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ841","v":53157.398200222531},{"$f":"HLOOKUP(BA840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA841","v":54220.546164226973},{"$f":"HLOOKUP(BB840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB841","v":55304.957087511517},{"$f":"HLOOKUP(BC840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC841","v":56411.056229261754},{"$f":"HLOOKUP(BD840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD841","v":57539.277353846985},{"$f":"HLOOKUP(BE840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE841","v":58690.06290092392},{"$f":"HLOOKUP(BF840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF841","v":59863.864158942408},{"$f":"HLOOKUP(BG840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG841","v":61061.141442121254},{"$f":"HLOOKUP(BH840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH841","v":62282.364270963684},{"$f":"HLOOKUP(BI840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI841","v":63528.011556382953},{"$f":"HLOOKUP(BJ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ841","v":64798.571787510613},{"$f":"HLOOKUP(BK840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK841","v":66094.543223260829},{"$f":"HLOOKUP(BL840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL841","v":67416.43408772604},{"$f":"HLOOKUP(BM840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM841","v":68764.762769480571},{"$f":"HLOOKUP(BN840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN841","v":70140.058024870188},{"$f":"HLOOKUP(BO840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO841","v":71542.85918536759},{"$f":"HLOOKUP(BP840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP841","v":72973.716369074944},{"$f":"HLOOKUP(BQ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ841","v":74433.19069645644},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU863:CN863))","v":0},{"$f":"HLOOKUP(BU840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU841","v":0},{"$f":"HLOOKUP(BV840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV841","v":0},{"$f":"HLOOKUP(BW840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW841","v":0},{"$f":"HLOOKUP(BX840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX841","v":0},{"$f":"HLOOKUP(BY840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY841","v":0},{"$f":"HLOOKUP(BZ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ841","v":0},{"$f":"HLOOKUP(CA840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA841","v":0},{"$f":"HLOOKUP(CB840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB841","v":0},{"$f":"HLOOKUP(CC840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC841","v":0},{"$f":"HLOOKUP(CD840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD841","v":0},{"$f":"HLOOKUP(CE840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE841","v":0},{"$f":"HLOOKUP(CF840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF841","v":0},{"$f":"HLOOKUP(CG840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG841","v":0},{"$f":"HLOOKUP(CH840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH841","v":0},{"$f":"HLOOKUP(CI840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI841","v":0},{"$f":"HLOOKUP(CJ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ841","v":0},{"$f":"HLOOKUP(CK840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK841","v":0},{"$f":"HLOOKUP(CL840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL841","v":0},{"$f":"HLOOKUP(CM840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM841","v":0},{"$f":"HLOOKUP(CN840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN841","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR863:DK863))","v":0},{"$f":"HLOOKUP(CR840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR841","v":0},{"$f":"HLOOKUP(CS840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS841","v":0},{"$f":"HLOOKUP(CT840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT841","v":0},{"$f":"HLOOKUP(CU840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU841","v":0},{"$f":"HLOOKUP(CV840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV841","v":0},{"$f":"HLOOKUP(CW840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW841","v":0},{"$f":"HLOOKUP(CX840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX841","v":0},{"$f":"HLOOKUP(CY840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY841","v":0},{"$f":"HLOOKUP(CZ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ841","v":0},{"$f":"HLOOKUP(DA840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA841","v":0},{"$f":"HLOOKUP(DB840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB841","v":0},{"$f":"HLOOKUP(DC840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC841","v":0},{"$f":"HLOOKUP(DD840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD841","v":0},{"$f":"HLOOKUP(DE840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE841","v":0},{"$f":"HLOOKUP(DF840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF841","v":0},{"$f":"HLOOKUP(DG840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG841","v":0},{"$f":"HLOOKUP(DH840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH841","v":0},{"$f":"HLOOKUP(DI840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI841","v":0},{"$f":"HLOOKUP(DJ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ841","v":0},{"$f":"HLOOKUP(DK840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK841","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO863:EH863))","v":0},{"$f":"HLOOKUP(DO840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO841","v":0},{"$f":"HLOOKUP(DP840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP841","v":0},{"$f":"HLOOKUP(DQ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ841","v":0},{"$f":"HLOOKUP(DR840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR841","v":0},{"$f":"HLOOKUP(DS840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS841","v":0},{"$f":"HLOOKUP(DT840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT841","v":0},{"$f":"HLOOKUP(DU840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU841","v":0},{"$f":"HLOOKUP(DV840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV841","v":0},{"$f":"HLOOKUP(DW840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW841","v":0},{"$f":"HLOOKUP(DX840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX841","v":0},{"$f":"HLOOKUP(DY840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY841","v":0},{"$f":"HLOOKUP(DZ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ841","v":0},{"$f":"HLOOKUP(EA840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA841","v":0},{"$f":"HLOOKUP(EB840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB841","v":0},{"$f":"HLOOKUP(EC840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC841","v":0},{"$f":"HLOOKUP(ED840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED841","v":0},{"$f":"HLOOKUP(EE840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE841","v":0},{"$f":"HLOOKUP(EF840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF841","v":0},{"$f":"HLOOKUP(EG840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG841","v":0},{"$f":"HLOOKUP(EH840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH841","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL863:FE863))","v":1333637.083214263},{"$f":"HLOOKUP(EL840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL841","v":1144805.2123139922},{"$f":"HLOOKUP(EM840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM841","v":1167701.3165602721},{"$f":"HLOOKUP(EN840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN841","v":1191055.3428914777},{"$f":"HLOOKUP(EO840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO841","v":1214876.4497493072},{"$f":"HLOOKUP(EP840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP841","v":1239173.9787442933},{"$f":"HLOOKUP(EQ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ841","v":1263957.458319179},{"$f":"HLOOKUP(ER840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER841","v":1289236.6074855626},{"$f":"HLOOKUP(ES840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES841","v":1315021.3396352739},{"$f":"HLOOKUP(ET840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET841","v":1341321.7664279796},{"$f":"HLOOKUP(EU840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU841","v":1368148.2017565391},{"$f":"HLOOKUP(EV840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV841","v":1395511.1657916701},{"$f":"HLOOKUP(EW840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW841","v":1423421.3891075035},{"$f":"HLOOKUP(EX840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX841","v":1451889.8168896534},{"$f":"HLOOKUP(EY840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY841","v":1480927.6132274463},{"$f":"HLOOKUP(EZ840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ841","v":1510546.1654919954},{"$f":"HLOOKUP(FA840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA841","v":1540757.0888018354},{"$f":"HLOOKUP(FB840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB841","v":1571572.2305778721},{"$f":"HLOOKUP(FC840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC841","v":1603003.6751894297},{"$f":"HLOOKUP(FD840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD841","v":1635063.7486932185},{"$f":"HLOOKUP(FE840,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE841","v":1667765.0236670824}]
[null,"Fuel Cost",13995250.643839799,{"$f":"HLOOKUP(D840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D842","v":13588498.346957337},{"$f":"HLOOKUP(E840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E842","v":14033724.233039739},{"$f":"HLOOKUP(F840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F842","v":14033724.233039739},{"$f":"HLOOKUP(G840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G842","v":14033724.233039739},{"$f":"HLOOKUP(H840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H842","v":14033724.233039739},{"$f":"HLOOKUP(I840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I842","v":14033724.233039739},{"$f":"HLOOKUP(J840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J842","v":14033724.233039739},{"$f":"HLOOKUP(K840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K842","v":14033724.233039739},{"$f":"HLOOKUP(L840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L842","v":14033724.233039739},{"$f":"HLOOKUP(M840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M842","v":14033724.233039739},{"$f":"HLOOKUP(N840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N842","v":14033724.233039739},{"$f":"HLOOKUP(O840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O842","v":14033724.233039739},{"$f":"HLOOKUP(P840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P842","v":14033724.233039739},{"$f":"HLOOKUP(Q840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q842","v":14033724.233039739},{"$f":"HLOOKUP(R840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R842","v":14033724.233039739},{"$f":"HLOOKUP(S840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S842","v":14033724.233039739},{"$f":"HLOOKUP(T840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T842","v":14033724.233039739},{"$f":"HLOOKUP(U840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U842","v":14033724.233039739},{"$f":"HLOOKUP(V840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V842","v":14033724.233039739},{"$f":"HLOOKUP(W840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W842","v":14033724.233039739},null,"Fuel Cost",2940704.4897195557,{"$f":"HLOOKUP(AA840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA842","v":2855237.0453638891},{"$f":"HLOOKUP(AB840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB842","v":2948788.6219280562},{"$f":"HLOOKUP(AC840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC842","v":2948788.6219280562},{"$f":"HLOOKUP(AD840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD842","v":2948788.6219280562},{"$f":"HLOOKUP(AE840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE842","v":2948788.6219280562},{"$f":"HLOOKUP(AF840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF842","v":2948788.6219280562},{"$f":"HLOOKUP(AG840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG842","v":2948788.6219280562},{"$f":"HLOOKUP(AH840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH842","v":2948788.6219280562},{"$f":"HLOOKUP(AI840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI842","v":2948788.6219280562},{"$f":"HLOOKUP(AJ840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ842","v":2948788.6219280562},{"$f":"HLOOKUP(AK840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK842","v":2948788.6219280562},{"$f":"HLOOKUP(AL840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL842","v":2948788.6219280562},{"$f":"HLOOKUP(AM840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM842","v":2948788.6219280562},{"$f":"HLOOKUP(AN840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN842","v":2948788.6219280562},{"$f":"HLOOKUP(AO840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO842","v":2948788.6219280562},{"$f":"HLOOKUP(AP840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP842","v":2948788.6219280562},{"$f":"HLOOKUP(AQ840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ842","v":2948788.6219280562},{"$f":"HLOOKUP(AR840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR842","v":2948788.6219280562},{"$f":"HLOOKUP(AS840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS842","v":2948788.6219280562},{"$f":"HLOOKUP(AT840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT842","v":2948788.6219280562},null,"Fuel Cost",2581623.1983433841,{"$f":"HLOOKUP(AX840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX842","v":2506591.9472186728},{"$f":"HLOOKUP(AY840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY842","v":2588720.1995282695},{"$f":"HLOOKUP(AZ840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ842","v":2588720.1995282695},{"$f":"HLOOKUP(BA840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA842","v":2588720.1995282695},{"$f":"HLOOKUP(BB840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB842","v":2588720.1995282695},{"$f":"HLOOKUP(BC840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC842","v":2588720.1995282695},{"$f":"HLOOKUP(BD840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD842","v":2588720.1995282695},{"$f":"HLOOKUP(BE840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE842","v":2588720.1995282695},{"$f":"HLOOKUP(BF840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF842","v":2588720.1995282695},{"$f":"HLOOKUP(BG840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG842","v":2588720.1995282695},{"$f":"HLOOKUP(BH840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH842","v":2588720.1995282695},{"$f":"HLOOKUP(BI840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI842","v":2588720.1995282695},{"$f":"HLOOKUP(BJ840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ842","v":2588720.1995282695},{"$f":"HLOOKUP(BK840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK842","v":2588720.1995282695},{"$f":"HLOOKUP(BL840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL842","v":2588720.1995282695},{"$f":"HLOOKUP(BM840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM842","v":2588720.1995282695},{"$f":"HLOOKUP(BN840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN842","v":2588720.1995282695},{"$f":"HLOOKUP(BO840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO842","v":2588720.1995282695},{"$f":"HLOOKUP(BP840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP842","v":2588720.1995282695},{"$f":"HLOOKUP(BQ840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ842","v":2588720.1995282695},null,"Fuel Cost",6682958.6082713148,{"$f":"HLOOKUP(BU840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU842","v":3087900.0000000005},{"$f":"HLOOKUP(BV840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV842","v":3190830.0000000005},{"$f":"HLOOKUP(BW840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW842","v":3293760.0000000005},{"$f":"HLOOKUP(BX840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX842","v":3396690},{"$f":"HLOOKUP(BY840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY842","v":3499620.0000000005},{"$f":"HLOOKUP(BZ840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ842","v":3602550.0000000005},{"$f":"HLOOKUP(CA840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA842","v":8954910},{"$f":"HLOOKUP(CB840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB842","v":8851980},{"$f":"HLOOKUP(CC840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC842","v":8954910},{"$f":"HLOOKUP(CD840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD842","v":9057840.0000000019},{"$f":"HLOOKUP(CE840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE842","v":9160770.0000000019},{"$f":"HLOOKUP(CF840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF842","v":9263700.0000000019},{"$f":"HLOOKUP(CG840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG842","v":9366630},{"$f":"HLOOKUP(CH840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH842","v":9469560},{"$f":"HLOOKUP(CI840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI842","v":9572490.0000000019},{"$f":"HLOOKUP(CJ840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ842","v":9778350.0000000019},{"$f":"HLOOKUP(CK840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK842","v":9881280},{"$f":"HLOOKUP(CL840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL842","v":9984210},{"$f":"HLOOKUP(CM840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM842","v":10087140.000000002},{"$f":"HLOOKUP(CN840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN842","v":10190070.000000002},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",25338895.862004135,{"$f":"HLOOKUP(EL840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL842","v":11300400},{"$f":"HLOOKUP(EM840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM842","v":11826000},{"$f":"HLOOKUP(EN840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN842","v":12088799.999999998},{"$f":"HLOOKUP(EO840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO842","v":12351600},{"$f":"HLOOKUP(EP840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP842","v":12877200.000000002},{"$f":"HLOOKUP(EQ840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ842","v":13140000},{"$f":"HLOOKUP(ER840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER842","v":34164000},{"$f":"HLOOKUP(ES840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES842","v":33901200},{"$f":"HLOOKUP(ET840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET842","v":34164000},{"$f":"HLOOKUP(EU840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU842","v":34689600},{"$f":"HLOOKUP(EV840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV842","v":34952400},{"$f":"HLOOKUP(EW840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW842","v":35478000},{"$f":"HLOOKUP(EX840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX842","v":36003600},{"$f":"HLOOKUP(EY840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY842","v":36266400},{"$f":"HLOOKUP(EZ840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ842","v":36792000},{"$f":"HLOOKUP(FA840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA842","v":37317600},{"$f":"HLOOKUP(FB840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB842","v":37843200},{"$f":"HLOOKUP(FC840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC842","v":38106000},{"$f":"HLOOKUP(FD840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD842","v":38631600},{"$f":"HLOOKUP(FE840,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE842","v":39157200}]
[null,"Fuel Savings on remaining plant",-2312519.9561709533,{"$f":"HLOOKUP(D840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D843","v":-2245309.8126946674},{"$f":"HLOOKUP(E840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E843","v":-2318877.1801374676},{"$f":"HLOOKUP(F840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F843","v":-2318877.1801374676},{"$f":"HLOOKUP(G840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G843","v":-2318877.1801374676},{"$f":"HLOOKUP(H840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H843","v":-2318877.1801374676},{"$f":"HLOOKUP(I840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I843","v":-2318877.1801374676},{"$f":"HLOOKUP(J840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J843","v":-2318877.1801374676},{"$f":"HLOOKUP(K840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K843","v":-2318877.1801374676},{"$f":"HLOOKUP(L840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L843","v":-2318877.1801374676},{"$f":"HLOOKUP(M840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M843","v":-2318877.1801374676},{"$f":"HLOOKUP(N840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N843","v":-2318877.1801374676},{"$f":"HLOOKUP(O840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O843","v":-2318877.1801374676},{"$f":"HLOOKUP(P840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P843","v":-2318877.1801374676},{"$f":"HLOOKUP(Q840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q843","v":-2318877.1801374676},{"$f":"HLOOKUP(R840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R843","v":-2318877.1801374676},{"$f":"HLOOKUP(S840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S843","v":-2318877.1801374676},{"$f":"HLOOKUP(T840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T843","v":-2318877.1801374676},{"$f":"HLOOKUP(U840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U843","v":-2318877.1801374676},{"$f":"HLOOKUP(V840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V843","v":-2318877.1801374676},{"$f":"HLOOKUP(W840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W843","v":-2318877.1801374676},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA865:AT865))","v":-1541679.9707806355},{"$f":"HLOOKUP(AA840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA843","v":-1496873.2084631114},{"$f":"HLOOKUP(AB840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB843","v":-1545918.120091645},{"$f":"HLOOKUP(AC840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC843","v":-1545918.120091645},{"$f":"HLOOKUP(AD840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD843","v":-1545918.120091645},{"$f":"HLOOKUP(AE840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE843","v":-1545918.120091645},{"$f":"HLOOKUP(AF840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF843","v":-1545918.120091645},{"$f":"HLOOKUP(AG840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG843","v":-1545918.120091645},{"$f":"HLOOKUP(AH840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH843","v":-1545918.120091645},{"$f":"HLOOKUP(AI840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI843","v":-1545918.120091645},{"$f":"HLOOKUP(AJ840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ843","v":-1545918.120091645},{"$f":"HLOOKUP(AK840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK843","v":-1545918.120091645},{"$f":"HLOOKUP(AL840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL843","v":-1545918.120091645},{"$f":"HLOOKUP(AM840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM843","v":-1545918.120091645},{"$f":"HLOOKUP(AN840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN843","v":-1545918.120091645},{"$f":"HLOOKUP(AO840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO843","v":-1545918.120091645},{"$f":"HLOOKUP(AP840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP843","v":-1545918.120091645},{"$f":"HLOOKUP(AQ840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ843","v":-1545918.120091645},{"$f":"HLOOKUP(AR840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR843","v":-1545918.120091645},{"$f":"HLOOKUP(AS840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS843","v":-1545918.120091645},{"$f":"HLOOKUP(AT840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT843","v":-1545918.120091645},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX865:BQ865))","v":0},{"$f":"HLOOKUP(AX840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX843","v":0},{"$f":"HLOOKUP(AY840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY843","v":0},{"$f":"HLOOKUP(AZ840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ843","v":0},{"$f":"HLOOKUP(BA840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA843","v":0},{"$f":"HLOOKUP(BB840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB843","v":0},{"$f":"HLOOKUP(BC840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC843","v":0},{"$f":"HLOOKUP(BD840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD843","v":0},{"$f":"HLOOKUP(BE840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE843","v":0},{"$f":"HLOOKUP(BF840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF843","v":0},{"$f":"HLOOKUP(BG840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG843","v":0},{"$f":"HLOOKUP(BH840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH843","v":0},{"$f":"HLOOKUP(BI840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI843","v":0},{"$f":"HLOOKUP(BJ840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ843","v":0},{"$f":"HLOOKUP(BK840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK843","v":0},{"$f":"HLOOKUP(BL840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL843","v":0},{"$f":"HLOOKUP(BM840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM843","v":0},{"$f":"HLOOKUP(BN840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN843","v":0},{"$f":"HLOOKUP(BO840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO843","v":0},{"$f":"HLOOKUP(BP840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP843","v":0},{"$f":"HLOOKUP(BQ840,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ843","v":0},null,"Fuel Savings on remaining plant",-654076.79995846888,{"$f":"HLOOKUP(BU840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU843","v":-302220.00000000006},{"$f":"HLOOKUP(BV840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV843","v":-312294.00000000006},{"$f":"HLOOKUP(BW840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW843","v":-322368.00000000006},{"$f":"HLOOKUP(BX840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX843","v":-332442.00000000006},{"$f":"HLOOKUP(BY840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY843","v":-342516.00000000006},{"$f":"HLOOKUP(BZ840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ843","v":-352590.00000000006},{"$f":"HLOOKUP(CA840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA843","v":-876438},{"$f":"HLOOKUP(CB840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB843","v":-866364.00000000012},{"$f":"HLOOKUP(CC840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC843","v":-876438},{"$f":"HLOOKUP(CD840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD843","v":-886512.00000000023},{"$f":"HLOOKUP(CE840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE843","v":-896586.00000000012},{"$f":"HLOOKUP(CF840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF843","v":-906660.00000000012},{"$f":"HLOOKUP(CG840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG843","v":-916734.00000000012},{"$f":"HLOOKUP(CH840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH843","v":-926808.00000000012},{"$f":"HLOOKUP(CI840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI843","v":-936882.00000000023},{"$f":"HLOOKUP(CJ840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ843","v":-957030.00000000012},{"$f":"HLOOKUP(CK840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK843","v":-967104.00000000012},{"$f":"HLOOKUP(CL840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL843","v":-977178.00000000012},{"$f":"HLOOKUP(CM840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM843","v":-987252.00000000023},{"$f":"HLOOKUP(CN840,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN843","v":-997326.00000000023},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",584.13653438344215,{"$f":"HLOOKUP(D840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D864:D865)","v":567.15942671313348},{"$f":"HLOOKUP(E840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E864:E865)","v":585.74235264511356},{"$f":"HLOOKUP(F840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F864:F865)","v":585.74235264511356},{"$f":"HLOOKUP(G840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G864:G865)","v":585.74235264511356},{"$f":"HLOOKUP(H840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H864:H865)","v":585.74235264511356},{"$f":"HLOOKUP(I840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I864:I865)","v":585.74235264511356},{"$f":"HLOOKUP(J840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J864:J865)","v":585.74235264511356},{"$f":"HLOOKUP(K840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K864:K865)","v":585.74235264511356},{"$f":"HLOOKUP(L840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L864:L865)","v":585.74235264511356},{"$f":"HLOOKUP(M840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M864:M865)","v":585.74235264511356},{"$f":"HLOOKUP(N840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N864:N865)","v":585.74235264511356},{"$f":"HLOOKUP(O840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O864:O865)","v":585.74235264511356},{"$f":"HLOOKUP(P840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P864:P865)","v":585.74235264511356},{"$f":"HLOOKUP(Q840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q864:Q865)","v":585.74235264511356},{"$f":"HLOOKUP(R840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R864:R865)","v":585.74235264511356},{"$f":"HLOOKUP(S840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S864:S865)","v":585.74235264511356},{"$f":"HLOOKUP(T840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T864:T865)","v":585.74235264511356},{"$f":"HLOOKUP(U840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U864:U865)","v":585.74235264511356},{"$f":"HLOOKUP(V840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V864:V865)","v":585.74235264511356},{"$f":"HLOOKUP(W840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W864:W865)","v":585.74235264511356},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA866:AT866))","v":69.951225946946025},{"$f":"HLOOKUP(AA840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA864:AA865)","v":67.918191845038891},{"$f":"HLOOKUP(AB840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB864:AB865)","v":70.143525091820564},{"$f":"HLOOKUP(AC840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC864:AC865)","v":70.143525091820564},{"$f":"HLOOKUP(AD840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD864:AD865)","v":70.143525091820564},{"$f":"HLOOKUP(AE840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE864:AE865)","v":70.143525091820564},{"$f":"HLOOKUP(AF840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF864:AF865)","v":70.143525091820564},{"$f":"HLOOKUP(AG840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG864:AG865)","v":70.143525091820564},{"$f":"HLOOKUP(AH840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH864:AH865)","v":70.143525091820564},{"$f":"HLOOKUP(AI840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI864:AI865)","v":70.143525091820564},{"$f":"HLOOKUP(AJ840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ864:AJ865)","v":70.143525091820564},{"$f":"HLOOKUP(AK840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK864:AK865)","v":70.143525091820564},{"$f":"HLOOKUP(AL840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL864:AL865)","v":70.143525091820564},{"$f":"HLOOKUP(AM840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM864:AM865)","v":70.143525091820564},{"$f":"HLOOKUP(AN840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN864:AN865)","v":70.143525091820564},{"$f":"HLOOKUP(AO840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO864:AO865)","v":70.143525091820564},{"$f":"HLOOKUP(AP840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP864:AP865)","v":70.143525091820564},{"$f":"HLOOKUP(AQ840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ864:AQ865)","v":70.143525091820564},{"$f":"HLOOKUP(AR840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR864:AR865)","v":70.143525091820564},{"$f":"HLOOKUP(AS840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS864:AS865)","v":70.143525091820564},{"$f":"HLOOKUP(AT840,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT864:AT865)","v":70.143525091820564},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX866:BQ866))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX867:BQ867))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",367360.80030693469,{"$f":"(SUM(D863:D867))*Misc_Rev","v":353674.36253188015},364969.4069316829,365437.76051605935,365915.48117212334,366402.75624130858,366899.77681187744,367406.73779385776,367923.83799547766,368451.28020112996,368989.27125089534,369538.02212165605,370097.74800983188,370668.66841577133,371251.00722982956,371844.99282016885,372450.85812231497,373068.84073050402,373699.18299085688,374342.13209641684,374997.94018408796,null,"Misc Charges",46361.166833626899,{"$f":"(SUM(AA863:AA867))*Misc_Rev","v":44386.742104232799},45780.014745456981,45877.588408868745,45977.113545548731,46078.629184962316,46182.17513716418,46287.792008410084,46395.521217080888,46505.405009925125,46617.486478626241,46731.809576701387,46848.419136738026,46967.360887975396,47088.681474237521,47212.428472224899,47338.650410172006,47467.396786878053,47598.718091118237,47732.665821443217,47869.292506374695,null,"Misc Charges",76999.914835737261,{"$f":"(SUM(AX863:AX867))*Misc_Rev","v":74566.75370450085},76990.91221384058,77021.299484176459,77052.294499919051,77083.909415976479,77116.156630355064,77149.048789021224,77182.598790860706,77216.819792736977,77251.725214650782,77287.328745002844,77323.644345961948,77360.686258940244,77398.469010178116,77437.007416440727,77476.316590828603,77516.411948704234,77557.309213737375,77599.024424071176,77641.573938611662,null,"Misc Charges",175766.02023955269,{"$f":"(SUM(BU863:BU867))*Misc_Rev","v":81213.714720000018},83920.838544000013,86627.962368000008,89335.086192000002,92042.210016000012,94749.333840000007,235519.772688,232812.64886399999,235519.772688,238226.89651200004,240934.02033600005,243641.14416000005,246348.26798400001,249055.39180799999,251762.51563200005,257176.76328000004,259883.88710399999,262591.01092799997,265298.13475200004,268005.25857600005,null,"Misc Charges",0,{"$f":"(SUM(CR863:CR867))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO863:DO867))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",777611.02548489708,{"$f":"(SUM(EL863:EL867))*Misc_Rev","v":362827.51275980216},{"$f":"(SUM(EM863:EM867))*Misc_Rev","v":378818.36818299815},387160.90266665805,395517.0544159913,411548.76697631116,419932.97573983733,1033603.6600546341,1026693.7169357268,1035122.1507784412,1051227.5910740101,1059687.0021274902,1075824.0391780401,1091977.3501216008,1100485.5892360331,1116672.4309087538,1132876.5425669288,1149098.2696102671,1157676.2931464727,1173934.3149294022,1190211.03029999]
[null,"Total Variable Cost",12631262.031834761,{"$f":"SUM(D863:D868)","v":12484920.933564333},{"$f":"SUM(E863:E867)","v":12518673.490144849},12534738.304042649,12551124.414218403,12567838.246597674,12584886.355624527,12602275.42683192,12620012.279463459,12638103.869147629,12656557.290625483,12675379.780532897,12694578.720238455,12714161.638738126,12734136.215607792,12754510.284014847,12775291.833790045,12796489.014560748,12818110.138946865,12840163.685820706,12862658.303632021,null,"Total Variable Cost",1594051.9481732207,{"$f":"SUM(AA863:AA868)","v":1566879.0966433287},{"$f":"SUM(AB863:AB867)","v":1570282.4567969055},1573629.2930256138,1577043.0659788959,1580525.1143912436,1584076.8037718385,1587699.5269400454,1591394.7045716159,1595163.7857558182,1599008.2485637045,1602929.6006277488,1606929.3797330735,1611009.1544205048,1615170.5246016849,1619415.1221864889,1623744.6117229885,1628160.691050218,1632665.0919639925,1637259.5808960423,1641945.9596067332,null,"Total Variable Cost",2647587.6758012301,{"$f":"SUM(AX863:AX868)","v":2632251.9325650637},{"$f":"SUM(AY863:AY867)","v":2640835.2958029974},2641877.5977284922,2642940.7456924967,2644025.1566157811,2645131.2557575312,2646259.4768821164,2647410.2624291936,2648584.0636872118,2649781.3409703909,2651002.5637992332,2652248.2110846522,2653518.77131578,2654814.7427515304,2656136.6336159953,2657484.9622977502,2658860.2575531397,2660263.0587136373,2661693.9158973442,2663153.3902247259,null,"Total Variable Cost",6035899.7809761865,{"$f":"SUM(BU863:BU868)","v":2866893.7147200005},{"$f":"SUM(BV863:BV867)","v":2878536.0000000005},2971392.0000000005,3064248,3157104.0000000005,3249960.0000000005,8078472,7985616,8078472,8171328.0000000019,8264184.0000000019,8357040.0000000019,8449896,8542752,8635608.0000000019,8821320.0000000019,8914176,9007032,9099888.0000000019,9192744.0000000019,null,"Total Variable Cost",0,{"$f":"SUM(CR863:CR868)","v":0},{"$f":"SUM(CS863:CS867)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO863:DO868)","v":0},{"$f":"SUM(DP863:DP867)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",26703886.191093627,{"$f":"SUM(EL863:EL868)","v":12808032.725073796},{"$f":"SUM(EM863:EM867)","v":12993701.316560272},13279855.342891475,13566476.449749308,14116373.978744294,14403957.45831918,35453236.607485563,35216221.339635275,35505321.766427979,36057748.201756537,36347911.165791668,36901421.389107503,37455489.816889651,37747327.613227449,38302546.165491998,38858357.088801838,39414772.230577871,39709003.675189428,40266663.74869322,40824965.023667082]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D871:W871))","v":15721832.522669591},{"$f":"D869+D860","v":16522002.194705527},{"$f":"E869+E860","v":16422884.321524564},16303625.749568708,16187279.738308266,16073664.655527661,15962616.015583312,15853979.200052479,15747611.888357908,15642711.649420863,15538396.112305822,15434523.457306253,15331102.542064458,15228142.401375597,15125652.250730731,15023641.489930732,14922119.706772504,14821096.680808881,14720582.387183756,14620587.0005439,14521120.899029013,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA871:AT871))","v":2285338.8241607649},{"$f":"AA869+AA860","v":2488451.2264413391},{"$f":"AB869+AB860","v":2460597.4799049045},2430996.8266511951,2402064.096627146,2373755.5978781087,2346031.7064398127,2318855.1349242851,2292191.5103825731,2265849.4581837743,2239618.5812333622,2213464.5935391076,2187389.0328861335,2161393.467815266,2135479.4982381472,2109648.7560646529,2083902.9058428537,2058243.6454117845,2032672.7065672602,2007191.8557410114,1981802.8946934035,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX871:BQ871))","v":2838588.6323651508},{"$f":"AX869+AX860","v":2879413.7658363157},{"$f":"AY869+AY860","v":2879978.794417168},2872994.6764717908,2866188.8600895102,2859550.5128624467,2853069.8329581907,2846737.6122217127,2840545.3820963092,2834445.0539216762,2828383.7423430518,2822353.0133906822,2816353.4787170929,2810385.7622078597,2804450.500226269,2798548.3418628741,2792679.9491900397,2786845.9975215755,2781047.17567757,2775284.1862545111,2769557.7459008195,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU871:CN871))","v":8740148.2029941324},{"$f":"BU869+BU860","v":6471996.1177155506},{"$f":"BV869+BV860","v":6361363.5784915294},6325332.1374924518,6291651.6984644644,6260146.1056402838,6230655.0121035287,10938683.104566919,10727066.36177953,10702130.475712217,10677334.610895827,10652538.746079436,10627742.881263044,10602947.01644665,10578151.151630256,10553355.286813866,10621415.421997475,10596619.557181081,10571823.692364687,10547027.827548297,10522231.962731905,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR871:DK871))","v":30540243.809472241},{"$f":"CR869+CR860","v":36109858.114123344},{"$f":"CS869+CS860","v":35323108.90418981},34484741.753937446,33675447.334800921,32893085.326799333,32135708.369496308,31401479.436954435,30688699.383755617,29988177.606451251,29289814.764330938,28591912.232557494,27894479.217337843,27197525.109003071,26501059.485690877,25805092.117101714,25109632.968330033,24414692.203772184,23720280.191112462,23026407.505388804,22333084.933139946,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO871:EH871))","v":46445045.638227865},{"$f":"DO869+DO860","v":55460291.178530931},{"$f":"DP869+DP860","v":54231348.840659201},52874978.407081418,51563912.839497492,50294757.536997221,49064422.542341806,47869991.980390474,46708767.57862483,45566213.481865287,44426357.657624133,43286501.833382964,42146646.009141788,41006790.184900627,39866934.360659458,38727078.536418289,37587222.712177128,36447366.887935959,35307511.063694797,34167655.239453621,33027799.415212464,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL871:FE871))","v":52647099.551890962},{"$f":"EL869+EL860","v":46291180.63754192},{"$f":"EM869+EM860","v":45395042.614248484},44603717.587557912,43834144.841461688,43347619.845553629,42617175.989047229,62665525.709248133,61443480.129689857,60756912.291553169,60335848.104646571,59653500.407554433,59235499.530073062,58819076.408594638,58141462.598239258,57728290.285229363,57316792.299511865,56907002.127632603,56236153.925868362,55829882.53362143,55425423.487082154]
[]
[null,"$/MWh",{"$f":"C871/AVERAGE(D841:W841)","v":81.884544388904118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z871/AVERAGE(AA841:AT841)","v":57.133470604019131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW871/AVERAGE(AX841:BQ841)","v":82.211209232076897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT871/AVERAGE(BU841:CN841)","v":99.773381312718385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ871/AVERAGE(CR841:DK841)","v":150.79278555339735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN871/AVERAGE(DO841:EH841)","v":286.90183166194652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK871/AVERAGE(EL841:FE841)","v":240.39771484881717}]
[null,"Fixed Cost $/kW-yr",{"$f":"C860/D849/1000","v":128.77377045145147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z860/AA849/1000","v":138.25737519750896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW860/AX849/1000","v":44.254160464300298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT860/BU849/1000","v":225.35403516816189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ860/CR849/1000","v":449.12123249223879},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN860/DO849/1000","v":422.22768762025328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK860/EL849/1000","v":518.86426721594648}]
[null,"Variable Cost $/MWh",{"$f":"C869/AVERAGE(D841:W841)","v":65.787823082472713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z869/AVERAGE(AA841:AT841)","v":39.851298704330524},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW869/AVERAGE(AX841:BQ841)","v":76.679439174039331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT869/AVERAGE(BU841:CN841)","v":68.902965536257824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ869/AVERAGE(CR841:DK841)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN869/AVERAGE(DO841:EH841)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK869/AVERAGE(EL841:FE841)","v":121.93555338398916}]
[]
[null,{"$f":"D878&\" \"&'Resource Options'!$B$45","v":"2045 Rathdrum Supplemental Compression - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA878&\" \"&'Resource Options'!$B$46","v":"2045 Rathdrum CT 2055 Uprates - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX878&\" \"&'Resource Options'!$B$47","v":"2045 Rathdrum CT: Inlet Evaporation - 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU878&\" \"&'Resource Options'!$B$48","v":"2045 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR878&\" \"&'Resource Options'!$B$49","v":"2045 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO878&\" \"&'Resource Options'!$B$50","v":"2045 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL878&\" \"&'Resource Options'!$B$44","v":"2045 Wood Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2045,{"$f":"D878+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,{"$f":"D878","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,{"$f":"AA878","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,{"$f":"AX878","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,2045,{"$f":"CR878+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,2045,{"$f":"DO878+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,null,"Year",null,2045,{"$f":"EL878+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D878-$D$4)","v":192000},{"$f":"D879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U879*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V879*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA878--$AA$4)","v":39999.999999999993},{"$f":"AA879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS879*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AY878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AZ878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BA878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BB878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BC878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BD878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BE878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BF878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BG878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BH878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BI878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BJ878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BK878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BL878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BM878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BN878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BO878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BP878-$AX$4)","v":34528},{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(BQ878-$AX$4)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BV878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BW878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BX878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BY878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BZ878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CA878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CB878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CC878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CD878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CE878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CF878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CG878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CH878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CI878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CJ878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CK878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CL878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CM878-$BU$4)","v":87600.000000000015},{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(CN878-$BU$4)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ878-$CR878)","v":202531.20000000001},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK878-$CR878)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG878-$DO878)","v":161884.80000000002},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH878-$DO878)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EL878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EM878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EN878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EO878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EP878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EQ878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ER878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ES878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(ET878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EU878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EV878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EW878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EX878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EY878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(EZ878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FA878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FB878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FC878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FD878-$EL$4)","v":219000},{"$f":"('Resource Options'!$V$44/100*'Resource Options'!$J$44*8760)*(1+'Resource Options'!$X$44)^(FE878-$EL$4)","v":219000}]
[null,"Fuel (Dth)",null,{"$f":"D879*$D886/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA879*$AA886/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX879*$AX886/1000","v":412609.6},{"$f":"AY879*$AX886/1000","v":412609.6},412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,412609.6,null,"Fuel (Dth)",null,{"$f":"BU879*$AA886/1000","v":1029300.0000000001},1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,1029300.0000000001,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"EL879*$EL886/1000","v":2628000},{"$f":"EM879*$EL886/1000","v":2628000},2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D886)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$46/100*154*8760)*((11950-$AA886)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$48/100*46*8760)*((13350-$BU886)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V880/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W880/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS880/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT880/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$47*AX880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AY880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*AZ880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BA880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BB880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BC880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BD880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BE880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BF880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BG880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BH880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BI880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BJ880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BK880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BL880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BM880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BN880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BO880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BP880/2204.62","v":21897.344304233837},{"$f":"'Resource Options'!$AB$47*BQ880/2204.62","v":21897.344304233837},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM880/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN880/2204.62","v":0},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*D881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*E881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*F881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*G881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*H881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*I881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*J881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*K881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*L881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*M881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*N881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*O881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*P881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*Q881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*R881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*S881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*T881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*U881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*V881/2204.62","v":-19614.808901307257},{"$f":"'Resource Options'!$AB$45*W881/2204.62","v":-19614.808901307257},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$46*AA881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AB881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AC881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AD881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AE881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AF881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AG881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AH881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AI881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AJ881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AK881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AL881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AM881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AN881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AO881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AP881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AQ881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AR881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AS881/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$46*AT881/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$47*AX881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AY881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*AZ881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BA881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BB881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BC881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BD881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BE881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BF881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BG881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BH881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BI881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BJ881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BK881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BL881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BM881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BN881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BO881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BP881/2204.62","v":0},{"$f":"'Resource Options'!$AB$47*BQ881/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM881/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN881/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D878,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA878,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$22)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX878,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$23)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU878,Efficiency!$B$7:$BB$24,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$44","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$44","v":50}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D878,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":25.56065696389204},{"$f":"'Resource Options'!$N$45*(1.02^(D878-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA878,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":6.0789784398837234},{"$f":"'Resource Options'!$N$46*(1.02^(AA878-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX878,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":1.534218368161131},{"$f":"'Resource Options'!$N$47*(1.02^(AX878-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU878,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":23.780384706497522},{"$f":"'Resource Options'!$N$48*(1.02^(BU878-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR878,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":264.93890270075804},{"$f":"'Resource Options'!$N$49*(1.02^(CR878-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO878,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":418.63211912276978},{"$f":"'Resource Options'!$N$50*(1.02^(DO878-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL878,'Capital Costs'!$A$163:$CA$207,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$163)+1,FALSE)","v":205.07574930809139},{"$f":"'Resource Options'!$N$44*(1.02^(EL878-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D888*AFUDC!$Y$44","v":1.1131666107774985},{"$f":"E888*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA888*AFUDC!$Y$45","v":0.26473951105693616},{"$f":"AB888*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX888*AFUDC!$Y$46","v":6.6815209933417261E-2},{"$f":"AY888*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU888*AFUDC!$Y$47","v":1.0356357539679673},{"$f":"BV888*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR888*AFUDC!$Y$48","v":39.229503322901245},{"$f":"CS888*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO888*AFUDC!$Y$49","v":61.986857878508523},{"$f":"DP888*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL888*AFUDC!$Y$43","v":11.679063923095805},{"$f":"EM888*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D888:D889)","v":26.673823574669537},{"$f":"SUM(E888:E889)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA888:AA889)","v":6.3437179509406594},{"$f":"SUM(AB888:AB889)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX888:AX889)","v":1.6010335780945482},{"$f":"SUM(AY888:AY889)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU888:BU889)","v":24.816020460465488},{"$f":"SUM(BV888:BV889)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR888:CR889)","v":304.16840602365926},{"$f":"SUM(CS888:CS889)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO888:DO889)","v":480.61897700127832},{"$f":"SUM(DP888:DP889)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL888:EL889)","v":216.7548132311872},{"$f":"SUM(EM888:EM889)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D893:W893))","v":187146.52343113095},{"$f":"HLOOKUP(D878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":160648.13897798644},{"$f":"HLOOKUP(E878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":163861.10175754616},{"$f":"HLOOKUP(F878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":167138.32379269711},{"$f":"HLOOKUP(G878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":170481.09026855105},{"$f":"HLOOKUP(H878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":173890.71207392207},{"$f":"HLOOKUP(I878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":177368.52631540049},{"$f":"HLOOKUP(J878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":180915.89684170851},{"$f":"HLOOKUP(K878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":184534.21477854269},{"$f":"HLOOKUP(L878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":188224.89907411352},{"$f":"HLOOKUP(M878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":191989.39705559582},{"$f":"HLOOKUP(N878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":195829.18499670774},{"$f":"HLOOKUP(O878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":199745.7686966419},{"$f":"HLOOKUP(P878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":203740.68407057473},{"$f":"HLOOKUP(Q878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":207815.4977519862},{"$f":"HLOOKUP(R878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":211971.80770702596},{"$f":"HLOOKUP(S878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":216211.2438611665},{"$f":"HLOOKUP(T878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":220535.46873838978},{"$f":"HLOOKUP(U878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":224946.17811315763},{"$f":"HLOOKUP(V878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":229445.10167542077},{"$f":"HLOOKUP(W878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D887*1000","v":234034.00370892917},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA893:AT893))","v":0},{"$f":"HLOOKUP(AA878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AB878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AC878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AD878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AE878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AF878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AG878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AH878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AI878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AJ878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AK878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AL878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AM878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AN878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AO878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AP878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AQ878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AR878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AS878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},{"$f":"HLOOKUP(AT878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA887*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX893:BQ893))","v":16827.59156518252},{"$f":"HLOOKUP(AX878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":14444.945163103946},{"$f":"HLOOKUP(AY878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":14733.844066366026},{"$f":"HLOOKUP(AZ878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":15028.520947693347},{"$f":"HLOOKUP(BA878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":15329.091366647212},{"$f":"HLOOKUP(BB878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":15635.673193980159},{"$f":"HLOOKUP(BC878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":15948.386657859759},{"$f":"HLOOKUP(BD878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":16267.354391016956},{"$f":"HLOOKUP(BE878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":16592.701478837294},{"$f":"HLOOKUP(BF878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":16924.55550841404},{"$f":"HLOOKUP(BG878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":17263.046618582321},{"$f":"HLOOKUP(BH878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":17608.30755095397},{"$f":"HLOOKUP(BI878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":17960.473701973049},{"$f":"HLOOKUP(BJ878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":18319.68317601251},{"$f":"HLOOKUP(BK878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":18686.076839532761},{"$f":"HLOOKUP(BL878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":19059.798376323415},{"$f":"HLOOKUP(BM878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":19440.994343849889},{"$f":"HLOOKUP(BN878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":19829.814230726883},{"$f":"HLOOKUP(BO878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":20226.410515341424},{"$f":"HLOOKUP(BP878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":20630.938725648248},{"$f":"HLOOKUP(BQ878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX887*1000","v":21043.557500161212},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU893:CN893))","v":0},{"$f":"HLOOKUP(BU878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(BV878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(BW878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(BX878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(BY878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(BZ878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CA878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CB878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CC878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CD878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CE878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CF878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CG878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CH878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CI878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CJ878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CK878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CL878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CM878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},{"$f":"HLOOKUP(CN878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU887*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR893:DK893))","v":1167066.5141746914},{"$f":"HLOOKUP(CR878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1001819.6444599432},{"$f":"HLOOKUP(CS878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1021856.037349142},{"$f":"HLOOKUP(CT878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1042293.1580961249},{"$f":"HLOOKUP(CU878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1063139.0212580473},{"$f":"HLOOKUP(CV878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1084401.8016832082},{"$f":"HLOOKUP(CW878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1106089.8377168728},{"$f":"HLOOKUP(CX878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1128211.63447121},{"$f":"HLOOKUP(CY878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1150775.8671606344},{"$f":"HLOOKUP(CZ878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1173791.384503847},{"$f":"HLOOKUP(DA878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1197267.212193924},{"$f":"HLOOKUP(DB878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1221212.5564378025},{"$f":"HLOOKUP(DC878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1245636.8075665585},{"$f":"HLOOKUP(DD878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1270549.5437178898},{"$f":"HLOOKUP(DE878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1295960.5345922476},{"$f":"HLOOKUP(DF878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1321879.7452840921},{"$f":"HLOOKUP(DG878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1348317.3401897743},{"$f":"HLOOKUP(DH878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1375283.6869935701},{"$f":"HLOOKUP(DI878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1402789.3607334413},{"$f":"HLOOKUP(DJ878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1430845.1479481098},{"$f":"HLOOKUP(DK878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$C$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR887*1000","v":1459462.0509070721},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO893:EH893))","v":0},{"$f":"HLOOKUP(DO878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(DP878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(DQ878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(DR878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(DS878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(DT878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(DU878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(DV878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(DW878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(DX878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(DY878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(DZ878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(EA878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(EB878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(EC878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(ED878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(EE878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(EF878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(EG878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},{"$f":"HLOOKUP(EH878,'Fixed O&M'!$C$4:$AU$48,ROW('Fixed O&M'!$B$48)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO887*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL893:FE893))","v":2484584.1550293113},{"$f":"HLOOKUP(EL878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2132787.7928041499},{"$f":"HLOOKUP(EM878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2175443.5486602332},{"$f":"HLOOKUP(EN878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2218952.4196334379},{"$f":"HLOOKUP(EO878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2263331.4680261062},{"$f":"HLOOKUP(EP878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2308598.0973866284},{"$f":"HLOOKUP(EQ878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2354770.059334361},{"$f":"HLOOKUP(ER878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2401865.4605210479},{"$f":"HLOOKUP(ES878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2449902.7697314695},{"$f":"HLOOKUP(ET878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2498900.8251260989},{"$f":"HLOOKUP(EU878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2548878.8416286213},{"$f":"HLOOKUP(EV878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2599856.4184611938},{"$f":"HLOOKUP(EW878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2651853.5468304171},{"$f":"HLOOKUP(EX878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2704890.6177670257},{"$f":"HLOOKUP(EY878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2758988.4301223662},{"$f":"HLOOKUP(EZ878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2814168.1987248133},{"$f":"HLOOKUP(FA878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2870451.5626993096},{"$f":"HLOOKUP(FB878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2927860.5939532961},{"$f":"HLOOKUP(FC878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":2986417.8058323623},{"$f":"HLOOKUP(FD878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":3046146.1619490092},{"$f":"HLOOKUP(FE878,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL887*1000","v":3107069.0851879893}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR894:DK894))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2950006.502563369,{"$f":"VLOOKUP(D877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":3932728.7554845545},{"$f":"VLOOKUP(E877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":3799341.7765185139},{"$f":"VLOOKUP(F877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":3658741.2362906653},{"$f":"VLOOKUP(G877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":3520705.353601594},{"$f":"VLOOKUP(H877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":3385041.9639094914},{"$f":"VLOOKUP(I877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":3251576.1482083476},{"$f":"VLOOKUP(J877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":3120142.842084046},{"$f":"VLOOKUP(K877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":2990589.2993623251},{"$f":"VLOOKUP(L877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":2862092.661620562},{"$f":"VLOOKUP(M877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":2733748.7700530584},{"$f":"VLOOKUP(N877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":2605404.8784855548},{"$f":"VLOOKUP(O877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":2477060.9869180522},{"$f":"VLOOKUP(P877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":2348717.0953505477},{"$f":"VLOOKUP(Q877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":2220373.2037830437},{"$f":"VLOOKUP(R877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":2092029.3122155406},{"$f":"VLOOKUP(S877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":1963685.4206480372},{"$f":"VLOOKUP(T877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":1835341.5290805332},{"$f":"VLOOKUP(U877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":1706997.6375130296},{"$f":"VLOOKUP(V877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":1578653.7459455258},{"$f":"VLOOKUP(W877,Assumptions!$A$4:$E$53,3,FALSE)*$D890*1000000","v":1450309.8543780223},null,"Capital Recovery & Taxes",701587.05043975892,{"$f":"VLOOKUP(AA877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":935303.55453200045},{"$f":"VLOOKUP(AB877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":903580.71695230785},{"$f":"VLOOKUP(AC877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":870142.30987660203},{"$f":"VLOOKUP(AD877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":837313.84400490904},{"$f":"VLOOKUP(AE877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":805049.61769081908},{"$f":"VLOOKUP(AF877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":773308.03071772703},{"$f":"VLOOKUP(AG877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":742049.8265432046},{"$f":"VLOOKUP(AH877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":711238.6782175405},{"$f":"VLOOKUP(AI877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":680678.88894713251},{"$f":"VLOOKUP(AJ877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":650155.42662643513},{"$f":"VLOOKUP(AK877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":619631.96430573775},{"$f":"VLOOKUP(AL877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":589108.50198504061},{"$f":"VLOOKUP(AM877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":558585.039664343},{"$f":"VLOOKUP(AN877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":528061.57734364562},{"$f":"VLOOKUP(AO877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":497538.11502294842},{"$f":"VLOOKUP(AP877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":467014.65270225116},{"$f":"VLOOKUP(AQ877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":436491.19038155372},{"$f":"VLOOKUP(AR877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":405967.72806085635},{"$f":"VLOOKUP(AS877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":375444.26574015897},{"$f":"VLOOKUP(AT877,Assumptions!$A$4:$E$53,3,FALSE)*$AA890*1000000","v":344920.80341946165},null,"Capital Recovery & Taxes",177067.20796812978,{"$f":"VLOOKUP(AX877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":236052.80185807642},{"$f":"VLOOKUP(AY877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":228046.56189748735},{"$f":"VLOOKUP(AZ877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":219607.34487361871},{"$f":"VLOOKUP(BA877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":211322.06539171524},{"$f":"VLOOKUP(BB877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":203179.18922673061},{"$f":"VLOOKUP(BC877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":195168.21727637883},{"$f":"VLOOKUP(BD877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":187279.24193709457},{"$f":"VLOOKUP(BE877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":179503.0949787127},{"$f":"VLOOKUP(BF877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":171790.3862580859},{"$f":"VLOOKUP(BG877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":164086.84576762418},{"$f":"VLOOKUP(BH877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":156383.30527716249},{"$f":"VLOOKUP(BI877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":148679.76478670081},{"$f":"VLOOKUP(BJ877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":140976.22429623903},{"$f":"VLOOKUP(BK877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":133272.68380577731},{"$f":"VLOOKUP(BL877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":125569.14331531562},{"$f":"VLOOKUP(BM877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":117865.60282485392},{"$f":"VLOOKUP(BN877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":110162.06233439219},{"$f":"VLOOKUP(BO877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":102458.52184393046},{"$f":"VLOOKUP(BP877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":94754.981353468742},{"$f":"VLOOKUP(BQ877,Assumptions!$A$4:$E$53,3,FALSE)*$AX890*1000000","v":87051.440863007025},null,"Capital Recovery & Taxes",2744541.7235060097,{"$f":"VLOOKUP(BU877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":3658818.4288001829},{"$f":"VLOOKUP(BV877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":3534721.709411053},{"$f":"VLOOKUP(BW877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":3403913.8455410888},{"$f":"VLOOKUP(BX877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":3275492.0135715851},{"$f":"VLOOKUP(BY877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":3149277.4330143235},{"$f":"VLOOKUP(BZ877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":3025107.3677838705},{"$f":"VLOOKUP(CA877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":2902828.250024965},{"$f":"VLOOKUP(CB877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":2782297.9721700456},{"$f":"VLOOKUP(CC877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":2662750.9870003304},{"$f":"VLOOKUP(CD877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":2543346.1093981741},{"$f":"VLOOKUP(CE877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":2423941.2317960174},{"$f":"VLOOKUP(CF877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":2304536.3541938616},{"$f":"VLOOKUP(CG877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":2185131.4765917044},{"$f":"VLOOKUP(CH877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":2065726.5989895479},{"$f":"VLOOKUP(CI877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":1946321.7213873914},{"$f":"VLOOKUP(CJ877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":1826916.8437852352},{"$f":"VLOOKUP(CK877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":1707511.9661830782},{"$f":"VLOOKUP(CL877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":1588107.0885809218},{"$f":"VLOOKUP(CM877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":1468702.210978765},{"$f":"VLOOKUP(CN877,Assumptions!$A$4:$E$53,3,FALSE)*$BU890*1000000","v":1349297.3333766086},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR895:DK895))","v":29981458.284005869},{"$f":"VLOOKUP(CR877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":35801028.58203128},{"$f":"VLOOKUP(CS877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":35007715.044924468},{"$f":"VLOOKUP(CT877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":34132143.430920064},{"$f":"VLOOKUP(CU877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":33285817.260238886},{"$f":"VLOOKUP(CV877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":32466545.231652107},{"$f":"VLOOKUP(CW877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":31672332.699169356},{"$f":"VLOOKUP(CX877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":30901297.391222309},{"$f":"VLOOKUP(CY877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":30151697.504270088},{"$f":"VLOOKUP(CZ877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":29414149.774076428},{"$f":"VLOOKUP(DA877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":28678343.847423632},{"$f":"VLOOKUP(DB877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":27942537.920770835},{"$f":"VLOOKUP(DC877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":27206731.994118042},{"$f":"VLOOKUP(DD877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":26470926.067465242},{"$f":"VLOOKUP(DE877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":25735120.140812445},{"$f":"VLOOKUP(DF877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":24999314.214159653},{"$f":"VLOOKUP(DG877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":24263508.28750686},{"$f":"VLOOKUP(DH877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":23527702.360854056},{"$f":"VLOOKUP(DI877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":22791896.43420127},{"$f":"VLOOKUP(DJ877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":22056090.50754847},{"$f":"VLOOKUP(DK877,Assumptions!$A$4:$E$53,5,FALSE)*$CR890*1000000","v":21320284.580895673},null,"Capital Recovery & Taxes",47373946.550992422,{"$f":"VLOOKUP(DO877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":56569497.002101548},{"$f":"VLOOKUP(DP877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":55315975.817472391},{"$f":"VLOOKUP(DQ877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":53932477.975223042},{"$f":"VLOOKUP(DR877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":52595191.096287444},{"$f":"VLOOKUP(DS877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":51300652.687737167},{"$f":"VLOOKUP(DT877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":50045710.993188649},{"$f":"VLOOKUP(DU877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":48827391.819998287},{"$f":"VLOOKUP(DV877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":47642942.930197328},{"$f":"VLOOKUP(DW877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":46477537.751502603},{"$f":"VLOOKUP(DX877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":45314884.810776621},{"$f":"VLOOKUP(DY877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":44152231.870050624},{"$f":"VLOOKUP(DZ877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":42989578.929324627},{"$f":"VLOOKUP(EA877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":41826925.988598637},{"$f":"VLOOKUP(EB877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":40664273.047872648},{"$f":"VLOOKUP(EC877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":39501620.107146665},{"$f":"VLOOKUP(ED877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":38338967.166420676},{"$f":"VLOOKUP(EE877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":37176314.225694679},{"$f":"VLOOKUP(EF877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":36013661.284968697},{"$f":"VLOOKUP(EG877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":34851008.344242699},{"$f":"VLOOKUP(EH877,Assumptions!$A$4:$E$53,5,FALSE)*$DO890*1000000","v":33688355.40351671},null,"Capital Recovery & Taxes",23972120.333776802,{"$f":"VLOOKUP(EL877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":31957843.782601941},{"$f":"VLOOKUP(EM877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":30873924.574981753},{"$f":"VLOOKUP(EN877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":29731387.069926336},{"$f":"VLOOKUP(EO877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":28609690.291520525},{"$f":"VLOOKUP(EP877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":27507272.686758898},{"$f":"VLOOKUP(EQ877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":26422712.842008259},{"$f":"VLOOKUP(ER877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":25354669.423276778},{"$f":"VLOOKUP(ES877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":24301901.196124211},{"$f":"VLOOKUP(ET877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":23257721.510501601},{"$f":"VLOOKUP(EU877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":22214783.05931922},{"$f":"VLOOKUP(EV877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":21171844.608136833},{"$f":"VLOOKUP(EW877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":20128906.156954456},{"$f":"VLOOKUP(EX877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":19085967.705772068},{"$f":"VLOOKUP(EY877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":18043029.254589684},{"$f":"VLOOKUP(EZ877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":17000090.803407304},{"$f":"VLOOKUP(FA877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":15957152.352224922},{"$f":"VLOOKUP(FB877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":14914213.901042536},{"$f":"VLOOKUP(FC877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":13871275.449860152},{"$f":"VLOOKUP(FD877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":12828336.998677768},{"$f":"VLOOKUP(FE877,Assumptions!$A$4:$E$53,3,FALSE)*$EL890*1000000","v":11785398.547495384}]
[null,"Transmission",0,{"$f":"VLOOKUP(D877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(E877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(F877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(G877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(H877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(I877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(J877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(K877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(L877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(M877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(N877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(O877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(P877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(Q877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(R877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(S877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(T877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(U877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(V877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},{"$f":"VLOOKUP(W877,Assumptions!$A$4:$E$53,5,FALSE)*$E890*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AB877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AC877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AD877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AE877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AF877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AG877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AH877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AI877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AJ877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AK877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AL877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AM877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AN877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AO877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AP877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AQ877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AR877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AS877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},{"$f":"VLOOKUP(AT877,Assumptions!$A$4:$E$53,5,FALSE)*$AB890*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(AY877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(AZ877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BA877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BB877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BC877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BD877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BE877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BF877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BG877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BH877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BI877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BJ877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BK877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BL877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BM877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BN877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BO877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BP877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},{"$f":"VLOOKUP(BQ877,Assumptions!$A$4:$E$53,5,FALSE)*$AY890*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(BV877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(BW877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(BX877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(BY877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(BZ877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CA877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CB877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CC877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CD877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CE877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CF877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CG877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CH877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CI877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CJ877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CK877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CL877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CM877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},{"$f":"VLOOKUP(CN877,Assumptions!$A$4:$E$53,5,FALSE)*$BV890*1000000","v":0},null,"Transmission",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR896:DK896))","v":0},{"$f":"VLOOKUP(CR877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(CS877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(CT877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(CU877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(CV877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(CW877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(CX877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(CY877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(CZ877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(DA877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(DB877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(DC877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(DD877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(DE877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(DF877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(DG877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(DH877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(DI877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(DJ877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},{"$f":"VLOOKUP(DK877,Assumptions!$A$4:$E$53,5,FALSE)*$CS890*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(DP877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(DQ877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(DR877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(DS877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(DT877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(DU877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(DV877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(DW877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(DX877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(DY877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(DZ877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(EA877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(EB877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(EC877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(ED877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(EE877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(EF877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(EG877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},{"$f":"VLOOKUP(EH877,Assumptions!$A$4:$E$53,5,FALSE)*$DP890*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(EM877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(EN877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(EO877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(EP877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(EQ877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(ER877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(ES877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(ET877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(EU877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(EV877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(EW877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(EX877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(EY877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(EZ877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(FA877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(FB877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(FC877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(FD877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0},{"$f":"VLOOKUP(FE877,Assumptions!$A$4:$E$53,5,FALSE)*$EM890*1000000","v":0}]
[null,"Misc Charges",5456.0697441111906,{"$f":"(D893+D894)*Misc_Rev","v":4683.5358437642162},4777.2065606395008,4872.7506918522913,4970.2057056893373,5069.6098198031241,5171.0020161991861,5274.4220565231699,5379.9104976536337,5487.5087076067057,5597.2588817588403,5709.2040593940173,5823.3881405818975,5939.8559033935353,6058.6530214614058,6179.8260818906347,6303.4226035284482,6429.4910555990155,6558.0808767109975,6689.2424942452171,6823.0273441301206,null,"Misc Charges",0,{"$f":"(AA893+AA894)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",490.59160449133117,{"$f":"(AX893+AX894)*Misc_Rev","v":421.12793128513243},429.5504899108351,438.1414997090518,446.9043297032328,455.84241629729758,464.95926462324343,474.2584499157083,483.74361891402248,493.41849129230292,503.28686111814898,513.35259834051203,523.61965030732222,534.09204331346871,544.77388417973816,555.66936186333282,566.78274910059963,578.11840408261151,589.68077216426389,601.47438760754903,613.50387535969992,null,"Misc Charges",0,{"$f":"(BU893+BU894)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR897:DK897))","v":34024.657154248962},{"$f":"(CR893+CR894)*Misc_Rev","v":29207.049914585183},{"$f":"(CS893+CS894)*Misc_Rev","v":29791.190912876886},30387.014731134423,30994.755025757109,31614.650126272252,32246.94312879771,32891.881991373652,33549.719631201137,34220.714023825152,34905.128304301659,35603.230870387692,36315.295487795447,37041.601397551356,37782.433425502386,38538.082094012425,39308.843735892682,40095.02061061054,40896.921022822746,41714.859443279194,42549.156632144783,null,"Misc Charges",0,{"$f":"(DO893+DO894)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",72435.566455724562,{"$f":"(EL893+EL894)*Misc_Rev","v":62179.295311412185},63422.881217640439,64691.338841993245,65985.165618833096,67304.868931209756,68650.966309833966,70023.985636030629,71424.465348751255,72852.95465572628,74310.013748840822,75796.214023817636,77312.138304293985,78858.381070379866,80435.548691787466,82044.259665623205,83685.144858935673,85358.847756114395,87066.024711236692,88807.345205461417,90583.492109570638]
[null,"Total Fixed Cost",3137557.7473723176,{"$f":"SUM(D893:D897)","v":4098060.4303063052},{"$f":"SUM(E893:E896)","v":3963202.8782760599},3825879.5600833623,3691186.4438701449,3558932.6759834136,3428944.674523748,3301058.7389257546,3175123.5141408676,3050317.5606946754,2925738.167108654,2801234.0634822627,2676806.7556146942,2552457.7794211223,2428188.7015350298,2304001.1199225667,2179896.6645092038,2055876.9978189231,1931943.8156261873,1808098.8476209466,1684343.8580869515,null,"Total Fixed Cost",701587.05043975892,{"$f":"SUM(AA893:AA897)","v":935303.55453200045},{"$f":"SUM(AB893:AB896)","v":903580.71695230785},870142.30987660203,837313.84400490904,805049.61769081908,773308.03071772703,742049.8265432046,711238.6782175405,680678.88894713251,650155.42662643513,619631.96430573775,589108.50198504061,558585.039664343,528061.57734364562,497538.11502294842,467014.65270225116,436491.19038155372,405967.72806085635,375444.26574015897,344920.80341946165,null,"Total Fixed Cost",193931.19073053458,{"$f":"SUM(AX893:AX897)","v":250918.8749524655},{"$f":"SUM(AY893:AY896)","v":242780.40596385338},234635.86582131207,226651.15675836246,218814.86242071076,211116.60393423858,203546.59632811154,196095.79645754999,188714.94176649995,181349.89238620651,173991.61282811646,166640.23848867384,159295.90747225154,151958.76064531007,144628.94169163905,137306.5971687038,129991.87656511908,122684.93235927189,115385.92007911699,108094.99836316824,null,"Total Fixed Cost",2744541.7235060097,{"$f":"SUM(BU893:BU897)","v":3658818.4288001829},{"$f":"SUM(BV893:BV896)","v":3534721.709411053},3403913.8455410888,3275492.0135715851,3149277.4330143235,3025107.3677838705,2902828.250024965,2782297.9721700456,2662750.9870003304,2543346.1093981741,2423941.2317960174,2304536.3541938616,2185131.4765917044,2065726.5989895479,1946321.7213873914,1826916.8437852352,1707511.9661830782,1588107.0885809218,1468702.210978765,1349297.3333766086,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR898:DK898))","v":31151048.685661674},{"$f":"SUM(CR893:CR897)","v":36832055.276405804},{"$f":"SUM(CS893:CS896)","v":36029571.08227361},35174436.589016192,34348956.281496935,33550947.033335317,32778422.53688623,32029509.025693521,31302473.371430721,30587941.158580273,29875611.059617557,29163750.477208637,28452368.801684599,27741475.611183133,27031080.675404694,26321193.959443744,25611825.627696633,24902986.047847625,24194685.794934712,23486935.655496579,22779746.631802745,null,"Total Fixed Cost",47373946.550992422,{"$f":"SUM(DO893:DO897)","v":56569497.002101548},{"$f":"SUM(DP893:DP896)","v":55315975.817472391},53932477.975223042,52595191.096287444,51300652.687737167,50045710.993188649,48827391.819998287,47642942.930197328,46477537.751502603,45314884.810776621,44152231.870050624,42989578.929324627,41826925.988598637,40664273.047872648,39501620.107146665,38338967.166420676,37176314.225694679,36013661.284968697,34851008.344242699,33688355.40351671,null,"Total Fixed Cost",26462077.628013283,{"$f":"SUM(EL893:EL897)","v":34152810.870717503},{"$f":"SUM(EM893:EM896)","v":33049368.123641986},31950339.489559773,30873021.75954663,29815870.784145527,28777482.901342619,27756534.883797824,26751803.96585568,25756622.335627701,24763661.900947843,23771701.026598025,22780759.703784872,21790858.323539093,20802017.684712052,19814259.002132118,18827603.91492423,17842074.494995832,16857693.255692516,15874483.160626777,14892467.632683374]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D901:W901))","v":935732.61715565412},{"$f":"HLOOKUP(D878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*D879","v":803240.69488993206},{"$f":"HLOOKUP(E878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*E879","v":819305.50878773094},{"$f":"HLOOKUP(F878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*F879","v":835691.61896348535},{"$f":"HLOOKUP(G878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*G879","v":852405.45134275511},{"$f":"HLOOKUP(H878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*H879","v":869453.5603696102},{"$f":"HLOOKUP(I878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*I879","v":886842.63157700247},{"$f":"HLOOKUP(J878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*J879","v":904579.48420854239},{"$f":"HLOOKUP(K878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*K879","v":922671.07389271329},{"$f":"HLOOKUP(L878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*L879","v":941124.49537056754},{"$f":"HLOOKUP(M878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*M879","v":959946.98527797894},{"$f":"HLOOKUP(N878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*N879","v":979145.9249835388},{"$f":"HLOOKUP(O878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*O879","v":998728.84348320938},{"$f":"HLOOKUP(P878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*P879","v":1018703.4203528735},{"$f":"HLOOKUP(Q878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q879","v":1039077.4887599312},{"$f":"HLOOKUP(R878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*R879","v":1059859.0385351297},{"$f":"HLOOKUP(S878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*S879","v":1081056.2193058324},{"$f":"HLOOKUP(T878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*T879","v":1102677.343691949},{"$f":"HLOOKUP(U878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*U879","v":1124730.8905657879},{"$f":"HLOOKUP(V878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*V879","v":1147225.5083771038},{"$f":"HLOOKUP(W878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*W879","v":1170170.0185446457},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA901:AT901))","v":194944.29524076133},{"$f":"HLOOKUP(AA878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA879","v":167341.81143540249},{"$f":"HLOOKUP(AB878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB879","v":170688.64766411058},{"$f":"HLOOKUP(AC878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC879","v":174102.42061739275},{"$f":"HLOOKUP(AD878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD879","v":177584.46902974061},{"$f":"HLOOKUP(AE878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE879","v":181136.15841033543},{"$f":"HLOOKUP(AF878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF879","v":184758.88157854215},{"$f":"HLOOKUP(AG878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG879","v":188454.05921011296},{"$f":"HLOOKUP(AH878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH879","v":192223.14039431524},{"$f":"HLOOKUP(AI878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI879","v":196067.60320220154},{"$f":"HLOOKUP(AJ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ879","v":199988.95526624558},{"$f":"HLOOKUP(AK878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK879","v":203988.73437157052},{"$f":"HLOOKUP(AL878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL879","v":208068.5090590019},{"$f":"HLOOKUP(AM878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM879","v":212229.87924018194},{"$f":"HLOOKUP(AN878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN879","v":216474.47682498561},{"$f":"HLOOKUP(AO878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO879","v":220803.96636148531},{"$f":"HLOOKUP(AP878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP879","v":225220.04568871504},{"$f":"HLOOKUP(AQ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ879","v":229724.44660248936},{"$f":"HLOOKUP(AR878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR879","v":234318.93553453911},{"$f":"HLOOKUP(AS878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS879","v":239005.31424522991},{"$f":"HLOOKUP(AT878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT879","v":243785.42053013446},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX901:BQ901))","v":60711.31074497223},{"$f":"HLOOKUP(AX878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX879","v":52115.09627472797},{"$f":"HLOOKUP(AY878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY879","v":53157.398200222531},{"$f":"HLOOKUP(AZ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ879","v":54220.546164226973},{"$f":"HLOOKUP(BA878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA879","v":55304.957087511517},{"$f":"HLOOKUP(BB878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB879","v":56411.056229261754},{"$f":"HLOOKUP(BC878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC879","v":57539.277353846985},{"$f":"HLOOKUP(BD878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD879","v":58690.06290092392},{"$f":"HLOOKUP(BE878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE879","v":59863.864158942408},{"$f":"HLOOKUP(BF878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF879","v":61061.141442121254},{"$f":"HLOOKUP(BG878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG879","v":62282.364270963684},{"$f":"HLOOKUP(BH878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH879","v":63528.011556382953},{"$f":"HLOOKUP(BI878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI879","v":64798.571787510613},{"$f":"HLOOKUP(BJ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ879","v":66094.543223260829},{"$f":"HLOOKUP(BK878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK879","v":67416.43408772604},{"$f":"HLOOKUP(BL878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL879","v":68764.762769480571},{"$f":"HLOOKUP(BM878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM879","v":70140.058024870188},{"$f":"HLOOKUP(BN878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN879","v":71542.85918536759},{"$f":"HLOOKUP(BO878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO879","v":72973.716369074944},{"$f":"HLOOKUP(BP878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP879","v":74433.19069645644},{"$f":"HLOOKUP(BQ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ879","v":75921.854510385558},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU901:CN901))","v":0},{"$f":"HLOOKUP(BU878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU879","v":0},{"$f":"HLOOKUP(BV878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV879","v":0},{"$f":"HLOOKUP(BW878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW879","v":0},{"$f":"HLOOKUP(BX878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX879","v":0},{"$f":"HLOOKUP(BY878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY879","v":0},{"$f":"HLOOKUP(BZ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ879","v":0},{"$f":"HLOOKUP(CA878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA879","v":0},{"$f":"HLOOKUP(CB878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB879","v":0},{"$f":"HLOOKUP(CC878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC879","v":0},{"$f":"HLOOKUP(CD878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD879","v":0},{"$f":"HLOOKUP(CE878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE879","v":0},{"$f":"HLOOKUP(CF878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF879","v":0},{"$f":"HLOOKUP(CG878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG879","v":0},{"$f":"HLOOKUP(CH878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH879","v":0},{"$f":"HLOOKUP(CI878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI879","v":0},{"$f":"HLOOKUP(CJ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ879","v":0},{"$f":"HLOOKUP(CK878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK879","v":0},{"$f":"HLOOKUP(CL878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL879","v":0},{"$f":"HLOOKUP(CM878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM879","v":0},{"$f":"HLOOKUP(CN878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN879","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR901:DK901))","v":0},{"$f":"HLOOKUP(CR878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR879","v":0},{"$f":"HLOOKUP(CS878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS879","v":0},{"$f":"HLOOKUP(CT878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT879","v":0},{"$f":"HLOOKUP(CU878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU879","v":0},{"$f":"HLOOKUP(CV878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV879","v":0},{"$f":"HLOOKUP(CW878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW879","v":0},{"$f":"HLOOKUP(CX878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX879","v":0},{"$f":"HLOOKUP(CY878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY879","v":0},{"$f":"HLOOKUP(CZ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ879","v":0},{"$f":"HLOOKUP(DA878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA879","v":0},{"$f":"HLOOKUP(DB878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB879","v":0},{"$f":"HLOOKUP(DC878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC879","v":0},{"$f":"HLOOKUP(DD878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD879","v":0},{"$f":"HLOOKUP(DE878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE879","v":0},{"$f":"HLOOKUP(DF878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF879","v":0},{"$f":"HLOOKUP(DG878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG879","v":0},{"$f":"HLOOKUP(DH878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH879","v":0},{"$f":"HLOOKUP(DI878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI879","v":0},{"$f":"HLOOKUP(DJ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ879","v":0},{"$f":"HLOOKUP(DK878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK879","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO901:EH901))","v":0},{"$f":"HLOOKUP(DO878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO879","v":0},{"$f":"HLOOKUP(DP878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP879","v":0},{"$f":"HLOOKUP(DQ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ879","v":0},{"$f":"HLOOKUP(DR878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR879","v":0},{"$f":"HLOOKUP(DS878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS879","v":0},{"$f":"HLOOKUP(DT878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT879","v":0},{"$f":"HLOOKUP(DU878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU879","v":0},{"$f":"HLOOKUP(DV878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV879","v":0},{"$f":"HLOOKUP(DW878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW879","v":0},{"$f":"HLOOKUP(DX878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX879","v":0},{"$f":"HLOOKUP(DY878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY879","v":0},{"$f":"HLOOKUP(DZ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ879","v":0},{"$f":"HLOOKUP(EA878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA879","v":0},{"$f":"HLOOKUP(EB878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB879","v":0},{"$f":"HLOOKUP(EC878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC879","v":0},{"$f":"HLOOKUP(ED878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED879","v":0},{"$f":"HLOOKUP(EE878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE879","v":0},{"$f":"HLOOKUP(EF878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF879","v":0},{"$f":"HLOOKUP(EG878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG879","v":0},{"$f":"HLOOKUP(EH878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$48)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH879","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL901:FE901))","v":1360309.824878548},{"$f":"HLOOKUP(EL878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL879","v":1167701.3165602721},{"$f":"HLOOKUP(EM878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM879","v":1191055.3428914777},{"$f":"HLOOKUP(EN878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN879","v":1214876.4497493072},{"$f":"HLOOKUP(EO878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO879","v":1239173.9787442933},{"$f":"HLOOKUP(EP878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP879","v":1263957.458319179},{"$f":"HLOOKUP(EQ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ879","v":1289236.6074855626},{"$f":"HLOOKUP(ER878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER879","v":1315021.3396352739},{"$f":"HLOOKUP(ES878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES879","v":1341321.7664279796},{"$f":"HLOOKUP(ET878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET879","v":1368148.2017565391},{"$f":"HLOOKUP(EU878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU879","v":1395511.1657916701},{"$f":"HLOOKUP(EV878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV879","v":1423421.3891075035},{"$f":"HLOOKUP(EW878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW879","v":1451889.8168896534},{"$f":"HLOOKUP(EX878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX879","v":1480927.6132274463},{"$f":"HLOOKUP(EY878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY879","v":1510546.1654919954},{"$f":"HLOOKUP(EZ878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ879","v":1540757.0888018354},{"$f":"HLOOKUP(FA878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA879","v":1571572.2305778721},{"$f":"HLOOKUP(FB878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB879","v":1603003.6751894297},{"$f":"HLOOKUP(FC878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC879","v":1635063.7486932185},{"$f":"HLOOKUP(FD878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD879","v":1667765.0236670824},{"$f":"HLOOKUP(FE878,'Variable O&M'!$B$4:$BB$48,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE879","v":1701120.3241404244}]
[null,"Fuel Cost",14033724.233039748,{"$f":"HLOOKUP(D878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D880","v":14033724.233039739},{"$f":"HLOOKUP(E878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E880","v":14033724.233039739},{"$f":"HLOOKUP(F878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F880","v":14033724.233039739},{"$f":"HLOOKUP(G878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G880","v":14033724.233039739},{"$f":"HLOOKUP(H878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H880","v":14033724.233039739},{"$f":"HLOOKUP(I878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I880","v":14033724.233039739},{"$f":"HLOOKUP(J878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J880","v":14033724.233039739},{"$f":"HLOOKUP(K878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K880","v":14033724.233039739},{"$f":"HLOOKUP(L878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L880","v":14033724.233039739},{"$f":"HLOOKUP(M878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M880","v":14033724.233039739},{"$f":"HLOOKUP(N878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N880","v":14033724.233039739},{"$f":"HLOOKUP(O878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O880","v":14033724.233039739},{"$f":"HLOOKUP(P878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P880","v":14033724.233039739},{"$f":"HLOOKUP(Q878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q880","v":14033724.233039739},{"$f":"HLOOKUP(R878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R880","v":14033724.233039739},{"$f":"HLOOKUP(S878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S880","v":14033724.233039739},{"$f":"HLOOKUP(T878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T880","v":14033724.233039739},{"$f":"HLOOKUP(U878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U880","v":14033724.233039739},{"$f":"HLOOKUP(V878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V880","v":14033724.233039739},{"$f":"HLOOKUP(W878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W880","v":14033724.233039739},null,"Fuel Cost",2948788.6219280562,{"$f":"HLOOKUP(AA878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA880","v":2948788.6219280562},{"$f":"HLOOKUP(AB878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB880","v":2948788.6219280562},{"$f":"HLOOKUP(AC878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC880","v":2948788.6219280562},{"$f":"HLOOKUP(AD878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD880","v":2948788.6219280562},{"$f":"HLOOKUP(AE878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE880","v":2948788.6219280562},{"$f":"HLOOKUP(AF878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF880","v":2948788.6219280562},{"$f":"HLOOKUP(AG878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG880","v":2948788.6219280562},{"$f":"HLOOKUP(AH878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH880","v":2948788.6219280562},{"$f":"HLOOKUP(AI878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI880","v":2948788.6219280562},{"$f":"HLOOKUP(AJ878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ880","v":2948788.6219280562},{"$f":"HLOOKUP(AK878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK880","v":2948788.6219280562},{"$f":"HLOOKUP(AL878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL880","v":2948788.6219280562},{"$f":"HLOOKUP(AM878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM880","v":2948788.6219280562},{"$f":"HLOOKUP(AN878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN880","v":2948788.6219280562},{"$f":"HLOOKUP(AO878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO880","v":2948788.6219280562},{"$f":"HLOOKUP(AP878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP880","v":2948788.6219280562},{"$f":"HLOOKUP(AQ878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ880","v":2948788.6219280562},{"$f":"HLOOKUP(AR878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR880","v":2948788.6219280562},{"$f":"HLOOKUP(AS878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS880","v":2948788.6219280562},{"$f":"HLOOKUP(AT878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT880","v":2948788.6219280562},null,"Fuel Cost",2588720.1995282704,{"$f":"HLOOKUP(AX878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX880","v":2588720.1995282695},{"$f":"HLOOKUP(AY878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY880","v":2588720.1995282695},{"$f":"HLOOKUP(AZ878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ880","v":2588720.1995282695},{"$f":"HLOOKUP(BA878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA880","v":2588720.1995282695},{"$f":"HLOOKUP(BB878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB880","v":2588720.1995282695},{"$f":"HLOOKUP(BC878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC880","v":2588720.1995282695},{"$f":"HLOOKUP(BD878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD880","v":2588720.1995282695},{"$f":"HLOOKUP(BE878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE880","v":2588720.1995282695},{"$f":"HLOOKUP(BF878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF880","v":2588720.1995282695},{"$f":"HLOOKUP(BG878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG880","v":2588720.1995282695},{"$f":"HLOOKUP(BH878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH880","v":2588720.1995282695},{"$f":"HLOOKUP(BI878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI880","v":2588720.1995282695},{"$f":"HLOOKUP(BJ878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ880","v":2588720.1995282695},{"$f":"HLOOKUP(BK878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK880","v":2588720.1995282695},{"$f":"HLOOKUP(BL878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL880","v":2588720.1995282695},{"$f":"HLOOKUP(BM878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM880","v":2588720.1995282695},{"$f":"HLOOKUP(BN878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN880","v":2588720.1995282695},{"$f":"HLOOKUP(BO878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO880","v":2588720.1995282695},{"$f":"HLOOKUP(BP878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP880","v":2588720.1995282695},{"$f":"HLOOKUP(BQ878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ880","v":2588720.1995282695},null,"Fuel Cost",7105420.2159453006,{"$f":"HLOOKUP(BU878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU880","v":3190830.0000000005},{"$f":"HLOOKUP(BV878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV880","v":3293760.0000000005},{"$f":"HLOOKUP(BW878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW880","v":3396690},{"$f":"HLOOKUP(BX878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX880","v":3499620.0000000005},{"$f":"HLOOKUP(BY878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY880","v":3602550.0000000005},{"$f":"HLOOKUP(BZ878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ880","v":8954910},{"$f":"HLOOKUP(CA878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA880","v":8851980},{"$f":"HLOOKUP(CB878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB880","v":8954910},{"$f":"HLOOKUP(CC878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC880","v":9057840.0000000019},{"$f":"HLOOKUP(CD878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD880","v":9160770.0000000019},{"$f":"HLOOKUP(CE878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE880","v":9263700.0000000019},{"$f":"HLOOKUP(CF878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF880","v":9366630},{"$f":"HLOOKUP(CG878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG880","v":9469560},{"$f":"HLOOKUP(CH878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH880","v":9572490.0000000019},{"$f":"HLOOKUP(CI878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI880","v":9778350.0000000019},{"$f":"HLOOKUP(CJ878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ880","v":9881280},{"$f":"HLOOKUP(CK878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK880","v":9984210},{"$f":"HLOOKUP(CL878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL880","v":10087140.000000002},{"$f":"HLOOKUP(CM878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM880","v":10190070.000000002},{"$f":"HLOOKUP(CN878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN880","v":10293000.000000002},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",26994806.739688724,{"$f":"HLOOKUP(EL878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EL880","v":11826000},{"$f":"HLOOKUP(EM878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EM880","v":12088799.999999998},{"$f":"HLOOKUP(EN878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EN880","v":12351600},{"$f":"HLOOKUP(EO878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EO880","v":12877200.000000002},{"$f":"HLOOKUP(EP878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EP880","v":13140000},{"$f":"HLOOKUP(EQ878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EQ880","v":34164000},{"$f":"HLOOKUP(ER878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ER880","v":33901200},{"$f":"HLOOKUP(ES878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ES880","v":34164000},{"$f":"HLOOKUP(ET878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*ET880","v":34689600},{"$f":"HLOOKUP(EU878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EU880","v":34952400},{"$f":"HLOOKUP(EV878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EV880","v":35478000},{"$f":"HLOOKUP(EW878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EW880","v":36003600},{"$f":"HLOOKUP(EX878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EX880","v":36266400},{"$f":"HLOOKUP(EY878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EY880","v":36792000},{"$f":"HLOOKUP(EZ878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*EZ880","v":37317600},{"$f":"HLOOKUP(FA878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FA880","v":37843200},{"$f":"HLOOKUP(FB878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FB880","v":38106000},{"$f":"HLOOKUP(FC878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FC880","v":38631600},{"$f":"HLOOKUP(FD878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FD880","v":39157200},{"$f":"HLOOKUP(FE878,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*FE880","v":39682800}]
[null,"Fuel Savings on remaining plant",-2318877.1801374685,{"$f":"HLOOKUP(D878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D881","v":-2318877.1801374676},{"$f":"HLOOKUP(E878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E881","v":-2318877.1801374676},{"$f":"HLOOKUP(F878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F881","v":-2318877.1801374676},{"$f":"HLOOKUP(G878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G881","v":-2318877.1801374676},{"$f":"HLOOKUP(H878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H881","v":-2318877.1801374676},{"$f":"HLOOKUP(I878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I881","v":-2318877.1801374676},{"$f":"HLOOKUP(J878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J881","v":-2318877.1801374676},{"$f":"HLOOKUP(K878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K881","v":-2318877.1801374676},{"$f":"HLOOKUP(L878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L881","v":-2318877.1801374676},{"$f":"HLOOKUP(M878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M881","v":-2318877.1801374676},{"$f":"HLOOKUP(N878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N881","v":-2318877.1801374676},{"$f":"HLOOKUP(O878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O881","v":-2318877.1801374676},{"$f":"HLOOKUP(P878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P881","v":-2318877.1801374676},{"$f":"HLOOKUP(Q878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q881","v":-2318877.1801374676},{"$f":"HLOOKUP(R878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R881","v":-2318877.1801374676},{"$f":"HLOOKUP(S878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S881","v":-2318877.1801374676},{"$f":"HLOOKUP(T878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T881","v":-2318877.1801374676},{"$f":"HLOOKUP(U878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U881","v":-2318877.1801374676},{"$f":"HLOOKUP(V878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V881","v":-2318877.1801374676},{"$f":"HLOOKUP(W878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W881","v":-2318877.1801374676},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA903:AT903))","v":-1545918.1200916455},{"$f":"HLOOKUP(AA878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA881","v":-1545918.120091645},{"$f":"HLOOKUP(AB878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB881","v":-1545918.120091645},{"$f":"HLOOKUP(AC878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC881","v":-1545918.120091645},{"$f":"HLOOKUP(AD878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD881","v":-1545918.120091645},{"$f":"HLOOKUP(AE878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE881","v":-1545918.120091645},{"$f":"HLOOKUP(AF878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF881","v":-1545918.120091645},{"$f":"HLOOKUP(AG878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG881","v":-1545918.120091645},{"$f":"HLOOKUP(AH878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH881","v":-1545918.120091645},{"$f":"HLOOKUP(AI878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI881","v":-1545918.120091645},{"$f":"HLOOKUP(AJ878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ881","v":-1545918.120091645},{"$f":"HLOOKUP(AK878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK881","v":-1545918.120091645},{"$f":"HLOOKUP(AL878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL881","v":-1545918.120091645},{"$f":"HLOOKUP(AM878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM881","v":-1545918.120091645},{"$f":"HLOOKUP(AN878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN881","v":-1545918.120091645},{"$f":"HLOOKUP(AO878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO881","v":-1545918.120091645},{"$f":"HLOOKUP(AP878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP881","v":-1545918.120091645},{"$f":"HLOOKUP(AQ878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ881","v":-1545918.120091645},{"$f":"HLOOKUP(AR878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR881","v":-1545918.120091645},{"$f":"HLOOKUP(AS878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS881","v":-1545918.120091645},{"$f":"HLOOKUP(AT878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT881","v":-1545918.120091645},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX903:BQ903))","v":0},{"$f":"HLOOKUP(AX878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX881","v":0},{"$f":"HLOOKUP(AY878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY881","v":0},{"$f":"HLOOKUP(AZ878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ881","v":0},{"$f":"HLOOKUP(BA878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA881","v":0},{"$f":"HLOOKUP(BB878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB881","v":0},{"$f":"HLOOKUP(BC878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC881","v":0},{"$f":"HLOOKUP(BD878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD881","v":0},{"$f":"HLOOKUP(BE878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE881","v":0},{"$f":"HLOOKUP(BF878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF881","v":0},{"$f":"HLOOKUP(BG878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG881","v":0},{"$f":"HLOOKUP(BH878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH881","v":0},{"$f":"HLOOKUP(BI878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI881","v":0},{"$f":"HLOOKUP(BJ878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ881","v":0},{"$f":"HLOOKUP(BK878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK881","v":0},{"$f":"HLOOKUP(BL878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL881","v":0},{"$f":"HLOOKUP(BM878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM881","v":0},{"$f":"HLOOKUP(BN878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN881","v":0},{"$f":"HLOOKUP(BO878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO881","v":0},{"$f":"HLOOKUP(BP878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP881","v":0},{"$f":"HLOOKUP(BQ878,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ881","v":0},null,"Fuel Savings on remaining plant",-695424.10624145507,{"$f":"HLOOKUP(BU878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU881","v":-312294.00000000006},{"$f":"HLOOKUP(BV878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV881","v":-322368.00000000006},{"$f":"HLOOKUP(BW878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW881","v":-332442.00000000006},{"$f":"HLOOKUP(BX878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX881","v":-342516.00000000006},{"$f":"HLOOKUP(BY878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY881","v":-352590.00000000006},{"$f":"HLOOKUP(BZ878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ881","v":-876438},{"$f":"HLOOKUP(CA878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA881","v":-866364.00000000012},{"$f":"HLOOKUP(CB878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB881","v":-876438},{"$f":"HLOOKUP(CC878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC881","v":-886512.00000000023},{"$f":"HLOOKUP(CD878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD881","v":-896586.00000000012},{"$f":"HLOOKUP(CE878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE881","v":-906660.00000000012},{"$f":"HLOOKUP(CF878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF881","v":-916734.00000000012},{"$f":"HLOOKUP(CG878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG881","v":-926808.00000000012},{"$f":"HLOOKUP(CH878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH881","v":-936882.00000000023},{"$f":"HLOOKUP(CI878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI881","v":-957030.00000000012},{"$f":"HLOOKUP(CJ878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ881","v":-967104.00000000012},{"$f":"HLOOKUP(CK878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK881","v":-977178.00000000012},{"$f":"HLOOKUP(CL878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL881","v":-987252.00000000023},{"$f":"HLOOKUP(CM878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM881","v":-997326.00000000023},{"$f":"HLOOKUP(CN878,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN881","v":-1007400.0000000001},null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",585.74235264511367,{"$f":"HLOOKUP(D878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D902:D903)","v":585.74235264511356},{"$f":"HLOOKUP(E878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E902:E903)","v":585.74235264511356},{"$f":"HLOOKUP(F878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F902:F903)","v":585.74235264511356},{"$f":"HLOOKUP(G878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G902:G903)","v":585.74235264511356},{"$f":"HLOOKUP(H878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H902:H903)","v":585.74235264511356},{"$f":"HLOOKUP(I878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I902:I903)","v":585.74235264511356},{"$f":"HLOOKUP(J878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J902:J903)","v":585.74235264511356},{"$f":"HLOOKUP(K878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K902:K903)","v":585.74235264511356},{"$f":"HLOOKUP(L878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L902:L903)","v":585.74235264511356},{"$f":"HLOOKUP(M878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M902:M903)","v":585.74235264511356},{"$f":"HLOOKUP(N878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N902:N903)","v":585.74235264511356},{"$f":"HLOOKUP(O878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O902:O903)","v":585.74235264511356},{"$f":"HLOOKUP(P878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P902:P903)","v":585.74235264511356},{"$f":"HLOOKUP(Q878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q902:Q903)","v":585.74235264511356},{"$f":"HLOOKUP(R878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R902:R903)","v":585.74235264511356},{"$f":"HLOOKUP(S878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S902:S903)","v":585.74235264511356},{"$f":"HLOOKUP(T878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T902:T903)","v":585.74235264511356},{"$f":"HLOOKUP(U878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U902:U903)","v":585.74235264511356},{"$f":"HLOOKUP(V878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V902:V903)","v":585.74235264511356},{"$f":"HLOOKUP(W878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W902:W903)","v":585.74235264511356},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA904:AT904))","v":70.143525091820578},{"$f":"HLOOKUP(AA878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA902:AA903)","v":70.143525091820564},{"$f":"HLOOKUP(AB878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB902:AB903)","v":70.143525091820564},{"$f":"HLOOKUP(AC878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC902:AC903)","v":70.143525091820564},{"$f":"HLOOKUP(AD878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD902:AD903)","v":70.143525091820564},{"$f":"HLOOKUP(AE878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE902:AE903)","v":70.143525091820564},{"$f":"HLOOKUP(AF878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF902:AF903)","v":70.143525091820564},{"$f":"HLOOKUP(AG878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG902:AG903)","v":70.143525091820564},{"$f":"HLOOKUP(AH878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH902:AH903)","v":70.143525091820564},{"$f":"HLOOKUP(AI878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI902:AI903)","v":70.143525091820564},{"$f":"HLOOKUP(AJ878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ902:AJ903)","v":70.143525091820564},{"$f":"HLOOKUP(AK878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK902:AK903)","v":70.143525091820564},{"$f":"HLOOKUP(AL878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL902:AL903)","v":70.143525091820564},{"$f":"HLOOKUP(AM878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM902:AM903)","v":70.143525091820564},{"$f":"HLOOKUP(AN878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN902:AN903)","v":70.143525091820564},{"$f":"HLOOKUP(AO878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO902:AO903)","v":70.143525091820564},{"$f":"HLOOKUP(AP878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP902:AP903)","v":70.143525091820564},{"$f":"HLOOKUP(AQ878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ902:AQ903)","v":70.143525091820564},{"$f":"HLOOKUP(AR878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR902:AR903)","v":70.143525091820564},{"$f":"HLOOKUP(AS878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS902:AS903)","v":70.143525091820564},{"$f":"HLOOKUP(AT878,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT902:AT903)","v":70.143525091820564},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX904:BQ904))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX905:BQ905))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",368832.07643341803,{"$f":"(SUM(D901:D905))*Misc_Rev","v":364969.4069316829},365437.76051605935,365915.48117212334,366402.75624130858,366899.77681187744,367406.73779385776,367923.83799547766,368451.28020112996,368989.27125089534,369538.02212165605,370097.74800983188,370668.66841577133,371251.00722982956,371844.99282016885,372450.85812231497,373068.84073050402,373699.18299085688,374342.13209641684,374997.94018408796,375666.8644335125,null,"Misc Charges",46584.73755831844,{"$f":"(SUM(AA901:AA905))*Misc_Rev","v":45780.014745456981},45877.588408868745,45977.113545548731,46078.629184962316,46182.17513716418,46287.792008410084,46395.521217080888,46505.405009925125,46617.486478626241,46731.809576701387,46848.419136738026,46967.360887975396,47088.681474237521,47212.428472224899,47338.650410172006,47467.396786878053,47598.718091118237,47732.665821443217,47869.292506374695,48008.651725004798,null,"Misc Charges",77241.52625050614,{"$f":"(SUM(AX901:AX905))*Misc_Rev","v":76990.91221384058},77021.299484176459,77052.294499919051,77083.909415976479,77116.156630355064,77149.048789021224,77182.598790860706,77216.819792736977,77251.725214650782,77287.328745002844,77323.644345961948,77360.686258940244,77398.469010178116,77437.007416440727,77476.316590828603,77516.411948704234,77557.309213737375,77599.024424071176,77641.573938611662,77684.974443442945,null,"Misc Charges",186877.02658230587,{"$f":"(SUM(BU901:BU905))*Misc_Rev","v":83920.838544000013},86627.962368000008,89335.086192000002,92042.210016000012,94749.333840000007,235519.772688,232812.64886399999,235519.772688,238226.89651200004,240934.02033600005,243641.14416000005,246348.26798400001,249055.39180799999,251762.51563200005,257176.76328000004,259883.88710399999,262591.01092799997,265298.13475200004,268005.25857600005,270712.38240000006,null,"Misc Charges",0,{"$f":"(SUM(CR901:CR905))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO901:DO905))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",826665.06832339428,{"$f":"(SUM(EL901:EL905))*Misc_Rev","v":378818.36818299815},{"$f":"(SUM(EM901:EM905))*Misc_Rev","v":387160.90266665805},395517.0544159913,411548.76697631116,419932.97573983733,1033603.6600546341,1026693.7169357268,1035122.1507784412,1051227.5910740101,1059687.0021274902,1075824.0391780401,1091977.3501216008,1100485.5892360331,1116672.4309087538,1132876.5425669288,1149098.2696102671,1157676.2931464727,1173934.3149294022,1190211.03029999,1206506.8131299899]
[null,"Total Variable Cost",12682703.747156549,{"$f":"SUM(D901:D906)","v":12883642.897076532},{"$f":"SUM(E901:E905)","v":12534738.304042649},12551124.414218403,12567838.246597674,12584886.355624527,12602275.42683192,12620012.279463459,12638103.869147629,12656557.290625483,12675379.780532897,12694578.720238455,12714161.638738126,12734136.215607792,12754510.284014847,12775291.833790045,12796489.014560748,12818110.138946865,12840163.685820706,12862658.303632021,12885602.813799564,null,"Total Variable Cost",1601840.9582911341,{"$f":"SUM(AA901:AA906)","v":1616062.4715423626},{"$f":"SUM(AB901:AB905)","v":1573629.2930256138},1577043.0659788959,1580525.1143912436,1584076.8037718385,1587699.5269400454,1591394.7045716159,1595163.7857558182,1599008.2485637045,1602929.6006277488,1606929.3797330735,1611009.1544205048,1615170.5246016849,1619415.1221864889,1623744.6117229885,1628160.691050218,1632665.0919639925,1637259.5808960423,1641945.9596067332,1646726.0658916375,null,"Total Variable Cost",2656084.5752032911,{"$f":"SUM(AX901:AX906)","v":2717826.2080168379},{"$f":"SUM(AY901:AY905)","v":2641877.5977284922},2642940.7456924967,2644025.1566157811,2645131.2557575312,2646259.4768821164,2647410.2624291936,2648584.0636872118,2649781.3409703909,2651002.5637992332,2652248.2110846522,2653518.77131578,2654814.7427515304,2656136.6336159953,2657484.9622977502,2658860.2575531397,2660263.0587136373,2661693.9158973442,2663153.3902247259,2664642.054038655,null,"Total Variable Cost",6417248.0147893,{"$f":"SUM(BU901:BU906)","v":2962456.8385440004},{"$f":"SUM(BV901:BV905)","v":2971392.0000000005},3064248,3157104.0000000005,3249960.0000000005,8078472,7985616,8078472,8171328.0000000019,8264184.0000000019,8357040.0000000019,8449896,8542752,8635608.0000000019,8821320.0000000019,8914176,9007032,9099888.0000000019,9192744.0000000019,9285600.0000000019,null,"Total Variable Cost",0,{"$f":"SUM(CR901:CR906)","v":0},{"$f":"SUM(CS901:CS905)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO901:DO906)","v":0},{"$f":"SUM(DP901:DP905)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",28387851.63845776,{"$f":"SUM(EL901:EL906)","v":13372519.68474327},{"$f":"SUM(EM901:EM905)","v":13279855.342891475},13566476.449749308,14116373.978744294,14403957.45831918,35453236.607485563,35216221.339635275,35505321.766427979,36057748.201756537,36347911.165791668,36901421.389107503,37455489.816889651,37747327.613227449,38302546.165491998,38858357.088801838,39414772.230577871,39709003.675189428,40266663.74869322,40824965.023667082,41383920.324140422]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D909:W909))","v":15820261.494528865},{"$f":"D907+D898","v":16981703.327382836},{"$f":"E907+E898","v":16497941.182318708},16377003.974301767,16259024.69046782,16143819.031607941,16031220.101355668,15921071.018389214,15813227.383288495,15706874.851320159,15601117.947641551,15495812.783720717,15390968.39435282,15286593.995028915,15182698.985549876,15079292.953712612,14976385.679069951,14873987.136765787,14772107.501446893,14670757.151252968,14569946.671886515,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA909:AT909))","v":2303428.008730893},{"$f":"AA907+AA898","v":2551366.0260743629},{"$f":"AB907+AB898","v":2477210.0099779218},2447185.375855498,2417838.9583961526,2389126.4214626579,2361007.5576577727,2333444.5311148204,2306402.4639733587,2279687.1375108371,2253085.0272541838,2226561.3440388115,2200117.6564055453,2173755.5642660279,2147476.6995301344,2121282.726745937,2095175.3437524692,2069156.2823455462,2043227.3089568987,2017390.2253468921,1991646.8693110992,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX909:BQ909))","v":2850015.7659338266},{"$f":"AX907+AX898","v":2968745.0829693032},{"$f":"AY907+AY898","v":2884658.0036923457},2877576.6115138088,2870676.3133741436,2863946.1181782419,2857376.0808163551,2850956.858757305,2844679.8601447619,2838496.2827368909,2832352.4561854396,2826239.8239127686,2820159.0098044537,2814110.6502237818,2808095.3942613052,2802113.9039893891,2796166.8547218433,2790254.9352787565,2784378.8482566159,2778539.3103038431,2772737.0524018235,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU909:CN909))","v":9161789.7382953092},{"$f":"BU907+BU898","v":6621275.2673441833},{"$f":"BV907+BV898","v":6506113.709411053},6468161.8455410888,6432596.0135715855,6399237.4330143239,11103579.367783871,10888444.250024965,10860769.972170046,10834078.987000331,10807530.109398175,10780981.231796019,10754432.354193863,10727883.476591704,10701334.59898955,10767641.721387394,10741092.843785236,10714543.966183078,10687995.088580923,10661446.210978767,10634897.333376611,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR909:DK909))","v":31151048.685661674},{"$f":"CR907+CR898","v":36832055.276405804},{"$f":"CS907+CS898","v":36029571.08227361},35174436.589016192,34348956.281496935,33550947.033335317,32778422.53688623,32029509.025693521,31302473.371430721,30587941.158580273,29875611.059617557,29163750.477208637,28452368.801684599,27741475.611183133,27031080.675404694,26321193.959443744,25611825.627696633,24902986.047847625,24194685.794934712,23486935.655496579,22779746.631802745,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO909:EH909))","v":47373946.550992422},{"$f":"DO907+DO898","v":56569497.002101548},{"$f":"DP907+DP898","v":55315975.817472391},53932477.975223042,52595191.096287444,51300652.687737167,50045710.993188649,48827391.819998287,47642942.930197328,46477537.751502603,45314884.810776621,44152231.870050624,42989578.929324627,41826925.988598637,40664273.047872648,39501620.107146665,38338967.166420676,37176314.225694679,36013661.284968697,34851008.344242699,33688355.40351671,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL909:FE909))","v":54849929.266471028},{"$f":"EL907+EL898","v":47525330.555460773},{"$f":"EM907+EM898","v":46329223.46653346},45516815.939309083,44989395.738290921,44219828.242464706,64230719.508828178,62972756.2234331,62257125.732283659,61814370.537384242,61111573.066739514,60673122.415705532,60236249.520674527,59538185.936766542,59104563.850204051,58672616.090933956,58242376.145502105,57551078.17018526,57124357.00438574,56699448.184293859,56276387.956823796]
[]
[null,"$/MWh",{"$f":"C909/AVERAGE(D879:W879)","v":82.397195284004511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z909/AVERAGE(AA879:AT879)","v":57.585700218272336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW909/AVERAGE(AX879:BQ879)","v":82.542161895673843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT909/AVERAGE(BU879:CN879)","v":104.58664084811996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ909/AVERAGE(CR879:DK879)","v":153.80864126446525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN909/AVERAGE(DO879:EH879)","v":292.63986829518541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK909/AVERAGE(EL879:FE879)","v":250.45629802041566}]
[null,"Fixed Cost $/kW-yr",{"$f":"C898/D887/1000","v":130.7315728071799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z898/AA887/1000","v":140.31741008795177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW898/AX887/1000","v":44.933084043219324},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT898/BU887/1000","v":228.71181029216748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ898/CR887/1000","v":458.10365714208348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN898/DO887/1000","v":430.67224137265839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK898/EL887/1000","v":529.24155256026563}]
[null,"Variable Cost $/MWh",{"$f":"C907/AVERAGE(D879:W879)","v":66.055748683107026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z907/AVERAGE(AA879:AT879)","v":40.046023957278358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW907/AVERAGE(AX879:BQ879)","v":76.925526390271401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT907/AVERAGE(BU879:CN879)","v":73.256255876590174},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ907/AVERAGE(CR879:DK879)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN907/AVERAGE(DO879:EH879)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK907/AVERAGE(EL879:FE879)","v":129.62489332629113}]

{"sheet":"Capital Costs","index":14,"n_rows":208,"n_cols":79,"rows_kept":208,"cut":false,"hidden":false,"merged":[]}
["Plant",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
[]
["Capital Cost (2020$/kW- Excludes AFUDC/Construction Financing)"]
[{"$f":"'Resource Options'!C7","v":"GE- 7E.03 Simple Cycle"},{"$f":"'Resource Options'!M7","v":1040.2264600715137},{"$f":"B4*(1+C54)","v":1039.186233611442},1038.1470473778306,1037.1089003304528,1036.0717914301224,1035.0357196386922,1034.0006839190535,1032.9666832351345,1031.9337165518994,1030.9017828353474,1029.870881052512,1027.811139290407,1025.7555170118262,1023.7040059778026,1021.656597965847,1019.6132847699154,1017.5740582003756,1015.5389100839749,1013.5078322638069,1011.4808165992793,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,{"$f":"AH4*(1+AI54)","v":1009.4578549660807},1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,{"$f":"BN4*(1+BO54)","v":1009.4578549660807},1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807,1009.4578549660807]
[{"$f":"'Resource Options'!C8","v":"GE-LMS100PB Wet Intercooler DLN"},{"$f":"'Resource Options'!M8","v":1097.3152173913043},{"$f":"B5*(1+C55)","v":1096.217902173913},1095.121684271739,1094.0265625874672,1092.9325360248797,1091.8396034888549,1090.7477638853661,1089.6570161214806,1088.5673591053592,1087.4787917462538,1086.3913129545076,1084.2185303285985,1082.0500932679413,1079.8859930814053,1077.7262210952424,1075.570768653052,1073.4196271157459,1071.2727878615144,1069.1302422857914,1066.9919818012197,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,{"$f":"AH5*(1+AI55)","v":1064.8579978376172},1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,{"$f":"BN5*(1+BO55)","v":1064.8579978376172},1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172,1064.8579978376172]
[{"$f":"'Resource Options'!C9","v":"10X Wartsila 18V50SG-B"},{"$f":"'Resource Options'!M9","v":1144.6732746360369},{"$f":"B6*(1+C56)","v":1138.9499082628568},1133.2551587215426,1127.5888829279349,1121.9509385132953,1116.3411838207289,1110.7594779016254,1105.2056805121172,1099.6796521095566,1094.1812538490087,1088.7103475797637,1083.2667958418649,1077.8504618626555,1072.4612095533423,1067.0989035055757,1061.7634089880478,1056.4545919431075,1051.172318983392,1045.916457388475,1040.6868751015327,1035.483440726025,1030.306023522395,1025.1544934047829,1020.028720937759,1014.9285773330702,1009.8539344464048,1004.8046647741727,999.7806414503018,994.78173824305031,989.80782955183508,984.85879040407588,979.93449645205544,975.03482396979518,{"$f":"AH6*(1+AI56)","v":970.15964984994616},965.30885160069647,960.48230734269293,955.67989580597941,950.90149632694954,946.14698884531481,941.41625390108823,936.70917263158276,932.02562676842479,927.36549863458265,922.72867114140968,918.11502778570264,913.52445264677408,908.95683038354025,904.41204623162253,899.88998600046443,895.39053607046208,890.91358339010981,886.4590154731593,882.02672039579352,877.61658679381458,873.22850385984555,868.86236134054627,864.51804953384351,860.19545928617424,855.89448198974333,851.61500957979456,847.3569345318956,843.12014985923611,838.90454910993992,834.71002636439027,830.53647623256836,{"$f":"BN6*(1+BO56)","v":826.38379385140547},822.2518748821484,818.14061550773761,814.0499124301989,809.97966286804785,805.92976455370763,801.90011573093909,797.89061515228434,793.90116207652295,789.93165626614029,785.9819979848096,782.0520879948856,778.14182755491117]
[{"$f":"'Resource Options'!C10","v":"Jenbacher 920"},{"$f":"'Resource Options'!M10","v":1332.8555798687087},{"$f":"B7*(1+C57)","v":1326.1913019693652},1319.5603454595184,1312.9625437322209,1306.3977310135597,1299.8657423584918,1293.3664136466994,1286.8995815784658,1280.4650836705734,1274.0627582522206,1267.6924444609595,1261.3539822386547,1255.0472123274615,1248.7719762658242,1242.528116384495,1236.3154758025726,1230.1338984235597,1223.9832289314418,1217.8633127867845,1211.7739962228507,1205.7151262417365,1199.6865506105278,1193.6881178574752,1187.7196772681878,1181.7810788818467,1175.8721734874375,1169.9928126200002,1164.1428485569002,1158.3221343141156,1152.5305236425449,1146.7678710243322,1141.0340316692104,1135.3288615108643,{"$f":"AH7*(1+AI57)","v":1129.6522172033099},1124.0039561172932,1118.3839363367067,1112.7920166550232,1107.2280565717481,1101.6919162888894,1096.183456707445,1090.7025394239076,1085.2490267267881,1079.8227815931541,1074.4236676851883,1069.0515493467624,1063.7062916000286,1058.3877601420286,1053.0958213413185,1047.8303422346119,1042.5911905234389,1037.3782345708216,1032.1913433979676,1027.0303866809777,1021.8952347475728,1016.7857585738349,1011.7018297809657,1006.6433206320609,1001.6101040289005,996.60205350875606,991.61904324121224,986.66094802500618,981.7276432848812,976.81900506845682,971.93491004311454,967.07523549289897,{"$f":"BN7*(1+BO57)","v":962.2398593154345},957.42866001885727,952.641516718763,947.87830913516916,943.1389175894933,938.42322300154581,933.7311068865381,929.06245135210543,924.41713909534485,919.79505339986815,915.19607813286882,910.62009774220451,906.06699725349347]
[{"$f":"'Resource Options'!C11","v":"Siemens- SGT-800-57"},{"$f":"'Resource Options'!M11","v":1136.9822485207098},{"$f":"B8*(1+C58)","v":1135.8452662721891},1134.709421005917,1133.574711584911,1132.4411368733261,1131.3086957364528,1130.1773870407164,1129.0472096536757,1127.9181624440221,1126.790244281578,1125.6634540372963,1123.4121271292217,1121.1653028749633,1118.9229722692135,1116.6851263246751,1114.4517560720258,1112.2228525598816,1109.9984068547619,1107.7784100410524,1105.5628532209703,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,{"$f":"AH8*(1+AI58)","v":1103.3517275145284},1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,{"$f":"BN8*(1+BO58)","v":1103.3517275145284},1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284,1103.3517275145284]
[{"$f":"'Resource Options'!C12","v":"GE- LM6000- PF Sprint"},{"$f":"'Resource Options'!M12","v":1319.1628959276018},{"$f":"B9*(1+C59)","v":1317.8437330316742},1316.5258892986426,1315.209363409344,1313.8941540459346,1312.5802598918885,1311.2676796319965,1309.9564119523645,1308.6464555404123,1307.3378090848719,1306.030471275787,1304.7244408045112,1303.4197163637068,1302.116296647343,1300.8141803506956,1299.5133661703449,1298.2138528041744,1296.9156389513703,1295.618723312419,1294.3231045891066,1293.0287814845176,1291.7357527030331,1290.44401695033,1289.1535729333798,1287.8644193604464,1286.576554941086,1285.2899783861449,1284.0046884077587,1282.720683719351,1281.4379630356316,1280.156525072596,1278.8763685475233,1277.5974921789757,{"$f":"AH9*(1+AI59)","v":1276.3198946867967},1275.0435747921099,1273.7685312173178,1272.4947626861006,1271.2222679234144,1269.951045655491,1268.6810946098356,1267.4124135152258,1266.1450011017105,1264.8788561006088,1263.6139772445081,1262.3503632672637,1261.0880129039965,1259.8269248910924,1258.5670979662013,1257.308530868235,1256.0512223373669,1254.7951711150295,1253.5403759439143,1252.2868355679705,1251.0345487324025,1249.7835141836701,1248.5337306694864,1247.2851969388169,1246.0379117418781,1244.7918738301362,1243.5470819563061,1242.3035348743499,1241.0612313394756,1239.8201701081362,1238.5803499380281,1237.3417695880901,{"$f":"BN9*(1+BO59)","v":1236.104427818502},1234.8683233906836,1233.633455067293,1232.3998216122257,1231.1674217906134,1229.9362543688228,1228.706318114454,1227.4776117963395,1226.2501341845432,1225.0238840503587,1223.7988601663083,1222.5750613061421,1221.352486244836]
[{"$f":"'Resource Options'!C13","v":"Siemens- SGT6-9000HL CCCT"},{"$f":"'Resource Options'!M13","v":812.92753623188412},{"$f":"B10*(1+C60)","v":808.86289855072471},804.81858405797107,800.79449113768123,796.79051868199281,792.80656608858283,788.84253325813995,784.89832059184926,780.97382898888998,777.06895984394555,773.1836150447258,769.31769696950221,765.47110848465468,761.64375294223146,757.83553417752034,754.04635650663272,750.27612472409953,746.52474410047898,742.79212037997661,739.07815977807672,735.38276897918638,731.70585513429046,728.04732585861905,724.40708922932595,720.78505378317936,717.18112851426349,713.59522287169216,710.02724675733373,706.47711052354703,702.94472497092931,699.43000134607462,695.93285133934421,692.45318708264745,{"$f":"AH10*(1+AI60)","v":688.99092114723419},685.54596654149805,682.1182367087905,678.70764552524656,675.31410729762035,671.93753676113226,668.57784907732662,665.23495983193993,661.9087850327802,658.59924110761631,655.30624490207822,652.02971367756777,648.76956510917989,645.52571728363398,642.2980886972158,639.08659825372968,635.89116526246107,632.71170943614879,629.54815088896805,626.40041013452321,623.26840808385055,620.15206604343132,617.05130571321411,613.966049184648,610.8962189387247,607.84173784403106,604.80252915481094,601.77851650903688,598.7696239264917,595.7757758068592,592.79689692782495,589.83291244318582,{"$f":"BN10*(1+BO60)","v":586.88374788096985},583.94932914156504,581.0295824958572,578.12443458337793,575.23381241046104,572.35764334840871,569.49585513166664,566.64837585600833,563.81513397672825,560.99605830684459,558.19107801531038,555.40012262523385,552.62312201210773]
[{"$f":"'Resource Options'!C14","v":"GE - 7F.04 One on One"},{"$f":"'Resource Options'!M14","v":1047.9569547060712},{"$f":"B11*(1+C61)","v":1042.7171699325409},1037.5035840828782,1032.3160661624638,1027.1544858316515,1022.0187134024933,1016.9086198354809,1011.8240767363035,1006.764956352622,1001.7311315708589,996.72247591300459,991.7388635334396,986.78016921577239,981.84626836969358,976.93703702784512,972.05235184270589,967.1920900834923,962.35612963307483,957.54434898490945,952.75662723998494,947.99284410378505,943.25287988326613,938.5366154838498,933.84393240643055,929.17471274439845,924.52883918067641,919.90619498477304,915.30666400984921,910.73013068979992,906.17648003635088,901.6455976361691,897.13736964798829,892.6516827997483,{"$f":"AH11*(1+AI61)","v":888.1884243857495},883.74748226382076,879.3287448525017,874.9321011282392,870.55744062259805,866.20465341948511,861.8736301523877,857.56426200162571,853.27644069161761,849.01005848815953,844.76500819571868,840.54118315474011,836.33847723896645,832.15678485277158,827.99600092850767,823.85602092386512,819.73674081924582,815.63805711514954,811.55986682957382,807.50206749542599,803.46455715794889,799.44723437215919,795.44999820029841,791.47274820929692,787.51538446825043,783.5778075459092,779.65991850817966,775.76161891563879,771.88281082106062,768.02339676695533,764.1832797831205,760.36236338420485,{"$f":"BN11*(1+BO61)","v":756.56055156728382},752.77774880944742,749.01386006540019,745.26879076507316,741.54244681124783,737.83473457719163,734.14556090430563,730.47483309978406,726.82245893428512,723.18834663961366,719.57240490641561,715.97454288188351,712.39467016747403]
[{"$f":"'Resource Options'!C15","v":"Siemens- SGT-800 3 on 2"},{"$f":"'Resource Options'!M15","v":1452.5250903251708},{"$f":"B12*(1+C62)","v":1445.262464873545},1438.0361525491774,1430.8459717864314,1423.6917419274992,1416.5732832178617,1409.4904168017724,1402.4429647177635,1395.4307498941746,1388.4535961447036,1381.5113281639801,1374.6037715231603,1367.7307526655445,1360.8920989022167,1354.0876384077058,1347.3172002156673,1340.5806142145889,1333.8777111435159,1327.2083225877982,1320.5722809748593,1313.9694195699849,1307.3995724721349,1300.8625746097741,1294.3582617367254,1287.8864704280418,1281.4470380759017,1275.0398028855222,1268.6646038710946,1262.3212808517392,1256.0096744474804,1249.729626075243,1243.4809779448667,1237.2635730551424,{"$f":"AH12*(1+AI62)","v":1231.0772551898667},1224.9218689139175,1218.7972595693479,1212.7032732715013,1206.6397569051437,1200.606558120618,1194.6035253300149,1188.6305077033649,1182.687355164848,1176.7739183890237,1170.8900487970786,1165.0355985530932,1159.2104205603277,1153.4143684575261,1147.6472966152385,1141.9090601321623,1136.1995148315013,1130.5185172573438,1124.865924671057,1119.2415950477016,1113.6453870724631,1108.0771601371007,1102.5367743364152,1097.024090464733,1091.5389700124094,1086.0812751623473,1080.6508687865355,1075.2476144426028,1069.8713763703897,1064.5220194885378,1059.1994093910951,1053.9034123441395,{"$f":"BN12*(1+BO62)","v":1048.6338952824187},1043.3907258060067,1038.1737721769766,1032.9829033160918,1027.8179887995113,1022.6788988555138,1017.5655043612362,1012.47767683943,1007.4152884552329,1002.3782120129567,997.3663209528919,992.37948934812744,987.4175919013868]
[{"$f":"'Resource Options'!C16","v":"Small Modular Reactor (share)"},{"$f":"'Resource Options'!M16","v":4543.9590643274851},{"$f":"B13*(1+C63)","v":4521.2392690058477},4498.6330726608185,4476.1399072975146,4453.759207761027,4431.4904117222222,4409.3329596636113,4387.2862948652928,4365.3498633909667,4343.5231140740116,4321.8054985036415,4300.1964710111233,4278.6954886560679,4257.3020112127879,4236.015501156724,4214.8354236509404,4193.7612465326856,4172.7924403000225,4151.9284780985226,4131.1688357080302,4110.5129915294901,4089.9604265718426,4069.5106244389835,4049.1630713167888,4028.9172559602048,4008.7726696804039,3988.728806332002,3968.7851623003421,3948.9412364888403,3929.1965303063962,3909.5505476548642,3890.0027949165897,3870.5527809420068,{"$f":"AH13*(1+AI63)","v":3851.2000170372967},3831.9440169521104,3812.7842968673499,3793.7203753830131,3774.7517735060978,3755.8780146385675,3737.0986245653748,3718.4131314425481,3699.8210657853351,3681.3219604564083,3662.9153506541261,3644.6007739008555,3626.3777700313512,3608.2458811811944,3590.2046517752883,3572.2536285164119,3554.3923603738299,3536.6203985719608,3518.9372965791008,3501.3426100962051,3483.8358970457239,3466.4167175604953,3449.0846339726927,3431.8392108028293,3414.6800147488152,3397.6066146750713,3380.618581601696,3363.7154886936873,3346.8969112502191,3330.162426693968,3313.5116145604979,3296.9440564876954,{"$f":"BN13*(1+BO63)","v":3280.4593362052569},3264.0570395242307,3247.7367543266096,3231.4980705549765,3215.3405802022016,3199.2638773011904,3183.2675579146844,3167.351220125111,3151.5144640244853,3135.7568917043627,3120.0781072458408,3104.4777167096117,3088.9553281260637]
[{"$f":"'Resource Options'!C17","v":"NW Wind On System (Share)"},{"$f":"'Resource Options'!M17","v":1300},{"$f":"B14*(1+C64)","v":1228.1599403838961},1204.3576835604094,1199.7613043104693,1188.9917332792097,1174.7986450739866,1168.2412003999227,1158.4457749620726,1142.8055517887747,1128.1267641754675,1114.3648387987951,1100.7925234585675,1088.8959251342426,1080.4033920984912,1077.8677147175292,1074.7270971385108,1068.819641081021,1062.7262571267681,1056.6327596756078,1050.461391382182,1044.2283239833196,1040.5264144582925,1036.7806761806955,1032.991674568955,1029.1599801409843,1025.2861683711978,1021.3708195466758,1017.4145186225296,1013.4178550765183,1009.3814227629665,1005.3058197660346,1001.3016976010477,997.25871829952143,{"$f":"AH14*(1+AI64)","v":993.23206343015352},989.2216670794021,985.22746359986616,981.24938760921043,977.28737398909561,973.3413578841122,969.41127470071888,965.49706010618524,961.59865002753872,957.71598065051546,953.84898841851611,949.99761003156527,946.16178244527532,942.34144286981439,938.53652876887861,934.74697785866852,930.97272810686934,927.21371773163548,923.4698852005796,919.74116922976498,916.0275087827024,912.32884306935136,908.64511154512445,904.97625390989674,901.32221010701846,897.68292032233205,894.05832498319285,890.44836475749412,886.85298055269584,883.27211351485721,879.70570502767339,876.15369671151586,{"$f":"BN14*(1+BO64)","v":872.61603042247714},869.09264825141861,865.58349252302276,862.08850579484908,858.60763085639371,855.14081072815293,851.68798866069062,848.24910813370911,844.8241128551241,841.41294676014309,838.01555401034773,834.63187899277989,831.26186631903101]
[{"$f":"'Resource Options'!C18","v":"NW Wind Off System"},{"$f":"'Resource Options'!M18","v":1268.2926829268295},{"$f":"B15*(1+C65)","v":1198.204819886728},1174.9831059125947,1170.4988334736288,1159.9919349065462,1146.1450195843772,1139.7475125852905,1130.1909999629975,1114.9322456475848,1100.6114772443582,1087.1852085841899,1073.9439253254313,1062.3374879358462,1054.0520898521863,1051.5782582610038,1048.514241110742,1042.7508693473374,1036.80610451392,1030.8612289518123,1024.8403818362751,1018.7593404715313,1015.1477214227244,1011.4933426153127,1007.7967556770293,1004.0585172107164,1000.2791886548272,996.45933614309831,992.59953036344348,988.70034641611539,984.76236367118679,980.78616562539958,976.87970497663196,972.93533492636232,{"$f":"AH15*(1+AI65)","v":969.00689115136925},965.09430934575812,961.19752546328402,957.31647571630288,953.45109657472744,949.60132476498757,945.76709726899412,941.94835132310766,938.14502441711102,934.35705429318591,930.58437894489384,926.82693661616133,923.08466580026868,919.35750523884337,915.64539392085726,911.94827108162792,908.26607620182381,904.59874900647378,900.94622946398022,897.30845778513662,893.68537442214881,890.07692006766001,886.48303565378012,882.90366235111901,879.33874156782315,875.78821494861688,872.25202437384689,868.7301119585311,865.22242005141084,861.72889123400728,858.24946831968157,854.78409435269862,{"$f":"BN15*(1+BO65)","v":851.33271260729498},847.89526658675004,844.47170002246139,841.06195687302363,837.66598132331103,834.28371778356393,830.91511088847869,827.56010549630162,824.21864668792603,820.89067976599335,817.57615025399787,814.27500389539512,810.98718665271326]
[{"$f":"'Resource Options'!C19","v":"Wind Montana"},{"$f":"'Resource Options'!M19","v":1268.2926829268295},{"$f":"B16*(1+C66)","v":1198.204819886728},1174.9831059125947,1170.4988334736288,1159.9919349065462,1146.1450195843772,1139.7475125852905,1130.1909999629975,1114.9322456475848,1100.6114772443582,1087.1852085841899,1073.9439253254313,1062.3374879358462,1054.0520898521863,1051.5782582610038,1048.514241110742,1042.7508693473374,1036.80610451392,1030.8612289518123,1024.8403818362751,1018.7593404715313,1015.1477214227244,1011.4933426153127,1007.7967556770293,1004.0585172107164,1000.2791886548272,996.45933614309831,992.59953036344348,988.70034641611539,984.76236367118679,980.78616562539958,976.87970497663196,972.93533492636232,{"$f":"AH16*(1+AI66)","v":969.00689115136925},965.09430934575812,961.19752546328402,957.31647571630288,953.45109657472744,949.60132476498757,945.76709726899412,941.94835132310766,938.14502441711102,934.35705429318591,930.58437894489384,926.82693661616133,923.08466580026868,919.35750523884337,915.64539392085726,911.94827108162792,908.26607620182381,904.59874900647378,900.94622946398022,897.30845778513662,893.68537442214881,890.07692006766001,886.48303565378012,882.90366235111901,879.33874156782315,875.78821494861688,872.25202437384689,868.7301119585311,865.22242005141084,861.72889123400728,858.24946831968157,854.78409435269862,{"$f":"BN16*(1+BO66)","v":851.33271260729498},847.89526658675004,844.47170002246139,841.06195687302363,837.66598132331103,834.28371778356393,830.91511088847869,827.56010549630162,824.21864668792603,820.89067976599335,817.57615025399787,814.27500389539512,810.98718665271326]
[{"$f":"'Resource Options'!C20","v":"Off Shore Wind (Share)"},{"$f":"'Resource Options'!M20","v":2950},{"$f":"B17*(1+C67)","v":2843.7999999999997},2741.4231999999997,2642.7319647999998,2547.5936140671997,2455.8802439607803,2367.4685551781922,2282.2396871917772,2200.0790584528731,2120.8762123485694,2044.5246687040208,2003.6341753299403,1963.5614918233414,1924.2902619868746,1885.804456747137,1848.0883676121941,1811.1266002599502,1774.9040682547511,1739.4059868896561,1704.617867151863,1670.5255098088257,1645.4676271616934,1620.785612754268,1596.4738285629539,1572.5267211345097,1548.9388203174919,1525.7047380127296,1502.8191669425387,1480.2768794384006,1458.0727262468245,1436.2016353531221,1421.8396189995908,1407.6212228095949,{"$f":"AH17*(1+AI67)","v":1393.5450105814989},1379.6095604756838,1365.813464870927,1352.1553302222176,1338.6337769199954,1325.2474391507953,1311.9949647592873,1298.8750151116944,1285.8862649605776,1273.0274023109719,1260.2971282878621,1247.6941570049835,1235.2172154349337,1222.8650432805844,1210.6363928477786,1198.5300289193008,1186.5447286301078,1174.6792813438067,1162.9324885303686,1151.3031636450648,1139.7901320086141,1128.3922306885279,1117.1083083816427,1105.9372252978262,1094.8778530448481,1083.9290745143996,1073.0897837692557,1062.3588859315632,1051.7352970722477,1041.2179441015253,1030.80576466051,1020.4977070139049,{"$f":"BN17*(1+BO67)","v":1010.2927299437658},1000.1898026443282,990.1879046178849,980.28602557170609,970.48316531598903,960.77833366282914,951.1705503262009,941.65884482293893,932.24225637470954,922.91983381096247,913.69063547285282,904.55372911812424,895.50819182694295]
[{"$f":"'Resource Options'!C21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'Resource Options'!M21","v":1925},{"$f":"B18*(1+C68)","v":1855.7},1788.8948,1724.4945872000001,1662.4127820608001,1602.5659219066113,1544.8735487179731,1489.258100964126,1435.6448093294175,1383.9615961935585,1334.1389787305905,1311.4586160921704,1289.1638196186034,1267.2480346850871,1245.7048180954405,1224.5278361878179,1203.7108629726249,1183.2477783020902,1163.1325660709547,1143.3593124477484,1123.9222041361365,1108.1872932782305,1092.6726711723352,1077.3752537759224,1062.2920002230594,1047.4199122199366,1032.7560334488574,1018.2974489805733,1004.0412846948453,989.98470670911752,976.12492081518985,966.36367160703799,956.70003489096757,{"$f":"AH18*(1+AI68)","v":947.13303454205789},937.66170419663729,928.28508715467092,919.00223628312415,909.81221392029295,900.71409178109002,891.70695086327908,882.78988135464624,873.96198254109981,865.22236271568886,856.57013908853196,848.00443769764661,839.52439332067013,831.12914938746337,822.81785789358878,814.58967931465293,806.44378252150636,798.37934469629124,790.39555124932838,782.49159573683505,774.66667977946668,766.92001298167202,759.25081285185524,751.65830472333664,744.14172167610332,736.70030445934231,729.33330141474892,722.03996840060142,714.81956871659543,707.67137302942945,700.59465929913517,693.58871270614384,{"$f":"BN18*(1+BO68)","v":686.65282557908245},679.78629732329159,672.9884343500587,666.25855000655815,659.59596450649258,653.00000486142767,646.47000481281339,640.00530476468521,633.6052517170383,627.2691991998679,620.99650720786917,614.78654213579046,608.63867671443256]
[{"$f":"'Resource Options'!C22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'Resource Options'!M22","v":1000},{"$f":"B19*(1+C69)","v":964},929.29599999999994,895.84134399999994,863.59105561599995,832.50177761382395,802.53171361972625,773.64057192941607,745.78951133995702,718.94108893171858,693.05920973017669,681.2772031647637,669.69549071096276,658.31066736887635,647.11938602360544,636.11835646120414,625.30434440136366,614.67417054654049,604.22470964724926,593.95288958324602,583.85569046033083,575.68171079388617,567.62216684277178,559.67545650697298,551.84000011587534,544.11424011425311,536.49664075265355,528.98568778211643,521.57988815316685,514.27776971902256,507.07788094295626,502.0071021335267,496.9870311121914,{"$f":"AH19*(1+AI69)","v":492.01716080106951},487.09698919305879,482.22601930112819,477.4037591081169,472.6297215170357,467.90342430186536,463.22439005884672,458.59214615825823,454.00622469667564,449.46616244970886,444.97150082521176,440.52178581695966,436.11656795879009,431.7554022792022,427.43784825641018,423.16346977384609,418.93183507610763,414.74251672534655,410.59509155809309,406.48914064251215,402.42424923608701,398.40000674372612,394.41600667628887,390.47184660952598,386.56712814343069,382.70145686199641,378.87444229337643,375.08569787044269,371.33484089173828,367.62149248282088,363.94527755799265,360.30582478241274,{"$f":"BN19*(1+BO69)","v":356.70276653458859},353.13573886924269,349.60438148055027,346.10833766574478,342.64725428908736,339.22078174619651,335.82857392873456,332.47028818944722,329.14558530755272,325.85412945447717,322.59558815993239,319.36963227833309,316.17593595554973]
[{"$f":"'Resource Options'!C23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'Resource Options'!M23","v":1000},{"$f":"B20*(1+C70)","v":964},929.29599999999994,895.84134399999994,863.59105561599995,832.50177761382395,802.53171361972625,773.64057192941607,745.78951133995702,718.94108893171858,693.05920973017669,681.2772031647637,669.69549071096276,658.31066736887635,647.11938602360544,636.11835646120414,625.30434440136366,614.67417054654049,604.22470964724926,593.95288958324602,583.85569046033083,575.68171079388617,567.62216684277178,559.67545650697298,551.84000011587534,544.11424011425311,536.49664075265355,528.98568778211643,521.57988815316685,514.27776971902256,507.07788094295626,502.0071021335267,496.9870311121914,{"$f":"AH20*(1+AI70)","v":492.01716080106951},487.09698919305879,482.22601930112819,477.4037591081169,472.6297215170357,467.90342430186536,463.22439005884672,458.59214615825823,454.00622469667564,449.46616244970886,444.97150082521176,440.52178581695966,436.11656795879009,431.7554022792022,427.43784825641018,423.16346977384609,418.93183507610763,414.74251672534655,410.59509155809309,406.48914064251215,402.42424923608701,398.40000674372612,394.41600667628887,390.47184660952598,386.56712814343069,382.70145686199641,378.87444229337643,375.08569787044269,371.33484089173828,367.62149248282088,363.94527755799265,360.30582478241274,{"$f":"BN20*(1+BO70)","v":356.70276653458859},353.13573886924269,349.60438148055027,346.10833766574478,342.64725428908736,339.22078174619651,335.82857392873456,332.47028818944722,329.14558530755272,325.85412945447717,322.59558815993239,319.36963227833309,316.17593595554973]
[{"$f":"'Resource Options'!C24","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/400 MWh Lithium-ion) - Battery only"},{"$f":"'Resource Options'!M24","v":1288},{"$f":"B21*(1+C71)","v":1184.96},1090.1632000000002,1024.7062337362374,963.81135548150883,924.17031313957057,886.89376751359248,854.29337246308455,823.75006318960243,795.98591049992854,768.00223333032477,741.3940198245914,716.33798821552818,693.27772425905084,672.40432405141041,654.29355668628079,637.99083479751721,623.23671568302041,610.23323379256442,597.26192147543588,584.33227403490389,571.45353967668711,558.63471016760366,545.88451219159504,533.21139940889771,520.62354522208784,508.12883625070566,495.73486651418546,483.44893232088043,471.27802785908352,459.78290064317702,448.38797395539012,437.09973474751536,426.09567877339271,415.36865167450281,404.91167920445019,394.71796269461174,384.78087463393808,375.09395436003422,365.65090385871775,356.44558366932421,347.47200889309664,338.72434530206488,330.19690554588425,321.88414545416782,313.78066043190785,305.88118194564345,298.1805740980891,290.67383028899769,283.35606996008698,276.22253542191271,269.26858876062596,262.48970882260335,255.88148827498952,249.43963074024117,243.15994800280913,237.03835728614291,231.07087859824691,225.25363214406278,219.58283580299548,214.05480266994294,208.66593865823077,203.41274016289341,198.29179178278264,193.29976410002226,188.43341151536552,183.68957013804757,179.06515572876134,174.55716169441934,170.16265713339754,165.87878492999079,161.70275989684029,157.63186696412603,153.66345941434645,149.79495716153789,146.02384507381493,142.34767133814097,138.76404586626617]
[{"$f":"'Resource Options'!C25","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/200 MWh Lithium-ion) - Battery only"},{"$f":"'Resource Options'!M25","v":941},{"$f":"B22*(1+C72)","v":865.72},{"$f":"C22*(1+D72)","v":796.46240000000012},748.6401909517075,704.15099806529474,675.18964647852147,647.95577269432476,624.13824804950491,601.82360983029162,581.5393957922613,561.0947993508039,541.65510299296614,523.34941530342542,506.50181562714812,491.25191687296359,478.02037021878118,466.10976362147801,455.33055082121291,445.83033617919494,436.3536243077524,426.90735238109045,417.49827704639944,408.13296759915761,398.81779966792772,389.55894941286704,380.36238824067129,371.23387803720033,362.17896691758426,353.20298549219604,344.31104364549503,335.91281793884281,327.58779774225314,319.34072235823908,311.3012684206231,303.46420902617012,295.82444885977299,288.37702088169999,281.11708309824201,274.03991541365849,267.1409165613768,260.41560111244877,253.85959655931978,247.46864047301477,241.23857773189212,235.1653578201645,229.24503219442954,223.47375171649878,217.84776415085543,212.36341172511399,207.01712875189585,201.80543931057446,196.72495498738283,191.77237267241443,186.94447241208476,182.23811531565758,177.65024151447471,173.17786817256251,168.81808754732171,164.56806509903967,160.42503764799594,156.386311577963,152.44926108493414,148.61132646994,144.87001247484352,141.2228866600318,137.66757782294951,{"$f":"BO22*(1+BP72)","v":134.20177445644626},130.82322324593511,127.52972760438556,124.31914624419807,121.18939178503211,118.13842939668226,115.16427547612004,112.26499635784162,109.43870705668257,106.68357004228247,103.99779404440265,101.37963288832022]
[{"$f":"'Resource Options'!C26","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/100 MWh Lithium-ion) - Battery only"},{"$f":"'Resource Options'!M26","v":941},{"$f":"B23*(1+C73)","v":865.72},{"$f":"C23*(1+D73)","v":796.46240000000012},748.6401909517075,704.15099806529474,675.18964647852147,647.95577269432476,624.13824804950491,601.82360983029162,581.5393957922613,561.0947993508039,541.65510299296614,523.34941530342542,506.50181562714812,491.25191687296359,478.02037021878118,466.10976362147801,455.33055082121291,445.83033617919494,436.3536243077524,426.90735238109045,417.49827704639944,408.13296759915761,398.81779966792772,389.55894941286704,380.36238824067129,371.23387803720033,362.17896691758426,353.20298549219604,344.31104364549503,335.91281793884281,327.58779774225314,319.34072235823908,311.3012684206231,303.46420902617012,295.82444885977299,288.37702088169999,281.11708309824201,274.03991541365849,267.1409165613768,260.41560111244877,253.85959655931978,247.46864047301477,241.23857773189212,235.1653578201645,229.24503219442954,223.47375171649878,217.84776415085543,212.36341172511399,207.01712875189585,201.80543931057446,196.72495498738283,191.77237267241443,186.94447241208476,182.23811531565758,177.65024151447471,173.17786817256251,168.81808754732171,164.56806509903967,160.42503764799594,156.386311577963,152.44926108493414,148.61132646994,144.87001247484352,141.2228866600318,137.66757782294951,{"$f":"BO23*(1+BP73)","v":134.20177445644626},130.82322324593511,127.52972760438556,124.31914624419807,121.18939178503211,118.13842939668226,115.16427547612004,112.26499635784162,109.43870705668257,106.68357004228247,103.99779404440265,101.37963288832022]
[{"$f":"'Resource Options'!C27","v":"Geothermal (Off System)"},{"$f":"'Resource Options'!M27","v":3500},{"$f":"B24*(1+C74)","v":3482.5},3465.0875000000001,3447.7620625,3430.5232521875,3413.3706359265625,3396.3037827469298,3379.3222638331949,3362.425652514029,3345.6135242514588,3328.8854566302016,3312.2410293470507,3295.6798242003156,3279.201425079314,3262.8054179539176,3246.4913908641479,3230.2589339098272,3214.1076392402779,3198.0371010440763,3182.046915538856,3166.1366809611618,3150.305997556356,3134.5544675685742,3118.8816952307311,3103.2872867545775,3087.7708503208046,3072.3319960692006,3056.9703360888548,3041.6854844084105,3026.4770569863686,3011.3446717014367,2996.2879483429297,2981.3065086012152,{"$f":"AH24*(1+AI74)","v":2966.3999760582092},2951.5679761779179,2936.8101362970283,2922.1260856155432,2907.5154551874652,2892.9778779115277,2878.5129885219699,2864.1204235793598,2849.7998214614631,2835.5508223541556,2821.3730682423848,2807.2662029011726,2793.2298718866668,2779.2637225272333,2765.3674039145972,2751.5405668950243,2737.7828640605494,2724.0939497402464,2710.473479991545,2696.9211125915872,2683.4365070286294,2670.0193244934862,2656.6692278710188,2643.3858817316636,2630.1689523230052,2617.01810756139,2603.933017023583,2590.913351938465,2577.9587851787728,2565.0689912528787,2552.2436462966143,2539.4824280651314,{"$f":"BN24*(1+BO74)","v":2526.785015924806},2514.1510908451819,2501.580335390956,2489.0724337140014,2476.6270715454311,2464.2439361877041,2451.9227165067655,2439.6631029242317,2427.4647874096104,2415.3274634725622,2403.2508261551993,2391.2345720244234,2379.2783991643014]
[{"$f":"'Resource Options'!C28","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'Resource Options'!M28","v":1488},{"$f":"B25*(1+C75)","v":1368.96},{"$f":"C25*(1+D75)","v":1259.4432000000002},1183.8221085400007,1113.4715038482025,1067.6750201488203,1024.6101910405475,986.94762284555077,951.66156368488203,919.58620716140786,887.25723850584086,856.51731482840978,827.57059508129339,800.92954479617049,776.81493337616348,755.89193505371566,737.05773461079627,720.01260321143968,704.98994711439104,690.00445586603132,675.06709919560308,660.18856136561351,645.37923037996438,630.6491879977433,616.00820055934764,601.46571062924431,587.03082945733695,572.71233025862421,558.51864230859485,544.4578458496245,531.17776099149648,518.01343574970542,504.97236436669482,492.25960404876434,479.86688951215859,467.78616355296737,456.00957180868193,444.52945765163037,433.3383572109712,422.42899452000933,411.7942767856789,401.42728977711789,391.32129333033589,381.46971696605272,371.86615561785857,362.50436546791849,353.37825988751365,344.48190547978004,335.80951822207197,327.35545970544223,319.11423346879371,311.08048142531959,303.24898037890836,295.61463862824894,288.17249265642783,280.9177039038666,273.84555562250063,266.95144980915495,260.23090421612238,253.67954943700116,247.29312606589698,241.06748192814254,234.99856938073415,229.0824426807304,223.31525541990163,217.69325802396278,{"$f":"BO25*(1+BP75)","v":212.21279531476316},206.87030413384863,201.66231102585104,196.58542998019854,191.63636022967893,186.81188410442431,182.10886493992211,177.52424503769228,173.05504367730475,168.69835517844464,164.45134701176542,160.31125795730136]
[{"$f":"'Resource Options'!C29","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'Resource Options'!M29","v":2915},{"$f":"B26*(1+C76)","v":2681.8},{"$f":"C26*(1+D76)","v":2467.2560000000003},2319.113875264854,2181.2966624445639,2091.5811046598201,2007.2168729053744,1933.4356993244501,1864.3101197187043,1801.4743238410651,1738.1417004331499,1677.9220246806556,1621.2152450685289,1569.02528432852,1521.7846309082777,1480.7963647053641,1443.9000647785429,1410.5085607267119,1381.0790966656255,1351.7224387429314,1322.4600767171933,1293.3129411161046,1264.3013820951587,1235.4451498746114,1206.763376767808,1178.274560809306,1149.9965509866513,1121.9465340751944,1094.1410230709366,1066.5958472121338,1040.5800895767552,1014.7911056521443,989.24357669953963,964.33921088854004,940.06181648383188,916.39560937963665,893.32520283757219,870.83559748286439,848.91217155240645,827.54067138832454,806.70720217086944,786.39821888460915,766.60051751204901,747.30122644895391,728.48779813579131,710.14800089985363,692.26991100275677,674.8419048881442,657.85265162455619,641.29110553855105,625.14649903328871,609.40833558790769,594.06638293314381,579.11066639875389,564.53146242841888,550.31929225791077,536.46491575241225,522.95932539898297,509.79374045026657,496.95960121563058,484.44856349602799,472.25249315896195,460.36346085002685,448.77373683758668,437.47578598724004,426.46226286280341,{"$f":"BO26*(1+BP76)","v":415.72600695062806},405.2600380041456,395.05755150561532,385.11191424212274,375.41665999295293,365.96548532553544,356.75224549722634,347.77095046026398,339.01576096730048,330.48098477497712,322.16107294307528,314.05061622683689]
[{"$f":"'Resource Options'!C30","v":"4hr Lithium-Ion"},{"$f":"'Resource Options'!M30","v":1386},{"$f":"B27*(1+C77)","v":1275.1200000000001},1173.1104000000003,1102.6730123900816,1037.1448281811888,994.48761957410306,954.3748150418005,919.29395515049305,886.42669843228941,856.55005586405343,826.4371858663277,797.8044343764625,770.84196557975326,746.02711632223964,723.56552262053958,704.07676208632404,686.53361570602408,670.65690057194604,656.66402332025962,642.70576332682776,628.79233836364654,614.93370030426104,601.13952507166039,587.41920333660767,573.78183197261819,560.23620627159448,546.79081292195497,533.45382374896042,520.23309021486045,507.13613867444855,494.76638221385349,482.50445023460452,470.35732326091323,{"$f":"AH27*(1+AI77)","v":458.51600215832474},446.97278821495405,435.72017653522352,424.75085116050604,414.0576803126072,403.63371175699325,393.47216828275054,383.56644329633792,373.91009652626695,364.4968498359176,355.32058314176675,346.37533043437622,337.65527589955298,329.15475013715974,320.86822647511752,312.79031737620397,304.91577093531095,297.23946746488429,289.75641616632572,282.46175188519271,275.35073194808655,268.41873307917257,261.66124839432723,255.07388447095815,248.6523584915918,242.39249545937193,236.29022548365822,230.34158113396037,224.54269486048747,218.88979647963529,213.37921072277695,208.00735484676306,{"$f":"BN27*(1+BO77)","v":202.77073630457809},197.66595047463812,192.68967844725401,187.83868486682076,183.10981582832994,178.4999968268379,174.00623075855637,169.62559597226601,165.35524436978579,161.19239955426355,157.13435502508338,153.17847241821684,149.32217979087332]
[{"$f":"'Resource Options'!C31","v":"8hr Lithium-Ion"},{"$f":"'Resource Options'!M31","v":2550.2400000000002},{"$f":"B28*(1+C78)","v":2346.2208000000005},2158.5231360000007,2028.9183427977503,1908.3464838533876,1829.8572200163496,1756.0496596769131,1691.5008774769074,1631.0251251154127,1576.0521027898585,1520.6444219940431,1467.960159252691,1418.3492166667459,1372.6898940329208,1331.3605616217926,1295.5012422388361,1263.2218528990843,1234.0086970523807,1208.2618029092778,1182.5786045213631,1156.9779025891098,1131.4780085598404,1106.0967261318551,1080.8513341393582,1055.7585708296176,1030.8346195397341,1006.0950957763974,981.55503569808752,957.2288859953436,933.13049516098567,910.37014327349073,887.80818843167265,865.4574748000806,{"$f":"AH28*(1+AI78)","v":843.66944397131783},822.42993031551578,801.72512482481159,781.54156613533144,761.86613177519757,742.68602963286787,723.9887896402613,705.76225566526205,687.9945776083315,670.6742036980886,653.78987298085099,637.33060799925238,621.2857076551777,605.64474025237416,590.39753671421647,575.5341839722156,561.04501852097246,546.92062013538748,533.15180574603971,519.72962346875488,506.6453467844795,493.89046886567775,481.45669704556229,469.33594742656317,457.52033962452907,446.00219164524452,434.77401488993127,423.82850928648725,413.15855854329715,402.75722552252915,392.61774772990981,382.73353291804426,{"$f":"BN28*(1+BO78)","v":373.09815480042391},363.70534887333434,354.54900834294762,345.62318015495043,336.92206112412731,328.43999416138195,320.17146459574394,312.1110965889697,304.25364964040614,296.5940151798452,289.1272132461537,281.84838924951924,274.75281081520711]
[{"$f":"'Resource Options'!C32","v":"16hr Lithium-Ion"},{"$f":"'Resource Options'!M32","v":4435.2},{"$f":"B29*(1+C79)","v":4080.384},3753.9532800000002,3528.5536396482603,3318.8634501798037,3182.3603826371295,3053.9994081337613,2941.7406564815774,2836.5654349833258,2740.9601787649704,2644.5989947722478,2552.9741900046788,2466.6942898552093,2387.2867722311657,2315.4096723857256,2253.0456386762357,2196.9075702592759,2146.1020818302259,2101.3248746248296,2056.6584426458476,2012.1354827636678,1967.7878409736343,1923.6464802293121,1879.7414506771433,1836.1018623123771,1792.7558600691013,1749.7306013502548,1707.0522359966724,1664.7458886875525,1622.8356437582343,1583.2524230843301,1544.0142407507335,1505.1434344349213,{"$f":"AH29*(1+AI79)","v":1467.2512069066381},1430.312922287852,1394.3045649127143,1359.2027237136185,1324.9845770003424,1291.6278776223778,1259.1109385048012,1227.4126185482808,1196.5123088840537,1166.3899194749358,1137.0258660536531,1108.4010573900034,1080.4968828785691,1053.2952004389108,1026.7783247203758,1000.9290156038525,975.73046699299482,951.16629588762953,927.22053173224219,903.87760603261654,881.12234223387679,858.93994585335201,837.31599486184689,816.2364303070658,795.68754717309344,775.6559854699899,756.12872154770605,737.0930596286729,718.53662355355971,700.44734873483276,682.81347431288611,665.62353550964167,{"$f":"BN29*(1+BO79)","v":648.86635617464981},632.5310415188419,616.60697103121277,601.08379157382637,585.9514106506557,571.19998984588119,556.81993842738029,542.80190711125113,529.13678198331445,515.81567857364325,502.82993608026675,490.1711117382938,477.8309753307945]
[{"$f":"'Resource Options'!C33","v":"4 hr Vanadium Flow Battery"},{"$f":"'Resource Options'!M33","v":1632.88},{"$f":"B30*(1+C80)","v":1453.2632000000001},1293.4042480000001,1215.7440240750468,1143.4964062724016,1096.4650144952707,1052.2389367269091,1013.560792532714,977.32324024485513,944.38296760407547,911.18224414741678,879.61341447126688,849.88614270022879,822.52671306500622,797.76184804409354,776.27465837873115,756.93259129658293,739.42783573504119,724.00009178266146,708.61051483389929,693.27037041815822,677.99063090045922,662.7819643985664,647.65472452749896,632.61894097828008,617.68431093534298,602.86019133461764,588.15559196197455,573.57916938940082,559.13922174404797,545.50103768834515,531.98173472193412,518.58900917047049,{"$f":"AH30*(1+AI80)","v":505.53344763421609},492.80656195497528,480.40007766529726,468.30592860877732,456.51625169579273,445.02338179126411,433.81984673111788,422.89836246421015,412.25182831655377,401.87332237476875,391.75609698575533,381.89357436966361,372.27934234330701,362.90715015123982,353.77090440178785,344.86466510539032,336.18264181267693,327.71918984976963,319.46880664836118,311.42612816818462,303.58592540954754,295.94310101366415,288.49268594857404,281.22983627849396,274.14983001450139,267.24806404450288,260.52005114049064,253.96141704114211,247.56789760786563,241.33533605244295,235.25968023446634,229.33698002681317,{"$f":"BN30*(1+BO80)","v":223.56338474744507},217.93514065586209,212.44858851258368,207.10016120007063,201.88638140354021,196.80385935016747,191.84929060520233,187.01945392356987,182.31120915555698,177.7214952052235,173.2473280402109,168.88579875165416,164.63407166293581]
[{"$f":"'Resource Options'!C34","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'Resource Options'!M34","v":1837},{"$f":"B31*(1+C82)","v":1837},{"$f":"C31*(1+D81)","v":1579.82},1484.9624369829967,1396.7160656466817,1339.269885558562,1285.2502375729828,1238.0070760823974,1193.7449593126948,1153.5102827961875,1112.9574803661631,1074.3979437200649,1038.0877657057729,1004.6697726899364,974.42089333312583,948.17550869825743,924.5502697484319,903.16920271235483,884.32508766592855,865.5275914517415,846.79047427561477,828.12713825968785,809.5506139053158,791.07354756657139,772.70818994272122,754.46638559507312,736.35956349066805,718.39872857241971,700.59445435249825,682.95687652301729,666.29860748748808,649.78554496629908,633.4270895851372,617.48046094362883,{"$f":"AI31*(1+AJ81)","v":601.9352912375075},586.78147367364318,572.0091558990448,557.60873359528932,543.57084423421122,529.88636099079429,516.54638680930691,503.54224861882329,490.86549169437035,478.50787416003305,466.46136163044531,454.71812198718203,443.27052028665662,432.11111379621246,421.23264715518224,410.62804765776781,400.29042065467468,390.21304507051076,380.38936903403578,370.81300561841942,361.47772868873938,352.3774688540193,343.50630952117479,334.85848304830188,326.42836699480716,318.21048046594166,310.19948054936123,302.39015884139758,294.77743806078064,287.35636874761116,280.12212604543731,273.07000656434275,{"$f":"BO31*(1+BP81)","v":266.1954253230071},259.4939127677506,252.96111186662478,246.59277527665969,240.38476258242633,234.33303760411866,228.43366577340501,222.68281157534292,217.07673605469424,211.61179438501898,206.28443349896776,201.09118977823195]
[{"$f":"'Resource Options'!C35","v":"Hydrogen Fuel Cell with 40 hrs Storage "},{"$f":"'Resource Options'!M35","v":5356},{"$f":"B32*(1+C83)","v":5350.6440000000002},{"$f":"C32*(1+D82)","v":5350.6440000000002},5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,{"$f":"AI32*(1+AJ82)","v":5350.6440000000002},5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,{"$f":"BO32*(1+BP82)","v":5350.6440000000002},5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002,5350.6440000000002]
[{"$f":"'Resource Options'!C36","v":"Hydrogen Gas Tubine with 40 hrs Storage"},{"$f":"'Resource Options'!M36","v":1489.8688915375446},{"$f":"B33*(1+C84)","v":1489.8688915375446},{"$f":"C33*(1+D83)","v":1488.3790226460071},1486.890643623361,1485.4037529797376,1483.918349226758,1482.4344308775312,1480.9519964466538,1479.471044450207,1477.9915734057568,1476.5135818323511,1473.5605546686863,1470.613433559349,1467.6722066922302,1464.7368622788458,1461.8073885542881,1458.8837737771796,1455.9660062296252,1453.0540742171661,1450.1479660687316,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,{"$f":"AI33*(1+AJ83)","v":1447.2476701365943},1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,{"$f":"BO33*(1+BP83)","v":1447.2476701365943},1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943,1447.2476701365943]
[{"$f":"'Resource Options'!C37","v":"Liquid Air"},{"$f":"'Resource Options'!M37","v":1428.78},{"$f":"B34*(1+C84)","v":1428.78},{"$f":"C34*(1+D84)","v":1428.78},1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,{"$f":"AI34*(1+AJ84)","v":1428.78},1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,{"$f":"BO34*(1+BP84)","v":1428.78},1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78,1428.78]
[{"$f":"'Resource Options'!C38","v":"Pumped Hydro (16 hr/ 100 MW)"},{"$f":"'Resource Options'!M38","v":2970},2955.15,{"$f":"C35*(1+D85)","v":2940.3742500000003},2925.6723787500005,2911.0440168562504,2896.4887967719692,2882.0063527881093,2867.5963210241689,2853.2583394190478,2838.9920477219525,2824.7970874833427,2810.673102045926,2796.6197365356966,2782.6366378530179,2768.7234546637528,2754.8798373904342,2741.1054382034822,2727.3999110124646,2713.7629114574024,2700.1940969001153,2686.6931264156146,2673.2596607835367,2659.8933624796191,2646.5938956672212,2633.3609261888851,2620.1941215579404,2607.0931509501506,2594.0576851953997,2581.0873967694229,2568.1819597855756,2555.3410499866477,2542.5643447367142,2529.8515230130306,2517.2022653979652,{"$f":"AI35*(1+AJ85)","v":2504.6162540709752},2492.0931728006203,2479.6327069366171,2467.2345434019339,2454.8983706849244,2442.6238788315,2430.4107594373422,2418.2587056401553,2406.1674121119545,2394.1365750513946,2382.1658921761377,2370.2550627152568,2358.4037874016803,2346.611768464672,2334.8787096223487,2323.2043160742369,2311.5882944938658,2300.0303530213964,2288.5302012562893,2277.087550250008,2265.7021124987577,2254.3736019362641,2243.1017339265827,2231.8862252569497,2220.726794130665,2209.6231601600116,2198.5750443592115,2187.5821691374153,2176.6442582917284,2165.7610370002699,2154.9322318152686,2144.1575706561921,{"$f":"BO35*(1+BP85)","v":2133.4367828029112},2122.7695988888968,2112.1557508944525,2101.5949721399802,2091.0869972792802,2080.6315622928837,2070.2284044814191,2059.8772624590119,2049.5778761467168,2039.3299867659832,2029.1333368321532,2018.9876701479925]
[{"$f":"'Resource Options'!C39","v":"Pumped Hyrdo (24 hr/ 100 MW)"},{"$f":"'Resource Options'!M39","v":3100},3084.5,{"$f":"C36*(1+D86)","v":3069.0774999999999},3053.7321124999999,3038.4634519374999,3023.2711346778124,3008.1547790044233,2993.1140051094012,2978.1484350838541,2963.2576929084348,2948.4414044438927,2933.699197421673,2919.0307014345644,2904.4355479273918,2889.9133701877549,2875.463803336816,2861.0864843201321,2846.7810518985316,2832.5471466390391,2818.3844109058437,2804.2924888513144,2790.2710264070579,2776.3196712750228,2762.4380729186478,2748.6258825540544,2734.882753141284,2721.2083393755775,2707.6022976786994,2694.0642861903061,2680.5939647593545,2667.1909949355577,2653.8550399608798,2640.5857647610756,2627.3828359372701,{"$f":"AI36*(1+AJ86)","v":2614.2459217575838},2601.1746921487957,2588.1688186880515,2575.2279745946112,2562.3518347216382,2549.54007554803,2536.7923751702897,2524.1084132944384,2511.487871227966,2498.9304318718264,2486.4357797124671,2474.003600813905,2461.6335828098354,2449.3254148957863,2437.0787878213073,2424.8933938822006,2412.7689269127895,2400.7050822782257,2388.7015568668344,2376.7580490825003,2364.8742588370878,2353.0498875429025,2341.2846381051882,2329.5782149146621,2317.9303238400889,2306.3406722208883,2294.8089688597838,2283.3349240154848,2271.9182493954072,2260.5586581484304,2249.2558648576883,2238.0095855333998,{"$f":"BO36*(1+BP86)","v":2226.8195376057329},2215.6854399177041,2204.6070127181156,2193.5839776545249,2182.6160577662522,2171.702977477421,2160.8444625900338,2150.0402402770837,2139.2900390756981,2128.5935888803197,2117.9506209359179,2107.3608678312385]
[{"$f":"'Resource Options'!C40","v":"Pumped Hydro (70 hr/ 500 MW share)"},{"$f":"'Resource Options'!M40","v":2800},2786,{"$f":"C37*(1+D87)","v":2772.07},2758.2096500000002,2744.4186017500001,2730.69650874125,2717.0430261975439,2703.4578110665561,2689.9405220112235,2676.4908194011673,2663.1083653041615,2649.7928234776405,2636.5438593602521,2623.3611400634509,2610.2443343631335,2597.1931126913178,2584.2071471278614,2571.2861113922222,2558.429680835261,2545.6375324310848,2532.9093447689293,2520.2447980450847,2507.6435740548595,2495.1053561845852,2482.6298294036624,2470.2166802566439,2457.8655968553608,2445.5762688710838,2433.3483875267284,2421.1816455890948,2409.0757373611495,2397.0303586743439,2385.0452068809723,2373.1199808465676,{"$f":"AI37*(1+AJ87)","v":2361.2543809423346},2349.448109037623,2337.7008684924349,2326.0123641499727,2314.382302329223,2302.8103908175767,2291.2963388634889,2279.8398571691714,2268.4406578833255,2257.0984545939086,2245.8129623209393,2234.5838975093347,2223.4109780217882,2212.2939231316791,2201.2324535160205,2190.2262912484402,2179.2751597921979,2168.378783993237,2157.536890073271,2146.7492056229048,2136.0154595947902,2125.3353822968161,2114.708705385332,2104.1351618584054,2093.6144860491131,2083.1464136188674,2072.7306815507732,2062.3670281430191,2052.0551930023039,2041.7949170372924,2031.5859424521059,2021.4280127398454,{"$f":"BO37*(1+BP87)","v":2011.3208726761461},2001.2642683127654,1991.2579469712016,1981.3016572363456,1971.395148950164,1961.5381732054132,1951.7304823393861,1941.9718299276892,1932.2619707780507,1922.6006609241604,1912.9876576195395,1903.4227193314418]
[{"$f":"'Resource Options'!C41","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},{"$f":"'Resource Options'!M41","v":2750},2736.25,{"$f":"C38*(1+D88)","v":2722.5687499999999},2708.9559062499998,2695.41112671875,2681.9340710851561,2668.5244007297301,2655.1817787260816,2641.9058698324511,2628.6963404832886,2615.5528587808722,2602.4750944869679,2589.4627190145329,2576.5154054194604,2563.6328283923631,2550.8146642504012,2538.0605909291489,2525.3702879745033,2512.7434365346307,2500.1797193519574,2487.6788207551976,2475.2404266514218,2462.8642245181645,2450.5499033955739,2438.297153878596,2426.1056681092032,2413.9751397686573,2401.9052640698142,2389.8957377494653,2377.9462590607181,2366.0565277654146,2354.2262451265874,2342.4551139009545,2330.7428383314495,{"$f":"AI38*(1+AJ88)","v":2319.0891241397921},2307.493678519093,2295.9562101264974,2284.4764290758649,2273.0540469304856,2261.688776695833,2250.380332812354,2239.1284311482923,2227.9327889925507,2216.7931250475881,2205.7091594223502,2194.6806136252385,2183.7072105571124,2172.788674504327,2161.9247311318054,2151.1151074761465,2140.3595319387659,2129.657734279072,2119.0094456076768,2108.4143983796384,2097.87232638774,2087.3829647558014,2076.9460499320226,2066.5613196823624,2056.2285130839505,2045.9473705185308,2035.7176336659381,2025.5390454976084,2015.4113502701205,2005.3342935187698,1995.3076220511759,1985.3310839409201,{"$f":"BO38*(1+BP88)","v":1975.4044285212156},1965.5274063786094,1955.6997693467163,1945.9212704999827,1936.1916641474827,1926.5107058267454,1916.8781522976117,1907.2937615361236,1897.757292728443,1888.2685062648006,1878.8271637334767,1869.4330279148094]
[{"$f":"'Resource Options'!C42","v":"Pumped Hydro (12 hr/ 1200 MW share)"},{"$f":"'Resource Options'!M42","v":1833.3333333333333},1824.1666666666665,{"$f":"C39*(1+D89)","v":1815.0458333333331},1805.9706041666664,1796.940751145833,1787.9560473901038,1779.0162671531532,1770.1211858173874,1761.2705798883005,1752.4642269888591,1743.7019058539147,1734.9833963246451,1726.3084793430219,1717.6769369463068,1709.0885522615752,1700.5431095002673,1692.040393952766,1683.5801919830021,1675.1622910230872,1666.7864795679718,1658.452547170132,1650.1602844342813,1641.9094830121098,1633.6999355970493,1625.5314359190641,1617.4037787394686,1609.3167598457712,1601.2701760465425,1593.2638251663097,1585.2975060404781,1577.3710185102757,1569.4841634177244,1561.6367426006357,1553.8285588876324,{"$f":"AI39*(1+AJ89)","v":1546.0594160931942},1538.3291190127281,1530.6374734176645,1522.9842860505762,1515.3693646203233,1507.7925177972215,1500.2535552082354,1492.7522874321942,1485.2885259950333,1477.8620833650582,1470.4727729482329,1463.1204090834917,1455.8048070380742,1448.5257830028838,1441.2831540878694,1434.07673831743,1426.9063546258428,1419.7718228527135,1412.6729637384499,1405.6095989197577,1398.5815509251588,1391.588643170533,1384.6306999546803,1377.7075464549068,1370.8190087226324,1363.9649136790192,1357.1450891106242,1350.359363665071,1343.6075668467456,1336.889529012512,1330.2050813674493,1323.554055960612,{"$f":"BO39*(1+BP89)","v":1316.9362856808089},1310.3516042524047,1303.7998462311427,1297.280846999987,1290.794442764987,1284.3404705511621,1277.9187681984063,1271.5291743574141,1265.1715284856271,1258.8456708431988,1252.5514424889827,1246.2886852765378]
[{"$f":"'Resource Options'!C43","v":"Pumped Hydro (10 hr/ 400 MW)"},{"$f":"'Resource Options'!M43","v":3000},2985,{"$f":"C40*(1+D90)","v":2970.0749999999998},2955.2246249999998,2940.4485018749997,2925.7462593656246,2911.1175280687967,2896.5619404284525,2882.0791307263103,2867.6687350726788,2853.3303913973155,2839.0637394403288,2824.868420743127,2810.7440786394113,2796.6903582462141,2782.7069064549833,2768.7933719227085,2754.9494050630951,2741.1746580377799,2727.4687847475911,2713.831440823853,2700.2622836197338,2686.760972201635,2673.3271673406266,2659.9605315039234,2646.6607288464038,2633.4274252021719,2620.260288076161,2607.1589866357804,2594.1231917026016,2581.1525757440886,2568.2468128653682,2555.4055788010414,2542.6285509070362,{"$f":"AI40*(1+AJ90)","v":2529.9154081525012},2517.2658311117389,2504.67950195618,2492.1561044463992,2479.695323924167,2467.2968473045462,2454.9603630680235,2442.6855612526833,2430.4721334464198,2418.3197727791876,2406.2281739152918,2394.1970330457152,2382.2260478804865,2370.3149176410839,2358.4633430528784,2346.671026337614,2334.9376712059261,2323.2629828498966,2311.6466679356472,2300.0884345959689,2288.5879924229889,2277.145052460874,2265.7593271985697,2254.4305305625767,2243.1583779097637,2231.942586020215,2220.7828730901138,2209.6789587246631,2198.6305639310399,2187.6374111113846,2176.6992240558275,2165.8157279355482,{"$f":"BO40*(1+BP90)","v":2154.9866492958704},2144.2117160493908,2133.490657469144,2122.8232041817982,2112.2090881608892,2101.648042720085,2091.1398025064846,2080.6841034939521,2070.2806829764822,2059.9292795615997,2049.6296331637918,2039.3814849979728]
[{"$f":"'Resource Options'!C44","v":"Wood Biomass"},{"$f":"'Resource Options'!M44","v":2500},2500,{"$f":"C41*(1+D91)","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,{"$f":"AI41*(1+AJ91)","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,{"$f":"BO41*(1+BP91)","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
[{"$f":"'Resource Options'!C45","v":"Rathdrum Supplemental Compression to CT"},{"$f":"'Resource Options'!M45","v":735.83333333333337},732.1541666666667,{"$f":"C42*(1+D92)","v":728.49339583333335},724.85092885416668,721.2266742098958,717.6205408388463,714.03243813465201,710.46227594397874,706.90996456425887,703.37541474143757,699.85853766773039,696.35924497939175,692.87744875449482,689.4130615107224,685.96599620316874,682.53616622215293,679.12348539104221,675.72786796408695,672.34922862426652,668.98748248114521,665.64254506873942,662.31433234339568,659.00276068167875,655.70774687827031,652.42920814387901,649.16706210315965,645.92122679264389,642.69162065868068,639.47816255538726,636.28077174261034,633.09936788389723,629.93387104447777,626.78420168925538,623.65028068080915,{"$f":"AI42*(1+AJ92)","v":620.53202927740506},617.42936913101801,614.34222228536294,611.27051117393614,608.21415861806645,605.17308782497616,602.14722238585125,599.13648627392195,596.14080384255237,593.16009982333958,590.19429932422292,587.24332782760177,584.30711118846375,581.38557563252141,578.4786477543588,575.58625451558703,572.70832324300909,569.84478162679409,566.99555771866017,564.16057993006689,561.3397770304166,558.53307814526454,555.74041275453817,552.96171069076547,550.19690213731167,547.44591762662515,544.70868803849203,541.9851445982996,539.27521887530804,536.5788427809315,533.89594856702684,531.22646882419167,{"$f":"BO42*(1+BP92)","v":528.57033648007075},525.92748479767045,523.29784737368209,520.68135813681363,518.07795134612957,515.48756158939887,512.91012378145183,510.34557316254455,507.79384529673183,505.25487607024814,502.72860168989689,500.2149586814474]
[{"$f":"'Resource Options'!C46","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'Resource Options'!M46","v":840.00000000000011},835.80000000000007,{"$f":"C43*(1+D93)","v":831.62100000000009},827.46289500000012,823.32558052500008,819.20895262237502,815.11290785926315,811.03734331996679,806.982156603367,802.94724582035019,798.93250959124839,794.93784704329209,790.96315780807561,787.00834201903524,783.07330030894002,779.15793380739535,775.26214413835839,771.38583341766662,767.52890425057831,763.69125972932545,759.8728034306788,756.07343941352542,752.29307221645774,748.53160685537546,744.78894882109853,741.06500407699298,737.359679056608,733.67288066132494,730.00451625801827,726.35449367672823,722.72272120834464,719.10910760230286,715.51356206429136,711.93599425396985,{"$f":"AI43*(1+AJ93)","v":708.37631428270004},704.83443271128658,701.31026054773019,697.80370924499152,694.31469069876653,690.84311724527265,687.38890165904627,683.95195715075101,680.53219736499727,677.12953637817225,673.74388869628137,670.37516925279999,667.02329340653603,663.68817693950336,660.3697360548058,657.06788737453178,653.78254793765916,650.51363519797087,647.26106702198103,644.0247616868711,640.80463787843678,637.60061468904462,634.41261161559942,631.24054855752138,628.08434581473375,624.94392408566011,621.81920446523179,618.71010844290561,615.61655790069108,612.53847511118761,609.4757827356317,606.42840382195357,{"$f":"BO43*(1+BP93)","v":603.39626180284381},600.37928049382958,597.37738409136045,594.3904971709037,591.41854468504914,588.46145196162388,585.51914470181578,582.59154897830672,579.6785912334152,576.78019827724813,573.89629728586192,571.0268157994326]
[{"$f":"'Resource Options'!C47","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"'Resource Options'!M47","v":245.59777571825768},244.3697868396664,{"$f":"C44*(1+D94)","v":243.14793790546807},241.93219821594073,240.72253722486101,239.51892453873671,238.32132991604303,237.1297232664628,235.94407465013049,234.76435427687983,233.59053250549542,232.42257984296793,231.2604669437531,230.10416460903434,228.95364378598916,227.8088755670592,226.66983118922391,225.53648203327779,224.40879962311141,223.28675562499583,222.17032184687085,221.0594702376365,219.95417288644833,218.8544020220161,217.76013001190603,216.67132936184649,215.58797271503727,214.51003285146209,213.43748268720478,212.37029527376876,211.30844379739992,210.25190157841291,209.20064207052084,208.15463886016823,{"$f":"AI44*(1+AJ94)","v":207.11386566586739},206.07829633753806,205.04790485585036,204.02266533157112,203.00255200491327,201.98753924488869,200.97760154866424,199.97271354092092,198.97284997321631,197.97798572335023,196.98809579473348,196.00315531575981,195.02313953918102,194.0480238414851,193.07778372227767,192.11239480366629,191.15183282964796,190.19607366549971,189.24509329717222,188.29886783068636,187.35737349153294,186.42058662407527,185.48848369095489,184.56104127250012,183.63823606613761,182.72004488580691,181.80644466137787,180.89741243807097,179.99292537588062,179.09296074900121,178.19749594525621,177.30650846552993,{"$f":"BO44*(1+BP94)","v":176.41997592320229},175.53787604358627,174.66018666336834,173.78688573005149,172.91795130140125,172.05336154489424,171.19309473716976,170.33712926348392,169.48544361716651,168.63801639908067,167.79482631708527,166.95585218549985]
[{"$f":"'Resource Options'!C48","v":"Kettle Falls Turbine Generator Upgrade"},{"$f":"'Resource Options'!M48","v":1369.1666666666667},1362.3208333333334,{"$f":"C45*(1+D95)","v":1355.5092291666667},1348.7316830208333,1341.9880246057292,1335.2780844827005,1328.6016940602869,1321.9586855899854,1315.3488921620356,1308.7721477012253,1302.2282869627193,1295.7171455279056,1289.2385598002661,1282.7923670012647,1276.3784051662583,1269.9965131404269,1263.6465305747247,1257.3282979218511,1251.0416564322418,1244.7864481500806,1238.5625159093302,1232.3697033297835,1226.2078548131346,1220.076815539069,1213.9764314613737,1207.9065493040669,1201.8670165575465,1195.8576814747589,1189.8783930673851,1183.9290011020482,1178.0093560965379,1172.1193093160553,1166.2587127694749,1160.4274192056275,{"$f":"AI45*(1+AJ95)","v":1154.6252821095993},1148.8521556990513,1143.107894920556,1137.3923554459532,1131.7053936687234,1126.0468667003797,1120.4166323668778,1114.8145492050435,1109.2404764590183,1103.6942740767231,1098.1758027063395,1092.6849236928078,1087.2214990743439,1081.7853915789722,1076.3764646210773,1070.9945822979719,1065.6396093864821,1060.3114113395497,1055.0098542828521,1049.7348050114379,1044.4861309863807,1039.2637003314487,1034.0673818297914,1028.8970449206424,1023.7525596960392,1018.6337968975589,1013.5406279130711,1008.4729247735058,1003.4305601496383,998.41340734889002,993.42134031214562,988.45423361058488,{"$f":"BO45*(1+BP95)","v":983.51196244253197},978.59440263031934,973.70143061716772,968.83292346408189,963.98875884676147,959.16881505252763,954.37297097726503,949.60110612237872,944.85310059176686,940.12883508880805,935.42819091336401,930.75104995879713]
[{"$f":"'Resource Options'!C49","v":"Long Lake 2nd Powerhouse "},{"$f":"'Resource Options'!M49","v":2374.83},2374.83,{"$f":"C46*(1+D96)","v":2374.83},2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,{"$f":"AI46*(1+AJ96)","v":2374.83},2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,{"$f":"BO46*(1+BP96)","v":2374.83},2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83,2374.83]
[{"$f":"'Resource Options'!C50","v":"Cabinet Gorge 2nd Powerhouse"},{"$f":"'Resource Options'!M50","v":2319.7199999999998},2319.7199999999998,{"$f":"C47*(1+D97)","v":2319.7199999999998},2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,{"$f":"AI47*(1+AJ97)","v":2319.7199999999998},2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,{"$f":"BO47*(1+BP97)","v":2319.7199999999998},2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998,2319.7199999999998]
["40 Hr Hydrogen Storage Tank (40,000 kg) $/kg",36.21,{"$f":"(($G48/$B48)^(1/5))*B48","v":35.786194927790035},35.367350107975291,34.953407485318969,34.54430968406794,34.14,{"$f":"(($L48/$G48)^(1/5))*G48","v":33.268641287435329},32.41952235243253,31.592075566873735,30.785747790271596,30,{"$f":"(($Q48/$L48)^(1/5))*L48","v":30.403024940108015},30.811464183627663,31.225390467202555,31.644877504632344,32.07,{"$f":"(($V48/$Q48)^(1/5))*Q48","v":31.188896458367562},{"$f":"(($V48/$Q48)^(1/5))*R48","v":30.332000695066188},{"$f":"(($V48/$Q48)^(1/5))*S48","v":29.498647616262936},{"$f":"(($V48/$Q48)^(1/5))*T48","v":28.688190401169187},27.9,{"$f":"(($AA48/$V48)^(1/5))*V48","v":27.9},{"$f":"(($AA48/$V48)^(1/5))*W48","v":27.9},27.9,27.9,27.9,{"$f":"(($AA48/$V48)^(1/5))*AA48","v":27.9},{"$f":"(($AA48/$V48)^(1/5))*AB48","v":27.9},27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9]
[]
[]
[]
[]
["Annual Avg \"Real\" Cost Improvement"]
[{"$f":"A4","v":"GE- 7E.03 Simple Cycle"},null,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-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]
["GE-LMS100PB Wet Intercooler DLN",null,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-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]
["10X Wartsila 18V50SG-B",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Jenbacher 920",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Siemens- SGT-800-57",null,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-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]
["GE- LM6000- PF Sprint",null,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3]
["Siemens- SGT6-9000HL CCCT",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["GE - 7F.04 One on One",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Siemens- SGT-800 3 on 2",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Small Modular Reactor (share)",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["NW Wind On System (Share)",null,{"$f":"-3.45384902000499%*1.6","v":-5.526158432007984E-2},{"$f":"-1.21127631878541%*1.6","v":-1.9380421100566564E-2},{"$f":"-0.238528559283149%*1.6","v":-3.8164569485303842E-3},{"$f":"-0.561026753434564%*1.6","v":-8.9764280549530246E-3},{"$f":"-0.746067435119958%*1.6","v":-1.1937078961919329E-2},{"$f":"-0.348860031331736%*1.6","v":-5.5817605013077764E-3},{"$f":"-0.524047679243%*1.6","v":-8.3847628678879998E-3},{"$f":"-0.843815023075319%*1.6","v":-1.3501040369205103E-2},{"$f":"-0.802782436955877%*1.6","v":-1.2844518991294032E-2},{"$f":"-0.762432346572929%*1.6","v":-1.2198917545166865E-2},{"$f":"-0.716436361597887%*1.7","v":-1.2179418147164079E-2},{"$f":"-0.635723704983192%*1.7","v":-1.0807302984714263E-2},{"$f":"-0.458777331495031%*1.7","v":-7.799214635415528E-3},{"$f":"-0.138057223893061%*1.7","v":-2.346972806182037E-3},{"$f":"-0.1713959960095%*1.7","v":-2.9137319321615E-3},{"$f":"-0.323335492397721%*1.7","v":-5.4967033707612571E-3},{"$f":"-0.33535531765457%*1.7","v":-5.7010404001276898E-3},{"$f":"-0.337284436264837%*1.7","v":-5.733835416502229E-3},{"$f":"-0.343564650059313%*1.7","v":-5.8405990510083218E-3},{"$f":"-0.34903807647805%*1.7","v":-5.9336473001268498E-3},-3.5451150289678699E-3,-3.5998492931552401E-3,-3.6545835573426099E-3,-3.7093178215299801E-3,-3.7640520857173498E-3,-3.81878634990472E-3,-3.8735206140920902E-3,-3.9282548782794604E-3,-3.9829891424668301E-3,-4.0377234066541999E-3,-3.9829891424668301E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3]
["NW Wind Off System",null,{"$f":"-3.45384902000499%*1.6","v":-5.526158432007984E-2},{"$f":"-1.21127631878541%*1.6","v":-1.9380421100566564E-2},{"$f":"-0.238528559283149%*1.6","v":-3.8164569485303842E-3},{"$f":"-0.561026753434564%*1.6","v":-8.9764280549530246E-3},{"$f":"-0.746067435119958%*1.6","v":-1.1937078961919329E-2},{"$f":"-0.348860031331736%*1.6","v":-5.5817605013077764E-3},{"$f":"-0.524047679243%*1.6","v":-8.3847628678879998E-3},{"$f":"-0.843815023075319%*1.6","v":-1.3501040369205103E-2},{"$f":"-0.802782436955877%*1.6","v":-1.2844518991294032E-2},{"$f":"-0.762432346572929%*1.6","v":-1.2198917545166865E-2},{"$f":"-0.716436361597887%*1.7","v":-1.2179418147164079E-2},{"$f":"-0.635723704983192%*1.7","v":-1.0807302984714263E-2},{"$f":"-0.458777331495031%*1.7","v":-7.799214635415528E-3},{"$f":"-0.138057223893061%*1.7","v":-2.346972806182037E-3},{"$f":"-0.1713959960095%*1.7","v":-2.9137319321615E-3},{"$f":"-0.323335492397721%*1.7","v":-5.4967033707612571E-3},{"$f":"-0.33535531765457%*1.7","v":-5.7010404001276898E-3},{"$f":"-0.337284436264837%*1.7","v":-5.733835416502229E-3},{"$f":"-0.343564650059313%*1.7","v":-5.8405990510083218E-3},{"$f":"-0.34903807647805%*1.7","v":-5.9336473001268498E-3},-3.5451150289678699E-3,-3.5998492931552401E-3,-3.6545835573426099E-3,-3.7093178215299801E-3,-3.7640520857173498E-3,-3.81878634990472E-3,-3.8735206140920902E-3,-3.9282548782794604E-3,-3.9829891424668301E-3,-4.0377234066541999E-3,-3.9829891424668301E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3]
["Wind Montana",null,{"$f":"-3.45384902000499%*1.6","v":-5.526158432007984E-2},{"$f":"-1.21127631878541%*1.6","v":-1.9380421100566564E-2},{"$f":"-0.238528559283149%*1.6","v":-3.8164569485303842E-3},{"$f":"-0.561026753434564%*1.6","v":-8.9764280549530246E-3},{"$f":"-0.746067435119958%*1.6","v":-1.1937078961919329E-2},{"$f":"-0.348860031331736%*1.6","v":-5.5817605013077764E-3},{"$f":"-0.524047679243%*1.6","v":-8.3847628678879998E-3},{"$f":"-0.843815023075319%*1.6","v":-1.3501040369205103E-2},{"$f":"-0.802782436955877%*1.6","v":-1.2844518991294032E-2},{"$f":"-0.762432346572929%*1.6","v":-1.2198917545166865E-2},{"$f":"-0.716436361597887%*1.7","v":-1.2179418147164079E-2},{"$f":"-0.635723704983192%*1.7","v":-1.0807302984714263E-2},{"$f":"-0.458777331495031%*1.7","v":-7.799214635415528E-3},{"$f":"-0.138057223893061%*1.7","v":-2.346972806182037E-3},{"$f":"-0.1713959960095%*1.7","v":-2.9137319321615E-3},{"$f":"-0.323335492397721%*1.7","v":-5.4967033707612571E-3},{"$f":"-0.33535531765457%*1.7","v":-5.7010404001276898E-3},{"$f":"-0.337284436264837%*1.7","v":-5.733835416502229E-3},{"$f":"-0.343564650059313%*1.7","v":-5.8405990510083218E-3},{"$f":"-0.34903807647805%*1.7","v":-5.9336473001268498E-3},-3.5451150289678699E-3,-3.5998492931552401E-3,-3.6545835573426099E-3,-3.7093178215299801E-3,-3.7640520857173498E-3,-3.81878634990472E-3,-3.8735206140920902E-3,-3.9282548782794604E-3,-3.9829891424668301E-3,-4.0377234066541999E-3,-3.9829891424668301E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3,-4.0377234066541999E-3]
["Off Shore Wind (Share)",null,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
["Solar Photovoltaic Fixed Array (5 MW AC)",null,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
["Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-3.5999999999999997E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.7000000000000001E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-1.4E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/400 MWh Lithium-ion) - Battery only",null,-0.08,-0.08,-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,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/200 MWh Lithium-ion) - Battery only",null,-0.08,-0.08,-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,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/100 MWh Lithium-ion) - Battery only",null,-0.08,-0.08,-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,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
["Geothermal (Off System)",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Distribution Scale 4hr Lithium-Ion",null,-0.08,-0.08,-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,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
["Distribution Scale 8hr Lithium-Ion",null,-0.08,-0.08,-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,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
["4hr Lithium-Ion",null,-0.08,-0.08,-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,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
["8hr Lithium-Ion",null,-0.08,-0.08,-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,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
["16hr Lithium-Ion",null,-0.08,-0.08,-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,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
["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,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
["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,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
["Hydrogen Fuel Cell with 40 hrs Storage ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hydrogen Gas Tubine with 40 hrs Storage",null,{"$f":"C54","v":-1E-3},-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-1E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,-2E-3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO54","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Liquid Air",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pumped Hydro (16 hr/ 100 MW)",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Pumped Hyrdo (24 hr/ 100 MW)",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Pumped Hydro (70 hr/ 500 MW share)",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Pumped Hydro (8.5 hr/ 400 MW share)",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Pumped Hydro (12 hr/ 1200 MW share)",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Pumped Hydro (10 hr/ 400 MW)",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Wood Biomass",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rathdrum Supplemental Compression to CT",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Rathdrum CT 2055 Uprates two unit operation",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Rathdrum CT: Inlet Evaporation 2 unit operation",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Kettle Falls Turbine Generator Upgrade",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Long Lake 2nd Powerhouse ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cabinet Gorge 2nd Powerhouse",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Capital Cost (Nominal $/kW)",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["IHS Inflation",100,{"$f":"B102*(1+B101)","v":102},{"$f":"C102*(1+C101)","v":104.04},106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,121.89944199947573,124.33743083946524,126.82417945625456,129.36066304537965,131.94787630628724,134.58683383241299,137.27857050906127,140.02414191924251,142.82462475762736,145.6811172527799,148.59473959783551,151.56663438979223,154.59796707758807,{"$f":"X102*(1+X101)","v":157.68992641913982},160.84372494752262,164.06059944647308,167.34181143540255,170.68864766411059,174.1024206173928,177.58446902974066,181.13615841033547,184.75888157854217,188.45405921011303,192.22314039431529,196.06760320220161,199.98895526624565,203.98873437157056,208.06850905900197,212.22987924018202,216.47447682498566,220.80396636148538,225.22004568871509,229.72444660248939,234.31893553453918,239.00531424522995,243.78542053013456,248.66112894073726,253.63435151955201,258.70703854994304,263.8811793209419,269.15880290736072,274.54197896550795,280.0328185448181,285.63347491571449,291.3461444140288,{"$f":"BD102*(1+BD101)","v":297.17306730230939},303.1165286483556,309.17885922132274,315.36243640574918,321.66968513386416,328.10307883654144,334.6651404132723,341.35844322153775,348.1856120859685,355.14932432768785,362.25231081424164,369.49735703052647,376.88730417113703,384.42505025455978,392.11355125965099,399.95582228484403,407.9549387305409,416.11403750515171,424.43631825525478,432.92504462035987,441.5835455127671,450.41521642302246,459.4235207514829]
[]
[{"$f":"A4","v":"GE- 7E.03 Simple Cycle"},{"$f":"B4*B$102/100","v":1040.2264600715137},1059.9699582836708,1080.0881880918951,1100.5882619018792,1121.4774271127769,1142.7630686793773,1164.452711722912,1186.554024191413,1209.074819570566,1232.0230596460151,1255.4068573180966,1277.9539644755296,1300.9060176775101,1324.2702897549982,1348.0541841589982,1372.2652373064939,1396.9111209685186,1421.9996447011135,1447.5387583199454,1473.5365544193714,1500.0012709367438,1530.0012963554786,1560.6013222825882,1591.81334872824,1623.6496157028046,1656.1226080168608,1689.245060177198,1723.029961380742,1757.4905606083569,1792.6403718205243,1828.4931792569344,1865.0630428420732,{"$f":"AH4*AH$102/100","v":1902.3643036989147},1940.411589772893,1979.2198215683509,2018.804217999718,2059.1803023597122,2100.3639084069068,2142.3711865750447,2185.2186103065455,2228.9229825126768,2273.5014421629303,2318.9714710061889,2365.3509004263124,2412.6579184348388,2460.9110768035357,2510.1292983396065,2560.3318843063989,2611.5385219925265,2663.7692924323769,2717.0446782810245,2771.3855718466452,2826.8132832835777,2883.3495489492502,2941.016539928235,2999.8368707268,3059.8336081413358,3121.0302803041627,3183.4508859102461,3247.1199036284511,3312.0623017010198,3378.3035477350409,3445.8696186897414,3514.7870110635367,{"$f":"BN4*BN$102/100","v":3585.0827512848068},3656.7844063105031,3729.920094436713,3804.5184963254478,3880.6088662519569,3958.2210435769962,4037.3854644485364,4118.1331737375076,4200.4958372122574,4284.5057539565023,4370.1958690356323,4457.5997864163455,4546.7517821446727,4637.6868177875658]
["GE-LMS100PB Wet Intercooler DLN",{"$f":"B5*B$102/100","v":1097.3152173913043},1118.1422602173914,1139.3646003163174,1160.989740430321,1183.0253257036884,1205.4791463855445,1228.3591405839422,1251.6733970722253,1275.4301581486561,1299.6378225503177,1324.3049484223229,1348.0894652959876,1372.3011520927037,1396.9476807842887,1422.0368611311742,1447.5766431570903,1473.5751196681917,1500.0405288174327,1526.9812567149938,1554.4058400855949,1582.3229689735322,1613.969428353003,1646.2488169200628,1679.1737932584642,1712.7572691236335,1747.0124145061061,1781.9526627962282,1817.5917160521526,1853.9435503731956,1891.0224213806598,1928.8428698082728,1967.4197272044382,{"$f":"AH5*AH$102/100","v":2006.7681217485274},2046.9034841834978,2087.8415538671679,2129.5983849445115,2172.1903526434016,2215.6341596962693,2259.9468428901951,2305.1457797479989,2351.2486953429589,2398.2736692498183,2446.2391426348145,2495.1639254875108,2545.067203997261,2595.9685480772059,2647.8879190387502,2700.8456774195256,2754.8625909679158,2809.9598427872743,2866.1590396430197,2923.4822204358802,2981.9518648445974,3041.59090214149,3102.4227201843196,3164.4711745880063,3227.7605980797666,3292.3158100413625,3358.1621262421895,3425.3253687670331,3493.8318761423739,3563.7085136652213,3634.9826839385264,3707.6823376172965,{"$f":"BN5*BN$102/100","v":3781.8359843696421},3857.4727040570356,3934.6221581381765,4013.3146013009405,4093.5808933269586,4175.4525111934981,4258.9615614173681,4344.1407926457159,4431.02360849863,4519.6440806686032,4610.0369622819744,4702.2377015276152,4796.2824555581674,4892.2081046693311]
["10X Wartsila 18V50SG-B",{"$f":"B6*B$102/100","v":1144.6732746360369},1161.7289064281138,1179.0386671338929,1196.606343274188,1214.4357777889736,1232.5308708780294,1250.895580854112,1269.5339250088382,1288.4499804914701,1307.6478852007926,1327.1318386902847,1346.9061030867699,1366.975004022763,1387.3429315827022,1408.0143412632845,1428.9937549481076,1450.2857618968344,1471.8950197490974,1493.8262555433589,1516.0842667509548,1538.6739223255445,1561.6001637681952,1584.8680062083411,1608.4825395008454,1632.4489293394079,1656.7724183865648,1681.4583274205247,1706.5120564990905,1731.9390861409267,1757.7449785244266,1783.9353787044406,1810.5160158471367,{"$f":"AH6*AH$102/100","v":1837.4927044832593},1864.8713457800595,1892.6579288321827,1920.8585319717822,1949.4793240981617,1978.5265660272241,2008.00661186103,2037.9259103777595,2068.2910064423877,2099.1085424383796,2130.3852597207115,2162.1280000905499,2194.3437072918987,2227.0394285305483,2260.2223160156536,2293.8996285242865,2328.0787329892987,2362.767106110839,2397.9723359918908,2433.7021237981699,2469.9642854427625,2506.7667532958599,2544.1175779199689,2582.0249298309764,2620.497101285458,2659.5425080946111,2699.1696914652207,2739.3873198680521,2780.204190934086,2821.6292333790043,2863.6715089563513,2906.340214439801,{"$f":"BN6*BN$102/100","v":2949.6446836349542},2993.594389421115,3038.1989458234898,3083.4681101162596,3129.4117849569921,3176.0400205528508,3223.3630168590885,3271.3911258102889,3320.1348535848624,3369.6048629032766,3419.8119753605356,3470.7671737934079,3522.4816046829301,3574.9665805927057]
["Jenbacher 920",{"$f":"B7*B$102/100","v":1332.8555798687087},1352.7151280087526,1372.870583416083,1393.3263551089826,1414.0869178001064,1435.1568128753281,1456.5406493871703,1478.2431050630391,1500.2689273284784,1522.6229343456728,1545.3100160674232,1568.3351353068281,1591.7033288228997,1615.4197084223613,1639.4894620778543,1663.9178550628144,1688.7102311032504,1713.8720135466888,1739.4087065485346,1765.3258962761079,1791.629252130622,1818.3245279873684,1845.4175634543801,1872.9142851498502,1900.8207079985827,1929.1429365477618,1957.8871663023235,1987.0596850802278,2016.6668743879231,2046.7152108163032,2077.211267457466,2108.1617153425818,{"$f":"AH7*AH$102/100","v":2139.5733249011864},2171.4529674422138,2203.8076166571027,2236.6443501452936,2269.9703509624583,2303.792909191799,2338.119423538757,2372.9574029494847,2408.3144682534316,2444.198353830408,2480.616909302481,2517.5781012510879,2555.0900149597287,2593.1608561826292,2631.798952939751,2671.012757338553,2710.8108474228975,2751.2019290494991,2792.1948377923359,2833.7985408754421,2876.0221391344862,2918.87486900759,2962.3661045558028,3006.5053595136847,3051.3022893704388,3096.7666934820586,3142.9085172149412,3189.7378541214439,3237.2649481478529,3285.5001958752568,3334.4541487937981,3384.1375156108256,{"$f":"BN7*BN$102/100","v":3434.5611645934273},3485.7361259458689,3537.6735942224623,3590.3849307763776,3643.8816662449453,3698.1755030719955,3753.2783180677679,3809.2021650069778,3865.9592772655819,3923.5620704968392,3982.0231453472425,4041.3552902129163,4101.5714840370892,4162.6848991492416]
["Siemens- SGT-800-57",{"$f":"B8*B$102/100","v":1136.9822485207098},1158.5621715976329,1180.5516816145562,1202.9585525316004,1225.79070585865,1249.0562134558472,1272.7633003872395,1296.9203478285892,1321.5358960303756,1346.6186473370324,1372.1774692634892,1396.8217766114615,1421.9086957194033,1447.446175894524,1473.4423092135899,1499.9053330870659,1526.8436328693094,1554.2657445156426,1582.1803572871438,1610.5963165040207,1639.5226263484333,1672.313078875402,1705.7593404529098,1739.8745272619678,1774.6720178072073,1810.1654581633516,1846.3687673266186,1883.2961426731511,1920.962065526614,1959.3813068371464,1998.5689329738891,2038.5403116333669,{"$f":"AH8*AH$102/100","v":2079.3111178660342},2120.8973402233551,2163.3152870278223,2206.5815927683789,2250.7132246237466,2295.7274891162215,2341.6420388985457,2388.474879676517,2436.2443772700472,2484.9692648154482,2534.668650111757,2585.3620231139921,2637.0692635762721,2689.8106488477974,2743.6068618247537,2798.4789990612485,2854.4485790424737,2911.5375506233231,2969.7683016357892,3029.1636676685052,3089.746941021875,3151.5418798423129,3214.5727174391595,3278.8641717879427,3344.4414552237017,3411.3302843281763,3479.5568900147396,3549.1480278150348,3620.1309883713348,3692.5336081387622,3766.3842803015373,3841.7119659075684,{"$f":"BN8*BN$102/100","v":3918.5462052257189},3996.9171293302338,4076.8554719168383,4158.3925813551759,4241.5604329822791,4326.3916416419252,4412.9194744747638,4501.1778639642589,4591.2014212435442,4683.0254496684156,4776.6859586617829,4872.2196778350199,4969.6640713917204,5069.0573528195546]
["GE- LM6000- PF Sprint",{"$f":"B9*B$102/100","v":1319.1628959276018},1344.2006076923076,1369.7135352263078,1395.710698124903,1422.2012871753136,1449.1946676059013,1476.700382397061,1504.7281556549572,1533.2878960492883,1562.389700316304,1592.0438568283075,1622.2608492309089,1653.0513601493117,1684.4262749649456,1716.3966856637801,1748.9738947576784,1782.1694192801795,1815.9949948581175,1850.4625798605246,1885.5843596262773,1921.3727507719846,1957.8404055816368,1995.0002164795762,2032.8653205883588,2071.4491043731255,2110.7652083741277,2150.8275320290686,2191.6502385869803,2233.247760115361,2275.6348026023506,2318.8263511557434,2362.8376753006792,{"$f":"AH9*AH$102/100","v":2407.684334377886},2453.3821830443785,2499.9473768785606,2547.3963780917161,2595.7459613478968,2645.01321969428,2695.2155706040776,2746.3707621341428,2798.4968791994493,2851.6123499666546,2905.735952369022,2960.8868207449855,3017.0844526027254,3074.3487155131256,3132.6998541335647,3192.1584973650197,3252.7456656450072,3314.4827783789497,3377.3916615125818,3441.4945552480908,3506.8141219066993,3573.3734539404891,3641.1960820962795,3710.3059837344672,3780.727591305747,3852.4858009887312,3925.605981491497,4000.1139830202055,4076.0361464179296,4153.3993124769422,4232.2308314277543,4312.5585726082536,{"$f":"BN9*BN$102/100","v":4394.4109343163582},4477.816853849683,4562.8058177357507,4649.4078721563756,4737.6536335699029,4827.5742995350602,4919.2016597402362,5012.5681072421057,5107.7066499175608,5204.6509221329961,5303.4351966350805,5404.0943966672148,5506.6641083159593,5611.1805930917963]
["Siemens- SGT6-9000HL CCCT",{"$f":"B10*B$102/100","v":812.92753623188412},825.04015652173928,837.3332548539131,849.80952035123642,862.47168220446986,875.32251026931658,888.36481567232931,901.60145142584702,915.03531305209208,928.66933921656835,942.50651237089517,956.5498594052217,970.8024523103594,985.26740884978392,999.9478932416456,1014.8471168509462,1029.9683388920255,1045.3148671415167,1060.8900586619252,1076.697320535988,1092.7401106119744,1109.0219382600926,1125.5463651401683,1142.3170059807567,1159.33752936987,1176.6116585574812,1194.1431722699876,1211.9359055368104,1229.993750529309,1248.3206574121955,1266.9206352076371,1285.7977526722309,{"$f":"AH10*AH$102/100","v":1304.9561391870473},1324.3999856609341,1344.1335454472821,1364.1611352744467,1384.4871361900359,1405.1159945192674,1426.0522228376046,1447.3004009578851,1468.8651769321575,1490.7512680684463,1512.9634619626665,1535.5066175459101,1558.385666147344,1581.6056125729394,1605.1715362002763,1629.0885920896603,1653.362012111796,1677.9971060922619,1702.9992629730366,1728.3739519913349,1754.1267238760058,1780.2632120617584,1806.7891339214787,1833.7102920169086,1861.0325753679606,1888.7619607409433,1916.904513955983,1945.4663912139274,1974.453840443015,2003.8732026656157,2033.7309133853335,2064.0335039947749,{"$f":"BN10*BN$102/100","v":2094.7876032042973},2125.9999384920411,2157.6773375755729,2189.8267299054492,2222.4551481810399,2255.5697298889377,2289.1777188642827,2323.2864668753605,2357.9034352318035,2393.0361964167573,2428.6924357433668,2464.8799530359433,2501.6066643361792,2538.8806036347883]
["GE - 7F.04 One on One",{"$f":"B11*B$102/100","v":1047.9569547060712},1063.5715133311917,1079.4187288798266,1095.5020679401359,1111.825048752444,1128.3912419788555,1145.2042714843403,1162.2678151294572,1179.5856055748861,1197.1614310979519,1214.9991364213115,1233.1026235539891,1251.4758526449434,1270.1228428493532,1289.0476732078087,1308.2544835386052,1327.7474753433303,1347.5309127259461,1367.6091233255627,1387.9864992631137,1408.6674981021342,1429.656643823856,1450.9585278168315,1472.5778098813023,1494.5192192485335,1516.7875556153367,1539.3876901940052,1562.3245667778961,1585.6032028228865,1609.2286905449475,1633.2061980340673,1657.5409703847749,{"$f":"AH11*AH$102/100","v":1682.238330843508},1707.3036819730762,1732.7425068344753,1758.5603701863088,1784.7629197020849,1811.3558872056462,1838.3450899250104,1865.736431764893,1893.5359045981902,1921.7495895767031,1950.3836584613962,1979.4443749724708,2008.9380961595605,2038.8712737923381,2069.2504557718439,2100.0822875628442,2131.3735136475307,2163.1309790008791,2195.3616305879918,2228.0725188837528,2261.270799415121,2294.9637343264067,2329.15869396787,2363.8631585079916,2399.0847195697606,2434.8310818913505,2471.1100650115318,2507.9296049802033,2545.2977560944082,2583.2226926602157,2621.7127107808528,2660.7762301714874,{"$f":"BN11*BN$102/100","v":2700.4217960010424},2740.6580807614578,2781.4938861648034,2822.9381450686597,2864.9999234301822,2907.6884222892922,2951.0129797814029,2994.9830731801458,3039.6083209705303,3084.8984849529911,3130.86347237879,3177.5133381172345,3224.8582868551812,3272.9086753293232]
["Siemens- SGT-800 3 on 2",{"$f":"B12*B$102/100","v":1452.5250903251708},1474.1677141710159,1496.1328131121641,1518.4251920275353,1541.0497273887456,1564.0113683268378,1587.3151377149077,1610.96613326686,1634.9695286525362,1659.3305746294586,1684.0546001914377,1709.1470137342901,1734.6133042389315,1760.4590424720914,1786.6898822049254,1813.3115614497792,1840.3299037153809,1867.7508192807404,1895.5803064880231,1923.8244530546947,1952.4894374052099,1981.5815300225472,2011.1070948198831,2041.0725905326995,2071.4845721316365,2102.3496922563982,2133.6747026710191,2165.4664557408173,2197.731905931355,2230.4781113297322,2263.7122351885455,2297.4415474928542,{"$f":"AH12*AH$102/100","v":2331.6734265504983},2366.4153606061004,2401.674949479132,2437.4599062263715,2473.7780588291444,2510.6373519056983,2548.0458484490937,2586.0117315909847,2624.5433063916907,2663.6490016569269,2703.3373717816153,2743.6170986211609,2784.4969933906164,2825.9859985921362,2868.0931899711595,2910.8277785017294,2954.1991124014048,2998.2166791761861,3042.890107695911,3088.2291703005799,3134.2437849380581,3180.9440173336352,3228.3400831919066,3276.4423504314659,3325.2613414528951,3374.8077354405436,3425.0923706986073,3476.1262470220163,3527.9205281026439,3580.4865439713735,3633.8357934765472,3687.9799467993475,{"$f":"BN12*BN$102/100","v":3742.9308480066575},3798.7005176419566,3855.3011553548217,3912.745142569609,3971.0450451938964,4030.2136163672858,4090.2637992511586,4151.2087298600009,4213.0617399349148,4275.8363598599453,4339.5463216218586,4404.2055618140239,4469.8282246850531,4536.4286652328601]
["Small Modular Reactor (share)",{"$f":"B13*B$102/100","v":4543.9590643274851},4611.6640543859648,4680.3778487963164,4750.1154787433807,4820.8921993766571,4892.7234931473704,4965.6250731952659,5039.6128867858752,5114.7031187989851,5190.9121952690894,5268.2567869785989,5346.7538131045803,5426.4204449198396,5507.2741095491456,5589.3324937814277,5672.6135479387713,5757.1354898030586,5842.9168086011268,5929.9762690492835,6018.3329154581179,6108.0060758984446,6199.0153664293312,6291.380695389129,6385.1222677504256,6480.2605895399083,6576.8164723240525,6674.8110377616822,6774.2657222243306,6875.2022814854727,6977.6427954796072,7081.6096731322523,7187.1256572619232,{"$f":"AH13*AH$102/100","v":7294.2138295551258},7402.8976156154977,7513.200790088169,7625.1474818604838,7738.7621793402041,7854.0697358123725,7971.0953748759775,8089.8646959616299,8210.4036799314599,8332.7386947624382,8456.896501314397,8582.9042591839825,8710.789532645822,8840.5802966822448,8972.3049431028121,9105.9922867550431,9241.6715718276919,9379.3724782479258,9519.1251281738187,9660.9600925836094,9804.9083979631032,9951.0015330927545,10099.271455935837,10249.750600629281,10402.471884578659,10557.468715658883,10714.774999522198,10874.425147015079,11036.454081705604,11200.897247523018,11367.790616511113,11537.170696697129,{"$f":"BN13*BN$102/100","v":11709.074540077914},11883.539750725075,12060.60449301088,12240.307499956742,12422.688081706099,12607.78613412352,12795.642147521959,12986.297215520037,13179.793044031285,13376.171960387352,13575.476922597121,13777.75152874382,13983.040026522103,14191.387322917282]
["NW Wind On System (Share)",{"$f":"B14*B$102/100","v":1300},1252.7231391915741,1253.01373397625,1273.1962942247046,1287.0028900755588,1297.0726316515588,1315.6293365262566,1330.690058447796,1338.9788454147886,1348.2159123300357,1358.4045203340884,1368.6971425413005,1380.9833221840952,1397.6169915833809,1422.2235589608906,1446.4411723777232,1467.260324596105,1488.0733224922399,1509.1317740728493,1530.3238912746599,1551.6683588298558,1577.0908663312146,1602.8418484286265,1628.9238115436256,1655.3392477279433,1682.0906338715622,1709.1804309020238,1736.6110829751165,1764.3850166570801,1792.5046400984561,1820.972342199726,1849.9938177146523,{"$f":"AH14*AH$102/100","v":1879.3745354621944},1909.2218637286987,1939.543212999446,1970.346111449503,2001.638206812815,2033.4272682809838,2065.7211884321991,2098.5279851908058,2131.8558038179913,2165.7129189340903,2200.1077365730011,2235.0487962692368,2270.5447731781169,2306.6044802296315,2343.236870316513,2380.4510385170593,2418.2562243532529,2456.6618140847527,2495.677343039305,2535.3124979801755,2575.5771195111761,2616.4812045198846,2658.0349086596707,2700.2485488711368,2743.1326059436078,2786.6977271172932,2830.9547287267865,2875.9145988865366,2921.5885002189752,2967.9877726259701,3015.1239361042904,3063.0086936057896,{"$f":"BN14*BN$102/100","v":3111.6539339430083},3161.0717347409291,3211.2743654356018,3262.2742903203962,3314.0841716406321,3366.7168727373605,3420.1854612410657,3474.5032123160968,3529.6836119566169,3585.7403603349071,3642.6873752028346,3700.538795347351,3759.3089841008687,3819.0125329073776]
["NW Wind Off System",{"$f":"B15*B$102/100","v":1268.2926829268295},1222.1689162844625,1222.4524233914638,1242.1427260728826,1255.6125756834722,1265.436713806399,1283.5408161231771,1298.234203363703,1306.3208247949153,1315.3325973951564,1325.2727027649639,1335.3142854061464,1347.300802130824,1363.528772276469,1387.5351794740391,1411.1621193929004,1431.4734874108337,1451.7788512119412,1472.3236820222917,1492.9989183167411,1513.8227891022987,1538.6252354450874,1563.7481448084163,1589.1939624815859,1614.9651197345788,1641.0640330454269,1667.4931033190476,1694.2547150976743,1721.3512357630048,1748.7850147302008,1776.5583826338791,1804.8720172825874,{"$f":"AH15*AH$102/100","v":1833.5361321582384},1862.6554768084866,1892.2372809750691,1922.2888892190272,1952.8177627442099,1983.8314812497404,2015.3377448119018,2047.3443757959083,2079.8593207980407,2112.8906526186247,2146.4465722663426,2180.5354109943773,2215.1656323688944,2250.3458343703724,2286.0847515283058,2322.3912570898137,2359.2743652226859,2396.7432332534172,2434.8071639407854,2473.4756077855372,2512.7581653767575,2552.6645897754975,2593.2047889362643,2634.3888281669629,2676.2269326279102,2718.7294898705309,2761.9070524163776,2805.7703403771093,2850.330244116074,2895.5978269521665,2941.5843279066257,2988.3011644934536,{"$f":"BN15*BN$102/100","v":3035.7599355541547},3083.9724241374929,3132.9506004249783,3182.7066247028256,3233.252850381105,3284.6018270608397,3336.7663036498207,3389.7592315278994,3443.5937677625539,3498.2832783755193,3553.8413416613021,3610.281751558392,3667.6185210740182,3725.8658857632954]
["Wind Montana",{"$f":"B16*B$102/100","v":1268.2926829268295},1222.1689162844625,1222.4524233914638,1242.1427260728826,1255.6125756834722,1265.436713806399,1283.5408161231771,1298.234203363703,1306.3208247949153,1315.3325973951564,1325.2727027649639,1335.3142854061464,1347.300802130824,1363.528772276469,1387.5351794740391,1411.1621193929004,1431.4734874108337,1451.7788512119412,1472.3236820222917,1492.9989183167411,1513.8227891022987,1538.6252354450874,1563.7481448084163,1589.1939624815859,1614.9651197345788,1641.0640330454269,1667.4931033190476,1694.2547150976743,1721.3512357630048,1748.7850147302008,1776.5583826338791,1804.8720172825874,{"$f":"AH16*AH$102/100","v":1833.5361321582384},1862.6554768084866,1892.2372809750691,1922.2888892190272,1952.8177627442099,1983.8314812497404,2015.3377448119018,2047.3443757959083,2079.8593207980407,2112.8906526186247,2146.4465722663426,2180.5354109943773,2215.1656323688944,2250.3458343703724,2286.0847515283058,2322.3912570898137,2359.2743652226859,2396.7432332534172,2434.8071639407854,2473.4756077855372,2512.7581653767575,2552.6645897754975,2593.2047889362643,2634.3888281669629,2676.2269326279102,2718.7294898705309,2761.9070524163776,2805.7703403771093,2850.330244116074,2895.5978269521665,2941.5843279066257,2988.3011644934536,{"$f":"BN16*BN$102/100","v":3035.7599355541547},3083.9724241374929,3132.9506004249783,3182.7066247028256,3233.252850381105,3284.6018270608397,3336.7663036498207,3389.7592315278994,3443.5937677625539,3498.2832783755193,3553.8413416613021,3610.281751558392,3667.6185210740182,3725.8658857632954]
["Off Shore Wind (Share)",{"$f":"B17*B$102/100","v":2950},2900.6759999999999,2852.1766972800001,2804.4883029014782,2757.5972584769652,2711.4902323152305,2666.1541156309195,2621.5760188175709,2577.7432677829406,2534.6434003456097,2492.2641626918312,2491.2672570267541,2490.2707501239438,2489.2746418238944,2488.2789319671642,2487.2836203943775,2486.2887069462199,2485.2941914634416,2484.3000737868565,2483.3063537573416,2482.3130312158387,2493.9799024625531,2505.7016080041271,2517.4784055617465,2529.3105540678866,2541.198313672006,2553.1419457462644,2565.1417128912717,2577.1978789418608,2589.3107089728874,2601.4804693050596,2626.974977904249,{"$f":"AH17*AH$102/100","v":2652.7193326877109},2678.7159821480509,2704.9673987731012,2731.476079281078,2758.244544858032,2785.2753413976407,2812.5710397433372,2840.1342359328223,2867.9675514449641,2896.0736334491248,2924.4551550569263,2953.114815576484,2982.0553407691336,3011.2794831086712,3040.7900220431366,3070.5897642591594,3100.6815439488987,3131.0682230795983,3161.752691665778,3192.7378680441029,3224.0266991509347,3255.622160802614,3287.5272579784796,3319.7450251066689,3352.2785263527144,3385.1308559109721,3418.3051382988992,3451.8045286542288,3485.63221303504,3519.7914087227841,3554.285364528268,3589.1173611006448,{"$f":"BN17*BN$102/100","v":3624.2907112394309},3659.8087602095779,3695.6748860596313,3731.892499943016,3768.4650464424576,3805.3960038975943,3842.6888847357909,3880.3472358062013,3918.3746387171022,3956.7747101765299,3995.5511023362606,4034.707503139156,4074.2476366699198,4114.1752635092844]
["Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"B18*B$102/100","v":1925},1892.8139999999999,1861.1661499200002,1830.0474518933377,1799.4490584976811,1769.3622702396001,1739.7785330811937,1710.689436008076,1682.086708638021,1653.9622188695932,1626.3079705700939,1630.6339497718104,1634.9714360782032,1639.3204600981712,1643.6810525220324,1648.0532441217408,1652.4370657511047,1656.8325483460028,1661.2397229246033,1665.6586205875824,1670.0892725183453,1679.6421831571504,1689.2497364448091,1698.9122449372728,1708.6300229783142,1718.4033867097501,1728.2326540817296,1738.1181448630771,1748.0601806516941,1758.0590848850218,1768.115182850564,1785.4427116424995,{"$f":"AH18*AH$102/100","v":1802.9400502165961},1820.6088627087188,1838.4508295632643,1856.4676476929844,1874.6610306403754,1893.0327087406511,1911.5844292863094,1930.3179566933154,1949.2350726689099,1968.3375763810652,1987.6272846295999,2007.1060320189697,2026.7756711327556,2046.6380727098565,2066.695125822413,2086.9487380554729,2107.4008356884165,2128.0533638781631,2148.9082868441687,2169.9675880552418,2191.2332704181831,2212.7073564682814,2234.3918885616704,2256.2889290695748,2278.4005605744569,2300.7288860680869,2323.2760291515542,2346.0441342372392,2369.0353667527643,2392.2519133469414,2415.6959820977413,2439.3698027222995,{"$f":"BN18*BN$102/100","v":2463.2756267889777},2487.41572793151,2511.792402065239,2536.4079676054785,2561.2647656880126,2586.3651603917551,2611.7115389635946,2637.3063120454376,2663.1519139034826,2689.250802659737,2715.6054605258023,2742.218394038955,2769.0921343005366,2796.2292372166821]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"B19*B$102/100","v":1000},983.28,966.83955839999999,950.67400098355199,934.77873168710687,919.14923129329861,903.78105614607455,888.66983688731216,873.81127721455618,859.20115265952893,844.83530938706156,847.0825713100312,849.33581094971601,851.59504420684209,853.8602870244323,856.13155538791727,858.40886532524939,860.6922329070145,862.98167424654719,865.2772055000429,867.5788428666732,872.54139384787049,877.53233062068034,882.55181555183071,887.60001193678704,892.67708400506558,897.78319692557443,902.91851681198887,908.08321072815352,913.27744669351853,918.50139368860562,927.50270734675394,{"$f":"AH19*AH$102/100","v":936.59223387875204},945.77083777076393,955.03939198091746,964.39877802233036,973.84988604694911,983.3936149302092,993.03087235652538,1002.7625749056192,1012.5896481396943,1022.5130266914633,1032.5336543530395,1042.6524841656994,1052.8704785105233,1063.1886091999265,1073.6078575700858,1084.1292145742727,1094.7536808771006,1105.4822669496962,1116.3159931658031,1127.2558898988279,1138.3029976198366,1149.4583669965109,1160.7230589930768,1172.098144971209,1183.5847067919269,1195.1838369184877,1206.8966385202889,1218.7242255777878,1230.6677229884504,1242.7282666737372,1254.9070036871399,1267.2050923232737,{"$f":"BN19*BN$102/100","v":1279.6237022280418},1292.1640145098766,1304.8272218520733,1317.614528626224,1330.5271510067607,1343.5663170866274,1356.7332669940763,1370.0292530106183,1383.4555396901224,1397.0134039790855,1410.7041353380805,1424.5290358643938,1438.489420415865,1452.5866167359404]
["Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"B20*B$102/100","v":1000},983.28,966.83955839999999,950.67400098355199,934.77873168710687,919.14923129329861,903.78105614607455,888.66983688731216,873.81127721455618,859.20115265952893,844.83530938706156,847.0825713100312,849.33581094971601,851.59504420684209,853.8602870244323,856.13155538791727,858.40886532524939,860.6922329070145,862.98167424654719,865.2772055000429,867.5788428666732,872.54139384787049,877.53233062068034,882.55181555183071,887.60001193678704,892.67708400506558,897.78319692557443,902.91851681198887,908.08321072815352,913.27744669351853,918.50139368860562,927.50270734675394,{"$f":"AH20*AH$102/100","v":936.59223387875204},945.77083777076393,955.03939198091746,964.39877802233036,973.84988604694911,983.3936149302092,993.03087235652538,1002.7625749056192,1012.5896481396943,1022.5130266914633,1032.5336543530395,1042.6524841656994,1052.8704785105233,1063.1886091999265,1073.6078575700858,1084.1292145742727,1094.7536808771006,1105.4822669496962,1116.3159931658031,1127.2558898988279,1138.3029976198366,1149.4583669965109,1160.7230589930768,1172.098144971209,1183.5847067919269,1195.1838369184877,1206.8966385202889,1218.7242255777878,1230.6677229884504,1242.7282666737372,1254.9070036871399,1267.2050923232737,{"$f":"BN20*BN$102/100","v":1279.6237022280418},1292.1640145098766,1304.8272218520733,1317.614528626224,1330.5271510067607,1343.5663170866274,1356.7332669940763,1370.0292530106183,1383.4555396901224,1397.0134039790855,1410.7041353380805,1424.5290358643938,1438.489420415865,1452.5866167359404]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/400 MWh Lithium-ion) - Battery only",{"$f":"B21*B$102/100","v":1288},1208.6592000000001,1134.2057932800003,1087.4264528907652,1043.2604073463774,1020.3587016247326,998.78643085327099,981.31455291611337,965.15448913730677,951.2768463665285,936.19043697317738,921.83027664733254,908.48977568778503,896.82866084742705,887.22322577748184,880.59298191354958,875.82469798885825,872.68186326081855,871.563326310565,870.09784013083595,868.28702098827603,866.1328971892907,863.63790530889139,860.80488560840661,857.63707665408367,854.13810915083707,850.31199900756121,846.16313965254699,841.69629361959392,836.91658342738674,832.83308325266046,828.43660581266374,{"$f":"AH21*AH$102/100","v":823.7321929283296},819.05449482268932,814.40335979149904,809.7786369919919,805.18017643798657,800.60782899502237,796.06144637552416,791.54088113399064,787.04598666221489,782.57661718452846,778.13262775307373,773.71387424310376,769.32021334830688,764.95150257616012,760.6076002433075,756.28836547096546,751.99365818035324,747.72333908815062,743.47726970198073,739.25531231591788,735.0573300060222,730.88318662589916,726.73274680228326,722.60587593064849,718.50244017084287,714.42230644274741,710.36534242196024,706.33141653550558,702.32039795756612,698.33215660524058,694.36656313432468,690.42348893511587,{"$f":"BN21*BN$102/100","v":686.50280612824349},682.60438756052088,678.72810680082102,674.87383813597694,671.04145656670471,667.23083780354898,663.44185826285263,659.67439506274854,655.92832601917428,652.20352964190977,648.49988513063693,644.817272371022,641.15557193082032,637.51466505600263]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/200 MWh Lithium-ion) - Battery only",{"$f":"B22*B$102/100","v":941},883.03440000000001,828.63948096000024,794.46295975947953,762.1956858019729,745.46392719633002,729.70344055351529,716.93866016619756,705.13227816630854,694.9934102724402,683.97142949670786,673.4800390723135,663.73360164767519,655.2141070321652,648.19647162780302,643.35248135143638,639.86882050272948,637.57269668356378,636.75550470360372,635.6848350645314,634.36186859469535,632.78808715459809,630.96527088172888,628.89549484278768,626.58112510209071,624.02481421656648,621.22949616934409,618.19838075547113,614.93494743481199,611.44293866861096,608.45957402232409,605.24755129636378,{"$f":"AH22*AH$102/100","v":601.8105539949986},598.39307424545859,594.99500121413087,591.61622469678912,588.25663511501955,584.91612351266781,581.59458155230436,578.2919015117119,575.00797628039129,571.74269935608788,568.49596484133724,565.26766744003146,562.05770245400356,558.86596577963235,555.69235390446602,552.53676390386534,549.39909343766487,546.27924074685541,543.17710465028256,540.09258454136557,537.0255803848346,533.9759927134869,530.94372262496006,527.92867177852509,524.93074239189696,521.9498372380632,518.98585964213089,516.03871347819154,513.10830316620331,510.19453366889093,507.29731048866421,504.41653966455283,{"$f":"BN22*BN$102/100","v":501.55212776915937},498.70398190562906,495.87200970463709,493.05611932139311,490.25621943266242,487.47221923380408,484.70402843582639,481.95155726245844,479.2147164472384,476.49341723061889,473.78757135708793,471.09709107230714,468.4218891202654,465.76187874044905]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/100 MWh Lithium-ion) - Battery only",{"$f":"B23*B$102/100","v":941},883.03440000000001,828.63948096000024,794.46295975947953,762.1956858019729,745.46392719633002,729.70344055351529,716.93866016619756,705.13227816630854,694.9934102724402,683.97142949670786,673.4800390723135,663.73360164767519,655.2141070321652,648.19647162780302,643.35248135143638,639.86882050272948,637.57269668356378,636.75550470360372,635.6848350645314,634.36186859469535,632.78808715459809,630.96527088172888,628.89549484278768,626.58112510209071,624.02481421656648,621.22949616934409,618.19838075547113,614.93494743481199,611.44293866861096,608.45957402232409,605.24755129636378,{"$f":"AH23*AH$102/100","v":601.8105539949986},598.39307424545859,594.99500121413087,591.61622469678912,588.25663511501955,584.91612351266781,581.59458155230436,578.2919015117119,575.00797628039129,571.74269935608788,568.49596484133724,565.26766744003146,562.05770245400356,558.86596577963235,555.69235390446602,552.53676390386534,549.39909343766487,546.27924074685541,543.17710465028256,540.09258454136557,537.0255803848346,533.9759927134869,530.94372262496006,527.92867177852509,524.93074239189696,521.9498372380632,518.98585964213089,516.03871347819154,513.10830316620331,510.19453366889093,507.29731048866421,504.41653966455283,{"$f":"BN23*BN$102/100","v":501.55212776915937},498.70398190562906,495.87200970463709,493.05611932139311,490.25621943266242,487.47221923380408,484.70402843582639,481.95155726245844,479.2147164472384,476.49341723061889,473.78757135708793,471.09709107230714,468.4218891202654,465.76187874044905]
["Geothermal (Off System)",{"$f":"B24*B$102/100","v":3500},3552.15,3605.0770350000003,3658.7926828215,3713.3086937955404,3768.6369933330943,3824.7896845337573,3881.7790508333101,3939.6175586907261,3998.3178603152178,4057.8927964339155,4118.3553991007811,4179.7188945473827,4241.9967060761392,4305.2024569966734,4369.3499736059239,4434.4532882126532,4500.5266422070217,4567.5844891759061,4635.6414980646268,4704.7125563857908,4774.8127734759391,4845.9574838007302,4918.1622503093604,4991.4428678389704,5065.815366569771,5141.2960155316614,5217.9013261630826,5295.648055922913,5374.553211956164,5454.6340548143107,5535.9081022310447,{"$f":"AH24*AH$102/100","v":5618.3931329542875},5702.1071906353063,5787.0685877757733,5873.2959097336316,5960.8080187886626,6049.6240582686141,6139.7634567368159,6231.2459322421937,6324.0914966326018,6418.320459932429,6513.9534347854205,6611.0113409637243,6709.5154099440815,6809.4871895522492,6910.948548676578,7013.9216820518595,7118.4291151144316,7224.4937089296373,7332.1386651926887,7441.3875313040589,7552.2642055204888,7664.7929421827457,7778.998357021268,7894.9054325408861,8012.5395234857451,8131.9263623856832,8253.0920651852284,8376.063136956489,8500.86647769714,8627.5293882148289,8756.0795760992296,8886.5451617831077,{"$f":"BN24*BN$102/100","v":9018.9546846936755},9153.3371094956128,9289.721832427098,9428.1386877302612,9568.6179541774436,9711.1903616946875,9855.8870980839401,10002.739815845389,10151.780639101486,10303.042170624098,10456.557498966396,10612.360205700996,10770.484372765941,10930.964589920153]
["Distribution Scale 4hr Lithium-Ion",{"$f":"B25*B$102/100","v":1488},1396.3392000000001,{"$f":"D25*D$102/100","v":1310.3247052800002},1256.281492159517,1205.2573650088582,1178.7994938024858,1153.8774915447723,1133.6925890832113,1115.0231986306771,1098.9906423861755,1081.5616228385775,1064.9716239528188,1049.5596166330934,1036.0877696746672,1024.9908074199477,1017.3310225833553,1011.8223219001717,1008.1914693572187,1006.8992465451246,1005.2062003995991,1003.1141981603683,1000.6255830882485,997.74317010840855,994.4702405165441,990.81053576186071,986.76825032332738,982.34802369817623,977.55493152406052,972.39447585866128,966.87257464281947,962.15499059003025,957.07583031773584,{"$f":"AH25*AH$102/100","v":951.64091853831883},946.23686979515685,940.86350882744637,935.52066136963072,930.20815414574838,924.92581486381494,919.67347221023272,914.45095584423746,909.25809639237241,904.0947254429957,898.96067554081833,893.85578018147407,888.77987380611876,883.73279179606095,878.71437046742392,873.7244470658361,868.76285976115366,863.82944764221179,858.92405071160533,854.04650988050184,849.19666696347952,844.37436467339944,839.57944661630279,834.81175728633968,830.07114206072572,825.35744719472723,820.6705198166751,816.01020792300699,811.37636037333777,806.76882688555804,802.18745803095942,797.63210522938914,{"$f":"BN25*BN$102/100","v":793.10262074443085},788.59885767861476,784.12066996865076,779.66791238069436,775.24044050563452,770.83811075441122,766.46078035335813,762.10830733957323,757.78055055631353,753.47736964841795,749.19862505775484,744.94417801869656,740.71389055361885,736.50762546842566]
["Distribution Scale 8hr Lithium-Ion",{"$f":"B26*B$102/100","v":2915},2735.4360000000001,2566.9331424000002,2461.0621973420652,2361.1056579306601,2309.2745459907578,2260.4522095786374,2220.9098771354584,2184.3364408658767,2152.9285769863595,2118.7850339882089,2086.2851369774648,2056.0929317778682,2029.7015111570267,2007.9625024389441,1992.9569427624208,1982.1653685073934,1975.052508855036,1972.5210374187093,1969.2043509172258,1965.1061072832492,1960.2308969773151,1954.5842344529644,1948.1725477861064,1941.0031664958492,1933.0843075890452,1924.425059865715,1915.0353665273092,1904.9260061344069,1894.1085719649316,1884.8667994421621,1874.9166971614241,{"$f":"AH26*AH$102/100","v":1864.2696757655901},1853.6831152237105,1843.1566721989282,1832.6900053040808,1822.282775090629,1811.9346440376476,1801.645276540879,1791.4143389018493,1781.2414993170466,1771.1264278671586,1761.0687965063744,1751.0682790517449,1741.1245511726045,1731.2372903800519,1721.4061760164921,1711.6308892452364,1701.9111130401632,1692.2465321754346,1682.6368332152751,1673.0817045038057,1663.580836154935,1654.1339200423117,1644.7406497893298,1635.400720759194,1626.1138300450373,1616.8796764601007,1607.6979605279619,1598.5683844728258,1589.4906522098652,1580.464469335619,1571.4895431184452,1562.5655824890246,{"$f":"BN26*BN$102/100","v":1553.6922980309248},1544.8694019712109,1536.0966081711135,1527.3736321167496,1518.7001909098951,1510.0760032588091,1501.5007894691121,1492.9742714347149,1484.4961726287993,1476.0662180948505,1467.6841344377381,1459.3496498148518,1451.0624939272839,1442.822398011062]
["4hr Lithium-Ion",{"$f":"B27*B$102/100","v":1386},1300.6224,1220.5040601600003,1170.1654221324536,1122.6389166009931,1097.9946897918319,1074.7810505921066,1055.9797906379913,1038.5901567890583,1023.6566064161556,1007.4223180472235,991.96953682702087,977.6139977509863,965.06562417277496,954.72934078229036,947.5946218417547,942.46353370540191,939.08157024805496,937.87792722549943,936.30093666253003,934.35233780260137,932.03431327978001,929.34948506065484,926.300909513394,922.89207161689444,919.12687832535721,915.00965110596258,910.54511766958854,905.73840291673685,900.59501912294877,896.20081784797151,891.46982582014903,{"$f":"AH27*AH$102/100","v":886.40746847722414},881.37385855919831,876.36883281911298,871.39222893703482,866.44388551478971,861.5236420707306,856.63133903453115,851.76681774201131,846.92992042999185,842.12049023117709,837.33837116906841,832.58340815290512,827.85544697263458,823.15433429391135,818.47991765312429,813.83204545245189,809.21056695494519,804.61533227964026,800.04619239669637,795.50299912256366,790.98560511517599,786.49386386917411,782.0276297111526,777.58675779493706,773.1711040968853,768.78052541121735,764.41487934537031,760.07402431538105,755.757819541294,751.46612504259599,747.19880163367532,742.95571091930947,{"$f":"BN27*BN$102/100","v":738.73671529017508},734.54167791838654,730.37046275305727,726.22293451588803,722.09895869677985,717.99840154947105,713.92113008720003,709.86701207839224,705.83591604237211,701.82771124509827,697.8422676949242,693.87945613838212,689.93914805599115,686.02121565808955]
["8hr Lithium-Ion",{"$f":"B28*B$102/100","v":2550.2400000000002},2393.1452160000008,2245.7274706944008,2153.1043767237152,2065.6556065458276,2020.3102292169706,1977.5971330894763,1943.0028147739044,1911.0058884918676,1883.5281558057263,1853.6570652068915,1825.2239477617186,1798.8097558618144,1775.7207484779058,1756.701987039414,1743.5741041888284,1734.1329020179398,1727.9100892564209,1725.6953860949188,1722.7937234590552,1719.2083015567869,1714.9431364347954,1710.0030525116049,1704.3936735046452,1698.121411775086,1691.1934561186581,1683.6177580349718,1675.4030165120435,1666.5586613667965,1657.0948351862264,1649.0095048402682,1640.3044795090746,{"$f":"AH28*AH$102/100","v":1630.989741998093},1621.7278997489254,1612.5186523871685,1603.3617012441446,1594.2567493472138,1585.203501410145,1576.2016638235377,1567.2509446453014,1558.3510535911857,1549.5017020253665,1540.7026029510866,1531.9534710013459,1523.2540224296476,1514.6039751007972,1506.0030484817494,1497.450963632512,1488.9474431970998,1480.492211394539,1472.0849940099226,1463.7255183855182,1455.4135134119247,1447.1487095192808,1438.9308386685213,1430.7596343426846,1422.6348315382697,1414.5561667566403,1406.5233779954817,1398.5362047403014,1390.5943879559816,1382.6976700783771,1374.8457950059635,1367.0385080915303,{"$f":"BN28*BN$102/100","v":1359.2755561339229},1351.5566873698322,1343.8816514656262,1336.250199509235,1328.662084002076,1321.1170588510277,1313.6148793604489,1306.1553022242426,1298.7380855179656,1291.3629886909821,1284.0297725586618,1276.7381992946243,1269.4880324230248,1262.2790368108856]
["16hr Lithium-Ion",{"$f":"B29*B$102/100","v":4435.2},4161.9916800000001,3905.6129925120003,3744.529350823851,3592.4445331231773,3513.583007333862,3439.2993618947412,3379.1353300415717,3323.4885017249862,3275.7011405316971,3223.7514177511143,3174.3025178464654,3128.3647928031546,3088.2099973528784,3055.1338905033276,3032.3027898936139,3015.8833078572848,3005.0610247937734,3001.2093671215966,2996.1629973200943,2989.9274809683225,2982.509802495294,2973.9183521940936,2964.1629104428589,2953.25462917406,2941.2060106411418,2928.0308835390788,2913.7443765426815,2898.3628893335558,2881.9040611934342,2867.842617113507,2852.703442624475,{"$f":"AH29*AH$102/100","v":2836.5038991271158},2820.3963473894323,2804.3802650211601,2788.4551325985099,2772.6204336473252,2756.8756546263362,2741.2202849104983,2725.6538167744352,2710.1757453759724,2694.7855687397655,2679.482787741018,2664.2669060892949,2649.1374303124294,2634.0938697405149,2619.1357364899968,2604.2625454478452,2589.473814255824,2574.7690632948484,2560.1478156694284,2545.6095971922032,2531.1539363685629,2516.7803643813563,2502.488415075688,2488.2776249437975,2474.1475331100319,2460.0976813158945,2446.1276139051838,2432.2368778092186,2418.4250225321402,2404.6916001363065,2391.0361652277606,2377.45827494179,{"$f":"BN29*BN$102/100","v":2363.9574889285595},2350.5333693388366,2337.1854808097833,2323.9133904508417,2310.7166678296953,2297.5948849583069,2284.5476162790396,2271.574438650855,2258.6749313355904,2245.848675984314,2233.095256623757,2220.4142596428223,2207.8052737791713,2195.2678901058857]
["4 hr Vanadium Flow Battery",{"$f":"B30*B$102/100","v":1632.88},1482.3284640000002,1345.6577796192003,1290.1572843006322,1237.7572849936732,1210.5859738846382,1184.9919466281549,1164.262755673574,1145.0899427044155,1128.6250665171151,1110.7260712140016,1093.6887208728701,1077.8611267919778,1064.0260097462594,1052.6298164759717,1044.7634845553146,1039.106241049144,1035.3774821000175,1034.0504143334638,1032.3117149807001,1030.1633016318119,1027.6075807339448,1024.6474431170871,1021.2862585574958,1017.5278693930352,1013.3765832073403,1008.8371646022829,1003.9148260807387,998.61521806408257,992.94441807119176,988.09962375718465,982.88350327437263,{"$f":"AH30*AH$102/100","v":977.30203839925696},971.7522687861416,966.23401444829278,960.74709642106075,955.29133675607557,949.86655851547675,944.47258576617401,939.10924357414206,933.77635799874713,928.4737560871057,923.20126586847573,917.95871634867888,912.74593750455551,907.56276027845024,902.40901657272946,897.28453924432893,892.18916209933411,887.12271988758982,882.08504829734068,877.07598394990305,872.09536439436499,867.1430281023197,862.21881446262501,857.32256377619603,852.45411725082465,847.6133169960309,842.8000060179412,838.01402821419822,833.25522836889638,828.52345214754973,823.81854609208585,819.14035761586888,{"$f":"BN30*BN$102/100","v":814.48873499875151},809.86352738215351,805.26458476417076,800.69175799470861,796.1448987706458,791.62385963102508,787.12849395227022,782.65865594343052,778.21420064145354,773.79498390648291,769.4008624171845,765.03169366609757,760.68733595501328,756.36764839037914]
["4 hr Zinc Bromide Flow Battery",{"$f":"B31*B$102/100","v":1837},1873.74,1643.6447280000002,1575.854017825852,1511.8503878446395,1478.6621709490692,1447.4005169048212,1422.0809847442415,1398.662480102887,1378.5515667991442,1356.6889582577774,1335.8788002135725,1316.5462908921127,1299.6474793682103,1285.7276750378121,1276.1193963313603,1269.2093939483173,1264.6549261768387,1263.0339880964216,1260.9102653579732,1258.286100189126,1255.1644319287102,1251.5487915617521,1247.4432950790056,1242.8526356784512,1237.7820748294159,1232.2374322231071,1226.2250746364275,1219.7519037389145,1212.8253428755017,1206.9077011443958,1200.5365055387695,{"$f":"AH31*AH$102/100","v":1193.7190624596701},1186.9403333471369,1180.2000983575729,1173.4981388957992,1166.8342376079654,1160.2081783745007,1153.6197463031044,1147.0687277217769,1140.5549101718902,1134.0780824012973,1127.6380343574808,1121.2345571807416,1114.8674431974243,1108.5364859131819,1102.2414800062802,1095.982221320937,1089.7585068607027,1083.570134781877,1077.4169043869611,1071.2986161181498,1065.2150715508599,1059.166073387295,1053.1514254500457,1047.1709326757291,1041.2244011086609,1035.311637894566,1029.4324512743242,1023.5866505777508,1017.7740462174127,1011.9944496824803,1006.2476735326136,1000.5335313918825,{"$f":"BN31*BN$102/100","v":994.85183794272461},989.20240891993296,983.58506110468011,977.99961231857708,972.44588141776546,966.92368828704105,961.43285383401337,955.97319998329772,950.54454967073946,945.14672683767185,939.77955642520578,934.44286436855339,929.13647759138144,923.86022400019942]
["Hydrogen Fuel Cell with 40 hrs Storage ",{"$f":"B32*B$102/100","v":5356},5457.6568800000005,5566.8100175999998,5678.1462179520004,5791.7091423110405,5907.5433251572622,6025.6941916604073,6146.2080754936151,6269.1322370034877,6394.5148817435575,6522.4051793784283,6652.8532829659971,6785.9103486253171,6921.6285555978238,7060.0611267097811,7201.262349243977,7345.2875962288563,7492.1933481534352,7642.0372151165038,7794.8779594188327,7950.7755186072109,8109.7910289793545,8271.9868495589417,8437.4265865501202,8606.1751182811222,8778.2986206467449,8953.8645930596795,9132.9418849208741,9315.6007226192905,9501.9127370716778,9691.9509918131116,9885.7900116493729,{"$f":"AH32*AH$102/100","v":10083.50581188236},10285.175928120008,10490.879446682409,10700.697035616056,10914.710976328377,11133.005195854947,11355.665299772045,11582.778605767486,11814.434177882837,12050.722861440494,12291.737318669304,12537.572065042688,12788.323506343542,13044.089976470415,13304.971775999822,13571.071211519818,13842.492635750214,14119.342488465218,14401.729338234523,14689.763924999213,14983.559203499197,15283.230387569183,15588.894995320567,15900.672895226979,16218.686353131521,16543.060080194151,16873.921281798033,17211.399707433997,17555.627701582674,17906.740255614332,18264.875060726619,18630.172561941148,{"$f":"BN32*BN$102/100","v":19002.77601317997},19382.831533443572,19770.488164112445,20165.897927394693,20569.215885942587,20980.600203661437,21400.212207734672,21828.216451889366,22264.780780927151,22710.076396545694,23164.27792447661,23627.563482966143,24100.114752625464,24582.117047677977]
["Hydrogen Gas Tubine with 40 hrs Storage",{"$f":"B33*B$102/100","v":1489.8688915375446},1519.6662693682956,1548.5095351609059,1577.9002461382597,1607.8487928099639,1638.3657628974972,1669.4619450772918,1701.1483327948588,1733.436128151305,1766.3367458636169,1799.8618173001084,1832.1873355388182,1865.0934200850957,1898.5904979098239,1932.6891832522845,1967.4002809834956,2002.7347900299594,2038.7039068588979,2075.3190290260836,2112.5917587873919,2150.5339067752138,2193.5445849107182,2237.4154766089323,2282.1637861411109,2327.8070618639331,2374.3632031012121,2421.8504671632363,2470.2874765065008,2519.6932260366307,2570.0870905573634,2621.4888323685109,2673.918609015881,{"$f":"AH33*AH$102/100","v":2727.3969811961988},2781.9449208201231,2837.5838192365254,2894.3354956212556,2952.2222055336811,3011.2666496443544,3071.4919826372416,3132.9218222899867,3195.5802587357862,3259.4918639105022,3324.6817011887119,3391.1753352124865,3458.9988419167362,3528.1788187550706,3598.7423951301726,3670.717243032776,3744.1315878934315,3819.0142196513002,3895.3945040443259,3973.3023941252122,4052.7684420077167,4133.8238108478718,4216.5002870648286,4300.8302928061257,4386.8468986622493,4474.5838366354938,4564.0755133682032,4655.3570236355681,4748.464164108279,4843.4334473904446,4940.3021163382537,5039.1081586650189,{"$f":"BN33*BN$102/100","v":5139.8903218383193},5242.6881282750865,5347.5418908405873,5454.4927286574002,5563.5825832305472,5674.8542348951587,5788.3513195930627,5904.1183459849235,6022.2007129046215,6142.6447271627148,6265.4976217059702,6390.8075741400899,6518.6237256228915,6648.9962001353488]
["Liquid Air",{"$f":"B34*B$102/100","v":1428.78},1457.3555999999999,1486.5027120000002,1516.2327662399998,1546.5574215648001,1577.4885699960962,1609.038341396018,1641.2191082239383,1674.0434903884172,1707.5243601961856,1741.6748474001092,1776.5083443481115,1812.0385112350737,1848.2792814597751,1885.2448670889708,1922.9497644307503,1961.4087597193657,2000.6369349137531,2040.6496736120282,2081.4626670842686,2123.091920425954,2165.5537588344732,2208.8648340111627,2253.0421306913859,2298.1029733052137,2344.0650327713179,2390.9463334267443,2438.7652600952792,2487.5405652971849,2537.2913766031284,2588.0372041351911,2639.7979482178948,{"$f":"AH34*AH$102/100","v":2692.5939071822527},2746.4457853258978,2801.3747010324164,2857.4021950530646,2914.5502389541257,2972.8412437332086,3032.2980686078727,3092.9440299800299,3154.8029105796309,3217.8989687912235,3282.256948167048,3347.9020871303887,3414.8601288729965,3483.1573314504562,3552.8204780794658,3623.876887641055,3696.3544253938762,3770.2815139017534,3845.6871441797884,3922.6008870633841,4001.0529048046524,4081.0739629007453,4162.6954421587607,4245.9493510019356,4330.8683380219745,4417.4857047824153,4505.8354188780631,4595.9521272556249,4687.8711698007364,4781.6285931967523,4877.2611650606868,4974.8063883619006,{"$f":"BN34*BN$102/100","v":5074.3025161291389},5175.7885664517216,5279.3043377807562,5384.890424536371,5492.5882330270997,5602.4399976876412,5714.4887976413938,5828.7785735942225,5945.354145066106,6064.2612279674295,6185.5464525267771,6309.2573815773139,6435.4425292088599,6564.1513797930374]
["Pumped Hydro (16 hr/ 100 MW)",{"$f":"B35*B$102/100","v":2970},3014.2529999999997,3059.1653697000006,3104.7469337085308,3151.0076630207877,3197.9576771997977,3245.6072465900743,3293.9667945642664,3343.0468998032738,3392.8582986103429,3443.4118872596368,3494.7187243798053,3546.7900333730649,3599.6372048703238,3653.2717992228918,3707.7055490313128,3762.9503617118799,3819.0183221013872,3875.9216951006983,3933.6729283576983,3992.2846549902279,4051.7696963495832,4112.1410648251922,4173.4119666910874,4235.595804994784,4298.7061824892062,4362.7569046082963,4427.7619824869589,4493.7356360260146,4560.6922970028027,4628.6466122281445,4697.6134467503425,{"$f":"AH35*AH$102/100","v":4767.607887106923},4838.6452446248159,4910.7410587697259,4983.9111005453942,5058.1713759435206,5133.538129445079,5210.0278475738105,5287.6572625026611,5366.44335571395,5446.4033617140876,5527.5547718036278,5609.9153379035015,5693.5030764382636,5778.3362722771926,5864.4334827341236,5951.8135416268615,6040.4955633971022,6130.4989472917187,6221.8433816063653,6314.5488479923006,6408.6356258273845,6504.1242966522141,6601.0357486723315,6699.3911813275508,6799.2121099293317,6900.5203703672787,7003.338123885751,7107.6878619316485,7213.5924110744299,7321.0749379994395,7430.1589545756315,7540.8683229988083,{"$f":"BN35*BN$102/100","v":7653.2272610114896},7767.2603472005621,7882.9925263738505,8000.4491150168224,8119.6558068305731,8240.6386783523503,8363.4241946597995,8488.03921516023,8614.5109994661161,8742.8672133581622,8873.1359348371971,9005.3456602662736,9139.5253106042401,9275.7042377322432]
["Pumped Hyrdo (24 hr/ 100 MW)",{"$f":"B36*B$102/100","v":3100},3146.19,3193.0682309999997,3240.6449476418998,3288.9305573617644,3337.9356226664549,3387.6708634441848,3438.147159309503,3489.3755519832148,3541.3672477077648,3594.1336196986103,3647.6862106321191,3702.0367351705381,3757.1970825245794,3813.1793190541957,3869.9956909081029,3927.6586267026346,3986.1807402405043,4045.5748332700882,4105.8538982858117,4167.0311213702707,4229.1198850786886,4292.1337713663615,4356.0865645597196,4420.9922543716593,4486.8650389617969,4553.719328042328,4621.5697460301581,4690.4311352460072,4760.3185591611727,4831.2473056926747,4903.2328905474951,{"$f":"AH36*AH$102/100","v":4976.2910606166533},5050.4377974198414,5125.6893206013974,5202.0620914783576,5279.5728166413855,5358.2384516093416,5438.0762045383208,5519.103539985942,5601.3381827317326,5684.7981216544358,5769.5016136670865,5855.4671877107266,5942.7136488076158,6031.2600821748492,6121.1258573992554,6212.3306326745042,6304.894359101354,6398.8372850519636,6494.1799605992383,6590.9432420121666,6689.148296318147,6788.8166059332889,6889.9699733616944,6992.6305259647852,7096.8207208016611,7202.5633495416059,7309.8815434497774,7418.7987784471779,7529.3388802460404,7641.5260295617072,7755.3847674021754,7870.9400004364688,{"$f":"BN36*BN$102/100","v":7988.217006442972},8107.2414398389728,8228.0393372925737,8350.6371234182334,8475.0616165571646,8601.3400346438666,8729.5000011600605,8859.5695511773447,8991.5771374898868,9125.5516368384888,9261.5223562273804,9399.5190393351695,9539.5718730212611,9681.7114939292806]
["Pumped Hydro (70 hr/ 500 MW share)",{"$f":"B37*B$102/100","v":2800},2841.72,2884.0616280000004,2927.0341462572001,2970.6469550364327,3014.9095946664752,3059.8317476270063,3105.4232406666483,3151.6940469525816,3198.6542882521749,3246.3142371471326,3294.6843192806245,3343.7751156379054,3393.5973648609111,3444.1619655973382,3495.4799788847386,3547.5626305701217,3600.421313765617,3654.0675913407254,3708.5131984517011,3763.7700451086321,3819.8502187807508,3876.7659870405846,3934.5298002474888,3993.1542942711767,4052.6522932558173,4113.0368124253291,4174.321060930466,4236.5184447383299,4299.6425695649314,4363.7072438514488,4428.7264817848363,{"$f":"AH37*AH$102/100","v":4494.7145063634307},4561.685752508246,4629.6548702206192,4698.6367277869067,4768.6464150309312,4839.6992466148913,4911.810765389454,4984.9967457937564,5059.2731973060845,5134.656367945945,5211.162747828339,5288.8090727709805,5367.6123279552685,5447.5897516418026,5528.7588389412667,5611.1373456414904,5694.743292091548,5779.5949671437111,5865.7109321541529,5953.1100250432501,6041.811364416395,6131.8343537462006,6223.1986856170188,6315.9243460327116,6410.0316187886001,6505.5410899085509,6602.4736521481873,6700.8505095651944,6800.6931821577155,6902.0235105718657,7004.8636608793868,7109.2361294264892,{"$f":"BN37*BN$102/100","v":7215.163747754943},7322.6696875964935,7431.77746594168,7542.5109501842117,7654.8943633419567,7768.9522893557523,7884.7096784671539,8002.1918526763147,8121.4245112811914,8242.4337364992825,8365.2459991731212,8489.8881645607999,8616.3874982127563,8744.7716719361269]
["Pumped Hydro (8.5 hr/ 400 MW share)",{"$f":"B38*B$102/100","v":2750},2790.9749999999999,2832.5605275000003,2874.7656793597498,2917.5996879822105,2961.0719233331452,3005.1918949908086,3049.9692542261719,3095.4137961141423,3141.5354616762424,3188.3443400552187,3235.8506707220413,3284.0648457157995,3332.9974119169656,3382.6590733545286,3433.0606935475107,3484.2132978813688,3536.1280760198015,3588.8163843524967,3642.2897484793484,3696.5598657316914,3751.6386077310935,3807.5380229862867,3864.2703395287826,3921.8479675877611,3980.2835023048192,4039.5897264891619,4099.7796134138507,4160.8663296537161,4222.8632379655573,4285.7839002112441,4349.6420803243918,{"$f":"AH38*AH$102/100","v":4414.4517473212254},4480.2270783563117,4546.9824618238208,4614.7325005049952,4683.4920147625189,4753.2760457824807,4824.0998588646398,4895.978946761722,4968.9290330684726,5042.9660756611938,5118.1062701885448,5194.3660536143543,5271.7621078132079,5350.3113632196255,5430.0310025315976,5510.9384644693191,5593.0514475899117,5676.3879141590023,5760.9660940799713,5846.804488881764,5933.921875766101,6022.3373117150168,6112.0701376595707,6203.139982710698,6295.566768453089,6389.3707133030402,6484.5723369312554,6581.1924647515316,6679.2522324763286,6778.7730907402265,6879.7768097922562,6982.285484258161,{"$f":"BN38*BN$102/100","v":7086.3215379736075},7191.907728889415,7299.0671540498661,7407.8232546452109,7518.1998211394239,7630.2209984744013,7743.9112913516701,7859.2955695928094,7976.3990735797433,8095.2474197760821,8215.8666063307446,8338.2830187650743,8462.5234357446734,8588.6150349372692]
["Pumped Hydro (12 hr/ 1200 MW share)",{"$f":"B39*B$102/100","v":1833.333333333333},1860.6499999999996,1888.3736849999998,1916.5104529064999,1945.0664586548064,1974.0479488887631,2003.4612633272056,2033.3128361507811,2063.6091974094279,2094.3569744508281,2125.5628933701455,2157.2337804813606,2189.3765638105333,2221.9982746113105,2255.1060489030187,2288.7071290316735,2322.8088652542456,2357.4187173465343,2392.5442562349981,2428.1931656528991,2464.3732438211277,2501.0924051540628,2538.3586819908578,2576.1802263525215,2614.5653117251741,2653.5223348698796,2693.0598176594403,2733.1864089425667,2773.9108864358104,2815.242158643704,2857.1892668074952,2899.7613868829271,{"$f":"AH39*AH$102/100","v":2942.9678315474825},2986.8180522375396,3031.3216412158795,3076.4883336699959,3122.3280098416785,3168.8506971883198,3216.0665725764252,3263.9859645078141,3312.6193553789803,3361.9773837741272,3412.0708467923623,3462.9107024095683,3514.5080718754707,3566.8742421464158,3620.020668354397,3673.9589763128774,3728.7009650599393,3784.2586094393318,3840.6440627199777,3897.8696592545057,3955.9479171773974,4014.8915411433409,4074.7134251063771,4135.4266551404617,4197.0445123020545,4259.5804755353565,4323.0482246208321,4387.4616431676832,4452.8348216508821,4519.1820604934801,4586.5178731948326,4654.8569895054361,{"$f":"BN39*BN$102/100","v":4724.2143586490674},4794.6051525929379,4866.0447693665719,4938.5488364301345,5012.1332140929435,5086.8139989829288,5162.6075275677749,5239.5303797285342,5317.5993823864892,5396.8316131840475,5477.2444042204907,5558.8553458433753,5641.6822904964411,5725.7433566248383]
["Pumped Hydro (10 hr/ 400 MW)",{"$f":"B40*B$102/100","v":3000},3044.7,3090.06603,3136.1080138470002,3182.83602325332,3230.2602799997944,3278.3911581717916,3327.2391864285514,3376.8150503063366,3427.1295945559013,3478.1938255147847,3530.0189135149544,3582.6161953263277,3635.9971766366898,3690.1735345685761,3745.1571202336486,3800.9599613251303,3857.5942647488755,3915.0724192936341,3973.4069983411091,4032.6107626163921,4092.6966629793765,4153.6778432577685,4215.5676431223092,4278.3796010048318,4342.1274570598034,4406.8251561699944,4472.4868509969274,4539.1269050767824,4606.7598959624265,4675.4006184122663,4745.0640876266089,{"$f":"AH40*AH$102/100","v":4815.7655425322464},4887.5204491159766,4960.3445038078053,5034.2536369145419,5109.2640161045683,5185.3920499445267,5262.6543914886997,5341.0679419218823,5420.6498542565178,5501.4175370849398,5583.3886583875046,5666.5811493974788,5751.0132085235009,5836.7033053305013,5923.6701845799262,6011.9328703301671,6101.510670098085,6192.423179082547,6284.6902844508768,6378.3321696891962,6473.3693190175645,6569.8225218709267,6667.7128774468038,6767.0617993207616,6867.8910201306417,6970.2225963305882,7074.0789130159128,7179.4826888198513,7286.4569808832657,7395.025189898427,7505.2110652279143,7617.0387100998087,{"$f":"BN40*BN$102/100","v":7730.5325868802956},7845.7175224248122,7962.6187135089422,8081.2617323402246,8201.6725321520953,8323.8774528811609,8447.903226929091,8573.7769850103341,8701.5262620869889,8831.1790033920861,8962.7635705426273,9096.308747743713,9231.8437480850935,9369.3982199315615]
["Wood Biomass",{"$f":"B41*B$102/100","v":2500},2550,2601.0000000000005,2653.02,2706.0804000000003,2760.2020080000007,2815.4060481600004,2871.7141691232,2929.1484525056644,2987.7314215557772,3047.4860499868932,3108.4357709866308,3170.6044864063642,3234.0165761344915,3298.6969076571813,3364.6708458103244,3431.9642627265316,3500.603547981063,3570.6156189406838,3642.0279313194974,3714.8684899458876,3789.1658597448054,3864.9491769397014,3942.2481604784953,4021.0931236880656,4101.5149861618274,4183.545285885064,4267.2161916027653,4352.5605154348195,4439.6117257435162,4528.4039602583871,4618.9720394635542,{"$f":"AH41*AH$102/100","v":4711.3514802528261},4805.5785098578817,4901.6900800550402,4999.7238816561412,5099.7183592892643,5201.7127264750488,5305.7469810045495,5411.8619206246422,5520.0991590371341,5630.5011422178777,5743.1111650622342,5857.973388363479,5975.1328561307491,6094.6355132533645,6216.5282235184313,6340.8587879888,6467.6759637485757,6597.029483023548,6728.9700726840183,6863.5494741376988,7000.8204636204518,7140.8368728928617,7283.6536103507206,7429.3266825577348,7577.9132162088899,7729.4714805330686,7884.0609101437303,8041.7421283466047,8202.5769709135366,8366.6285103318078,8533.9610805384436,8704.6403021492115,{"$f":"BN41*BN$102/100","v":8878.7331081921966},9056.3077703560411,9237.4339257631618,9422.1826042784269,9610.6262563639957,9802.8387814912749,9998.8955571211009,10198.873468263522,10402.850937628793,10610.90795638137,10823.126115508996,11039.588637819179,11260.380410575563,11485.588018787072]
["Rathdrum Supplemental Compression to CT",{"$f":"B42*B$102/100","v":735.83333333333348},746.79725000000008,757.92452902500008,769.21760450747252,780.67894681463383,792.31106312217196,804.11649796269228,816.09783378233624,828.25769150569306,840.59873110912804,853.12365220265406,865.83519462047343,878.73613902031866,891.82930749172158,905.11756417334811,918.603815879531,932.29101273613628,946.18214882590473,960.2802628434107,974.58843875977755,989.10980649729822,1003.847542614108,1018.8048709990582,1033.9850635769442,1049.3914410242405,1065.0273734955017,1080.8962813605849,1097.0016359528577,1113.346960328555,1129.9358300374506,1146.7718739050085,1163.8587748261932,{"$f":"AH42*AH$102/100","v":1181.2002705711036},1198.8001546026132,1216.6622769061921,1234.7905448320944,1253.1889239500927,1271.8614389169491,1290.8121743568115,1310.045275754728,1329.5649503634736,1349.3754681238893,1369.4811625989353,1389.8864319216593,1410.595739757292,1431.6136162796756,1452.9446591622429,1474.5935345837602,1496.5649782490582,1518.8637964249692,1541.4948669917012,1564.4631405098778,1587.773641303475,1611.431468558897,1635.4417974404248,1659.8098802222873,1684.5410474375994,1709.6407090444197,1735.1143556091815,1760.9675595077583,1787.2059761444241,1813.8353451889761,1840.8614918322919,1868.2903280605929,{"$f":"BN42*BN$102/100","v":1896.1278539486957},1924.3801589725313,1953.0534233412222,1982.1539193490066,2011.6880127473069,2041.6621641372417,2072.0829303828868,2102.9569660455913,2134.2910248396706,2166.0919611097816,2198.3667313303176,2231.1223956271392,2264.3661193219837,2298.1051744998813]
["Rathdrum CT 2055 Uprates two unit operation",{"$f":"B43*B$102/100","v":840.00000000000011},852.51600000000008,865.21848840000018,878.11024387716009,891.19408651092976,904.47287839994272,917.94952428810177,931.6269721999945,945.5082140857744,959.59628647565251,973.89427114413968,988.40529578418727,1003.1325346913717,1018.0792094582732,1033.2485896792014,1048.6439936654215,1064.2687891710366,1080.126394129685,1096.2202774022176,1112.5539595355106,1129.1310135325898,1145.9550656342253,1163.0297961121751,1180.3589400742464,1197.9462882813527,1215.7956879767448,1233.9110437275986,1252.2963182791395,1270.9555334214986,1289.8927708694789,1309.1121731554342,1328.6179445354501,{"$f":"AH43*AH$102/100","v":1348.4143519090285},1368.5057257524729,1388.8964610661849,1409.5910183360713,1430.5939245092786,1451.9097739844669,1473.5432296168356,1495.4990237381262,1517.7819591918244,1540.3969103837826,1563.348824348501,1586.6427218312933,1610.2836983865795,1634.2769254925399,1658.6276516823789,1683.3412036924462,1708.4229876274635,1733.8784901431127,1759.7132796462452,1785.9330075129744,1812.5434093249175,1839.5503061238589,1866.9596056851046,1894.7773038098128,1923.0094856365793,1951.6623269725644,1980.7420956444555,2010.2551528695581,2040.2079546473144,2070.6070531715591,2101.4590982638156,2132.7708388279461,{"$f":"BN43*BN$102/100","v":2164.5491243264828},2196.8009062789479,2229.5332397825041,2262.7532850552634,2296.4683090025869,2330.6856868067257,2365.4129035401461,2400.657555802894,2436.427353384357,2472.7301209497846,2509.5737997519363,2546.9664493682403,2584.9162494638276,2623.4315015808384]
["Rathdrum CT: Inlet Evaporation 2 unit operation",{"$f":"B44*B$102/100","v":245.59777571825768},249.25718257645974,252.97111459684899,256.74038420434204,260.56581592898675,264.44824658632865,268.3885254604649,272.38751448982583,276.44608845572424,280.56513517371451,284.74555568780289,288.98826446755112,293.29418960811768,297.66427303327868,302.0994707014745,306.60075281492647,311.16910403186887,315.80552368194378,320.51102598480475,325.28664027197829,330.13341121203075,335.05239903909006,340.04467978477254,345.11134551356571,350.25350456171776,355.47228177968742,360.76881877820472,366.14427417799999,371.59982386325214,377.13666123881472,382.75599749127304,388.45906185389293,{"$f":"AH44*AH$102/100","v":394.24710187551597},400.12138369346115,406.08319231049376,412.13383187592012,418.27462597087134,424.50691789783735,430.83207097451515,437.25146883203541,443.76651571763273,450.37863680182539,457.08927849017266,463.89990873967616,470.81201737989738,477.82711643885784,484.94674047379681,492.17244690685641,499.50581636576857,506.94845302961852,514.50198497975975,522.16806455595815,529.94836871784207,537.84459941173782,545.85848394297284,553.99177535372326,562.24625280649377,570.62372197331058,579.12601543071276,587.75499306063034,596.51254245723374,605.40057933984656,614.42104797201023,623.57592158679324,{"$f":"BN44*BN$102/100","v":632.86720281843634},642.2969241404312,651.86714831012364,661.5799688199445,671.43751035536161,681.4419292596566,691.59541400562546,701.90018567430934,712.35849844085647,722.97264006762532,733.744932404633,744.67773189746208,755.77343010273432,767.03445421126492]
["Kettle Falls Turbine Generator Upgrade",{"$f":"B45*B$102/100","v":1369.166666666667},1389.5672500000001,1410.2718020250002,1431.2848518751725,1452.6109961681127,1474.2549000110175,1496.2212980211816,1518.5149953616972,1541.1408687925866,1564.1038677375959,1587.4090153668863,1611.0614096958527,1635.0662247003211,1659.4287114483561,1684.1541992489363,1709.2480968177456,1734.7158934603299,1760.563160272889,1786.795551360955,1813.4188050762332,1840.438745271869,1867.8612825764201,1895.6924156868088,1923.9382326805423,1952.6049123474825,1981.6987255414599,2011.2260365520278,2041.1933044966531,2071.6070847336532,2102.474030296185,2133.8008933475976,2165.5945266584768,{"$f":"AH45*AH$102/100","v":2197.8618851056881},2230.610027193763,2263.8461165989502,2297.5774237362748,2331.8113273499448,2366.5553161274588,2401.8169903377584,2437.6040634937908,2473.9243640398481,2510.785837064042,2548.1965460362962,2586.1646745722369,2624.6985282233632,2663.8065362938914,2703.4972536846708,2743.7793627645729,2784.6616752697646,2826.1531342312837,2868.2628159313299,2910.9999318887071,2954.3738308738493,2998.3940009538696,3043.0700715680828,3088.4118156344471,3134.4291516874005,3181.1321460475428,3228.531015023651,3276.636127147503,3325.4580054420012,3375.007329723087,3425.294938935961,3476.3318335261069,{"$f":"BN45*BN$102/100","v":3528.1291778456452},3580.698302595546,3634.0507073042199,3688.1980628430529,3743.1522139794147,3798.9251819677079,3855.5291671790269,3912.9765517699943,3971.2799023913672,4030.451972936999,4090.5057073337603,4151.4542423730336,4213.3109105843923,4276.0892431520988]
["Long Lake 2nd Powerhouse ",{"$f":"B46*B$102/100","v":2374.83},2422.3265999999999,2470.7731320000003,2520.1885946400002,2570.5923665328,2622.0042138634562,2674.4442981407251,2727.9331841035396,2782.4918477856104,2838.1416847413225,2894.9045184361494,2952.8026088048723,3011.8586609809699,3072.0958342005893,3133.5377508846013,3196.2085059022934,3260.1326760203397,3325.3353295407469,3391.8420361315616,3459.6788768541928,3528.8724543912772,3599.4499034791024,3671.438901548685,3744.8676795796582,3819.7650331712516,3896.1603338346763,3974.0835405113698,4053.5652113215974,4134.6365155480289,4217.3292458589895,4301.6758307761702,4387.709347391693,{"$f":"AH46*AH$102/100","v":4475.4635343395275},4564.9728050263184,4656.2722611268437,4749.3977063493812,4844.3856604763687,4941.2733736858963,5040.0988411596145,5140.9008179828061,5243.7188343424632,5348.5932110293124,5455.5650752498987,5564.6763767548964,5675.9699042899938,5789.4893023757941,5905.27908842331,6023.3846701917773,6143.8523635956117,6266.7294108675242,6392.0639990848749,6519.9052790665719,6650.3033846479038,6783.3094523408627,6918.9756413876803,7057.3551542154337,7198.5022572997432,7342.4723024457389,7489.3217484946526,7639.1081834645465,7791.8903471338363,7947.7281540765143,8106.6827171580444,8268.8163715012051,{"$f":"BN46*BN$102/100","v":8434.1926989312287},8602.8765529098546,8774.9340839680517,8950.4327656474125,9129.4414209603619,9312.0302493795698,9498.2708543671615,9688.2362714545052,9882.0009968835948,10079.641016821266,10281.233837157692,10486.858513900846,10696.595684178865,10910.52759786244]
["Cabinet Gorge 2nd Powerhouse",{"$f":"B47*B$102/100","v":2319.7199999999998},2366.1143999999999,2413.4366879999998,2461.7054217599998,2510.9395301951999,2561.1583207991043,2612.3814872150861,2664.6291169593878,2717.9216992985753,2772.280133284547,2827.7257359502382,2884.2802506692428,2941.965855682628,3000.8051727962807,3060.8212762522062,3122.0377017772507,3184.4784558127958,3248.1680249290525,3313.1313854276332,3379.394013136186,3446.9818933989095,3515.921531266888,3586.2399618922254,3657.9647611300697,3731.1240563526717,3805.7465374797252,3881.8614682293196,3959.4986975939059,4038.688671545784,4119.4624449766998,4201.8516938762341,4285.8887277537578,{"$f":"AH47*AH$102/100","v":4371.606502308834},4459.0386323550101,4548.2194050021108,4639.1837931021528,4731.9674689641961,4826.60681834348,4923.1389547103499,5021.6017338045567,5122.0337684806482,5224.4744438502612,5328.9639327272671,5435.5432113818115,5544.2540756094477,5655.1391571216363,5768.2419402640699,5883.6067790693514,6001.2789146507384,6121.3044929437528,6243.7305828026274,6368.6051944586807,6495.9772983478533,6625.8968443148115,6758.4147812011079,6893.5830768251299,7031.4547383616336,7172.0838331288669,7315.5255097914442,7461.8360199872732,7611.0727403870187,7763.2941951947587,7918.5600790986546,8076.9312806806283,{"$f":"BN47*BN$102/100","v":8238.46990629424},8403.2393044201253,8571.3040905085272,8742.7301723186993,8917.5847757650736,9095.9364712803745,9277.8552007059843,9463.4123047201028,9652.6805508145044,9845.7341618307946,10042.648845067411,10243.501821968761,10448.371858408136,10657.339295576299]
["40 Hr Hydrogen Storage Tank (40,000 kg) $/kg",{"$f":"B48*B$102/100","v":36.21},36.501918826345836,36.796191052337491,37.092835650680371,37.391871747034578,37.693318621248004,37.465893557884371,37.239840678274717,37.015151703260081,36.791818403634316,36.569832599842719,37.802340108012174,39.076386629343546,40.393372146882001,41.754743827088404,43.161997610054847,42.815671215598222,42.472123700205103,42.131332766502325,41.793276296028033,41.457932347796103,42.287090994752027,43.132832814647074,43.995489470940008,44.875399260358812,45.772907245565982,46.688365390477308,47.622132698286848,48.574575352252587,49.546066859297646,50.536988196483591,51.547727960413269,{"$f":"AH48*AH$102/100","v":52.578682519621537},53.630256170013965,54.702861293414244,55.796918519282535,56.912856889668184,58.051114027461544,59.212136308010777,60.396379034170998,61.604306614854423,62.836392747151507,64.093120602094544,65.374983014136419,66.682482674419148,68.016132327907542,69.376454974465688,70.763984073955001,72.179263755434107,73.622849030542781,75.095306011153639,76.597212131376722,78.129156374004239,79.691739501484335,81.285574291514024,82.911285777344304,84.569511492891209,86.26090172274904,87.986119757204008,89.745842152348104,91.540758995395066,93.371574175302953,95.239005658809035,97.143785771985208,{"$f":"BN48*BN$102/100","v":99.086661487424905},101.06839471717342,103.08976261151689,105.15155786374721,107.25458902102217,109.39968080144263,111.58767441747148,113.8194279058209,116.09581646393731,118.41773279321608,120.78608744908041,123.20180919806202,125.66584538202325,128.17916228966374]
[]
[]
[]
[]
[]
[]
["$/kwh"]
[{"$f":"A127","v":"4hr Lithium-Ion"},{"$f":"(B187*1000000)/('Resource Options'!$K30*1000)","v":346.5},{"$f":"(C187*1000000)/('Resource Options'!$K30*1000)","v":325.15559999999999},{"$f":"(D187*1000000)/('Resource Options'!$K30*1000)","v":305.12601504000008},{"$f":"(E187*1000000)/('Resource Options'!$K30*1000)","v":292.54135553311346},{"$f":"(F187*1000000)/('Resource Options'!$K30*1000)","v":280.65972915024827},{"$f":"(G187*1000000)/('Resource Options'!$K30*1000)","v":274.49867244795797},{"$f":"(H187*1000000)/('Resource Options'!$K30*1000)","v":268.69526264802664},{"$f":"(I187*1000000)/('Resource Options'!$K30*1000)","v":263.99494765949783},{"$f":"(J187*1000000)/('Resource Options'!$K30*1000)","v":259.64753919726456},{"$f":"(K187*1000000)/('Resource Options'!$K30*1000)","v":255.91415160403892},{"$f":"(L187*1000000)/('Resource Options'!$K30*1000)","v":251.85557951180587},{"$f":"(M187*1000000)/('Resource Options'!$K30*1000)","v":247.99238420675525},{"$f":"(N187*1000000)/('Resource Options'!$K30*1000)","v":244.40349943774655},{"$f":"(O187*1000000)/('Resource Options'!$K30*1000)","v":241.26640604319374},{"$f":"(P187*1000000)/('Resource Options'!$K30*1000)","v":238.68233519557259},{"$f":"(Q187*1000000)/('Resource Options'!$K30*1000)","v":236.8986554604387},{"$f":"(R187*1000000)/('Resource Options'!$K30*1000)","v":235.61588342635048},{"$f":"(S187*1000000)/('Resource Options'!$K30*1000)","v":234.77039256201371},{"$f":"(T187*1000000)/('Resource Options'!$K30*1000)","v":234.46948180637486},{"$f":"(U187*1000000)/('Resource Options'!$K30*1000)","v":234.07523416563251},{"$f":"(V187*1000000)/('Resource Options'!$K30*1000)","v":233.58808445065031},{"$f":"(W187*1000000)/('Resource Options'!$K30*1000)","v":233.00857831994503},{"$f":"(X187*1000000)/('Resource Options'!$K30*1000)","v":232.33737126516371},{"$f":"(Y187*1000000)/('Resource Options'!$K30*1000)","v":231.57522737834847},{"$f":"(Z187*1000000)/('Resource Options'!$K30*1000)","v":230.72301790422358},{"$f":"(AA187*1000000)/('Resource Options'!$K30*1000)","v":229.78171958133933},{"$f":"(AB187*1000000)/('Resource Options'!$K30*1000)","v":228.75241277649064},{"$f":"(AC187*1000000)/('Resource Options'!$K30*1000)","v":227.63627941739711},{"$f":"(AD187*1000000)/('Resource Options'!$K30*1000)","v":226.43460072918418},{"$f":"(AE187*1000000)/('Resource Options'!$K30*1000)","v":225.14875478073719},{"$f":"(AF187*1000000)/('Resource Options'!$K30*1000)","v":224.05020446199288},{"$f":"(AG187*1000000)/('Resource Options'!$K30*1000)","v":222.86745645503726},{"$f":"(AH187*1000000)/('Resource Options'!$K30*1000)","v":221.60186711930604},{"$f":"(AI187*1000000)/('Resource Options'!$K30*1000)","v":220.34346463979961},{"$f":"(AJ187*1000000)/('Resource Options'!$K30*1000)","v":219.09220820477825},{"$f":"(AK187*1000000)/('Resource Options'!$K30*1000)","v":217.84805723425868},{"$f":"(AL187*1000000)/('Resource Options'!$K30*1000)","v":216.61097137869743},{"$f":"(AM187*1000000)/('Resource Options'!$K30*1000)","v":215.38091051768265},{"$f":"(AN187*1000000)/('Resource Options'!$K30*1000)","v":214.15783475863279},{"$f":"(AO187*1000000)/('Resource Options'!$K30*1000)","v":212.9417044355028},{"$f":"(AP187*1000000)/('Resource Options'!$K30*1000)","v":211.73248010749799},{"$f":"(AQ187*1000000)/('Resource Options'!$K30*1000)","v":210.5301225577943},{"$f":"(AR187*1000000)/('Resource Options'!$K30*1000)","v":209.3345927922671},{"$f":"(AS187*1000000)/('Resource Options'!$K30*1000)","v":208.14585203822631},{"$f":"(AT187*1000000)/('Resource Options'!$K30*1000)","v":206.96386174315862},{"$f":"(AU187*1000000)/('Resource Options'!$K30*1000)","v":205.78858357347784},{"$f":"(AV187*1000000)/('Resource Options'!$K30*1000)","v":204.61997941328107},{"$f":"(AW187*1000000)/('Resource Options'!$K30*1000)","v":203.45801136311297},{"$f":"(AX187*1000000)/('Resource Options'!$K30*1000)","v":202.30264173873633},{"$f":"(AY187*1000000)/('Resource Options'!$K30*1000)","v":201.15383306991006},{"$f":"(AZ187*1000000)/('Resource Options'!$K30*1000)","v":200.01154809917409},{"$f":"(BA187*1000000)/('Resource Options'!$K30*1000)","v":198.87574978064089},{"$f":"(BB187*1000000)/('Resource Options'!$K30*1000)","v":197.746401278794},{"$f":"(BC187*1000000)/('Resource Options'!$K30*1000)","v":196.62346596729353},{"$f":"(BD187*1000000)/('Resource Options'!$K30*1000)","v":195.50690742778812},{"$f":"(BE187*1000000)/('Resource Options'!$K30*1000)","v":194.39668944873426},{"$f":"(BF187*1000000)/('Resource Options'!$K30*1000)","v":193.2927760242213},{"$f":"(BG187*1000000)/('Resource Options'!$K30*1000)","v":192.19513135280434},{"$f":"(BH187*1000000)/('Resource Options'!$K30*1000)","v":191.10371983634255},{"$f":"(BI187*1000000)/('Resource Options'!$K30*1000)","v":190.01850607884526},{"$f":"(BJ187*1000000)/('Resource Options'!$K30*1000)","v":188.9394548853235},{"$f":"(BK187*1000000)/('Resource Options'!$K30*1000)","v":187.86653126064897},{"$f":"(BL187*1000000)/('Resource Options'!$K30*1000)","v":186.79970040841886},{"$f":"(BM187*1000000)/('Resource Options'!$K30*1000)","v":185.7389277298274},{"$f":"(BN187*1000000)/('Resource Options'!$K30*1000)","v":184.68417882254374},{"$f":"(BO187*1000000)/('Resource Options'!$K30*1000)","v":183.63541947959666},{"$f":"(BP187*1000000)/('Resource Options'!$K30*1000)","v":182.59261568826435},{"$f":"(BQ187*1000000)/('Resource Options'!$K30*1000)","v":181.55573362897204},{"$f":"(BR187*1000000)/('Resource Options'!$K30*1000)","v":180.52473967419499},{"$f":"(BS187*1000000)/('Resource Options'!$K30*1000)","v":179.49960038736776},{"$f":"(BT187*1000000)/('Resource Options'!$K30*1000)","v":178.48028252179998},{"$f":"(BU187*1000000)/('Resource Options'!$K30*1000)","v":177.46675301959809},{"$f":"(BV187*1000000)/('Resource Options'!$K30*1000)","v":176.45897901059303},{"$f":"(BW187*1000000)/('Resource Options'!$K30*1000)","v":175.45692781127457},{"$f":"(BX187*1000000)/('Resource Options'!$K30*1000)","v":174.46056692373105},{"$f":"(BY187*1000000)/('Resource Options'!$K30*1000)","v":173.46986403459553},{"$f":"(BZ187*1000000)/('Resource Options'!$K30*1000)","v":172.48478701399776},{"$f":"(CA187*1000000)/('Resource Options'!$K30*1000)","v":171.50530391452233}]
[{"$f":"A128","v":"8hr Lithium-Ion"},{"$f":"(B188*1000000)/('Resource Options'!$K31*1000)","v":318.78000000000003},{"$f":"(C188*1000000)/('Resource Options'!$K31*1000)","v":299.1431520000001},{"$f":"(D188*1000000)/('Resource Options'!$K31*1000)","v":280.7159338368001},{"$f":"(E188*1000000)/('Resource Options'!$K31*1000)","v":269.1380470904644},{"$f":"(F188*1000000)/('Resource Options'!$K31*1000)","v":258.20695081822845},{"$f":"(G188*1000000)/('Resource Options'!$K31*1000)","v":252.53877865212132},{"$f":"(H188*1000000)/('Resource Options'!$K31*1000)","v":247.19964163618454},{"$f":"(I188*1000000)/('Resource Options'!$K31*1000)","v":242.87535184673806},{"$f":"(J188*1000000)/('Resource Options'!$K31*1000)","v":238.87573606148342},{"$f":"(K188*1000000)/('Resource Options'!$K31*1000)","v":235.44101947571579},{"$f":"(L188*1000000)/('Resource Options'!$K31*1000)","v":231.70713315086141},{"$f":"(M188*1000000)/('Resource Options'!$K31*1000)","v":228.15299347021482},{"$f":"(N188*1000000)/('Resource Options'!$K31*1000)","v":224.85121948272683},{"$f":"(O188*1000000)/('Resource Options'!$K31*1000)","v":221.96509355973825},{"$f":"(P188*1000000)/('Resource Options'!$K31*1000)","v":219.58774837992675},{"$f":"(Q188*1000000)/('Resource Options'!$K31*1000)","v":217.94676302360355},{"$f":"(R188*1000000)/('Resource Options'!$K31*1000)","v":216.76661275224251},{"$f":"(S188*1000000)/('Resource Options'!$K31*1000)","v":215.98876115705264},{"$f":"(T188*1000000)/('Resource Options'!$K31*1000)","v":215.71192326186488},{"$f":"(U188*1000000)/('Resource Options'!$K31*1000)","v":215.34921543238192},{"$f":"(V188*1000000)/('Resource Options'!$K31*1000)","v":214.90103769459836},{"$f":"(W188*1000000)/('Resource Options'!$K31*1000)","v":214.36789205434945},{"$f":"(X188*1000000)/('Resource Options'!$K31*1000)","v":213.75038156395058},{"$f":"(Y188*1000000)/('Resource Options'!$K31*1000)","v":213.04920918808065},{"$f":"(Z188*1000000)/('Resource Options'!$K31*1000)","v":212.26517647188575},{"$f":"(AA188*1000000)/('Resource Options'!$K31*1000)","v":211.39918201483226},{"$f":"(AB188*1000000)/('Resource Options'!$K31*1000)","v":210.4522197543715},{"$f":"(AC188*1000000)/('Resource Options'!$K31*1000)","v":209.42537706400543},{"$f":"(AD188*1000000)/('Resource Options'!$K31*1000)","v":208.31983267084956},{"$f":"(AE188*1000000)/('Resource Options'!$K31*1000)","v":207.1368543982783},{"$f":"(AF188*1000000)/('Resource Options'!$K31*1000)","v":206.12618810503349},{"$f":"(AG188*1000000)/('Resource Options'!$K31*1000)","v":205.03805993863435},{"$f":"(AH188*1000000)/('Resource Options'!$K31*1000)","v":203.87371774976165},{"$f":"(AI188*1000000)/('Resource Options'!$K31*1000)","v":202.71598746861565},{"$f":"(AJ188*1000000)/('Resource Options'!$K31*1000)","v":201.56483154839606},{"$f":"(AK188*1000000)/('Resource Options'!$K31*1000)","v":200.42021265551804},{"$f":"(AL188*1000000)/('Resource Options'!$K31*1000)","v":199.28209366840173},{"$f":"(AM188*1000000)/('Resource Options'!$K31*1000)","v":198.1504376762681},{"$f":"(AN188*1000000)/('Resource Options'!$K31*1000)","v":197.02520797794222},{"$f":"(AO188*1000000)/('Resource Options'!$K31*1000)","v":195.90636808066267},{"$f":"(AP188*1000000)/('Resource Options'!$K31*1000)","v":194.79388169889822},{"$f":"(AQ188*1000000)/('Resource Options'!$K31*1000)","v":193.68771275317081},{"$f":"(AR188*1000000)/('Resource Options'!$K31*1000)","v":192.5878253688858},{"$f":"(AS188*1000000)/('Resource Options'!$K31*1000)","v":191.49418387516826},{"$f":"(AT188*1000000)/('Resource Options'!$K31*1000)","v":190.40675280370596},{"$f":"(AU188*1000000)/('Resource Options'!$K31*1000)","v":189.32549688759968},{"$f":"(AV188*1000000)/('Resource Options'!$K31*1000)","v":188.25038106021867},{"$f":"(AW188*1000000)/('Resource Options'!$K31*1000)","v":187.18137045406397},{"$f":"(AX188*1000000)/('Resource Options'!$K31*1000)","v":186.11843039963748},{"$f":"(AY188*1000000)/('Resource Options'!$K31*1000)","v":185.06152642431735},{"$f":"(AZ188*1000000)/('Resource Options'!$K31*1000)","v":184.0106242512403},{"$f":"(BA188*1000000)/('Resource Options'!$K31*1000)","v":182.96568979818977},{"$f":"(BB188*1000000)/('Resource Options'!$K31*1000)","v":181.92668917649056},{"$f":"(BC188*1000000)/('Resource Options'!$K31*1000)","v":180.8935886899101},{"$f":"(BD188*1000000)/('Resource Options'!$K31*1000)","v":179.86635483356517},{"$f":"(BE188*1000000)/('Resource Options'!$K31*1000)","v":178.84495429283555},{"$f":"(BF188*1000000)/('Resource Options'!$K31*1000)","v":177.82935394228372},{"$f":"(BG188*1000000)/('Resource Options'!$K31*1000)","v":176.81952084458004},{"$f":"(BH188*1000000)/('Resource Options'!$K31*1000)","v":175.81542224943522},{"$f":"(BI188*1000000)/('Resource Options'!$K31*1000)","v":174.81702559253768},{"$f":"(BJ188*1000000)/('Resource Options'!$K31*1000)","v":173.82429849449773},{"$f":"(BK188*1000000)/('Resource Options'!$K31*1000)","v":172.83720875979714},{"$f":"(BL188*1000000)/('Resource Options'!$K31*1000)","v":171.85572437574547},{"$f":"(BM188*1000000)/('Resource Options'!$K31*1000)","v":170.87981351144128},{"$f":"(BN188*1000000)/('Resource Options'!$K31*1000)","v":169.90944451674036},{"$f":"(BO188*1000000)/('Resource Options'!$K31*1000)","v":168.94458592122902},{"$f":"(BP188*1000000)/('Resource Options'!$K31*1000)","v":167.98520643320325},{"$f":"(BQ188*1000000)/('Resource Options'!$K31*1000)","v":167.03127493865438},{"$f":"(BR188*1000000)/('Resource Options'!$K31*1000)","v":166.0827605002595},{"$f":"(BS188*1000000)/('Resource Options'!$K31*1000)","v":165.13963235637846},{"$f":"(BT188*1000000)/('Resource Options'!$K31*1000)","v":164.20185992005614},{"$f":"(BU188*1000000)/('Resource Options'!$K31*1000)","v":163.26941277803033},{"$f":"(BV188*1000000)/('Resource Options'!$K31*1000)","v":162.3422606897457},{"$f":"(BW188*1000000)/('Resource Options'!$K31*1000)","v":161.42037358637279},{"$f":"(BX188*1000000)/('Resource Options'!$K31*1000)","v":160.50372156983272},{"$f":"(BY188*1000000)/('Resource Options'!$K31*1000)","v":159.59227491182804},{"$f":"(BZ188*1000000)/('Resource Options'!$K31*1000)","v":158.6860040528781},{"$f":"(CA188*1000000)/('Resource Options'!$K31*1000)","v":157.7848796013607}]
[{"$f":"A129","v":"16hr Lithium-Ion"},{"$f":"(B189*1000000)/('Resource Options'!$K32*1000)","v":277.2},{"$f":"(C189*1000000)/('Resource Options'!$K32*1000)","v":260.12448000000001},{"$f":"(D189*1000000)/('Resource Options'!$K32*1000)","v":244.10081203200005},{"$f":"(E189*1000000)/('Resource Options'!$K32*1000)","v":234.03308442649066},{"$f":"(F189*1000000)/('Resource Options'!$K32*1000)","v":224.52778332019858},{"$f":"(G189*1000000)/('Resource Options'!$K32*1000)","v":219.59893795836638},{"$f":"(H189*1000000)/('Resource Options'!$K32*1000)","v":214.95621011842132},{"$f":"(I189*1000000)/('Resource Options'!$K32*1000)","v":211.19595812759823},{"$f":"(J189*1000000)/('Resource Options'!$K32*1000)","v":207.71803135781161},{"$f":"(K189*1000000)/('Resource Options'!$K32*1000)","v":204.73132128323107},{"$f":"(L189*1000000)/('Resource Options'!$K32*1000)","v":201.48446360944465},{"$f":"(M189*1000000)/('Resource Options'!$K32*1000)","v":198.39390736540412},{"$f":"(N189*1000000)/('Resource Options'!$K32*1000)","v":195.52279955019716},{"$f":"(O189*1000000)/('Resource Options'!$K32*1000)","v":193.0131248345549},{"$f":"(P189*1000000)/('Resource Options'!$K32*1000)","v":190.94586815645798},{"$f":"(Q189*1000000)/('Resource Options'!$K32*1000)","v":189.51892436835084},{"$f":"(R189*1000000)/('Resource Options'!$K32*1000)","v":188.49270674108033},{"$f":"(S189*1000000)/('Resource Options'!$K32*1000)","v":187.81631404961087},{"$f":"(T189*1000000)/('Resource Options'!$K32*1000)","v":187.57558544509982},{"$f":"(U189*1000000)/('Resource Options'!$K32*1000)","v":187.26018733250589},{"$f":"(V189*1000000)/('Resource Options'!$K32*1000)","v":186.87046756052018},{"$f":"(W189*1000000)/('Resource Options'!$K32*1000)","v":186.40686265595585},{"$f":"(X189*1000000)/('Resource Options'!$K32*1000)","v":185.86989701213085},{"$f":"(Y189*1000000)/('Resource Options'!$K32*1000)","v":185.26018190267865},{"$f":"(Z189*1000000)/('Resource Options'!$K32*1000)","v":184.57841432337875},{"$f":"(AA189*1000000)/('Resource Options'!$K32*1000)","v":183.82537566507133},{"$f":"(AB189*1000000)/('Resource Options'!$K32*1000)","v":183.00193022119242},{"$f":"(AC189*1000000)/('Resource Options'!$K32*1000)","v":182.10902353391759},{"$f":"(AD189*1000000)/('Resource Options'!$K32*1000)","v":181.14768058334727},{"$f":"(AE189*1000000)/('Resource Options'!$K32*1000)","v":180.11900382458967},{"$f":"(AF189*1000000)/('Resource Options'!$K32*1000)","v":179.24016356959422},{"$f":"(AG189*1000000)/('Resource Options'!$K32*1000)","v":178.29396516402971},{"$f":"(AH189*1000000)/('Resource Options'!$K32*1000)","v":177.28149369544474},{"$f":"(AI189*1000000)/('Resource Options'!$K32*1000)","v":176.27477171183952},{"$f":"(AJ189*1000000)/('Resource Options'!$K32*1000)","v":175.27376656382248},{"$f":"(AK189*1000000)/('Resource Options'!$K32*1000)","v":174.27844578740687},{"$f":"(AL189*1000000)/('Resource Options'!$K32*1000)","v":173.28877710295782},{"$f":"(AM189*1000000)/('Resource Options'!$K32*1000)","v":172.30472841414604},{"$f":"(AN189*1000000)/('Resource Options'!$K32*1000)","v":171.32626780690615},{"$f":"(AO189*1000000)/('Resource Options'!$K32*1000)","v":170.3533635484022},{"$f":"(AP189*1000000)/('Resource Options'!$K32*1000)","v":169.38598408599827},{"$f":"(AQ189*1000000)/('Resource Options'!$K32*1000)","v":168.42409804623537},{"$f":"(AR189*1000000)/('Resource Options'!$K32*1000)","v":167.46767423381365},{"$f":"(AS189*1000000)/('Resource Options'!$K32*1000)","v":166.51668163058093},{"$f":"(AT189*1000000)/('Resource Options'!$K32*1000)","v":165.57108939452681},{"$f":"(AU189*1000000)/('Resource Options'!$K32*1000)","v":164.63086685878218},{"$f":"(AV189*1000000)/('Resource Options'!$K32*1000)","v":163.6959835306248},{"$f":"(AW189*1000000)/('Resource Options'!$K32*1000)","v":162.76640909049033},{"$f":"(AX189*1000000)/('Resource Options'!$K32*1000)","v":161.842113390989},{"$f":"(AY189*1000000)/('Resource Options'!$K32*1000)","v":160.92306645592802},{"$f":"(AZ189*1000000)/('Resource Options'!$K32*1000)","v":160.00923847933925},{"$f":"(BA189*1000000)/('Resource Options'!$K32*1000)","v":159.1005998245127},{"$f":"(BB189*1000000)/('Resource Options'!$K32*1000)","v":158.19712102303518},{"$f":"(BC189*1000000)/('Resource Options'!$K32*1000)","v":157.29877277383477},{"$f":"(BD189*1000000)/('Resource Options'!$K32*1000)","v":156.4055259422305},{"$f":"(BE189*1000000)/('Resource Options'!$K32*1000)","v":155.51735155898734},{"$f":"(BF189*1000000)/('Resource Options'!$K32*1000)","v":154.63422081937699},{"$f":"(BG189*1000000)/('Resource Options'!$K32*1000)","v":153.75610508224341},{"$f":"(BH189*1000000)/('Resource Options'!$K32*1000)","v":152.88297586907399},{"$f":"(BI189*1000000)/('Resource Options'!$K32*1000)","v":152.01480486307617},{"$f":"(BJ189*1000000)/('Resource Options'!$K32*1000)","v":151.15156390825874},{"$f":"(BK189*1000000)/('Resource Options'!$K32*1000)","v":150.29322500851916},{"$f":"(BL189*1000000)/('Resource Options'!$K32*1000)","v":149.43976032673507},{"$f":"(BM189*1000000)/('Resource Options'!$K32*1000)","v":148.59114218386188},{"$f":"(BN189*1000000)/('Resource Options'!$K32*1000)","v":147.74734305803497},{"$f":"(BO189*1000000)/('Resource Options'!$K32*1000)","v":146.90833558367729},{"$f":"(BP189*1000000)/('Resource Options'!$K32*1000)","v":146.07409255061145},{"$f":"(BQ189*1000000)/('Resource Options'!$K32*1000)","v":145.24458690317761},{"$f":"(BR189*1000000)/('Resource Options'!$K32*1000)","v":144.41979173935593},{"$f":"(BS189*1000000)/('Resource Options'!$K32*1000)","v":143.59968030989418},{"$f":"(BT189*1000000)/('Resource Options'!$K32*1000)","v":142.78422601743998},{"$f":"(BU189*1000000)/('Resource Options'!$K32*1000)","v":141.97340241567844},{"$f":"(BV189*1000000)/('Resource Options'!$K32*1000)","v":141.1671832084744},{"$f":"(BW189*1000000)/('Resource Options'!$K32*1000)","v":140.36554224901963},{"$f":"(BX189*1000000)/('Resource Options'!$K32*1000)","v":139.56845353898481},{"$f":"(BY189*1000000)/('Resource Options'!$K32*1000)","v":138.7758912276764},{"$f":"(BZ189*1000000)/('Resource Options'!$K32*1000)","v":137.98782961119821},{"$f":"(CA189*1000000)/('Resource Options'!$K32*1000)","v":137.20424313161786}]
[]
[]
["Capital Cost (Nominal $Mill)"]
[]
["Plant",{"$f":"B1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,{"$f":"AH1","v":2052},2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BN1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
[{"$f":"A4","v":"GE- 7E.03 Simple Cycle"},{"$f":"B104*'Resource Options'!$J7/1000","v":87.275000000000006},{"$f":"C104*'Resource Options'!$J7/1000","v":88.93147949999998},{"$f":"D104*'Resource Options'!$J7/1000","v":90.619398980910006},{"$f":"E104*'Resource Options'!$J7/1000","v":92.339355173567668},{"$f":"F104*'Resource Options'!$J7/1000","v":94.091956134761986},{"$f":"G104*'Resource Options'!$J7/1000","v":95.877821462199762},{"$f":"H104*'Resource Options'!$J7/1000","v":97.697582513552319},{"$f":"I104*'Resource Options'!$J7/1000","v":99.551882629659545},{"$f":"J104*'Resource Options'!$J7/1000","v":101.44137736197048},{"$f":"K104*'Resource Options'!$J7/1000","v":103.36673470430067},{"$f":"L104*'Resource Options'!$J7/1000","v":105.32863532898831},{"$f":"M104*'Resource Options'!$J7/1000","v":107.22033761949693},{"$f":"N104*'Resource Options'!$J7/1000","v":109.14601488314311},{"$f":"O104*'Resource Options'!$J7/1000","v":111.10627731044437},{"$f":"P104*'Resource Options'!$J7/1000","v":113.10174605093995},{"$f":"Q104*'Resource Options'!$J7/1000","v":115.13305341001485},{"$f":"R104*'Resource Options'!$J7/1000","v":117.20084304925872},{"$f":"S104*'Resource Options'!$J7/1000","v":119.30577019042343},{"$f":"T104*'Resource Options'!$J7/1000","v":121.44850182304342},{"$f":"U104*'Resource Options'!$J7/1000","v":123.62971691578528},{"$f":"V104*'Resource Options'!$J7/1000","v":125.85010663159282},{"$f":"W104*'Resource Options'!$J7/1000","v":128.36710876422467},{"$f":"X104*'Resource Options'!$J7/1000","v":130.93445093950916},{"$f":"Y104*'Resource Options'!$J7/1000","v":133.55313995829934},{"$f":"Z104*'Resource Options'!$J7/1000","v":136.22420275746529},{"$f":"AA104*'Resource Options'!$J7/1000","v":138.94868681261465},{"$f":"AB104*'Resource Options'!$J7/1000","v":141.72766054886694},{"$f":"AC104*'Resource Options'!$J7/1000","v":144.56221375984424},{"$f":"AD104*'Resource Options'!$J7/1000","v":147.45345803504114},{"$f":"AE104*'Resource Options'!$J7/1000","v":150.40252719574201},{"$f":"AF104*'Resource Options'!$J7/1000","v":153.41057773965682},{"$f":"AG104*'Resource Options'!$J7/1000","v":156.47878929444997},{"$f":"AH104*'Resource Options'!$J7/1000","v":159.60836508033896},{"$f":"AI104*'Resource Options'!$J7/1000","v":162.80053238194571},{"$f":"AJ104*'Resource Options'!$J7/1000","v":166.05654302958467},{"$f":"AK104*'Resource Options'!$J7/1000","v":169.37767389017634},{"$f":"AL104*'Resource Options'!$J7/1000","v":172.76522736797986},{"$f":"AM104*'Resource Options'!$J7/1000","v":176.22053191533951},{"$f":"AN104*'Resource Options'!$J7/1000","v":179.74494255364624},{"$f":"AO104*'Resource Options'!$J7/1000","v":183.33984140471918},{"$f":"AP104*'Resource Options'!$J7/1000","v":187.0066382328136},{"$f":"AQ104*'Resource Options'!$J7/1000","v":190.74677099746987},{"$f":"AR104*'Resource Options'!$J7/1000","v":194.56170641741929},{"$f":"AS104*'Resource Options'!$J7/1000","v":198.45294054576763},{"$f":"AT104*'Resource Options'!$J7/1000","v":202.42199935668299},{"$f":"AU104*'Resource Options'!$J7/1000","v":206.47043934381665},{"$f":"AV104*'Resource Options'!$J7/1000","v":210.59984813069298},{"$f":"AW104*'Resource Options'!$J7/1000","v":214.81184509330689},{"$f":"AX104*'Resource Options'!$J7/1000","v":219.10808199517297},{"$f":"AY104*'Resource Options'!$J7/1000","v":223.49024363507644},{"$f":"AZ104*'Resource Options'!$J7/1000","v":227.96004850777797},{"$f":"BA104*'Resource Options'!$J7/1000","v":232.51924947793353},{"$f":"BB104*'Resource Options'!$J7/1000","v":237.16963446749216},{"$f":"BC104*'Resource Options'!$J7/1000","v":241.91302715684211},{"$f":"BD104*'Resource Options'!$J7/1000","v":246.75128769997895},{"$f":"BE104*'Resource Options'!$J7/1000","v":251.68631345397853},{"$f":"BF104*'Resource Options'!$J7/1000","v":256.72003972305811},{"$f":"BG104*'Resource Options'!$J7/1000","v":261.85444051751927},{"$f":"BH104*'Resource Options'!$J7/1000","v":267.09152932786964},{"$f":"BI104*'Resource Options'!$J7/1000","v":272.43335991442706},{"$f":"BJ104*'Resource Options'!$J7/1000","v":277.8820271127156},{"$f":"BK104*'Resource Options'!$J7/1000","v":283.43966765496998},{"$f":"BL104*'Resource Options'!$J7/1000","v":289.10846100806936},{"$f":"BM104*'Resource Options'!$J7/1000","v":294.89063022823075},{"$f":"BN104*'Resource Options'!$J7/1000","v":300.78844283279534},{"$f":"BO104*'Resource Options'!$J7/1000","v":306.80421168945122},{"$f":"BP104*'Resource Options'!$J7/1000","v":312.94029592324023},{"$f":"BQ104*'Resource Options'!$J7/1000","v":319.1991018417051},{"$f":"BR104*'Resource Options'!$J7/1000","v":325.58308387853918},{"$f":"BS104*'Resource Options'!$J7/1000","v":332.09474555611001},{"$f":"BT104*'Resource Options'!$J7/1000","v":338.73664046723223},{"$f":"BU104*'Resource Options'!$J7/1000","v":345.51137327657693},{"$f":"BV104*'Resource Options'!$J7/1000","v":352.42160074210841},{"$f":"BW104*'Resource Options'!$J7/1000","v":359.47003275695062},{"$f":"BX104*'Resource Options'!$J7/1000","v":366.65943341208958},{"$f":"BY104*'Resource Options'!$J7/1000","v":373.99262208033144},{"$f":"BZ104*'Resource Options'!$J7/1000","v":381.47247452193807},{"$f":"CA104*'Resource Options'!$J7/1000","v":389.1019240123768}]
["GE-LMS100PB Wet Intercooler DLN",{"$f":"B105*'Resource Options'!$J8/1000","v":100.95299999999999},{"$f":"C105*'Resource Options'!$J8/1000","v":102.86908794000001},{"$f":"D105*'Resource Options'!$J8/1000","v":104.8215432291012},{"$f":"E105*'Resource Options'!$J8/1000","v":106.81105611958954},{"$f":"F105*'Resource Options'!$J8/1000","v":108.83832996473933},{"$f":"G105*'Resource Options'!$J8/1000","v":110.90408146747009},{"$f":"H105*'Resource Options'!$J8/1000","v":113.00904093372269},{"$f":"I105*'Resource Options'!$J8/1000","v":115.15395253064472},{"$f":"J105*'Resource Options'!$J8/1000","v":117.33957454967636},{"$f":"K105*'Resource Options'!$J8/1000","v":119.56667967462923},{"$f":"L105*'Resource Options'!$J8/1000","v":121.8360552548537},{"$f":"M105*'Resource Options'!$J8/1000","v":124.02423080723085},{"$f":"N105*'Resource Options'!$J8/1000","v":126.25170599252873},{"$f":"O105*'Resource Options'!$J8/1000","v":128.51918663215454},{"$f":"P105*'Resource Options'!$J8/1000","v":130.82739122406801},{"$f":"Q105*'Resource Options'!$J8/1000","v":133.1770511704523},{"$f":"R105*'Resource Options'!$J8/1000","v":135.56891100947365},{"$f":"S105*'Resource Options'!$J8/1000","v":138.0037286512038},{"$f":"T105*'Resource Options'!$J8/1000","v":140.48227561777944},{"$f":"U105*'Resource Options'!$J8/1000","v":143.00533728787474},{"$f":"V105*'Resource Options'!$J8/1000","v":145.57371314556494},{"$f":"W105*'Resource Options'!$J8/1000","v":148.48518740847629},{"$f":"X105*'Resource Options'!$J8/1000","v":151.45489115664577},{"$f":"Y105*'Resource Options'!$J8/1000","v":154.48398897977873},{"$f":"Z105*'Resource Options'!$J8/1000","v":157.57366875937427},{"$f":"AA105*'Resource Options'!$J8/1000","v":160.72514213456176},{"$f":"AB105*'Resource Options'!$J8/1000","v":163.93964497725298},{"$f":"AC105*'Resource Options'!$J8/1000","v":167.21843787679805},{"$f":"AD105*'Resource Options'!$J8/1000","v":170.56280663433401},{"$f":"AE105*'Resource Options'!$J8/1000","v":173.97406276702068},{"$f":"AF105*'Resource Options'!$J8/1000","v":177.45354402236111},{"$f":"AG105*'Resource Options'!$J8/1000","v":181.00261490280832},{"$f":"AH105*'Resource Options'!$J8/1000","v":184.62266720086453},{"$f":"AI105*'Resource Options'!$J8/1000","v":188.31512054488178},{"$f":"AJ105*'Resource Options'!$J8/1000","v":192.08142295577946},{"$f":"AK105*'Resource Options'!$J8/1000","v":195.92305141489504},{"$f":"AL105*'Resource Options'!$J8/1000","v":199.84151244319295},{"$f":"AM105*'Resource Options'!$J8/1000","v":203.83834269205678},{"$f":"AN105*'Resource Options'!$J8/1000","v":207.91510954589796},{"$f":"AO105*'Resource Options'!$J8/1000","v":212.0734117368159},{"$f":"AP105*'Resource Options'!$J8/1000","v":216.31487997155222},{"$f":"AQ105*'Resource Options'!$J8/1000","v":220.6411775709833},{"$f":"AR105*'Resource Options'!$J8/1000","v":225.05400112240292},{"$f":"AS105*'Resource Options'!$J8/1000","v":229.55508114485099},{"$f":"AT105*'Resource Options'!$J8/1000","v":234.14618276774803},{"$f":"AU105*'Resource Options'!$J8/1000","v":238.82910642310296},{"$f":"AV105*'Resource Options'!$J8/1000","v":243.60568855156501},{"$f":"AW105*'Resource Options'!$J8/1000","v":248.47780232259638},{"$f":"AX105*'Resource Options'!$J8/1000","v":253.44735836904826},{"$f":"AY105*'Resource Options'!$J8/1000","v":258.51630553642923},{"$f":"AZ105*'Resource Options'!$J8/1000","v":263.68663164715781},{"$f":"BA105*'Resource Options'!$J8/1000","v":268.96036428010098},{"$f":"BB105*'Resource Options'!$J8/1000","v":274.33957156570295},{"$f":"BC105*'Resource Options'!$J8/1000","v":279.8263629970171},{"$f":"BD105*'Resource Options'!$J8/1000","v":285.42289025695737},{"$f":"BE105*'Resource Options'!$J8/1000","v":291.13134806209655},{"$f":"BF105*'Resource Options'!$J8/1000","v":296.9539750233385},{"$f":"BG105*'Resource Options'!$J8/1000","v":302.89305452380535},{"$f":"BH105*'Resource Options'!$J8/1000","v":308.95091561428143},{"$f":"BI105*'Resource Options'!$J8/1000","v":315.12993392656705},{"$f":"BJ105*'Resource Options'!$J8/1000","v":321.4325326050984},{"$f":"BK105*'Resource Options'!$J8/1000","v":327.86118325720037},{"$f":"BL105*'Resource Options'!$J8/1000","v":334.41840692234439},{"$f":"BM105*'Resource Options'!$J8/1000","v":341.10677506079128},{"$f":"BN105*'Resource Options'!$J8/1000","v":347.92891056200705},{"$f":"BO105*'Resource Options'!$J8/1000","v":354.8874887732473},{"$f":"BP105*'Resource Options'!$J8/1000","v":361.98523854871223},{"$f":"BQ105*'Resource Options'!$J8/1000","v":369.22494331968653},{"$f":"BR105*'Resource Options'!$J8/1000","v":376.60944218608023},{"$f":"BS105*'Resource Options'!$J8/1000","v":384.14163102980183},{"$f":"BT105*'Resource Options'!$J8/1000","v":391.82446365039783},{"$f":"BU105*'Resource Options'!$J8/1000","v":399.66095292340583},{"$f":"BV105*'Resource Options'!$J8/1000","v":407.65417198187396},{"$f":"BW105*'Resource Options'!$J8/1000","v":415.80725542151146},{"$f":"BX105*'Resource Options'!$J8/1000","v":424.12340052994165},{"$f":"BY105*'Resource Options'!$J8/1000","v":432.6058685405406},{"$f":"BZ105*'Resource Options'!$J8/1000","v":441.2579859113514},{"$f":"CA105*'Resource Options'!$J8/1000","v":450.08314562957844}]
["10X Wartsila 18V50SG-B",{"$f":"B106*'Resource Options'!$J9/1000","v":210.874},{"$f":"C106*'Resource Options'!$J9/1000","v":214.01602259999999},{"$f":"D106*'Resource Options'!$J9/1000","v":217.20486133674004},{"$f":"E106*'Resource Options'!$J9/1000","v":220.4412137706575},{"$f":"F106*'Resource Options'!$J9/1000","v":223.72578785584031},{"$f":"G106*'Resource Options'!$J9/1000","v":227.05930209489233},{"$f":"H106*'Resource Options'!$J9/1000","v":230.44248569610625},{"$f":"I106*'Resource Options'!$J9/1000","v":233.87607873297821},{"$f":"J106*'Resource Options'!$J9/1000","v":237.36083230609961},{"$f":"K106*'Resource Options'!$J9/1000","v":240.89750870746042},{"$f":"L106*'Resource Options'!$J9/1000","v":244.48688158720165},{"$f":"M106*'Resource Options'!$J9/1000","v":248.12973612285094},{"$f":"N106*'Resource Options'!$J9/1000","v":251.82686919108144},{"$f":"O106*'Resource Options'!$J9/1000","v":255.57908954202858},{"$f":"P106*'Resource Options'!$J9/1000","v":259.38721797620479},{"$f":"Q106*'Resource Options'!$J9/1000","v":263.25208752405024},{"$f":"R106*'Resource Options'!$J9/1000","v":267.17454362815863},{"$f":"S106*'Resource Options'!$J9/1000","v":271.15544432821821},{"$f":"T106*'Resource Options'!$J9/1000","v":275.19566044870868},{"$f":"U106*'Resource Options'!$J9/1000","v":279.29607578939442},{"$f":"V106*'Resource Options'!$J9/1000","v":283.45758731865646},{"$f":"W106*'Resource Options'!$J9/1000","v":287.68110536970448},{"$f":"X106*'Resource Options'!$J9/1000","v":291.96755383971305},{"$f":"Y106*'Resource Options'!$J9/1000","v":296.31787039192477},{"$f":"Z106*'Resource Options'!$J9/1000","v":300.73300666076437},{"$f":"AA106*'Resource Options'!$J9/1000","v":305.21392846000975},{"$f":"AB106*'Resource Options'!$J9/1000","v":309.7616159940639},{"$f":"AC106*'Resource Options'!$J9/1000","v":314.3770640723755},{"$f":"AD106*'Resource Options'!$J9/1000","v":319.06128232705385},{"$f":"AE106*'Resource Options'!$J9/1000","v":323.81529543372693},{"$f":"AF106*'Resource Options'!$J9/1000","v":328.64014333568952},{"$f":"AG106*'Resource Options'!$J9/1000","v":333.53688147139127},{"$f":"AH106*'Resource Options'!$J9/1000","v":338.50658100531501},{"$f":"AI106*'Resource Options'!$J9/1000","v":343.55032906229417},{"$f":"AJ106*'Resource Options'!$J9/1000","v":348.66922896532236},{"$f":"AK106*'Resource Options'!$J9/1000","v":353.8644004769057},{"$f":"AL106*'Resource Options'!$J9/1000","v":359.13698004401152},{"$f":"AM106*'Resource Options'!$J9/1000","v":364.48812104666729},{"$f":"AN106*'Resource Options'!$J9/1000","v":369.91899405026265},{"$f":"AO106*'Resource Options'!$J9/1000","v":375.43078706161162},{"$f":"AP106*'Resource Options'!$J9/1000","v":381.02470578882952},{"$f":"AQ106*'Resource Options'!$J9/1000","v":386.70197390508321},{"$f":"AR106*'Resource Options'!$J9/1000","v":392.4638333162689},{"$f":"AS106*'Resource Options'!$J9/1000","v":398.31154443268127},{"$f":"AT106*'Resource Options'!$J9/1000","v":404.24638644472816},{"$f":"AU106*'Resource Options'!$J9/1000","v":410.26965760275471},{"$f":"AV106*'Resource Options'!$J9/1000","v":416.38267550103575},{"$f":"AW106*'Resource Options'!$J9/1000","v":422.58677736600117},{"$f":"AX106*'Resource Options'!$J9/1000","v":428.88332034875458},{"$f":"AY106*'Resource Options'!$J9/1000","v":435.27368182195102},{"$f":"AZ106*'Resource Options'!$J9/1000","v":441.75925968109811},{"$f":"BA106*'Resource Options'!$J9/1000","v":448.34147265034647},{"$f":"BB106*'Resource Options'!$J9/1000","v":455.02176059283659},{"$f":"BC106*'Resource Options'!$J9/1000","v":461.80158482566992},{"$f":"BD106*'Resource Options'!$J9/1000","v":468.6824284395725},{"$f":"BE106*'Resource Options'!$J9/1000","v":475.66579662332214},{"$f":"BF106*'Resource Options'!$J9/1000","v":482.75321699300969},{"$f":"BG106*'Resource Options'!$J9/1000","v":489.94623992620546},{"$f":"BH106*'Resource Options'!$J9/1000","v":497.24643890110588},{"$f":"BI106*'Resource Options'!$J9/1000","v":504.65541084073232},{"$f":"BJ106*'Resource Options'!$J9/1000","v":512.17477646225927},{"$f":"BK106*'Resource Options'!$J9/1000","v":519.80618063154691},{"$f":"BL106*'Resource Options'!$J9/1000","v":527.55129272295699},{"$f":"BM106*'Resource Options'!$J9/1000","v":535.41180698452899},{"$f":"BN106*'Resource Options'!$J9/1000","v":543.38944290859854},{"$f":"BO106*'Resource Options'!$J9/1000","v":551.48594560793674},{"$f":"BP106*'Resource Options'!$J9/1000","v":559.70308619749494},{"$f":"BQ106*'Resource Options'!$J9/1000","v":568.04266218183761},{"$f":"BR106*'Resource Options'!$J9/1000","v":576.50649784834707},{"$f":"BS106*'Resource Options'!$J9/1000","v":585.09644466628731},{"$f":"BT106*'Resource Options'!$J9/1000","v":593.81438169181502},{"$f":"BU106*'Resource Options'!$J9/1000","v":602.66221597902302},{"$f":"BV106*'Resource Options'!$J9/1000","v":611.64188299711066},{"$f":"BW106*'Resource Options'!$J9/1000","v":620.75534705376742},{"$f":"BX106*'Resource Options'!$J9/1000","v":630.00460172486862},{"$f":"BY106*'Resource Options'!$J9/1000","v":639.39167029056921},{"$f":"BZ106*'Resource Options'!$J9/1000","v":648.91860617789882},{"$f":"CA106*'Resource Options'!$J9/1000","v":658.5874934099495}]
["Jenbacher 920",{"$f":"B107*'Resource Options'!$J10/1000","v":121.82299999999998},{"$f":"C107*'Resource Options'!$J10/1000","v":123.63816269999998},{"$f":"D107*'Resource Options'!$J10/1000","v":125.48037132423001},{"$f":"E107*'Resource Options'!$J10/1000","v":127.35002885696102},{"$f":"F107*'Resource Options'!$J10/1000","v":129.24754428692975},{"$f":"G107*'Resource Options'!$J10/1000","v":131.17333269680501},{"$f":"H107*'Resource Options'!$J10/1000","v":133.12781535398739},{"$f":"I107*'Resource Options'!$J10/1000","v":135.11141980276179},{"$f":"J107*'Resource Options'!$J10/1000","v":137.12457995782296},{"$f":"K107*'Resource Options'!$J10/1000","v":139.16773619919451},{"$f":"L107*'Resource Options'!$J10/1000","v":141.24133546856248},{"$f":"M107*'Resource Options'!$J10/1000","v":143.3458313670441},{"$f":"N107*'Resource Options'!$J10/1000","v":145.48168425441304},{"$f":"O107*'Resource Options'!$J10/1000","v":147.64936134980383},{"$f":"P107*'Resource Options'!$J10/1000","v":149.84933683391591},{"$f":"Q107*'Resource Options'!$J10/1000","v":152.08209195274122},{"$f":"R107*'Resource Options'!$J10/1000","v":154.3481151228371},{"$f":"S107*'Resource Options'!$J10/1000","v":156.64790203816739},{"$f":"T107*'Resource Options'!$J10/1000","v":158.98195577853608},{"$f":"U107*'Resource Options'!$J10/1000","v":161.35078691963628},{"$f":"V107*'Resource Options'!$J10/1000","v":163.75491364473888},{"$f":"W107*'Resource Options'!$J10/1000","v":166.19486185804547},{"$f":"X107*'Resource Options'!$J10/1000","v":168.67116529973035},{"$f":"Y107*'Resource Options'!$J10/1000","v":171.18436566269634},{"$f":"Z107*'Resource Options'!$J10/1000","v":173.73501271107048},{"$f":"AA107*'Resource Options'!$J10/1000","v":176.32366440046545},{"$f":"AB107*'Resource Options'!$J10/1000","v":178.95088700003237},{"$f":"AC107*'Resource Options'!$J10/1000","v":181.61725521633281},{"$f":"AD107*'Resource Options'!$J10/1000","v":184.3233523190562},{"$f":"AE107*'Resource Options'!$J10/1000","v":187.06977026861011},{"$f":"AF107*'Resource Options'!$J10/1000","v":189.8571098456124},{"$f":"AG107*'Resource Options'!$J10/1000","v":192.68598078231199},{"$f":"AH107*'Resource Options'!$J10/1000","v":195.55700189596845},{"$f":"AI107*'Resource Options'!$J10/1000","v":198.47080122421835},{"$f":"AJ107*'Resource Options'!$J10/1000","v":201.42801616245919},{"$f":"AK107*'Resource Options'!$J10/1000","v":204.42929360327986},{"$f":"AL107*'Resource Options'!$J10/1000","v":207.47529007796871},{"$f":"AM107*'Resource Options'!$J10/1000","v":210.56667190013042},{"$f":"AN107*'Resource Options'!$J10/1000","v":213.70411531144242},{"$f":"AO107*'Resource Options'!$J10/1000","v":216.88830662958293},{"$f":"AP107*'Resource Options'!$J10/1000","v":220.11994239836366},{"$f":"AQ107*'Resource Options'!$J10/1000","v":223.39972954009932},{"$f":"AR107*'Resource Options'!$J10/1000","v":226.72838551024677},{"$f":"AS107*'Resource Options'!$J10/1000","v":230.10663845434945},{"$f":"AT107*'Resource Options'!$J10/1000","v":233.53522736731924},{"$f":"AU107*'Resource Options'!$J10/1000","v":237.01490225509235},{"$f":"AV107*'Resource Options'!$J10/1000","v":240.54642429869324},{"$f":"AW107*'Resource Options'!$J10/1000","v":244.13056602074374},{"$f":"AX107*'Resource Options'!$J10/1000","v":247.76811145445285},{"$f":"AY107*'Resource Options'!$J10/1000","v":251.45985631512423},{"$f":"AZ107*'Resource Options'!$J10/1000","v":255.20660817421953},{"$f":"BA107*'Resource Options'!$J10/1000","v":259.00918663601544},{"$f":"BB107*'Resource Options'!$J10/1000","v":262.86842351689205},{"$f":"BC107*'Resource Options'!$J10/1000","v":266.78516302729372},{"$f":"BD107*'Resource Options'!$J10/1000","v":270.76026195640043},{"$f":"BE107*'Resource Options'!$J10/1000","v":274.7945898595508},{"$f":"BF107*'Resource Options'!$J10/1000","v":278.88902924845809},{"$f":"BG107*'Resource Options'!$J10/1000","v":283.04447578426021},{"$f":"BH107*'Resource Options'!$J10/1000","v":287.26183847344561},{"$f":"BI107*'Resource Options'!$J10/1000","v":291.54203986670001},{"$f":"BJ107*'Resource Options'!$J10/1000","v":295.88601626071375},{"$f":"BK107*'Resource Options'!$J10/1000","v":300.29471790299851},{"$f":"BL107*'Resource Options'!$J10/1000","v":304.76910919975313},{"$f":"BM107*'Resource Options'!$J10/1000","v":309.31016892682948},{"$f":"BN107*'Resource Options'!$J10/1000","v":313.91889044383925},{"$f":"BO107*'Resource Options'!$J10/1000","v":318.59628191145242},{"$f":"BP107*'Resource Options'!$J10/1000","v":323.34336651193308},{"$f":"BQ107*'Resource Options'!$J10/1000","v":328.16118267296093},{"$f":"BR107*'Resource Options'!$J10/1000","v":333.050784294788},{"$f":"BS107*'Resource Options'!$J10/1000","v":338.01324098078038},{"$f":"BT107*'Resource Options'!$J10/1000","v":343.04963827139403},{"$f":"BU107*'Resource Options'!$J10/1000","v":348.16107788163777},{"$f":"BV107*'Resource Options'!$J10/1000","v":353.34867794207418},{"$f":"BW107*'Resource Options'!$J10/1000","v":358.61357324341117},{"$f":"BX107*'Resource Options'!$J10/1000","v":363.95691548473803},{"$f":"BY107*'Resource Options'!$J10/1000","v":369.3798735254606},{"$f":"BZ107*'Resource Options'!$J10/1000","v":374.88363364098996},{"$f":"CA107*'Resource Options'!$J10/1000","v":380.46939978224066}]
["Siemens- SGT-800-57",{"$f":"B108*'Resource Options'!$J11/1000","v":57.644999999999996},{"$f":"C108*'Resource Options'!$J11/1000","v":58.73910209999999},{"$f":"D108*'Resource Options'!$J11/1000","v":59.853970257858002},{"$f":"E108*'Resource Options'!$J11/1000","v":60.989998613352142},{"$f":"F108*'Resource Options'!$J11/1000","v":62.147588787033555},{"$f":"G108*'Resource Options'!$J11/1000","v":63.327150022211455},{"$f":"H108*'Resource Options'!$J11/1000","v":64.529099329633056},{"$f":"I108*'Resource Options'!$J11/1000","v":65.753861634909484},{"$f":"J108*'Resource Options'!$J11/1000","v":67.001869928740049},{"$f":"K108*'Resource Options'!$J11/1000","v":68.273565419987548},{"$f":"L108*'Resource Options'!$J11/1000","v":69.569397691658907},{"$f":"M108*'Resource Options'!$J11/1000","v":70.818864074201102},{"$f":"N108*'Resource Options'!$J11/1000","v":72.090770872973749},{"$f":"O108*'Resource Options'!$J11/1000","v":73.385521117852377},{"$f":"P108*'Resource Options'!$J11/1000","v":74.703525077129015},{"$f":"Q108*'Resource Options'!$J11/1000","v":76.045200387514242},{"$f":"R108*'Resource Options'!$J11/1000","v":77.410972186473998},{"$f":"S108*'Resource Options'!$J11/1000","v":78.801273246943083},{"$f":"T108*'Resource Options'!$J11/1000","v":80.216544114458202},{"$f":"U108*'Resource Options'!$J11/1000","v":81.657233246753847},{"$f":"V108*'Resource Options'!$J11/1000","v":83.123797155865574},{"$f":"W108*'Resource Options'!$J11/1000","v":84.786273098982889},{"$f":"X108*'Resource Options'!$J11/1000","v":86.481998560962523},{"$f":"Y108*'Resource Options'!$J11/1000","v":88.21163853218178},{"$f":"Z108*'Resource Options'!$J11/1000","v":89.975871302825411},{"$f":"AA108*'Resource Options'!$J11/1000","v":91.775388728881921},{"$f":"AB108*'Resource Options'!$J11/1000","v":93.610896503459557},{"$f":"AC108*'Resource Options'!$J11/1000","v":95.483114433528769},{"$f":"AD108*'Resource Options'!$J11/1000","v":97.392776722199329},{"$f":"AE108*'Resource Options'!$J11/1000","v":99.340632256643332},{"$f":"AF108*'Resource Options'!$J11/1000","v":101.32744490177618},{"$f":"AG108*'Resource Options'!$J11/1000","v":103.3539937998117},{"$f":"AH108*'Resource Options'!$J11/1000","v":105.42107367580795},{"$f":"AI108*'Resource Options'!$J11/1000","v":107.52949514932411},{"$f":"AJ108*'Resource Options'!$J11/1000","v":109.68008505231059},{"$f":"AK108*'Resource Options'!$J11/1000","v":111.87368675335682},{"$f":"AL108*'Resource Options'!$J11/1000","v":114.11116048842395},{"$f":"AM108*'Resource Options'!$J11/1000","v":116.39338369819244},{"$f":"AN108*'Resource Options'!$J11/1000","v":118.72125137215627},{"$f":"AO108*'Resource Options'!$J11/1000","v":121.09567639959943},{"$f":"AP108*'Resource Options'!$J11/1000","v":123.5175899275914},{"$f":"AQ108*'Resource Options'!$J11/1000","v":125.98794172614323},{"$f":"AR108*'Resource Options'!$J11/1000","v":128.50770056066608},{"$f":"AS108*'Resource Options'!$J11/1000","v":131.07785457187941},{"$f":"AT108*'Resource Options'!$J11/1000","v":133.69941166331699},{"$f":"AU108*'Resource Options'!$J11/1000","v":136.37339989658335},{"$f":"AV108*'Resource Options'!$J11/1000","v":139.10086789451501},{"$f":"AW108*'Resource Options'!$J11/1000","v":141.88288525240532},{"$f":"AX108*'Resource Options'!$J11/1000","v":144.72054295745343},{"$f":"AY108*'Resource Options'!$J11/1000","v":147.61495381660251},{"$f":"AZ108*'Resource Options'!$J11/1000","v":150.5672528929345},{"$f":"BA108*'Resource Options'!$J11/1000","v":153.57859795079321},{"$f":"BB108*'Resource Options'!$J11/1000","v":156.65016990980908},{"$f":"BC108*'Resource Options'!$J11/1000","v":159.78317330800527},{"$f":"BD108*'Resource Options'!$J11/1000","v":162.97883677416539},{"$f":"BE108*'Resource Options'!$J11/1000","v":166.23841350964869},{"$f":"BF108*'Resource Options'!$J11/1000","v":169.5631817798417},{"$f":"BG108*'Resource Options'!$J11/1000","v":172.95444541543856},{"$f":"BH108*'Resource Options'!$J11/1000","v":176.41353432374729},{"$f":"BI108*'Resource Options'!$J11/1000","v":179.94180501022228},{"$f":"BJ108*'Resource Options'!$J11/1000","v":183.54064111042669},{"$f":"BK108*'Resource Options'!$J11/1000","v":187.21145393263527},{"$f":"BL108*'Resource Options'!$J11/1000","v":190.95568301128793},{"$f":"BM108*'Resource Options'!$J11/1000","v":194.77479667151374},{"$f":"BN108*'Resource Options'!$J11/1000","v":198.67029260494397},{"$f":"BO108*'Resource Options'!$J11/1000","v":202.64369845704286},{"$f":"BP108*'Resource Options'!$J11/1000","v":206.69657242618371},{"$f":"BQ108*'Resource Options'!$J11/1000","v":210.83050387470743},{"$f":"BR108*'Resource Options'!$J11/1000","v":215.04711395220156},{"$f":"BS108*'Resource Options'!$J11/1000","v":219.34805623124564},{"$f":"BT108*'Resource Options'!$J11/1000","v":223.73501735587055},{"$f":"BU108*'Resource Options'!$J11/1000","v":228.20971770298794},{"$f":"BV108*'Resource Options'!$J11/1000","v":232.77391205704771},{"$f":"BW108*'Resource Options'!$J11/1000","v":237.42939029818871},{"$f":"BX108*'Resource Options'!$J11/1000","v":242.1779781041524},{"$f":"BY108*'Resource Options'!$J11/1000","v":247.02153766623553},{"$f":"BZ108*'Resource Options'!$J11/1000","v":251.96196841956024},{"$f":"CA108*'Resource Options'!$J11/1000","v":257.00120778795144}]
["GE- LM6000- PF Sprint",{"$f":"B109*'Resource Options'!$J12/1000","v":58.307000000000002},{"$f":"C109*'Resource Options'!$J12/1000","v":59.413666859999999},{"$f":"D109*'Resource Options'!$J12/1000","v":60.541338257002813},{"$f":"E109*'Resource Options'!$J12/1000","v":61.69041285712072},{"$f":"F109*'Resource Options'!$J12/1000","v":62.861296893148868},{"$f":"G109*'Resource Options'!$J12/1000","v":64.054404308180835},{"$f":"H109*'Resource Options'!$J12/1000","v":65.270156901950102},{"$f":"I109*'Resource Options'!$J12/1000","v":66.508984479949106},{"$f":"J109*'Resource Options'!$J12/1000","v":67.771325005378543},{"$f":"K109*'Resource Options'!$J12/1000","v":69.057624753980633},{"$f":"L109*'Resource Options'!$J12/1000","v":70.368338471811185},{"$f":"M109*'Resource Options'!$J12/1000","v":71.703929536006186},{"$f":"N109*'Resource Options'!$J12/1000","v":73.064870118599572},{"$f":"O109*'Resource Options'!$J12/1000","v":74.451641353450597},{"$f":"P109*'Resource Options'!$J12/1000","v":75.864733506339078},{"$f":"Q109*'Resource Options'!$J12/1000","v":77.304646148289393},{"$f":"R109*'Resource Options'!$J12/1000","v":78.771888332183934},{"$f":"S109*'Resource Options'!$J12/1000","v":80.266978772728791},{"$f":"T109*'Resource Options'!$J12/1000","v":81.790446029835195},{"$f":"U109*'Resource Options'!$J12/1000","v":83.342828695481472},{"$f":"V109*'Resource Options'!$J12/1000","v":84.924675584121729},{"$f":"W109*'Resource Options'!$J12/1000","v":86.536545926708357},{"$f":"X109*'Resource Options'!$J12/1000","v":88.179009568397277},{"$f":"Y109*'Resource Options'!$J12/1000","v":89.852647170005469},{"$f":"Z109*'Resource Options'!$J12/1000","v":91.55805041329215},{"$f":"AA109*'Resource Options'!$J12/1000","v":93.29582221013645},{"$f":"AB109*'Resource Options'!$J12/1000","v":95.066576915684834},{"$f":"AC109*'Resource Options'!$J12/1000","v":96.870940545544542},{"$f":"AD109*'Resource Options'!$J12/1000","v":98.709550997098972},{"$f":"AE109*'Resource Options'!$J12/1000","v":100.58305827502392},{"$f":"AF109*'Resource Options'!$J12/1000","v":102.49212472108387},{"$f":"AG109*'Resource Options'!$J12/1000","v":104.43742524829003},{"$f":"AH109*'Resource Options'!$J12/1000","v":106.41964757950257},{"$f":"AI109*'Resource Options'!$J12/1000","v":108.43949249056153},{"$f":"AJ109*'Resource Options'!$J12/1000","v":110.49767405803239},{"$f":"AK109*'Resource Options'!$J12/1000","v":112.59491991165385},{"$f":"AL109*'Resource Options'!$J12/1000","v":114.73197149157704},{"$f":"AM109*'Resource Options'!$J12/1000","v":116.90958431048719},{"$f":"AN109*'Resource Options'!$J12/1000","v":119.12852822070023},{"$f":"AO109*'Resource Options'!$J12/1000","v":121.38958768632912},{"$f":"AP109*'Resource Options'!$J12/1000","v":123.69356206061566},{"$f":"AQ109*'Resource Options'!$J12/1000","v":126.04126586852614},{"$f":"AR109*'Resource Options'!$J12/1000","v":128.43352909471079},{"$f":"AS109*'Resource Options'!$J12/1000","v":130.87119747692836},{"$f":"AT109*'Resource Options'!$J12/1000","v":133.35513280504048},{"$f":"AU109*'Resource Options'!$J12/1000","v":135.88621322568017},{"$f":"AV109*'Resource Options'!$J12/1000","v":138.46533355270358},{"$f":"AW109*'Resource Options'!$J12/1000","v":141.09340558353387},{"$f":"AX109*'Resource Options'!$J12/1000","v":143.77135842150932},{"$f":"AY109*'Resource Options'!$J12/1000","v":146.50013880434958},{"$f":"AZ109*'Resource Options'!$J12/1000","v":149.28071143885612},{"$f":"BA109*'Resource Options'!$J12/1000","v":152.11405934196563},{"$f":"BB109*'Resource Options'!$J12/1000","v":155.00118418827611},{"$f":"BC109*'Resource Options'!$J12/1000","v":157.94310666416965},{"$f":"BD109*'Resource Options'!$J12/1000","v":160.94086682865557},{"$f":"BE109*'Resource Options'!$J12/1000","v":163.99552448106346},{"$f":"BF109*'Resource Options'!$J12/1000","v":167.10815953571401},{"$f":"BG109*'Resource Options'!$J12/1000","v":170.27987240370194},{"$f":"BH109*'Resource Options'!$J12/1000","v":173.51178438192417},{"$f":"BI109*'Resource Options'!$J12/1000","v":176.80503804949311},{"$f":"BJ109*'Resource Options'!$J12/1000","v":180.1607976716725},{"$f":"BK109*'Resource Options'!$J12/1000","v":183.58024961148087},{"$f":"BL109*'Resource Options'!$J12/1000","v":187.06460274910677},{"$f":"BM109*'Resource Options'!$J12/1000","v":190.61508890928482},{"$f":"BN109*'Resource Options'!$J12/1000","v":194.23296329678303},{"$f":"BO109*'Resource Options'!$J12/1000","v":197.919504940156},{"$f":"BP109*'Resource Options'!$J12/1000","v":201.67601714392018},{"$f":"BQ109*'Resource Options'!$J12/1000","v":205.50382794931181},{"$f":"BR109*'Resource Options'!$J12/1000","v":209.40429060378975},{"$f":"BS109*'Resource Options'!$J12/1000","v":213.37878403944967},{"$f":"BT109*'Resource Options'!$J12/1000","v":217.42871336051846},{"$f":"BU109*'Resource Options'!$J12/1000","v":221.55551034010108},{"$f":"BV109*'Resource Options'!$J12/1000","v":225.76063392635621},{"$f":"BW109*'Resource Options'!$J12/1000","v":230.04557075827844},{"$f":"BX109*'Resource Options'!$J12/1000","v":234.41183569127057},{"$f":"BY109*'Resource Options'!$J12/1000","v":238.86097233269089},{"$f":"BZ109*'Resource Options'!$J12/1000","v":243.39455358756544},{"$f":"CA109*'Resource Options'!$J12/1000","v":248.01418221465741}]
["Siemens- SGT6-9000HL CCCT",{"$f":"B110*'Resource Options'!$J13/1000","v":476.78200000000004},{"$f":"C110*'Resource Options'!$J13/1000","v":483.88605180000008},{"$f":"D110*'Resource Options'!$J13/1000","v":491.09595397181999},{"$f":"E110*'Resource Options'!$J13/1000","v":498.41328368600017},{"$f":"F110*'Resource Options'!$J13/1000","v":505.83964161292153},{"$f":"G110*'Resource Options'!$J13/1000","v":513.37665227295417},{"$f":"H110*'Resource Options'!$J13/1000","v":521.02596439182116},{"$f":"I110*'Resource Options'!$J13/1000","v":528.78925126125932},{"$f":"J110*'Resource Options'!$J13/1000","v":536.66821110505202},{"$f":"K110*'Resource Options'!$J13/1000","v":544.66456745051732},{"$f":"L110*'Resource Options'!$J13/1000","v":552.78006950553004},{"$f":"M110*'Resource Options'!$J13/1000","v":561.01649254116251},{"$f":"N110*'Resource Options'!$J13/1000","v":569.37563828002578},{"$f":"O110*'Resource Options'!$J13/1000","v":577.85933529039823},{"$f":"P110*'Resource Options'!$J13/1000","v":586.46943938622519},{"$f":"Q110*'Resource Options'!$J13/1000","v":595.20783403307996},{"$f":"R110*'Resource Options'!$J13/1000","v":604.07643076017291},{"$f":"S110*'Resource Options'!$J13/1000","v":613.07716957849959},{"$f":"T110*'Resource Options'!$J13/1000","v":622.21201940521917},{"$f":"U110*'Resource Options'!$J13/1000","v":631.48297849435698},{"$f":"V110*'Resource Options'!$J13/1000","v":640.89207487392298},{"$f":"W110*'Resource Options'!$J13/1000","v":650.4413667895443},{"$f":"X110*'Resource Options'!$J13/1000","v":660.13294315470876},{"$f":"Y110*'Resource Options'!$J13/1000","v":669.96892400771378},{"$f":"Z110*'Resource Options'!$J13/1000","v":679.95146097542886},{"$f":"AA110*'Resource Options'!$J13/1000","v":690.08273774396264},{"$f":"AB110*'Resource Options'!$J13/1000","v":700.36497053634776},{"$f":"AC110*'Resource Options'!$J13/1000","v":710.80040859733924},{"$f":"AD110*'Resource Options'!$J13/1000","v":721.39133468543969},{"$f":"AE110*'Resource Options'!$J13/1000","v":732.14006557225264},{"$f":"AF110*'Resource Options'!$J13/1000","v":743.04895254927919},{"$f":"AG110*'Resource Options'!$J13/1000","v":754.12038194226341},{"$f":"AH110*'Resource Options'!$J13/1000","v":765.35677563320326},{"$f":"AI110*'Resource Options'!$J13/1000","v":776.76059159013789},{"$f":"AJ110*'Resource Options'!$J13/1000","v":788.33432440483091},{"$f":"AK110*'Resource Options'!$J13/1000","v":800.08050583846295},{"$f":"AL110*'Resource Options'!$J13/1000","v":812.00170537545603},{"$f":"AM110*'Resource Options'!$J13/1000","v":824.1005307855504},{"$f":"AN110*'Resource Options'!$J13/1000","v":836.37962869425519},{"$f":"AO110*'Resource Options'!$J13/1000","v":848.84168516179966},{"$f":"AP110*'Resource Options'!$J13/1000","v":861.4894262707104},{"$f":"AQ110*'Resource Options'!$J13/1000","v":874.32561872214364},{"$f":"AR110*'Resource Options'!$J13/1000","v":887.35307044110391},{"$f":"AS110*'Resource Options'!$J13/1000","v":900.5746311906762},{"$f":"AT110*'Resource Options'!$J13/1000","v":913.99319319541712},{"$f":"AU110*'Resource Options'!$J13/1000","v":927.61169177402894},{"$f":"AV110*'Resource Options'!$J13/1000","v":941.43310598146206},{"$f":"AW110*'Resource Options'!$J13/1000","v":955.46045926058582},{"$f":"AX110*'Resource Options'!$J13/1000","v":969.69682010356837},{"$f":"AY110*'Resource Options'!$J13/1000","v":984.14530272311163},{"$f":"AZ110*'Resource Options'!$J13/1000","v":998.80906773368599},{"$f":"BA110*'Resource Options'!$J13/1000","v":1013.691322842918},{"$f":"BB110*'Resource Options'!$J13/1000","v":1028.7953235532775},{"$f":"BC110*'Resource Options'!$J13/1000","v":1044.1243738742214},{"$f":"BD110*'Resource Options'!$J13/1000","v":1059.6818270449473},{"$f":"BE110*'Resource Options'!$J13/1000","v":1075.4710862679169},{"$f":"BF110*'Resource Options'!$J13/1000","v":1091.4956054533088},{"$f":"BG110*'Resource Options'!$J13/1000","v":1107.7588899745631},{"$f":"BH110*'Resource Options'!$J13/1000","v":1124.264497435184},{"$f":"BI110*'Resource Options'!$J13/1000","v":1141.0160384469684},{"$f":"BJ110*'Resource Options'!$J13/1000","v":1158.0171774198282},{"$f":"BK110*'Resource Options'!$J13/1000","v":1175.2716333633837},{"$f":"BL110*'Resource Options'!$J13/1000","v":1192.7831807004982},{"$f":"BM110*'Resource Options'!$J13/1000","v":1210.5556500929354},{"$f":"BN110*'Resource Options'!$J13/1000","v":1228.5929292793205},{"$f":"BO110*'Resource Options'!$J13/1000","v":1246.8989639255822},{"$f":"BP110*'Resource Options'!$J13/1000","v":1265.4777584880735},{"$f":"BQ110*'Resource Options'!$J13/1000","v":1284.3333770895458},{"$f":"BR110*'Resource Options'!$J13/1000","v":1303.46994440818},{"$f":"BS110*'Resource Options'!$J13/1000","v":1322.8916465798618},{"$f":"BT110*'Resource Options'!$J13/1000","v":1342.6027321139018},{"$f":"BU110*'Resource Options'!$J13/1000","v":1362.6075128223988},{"$f":"BV110*'Resource Options'!$J13/1000","v":1382.9103647634527},{"$f":"BW110*'Resource Options'!$J13/1000","v":1403.5157291984281},{"$f":"BX110*'Resource Options'!$J13/1000","v":1424.4281135634844},{"$f":"BY110*'Resource Options'!$J13/1000","v":1445.6520924555809},{"$f":"BZ110*'Resource Options'!$J13/1000","v":1467.1923086331692},{"$f":"CA110*'Resource Options'!$J13/1000","v":1489.0534740318033}]
["GE - 7F.04 One on One",{"$f":"B111*'Resource Options'!$J14/1000","v":326.22899999999998},{"$f":"C111*'Resource Options'!$J14/1000","v":331.08981209999996},{"$f":"D111*'Resource Options'!$J14/1000","v":336.02305030029004},{"$f":"E111*'Resource Options'!$J14/1000","v":341.02979374976434},{"$f":"F111*'Resource Options'!$J14/1000","v":346.11113767663579},{"$f":"G111*'Resource Options'!$J14/1000","v":351.26819362801774},{"$f":"H111*'Resource Options'!$J14/1000","v":356.50208971307512},{"$f":"I111*'Resource Options'!$J14/1000","v":361.81397084980006},{"$f":"J111*'Resource Options'!$J14/1000","v":367.20499901546208},{"$f":"K111*'Resource Options'!$J14/1000","v":372.67635350079246},{"$f":"L111*'Resource Options'!$J14/1000","v":378.22923116795425},{"$f":"M111*'Resource Options'!$J14/1000","v":383.86484671235684},{"$f":"N111*'Resource Options'!$J14/1000","v":389.58443292837092},{"$f":"O111*'Resource Options'!$J14/1000","v":395.38924097900366},{"$f":"P111*'Resource Options'!$J14/1000","v":401.28054066959089},{"$f":"Q111*'Resource Options'!$J14/1000","v":407.2596207255678},{"$f":"R111*'Resource Options'!$J14/1000","v":413.32778907437876},{"$f":"S111*'Resource Options'!$J14/1000","v":419.48637313158707},{"$f":"T111*'Resource Options'!$J14/1000","v":425.73672009124772},{"$f":"U111*'Resource Options'!$J14/1000","v":432.08019722060732},{"$f":"V111*'Resource Options'!$J14/1000","v":438.51819215919437},{"$f":"W111*'Resource Options'!$J14/1000","v":445.05211322236636},{"$f":"X111*'Resource Options'!$J14/1000","v":451.68338970937964},{"$f":"Y111*'Resource Options'!$J14/1000","v":458.41347221604946},{"$f":"Z111*'Resource Options'!$J14/1000","v":465.24383295206854},{"$f":"AA111*'Resource Options'!$J14/1000","v":472.17596606305432},{"$f":"AB111*'Resource Options'!$J14/1000","v":479.21138795739381},{"$f":"AC111*'Resource Options'!$J14/1000","v":486.35163763795902},{"$f":"AD111*'Resource Options'!$J14/1000","v":493.59827703876454},{"$f":"AE111*'Resource Options'!$J14/1000","v":500.95289136664218},{"$f":"AF111*'Resource Options'!$J14/1000","v":508.41708944800513},{"$f":"AG111*'Resource Options'!$J14/1000","v":515.99250408078046},{"$f":"AH111*'Resource Options'!$J14/1000","v":523.68079239158408},{"$f":"AI111*'Resource Options'!$J14/1000","v":531.48363619821873},{"$f":"AJ111*'Resource Options'!$J14/1000","v":539.40274237757228},{"$f":"AK111*'Resource Options'!$J14/1000","v":547.43984323899792},{"$f":"AL111*'Resource Options'!$J14/1000","v":555.59669690325904},{"$f":"AM111*'Resource Options'!$J14/1000","v":563.8750876871178},{"$f":"AN111*'Resource Options'!$J14/1000","v":572.27682649365579},{"$f":"AO111*'Resource Options'!$J14/1000","v":580.8037512084112},{"$f":"AP111*'Resource Options'!$J14/1000","v":589.45772710141671},{"$f":"AQ111*'Resource Options'!$J14/1000","v":598.2406472352277},{"$f":"AR111*'Resource Options'!$J14/1000","v":607.1544328790327},{"$f":"AS111*'Resource Options'!$J14/1000","v":616.2010339289302},{"$f":"AT111*'Resource Options'!$J14/1000","v":625.38242933447123},{"$f":"AU111*'Resource Options'!$J14/1000","v":634.70062753155491},{"$f":"AV111*'Resource Options'!$J14/1000","v":644.15766688177507},{"$f":"AW111*'Resource Options'!$J14/1000","v":653.75561611831336},{"$f":"AX111*'Resource Options'!$J14/1000","v":663.49657479847633},{"$f":"AY111*'Resource Options'!$J14/1000","v":673.38267376297358},{"$f":"AZ111*'Resource Options'!$J14/1000","v":683.41607560204193},{"$f":"BA111*'Resource Options'!$J14/1000","v":693.59897512851228},{"$f":"BB111*'Resource Options'!$J14/1000","v":703.93359985792722},{"$f":"BC111*'Resource Options'!$J14/1000","v":714.42221049581042},{"$f":"BD111*'Resource Options'!$J14/1000","v":725.067101432198},{"$f":"BE111*'Resource Options'!$J14/1000","v":735.87060124353786},{"$f":"BF111*'Resource Options'!$J14/1000","v":746.8350732020665},{"$f":"BG111*'Resource Options'!$J14/1000","v":757.96291579277738},{"$f":"BH111*'Resource Options'!$J14/1000","v":769.25656323808994},{"$f":"BI111*'Resource Options'!$J14/1000","v":780.71848603033732},{"$f":"BJ111*'Resource Options'!$J14/1000","v":792.35119147218927},{"$f":"BK111*'Resource Options'!$J14/1000","v":804.15722422512511},{"$f":"BL111*'Resource Options'!$J14/1000","v":816.13916686607956},{"$f":"BM111*'Resource Options'!$J14/1000","v":828.29964045238398},{"$f":"BN111*'Resource Options'!$J14/1000","v":840.64130509512449},{"$f":"BO111*'Resource Options'!$J14/1000","v":853.16686054104184},{"$f":"BP111*'Resource Options'!$J14/1000","v":865.87904676310336},{"$f":"BQ111*'Resource Options'!$J14/1000","v":878.78064455987374},{"$f":"BR111*'Resource Options'!$J14/1000","v":891.87447616381576},{"$f":"BS111*'Resource Options'!$J14/1000","v":905.16340585865669},{"$f":"BT111*'Resource Options'!$J14/1000","v":918.65034060595076},{"$f":"BU111*'Resource Options'!$J14/1000","v":932.33823068097945},{"$f":"BV111*'Resource Options'!$J14/1000","v":946.23007031812608},{"$f":"BW111*'Resource Options'!$J14/1000","v":960.32889836586617},{"$f":"BX111*'Resource Options'!$J14/1000","v":974.63779895151731},{"$f":"BY111*'Resource Options'!$J14/1000","v":989.15990215589511},{"$f":"BZ111*'Resource Options'!$J14/1000","v":1003.8983846980179},{"$f":"CA111*'Resource Options'!$J14/1000","v":1018.8564706300184}]
["Siemens- SGT-800 3 on 2",{"$f":"B112*'Resource Options'!$J15/1000","v":361.82400000000007},{"$f":"C112*'Resource Options'!$J15/1000","v":367.21517760000006},{"$f":"D112*'Resource Options'!$J15/1000","v":372.68668374624002},{"$f":"E112*'Resource Options'!$J15/1000","v":378.23971533405904},{"$f":"F112*'Resource Options'!$J15/1000","v":383.8754870925365},{"$f":"G112*'Resource Options'!$J15/1000","v":389.59523185021527},{"$f":"H112*'Resource Options'!$J15/1000","v":395.40020080478348},{"$f":"I112*'Resource Options'!$J15/1000","v":401.2916637967748},{"$f":"J112*'Resource Options'!$J15/1000","v":407.27090958734675},{"$f":"K112*'Resource Options'!$J15/1000","v":413.33924614019816},{"$f":"L112*'Resource Options'!$J15/1000","v":419.49800090768713},{"$f":"M112*'Resource Options'!$J15/1000","v":425.74852112121164},{"$f":"N112*'Resource Options'!$J15/1000","v":432.0921740859178},{"$f":"O112*'Resource Options'!$J15/1000","v":438.53034747979797},{"$f":"P112*'Resource Options'!$J15/1000","v":445.06444965724694},{"$f":"Q112*'Resource Options'!$J15/1000","v":451.69590995713997},{"$f":"R112*'Resource Options'!$J15/1000","v":458.42617901550136},{"$f":"S112*'Resource Options'!$J15/1000","v":465.25672908283241},{"$f":"T112*'Resource Options'!$J15/1000","v":472.18905434616653},{"$f":"U112*'Resource Options'!$J15/1000","v":479.22467125592442},{"$f":"V112*'Resource Options'!$J15/1000","v":486.36511885763775},{"$f":"W112*'Resource Options'!$J15/1000","v":493.61195912861649},{"$f":"X112*'Resource Options'!$J15/1000","v":500.96677731963285},{"$f":"Y112*'Resource Options'!$J15/1000","v":508.4311823016954},{"$f":"Z112*'Resource Options'!$J15/1000","v":516.00680691799062},{"$f":"AA112*'Resource Options'!$J15/1000","v":523.69530834106877},{"$f":"AB112*'Resource Options'!$J15/1000","v":531.49836843535081},{"$f":"AC112*'Resource Options'!$J15/1000","v":539.41769412503754},{"$f":"AD112*'Resource Options'!$J15/1000","v":547.45501776750052},{"$f":"AE112*'Resource Options'!$J15/1000","v":555.61209753223625},{"$f":"AF112*'Resource Options'!$J15/1000","v":563.89071778546668},{"$f":"AG112*'Resource Options'!$J15/1000","v":572.2926894804699},{"$f":"AH112*'Resource Options'!$J15/1000","v":580.81985055372911},{"$f":"AI112*'Resource Options'!$J15/1000","v":589.4740663269796},{"$f":"AJ112*'Resource Options'!$J15/1000","v":598.25722991525174},{"$f":"AK112*'Resource Options'!$J15/1000","v":607.1712626409892},{"$f":"AL112*'Resource Options'!$J15/1000","v":616.2181144543398},{"$f":"AM112*'Resource Options'!$J15/1000","v":625.39976435970948},{"$f":"AN112*'Resource Options'!$J15/1000","v":634.71822084866915},{"$f":"AO112*'Resource Options'!$J15/1000","v":644.17552233931417},{"$f":"AP112*'Resource Options'!$J15/1000","v":653.77373762217007},{"$f":"AQ112*'Resource Options'!$J15/1000","v":663.51496631274051},{"$f":"AR112*'Resource Options'!$J15/1000","v":673.40133931080027},{"$f":"AS112*'Resource Options'!$J15/1000","v":683.43501926653119},{"$f":"AT112*'Resource Options'!$J15/1000","v":693.61820105360255},{"$f":"AU112*'Resource Options'!$J15/1000","v":703.95311224930117},{"$f":"AV112*'Resource Options'!$J15/1000","v":714.44201362181582},{"$f":"AW112*'Resource Options'!$J15/1000","v":725.08719962478085},{"$f":"AX112*'Resource Options'!$J15/1000","v":735.89099889918987},{"$f":"AY112*'Resource Options'!$J15/1000","v":746.85577478278788},{"$f":"AZ112*'Resource Options'!$J15/1000","v":757.98392582705139},{"$f":"BA112*'Resource Options'!$J15/1000","v":769.27788632187446},{"$f":"BB112*'Resource Options'!$J15/1000","v":780.74012682807029},{"$f":"BC112*'Resource Options'!$J15/1000","v":792.37315471780846},{"$f":"BD112*'Resource Options'!$J15/1000","v":804.17951472310392},{"$f":"BE112*'Resource Options'!$J15/1000","v":816.16178949247808},{"$f":"BF112*'Resource Options'!$J15/1000","v":828.32260015591623},{"$f":"BG112*'Resource Options'!$J15/1000","v":840.6646068982393},{"$f":"BH112*'Resource Options'!$J15/1000","v":853.19050954102306},{"$f":"BI112*'Resource Options'!$J15/1000","v":865.90304813318426},{"$f":"BJ112*'Resource Options'!$J15/1000","v":878.80500355036861},{"$f":"BK112*'Resource Options'!$J15/1000","v":891.8991981032691},{"$f":"BL112*'Resource Options'!$J15/1000","v":905.1884961550079},{"$f":"BM112*'Resource Options'!$J15/1000","v":918.67580474771751},{"$f":"BN112*'Resource Options'!$J15/1000","v":932.36407423845833},{"$f":"BO112*'Resource Options'!$J15/1000","v":946.25629894461133},{"$f":"BP112*'Resource Options'!$J15/1000","v":960.35551779888601},{"$f":"BQ112*'Resource Options'!$J15/1000","v":974.66481501408953},{"$f":"BR112*'Resource Options'!$J15/1000","v":989.18732075779951},{"$f":"BS112*'Resource Options'!$J15/1000","v":1003.9262118370909},{"$f":"BT112*'Resource Options'!$J15/1000","v":1018.8847123934636},{"$f":"BU112*'Resource Options'!$J15/1000","v":1034.0660946081261},{"$f":"BV112*'Resource Options'!$J15/1000","v":1049.4736794177873},{"$f":"BW112*'Resource Options'!$J15/1000","v":1065.1108372411122},{"$f":"BX112*'Resource Options'!$J15/1000","v":1080.980988716005},{"$f":"BY112*'Resource Options'!$J15/1000","v":1097.0876054478733},{"$f":"BZ112*'Resource Options'!$J15/1000","v":1113.4342107690468},{"$f":"CA112*'Resource Options'!$J15/1000","v":1130.0243805095056}]
["Small Modular Reactor (share)",{"$f":"B113*'Resource Options'!$J16/1000","v":454.39590643274846},{"$f":"C113*'Resource Options'!$J16/1000","v":461.16640543859648},{"$f":"D113*'Resource Options'!$J16/1000","v":468.03778487963166},{"$f":"E113*'Resource Options'!$J16/1000","v":475.01154787433808},{"$f":"F113*'Resource Options'!$J16/1000","v":482.08921993766575},{"$f":"G113*'Resource Options'!$J16/1000","v":489.27234931473703},{"$f":"H113*'Resource Options'!$J16/1000","v":496.56250731952656},{"$f":"I113*'Resource Options'!$J16/1000","v":503.96128867858755},{"$f":"J113*'Resource Options'!$J16/1000","v":511.47031187989853},{"$f":"K113*'Resource Options'!$J16/1000","v":519.09121952690896},{"$f":"L113*'Resource Options'!$J16/1000","v":526.82567869785987},{"$f":"M113*'Resource Options'!$J16/1000","v":534.67538131045808},{"$f":"N113*'Resource Options'!$J16/1000","v":542.64204449198394},{"$f":"O113*'Resource Options'!$J16/1000","v":550.72741095491449},{"$f":"P113*'Resource Options'!$J16/1000","v":558.93324937814282},{"$f":"Q113*'Resource Options'!$J16/1000","v":567.2613547938771},{"$f":"R113*'Resource Options'!$J16/1000","v":575.71354898030586},{"$f":"S113*'Resource Options'!$J16/1000","v":584.29168086011271},{"$f":"T113*'Resource Options'!$J16/1000","v":592.99762690492832},{"$f":"U113*'Resource Options'!$J16/1000","v":601.83329154581179},{"$f":"V113*'Resource Options'!$J16/1000","v":610.8006075898445},{"$f":"W113*'Resource Options'!$J16/1000","v":619.90153664293314},{"$f":"X113*'Resource Options'!$J16/1000","v":629.13806953891287},{"$f":"Y113*'Resource Options'!$J16/1000","v":638.51222677504256},{"$f":"Z113*'Resource Options'!$J16/1000","v":648.02605895399086},{"$f":"AA113*'Resource Options'!$J16/1000","v":657.68164723240523},{"$f":"AB113*'Resource Options'!$J16/1000","v":667.4811037761682},{"$f":"AC113*'Resource Options'!$J16/1000","v":677.42657222243304},{"$f":"AD113*'Resource Options'!$J16/1000","v":687.52022814854729},{"$f":"AE113*'Resource Options'!$J16/1000","v":697.76427954796077},{"$f":"AF113*'Resource Options'!$J16/1000","v":708.16096731322523},{"$f":"AG113*'Resource Options'!$J16/1000","v":718.71256572619234},{"$f":"AH113*'Resource Options'!$J16/1000","v":729.42138295551263},{"$f":"AI113*'Resource Options'!$J16/1000","v":740.28976156154977},{"$f":"AJ113*'Resource Options'!$J16/1000","v":751.32007900881683},{"$f":"AK113*'Resource Options'!$J16/1000","v":762.51474818604834},{"$f":"AL113*'Resource Options'!$J16/1000","v":773.87621793402047},{"$f":"AM113*'Resource Options'!$J16/1000","v":785.40697358123725},{"$f":"AN113*'Resource Options'!$J16/1000","v":797.10953748759778},{"$f":"AO113*'Resource Options'!$J16/1000","v":808.98646959616303},{"$f":"AP113*'Resource Options'!$J16/1000","v":821.04036799314599},{"$f":"AQ113*'Resource Options'!$J16/1000","v":833.27386947624382},{"$f":"AR113*'Resource Options'!$J16/1000","v":845.68965013143963},{"$f":"AS113*'Resource Options'!$J16/1000","v":858.29042591839823},{"$f":"AT113*'Resource Options'!$J16/1000","v":871.0789532645822},{"$f":"AU113*'Resource Options'!$J16/1000","v":884.05802966822455},{"$f":"AV113*'Resource Options'!$J16/1000","v":897.23049431028119},{"$f":"AW113*'Resource Options'!$J16/1000","v":910.59922867550438},{"$f":"AX113*'Resource Options'!$J16/1000","v":924.16715718276919},{"$f":"AY113*'Resource Options'!$J16/1000","v":937.93724782479251},{"$f":"AZ113*'Resource Options'!$J16/1000","v":951.91251281738187},{"$f":"BA113*'Resource Options'!$J16/1000","v":966.09600925836094},{"$f":"BB113*'Resource Options'!$J16/1000","v":980.4908397963103},{"$f":"BC113*'Resource Options'!$J16/1000","v":995.10015330927536},{"$f":"BD113*'Resource Options'!$J16/1000","v":1009.9271455935836},{"$f":"BE113*'Resource Options'!$J16/1000","v":1024.9750600629279},{"$f":"BF113*'Resource Options'!$J16/1000","v":1040.2471884578661},{"$f":"BG113*'Resource Options'!$J16/1000","v":1055.7468715658881},{"$f":"BH113*'Resource Options'!$J16/1000","v":1071.4774999522199},{"$f":"BI113*'Resource Options'!$J16/1000","v":1087.4425147015079},{"$f":"BJ113*'Resource Options'!$J16/1000","v":1103.6454081705604},{"$f":"BK113*'Resource Options'!$J16/1000","v":1120.0897247523019},{"$f":"BL113*'Resource Options'!$J16/1000","v":1136.7790616511113},{"$f":"BM113*'Resource Options'!$J16/1000","v":1153.7170696697128},{"$f":"BN113*'Resource Options'!$J16/1000","v":1170.9074540077913},{"$f":"BO113*'Resource Options'!$J16/1000","v":1188.3539750725074},{"$f":"BP113*'Resource Options'!$J16/1000","v":1206.0604493010881},{"$f":"BQ113*'Resource Options'!$J16/1000","v":1224.0307499956743},{"$f":"BR113*'Resource Options'!$J16/1000","v":1242.2688081706099},{"$f":"BS113*'Resource Options'!$J16/1000","v":1260.7786134123521},{"$f":"BT113*'Resource Options'!$J16/1000","v":1279.5642147521958},{"$f":"BU113*'Resource Options'!$J16/1000","v":1298.6297215520037},{"$f":"BV113*'Resource Options'!$J16/1000","v":1317.9793044031285},{"$f":"BW113*'Resource Options'!$J16/1000","v":1337.6171960387351},{"$f":"BX113*'Resource Options'!$J16/1000","v":1357.5476922597122},{"$f":"BY113*'Resource Options'!$J16/1000","v":1377.775152874382},{"$f":"BZ113*'Resource Options'!$J16/1000","v":1398.3040026522103},{"$f":"CA113*'Resource Options'!$J16/1000","v":1419.1387322917283}]
["NW Wind On System (Share)",{"$f":"B114*'Resource Options'!$J17/1000","v":130},{"$f":"C114*'Resource Options'!$J17/1000","v":125.27231391915741},{"$f":"D114*'Resource Options'!$J17/1000","v":125.30137339762501},{"$f":"E114*'Resource Options'!$J17/1000","v":127.31962942247046},{"$f":"F114*'Resource Options'!$J17/1000","v":128.70028900755588},{"$f":"G114*'Resource Options'!$J17/1000","v":129.70726316515587},{"$f":"H114*'Resource Options'!$J17/1000","v":131.56293365262565},{"$f":"I114*'Resource Options'!$J17/1000","v":133.06900584477961},{"$f":"J114*'Resource Options'!$J17/1000","v":133.89788454147885},{"$f":"K114*'Resource Options'!$J17/1000","v":134.82159123300357},{"$f":"L114*'Resource Options'!$J17/1000","v":135.84045203340884},{"$f":"M114*'Resource Options'!$J17/1000","v":136.86971425413006},{"$f":"N114*'Resource Options'!$J17/1000","v":138.09833221840952},{"$f":"O114*'Resource Options'!$J17/1000","v":139.7616991583381},{"$f":"P114*'Resource Options'!$J17/1000","v":142.22235589608906},{"$f":"Q114*'Resource Options'!$J17/1000","v":144.64411723777232},{"$f":"R114*'Resource Options'!$J17/1000","v":146.72603245961048},{"$f":"S114*'Resource Options'!$J17/1000","v":148.80733224922398},{"$f":"T114*'Resource Options'!$J17/1000","v":150.91317740728493},{"$f":"U114*'Resource Options'!$J17/1000","v":153.03238912746599},{"$f":"V114*'Resource Options'!$J17/1000","v":155.16683588298559},{"$f":"W114*'Resource Options'!$J17/1000","v":157.70908663312144},{"$f":"X114*'Resource Options'!$J17/1000","v":160.28418484286266},{"$f":"Y114*'Resource Options'!$J17/1000","v":162.89238115436254},{"$f":"Z114*'Resource Options'!$J17/1000","v":165.53392477279434},{"$f":"AA114*'Resource Options'!$J17/1000","v":168.20906338715622},{"$f":"AB114*'Resource Options'!$J17/1000","v":170.91804309020239},{"$f":"AC114*'Resource Options'!$J17/1000","v":173.66110829751165},{"$f":"AD114*'Resource Options'!$J17/1000","v":176.438501665708},{"$f":"AE114*'Resource Options'!$J17/1000","v":179.25046400984559},{"$f":"AF114*'Resource Options'!$J17/1000","v":182.09723421997259},{"$f":"AG114*'Resource Options'!$J17/1000","v":184.99938177146524},{"$f":"AH114*'Resource Options'!$J17/1000","v":187.93745354621944},{"$f":"AI114*'Resource Options'!$J17/1000","v":190.92218637286987},{"$f":"AJ114*'Resource Options'!$J17/1000","v":193.95432129994461},{"$f":"AK114*'Resource Options'!$J17/1000","v":197.0346111449503},{"$f":"AL114*'Resource Options'!$J17/1000","v":200.16382068128149},{"$f":"AM114*'Resource Options'!$J17/1000","v":203.34272682809839},{"$f":"AN114*'Resource Options'!$J17/1000","v":206.57211884321993},{"$f":"AO114*'Resource Options'!$J17/1000","v":209.85279851908058},{"$f":"AP114*'Resource Options'!$J17/1000","v":213.18558038179913},{"$f":"AQ114*'Resource Options'!$J17/1000","v":216.57129189340904},{"$f":"AR114*'Resource Options'!$J17/1000","v":220.01077365730009},{"$f":"AS114*'Resource Options'!$J17/1000","v":223.50487962692367},{"$f":"AT114*'Resource Options'!$J17/1000","v":227.05447731781169},{"$f":"AU114*'Resource Options'!$J17/1000","v":230.66044802296315},{"$f":"AV114*'Resource Options'!$J17/1000","v":234.3236870316513},{"$f":"AW114*'Resource Options'!$J17/1000","v":238.04510385170593},{"$f":"AX114*'Resource Options'!$J17/1000","v":241.8256224353253},{"$f":"AY114*'Resource Options'!$J17/1000","v":245.66618140847527},{"$f":"AZ114*'Resource Options'!$J17/1000","v":249.56773430393051},{"$f":"BA114*'Resource Options'!$J17/1000","v":253.53124979801754},{"$f":"BB114*'Resource Options'!$J17/1000","v":257.5577119511176},{"$f":"BC114*'Resource Options'!$J17/1000","v":261.64812045198846},{"$f":"BD114*'Resource Options'!$J17/1000","v":265.80349086596704},{"$f":"BE114*'Resource Options'!$J17/1000","v":270.02485488711369},{"$f":"BF114*'Resource Options'!$J17/1000","v":274.31326059436077},{"$f":"BG114*'Resource Options'!$J17/1000","v":278.66977271172937},{"$f":"BH114*'Resource Options'!$J17/1000","v":283.09547287267867},{"$f":"BI114*'Resource Options'!$J17/1000","v":287.59145988865367},{"$f":"BJ114*'Resource Options'!$J17/1000","v":292.15885002189754},{"$f":"BK114*'Resource Options'!$J17/1000","v":296.79877726259701},{"$f":"BL114*'Resource Options'!$J17/1000","v":301.512393610429},{"$f":"BM114*'Resource Options'!$J17/1000","v":306.30086936057893},{"$f":"BN114*'Resource Options'!$J17/1000","v":311.16539339430085},{"$f":"BO114*'Resource Options'!$J17/1000","v":316.10717347409292},{"$f":"BP114*'Resource Options'!$J17/1000","v":321.12743654356018},{"$f":"BQ114*'Resource Options'!$J17/1000","v":326.22742903203959},{"$f":"BR114*'Resource Options'!$J17/1000","v":331.40841716406322},{"$f":"BS114*'Resource Options'!$J17/1000","v":336.67168727373604},{"$f":"BT114*'Resource Options'!$J17/1000","v":342.01854612410659},{"$f":"BU114*'Resource Options'!$J17/1000","v":347.45032123160968},{"$f":"BV114*'Resource Options'!$J17/1000","v":352.96836119566171},{"$f":"BW114*'Resource Options'!$J17/1000","v":358.57403603349076},{"$f":"BX114*'Resource Options'!$J17/1000","v":364.26873752028342},{"$f":"BY114*'Resource Options'!$J17/1000","v":370.05387953473513},{"$f":"BZ114*'Resource Options'!$J17/1000","v":375.93089841008685},{"$f":"CA114*'Resource Options'!$J17/1000","v":381.90125329073777}]
["NW Wind Off System",{"$f":"B115*'Resource Options'!$J18/1000","v":126.82926829268294},{"$f":"C115*'Resource Options'!$J18/1000","v":122.21689162844625},{"$f":"D115*'Resource Options'!$J18/1000","v":122.24524233914639},{"$f":"E115*'Resource Options'!$J18/1000","v":124.21427260728827},{"$f":"F115*'Resource Options'!$J18/1000","v":125.56125756834723},{"$f":"G115*'Resource Options'!$J18/1000","v":126.54367138063989},{"$f":"H115*'Resource Options'!$J18/1000","v":128.35408161231771},{"$f":"I115*'Resource Options'!$J18/1000","v":129.8234203363703},{"$f":"J115*'Resource Options'!$J18/1000","v":130.63208247949154},{"$f":"K115*'Resource Options'!$J18/1000","v":131.53325973951564},{"$f":"L115*'Resource Options'!$J18/1000","v":132.52727027649638},{"$f":"M115*'Resource Options'!$J18/1000","v":133.53142854061463},{"$f":"N115*'Resource Options'!$J18/1000","v":134.7300802130824},{"$f":"O115*'Resource Options'!$J18/1000","v":136.3528772276469},{"$f":"P115*'Resource Options'!$J18/1000","v":138.75351794740391},{"$f":"Q115*'Resource Options'!$J18/1000","v":141.11621193929005},{"$f":"R115*'Resource Options'!$J18/1000","v":143.14734874108336},{"$f":"S115*'Resource Options'!$J18/1000","v":145.17788512119412},{"$f":"T115*'Resource Options'!$J18/1000","v":147.23236820222917},{"$f":"U115*'Resource Options'!$J18/1000","v":149.29989183167413},{"$f":"V115*'Resource Options'!$J18/1000","v":151.38227891022984},{"$f":"W115*'Resource Options'!$J18/1000","v":153.86252354450872},{"$f":"X115*'Resource Options'!$J18/1000","v":156.37481448084162},{"$f":"Y115*'Resource Options'!$J18/1000","v":158.91939624815859},{"$f":"Z115*'Resource Options'!$J18/1000","v":161.49651197345787},{"$f":"AA115*'Resource Options'!$J18/1000","v":164.10640330454268},{"$f":"AB115*'Resource Options'!$J18/1000","v":166.74931033190475},{"$f":"AC115*'Resource Options'!$J18/1000","v":169.42547150976745},{"$f":"AD115*'Resource Options'!$J18/1000","v":172.13512357630049},{"$f":"AE115*'Resource Options'!$J18/1000","v":174.87850147302009},{"$f":"AF115*'Resource Options'!$J18/1000","v":177.65583826338792},{"$f":"AG115*'Resource Options'!$J18/1000","v":180.48720172825875},{"$f":"AH115*'Resource Options'!$J18/1000","v":183.35361321582383},{"$f":"AI115*'Resource Options'!$J18/1000","v":186.26554768084867},{"$f":"AJ115*'Resource Options'!$J18/1000","v":189.22372809750692},{"$f":"AK115*'Resource Options'!$J18/1000","v":192.22888892190272},{"$f":"AL115*'Resource Options'!$J18/1000","v":195.28177627442099},{"$f":"AM115*'Resource Options'!$J18/1000","v":198.38314812497404},{"$f":"AN115*'Resource Options'!$J18/1000","v":201.53377448119016},{"$f":"AO115*'Resource Options'!$J18/1000","v":204.73443757959083},{"$f":"AP115*'Resource Options'!$J18/1000","v":207.98593207980406},{"$f":"AQ115*'Resource Options'!$J18/1000","v":211.28906526186248},{"$f":"AR115*'Resource Options'!$J18/1000","v":214.64465722663428},{"$f":"AS115*'Resource Options'!$J18/1000","v":218.05354109943775},{"$f":"AT115*'Resource Options'!$J18/1000","v":221.51656323688943},{"$f":"AU115*'Resource Options'!$J18/1000","v":225.03458343703724},{"$f":"AV115*'Resource Options'!$J18/1000","v":228.60847515283061},{"$f":"AW115*'Resource Options'!$J18/1000","v":232.23912570898136},{"$f":"AX115*'Resource Options'!$J18/1000","v":235.92743652226861},{"$f":"AY115*'Resource Options'!$J18/1000","v":239.6743233253417},{"$f":"AZ115*'Resource Options'!$J18/1000","v":243.48071639407854},{"$f":"BA115*'Resource Options'!$J18/1000","v":247.34756077855371},{"$f":"BB115*'Resource Options'!$J18/1000","v":251.27581653767575},{"$f":"BC115*'Resource Options'!$J18/1000","v":255.26645897754975},{"$f":"BD115*'Resource Options'!$J18/1000","v":259.32047889362644},{"$f":"BE115*'Resource Options'!$J18/1000","v":263.43888281669632},{"$f":"BF115*'Resource Options'!$J18/1000","v":267.62269326279102},{"$f":"BG115*'Resource Options'!$J18/1000","v":271.87294898705306},{"$f":"BH115*'Resource Options'!$J18/1000","v":276.19070524163777},{"$f":"BI115*'Resource Options'!$J18/1000","v":280.57703403771092},{"$f":"BJ115*'Resource Options'!$J18/1000","v":285.03302441160741},{"$f":"BK115*'Resource Options'!$J18/1000","v":289.55978269521665},{"$f":"BL115*'Resource Options'!$J18/1000","v":294.15843279066257},{"$f":"BM115*'Resource Options'!$J18/1000","v":298.83011644934538},{"$f":"BN115*'Resource Options'!$J18/1000","v":303.57599355541549},{"$f":"BO115*'Resource Options'!$J18/1000","v":308.39724241374927},{"$f":"BP115*'Resource Options'!$J18/1000","v":313.29506004249782},{"$f":"BQ115*'Resource Options'!$J18/1000","v":318.27066247028256},{"$f":"BR115*'Resource Options'!$J18/1000","v":323.32528503811051},{"$f":"BS115*'Resource Options'!$J18/1000","v":328.46018270608397},{"$f":"BT115*'Resource Options'!$J18/1000","v":333.67663036498209},{"$f":"BU115*'Resource Options'!$J18/1000","v":338.97592315278996},{"$f":"BV115*'Resource Options'!$J18/1000","v":344.35937677625537},{"$f":"BW115*'Resource Options'!$J18/1000","v":349.82832783755197},{"$f":"BX115*'Resource Options'!$J18/1000","v":355.3841341661302},{"$f":"BY115*'Resource Options'!$J18/1000","v":361.02817515583916},{"$f":"BZ115*'Resource Options'!$J18/1000","v":366.76185210740181},{"$f":"CA115*'Resource Options'!$J18/1000","v":372.58658857632952}]
["Wind Montana",{"$f":"B116*'Resource Options'!$J19/1000","v":126.82926829268294},{"$f":"C116*'Resource Options'!$J19/1000","v":122.21689162844625},{"$f":"D116*'Resource Options'!$J19/1000","v":122.24524233914639},{"$f":"E116*'Resource Options'!$J19/1000","v":124.21427260728827},{"$f":"F116*'Resource Options'!$J19/1000","v":125.56125756834723},{"$f":"G116*'Resource Options'!$J19/1000","v":126.54367138063989},{"$f":"H116*'Resource Options'!$J19/1000","v":128.35408161231771},{"$f":"I116*'Resource Options'!$J19/1000","v":129.8234203363703},{"$f":"J116*'Resource Options'!$J19/1000","v":130.63208247949154},{"$f":"K116*'Resource Options'!$J19/1000","v":131.53325973951564},{"$f":"L116*'Resource Options'!$J19/1000","v":132.52727027649638},{"$f":"M116*'Resource Options'!$J19/1000","v":133.53142854061463},{"$f":"N116*'Resource Options'!$J19/1000","v":134.7300802130824},{"$f":"O116*'Resource Options'!$J19/1000","v":136.3528772276469},{"$f":"P116*'Resource Options'!$J19/1000","v":138.75351794740391},{"$f":"Q116*'Resource Options'!$J19/1000","v":141.11621193929005},{"$f":"R116*'Resource Options'!$J19/1000","v":143.14734874108336},{"$f":"S116*'Resource Options'!$J19/1000","v":145.17788512119412},{"$f":"T116*'Resource Options'!$J19/1000","v":147.23236820222917},{"$f":"U116*'Resource Options'!$J19/1000","v":149.29989183167413},{"$f":"V116*'Resource Options'!$J19/1000","v":151.38227891022984},{"$f":"W116*'Resource Options'!$J19/1000","v":153.86252354450872},{"$f":"X116*'Resource Options'!$J19/1000","v":156.37481448084162},{"$f":"Y116*'Resource Options'!$J19/1000","v":158.91939624815859},{"$f":"Z116*'Resource Options'!$J19/1000","v":161.49651197345787},{"$f":"AA116*'Resource Options'!$J19/1000","v":164.10640330454268},{"$f":"AB116*'Resource Options'!$J19/1000","v":166.74931033190475},{"$f":"AC116*'Resource Options'!$J19/1000","v":169.42547150976745},{"$f":"AD116*'Resource Options'!$J19/1000","v":172.13512357630049},{"$f":"AE116*'Resource Options'!$J19/1000","v":174.87850147302009},{"$f":"AF116*'Resource Options'!$J19/1000","v":177.65583826338792},{"$f":"AG116*'Resource Options'!$J19/1000","v":180.48720172825875},{"$f":"AH116*'Resource Options'!$J19/1000","v":183.35361321582383},{"$f":"AI116*'Resource Options'!$J19/1000","v":186.26554768084867},{"$f":"AJ116*'Resource Options'!$J19/1000","v":189.22372809750692},{"$f":"AK116*'Resource Options'!$J19/1000","v":192.22888892190272},{"$f":"AL116*'Resource Options'!$J19/1000","v":195.28177627442099},{"$f":"AM116*'Resource Options'!$J19/1000","v":198.38314812497404},{"$f":"AN116*'Resource Options'!$J19/1000","v":201.53377448119016},{"$f":"AO116*'Resource Options'!$J19/1000","v":204.73443757959083},{"$f":"AP116*'Resource Options'!$J19/1000","v":207.98593207980406},{"$f":"AQ116*'Resource Options'!$J19/1000","v":211.28906526186248},{"$f":"AR116*'Resource Options'!$J19/1000","v":214.64465722663428},{"$f":"AS116*'Resource Options'!$J19/1000","v":218.05354109943775},{"$f":"AT116*'Resource Options'!$J19/1000","v":221.51656323688943},{"$f":"AU116*'Resource Options'!$J19/1000","v":225.03458343703724},{"$f":"AV116*'Resource Options'!$J19/1000","v":228.60847515283061},{"$f":"AW116*'Resource Options'!$J19/1000","v":232.23912570898136},{"$f":"AX116*'Resource Options'!$J19/1000","v":235.92743652226861},{"$f":"AY116*'Resource Options'!$J19/1000","v":239.6743233253417},{"$f":"AZ116*'Resource Options'!$J19/1000","v":243.48071639407854},{"$f":"BA116*'Resource Options'!$J19/1000","v":247.34756077855371},{"$f":"BB116*'Resource Options'!$J19/1000","v":251.27581653767575},{"$f":"BC116*'Resource Options'!$J19/1000","v":255.26645897754975},{"$f":"BD116*'Resource Options'!$J19/1000","v":259.32047889362644},{"$f":"BE116*'Resource Options'!$J19/1000","v":263.43888281669632},{"$f":"BF116*'Resource Options'!$J19/1000","v":267.62269326279102},{"$f":"BG116*'Resource Options'!$J19/1000","v":271.87294898705306},{"$f":"BH116*'Resource Options'!$J19/1000","v":276.19070524163777},{"$f":"BI116*'Resource Options'!$J19/1000","v":280.57703403771092},{"$f":"BJ116*'Resource Options'!$J19/1000","v":285.03302441160741},{"$f":"BK116*'Resource Options'!$J19/1000","v":289.55978269521665},{"$f":"BL116*'Resource Options'!$J19/1000","v":294.15843279066257},{"$f":"BM116*'Resource Options'!$J19/1000","v":298.83011644934538},{"$f":"BN116*'Resource Options'!$J19/1000","v":303.57599355541549},{"$f":"BO116*'Resource Options'!$J19/1000","v":308.39724241374927},{"$f":"BP116*'Resource Options'!$J19/1000","v":313.29506004249782},{"$f":"BQ116*'Resource Options'!$J19/1000","v":318.27066247028256},{"$f":"BR116*'Resource Options'!$J19/1000","v":323.32528503811051},{"$f":"BS116*'Resource Options'!$J19/1000","v":328.46018270608397},{"$f":"BT116*'Resource Options'!$J19/1000","v":333.67663036498209},{"$f":"BU116*'Resource Options'!$J19/1000","v":338.97592315278996},{"$f":"BV116*'Resource Options'!$J19/1000","v":344.35937677625537},{"$f":"BW116*'Resource Options'!$J19/1000","v":349.82832783755197},{"$f":"BX116*'Resource Options'!$J19/1000","v":355.3841341661302},{"$f":"BY116*'Resource Options'!$J19/1000","v":361.02817515583916},{"$f":"BZ116*'Resource Options'!$J19/1000","v":366.76185210740181},{"$f":"CA116*'Resource Options'!$J19/1000","v":372.58658857632952}]
["Off Shore Wind (Share)",{"$f":"B117*'Resource Options'!$J20/1000","v":295},{"$f":"C117*'Resource Options'!$J20/1000","v":290.06759999999997},{"$f":"D117*'Resource Options'!$J20/1000","v":285.21766972800003},{"$f":"E117*'Resource Options'!$J20/1000","v":280.44883029014778},{"$f":"F117*'Resource Options'!$J20/1000","v":275.75972584769653},{"$f":"G117*'Resource Options'!$J20/1000","v":271.14902323152307},{"$f":"H117*'Resource Options'!$J20/1000","v":266.61541156309198},{"$f":"I117*'Resource Options'!$J20/1000","v":262.1576018817571},{"$f":"J117*'Resource Options'!$J20/1000","v":257.77432677829404},{"$f":"K117*'Resource Options'!$J20/1000","v":253.46434003456096},{"$f":"L117*'Resource Options'!$J20/1000","v":249.22641626918312},{"$f":"M117*'Resource Options'!$J20/1000","v":249.1267257026754},{"$f":"N117*'Resource Options'!$J20/1000","v":249.02707501239436},{"$f":"O117*'Resource Options'!$J20/1000","v":248.92746418238943},{"$f":"P117*'Resource Options'!$J20/1000","v":248.82789319671642},{"$f":"Q117*'Resource Options'!$J20/1000","v":248.72836203943774},{"$f":"R117*'Resource Options'!$J20/1000","v":248.62887069462198},{"$f":"S117*'Resource Options'!$J20/1000","v":248.52941914634414},{"$f":"T117*'Resource Options'!$J20/1000","v":248.43000737868564},{"$f":"U117*'Resource Options'!$J20/1000","v":248.33063537573415},{"$f":"V117*'Resource Options'!$J20/1000","v":248.23130312158386},{"$f":"W117*'Resource Options'!$J20/1000","v":249.39799024625529},{"$f":"X117*'Resource Options'!$J20/1000","v":250.57016080041271},{"$f":"Y117*'Resource Options'!$J20/1000","v":251.74784055617465},{"$f":"Z117*'Resource Options'!$J20/1000","v":252.93105540678866},{"$f":"AA117*'Resource Options'!$J20/1000","v":254.11983136720059},{"$f":"AB117*'Resource Options'!$J20/1000","v":255.31419457462641},{"$f":"AC117*'Resource Options'!$J20/1000","v":256.51417128912715},{"$f":"AD117*'Resource Options'!$J20/1000","v":257.71978789418608},{"$f":"AE117*'Resource Options'!$J20/1000","v":258.93107089728875},{"$f":"AF117*'Resource Options'!$J20/1000","v":260.14804693050593},{"$f":"AG117*'Resource Options'!$J20/1000","v":262.6974977904249},{"$f":"AH117*'Resource Options'!$J20/1000","v":265.27193326877108},{"$f":"AI117*'Resource Options'!$J20/1000","v":267.87159821480509},{"$f":"AJ117*'Resource Options'!$J20/1000","v":270.49673987731012},{"$f":"AK117*'Resource Options'!$J20/1000","v":273.14760792810779},{"$f":"AL117*'Resource Options'!$J20/1000","v":275.82445448580319},{"$f":"AM117*'Resource Options'!$J20/1000","v":278.5275341397641},{"$f":"AN117*'Resource Options'!$J20/1000","v":281.25710397433375},{"$f":"AO117*'Resource Options'!$J20/1000","v":284.01342359328225},{"$f":"AP117*'Resource Options'!$J20/1000","v":286.79675514449639},{"$f":"AQ117*'Resource Options'!$J20/1000","v":289.60736334491247},{"$f":"AR117*'Resource Options'!$J20/1000","v":292.44551550569264},{"$f":"AS117*'Resource Options'!$J20/1000","v":295.31148155764839},{"$f":"AT117*'Resource Options'!$J20/1000","v":298.20553407691335},{"$f":"AU117*'Resource Options'!$J20/1000","v":301.12794831086711},{"$f":"AV117*'Resource Options'!$J20/1000","v":304.07900220431367},{"$f":"AW117*'Resource Options'!$J20/1000","v":307.05897642591594},{"$f":"AX117*'Resource Options'!$J20/1000","v":310.06815439488992},{"$f":"AY117*'Resource Options'!$J20/1000","v":313.10682230795982},{"$f":"AZ117*'Resource Options'!$J20/1000","v":316.17526916657778},{"$f":"BA117*'Resource Options'!$J20/1000","v":319.27378680441029},{"$f":"BB117*'Resource Options'!$J20/1000","v":322.40266991509344},{"$f":"BC117*'Resource Options'!$J20/1000","v":325.56221608026141},{"$f":"BD117*'Resource Options'!$J20/1000","v":328.75272579784797},{"$f":"BE117*'Resource Options'!$J20/1000","v":331.97450251066692},{"$f":"BF117*'Resource Options'!$J20/1000","v":335.22785263527146},{"$f":"BG117*'Resource Options'!$J20/1000","v":338.51308559109719},{"$f":"BH117*'Resource Options'!$J20/1000","v":341.83051382988992},{"$f":"BI117*'Resource Options'!$J20/1000","v":345.18045286542286},{"$f":"BJ117*'Resource Options'!$J20/1000","v":348.56322130350401},{"$f":"BK117*'Resource Options'!$J20/1000","v":351.97914087227844},{"$f":"BL117*'Resource Options'!$J20/1000","v":355.42853645282679},{"$f":"BM117*'Resource Options'!$J20/1000","v":358.91173611006451},{"$f":"BN117*'Resource Options'!$J20/1000","v":362.42907112394306},{"$f":"BO117*'Resource Options'!$J20/1000","v":365.98087602095779},{"$f":"BP117*'Resource Options'!$J20/1000","v":369.56748860596315},{"$f":"BQ117*'Resource Options'!$J20/1000","v":373.18924999430158},{"$f":"BR117*'Resource Options'!$J20/1000","v":376.84650464424578},{"$f":"BS117*'Resource Options'!$J20/1000","v":380.53960038975941},{"$f":"BT117*'Resource Options'!$J20/1000","v":384.26888847357907},{"$f":"BU117*'Resource Options'!$J20/1000","v":388.03472358062015},{"$f":"BV117*'Resource Options'!$J20/1000","v":391.83746387171021},{"$f":"BW117*'Resource Options'!$J20/1000","v":395.67747101765303},{"$f":"BX117*'Resource Options'!$J20/1000","v":399.55511023362601},{"$f":"BY117*'Resource Options'!$J20/1000","v":403.47075031391563},{"$f":"BZ117*'Resource Options'!$J20/1000","v":407.42476366699196},{"$f":"CA117*'Resource Options'!$J20/1000","v":411.41752635092843}]
["Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"B118*'Resource Options'!$J21/1000","v":9.625},{"$f":"C118*'Resource Options'!$J21/1000","v":9.4640699999999995},{"$f":"D118*'Resource Options'!$J21/1000","v":9.3058307496000019},{"$f":"E118*'Resource Options'!$J21/1000","v":9.1502372594666888},{"$f":"F118*'Resource Options'!$J21/1000","v":8.9972452924884063},{"$f":"G118*'Resource Options'!$J21/1000","v":8.8468113511980011},{"$f":"H118*'Resource Options'!$J21/1000","v":8.6988926654059693},{"$f":"I118*'Resource Options'!$J21/1000","v":8.5534471800403811},{"$f":"J118*'Resource Options'!$J21/1000","v":8.4104335431901056},{"$f":"K118*'Resource Options'!$J21/1000","v":8.2698110943479666},{"$f":"L118*'Resource Options'!$J21/1000","v":8.1315398528504694},{"$f":"M118*'Resource Options'!$J21/1000","v":8.1531697488590531},{"$f":"N118*'Resource Options'!$J21/1000","v":8.1748571803910171},{"$f":"O118*'Resource Options'!$J21/1000","v":8.1966023004908557},{"$f":"P118*'Resource Options'!$J21/1000","v":8.2184052626101618},{"$f":"Q118*'Resource Options'!$J21/1000","v":8.2402662206087047},{"$f":"R118*'Resource Options'!$J21/1000","v":8.2621853287555247},{"$f":"S118*'Resource Options'!$J21/1000","v":8.2841627417300128},{"$f":"T118*'Resource Options'!$J21/1000","v":8.3061986146230158},{"$f":"U118*'Resource Options'!$J21/1000","v":8.3282931029379128},{"$f":"V118*'Resource Options'!$J21/1000","v":8.3504463625917271},{"$f":"W118*'Resource Options'!$J21/1000","v":8.3982109157857519},{"$f":"X118*'Resource Options'!$J21/1000","v":8.4462486822240468},{"$f":"Y118*'Resource Options'!$J21/1000","v":8.4945612246863647},{"$f":"Z118*'Resource Options'!$J21/1000","v":8.5431501148915707},{"$f":"AA118*'Resource Options'!$J21/1000","v":8.5920169335487504},{"$f":"AB118*'Resource Options'!$J21/1000","v":8.6411632704086472},{"$f":"AC118*'Resource Options'!$J21/1000","v":8.6905907243153848},{"$f":"AD118*'Resource Options'!$J21/1000","v":8.7403009032584702},{"$f":"AE118*'Resource Options'!$J21/1000","v":8.7902954244251088},{"$f":"AF118*'Resource Options'!$J21/1000","v":8.8405759142528204},{"$f":"AG118*'Resource Options'!$J21/1000","v":8.9272135582124967},{"$f":"AH118*'Resource Options'!$J21/1000","v":9.0147002510829815},{"$f":"AI118*'Resource Options'!$J21/1000","v":9.1030443135435952},{"$f":"AJ118*'Resource Options'!$J21/1000","v":9.1922541478163229},{"$f":"AK118*'Resource Options'!$J21/1000","v":9.2823382384649236},{"$f":"AL118*'Resource Options'!$J21/1000","v":9.3733051532018763},{"$f":"AM118*'Resource Options'!$J21/1000","v":9.4651635437032553},{"$f":"AN118*'Resource Options'!$J21/1000","v":9.5579221464315474},{"$f":"AO118*'Resource Options'!$J21/1000","v":9.6515897834665783},{"$f":"AP118*'Resource Options'!$J21/1000","v":9.74617536334455},{"$f":"AQ118*'Resource Options'!$J21/1000","v":9.841687881905326},{"$f":"AR118*'Resource Options'!$J21/1000","v":9.9381364231480003},{"$f":"AS118*'Resource Options'!$J21/1000","v":10.035530160094847},{"$f":"AT118*'Resource Options'!$J21/1000","v":10.133878355663779},{"$f":"AU118*'Resource Options'!$J21/1000","v":10.233190363549282},{"$f":"AV118*'Resource Options'!$J21/1000","v":10.333475629112066},{"$f":"AW118*'Resource Options'!$J21/1000","v":10.434743690277365},{"$f":"AX118*'Resource Options'!$J21/1000","v":10.537004178442082},{"$f":"AY118*'Resource Options'!$J21/1000","v":10.640266819390815},{"$f":"AZ118*'Resource Options'!$J21/1000","v":10.744541434220844},{"$f":"BA118*'Resource Options'!$J21/1000","v":10.84983794027621},{"$f":"BB118*'Resource Options'!$J21/1000","v":10.956166352090914},{"$f":"BC118*'Resource Options'!$J21/1000","v":11.063536782341407},{"$f":"BD118*'Resource Options'!$J21/1000","v":11.171959442808351},{"$f":"BE118*'Resource Options'!$J21/1000","v":11.281444645347873},{"$f":"BF118*'Resource Options'!$J21/1000","v":11.392002802872284},{"$f":"BG118*'Resource Options'!$J21/1000","v":11.503644430340435},{"$f":"BH118*'Resource Options'!$J21/1000","v":11.616380145757772},{"$f":"BI118*'Resource Options'!$J21/1000","v":11.730220671186196},{"$f":"BJ118*'Resource Options'!$J21/1000","v":11.845176833763821},{"$f":"BK118*'Resource Options'!$J21/1000","v":11.961259566734707},{"$f":"BL118*'Resource Options'!$J21/1000","v":12.078479910488706},{"$f":"BM118*'Resource Options'!$J21/1000","v":12.196849013611498},{"$f":"BN118*'Resource Options'!$J21/1000","v":12.316378133944889},{"$f":"BO118*'Resource Options'!$J21/1000","v":12.43707863965755},{"$f":"BP118*'Resource Options'!$J21/1000","v":12.558962010326194},{"$f":"BQ118*'Resource Options'!$J21/1000","v":12.682039838027393},{"$f":"BR118*'Resource Options'!$J21/1000","v":12.806323828440064},{"$f":"BS118*'Resource Options'!$J21/1000","v":12.931825801958775},{"$f":"BT118*'Resource Options'!$J21/1000","v":13.058557694817972},{"$f":"BU118*'Resource Options'!$J21/1000","v":13.186531560227188},{"$f":"BV118*'Resource Options'!$J21/1000","v":13.315759569517413},{"$f":"BW118*'Resource Options'!$J21/1000","v":13.446254013298685},{"$f":"BX118*'Resource Options'!$J21/1000","v":13.578027302629012},{"$f":"BY118*'Resource Options'!$J21/1000","v":13.711091970194776},{"$f":"BZ118*'Resource Options'!$J21/1000","v":13.845460671502682},{"$f":"CA118*'Resource Options'!$J21/1000","v":13.981146186083409}]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"B119*'Resource Options'!$J22/1000","v":100},{"$f":"C119*'Resource Options'!$J22/1000","v":98.328000000000003},{"$f":"D119*'Resource Options'!$J22/1000","v":96.683955839999996},{"$f":"E119*'Resource Options'!$J22/1000","v":95.067400098355193},{"$f":"F119*'Resource Options'!$J22/1000","v":93.477873168710687},{"$f":"G119*'Resource Options'!$J22/1000","v":91.914923129329864},{"$f":"H119*'Resource Options'!$J22/1000","v":90.378105614607449},{"$f":"I119*'Resource Options'!$J22/1000","v":88.86698368873121},{"$f":"J119*'Resource Options'!$J22/1000","v":87.381127721455613},{"$f":"K119*'Resource Options'!$J22/1000","v":85.920115265952887},{"$f":"L119*'Resource Options'!$J22/1000","v":84.483530938706153},{"$f":"M119*'Resource Options'!$J22/1000","v":84.708257131003123},{"$f":"N119*'Resource Options'!$J22/1000","v":84.933581094971601},{"$f":"O119*'Resource Options'!$J22/1000","v":85.159504420684215},{"$f":"P119*'Resource Options'!$J22/1000","v":85.386028702443227},{"$f":"Q119*'Resource Options'!$J22/1000","v":85.61315553879173},{"$f":"R119*'Resource Options'!$J22/1000","v":85.840886532524934},{"$f":"S119*'Resource Options'!$J22/1000","v":86.069223290701458},{"$f":"T119*'Resource Options'!$J22/1000","v":86.298167424654721},{"$f":"U119*'Resource Options'!$J22/1000","v":86.52772055000429},{"$f":"V119*'Resource Options'!$J22/1000","v":86.75788428666732},{"$f":"W119*'Resource Options'!$J22/1000","v":87.254139384787052},{"$f":"X119*'Resource Options'!$J22/1000","v":87.753233062068034},{"$f":"Y119*'Resource Options'!$J22/1000","v":88.255181555183071},{"$f":"Z119*'Resource Options'!$J22/1000","v":88.760001193678704},{"$f":"AA119*'Resource Options'!$J22/1000","v":89.26770840050655},{"$f":"AB119*'Resource Options'!$J22/1000","v":89.778319692557446},{"$f":"AC119*'Resource Options'!$J22/1000","v":90.291851681198878},{"$f":"AD119*'Resource Options'!$J22/1000","v":90.808321072815346},{"$f":"AE119*'Resource Options'!$J22/1000","v":91.327744669351858},{"$f":"AF119*'Resource Options'!$J22/1000","v":91.850139368860567},{"$f":"AG119*'Resource Options'!$J22/1000","v":92.750270734675382},{"$f":"AH119*'Resource Options'!$J22/1000","v":93.659223387875201},{"$f":"AI119*'Resource Options'!$J22/1000","v":94.577083777076396},{"$f":"AJ119*'Resource Options'!$J22/1000","v":95.503939198091743},{"$f":"AK119*'Resource Options'!$J22/1000","v":96.439877802233042},{"$f":"AL119*'Resource Options'!$J22/1000","v":97.384988604694911},{"$f":"AM119*'Resource Options'!$J22/1000","v":98.339361493020917},{"$f":"AN119*'Resource Options'!$J22/1000","v":99.303087235652541},{"$f":"AO119*'Resource Options'!$J22/1000","v":100.27625749056193},{"$f":"AP119*'Resource Options'!$J22/1000","v":101.25896481396943},{"$f":"AQ119*'Resource Options'!$J22/1000","v":102.25130266914633},{"$f":"AR119*'Resource Options'!$J22/1000","v":103.25336543530396},{"$f":"AS119*'Resource Options'!$J22/1000","v":104.26524841656995},{"$f":"AT119*'Resource Options'!$J22/1000","v":105.28704785105232},{"$f":"AU119*'Resource Options'!$J22/1000","v":106.31886091999266},{"$f":"AV119*'Resource Options'!$J22/1000","v":107.36078575700857},{"$f":"AW119*'Resource Options'!$J22/1000","v":108.41292145742727},{"$f":"AX119*'Resource Options'!$J22/1000","v":109.47536808771005},{"$f":"AY119*'Resource Options'!$J22/1000","v":110.54822669496961},{"$f":"AZ119*'Resource Options'!$J22/1000","v":111.63159931658031},{"$f":"BA119*'Resource Options'!$J22/1000","v":112.72558898988279},{"$f":"BB119*'Resource Options'!$J22/1000","v":113.83029976198365},{"$f":"BC119*'Resource Options'!$J22/1000","v":114.94583669965108},{"$f":"BD119*'Resource Options'!$J22/1000","v":116.07230589930768},{"$f":"BE119*'Resource Options'!$J22/1000","v":117.2098144971209},{"$f":"BF119*'Resource Options'!$J22/1000","v":118.35847067919269},{"$f":"BG119*'Resource Options'!$J22/1000","v":119.51838369184877},{"$f":"BH119*'Resource Options'!$J22/1000","v":120.68966385202889},{"$f":"BI119*'Resource Options'!$J22/1000","v":121.87242255777879},{"$f":"BJ119*'Resource Options'!$J22/1000","v":123.06677229884504},{"$f":"BK119*'Resource Options'!$J22/1000","v":124.27282666737371},{"$f":"BL119*'Resource Options'!$J22/1000","v":125.490700368714},{"$f":"BM119*'Resource Options'!$J22/1000","v":126.72050923232737},{"$f":"BN119*'Resource Options'!$J22/1000","v":127.96237022280418},{"$f":"BO119*'Resource Options'!$J22/1000","v":129.21640145098766},{"$f":"BP119*'Resource Options'!$J22/1000","v":130.48272218520734},{"$f":"BQ119*'Resource Options'!$J22/1000","v":131.76145286262238},{"$f":"BR119*'Resource Options'!$J22/1000","v":133.0527151006761},{"$f":"BS119*'Resource Options'!$J22/1000","v":134.35663170866272},{"$f":"BT119*'Resource Options'!$J22/1000","v":135.67332669940762},{"$f":"BU119*'Resource Options'!$J22/1000","v":137.00292530106182},{"$f":"BV119*'Resource Options'!$J22/1000","v":138.34555396901223},{"$f":"BW119*'Resource Options'!$J22/1000","v":139.70134039790855},{"$f":"BX119*'Resource Options'!$J22/1000","v":141.07041353380805},{"$f":"BY119*'Resource Options'!$J22/1000","v":142.45290358643939},{"$f":"BZ119*'Resource Options'!$J22/1000","v":143.8489420415865},{"$f":"CA119*'Resource Options'!$J22/1000","v":145.25866167359402}]
["Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"B120*'Resource Options'!$J23/1000","v":100},{"$f":"C120*'Resource Options'!$J23/1000","v":98.328000000000003},{"$f":"D120*'Resource Options'!$J23/1000","v":96.683955839999996},{"$f":"E120*'Resource Options'!$J23/1000","v":95.067400098355193},{"$f":"F120*'Resource Options'!$J23/1000","v":93.477873168710687},{"$f":"G120*'Resource Options'!$J23/1000","v":91.914923129329864},{"$f":"H120*'Resource Options'!$J23/1000","v":90.378105614607449},{"$f":"I120*'Resource Options'!$J23/1000","v":88.86698368873121},{"$f":"J120*'Resource Options'!$J23/1000","v":87.381127721455613},{"$f":"K120*'Resource Options'!$J23/1000","v":85.920115265952887},{"$f":"L120*'Resource Options'!$J23/1000","v":84.483530938706153},{"$f":"M120*'Resource Options'!$J23/1000","v":84.708257131003123},{"$f":"N120*'Resource Options'!$J23/1000","v":84.933581094971601},{"$f":"O120*'Resource Options'!$J23/1000","v":85.159504420684215},{"$f":"P120*'Resource Options'!$J23/1000","v":85.386028702443227},{"$f":"Q120*'Resource Options'!$J23/1000","v":85.61315553879173},{"$f":"R120*'Resource Options'!$J23/1000","v":85.840886532524934},{"$f":"S120*'Resource Options'!$J23/1000","v":86.069223290701458},{"$f":"T120*'Resource Options'!$J23/1000","v":86.298167424654721},{"$f":"U120*'Resource Options'!$J23/1000","v":86.52772055000429},{"$f":"V120*'Resource Options'!$J23/1000","v":86.75788428666732},{"$f":"W120*'Resource Options'!$J23/1000","v":87.254139384787052},{"$f":"X120*'Resource Options'!$J23/1000","v":87.753233062068034},{"$f":"Y120*'Resource Options'!$J23/1000","v":88.255181555183071},{"$f":"Z120*'Resource Options'!$J23/1000","v":88.760001193678704},{"$f":"AA120*'Resource Options'!$J23/1000","v":89.26770840050655},{"$f":"AB120*'Resource Options'!$J23/1000","v":89.778319692557446},{"$f":"AC120*'Resource Options'!$J23/1000","v":90.291851681198878},{"$f":"AD120*'Resource Options'!$J23/1000","v":90.808321072815346},{"$f":"AE120*'Resource Options'!$J23/1000","v":91.327744669351858},{"$f":"AF120*'Resource Options'!$J23/1000","v":91.850139368860567},{"$f":"AG120*'Resource Options'!$J23/1000","v":92.750270734675382},{"$f":"AH120*'Resource Options'!$J23/1000","v":93.659223387875201},{"$f":"AI120*'Resource Options'!$J23/1000","v":94.577083777076396},{"$f":"AJ120*'Resource Options'!$J23/1000","v":95.503939198091743},{"$f":"AK120*'Resource Options'!$J23/1000","v":96.439877802233042},{"$f":"AL120*'Resource Options'!$J23/1000","v":97.384988604694911},{"$f":"AM120*'Resource Options'!$J23/1000","v":98.339361493020917},{"$f":"AN120*'Resource Options'!$J23/1000","v":99.303087235652541},{"$f":"AO120*'Resource Options'!$J23/1000","v":100.27625749056193},{"$f":"AP120*'Resource Options'!$J23/1000","v":101.25896481396943},{"$f":"AQ120*'Resource Options'!$J23/1000","v":102.25130266914633},{"$f":"AR120*'Resource Options'!$J23/1000","v":103.25336543530396},{"$f":"AS120*'Resource Options'!$J23/1000","v":104.26524841656995},{"$f":"AT120*'Resource Options'!$J23/1000","v":105.28704785105232},{"$f":"AU120*'Resource Options'!$J23/1000","v":106.31886091999266},{"$f":"AV120*'Resource Options'!$J23/1000","v":107.36078575700857},{"$f":"AW120*'Resource Options'!$J23/1000","v":108.41292145742727},{"$f":"AX120*'Resource Options'!$J23/1000","v":109.47536808771005},{"$f":"AY120*'Resource Options'!$J23/1000","v":110.54822669496961},{"$f":"AZ120*'Resource Options'!$J23/1000","v":111.63159931658031},{"$f":"BA120*'Resource Options'!$J23/1000","v":112.72558898988279},{"$f":"BB120*'Resource Options'!$J23/1000","v":113.83029976198365},{"$f":"BC120*'Resource Options'!$J23/1000","v":114.94583669965108},{"$f":"BD120*'Resource Options'!$J23/1000","v":116.07230589930768},{"$f":"BE120*'Resource Options'!$J23/1000","v":117.2098144971209},{"$f":"BF120*'Resource Options'!$J23/1000","v":118.35847067919269},{"$f":"BG120*'Resource Options'!$J23/1000","v":119.51838369184877},{"$f":"BH120*'Resource Options'!$J23/1000","v":120.68966385202889},{"$f":"BI120*'Resource Options'!$J23/1000","v":121.87242255777879},{"$f":"BJ120*'Resource Options'!$J23/1000","v":123.06677229884504},{"$f":"BK120*'Resource Options'!$J23/1000","v":124.27282666737371},{"$f":"BL120*'Resource Options'!$J23/1000","v":125.490700368714},{"$f":"BM120*'Resource Options'!$J23/1000","v":126.72050923232737},{"$f":"BN120*'Resource Options'!$J23/1000","v":127.96237022280418},{"$f":"BO120*'Resource Options'!$J23/1000","v":129.21640145098766},{"$f":"BP120*'Resource Options'!$J23/1000","v":130.48272218520734},{"$f":"BQ120*'Resource Options'!$J23/1000","v":131.76145286262238},{"$f":"BR120*'Resource Options'!$J23/1000","v":133.0527151006761},{"$f":"BS120*'Resource Options'!$J23/1000","v":134.35663170866272},{"$f":"BT120*'Resource Options'!$J23/1000","v":135.67332669940762},{"$f":"BU120*'Resource Options'!$J23/1000","v":137.00292530106182},{"$f":"BV120*'Resource Options'!$J23/1000","v":138.34555396901223},{"$f":"BW120*'Resource Options'!$J23/1000","v":139.70134039790855},{"$f":"BX120*'Resource Options'!$J23/1000","v":141.07041353380805},{"$f":"BY120*'Resource Options'!$J23/1000","v":142.45290358643939},{"$f":"BZ120*'Resource Options'!$J23/1000","v":143.8489420415865},{"$f":"CA120*'Resource Options'!$J23/1000","v":145.25866167359402}]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/400 MWh Lithium-ion) - Battery only",{"$f":"B121*'Resource Options'!$J24/1000","v":128.80000000000001},{"$f":"C121*'Resource Options'!$J24/1000","v":120.86592000000002},{"$f":"D121*'Resource Options'!$J24/1000","v":113.42057932800003},{"$f":"E121*'Resource Options'!$J24/1000","v":108.74264528907652},{"$f":"F121*'Resource Options'!$J24/1000","v":104.32604073463774},{"$f":"G121*'Resource Options'!$J24/1000","v":102.03587016247326},{"$f":"H121*'Resource Options'!$J24/1000","v":99.878643085327099},{"$f":"I121*'Resource Options'!$J24/1000","v":98.131455291611331},{"$f":"J121*'Resource Options'!$J24/1000","v":96.51544891373068},{"$f":"K121*'Resource Options'!$J24/1000","v":95.127684636652845},{"$f":"L121*'Resource Options'!$J24/1000","v":93.619043697317736},{"$f":"M121*'Resource Options'!$J24/1000","v":92.183027664733245},{"$f":"N121*'Resource Options'!$J24/1000","v":90.848977568778494},{"$f":"O121*'Resource Options'!$J24/1000","v":89.682866084742713},{"$f":"P121*'Resource Options'!$J24/1000","v":88.722322577748187},{"$f":"Q121*'Resource Options'!$J24/1000","v":88.059298191354955},{"$f":"R121*'Resource Options'!$J24/1000","v":87.582469798885825},{"$f":"S121*'Resource Options'!$J24/1000","v":87.268186326081846},{"$f":"T121*'Resource Options'!$J24/1000","v":87.1563326310565},{"$f":"U121*'Resource Options'!$J24/1000","v":87.009784013083603},{"$f":"V121*'Resource Options'!$J24/1000","v":86.828702098827605},{"$f":"W121*'Resource Options'!$J24/1000","v":86.613289718929067},{"$f":"X121*'Resource Options'!$J24/1000","v":86.363790530889133},{"$f":"Y121*'Resource Options'!$J24/1000","v":86.080488560840664},{"$f":"Z121*'Resource Options'!$J24/1000","v":85.763707665408361},{"$f":"AA121*'Resource Options'!$J24/1000","v":85.413810915083715},{"$f":"AB121*'Resource Options'!$J24/1000","v":85.031199900756121},{"$f":"AC121*'Resource Options'!$J24/1000","v":84.61631396525469},{"$f":"AD121*'Resource Options'!$J24/1000","v":84.169629361959394},{"$f":"AE121*'Resource Options'!$J24/1000","v":83.691658342738677},{"$f":"AF121*'Resource Options'!$J24/1000","v":83.283308325266049},{"$f":"AG121*'Resource Options'!$J24/1000","v":82.843660581266377},{"$f":"AH121*'Resource Options'!$J24/1000","v":82.373219292832957},{"$f":"AI121*'Resource Options'!$J24/1000","v":81.905449482268935},{"$f":"AJ121*'Resource Options'!$J24/1000","v":81.440335979149907},{"$f":"AK121*'Resource Options'!$J24/1000","v":80.97786369919919},{"$f":"AL121*'Resource Options'!$J24/1000","v":80.518017643798657},{"$f":"AM121*'Resource Options'!$J24/1000","v":80.060782899502243},{"$f":"AN121*'Resource Options'!$J24/1000","v":79.606144637552404},{"$f":"AO121*'Resource Options'!$J24/1000","v":79.154088113399069},{"$f":"AP121*'Resource Options'!$J24/1000","v":78.704598666221486},{"$f":"AQ121*'Resource Options'!$J24/1000","v":78.257661718452837},{"$f":"AR121*'Resource Options'!$J24/1000","v":77.813262775307379},{"$f":"AS121*'Resource Options'!$J24/1000","v":77.371387424310385},{"$f":"AT121*'Resource Options'!$J24/1000","v":76.932021334830679},{"$f":"AU121*'Resource Options'!$J24/1000","v":76.495150257616018},{"$f":"AV121*'Resource Options'!$J24/1000","v":76.060760024330747},{"$f":"AW121*'Resource Options'!$J24/1000","v":75.628836547096554},{"$f":"AX121*'Resource Options'!$J24/1000","v":75.199365818035318},{"$f":"AY121*'Resource Options'!$J24/1000","v":74.772333908815071},{"$f":"AZ121*'Resource Options'!$J24/1000","v":74.347726970198067},{"$f":"BA121*'Resource Options'!$J24/1000","v":73.925531231591791},{"$f":"BB121*'Resource Options'!$J24/1000","v":73.50573300060222},{"$f":"BC121*'Resource Options'!$J24/1000","v":73.088318662589913},{"$f":"BD121*'Resource Options'!$J24/1000","v":72.673274680228317},{"$f":"BE121*'Resource Options'!$J24/1000","v":72.260587593064841},{"$f":"BF121*'Resource Options'!$J24/1000","v":71.850244017084293},{"$f":"BG121*'Resource Options'!$J24/1000","v":71.44223064427473},{"$f":"BH121*'Resource Options'!$J24/1000","v":71.036534242196026},{"$f":"BI121*'Resource Options'!$J24/1000","v":70.633141653550553},{"$f":"BJ121*'Resource Options'!$J24/1000","v":70.23203979575662},{"$f":"BK121*'Resource Options'!$J24/1000","v":69.833215660524061},{"$f":"BL121*'Resource Options'!$J24/1000","v":69.436656313432465},{"$f":"BM121*'Resource Options'!$J24/1000","v":69.042348893511587},{"$f":"BN121*'Resource Options'!$J24/1000","v":68.650280612824361},{"$f":"BO121*'Resource Options'!$J24/1000","v":68.260438756052082},{"$f":"BP121*'Resource Options'!$J24/1000","v":67.872810680082097},{"$f":"BQ121*'Resource Options'!$J24/1000","v":67.487383813597702},{"$f":"BR121*'Resource Options'!$J24/1000","v":67.104145656670468},{"$f":"BS121*'Resource Options'!$J24/1000","v":66.723083780354898},{"$f":"BT121*'Resource Options'!$J24/1000","v":66.344185826285269},{"$f":"BU121*'Resource Options'!$J24/1000","v":65.967439506274857},{"$f":"BV121*'Resource Options'!$J24/1000","v":65.592832601917422},{"$f":"BW121*'Resource Options'!$J24/1000","v":65.22035296419098},{"$f":"BX121*'Resource Options'!$J24/1000","v":64.849988513063693},{"$f":"BY121*'Resource Options'!$J24/1000","v":64.481727237102191},{"$f":"BZ121*'Resource Options'!$J24/1000","v":64.115557193082026},{"$f":"CA121*'Resource Options'!$J24/1000","v":63.751466505600263}]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/200 MWh Lithium-ion) - Battery only",{"$f":"B122*'Resource Options'!$J25/1000","v":94.1},{"$f":"C122*'Resource Options'!$J25/1000","v":88.303440000000009},{"$f":"D122*'Resource Options'!$J25/1000","v":82.863948096000016},{"$f":"E122*'Resource Options'!$J25/1000","v":79.446295975947962},{"$f":"F122*'Resource Options'!$J25/1000","v":76.21956858019729},{"$f":"G122*'Resource Options'!$J25/1000","v":74.546392719633005},{"$f":"H122*'Resource Options'!$J25/1000","v":72.970344055351518},{"$f":"I122*'Resource Options'!$J25/1000","v":71.693866016619751},{"$f":"J122*'Resource Options'!$J25/1000","v":70.513227816630859},{"$f":"K122*'Resource Options'!$J25/1000","v":69.499341027244029},{"$f":"L122*'Resource Options'!$J25/1000","v":68.39714294967078},{"$f":"M122*'Resource Options'!$J25/1000","v":67.348003907231359},{"$f":"N122*'Resource Options'!$J25/1000","v":66.373360164767519},{"$f":"O122*'Resource Options'!$J25/1000","v":65.521410703216517},{"$f":"P122*'Resource Options'!$J25/1000","v":64.819647162780299},{"$f":"Q122*'Resource Options'!$J25/1000","v":64.33524813514363},{"$f":"R122*'Resource Options'!$J25/1000","v":63.986882050272953},{"$f":"S122*'Resource Options'!$J25/1000","v":63.757269668356379},{"$f":"T122*'Resource Options'!$J25/1000","v":63.675550470360371},{"$f":"U122*'Resource Options'!$J25/1000","v":63.568483506453134},{"$f":"V122*'Resource Options'!$J25/1000","v":63.436186859469537},{"$f":"W122*'Resource Options'!$J25/1000","v":63.27880871545981},{"$f":"X122*'Resource Options'!$J25/1000","v":63.096527088172884},{"$f":"Y122*'Resource Options'!$J25/1000","v":62.889549484278767},{"$f":"Z122*'Resource Options'!$J25/1000","v":62.658112510209072},{"$f":"AA122*'Resource Options'!$J25/1000","v":62.402481421656645},{"$f":"AB122*'Resource Options'!$J25/1000","v":62.122949616934406},{"$f":"AC122*'Resource Options'!$J25/1000","v":61.819838075547118},{"$f":"AD122*'Resource Options'!$J25/1000","v":61.4934947434812},{"$f":"AE122*'Resource Options'!$J25/1000","v":61.144293866861098},{"$f":"AF122*'Resource Options'!$J25/1000","v":60.845957402232408},{"$f":"AG122*'Resource Options'!$J25/1000","v":60.524755129636382},{"$f":"AH122*'Resource Options'!$J25/1000","v":60.181055399499861},{"$f":"AI122*'Resource Options'!$J25/1000","v":59.839307424545858},{"$f":"AJ122*'Resource Options'!$J25/1000","v":59.499500121413092},{"$f":"AK122*'Resource Options'!$J25/1000","v":59.161622469678917},{"$f":"AL122*'Resource Options'!$J25/1000","v":58.825663511501951},{"$f":"AM122*'Resource Options'!$J25/1000","v":58.491612351266781},{"$f":"AN122*'Resource Options'!$J25/1000","v":58.159458155230439},{"$f":"AO122*'Resource Options'!$J25/1000","v":57.82919015117119},{"$f":"AP122*'Resource Options'!$J25/1000","v":57.50079762803913},{"$f":"AQ122*'Resource Options'!$J25/1000","v":57.174269935608791},{"$f":"AR122*'Resource Options'!$J25/1000","v":56.849596484133727},{"$f":"AS122*'Resource Options'!$J25/1000","v":56.52676674400314},{"$f":"AT122*'Resource Options'!$J25/1000","v":56.205770245400359},{"$f":"AU122*'Resource Options'!$J25/1000","v":55.886596577963232},{"$f":"AV122*'Resource Options'!$J25/1000","v":55.5692353904466},{"$f":"AW122*'Resource Options'!$J25/1000","v":55.253676390386538},{"$f":"AX122*'Resource Options'!$J25/1000","v":54.939909343766487},{"$f":"AY122*'Resource Options'!$J25/1000","v":54.627924074685545},{"$f":"AZ122*'Resource Options'!$J25/1000","v":54.317710465028256},{"$f":"BA122*'Resource Options'!$J25/1000","v":54.009258454136557},{"$f":"BB122*'Resource Options'!$J25/1000","v":53.70255803848346},{"$f":"BC122*'Resource Options'!$J25/1000","v":53.397599271348689},{"$f":"BD122*'Resource Options'!$J25/1000","v":53.094372262496009},{"$f":"BE122*'Resource Options'!$J25/1000","v":52.792867177852507},{"$f":"BF122*'Resource Options'!$J25/1000","v":52.493074239189696},{"$f":"BG122*'Resource Options'!$J25/1000","v":52.194983723806317},{"$f":"BH122*'Resource Options'!$J25/1000","v":51.89858596421309},{"$f":"BI122*'Resource Options'!$J25/1000","v":51.603871347819158},{"$f":"BJ122*'Resource Options'!$J25/1000","v":51.310830316620333},{"$f":"BK122*'Resource Options'!$J25/1000","v":51.019453366889095},{"$f":"BL122*'Resource Options'!$J25/1000","v":50.729731048866419},{"$f":"BM122*'Resource Options'!$J25/1000","v":50.441653966455284},{"$f":"BN122*'Resource Options'!$J25/1000","v":50.155212776915931},{"$f":"BO122*'Resource Options'!$J25/1000","v":49.870398190562902},{"$f":"BP122*'Resource Options'!$J25/1000","v":49.587200970463712},{"$f":"BQ122*'Resource Options'!$J25/1000","v":49.305611932139314},{"$f":"BR122*'Resource Options'!$J25/1000","v":49.025621943266238},{"$f":"BS122*'Resource Options'!$J25/1000","v":48.747221923380408},{"$f":"BT122*'Resource Options'!$J25/1000","v":48.47040284358264},{"$f":"BU122*'Resource Options'!$J25/1000","v":48.195155726245844},{"$f":"BV122*'Resource Options'!$J25/1000","v":47.921471644723837},{"$f":"BW122*'Resource Options'!$J25/1000","v":47.649341723061887},{"$f":"BX122*'Resource Options'!$J25/1000","v":47.378757135708796},{"$f":"BY122*'Resource Options'!$J25/1000","v":47.109709107230714},{"$f":"BZ122*'Resource Options'!$J25/1000","v":46.842188912026543},{"$f":"CA122*'Resource Options'!$J25/1000","v":46.576187874044905}]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/100 MWh Lithium-ion) - Battery only",{"$f":"B123*'Resource Options'!$J26/1000","v":47.05},{"$f":"C123*'Resource Options'!$J26/1000","v":44.151720000000005},{"$f":"D123*'Resource Options'!$J26/1000","v":41.431974048000008},{"$f":"E123*'Resource Options'!$J26/1000","v":39.723147987973981},{"$f":"F123*'Resource Options'!$J26/1000","v":38.109784290098645},{"$f":"G123*'Resource Options'!$J26/1000","v":37.273196359816502},{"$f":"H123*'Resource Options'!$J26/1000","v":36.485172027675759},{"$f":"I123*'Resource Options'!$J26/1000","v":35.846933008309875},{"$f":"J123*'Resource Options'!$J26/1000","v":35.25661390831543},{"$f":"K123*'Resource Options'!$J26/1000","v":34.749670513622014},{"$f":"L123*'Resource Options'!$J26/1000","v":34.19857147483539},{"$f":"M123*'Resource Options'!$J26/1000","v":33.674001953615679},{"$f":"N123*'Resource Options'!$J26/1000","v":33.186680082383759},{"$f":"O123*'Resource Options'!$J26/1000","v":32.760705351608259},{"$f":"P123*'Resource Options'!$J26/1000","v":32.40982358139015},{"$f":"Q123*'Resource Options'!$J26/1000","v":32.167624067571815},{"$f":"R123*'Resource Options'!$J26/1000","v":31.993441025136477},{"$f":"S123*'Resource Options'!$J26/1000","v":31.87863483417819},{"$f":"T123*'Resource Options'!$J26/1000","v":31.837775235180185},{"$f":"U123*'Resource Options'!$J26/1000","v":31.784241753226567},{"$f":"V123*'Resource Options'!$J26/1000","v":31.718093429734768},{"$f":"W123*'Resource Options'!$J26/1000","v":31.639404357729905},{"$f":"X123*'Resource Options'!$J26/1000","v":31.548263544086442},{"$f":"Y123*'Resource Options'!$J26/1000","v":31.444774742139384},{"$f":"Z123*'Resource Options'!$J26/1000","v":31.329056255104536},{"$f":"AA123*'Resource Options'!$J26/1000","v":31.201240710828323},{"$f":"AB123*'Resource Options'!$J26/1000","v":31.061474808467203},{"$f":"AC123*'Resource Options'!$J26/1000","v":30.909919037773559},{"$f":"AD123*'Resource Options'!$J26/1000","v":30.7467473717406},{"$f":"AE123*'Resource Options'!$J26/1000","v":30.572146933430549},{"$f":"AF123*'Resource Options'!$J26/1000","v":30.422978701116204},{"$f":"AG123*'Resource Options'!$J26/1000","v":30.262377564818191},{"$f":"AH123*'Resource Options'!$J26/1000","v":30.090527699749931},{"$f":"AI123*'Resource Options'!$J26/1000","v":29.919653712272929},{"$f":"AJ123*'Resource Options'!$J26/1000","v":29.749750060706546},{"$f":"AK123*'Resource Options'!$J26/1000","v":29.580811234839459},{"$f":"AL123*'Resource Options'!$J26/1000","v":29.412831755750975},{"$f":"AM123*'Resource Options'!$J26/1000","v":29.24580617563339},{"$f":"AN123*'Resource Options'!$J26/1000","v":29.07972907761522},{"$f":"AO123*'Resource Options'!$J26/1000","v":28.914595075585595},{"$f":"AP123*'Resource Options'!$J26/1000","v":28.750398814019565},{"$f":"AQ123*'Resource Options'!$J26/1000","v":28.587134967804396},{"$f":"AR123*'Resource Options'!$J26/1000","v":28.424798242066863},{"$f":"AS123*'Resource Options'!$J26/1000","v":28.26338337200157},{"$f":"AT123*'Resource Options'!$J26/1000","v":28.102885122700179},{"$f":"AU123*'Resource Options'!$J26/1000","v":27.943298288981616},{"$f":"AV123*'Resource Options'!$J26/1000","v":27.7846176952233},{"$f":"AW123*'Resource Options'!$J26/1000","v":27.626838195193269},{"$f":"AX123*'Resource Options'!$J26/1000","v":27.469954671883244},{"$f":"AY123*'Resource Options'!$J26/1000","v":27.313962037342773},{"$f":"AZ123*'Resource Options'!$J26/1000","v":27.158855232514128},{"$f":"BA123*'Resource Options'!$J26/1000","v":27.004629227068278},{"$f":"BB123*'Resource Options'!$J26/1000","v":26.85127901924173},{"$f":"BC123*'Resource Options'!$J26/1000","v":26.698799635674344},{"$f":"BD123*'Resource Options'!$J26/1000","v":26.547186131248004},{"$f":"BE123*'Resource Options'!$J26/1000","v":26.396433588926254},{"$f":"BF123*'Resource Options'!$J26/1000","v":26.246537119594848},{"$f":"BG123*'Resource Options'!$J26/1000","v":26.097491861903158},{"$f":"BH123*'Resource Options'!$J26/1000","v":25.949292982106545},{"$f":"BI123*'Resource Options'!$J26/1000","v":25.801935673909579},{"$f":"BJ123*'Resource Options'!$J26/1000","v":25.655415158310166},{"$f":"BK123*'Resource Options'!$J26/1000","v":25.509726683444548},{"$f":"BL123*'Resource Options'!$J26/1000","v":25.36486552443321},{"$f":"BM123*'Resource Options'!$J26/1000","v":25.220826983227642},{"$f":"BN123*'Resource Options'!$J26/1000","v":25.077606388457966},{"$f":"BO123*'Resource Options'!$J26/1000","v":24.935199095281451},{"$f":"BP123*'Resource Options'!$J26/1000","v":24.793600485231856},{"$f":"BQ123*'Resource Options'!$J26/1000","v":24.652805966069657},{"$f":"BR123*'Resource Options'!$J26/1000","v":24.512810971633119},{"$f":"BS123*'Resource Options'!$J26/1000","v":24.373610961690204},{"$f":"BT123*'Resource Options'!$J26/1000","v":24.23520142179132},{"$f":"BU123*'Resource Options'!$J26/1000","v":24.097577863122922},{"$f":"BV123*'Resource Options'!$J26/1000","v":23.960735822361919},{"$f":"BW123*'Resource Options'!$J26/1000","v":23.824670861530944},{"$f":"BX123*'Resource Options'!$J26/1000","v":23.689378567854398},{"$f":"BY123*'Resource Options'!$J26/1000","v":23.554854553615357},{"$f":"BZ123*'Resource Options'!$J26/1000","v":23.421094456013272},{"$f":"CA123*'Resource Options'!$J26/1000","v":23.288093937022452}]
["Geothermal (Off System)",{"$f":"B124*'Resource Options'!$J27/1000","v":70},{"$f":"C124*'Resource Options'!$J27/1000","v":71.043000000000006},{"$f":"D124*'Resource Options'!$J27/1000","v":72.101540700000015},{"$f":"E124*'Resource Options'!$J27/1000","v":73.175853656430007},{"$f":"F124*'Resource Options'!$J27/1000","v":74.266173875910809},{"$f":"G124*'Resource Options'!$J27/1000","v":75.372739866661888},{"$f":"H124*'Resource Options'!$J27/1000","v":76.495793690675143},{"$f":"I124*'Resource Options'!$J27/1000","v":77.635581016666194},{"$f":"J124*'Resource Options'!$J27/1000","v":78.792351173814524},{"$f":"K124*'Resource Options'!$J27/1000","v":79.966357206304352},{"$f":"L124*'Resource Options'!$J27/1000","v":81.157855928678316},{"$f":"M124*'Resource Options'!$J27/1000","v":82.367107982015611},{"$f":"N124*'Resource Options'!$J27/1000","v":83.594377890947655},{"$f":"O124*'Resource Options'!$J27/1000","v":84.839934121522788},{"$f":"P124*'Resource Options'!$J27/1000","v":86.104049139933466},{"$f":"Q124*'Resource Options'!$J27/1000","v":87.386999472118475},{"$f":"R124*'Resource Options'!$J27/1000","v":88.689065764253058},{"$f":"S124*'Resource Options'!$J27/1000","v":90.010532844140428},{"$f":"T124*'Resource Options'!$J27/1000","v":91.351689783518111},{"$f":"U124*'Resource Options'!$J27/1000","v":92.712829961292528},{"$f":"V124*'Resource Options'!$J27/1000","v":94.094251127715822},{"$f":"W124*'Resource Options'!$J27/1000","v":95.496255469518786},{"$f":"X124*'Resource Options'!$J27/1000","v":96.919149676014612},{"$f":"Y124*'Resource Options'!$J27/1000","v":98.363245006187213},{"$f":"Z124*'Resource Options'!$J27/1000","v":99.828857356779409},{"$f":"AA124*'Resource Options'!$J27/1000","v":101.31630733139542},{"$f":"AB124*'Resource Options'!$J27/1000","v":102.82592031063322},{"$f":"AC124*'Resource Options'!$J27/1000","v":104.35802652326166},{"$f":"AD124*'Resource Options'!$J27/1000","v":105.91296111845826},{"$f":"AE124*'Resource Options'!$J27/1000","v":107.49106423912329},{"$f":"AF124*'Resource Options'!$J27/1000","v":109.09268109628623},{"$f":"AG124*'Resource Options'!$J27/1000","v":110.7181620446209},{"$f":"AH124*'Resource Options'!$J27/1000","v":112.36786265908574},{"$f":"AI124*'Resource Options'!$J27/1000","v":114.04214381270613},{"$f":"AJ124*'Resource Options'!$J27/1000","v":115.74137175551546},{"$f":"AK124*'Resource Options'!$J27/1000","v":117.46591819467262},{"$f":"AL124*'Resource Options'!$J27/1000","v":119.21616037577326},{"$f":"AM124*'Resource Options'!$J27/1000","v":120.99248116537228},{"$f":"AN124*'Resource Options'!$J27/1000","v":122.79526913473632},{"$f":"AO124*'Resource Options'!$J27/1000","v":124.62491864484387},{"$f":"AP124*'Resource Options'!$J27/1000","v":126.48182993265203},{"$f":"AQ124*'Resource Options'!$J27/1000","v":128.3664091986486},{"$f":"AR124*'Resource Options'!$J27/1000","v":130.27906869570842},{"$f":"AS124*'Resource Options'!$J27/1000","v":132.22022681927447},{"$f":"AT124*'Resource Options'!$J27/1000","v":134.19030819888164},{"$f":"AU124*'Resource Options'!$J27/1000","v":136.18974379104498},{"$f":"AV124*'Resource Options'!$J27/1000","v":138.21897097353158},{"$f":"AW124*'Resource Options'!$J27/1000","v":140.2784336410372},{"$f":"AX124*'Resource Options'!$J27/1000","v":142.36858230228862},{"$f":"AY124*'Resource Options'!$J27/1000","v":144.48987417859274},{"$f":"AZ124*'Resource Options'!$J27/1000","v":146.64277330385377},{"$f":"BA124*'Resource Options'!$J27/1000","v":148.82775062608118},{"$f":"BB124*'Resource Options'!$J27/1000","v":151.0452841104098},{"$f":"BC124*'Resource Options'!$J27/1000","v":153.29585884365491},{"$f":"BD124*'Resource Options'!$J27/1000","v":155.57996714042534},{"$f":"BE124*'Resource Options'!$J27/1000","v":157.8981086508177},{"$f":"BF124*'Resource Options'!$J27/1000","v":160.2507904697149},{"$f":"BG124*'Resource Options'!$J27/1000","v":162.63852724771368},{"$f":"BH124*'Resource Options'!$J27/1000","v":165.06184130370457},{"$f":"BI124*'Resource Options'!$J27/1000","v":167.52126273912978},{"$f":"BJ124*'Resource Options'!$J27/1000","v":170.0173295539428},{"$f":"BK124*'Resource Options'!$J27/1000","v":172.55058776429655},{"$f":"BL124*'Resource Options'!$J27/1000","v":175.12159152198461},{"$f":"BM124*'Resource Options'!$J27/1000","v":177.73090323566214},{"$f":"BN124*'Resource Options'!$J27/1000","v":180.3790936938735},{"$f":"BO124*'Resource Options'!$J27/1000","v":183.06674218991225},{"$f":"BP124*'Resource Options'!$J27/1000","v":185.79443664854193},{"$f":"BQ124*'Resource Options'!$J27/1000","v":188.56277375460522},{"$f":"BR124*'Resource Options'!$J27/1000","v":191.3723590835489},{"$f":"BS124*'Resource Options'!$J27/1000","v":194.22380723389375},{"$f":"BT124*'Resource Options'!$J27/1000","v":197.1177419616788},{"$f":"BU124*'Resource Options'!$J27/1000","v":200.05479631690778},{"$f":"BV124*'Resource Options'!$J27/1000","v":203.03561278202972},{"$f":"BW124*'Resource Options'!$J27/1000","v":206.06084341248194},{"$f":"BX124*'Resource Options'!$J27/1000","v":209.13114997932792},{"$f":"BY124*'Resource Options'!$J27/1000","v":212.24720411401992},{"$f":"BZ124*'Resource Options'!$J27/1000","v":215.40968745531882},{"$f":"CA124*'Resource Options'!$J27/1000","v":218.61929179840308}]
["Distribution Scale 4hr Lithium-Ion",{"$f":"B125*'Resource Options'!$J28/1000","v":7.44},{"$f":"C125*'Resource Options'!$J28/1000","v":6.9816960000000012},{"$f":"D125*'Resource Options'!$J28/1000","v":6.5516235264000002},{"$f":"E125*'Resource Options'!$J28/1000","v":6.2814074607975856},{"$f":"F125*'Resource Options'!$J28/1000","v":6.0262868250442905},{"$f":"G125*'Resource Options'!$J28/1000","v":5.8939974690124295},{"$f":"H125*'Resource Options'!$J28/1000","v":5.7693874577238615},{"$f":"I125*'Resource Options'!$J28/1000","v":5.6684629454160564},{"$f":"J125*'Resource Options'!$J28/1000","v":5.5751159931533856},{"$f":"K125*'Resource Options'!$J28/1000","v":5.4949532119308779},{"$f":"L125*'Resource Options'!$J28/1000","v":5.4078081141928873},{"$f":"M125*'Resource Options'!$J28/1000","v":5.3248581197640945},{"$f":"N125*'Resource Options'!$J28/1000","v":5.2477980831654669},{"$f":"O125*'Resource Options'!$J28/1000","v":5.1804388483733366},{"$f":"P125*'Resource Options'!$J28/1000","v":5.1249540370997382},{"$f":"Q125*'Resource Options'!$J28/1000","v":5.0866551129167767},{"$f":"R125*'Resource Options'!$J28/1000","v":5.0591116095008584},{"$f":"S125*'Resource Options'!$J28/1000","v":5.0409573467860938},{"$f":"T125*'Resource Options'!$J28/1000","v":5.0344962327256226},{"$f":"U125*'Resource Options'!$J28/1000","v":5.0260310019979952},{"$f":"V125*'Resource Options'!$J28/1000","v":5.0155709908018418},{"$f":"W125*'Resource Options'!$J28/1000","v":5.003127915441242},{"$f":"X125*'Resource Options'!$J28/1000","v":4.988715850542043},{"$f":"Y125*'Resource Options'!$J28/1000","v":4.9723512025827201},{"$f":"Z125*'Resource Options'!$J28/1000","v":4.9540526788093038},{"$f":"AA125*'Resource Options'!$J28/1000","v":4.933841251616637},{"$f":"AB125*'Resource Options'!$J28/1000","v":4.9117401184908811},{"$f":"AC125*'Resource Options'!$J28/1000","v":4.8877746576203025},{"$f":"AD125*'Resource Options'!$J28/1000","v":4.8619723792933067},{"$f":"AE125*'Resource Options'!$J28/1000","v":4.8343628732140971},{"$f":"AF125*'Resource Options'!$J28/1000","v":4.810774952950152},{"$f":"AG125*'Resource Options'!$J28/1000","v":4.7853791515886783},{"$f":"AH125*'Resource Options'!$J28/1000","v":4.7582045926915946},{"$f":"AI125*'Resource Options'!$J28/1000","v":4.7311843489757841},{"$f":"AJ125*'Resource Options'!$J28/1000","v":4.7043175441372318},{"$f":"AK125*'Resource Options'!$J28/1000","v":4.6776033068481535},{"$f":"AL125*'Resource Options'!$J28/1000","v":4.6510407707287422},{"$f":"AM125*'Resource Options'!$J28/1000","v":4.624629074319075},{"$f":"AN125*'Resource Options'!$J28/1000","v":4.5983673610511628},{"$f":"AO125*'Resource Options'!$J28/1000","v":4.5722547792211872},{"$f":"AP125*'Resource Options'!$J28/1000","v":4.5462904819618615},{"$f":"AQ125*'Resource Options'!$J28/1000","v":4.5204736272149786},{"$f":"AR125*'Resource Options'!$J28/1000","v":4.4948033777040921},{"$f":"AS125*'Resource Options'!$J28/1000","v":4.4692789009073701},{"$f":"AT125*'Resource Options'!$J28/1000","v":4.4438993690305946},{"$f":"AU125*'Resource Options'!$J28/1000","v":4.4186639589803045},{"$f":"AV125*'Resource Options'!$J28/1000","v":4.3935718523371197},{"$f":"AW125*'Resource Options'!$J28/1000","v":4.3686222353291804},{"$f":"AX125*'Resource Options'!$J28/1000","v":4.3438142988057677},{"$f":"AY125*'Resource Options'!$J28/1000","v":4.3191472382110589},{"$f":"AZ125*'Resource Options'!$J28/1000","v":4.2946202535580271},{"$f":"BA125*'Resource Options'!$J28/1000","v":4.2702325494025093},{"$f":"BB125*'Resource Options'!$J28/1000","v":4.2459833348173976},{"$f":"BC125*'Resource Options'!$J28/1000","v":4.221871823366997},{"$f":"BD125*'Resource Options'!$J28/1000","v":4.1978972330815143},{"$f":"BE125*'Resource Options'!$J28/1000","v":4.1740587864316989},{"$f":"BF125*'Resource Options'!$J28/1000","v":4.1503557103036286},{"$f":"BG125*'Resource Options'!$J28/1000","v":4.1267872359736355},{"$f":"BH125*'Resource Options'!$J28/1000","v":4.103352599083375},{"$f":"BI125*'Resource Options'!$J28/1000","v":4.0800510396150349},{"$f":"BJ125*'Resource Options'!$J28/1000","v":4.0568818018666892},{"$f":"BK125*'Resource Options'!$J28/1000","v":4.03384413442779},{"$f":"BL125*'Resource Options'!$J28/1000","v":4.0109372901547973},{"$f":"BM125*'Resource Options'!$J28/1000","v":3.9881605261469457},{"$f":"BN125*'Resource Options'!$J28/1000","v":3.9655131037221545},{"$f":"BO125*'Resource Options'!$J28/1000","v":3.942994288393074},{"$f":"BP125*'Resource Options'!$J28/1000","v":3.9206033498432538},{"$f":"BQ125*'Resource Options'!$J28/1000","v":3.8983395619034718},{"$f":"BR125*'Resource Options'!$J28/1000","v":3.8762022025281726},{"$f":"BS125*'Resource Options'!$J28/1000","v":3.8541905537720558},{"$f":"BT125*'Resource Options'!$J28/1000","v":3.8323039017667906},{"$f":"BU125*'Resource Options'!$J28/1000","v":3.8105415366978659},{"$f":"BV125*'Resource Options'!$J28/1000","v":3.788902752781568},{"$f":"BW125*'Resource Options'!$J28/1000","v":3.76738684824209},{"$f":"BX125*'Resource Options'!$J28/1000","v":3.7459931252887739},{"$f":"BY125*'Resource Options'!$J28/1000","v":3.724720890093483},{"$f":"BZ125*'Resource Options'!$J28/1000","v":3.7035694527680945},{"$f":"CA125*'Resource Options'!$J28/1000","v":3.682538127342128}]
["Distribution Scale 8hr Lithium-Ion",{"$f":"B126*'Resource Options'!$J29/1000","v":14.574999999999999},{"$f":"C126*'Resource Options'!$J29/1000","v":13.67718},{"$f":"D126*'Resource Options'!$J29/1000","v":12.834665712000001},{"$f":"E126*'Resource Options'!$J29/1000","v":12.305310986710326},{"$f":"F126*'Resource Options'!$J29/1000","v":11.805528289653301},{"$f":"G126*'Resource Options'!$J29/1000","v":11.54637272995379},{"$f":"H126*'Resource Options'!$J29/1000","v":11.302261047893188},{"$f":"I126*'Resource Options'!$J29/1000","v":11.104549385677291},{"$f":"J126*'Resource Options'!$J29/1000","v":10.921682204329382},{"$f":"K126*'Resource Options'!$J29/1000","v":10.764642884931797},{"$f":"L126*'Resource Options'!$J29/1000","v":10.593925169941045},{"$f":"M126*'Resource Options'!$J29/1000","v":10.431425684887325},{"$f":"N126*'Resource Options'!$J29/1000","v":10.280464658889342},{"$f":"O126*'Resource Options'!$J29/1000","v":10.148507555785134},{"$f":"P126*'Resource Options'!$J29/1000","v":10.03981251219472},{"$f":"Q126*'Resource Options'!$J29/1000","v":9.9647847138121026},{"$f":"R126*'Resource Options'!$J29/1000","v":9.9108268425369683},{"$f":"S126*'Resource Options'!$J29/1000","v":9.8752625442751789},{"$f":"T126*'Resource Options'!$J29/1000","v":9.8626051870935463},{"$f":"U126*'Resource Options'!$J29/1000","v":9.846021754586129},{"$f":"V126*'Resource Options'!$J29/1000","v":9.8255305364162471},{"$f":"W126*'Resource Options'!$J29/1000","v":9.8011544848865757},{"$f":"X126*'Resource Options'!$J29/1000","v":9.7729211722648213},{"$f":"Y126*'Resource Options'!$J29/1000","v":9.7408627389305327},{"$f":"Z126*'Resource Options'!$J29/1000","v":9.7050158324792459},{"$f":"AA126*'Resource Options'!$J29/1000","v":9.6654215379452246},{"$f":"AB126*'Resource Options'!$J29/1000","v":9.6221252993285749},{"$f":"AC126*'Resource Options'!$J29/1000","v":9.5751768326365454},{"$f":"AD126*'Resource Options'!$J29/1000","v":9.5246300306720357},{"$f":"AE126*'Resource Options'!$J29/1000","v":9.4705428598246577},{"$f":"AF126*'Resource Options'!$J29/1000","v":9.4243339972108107},{"$f":"AG126*'Resource Options'!$J29/1000","v":9.374583485807122},{"$f":"AH126*'Resource Options'!$J29/1000","v":9.3213483788279508},{"$f":"AI126*'Resource Options'!$J29/1000","v":9.2684155761185529},{"$f":"AJ126*'Resource Options'!$J29/1000","v":9.2157833609946405},{"$f":"AK126*'Resource Options'!$J29/1000","v":9.1634500265204046},{"$f":"AL126*'Resource Options'!$J29/1000","v":9.1114138754531453},{"$f":"AM126*'Resource Options'!$J29/1000","v":9.0596732201882375},{"$f":"AN126*'Resource Options'!$J29/1000","v":9.0082263827043949},{"$f":"AO126*'Resource Options'!$J29/1000","v":8.9570716945092457},{"$f":"AP126*'Resource Options'!$J29/1000","v":8.9062074965852336},{"$f":"AQ126*'Resource Options'!$J29/1000","v":8.8556321393357926},{"$f":"AR126*'Resource Options'!$J29/1000","v":8.8053439825318716},{"$f":"AS126*'Resource Options'!$J29/1000","v":8.7553413952587249},{"$f":"AT126*'Resource Options'!$J29/1000","v":8.7056227558630219},{"$f":"AU126*'Resource Options'!$J29/1000","v":8.6561864519002594},{"$f":"AV126*'Resource Options'!$J29/1000","v":8.6070308800824602},{"$f":"AW126*'Resource Options'!$J29/1000","v":8.5581544462261832},{"$f":"AX126*'Resource Options'!$J29/1000","v":8.5095555652008148},{"$f":"AY126*'Resource Options'!$J29/1000","v":8.4612326608771724},{"$f":"AZ126*'Resource Options'!$J29/1000","v":8.4131841660763751},{"$f":"BA126*'Resource Options'!$J29/1000","v":8.3654085225190276},{"$f":"BB126*'Resource Options'!$J29/1000","v":8.3179041807746739},{"$f":"BC126*'Resource Options'!$J29/1000","v":8.2706696002115585},{"$f":"BD126*'Resource Options'!$J29/1000","v":8.2237032489466486},{"$f":"BE126*'Resource Options'!$J29/1000","v":8.1770036037959706},{"$f":"BF126*'Resource Options'!$J29/1000","v":8.1305691502251864},{"$f":"BG126*'Resource Options'!$J29/1000","v":8.0843983823005043},{"$f":"BH126*'Resource Options'!$J29/1000","v":8.0384898026398091},{"$f":"BI126*'Resource Options'!$J29/1000","v":7.9928419223641285},{"$f":"BJ126*'Resource Options'!$J29/1000","v":7.9474532610493265},{"$f":"BK126*'Resource Options'!$J29/1000","v":7.902322346678095},{"$f":"BL126*'Resource Options'!$J29/1000","v":7.857447715592226},{"$f":"BM126*'Resource Options'!$J29/1000","v":7.8128279124451225},{"$f":"BN126*'Resource Options'!$J29/1000","v":7.7684614901546238},{"$f":"BO126*'Resource Options'!$J29/1000","v":7.7243470098560545},{"$f":"BP126*'Resource Options'!$J29/1000","v":7.6804830408555684},{"$f":"BQ126*'Resource Options'!$J29/1000","v":7.6368681605837478},{"$f":"BR126*'Resource Options'!$J29/1000","v":7.5935009545494756},{"$f":"BS126*'Resource Options'!$J29/1000","v":7.5503800162940458},{"$f":"BT126*'Resource Options'!$J29/1000","v":7.50750394734556},{"$f":"BU126*'Resource Options'!$J29/1000","v":7.4648713571735748},{"$f":"BV126*'Resource Options'!$J29/1000","v":7.4224808631439965},{"$f":"BW126*'Resource Options'!$J29/1000","v":7.3803310904742521},{"$f":"BX126*'Resource Options'!$J29/1000","v":7.3384206721886907},{"$f":"BY126*'Resource Options'!$J29/1000","v":7.296748249074259},{"$f":"BZ126*'Resource Options'!$J29/1000","v":7.2553124696364195},{"$f":"CA126*'Resource Options'!$J29/1000","v":7.2141119900553097}]
["4hr Lithium-Ion",{"$f":"B127*'Resource Options'!$J30/1000","v":34.65},{"$f":"C127*'Resource Options'!$J30/1000","v":32.515560000000001},{"$f":"D127*'Resource Options'!$J30/1000","v":30.51260150400001},{"$f":"E127*'Resource Options'!$J30/1000","v":29.254135553311343},{"$f":"F127*'Resource Options'!$J30/1000","v":28.065972915024826},{"$f":"G127*'Resource Options'!$J30/1000","v":27.449867244795797},{"$f":"H127*'Resource Options'!$J30/1000","v":26.869526264802666},{"$f":"I127*'Resource Options'!$J30/1000","v":26.399494765949783},{"$f":"J127*'Resource Options'!$J30/1000","v":25.964753919726455},{"$f":"K127*'Resource Options'!$J30/1000","v":25.591415160403891},{"$f":"L127*'Resource Options'!$J30/1000","v":25.185557951180588},{"$f":"M127*'Resource Options'!$J30/1000","v":24.799238420675522},{"$f":"N127*'Resource Options'!$J30/1000","v":24.440349943774656},{"$f":"O127*'Resource Options'!$J30/1000","v":24.126640604319373},{"$f":"P127*'Resource Options'!$J30/1000","v":23.868233519557261},{"$f":"Q127*'Resource Options'!$J30/1000","v":23.689865546043869},{"$f":"R127*'Resource Options'!$J30/1000","v":23.561588342635048},{"$f":"S127*'Resource Options'!$J30/1000","v":23.477039256201373},{"$f":"T127*'Resource Options'!$J30/1000","v":23.446948180637484},{"$f":"U127*'Resource Options'!$J30/1000","v":23.407523416563251},{"$f":"V127*'Resource Options'!$J30/1000","v":23.358808445065034},{"$f":"W127*'Resource Options'!$J30/1000","v":23.300857831994502},{"$f":"X127*'Resource Options'!$J30/1000","v":23.23373712651637},{"$f":"Y127*'Resource Options'!$J30/1000","v":23.157522737834849},{"$f":"Z127*'Resource Options'!$J30/1000","v":23.072301790422358},{"$f":"AA127*'Resource Options'!$J30/1000","v":22.978171958133931},{"$f":"AB127*'Resource Options'!$J30/1000","v":22.875241277649064},{"$f":"AC127*'Resource Options'!$J30/1000","v":22.763627941739713},{"$f":"AD127*'Resource Options'!$J30/1000","v":22.643460072918419},{"$f":"AE127*'Resource Options'!$J30/1000","v":22.514875478073719},{"$f":"AF127*'Resource Options'!$J30/1000","v":22.405020446199288},{"$f":"AG127*'Resource Options'!$J30/1000","v":22.286745645503725},{"$f":"AH127*'Resource Options'!$J30/1000","v":22.160186711930603},{"$f":"AI127*'Resource Options'!$J30/1000","v":22.034346463979958},{"$f":"AJ127*'Resource Options'!$J30/1000","v":21.909220820477824},{"$f":"AK127*'Resource Options'!$J30/1000","v":21.784805723425869},{"$f":"AL127*'Resource Options'!$J30/1000","v":21.661097137869742},{"$f":"AM127*'Resource Options'!$J30/1000","v":21.538091051768266},{"$f":"AN127*'Resource Options'!$J30/1000","v":21.415783475863279},{"$f":"AO127*'Resource Options'!$J30/1000","v":21.294170443550282},{"$f":"AP127*'Resource Options'!$J30/1000","v":21.173248010749798},{"$f":"AQ127*'Resource Options'!$J30/1000","v":21.053012255779429},{"$f":"AR127*'Resource Options'!$J30/1000","v":20.93345927922671},{"$f":"AS127*'Resource Options'!$J30/1000","v":20.814585203822631},{"$f":"AT127*'Resource Options'!$J30/1000","v":20.696386174315862},{"$f":"AU127*'Resource Options'!$J30/1000","v":20.578858357347784},{"$f":"AV127*'Resource Options'!$J30/1000","v":20.461997941328107},{"$f":"AW127*'Resource Options'!$J30/1000","v":20.345801136311298},{"$f":"AX127*'Resource Options'!$J30/1000","v":20.230264173873632},{"$f":"AY127*'Resource Options'!$J30/1000","v":20.115383306991006},{"$f":"AZ127*'Resource Options'!$J30/1000","v":20.001154809917409},{"$f":"BA127*'Resource Options'!$J30/1000","v":19.887574978064091},{"$f":"BB127*'Resource Options'!$J30/1000","v":19.774640127879401},{"$f":"BC127*'Resource Options'!$J30/1000","v":19.662346596729353},{"$f":"BD127*'Resource Options'!$J30/1000","v":19.550690742778812},{"$f":"BE127*'Resource Options'!$J30/1000","v":19.439668944873425},{"$f":"BF127*'Resource Options'!$J30/1000","v":19.329277602422131},{"$f":"BG127*'Resource Options'!$J30/1000","v":19.219513135280433},{"$f":"BH127*'Resource Options'!$J30/1000","v":19.110371983634256},{"$f":"BI127*'Resource Options'!$J30/1000","v":19.001850607884528},{"$f":"BJ127*'Resource Options'!$J30/1000","v":18.893945488532349},{"$f":"BK127*'Resource Options'!$J30/1000","v":18.786653126064898},{"$f":"BL127*'Resource Options'!$J30/1000","v":18.679970040841884},{"$f":"BM127*'Resource Options'!$J30/1000","v":18.573892772982738},{"$f":"BN127*'Resource Options'!$J30/1000","v":18.468417882254375},{"$f":"BO127*'Resource Options'!$J30/1000","v":18.363541947959664},{"$f":"BP127*'Resource Options'!$J30/1000","v":18.259261568826432},{"$f":"BQ127*'Resource Options'!$J30/1000","v":18.155573362897201},{"$f":"BR127*'Resource Options'!$J30/1000","v":18.052473967419498},{"$f":"BS127*'Resource Options'!$J30/1000","v":17.949960038736776},{"$f":"BT127*'Resource Options'!$J30/1000","v":17.848028252180001},{"$f":"BU127*'Resource Options'!$J30/1000","v":17.746675301959808},{"$f":"BV127*'Resource Options'!$J30/1000","v":17.645897901059303},{"$f":"BW127*'Resource Options'!$J30/1000","v":17.545692781127457},{"$f":"BX127*'Resource Options'!$J30/1000","v":17.446056692373105},{"$f":"BY127*'Resource Options'!$J30/1000","v":17.346986403459553},{"$f":"BZ127*'Resource Options'!$J30/1000","v":17.248478701399776},{"$f":"CA127*'Resource Options'!$J30/1000","v":17.150530391452236}]
["8hr Lithium-Ion",{"$f":"B128*'Resource Options'!$J31/1000","v":63.756000000000007},{"$f":"C128*'Resource Options'!$J31/1000","v":59.828630400000023},{"$f":"D128*'Resource Options'!$J31/1000","v":56.143186767360021},{"$f":"E128*'Resource Options'!$J31/1000","v":53.827609418092877},{"$f":"F128*'Resource Options'!$J31/1000","v":51.641390163645688},{"$f":"G128*'Resource Options'!$J31/1000","v":50.507755730424265},{"$f":"H128*'Resource Options'!$J31/1000","v":49.439928327236906},{"$f":"I128*'Resource Options'!$J31/1000","v":48.575070369347607},{"$f":"J128*'Resource Options'!$J31/1000","v":47.775147212296687},{"$f":"K128*'Resource Options'!$J31/1000","v":47.08820389514316},{"$f":"L128*'Resource Options'!$J31/1000","v":46.341426630172286},{"$f":"M128*'Resource Options'!$J31/1000","v":45.630598694042966},{"$f":"N128*'Resource Options'!$J31/1000","v":44.970243896545362},{"$f":"O128*'Resource Options'!$J31/1000","v":44.393018711947647},{"$f":"P128*'Resource Options'!$J31/1000","v":43.917549675985349},{"$f":"Q128*'Resource Options'!$J31/1000","v":43.589352604720709},{"$f":"R128*'Resource Options'!$J31/1000","v":43.353322550448496},{"$f":"S128*'Resource Options'!$J31/1000","v":43.197752231410526},{"$f":"T128*'Resource Options'!$J31/1000","v":43.142384652372975},{"$f":"U128*'Resource Options'!$J31/1000","v":43.069843086476382},{"$f":"V128*'Resource Options'!$J31/1000","v":42.980207538919672},{"$f":"W128*'Resource Options'!$J31/1000","v":42.873578410869889},{"$f":"X128*'Resource Options'!$J31/1000","v":42.750076312790121},{"$f":"Y128*'Resource Options'!$J31/1000","v":42.609841837616131},{"$f":"Z128*'Resource Options'!$J31/1000","v":42.453035294377152},{"$f":"AA128*'Resource Options'!$J31/1000","v":42.279836402966453},{"$f":"AB128*'Resource Options'!$J31/1000","v":42.090443950874295},{"$f":"AC128*'Resource Options'!$J31/1000","v":41.885075412801086},{"$f":"AD128*'Resource Options'!$J31/1000","v":41.663966534169916},{"$f":"AE128*'Resource Options'!$J31/1000","v":41.427370879655662},{"$f":"AF128*'Resource Options'!$J31/1000","v":41.225237621006698},{"$f":"AG128*'Resource Options'!$J31/1000","v":41.007611987726868},{"$f":"AH128*'Resource Options'!$J31/1000","v":40.774743549952326},{"$f":"AI128*'Resource Options'!$J31/1000","v":40.543197493723135},{"$f":"AJ128*'Resource Options'!$J31/1000","v":40.312966309679211},{"$f":"AK128*'Resource Options'!$J31/1000","v":40.084042531103613},{"$f":"AL128*'Resource Options'!$J31/1000","v":39.856418733680343},{"$f":"AM128*'Resource Options'!$J31/1000","v":39.630087535253622},{"$f":"AN128*'Resource Options'!$J31/1000","v":39.405041595588443},{"$f":"AO128*'Resource Options'!$J31/1000","v":39.181273616132536},{"$f":"AP128*'Resource Options'!$J31/1000","v":38.958776339779646},{"$f":"AQ128*'Resource Options'!$J31/1000","v":38.73754255063416},{"$f":"AR128*'Resource Options'!$J31/1000","v":38.517565073777163},{"$f":"AS128*'Resource Options'!$J31/1000","v":38.298836775033649},{"$f":"AT128*'Resource Options'!$J31/1000","v":38.081350560741193},{"$f":"AU128*'Resource Options'!$J31/1000","v":37.865099377519932},{"$f":"AV128*'Resource Options'!$J31/1000","v":37.650076212043736},{"$f":"AW128*'Resource Options'!$J31/1000","v":37.436274090812795},{"$f":"AX128*'Resource Options'!$J31/1000","v":37.223686079927496},{"$f":"AY128*'Resource Options'!$J31/1000","v":37.012305284863473},{"$f":"AZ128*'Resource Options'!$J31/1000","v":36.802124850248063},{"$f":"BA128*'Resource Options'!$J31/1000","v":36.593137959637957},{"$f":"BB128*'Resource Options'!$J31/1000","v":36.385337835298117},{"$f":"BC128*'Resource Options'!$J31/1000","v":36.178717737982019},{"$f":"BD128*'Resource Options'!$J31/1000","v":35.973270966713031},{"$f":"BE128*'Resource Options'!$J31/1000","v":35.768990858567115},{"$f":"BF128*'Resource Options'!$J31/1000","v":35.565870788456742},{"$f":"BG128*'Resource Options'!$J31/1000","v":35.363904168916008},{"$f":"BH128*'Resource Options'!$J31/1000","v":35.163084449887045},{"$f":"BI128*'Resource Options'!$J31/1000","v":34.963405118507538},{"$f":"BJ128*'Resource Options'!$J31/1000","v":34.764859698899542},{"$f":"BK128*'Resource Options'!$J31/1000","v":34.567441751959429},{"$f":"BL128*'Resource Options'!$J31/1000","v":34.371144875149092},{"$f":"BM128*'Resource Options'!$J31/1000","v":34.175962702288253},{"$f":"BN128*'Resource Options'!$J31/1000","v":33.981888903348072},{"$f":"BO128*'Resource Options'!$J31/1000","v":33.788917184245804},{"$f":"BP128*'Resource Options'!$J31/1000","v":33.597041286640653},{"$f":"BQ128*'Resource Options'!$J31/1000","v":33.406254987730875},{"$f":"BR128*'Resource Options'!$J31/1000","v":33.216552100051899},{"$f":"BS128*'Resource Options'!$J31/1000","v":33.027926471275691},{"$f":"BT128*'Resource Options'!$J31/1000","v":32.840371984011227},{"$f":"BU128*'Resource Options'!$J31/1000","v":32.653882555606067},{"$f":"BV128*'Resource Options'!$J31/1000","v":32.468452137949143},{"$f":"BW128*'Resource Options'!$J31/1000","v":32.284074717274557},{"$f":"BX128*'Resource Options'!$J31/1000","v":32.100744313966544},{"$f":"BY128*'Resource Options'!$J31/1000","v":31.91845498236561},{"$f":"BZ128*'Resource Options'!$J31/1000","v":31.737200810575622},{"$f":"CA128*'Resource Options'!$J31/1000","v":31.556975920272141}]
["16hr Lithium-Ion",{"$f":"B129*'Resource Options'!$J32/1000","v":110.88},{"$f":"C129*'Resource Options'!$J32/1000","v":104.049792},{"$f":"D129*'Resource Options'!$J32/1000","v":97.640324812800017},{"$f":"E129*'Resource Options'!$J32/1000","v":93.613233770596267},{"$f":"F129*'Resource Options'!$J32/1000","v":89.811113328079429},{"$f":"G129*'Resource Options'!$J32/1000","v":87.839575183346554},{"$f":"H129*'Resource Options'!$J32/1000","v":85.98248404736853},{"$f":"I129*'Resource Options'!$J32/1000","v":84.47838325103929},{"$f":"J129*'Resource Options'!$J32/1000","v":83.08721254312465},{"$f":"K129*'Resource Options'!$J32/1000","v":81.892528513292433},{"$f":"L129*'Resource Options'!$J32/1000","v":80.593785443777861},{"$f":"M129*'Resource Options'!$J32/1000","v":79.357562946161636},{"$f":"N129*'Resource Options'!$J32/1000","v":78.209119820078868},{"$f":"O129*'Resource Options'!$J32/1000","v":77.20524993382196},{"$f":"P129*'Resource Options'!$J32/1000","v":76.378347262583191},{"$f":"Q129*'Resource Options'!$J32/1000","v":75.807569747340338},{"$f":"R129*'Resource Options'!$J32/1000","v":75.397082696432122},{"$f":"S129*'Resource Options'!$J32/1000","v":75.126525619844344},{"$f":"T129*'Resource Options'!$J32/1000","v":75.030234178039919},{"$f":"U129*'Resource Options'!$J32/1000","v":74.904074933002349},{"$f":"V129*'Resource Options'!$J32/1000","v":74.748187024208065},{"$f":"W129*'Resource Options'!$J32/1000","v":74.562745062382348},{"$f":"X129*'Resource Options'!$J32/1000","v":74.34795880485234},{"$f":"Y129*'Resource Options'!$J32/1000","v":74.104072761071464},{"$f":"Z129*'Resource Options'!$J32/1000","v":73.831365729351504},{"$f":"AA129*'Resource Options'!$J32/1000","v":73.530150266028542},{"$f":"AB129*'Resource Options'!$J32/1000","v":73.200772088476967},{"$f":"AC129*'Resource Options'!$J32/1000","v":72.843609413567037},{"$f":"AD129*'Resource Options'!$J32/1000","v":72.459072233338901},{"$f":"AE129*'Resource Options'!$J32/1000","v":72.047601529835859},{"$f":"AF129*'Resource Options'!$J32/1000","v":71.696065427837681},{"$f":"AG129*'Resource Options'!$J32/1000","v":71.317586065611877},{"$f":"AH129*'Resource Options'!$J32/1000","v":70.912597478177887},{"$f":"AI129*'Resource Options'!$J32/1000","v":70.509908684735805},{"$f":"AJ129*'Resource Options'!$J32/1000","v":70.109506625528994},{"$f":"AK129*'Resource Options'!$J32/1000","v":69.711378314962744},{"$f":"AL129*'Resource Options'!$J32/1000","v":69.315510841183126},{"$f":"AM129*'Resource Options'!$J32/1000","v":68.921891365658411},{"$f":"AN129*'Resource Options'!$J32/1000","v":68.530507122762458},{"$f":"AO129*'Resource Options'!$J32/1000","v":68.141345419360874},{"$f":"AP129*'Resource Options'!$J32/1000","v":67.754393634399307},{"$f":"AQ129*'Resource Options'!$J32/1000","v":67.369639218494143},{"$f":"AR129*'Resource Options'!$J32/1000","v":66.987069693525456},{"$f":"AS129*'Resource Options'!$J32/1000","v":66.606672652232376},{"$f":"AT129*'Resource Options'!$J32/1000","v":66.228435757810729},{"$f":"AU129*'Resource Options'!$J32/1000","v":65.852346743512868},{"$f":"AV129*'Resource Options'!$J32/1000","v":65.478393412249915},{"$f":"AW129*'Resource Options'!$J32/1000","v":65.106563636196128},{"$f":"AX129*'Resource Options'!$J32/1000","v":64.736845356395605},{"$f":"AY129*'Resource Options'!$J32/1000","v":64.369226582371212},{"$f":"AZ129*'Resource Options'!$J32/1000","v":64.003695391735704},{"$f":"BA129*'Resource Options'!$J32/1000","v":63.640239929805084},{"$f":"BB129*'Resource Options'!$J32/1000","v":63.278848409214071},{"$f":"BC129*'Resource Options'!$J32/1000","v":62.919509109533905},{"$f":"BD129*'Resource Options'!$J32/1000","v":62.562210376892196},{"$f":"BE129*'Resource Options'!$J32/1000","v":62.206940623594939},{"$f":"BF129*'Resource Options'!$J32/1000","v":61.853688327750795},{"$f":"BG129*'Resource Options'!$J32/1000","v":61.502442032897363},{"$f":"BH129*'Resource Options'!$J32/1000","v":61.153190347629589},{"$f":"BI129*'Resource Options'!$J32/1000","v":60.805921945230466},{"$f":"BJ129*'Resource Options'!$J32/1000","v":60.460625563303502},{"$f":"BK129*'Resource Options'!$J32/1000","v":60.117290003407668},{"$f":"BL129*'Resource Options'!$J32/1000","v":59.775904130694023},{"$f":"BM129*'Resource Options'!$J32/1000","v":59.436456873544756},{"$f":"BN129*'Resource Options'!$J32/1000","v":59.098937223213987},{"$f":"BO129*'Resource Options'!$J32/1000","v":58.763334233470914},{"$f":"BP129*'Resource Options'!$J32/1000","v":58.429637020244584},{"$f":"BQ129*'Resource Options'!$J32/1000","v":58.097834761271045},{"$f":"BR129*'Resource Options'!$J32/1000","v":57.767916695742379},{"$f":"BS129*'Resource Options'!$J32/1000","v":57.43987212395767},{"$f":"BT129*'Resource Options'!$J32/1000","v":57.113690406975991},{"$f":"BU129*'Resource Options'!$J32/1000","v":56.789360966271374},{"$f":"BV129*'Resource Options'!$J32/1000","v":56.466873283389759},{"$f":"BW129*'Resource Options'!$J32/1000","v":56.14621689960785},{"$f":"BX129*'Resource Options'!$J32/1000","v":55.827381415593926},{"$f":"BY129*'Resource Options'!$J32/1000","v":55.51035649107056},{"$f":"BZ129*'Resource Options'!$J32/1000","v":55.195131844479285},{"$f":"CA129*'Resource Options'!$J32/1000","v":54.881697252647143}]
["4 hr Vanadium Flow Battery",{"$f":"B130*'Resource Options'!$J33/1000","v":40.822000000000003},{"$f":"C130*'Resource Options'!$J33/1000","v":37.0582116},{"$f":"D130*'Resource Options'!$J33/1000","v":33.641444490480005},{"$f":"E130*'Resource Options'!$J33/1000","v":32.253932107515801},{"$f":"F130*'Resource Options'!$J33/1000","v":30.94393212484183},{"$f":"G130*'Resource Options'!$J33/1000","v":30.264649347115956},{"$f":"H130*'Resource Options'!$J33/1000","v":29.624798665703871},{"$f":"I130*'Resource Options'!$J33/1000","v":29.106568891839348},{"$f":"J130*'Resource Options'!$J33/1000","v":28.62724856761039},{"$f":"K130*'Resource Options'!$J33/1000","v":28.215626662927875},{"$f":"L130*'Resource Options'!$J33/1000","v":27.768151780350042},{"$f":"M130*'Resource Options'!$J33/1000","v":27.342218021821754},{"$f":"N130*'Resource Options'!$J33/1000","v":26.946528169799443},{"$f":"O130*'Resource Options'!$J33/1000","v":26.600650243656485},{"$f":"P130*'Resource Options'!$J33/1000","v":26.31574541189929},{"$f":"Q130*'Resource Options'!$J33/1000","v":26.119087113882863},{"$f":"R130*'Resource Options'!$J33/1000","v":25.977656026228601},{"$f":"S130*'Resource Options'!$J33/1000","v":25.884437052500438},{"$f":"T130*'Resource Options'!$J33/1000","v":25.851260358336592},{"$f":"U130*'Resource Options'!$J33/1000","v":25.807792874517503},{"$f":"V130*'Resource Options'!$J33/1000","v":25.754082540795299},{"$f":"W130*'Resource Options'!$J33/1000","v":25.690189518348621},{"$f":"X130*'Resource Options'!$J33/1000","v":25.616186077927178},{"$f":"Y130*'Resource Options'!$J33/1000","v":25.532156463937394},{"$f":"Z130*'Resource Options'!$J33/1000","v":25.43819673482588},{"$f":"AA130*'Resource Options'!$J33/1000","v":25.334414580183509},{"$f":"AB130*'Resource Options'!$J33/1000","v":25.220929115057071},{"$f":"AC130*'Resource Options'!$J33/1000","v":25.097870652018468},{"$f":"AD130*'Resource Options'!$J33/1000","v":24.965380451602066},{"$f":"AE130*'Resource Options'!$J33/1000","v":24.823610451779793},{"$f":"AF130*'Resource Options'!$J33/1000","v":24.702490593929614},{"$f":"AG130*'Resource Options'!$J33/1000","v":24.572087581859314},{"$f":"AH130*'Resource Options'!$J33/1000","v":24.432550959981423},{"$f":"AI130*'Resource Options'!$J33/1000","v":24.293806719653542},{"$f":"AJ130*'Resource Options'!$J33/1000","v":24.155850361207317},{"$f":"AK130*'Resource Options'!$J33/1000","v":24.018677410526518},{"$f":"AL130*'Resource Options'!$J33/1000","v":23.882283418901892},{"$f":"AM130*'Resource Options'!$J33/1000","v":23.74666396288692},{"$f":"AN130*'Resource Options'!$J33/1000","v":23.61181464415435},{"$f":"AO130*'Resource Options'!$J33/1000","v":23.477731089353551},{"$f":"AP130*'Resource Options'!$J33/1000","v":23.344408949968678},{"$f":"AQ130*'Resource Options'!$J33/1000","v":23.211843902177645},{"$f":"AR130*'Resource Options'!$J33/1000","v":23.080031646711895},{"$f":"AS130*'Resource Options'!$J33/1000","v":22.948967908716973},{"$f":"AT130*'Resource Options'!$J33/1000","v":22.818648437613888},{"$f":"AU130*'Resource Options'!$J33/1000","v":22.689069006961258},{"$f":"AV130*'Resource Options'!$J33/1000","v":22.560225414318236},{"$f":"AW130*'Resource Options'!$J33/1000","v":22.432113481108225},{"$f":"AX130*'Resource Options'!$J33/1000","v":22.304729052483353},{"$f":"AY130*'Resource Options'!$J33/1000","v":22.178067997189743},{"$f":"AZ130*'Resource Options'!$J33/1000","v":22.052126207433517},{"$f":"BA130*'Resource Options'!$J33/1000","v":21.926899598747575},{"$f":"BB130*'Resource Options'!$J33/1000","v":21.802384109859126},{"$f":"BC130*'Resource Options'!$J33/1000","v":21.678575702557993},{"$f":"BD130*'Resource Options'!$J33/1000","v":21.555470361565625},{"$f":"BE130*'Resource Options'!$J33/1000","v":21.433064094404902},{"$f":"BF130*'Resource Options'!$J33/1000","v":21.311352931270616},{"$f":"BG130*'Resource Options'!$J33/1000","v":21.190332924900773},{"$f":"BH130*'Resource Options'!$J33/1000","v":21.070000150448529},{"$f":"BI130*'Resource Options'!$J33/1000","v":20.950350705354953},{"$f":"BJ130*'Resource Options'!$J33/1000","v":20.831380709222408},{"$f":"BK130*'Resource Options'!$J33/1000","v":20.71308630368874},{"$f":"BL130*'Resource Options'!$J33/1000","v":20.595463652302147},{"$f":"BM130*'Resource Options'!$J33/1000","v":20.478508940396722},{"$f":"BN130*'Resource Options'!$J33/1000","v":20.362218374968787},{"$f":"BO130*'Resource Options'!$J33/1000","v":20.24658818455384},{"$f":"BP130*'Resource Options'!$J33/1000","v":20.131614619104269},{"$f":"BQ130*'Resource Options'!$J33/1000","v":20.017293949867714},{"$f":"BR130*'Resource Options'!$J33/1000","v":19.903622469266146},{"$f":"BS130*'Resource Options'!$J33/1000","v":19.790596490775627},{"$f":"BT130*'Resource Options'!$J33/1000","v":19.678212348806756},{"$f":"BU130*'Resource Options'!$J33/1000","v":19.566466398585764},{"$f":"BV130*'Resource Options'!$J33/1000","v":19.455355016036336},{"$f":"BW130*'Resource Options'!$J33/1000","v":19.344874597662074},{"$f":"BX130*'Resource Options'!$J33/1000","v":19.235021560429615},{"$f":"BY130*'Resource Options'!$J33/1000","v":19.125792341652438},{"$f":"BZ130*'Resource Options'!$J33/1000","v":19.017183398875332},{"$f":"CA130*'Resource Options'!$J33/1000","v":18.909191209759481}]
["4 hr Zinc Bromide Flow Battery",{"$f":"B131*'Resource Options'!$J34/1000","v":45.924999999999997},{"$f":"C131*'Resource Options'!$J34/1000","v":46.843499999999999},{"$f":"D131*'Resource Options'!$J34/1000","v":41.091118200000004},{"$f":"E131*'Resource Options'!$J34/1000","v":39.396350445646299},{"$f":"F131*'Resource Options'!$J34/1000","v":37.796259696115989},{"$f":"G131*'Resource Options'!$J34/1000","v":36.966554273726729},{"$f":"H131*'Resource Options'!$J34/1000","v":36.18501292262053},{"$f":"I131*'Resource Options'!$J34/1000","v":35.55202461860604},{"$f":"J131*'Resource Options'!$J34/1000","v":34.966562002572175},{"$f":"K131*'Resource Options'!$J34/1000","v":34.463789169978604},{"$f":"L131*'Resource Options'!$J34/1000","v":33.917223956444431},{"$f":"M131*'Resource Options'!$J34/1000","v":33.396970005339313},{"$f":"N131*'Resource Options'!$J34/1000","v":32.913657272302814},{"$f":"O131*'Resource Options'!$J34/1000","v":32.491186984205257},{"$f":"P131*'Resource Options'!$J34/1000","v":32.143191875945305},{"$f":"Q131*'Resource Options'!$J34/1000","v":31.902984908284008},{"$f":"R131*'Resource Options'!$J34/1000","v":31.730234848707934},{"$f":"S131*'Resource Options'!$J34/1000","v":31.616373154420966},{"$f":"T131*'Resource Options'!$J34/1000","v":31.575849702410537},{"$f":"U131*'Resource Options'!$J34/1000","v":31.522756633949331},{"$f":"V131*'Resource Options'!$J34/1000","v":31.45715250472815},{"$f":"W131*'Resource Options'!$J34/1000","v":31.379110798217756},{"$f":"X131*'Resource Options'!$J34/1000","v":31.2887197890438},{"$f":"Y131*'Resource Options'!$J34/1000","v":31.18608237697514},{"$f":"Z131*'Resource Options'!$J34/1000","v":31.07131589196128},{"$f":"AA131*'Resource Options'!$J34/1000","v":30.944551870735399},{"$f":"AB131*'Resource Options'!$J34/1000","v":30.805935805577679},{"$f":"AC131*'Resource Options'!$J34/1000","v":30.655626865910687},{"$f":"AD131*'Resource Options'!$J34/1000","v":30.493797593472863},{"$f":"AE131*'Resource Options'!$J34/1000","v":30.320633571887544},{"$f":"AF131*'Resource Options'!$J34/1000","v":30.172692528609897},{"$f":"AG131*'Resource Options'!$J34/1000","v":30.013412638469234},{"$f":"AH131*'Resource Options'!$J34/1000","v":29.842976561491753},{"$f":"AI131*'Resource Options'!$J34/1000","v":29.673508333678424},{"$f":"AJ131*'Resource Options'!$J34/1000","v":29.505002458939323},{"$f":"AK131*'Resource Options'!$J34/1000","v":29.33745347239498},{"$f":"AL131*'Resource Options'!$J34/1000","v":29.170855940199136},{"$f":"AM131*'Resource Options'!$J34/1000","v":29.005204459362517},{"$f":"AN131*'Resource Options'!$J34/1000","v":28.840493657577611},{"$f":"AO131*'Resource Options'!$J34/1000","v":28.676718193044422},{"$f":"AP131*'Resource Options'!$J34/1000","v":28.513872754297257},{"$f":"AQ131*'Resource Options'!$J34/1000","v":28.351952060032431},{"$f":"AR131*'Resource Options'!$J34/1000","v":28.190950858937018},{"$f":"AS131*'Resource Options'!$J34/1000","v":28.030863929518539},{"$f":"AT131*'Resource Options'!$J34/1000","v":27.871686079935607},{"$f":"AU131*'Resource Options'!$J34/1000","v":27.713412147829544},{"$f":"AV131*'Resource Options'!$J34/1000","v":27.556037000157005},{"$f":"AW131*'Resource Options'!$J34/1000","v":27.399555533023424},{"$f":"AX131*'Resource Options'!$J34/1000","v":27.243962671517568},{"$f":"AY131*'Resource Options'!$J34/1000","v":27.089253369546924},{"$f":"AZ131*'Resource Options'!$J34/1000","v":26.935422609674028},{"$f":"BA131*'Resource Options'!$J34/1000","v":26.782465402953743},{"$f":"BB131*'Resource Options'!$J34/1000","v":26.630376788771496},{"$f":"BC131*'Resource Options'!$J34/1000","v":26.479151834682376},{"$f":"BD131*'Resource Options'!$J34/1000","v":26.328785636251144},{"$f":"BE131*'Resource Options'!$J34/1000","v":26.179273316893227},{"$f":"BF131*'Resource Options'!$J34/1000","v":26.030610027716524},{"$f":"BG131*'Resource Options'!$J34/1000","v":25.882790947364153},{"$f":"BH131*'Resource Options'!$J34/1000","v":25.735811281858108},{"$f":"BI131*'Resource Options'!$J34/1000","v":25.589666264443771},{"$f":"BJ131*'Resource Options'!$J34/1000","v":25.444351155435317},{"$f":"BK131*'Resource Options'!$J34/1000","v":25.299861242062008},{"$f":"BL131*'Resource Options'!$J34/1000","v":25.15619183831534},{"$f":"BM131*'Resource Options'!$J34/1000","v":25.013338284797065},{"$f":"BN131*'Resource Options'!$J34/1000","v":24.871295948568118},{"$f":"BO131*'Resource Options'!$J34/1000","v":24.730060222998322},{"$f":"BP131*'Resource Options'!$J34/1000","v":24.589626527617},{"$f":"BQ131*'Resource Options'!$J34/1000","v":24.449990307964427},{"$f":"BR131*'Resource Options'!$J34/1000","v":24.311147035444137},{"$f":"BS131*'Resource Options'!$J34/1000","v":24.173092207176026},{"$f":"BT131*'Resource Options'!$J34/1000","v":24.035821345850334},{"$f":"BU131*'Resource Options'!$J34/1000","v":23.899329999582442},{"$f":"BV131*'Resource Options'!$J34/1000","v":23.763613741768488},{"$f":"BW131*'Resource Options'!$J34/1000","v":23.628668170941797},{"$f":"BX131*'Resource Options'!$J34/1000","v":23.494488910630146},{"$f":"BY131*'Resource Options'!$J34/1000","v":23.361071609213834},{"$f":"BZ131*'Resource Options'!$J34/1000","v":23.228411939784536},{"$f":"CA131*'Resource Options'!$J34/1000","v":23.096505600004985}]
["Hydrogen Fuel Cell with 40 hrs Storage ",{"$f":"B132*'Resource Options'!$J35/1000","v":133.9},{"$f":"C132*'Resource Options'!$J35/1000","v":136.44142200000002},{"$f":"D132*'Resource Options'!$J35/1000","v":139.17025043999999},{"$f":"E132*'Resource Options'!$J35/1000","v":141.95365544880002},{"$f":"F132*'Resource Options'!$J35/1000","v":144.79272855777603},{"$f":"G132*'Resource Options'!$J35/1000","v":147.68858312893155},{"$f":"H132*'Resource Options'!$J35/1000","v":150.64235479151017},{"$f":"I132*'Resource Options'!$J35/1000","v":153.65520188734038},{"$f":"J132*'Resource Options'!$J35/1000","v":156.7283059250872},{"$f":"K132*'Resource Options'!$J35/1000","v":159.86287204358894},{"$f":"L132*'Resource Options'!$J35/1000","v":163.06012948446073},{"$f":"M132*'Resource Options'!$J35/1000","v":166.32133207414992},{"$f":"N132*'Resource Options'!$J35/1000","v":169.64775871563293},{"$f":"O132*'Resource Options'!$J35/1000","v":173.04071388994558},{"$f":"P132*'Resource Options'!$J35/1000","v":176.50152816774451},{"$f":"Q132*'Resource Options'!$J35/1000","v":180.03155873109941},{"$f":"R132*'Resource Options'!$J35/1000","v":183.63218990572139},{"$f":"S132*'Resource Options'!$J35/1000","v":187.30483370383587},{"$f":"T132*'Resource Options'!$J35/1000","v":191.05093037791258},{"$f":"U132*'Resource Options'!$J35/1000","v":194.87194898547079},{"$f":"V132*'Resource Options'!$J35/1000","v":198.76938796518027},{"$f":"W132*'Resource Options'!$J35/1000","v":202.74477572448384},{"$f":"X132*'Resource Options'!$J35/1000","v":206.79967123897353},{"$f":"Y132*'Resource Options'!$J35/1000","v":210.93566466375302},{"$f":"Z132*'Resource Options'!$J35/1000","v":215.15437795702803},{"$f":"AA132*'Resource Options'!$J35/1000","v":219.45746551616861},{"$f":"AB132*'Resource Options'!$J35/1000","v":223.84661482649199},{"$f":"AC132*'Resource Options'!$J35/1000","v":228.32354712302185},{"$f":"AD132*'Resource Options'!$J35/1000","v":232.89001806548225},{"$f":"AE132*'Resource Options'!$J35/1000","v":237.54781842679196},{"$f":"AF132*'Resource Options'!$J35/1000","v":242.2987747953278},{"$f":"AG132*'Resource Options'!$J35/1000","v":247.14475029123432},{"$f":"AH132*'Resource Options'!$J35/1000","v":252.087645297059},{"$f":"AI132*'Resource Options'!$J35/1000","v":257.12939820300022},{"$f":"AJ132*'Resource Options'!$J35/1000","v":262.27198616706022},{"$f":"AK132*'Resource Options'!$J35/1000","v":267.5174258904014},{"$f":"AL132*'Resource Options'!$J35/1000","v":272.86777440820941},{"$f":"AM132*'Resource Options'!$J35/1000","v":278.32512989637365},{"$f":"AN132*'Resource Options'!$J35/1000","v":283.89163249430112},{"$f":"AO132*'Resource Options'!$J35/1000","v":289.56946514418718},{"$f":"AP132*'Resource Options'!$J35/1000","v":295.36085444707089},{"$f":"AQ132*'Resource Options'!$J35/1000","v":301.26807153601237},{"$f":"AR132*'Resource Options'!$J35/1000","v":307.29343296673261},{"$f":"AS132*'Resource Options'!$J35/1000","v":313.43930162606722},{"$f":"AT132*'Resource Options'!$J35/1000","v":319.70808765858857},{"$f":"AU132*'Resource Options'!$J35/1000","v":326.10224941176034},{"$f":"AV132*'Resource Options'!$J35/1000","v":332.62429439999551},{"$f":"AW132*'Resource Options'!$J35/1000","v":339.27678028799545},{"$f":"AX132*'Resource Options'!$J35/1000","v":346.06231589375534},{"$f":"AY132*'Resource Options'!$J35/1000","v":352.98356221163044},{"$f":"AZ132*'Resource Options'!$J35/1000","v":360.04323345586306},{"$f":"BA132*'Resource Options'!$J35/1000","v":367.24409812498033},{"$f":"BB132*'Resource Options'!$J35/1000","v":374.58898008747991},{"$f":"BC132*'Resource Options'!$J35/1000","v":382.08075968922958},{"$f":"BD132*'Resource Options'!$J35/1000","v":389.7223748830142},{"$f":"BE132*'Resource Options'!$J35/1000","v":397.51682238067445},{"$f":"BF132*'Resource Options'!$J35/1000","v":405.46715882828801},{"$f":"BG132*'Resource Options'!$J35/1000","v":413.57650200485381},{"$f":"BH132*'Resource Options'!$J35/1000","v":421.8480320449508},{"$f":"BI132*'Resource Options'!$J35/1000","v":430.28499268584989},{"$f":"BJ132*'Resource Options'!$J35/1000","v":438.89069253956683},{"$f":"BK132*'Resource Options'!$J35/1000","v":447.66850639035829},{"$f":"BL132*'Resource Options'!$J35/1000","v":456.62187651816544},{"$f":"BM132*'Resource Options'!$J35/1000","v":465.75431404852873},{"$f":"BN132*'Resource Options'!$J35/1000","v":475.06940032949922},{"$f":"BO132*'Resource Options'!$J35/1000","v":484.57078833608927},{"$f":"BP132*'Resource Options'!$J35/1000","v":494.2622041028111},{"$f":"BQ132*'Resource Options'!$J35/1000","v":504.14744818486736},{"$f":"BR132*'Resource Options'!$J35/1000","v":514.23039714856463},{"$f":"BS132*'Resource Options'!$J35/1000","v":524.51500509153595},{"$f":"BT132*'Resource Options'!$J35/1000","v":535.00530519336678},{"$f":"BU132*'Resource Options'!$J35/1000","v":545.70541129723415},{"$f":"BV132*'Resource Options'!$J35/1000","v":556.61951952317884},{"$f":"BW132*'Resource Options'!$J35/1000","v":567.75190991364229},{"$f":"BX132*'Resource Options'!$J35/1000","v":579.10694811191524},{"$f":"BY132*'Resource Options'!$J35/1000","v":590.68908707415358},{"$f":"BZ132*'Resource Options'!$J35/1000","v":602.50286881563659},{"$f":"CA132*'Resource Options'!$J35/1000","v":614.55292619194938}]
["Hydrogen Gas Tubine with 40 hrs Storage",{"$f":"B133*'Resource Options'!$J36/1000","v":125},{"$f":"C133*'Resource Options'!$J36/1000","v":127.50000000000001},{"$f":"D133*'Resource Options'!$J36/1000","v":129.91995},{"$f":"E133*'Resource Options'!$J36/1000","v":132.38583065099999},{"$f":"F133*'Resource Options'!$J36/1000","v":134.89851371675599},{"$f":"G133*'Resource Options'!$J36/1000","v":137.45888750710003},{"$f":"H133*'Resource Options'!$J36/1000","v":140.06785719198481},{"$f":"I133*'Resource Options'!$J36/1000","v":142.72634512148866},{"$f":"J133*'Resource Options'!$J36/1000","v":145.43529115189449},{"$f":"K133*'Resource Options'!$J36/1000","v":148.19565297795748},{"$f":"L133*'Resource Options'!$J36/1000","v":151.00840647147911},{"$f":"M133*'Resource Options'!$J36/1000","v":153.72051745170685},{"$f":"N133*'Resource Options'!$J36/1000","v":156.48133794513953},{"$f":"O133*'Resource Options'!$J36/1000","v":159.29174277463423},{"$f":"P133*'Resource Options'!$J36/1000","v":162.15262247486669},{"$f":"Q133*'Resource Options'!$J36/1000","v":165.06488357451528},{"$f":"R133*'Resource Options'!$J36/1000","v":168.0294488835136},{"$f":"S133*'Resource Options'!$J36/1000","v":171.04725778546154},{"$f":"T133*'Resource Options'!$J36/1000","v":174.11926653528843},{"$f":"U133*'Resource Options'!$J36/1000","v":177.2464485622622},{"$f":"V133*'Resource Options'!$J36/1000","v":180.42979477844045},{"$f":"W133*'Resource Options'!$J36/1000","v":184.03839067400929},{"$f":"X133*'Resource Options'!$J36/1000","v":187.71915848748941},{"$f":"Y133*'Resource Options'!$J36/1000","v":191.47354165723922},{"$f":"Z133*'Resource Options'!$J36/1000","v":195.30301249038399},{"$f":"AA133*'Resource Options'!$J36/1000","v":199.20907274019171},{"$f":"AB133*'Resource Options'!$J36/1000","v":203.19325419499555},{"$f":"AC133*'Resource Options'!$J36/1000","v":207.25711927889543},{"$f":"AD133*'Resource Options'!$J36/1000","v":211.40226166447334},{"$f":"AE133*'Resource Options'!$J36/1000","v":215.63030689776281},{"$f":"AF133*'Resource Options'!$J36/1000","v":219.94291303571808},{"$f":"AG133*'Resource Options'!$J36/1000","v":224.34177129643243},{"$f":"AH133*'Resource Options'!$J36/1000","v":228.82860672236109},{"$f":"AI133*'Resource Options'!$J36/1000","v":233.40517885680833},{"$f":"AJ133*'Resource Options'!$J36/1000","v":238.07328243394448},{"$f":"AK133*'Resource Options'!$J36/1000","v":242.83474808262335},{"$f":"AL133*'Resource Options'!$J36/1000","v":247.69144304427587},{"$f":"AM133*'Resource Options'!$J36/1000","v":252.64527190516137},{"$f":"AN133*'Resource Options'!$J36/1000","v":257.69817734326455},{"$f":"AO133*'Resource Options'!$J36/1000","v":262.85214089012987},{"$f":"AP133*'Resource Options'!$J36/1000","v":268.10918370793246},{"$f":"AQ133*'Resource Options'!$J36/1000","v":273.4713673820911},{"$f":"AR133*'Resource Options'!$J36/1000","v":278.94079472973294},{"$f":"AS133*'Resource Options'!$J36/1000","v":284.51961062432764},{"$f":"AT133*'Resource Options'!$J36/1000","v":290.21000283681423},{"$f":"AU133*'Resource Options'!$J36/1000","v":296.01420289355048},{"$f":"AV133*'Resource Options'!$J36/1000","v":301.93448695142149},{"$f":"AW133*'Resource Options'!$J36/1000","v":307.97317669044992},{"$f":"AX133*'Resource Options'!$J36/1000","v":314.13264022425892},{"$f":"AY133*'Resource Options'!$J36/1000","v":320.41529302874409},{"$f":"AZ133*'Resource Options'!$J36/1000","v":326.82359888931899},{"$f":"BA133*'Resource Options'!$J36/1000","v":333.36007086710532},{"$f":"BB133*'Resource Options'!$J36/1000","v":340.02727228444746},{"$f":"BC133*'Resource Options'!$J36/1000","v":346.82781773013647},{"$f":"BD133*'Resource Options'!$J36/1000","v":353.76437408473913},{"$f":"BE133*'Resource Options'!$J36/1000","v":360.83966156643396},{"$f":"BF133*'Resource Options'!$J36/1000","v":368.05645479776274},{"$f":"BG133*'Resource Options'!$J36/1000","v":375.41758389371796},{"$f":"BH133*'Resource Options'!$J36/1000","v":382.92593557159228},{"$f":"BI133*'Resource Options'!$J36/1000","v":390.58445428302417},{"$f":"BJ133*'Resource Options'!$J36/1000","v":398.39614336868465},{"$f":"BK133*'Resource Options'!$J36/1000","v":406.36406623605831},{"$f":"BL133*'Resource Options'!$J36/1000","v":414.4913475607795},{"$f":"BM133*'Resource Options'!$J36/1000","v":422.78117451199512},{"$f":"BN133*'Resource Options'!$J36/1000","v":431.23679800223499},{"$f":"BO133*'Resource Options'!$J36/1000","v":439.86153396227979},{"$f":"BP133*'Resource Options'!$J36/1000","v":448.65876464152529},{"$f":"BQ133*'Resource Options'!$J36/1000","v":457.6319399343559},{"$f":"BR133*'Resource Options'!$J36/1000","v":466.78457873304291},{"$f":"BS133*'Resource Options'!$J36/1000","v":476.12027030770389},{"$f":"BT133*'Resource Options'!$J36/1000","v":485.64267571385801},{"$f":"BU133*'Resource Options'!$J36/1000","v":495.35552922813514},{"$f":"BV133*'Resource Options'!$J36/1000","v":505.26263981269778},{"$f":"BW133*'Resource Options'!$J36/1000","v":515.36789260895182},{"$f":"BX133*'Resource Options'!$J36/1000","v":525.67525046113099},{"$f":"BY133*'Resource Options'!$J36/1000","v":536.1887554703535},{"$f":"BZ133*'Resource Options'!$J36/1000","v":546.91253057976064},{"$f":"CA133*'Resource Options'!$J36/1000","v":557.85078119135574}]
["Liquid Air",{"$f":"B134*'Resource Options'!$J37/1000","v":35.719499999999996},{"$f":"C134*'Resource Options'!$J37/1000","v":36.433889999999998},{"$f":"D134*'Resource Options'!$J37/1000","v":37.162567800000005},{"$f":"E134*'Resource Options'!$J37/1000","v":37.905819156},{"$f":"F134*'Resource Options'!$J37/1000","v":38.663935539120004},{"$f":"G134*'Resource Options'!$J37/1000","v":39.437214249902404},{"$f":"H134*'Resource Options'!$J37/1000","v":40.22595853490045},{"$f":"I134*'Resource Options'!$J37/1000","v":41.030477705598457},{"$f":"J134*'Resource Options'!$J37/1000","v":41.851087259710432},{"$f":"K134*'Resource Options'!$J37/1000","v":42.688109004904639},{"$f":"L134*'Resource Options'!$J37/1000","v":43.541871185002734},{"$f":"M134*'Resource Options'!$J37/1000","v":44.412708608702786},{"$f":"N134*'Resource Options'!$J37/1000","v":45.300962780876844},{"$f":"O134*'Resource Options'!$J37/1000","v":46.206982036494381},{"$f":"P134*'Resource Options'!$J37/1000","v":47.131121677224272},{"$f":"Q134*'Resource Options'!$J37/1000","v":48.073744110768757},{"$f":"R134*'Resource Options'!$J37/1000","v":49.035218992984142},{"$f":"S134*'Resource Options'!$J37/1000","v":50.015923372843829},{"$f":"T134*'Resource Options'!$J37/1000","v":51.016241840300701},{"$f":"U134*'Resource Options'!$J37/1000","v":52.036566677106713},{"$f":"V134*'Resource Options'!$J37/1000","v":53.077298010648846},{"$f":"W134*'Resource Options'!$J37/1000","v":54.138843970861835},{"$f":"X134*'Resource Options'!$J37/1000","v":55.221620850279066},{"$f":"Y134*'Resource Options'!$J37/1000","v":56.326053267284642},{"$f":"Z134*'Resource Options'!$J37/1000","v":57.452574332630341},{"$f":"AA134*'Resource Options'!$J37/1000","v":58.601625819282951},{"$f":"AB134*'Resource Options'!$J37/1000","v":59.773658335668607},{"$f":"AC134*'Resource Options'!$J37/1000","v":60.969131502381984},{"$f":"AD134*'Resource Options'!$J37/1000","v":62.188514132429617},{"$f":"AE134*'Resource Options'!$J37/1000","v":63.432284415078215},{"$f":"AF134*'Resource Options'!$J37/1000","v":64.700930103379775},{"$f":"AG134*'Resource Options'!$J37/1000","v":65.994948705447371},{"$f":"AH134*'Resource Options'!$J37/1000","v":67.314847679556323},{"$f":"AI134*'Resource Options'!$J37/1000","v":68.661144633147444},{"$f":"AJ134*'Resource Options'!$J37/1000","v":70.03436752581041},{"$f":"AK134*'Resource Options'!$J37/1000","v":71.435054876326618},{"$f":"AL134*'Resource Options'!$J37/1000","v":72.863755973853145},{"$f":"AM134*'Resource Options'!$J37/1000","v":74.321031093330205},{"$f":"AN134*'Resource Options'!$J37/1000","v":75.807451715196819},{"$f":"AO134*'Resource Options'!$J37/1000","v":77.323600749500756},{"$f":"AP134*'Resource Options'!$J37/1000","v":78.870072764490772},{"$f":"AQ134*'Resource Options'!$J37/1000","v":80.447474219780588},{"$f":"AR134*'Resource Options'!$J37/1000","v":82.056423704176197},{"$f":"AS134*'Resource Options'!$J37/1000","v":83.697552178259727},{"$f":"AT134*'Resource Options'!$J37/1000","v":85.371503221824909},{"$f":"AU134*'Resource Options'!$J37/1000","v":87.078933286261403},{"$f":"AV134*'Resource Options'!$J37/1000","v":88.820511951986646},{"$f":"AW134*'Resource Options'!$J37/1000","v":90.59692219102638},{"$f":"AX134*'Resource Options'!$J37/1000","v":92.408860634846903},{"$f":"AY134*'Resource Options'!$J37/1000","v":94.257037847543828},{"$f":"AZ134*'Resource Options'!$J37/1000","v":96.142178604494703},{"$f":"BA134*'Resource Options'!$J37/1000","v":98.065022176584606},{"$f":"BB134*'Resource Options'!$J37/1000","v":100.0263226201163},{"$f":"BC134*'Resource Options'!$J37/1000","v":102.02684907251863},{"$f":"BD134*'Resource Options'!$J37/1000","v":104.06738605396902},{"$f":"BE134*'Resource Options'!$J37/1000","v":106.14873377504838},{"$f":"BF134*'Resource Options'!$J37/1000","v":108.27170845054937},{"$f":"BG134*'Resource Options'!$J37/1000","v":110.43714261956039},{"$f":"BH134*'Resource Options'!$J37/1000","v":112.64588547195159},{"$f":"BI134*'Resource Options'!$J37/1000","v":114.89880318139063},{"$f":"BJ134*'Resource Options'!$J37/1000","v":117.1967792450184},{"$f":"BK134*'Resource Options'!$J37/1000","v":119.54071482991881},{"$f":"BL134*'Resource Options'!$J37/1000","v":121.93152912651716},{"$f":"BM134*'Resource Options'!$J37/1000","v":124.37015970904751},{"$f":"BN134*'Resource Options'!$J37/1000","v":126.85756290322848},{"$f":"BO134*'Resource Options'!$J37/1000","v":129.39471416129305},{"$f":"BP134*'Resource Options'!$J37/1000","v":131.98260844451892},{"$f":"BQ134*'Resource Options'!$J37/1000","v":134.62226061340928},{"$f":"BR134*'Resource Options'!$J37/1000","v":137.31470582567749},{"$f":"BS134*'Resource Options'!$J37/1000","v":140.06099994219105},{"$f":"BT134*'Resource Options'!$J37/1000","v":142.86221994103485},{"$f":"BU134*'Resource Options'!$J37/1000","v":145.71946433985556},{"$f":"BV134*'Resource Options'!$J37/1000","v":148.63385362665264},{"$f":"BW134*'Resource Options'!$J37/1000","v":151.60653069918573},{"$f":"BX134*'Resource Options'!$J37/1000","v":154.63866131316942},{"$f":"BY134*'Resource Options'!$J37/1000","v":157.73143453943285},{"$f":"BZ134*'Resource Options'!$J37/1000","v":160.88606323022151},{"$f":"CA134*'Resource Options'!$J37/1000","v":164.10378449482593}]
["Pumped Hydro (16 hr/ 100 MW)",{"$f":"B135*'Resource Options'!$J38/1000","v":297},{"$f":"C135*'Resource Options'!$J38/1000","v":301.42529999999999},{"$f":"D135*'Resource Options'!$J38/1000","v":305.9165369700001},{"$f":"E135*'Resource Options'!$J38/1000","v":310.47469337085306},{"$f":"F135*'Resource Options'!$J38/1000","v":315.1007663020788},{"$f":"G135*'Resource Options'!$J38/1000","v":319.79576771997972},{"$f":"H135*'Resource Options'!$J38/1000","v":324.56072465900746},{"$f":"I135*'Resource Options'!$J38/1000","v":329.39667945642663},{"$f":"J135*'Resource Options'!$J38/1000","v":334.3046899803274},{"$f":"K135*'Resource Options'!$J38/1000","v":339.2858298610343},{"$f":"L135*'Resource Options'!$J38/1000","v":344.34118872596372},{"$f":"M135*'Resource Options'!$J38/1000","v":349.47187243798055},{"$f":"N135*'Resource Options'!$J38/1000","v":354.67900333730648},{"$f":"O135*'Resource Options'!$J38/1000","v":359.96372048703239},{"$f":"P135*'Resource Options'!$J38/1000","v":365.32717992228913},{"$f":"Q135*'Resource Options'!$J38/1000","v":370.77055490313126},{"$f":"R135*'Resource Options'!$J38/1000","v":376.29503617118797},{"$f":"S135*'Resource Options'!$J38/1000","v":381.90183221013871},{"$f":"T135*'Resource Options'!$J38/1000","v":387.59216951006982},{"$f":"U135*'Resource Options'!$J38/1000","v":393.36729283576983},{"$f":"V135*'Resource Options'!$J38/1000","v":399.22846549902278},{"$f":"W135*'Resource Options'!$J38/1000","v":405.17696963495831},{"$f":"X135*'Resource Options'!$J38/1000","v":411.21410648251924},{"$f":"Y135*'Resource Options'!$J38/1000","v":417.34119666910874},{"$f":"Z135*'Resource Options'!$J38/1000","v":423.55958049947839},{"$f":"AA135*'Resource Options'!$J38/1000","v":429.87061824892061},{"$f":"AB135*'Resource Options'!$J38/1000","v":436.27569046082965},{"$f":"AC135*'Resource Options'!$J38/1000","v":442.77619824869589},{"$f":"AD135*'Resource Options'!$J38/1000","v":449.37356360260145},{"$f":"AE135*'Resource Options'!$J38/1000","v":456.06922970028023},{"$f":"AF135*'Resource Options'!$J38/1000","v":462.86466122281445},{"$f":"AG135*'Resource Options'!$J38/1000","v":469.76134467503425},{"$f":"AH135*'Resource Options'!$J38/1000","v":476.76078871069234},{"$f":"AI135*'Resource Options'!$J38/1000","v":483.8645244624816},{"$f":"AJ135*'Resource Options'!$J38/1000","v":491.07410587697262},{"$f":"AK135*'Resource Options'!$J38/1000","v":498.39111005453941},{"$f":"AL135*'Resource Options'!$J38/1000","v":505.81713759435206},{"$f":"AM135*'Resource Options'!$J38/1000","v":513.35381294450792},{"$f":"AN135*'Resource Options'!$J38/1000","v":521.00278475738105},{"$f":"AO135*'Resource Options'!$J38/1000","v":528.76572625026608},{"$f":"AP135*'Resource Options'!$J38/1000","v":536.644335571395},{"$f":"AQ135*'Resource Options'!$J38/1000","v":544.64033617140876},{"$f":"AR135*'Resource Options'!$J38/1000","v":552.75547718036285},{"$f":"AS135*'Resource Options'!$J38/1000","v":560.99153379035022},{"$f":"AT135*'Resource Options'!$J38/1000","v":569.35030764382634},{"$f":"AU135*'Resource Options'!$J38/1000","v":577.83362722771926},{"$f":"AV135*'Resource Options'!$J38/1000","v":586.44334827341231},{"$f":"AW135*'Resource Options'!$J38/1000","v":595.18135416268615},{"$f":"AX135*'Resource Options'!$J38/1000","v":604.04955633971031},{"$f":"AY135*'Resource Options'!$J38/1000","v":613.04989472917191},{"$f":"AZ135*'Resource Options'!$J38/1000","v":622.18433816063646},{"$f":"BA135*'Resource Options'!$J38/1000","v":631.45488479923006},{"$f":"BB135*'Resource Options'!$J38/1000","v":640.8635625827385},{"$f":"BC135*'Resource Options'!$J38/1000","v":650.41242966522134},{"$f":"BD135*'Resource Options'!$J38/1000","v":660.10357486723319},{"$f":"BE135*'Resource Options'!$J38/1000","v":669.93911813275508},{"$f":"BF135*'Resource Options'!$J38/1000","v":679.92121099293308},{"$f":"BG135*'Resource Options'!$J38/1000","v":690.05203703672782},{"$f":"BH135*'Resource Options'!$J38/1000","v":700.3338123885751},{"$f":"BI135*'Resource Options'!$J38/1000","v":710.76878619316483},{"$f":"BJ135*'Resource Options'!$J38/1000","v":721.35924110744304},{"$f":"BK135*'Resource Options'!$J38/1000","v":732.107493799944},{"$f":"BL135*'Resource Options'!$J38/1000","v":743.01589545756315},{"$f":"BM135*'Resource Options'!$J38/1000","v":754.08683229988083},{"$f":"BN135*'Resource Options'!$J38/1000","v":765.32272610114899},{"$f":"BO135*'Resource Options'!$J38/1000","v":776.72603472005619},{"$f":"BP135*'Resource Options'!$J38/1000","v":788.29925263738505},{"$f":"BQ135*'Resource Options'!$J38/1000","v":800.04491150168224},{"$f":"BR135*'Resource Options'!$J38/1000","v":811.96558068305728},{"$f":"BS135*'Resource Options'!$J38/1000","v":824.0638678352351},{"$f":"BT135*'Resource Options'!$J38/1000","v":836.3424194659799},{"$f":"BU135*'Resource Options'!$J38/1000","v":848.80392151602302},{"$f":"BV135*'Resource Options'!$J38/1000","v":861.45109994661152},{"$f":"BW135*'Resource Options'!$J38/1000","v":874.2867213358162},{"$f":"BX135*'Resource Options'!$J38/1000","v":887.31359348371973},{"$f":"BY135*'Resource Options'!$J38/1000","v":900.53456602662732},{"$f":"BZ135*'Resource Options'!$J38/1000","v":913.95253106042401},{"$f":"CA135*'Resource Options'!$J38/1000","v":927.57042377322432}]
["Pumped Hyrdo (24 hr/ 100 MW)",{"$f":"B136*'Resource Options'!$J39/1000","v":310},{"$f":"C136*'Resource Options'!$J39/1000","v":314.61900000000003},{"$f":"D136*'Resource Options'!$J39/1000","v":319.30682309999997},{"$f":"E136*'Resource Options'!$J39/1000","v":324.06449476418999},{"$f":"F136*'Resource Options'!$J39/1000","v":328.89305573617645},{"$f":"G136*'Resource Options'!$J39/1000","v":333.79356226664549},{"$f":"H136*'Resource Options'!$J39/1000","v":338.76708634441849},{"$f":"I136*'Resource Options'!$J39/1000","v":343.81471593095029},{"$f":"J136*'Resource Options'!$J39/1000","v":348.93755519832149},{"$f":"K136*'Resource Options'!$J39/1000","v":354.13672477077648},{"$f":"L136*'Resource Options'!$J39/1000","v":359.413361969861},{"$f":"M136*'Resource Options'!$J39/1000","v":364.76862106321192},{"$f":"N136*'Resource Options'!$J39/1000","v":370.20367351705386},{"$f":"O136*'Resource Options'!$J39/1000","v":375.71970825245796},{"$f":"P136*'Resource Options'!$J39/1000","v":381.31793190541958},{"$f":"Q136*'Resource Options'!$J39/1000","v":386.99956909081033},{"$f":"R136*'Resource Options'!$J39/1000","v":392.76586267026346},{"$f":"S136*'Resource Options'!$J39/1000","v":398.61807402405043},{"$f":"T136*'Resource Options'!$J39/1000","v":404.55748332700887},{"$f":"U136*'Resource Options'!$J39/1000","v":410.58538982858119},{"$f":"V136*'Resource Options'!$J39/1000","v":416.70311213702706},{"$f":"W136*'Resource Options'!$J39/1000","v":422.91198850786884},{"$f":"X136*'Resource Options'!$J39/1000","v":429.21337713663615},{"$f":"Y136*'Resource Options'!$J39/1000","v":435.60865645597192},{"$f":"Z136*'Resource Options'!$J39/1000","v":442.09922543716596},{"$f":"AA136*'Resource Options'!$J39/1000","v":448.68650389617966},{"$f":"AB136*'Resource Options'!$J39/1000","v":455.37193280423281},{"$f":"AC136*'Resource Options'!$J39/1000","v":462.15697460301584},{"$f":"AD136*'Resource Options'!$J39/1000","v":469.04311352460076},{"$f":"AE136*'Resource Options'!$J39/1000","v":476.03185591611725},{"$f":"AF136*'Resource Options'!$J39/1000","v":483.12473056926746},{"$f":"AG136*'Resource Options'!$J39/1000","v":490.32328905474952},{"$f":"AH136*'Resource Options'!$J39/1000","v":497.62910606166537},{"$f":"AI136*'Resource Options'!$J39/1000","v":505.04377974198417},{"$f":"AJ136*'Resource Options'!$J39/1000","v":512.56893206013967},{"$f":"AK136*'Resource Options'!$J39/1000","v":520.20620914783569},{"$f":"AL136*'Resource Options'!$J39/1000","v":527.95728166413858},{"$f":"AM136*'Resource Options'!$J39/1000","v":535.82384516093418},{"$f":"AN136*'Resource Options'!$J39/1000","v":543.8076204538321},{"$f":"AO136*'Resource Options'!$J39/1000","v":551.91035399859425},{"$f":"AP136*'Resource Options'!$J39/1000","v":560.13381827317335},{"$f":"AQ136*'Resource Options'!$J39/1000","v":568.4798121654436},{"$f":"AR136*'Resource Options'!$J39/1000","v":576.9501613667087},{"$f":"AS136*'Resource Options'!$J39/1000","v":585.54671877107273},{"$f":"AT136*'Resource Options'!$J39/1000","v":594.27136488076155},{"$f":"AU136*'Resource Options'!$J39/1000","v":603.12600821748492},{"$f":"AV136*'Resource Options'!$J39/1000","v":612.11258573992552},{"$f":"AW136*'Resource Options'!$J39/1000","v":621.23306326745046},{"$f":"AX136*'Resource Options'!$J39/1000","v":630.4894359101354},{"$f":"AY136*'Resource Options'!$J39/1000","v":639.88372850519636},{"$f":"AZ136*'Resource Options'!$J39/1000","v":649.41799605992378},{"$f":"BA136*'Resource Options'!$J39/1000","v":659.09432420121664},{"$f":"BB136*'Resource Options'!$J39/1000","v":668.91482963181477},{"$f":"BC136*'Resource Options'!$J39/1000","v":678.88166059332889},{"$f":"BD136*'Resource Options'!$J39/1000","v":688.99699733616944},{"$f":"BE136*'Resource Options'!$J39/1000","v":699.26305259647847},{"$f":"BF136*'Resource Options'!$J39/1000","v":709.68207208016611},{"$f":"BG136*'Resource Options'!$J39/1000","v":720.25633495416059},{"$f":"BH136*'Resource Options'!$J39/1000","v":730.98815434497772},{"$f":"BI136*'Resource Options'!$J39/1000","v":741.87987784471784},{"$f":"BJ136*'Resource Options'!$J39/1000","v":752.93388802460402},{"$f":"BK136*'Resource Options'!$J39/1000","v":764.15260295617065},{"$f":"BL136*'Resource Options'!$J39/1000","v":775.53847674021756},{"$f":"BM136*'Resource Options'!$J39/1000","v":787.09400004364693},{"$f":"BN136*'Resource Options'!$J39/1000","v":798.82170064429715},{"$f":"BO136*'Resource Options'!$J39/1000","v":810.72414398389731},{"$f":"BP136*'Resource Options'!$J39/1000","v":822.80393372925732},{"$f":"BQ136*'Resource Options'!$J39/1000","v":835.06371234182336},{"$f":"BR136*'Resource Options'!$J39/1000","v":847.50616165571648},{"$f":"BS136*'Resource Options'!$J39/1000","v":860.13400346438664},{"$f":"BT136*'Resource Options'!$J39/1000","v":872.95000011600598},{"$f":"BU136*'Resource Options'!$J39/1000","v":885.95695511773454},{"$f":"BV136*'Resource Options'!$J39/1000","v":899.15771374898873},{"$f":"BW136*'Resource Options'!$J39/1000","v":912.55516368384895},{"$f":"BX136*'Resource Options'!$J39/1000","v":926.15223562273798},{"$f":"BY136*'Resource Options'!$J39/1000","v":939.95190393351697},{"$f":"BZ136*'Resource Options'!$J39/1000","v":953.95718730212604},{"$f":"CA136*'Resource Options'!$J39/1000","v":968.17114939292799}]
["Pumped Hydro (70 hr/ 500 MW share)",{"$f":"B137*'Resource Options'!$J40/1000","v":1400},{"$f":"C137*'Resource Options'!$J40/1000","v":1420.86},{"$f":"D137*'Resource Options'!$J40/1000","v":1442.0308140000002},{"$f":"E137*'Resource Options'!$J40/1000","v":1463.5170731286},{"$f":"F137*'Resource Options'!$J40/1000","v":1485.3234775182164},{"$f":"G137*'Resource Options'!$J40/1000","v":1507.4547973332376},{"$f":"H137*'Resource Options'!$J40/1000","v":1529.9158738135031},{"$f":"I137*'Resource Options'!$J40/1000","v":1552.7116203333242},{"$f":"J137*'Resource Options'!$J40/1000","v":1575.8470234762908},{"$f":"K137*'Resource Options'!$J40/1000","v":1599.3271441260874},{"$f":"L137*'Resource Options'!$J40/1000","v":1623.1571185735663},{"$f":"M137*'Resource Options'!$J40/1000","v":1647.3421596403123},{"$f":"N137*'Resource Options'!$J40/1000","v":1671.8875578189527},{"$f":"O137*'Resource Options'!$J40/1000","v":1696.7986824304555},{"$f":"P137*'Resource Options'!$J40/1000","v":1722.0809827986691},{"$f":"Q137*'Resource Options'!$J40/1000","v":1747.7399894423693},{"$f":"R137*'Resource Options'!$J40/1000","v":1773.7813152850608},{"$f":"S137*'Resource Options'!$J40/1000","v":1800.2106568828085},{"$f":"T137*'Resource Options'!$J40/1000","v":1827.0337956703627},{"$f":"U137*'Resource Options'!$J40/1000","v":1854.2565992258506},{"$f":"V137*'Resource Options'!$J40/1000","v":1881.885022554316},{"$f":"W137*'Resource Options'!$J40/1000","v":1909.9251093903754},{"$f":"X137*'Resource Options'!$J40/1000","v":1938.3829935202923},{"$f":"Y137*'Resource Options'!$J40/1000","v":1967.2649001237444},{"$f":"Z137*'Resource Options'!$J40/1000","v":1996.5771471355883},{"$f":"AA137*'Resource Options'!$J40/1000","v":2026.3261466279087},{"$f":"AB137*'Resource Options'!$J40/1000","v":2056.5184062126646},{"$f":"AC137*'Resource Options'!$J40/1000","v":2087.160530465233},{"$f":"AD137*'Resource Options'!$J40/1000","v":2118.2592223691649},{"$f":"AE137*'Resource Options'!$J40/1000","v":2149.8212847824657},{"$f":"AF137*'Resource Options'!$J40/1000","v":2181.8536219257244},{"$f":"AG137*'Resource Options'!$J40/1000","v":2214.3632408924182},{"$f":"AH137*'Resource Options'!$J40/1000","v":2247.3572531817154},{"$f":"AI137*'Resource Options'!$J40/1000","v":2280.842876254123},{"$f":"AJ137*'Resource Options'!$J40/1000","v":2314.8274351103096},{"$f":"AK137*'Resource Options'!$J40/1000","v":2349.3183638934534},{"$f":"AL137*'Resource Options'!$J40/1000","v":2384.3232075154656},{"$f":"AM137*'Resource Options'!$J40/1000","v":2419.8496233074457},{"$f":"AN137*'Resource Options'!$J40/1000","v":2455.905382694727},{"$f":"AO137*'Resource Options'!$J40/1000","v":2492.4983728968782},{"$f":"AP137*'Resource Options'!$J40/1000","v":2529.6365986530423},{"$f":"AQ137*'Resource Options'!$J40/1000","v":2567.3281839729725},{"$f":"AR137*'Resource Options'!$J40/1000","v":2605.5813739141695},{"$f":"AS137*'Resource Options'!$J40/1000","v":2644.4045363854902},{"$f":"AT137*'Resource Options'!$J40/1000","v":2683.8061639776342},{"$f":"AU137*'Resource Options'!$J40/1000","v":2723.7948758209013},{"$f":"AV137*'Resource Options'!$J40/1000","v":2764.3794194706334},{"$f":"AW137*'Resource Options'!$J40/1000","v":2805.5686728207452},{"$f":"AX137*'Resource Options'!$J40/1000","v":2847.371646045774},{"$f":"AY137*'Resource Options'!$J40/1000","v":2889.7974835718555},{"$f":"AZ137*'Resource Options'!$J40/1000","v":2932.8554660770765},{"$f":"BA137*'Resource Options'!$J40/1000","v":2976.555012521625},{"$f":"BB137*'Resource Options'!$J40/1000","v":3020.9056822081975},{"$f":"BC137*'Resource Options'!$J40/1000","v":3065.9171768731003},{"$f":"BD137*'Resource Options'!$J40/1000","v":3111.5993428085094},{"$f":"BE137*'Resource Options'!$J40/1000","v":3157.9621730163558},{"$f":"BF137*'Resource Options'!$J40/1000","v":3205.0158093943},{"$f":"BG137*'Resource Options'!$J40/1000","v":3252.7705449542755},{"$f":"BH137*'Resource Options'!$J40/1000","v":3301.2368260740936},{"$f":"BI137*'Resource Options'!$J40/1000","v":3350.4252547825972},{"$f":"BJ137*'Resource Options'!$J40/1000","v":3400.3465910788577},{"$f":"BK137*'Resource Options'!$J40/1000","v":3451.0117552859328},{"$f":"BL137*'Resource Options'!$J40/1000","v":3502.4318304396934},{"$f":"BM137*'Resource Options'!$J40/1000","v":3554.6180647132446},{"$f":"BN137*'Resource Options'!$J40/1000","v":3607.5818738774715},{"$f":"BO137*'Resource Options'!$J40/1000","v":3661.3348437982468},{"$f":"BP137*'Resource Options'!$J40/1000","v":3715.88873297084},{"$f":"BQ137*'Resource Options'!$J40/1000","v":3771.2554750921058},{"$f":"BR137*'Resource Options'!$J40/1000","v":3827.4471816709784},{"$f":"BS137*'Resource Options'!$J40/1000","v":3884.4761446778762},{"$f":"BT137*'Resource Options'!$J40/1000","v":3942.354839233577},{"$f":"BU137*'Resource Options'!$J40/1000","v":4001.0959263381574},{"$f":"BV137*'Resource Options'!$J40/1000","v":4060.7122556405957},{"$f":"BW137*'Resource Options'!$J40/1000","v":4121.2168682496413},{"$f":"BX137*'Resource Options'!$J40/1000","v":4182.6229995865606},{"$f":"BY137*'Resource Options'!$J40/1000","v":4244.9440822803999},{"$f":"BZ137*'Resource Options'!$J40/1000","v":4308.1937491063782},{"$f":"CA137*'Resource Options'!$J40/1000","v":4372.3858359680635}]
["Pumped Hydro (8.5 hr/ 400 MW share)",{"$f":"B138*'Resource Options'!$J41/1000","v":1100},{"$f":"C138*'Resource Options'!$J41/1000","v":1116.3900000000001},{"$f":"D138*'Resource Options'!$J41/1000","v":1133.0242110000002},{"$f":"E138*'Resource Options'!$J41/1000","v":1149.9062717438999},{"$f":"F138*'Resource Options'!$J41/1000","v":1167.0398751928842},{"$f":"G138*'Resource Options'!$J41/1000","v":1184.4287693332581},{"$f":"H138*'Resource Options'!$J41/1000","v":1202.0767579963235},{"$f":"I138*'Resource Options'!$J41/1000","v":1219.9877016904686},{"$f":"J138*'Resource Options'!$J41/1000","v":1238.165518445657},{"$f":"K138*'Resource Options'!$J41/1000","v":1256.614184670497},{"$f":"L138*'Resource Options'!$J41/1000","v":1275.3377360220875},{"$f":"M138*'Resource Options'!$J41/1000","v":1294.3402682888166},{"$f":"N138*'Resource Options'!$J41/1000","v":1313.6259382863198},{"$f":"O138*'Resource Options'!$J41/1000","v":1333.1989647667863},{"$f":"P138*'Resource Options'!$J41/1000","v":1353.0636293418115},{"$f":"Q138*'Resource Options'!$J41/1000","v":1373.2242774190045},{"$f":"R138*'Resource Options'!$J41/1000","v":1393.6853191525474},{"$f":"S138*'Resource Options'!$J41/1000","v":1414.4512304079208},{"$f":"T138*'Resource Options'!$J41/1000","v":1435.5265537409987},{"$f":"U138*'Resource Options'!$J41/1000","v":1456.9158993917395},{"$f":"V138*'Resource Options'!$J41/1000","v":1478.6239462926765},{"$f":"W138*'Resource Options'!$J41/1000","v":1500.6554430924375},{"$f":"X138*'Resource Options'!$J41/1000","v":1523.0152091945147},{"$f":"Y138*'Resource Options'!$J41/1000","v":1545.7081358115131},{"$f":"Z138*'Resource Options'!$J41/1000","v":1568.7391870351046},{"$f":"AA138*'Resource Options'!$J41/1000","v":1592.1134009219277},{"$f":"AB138*'Resource Options'!$J41/1000","v":1615.8358905956648},{"$f":"AC138*'Resource Options'!$J41/1000","v":1639.9118453655403},{"$f":"AD138*'Resource Options'!$J41/1000","v":1664.3465318614865},{"$f":"AE138*'Resource Options'!$J41/1000","v":1689.1452951862229},{"$f":"AF138*'Resource Options'!$J41/1000","v":1714.3135600844976},{"$f":"AG138*'Resource Options'!$J41/1000","v":1739.8568321297566},{"$f":"AH138*'Resource Options'!$J41/1000","v":1765.7806989284902},{"$f":"AI138*'Resource Options'!$J41/1000","v":1792.0908313425246},{"$f":"AJ138*'Resource Options'!$J41/1000","v":1818.7929847295284},{"$f":"AK138*'Resource Options'!$J41/1000","v":1845.8930002019981},{"$f":"AL138*'Resource Options'!$J41/1000","v":1873.3968059050076},{"$f":"AM138*'Resource Options'!$J41/1000","v":1901.3104183129922},{"$f":"AN138*'Resource Options'!$J41/1000","v":1929.6399435458561},{"$f":"AO138*'Resource Options'!$J41/1000","v":1958.3915787046888},{"$f":"AP138*'Resource Options'!$J41/1000","v":1987.571613227389},{"$f":"AQ138*'Resource Options'!$J41/1000","v":2017.1864302644776},{"$f":"AR138*'Resource Options'!$J41/1000","v":2047.2425080754178},{"$f":"AS138*'Resource Options'!$J41/1000","v":2077.7464214457418},{"$f":"AT138*'Resource Options'!$J41/1000","v":2108.7048431252833},{"$f":"AU138*'Resource Options'!$J41/1000","v":2140.1245452878502},{"$f":"AV138*'Resource Options'!$J41/1000","v":2172.0124010126392},{"$f":"AW138*'Resource Options'!$J41/1000","v":2204.3753857877277},{"$f":"AX138*'Resource Options'!$J41/1000","v":2237.2205790359649},{"$f":"AY138*'Resource Options'!$J41/1000","v":2270.5551656636007},{"$f":"AZ138*'Resource Options'!$J41/1000","v":2304.3864376319884},{"$f":"BA138*'Resource Options'!$J41/1000","v":2338.7217955527053},{"$f":"BB138*'Resource Options'!$J41/1000","v":2373.5687503064405},{"$f":"BC138*'Resource Options'!$J41/1000","v":2408.9349246860065},{"$f":"BD138*'Resource Options'!$J41/1000","v":2444.8280550638283},{"$f":"BE138*'Resource Options'!$J41/1000","v":2481.2559930842795},{"$f":"BF138*'Resource Options'!$J41/1000","v":2518.2267073812354},{"$f":"BG138*'Resource Options'!$J41/1000","v":2555.7482853212159},{"$f":"BH138*'Resource Options'!$J41/1000","v":2593.8289347725022},{"$f":"BI138*'Resource Options'!$J41/1000","v":2632.4769859006124},{"$f":"BJ138*'Resource Options'!$J41/1000","v":2671.7008929905314},{"$f":"BK138*'Resource Options'!$J41/1000","v":2711.5092362960909},{"$f":"BL138*'Resource Options'!$J41/1000","v":2751.9107239169025},{"$f":"BM138*'Resource Options'!$J41/1000","v":2792.9141937032646},{"$f":"BN138*'Resource Options'!$J41/1000","v":2834.5286151894429},{"$f":"BO138*'Resource Options'!$J41/1000","v":2876.7630915557656},{"$f":"BP138*'Resource Options'!$J41/1000","v":2919.6268616199463},{"$f":"BQ138*'Resource Options'!$J41/1000","v":2963.1293018580841},{"$f":"BR138*'Resource Options'!$J41/1000","v":3007.2799284557696},{"$f":"BS138*'Resource Options'!$J41/1000","v":3052.0883993897605},{"$f":"BT138*'Resource Options'!$J41/1000","v":3097.5645165406681},{"$f":"BU138*'Resource Options'!$J41/1000","v":3143.7182278371238},{"$f":"BV138*'Resource Options'!$J41/1000","v":3190.5596294318975},{"$f":"BW138*'Resource Options'!$J41/1000","v":3238.0989679104327},{"$f":"BX138*'Resource Options'!$J41/1000","v":3286.3466425322977},{"$f":"BY138*'Resource Options'!$J41/1000","v":3335.3132075060298},{"$f":"BZ138*'Resource Options'!$J41/1000","v":3385.0093742978693},{"$f":"CA138*'Resource Options'!$J41/1000","v":3435.4460139749076}]
["Pumped Hydro (12 hr/ 1200 MW share)",{"$f":"B139*'Resource Options'!$J42/1000","v":2199.9999999999995},{"$f":"C139*'Resource Options'!$J42/1000","v":2232.7799999999997},{"$f":"D139*'Resource Options'!$J42/1000","v":2266.0484219999998},{"$f":"E139*'Resource Options'!$J42/1000","v":2299.8125434877998},{"$f":"F139*'Resource Options'!$J42/1000","v":2334.079750385768},{"$f":"G139*'Resource Options'!$J42/1000","v":2368.8575386665157},{"$f":"H139*'Resource Options'!$J42/1000","v":2404.1535159926466},{"$f":"I139*'Resource Options'!$J42/1000","v":2439.9754033809372},{"$f":"J139*'Resource Options'!$J42/1000","v":2476.3310368913135},{"$f":"K139*'Resource Options'!$J42/1000","v":2513.228369340994},{"$f":"L139*'Resource Options'!$J42/1000","v":2550.6754720441745},{"$f":"M139*'Resource Options'!$J42/1000","v":2588.6805365776327},{"$f":"N139*'Resource Options'!$J42/1000","v":2627.25187657264},{"$f":"O139*'Resource Options'!$J42/1000","v":2666.397929533573},{"$f":"P139*'Resource Options'!$J42/1000","v":2706.1272586836221},{"$f":"Q139*'Resource Options'!$J42/1000","v":2746.448554838008},{"$f":"R139*'Resource Options'!$J42/1000","v":2787.3706383050944},{"$f":"S139*'Resource Options'!$J42/1000","v":2828.9024608158416},{"$f":"T139*'Resource Options'!$J42/1000","v":2871.0531074819978},{"$f":"U139*'Resource Options'!$J42/1000","v":2913.8317987834789},{"$f":"V139*'Resource Options'!$J42/1000","v":2957.2478925853534},{"$f":"W139*'Resource Options'!$J42/1000","v":3001.3108861848755},{"$f":"X139*'Resource Options'!$J42/1000","v":3046.0304183890294},{"$f":"Y139*'Resource Options'!$J42/1000","v":3091.4162716230258},{"$f":"Z139*'Resource Options'!$J42/1000","v":3137.4783740702092},{"$f":"AA139*'Resource Options'!$J42/1000","v":3184.2268018438554},{"$f":"AB139*'Resource Options'!$J42/1000","v":3231.6717811913286},{"$f":"AC139*'Resource Options'!$J42/1000","v":3279.8236907310802},{"$f":"AD139*'Resource Options'!$J42/1000","v":3328.6930637229725},{"$f":"AE139*'Resource Options'!$J42/1000","v":3378.2905903724445},{"$f":"AF139*'Resource Options'!$J42/1000","v":3428.6271201689942},{"$f":"AG139*'Resource Options'!$J42/1000","v":3479.7136642595124},{"$f":"AH139*'Resource Options'!$J42/1000","v":3531.5613978569791},{"$f":"AI139*'Resource Options'!$J42/1000","v":3584.1816626850473},{"$f":"AJ139*'Resource Options'!$J42/1000","v":3637.5859694590554},{"$f":"AK139*'Resource Options'!$J42/1000","v":3691.7860004039953},{"$f":"AL139*'Resource Options'!$J42/1000","v":3746.7936118100142},{"$f":"AM139*'Resource Options'!$J42/1000","v":3802.6208366259839},{"$f":"AN139*'Resource Options'!$J42/1000","v":3859.2798870917104},{"$f":"AO139*'Resource Options'!$J42/1000","v":3916.7831574093771},{"$f":"AP139*'Resource Options'!$J42/1000","v":3975.1432264547761},{"$f":"AQ139*'Resource Options'!$J42/1000","v":4034.372860528953},{"$f":"AR139*'Resource Options'!$J42/1000","v":4094.4850161508348},{"$f":"AS139*'Resource Options'!$J42/1000","v":4155.4928428914818},{"$f":"AT139*'Resource Options'!$J42/1000","v":4217.4096862505648},{"$f":"AU139*'Resource Options'!$J42/1000","v":4280.2490905756986},{"$f":"AV139*'Resource Options'!$J42/1000","v":4344.0248020252766},{"$f":"AW139*'Resource Options'!$J42/1000","v":4408.7507715754527},{"$f":"AX139*'Resource Options'!$J42/1000","v":4474.441158071927},{"$f":"AY139*'Resource Options'!$J42/1000","v":4541.1103313271979},{"$f":"AZ139*'Resource Options'!$J42/1000","v":4608.7728752639732},{"$f":"BA139*'Resource Options'!$J42/1000","v":4677.443591105407},{"$f":"BB139*'Resource Options'!$J42/1000","v":4747.1375006128765},{"$f":"BC139*'Resource Options'!$J42/1000","v":4817.8698493720085},{"$f":"BD139*'Resource Options'!$J42/1000","v":4889.6561101276529},{"$f":"BE139*'Resource Options'!$J42/1000","v":4962.5119861685544},{"$f":"BF139*'Resource Options'!$J42/1000","v":5036.4534147624654},{"$f":"BG139*'Resource Options'!$J42/1000","v":5111.4965706424273},{"$f":"BH139*'Resource Options'!$J42/1000","v":5187.6578695449989},{"$f":"BI139*'Resource Options'!$J42/1000","v":5264.9539718012193},{"$f":"BJ139*'Resource Options'!$J42/1000","v":5343.4017859810583},{"$f":"BK139*'Resource Options'!$J42/1000","v":5423.0184725921763},{"$f":"BL139*'Resource Options'!$J42/1000","v":5503.8214478337986},{"$f":"BM139*'Resource Options'!$J42/1000","v":5585.8283874065237},{"$f":"BN139*'Resource Options'!$J42/1000","v":5669.0572303788813},{"$f":"BO139*'Resource Options'!$J42/1000","v":5753.5261831115249},{"$f":"BP139*'Resource Options'!$J42/1000","v":5839.2537232398863},{"$f":"BQ139*'Resource Options'!$J42/1000","v":5926.2586037161609},{"$f":"BR139*'Resource Options'!$J42/1000","v":6014.5598569115327},{"$f":"BS139*'Resource Options'!$J42/1000","v":6104.1767987795147},{"$f":"BT139*'Resource Options'!$J42/1000","v":6195.1290330813299},{"$f":"BU139*'Resource Options'!$J42/1000","v":6287.4364556742412},{"$f":"BV139*'Resource Options'!$J42/1000","v":6381.1192588637869},{"$f":"BW139*'Resource Options'!$J42/1000","v":6476.1979358208573},{"$f":"BX139*'Resource Options'!$J42/1000","v":6572.693285064589},{"$f":"BY139*'Resource Options'!$J42/1000","v":6670.6264150120505},{"$f":"BZ139*'Resource Options'!$J42/1000","v":6770.0187485957294},{"$f":"CA139*'Resource Options'!$J42/1000","v":6870.8920279498061}]
["Pumped Hydro (10 hr/ 400 MW)",{"$f":"B140*'Resource Options'!$J43/1000","v":1200},{"$f":"C140*'Resource Options'!$J43/1000","v":1217.8800000000001},{"$f":"D140*'Resource Options'!$J43/1000","v":1236.0264119999999},{"$f":"E140*'Resource Options'!$J43/1000","v":1254.4432055387999},{"$f":"F140*'Resource Options'!$J43/1000","v":1273.1344093013281},{"$f":"G140*'Resource Options'!$J43/1000","v":1292.1041119999177},{"$f":"H140*'Resource Options'!$J43/1000","v":1311.3564632687167},{"$f":"I140*'Resource Options'!$J43/1000","v":1330.8956745714206},{"$f":"J140*'Resource Options'!$J43/1000","v":1350.7260201225347},{"$f":"K140*'Resource Options'!$J43/1000","v":1370.8518378223605},{"$f":"L140*'Resource Options'!$J43/1000","v":1391.2775302059138},{"$f":"M140*'Resource Options'!$J43/1000","v":1412.0075654059819},{"$f":"N140*'Resource Options'!$J43/1000","v":1433.0464781305311},{"$f":"O140*'Resource Options'!$J43/1000","v":1454.3988706546759},{"$f":"P140*'Resource Options'!$J43/1000","v":1476.0694138274305},{"$f":"Q140*'Resource Options'!$J43/1000","v":1498.0628480934595},{"$f":"R140*'Resource Options'!$J43/1000","v":1520.3839845300522},{"$f":"S140*'Resource Options'!$J43/1000","v":1543.03770589955},{"$f":"T140*'Resource Options'!$J43/1000","v":1566.0289677174535},{"$f":"U140*'Resource Options'!$J43/1000","v":1589.3627993364437},{"$f":"V140*'Resource Options'!$J43/1000","v":1613.0443050465567},{"$f":"W140*'Resource Options'!$J43/1000","v":1637.0786651917506},{"$f":"X140*'Resource Options'!$J43/1000","v":1661.4711373031075},{"$f":"Y140*'Resource Options'!$J43/1000","v":1686.2270572489238},{"$f":"Z140*'Resource Options'!$J43/1000","v":1711.3518404019326},{"$f":"AA140*'Resource Options'!$J43/1000","v":1736.8509828239214},{"$f":"AB140*'Resource Options'!$J43/1000","v":1762.7300624679979},{"$f":"AC140*'Resource Options'!$J43/1000","v":1788.994740398771},{"$f":"AD140*'Resource Options'!$J43/1000","v":1815.6507620307129},{"$f":"AE140*'Resource Options'!$J43/1000","v":1842.7039583849707},{"$f":"AF140*'Resource Options'!$J43/1000","v":1870.1602473649066},{"$f":"AG140*'Resource Options'!$J43/1000","v":1898.0256350506434},{"$f":"AH140*'Resource Options'!$J43/1000","v":1926.3062170128985},{"$f":"AI140*'Resource Options'!$J43/1000","v":1955.0081796463908},{"$f":"AJ140*'Resource Options'!$J43/1000","v":1984.1378015231221},{"$f":"AK140*'Resource Options'!$J43/1000","v":2013.7014547658166},{"$f":"AL140*'Resource Options'!$J43/1000","v":2043.7056064418273},{"$f":"AM140*'Resource Options'!$J43/1000","v":2074.1568199778108},{"$f":"AN140*'Resource Options'!$J43/1000","v":2105.0617565954799},{"$f":"AO140*'Resource Options'!$J43/1000","v":2136.4271767687528},{"$f":"AP140*'Resource Options'!$J43/1000","v":2168.2599417026072},{"$f":"AQ140*'Resource Options'!$J43/1000","v":2200.5670148339759},{"$f":"AR140*'Resource Options'!$J43/1000","v":2233.355463355002},{"$f":"AS140*'Resource Options'!$J43/1000","v":2266.6324597589914},{"$f":"AT140*'Resource Options'!$J43/1000","v":2300.4052834094005},{"$f":"AU140*'Resource Options'!$J43/1000","v":2334.6813221322004},{"$f":"AV140*'Resource Options'!$J43/1000","v":2369.4680738319703},{"$f":"AW140*'Resource Options'!$J43/1000","v":2404.7731481320666},{"$f":"AX140*'Resource Options'!$J43/1000","v":2440.6042680392338},{"$f":"AY140*'Resource Options'!$J43/1000","v":2476.9692716330187},{"$f":"AZ140*'Resource Options'!$J43/1000","v":2513.8761137803508},{"$f":"BA140*'Resource Options'!$J43/1000","v":2551.3328678756784},{"$f":"BB140*'Resource Options'!$J43/1000","v":2589.3477276070257},{"$f":"BC140*'Resource Options'!$J43/1000","v":2627.9290087483705},{"$f":"BD140*'Resource Options'!$J43/1000","v":2667.0851509787217},{"$f":"BE140*'Resource Options'!$J43/1000","v":2706.8247197283044},{"$f":"BF140*'Resource Options'!$J43/1000","v":2747.1564080522567},{"$f":"BG140*'Resource Options'!$J43/1000","v":2788.089038532235},{"$f":"BH140*'Resource Options'!$J43/1000","v":2829.6315652063654},{"$f":"BI140*'Resource Options'!$J43/1000","v":2871.7930755279403},{"$f":"BJ140*'Resource Options'!$J43/1000","v":2914.5827923533066},{"$f":"BK140*'Resource Options'!$J43/1000","v":2958.0100759593711},{"$f":"BL140*'Resource Options'!$J43/1000","v":3002.0844260911658},{"$f":"BM140*'Resource Options'!$J43/1000","v":3046.8154840399238},{"$f":"BN140*'Resource Options'!$J43/1000","v":3092.2130347521183},{"$f":"BO140*'Resource Options'!$J43/1000","v":3138.287008969925},{"$f":"BP140*'Resource Options'!$J43/1000","v":3185.047485403577},{"$f":"BQ140*'Resource Options'!$J43/1000","v":3232.5046929360897},{"$f":"BR140*'Resource Options'!$J43/1000","v":3280.6690128608384},{"$f":"BS140*'Resource Options'!$J43/1000","v":3329.5509811524644},{"$f":"BT140*'Resource Options'!$J43/1000","v":3379.1612907716362},{"$f":"BU140*'Resource Options'!$J43/1000","v":3429.5107940041335},{"$f":"BV140*'Resource Options'!$J43/1000","v":3480.6105048347954},{"$f":"BW140*'Resource Options'!$J43/1000","v":3532.4716013568345},{"$f":"BX140*'Resource Options'!$J43/1000","v":3585.1054282170512},{"$f":"BY140*'Resource Options'!$J43/1000","v":3638.523499097485},{"$f":"BZ140*'Resource Options'!$J43/1000","v":3692.7374992340374},{"$f":"CA140*'Resource Options'!$J43/1000","v":3747.7592879726244}]
["Wood Biomass",{"$f":"B141*'Resource Options'!$J44/1000","v":125},{"$f":"C141*'Resource Options'!$J44/1000","v":127.5},{"$f":"D141*'Resource Options'!$J44/1000","v":130.05000000000004},{"$f":"E141*'Resource Options'!$J44/1000","v":132.65100000000001},{"$f":"F141*'Resource Options'!$J44/1000","v":135.30402000000001},{"$f":"G141*'Resource Options'!$J44/1000","v":138.01010040000003},{"$f":"H141*'Resource Options'!$J44/1000","v":140.77030240800002},{"$f":"I141*'Resource Options'!$J44/1000","v":143.58570845616001},{"$f":"J141*'Resource Options'!$J44/1000","v":146.45742262528321},{"$f":"K141*'Resource Options'!$J44/1000","v":149.38657107778886},{"$f":"L141*'Resource Options'!$J44/1000","v":152.37430249934465},{"$f":"M141*'Resource Options'!$J44/1000","v":155.42178854933155},{"$f":"N141*'Resource Options'!$J44/1000","v":158.53022432031821},{"$f":"O141*'Resource Options'!$J44/1000","v":161.70082880672459},{"$f":"P141*'Resource Options'!$J44/1000","v":164.93484538285907},{"$f":"Q141*'Resource Options'!$J44/1000","v":168.23354229051623},{"$f":"R141*'Resource Options'!$J44/1000","v":171.59821313632659},{"$f":"S141*'Resource Options'!$J44/1000","v":175.03017739905314},{"$f":"T141*'Resource Options'!$J44/1000","v":178.5307809470342},{"$f":"U141*'Resource Options'!$J44/1000","v":182.10139656597485},{"$f":"V141*'Resource Options'!$J44/1000","v":185.7434244972944},{"$f":"W141*'Resource Options'!$J44/1000","v":189.45829298724027},{"$f":"X141*'Resource Options'!$J44/1000","v":193.24745884698507},{"$f":"Y141*'Resource Options'!$J44/1000","v":197.11240802392476},{"$f":"Z141*'Resource Options'!$J44/1000","v":201.05465618440329},{"$f":"AA141*'Resource Options'!$J44/1000","v":205.07574930809139},{"$f":"AB141*'Resource Options'!$J44/1000","v":209.17726429425321},{"$f":"AC141*'Resource Options'!$J44/1000","v":213.36080958013827},{"$f":"AD141*'Resource Options'!$J44/1000","v":217.62802577174097},{"$f":"AE141*'Resource Options'!$J44/1000","v":221.98058628717581},{"$f":"AF141*'Resource Options'!$J44/1000","v":226.42019801291934},{"$f":"AG141*'Resource Options'!$J44/1000","v":230.94860197317772},{"$f":"AH141*'Resource Options'!$J44/1000","v":235.5675740126413},{"$f":"AI141*'Resource Options'!$J44/1000","v":240.27892549289407},{"$f":"AJ141*'Resource Options'!$J44/1000","v":245.08450400275203},{"$f":"AK141*'Resource Options'!$J44/1000","v":249.98619408280706},{"$f":"AL141*'Resource Options'!$J44/1000","v":254.9859179644632},{"$f":"AM141*'Resource Options'!$J44/1000","v":260.08563632375245},{"$f":"AN141*'Resource Options'!$J44/1000","v":265.28734905022748},{"$f":"AO141*'Resource Options'!$J44/1000","v":270.59309603123211},{"$f":"AP141*'Resource Options'!$J44/1000","v":276.00495795185674},{"$f":"AQ141*'Resource Options'!$J44/1000","v":281.5250571108939},{"$f":"AR141*'Resource Options'!$J44/1000","v":287.15555825311174},{"$f":"AS141*'Resource Options'!$J44/1000","v":292.89866941817394},{"$f":"AT141*'Resource Options'!$J44/1000","v":298.75664280653746},{"$f":"AU141*'Resource Options'!$J44/1000","v":304.73177566266821},{"$f":"AV141*'Resource Options'!$J44/1000","v":310.82641117592158},{"$f":"AW141*'Resource Options'!$J44/1000","v":317.04293939944},{"$f":"AX141*'Resource Options'!$J44/1000","v":323.38379818742879},{"$f":"AY141*'Resource Options'!$J44/1000","v":329.8514741511774},{"$f":"AZ141*'Resource Options'!$J44/1000","v":336.4485036342009},{"$f":"BA141*'Resource Options'!$J44/1000","v":343.17747370688494},{"$f":"BB141*'Resource Options'!$J44/1000","v":350.04102318102264},{"$f":"BC141*'Resource Options'!$J44/1000","v":357.04184364464311},{"$f":"BD141*'Resource Options'!$J44/1000","v":364.18268051753603},{"$f":"BE141*'Resource Options'!$J44/1000","v":371.46633412788674},{"$f":"BF141*'Resource Options'!$J44/1000","v":378.8956608104445},{"$f":"BG141*'Resource Options'!$J44/1000","v":386.47357402665341},{"$f":"BH141*'Resource Options'!$J44/1000","v":394.20304550718652},{"$f":"BI141*'Resource Options'!$J44/1000","v":402.08710641733023},{"$f":"BJ141*'Resource Options'!$J44/1000","v":410.12884854567687},{"$f":"BK141*'Resource Options'!$J44/1000","v":418.33142551659034},{"$f":"BL141*'Resource Options'!$J44/1000","v":426.69805402692219},{"$f":"BM141*'Resource Options'!$J44/1000","v":435.23201510746054},{"$f":"BN141*'Resource Options'!$J44/1000","v":443.93665540960984},{"$f":"BO141*'Resource Options'!$J44/1000","v":452.81538851780203},{"$f":"BP141*'Resource Options'!$J44/1000","v":461.87169628815809},{"$f":"BQ141*'Resource Options'!$J44/1000","v":471.10913021392139},{"$f":"BR141*'Resource Options'!$J44/1000","v":480.53131281819981},{"$f":"BS141*'Resource Options'!$J44/1000","v":490.14193907456371},{"$f":"BT141*'Resource Options'!$J44/1000","v":499.94477785605505},{"$f":"BU141*'Resource Options'!$J44/1000","v":509.9436734131761},{"$f":"BV141*'Resource Options'!$J44/1000","v":520.14254688143967},{"$f":"BW141*'Resource Options'!$J44/1000","v":530.54539781906851},{"$f":"BX141*'Resource Options'!$J44/1000","v":541.15630577544982},{"$f":"BY141*'Resource Options'!$J44/1000","v":551.97943189095895},{"$f":"BZ141*'Resource Options'!$J44/1000","v":563.01902052877813},{"$f":"CA141*'Resource Options'!$J44/1000","v":574.27940093935365}]
["Rathdrum Supplemental Compression to CT",{"$f":"B142*'Resource Options'!$J45/1000","v":17.660000000000004},{"$f":"C142*'Resource Options'!$J45/1000","v":17.923134000000001},{"$f":"D142*'Resource Options'!$J45/1000","v":18.190188696600003},{"$f":"E142*'Resource Options'!$J45/1000","v":18.46122250817934},{"$f":"F142*'Resource Options'!$J45/1000","v":18.736294723551211},{"$f":"G142*'Resource Options'!$J45/1000","v":19.015465514932124},{"$f":"H142*'Resource Options'!$J45/1000","v":19.298795951104612},{"$f":"I142*'Resource Options'!$J45/1000","v":19.586348010776071},{"$f":"J142*'Resource Options'!$J45/1000","v":19.878184596136634},{"$f":"K142*'Resource Options'!$J45/1000","v":20.174369546619072},{"$f":"L142*'Resource Options'!$J45/1000","v":20.4749676528637},{"$f":"M142*'Resource Options'!$J45/1000","v":20.780044670891364},{"$f":"N142*'Resource Options'!$J45/1000","v":21.089667336487647},{"$f":"O142*'Resource Options'!$J45/1000","v":21.403903379801317},{"$f":"P142*'Resource Options'!$J45/1000","v":21.722821540160357},{"$f":"Q142*'Resource Options'!$J45/1000","v":22.046491581108747},{"$f":"R142*'Resource Options'!$J45/1000","v":22.374984305667269},{"$f":"S142*'Resource Options'!$J45/1000","v":22.708371571821715},{"$f":"T142*'Resource Options'!$J45/1000","v":23.046726308241858},{"$f":"U142*'Resource Options'!$J45/1000","v":23.39012253023466},{"$f":"V142*'Resource Options'!$J45/1000","v":23.738635355935156},{"$f":"W142*'Resource Options'!$J45/1000","v":24.092341022738591},{"$f":"X142*'Resource Options'!$J45/1000","v":24.451316903977396},{"$f":"Y142*'Resource Options'!$J45/1000","v":24.815641525846658},{"$f":"Z142*'Resource Options'!$J45/1000","v":25.185394584581772},{"$f":"AA142*'Resource Options'!$J45/1000","v":25.56065696389204},{"$f":"AB142*'Resource Options'!$J45/1000","v":25.941510752654036},{"$f":"AC142*'Resource Options'!$J45/1000","v":26.328039262868582},{"$f":"AD142*'Resource Options'!$J45/1000","v":26.720327047885323},{"$f":"AE142*'Resource Options'!$J45/1000","v":27.118459920898815},{"$f":"AF142*'Resource Options'!$J45/1000","v":27.522524973720202},{"$f":"AG142*'Resource Options'!$J45/1000","v":27.932610595828635},{"$f":"AH142*'Resource Options'!$J45/1000","v":28.348806493706483},{"$f":"AI142*'Resource Options'!$J45/1000","v":28.771203710462718},{"$f":"AJ142*'Resource Options'!$J45/1000","v":29.199894645748611},{"$f":"AK142*'Resource Options'!$J45/1000","v":29.634973075970265},{"$f":"AL142*'Resource Options'!$J45/1000","v":30.076534174802227},{"$f":"AM142*'Resource Options'!$J45/1000","v":30.524674534006778},{"$f":"AN142*'Resource Options'!$J45/1000","v":30.979492184563476},{"$f":"AO142*'Resource Options'!$J45/1000","v":31.44108661811347},{"$f":"AP142*'Resource Options'!$J45/1000","v":31.909558808723368},{"$f":"AQ142*'Resource Options'!$J45/1000","v":32.385011234973341},{"$f":"AR142*'Resource Options'!$J45/1000","v":32.867547902374447},{"$f":"AS142*'Resource Options'!$J45/1000","v":33.357274366119825},{"$f":"AT142*'Resource Options'!$J45/1000","v":33.854297754175008},{"$f":"AU142*'Resource Options'!$J45/1000","v":34.358726790712218},{"$f":"AV142*'Resource Options'!$J45/1000","v":34.870671819893829},{"$f":"AW142*'Resource Options'!$J45/1000","v":35.390244830010239},{"$f":"AX142*'Resource Options'!$J45/1000","v":35.917559477977399},{"$f":"AY142*'Resource Options'!$J45/1000","v":36.45273111419926},{"$f":"AZ142*'Resource Options'!$J45/1000","v":36.995876807800826},{"$f":"BA142*'Resource Options'!$J45/1000","v":37.547115372237066},{"$f":"BB142*'Resource Options'!$J45/1000","v":38.106567391283406},{"$f":"BC142*'Resource Options'!$J45/1000","v":38.67435524541353},{"$f":"BD142*'Resource Options'!$J45/1000","v":39.250603138570192},{"$f":"BE142*'Resource Options'!$J45/1000","v":39.835437125334892},{"$f":"BF142*'Resource Options'!$J45/1000","v":40.428985138502384},{"$f":"BG142*'Resource Options'!$J45/1000","v":41.03137701706607},{"$f":"BH142*'Resource Options'!$J45/1000","v":41.642744534620363},{"$f":"BI142*'Resource Options'!$J45/1000","v":42.263221428186199},{"$f":"BJ142*'Resource Options'!$J45/1000","v":42.892943427466179},{"$f":"BK142*'Resource Options'!$J45/1000","v":43.532048284535428},{"$f":"BL142*'Resource Options'!$J45/1000","v":44.180675803975006},{"$f":"BM142*'Resource Options'!$J45/1000","v":44.838967873454223},{"$f":"BN142*'Resource Options'!$J45/1000","v":45.507068494768696},{"$f":"BO142*'Resource Options'!$J45/1000","v":46.185123815340745},{"$f":"BP142*'Resource Options'!$J45/1000","v":46.873282160189341},{"$f":"BQ142*'Resource Options'!$J45/1000","v":47.57169406437616},{"$f":"BR142*'Resource Options'!$J45/1000","v":48.280512305935368},{"$f":"BS142*'Resource Options'!$J45/1000","v":48.999891939293796},{"$f":"BT142*'Resource Options'!$J45/1000","v":49.729990329189285},{"$f":"BU142*'Resource Options'!$J45/1000","v":50.470967185094196},{"$f":"BV142*'Resource Options'!$J45/1000","v":51.222984596152088},{"$f":"BW142*'Resource Options'!$J45/1000","v":51.986207066634755},{"$f":"BX142*'Resource Options'!$J45/1000","v":52.760801551927621},{"$f":"BY142*'Resource Options'!$J45/1000","v":53.546937495051345},{"$f":"BZ142*'Resource Options'!$J45/1000","v":54.344786863727613},{"$f":"CA142*'Resource Options'!$J45/1000","v":55.154524187997154}]
["Rathdrum CT 2055 Uprates two unit operation",{"$f":"B143*'Resource Options'!$J46/1000","v":4.2000000000000011},{"$f":"C143*'Resource Options'!$J46/1000","v":4.2625799999999998},{"$f":"D143*'Resource Options'!$J46/1000","v":4.3260924420000011},{"$f":"E143*'Resource Options'!$J46/1000","v":4.3905512193858005},{"$f":"F143*'Resource Options'!$J46/1000","v":4.4559704325546488},{"$f":"G143*'Resource Options'!$J46/1000","v":4.5223643919997141},{"$f":"H143*'Resource Options'!$J46/1000","v":4.5897476214405089},{"$f":"I143*'Resource Options'!$J46/1000","v":4.6581348609999722},{"$f":"J143*'Resource Options'!$J46/1000","v":4.7275410704288712},{"$f":"K143*'Resource Options'!$J46/1000","v":4.797981432378263},{"$f":"L143*'Resource Options'!$J46/1000","v":4.869471355720699},{"$f":"M143*'Resource Options'!$J46/1000","v":4.9420264789209361},{"$f":"N143*'Resource Options'!$J46/1000","v":5.0156626734568581},{"$f":"O143*'Resource Options'!$J46/1000","v":5.0903960472913656},{"$f":"P143*'Resource Options'!$J46/1000","v":5.1662429483960066},{"$f":"Q143*'Resource Options'!$J46/1000","v":5.2432199683271072},{"$f":"R143*'Resource Options'!$J46/1000","v":5.3213439458551832},{"$f":"S143*'Resource Options'!$J46/1000","v":5.4006319706484245},{"$f":"T143*'Resource Options'!$J46/1000","v":5.481101387011087},{"$f":"U143*'Resource Options'!$J46/1000","v":5.5627697976775528},{"$f":"V143*'Resource Options'!$J46/1000","v":5.6456550676629487},{"$f":"W143*'Resource Options'!$J46/1000","v":5.7297753281711268},{"$f":"X143*'Resource Options'!$J46/1000","v":5.8151489805608749},{"$f":"Y143*'Resource Options'!$J46/1000","v":5.9017947003712328},{"$f":"Z143*'Resource Options'!$J46/1000","v":5.9897314414067644},{"$f":"AA143*'Resource Options'!$J46/1000","v":6.0789784398837234},{"$f":"AB143*'Resource Options'!$J46/1000","v":6.1695552186379929},{"$f":"AC143*'Resource Options'!$J46/1000","v":6.2614815913956976},{"$f":"AD143*'Resource Options'!$J46/1000","v":6.3547776671074923},{"$f":"AE143*'Resource Options'!$J46/1000","v":6.4494638543473943},{"$f":"AF143*'Resource Options'!$J46/1000","v":6.5455608657771709},{"$f":"AG143*'Resource Options'!$J46/1000","v":6.6430897226772503},{"$f":"AH143*'Resource Options'!$J46/1000","v":6.7420717595451425},{"$f":"AI143*'Resource Options'!$J46/1000","v":6.8425286287623646},{"$f":"AJ143*'Resource Options'!$J46/1000","v":6.9444823053309248},{"$f":"AK143*'Resource Options'!$J46/1000","v":7.0479550916803566},{"$f":"AL143*'Resource Options'!$J46/1000","v":7.1529696225463928},{"$f":"AM143*'Resource Options'!$J46/1000","v":7.2595488699223347},{"$f":"AN143*'Resource Options'!$J46/1000","v":7.3677161480841775},{"$f":"AO143*'Resource Options'!$J46/1000","v":7.4774951186906309},{"$f":"AP143*'Resource Options'!$J46/1000","v":7.5889097959591219},{"$f":"AQ143*'Resource Options'!$J46/1000","v":7.7019845519189127},{"$f":"AR143*'Resource Options'!$J46/1000","v":7.8167441217425049},{"$f":"AS143*'Resource Options'!$J46/1000","v":7.933213609156466},{"$f":"AT143*'Resource Options'!$J46/1000","v":8.0514184919328979},{"$f":"AU143*'Resource Options'!$J46/1000","v":8.1713846274627002},{"$f":"AV143*'Resource Options'!$J46/1000","v":8.2931382584118953},{"$f":"AW143*'Resource Options'!$J46/1000","v":8.4167060184622322},{"$f":"AX143*'Resource Options'!$J46/1000","v":8.5421149381373187},{"$f":"AY143*'Resource Options'!$J46/1000","v":8.6693924507155646},{"$f":"AZ143*'Resource Options'!$J46/1000","v":8.798566398231225},{"$f":"BA143*'Resource Options'!$J46/1000","v":8.9296650375648721},{"$f":"BB143*'Resource Options'!$J46/1000","v":9.0627170466245879},{"$f":"BC143*'Resource Options'!$J46/1000","v":9.1977515306192945},{"$f":"BD143*'Resource Options'!$J46/1000","v":9.3347980284255225},{"$f":"BE143*'Resource Options'!$J46/1000","v":9.4738865190490635},{"$f":"BF143*'Resource Options'!$J46/1000","v":9.6150474281828959},{"$f":"BG143*'Resource Options'!$J46/1000","v":9.7583116348628227},{"$f":"BH143*'Resource Options'!$J46/1000","v":9.903710478222278},{"$f":"BI143*'Resource Options'!$J46/1000","v":10.051275764347791},{"$f":"BJ143*'Resource Options'!$J46/1000","v":10.201039773236573},{"$f":"BK143*'Resource Options'!$J46/1000","v":10.353035265857796},{"$f":"BL143*'Resource Options'!$J46/1000","v":10.507295491319077},{"$f":"BM143*'Resource Options'!$J46/1000","v":10.663854194139731},{"$f":"BN143*'Resource Options'!$J46/1000","v":10.822745621632414},{"$f":"BO143*'Resource Options'!$J46/1000","v":10.984004531394739},{"$f":"BP143*'Resource Options'!$J46/1000","v":11.147666198912521},{"$f":"BQ143*'Resource Options'!$J46/1000","v":11.313766425276317},{"$f":"BR143*'Resource Options'!$J46/1000","v":11.482341545012934},{"$f":"BS143*'Resource Options'!$J46/1000","v":11.653428434033628},{"$f":"BT143*'Resource Options'!$J46/1000","v":11.82706451770073},{"$f":"BU143*'Resource Options'!$J46/1000","v":12.003287779014471},{"$f":"BV143*'Resource Options'!$J46/1000","v":12.182136766921785},{"$f":"BW143*'Resource Options'!$J46/1000","v":12.363650604748925},{"$f":"BX143*'Resource Options'!$J46/1000","v":12.547868998759681},{"$f":"BY143*'Resource Options'!$J46/1000","v":12.734832246841201},{"$f":"BZ143*'Resource Options'!$J46/1000","v":12.924581247319137},{"$f":"CA143*'Resource Options'!$J46/1000","v":13.117157507904192}]
["Rathdrum CT: Inlet Evaporation 2 unit operation",{"$f":"B144*'Resource Options'!$J47/1000","v":1.06},{"$f":"C144*'Resource Options'!$J47/1000","v":1.0757940000000001},{"$f":"D144*'Resource Options'!$J47/1000","v":1.0918233306000003},{"$f":"E144*'Resource Options'!$J47/1000","v":1.10809149822594},{"$f":"F144*'Resource Options'!$J47/1000","v":1.1246020615495067},{"$f":"G144*'Resource Options'!$J47/1000","v":1.1413586322665945},{"$f":"H144*'Resource Options'!$J47/1000","v":1.1583648758873664},{"$f":"I144*'Resource Options'!$J47/1000","v":1.1756245125380884},{"$f":"J144*'Resource Options'!$J47/1000","v":1.1931413177749057},{"$f":"K144*'Resource Options'!$J47/1000","v":1.2109191234097518},{"$f":"L144*'Resource Options'!$J47/1000","v":1.2289618183485573},{"$f":"M144*'Resource Options'!$J47/1000","v":1.2472733494419506},{"$f":"N144*'Resource Options'!$J47/1000","v":1.2658577223486358},{"$f":"O144*'Resource Options'!$J47/1000","v":1.2847190024116308},{"$f":"P144*'Resource Options'!$J47/1000","v":1.3038613155475638},{"$f":"Q144*'Resource Options'!$J47/1000","v":1.3232888491492227},{"$f":"R144*'Resource Options'!$J47/1000","v":1.3430058530015461},{"$f":"S144*'Resource Options'!$J47/1000","v":1.3630166402112693},{"$f":"T144*'Resource Options'!$J47/1000","v":1.3833255881504172},{"$f":"U144*'Resource Options'!$J47/1000","v":1.4039371394138582},{"$f":"V144*'Resource Options'!$J47/1000","v":1.4248558027911247},{"$f":"W144*'Resource Options'!$J47/1000","v":1.4460861542527128},{"$f":"X144*'Resource Options'!$J47/1000","v":1.4676328379510784},{"$f":"Y144*'Resource Options'!$J47/1000","v":1.4895005672365496},{"$f":"Z144*'Resource Options'!$J47/1000","v":1.5116941256883738},{"$f":"AA144*'Resource Options'!$J47/1000","v":1.534218368161131},{"$f":"AB144*'Resource Options'!$J47/1000","v":1.5570782218467316},{"$f":"AC144*'Resource Options'!$J47/1000","v":1.5802786873522481},{"$f":"AD144*'Resource Options'!$J47/1000","v":1.6038248397937962},{"$f":"AE144*'Resource Options'!$J47/1000","v":1.6277218299067242},{"$f":"AF144*'Resource Options'!$J47/1000","v":1.6519748851723344},{"$f":"AG144*'Resource Options'!$J47/1000","v":1.6765893109614018},{"$f":"AH144*'Resource Options'!$J47/1000","v":1.7015704916947267},{"$f":"AI144*'Resource Options'!$J47/1000","v":1.7269238920209782},{"$f":"AJ144*'Resource Options'!$J47/1000","v":1.7526550580120912},{"$f":"AK144*'Resource Options'!$J47/1000","v":1.7787696183764712},{"$f":"AL144*'Resource Options'!$J47/1000","v":1.8052732856902804},{"$f":"AM144*'Resource Options'!$J47/1000","v":1.832171857647066},{"$f":"AN144*'Resource Options'!$J47/1000","v":1.8594712183260074},{"$f":"AO144*'Resource Options'!$J47/1000","v":1.8871773394790647},{"$f":"AP144*'Resource Options'!$J47/1000","v":1.9152962818373027},{"$f":"AQ144*'Resource Options'!$J47/1000","v":1.9438341964366785},{"$f":"AR144*'Resource Options'!$J47/1000","v":1.9727973259635851},{"$f":"AS144*'Resource Options'!$J47/1000","v":2.0021920061204423},{"$f":"AT144*'Resource Options'!$J47/1000","v":2.0320246670116373},{"$f":"AU144*'Resource Options'!$J47/1000","v":2.0623018345501105},{"$f":"AV144*'Resource Options'!$J47/1000","v":2.0930301318849072},{"$f":"AW144*'Resource Options'!$J47/1000","v":2.1242162808499918},{"$f":"AX144*'Resource Options'!$J47/1000","v":2.155867103434657},{"$f":"AY144*'Resource Options'!$J47/1000","v":2.1879895232758337},{"$f":"AZ144*'Resource Options'!$J47/1000","v":2.2205905671726431},{"$f":"BA144*'Resource Options'!$J47/1000","v":2.2536773666235153},{"$f":"BB144*'Resource Options'!$J47/1000","v":2.2872571593862063},{"$f":"BC144*'Resource Options'!$J47/1000","v":2.3213372910610599},{"$f":"BD144*'Resource Options'!$J47/1000","v":2.3559252166978708},{"$f":"BE144*'Resource Options'!$J47/1000","v":2.3910285024266695},{"$f":"BF144*'Resource Options'!$J47/1000","v":2.4266548271128272},{"$f":"BG144*'Resource Options'!$J47/1000","v":2.4628119840368083},{"$f":"BH144*'Resource Options'!$J47/1000","v":2.4995078825989561},{"$f":"BI144*'Resource Options'!$J47/1000","v":2.5367505500496805},{"$f":"BJ144*'Resource Options'!$J47/1000","v":2.5745481332454205},{"$f":"BK144*'Resource Options'!$J47/1000","v":2.6129089004307775},{"$f":"BL144*'Resource Options'!$J47/1000","v":2.6518412430471963},{"$f":"BM144*'Resource Options'!$J47/1000","v":2.6913536775685993},{"$f":"BN144*'Resource Options'!$J47/1000","v":2.7314548473643714},{"$f":"BO144*'Resource Options'!$J47/1000","v":2.772153524590101},{"$f":"BP144*'Resource Options'!$J47/1000","v":2.8134586121064937},{"$f":"BQ144*'Resource Options'!$J47/1000","v":2.8553791454268804},{"$f":"BR144*'Resource Options'!$J47/1000","v":2.8979242946937407},{"$f":"BS144*'Resource Options'!$J47/1000","v":2.9411033666846778},{"$f":"BT144*'Resource Options'!$J47/1000","v":2.9849258068482794},{"$f":"BU144*'Resource Options'!$J47/1000","v":3.0294012013703191},{"$f":"BV144*'Resource Options'!$J47/1000","v":3.074539279270736},{"$f":"BW144*'Resource Options'!$J47/1000","v":3.1203499145318707},{"$f":"BX144*'Resource Options'!$J47/1000","v":3.166843128258396},{"$f":"BY144*'Resource Options'!$J47/1000","v":3.2140290908694462},{"$f":"BZ144*'Resource Options'!$J47/1000","v":3.261918124323401},{"$f":"CA144*'Resource Options'!$J47/1000","v":3.3105207043758194}]
["Kettle Falls Turbine Generator Upgrade",{"$f":"B145*'Resource Options'!$J48/1000","v":16.430000000000003},{"$f":"C145*'Resource Options'!$J48/1000","v":16.674807000000001},{"$f":"D145*'Resource Options'!$J48/1000","v":16.9232616243},{"$f":"E145*'Resource Options'!$J48/1000","v":17.175418222502071},{"$f":"F145*'Resource Options'!$J48/1000","v":17.431331954017356},{"$f":"G145*'Resource Options'!$J48/1000","v":17.691058800132211},{"$f":"H145*'Resource Options'!$J48/1000","v":17.954655576254179},{"$f":"I145*'Resource Options'!$J48/1000","v":18.222179944340365},{"$f":"J145*'Resource Options'!$J48/1000","v":18.493690425511037},{"$f":"K145*'Resource Options'!$J48/1000","v":18.76924641285115},{"$f":"L145*'Resource Options'!$J48/1000","v":19.048908184402638},{"$f":"M145*'Resource Options'!$J48/1000","v":19.332736916350232},{"$f":"N145*'Resource Options'!$J48/1000","v":19.620794696403852},{"$f":"O145*'Resource Options'!$J48/1000","v":19.913144537380273},{"$f":"P145*'Resource Options'!$J48/1000","v":20.209850390987235},{"$f":"Q145*'Resource Options'!$J48/1000","v":20.510977161812946},{"$f":"R145*'Resource Options'!$J48/1000","v":20.816590721523959},{"$f":"S145*'Resource Options'!$J48/1000","v":21.126757923274667},{"$f":"T145*'Resource Options'!$J48/1000","v":21.441546616331461},{"$f":"U145*'Resource Options'!$J48/1000","v":21.761025660914797},{"$f":"V145*'Resource Options'!$J48/1000","v":22.085264943262427},{"$f":"W145*'Resource Options'!$J48/1000","v":22.414335390917039},{"$f":"X145*'Resource Options'!$J48/1000","v":22.748308988241703},{"$f":"Y145*'Resource Options'!$J48/1000","v":23.087258792166509},{"$f":"Z145*'Resource Options'!$J48/1000","v":23.431258948169791},{"$f":"AA145*'Resource Options'!$J48/1000","v":23.780384706497522},{"$f":"AB145*'Resource Options'!$J48/1000","v":24.134712438624334},{"$f":"AC145*'Resource Options'!$J48/1000","v":24.494319653959835},{"$f":"AD145*'Resource Options'!$J48/1000","v":24.859285016803838},{"$f":"AE145*'Resource Options'!$J48/1000","v":25.229688363554217},{"$f":"AF145*'Resource Options'!$J48/1000","v":25.605610720171171},{"$f":"AG145*'Resource Options'!$J48/1000","v":25.98713431990172},{"$f":"AH145*'Resource Options'!$J48/1000","v":26.374342621268259},{"$f":"AI145*'Resource Options'!$J48/1000","v":26.767320326325155},{"$f":"AJ145*'Resource Options'!$J48/1000","v":27.166153399187401},{"$f":"AK145*'Resource Options'!$J48/1000","v":27.570929084835299},{"$f":"AL145*'Resource Options'!$J48/1000","v":27.981735928199338},{"$f":"AM145*'Resource Options'!$J48/1000","v":28.398663793529508},{"$f":"AN145*'Resource Options'!$J48/1000","v":28.8218038840531},{"$f":"AO145*'Resource Options'!$J48/1000","v":29.251248761925488},{"$f":"AP145*'Resource Options'!$J48/1000","v":29.687092368478176},{"$f":"AQ145*'Resource Options'!$J48/1000","v":30.129430044768501},{"$f":"AR145*'Resource Options'!$J48/1000","v":30.578358552435557},{"$f":"AS145*'Resource Options'!$J48/1000","v":31.033976094866841},{"$f":"AT145*'Resource Options'!$J48/1000","v":31.496382338680355},{"$f":"AU145*'Resource Options'!$J48/1000","v":31.965678435526698},{"$f":"AV145*'Resource Options'!$J48/1000","v":32.441967044216049},{"$f":"AW145*'Resource Options'!$J48/1000","v":32.925352353174873},{"$f":"AX145*'Resource Options'!$J48/1000","v":33.415940103237176},{"$f":"AY145*'Resource Options'!$J48/1000","v":33.913837610775403},{"$f":"AZ145*'Resource Options'!$J48/1000","v":34.419153791175958},{"$f":"BA145*'Resource Options'!$J48/1000","v":34.931999182664484},{"$f":"BB145*'Resource Options'!$J48/1000","v":35.452485970486187},{"$f":"BC145*'Resource Options'!$J48/1000","v":35.980728011446438},{"$f":"BD145*'Resource Options'!$J48/1000","v":36.516840858816991},{"$f":"BE145*'Resource Options'!$J48/1000","v":37.060941787613366},{"$f":"BF145*'Resource Options'!$J48/1000","v":37.613149820248807},{"$f":"BG145*'Resource Options'!$J48/1000","v":38.173585752570517},{"$f":"BH145*'Resource Options'!$J48/1000","v":38.742372180283809},{"$f":"BI145*'Resource Options'!$J48/1000","v":39.319633525770037},{"$f":"BJ145*'Resource Options'!$J48/1000","v":39.905496065304021},{"$f":"BK145*'Resource Options'!$J48/1000","v":40.500087956677042},{"$f":"BL145*'Resource Options'!$J48/1000","v":41.103539267231533},{"$f":"BM145*'Resource Options'!$J48/1000","v":41.715982002313282},{"$f":"BN145*'Resource Options'!$J48/1000","v":42.33755013414774},{"$f":"BO145*'Resource Options'!$J48/1000","v":42.968379631146554},{"$f":"BP145*'Resource Options'!$J48/1000","v":43.608608487650635},{"$f":"BQ145*'Resource Options'!$J48/1000","v":44.258376754116632},{"$f":"BR145*'Resource Options'!$J48/1000","v":44.917826567752975},{"$f":"BS145*'Resource Options'!$J48/1000","v":45.587102183612494},{"$f":"BT145*'Resource Options'!$J48/1000","v":46.266350006148322},{"$f":"BU145*'Resource Options'!$J48/1000","v":46.955718621239932},{"$f":"BV145*'Resource Options'!$J48/1000","v":47.655358828696407},{"$f":"BW145*'Resource Options'!$J48/1000","v":48.365423675243989},{"$f":"BX145*'Resource Options'!$J48/1000","v":49.086068488005125},{"$f":"BY145*'Resource Options'!$J48/1000","v":49.817450908476403},{"$f":"BZ145*'Resource Options'!$J48/1000","v":50.559730927012708},{"$f":"CA145*'Resource Options'!$J48/1000","v":51.313070917825186}]
["Long Lake 2nd Powerhouse ",{"$f":"B146*'Resource Options'!$J49/1000","v":161.48844},{"$f":"C146*'Resource Options'!$J49/1000","v":164.71820879999999},{"$f":"D146*'Resource Options'!$J49/1000","v":168.01257297600003},{"$f":"E146*'Resource Options'!$J49/1000","v":171.37282443552002},{"$f":"F146*'Resource Options'!$J49/1000","v":174.80028092423041},{"$f":"G146*'Resource Options'!$J49/1000","v":178.29628654271505},{"$f":"H146*'Resource Options'!$J49/1000","v":181.8622122735693},{"$f":"I146*'Resource Options'!$J49/1000","v":185.49945651904068},{"$f":"J146*'Resource Options'!$J49/1000","v":189.20944564942153},{"$f":"K146*'Resource Options'!$J49/1000","v":192.99363456240991},{"$f":"L146*'Resource Options'!$J49/1000","v":196.85350725365814},{"$f":"M146*'Resource Options'!$J49/1000","v":200.7905773987313},{"$f":"N146*'Resource Options'!$J49/1000","v":204.80638894670597},{"$f":"O146*'Resource Options'!$J49/1000","v":208.90251672564008},{"$f":"P146*'Resource Options'!$J49/1000","v":213.08056706015287},{"$f":"Q146*'Resource Options'!$J49/1000","v":217.34217840135597},{"$f":"R146*'Resource Options'!$J49/1000","v":221.68902196938308},{"$f":"S146*'Resource Options'!$J49/1000","v":226.12280240877078},{"$f":"T146*'Resource Options'!$J49/1000","v":230.64525845694618},{"$f":"U146*'Resource Options'!$J49/1000","v":235.25816362608512},{"$f":"V146*'Resource Options'!$J49/1000","v":239.96332689860685},{"$f":"W146*'Resource Options'!$J49/1000","v":244.76259343657895},{"$f":"X146*'Resource Options'!$J49/1000","v":249.65784530531056},{"$f":"Y146*'Resource Options'!$J49/1000","v":254.65100221141674},{"$f":"Z146*'Resource Options'!$J49/1000","v":259.74402225564512},{"$f":"AA146*'Resource Options'!$J49/1000","v":264.93890270075804},{"$f":"AB146*'Resource Options'!$J49/1000","v":270.23768075477312},{"$f":"AC146*'Resource Options'!$J49/1000","v":275.64243436986862},{"$f":"AD146*'Resource Options'!$J49/1000","v":281.15528305726599},{"$f":"AE146*'Resource Options'!$J49/1000","v":286.77838871841129},{"$f":"AF146*'Resource Options'!$J49/1000","v":292.51395649277953},{"$f":"AG146*'Resource Options'!$J49/1000","v":298.36423562263514},{"$f":"AH146*'Resource Options'!$J49/1000","v":304.33152033508793},{"$f":"AI146*'Resource Options'!$J49/1000","v":310.41815074178965},{"$f":"AJ146*'Resource Options'!$J49/1000","v":316.62651375662534},{"$f":"AK146*'Resource Options'!$J49/1000","v":322.95904403175791},{"$f":"AL146*'Resource Options'!$J49/1000","v":329.4182249123931},{"$f":"AM146*'Resource Options'!$J49/1000","v":336.00658941064091},{"$f":"AN146*'Resource Options'!$J49/1000","v":342.7267211988538},{"$f":"AO146*'Resource Options'!$J49/1000","v":349.58125562283084},{"$f":"AP146*'Resource Options'!$J49/1000","v":356.57288073528753},{"$f":"AQ146*'Resource Options'!$J49/1000","v":363.70433834999324},{"$f":"AR146*'Resource Options'!$J49/1000","v":370.97842511699315},{"$f":"AS146*'Resource Options'!$J49/1000","v":378.39799361933296},{"$f":"AT146*'Resource Options'!$J49/1000","v":385.96595349171957},{"$f":"AU146*'Resource Options'!$J49/1000","v":393.68527256155397},{"$f":"AV146*'Resource Options'!$J49/1000","v":401.55897801278508},{"$f":"AW146*'Resource Options'!$J49/1000","v":409.59015757304087},{"$f":"AX146*'Resource Options'!$J49/1000","v":417.78196072450157},{"$f":"AY146*'Resource Options'!$J49/1000","v":426.13759993899163},{"$f":"AZ146*'Resource Options'!$J49/1000","v":434.66035193777151},{"$f":"BA146*'Resource Options'!$J49/1000","v":443.35355897652687},{"$f":"BB146*'Resource Options'!$J49/1000","v":452.2206301560575},{"$f":"BC146*'Resource Options'!$J49/1000","v":461.2650427591787},{"$f":"BD146*'Resource Options'!$J49/1000","v":470.49034361436225},{"$f":"BE146*'Resource Options'!$J49/1000","v":479.90015048664947},{"$f":"BF146*'Resource Options'!$J49/1000","v":489.49815349638254},{"$f":"BG146*'Resource Options'!$J49/1000","v":499.28811656631024},{"$f":"BH146*'Resource Options'!$J49/1000","v":509.27387889763639},{"$f":"BI146*'Resource Options'!$J49/1000","v":519.45935647558917},{"$f":"BJ146*'Resource Options'!$J49/1000","v":529.84854360510087},{"$f":"BK146*'Resource Options'!$J49/1000","v":540.44551447720301},{"$f":"BL146*'Resource Options'!$J49/1000","v":551.25442476674709},{"$f":"BM146*'Resource Options'!$J49/1000","v":562.27951326208188},{"$f":"BN146*'Resource Options'!$J49/1000","v":573.52510352732361},{"$f":"BO146*'Resource Options'!$J49/1000","v":584.99560559787005},{"$f":"BP146*'Resource Options'!$J49/1000","v":596.69551770982753},{"$f":"BQ146*'Resource Options'!$J49/1000","v":608.62942806402407},{"$f":"BR146*'Resource Options'!$J49/1000","v":620.80201662530465},{"$f":"BS146*'Resource Options'!$J49/1000","v":633.21805695781075},{"$f":"BT146*'Resource Options'!$J49/1000","v":645.88241809696706},{"$f":"BU146*'Resource Options'!$J49/1000","v":658.80006645890637},{"$f":"BV146*'Resource Options'!$J49/1000","v":671.97606778808449},{"$f":"BW146*'Resource Options'!$J49/1000","v":685.41558914384609},{"$f":"BX146*'Resource Options'!$J49/1000","v":699.12390092672308},{"$f":"BY146*'Resource Options'!$J49/1000","v":713.10637894525746},{"$f":"BZ146*'Resource Options'!$J49/1000","v":727.36850652416285},{"$f":"CA146*'Resource Options'!$J49/1000","v":741.9158766546459}]
["Cabinet Gorge 2nd Powerhouse",{"$f":"B147*'Resource Options'!$J50/1000","v":255.16919999999999},{"$f":"C147*'Resource Options'!$J50/1000","v":260.27258399999999},{"$f":"D147*'Resource Options'!$J50/1000","v":265.47803567999995},{"$f":"E147*'Resource Options'!$J50/1000","v":270.78759639359998},{"$f":"F147*'Resource Options'!$J50/1000","v":276.20334832147199},{"$f":"G147*'Resource Options'!$J50/1000","v":281.72741528790147},{"$f":"H147*'Resource Options'!$J50/1000","v":287.36196359365948},{"$f":"I147*'Resource Options'!$J50/1000","v":293.10920286553267},{"$f":"J147*'Resource Options'!$J50/1000","v":298.97138692284329},{"$f":"K147*'Resource Options'!$J50/1000","v":304.95081466130017},{"$f":"L147*'Resource Options'!$J50/1000","v":311.04983095452621},{"$f":"M147*'Resource Options'!$J50/1000","v":317.27082757361671},{"$f":"N147*'Resource Options'!$J50/1000","v":323.61624412508911},{"$f":"O147*'Resource Options'!$J50/1000","v":330.08856900759088},{"$f":"P147*'Resource Options'!$J50/1000","v":336.69034038774265},{"$f":"Q147*'Resource Options'!$J50/1000","v":343.4241471954976},{"$f":"R147*'Resource Options'!$J50/1000","v":350.29263013940755},{"$f":"S147*'Resource Options'!$J50/1000","v":357.2984827421958},{"$f":"T147*'Resource Options'!$J50/1000","v":364.44445239703964},{"$f":"U147*'Resource Options'!$J50/1000","v":371.73334144498045},{"$f":"V147*'Resource Options'!$J50/1000","v":379.16800827388005},{"$f":"W147*'Resource Options'!$J50/1000","v":386.75136843935769},{"$f":"X147*'Resource Options'!$J50/1000","v":394.48639580814483},{"$f":"Y147*'Resource Options'!$J50/1000","v":402.37612372430772},{"$f":"Z147*'Resource Options'!$J50/1000","v":410.4236461987939},{"$f":"AA147*'Resource Options'!$J50/1000","v":418.63211912276978},{"$f":"AB147*'Resource Options'!$J50/1000","v":427.00476150522513},{"$f":"AC147*'Resource Options'!$J50/1000","v":435.54485673532969},{"$f":"AD147*'Resource Options'!$J50/1000","v":444.25575387003624},{"$f":"AE147*'Resource Options'!$J50/1000","v":453.14086894743696},{"$f":"AF147*'Resource Options'!$J50/1000","v":462.20368632638576},{"$f":"AG147*'Resource Options'!$J50/1000","v":471.44776005291334},{"$f":"AH147*'Resource Options'!$J50/1000","v":480.87671525397172},{"$f":"AI147*'Resource Options'!$J50/1000","v":490.49424955905113},{"$f":"AJ147*'Resource Options'!$J50/1000","v":500.30413455023222},{"$f":"AK147*'Resource Options'!$J50/1000","v":510.31021724123684},{"$f":"AL147*'Resource Options'!$J50/1000","v":520.5164215860616},{"$f":"AM147*'Resource Options'!$J50/1000","v":530.92675001778275},{"$f":"AN147*'Resource Options'!$J50/1000","v":541.54528501813843},{"$f":"AO147*'Resource Options'!$J50/1000","v":552.37619071850122},{"$f":"AP147*'Resource Options'!$J50/1000","v":563.42371453287126},{"$f":"AQ147*'Resource Options'!$J50/1000","v":574.69218882352868},{"$f":"AR147*'Resource Options'!$J50/1000","v":586.18603259999929},{"$f":"AS147*'Resource Options'!$J50/1000","v":597.90975325199929},{"$f":"AT147*'Resource Options'!$J50/1000","v":609.86794831703924},{"$f":"AU147*'Resource Options'!$J50/1000","v":622.06530728337998},{"$f":"AV147*'Resource Options'!$J50/1000","v":634.50661342904766},{"$f":"AW147*'Resource Options'!$J50/1000","v":647.19674569762867},{"$f":"AX147*'Resource Options'!$J50/1000","v":660.14068061158116},{"$f":"AY147*'Resource Options'!$J50/1000","v":673.34349422381285},{"$f":"AZ147*'Resource Options'!$J50/1000","v":686.81036410828904},{"$f":"BA147*'Resource Options'!$J50/1000","v":700.54657139045491},{"$f":"BB147*'Resource Options'!$J50/1000","v":714.55750281826386},{"$f":"BC147*'Resource Options'!$J50/1000","v":728.84865287462924},{"$f":"BD147*'Resource Options'!$J50/1000","v":743.42562593212187},{"$f":"BE147*'Resource Options'!$J50/1000","v":758.29413845076419},{"$f":"BF147*'Resource Options'!$J50/1000","v":773.46002121977972},{"$f":"BG147*'Resource Options'!$J50/1000","v":788.9292216441753},{"$f":"BH147*'Resource Options'!$J50/1000","v":804.70780607705888},{"$f":"BI147*'Resource Options'!$J50/1000","v":820.80196219860011},{"$f":"BJ147*'Resource Options'!$J50/1000","v":837.21800144257213},{"$f":"BK147*'Resource Options'!$J50/1000","v":853.96236147142338},{"$f":"BL147*'Resource Options'!$J50/1000","v":871.04160870085207},{"$f":"BM147*'Resource Options'!$J50/1000","v":888.46244087486912},{"$f":"BN147*'Resource Options'!$J50/1000","v":906.23168969236644},{"$f":"BO147*'Resource Options'!$J50/1000","v":924.3563234862138},{"$f":"BP147*'Resource Options'!$J50/1000","v":942.84344995593801},{"$f":"BQ147*'Resource Options'!$J50/1000","v":961.7003189550569},{"$f":"BR147*'Resource Options'!$J50/1000","v":980.93432533415819},{"$f":"BS147*'Resource Options'!$J50/1000","v":1000.5530118408411},{"$f":"BT147*'Resource Options'!$J50/1000","v":1020.5640720776582},{"$f":"BU147*'Resource Options'!$J50/1000","v":1040.9753535192112},{"$f":"BV147*'Resource Options'!$J50/1000","v":1061.7948605895956},{"$f":"BW147*'Resource Options'!$J50/1000","v":1083.0307578013874},{"$f":"BX147*'Resource Options'!$J50/1000","v":1104.6913729574151},{"$f":"BY147*'Resource Options'!$J50/1000","v":1126.7852004165638},{"$f":"BZ147*'Resource Options'!$J50/1000","v":1149.3209044248952},{"$f":"CA147*'Resource Options'!$J50/1000","v":1172.3073225133928}]
["40 Hr Hydrogen Storage Tank (40,000 kg) $/kg",{"$f":"C148*40000/1000000","v":1.4600767530538334},{"$f":"D148*40000/1000000","v":1.4718476420934996},1.4837134260272149,1.4956748698813831,1.50773274484992,1.4986357423153749,1.4895936271309889,1.4806060681304032,1.4716727361453728,1.4627933039937087,1.5120936043204871,1.5630554651737418,1.61573488587528,1.6701897530835361,1.7264799044021939,1.7126268486239289,1.6988849480082042,1.6852533106600931,1.6717310518411215,1.658317293911844,1.6914836397900812,1.7253133125858828,1.7598195788376003,1.7950159704143525,1.8309162898226392,1.8675346156190922,1.904885307931474,1.9429830140901037,1.9818426743719058,2.0214795278593436,2.0619091184165308,2.1031473007848618,2.1452102468005587,2.18811445173657,2.2318767407713014,2.2765142755867274,2.3220445610984619,2.3684854523204311,2.41585516136684,2.4641722645941768,2.5134557098860602,2.5637248240837818,2.6149993205654565,2.6672993069767656,2.7206452931163017,2.7750581989786274,2.8305593629582,2.8871705502173644,2.9449139612217112,3.0038122404461456,3.063888485255069,3.1251662549601695,3.1876695800593731,3.2514229716605607,3.3164514310937721,3.3827804597156486,3.4504360689099616,3.5194447902881607,3.5898336860939239,3.6616303598158022,3.7348629670121181,3.8095602263523616,3.8857514308794086,3.9634664594969964,4.0427357886869366,{"$f":"BP148*40000/1000000","v":4.123590504460676},4.2060623145498885,4.2901835608408874,4.3759872320577058,4.4635069766988584,4.5527771162328357,4.6438326585574927,4.7367093117286432,4.8314434979632166,4.9280723679224812,5.0266338152809302,5.1271664915865491,0]

{"sheet":"Integration","index":15,"n_rows":261,"n_cols":45,"rows_kept":261,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"Wind Integration Results from 2007 Study"]
[null,null,null,null,null,null,null,null,null,null,"Cost","$/kW-yr","Mid-C Price ($/MWh)","MW","$/MWh","MWh"]
[null,"Year","105 MW Wind ($)","105 MW +150MW ($)","105 MW +250MW ($)","Incremental ($)","Incremental $/kW-yr","Solar Integration ($/kW-yr)","Mid-C: Flat ($/MWh)",null,{"$f":"O3*P3","v":890541.60000000009},{"$f":"K3/(N3*1000)","v":8.9054160000000007},113.03,100,2.99,297840]
[null,2020,{"$f":"($L$34+($I4*$L$35)+((105))*$L$36)*105","v":529.51343061653495},{"$f":"($L$34+($I4*$L$35)+((255))*$L$36)*255","v":2084.246533131683},{"$f":"($L$34+($I4*$L$35)+((355))*$L$36)*355","v":3642.4903952604272},{"$f":"E4-D4","v":1558.2438621287442},{"$f":"F4/100","v":15.582438621287443},{"$f":"G4*0.25","v":3.8956096553218607},22,null,819060,{"$f":"K4/(N4*1000)","v":8.1905999999999999},56.52,100,2.75,297840]
[null,2021,{"$f":"($L$34+($I5*$L$35)+((105))*$L$36)*105","v":557.34839033548678},2151.8457210205661,3736.5990685959309,{"$f":"E5-D5","v":1584.7533475753648},{"$f":"F5/100","v":15.847533475753648},{"$f":"G5*0.25","v":3.9618833689384121},{"$f":"HLOOKUP(B5,Prices!$E$2:$BE$10,8,FALSE)","v":24},null,393148.80000000005,3.9314880000000003,28.26,100,1.32,297840]
[null,2022,506.79311788190859,2029.0686307761619,3565.674099824309,1536.6054690481471,15.366054690481471,3.8415136726203678,{"$f":"HLOOKUP(B6,Prices!$E$2:$BE$10,8,FALSE)","v":20.367498069763183},null,5066205.84,25.3310292,113.03,200,8.5299999999999994,593928]
[null,2023,483.76683075098776,1973.1476477439257,3487.8233195245298,1514.675671780604,15.14675671780604,3.7866891794515101,{"$f":"HLOOKUP(B7,Prices!$E$2:$BE$10,8,FALSE)","v":18.713011240005493},null,4151556.72,20.7577836,56.52,200,6.99,593928]
[null,2024,484.02840780836982,1973.7829063118534,3488.7076990994874,1514.924792787634,15.14924792787634,3.787311981969085,{"$f":"HLOOKUP(B8,Prices!$E$2:$BE$10,8,FALSE)","v":18.731806097984315},null,1585787.76,7.9289388000000001,28.26,200,2.67,593928]
[null,2025,501.57469474372181,2016.3953174405651,3548.0308596904392,1531.6355422498741,15.316355422498741,3.8290888556246854,{"$f":"HLOOKUP(B9,Prices!$E$2:$BE$10,8,FALSE)","v":19.992543466567994},null,8058148.7999999998,20.145371999999998,113.03,400,7.54,1068720]
[null,2026,553.74654342610518,2143.0983785263538,3724.4213957118313,1581.3230171854775,15.813230171854775,3.9533075429636937,{"$f":"HLOOKUP(B10,Prices!$E$2:$BE$10,8,FALSE)","v":23.741199775695801},null,7106988,17.767469999999999,56.52,400,6.65,1068720]
[null,2027,566.1776053358974,2173.2881003072775,3766.4502240735096,1593.1621237662321,15.93162123766232,3.98290530941558,{"$f":"HLOOKUP(B11,Prices!$E$2:$BE$10,8,FALSE)","v":24.634397541046141},null,4146633.6,10.366584,28.26,400,3.88,1068720]
[null,2028,580.59928847427898,2208.3121879290616,3815.209248017562,1606.8970600885004,16.068970600885006,4.0172426502212515,{"$f":"HLOOKUP(B12,Prices!$E$2:$BE$10,8,FALSE)","v":25.670625599861147},null,16752185.999999996,27.920309999999994,113.03,600,10.45,{"$f":"0.305*8760*N12","v":1603079.9999999998}]
[null,2029,594.27429732368887,2241.5229237061999,3861.4438017465191,1619.9208780403192,16.199208780403193,4.0498021951007983,{"$f":"HLOOKUP(B13,Prices!$E$2:$BE$10,8,FALSE)","v":26.653203551292421},null,14171227.199999997,23.618711999999995,56.52,600,8.84,{"$f":"0.305*8760*N13","v":1603079.9999999998}]
[null,2030,591.59833738177235,2235.0241638472598,3852.3965086095636,1617.3723447623038,16.173723447623036,4.0434308619057591,{"$f":"HLOOKUP(B14,Prices!$E$2:$BE$10,8,FALSE)","v":26.460930239677424},null,6380258.3999999994,10.633763999999999,28.26,600,3.98,{"$f":"0.305*8760*N14","v":1603079.9999999998}]
[null,2031,607.83654985380747,2274.4598227079164,3907.2971317293009,1632.8373090213845,16.328373090213844,4.0820932725534611,{"$f":"HLOOKUP(B15,Prices!$E$2:$BE$10,8,FALSE)","v":27.627679725646974}]
[null,2032,613.2652892422841,2287.643904079931,3925.6514410903405,1638.0075370104096,16.380075370104095,4.0950188425260237,{"$f":"HLOOKUP(B16,Prices!$E$2:$BE$10,8,FALSE)","v":28.017745990753173}]
[null,2033,631.04435739506289,2330.8216410223936,3985.7616238925925,1654.9399828701989,16.54939982870199,4.1373499571754975,{"$f":"HLOOKUP(B17,Prices!$E$2:$BE$10,8,FALSE)","v":29.295209176063537}]
[null,2034,632.77046020694661,2335.0136049941111,3991.5974953041996,1656.5838903100885,16.565838903100886,4.1414597257752215,{"$f":"HLOOKUP(B18,Prices!$E$2:$BE$10,8,FALSE)","v":29.419233268737791},null,"SUMMARY OUTPUT"]
[null,2035,647.40717792305941,2370.559919447528,4041.083540915819,1670.5236214682909,16.705236214682909,4.1763090536707272,{"$f":"HLOOKUP(B19,Prices!$E$2:$BE$10,8,FALSE)","v":30.470912011146545}]
[null,2036,670.11846511274734,2425.7159026224849,4117.8693214142886,1692.1534187918037,16.921534187918038,4.2303835469795095,{"$f":"HLOOKUP(B20,Prices!$E$2:$BE$10,8,FALSE)","v":32.102765437126159},null,"Regression Statistics"]
[null,2037,667.98455627393434,2420.5335525853675,4110.6546772449683,1690.1211246596008,16.901211246596009,4.2253028116490023,{"$f":"HLOOKUP(B21,Prices!$E$2:$BE$10,8,FALSE)","v":31.94943962955475},null,"Multiple R",0.80057208182233064]
[null,2038,702.90992055190463,2505.3522944032952,4228.7356707562012,1723.383376352906,17.233833763529059,4.3084584408822648,{"$f":"HLOOKUP(B22,Prices!$E$2:$BE$10,8,FALSE)","v":34.458900008201596},null,"R Square",0.6409156581933404]
[null,2039,707.1800943936114,2515.7227165902973,4243.1729251733996,1727.4502085831023,17.274502085831024,4.318625521457756,{"$f":"HLOOKUP(B23,Prices!$E$2:$BE$10,8,FALSE)","v":34.765720918655397},null,"Adjusted R Square",0.56111913779186051]
[null,2040,719.73883844611964,2546.2225235749606,4285.6334407794993,1739.4109172045387,17.394109172045386,4.3485272930113466,{"$f":"HLOOKUP(B24,Prices!$E$2:$BE$10,8,FALSE)","v":35.668092912673949},null,"Standard Error",5.3196479429786532]
[null,2041,755.43053573739996,2632.9023598537838,4406.3053697166843,1773.4030098629005,17.734030098629006,4.4335075246572515,{"$f":"HLOOKUP(B25,Prices!$E$2:$BE$10,8,FALSE)","v":38.232615919113158},null,"Observations",12]
[null,2042,762.07180500477875,2649.03115664599,4428.7591848587754,1779.7280282127854,17.797280282127854,4.4493200705319635,{"$f":"HLOOKUP(B26,Prices!$E$2:$BE$10,8,FALSE)","v":38.709804988861087}]
[null,2043,769.81534343928831,2667.8368928440841,4454.9397195659267,1787.1028267218426,17.871028267218424,4.467757066804606,{"$f":"HLOOKUP(B27,Prices!$E$2:$BE$10,8,FALSE)","v":39.266194400787356},null,"ANOVA"]
[null,2044,874.91176329623511,2923.0710553538115,4810.265710510841,1887.1946551570295,18.871946551570296,4.7179866378925741,{"$f":"HLOOKUP(B28,Prices!$E$2:$BE$10,8,FALSE)","v":46.817591702461243},null,null,"df","SS","MS","F","Significance F"]
[null,2045,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B29,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197},null,"Regression",2,454.58249345188608,227.29124672594304,8.0318747605622889,9.9628617723465721E-3]
[null,2046,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B30,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197},null,"Residual",9,254.68788813513314,28.298654237237017]
[null,2047,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B31,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197},null,"Total",11,709.27038158701919]
[null,2048,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B32,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2049,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B33,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197},null,null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%"]
[null,2050,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B34,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197},null,"Intercept",-6.4429879535779833E-2,4.1675114868399605,-1.5460036460423571E-2,0.98800246335033559,-9.4919958405345959,9.3631360814630362,-9.4919958405345959,9.3631360814630362]
[null,2051,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B35,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197},null,"Mid-C Price ($/MWh)",0.13254742723310364,4.3574482282436655E-2,3.0418589112309169,1.3975795705962243E-2,3.3975100022666072E-2,0.23111975444354121,3.3975100022666072E-2,0.23111975444354121]
[null,2052,{"$f":"($L$34+($I36*$L$35)+((105))*$L$36)*105","v":869.76307142060807},{"$f":"($L$34+($I36*$L$35)+((255))*$L$36)*255","v":2910.5670893701463},{"$f":"($L$34+($I36*$L$35)+((355))*$L$36)*355","v":4792.8582284551503},1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B36,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197},null,"MW",2.08702050847458E-2,7.9969844934266471E-3,2.6097593539040402,2.8281915718213924E-2,2.7797693321544859E-3,3.8960640837337024E-2,2.7797693321544859E-3,3.8960640837337024E-2]
[null,2053,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B37,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2054,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B38,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2055,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B39,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2056,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B40,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2057,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B41,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2058,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B42,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2059,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B43,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2060,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B44,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2061,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B45,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2062,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B46,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2063,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B47,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2064,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B48,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2065,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B49,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2066,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B50,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2067,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B51,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2068,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B52,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2069,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B53,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2070,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B54,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2071,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B55,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[null,2072,869.76307142060807,2910.5670893701463,4792.8582284551503,1882.291139085004,18.822911390850042,4.7057278477125104,{"$f":"HLOOKUP(B56,Prices!$E$2:$BE$10,8,FALSE)","v":46.44764743614197}]
[]
[]
[]
[]
[null,null,null,"MWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh"]
["Start year","Project",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[2022,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D14","v":297840},{"$f":"'Wind PPA Analysis'!E14","v":306600},{"$f":"'Wind PPA Analysis'!F14","v":306600},{"$f":"'Wind PPA Analysis'!G14","v":306600},{"$f":"'Wind PPA Analysis'!H14","v":306600},{"$f":"'Wind PPA Analysis'!I14","v":306600},{"$f":"'Wind PPA Analysis'!J14","v":306600},{"$f":"'Wind PPA Analysis'!K14","v":306600},{"$f":"'Wind PPA Analysis'!L14","v":306600},{"$f":"'Wind PPA Analysis'!M14","v":306600},{"$f":"'Wind PPA Analysis'!N14","v":306600},{"$f":"'Wind PPA Analysis'!O14","v":306600},{"$f":"'Wind PPA Analysis'!P14","v":306600},{"$f":"'Wind PPA Analysis'!Q14","v":306600},{"$f":"'Wind PPA Analysis'!R14","v":306600},{"$f":"'Wind PPA Analysis'!S14","v":306600},{"$f":"'Wind PPA Analysis'!T14","v":306600},{"$f":"'Wind PPA Analysis'!U14","v":306600},{"$f":"'Wind PPA Analysis'!V14","v":306600},{"$f":"'Wind PPA Analysis'!W14","v":306600},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z63:AS63))*0.6","v":3.1567898673116312},{"$f":"VLOOKUP(Z$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D63*1000","v":5.1591642124904222},{"$f":"VLOOKUP(AA$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E63*1000","v":4.9402337631461322},{"$f":"VLOOKUP(AB$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F63*1000","v":4.941046290892479},{"$f":"VLOOKUP(AC$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G63*1000","v":4.9955497137960663},{"$f":"VLOOKUP(AD$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H63*1000","v":5.1576093189350214},{"$f":"VLOOKUP(AE$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I63*1000","v":5.1962234956498108},{"$f":"VLOOKUP(AF$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J63*1000","v":5.2410210700864344},{"$f":"VLOOKUP(AG$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K63*1000","v":5.2834992760610549},{"$f":"VLOOKUP(AH$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L63*1000","v":5.2751870344497833},{"$f":"VLOOKUP(AI$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M63*1000","v":5.3256272309895127},{"$f":"VLOOKUP(AJ$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N63*1000","v":5.3424903359765477},{"$f":"VLOOKUP(AK$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O63*1000","v":5.3977168391069759},{"$f":"VLOOKUP(AL$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P63*1000","v":5.4030785724399504},{"$f":"VLOOKUP(AM$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q63*1000","v":5.4485441013316729},{"$f":"VLOOKUP(AN$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R63*1000","v":5.5190913854918584},{"$f":"VLOOKUP(AO$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S63*1000","v":5.5124628984331414},{"$f":"VLOOKUP(AP$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T63*1000","v":5.6209503468783621},{"$f":"VLOOKUP(AQ$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U63*1000","v":5.6342146398666095},{"$f":"VLOOKUP(AR$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V63*1000","v":5.6732254311954948},{"$f":"VLOOKUP(AS$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W63*1000","v":5.784093313316701}]
[2023,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!E54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!F54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!G54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!H54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!I54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!J54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!K54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!L54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!M54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!N54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!O54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!P54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!Q54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!R54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!S54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!T54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!U54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!V54","v":298733.51999999996},{"$f":"'Wind PPA Analysis'!W54","v":298733.51999999996},null,3.2541507431468304,{"$f":"VLOOKUP(Z$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D64*1000","v":5.0703237848253657},{"$f":"VLOOKUP(AA$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E64*1000","v":5.0711577086750568},{"$f":"VLOOKUP(AB$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F64*1000","v":5.1270963574823289},{"$f":"VLOOKUP(AC$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G64*1000","v":5.2934234403473628},{"$f":"VLOOKUP(AD$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H64*1000","v":5.3330544351575693},{"$f":"VLOOKUP(AE$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I64*1000","v":5.3790316536574165},{"$f":"VLOOKUP(AF$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J64*1000","v":5.4226284283073403},{"$f":"VLOOKUP(AG$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K64*1000","v":5.4140973023794041},{"$f":"VLOOKUP(AH$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L64*1000","v":5.46586572883212},{"$f":"VLOOKUP(AI$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M64*1000","v":5.4831728860236701},{"$f":"VLOOKUP(AJ$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N64*1000","v":5.5398536557604894},{"$f":"VLOOKUP(AK$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O64*1000","v":5.5453565783648546},{"$f":"VLOOKUP(AL$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P64*1000","v":5.5920193404084388},{"$f":"VLOOKUP(AM$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q64*1000","v":5.6644243297230386},{"$f":"VLOOKUP(AN$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R64*1000","v":5.6576212962629748},{"$f":"VLOOKUP(AO$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S64*1000","v":5.7689655193461586},{"$f":"VLOOKUP(AP$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T64*1000","v":5.7825790978632154},{"$f":"VLOOKUP(AQ$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U64*1000","v":5.8226171512475027},{"$f":"VLOOKUP(AR$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V64*1000","v":5.9364044914106078},{"$f":"VLOOKUP(AS$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W64*1000","v":5.9575772689077064}]
[2024,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!E94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!F94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!G94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!H94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!I94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!J94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!K94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!L94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!M94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!N94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!O94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!P94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!Q94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!R94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!S94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!T94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!U94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!V94","v":299629.72055999993},{"$f":"'Wind PPA Analysis'!W94","v":299629.72055999993},null,3.2723252242275174,{"$f":"VLOOKUP(Z$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D65*1000","v":5.0559897394566873},{"$f":"VLOOKUP(AA$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E65*1000","v":5.1117610742595501},{"$f":"VLOOKUP(AB$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F65*1000","v":5.277590668342337},{"$f":"VLOOKUP(AC$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G65*1000","v":5.3171031257802284},{"$f":"VLOOKUP(AD$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H65*1000","v":5.3629428251818716},{"$f":"VLOOKUP(AE$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I65*1000","v":5.4064092007052258},{"$f":"VLOOKUP(AF$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J65*1000","v":5.3979035916045905},{"$f":"VLOOKUP(AG$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K65*1000","v":5.44951717730022},{"$f":"VLOOKUP(AH$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L65*1000","v":5.4667725683187154},{"$f":"VLOOKUP(AI$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M65*1000","v":5.5232838043474475},{"$f":"VLOOKUP(AJ$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N65*1000","v":5.5287702675621695},{"$f":"VLOOKUP(AK$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O65*1000","v":5.5752934600283544},{"$f":"VLOOKUP(AL$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P65*1000","v":5.6474818840708263},{"$f":"VLOOKUP(AM$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q65*1000","v":5.6406991986669741},{"$f":"VLOOKUP(AN$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R65*1000","v":5.751710388181615},{"$f":"VLOOKUP(AO$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S65*1000","v":5.7652832481188589},{"$f":"VLOOKUP(AP$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T65*1000","v":5.8052015466076803},{"$f":"VLOOKUP(AQ$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U65*1000","v":5.9186485457732889},{"$f":"VLOOKUP(AR$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V65*1000","v":5.939757994922938},{"$f":"VLOOKUP(AS$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W65*1000","v":5.9643710356295596}]
[2025,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!E134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!F134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!G134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!H134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!I134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!J134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!K134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!L134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!M134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!N134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!O134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!P134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!Q134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!R134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!S134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!T134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!U134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!V134","v":300528.60972167988},{"$f":"'Wind PPA Analysis'!W134","v":300528.60972167988},null,3.297216663941946,{"$f":"VLOOKUP(Z$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D66*1000","v":5.0964716592817059},{"$f":"VLOOKUP(AA$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E66*1000","v":5.2618052525845833},{"$f":"VLOOKUP(AB$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F66*1000","v":5.3011995271986336},{"$f":"VLOOKUP(AC$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G66*1000","v":5.3469021188253967},{"$f":"VLOOKUP(AD$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H66*1000","v":5.390238485249478},{"$f":"VLOOKUP(AE$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I66*1000","v":5.3817583166546283},{"$f":"VLOOKUP(AF$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J66*1000","v":5.433217524726043},{"$f":"VLOOKUP(AG$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K66*1000","v":5.4504213044054985},{"$f":"VLOOKUP(AH$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L66*1000","v":5.50676351380603},{"$f":"VLOOKUP(AI$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M66*1000","v":5.5122335668615845},{"$f":"VLOOKUP(AJ$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N66*1000","v":5.5586176072067346},{"$f":"VLOOKUP(AK$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O66*1000","v":5.6305901137296388},{"$f":"VLOOKUP(AL$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P66*1000","v":5.6238277155204139},{"$f":"VLOOKUP(AM$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q66*1000","v":5.7345068675788786},{"$f":"VLOOKUP(AN$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R66*1000","v":5.7480391307266805},{"$f":"VLOOKUP(AO$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S66*1000","v":5.7878380325101508},{"$f":"VLOOKUP(AP$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T66*1000","v":5.900945708647348},{"$f":"VLOOKUP(AQ$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U66*1000","v":5.92199201886634},{"$f":"VLOOKUP(AR$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V66*1000","v":5.9465314413056438},{"$f":"VLOOKUP(AS$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W66*1000","v":6.2795840199865314}]
[2026,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!E174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!F174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!G174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!H174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!I174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!J174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!K174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!L174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!M174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!N174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!O174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!P174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!Q174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!R174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!S174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!T174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!U174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!V174","v":301430.19555084489},{"$f":"'Wind PPA Analysis'!W174","v":301430.19555084489},null,3.3209335231112105,{"$f":"VLOOKUP(Z$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D67*1000","v":5.2460670514302929},{"$f":"VLOOKUP(AA$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E67*1000","v":5.2853434967085091},{"$f":"VLOOKUP(AB$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F67*1000","v":5.3309093906534368},{"$f":"VLOOKUP(AC$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G67*1000","v":5.3741161368389623},{"$f":"VLOOKUP(AD$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H67*1000","v":5.365661332656658},{"$f":"VLOOKUP(AE$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I67*1000","v":5.4169666248514892},{"$f":"VLOOKUP(AF$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J67*1000","v":5.4341189475628111},{"$f":"VLOOKUP(AG$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K67*1000","v":5.4902926358983359},{"$f":"VLOOKUP(AH$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L67*1000","v":5.4957463278779519},{"$f":"VLOOKUP(AI$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M67*1000","v":5.5419916323098057},{"$f":"VLOOKUP(AJ$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N67*1000","v":5.6137488671282547},{"$f":"VLOOKUP(AK$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O67*1000","v":5.6070066954341122},{"$f":"VLOOKUP(AL$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P67*1000","v":5.7173548031693713},{"$f":"VLOOKUP(AM$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q67*1000","v":5.7308465909538189},{"$f":"VLOOKUP(AN$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R67*1000","v":5.7705264531506995},{"$f":"VLOOKUP(AO$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S67*1000","v":5.8832958211837978},{"$f":"VLOOKUP(AP$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T67*1000","v":5.9042791813223729},{"$f":"VLOOKUP(AQ$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U67*1000","v":5.9287452056885783},{"$f":"VLOOKUP(AR$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V67*1000","v":6.2608016151411077},{"$f":"VLOOKUP(AS$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W67*1000","v":6.2445341139272212}]
[2027,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!E214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!F214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!G214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!H214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!I214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!J214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!K214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!L214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!M214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!N214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!O214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!P214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!Q214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!R214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!S214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!T214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!U214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!V214","v":302334.48613749741},{"$f":"'Wind PPA Analysis'!W214","v":302334.48613749741},null,3.3376301142349942,{"$f":"VLOOKUP(Z$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D68*1000","v":5.2695348920324117},{"$f":"VLOOKUP(AA$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E68*1000","v":5.3149644971619505},{"$f":"VLOOKUP(AB$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F68*1000","v":5.3580420108065425},{"$f":"VLOOKUP(AC$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G68*1000","v":5.3496124951711455},{"$f":"VLOOKUP(AD$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H68*1000","v":5.4007643318559211},{"$f":"VLOOKUP(AE$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I68*1000","v":5.4178653515082864},{"$f":"VLOOKUP(AF$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J68*1000","v":5.4738710228298464},{"$f":"VLOOKUP(AG$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K68*1000","v":5.4793084026699423},{"$f":"VLOOKUP(AH$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L68*1000","v":5.5254153861513515},{"$f":"VLOOKUP(AI$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M68*1000","v":5.5969579931488083},{"$f":"VLOOKUP(AJ$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N68*1000","v":5.5902359874716971},{"$f":"VLOOKUP(AK$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O68*1000","v":5.7002540410462332},{"$f":"VLOOKUP(AL$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P68*1000","v":5.7137054745302285},{"$f":"VLOOKUP(AM$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q68*1000","v":5.7532666531911261},{"$f":"VLOOKUP(AN$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R68*1000","v":5.8656987250087704},{"$f":"VLOOKUP(AO$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S68*1000","v":5.8866193233523161},{"$f":"VLOOKUP(AP$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T68*1000","v":5.9110121691810358},{"$f":"VLOOKUP(AQ$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U68*1000","v":6.242075388974186},{"$f":"VLOOKUP(AR$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V68*1000","v":6.2258565442943388},{"$f":"VLOOKUP(AS$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W68*1000","v":6.2258565442943388}]
[2028,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!E254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!F254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!G254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!H254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!I254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!J254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!K254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!L254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!M254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!N254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!O254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!P254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!Q254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!R254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!S254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!T254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!U254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!V254","v":303241.48959590984},{"$f":"'Wind PPA Analysis'!W254","v":303241.48959590984},null,3.3538160884505399,{"$f":"VLOOKUP(Z$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D69*1000","v":5.2990672952761235},{"$f":"VLOOKUP(AA$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E69*1000","v":5.3420159629177899},{"$f":"VLOOKUP(AB$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F69*1000","v":5.3336116601905745},{"$f":"VLOOKUP(AC$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G69*1000","v":5.3846105003548583},{"$f":"VLOOKUP(AD$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H69*1000","v":5.4016603703970967},{"$f":"VLOOKUP(AE$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I69*1000","v":5.4574985272481031},{"$f":"VLOOKUP(AF$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J69*1000","v":5.4629196437387275},{"$f":"VLOOKUP(AG$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K69*1000","v":5.5088887199913792},{"$f":"VLOOKUP(AH$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L69*1000","v":5.580217341125433},{"$f":"VLOOKUP(AI$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M69*1000","v":5.5735154411482535},{"$f":"VLOOKUP(AJ$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N69*1000","v":5.6832044277629459},{"$f":"VLOOKUP(AK$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O69*1000","v":5.6966156276472875},{"$f":"VLOOKUP(AL$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P69*1000","v":5.7360584777578536},{"$f":"VLOOKUP(AM$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q69*1000","v":5.8481542622221054},{"$f":"VLOOKUP(AN$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R69*1000","v":5.8690122864928398},{"$f":"VLOOKUP(AO$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S69*1000","v":5.8933321726630483},{"$f":"VLOOKUP(AP$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T69*1000","v":6.2234051734538252},{"$f":"VLOOKUP(AQ$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U69*1000","v":6.2072348397750146},{"$f":"VLOOKUP(AR$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V69*1000","v":6.2072348397750146},{"$f":"VLOOKUP(AS$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W69*1000","v":6.2072348397750146}]
[2029,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!E294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!F294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!G294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!H294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!I294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!J294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!K294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!L294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!M294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!N294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!O294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!P294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!Q294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!R294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!S294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!T294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!U294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!V294","v":304151.2140646975},{"$f":"'Wind PPA Analysis'!W294","v":304151.2140646975},null,3.3691252059808279,{"$f":"VLOOKUP(Z$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D70*1000","v":5.3260378493696825},{"$f":"VLOOKUP(AA$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E70*1000","v":5.317658684138161},{"$f":"VLOOKUP(AB$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F70*1000","v":5.3685049853986637},{"$f":"VLOOKUP(AC$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G70*1000","v":5.3855038588206359},{"$f":"VLOOKUP(AD$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H70*1000","v":5.4411750022413798},{"$f":"VLOOKUP(AE$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I70*1000","v":5.4465799040266489},{"$f":"VLOOKUP(AF$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J70*1000","v":5.4924114855347765},{"$f":"VLOOKUP(AG$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K70*1000","v":5.5635267608429055},{"$f":"VLOOKUP(AH$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L70*1000","v":5.5568449064289682},{"$f":"VLOOKUP(AI$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M70*1000","v":5.6662058103319515},{"$f":"VLOOKUP(AJ$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N70*1000","v":5.6795768969564202},{"$f":"VLOOKUP(AK$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O70*1000","v":5.7189017724405335},{"$f":"VLOOKUP(AL$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P70*1000","v":5.8306622753959187},{"$f":"VLOOKUP(AM$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q70*1000","v":5.8514579127545767},{"$f":"VLOOKUP(AN$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R70*1000","v":5.8757050574905776},{"$f":"VLOOKUP(AO$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S70*1000","v":6.2047908010506747},{"$f":"VLOOKUP(AP$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T70*1000","v":6.1886688332751909},{"$f":"VLOOKUP(AQ$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U70*1000","v":6.1886688332751909},{"$f":"VLOOKUP(AR$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V70*1000","v":6.1886688332751909},{"$f":"VLOOKUP(AS$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W70*1000","v":6.1886688332751909}]
[2030,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!E334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!F334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!G334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!H334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!I334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!J334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!K334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!L334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!M334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!N334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!O334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!P334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!Q334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!R334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!S334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!T334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!U334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!V334","v":305063.6677068916},{"$f":"'Wind PPA Analysis'!W334","v":305063.6677068916},null,3.3836436583389689,{"$f":"VLOOKUP(Z$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D71*1000","v":5.301753423866562},{"$f":"VLOOKUP(AA$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E71*1000","v":5.3524476424712484},{"$f":"VLOOKUP(AB$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F71*1000","v":5.3693956718052203},{"$f":"VLOOKUP(AC$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G71*1000","v":5.4249003013373684},{"$f":"VLOOKUP(AD$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H71*1000","v":5.4302890369159007},{"$f":"VLOOKUP(AE$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I71*1000","v":5.4759835349299859},{"$f":"VLOOKUP(AF$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J71*1000","v":5.5468861025353},{"$f":"VLOOKUP(AG$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K71*1000","v":5.5402242337277841},{"$f":"VLOOKUP(AH$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L71*1000","v":5.6492580362232809},{"$f":"VLOOKUP(AI$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M71*1000","v":5.6625891295677171},{"$f":"VLOOKUP(AJ$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N71*1000","v":5.7017963832906613},{"$f":"VLOOKUP(AK$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O71*1000","v":5.8132226075732003},{"$f":"VLOOKUP(AL$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P71*1000","v":5.8339560446207148},{"$f":"VLOOKUP(AM$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q71*1000","v":5.8581306654940954},{"$f":"VLOOKUP(AN$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R71*1000","v":6.1862321047364652},{"$f":"VLOOKUP(AO$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S71*1000","v":6.1701583582005881},{"$f":"VLOOKUP(AP$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T71*1000","v":6.1701583582005881},{"$f":"VLOOKUP(AQ$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U71*1000","v":6.1701583582005881},{"$f":"VLOOKUP(AR$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V71*1000","v":6.1701583582005881},{"$f":"VLOOKUP(AS$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W71*1000","v":6.1701583582005881}]
[2031,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!E374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!F374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!G374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!H374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!I374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!J374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!K374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!L374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!M374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!N374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!O374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!P374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!Q374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!R374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!S374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!T374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!U374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!V374","v":305978.85871001222},{"$f":"'Wind PPA Analysis'!W374","v":305978.85871001222},null,3.4001488789959402,{"$f":"VLOOKUP(Z$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D72*1000","v":5.3364383274887839},{"$f":"VLOOKUP(AA$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E72*1000","v":5.353335664810789},{"$f":"VLOOKUP(AB$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F72*1000","v":5.4086742785018638},{"$f":"VLOOKUP(AC$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G72*1000","v":5.4140468962272195},{"$f":"VLOOKUP(AD$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H72*1000","v":5.4596047207676843},{"$f":"VLOOKUP(AE$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I72*1000","v":5.5302952168846469},{"$f":"VLOOKUP(AF$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J72*1000","v":5.5236532739060671},{"$f":"VLOOKUP(AG$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K72*1000","v":5.6323609533631922},{"$f":"VLOOKUP(AH$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L72*1000","v":5.645652173048572},{"$f":"VLOOKUP(AI$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M72*1000","v":5.6847421568202021},{"$f":"VLOOKUP(AJ$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N72*1000","v":5.795835102266401},{"$f":"VLOOKUP(AK$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O72*1000","v":5.816506525045579},{"$f":"VLOOKUP(AL$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P72*1000","v":5.8406088389771647},{"$f":"VLOOKUP(AM$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q72*1000","v":6.1677289179825188},{"$f":"VLOOKUP(AN$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R72*1000","v":6.1517032484552239},{"$f":"VLOOKUP(AO$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S72*1000","v":6.1517032484552239},{"$f":"VLOOKUP(AP$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T72*1000","v":6.1517032484552239},{"$f":"VLOOKUP(AQ$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U72*1000","v":6.1517032484552239},{"$f":"VLOOKUP(AR$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V72*1000","v":6.1517032484552239},{"$f":"VLOOKUP(AS$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W72*1000","v":6.1517032484552239}]
[2032,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!E414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!F414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!G414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!H414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!I414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!J414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!K414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!L414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!M414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!N414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!O414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!P414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!Q414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!R414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!S414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!T414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!U414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!V414","v":306896.79528614221},{"$f":"'Wind PPA Analysis'!W414","v":306896.79528614221},null,3.4155159312355781,{"$f":"VLOOKUP(Z$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D73*1000","v":5.3373236937296005},{"$f":"VLOOKUP(AA$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E73*1000","v":5.3924967881374517},{"$f":"VLOOKUP(AB$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F73*1000","v":5.3978533362185654},{"$f":"VLOOKUP(AC$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G73*1000","v":5.4432748960794468},{"$f":"VLOOKUP(AD$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H73*1000","v":5.5137539550195891},{"$f":"VLOOKUP(AE$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I73*1000","v":5.5071318782712542},{"$f":"VLOOKUP(AF$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J73*1000","v":5.6155144101327954},{"$f":"VLOOKUP(AG$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K73*1000","v":5.6287658754223058},{"$f":"VLOOKUP(AH$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L73*1000","v":5.6677389400002021},{"$f":"VLOOKUP(AI$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M73*1000","v":5.7784996034560345},{"$f":"VLOOKUP(AJ$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N73*1000","v":5.7991091974532205},{"$f":"VLOOKUP(AK$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O73*1000","v":5.8231394207150204},{"$f":"VLOOKUP(AL$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P73*1000","v":6.1492810747582451},{"$f":"VLOOKUP(AM$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q73*1000","v":6.1333033384399052},{"$f":"VLOOKUP(AN$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R73*1000","v":6.1333033384399052},{"$f":"VLOOKUP(AO$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S73*1000","v":6.1333033384399052},{"$f":"VLOOKUP(AP$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T73*1000","v":6.1333033384399052},{"$f":"VLOOKUP(AQ$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U73*1000","v":6.1333033384399052},{"$f":"VLOOKUP(AR$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V73*1000","v":6.1333033384399052},{"$f":"VLOOKUP(AS$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W73*1000","v":6.1333033384399052}]
[2033,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!E454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!F454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!G454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!H454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!I454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!J454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!K454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!L454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!M454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!N454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!O454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!P454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!Q454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!R454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!S454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!T454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!U454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!V454","v":307817.48567200062},{"$f":"'Wind PPA Analysis'!W454","v":307817.48567200062},null,3.4315372880034083,{"$f":"VLOOKUP(Z$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D74*1000","v":5.3763676850822053},{"$f":"VLOOKUP(AA$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E74*1000","v":5.3817082115838133},{"$f":"VLOOKUP(AB$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F74*1000","v":5.4269939143364381},{"$f":"VLOOKUP(AC$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G74*1000","v":5.4972621685140464},{"$f":"VLOOKUP(AD$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H74*1000","v":5.4906598985755286},{"$f":"VLOOKUP(AE$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I74*1000","v":5.5987182553666948},{"$f":"VLOOKUP(AF$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J74*1000","v":5.6119300851668061},{"$f":"VLOOKUP(AG$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K74*1000","v":5.6507865802594246},{"$f":"VLOOKUP(AH$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L74*1000","v":5.7612159555892664},{"$f":"VLOOKUP(AI$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M74*1000","v":5.7817639057360131},{"$f":"VLOOKUP(AJ$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N74*1000","v":5.8057222539531619},{"$f":"VLOOKUP(AK$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O74*1000","v":6.130888409529657},{"$f":"VLOOKUP(AL$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P74*1000","v":6.114958463050753},{"$f":"VLOOKUP(AM$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q74*1000","v":6.114958463050753},{"$f":"VLOOKUP(AN$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R74*1000","v":6.114958463050753},{"$f":"VLOOKUP(AO$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S74*1000","v":6.114958463050753},{"$f":"VLOOKUP(AP$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T74*1000","v":6.114958463050753},{"$f":"VLOOKUP(AQ$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U74*1000","v":6.114958463050753},{"$f":"VLOOKUP(AR$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V74*1000","v":6.114958463050753},{"$f":"VLOOKUP(AS$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W74*1000","v":6.114958463050753}]
[2034,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!E494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!F494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!G494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!H494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!I494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!J494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!K494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!L494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!M494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!N494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!O494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!P494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!Q494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!R494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!S494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!T494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!U494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!V494","v":308740.93812901661},{"$f":"'Wind PPA Analysis'!W494","v":308740.93812901661},null,3.4461508314612739,{"$f":"VLOOKUP(Z$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D75*1000","v":5.3656113774514598},{"$f":"VLOOKUP(AA$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E75*1000","v":5.4107616294480936},{"$f":"VLOOKUP(AB$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F75*1000","v":5.4808197093858899},{"$f":"VLOOKUP(AC$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G75*1000","v":5.4742371870144853},{"$f":"VLOOKUP(AD$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H75*1000","v":5.5819723383516404},{"$f":"VLOOKUP(AE$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I75*1000","v":5.5951446512131664},{"$f":"VLOOKUP(AF$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J75*1000","v":5.6338849254829757},{"$f":"VLOOKUP(AG$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K75*1000","v":5.7439840035785314},{"$f":"VLOOKUP(AH$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L75*1000","v":5.7644704942532528},{"$f":"VLOOKUP(AI$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M75*1000","v":5.7883571824059441},{"$f":"VLOOKUP(AJ$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N75*1000","v":6.1125507572578837},{"$f":"VLOOKUP(AK$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O75*1000","v":6.0966684576777208},{"$f":"VLOOKUP(AL$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P75*1000","v":6.0966684576777208},{"$f":"VLOOKUP(AM$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q75*1000","v":6.0966684576777208},{"$f":"VLOOKUP(AN$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R75*1000","v":6.0966684576777208},{"$f":"VLOOKUP(AO$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S75*1000","v":6.0966684576777208},{"$f":"VLOOKUP(AP$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T75*1000","v":6.0966684576777208},{"$f":"VLOOKUP(AQ$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U75*1000","v":6.0966684576777208},{"$f":"VLOOKUP(AR$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V75*1000","v":6.0966684576777208},{"$f":"VLOOKUP(AS$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W75*1000","v":6.0966684576777208}]
[2035,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!E534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!F534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!G534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!H534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!I534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!J534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!K534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!L534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!M534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!N534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!O534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!P534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!Q534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!R534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!S534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!T534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!U534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!V534","v":309667.16094340361},{"$f":"'Wind PPA Analysis'!W534","v":309667.16094340361},null,3.4620143706125672,{"$f":"VLOOKUP(Z$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D76*1000","v":5.3945778957608121},{"$f":"VLOOKUP(AA$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E76*1000","v":5.464426430095604},{"$f":"VLOOKUP(AB$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F76*1000","v":5.4578635962258089},{"$f":"VLOOKUP(AC$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G76*1000","v":5.5652765088251659},{"$f":"VLOOKUP(AD$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H76*1000","v":5.5784094229443344},{"$f":"VLOOKUP(AE$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I76*1000","v":5.6170338240109432},{"$f":"VLOOKUP(AF$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J76*1000","v":5.726803592800132},{"$f":"VLOOKUP(AG$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K76*1000","v":5.7472288078297646},{"$f":"VLOOKUP(AH$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L76*1000","v":5.7710440502551785},{"$f":"VLOOKUP(AI$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M76*1000","v":6.0942679533976909},{"$f":"VLOOKUP(AJ$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N76*1000","v":6.0784331582031124},{"$f":"VLOOKUP(AK$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O76*1000","v":6.0784331582031124},{"$f":"VLOOKUP(AL$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P76*1000","v":6.0784331582031124},{"$f":"VLOOKUP(AM$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q76*1000","v":6.0784331582031124},{"$f":"VLOOKUP(AN$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R76*1000","v":6.0784331582031124},{"$f":"VLOOKUP(AO$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S76*1000","v":6.0784331582031124},{"$f":"VLOOKUP(AP$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T76*1000","v":6.0784331582031124},{"$f":"VLOOKUP(AQ$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U76*1000","v":6.0784331582031124},{"$f":"VLOOKUP(AR$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V76*1000","v":6.0784331582031124},{"$f":"VLOOKUP(AS$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W76*1000","v":6.0784331582031124}]
[2036,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!E574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!F574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!G574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!H574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!I574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!J574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!K574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!L574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!M574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!N574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!O574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!P574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!Q574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!R574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!S574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!T574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!U574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!V574","v":310596.1624262337},{"$f":"'Wind PPA Analysis'!W574","v":310596.1624262337},null,3.477017516957694,{"$f":"VLOOKUP(Z$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D77*1000","v":5.4480821835449706},{"$f":"VLOOKUP(AA$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E77*1000","v":5.4415389792879472},{"$f":"VLOOKUP(AB$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F77*1000","v":5.5486306169742461},{"$f":"VLOOKUP(AC$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G77*1000","v":5.5617242501937554},{"$f":"VLOOKUP(AD$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H77*1000","v":5.6002331246370343},{"$f":"VLOOKUP(AE$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I77*1000","v":5.7096745690928561},{"$f":"VLOOKUP(AF$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J77*1000","v":5.730038691754503},{"$f":"VLOOKUP(AG$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K77*1000","v":5.7537827021487349},{"$f":"VLOOKUP(AH$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L77*1000","v":6.0760398338960053},{"$f":"VLOOKUP(AI$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M77*1000","v":6.0602524010001142},{"$f":"VLOOKUP(AJ$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N77*1000","v":6.0602524010001142},{"$f":"VLOOKUP(AK$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O77*1000","v":6.0602524010001142},{"$f":"VLOOKUP(AL$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P77*1000","v":6.0602524010001142},{"$f":"VLOOKUP(AM$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q77*1000","v":6.0602524010001142},{"$f":"VLOOKUP(AN$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R77*1000","v":6.0602524010001142},{"$f":"VLOOKUP(AO$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S77*1000","v":6.0602524010001142},{"$f":"VLOOKUP(AP$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T77*1000","v":6.0602524010001142},{"$f":"VLOOKUP(AQ$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U77*1000","v":6.0602524010001142},{"$f":"VLOOKUP(AR$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V77*1000","v":6.0602524010001142},{"$f":"VLOOKUP(AS$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W77*1000","v":6.0602524010001142}]
[2037,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!E614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!F614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!G614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!H614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!I614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!J614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!K614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!L614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!M614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!N614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!O614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!P614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!Q614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!R614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!S614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!T614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!U614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!V614","v":311527.95091351238},{"$f":"'Wind PPA Analysis'!W614","v":311527.95091351238},null,3.489752773858886,{"$f":"VLOOKUP(Z$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D78*1000","v":5.4252631897187911},{"$f":"VLOOKUP(AA$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E78*1000","v":5.5320345134339437},{"$f":"VLOOKUP(AB$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F78*1000","v":5.5450889832440238},{"$f":"VLOOKUP(AC$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G78*1000","v":5.5834826766072139},{"$f":"VLOOKUP(AD$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H78*1000","v":5.6925967787565863},{"$f":"VLOOKUP(AE$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I78*1000","v":5.7128999917791665},{"$f":"VLOOKUP(AF$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J78*1000","v":5.7365729831991379},{"$f":"VLOOKUP(AG$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K78*1000","v":6.057866235190434},{"$f":"VLOOKUP(AH$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L78*1000","v":6.0421260229313214},{"$f":"VLOOKUP(AI$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M78*1000","v":6.0421260229313214},{"$f":"VLOOKUP(AJ$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N78*1000","v":6.0421260229313214},{"$f":"VLOOKUP(AK$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O78*1000","v":6.0421260229313214},{"$f":"VLOOKUP(AL$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P78*1000","v":6.0421260229313214},{"$f":"VLOOKUP(AM$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q78*1000","v":6.0421260229313214},{"$f":"VLOOKUP(AN$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R78*1000","v":6.0421260229313214},{"$f":"VLOOKUP(AO$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S78*1000","v":6.0421260229313214},{"$f":"VLOOKUP(AP$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T78*1000","v":6.0421260229313214},{"$f":"VLOOKUP(AQ$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U78*1000","v":6.0421260229313214},{"$f":"VLOOKUP(AR$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V78*1000","v":6.0421260229313214},{"$f":"VLOOKUP(AS$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W78*1000","v":6.0421260229313214}]
[2038,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!E654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!F654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!G654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!H654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!I654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!J654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!K654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!L654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!M654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!N654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!O654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!P654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!Q654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!R654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!S654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!T654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!U654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!V654","v":312462.53476625291},{"$f":"'Wind PPA Analysis'!W654","v":312462.53476625291},null,3.5042859787014664,{"$f":"VLOOKUP(Z$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D79*1000","v":5.5154880492860858},{"$f":"VLOOKUP(AA$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E79*1000","v":5.5285034728255473},{"$f":"VLOOKUP(AB$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F79*1000","v":5.5667823296183592},{"$f":"VLOOKUP(AC$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G79*1000","v":5.6755700685509334},{"$f":"VLOOKUP(AD$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H79*1000","v":5.6958125541168156},{"$f":"VLOOKUP(AE$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I79*1000","v":5.7194147389821914},{"$f":"VLOOKUP(AF$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J79*1000","v":6.0397469942078112},{"$f":"VLOOKUP(AG$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K79*1000","v":6.0240538613472792},{"$f":"VLOOKUP(AH$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L79*1000","v":6.0240538613472792},{"$f":"VLOOKUP(AI$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M79*1000","v":6.0240538613472792},{"$f":"VLOOKUP(AJ$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N79*1000","v":6.0240538613472792},{"$f":"VLOOKUP(AK$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O79*1000","v":6.0240538613472792},{"$f":"VLOOKUP(AL$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P79*1000","v":6.0240538613472792},{"$f":"VLOOKUP(AM$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q79*1000","v":6.0240538613472792},{"$f":"VLOOKUP(AN$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R79*1000","v":6.0240538613472792},{"$f":"VLOOKUP(AO$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S79*1000","v":6.0240538613472792},{"$f":"VLOOKUP(AP$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T79*1000","v":6.0240538613472792},{"$f":"VLOOKUP(AQ$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U79*1000","v":6.0240538613472792},{"$f":"VLOOKUP(AR$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V79*1000","v":6.0240538613472792},{"$f":"VLOOKUP(AS$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W79*1000","v":6.0240538613472792}]
[2039,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!E694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!F694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!G694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!H694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!I694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!J694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!K694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!L694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!M694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!N694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!O694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!P694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!Q694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!R694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!S694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!T694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!U694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!V694","v":313399.92237055162},{"$f":"'Wind PPA Analysis'!W694","v":313399.92237055162},null,3.51449756530232,{"$f":"VLOOKUP(Z$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D80*1000","v":5.5119675701152024},{"$f":"VLOOKUP(AA$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E80*1000","v":5.5501319338169077},{"$f":"VLOOKUP(AB$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F80*1000","v":5.6585942856938525},{"$f":"VLOOKUP(AC$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G80*1000","v":5.6787762254404957},{"$f":"VLOOKUP(AD$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H80*1000","v":5.7023078155355851},{"$f":"VLOOKUP(AE$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I80*1000","v":6.0216819483627244},{"$f":"VLOOKUP(AF$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AG$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AH$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AI$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AJ$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AK$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AL$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AM$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AN$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AO$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AP$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AQ$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AR$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V80*1000","v":6.0060357540850253},{"$f":"VLOOKUP(AS$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W80*1000","v":6.0060357540850253}]
[2040,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!E734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!F734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!G734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!H734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!I734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!J734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!K734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!L734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!M734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!N734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!O734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!P734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!Q734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!R734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!S734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!T734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!U734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!V734","v":314340.12213766325},{"$f":"'Wind PPA Analysis'!W734","v":314340.12213766325},null,3.5252832610750335,{"$f":"VLOOKUP(Z$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D81*1000","v":5.5335313397975172},{"$f":"VLOOKUP(AA$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E81*1000","v":5.6416692778602719},{"$f":"VLOOKUP(AB$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F81*1000","v":5.6617908528818504},{"$f":"VLOOKUP(AC$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G81*1000","v":5.6852520593575138},{"$f":"VLOOKUP(AD$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H81*1000","v":6.0036709355560562},{"$f":"VLOOKUP(AE$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AF$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AG$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AH$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AI$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AJ$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AK$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AL$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AM$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AN$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AO$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AP$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AQ$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AR$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V81*1000","v":5.9880715394666248},{"$f":"VLOOKUP(AS$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W81*1000","v":5.9880715394666248}]
[2041,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!E774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!F774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!G774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!H774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!I774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!J774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!K774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!L774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!M774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!N774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!O774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!P774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!Q774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!R774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!S774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!T774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!U774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!V774","v":315283.14250407618},{"$f":"'Wind PPA Analysis'!W774","v":315283.14250407618},null,3.5352969512005821,{"$f":"VLOOKUP(Z$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D82*1000","v":5.6247948931807317},{"$f":"VLOOKUP(AA$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E82*1000","v":5.6448562840297614},{"$f":"VLOOKUP(AB$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F82*1000","v":5.6682473174052985},{"$f":"VLOOKUP(AC$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G82*1000","v":5.9857137941735372},{"$f":"VLOOKUP(AD$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AE$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AF$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AG$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AH$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AI$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AJ$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AK$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AL$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AM$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AN$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AO$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AP$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AQ$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AR$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V82*1000","v":5.9701610562977336},{"$f":"VLOOKUP(AS$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W82*1000","v":5.9701610562977336}]
[2042,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!E814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!F814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!G814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!H814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!I814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!J814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!K814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!L814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!M814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!N814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!O814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!P814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!Q814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!R814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!S814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!T814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!U814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!V814","v":316228.99193158839},{"$f":"'Wind PPA Analysis'!W814","v":316228.99193158839},null,3.5406457861245917,{"$f":"VLOOKUP(Z$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D83*1000","v":5.627972366928975},{"$f":"VLOOKUP(AA$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E83*1000","v":5.6512934370940169},{"$f":"VLOOKUP(AB$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F83*1000","v":5.9678103630842845},{"$f":"VLOOKUP(AC$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AD$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AE$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AF$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AG$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AH$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AI$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AJ$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AK$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AL$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AM$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AN$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AO$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AP$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AQ$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AR$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V83*1000","v":5.9523041438661357},{"$f":"VLOOKUP(AS$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W83*1000","v":5.9523041438661357}]
[2043,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!E854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!F854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!G854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!H854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!I854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!J854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!K854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!L854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!M854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!N854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!O854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!P854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!Q854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!R854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!S854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!T854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!U854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!V854","v":317177.67890738312},{"$f":"'Wind PPA Analysis'!W854","v":317177.67890738312},null,3.5458914393442664,{"$f":"VLOOKUP(Z$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D84*1000","v":5.6343902662951324},{"$f":"VLOOKUP(AA$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E84*1000","v":5.9499604816393674},{"$f":"VLOOKUP(AB$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AC$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AD$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AE$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AF$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AG$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AH$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AI$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AJ$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AK$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AL$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AM$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AN$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AO$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AP$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AQ$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AR$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V84*1000","v":5.934500641940315},{"$f":"VLOOKUP(AS$62+$A84-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W84*1000","v":5.934500641940315}]
[2044,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!E894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!F894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!G894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!H894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!I894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!J894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!K894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!L894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!M894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!N894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!O894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!P894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!Q894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!R894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!S894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!T894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!U894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!V894","v":318129.21194410516},{"$f":"'Wind PPA Analysis'!W894","v":318129.21194410516},null,3.5508494015678433,{"$f":"VLOOKUP(Z$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D85*1000","v":5.9321639896703573},{"$f":"VLOOKUP(AA$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AB$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AC$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AD$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AE$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AF$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AG$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AH$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AI$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AJ$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AK$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AL$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AM$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AN$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AO$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AP$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AQ$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AR$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V85*1000","v":5.916750390768013},{"$f":"VLOOKUP(AS$62+$A85-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W85*1000","v":5.916750390768013}]
[2045,{"$f":"'Resource Options'!$B$17","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!E934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!F934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!G934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!H934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!I934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!J934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!K934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!L934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!M934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!N934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!O934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!P934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!Q934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!R934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!S934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!T934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!U934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!V934","v":319083.59957993741},{"$f":"'Wind PPA Analysis'!W934","v":319083.59957993741},null,3.5394319386448765,{"$f":"VLOOKUP(Z$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AA$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AB$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AC$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AD$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AE$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AF$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AG$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AH$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AI$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AJ$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AK$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AL$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AM$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AN$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AO$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AP$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AQ$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AR$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V86*1000","v":5.8990532310747898},{"$f":"VLOOKUP(AS$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W86*1000","v":5.8990532310747898}]
[]
[2022,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD14","v":306600},{"$f":"'Wind PPA Analysis'!AE14","v":306600},{"$f":"'Wind PPA Analysis'!AF14","v":306600},{"$f":"'Wind PPA Analysis'!AG14","v":306600},{"$f":"'Wind PPA Analysis'!AH14","v":306600},{"$f":"'Wind PPA Analysis'!AI14","v":306600},{"$f":"'Wind PPA Analysis'!AJ14","v":306600},{"$f":"'Wind PPA Analysis'!AK14","v":306600},{"$f":"'Wind PPA Analysis'!AL14","v":306600},{"$f":"'Wind PPA Analysis'!AM14","v":306600},{"$f":"'Wind PPA Analysis'!AN14","v":306600},{"$f":"'Wind PPA Analysis'!AO14","v":306600},{"$f":"'Wind PPA Analysis'!AP14","v":306600},{"$f":"'Wind PPA Analysis'!AQ14","v":306600},{"$f":"'Wind PPA Analysis'!AR14","v":306600},{"$f":"'Wind PPA Analysis'!AS14","v":306600},{"$f":"'Wind PPA Analysis'!AT14","v":306600},{"$f":"'Wind PPA Analysis'!AU14","v":306600},{"$f":"'Wind PPA Analysis'!AV14","v":306600},{"$f":"'Wind PPA Analysis'!AW14","v":306600},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z88:AS88))*0.6","v":3.149147201776886},{"$f":"VLOOKUP(Z$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D88*1000","v":5.011759520704981},{"$f":"VLOOKUP(AA$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E88*1000","v":4.9402337631461322},{"$f":"VLOOKUP(AB$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F88*1000","v":4.941046290892479},{"$f":"VLOOKUP(AC$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G88*1000","v":4.9955497137960663},{"$f":"VLOOKUP(AD$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H88*1000","v":5.1576093189350214},{"$f":"VLOOKUP(AE$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I88*1000","v":5.1962234956498108},{"$f":"VLOOKUP(AF$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J88*1000","v":5.2410210700864344},{"$f":"VLOOKUP(AG$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K88*1000","v":5.2834992760610549},{"$f":"VLOOKUP(AH$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L88*1000","v":5.2751870344497833},{"$f":"VLOOKUP(AI$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M88*1000","v":5.3256272309895127},{"$f":"VLOOKUP(AJ$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N88*1000","v":5.3424903359765477},{"$f":"VLOOKUP(AK$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O88*1000","v":5.3977168391069759},{"$f":"VLOOKUP(AL$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P88*1000","v":5.4030785724399504},{"$f":"VLOOKUP(AM$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q88*1000","v":5.4485441013316729},{"$f":"VLOOKUP(AN$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R88*1000","v":5.5190913854918584},{"$f":"VLOOKUP(AO$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S88*1000","v":5.5124628984331414},{"$f":"VLOOKUP(AP$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T88*1000","v":5.6209503468783621},{"$f":"VLOOKUP(AQ$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U88*1000","v":5.6342146398666095},{"$f":"VLOOKUP(AR$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V88*1000","v":5.6732254311954948},{"$f":"VLOOKUP(AS$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W88*1000","v":5.784093313316701}]
[2023,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD54","v":307519.8},{"$f":"'Wind PPA Analysis'!AE54","v":307519.8},{"$f":"'Wind PPA Analysis'!AF54","v":307519.8},{"$f":"'Wind PPA Analysis'!AG54","v":307519.8},{"$f":"'Wind PPA Analysis'!AH54","v":307519.8},{"$f":"'Wind PPA Analysis'!AI54","v":307519.8},{"$f":"'Wind PPA Analysis'!AJ54","v":307519.8},{"$f":"'Wind PPA Analysis'!AK54","v":307519.8},{"$f":"'Wind PPA Analysis'!AL54","v":307519.8},{"$f":"'Wind PPA Analysis'!AM54","v":307519.8},{"$f":"'Wind PPA Analysis'!AN54","v":307519.8},{"$f":"'Wind PPA Analysis'!AO54","v":307519.8},{"$f":"'Wind PPA Analysis'!AP54","v":307519.8},{"$f":"'Wind PPA Analysis'!AQ54","v":307519.8},{"$f":"'Wind PPA Analysis'!AR54","v":307519.8},{"$f":"'Wind PPA Analysis'!AS54","v":307519.8},{"$f":"'Wind PPA Analysis'!AT54","v":307519.8},{"$f":"'Wind PPA Analysis'!AU54","v":307519.8},{"$f":"'Wind PPA Analysis'!AV54","v":307519.8},{"$f":"'Wind PPA Analysis'!AW54","v":307519.8},null,3.1611750076283491,{"$f":"VLOOKUP(Z$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D89*1000","v":4.9254573909732127},{"$f":"VLOOKUP(AA$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E89*1000","v":4.9262674884271975},{"$f":"VLOOKUP(AB$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F89*1000","v":4.9806078901256896},{"$f":"VLOOKUP(AC$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G89*1000","v":5.142182770623152},{"$f":"VLOOKUP(AD$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H89*1000","v":5.1806814512959241},{"$f":"VLOOKUP(AE$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I89*1000","v":5.2253450349814905},{"$f":"VLOOKUP(AF$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J89*1000","v":5.2676961874985588},{"$f":"VLOOKUP(AG$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K89*1000","v":5.2594088080257064},{"$f":"VLOOKUP(AH$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L89*1000","v":5.3096981365797733},{"$f":"VLOOKUP(AI$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M89*1000","v":5.3265108035658502},{"$f":"VLOOKUP(AJ$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N89*1000","v":5.3815721227387607},{"$f":"VLOOKUP(AK$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O89*1000","v":5.3869178189830009},{"$f":"VLOOKUP(AL$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P89*1000","v":5.4322473592539113},{"$f":"VLOOKUP(AM$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q89*1000","v":5.5025836345880936},{"$f":"VLOOKUP(AN$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R89*1000","v":5.4959749735126033},{"$f":"VLOOKUP(AO$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S89*1000","v":5.6041379330791257},{"$f":"VLOOKUP(AP$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T89*1000","v":5.6173625522099799},{"$f":"VLOOKUP(AQ$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U89*1000","v":5.6562566612118594},{"$f":"VLOOKUP(AR$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V89*1000","v":5.7667929345131617},{"$f":"VLOOKUP(AS$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W89*1000","v":5.7873607755103427}]
[2024,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AE94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AF94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AG94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AH94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AI94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AJ94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AK94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AL94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AM94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AN94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AO94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AP94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AQ94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AR94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AS94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AT94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AU94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AV94","v":308442.3593999999},{"$f":"'Wind PPA Analysis'!AW94","v":308442.3593999999},null,3.1788302178210177,{"$f":"VLOOKUP(Z$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D90*1000","v":4.9115328897579253},{"$f":"VLOOKUP(AA$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E90*1000","v":4.9657107578521353},{"$f":"VLOOKUP(AB$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F90*1000","v":5.1268023635325557},{"$f":"VLOOKUP(AC$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G90*1000","v":5.1651858936150798},{"$f":"VLOOKUP(AD$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H90*1000","v":5.2097158873195326},{"$f":"VLOOKUP(AE$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I90*1000","v":5.2519403663993627},{"$f":"VLOOKUP(AF$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J90*1000","v":5.2436777747016023},{"$f":"VLOOKUP(AG$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K90*1000","v":5.2938166865202136},{"$f":"VLOOKUP(AH$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L90*1000","v":5.3105790663667518},{"$f":"VLOOKUP(AI$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M90*1000","v":5.3654756956518064},{"$f":"VLOOKUP(AJ$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N90*1000","v":5.3708054027746783},{"$f":"VLOOKUP(AK$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O90*1000","v":5.4159993611704023},{"$f":"VLOOKUP(AL$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P90*1000","v":5.4861252588116614},{"$f":"VLOOKUP(AM$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q90*1000","v":5.4795363644193475},{"$f":"VLOOKUP(AN$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R90*1000","v":5.5873758056621403},{"$f":"VLOOKUP(AO$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S90*1000","v":5.6005608696011775},{"$f":"VLOOKUP(AP$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T90*1000","v":5.639338645276033},{"$f":"VLOOKUP(AQ$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U90*1000","v":5.7495443016083385},{"$f":"VLOOKUP(AR$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V90*1000","v":5.7700506236394258},{"$f":"VLOOKUP(AS$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W90*1000","v":5.7939604346115736}]
[2025,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AE134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AF134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AG134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AH134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AI134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AJ134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AK134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AL134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AM134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AN134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AO134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AP134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AQ134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AR134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AS134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AT134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AU134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AV134","v":309367.6864781999},{"$f":"'Wind PPA Analysis'!AW134","v":309367.6864781999},null,3.2030104735436042,{"$f":"VLOOKUP(Z$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D91*1000","v":4.9508581833022278},{"$f":"VLOOKUP(AA$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E91*1000","v":5.111467959653595},{"$f":"VLOOKUP(AB$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F91*1000","v":5.1497366835643872},{"$f":"VLOOKUP(AC$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G91*1000","v":5.1941334868589557},{"$f":"VLOOKUP(AD$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H91*1000","v":5.2362316713852071},{"$f":"VLOOKUP(AE$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I91*1000","v":5.2279937933216374},{"$f":"VLOOKUP(AF$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J91*1000","v":5.2779827383052984},{"$f":"VLOOKUP(AG$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K91*1000","v":5.2946949814224844},{"$f":"VLOOKUP(AH$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L91*1000","v":5.349427413411572},{"$f":"VLOOKUP(AI$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M91*1000","v":5.3547411792369681},{"$f":"VLOOKUP(AJ$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N91*1000","v":5.3997999612865417},{"$f":"VLOOKUP(AK$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O91*1000","v":5.4697161104802197},{"$f":"VLOOKUP(AL$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P91*1000","v":5.4631469236484023},{"$f":"VLOOKUP(AM$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q91*1000","v":5.5706638142194818},{"$f":"VLOOKUP(AN$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R91*1000","v":5.5838094412773458},{"$f":"VLOOKUP(AO$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S91*1000","v":5.6224712315812893},{"$f":"VLOOKUP(AP$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T91*1000","v":5.7323472598288516},{"$f":"VLOOKUP(AQ$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U91*1000","v":5.7527922468987294},{"$f":"VLOOKUP(AR$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V91*1000","v":5.776630542982625},{"$f":"VLOOKUP(AS$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W91*1000","v":6.1001673337012008}]
[2026,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AE174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AF174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AG174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AH174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AI174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AJ174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AK174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AL174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AM174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AN174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AO174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AP174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AQ174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AR174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AS174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AT174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AU174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AV174","v":310295.78953763447},{"$f":"'Wind PPA Analysis'!AW174","v":310295.78953763447},null,3.2260497081651764,{"$f":"VLOOKUP(Z$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D92*1000","v":5.0961794213894267},{"$f":"VLOOKUP(AA$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E92*1000","v":5.1343336825168366},{"$f":"VLOOKUP(AB$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F92*1000","v":5.1785976937776228},{"$f":"VLOOKUP(AC$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G92*1000","v":5.220569961500706},{"$f":"VLOOKUP(AD$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H92*1000","v":5.2123567231521815},{"$f":"VLOOKUP(AE$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I92*1000","v":5.2621961498557317},{"$f":"VLOOKUP(AF$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J92*1000","v":5.2788584062038737},{"$f":"VLOOKUP(AG$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K92*1000","v":5.333427132015526},{"$f":"VLOOKUP(AH$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L92*1000","v":5.3387250042242949},{"$f":"VLOOKUP(AI$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M92*1000","v":5.3836490142438107},{"$f":"VLOOKUP(AJ$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N92*1000","v":5.4533560423531613},{"$f":"VLOOKUP(AK$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O92*1000","v":5.4468065041359948},{"$f":"VLOOKUP(AL$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P92*1000","v":5.554001808793104},{"$f":"VLOOKUP(AM$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q92*1000","v":5.5671081169265673},{"$f":"VLOOKUP(AN$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R92*1000","v":5.6056542687749644},{"$f":"VLOOKUP(AO$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S92*1000","v":5.7152016548642592},{"$f":"VLOOKUP(AP$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T92*1000","v":5.7355854904274484},{"$f":"VLOOKUP(AQ$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U92*1000","v":5.7593524855260467},{"$f":"VLOOKUP(AR$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V92*1000","v":6.0819215689942183},{"$f":"VLOOKUP(AS$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W92*1000","v":6.0661188535293009}]
[2027,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AE214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AF214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AG214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AH214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AI214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AJ214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AK214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AL214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AM214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AN214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AO214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AP214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AQ214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AR214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AS214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AT214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AU214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AV214","v":311226.67690624733},{"$f":"'Wind PPA Analysis'!AW214","v":311226.67690624733},null,3.2422692538282796,{"$f":"VLOOKUP(Z$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D93*1000","v":5.1189767522600569},{"$f":"VLOOKUP(AA$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E93*1000","v":5.163108368671609},{"$f":"VLOOKUP(AB$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F93*1000","v":5.2049550962120703},{"$f":"VLOOKUP(AC$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G93*1000","v":5.1967664238805416},{"$f":"VLOOKUP(AD$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H93*1000","v":5.2464567795171808},{"$f":"VLOOKUP(AE$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I93*1000","v":5.2630691986080498},{"$f":"VLOOKUP(AF$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J93*1000","v":5.3174747078918507},{"$f":"VLOOKUP(AG$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K93*1000","v":5.3227567340222297},{"$f":"VLOOKUP(AH$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L93*1000","v":5.3675463751184562},{"$f":"VLOOKUP(AI$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M93*1000","v":5.4370449076302707},{"$f":"VLOOKUP(AJ$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N93*1000","v":5.4305149592582209},{"$f":"VLOOKUP(AK$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O93*1000","v":5.5373896398734832},{"$f":"VLOOKUP(AL$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P93*1000","v":5.5504567466865087},{"$f":"VLOOKUP(AM$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q93*1000","v":5.588887605957094},{"$f":"VLOOKUP(AN$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R93*1000","v":5.6981073328656633},{"$f":"VLOOKUP(AO$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S93*1000","v":5.7184301998279654},{"$f":"VLOOKUP(AP$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T93*1000","v":5.7421261072044345},{"$f":"VLOOKUP(AQ$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U93*1000","v":6.0637303778606375},{"$f":"VLOOKUP(AR$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V93*1000","v":6.0479749287430726},{"$f":"VLOOKUP(AS$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W93*1000","v":6.0479749287430726}]
[2028,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AE254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AF254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AG254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AH254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AI254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AJ254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AK254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AL254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AM254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AN254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AO254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AP254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AQ254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AR254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AS254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AT254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AU254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AV254","v":312160.35693696601},{"$f":"'Wind PPA Analysis'!AW254","v":312160.35693696601},null,3.2579927716376686,{"$f":"VLOOKUP(Z$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D94*1000","v":5.1476653725539485},{"$f":"VLOOKUP(AA$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E94*1000","v":5.1893869354058531},{"$f":"VLOOKUP(AB$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F94*1000","v":5.1812227556137014},{"$f":"VLOOKUP(AC$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G94*1000","v":5.2307644860590043},{"$f":"VLOOKUP(AD$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H94*1000","v":5.2473272169571796},{"$f":"VLOOKUP(AE$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I94*1000","v":5.3015699978981576},{"$f":"VLOOKUP(AF$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J94*1000","v":5.306836225346192},{"$f":"VLOOKUP(AG$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K94*1000","v":5.3514918994201972},{"$f":"VLOOKUP(AH$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L94*1000","v":5.4207825599504211},{"$f":"VLOOKUP(AI$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M94*1000","v":5.4142721428297316},{"$f":"VLOOKUP(AJ$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N94*1000","v":5.5208271583982897},{"$f":"VLOOKUP(AK$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O94*1000","v":5.5338551811430792},{"$f":"VLOOKUP(AL$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P94*1000","v":5.5721710926790582},{"$f":"VLOOKUP(AM$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q94*1000","v":5.6810641404443309},{"$f":"VLOOKUP(AN$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R94*1000","v":5.7013262211644724},{"$f":"VLOOKUP(AO$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S94*1000","v":5.7249512534441029},{"$f":"VLOOKUP(AP$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T94*1000","v":6.0455935970694306},{"$f":"VLOOKUP(AQ$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U94*1000","v":6.0298852729243002},{"$f":"VLOOKUP(AR$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V94*1000","v":6.0298852729243002},{"$f":"VLOOKUP(AS$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W94*1000","v":6.0298852729243002}]
[2029,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AE294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AF294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AG294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AH294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AI294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AJ294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AK294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AL294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AM294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AN294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AO294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AP294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AQ294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AR294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AS294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AT294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AU294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AV294","v":313096.83800777688},{"$f":"'Wind PPA Analysis'!AW294","v":313096.83800777688},null,3.2728644858099476,{"$f":"VLOOKUP(Z$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D95*1000","v":5.1738653393876906},{"$f":"VLOOKUP(AA$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E95*1000","v":5.1657255788770708},{"$f":"VLOOKUP(AB$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F95*1000","v":5.2151191286729865},{"$f":"VLOOKUP(AC$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G95*1000","v":5.2316323199971881},{"$f":"VLOOKUP(AD$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H95*1000","v":5.2857128593201974},{"$f":"VLOOKUP(AE$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I95*1000","v":5.2909633353401722},{"$f":"VLOOKUP(AF$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J95*1000","v":5.3354854430909251},{"$f":"VLOOKUP(AG$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K95*1000","v":5.4045688533902503},{"$f":"VLOOKUP(AH$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L95*1000","v":5.3980779091024251},{"$f":"VLOOKUP(AI$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M95*1000","v":5.5043142157510374},{"$f":"VLOOKUP(AJ$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N95*1000","v":5.5173032713290935},{"$f":"VLOOKUP(AK$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O95*1000","v":5.5555045789422319},{"$f":"VLOOKUP(AL$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P95*1000","v":5.6640719246703206},{"$f":"VLOOKUP(AM$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q95*1000","v":5.6842734009615885},{"$f":"VLOOKUP(AN$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R95*1000","v":5.7078277701337026},{"$f":"VLOOKUP(AO$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S95*1000","v":6.0275110638777969},{"$f":"VLOOKUP(AP$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T95*1000","v":6.0118497237530413},{"$f":"VLOOKUP(AQ$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U95*1000","v":6.0118497237530413},{"$f":"VLOOKUP(AR$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V95*1000","v":6.0118497237530413},{"$f":"VLOOKUP(AS$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W95*1000","v":6.0118497237530413}]
[2030,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AE334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AF334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AG334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AH334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AI334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AJ334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AK334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AL334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AM334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AN334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AO334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AP334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AQ334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AR334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AS334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AT334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AU334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AV334","v":314036.12852180016},{"$f":"'Wind PPA Analysis'!AW334","v":314036.12852180016},null,3.2869681252435705,{"$f":"VLOOKUP(Z$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D96*1000","v":5.1502747546132319},{"$f":"VLOOKUP(AA$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E96*1000","v":5.1995205669720708},{"$f":"VLOOKUP(AB$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F96*1000","v":5.2159843668964996},{"$f":"VLOOKUP(AC$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G96*1000","v":5.2699031498705864},{"$f":"VLOOKUP(AD$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H96*1000","v":5.2751379215754461},{"$f":"VLOOKUP(AE$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I96*1000","v":5.319526862503416},{"$f":"VLOOKUP(AF$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J96*1000","v":5.3884036424628636},{"$f":"VLOOKUP(AG$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K96*1000","v":5.381932112764134},{"$f":"VLOOKUP(AH$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L96*1000","v":5.4878506637597591},{"$f":"VLOOKUP(AI$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M96*1000","v":5.5008008687229255},{"$f":"VLOOKUP(AJ$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N96*1000","v":5.5388879151966428},{"$f":"VLOOKUP(AK$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O96*1000","v":5.6471305330711079},{"$f":"VLOOKUP(AL$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P96*1000","v":5.6672715862029799},{"$f":"VLOOKUP(AM$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q96*1000","v":5.6907555036228361},{"$f":"VLOOKUP(AN$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R96*1000","v":6.0094826160297101},{"$f":"VLOOKUP(AO$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S96*1000","v":5.9938681193948584},{"$f":"VLOOKUP(AP$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T96*1000","v":5.9938681193948584},{"$f":"VLOOKUP(AQ$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U96*1000","v":5.9938681193948584},{"$f":"VLOOKUP(AR$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V96*1000","v":5.9938681193948584},{"$f":"VLOOKUP(AS$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W96*1000","v":5.9938681193948584}]
[2031,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AE374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AF374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AG374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AH374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AI374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AJ374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AK374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AL374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AM374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AN374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AO374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AP374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AQ374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AR374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AS374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AT374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AU374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AV374","v":314978.2369073655},{"$f":"'Wind PPA Analysis'!AW374","v":314978.2369073655},null,3.3030017681674853,{"$f":"VLOOKUP(Z$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D97*1000","v":5.1839686609891045},{"$f":"VLOOKUP(AA$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E97*1000","v":5.2003832172447666},{"$f":"VLOOKUP(AB$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F97*1000","v":5.2541407276875249},{"$f":"VLOOKUP(AC$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G97*1000","v":5.2593598420493004},{"$f":"VLOOKUP(AD$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H97*1000","v":5.3036160144600366},{"$f":"VLOOKUP(AE$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I97*1000","v":5.3722867821165146},{"$f":"VLOOKUP(AF$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J97*1000","v":5.3658346089373232},{"$f":"VLOOKUP(AG$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K97*1000","v":5.4714363546956726},{"$f":"VLOOKUP(AH$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L97*1000","v":5.4843478252471849},{"$f":"VLOOKUP(AI$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M97*1000","v":5.5223209523396255},{"$f":"VLOOKUP(AJ$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N97*1000","v":5.6302398136302187},{"$f":"VLOOKUP(AK$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O97*1000","v":5.6503206243299919},{"$f":"VLOOKUP(AL$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P97*1000","v":5.6737343007206746},{"$f":"VLOOKUP(AM$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q97*1000","v":5.9915080917544472},{"$f":"VLOOKUP(AN$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R97*1000","v":5.9759402984993617},{"$f":"VLOOKUP(AO$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S97*1000","v":5.9759402984993617},{"$f":"VLOOKUP(AP$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T97*1000","v":5.9759402984993617},{"$f":"VLOOKUP(AQ$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U97*1000","v":5.9759402984993617},{"$f":"VLOOKUP(AR$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V97*1000","v":5.9759402984993617},{"$f":"VLOOKUP(AS$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W97*1000","v":5.9759402984993617}]
[2032,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AE414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AF414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AG414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AH414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AI414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AJ414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AK414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AL414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AM414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AN414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AO414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AP414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AQ414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AR414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AS414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AT414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AU414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AV414","v":315923.17161808757},{"$f":"'Wind PPA Analysis'!AW414","v":315923.17161808757},null,3.3179297617717034,{"$f":"VLOOKUP(Z$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D98*1000","v":5.1848287310516126},{"$f":"VLOOKUP(AA$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E98*1000","v":5.2384254513335247},{"$f":"VLOOKUP(AB$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F98*1000","v":5.2436289551837492},{"$f":"VLOOKUP(AC$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G98*1000","v":5.2877527561914626},{"$f":"VLOOKUP(AD$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H98*1000","v":5.3562181277333147},{"$f":"VLOOKUP(AE$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I98*1000","v":5.3497852531777905},{"$f":"VLOOKUP(AF$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J98*1000","v":5.4550711412718575},{"$f":"VLOOKUP(AG$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K98*1000","v":5.467943993267383},{"$f":"VLOOKUP(AH$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L98*1000","v":5.5058035417144824},{"$f":"VLOOKUP(AI$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M98*1000","v":5.6133996147858616},{"$f":"VLOOKUP(AJ$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N98*1000","v":5.6334203632402708},{"$f":"VLOOKUP(AK$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O98*1000","v":5.6567640086945907},{"$f":"VLOOKUP(AL$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P98*1000","v":5.9735873297651523},{"$f":"VLOOKUP(AM$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q98*1000","v":5.9580661001987654},{"$f":"VLOOKUP(AN$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R98*1000","v":5.9580661001987654},{"$f":"VLOOKUP(AO$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S98*1000","v":5.9580661001987654},{"$f":"VLOOKUP(AP$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T98*1000","v":5.9580661001987654},{"$f":"VLOOKUP(AQ$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U98*1000","v":5.9580661001987654},{"$f":"VLOOKUP(AR$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V98*1000","v":5.9580661001987654},{"$f":"VLOOKUP(AS$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W98*1000","v":5.9580661001987654}]
[2033,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AE454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AF454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AG454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AH454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AI454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AJ454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AK454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AL454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AM454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AN454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AO454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AP454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AQ454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AR454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AS454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AT454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AU454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AV454","v":316870.94113294187},{"$f":"'Wind PPA Analysis'!AW454","v":316870.94113294187},null,3.3334933654890251,{"$f":"VLOOKUP(Z$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D99*1000","v":5.2227571797941419},{"$f":"VLOOKUP(AA$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E99*1000","v":5.2279451198242759},{"$f":"VLOOKUP(AB$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F99*1000","v":5.271936945355395},{"$f":"VLOOKUP(AC$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G99*1000","v":5.3401975351279303},{"$f":"VLOOKUP(AD$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H99*1000","v":5.3337839014733701},{"$f":"VLOOKUP(AE$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I99*1000","v":5.4387548766419318},{"$f":"VLOOKUP(AF$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J99*1000","v":5.4515892255906104},{"$f":"VLOOKUP(AG$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K99*1000","v":5.489335535109154},{"$f":"VLOOKUP(AH$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L99*1000","v":5.5966097854295729},{"$f":"VLOOKUP(AI$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M99*1000","v":5.6165706512864118},{"$f":"VLOOKUP(AJ$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N99*1000","v":5.6398444752687844},{"$f":"VLOOKUP(AK$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O99*1000","v":5.95572016925738},{"$f":"VLOOKUP(AL$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P99*1000","v":5.9402453641064454},{"$f":"VLOOKUP(AM$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q99*1000","v":5.9402453641064454},{"$f":"VLOOKUP(AN$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R99*1000","v":5.9402453641064454},{"$f":"VLOOKUP(AO$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S99*1000","v":5.9402453641064454},{"$f":"VLOOKUP(AP$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T99*1000","v":5.9402453641064454},{"$f":"VLOOKUP(AQ$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U99*1000","v":5.9402453641064454},{"$f":"VLOOKUP(AR$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V99*1000","v":5.9402453641064454},{"$f":"VLOOKUP(AS$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W99*1000","v":5.9402453641064454}]
[2034,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AE494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AF494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AG494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AH494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AI494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AJ494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AK494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AL494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AM494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AN494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AO494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AP494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AQ494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AR494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AS494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AT494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AU494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AV494","v":317821.55395634059},{"$f":"'Wind PPA Analysis'!AW494","v":317821.55395634059},null,3.3476893791338083,{"$f":"VLOOKUP(Z$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D100*1000","v":5.2123081952385615},{"$f":"VLOOKUP(AA$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E100*1000","v":5.2561684400352915},{"$f":"VLOOKUP(AB$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F100*1000","v":5.324224860546293},{"$f":"VLOOKUP(AC$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G100*1000","v":5.3178304102426424},{"$f":"VLOOKUP(AD$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H100*1000","v":5.4224874143987369},{"$f":"VLOOKUP(AE$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I100*1000","v":5.4352833754642198},{"$f":"VLOOKUP(AF$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J100*1000","v":5.472916784754891},{"$f":"VLOOKUP(AG$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K100*1000","v":5.5798701749048591},{"$f":"VLOOKUP(AH$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L100*1000","v":5.5997713372745892},{"$f":"VLOOKUP(AI$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M100*1000","v":5.622975548622918},{"$f":"VLOOKUP(AJ$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N100*1000","v":5.9379064499076586},{"$f":"VLOOKUP(AK$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O100*1000","v":5.9224779303155008},{"$f":"VLOOKUP(AL$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P100*1000","v":5.9224779303155008},{"$f":"VLOOKUP(AM$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q100*1000","v":5.9224779303155008},{"$f":"VLOOKUP(AN$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R100*1000","v":5.9224779303155008},{"$f":"VLOOKUP(AO$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S100*1000","v":5.9224779303155008},{"$f":"VLOOKUP(AP$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T100*1000","v":5.9224779303155008},{"$f":"VLOOKUP(AQ$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U100*1000","v":5.9224779303155008},{"$f":"VLOOKUP(AR$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V100*1000","v":5.9224779303155008},{"$f":"VLOOKUP(AS$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W100*1000","v":5.9224779303155008}]
[2035,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AE534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AF534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AG534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AH534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AI534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AJ534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AK534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AL534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AM534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AN534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AO534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AP534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AQ534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AR534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AS534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AT534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AU534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AV534","v":318775.01861820958},{"$f":"'Wind PPA Analysis'!AW534","v":318775.01861820958},null,3.3630996743093515,{"$f":"VLOOKUP(Z$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D101*1000","v":5.2404470987390743},{"$f":"VLOOKUP(AA$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E101*1000","v":5.3082999606643009},{"$f":"VLOOKUP(AB$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F101*1000","v":5.3019246363336423},{"$f":"VLOOKUP(AC$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G101*1000","v":5.4062686085730185},{"$f":"VLOOKUP(AD$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H101*1000","v":5.4190262965744971},{"$f":"VLOOKUP(AE$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I101*1000","v":5.4565471433249169},{"$f":"VLOOKUP(AF$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J101*1000","v":5.5631806330058433},{"$f":"VLOOKUP(AG$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K101*1000","v":5.5830222704632},{"$f":"VLOOKUP(AH$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L101*1000","v":5.606157077390745},{"$f":"VLOOKUP(AI$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M101*1000","v":5.9201460118720437},{"$f":"VLOOKUP(AJ$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N101*1000","v":5.9047636393973102},{"$f":"VLOOKUP(AK$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O101*1000","v":5.9047636393973102},{"$f":"VLOOKUP(AL$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P101*1000","v":5.9047636393973102},{"$f":"VLOOKUP(AM$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q101*1000","v":5.9047636393973102},{"$f":"VLOOKUP(AN$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R101*1000","v":5.9047636393973102},{"$f":"VLOOKUP(AO$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S101*1000","v":5.9047636393973102},{"$f":"VLOOKUP(AP$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T101*1000","v":5.9047636393973102},{"$f":"VLOOKUP(AQ$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U101*1000","v":5.9047636393973102},{"$f":"VLOOKUP(AR$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V101*1000","v":5.9047636393973102},{"$f":"VLOOKUP(AS$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W101*1000","v":5.9047636393973102}]
[2036,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AE574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AF574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AG574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AH574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AI574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AJ574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AK574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AL574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AM574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AN574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AO574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AP574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AQ574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AR574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AS574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AT574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AU574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AV574","v":319731.34367406415},{"$f":"'Wind PPA Analysis'!AW574","v":319731.34367406415},null,3.3776741593303305,{"$f":"VLOOKUP(Z$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D102*1000","v":5.292422692586543},{"$f":"VLOOKUP(AA$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E102*1000","v":5.2860664370225763},{"$f":"VLOOKUP(AB$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F102*1000","v":5.390098313632123},{"$f":"VLOOKUP(AC$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G102*1000","v":5.4028178430453613},{"$f":"VLOOKUP(AD$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H102*1000","v":5.4402264639331186},{"$f":"VLOOKUP(AE$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I102*1000","v":5.5465410099759165},{"$f":"VLOOKUP(AF$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J102*1000","v":5.5663233005615167},{"$f":"VLOOKUP(AG$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K102*1000","v":5.5893889106587702},{"$f":"VLOOKUP(AH$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L102*1000","v":5.9024386957846895},{"$f":"VLOOKUP(AI$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M102*1000","v":5.8871023324001097},{"$f":"VLOOKUP(AJ$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N102*1000","v":5.8871023324001097},{"$f":"VLOOKUP(AK$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O102*1000","v":5.8871023324001097},{"$f":"VLOOKUP(AL$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P102*1000","v":5.8871023324001097},{"$f":"VLOOKUP(AM$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q102*1000","v":5.8871023324001097},{"$f":"VLOOKUP(AN$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R102*1000","v":5.8871023324001097},{"$f":"VLOOKUP(AO$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S102*1000","v":5.8871023324001097},{"$f":"VLOOKUP(AP$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T102*1000","v":5.8871023324001097},{"$f":"VLOOKUP(AQ$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U102*1000","v":5.8871023324001097},{"$f":"VLOOKUP(AR$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V102*1000","v":5.8871023324001097},{"$f":"VLOOKUP(AS$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W102*1000","v":5.8871023324001097}]
[2037,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AE614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AF614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AG614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AH614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AI614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AJ614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AK614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AL614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AM614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AN614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AO614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AP614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AQ614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AR614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AS614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AT614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AU614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AV614","v":320690.53770508629},{"$f":"'Wind PPA Analysis'!AW614","v":320690.53770508629},null,3.3900455517486314,{"$f":"VLOOKUP(Z$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D103*1000","v":5.2702556700125394},{"$f":"VLOOKUP(AA$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E103*1000","v":5.3739763844786888},{"$f":"VLOOKUP(AB$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F103*1000","v":5.3866578694370517},{"$f":"VLOOKUP(AC$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G103*1000","v":5.4239546001327215},{"$f":"VLOOKUP(AD$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H103*1000","v":5.5299511565063977},{"$f":"VLOOKUP(AE$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I103*1000","v":5.5496742777283323},{"$f":"VLOOKUP(AF$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J103*1000","v":5.5726708979648771},{"$f":"VLOOKUP(AG$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K103*1000","v":5.8847843427564221},{"$f":"VLOOKUP(AH$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L103*1000","v":5.8694938508475687},{"$f":"VLOOKUP(AI$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M103*1000","v":5.8694938508475687},{"$f":"VLOOKUP(AJ$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N103*1000","v":5.8694938508475687},{"$f":"VLOOKUP(AK$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O103*1000","v":5.8694938508475687},{"$f":"VLOOKUP(AL$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P103*1000","v":5.8694938508475687},{"$f":"VLOOKUP(AM$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q103*1000","v":5.8694938508475687},{"$f":"VLOOKUP(AN$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R103*1000","v":5.8694938508475687},{"$f":"VLOOKUP(AO$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S103*1000","v":5.8694938508475687},{"$f":"VLOOKUP(AP$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T103*1000","v":5.8694938508475687},{"$f":"VLOOKUP(AQ$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U103*1000","v":5.8694938508475687},{"$f":"VLOOKUP(AR$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V103*1000","v":5.8694938508475687},{"$f":"VLOOKUP(AS$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W103*1000","v":5.8694938508475687}]
[2038,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AE654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AF654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AG654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AH654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AI654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AJ654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AK654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AL654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AM654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AN654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AO654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AP654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AQ654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AR654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AS654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AT654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AU654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AV654","v":321652.60931820149},{"$f":"'Wind PPA Analysis'!AW654","v":321652.60931820149},null,3.4041635221671394,{"$f":"VLOOKUP(Z$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D104*1000","v":5.3579026764493412},{"$f":"VLOOKUP(AA$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E104*1000","v":5.370546230744818},{"$f":"VLOOKUP(AB$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F104*1000","v":5.4077314059149773},{"$f":"VLOOKUP(AC$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G104*1000","v":5.5134109237351936},{"$f":"VLOOKUP(AD$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H104*1000","v":5.5330750525706218},{"$f":"VLOOKUP(AE$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I104*1000","v":5.5560028892969866},{"$f":"VLOOKUP(AF$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J104*1000","v":5.8671827943733028},{"$f":"VLOOKUP(AG$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K104*1000","v":5.8519380367373568},{"$f":"VLOOKUP(AH$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L104*1000","v":5.8519380367373568},{"$f":"VLOOKUP(AI$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M104*1000","v":5.8519380367373568},{"$f":"VLOOKUP(AJ$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N104*1000","v":5.8519380367373568},{"$f":"VLOOKUP(AK$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O104*1000","v":5.8519380367373568},{"$f":"VLOOKUP(AL$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P104*1000","v":5.8519380367373568},{"$f":"VLOOKUP(AM$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q104*1000","v":5.8519380367373568},{"$f":"VLOOKUP(AN$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R104*1000","v":5.8519380367373568},{"$f":"VLOOKUP(AO$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S104*1000","v":5.8519380367373568},{"$f":"VLOOKUP(AP$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T104*1000","v":5.8519380367373568},{"$f":"VLOOKUP(AQ$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U104*1000","v":5.8519380367373568},{"$f":"VLOOKUP(AR$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V104*1000","v":5.8519380367373568},{"$f":"VLOOKUP(AS$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W104*1000","v":5.8519380367373568}]
[2039,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AE694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AF694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AG694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AH694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AI694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AJ694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AK694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AL694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AM694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AN694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AO694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AP694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AQ694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AR694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AS694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AT694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AU694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AV694","v":322617.5671461561},{"$f":"'Wind PPA Analysis'!AW694","v":322617.5671461561},null,3.4140833491508249,{"$f":"VLOOKUP(Z$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D105*1000","v":5.3544827823976249},{"$f":"VLOOKUP(AA$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E105*1000","v":5.3915567357078533},{"$f":"VLOOKUP(AB$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F105*1000","v":5.4969201632454565},{"$f":"VLOOKUP(AC$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G105*1000","v":5.5165254761421947},{"$f":"VLOOKUP(AD$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H105*1000","v":5.5393847350917111},{"$f":"VLOOKUP(AE$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I105*1000","v":5.8496338926952172},{"$f":"VLOOKUP(AF$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AG$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AH$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AI$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AJ$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AK$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AL$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AM$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AN$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AO$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AP$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AQ$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AR$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V105*1000","v":5.8344347325397381},{"$f":"VLOOKUP(AS$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W105*1000","v":5.8344347325397381}]
[2040,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AE734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AF734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AG734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AH734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AI734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AJ734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AK734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AL734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AM734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AN734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AO734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AP734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AQ734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AR734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AS734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AT734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AU734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AV734","v":323585.41984759452},{"$f":"'Wind PPA Analysis'!AW734","v":323585.41984759452},null,3.4245608821871762,{"$f":"VLOOKUP(Z$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D106*1000","v":5.3754304443747305},{"$f":"VLOOKUP(AA$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E106*1000","v":5.4804787270642654},{"$f":"VLOOKUP(AB$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F106*1000","v":5.5000253999423689},{"$f":"VLOOKUP(AC$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G106*1000","v":5.5228162862330139},{"$f":"VLOOKUP(AD$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H106*1000","v":5.8321374802544543},{"$f":"VLOOKUP(AE$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AF$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AG$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AH$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AI$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AJ$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AK$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AL$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AM$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AN$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AO$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AP$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AQ$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AR$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V106*1000","v":5.8169837811961509},{"$f":"VLOOKUP(AS$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W106*1000","v":5.8169837811961509}]
[2041,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AE774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AF774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AG774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AH774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AI774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AJ774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AK774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AL774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AM774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AN774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AO774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AP774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AQ774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AR774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AS774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AT774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AU774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AV774","v":324556.17610713729},{"$f":"'Wind PPA Analysis'!AW774","v":324556.17610713729},null,3.4342884668805662,{"$f":"VLOOKUP(Z$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D107*1000","v":5.4640864676612813},{"$f":"VLOOKUP(AA$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E107*1000","v":5.4835746759146256},{"$f":"VLOOKUP(AB$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F107*1000","v":5.5062973940508604},{"$f":"VLOOKUP(AC$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G107*1000","v":5.814693400054292},{"$f":"VLOOKUP(AD$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AE$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AF$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AG$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AH$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AI$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AJ$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AK$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AL$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AM$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AN$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AO$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AP$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AQ$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AR$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V107*1000","v":5.7995850261177972},{"$f":"VLOOKUP(AS$62+$A107-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W107*1000","v":5.7995850261177972}]
[2042,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AE814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AF814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AG814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AH814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AI814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AJ814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AK814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AL814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AM814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AN814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AO814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AP814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AQ814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AR814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AS814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AT814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AU814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AV814","v":325529.8446354586},{"$f":"'Wind PPA Analysis'!AW814","v":325529.8446354586},null,3.4394844779496028,{"$f":"VLOOKUP(Z$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D108*1000","v":5.4671731564452912},{"$f":"VLOOKUP(AA$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E108*1000","v":5.489827910319903},{"$f":"VLOOKUP(AB$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F108*1000","v":5.7973014955675906},{"$f":"VLOOKUP(AC$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AD$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AE$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AF$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AG$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AH$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AI$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AJ$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AK$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AL$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AM$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AN$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AO$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AP$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AQ$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AR$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V108*1000","v":5.7822383111842459},{"$f":"VLOOKUP(AS$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W108*1000","v":5.7822383111842459}]
[2043,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AE854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AF854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AG854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AH854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AI854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AJ854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AK854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AL854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AM854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AN854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AO854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AP854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AQ854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AR854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AS854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AT854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AU854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AV854","v":326506.43416936498},{"$f":"'Wind PPA Analysis'!AW854","v":326506.43416936498},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z109:AS109))*0.6","v":3.4445802553630025},{"$f":"VLOOKUP(Z$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D109*1000","v":5.4734076872581285},{"$f":"VLOOKUP(AA$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E109*1000","v":5.7799616107353851},{"$f":"VLOOKUP(AB$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AC$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AD$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AE$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AF$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AG$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AH$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AI$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AJ$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AK$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AL$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AM$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AN$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AO$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AP$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AQ$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AR$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V109*1000","v":5.764943480742021},{"$f":"VLOOKUP(AS$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W109*1000","v":5.764943480742021}]
[2044,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AE894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AF894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AG894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AH894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AI894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AJ894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AK894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AL894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AM894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AN894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AO894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AP894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AQ894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AR894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AS894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AT894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AU894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AV894","v":327485.95347187296},{"$f":"'Wind PPA Analysis'!AW894","v":327485.95347187296},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z110:AS110))*0.6","v":3.4493965615230473},{"$f":"VLOOKUP(Z$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D110*1000","v":5.7626735899654911},{"$f":"VLOOKUP(AA$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AB$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AC$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AD$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AE$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AF$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AG$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AH$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AI$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AJ$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AK$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AL$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AM$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AN$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AO$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AP$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AQ$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AR$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V110*1000","v":5.7477003796032129},{"$f":"VLOOKUP(AS$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W110*1000","v":5.7477003796032129}]
[2045,{"$f":"'Resource Options'!$B$18","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AE934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AF934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AG934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AH934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AI934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AJ934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AK934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AL934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AM934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AN934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AO934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AP934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AQ934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AR934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AS934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AT934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AU934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AV934","v":328468.41133228852},{"$f":"'Wind PPA Analysis'!AW934","v":328468.41133228852},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z111:AS111))*0.6","v":3.4383053118264506},{"$f":"VLOOKUP(Z$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AA$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AB$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AC$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AD$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AE$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AF$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AG$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AH$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AI$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AJ$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AK$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AL$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AM$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AN$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AO$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AP$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AQ$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AR$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V111*1000","v":5.7305088530440811},{"$f":"VLOOKUP(AS$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W111*1000","v":5.7305088530440811}]
[]
[2022,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD14","v":389820},{"$f":"'Wind PPA Analysis'!BE14","v":389820},{"$f":"'Wind PPA Analysis'!BF14","v":389820},{"$f":"'Wind PPA Analysis'!BG14","v":389820},{"$f":"'Wind PPA Analysis'!BH14","v":389820},{"$f":"'Wind PPA Analysis'!BI14","v":389820},{"$f":"'Wind PPA Analysis'!BJ14","v":389820},{"$f":"'Wind PPA Analysis'!BK14","v":389820},{"$f":"'Wind PPA Analysis'!BL14","v":389820},{"$f":"'Wind PPA Analysis'!BM14","v":389820},{"$f":"'Wind PPA Analysis'!BN14","v":389820},{"$f":"'Wind PPA Analysis'!BO14","v":389820},{"$f":"'Wind PPA Analysis'!BP14","v":389820},{"$f":"'Wind PPA Analysis'!BQ14","v":389820},{"$f":"'Wind PPA Analysis'!BR14","v":389820},{"$f":"'Wind PPA Analysis'!BS14","v":389820},{"$f":"'Wind PPA Analysis'!BT14","v":389820},{"$f":"'Wind PPA Analysis'!BU14","v":389820},{"$f":"'Wind PPA Analysis'!BV14","v":389820},{"$f":"'Wind PPA Analysis'!BW14","v":389820},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z113:AS113))*0.6","v":2.4768573497121573},{"$f":"VLOOKUP(Z$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D113*1000","v":3.9418333308915576},{"$f":"VLOOKUP(AA$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E113*1000","v":3.8855771170812274},{"$f":"VLOOKUP(AB$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F113*1000","v":3.8862161838480174},{"$f":"VLOOKUP(AC$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G113*1000","v":3.9290840445587043},{"$f":"VLOOKUP(AD$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H113*1000","v":4.0565466553421512},{"$f":"VLOOKUP(AE$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I113*1000","v":4.0869173561290655},{"$f":"VLOOKUP(AF$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J113*1000","v":4.1221514034387683},{"$f":"VLOOKUP(AG$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K113*1000","v":4.155561228362628},{"$f":"VLOOKUP(AH$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L113*1000","v":4.1490235102414026},{"$f":"VLOOKUP(AI$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M113*1000","v":4.1886955749355712},{"$f":"VLOOKUP(AJ$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N113*1000","v":4.2019586912175102},{"$f":"VLOOKUP(AK$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O113*1000","v":4.2453952667133521},{"$f":"VLOOKUP(AL$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P113*1000","v":4.2496123603460276},{"$f":"VLOOKUP(AM$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q113*1000","v":4.2853717650923269},{"$f":"VLOOKUP(AN$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R113*1000","v":4.3408583930834839},{"$f":"VLOOKUP(AO$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S113*1000","v":4.335644976295729},{"$f":"VLOOKUP(AP$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T113*1000","v":4.4209721829380388},{"$f":"VLOOKUP(AQ$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U113*1000","v":4.4314047729287935},{"$f":"VLOOKUP(AR$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V113*1000","v":4.4620874177942094},{"$f":"VLOOKUP(AS$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W113*1000","v":4.5492868756423492}]
[2023,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BE54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BF54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BG54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BH54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BI54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BJ54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BK54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BL54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BM54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BN54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BO54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BP54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BQ54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BR54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BS54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BT54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BU54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BV54","v":390989.45999999996},{"$f":"'Wind PPA Analysis'!BW54","v":390989.45999999996},null,2.4863174217301625,{"$f":"VLOOKUP(Z$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D114*1000","v":3.8739552513272462},{"$f":"VLOOKUP(AA$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E114*1000","v":3.8745924066281332},{"$f":"VLOOKUP(AB$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F114*1000","v":3.9173320484134639},{"$f":"VLOOKUP(AC$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G114*1000","v":4.0444134150968614},{"$f":"VLOOKUP(AD$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H114*1000","v":4.0746932763001649},{"$f":"VLOOKUP(AE$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I114*1000","v":4.1098219376258918},{"$f":"VLOOKUP(AF$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J114*1000","v":4.1431318328640359},{"$f":"VLOOKUP(AG$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K114*1000","v":4.1366136692337019},{"$f":"VLOOKUP(AH$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L114*1000","v":4.1761670737144287},{"$f":"VLOOKUP(AI$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M114*1000","v":4.1893905196585344},{"$f":"VLOOKUP(AJ$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N114*1000","v":4.2326971751877895},{"$f":"VLOOKUP(AK$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O114*1000","v":4.2369016553798886},{"$f":"VLOOKUP(AL$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P114*1000","v":4.2725541027839755},{"$f":"VLOOKUP(AM$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q114*1000","v":4.3278747687771526},{"$f":"VLOOKUP(AN$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R114*1000","v":4.3226769454593512},{"$f":"VLOOKUP(AO$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S114*1000","v":4.40774893612965},{"$f":"VLOOKUP(AP$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T114*1000","v":4.4181503219629059},{"$f":"VLOOKUP(AQ$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U114*1000","v":4.4487411942115749},{"$f":"VLOOKUP(AR$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V114*1000","v":4.5356798361339479},{"$f":"VLOOKUP(AS$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W114*1000","v":4.5518567897272355}]
[2024,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BE94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BF94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BG94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BH94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BI94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BJ94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BK94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BL94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BM94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BN94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BO94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BP94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BQ94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BR94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BS94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BT94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BU94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BV94","v":392162.42837999988},{"$f":"'Wind PPA Analysis'!BW94","v":392162.42837999988},null,2.5002035421064179,{"$f":"VLOOKUP(Z$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D115*1000","v":3.8630033964388173},{"$f":"VLOOKUP(AA$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E115*1000","v":3.9056152028050501},{"$f":"VLOOKUP(AB$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F115*1000","v":4.032316465699763},{"$f":"VLOOKUP(AC$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G115*1000","v":4.0625057590230966},{"$f":"VLOOKUP(AD$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H115*1000","v":4.0975293495771608},{"$f":"VLOOKUP(AE$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I115*1000","v":4.1307396140219712},{"$f":"VLOOKUP(AF$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J115*1000","v":4.1242409463945195},{"$f":"VLOOKUP(AG$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K115*1000","v":4.1636760455776969},{"$f":"VLOOKUP(AH$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L115*1000","v":4.1768599398390176},{"$f":"VLOOKUP(AI$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M115*1000","v":4.2200370639958029},{"$f":"VLOOKUP(AJ$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N115*1000","v":4.2242289684744661},{"$f":"VLOOKUP(AK$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O115*1000","v":4.2597747784486302},{"$f":"VLOOKUP(AL$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P115*1000","v":4.3149299788406319},{"$f":"VLOOKUP(AM$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q115*1000","v":4.3097477023522952},{"$f":"VLOOKUP(AN$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R115*1000","v":4.3945652404084257},{"$f":"VLOOKUP(AO$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S115*1000","v":4.404935515416657},{"$f":"VLOOKUP(AP$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T115*1000","v":4.4354348895429476},{"$f":"VLOOKUP(AQ$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U115*1000","v":4.522113495647007},{"$f":"VLOOKUP(AR$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V115*1000","v":4.538242063536627},{"$f":"VLOOKUP(AS$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W115*1000","v":4.5570475328405635}]
[2025,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BE134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BF134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BG134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BH134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BI134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BJ134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BK134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BL134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BM134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BN134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BO134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BP134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BQ134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BR134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BS134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BT134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BU134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BV134","v":393338.91566513985},{"$f":"'Wind PPA Analysis'!BW134","v":393338.91566513985},null,2.5192217207646332,{"$f":"VLOOKUP(Z$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D116*1000","v":3.8939334025972587},{"$f":"VLOOKUP(AA$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E116*1000","v":4.0202556986039513},{"$f":"VLOOKUP(AB$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F116*1000","v":4.0503546949382825},{"$f":"VLOOKUP(AC$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G116*1000","v":4.0852735289901903},{"$f":"VLOOKUP(AD$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H116*1000","v":4.1183844606400504},{"$f":"VLOOKUP(AE$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I116*1000","v":4.111905230702412},{"$f":"VLOOKUP(AF$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J116*1000","v":4.1512223784423696},{"$f":"VLOOKUP(AG$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K116*1000","v":4.1643668393210556},{"$f":"VLOOKUP(AH$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L116*1000","v":4.207414819537191},{"$f":"VLOOKUP(AI$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M116*1000","v":4.2115941859167165},{"$f":"VLOOKUP(AJ$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N116*1000","v":4.2470336774163817},{"$f":"VLOOKUP(AK$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O116*1000","v":4.3020239071192741},{"$f":"VLOOKUP(AL$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P116*1000","v":4.2968571309594168},{"$f":"VLOOKUP(AM$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q116*1000","v":4.3814209774759973},{"$f":"VLOOKUP(AN$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R116*1000","v":4.3917602347125193},{"$f":"VLOOKUP(AO$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S116*1000","v":4.4221683843897788},{"$f":"VLOOKUP(AP$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T116*1000","v":4.5085877324496586},{"$f":"VLOOKUP(AQ$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U116*1000","v":4.524668059358552},{"$f":"VLOOKUP(AR$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V116*1000","v":4.5434172809975708},{"$f":"VLOOKUP(AS$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W116*1000","v":4.7978844197649897}]
[2026,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BE174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BF174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BG174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BH174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BI174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BJ174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BK174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BL174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BM174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BN174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BO174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BP174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BQ174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BR174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BS174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BT174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BU174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BV174","v":394518.93241213524},{"$f":"'Wind PPA Analysis'!BW174","v":394518.93241213524},null,2.5373424670962068,{"$f":"VLOOKUP(Z$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D117*1000","v":4.0082310055871897},{"$f":"VLOOKUP(AA$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E117*1000","v":4.0382399750132425},{"$f":"VLOOKUP(AB$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F117*1000","v":4.0730543658925127},{"$f":"VLOOKUP(AC$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G117*1000","v":4.1060662618544876},{"$f":"VLOOKUP(AD$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H117*1000","v":4.0996064114680086},{"$f":"VLOOKUP(AE$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I117*1000","v":4.1388059605606884},{"$f":"VLOOKUP(AF$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J117*1000","v":4.1519111060030474},{"$f":"VLOOKUP(AG$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K117*1000","v":4.1948303285515367},{"$f":"VLOOKUP(AH$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L117*1000","v":4.1989971943337165},{"$f":"VLOOKUP(AI$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M117*1000","v":4.2343306853603009},{"$f":"VLOOKUP(AJ$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N117*1000","v":4.2891564378058575},{"$f":"VLOOKUP(AK$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O117*1000","v":4.2840051156125796},{"$f":"VLOOKUP(AL$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P117*1000","v":4.3683160293878345},{"$f":"VLOOKUP(AM$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q117*1000","v":4.3786243616276366},{"$f":"VLOOKUP(AN$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R117*1000","v":4.4089415597106463},{"$f":"VLOOKUP(AO$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S117*1000","v":4.4951024251741369},{"$f":"VLOOKUP(AP$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T117*1000","v":4.5111346553923752},{"$f":"VLOOKUP(AQ$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U117*1000","v":4.5298277976047565},{"$f":"VLOOKUP(AR$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V117*1000","v":4.78353381831006},{"$f":"VLOOKUP(AS$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W117*1000","v":4.7711047162589999}]
[2027,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BE214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BF214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BG214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BH214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BI214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BJ214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BK214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BL214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BM214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BN214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BO214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BP214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BQ214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BR214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BS214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BT214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BU214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BV214","v":395702.48920937162},{"$f":"'Wind PPA Analysis'!BW214","v":395702.48920937162},null,2.5500994131233656,{"$f":"VLOOKUP(Z$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D118*1000","v":4.0261614905416181},{"$f":"VLOOKUP(AA$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E118*1000","v":4.0608717506405911},{"$f":"VLOOKUP(AB$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F118*1000","v":4.093784907133089},{"$f":"VLOOKUP(AC$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G118*1000","v":4.0873443783330092},{"$f":"VLOOKUP(AD$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H118*1000","v":4.1264266805191303},{"$f":"VLOOKUP(AE$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I118*1000","v":4.1394926281186901},{"$f":"VLOOKUP(AF$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J118*1000","v":4.1822834781171858},{"$f":"VLOOKUP(AG$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K118*1000","v":4.1864378806916411},{"$f":"VLOOKUP(AH$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L118*1000","v":4.2216656882954151},{"$f":"VLOOKUP(AI$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M118*1000","v":4.2763274554395387},{"$f":"VLOOKUP(AJ$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N118*1000","v":4.2711915409896113},{"$f":"VLOOKUP(AK$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O118*1000","v":4.3552502785521785},{"$f":"VLOOKUP(AL$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P118*1000","v":4.3655277782927584},{"$f":"VLOOKUP(AM$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q118*1000","v":4.3957542968201864},{"$f":"VLOOKUP(AN$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R118*1000","v":4.4816574528156901},{"$f":"VLOOKUP(AO$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S118*1000","v":4.4976417302017699},{"$f":"VLOOKUP(AP$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T118*1000","v":4.5162789607225884},{"$f":"VLOOKUP(AQ$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U118*1000","v":4.7692261398903888},{"$f":"VLOOKUP(AR$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V118*1000","v":4.7568342136181467},{"$f":"VLOOKUP(AS$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W118*1000","v":4.7568342136181467}]
[2028,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BE254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BF254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BG254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BH254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BI254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BJ254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BK254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BL254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BM254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BN254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BO254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BP254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BQ254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BR254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BS254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BT254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BU254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BV254","v":396889.59667699959},{"$f":"'Wind PPA Analysis'!BW254","v":396889.59667699959},null,2.562466224883559,{"$f":"VLOOKUP(Z$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D119*1000","v":4.0487255739188361},{"$f":"VLOOKUP(AA$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E119*1000","v":4.0815402862742669},{"$f":"VLOOKUP(AB$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F119*1000","v":4.0751190212692041},{"$f":"VLOOKUP(AC$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G119*1000","v":4.1140844272374206},{"$f":"VLOOKUP(AD$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H119*1000","v":4.1271112942359851},{"$f":"VLOOKUP(AE$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I119*1000","v":4.169774155650237},{"$f":"VLOOKUP(AF$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J119*1000","v":4.1739161322947584},{"$f":"VLOOKUP(AG$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K119*1000","v":4.2090385725776844},{"$f":"VLOOKUP(AH$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L119*1000","v":4.2635368449048254},{"$f":"VLOOKUP(AI$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M119*1000","v":4.2584162921132727},{"$f":"VLOOKUP(AJ$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N119*1000","v":4.3422236077289931},{"$f":"VLOOKUP(AK$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O119*1000","v":4.3524703671911871},{"$f":"VLOOKUP(AL$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P119*1000","v":4.3826064773880242},{"$f":"VLOOKUP(AM$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q119*1000","v":4.4682526947314969},{"$f":"VLOOKUP(AN$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R119*1000","v":4.4841891627136299},{"$f":"VLOOKUP(AO$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S119*1000","v":4.502770648776262},{"$f":"VLOOKUP(AP$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T119*1000","v":4.7549612561220247},{"$f":"VLOOKUP(AQ$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U119*1000","v":4.7426063944348433},{"$f":"VLOOKUP(AR$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V119*1000","v":4.7426063944348433},{"$f":"VLOOKUP(AS$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W119*1000","v":4.7426063944348433}]
[2029,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BE294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BF294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BG294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BH294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BI294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BJ294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BK294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BL294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BM294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BN294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BO294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BP294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BQ294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BR294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BS294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BT294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BU294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BV294","v":398080.26546703058},{"$f":"'Wind PPA Analysis'!BW294","v":398080.26546703058},null,2.5741630787269245,{"$f":"VLOOKUP(Z$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D120*1000","v":4.0693322894060495},{"$f":"VLOOKUP(AA$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E120*1000","v":4.0629302305774715},{"$f":"VLOOKUP(AB$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F120*1000","v":4.1017790899675175},{"$f":"VLOOKUP(AC$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G120*1000","v":4.1147669932562154},{"$f":"VLOOKUP(AD$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H120*1000","v":4.1573022489035258},{"$f":"VLOOKUP(AE$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I120*1000","v":4.1614318367844048},{"$f":"VLOOKUP(AF$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J120*1000","v":4.1964492249029748},{"$f":"VLOOKUP(AG$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K120*1000","v":4.2507844914305348},{"$f":"VLOOKUP(AH$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L120*1000","v":4.2456792543502226},{"$f":"VLOOKUP(AI$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M120*1000","v":4.3292359000289062},{"$f":"VLOOKUP(AJ$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N120*1000","v":4.3394520111577144},{"$f":"VLOOKUP(AK$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O120*1000","v":4.3694979834377108},{"$f":"VLOOKUP(AL$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P120*1000","v":4.4548880306395784},{"$f":"VLOOKUP(AM$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q120*1000","v":4.4707768322169796},{"$f":"VLOOKUP(AN$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R120*1000","v":4.4893027405545984},{"$f":"VLOOKUP(AO$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S120*1000","v":4.7407390390050104},{"$f":"VLOOKUP(AP$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T120*1000","v":4.7284211310417179},{"$f":"VLOOKUP(AQ$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U120*1000","v":4.7284211310417179},{"$f":"VLOOKUP(AR$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V120*1000","v":4.7284211310417179},{"$f":"VLOOKUP(AS$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W120*1000","v":4.7284211310417179}]
[2030,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BE334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BF334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BG334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BH334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BI334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BJ334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BK334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BL334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BM334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BN334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BO334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BP334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BQ334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BR334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BS334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BT334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BU334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BV334","v":399274.50626343163},{"$f":"'Wind PPA Analysis'!BW334","v":399274.50626343163},null,2.5852558288432581,{"$f":"VLOOKUP(Z$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D121*1000","v":4.0507778968868111},{"$f":"VLOOKUP(AA$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E121*1000","v":4.0895105582926394},{"$f":"VLOOKUP(AB$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F121*1000","v":4.102459614412977},{"$f":"VLOOKUP(AC$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G121*1000","v":4.14486764596563},{"$f":"VLOOKUP(AD$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H121*1000","v":4.1489848821379915},{"$f":"VLOOKUP(AE$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I121*1000","v":4.183897532306057},{"$f":"VLOOKUP(AF$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J121*1000","v":4.2380702805887687},{"$f":"VLOOKUP(AG$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K121*1000","v":4.2329803134099935},{"$f":"VLOOKUP(AH$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L121*1000","v":4.3162870389121695},{"$f":"VLOOKUP(AI$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M121*1000","v":4.3264725933775816},{"$f":"VLOOKUP(AJ$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N121*1000","v":4.3564286973456738},{"$f":"VLOOKUP(AK$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O121*1000","v":4.4415633406177255},{"$f":"VLOOKUP(AL$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P121*1000","v":4.4574046183618945},{"$f":"VLOOKUP(AM$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q121*1000","v":4.4758751152089715},{"$f":"VLOOKUP(AN$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R121*1000","v":4.7265593609222432},{"$f":"VLOOKUP(AO$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S121*1000","v":4.7142782961532594},{"$f":"VLOOKUP(AP$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T121*1000","v":4.7142782961532594},{"$f":"VLOOKUP(AQ$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U121*1000","v":4.7142782961532594},{"$f":"VLOOKUP(AR$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V121*1000","v":4.7142782961532594},{"$f":"VLOOKUP(AS$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W121*1000","v":4.7142782961532594}]
[2031,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BE374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BF374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BG374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BH374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BI374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BJ374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BK374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BL374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BM374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BN374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BO374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BP374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BQ374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BR374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BS374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BT374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BU374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BV374","v":400472.32978222187},{"$f":"'Wind PPA Analysis'!BW374","v":400472.32978222187},null,2.5978665592328531,{"$f":"VLOOKUP(Z$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D122*1000","v":4.0772787221262616},{"$f":"VLOOKUP(AA$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E122*1000","v":4.0901890472711644},{"$f":"VLOOKUP(AB$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F122*1000","v":4.1324702352598504},{"$f":"VLOOKUP(AC$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G122*1000","v":4.1365751566679885},{"$f":"VLOOKUP(AD$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H122*1000","v":4.1713833821595792},{"$f":"VLOOKUP(AE$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I122*1000","v":4.2253940982938873},{"$f":"VLOOKUP(AF$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J122*1000","v":4.2203193553439622},{"$f":"VLOOKUP(AG$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K122*1000","v":4.3033769081876079},{"$f":"VLOOKUP(AH$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L122*1000","v":4.313531997385426},{"$f":"VLOOKUP(AI$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M122*1000","v":4.3433985018401549},{"$f":"VLOOKUP(AJ$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N122*1000","v":4.4282785051024192},{"$f":"VLOOKUP(AK$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O122*1000","v":4.4440724011584205},{"$f":"VLOOKUP(AL$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P122*1000","v":4.4624876522522161},{"$f":"VLOOKUP(AM$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q122*1000","v":4.7124220946383293},{"$f":"VLOOKUP(AN$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R122*1000","v":4.7001777628646657},{"$f":"VLOOKUP(AO$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S122*1000","v":4.7001777628646657},{"$f":"VLOOKUP(AP$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T122*1000","v":4.7001777628646657},{"$f":"VLOOKUP(AQ$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U122*1000","v":4.7001777628646657},{"$f":"VLOOKUP(AR$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V122*1000","v":4.7001777628646657},{"$f":"VLOOKUP(AS$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W122*1000","v":4.7001777628646657}]
[2032,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BE414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BF414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BG414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BH414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BI414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BJ414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BK414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BL414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BM414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BN414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BO414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BP414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BQ414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BR414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BS414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BT414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BU414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BV414","v":401673.74677156843},{"$f":"'Wind PPA Analysis'!BW414","v":401673.74677156843},null,2.6096076777979689,{"$f":"VLOOKUP(Z$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D123*1000","v":4.0779551817259874},{"$f":"VLOOKUP(AA$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E123*1000","v":4.120109905543222},{"$f":"VLOOKUP(AB$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F123*1000","v":4.124202549020926},{"$f":"VLOOKUP(AC$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G123*1000","v":4.1589066621730604},{"$f":"VLOOKUP(AD$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H123*1000","v":4.2127558308014841},{"$f":"VLOOKUP(AE$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I123*1000","v":4.2076962665443292},{"$f":"VLOOKUP(AF$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J123*1000","v":4.2905053920115739},{"$f":"VLOOKUP(AG$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K123*1000","v":4.3006301070642339},{"$f":"VLOOKUP(AH$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L123*1000","v":4.3304072800001547},{"$f":"VLOOKUP(AI$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M123*1000","v":4.4150334048877564},{"$f":"VLOOKUP(AJ$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N123*1000","v":4.4307800609754944},{"$f":"VLOOKUP(AK$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O123*1000","v":4.4491402315575437},{"$f":"VLOOKUP(AL$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P123*1000","v":4.6983271132984354},{"$f":"VLOOKUP(AM$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q123*1000","v":4.6861194046507144},{"$f":"VLOOKUP(AN$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R123*1000","v":4.6861194046507144},{"$f":"VLOOKUP(AO$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S123*1000","v":4.6861194046507144},{"$f":"VLOOKUP(AP$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T123*1000","v":4.6861194046507144},{"$f":"VLOOKUP(AQ$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U123*1000","v":4.6861194046507144},{"$f":"VLOOKUP(AR$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V123*1000","v":4.6861194046507144},{"$f":"VLOOKUP(AS$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W123*1000","v":4.6861194046507144}]
[2033,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BE454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BF454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BG454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BH454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BI454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BJ454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BK454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BL454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BM454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BN454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BO454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BP454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BQ454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BR454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BS454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BT454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BU454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BV454","v":402878.76801188319},{"$f":"'Wind PPA Analysis'!BW454","v":402878.76801188319},null,2.6218487144295701,{"$f":"VLOOKUP(Z$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D124*1000","v":4.1077865459055056},{"$f":"VLOOKUP(AA$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E124*1000","v":4.1118669481763961},{"$f":"VLOOKUP(AB$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F124*1000","v":4.1464672603918844},{"$f":"VLOOKUP(AC$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G124*1000","v":4.2001553647073608},{"$f":"VLOOKUP(AD$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H124*1000","v":4.1951109337431003},{"$f":"VLOOKUP(AE$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I124*1000","v":4.2776723748869125},{"$f":"VLOOKUP(AF$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J124*1000","v":4.2877668066443011},{"$f":"VLOOKUP(AG$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K124*1000","v":4.3174549152543911},{"$f":"VLOOKUP(AH$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L124*1000","v":4.4018279211243829},{"$f":"VLOOKUP(AI$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M124*1000","v":4.4175274785398742},{"$f":"VLOOKUP(AJ$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N124*1000","v":4.4358327333574712},{"$f":"VLOOKUP(AK$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O124*1000","v":4.6842742904271528},{"$f":"VLOOKUP(AL$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P124*1000","v":4.6721030953646201},{"$f":"VLOOKUP(AM$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q124*1000","v":4.6721030953646201},{"$f":"VLOOKUP(AN$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R124*1000","v":4.6721030953646201},{"$f":"VLOOKUP(AO$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S124*1000","v":4.6721030953646201},{"$f":"VLOOKUP(AP$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T124*1000","v":4.6721030953646201},{"$f":"VLOOKUP(AQ$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U124*1000","v":4.6721030953646201},{"$f":"VLOOKUP(AR$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V124*1000","v":4.6721030953646201},{"$f":"VLOOKUP(AS$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W124*1000","v":4.6721030953646201}]
[2034,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BE494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BF494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BG494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BH494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BI494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BJ494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BK494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BL494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BM494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BN494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BO494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BP494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BQ494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BR494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BS494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BT494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BU494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BV494","v":404087.40431591874},{"$f":"'Wind PPA Analysis'!BW494","v":404087.40431591874},null,2.6330141184198492,{"$f":"VLOOKUP(Z$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D125*1000","v":4.0995682434460594},{"$f":"VLOOKUP(AA$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E125*1000","v":4.134065065196296},{"$f":"VLOOKUP(AB$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F125*1000","v":4.1875925869465229},{"$f":"VLOOKUP(AC$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G125*1000","v":4.1825632440110674},{"$f":"VLOOKUP(AD$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H125*1000","v":4.2648777416619286},{"$f":"VLOOKUP(AE$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I125*1000","v":4.274941980702196},{"$f":"VLOOKUP(AF$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J125*1000","v":4.3045412913802519},{"$f":"VLOOKUP(AG$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K125*1000","v":4.3886619353184289},{"$f":"VLOOKUP(AH$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L125*1000","v":4.4043145349350707},{"$f":"VLOOKUP(AI$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M125*1000","v":4.4225650382427437},{"$f":"VLOOKUP(AJ$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N125*1000","v":4.6702634999273718},{"$f":"VLOOKUP(AK$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O125*1000","v":4.6581287092369106},{"$f":"VLOOKUP(AL$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P125*1000","v":4.6581287092369106},{"$f":"VLOOKUP(AM$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q125*1000","v":4.6581287092369106},{"$f":"VLOOKUP(AN$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R125*1000","v":4.6581287092369106},{"$f":"VLOOKUP(AO$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S125*1000","v":4.6581287092369106},{"$f":"VLOOKUP(AP$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T125*1000","v":4.6581287092369106},{"$f":"VLOOKUP(AQ$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U125*1000","v":4.6581287092369106},{"$f":"VLOOKUP(AR$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V125*1000","v":4.6581287092369106},{"$f":"VLOOKUP(AS$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W125*1000","v":4.6581287092369106}]
[2035,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BE534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BF534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BG534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BH534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BI534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BJ534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BK534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BL534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BM534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BN534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BO534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BP534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BQ534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BR534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BS534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BT534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BU534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BV534","v":405299.66652886645},{"$f":"'Wind PPA Analysis'!BW534","v":405299.66652886645},null,2.6451345752994899,{"$f":"VLOOKUP(Z$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D126*1000","v":4.1216999653003956},{"$f":"VLOOKUP(AA$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E126*1000","v":4.1750673847921469},{"$f":"VLOOKUP(AB$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F126*1000","v":4.1700530847567983},{"$f":"VLOOKUP(AC$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G126*1000","v":4.2521213775293401},{"$f":"VLOOKUP(AD$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H126*1000","v":4.2621555141597165},{"$f":"VLOOKUP(AE$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I126*1000","v":4.291666292502744},{"$f":"VLOOKUP(AF$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J126*1000","v":4.3755353293304386},{"$f":"VLOOKUP(AG$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K126*1000","v":4.3911411116002705},{"$f":"VLOOKUP(AH$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L126*1000","v":4.4093370271612606},{"$f":"VLOOKUP(AI$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M126*1000","v":4.6562946160791352},{"$f":"VLOOKUP(AJ$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N126*1000","v":4.6441961208742883},{"$f":"VLOOKUP(AK$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O126*1000","v":4.6441961208742883},{"$f":"VLOOKUP(AL$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P126*1000","v":4.6441961208742883},{"$f":"VLOOKUP(AM$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q126*1000","v":4.6441961208742883},{"$f":"VLOOKUP(AN$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R126*1000","v":4.6441961208742883},{"$f":"VLOOKUP(AO$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S126*1000","v":4.6441961208742883},{"$f":"VLOOKUP(AP$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T126*1000","v":4.6441961208742883},{"$f":"VLOOKUP(AQ$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U126*1000","v":4.6441961208742883},{"$f":"VLOOKUP(AR$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V126*1000","v":4.6441961208742883},{"$f":"VLOOKUP(AS$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W126*1000","v":4.6441961208742883}]
[2036,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BE574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BF574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BG574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BH574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BI574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BJ574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BK574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BL574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BM574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BN574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BO574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BP574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BQ574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BR574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BS574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BT574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BU574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BV574","v":406515.56552845298},{"$f":"'Wind PPA Analysis'!BW574","v":406515.56552845298},null,2.6565976534058779,{"$f":"VLOOKUP(Z$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D127*1000","v":4.1625796458545841},{"$f":"VLOOKUP(AA$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E127*1000","v":4.1575803437256216},{"$f":"VLOOKUP(AB$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F127*1000","v":4.239403168025266},{"$f":"VLOOKUP(AC$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G127*1000","v":4.2494072922828687},{"$f":"VLOOKUP(AD$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H127*1000","v":4.2788298030934637},{"$f":"VLOOKUP(AE$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I127*1000","v":4.3624479853743159},{"$f":"VLOOKUP(AF$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J127*1000","v":4.3780070903292829},{"$f":"VLOOKUP(AG$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K127*1000","v":4.3961485814170107},{"$f":"VLOOKUP(AH$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L127*1000","v":4.6423675135385203},{"$f":"VLOOKUP(AI$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M127*1000","v":4.6303052052585141},{"$f":"VLOOKUP(AJ$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N127*1000","v":4.6303052052585141},{"$f":"VLOOKUP(AK$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O127*1000","v":4.6303052052585141},{"$f":"VLOOKUP(AL$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P127*1000","v":4.6303052052585141},{"$f":"VLOOKUP(AM$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q127*1000","v":4.6303052052585141},{"$f":"VLOOKUP(AN$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R127*1000","v":4.6303052052585141},{"$f":"VLOOKUP(AO$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S127*1000","v":4.6303052052585141},{"$f":"VLOOKUP(AP$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T127*1000","v":4.6303052052585141},{"$f":"VLOOKUP(AQ$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U127*1000","v":4.6303052052585141},{"$f":"VLOOKUP(AR$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V127*1000","v":4.6303052052585141},{"$f":"VLOOKUP(AS$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W127*1000","v":4.6303052052585141}]
[2037,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BE614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BF614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BG614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BH614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BI614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BJ614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BK614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BL614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BM614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BN614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BO614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BP614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BQ614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BR614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BS614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BT614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BU614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BV614","v":407735.11222503829},{"$f":"'Wind PPA Analysis'!BW614","v":407735.11222503829},null,2.6663279620494862,{"$f":"VLOOKUP(Z$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D128*1000","v":4.1451449089986259},{"$f":"VLOOKUP(AA$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E128*1000","v":4.2267229990281816},{"$f":"VLOOKUP(AB$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F128*1000","v":4.236697200680827},{"$f":"VLOOKUP(AC$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G128*1000","v":4.2660317079695567},{"$f":"VLOOKUP(AD$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H128*1000","v":4.3493997860162681},{"$f":"VLOOKUP(AE$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I128*1000","v":4.3649123532694745},{"$f":"VLOOKUP(AF$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J128*1000","v":4.3829995826690036},{"$f":"VLOOKUP(AG$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K128*1000","v":4.6284820673365115},{"$f":"VLOOKUP(AH$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L128*1000","v":4.6164558377452787},{"$f":"VLOOKUP(AI$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M128*1000","v":4.6164558377452787},{"$f":"VLOOKUP(AJ$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N128*1000","v":4.6164558377452787},{"$f":"VLOOKUP(AK$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O128*1000","v":4.6164558377452787},{"$f":"VLOOKUP(AL$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P128*1000","v":4.6164558377452787},{"$f":"VLOOKUP(AM$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q128*1000","v":4.6164558377452787},{"$f":"VLOOKUP(AN$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R128*1000","v":4.6164558377452787},{"$f":"VLOOKUP(AO$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S128*1000","v":4.6164558377452787},{"$f":"VLOOKUP(AP$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T128*1000","v":4.6164558377452787},{"$f":"VLOOKUP(AQ$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U128*1000","v":4.6164558377452787},{"$f":"VLOOKUP(AR$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V128*1000","v":4.6164558377452787},{"$f":"VLOOKUP(AS$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W128*1000","v":4.6164558377452787}]
[2038,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BE654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BF654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BG654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BH654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BI654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BJ654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BK654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BL654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BM654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BN654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BO654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BP654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BQ654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BR654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BS654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BT654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BU654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BV654","v":408958.31756171334},{"$f":"'Wind PPA Analysis'!BW654","v":408958.31756171334},null,2.6774319837269629,{"$f":"VLOOKUP(Z$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D129*1000","v":4.2140807567579079},{"$f":"VLOOKUP(AA$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E129*1000","v":4.2240251253049124},{"$f":"VLOOKUP(AB$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F129*1000","v":4.2532718922926787},{"$f":"VLOOKUP(AC$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G129*1000","v":4.3363906141737472},{"$f":"VLOOKUP(AD$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H129*1000","v":4.3518567829207138},{"$f":"VLOOKUP(AE$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I129*1000","v":4.3698899129302138},{"$f":"VLOOKUP(AF$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J129*1000","v":4.6146381528778786},{"$f":"VLOOKUP(AG$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K129*1000","v":4.6026478940630895},{"$f":"VLOOKUP(AH$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L129*1000","v":4.6026478940630895},{"$f":"VLOOKUP(AI$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M129*1000","v":4.6026478940630895},{"$f":"VLOOKUP(AJ$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N129*1000","v":4.6026478940630895},{"$f":"VLOOKUP(AK$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O129*1000","v":4.6026478940630895},{"$f":"VLOOKUP(AL$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P129*1000","v":4.6026478940630895},{"$f":"VLOOKUP(AM$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q129*1000","v":4.6026478940630895},{"$f":"VLOOKUP(AN$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R129*1000","v":4.6026478940630895},{"$f":"VLOOKUP(AO$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S129*1000","v":4.6026478940630895},{"$f":"VLOOKUP(AP$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T129*1000","v":4.6026478940630895},{"$f":"VLOOKUP(AQ$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U129*1000","v":4.6026478940630895},{"$f":"VLOOKUP(AR$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V129*1000","v":4.6026478940630895},{"$f":"VLOOKUP(AS$62+$A129-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W129*1000","v":4.6026478940630895}]
[2039,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BE694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BF694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BG694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BH694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BI694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BJ694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BK694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BL694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BM694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BN694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BO694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BP694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BQ694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BR694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BS694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BT694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BU694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BV694","v":410185.19251439843},{"$f":"'Wind PPA Analysis'!BW694","v":410185.19251439843},null,2.6852340948377278,{"$f":"VLOOKUP(Z$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D130*1000","v":4.2113909524475703},{"$f":"VLOOKUP(AA$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E130*1000","v":4.2405502415679752},{"$f":"VLOOKUP(AB$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F130*1000","v":4.3234203531144049},{"$f":"VLOOKUP(AC$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G130*1000","v":4.338840262134311},{"$f":"VLOOKUP(AD$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H130*1000","v":4.3568194545665149},{"$f":"VLOOKUP(AE$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I130*1000","v":4.6008356459400588},{"$f":"VLOOKUP(AF$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AG$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AH$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AI$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AJ$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AK$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AL$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AM$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AN$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AO$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AP$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AQ$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AR$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V130*1000","v":4.5888812503121539},{"$f":"VLOOKUP(AS$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W130*1000","v":4.5888812503121539}]
[2040,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BE734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BF734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BG734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BH734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BI734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BJ734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BK734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BL734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BM734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BN734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BO734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BP734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BQ734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BR734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BS734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BT734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BU734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BV734","v":411415.74809194158},{"$f":"'Wind PPA Analysis'!BW734","v":411415.74809194158},null,2.6934748511584528,{"$f":"VLOOKUP(Z$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D131*1000","v":4.2278666416430459},{"$f":"VLOOKUP(AA$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E131*1000","v":4.3104888864550404},{"$f":"VLOOKUP(AB$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F131*1000","v":4.3258626741119759},{"$f":"VLOOKUP(AC$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G131*1000","v":4.3437880902956287},{"$f":"VLOOKUP(AD$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H131*1000","v":4.5870744226720435},{"$f":"VLOOKUP(AE$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AF$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AG$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AH$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AI$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AJ$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AK$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AL$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AM$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AN$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AO$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AP$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AQ$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AR$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V131*1000","v":4.5751557829632645},{"$f":"VLOOKUP(AS$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W131*1000","v":4.5751557829632645}]
[2041,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BE774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BF774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BG774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BH774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BI774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BJ774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BK774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BL774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BM774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BN774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BO774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BP774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BQ774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BR774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BS774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BT774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BU774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BV774","v":412649.9953362174},{"$f":"'Wind PPA Analysis'!BW774","v":412649.9953362174},null,2.7011257604678609,{"$f":"VLOOKUP(Z$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D132*1000","v":4.2975960981605583},{"$f":"VLOOKUP(AA$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E132*1000","v":4.3129239024047621},{"$f":"VLOOKUP(AB$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F132*1000","v":4.3307957031860704},{"$f":"VLOOKUP(AC$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G132*1000","v":4.5733543595932638},{"$f":"VLOOKUP(AD$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AE$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AF$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AG$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AH$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AI$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AJ$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AK$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AL$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AM$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AN$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AO$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AP$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AQ$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AR$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V132*1000","v":4.5614713688566946},{"$f":"VLOOKUP(AS$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W132*1000","v":4.5614713688566946}]
[2042,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BE814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BF814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BG814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BH814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BI814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BJ814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BK814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BL814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BM814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BN814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BO814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BP814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BQ814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BR814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BS814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BT814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BU814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BV814","v":413887.94532222598},{"$f":"'Wind PPA Analysis'!BW814","v":413887.94532222598},null,2.7052125107468785,{"$f":"VLOOKUP(Z$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D133*1000","v":4.3000238309120258},{"$f":"VLOOKUP(AA$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E133*1000","v":4.3178421766561028},{"$f":"VLOOKUP(AB$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F133*1000","v":4.5596753335924873},{"$f":"VLOOKUP(AC$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AD$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AE$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AF$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AG$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AH$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AI$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AJ$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AK$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AL$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AM$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AN$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AO$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AP$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AQ$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AR$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V133*1000","v":4.5478278852010918},{"$f":"VLOOKUP(AS$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W133*1000","v":4.5478278852010918}]
[2043,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BE854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BF854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BG854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BH854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BI854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BJ854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BK854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BL854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BM854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BN854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BO854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BP854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BQ854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BR854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BS854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BT854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BU854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BV854","v":415129.60915819264},{"$f":"'Wind PPA Analysis'!BW854","v":415129.60915819264},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z134:AS134))*0.6","v":2.709220425566405},{"$f":"VLOOKUP(Z$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D134*1000","v":4.3049273944726849},{"$f":"VLOOKUP(AA$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E134*1000","v":4.5460372219267073},{"$f":"VLOOKUP(AB$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AC$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AD$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AE$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AF$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AG$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AH$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AI$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AJ$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AK$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AL$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AM$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AN$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AO$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AP$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AQ$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AR$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V134*1000","v":4.5342252095723756},{"$f":"VLOOKUP(AS$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W134*1000","v":4.5342252095723756}]
[2044,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BE894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BF894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BG894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BH894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BI894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BJ894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BK894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BL894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BM894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BN894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BO894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BP894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BQ894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BR894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BS894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BT894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BU894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BV894","v":416374.99798566708},{"$f":"'Wind PPA Analysis'!BW894","v":416374.99798566708},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z135:AS135))*0.6","v":2.7130085315349808},{"$f":"VLOOKUP(Z$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D135*1000","v":4.5324399022200481},{"$f":"VLOOKUP(AA$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AB$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AC$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AD$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AE$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AF$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AG$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AH$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AI$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AJ$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AK$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AL$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AM$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AN$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AO$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AP$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AQ$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AR$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V135*1000","v":4.5206632199126391},{"$f":"VLOOKUP(AS$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W135*1000","v":4.5206632199126391}]
[2045,{"$f":"'Resource Options'!$B$19","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BE934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BF934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BG934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BH934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BI934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BJ934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BK934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BL934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BM934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BN934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BO934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BP934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BQ934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BR934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BS934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BT934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BU934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BV934","v":417624.12297962402},{"$f":"'Wind PPA Analysis'!BW934","v":417624.12297962402},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z136:AS136))*0.6","v":2.7042850767174325},{"$f":"VLOOKUP(Z$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AA$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AB$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AC$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AD$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AE$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AF$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AG$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AH$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AI$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AJ$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AK$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AL$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AM$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AN$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AO$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AP$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AQ$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AR$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V136*1000","v":4.5071417945290522},{"$f":"VLOOKUP(AS$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W136*1000","v":4.5071417945290522}]
[]
[2022,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CE14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CF14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CG14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CH14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CI14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CJ14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CK14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CL14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CM14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CN14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CO14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CP14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CQ14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CR14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CS14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CT14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CU14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CV14","v":481800.00000000006},{"$f":"'Wind PPA Analysis'!CW14","v":481800.00000000006},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z138:AS138))*0.6","v":2.0040027647671086},{"$f":"VLOOKUP(Z$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D138*1000","v":3.1893015131758964},{"$f":"VLOOKUP(AA$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E138*1000","v":3.1437851220020834},{"$f":"VLOOKUP(AB$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F138*1000","v":3.1443021851133954},{"$f":"VLOOKUP(AC$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G138*1000","v":3.1789861815065876},{"$f":"VLOOKUP(AD$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H138*1000","v":3.2821150211404677},{"$f":"VLOOKUP(AE$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I138*1000","v":3.3066876790498791},{"$f":"VLOOKUP(AF$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J138*1000","v":3.3351952264186395},{"$f":"VLOOKUP(AG$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K138*1000","v":3.3622268120388528},{"$f":"VLOOKUP(AH$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L138*1000","v":3.3569372037407708},{"$f":"VLOOKUP(AI$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M138*1000","v":3.3890355106296894},{"$f":"VLOOKUP(AJ$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N138*1000","v":3.3997665774396211},{"$f":"VLOOKUP(AK$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O138*1000","v":3.4349107157953482},{"$f":"VLOOKUP(AL$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P138*1000","v":3.4383227279163315},{"$f":"VLOOKUP(AM$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q138*1000","v":3.4672553372110642},{"$f":"VLOOKUP(AN$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R138*1000","v":3.5121490634948183},{"$f":"VLOOKUP(AO$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S138*1000","v":3.5079309353665442},{"$f":"VLOOKUP(AP$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T138*1000","v":3.5769684025589576},{"$f":"VLOOKUP(AQ$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U138*1000","v":3.585409316278751},{"$f":"VLOOKUP(AR$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V138*1000","v":3.6102343653062237},{"$f":"VLOOKUP(AS$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W138*1000","v":3.6807866539288092}]
[2023,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD54","v":483245.4},{"$f":"'Wind PPA Analysis'!CE54","v":483245.4},{"$f":"'Wind PPA Analysis'!CF54","v":483245.4},{"$f":"'Wind PPA Analysis'!CG54","v":483245.4},{"$f":"'Wind PPA Analysis'!CH54","v":483245.4},{"$f":"'Wind PPA Analysis'!CI54","v":483245.4},{"$f":"'Wind PPA Analysis'!CJ54","v":483245.4},{"$f":"'Wind PPA Analysis'!CK54","v":483245.4},{"$f":"'Wind PPA Analysis'!CL54","v":483245.4},{"$f":"'Wind PPA Analysis'!CM54","v":483245.4},{"$f":"'Wind PPA Analysis'!CN54","v":483245.4},{"$f":"'Wind PPA Analysis'!CO54","v":483245.4},{"$f":"'Wind PPA Analysis'!CP54","v":483245.4},{"$f":"'Wind PPA Analysis'!CQ54","v":483245.4},{"$f":"'Wind PPA Analysis'!CR54","v":483245.4},{"$f":"'Wind PPA Analysis'!CS54","v":483245.4},{"$f":"'Wind PPA Analysis'!CT54","v":483245.4},{"$f":"'Wind PPA Analysis'!CU54","v":483245.4},{"$f":"'Wind PPA Analysis'!CV54","v":483245.4},{"$f":"'Wind PPA Analysis'!CW54","v":483245.4},null,2.0116568230362222,{"$f":"VLOOKUP(Z$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D139*1000","v":3.134381976073862},{"$f":"VLOOKUP(AA$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E139*1000","v":3.1348974926354889},{"$f":"VLOOKUP(AB$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F139*1000","v":3.1694777482618024},{"$f":"VLOOKUP(AC$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G139*1000","v":3.2722981267601874},{"$f":"VLOOKUP(AD$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H139*1000","v":3.2967972871883147},{"$f":"VLOOKUP(AE$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I139*1000","v":3.325219567715493},{"$f":"VLOOKUP(AF$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J139*1000","v":3.3521703011354469},{"$f":"VLOOKUP(AG$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K139*1000","v":3.3468965141981766},{"$f":"VLOOKUP(AH$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L139*1000","v":3.3788988141871283},{"$f":"VLOOKUP(AI$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M139*1000","v":3.3895977840873592},{"$f":"VLOOKUP(AJ$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N139*1000","v":3.4246368053792109},{"$f":"VLOOKUP(AK$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O139*1000","v":3.4280386120800914},{"$f":"VLOOKUP(AL$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P139*1000","v":3.4568846831615798},{"$f":"VLOOKUP(AM$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q139*1000","v":3.5016441311015143},{"$f":"VLOOKUP(AN$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R139*1000","v":3.4974386195080203},{"$f":"VLOOKUP(AO$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S139*1000","v":3.566269593777625},{"$f":"VLOOKUP(AP$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T139*1000","v":3.5746852604972599},{"$f":"VLOOKUP(AQ$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U139*1000","v":3.599436057134819},{"$f":"VLOOKUP(AR$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V139*1000","v":3.6697773219629206},{"$f":"VLOOKUP(AS$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W139*1000","v":3.6828659480520356}]
[2024,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CE94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CF94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CG94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CH94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CI94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CJ94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CK94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CL94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CM94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CN94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CO94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CP94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CQ94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CR94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CS94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CT94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CU94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CV94","v":484695.13619999989},{"$f":"'Wind PPA Analysis'!CW94","v":484695.13619999989},null,2.0228919567951928,{"$f":"VLOOKUP(Z$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D140*1000","v":3.1255209298459521},{"$f":"VLOOKUP(AA$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E140*1000","v":3.1599977549968128},{"$f":"VLOOKUP(AB$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F140*1000","v":3.2625105949752622},{"$f":"VLOOKUP(AC$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G140*1000","v":3.28693647775505},{"$f":"VLOOKUP(AD$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H140*1000","v":3.3152737464760658},{"$f":"VLOOKUP(AE$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I140*1000","v":3.342143869526867},{"$f":"VLOOKUP(AF$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J140*1000","v":3.3368858566282924},{"$f":"VLOOKUP(AG$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K140*1000","v":3.3687924368764994},{"$f":"VLOOKUP(AH$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L140*1000","v":3.3794594058697505},{"$f":"VLOOKUP(AI$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M140*1000","v":3.4143936245056943},{"$f":"VLOOKUP(AJ$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N140*1000","v":3.4177852563111588},{"$f":"VLOOKUP(AK$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O140*1000","v":3.4465450480175281},{"$f":"VLOOKUP(AL$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P140*1000","v":3.4911706192437832},{"$f":"VLOOKUP(AM$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q140*1000","v":3.4869776864486748},{"$f":"VLOOKUP(AN$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R140*1000","v":3.5556027854213617},{"$f":"VLOOKUP(AO$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S140*1000","v":3.5639932806552945},{"$f":"VLOOKUP(AP$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T140*1000","v":3.5886700469938391},{"$f":"VLOOKUP(AQ$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U140*1000","v":3.6588009192053059},{"$f":"VLOOKUP(AR$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V140*1000","v":3.6718503968614526},{"$f":"VLOOKUP(AS$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W140*1000","v":3.687065731116455}]
[2025,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CE134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CF134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CG134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CH134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CI134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CJ134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CK134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CL134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CM134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CN134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CO134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CP134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CQ134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CR134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CS134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CT134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CU134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CV134","v":486149.22160859988},{"$f":"'Wind PPA Analysis'!CW134","v":486149.22160859988},null,2.0382793922550211,{"$f":"VLOOKUP(Z$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D141*1000","v":3.1505461166468725},{"$f":"VLOOKUP(AA$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E141*1000","v":3.2527523379613785},{"$f":"VLOOKUP(AB$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F141*1000","v":3.2771051622682461},{"$f":"VLOOKUP(AC$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G141*1000","v":3.3053576734556986},{"$f":"VLOOKUP(AD$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H141*1000","v":3.3321474272451312},{"$f":"VLOOKUP(AE$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I141*1000","v":3.3269051412046782},{"$f":"VLOOKUP(AF$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J141*1000","v":3.3587162880124621},{"$f":"VLOOKUP(AG$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K141*1000","v":3.3693513518143079},{"$f":"VLOOKUP(AH$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L141*1000","v":3.4041810812619091},{"$f":"VLOOKUP(AI$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M141*1000","v":3.4075625686053428},{"$f":"VLOOKUP(AJ$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N141*1000","v":3.4362363390005264},{"$f":"VLOOKUP(AK$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O141*1000","v":3.4807284339419575},{"$f":"VLOOKUP(AL$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P141*1000","v":3.4765480423217099},{"$f":"VLOOKUP(AM$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q141*1000","v":3.5449678817760337},{"$f":"VLOOKUP(AN$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R141*1000","v":3.5533332808128559},{"$f":"VLOOKUP(AO$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S141*1000","v":3.5779362382790021},{"$f":"VLOOKUP(AP$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T141*1000","v":3.6478573471638147},{"$f":"VLOOKUP(AQ$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U141*1000","v":3.6608677934810094},{"$f":"VLOOKUP(AR$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V141*1000","v":3.6760376182616703},{"$f":"VLOOKUP(AS$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W141*1000","v":3.8819246669007641}]
[2026,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CE174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CF174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CG174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CH174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CI174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CJ174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CK174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CL174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CM174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CN174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CO174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CP174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CQ174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CR174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CS174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CT174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CU174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CV174","v":487607.66927342559},{"$f":"'Wind PPA Analysis'!CW174","v":487607.66927342559},null,2.0529407233778389,{"$f":"VLOOKUP(Z$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D142*1000","v":3.2430232681569082},{"$f":"VLOOKUP(AA$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E142*1000","v":3.2673032525107142},{"$f":"VLOOKUP(AB$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F142*1000","v":3.2954712596766695},{"$f":"VLOOKUP(AC$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G142*1000","v":3.3221808845913583},{"$f":"VLOOKUP(AD$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H142*1000","v":3.3169542783695705},{"$f":"VLOOKUP(AE$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I142*1000","v":3.3486702771809198},{"$f":"VLOOKUP(AF$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J142*1000","v":3.359273531220647},{"$f":"VLOOKUP(AG$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K142*1000","v":3.3939990840098799},{"$f":"VLOOKUP(AH$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L142*1000","v":3.3973704572336425},{"$f":"VLOOKUP(AI$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M142*1000","v":3.4259584636096982},{"$f":"VLOOKUP(AJ$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N142*1000","v":3.470317481497466},{"$f":"VLOOKUP(AK$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O142*1000","v":3.4661495935410875},{"$f":"VLOOKUP(AL$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P142*1000","v":3.5343647874137929},{"$f":"VLOOKUP(AM$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q142*1000","v":3.5427051653169062},{"$f":"VLOOKUP(AN$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R142*1000","v":3.5672345346749776},{"$f":"VLOOKUP(AO$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S142*1000","v":3.6369465076408924},{"$f":"VLOOKUP(AP$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T142*1000","v":3.6499180393629218},{"$f":"VLOOKUP(AQ$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U142*1000","v":3.6650424907893027},{"$f":"VLOOKUP(AR$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V142*1000","v":3.870313725723594},{"$f":"VLOOKUP(AS$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W142*1000","v":3.8602574522459183}]
[2027,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CE214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CF214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CG214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CH214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CI214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CJ214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CK214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CL214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CM214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CN214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CO214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CP214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CQ214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CR214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CS214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CT214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CU214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CV214","v":489070.49228124588},{"$f":"'Wind PPA Analysis'!CW214","v":489070.49228124588},null,2.0632622524361781,{"$f":"VLOOKUP(Z$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D143*1000","v":3.257530660529127},{"$f":"VLOOKUP(AA$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E143*1000","v":3.2856144164273871},{"$f":"VLOOKUP(AB$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F143*1000","v":3.3122441521349533},{"$f":"VLOOKUP(AC$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G143*1000","v":3.3070331788330711},{"$f":"VLOOKUP(AD$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H143*1000","v":3.3386543142382052},{"$f":"VLOOKUP(AE$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I143*1000","v":3.3492258536596675},{"$f":"VLOOKUP(AF$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J143*1000","v":3.3838475413857227},{"$f":"VLOOKUP(AG$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K143*1000","v":3.3872088307414185},{"$f":"VLOOKUP(AH$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L143*1000","v":3.4157113296208355},{"$f":"VLOOKUP(AI$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M143*1000","v":3.4599376684919902},{"$f":"VLOOKUP(AJ$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N143*1000","v":3.4557822468006849},{"$f":"VLOOKUP(AK$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O143*1000","v":3.5237934071922163},{"$f":"VLOOKUP(AL$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P143*1000","v":3.5321088388005046},{"$f":"VLOOKUP(AM$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q143*1000","v":3.5565648401545138},{"$f":"VLOOKUP(AN$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R143*1000","v":3.6260683027326941},{"$f":"VLOOKUP(AO$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S143*1000","v":3.6390010362541587},{"$f":"VLOOKUP(AP$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T143*1000","v":3.6540802500391854},{"$f":"VLOOKUP(AQ$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U143*1000","v":3.8587375131840416},{"$f":"VLOOKUP(AR$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V143*1000","v":3.8487113182910453},{"$f":"VLOOKUP(AS$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W143*1000","v":3.8487113182910453}]
[2028,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CE254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CF254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CG254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CH254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CI254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CJ254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CK254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CL254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CM254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CN254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CO254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CP254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CQ254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CR254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CS254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CT254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CU254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CV254","v":490537.70375808945},{"$f":"'Wind PPA Analysis'!CW254","v":490537.70375808945},null,2.0732681274057891,{"$f":"VLOOKUP(Z$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D144*1000","v":3.2757870552616035},{"$f":"VLOOKUP(AA$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E144*1000","v":3.3023371407128157},{"$f":"VLOOKUP(AB$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F144*1000","v":3.2971417535723551},{"$f":"VLOOKUP(AC$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G144*1000","v":3.3286683093102756},{"$f":"VLOOKUP(AD$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H144*1000","v":3.3392082289727503},{"$f":"VLOOKUP(AE$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I144*1000","v":3.3737263622988274},{"$f":"VLOOKUP(AF$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J144*1000","v":3.3770775979475767},{"$f":"VLOOKUP(AG$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K144*1000","v":3.4054948450855798},{"$f":"VLOOKUP(AH$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L144*1000","v":3.4495889017866315},{"$f":"VLOOKUP(AI$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M144*1000","v":3.4454459090734657},{"$f":"VLOOKUP(AJ$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N144*1000","v":3.5132536462534572},{"$f":"VLOOKUP(AK$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O144*1000","v":3.5215442061819595},{"$f":"VLOOKUP(AL$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P144*1000","v":3.5459270589775822},{"$f":"VLOOKUP(AM$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q144*1000","v":3.6152226348282106},{"$f":"VLOOKUP(AN$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R144*1000","v":3.6281166861955731},{"$f":"VLOOKUP(AO$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S144*1000","v":3.6431507976462476},{"$f":"VLOOKUP(AP$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T144*1000","v":3.8471959254078194},{"$f":"VLOOKUP(AQ$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U144*1000","v":3.8371997191336455},{"$f":"VLOOKUP(AR$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V144*1000","v":3.8371997191336455},{"$f":"VLOOKUP(AS$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W144*1000","v":3.8371997191336455}]
[2029,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CE294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CF294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CG294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CH294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CI294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CJ294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CK294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CL294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CM294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CN294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CO294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CP294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CQ294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CR294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CS294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CT294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CU294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CV294","v":492009.31686936371},{"$f":"'Wind PPA Analysis'!CW294","v":492009.31686936371},null,2.0827319455154205,{"$f":"VLOOKUP(Z$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D145*1000","v":3.29245976142853},{"$f":"VLOOKUP(AA$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E145*1000","v":3.2872799138308628},{"$f":"VLOOKUP(AB$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F145*1000","v":3.3187121727919004},{"$f":"VLOOKUP(AC$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G145*1000","v":3.3292205672709376},{"$f":"VLOOKUP(AD$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H145*1000","v":3.3636354559310346},{"$f":"VLOOKUP(AE$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I145*1000","v":3.3669766679437458},{"$f":"VLOOKUP(AF$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J145*1000","v":3.3953089183305885},{"$f":"VLOOKUP(AG$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K145*1000","v":3.4392710885210684},{"$f":"VLOOKUP(AH$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L145*1000","v":3.4351404876106337},{"$f":"VLOOKUP(AI$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M145*1000","v":3.5027454100233872},{"$f":"VLOOKUP(AJ$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N145*1000","v":3.5110111726639679},{"$f":"VLOOKUP(AK$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O145*1000","v":3.5353210956905108},{"$f":"VLOOKUP(AL$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P145*1000","v":3.6044094066083856},{"$f":"VLOOKUP(AM$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q145*1000","v":3.6172648915210104},{"$f":"VLOOKUP(AN$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R145*1000","v":3.6322540355396291},{"$f":"VLOOKUP(AO$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S145*1000","v":3.8356888588313254},{"$f":"VLOOKUP(AP$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T145*1000","v":3.8257225514792079},{"$f":"VLOOKUP(AQ$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U145*1000","v":3.8257225514792079},{"$f":"VLOOKUP(AR$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V145*1000","v":3.8257225514792079},{"$f":"VLOOKUP(AS$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W145*1000","v":3.8257225514792079}]
[2030,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CE334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CF334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CG334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CH334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CI334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CJ334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CK334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CL334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CM334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CN334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CO334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CP334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CQ334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CR334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CS334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CT334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CU334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CV334","v":493485.34481997171},{"$f":"'Wind PPA Analysis'!CW334","v":493485.34481997171},null,2.0917069887913624,{"$f":"VLOOKUP(Z$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D146*1000","v":3.2774475711175106},{"$f":"VLOOKUP(AA$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E146*1000","v":3.3087858153458631},{"$f":"VLOOKUP(AB$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F146*1000","v":3.319262778934136},{"$f":"VLOOKUP(AC$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G146*1000","v":3.3535747317358275},{"$f":"VLOOKUP(AD$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H146*1000","v":3.3569059500934655},{"$f":"VLOOKUP(AE$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I146*1000","v":3.3851534579567186},{"$f":"VLOOKUP(AF$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J146*1000","v":3.4289841361127307},{"$f":"VLOOKUP(AG$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K146*1000","v":3.4248658899408126},{"$f":"VLOOKUP(AH$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L146*1000","v":3.4922686042107554},{"$f":"VLOOKUP(AI$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M146*1000","v":3.5005096437327703},{"$f":"VLOOKUP(AJ$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N146*1000","v":3.524746855125136},{"$f":"VLOOKUP(AK$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O146*1000","v":3.5936285210452503},{"$f":"VLOOKUP(AL$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P146*1000","v":3.606445554856442},{"$f":"VLOOKUP(AM$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q146*1000","v":3.6213898659418038},{"$f":"VLOOKUP(AN$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R146*1000","v":3.8242162102007242},{"$f":"VLOOKUP(AO$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S146*1000","v":3.8142797123421821},{"$f":"VLOOKUP(AP$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T146*1000","v":3.8142797123421821},{"$f":"VLOOKUP(AQ$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U146*1000","v":3.8142797123421821},{"$f":"VLOOKUP(AR$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V146*1000","v":3.8142797123421821},{"$f":"VLOOKUP(AS$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W146*1000","v":3.8142797123421821}]
[2031,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CE374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CF374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CG374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CH374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CI374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CJ374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CK374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CL374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CM374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CN374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CO374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CP374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CQ374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CR374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CS374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CT374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CU374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CV374","v":494965.80085443158},{"$f":"'Wind PPA Analysis'!CW374","v":494965.80085443158},null,2.1019102161065804,{"$f":"VLOOKUP(Z$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D147*1000","v":3.2988891479021567},{"$f":"VLOOKUP(AA$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E147*1000","v":3.3093347746103055},{"$f":"VLOOKUP(AB$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F147*1000","v":3.3435440994375152},{"$f":"VLOOKUP(AC$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G147*1000","v":3.346865354031372},{"$f":"VLOOKUP(AD$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H147*1000","v":3.3750283728382042},{"$f":"VLOOKUP(AE$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I147*1000","v":3.418727952255963},{"$f":"VLOOKUP(AF$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J147*1000","v":3.4146220238692053},{"$f":"VLOOKUP(AG$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K147*1000","v":3.4818231348063371},{"$f":"VLOOKUP(AH$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L147*1000","v":3.4900395251572984},{"$f":"VLOOKUP(AI$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M147*1000","v":3.5142042423979429},{"$f":"VLOOKUP(AJ$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N147*1000","v":3.5828798814010479},{"$f":"VLOOKUP(AK$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O147*1000","v":3.5956585791190849},{"$f":"VLOOKUP(AL$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P147*1000","v":3.6105581913677014},{"$f":"VLOOKUP(AM$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q147*1000","v":3.8127778765710114},{"$f":"VLOOKUP(AN$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R147*1000","v":3.8028710990450474},{"$f":"VLOOKUP(AO$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S147*1000","v":3.8028710990450474},{"$f":"VLOOKUP(AP$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T147*1000","v":3.8028710990450474},{"$f":"VLOOKUP(AQ$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U147*1000","v":3.8028710990450474},{"$f":"VLOOKUP(AR$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V147*1000","v":3.8028710990450474},{"$f":"VLOOKUP(AS$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W147*1000","v":3.8028710990450474}]
[2032,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CE414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CF414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CG414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CH414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CI414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CJ414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CK414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CL414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CM414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CN414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CO414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CP414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CQ414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CR414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CS414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CT414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CU414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CV414","v":496450.69825699477},{"$f":"'Wind PPA Analysis'!CW414","v":496450.69825699477},null,2.1114098484001755,{"$f":"VLOOKUP(Z$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D148*1000","v":3.2994364652146619},{"$f":"VLOOKUP(AA$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E148*1000","v":3.3335434690304249},{"$f":"VLOOKUP(AB$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F148*1000","v":3.3368547896623855},{"$f":"VLOOKUP(AC$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G148*1000","v":3.3649335721218394},{"$f":"VLOOKUP(AD$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H148*1000","v":3.4085024449212002},{"$f":"VLOOKUP(AE$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I148*1000","v":3.4044087974767754},{"$f":"VLOOKUP(AF$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J148*1000","v":3.4714089080820911},{"$f":"VLOOKUP(AG$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K148*1000","v":3.4796007229883346},{"$f":"VLOOKUP(AH$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L148*1000","v":3.5036931629092156},{"$f":"VLOOKUP(AI$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M148*1000","v":3.5721633912273667},{"$f":"VLOOKUP(AJ$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N148*1000","v":3.5849038675165361},{"$f":"VLOOKUP(AK$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O148*1000","v":3.5997589146238305},{"$f":"VLOOKUP(AL$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P148*1000","v":3.801373755305097},{"$f":"VLOOKUP(AM$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q148*1000","v":3.7914966092173956},{"$f":"VLOOKUP(AN$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R148*1000","v":3.7914966092173956},{"$f":"VLOOKUP(AO$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S148*1000","v":3.7914966092173956},{"$f":"VLOOKUP(AP$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T148*1000","v":3.7914966092173956},{"$f":"VLOOKUP(AQ$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U148*1000","v":3.7914966092173956},{"$f":"VLOOKUP(AR$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V148*1000","v":3.7914966092173956},{"$f":"VLOOKUP(AS$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W148*1000","v":3.7914966092173956}]
[2033,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CE454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CF454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CG454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CH454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CI454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CJ454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CK454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CL454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CM454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CN454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CO454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CP454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CQ454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CR454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CS454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CT454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CU454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CV454","v":497940.05035176582},{"$f":"'Wind PPA Analysis'!CW454","v":497940.05035176582},null,2.1213139598566522,{"$f":"VLOOKUP(Z$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D149*1000","v":3.3235727507780899},{"$f":"VLOOKUP(AA$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E149*1000","v":3.3268741671609026},{"$f":"VLOOKUP(AB$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F149*1000","v":3.3548689652261605},{"$f":"VLOOKUP(AC$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G149*1000","v":3.3983075223541377},{"$f":"VLOOKUP(AD$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H149*1000","v":3.3942261191194167},{"$f":"VLOOKUP(AE$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I149*1000","v":3.4610258305903199},{"$f":"VLOOKUP(AF$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J149*1000","v":3.4691931435576611},{"$f":"VLOOKUP(AG$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K149*1000","v":3.493213522342189},{"$f":"VLOOKUP(AH$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L149*1000","v":3.5614789543642731},{"$f":"VLOOKUP(AI$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M149*1000","v":3.5741813235458979},{"$f":"VLOOKUP(AJ$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N149*1000","v":3.5889919388074079},{"$f":"VLOOKUP(AK$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O149*1000","v":3.7900037440728775},{"$f":"VLOOKUP(AL$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P149*1000","v":3.7801561407950106},{"$f":"VLOOKUP(AM$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q149*1000","v":3.7801561407950106},{"$f":"VLOOKUP(AN$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R149*1000","v":3.7801561407950106},{"$f":"VLOOKUP(AO$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S149*1000","v":3.7801561407950106},{"$f":"VLOOKUP(AP$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T149*1000","v":3.7801561407950106},{"$f":"VLOOKUP(AQ$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U149*1000","v":3.7801561407950106},{"$f":"VLOOKUP(AR$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V149*1000","v":3.7801561407950106},{"$f":"VLOOKUP(AS$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W149*1000","v":3.7801561407950106}]
[2034,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CE494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CF494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CG494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CH494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CI494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CJ494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CK494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CL494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CM494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CN494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CO494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CP494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CQ494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CR494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CS494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CT494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CU494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CV494","v":499433.870502821},{"$f":"'Wind PPA Analysis'!CW494","v":499433.870502821},null,2.1303477867215146,{"$f":"VLOOKUP(Z$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D150*1000","v":3.3169233969699934},{"$f":"VLOOKUP(AA$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E150*1000","v":3.3448344618406396},{"$f":"VLOOKUP(AB$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F150*1000","v":3.3881430930749135},{"$f":"VLOOKUP(AC$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G150*1000","v":3.384073897427136},{"$f":"VLOOKUP(AD$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H150*1000","v":3.4506738091628324},{"$f":"VLOOKUP(AE$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I150*1000","v":3.45881669347723},{"$f":"VLOOKUP(AF$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J150*1000","v":3.4827652266622029},{"$f":"VLOOKUP(AG$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K150*1000","v":3.5508264749394556},{"$f":"VLOOKUP(AH$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L150*1000","v":3.56349085099292},{"$f":"VLOOKUP(AI$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M150*1000","v":3.5782571673054924},{"$f":"VLOOKUP(AJ$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N150*1000","v":3.7786677408503277},{"$f":"VLOOKUP(AK$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O150*1000","v":3.7688495920189546},{"$f":"VLOOKUP(AL$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P150*1000","v":3.7688495920189546},{"$f":"VLOOKUP(AM$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q150*1000","v":3.7688495920189546},{"$f":"VLOOKUP(AN$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R150*1000","v":3.7688495920189546},{"$f":"VLOOKUP(AO$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S150*1000","v":3.7688495920189546},{"$f":"VLOOKUP(AP$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T150*1000","v":3.7688495920189546},{"$f":"VLOOKUP(AQ$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U150*1000","v":3.7688495920189546},{"$f":"VLOOKUP(AR$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V150*1000","v":3.7688495920189546},{"$f":"VLOOKUP(AS$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W150*1000","v":3.7688495920189546}]
[2035,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CE534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CF534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CG534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CH534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CI534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CJ534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CK534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CL534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CM534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CN534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CO534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CP534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CQ534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CR534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CS534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CT534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CU534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CV534","v":500932.17211432941},{"$f":"'Wind PPA Analysis'!CW534","v":500932.17211432941},null,2.1401543381968597,{"$f":"VLOOKUP(Z$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D151*1000","v":3.3348299719248655},{"$f":"VLOOKUP(AA$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E151*1000","v":3.3780090658772819},{"$f":"VLOOKUP(AB$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F151*1000","v":3.3739520413032267},{"$f":"VLOOKUP(AC$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G151*1000","v":3.440352750910102},{"$f":"VLOOKUP(AD$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H151*1000","v":3.4484712796383152},{"$f":"VLOOKUP(AE$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I151*1000","v":3.4723481821158559},{"$f":"VLOOKUP(AF$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J151*1000","v":3.5402058573673538},{"$f":"VLOOKUP(AG$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K151*1000","v":3.5528323539311266},{"$f":"VLOOKUP(AH$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L151*1000","v":3.5675545037941103},{"$f":"VLOOKUP(AI$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M151*1000","v":3.7673656439185725},{"$f":"VLOOKUP(AJ$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N151*1000","v":3.757576861434651},{"$f":"VLOOKUP(AK$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O151*1000","v":3.757576861434651},{"$f":"VLOOKUP(AL$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P151*1000","v":3.757576861434651},{"$f":"VLOOKUP(AM$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q151*1000","v":3.757576861434651},{"$f":"VLOOKUP(AN$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R151*1000","v":3.757576861434651},{"$f":"VLOOKUP(AO$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S151*1000","v":3.757576861434651},{"$f":"VLOOKUP(AP$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T151*1000","v":3.757576861434651},{"$f":"VLOOKUP(AQ$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U151*1000","v":3.757576861434651},{"$f":"VLOOKUP(AR$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V151*1000","v":3.757576861434651},{"$f":"VLOOKUP(AS$62+$A151-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W151*1000","v":3.757576861434651}]
[2036,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CE574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CF574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CG574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CH574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CI574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CJ574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CK574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CL574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CM574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CN574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CO574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CP574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CQ574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CR574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CS574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CT574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CU574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CV574","v":502434.96863067226},{"$f":"'Wind PPA Analysis'!CW574","v":502434.96863067226},null,2.1494290104829372,{"$f":"VLOOKUP(Z$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D152*1000","v":3.3679053498277995},{"$f":"VLOOKUP(AA$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E152*1000","v":3.3638604599234569},{"$f":"VLOOKUP(AB$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F152*1000","v":3.4300625632204418},{"$f":"VLOOKUP(AC$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G152*1000","v":3.4381568092106845},{"$f":"VLOOKUP(AD$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H152*1000","v":3.4619622952301663},{"$f":"VLOOKUP(AE$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I152*1000","v":3.5296170063483099},{"$f":"VLOOKUP(AF$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J152*1000","v":3.5422057367209652},{"$f":"VLOOKUP(AG$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K152*1000","v":3.5568838522373989},{"$f":"VLOOKUP(AH$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L152*1000","v":3.7560973518629845},{"$f":"VLOOKUP(AI$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M152*1000","v":3.7463378478909788},{"$f":"VLOOKUP(AJ$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N152*1000","v":3.7463378478909788},{"$f":"VLOOKUP(AK$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O152*1000","v":3.7463378478909788},{"$f":"VLOOKUP(AL$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P152*1000","v":3.7463378478909788},{"$f":"VLOOKUP(AM$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q152*1000","v":3.7463378478909788},{"$f":"VLOOKUP(AN$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R152*1000","v":3.7463378478909788},{"$f":"VLOOKUP(AO$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S152*1000","v":3.7463378478909788},{"$f":"VLOOKUP(AP$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T152*1000","v":3.7463378478909788},{"$f":"VLOOKUP(AQ$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U152*1000","v":3.7463378478909788},{"$f":"VLOOKUP(AR$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V152*1000","v":3.7463378478909788},{"$f":"VLOOKUP(AS$62+$A152-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W152*1000","v":3.7463378478909788}]
[2037,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CE614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CF614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CG614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CH614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CI614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CJ614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CK614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CL614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CM614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CN614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CO614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CP614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CQ614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CR614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CS614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CT614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CU614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CV614","v":503942.2735365642},{"$f":"'Wind PPA Analysis'!CW614","v":503942.2735365642},null,2.1573017147491291,{"$f":"VLOOKUP(Z$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D153*1000","v":3.3537990627352521},{"$f":"VLOOKUP(AA$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E153*1000","v":3.4198031537591649},{"$f":"VLOOKUP(AB$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F153*1000","v":3.42787318964176},{"$f":"VLOOKUP(AC$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G153*1000","v":3.4516074728117312},{"$f":"VLOOKUP(AD$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H153*1000","v":3.5190598268677071},{"$f":"VLOOKUP(AE$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I153*1000","v":3.5316109040089385},{"$f":"VLOOKUP(AF$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J153*1000","v":3.5462451168867393},{"$f":"VLOOKUP(AG$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K153*1000","v":3.744862763572268},{"$f":"VLOOKUP(AH$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L153*1000","v":3.7351324505393615},{"$f":"VLOOKUP(AI$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M153*1000","v":3.7351324505393615},{"$f":"VLOOKUP(AJ$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N153*1000","v":3.7351324505393615},{"$f":"VLOOKUP(AK$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O153*1000","v":3.7351324505393615},{"$f":"VLOOKUP(AL$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P153*1000","v":3.7351324505393615},{"$f":"VLOOKUP(AM$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q153*1000","v":3.7351324505393615},{"$f":"VLOOKUP(AN$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R153*1000","v":3.7351324505393615},{"$f":"VLOOKUP(AO$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S153*1000","v":3.7351324505393615},{"$f":"VLOOKUP(AP$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T153*1000","v":3.7351324505393615},{"$f":"VLOOKUP(AQ$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U153*1000","v":3.7351324505393615},{"$f":"VLOOKUP(AR$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V153*1000","v":3.7351324505393615},{"$f":"VLOOKUP(AS$62+$A153-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W153*1000","v":3.7351324505393615}]
[2038,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CE654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CF654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CG654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CH654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CI654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CJ654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CK654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CL654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CM654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CN654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CO654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CP654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CQ654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CR654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CS654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CT654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CU654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CV654","v":505454.10035717383},{"$f":"'Wind PPA Analysis'!CW654","v":505454.10035717383},null,2.166285877742725,{"$f":"VLOOKUP(Z$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D154*1000","v":3.409574430467762},{"$f":"VLOOKUP(AA$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E154*1000","v":3.4176203286557927},{"$f":"VLOOKUP(AB$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F154*1000","v":3.4412836219458942},{"$f":"VLOOKUP(AC$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G154*1000","v":3.508534224195123},{"$f":"VLOOKUP(AD$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H154*1000","v":3.5210477607267587},{"$f":"VLOOKUP(AE$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I154*1000","v":3.5356382022799},{"$f":"VLOOKUP(AF$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J154*1000","v":3.7336617782375563},{"$f":"VLOOKUP(AG$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K154*1000","v":3.7239605688328634},{"$f":"VLOOKUP(AH$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L154*1000","v":3.7239605688328634},{"$f":"VLOOKUP(AI$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M154*1000","v":3.7239605688328634},{"$f":"VLOOKUP(AJ$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N154*1000","v":3.7239605688328634},{"$f":"VLOOKUP(AK$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O154*1000","v":3.7239605688328634},{"$f":"VLOOKUP(AL$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P154*1000","v":3.7239605688328634},{"$f":"VLOOKUP(AM$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q154*1000","v":3.7239605688328634},{"$f":"VLOOKUP(AN$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R154*1000","v":3.7239605688328634},{"$f":"VLOOKUP(AO$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S154*1000","v":3.7239605688328634},{"$f":"VLOOKUP(AP$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T154*1000","v":3.7239605688328634},{"$f":"VLOOKUP(AQ$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U154*1000","v":3.7239605688328634},{"$f":"VLOOKUP(AR$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V154*1000","v":3.7239605688328634},{"$f":"VLOOKUP(AS$62+$A154-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W154*1000","v":3.7239605688328634}]
[2039,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CE694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CF694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CG694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CH694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CI694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CJ694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CK694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CL694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CM694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CN694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CO694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CP694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CQ694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CR694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CS694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CT694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CU694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CV694","v":506970.46265824535},{"$f":"'Wind PPA Analysis'!CW694","v":506970.46265824535},null,2.1725984949141623,{"$f":"VLOOKUP(Z$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D155*1000","v":3.4073981342530337},{"$f":"VLOOKUP(AA$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E155*1000","v":3.4309906499959064},{"$f":"VLOOKUP(AB$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F155*1000","v":3.4980401038834721},{"$f":"VLOOKUP(AC$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G155*1000","v":3.5105162120904874},{"$f":"VLOOKUP(AD$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H155*1000","v":3.5250630132401795},{"$f":"VLOOKUP(AE$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I155*1000","v":3.7224942953515012},{"$f":"VLOOKUP(AF$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AG$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AH$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AI$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AJ$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AK$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AL$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AM$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AN$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AO$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AP$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AQ$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AR$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V155*1000","v":3.7128221025252874},{"$f":"VLOOKUP(AS$62+$A155-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W155*1000","v":3.7128221025252874}]
[2040,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CE734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CF734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CG734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CH734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CI734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CJ734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CK734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CL734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CM734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CN734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CO734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CP734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CQ734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CR734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CS734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CT734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CU734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CV734","v":508491.37404621998},{"$f":"'Wind PPA Analysis'!CW734","v":508491.37404621998},null,2.1792660159372939,{"$f":"VLOOKUP(Z$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D156*1000","v":3.4207284646021012},{"$f":"VLOOKUP(AA$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E156*1000","v":3.4875773717681682},{"$f":"VLOOKUP(AB$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F156*1000","v":3.5000161635996894},{"$f":"VLOOKUP(AC$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G156*1000","v":3.5145194548755536},{"$f":"VLOOKUP(AD$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H156*1000","v":3.7113602147073803},{"$f":"VLOOKUP(AE$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AF$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AG$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AH$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AI$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AJ$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AK$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AL$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AM$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AN$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AO$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AP$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AQ$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AR$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V156*1000","v":3.7017169516702775},{"$f":"VLOOKUP(AS$62+$A156-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W156*1000","v":3.7017169516702775}]
[2041,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CE774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CF774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CG774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CH774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CI774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CJ774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CK774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CL774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CM774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CN774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CO774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CP774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CQ774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CR774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CS774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CT774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CU774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CV774","v":510016.84816835861},{"$f":"'Wind PPA Analysis'!CW774","v":510016.84816835861},null,2.1854562971058136,{"$f":"VLOOKUP(Z$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D157*1000","v":3.4771459339662698},{"$f":"VLOOKUP(AA$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E157*1000","v":3.4895475210365796},{"$f":"VLOOKUP(AB$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F157*1000","v":3.5040074325778203},{"$f":"VLOOKUP(AC$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G157*1000","v":3.700259436398186},{"$f":"VLOOKUP(AD$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AE$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AF$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AG$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AH$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AI$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AJ$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AK$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AL$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AM$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AN$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AO$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AP$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AQ$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AR$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V157*1000","v":3.6906450166204161},{"$f":"VLOOKUP(AS$62+$A157-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W157*1000","v":3.6906450166204161}]
[2042,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CE814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CF814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CG814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CH814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CI814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CJ814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CK814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CL814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CM814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CN814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CO814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CP814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CQ814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CR814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CS814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CT814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CU814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CV814","v":511546.89871286362},{"$f":"'Wind PPA Analysis'!CW814","v":511546.89871286362},null,2.1887628496042932,{"$f":"VLOOKUP(Z$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D158*1000","v":3.4791101904651844},{"$f":"VLOOKUP(AA$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E158*1000","v":3.4935268520217555},{"$f":"VLOOKUP(AB$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F158*1000","v":3.6891918608157392},{"$f":"VLOOKUP(AC$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AD$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AE$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AF$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AG$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AH$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AI$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AJ$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AK$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AL$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AM$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AN$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AO$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AP$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AQ$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AR$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V158*1000","v":3.6796061980263377},{"$f":"VLOOKUP(AS$62+$A158-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W158*1000","v":3.6796061980263377}]
[2043,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CE854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CF854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CG854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CH854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CI854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CJ854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CK854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CL854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CM854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CN854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CO854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CP854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CQ854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CR854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CS854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CT854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CU854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CV854","v":513081.53940900217},{"$f":"'Wind PPA Analysis'!CW854","v":513081.53940900217},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z159:AS159))*0.6","v":2.1920056170491824},{"$f":"VLOOKUP(Z$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D159*1000","v":3.4830776191642632},{"$f":"VLOOKUP(AA$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E159*1000","v":3.6781573886497898},{"$f":"VLOOKUP(AB$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AC$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AD$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AE$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AF$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AG$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AH$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AI$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AJ$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AK$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AL$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AM$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AN$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AO$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AP$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AQ$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AR$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V159*1000","v":3.6686003968358309},{"$f":"VLOOKUP(AS$62+$A159-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W159*1000","v":3.6686003968358309}]
[2044,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CE894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CF894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CG894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CH894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CI894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CJ894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CK894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CL894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CM894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CN894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CO894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CP894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CQ894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CR894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CS894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CT894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CU894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CV894","v":514620.78402722906},{"$f":"'Wind PPA Analysis'!CW894","v":514620.78402722906},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z160:AS160))*0.6","v":2.195070539151029},{"$f":"VLOOKUP(Z$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D160*1000","v":3.6671559208871294},{"$f":"VLOOKUP(AA$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AB$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AC$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AD$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AE$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AF$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AG$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AH$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AI$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AJ$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AK$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AL$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AM$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AN$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AO$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AP$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AQ$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AR$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V160*1000","v":3.6576275142929524},{"$f":"VLOOKUP(AS$62+$A160-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W160*1000","v":3.6576275142929524}]
[2045,{"$f":"'Resource Options'!$B$20","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CE934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CF934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CG934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CH934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CI934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CJ934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CK934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CL934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CM934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CN934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CO934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CP934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CQ934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CR934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CS934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CT934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CU934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CV934","v":516164.64637931064},{"$f":"'Wind PPA Analysis'!CW934","v":516164.64637931064},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z161:AS161))*0.6","v":2.1880124711622861},{"$f":"VLOOKUP(Z$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/D161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AA$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/E161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AB$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/F161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AC$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/G161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AD$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/H161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AE$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/I161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AF$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/J161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AG$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/K161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AH$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/L161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AI$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/M161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AJ$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/N161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AK$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/O161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AL$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/P161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AM$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/Q161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AN$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/R161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AO$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/S161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AP$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/T161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AQ$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/U161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AR$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/V161*1000","v":3.6466874519371419},{"$f":"VLOOKUP(AS$62+$A161-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$17/W161*1000","v":3.6466874519371419}]
[]
[2022,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF13","v":10950},{"$f":"'Solar PPA Analysis'!BG13","v":10895.25},{"$f":"'Solar PPA Analysis'!BH13","v":10840.77375},{"$f":"'Solar PPA Analysis'!BI13","v":10786.56988125},{"$f":"'Solar PPA Analysis'!BJ13","v":10732.637031843749},{"$f":"'Solar PPA Analysis'!BK13","v":10678.97384668453},{"$f":"'Solar PPA Analysis'!BL13","v":10625.578977451107},{"$f":"'Solar PPA Analysis'!BM13","v":10572.451082563852},{"$f":"'Solar PPA Analysis'!BN13","v":10519.588827151032},{"$f":"'Solar PPA Analysis'!BO13","v":10466.990883015276},{"$f":"'Solar PPA Analysis'!BP13","v":10414.655928600199},{"$f":"'Solar PPA Analysis'!BQ13","v":10362.582648957199},{"$f":"'Solar PPA Analysis'!BR13","v":10310.769735712413},{"$f":"'Solar PPA Analysis'!BS13","v":10259.21588703385},{"$f":"'Solar PPA Analysis'!BT13","v":10207.919807598681},{"$f":"'Solar PPA Analysis'!BU13","v":10156.880208560688},{"$f":"'Solar PPA Analysis'!BV13","v":10106.095807517884},{"$f":"'Solar PPA Analysis'!BW13","v":10055.565328480294},{"$f":"'Solar PPA Analysis'!BX13","v":10005.287501837893},{"$f":"'Solar PPA Analysis'!BY13","v":9955.2610643287026},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z163:AS163))*0.6","v":1.1456968559316993},{"$f":"VLOOKUP(Z$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D163*1000*5/100","v":1.7541158322467429},{"$f":"VLOOKUP(AA$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E163*1000*5/100","v":1.737770670453413},{"$f":"VLOOKUP(AB$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F163*1000*5/100","v":1.7467904364156128},{"$f":"VLOOKUP(AC$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G163*1000*5/100","v":1.774933504246186},{"$f":"VLOOKUP(AD$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H163*1000*5/100","v":1.8417223703895997},{"$f":"VLOOKUP(AE$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I163*1000*5/100","v":1.8648352204046932},{"$f":"VLOOKUP(AF$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J163*1000*5/100","v":1.8903641198029657},{"$f":"VLOOKUP(AG$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K163*1000*5/100","v":1.9152617323431063},{"$f":"VLOOKUP(AH$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L163*1000*5/100","v":1.9218578446097028},{"$f":"VLOOKUP(AI$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M163*1000*5/100","v":1.9499841540788241},{"$f":"VLOOKUP(AJ$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N163*1000*5/100","v":1.9659885408602367},{"$f":"VLOOKUP(AK$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O163*1000*5/100","v":1.9962928631463535},{"$f":"VLOOKUP(AL$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P163*1000*5/100","v":2.0083174350363238},{"$f":"VLOOKUP(AM$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q163*1000*5/100","v":2.0353938837318806},{"$f":"VLOOKUP(AN$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R163*1000*5/100","v":2.0721085327445707},{"$f":"VLOOKUP(AO$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S163*1000*5/100","v":2.0800200085493388},{"$f":"VLOOKUP(AP$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T163*1000*5/100","v":2.1316136928353773},{"$f":"VLOOKUP(AQ$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U163*1000*5/100","v":2.1473807689489863},{"$f":"VLOOKUP(AR$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V163*1000*5/100","v":2.1731146117553126},{"$f":"VLOOKUP(AS$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W163*1000*5/100","v":2.2267158520549604}]
[2023,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF54","v":10982.849999999999},{"$f":"'Solar PPA Analysis'!BG54","v":10927.935749999999},{"$f":"'Solar PPA Analysis'!BH54","v":10873.296071249999},{"$f":"'Solar PPA Analysis'!BI54","v":10818.929590893749},{"$f":"'Solar PPA Analysis'!BJ54","v":10764.83494293928},{"$f":"'Solar PPA Analysis'!BK54","v":10711.010768224583},{"$f":"'Solar PPA Analysis'!BL54","v":10657.455714383461},{"$f":"'Solar PPA Analysis'!BM54","v":10604.168435811544},{"$f":"'Solar PPA Analysis'!BN54","v":10551.147593632486},{"$f":"'Solar PPA Analysis'!BO54","v":10498.391855664324},{"$f":"'Solar PPA Analysis'!BP54","v":10445.899896386003},{"$f":"'Solar PPA Analysis'!BQ54","v":10393.670396904074},{"$f":"'Solar PPA Analysis'!BR54","v":10341.702044919553},{"$f":"'Solar PPA Analysis'!BS54","v":10289.993534694955},{"$f":"'Solar PPA Analysis'!BT54","v":10238.543567021481},{"$f":"'Solar PPA Analysis'!BU54","v":10187.350849186374},{"$f":"'Solar PPA Analysis'!BV54","v":10136.414094940443},{"$f":"'Solar PPA Analysis'!BW54","v":10085.73202446574},{"$f":"'Solar PPA Analysis'!BX54","v":10035.303364343412},{"$f":"'Solar PPA Analysis'!BY54","v":9985.1268475216948},null,1.1501323643036034,{"$f":"VLOOKUP(Z$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D164*1000*5/100","v":1.7239100868406245},{"$f":"VLOOKUP(AA$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E164*1000*5/100","v":1.7328579105020296},{"$f":"VLOOKUP(AB$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F164*1000*5/100","v":1.7607765072033448},{"$f":"VLOOKUP(AC$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G164*1000*5/100","v":1.8270326605559837},{"$f":"VLOOKUP(AD$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H164*1000*5/100","v":1.8499611608202091},{"$f":"VLOOKUP(AE$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I164*1000*5/100","v":1.8752864398842979},{"$f":"VLOOKUP(AF$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J164*1000*5/100","v":1.8999854672795522},{"$f":"VLOOKUP(AG$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K164*1000*5/100","v":1.9065289684812103},{"$f":"VLOOKUP(AH$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L164*1000*5/100","v":1.9344309404869688},{"$f":"VLOOKUP(AI$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M164*1000*5/100","v":1.9503076751305435},{"$f":"VLOOKUP(AJ$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N164*1000*5/100","v":1.9803702879667207},{"$f":"VLOOKUP(AK$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O164*1000*5/100","v":1.9922989510081175},{"$f":"VLOOKUP(AL$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P164*1000*5/100","v":2.019159436005205},{"$f":"VLOOKUP(AM$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q164*1000*5/100","v":2.0555812463418222},{"$f":"VLOOKUP(AN$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R164*1000*5/100","v":2.0634296196476485},{"$f":"VLOOKUP(AO$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S164*1000*5/100","v":2.1146117890041869},{"$f":"VLOOKUP(AP$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T164*1000*5/100","v":2.1302531057868799},{"$f":"VLOOKUP(AQ$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U164*1000*5/100","v":2.1557816936156882},{"$f":"VLOOKUP(AR$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V164*1000*5/100","v":2.2089554065749595},{"$f":"VLOOKUP(AS$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W164*1000*5/100","v":2.2279737345731787}]
[2024,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF95","v":11015.798549999998},{"$f":"'Solar PPA Analysis'!BG95","v":10960.719557249997},{"$f":"'Solar PPA Analysis'!BH95","v":10905.915959463748},{"$f":"'Solar PPA Analysis'!BI95","v":10851.386379666428},{"$f":"'Solar PPA Analysis'!BJ95","v":10797.129447768097},{"$f":"'Solar PPA Analysis'!BK95","v":10743.143800529257},{"$f":"'Solar PPA Analysis'!BL95","v":10689.42808152661},{"$f":"'Solar PPA Analysis'!BM95","v":10635.980941118976},{"$f":"'Solar PPA Analysis'!BN95","v":10582.801036413381},{"$f":"'Solar PPA Analysis'!BO95","v":10529.887031231314},{"$f":"'Solar PPA Analysis'!BP95","v":10477.237596075158},{"$f":"'Solar PPA Analysis'!BQ95","v":10424.851408094783},{"$f":"'Solar PPA Analysis'!BR95","v":10372.727151054309},{"$f":"'Solar PPA Analysis'!BS95","v":10320.863515299037},{"$f":"'Solar PPA Analysis'!BT95","v":10269.259197722542},{"$f":"'Solar PPA Analysis'!BU95","v":10217.912901733929},{"$f":"'Solar PPA Analysis'!BV95","v":10166.82333722526},{"$f":"'Solar PPA Analysis'!BW95","v":10115.989220539133},{"$f":"'Solar PPA Analysis'!BX95","v":10065.409274436437},{"$f":"'Solar PPA Analysis'!BY95","v":10015.082228064255},null,1.1565234380210891,{"$f":"VLOOKUP(Z$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D165*1000*5/100","v":1.7190365114152735},{"$f":"VLOOKUP(AA$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E165*1000*5/100","v":1.7467324273851732},{"$f":"VLOOKUP(AB$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F165*1000*5/100","v":1.8124601169024968},{"$f":"VLOOKUP(AC$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G165*1000*5/100","v":1.8352057378027},{"$f":"VLOOKUP(AD$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H165*1000*5/100","v":1.8603290206230076},{"$f":"VLOOKUP(AE$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I165*1000*5/100","v":1.8848310468027463},{"$f":"VLOOKUP(AF$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J165*1000*5/100","v":1.8913223565690973},{"$f":"VLOOKUP(AG$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K165*1000*5/100","v":1.9190017804432045},{"$f":"VLOOKUP(AH$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L165*1000*5/100","v":1.9347518811115565},{"$f":"VLOOKUP(AI$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M165*1000*5/100","v":1.9645747123897184},{"$f":"VLOOKUP(AJ$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N165*1000*5/100","v":1.9764082315584022},{"$f":"VLOOKUP(AK$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O165*1000*5/100","v":2.0030544753989825},{"$f":"VLOOKUP(AL$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P165*1000*5/100","v":2.039185782761828},{"$f":"VLOOKUP(AM$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q165*1000*5/100","v":2.0469715568787747},{"$f":"VLOOKUP(AN$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R165*1000*5/100","v":2.0977454935784321},{"$f":"VLOOKUP(AO$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S165*1000*5/100","v":2.1132620540956593},{"$f":"VLOOKUP(AP$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T165*1000*5/100","v":2.1385870240753841},{"$f":"VLOOKUP(AQ$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U165*1000*5/100","v":2.1913366196830362},{"$f":"VLOOKUP(AR$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V165*1000*5/100","v":2.2102032561319178},{"$f":"VLOOKUP(AS$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W165*1000*5/100","v":2.2305144206829679}]
[2025,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF136","v":11048.845945649997},{"$f":"'Solar PPA Analysis'!BG136","v":10993.601715921746},{"$f":"'Solar PPA Analysis'!BH136","v":10938.633707342138},{"$f":"'Solar PPA Analysis'!BI136","v":10883.940538805427},{"$f":"'Solar PPA Analysis'!BJ136","v":10829.5208361114},{"$f":"'Solar PPA Analysis'!BK136","v":10775.373231930844},{"$f":"'Solar PPA Analysis'!BL136","v":10721.496365771189},{"$f":"'Solar PPA Analysis'!BM136","v":10667.888883942333},{"$f":"'Solar PPA Analysis'!BN136","v":10614.549439522621},{"$f":"'Solar PPA Analysis'!BO136","v":10561.476692325008},{"$f":"'Solar PPA Analysis'!BP136","v":10508.669308863384},{"$f":"'Solar PPA Analysis'!BQ136","v":10456.125962319067},{"$f":"'Solar PPA Analysis'!BR136","v":10403.845332507472},{"$f":"'Solar PPA Analysis'!BS136","v":10351.826105844933},{"$f":"'Solar PPA Analysis'!BT136","v":10300.066975315709},{"$f":"'Solar PPA Analysis'!BU136","v":10248.56664043913},{"$f":"'Solar PPA Analysis'!BV136","v":10197.323807236935},{"$f":"'Solar PPA Analysis'!BW136","v":10146.33718820075},{"$f":"'Solar PPA Analysis'!BX136","v":10095.605502259747},{"$f":"'Solar PPA Analysis'!BY136","v":10045.127474748448},null,1.1653383888130724,{"$f":"VLOOKUP(Z$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D166*1000*5/100","v":1.7328003641557799},{"$f":"VLOOKUP(AA$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E166*1000*5/100","v":1.7980038049032745},{"$f":"VLOOKUP(AB$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F166*1000*5/100","v":1.8205680050983917},{"$f":"VLOOKUP(AC$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G166*1000*5/100","v":1.8454909028114583},{"$f":"VLOOKUP(AD$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H166*1000*5/100","v":1.869797499071518},{"$f":"VLOOKUP(AE$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I166*1000*5/100","v":1.8762370336851961},{"$f":"VLOOKUP(AF$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J166*1000*5/100","v":1.9036956844875261},{"$f":"VLOOKUP(AG$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K166*1000*5/100","v":1.9193201612223316},{"$f":"VLOOKUP(AH$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L166*1000*5/100","v":1.9489051234573977},{"$f":"VLOOKUP(AI$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M166*1000*5/100","v":1.9606442576277272},{"$f":"VLOOKUP(AJ$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N166*1000*5/100","v":1.9870779691146436},{"$f":"VLOOKUP(AK$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O166*1000*5/100","v":2.0229210905762902},{"$f":"VLOOKUP(AL$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P166*1000*5/100","v":2.0306447647999808},{"$f":"VLOOKUP(AM$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q166*1000*5/100","v":2.0810137249357323},{"$f":"VLOOKUP(AN$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R166*1000*5/100","v":2.0964065242524241},{"$f":"VLOOKUP(AO$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S166*1000*5/100","v":2.1215295004536467},{"$f":"VLOOKUP(AP$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T166*1000*5/100","v":2.1738583615001206},{"$f":"VLOOKUP(AQ$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U166*1000*5/100","v":2.1925745163023511},{"$f":"VLOOKUP(AR$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V166*1000*5/100","v":2.2127236775469128},{"$f":"VLOOKUP(AS$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W166*1000*5/100","v":2.3483956026206245}]
[2026,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF177","v":11081.992483486945},{"$f":"'Solar PPA Analysis'!BG177","v":11026.582521069511},{"$f":"'Solar PPA Analysis'!BH177","v":10971.449608464163},{"$f":"'Solar PPA Analysis'!BI177","v":10916.592360421842},{"$f":"'Solar PPA Analysis'!BJ177","v":10862.009398619733},{"$f":"'Solar PPA Analysis'!BK177","v":10807.699351626634},{"$f":"'Solar PPA Analysis'!BL177","v":10753.6608548685},{"$f":"'Solar PPA Analysis'!BM177","v":10699.892550594157},{"$f":"'Solar PPA Analysis'!BN177","v":10646.393087841187},{"$f":"'Solar PPA Analysis'!BO177","v":10593.16112240198},{"$f":"'Solar PPA Analysis'!BP177","v":10540.19531678997},{"$f":"'Solar PPA Analysis'!BQ177","v":10487.49434020602},{"$f":"'Solar PPA Analysis'!BR177","v":10435.056868504989},{"$f":"'Solar PPA Analysis'!BS177","v":10382.881584162464},{"$f":"'Solar PPA Analysis'!BT177","v":10330.967176241651},{"$f":"'Solar PPA Analysis'!BU177","v":10279.312340360442},{"$f":"'Solar PPA Analysis'!BV177","v":10227.91577865864},{"$f":"'Solar PPA Analysis'!BW177","v":10176.776199765347},{"$f":"'Solar PPA Analysis'!BX177","v":10125.89231876652},{"$f":"'Solar PPA Analysis'!BY177","v":10075.262857172687},null,1.173715336114217,{"$f":"VLOOKUP(Z$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D167*1000*5/100","v":1.7836627974862995},{"$f":"VLOOKUP(AA$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E167*1000*5/100","v":1.806047024000897},{"$f":"VLOOKUP(AB$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F167*1000*5/100","v":1.8307711348927231},{"$f":"VLOOKUP(AC$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G167*1000*5/100","v":1.8548838599961723},{"$f":"VLOOKUP(AD$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H167*1000*5/100","v":1.861272032419512},{"$f":"VLOOKUP(AE$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I167*1000*5/100","v":1.8885116710519327},{"$f":"VLOOKUP(AF$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J167*1000*5/100","v":1.9040115258387045},{"$f":"VLOOKUP(AG$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K167*1000*5/100","v":1.9333605162912375},{"$f":"VLOOKUP(AH$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L167*1000*5/100","v":1.9450060182847346},{"$f":"VLOOKUP(AI$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M167*1000*5/100","v":1.9712288925912969},{"$f":"VLOOKUP(AJ$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N167*1000*5/100","v":2.0067861267431799},{"$f":"VLOOKUP(AK$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O167*1000*5/100","v":2.0144481963868213},{"$f":"VLOOKUP(AL$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P167*1000*5/100","v":2.0644154100808123},{"$f":"VLOOKUP(AM$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q167*1000*5/100","v":2.0796854353251875},{"$f":"VLOOKUP(AN$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R167*1000*5/100","v":2.1046080288647846},{"$f":"VLOOKUP(AO$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S167*1000*5/100","v":2.1565195111591438},{"$f":"VLOOKUP(AP$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T167*1000*5/100","v":2.1750863845671393},{"$f":"VLOOKUP(AQ$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U167*1000*5/100","v":2.1950748346552134},{"$f":"VLOOKUP(AR$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V167*1000*5/100","v":2.3296646307153765},{"$f":"VLOOKUP(AS$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W167*1000*5/100","v":2.3352878800390071}]
[2027,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF218","v":11115.238460937406},{"$f":"'Solar PPA Analysis'!BG218","v":11059.662268632719},{"$f":"'Solar PPA Analysis'!BH218","v":11004.363957289555},{"$f":"'Solar PPA Analysis'!BI218","v":10949.342137503108},{"$f":"'Solar PPA Analysis'!BJ218","v":10894.595426815593},{"$f":"'Solar PPA Analysis'!BK218","v":10840.122449681516},{"$f":"'Solar PPA Analysis'!BL218","v":10785.921837433109},{"$f":"'Solar PPA Analysis'!BM218","v":10731.992228245943},{"$f":"'Solar PPA Analysis'!BN218","v":10678.332267104714},{"$f":"'Solar PPA Analysis'!BO218","v":10624.94060576919},{"$f":"'Solar PPA Analysis'!BP218","v":10571.815902740344},{"$f":"'Solar PPA Analysis'!BQ218","v":10518.956823226641},{"$f":"'Solar PPA Analysis'!BR218","v":10466.362039110509},{"$f":"'Solar PPA Analysis'!BS218","v":10414.030228914957},{"$f":"'Solar PPA Analysis'!BT218","v":10361.960077770382},{"$f":"'Solar PPA Analysis'!BU218","v":10310.15027738153},{"$f":"'Solar PPA Analysis'!BV218","v":10258.599525994623},{"$f":"'Solar PPA Analysis'!BW218","v":10207.30652836465},{"$f":"'Solar PPA Analysis'!BX218","v":10156.269995722827},{"$f":"'Solar PPA Analysis'!BY218","v":10105.488645744213},null,1.1796852522826935,{"$f":"VLOOKUP(Z$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D168*1000*5/100","v":1.7916418632910196},{"$f":"VLOOKUP(AA$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E168*1000*5/100","v":1.816168772899561},{"$f":"VLOOKUP(AB$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F168*1000*5/100","v":1.8400891731766618},{"$f":"VLOOKUP(AC$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G168*1000*5/100","v":1.8464263930781799},{"$f":"VLOOKUP(AD$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H168*1000*5/100","v":1.8734487663974806},{"$f":"VLOOKUP(AE$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I168*1000*5/100","v":1.8888249932298209},{"$f":"VLOOKUP(AF$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J168*1000*5/100","v":1.9179398940276979},{"$f":"VLOOKUP(AG$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K168*1000*5/100","v":1.9294925106613263},{"$f":"VLOOKUP(AH$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L168*1000*5/100","v":1.9555062294400198},{"$f":"VLOOKUP(AI$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M168*1000*5/100","v":1.9907798565398434},{"$f":"VLOOKUP(AJ$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N168*1000*5/100","v":1.9983808129659884},{"$f":"VLOOKUP(AK$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O168*1000*5/100","v":2.0479494845766779},{"$f":"VLOOKUP(AL$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P168*1000*5/100","v":2.0630977150035492},{"$f":"VLOOKUP(AM$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q168*1000*5/100","v":2.0878215241480156},{"$f":"VLOOKUP(AN$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R168*1000*5/100","v":2.1393189567331472},{"$f":"VLOOKUP(AO$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S168*1000*5/100","v":2.157737739426024},{"$f":"VLOOKUP(AP$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T168*1000*5/100","v":2.1775667602013322},{"$f":"VLOOKUP(AQ$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U168*1000*5/100","v":2.3110830583866377},{"$f":"VLOOKUP(AR$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V168*1000*5/100","v":2.3166614562700003},{"$f":"VLOOKUP(AS$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W168*1000*5/100","v":2.3283029711256287}]
[2028,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF259","v":11148.584176320213},{"$f":"'Solar PPA Analysis'!BG259","v":11092.841255438612},{"$f":"'Solar PPA Analysis'!BH259","v":11037.37704916142},{"$f":"'Solar PPA Analysis'!BI259","v":10982.190163915613},{"$f":"'Solar PPA Analysis'!BJ259","v":10927.279213096035},{"$f":"'Solar PPA Analysis'!BK259","v":10872.642817030555},{"$f":"'Solar PPA Analysis'!BL259","v":10818.279602945402},{"$f":"'Solar PPA Analysis'!BM259","v":10764.188204930675},{"$f":"'Solar PPA Analysis'!BN259","v":10710.367263906022},{"$f":"'Solar PPA Analysis'!BO259","v":10656.815427586493},{"$f":"'Solar PPA Analysis'!BP259","v":10603.53135044856},{"$f":"'Solar PPA Analysis'!BQ259","v":10550.513693696317},{"$f":"'Solar PPA Analysis'!BR259","v":10497.761125227835},{"$f":"'Solar PPA Analysis'!BS259","v":10445.272319601696},{"$f":"'Solar PPA Analysis'!BT259","v":10393.045958003688},{"$f":"'Solar PPA Analysis'!BU259","v":10341.080728213668},{"$f":"'Solar PPA Analysis'!BV259","v":10289.3753245726},{"$f":"'Solar PPA Analysis'!BW259","v":10237.928447949736},{"$f":"'Solar PPA Analysis'!BX259","v":10186.738805709987},{"$f":"'Solar PPA Analysis'!BY259","v":10135.805111681437},null,1.185461138911307,{"$f":"VLOOKUP(Z$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D169*1000*5/100","v":1.8016828803938822},{"$f":"VLOOKUP(AA$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E169*1000*5/100","v":1.8254124898412554},{"$f":"VLOOKUP(AB$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F169*1000*5/100","v":1.8316991636219242},{"$f":"VLOOKUP(AC$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G169*1000*5/100","v":1.8585060045518387},{"$f":"VLOOKUP(AD$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H169*1000*5/100","v":1.8737595894951875},{"$f":"VLOOKUP(AE$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I169*1000*5/100","v":1.9026422677542973},{"$f":"VLOOKUP(AF$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J169*1000*5/100","v":1.9141027398883557},{"$f":"VLOOKUP(AG$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K169*1000*5/100","v":1.9399089713786848},{"$f":"VLOOKUP(AH$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L169*1000*5/100","v":1.9749012534966552},{"$f":"VLOOKUP(AI$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M169*1000*5/100","v":1.9824415841487133},{"$f":"VLOOKUP(AJ$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N169*1000*5/100","v":2.0316148924763655},{"$f":"VLOOKUP(AK$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O169*1000*5/100","v":2.0466422995299429},{"$f":"VLOOKUP(AL$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P169*1000*5/100","v":2.0711689097978829},{"$f":"VLOOKUP(AM$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q169*1000*5/100","v":2.1222555951639914},{"$f":"VLOOKUP(AN$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R169*1000*5/100","v":2.1405274683239228},{"$f":"VLOOKUP(AO$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S169*1000*5/100","v":2.1601983314061077},{"$f":"VLOOKUP(AP$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T169*1000*5/100","v":2.2926496940126682},{"$f":"VLOOKUP(AQ$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U169*1000*5/100","v":2.2981835981940697},{"$f":"VLOOKUP(AR$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V169*1000*5/100","v":2.3097322594915277},{"$f":"VLOOKUP(AS$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W169*1000*5/100","v":2.321338954262842}]
[2029,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF300","v":11182.029928849173},{"$f":"'Solar PPA Analysis'!BG300","v":11126.119779204928},{"$f":"'Solar PPA Analysis'!BH300","v":11070.489180308903},{"$f":"'Solar PPA Analysis'!BI300","v":11015.136734407359},{"$f":"'Solar PPA Analysis'!BJ300","v":10960.061050735321},{"$f":"'Solar PPA Analysis'!BK300","v":10905.260745481644},{"$f":"'Solar PPA Analysis'!BL300","v":10850.734441754235},{"$f":"'Solar PPA Analysis'!BM300","v":10796.480769545464},{"$f":"'Solar PPA Analysis'!BN300","v":10742.498365697737},{"$f":"'Solar PPA Analysis'!BO300","v":10688.785873869248},{"$f":"'Solar PPA Analysis'!BP300","v":10635.341944499902},{"$f":"'Solar PPA Analysis'!BQ300","v":10582.165234777402},{"$f":"'Solar PPA Analysis'!BR300","v":10529.254408603514},{"$f":"'Solar PPA Analysis'!BS300","v":10476.608136560497},{"$f":"'Solar PPA Analysis'!BT300","v":10424.225095877695},{"$f":"'Solar PPA Analysis'!BU300","v":10372.103970398306},{"$f":"'Solar PPA Analysis'!BV300","v":10320.243450546315},{"$f":"'Solar PPA Analysis'!BW300","v":10268.642233293584},{"$f":"'Solar PPA Analysis'!BX300","v":10217.299022127116},{"$f":"'Solar PPA Analysis'!BY300","v":10166.21252701648},null,1.1909188008344811,{"$f":"VLOOKUP(Z$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D170*1000*5/100","v":1.8108528687856917},{"$f":"VLOOKUP(AA$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E170*1000*5/100","v":1.8170893996049997},{"$f":"VLOOKUP(AB$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F170*1000*5/100","v":1.8436824272473373},{"$f":"VLOOKUP(AC$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G170*1000*5/100","v":1.8588143485022046},{"$f":"VLOOKUP(AD$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H170*1000*5/100","v":1.8874666564461875},{"$f":"VLOOKUP(AE$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I170*1000*5/100","v":1.8988357190318192},{"$f":"VLOOKUP(AF$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J170*1000*5/100","v":1.92443611816729},{"$f":"VLOOKUP(AG$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K170*1000*5/100","v":1.9591492993311792},{"$f":"VLOOKUP(AH$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L170*1000*5/100","v":1.9666294877646766},{"$f":"VLOOKUP(AI$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M170*1000*5/100","v":2.0154105862552187},{"$f":"VLOOKUP(AJ$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N170*1000*5/100","v":2.0303181336313996},{"$f":"VLOOKUP(AK$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O170*1000*5/100","v":2.0546491178952091},{"$f":"VLOOKUP(AL$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P170*1000*5/100","v":2.105328332191597},{"$f":"VLOOKUP(AM$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q170*1000*5/100","v":2.1234544675795659},{"$f":"VLOOKUP(AN$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R170*1000*5/100","v":2.1429684344457409},{"$f":"VLOOKUP(AO$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S170*1000*5/100","v":2.2743633554761771},{"$f":"VLOOKUP(AP$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T170*1000*5/100","v":2.2798531208405786},{"$f":"VLOOKUP(AQ$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U170*1000*5/100","v":2.2913096691865107},{"$f":"VLOOKUP(AR$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V170*1000*5/100","v":2.3028237881271467},{"$f":"VLOOKUP(AS$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W170*1000*5/100","v":2.3143957669619564}]
[2030,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF341","v":11215.57601863572},{"$f":"'Solar PPA Analysis'!BG341","v":11159.498138542542},{"$f":"'Solar PPA Analysis'!BH341","v":11103.70064784983},{"$f":"'Solar PPA Analysis'!BI341","v":11048.182144610581},{"$f":"'Solar PPA Analysis'!BJ341","v":10992.941233887528},{"$f":"'Solar PPA Analysis'!BK341","v":10937.97652771809},{"$f":"'Solar PPA Analysis'!BL341","v":10883.286645079499},{"$f":"'Solar PPA Analysis'!BM341","v":10828.870211854102},{"$f":"'Solar PPA Analysis'!BN341","v":10774.725860794832},{"$f":"'Solar PPA Analysis'!BO341","v":10720.852231490857},{"$f":"'Solar PPA Analysis'!BP341","v":10667.247970333403},{"$f":"'Solar PPA Analysis'!BQ341","v":10613.911730481736},{"$f":"'Solar PPA Analysis'!BR341","v":10560.842171829327},{"$f":"'Solar PPA Analysis'!BS341","v":10508.037960970179},{"$f":"'Solar PPA Analysis'!BT341","v":10455.497771165328},{"$f":"'Solar PPA Analysis'!BU341","v":10403.220282309501},{"$f":"'Solar PPA Analysis'!BV341","v":10351.204180897954},{"$f":"'Solar PPA Analysis'!BW341","v":10299.448159993464},{"$f":"'Solar PPA Analysis'!BX341","v":10247.950919193498},{"$f":"'Solar PPA Analysis'!BY341","v":10196.711164597529},null,1.196087741998404,{"$f":"VLOOKUP(Z$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D171*1000*5/100","v":1.8025961641146311},{"$f":"VLOOKUP(AA$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E171*1000*5/100","v":1.8289770838595223},{"$f":"VLOOKUP(AB$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F171*1000*5/100","v":1.8439883118242211},{"$f":"VLOOKUP(AC$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G171*1000*5/100","v":1.872412086903247},{"$f":"VLOOKUP(AD$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H171*1000*5/100","v":1.883690469029571},{"$f":"VLOOKUP(AE$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I171*1000*5/100","v":1.9090866775438216},{"$f":"VLOOKUP(AF$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J171*1000*5/100","v":1.9435229838828745},{"$f":"VLOOKUP(AG$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K171*1000*5/100","v":1.9509435097964629},{"$f":"VLOOKUP(AH$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L171*1000*5/100","v":1.9993355267437112},{"$f":"VLOOKUP(AI$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M171*1000*5/100","v":2.0141241704518871},{"$f":"VLOOKUP(AJ$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N171*1000*5/100","v":2.0382610890386168},{"$f":"VLOOKUP(AK$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O171*1000*5/100","v":2.0885360822837873},{"$f":"VLOOKUP(AL$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P171*1000*5/100","v":2.1065176423147234},{"$f":"VLOOKUP(AM$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q171*1000*5/100","v":2.1258759643803713},{"$f":"VLOOKUP(AN$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R171*1000*5/100","v":2.2562228700885303},{"$f":"VLOOKUP(AO$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S171*1000*5/100","v":2.2616688486903045},{"$f":"VLOOKUP(AP$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T171*1000*5/100","v":2.2730340187842257},{"$f":"VLOOKUP(AQ$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U171*1000*5/100","v":2.2844563002856533},{"$f":"VLOOKUP(AR$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V171*1000*5/100","v":2.2959359801865866},{"$f":"VLOOKUP(AS$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W171*1000*5/100","v":2.3074733469211925}]
[2031,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF382","v":11249.222746691625},{"$f":"'Solar PPA Analysis'!BG382","v":11192.976632958167},{"$f":"'Solar PPA Analysis'!BH382","v":11137.011749793377},{"$f":"'Solar PPA Analysis'!BI382","v":11081.326691044411},{"$f":"'Solar PPA Analysis'!BJ382","v":11025.920057589188},{"$f":"'Solar PPA Analysis'!BK382","v":10970.790457301242},{"$f":"'Solar PPA Analysis'!BL382","v":10915.936505014735},{"$f":"'Solar PPA Analysis'!BM382","v":10861.356822489661},{"$f":"'Solar PPA Analysis'!BN382","v":10807.050038377212},{"$f":"'Solar PPA Analysis'!BO382","v":10753.014788185326},{"$f":"'Solar PPA Analysis'!BP382","v":10699.249714244399},{"$f":"'Solar PPA Analysis'!BQ382","v":10645.753465673177},{"$f":"'Solar PPA Analysis'!BR382","v":10592.524698344811},{"$f":"'Solar PPA Analysis'!BS382","v":10539.562074853087},{"$f":"'Solar PPA Analysis'!BT382","v":10486.864264478821},{"$f":"'Solar PPA Analysis'!BU382","v":10434.429943156427},{"$f":"'Solar PPA Analysis'!BV382","v":10382.257793440645},{"$f":"'Solar PPA Analysis'!BW382","v":10330.346504473442},{"$f":"'Solar PPA Analysis'!BX382","v":10278.694771951075},{"$f":"'Solar PPA Analysis'!BY382","v":10227.301298091321},null,1.2019077785180152,{"$f":"VLOOKUP(Z$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D172*1000*5/100","v":1.8143890313461868},{"$f":"VLOOKUP(AA$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E172*1000*5/100","v":1.8292805286790637},{"$f":"VLOOKUP(AB$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F172*1000*5/100","v":1.857477593687668},{"$f":"VLOOKUP(AC$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G172*1000*5/100","v":1.8686660186285378},{"$f":"VLOOKUP(AD$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H172*1000*5/100","v":1.8938596651606212},{"$f":"VLOOKUP(AE$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I172*1000*5/100","v":1.9280213050483153},{"$f":"VLOOKUP(AF$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J172*1000*5/100","v":1.9353826443145379},{"$f":"VLOOKUP(AG$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K172*1000*5/100","v":1.9833886830608112},{"$f":"VLOOKUP(AH$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L172*1000*5/100","v":1.9980593714851724},{"$f":"VLOOKUP(AI$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M172*1000*5/100","v":2.0220037722765944},{"$f":"VLOOKUP(AJ$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N172*1000*5/100","v":2.0718777685666692},{"$f":"VLOOKUP(AK$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O172*1000*5/100","v":2.0897159063839985},{"$f":"VLOOKUP(AL$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P172*1000*5/100","v":2.1089198250832202},{"$f":"VLOOKUP(AM$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q172*1000*5/100","v":2.2382270745145449},{"$f":"VLOOKUP(AN$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R172*1000*5/100","v":2.2436296156000535},{"$f":"VLOOKUP(AO$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S172*1000*5/100","v":2.2549041362814606},{"$f":"VLOOKUP(AP$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T172*1000*5/100","v":2.2662353128456889},{"$f":"VLOOKUP(AQ$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U172*1000*5/100","v":2.2776234299956672},{"$f":"VLOOKUP(AR$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V172*1000*5/100","v":2.289068773864992},{"$f":"VLOOKUP(AS$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W172*1000*5/100","v":2.3005716320251173}]
[2032,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF423","v":11282.970414931699},{"$f":"'Solar PPA Analysis'!BG423","v":11226.55556285704},{"$f":"'Solar PPA Analysis'!BH423","v":11170.422785042754},{"$f":"'Solar PPA Analysis'!BI423","v":11114.570671117541},{"$f":"'Solar PPA Analysis'!BJ423","v":11058.997817761952},{"$f":"'Solar PPA Analysis'!BK423","v":11003.702828673142},{"$f":"'Solar PPA Analysis'!BL423","v":10948.684314529777},{"$f":"'Solar PPA Analysis'!BM423","v":10893.940892957127},{"$f":"'Solar PPA Analysis'!BN423","v":10839.471188492342},{"$f":"'Solar PPA Analysis'!BO423","v":10785.273832549879},{"$f":"'Solar PPA Analysis'!BP423","v":10731.34746338713},{"$f":"'Solar PPA Analysis'!BQ423","v":10677.690726070194},{"$f":"'Solar PPA Analysis'!BR423","v":10624.302272439843},{"$f":"'Solar PPA Analysis'!BS423","v":10571.180761077645},{"$f":"'Solar PPA Analysis'!BT423","v":10518.324857272257},{"$f":"'Solar PPA Analysis'!BU423","v":10465.733232985896},{"$f":"'Solar PPA Analysis'!BV423","v":10413.404566820967},{"$f":"'Solar PPA Analysis'!BW423","v":10361.337543986863},{"$f":"'Solar PPA Analysis'!BX423","v":10309.530856266929},{"$f":"'Solar PPA Analysis'!BY423","v":10257.983201985595},null,1.2073169690859231,{"$f":"VLOOKUP(Z$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D173*1000*5/100","v":1.8146900558680641},{"$f":"VLOOKUP(AA$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E173*1000*5/100","v":1.8426622190620439},{"$f":"VLOOKUP(AB$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F173*1000*5/100","v":1.8537614043224289},{"$f":"VLOOKUP(AC$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G173*1000*5/100","v":1.8787541045212546},{"$f":"VLOOKUP(AD$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H173*1000*5/100","v":1.9126432687169239},{"$f":"VLOOKUP(AE$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I173*1000*5/100","v":1.9199458934127276},{"$f":"VLOOKUP(AF$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J173*1000*5/100","v":1.9675690325478641},{"$f":"VLOOKUP(AG$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K173*1000*5/100","v":1.9821227065082225},{"$f":"VLOOKUP(AH$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L173*1000*5/100","v":2.0058761250400918},{"$f":"VLOOKUP(AI$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M173*1000*5/100","v":2.0553523227555694},{"$f":"VLOOKUP(AJ$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N173*1000*5/100","v":2.0730481823051634},{"$f":"VLOOKUP(AK$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O173*1000*5/100","v":2.0920989291702936},{"$f":"VLOOKUP(AL$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P173*1000*5/100","v":2.220374814697879},{"$f":"VLOOKUP(AM$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q173*1000*5/100","v":2.2257342647278695},{"$f":"VLOOKUP(AN$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R173*1000*5/100","v":2.2369188590229845},{"$f":"VLOOKUP(AO$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S173*1000*5/100","v":2.2481596573095319},{"$f":"VLOOKUP(AP$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T173*1000*5/100","v":2.2594569420196304},{"$f":"VLOOKUP(AQ$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U173*1000*5/100","v":2.2708109970046535},{"$f":"VLOOKUP(AR$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V173*1000*5/100","v":2.2822221075423648},{"$f":"VLOOKUP(AS$62+$A173-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W173*1000*5/100","v":2.2936905603440851}]
[2033,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF464","v":11316.819326176494},{"$f":"'Solar PPA Analysis'!BG464","v":11260.235229545611},{"$f":"'Solar PPA Analysis'!BH464","v":11203.934053397883},{"$f":"'Solar PPA Analysis'!BI464","v":11147.914383130894},{"$f":"'Solar PPA Analysis'!BJ464","v":11092.17481121524},{"$f":"'Solar PPA Analysis'!BK464","v":11036.713937159164},{"$f":"'Solar PPA Analysis'!BL464","v":10981.530367473368},{"$f":"'Solar PPA Analysis'!BM464","v":10926.622715636},{"$f":"'Solar PPA Analysis'!BN464","v":10871.98960205782},{"$f":"'Solar PPA Analysis'!BO464","v":10817.62965404753},{"$f":"'Solar PPA Analysis'!BP464","v":10763.541505777293},{"$f":"'Solar PPA Analysis'!BQ464","v":10709.723798248408},{"$f":"'Solar PPA Analysis'!BR464","v":10656.175179257165},{"$f":"'Solar PPA Analysis'!BS464","v":10602.894303360879},{"$f":"'Solar PPA Analysis'!BT464","v":10549.879831844075},{"$f":"'Solar PPA Analysis'!BU464","v":10497.130432684855},{"$f":"'Solar PPA Analysis'!BV464","v":10444.64478052143},{"$f":"'Solar PPA Analysis'!BW464","v":10392.421556618823},{"$f":"'Solar PPA Analysis'!BX464","v":10340.459448835729},{"$f":"'Solar PPA Analysis'!BY464","v":10288.75715159155},null,1.2129222758058151,{"$f":"VLOOKUP(Z$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D174*1000*5/100","v":1.8279650129279501},{"$f":"VLOOKUP(AA$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E174*1000*5/100","v":1.8389756702899465},{"$f":"VLOOKUP(AB$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F174*1000*5/100","v":1.8637690269178946},{"$f":"VLOOKUP(AC$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G174*1000*5/100","v":1.8973878887072173},{"$f":"VLOOKUP(AD$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H174*1000*5/100","v":1.9046322671442308},{"$f":"VLOOKUP(AE$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I174*1000*5/100","v":1.9518755607030152},{"$f":"VLOOKUP(AF$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J174*1000*5/100","v":1.9663131535151352},{"$f":"VLOOKUP(AG$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K174*1000*5/100","v":1.9898771130756636},{"$f":"VLOOKUP(AH$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L174*1000*5/100","v":2.0389586850865316},{"$f":"VLOOKUP(AI$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M174*1000*5/100","v":2.0565134011900676},{"$f":"VLOOKUP(AJ$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N174*1000*5/100","v":2.0754121979306497},{"$f":"VLOOKUP(AK$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O174*1000*5/100","v":2.2026649457870278},{"$f":"VLOOKUP(AL$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P174*1000*5/100","v":2.2079816484588535},{"$f":"VLOOKUP(AM$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q174*1000*5/100","v":2.2190770336269883},{"$f":"VLOOKUP(AN$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R174*1000*5/100","v":2.2302281744994858},{"$f":"VLOOKUP(AO$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S174*1000*5/100","v":2.2414353512557641},{"$f":"VLOOKUP(AP$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T174*1000*5/100","v":2.2526988454831804},{"$f":"VLOOKUP(AQ$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U174*1000*5/100","v":2.2640189401841009},{"$f":"VLOOKUP(AR$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V174*1000*5/100","v":2.2753959197830165},{"$f":"VLOOKUP(AS$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W174*1000*5/100","v":2.2868300701336848}]
[2034,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF505","v":11350.769784155022},{"$f":"'Solar PPA Analysis'!BG505","v":11294.015935234247},{"$f":"'Solar PPA Analysis'!BH505","v":11237.545855558075},{"$f":"'Solar PPA Analysis'!BI505","v":11181.358126280285},{"$f":"'Solar PPA Analysis'!BJ505","v":11125.451335648884},{"$f":"'Solar PPA Analysis'!BK505","v":11069.82407897064},{"$f":"'Solar PPA Analysis'!BL505","v":11014.474958575787},{"$f":"'Solar PPA Analysis'!BM505","v":10959.402583782909},{"$f":"'Solar PPA Analysis'!BN505","v":10904.605570863994},{"$f":"'Solar PPA Analysis'!BO505","v":10850.082543009674},{"$f":"'Solar PPA Analysis'!BP505","v":10795.832130294626},{"$f":"'Solar PPA Analysis'!BQ505","v":10741.852969643152},{"$f":"'Solar PPA Analysis'!BR505","v":10688.143704794937},{"$f":"'Solar PPA Analysis'!BS505","v":10634.702986270962},{"$f":"'Solar PPA Analysis'!BT505","v":10581.529471339607},{"$f":"'Solar PPA Analysis'!BU505","v":10528.621823982909},{"$f":"'Solar PPA Analysis'!BV505","v":10475.978714862995},{"$f":"'Solar PPA Analysis'!BW505","v":10423.59882128868},{"$f":"'Solar PPA Analysis'!BX505","v":10371.480827182237},{"$f":"'Solar PPA Analysis'!BY505","v":10319.623423046325},null,1.2180234604485805,{"$f":"VLOOKUP(Z$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D175*1000*5/100","v":1.8243078683334966},{"$f":"VLOOKUP(AA$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E175*1000*5/100","v":1.8489034713691979},{"$f":"VLOOKUP(AB$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F175*1000*5/100","v":1.8822541867035707},{"$f":"VLOOKUP(AC$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G175*1000*5/100","v":1.8894407834581355},{"$f":"VLOOKUP(AD$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H175*1000*5/100","v":1.9363072611161523},{"$f":"VLOOKUP(AE$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I175*1000*5/100","v":1.9506296986516052},{"$f":"VLOOKUP(AF$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J175*1000*5/100","v":1.9740057103791484},{"$f":"VLOOKUP(AG$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K175*1000*5/100","v":2.0226958042483538},{"$f":"VLOOKUP(AH$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L175*1000*5/100","v":2.0401105026760886},{"$f":"VLOOKUP(AI$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M175*1000*5/100","v":2.058858561257225},{"$f":"VLOOKUP(AJ$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N175*1000*5/100","v":2.185096332061907},{"$f":"VLOOKUP(AK$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O175*1000*5/100","v":2.1903706283315643},{"$f":"VLOOKUP(AL$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P175*1000*5/100","v":2.2013775159111195},{"$f":"VLOOKUP(AM$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q175*1000*5/100","v":2.2124397144835375},{"$f":"VLOOKUP(AN$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R175*1000*5/100","v":2.2235575019935054},{"$f":"VLOOKUP(AO$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S175*1000*5/100","v":2.2347311577824174},{"$f":"VLOOKUP(AP$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T175*1000*5/100","v":2.2459609625953947},{"$f":"VLOOKUP(AQ$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U175*1000*5/100","v":2.2572471985883356},{"$f":"VLOOKUP(AR$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V175*1000*5/100","v":2.2685901493350111},{"$f":"VLOOKUP(AS$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W175*1000*5/100","v":2.279990099834182}]
[2035,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF546","v":11384.822093507486},{"$f":"'Solar PPA Analysis'!BG546","v":11327.897983039949},{"$f":"'Solar PPA Analysis'!BH546","v":11271.258493124749},{"$f":"'Solar PPA Analysis'!BI546","v":11214.902200659126},{"$f":"'Solar PPA Analysis'!BJ546","v":11158.827689655831},{"$f":"'Solar PPA Analysis'!BK546","v":11103.033551207553},{"$f":"'Solar PPA Analysis'!BL546","v":11047.518383451516},{"$f":"'Solar PPA Analysis'!BM546","v":10992.280791534258},{"$f":"'Solar PPA Analysis'!BN546","v":10937.319387576586},{"$f":"'Solar PPA Analysis'!BO546","v":10882.632790638703},{"$f":"'Solar PPA Analysis'!BP546","v":10828.21962668551},{"$f":"'Solar PPA Analysis'!BQ546","v":10774.078528552081},{"$f":"'Solar PPA Analysis'!BR546","v":10720.208135909321},{"$f":"'Solar PPA Analysis'!BS546","v":10666.607095229774},{"$f":"'Solar PPA Analysis'!BT546","v":10613.274059753625},{"$f":"'Solar PPA Analysis'!BU546","v":10560.207689454857},{"$f":"'Solar PPA Analysis'!BV546","v":10507.406651007583},{"$f":"'Solar PPA Analysis'!BW546","v":10454.869617752545},{"$f":"'Solar PPA Analysis'!BX546","v":10402.595269663783},{"$f":"'Solar PPA Analysis'!BY546","v":10350.582293315465},null,1.2235205931255655,{"$f":"VLOOKUP(Z$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D176*1000*5/100","v":1.8341564845586762},{"$f":"VLOOKUP(AA$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E176*1000*5/100","v":1.8672411921934724},{"$f":"VLOOKUP(AB$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F176*1000*5/100","v":1.8743704681364357},{"$f":"VLOOKUP(AC$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G176*1000*5/100","v":1.9208631354043582},{"$f":"VLOOKUP(AD$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H176*1000*5/100","v":1.9350713361498975},{"$f":"VLOOKUP(AE$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I176*1000*5/100","v":1.9582608991298627},{"$f":"VLOOKUP(AF$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J176*1000*5/100","v":2.0065626373151662},{"$f":"VLOOKUP(AG$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K176*1000*5/100","v":2.0238384348581335},{"$f":"VLOOKUP(AH$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L176*1000*5/100","v":2.0424369575782042},{"$f":"VLOOKUP(AI$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M176*1000*5/100","v":2.1676678468610144},{"$f":"VLOOKUP(AJ$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N176*1000*5/100","v":2.1729000749650114},{"$f":"VLOOKUP(AK$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O176*1000*5/100","v":2.1838191708191075},{"$f":"VLOOKUP(AL$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P176*1000*5/100","v":2.1947931365016156},{"$f":"VLOOKUP(AM$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q176*1000*5/100","v":2.2058222477403167},{"$f":"VLOOKUP(AN$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R176*1000*5/100","v":2.2169067816485595},{"$f":"VLOOKUP(AO$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S176*1000*5/100","v":2.2280470167322206},{"$f":"VLOOKUP(AP$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T176*1000*5/100","v":2.2392432328967042},{"$f":"VLOOKUP(AQ$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U176*1000*5/100","v":2.2504957114539739},{"$f":"VLOOKUP(AR$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V176*1000*5/100","v":2.2618047351296218},{"$f":"VLOOKUP(AS$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W176*1000*5/100","v":2.2731705880699722}]
[2036,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF587","v":11418.976559788005},{"$f":"'Solar PPA Analysis'!BG587","v":11361.881676989065},{"$f":"'Solar PPA Analysis'!BH587","v":11305.072268604121},{"$f":"'Solar PPA Analysis'!BI587","v":11248.546907261099},{"$f":"'Solar PPA Analysis'!BJ587","v":11192.304172724795},{"$f":"'Solar PPA Analysis'!BK587","v":11136.34265186117},{"$f":"'Solar PPA Analysis'!BL587","v":11080.660938601864},{"$f":"'Solar PPA Analysis'!BM587","v":11025.257633908855},{"$f":"'Solar PPA Analysis'!BN587","v":10970.131345739312},{"$f":"'Solar PPA Analysis'!BO587","v":10915.280689010615},{"$f":"'Solar PPA Analysis'!BP587","v":10860.704285565562},{"$f":"'Solar PPA Analysis'!BQ587","v":10806.400764137734},{"$f":"'Solar PPA Analysis'!BR587","v":10752.368760317046},{"$f":"'Solar PPA Analysis'!BS587","v":10698.60691651546},{"$f":"'Solar PPA Analysis'!BT587","v":10645.113881932883},{"$f":"'Solar PPA Analysis'!BU587","v":10591.888312523219},{"$f":"'Solar PPA Analysis'!BV587","v":10538.928870960603},{"$f":"'Solar PPA Analysis'!BW587","v":10486.2342266058},{"$f":"'Solar PPA Analysis'!BX587","v":10433.803055472772},{"$f":"'Solar PPA Analysis'!BY587","v":10381.634040195408},null,1.2286959346872435,{"$f":"VLOOKUP(Z$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D177*1000*5/100","v":1.8523479424052898},{"$f":"VLOOKUP(AA$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E177*1000*5/100","v":1.8594203547315595},{"$f":"VLOOKUP(AB$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F177*1000*5/100","v":1.9055421931478933},{"$f":"VLOOKUP(AC$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G177*1000*5/100","v":1.9196370682643558},{"$f":"VLOOKUP(AD$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H177*1000*5/100","v":1.9426416696253381},{"$f":"VLOOKUP(AE$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I177*1000*5/100","v":1.9905581496795526},{"$f":"VLOOKUP(AF$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J177*1000*5/100","v":2.0076961542211804},{"$f":"VLOOKUP(AG$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K177*1000*5/100","v":2.0261463337889469},{"$f":"VLOOKUP(AH$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L177*1000*5/100","v":2.150378372509183},{"$f":"VLOOKUP(AI$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M177*1000*5/100","v":2.1555688679862288},{"$f":"VLOOKUP(AJ$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N177*1000*5/100","v":2.1664008723479684},{"$f":"VLOOKUP(AK$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O177*1000*5/100","v":2.1772873088924309},{"$f":"VLOOKUP(AL$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P177*1000*5/100","v":2.1882284511481713},{"$f":"VLOOKUP(AM$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q177*1000*5/100","v":2.1992245740182628},{"$f":"VLOOKUP(AN$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R177*1000*5/100","v":2.2102759537871988},{"$f":"VLOOKUP(AO$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S177*1000*5/100","v":2.2213828681278383},{"$f":"VLOOKUP(AP$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T177*1000*5/100","v":2.23254559610838},{"$f":"VLOOKUP(AQ$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U177*1000*5/100","v":2.2437644181993766},{"$f":"VLOOKUP(AR$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V177*1000*5/100","v":2.2550396162807802},{"$f":"VLOOKUP(AS$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W177*1000*5/100","v":2.2663714736490252}]
[2037,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF628","v":11453.233489467368},{"$f":"'Solar PPA Analysis'!BG628","v":11395.967322020031},{"$f":"'Solar PPA Analysis'!BH628","v":11338.987485409931},{"$f":"'Solar PPA Analysis'!BI628","v":11282.292547982881},{"$f":"'Solar PPA Analysis'!BJ628","v":11225.881085242967},{"$f":"'Solar PPA Analysis'!BK628","v":11169.751679816753},{"$f":"'Solar PPA Analysis'!BL628","v":11113.902921417668},{"$f":"'Solar PPA Analysis'!BM628","v":11058.33340681058},{"$f":"'Solar PPA Analysis'!BN628","v":11003.041739776527},{"$f":"'Solar PPA Analysis'!BO628","v":10948.026531077645},{"$f":"'Solar PPA Analysis'!BP628","v":10893.286398422257},{"$f":"'Solar PPA Analysis'!BQ628","v":10838.819966430145},{"$f":"'Solar PPA Analysis'!BR628","v":10784.625866597993},{"$f":"'Solar PPA Analysis'!BS628","v":10730.702737265003},{"$f":"'Solar PPA Analysis'!BT628","v":10677.049223578677},{"$f":"'Solar PPA Analysis'!BU628","v":10623.663977460783},{"$f":"'Solar PPA Analysis'!BV628","v":10570.545657573479},{"$f":"'Solar PPA Analysis'!BW628","v":10517.692929285611},{"$f":"'Solar PPA Analysis'!BX628","v":10465.104464639184},{"$f":"'Solar PPA Analysis'!BY628","v":10412.778942315988},null,1.23307310976257,{"$f":"VLOOKUP(Z$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D178*1000*5/100","v":1.8445894845043886},{"$f":"VLOOKUP(AA$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E178*1000*5/100","v":1.8903434518266744},{"$f":"VLOOKUP(AB$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F178*1000*5/100","v":1.904325905207412},{"$f":"VLOOKUP(AC$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G178*1000*5/100","v":1.9271470202165619},{"$f":"VLOOKUP(AD$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H178*1000*5/100","v":1.9746813149861966},{"$f":"VLOOKUP(AE$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I178*1000*5/100","v":1.9916826255733542},{"$f":"VLOOKUP(AF$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J178*1000*5/100","v":2.0099856451844493},{"$f":"VLOOKUP(AG$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K178*1000*5/100","v":2.1332268002458994},{"$f":"VLOOKUP(AH$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L178*1000*5/100","v":2.1383758959584229},{"$f":"VLOOKUP(AI$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M178*1000*5/100","v":2.1491215034758016},{"$f":"VLOOKUP(AJ$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N178*1000*5/100","v":2.1599211090209063},{"$f":"VLOOKUP(AK$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O178*1000*5/100","v":2.1707749839406092},{"$f":"VLOOKUP(AL$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P178*1000*5/100","v":2.1816834009453361},{"$f":"VLOOKUP(AM$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q178*1000*5/100","v":2.1926466341159156},{"$f":"VLOOKUP(AN$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R178*1000*5/100","v":2.2036649589104682},{"$f":"VLOOKUP(AO$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S178*1000*5/100","v":2.2147386521713255},{"$f":"VLOOKUP(AP$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T178*1000*5/100","v":2.2258679921319851},{"$f":"VLOOKUP(AQ$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U178*1000*5/100","v":2.2370532584241061},{"$f":"VLOOKUP(AR$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V178*1000*5/100","v":2.2482947320845281},{"$f":"VLOOKUP(AS$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W178*1000*5/100","v":2.2595926955623398}]
[2038,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF669","v":11487.593189935767},{"$f":"'Solar PPA Analysis'!BG669","v":11430.155223986088},{"$f":"'Solar PPA Analysis'!BH669","v":11373.004447866158},{"$f":"'Solar PPA Analysis'!BI669","v":11316.139425626827},{"$f":"'Solar PPA Analysis'!BJ669","v":11259.558728498692},{"$f":"'Solar PPA Analysis'!BK669","v":11203.260934856198},{"$f":"'Solar PPA Analysis'!BL669","v":11147.244630181916},{"$f":"'Solar PPA Analysis'!BM669","v":11091.508407031006},{"$f":"'Solar PPA Analysis'!BN669","v":11036.05086499585},{"$f":"'Solar PPA Analysis'!BO669","v":10980.870610670871},{"$f":"'Solar PPA Analysis'!BP669","v":10925.966257617516},{"$f":"'Solar PPA Analysis'!BQ669","v":10871.336426329428},{"$f":"'Solar PPA Analysis'!BR669","v":10816.979744197781},{"$f":"'Solar PPA Analysis'!BS669","v":10762.894845476792},{"$f":"'Solar PPA Analysis'!BT669","v":10709.080371249409},{"$f":"'Solar PPA Analysis'!BU669","v":10655.534969393162},{"$f":"'Solar PPA Analysis'!BV669","v":10602.257294546196},{"$f":"'Solar PPA Analysis'!BW669","v":10549.246008073465},{"$f":"'Solar PPA Analysis'!BX669","v":10496.499778033098},{"$f":"'Solar PPA Analysis'!BY669","v":10444.017279142932},null,1.2380298916632178,{"$f":"VLOOKUP(Z$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D179*1000*5/100","v":1.8752659367572693},{"$f":"VLOOKUP(AA$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E179*1000*5/100","v":1.8891368650861167},{"$f":"VLOOKUP(AB$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F179*1000*5/100","v":1.9117759572437485},{"$f":"VLOOKUP(AC$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G179*1000*5/100","v":1.9589311150660682},{"$f":"VLOOKUP(AD$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H179*1000*5/100","v":1.9757968219795499},{"$f":"VLOOKUP(AE$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I179*1000*5/100","v":1.993953855392351},{"$f":"VLOOKUP(AF$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J179*1000*5/100","v":2.1162120301542084},{"$f":"VLOOKUP(AG$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K179*1000*5/100","v":2.1213200563097026},{"$f":"VLOOKUP(AH$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L179*1000*5/100","v":2.1319799560901531},{"$f":"VLOOKUP(AI$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M179*1000*5/100","v":2.1426934232061843},{"$f":"VLOOKUP(AJ$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N179*1000*5/100","v":2.1534607268403869},{"$f":"VLOOKUP(AK$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O179*1000*5/100","v":2.1642821375280268},{"$f":"VLOOKUP(AL$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P179*1000*5/100","v":2.1751579271638461},{"$f":"VLOOKUP(AM$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q179*1000*5/100","v":2.1860883690088908},{"$f":"VLOOKUP(AN$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R179*1000*5/100","v":2.1970737376973775},{"$f":"VLOOKUP(AO$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S179*1000*5/100","v":2.2081143092435949},{"$f":"VLOOKUP(AP$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T179*1000*5/100","v":2.2192103610488396},{"$f":"VLOOKUP(AQ$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U179*1000*5/100","v":2.2303621719083808},{"$f":"VLOOKUP(AR$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V179*1000*5/100","v":2.2415700220184736},{"$f":"VLOOKUP(AS$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W179*1000*5/100","v":2.2528341929833902}]
[2039,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF710","v":11522.055969505574},{"$f":"'Solar PPA Analysis'!BG710","v":11464.445689658047},{"$f":"'Solar PPA Analysis'!BH710","v":11407.123461209756},{"$f":"'Solar PPA Analysis'!BI710","v":11350.087843903708},{"$f":"'Solar PPA Analysis'!BJ710","v":11293.337404684189},{"$f":"'Solar PPA Analysis'!BK710","v":11236.870717660768},{"$f":"'Solar PPA Analysis'!BL710","v":11180.686364072464},{"$f":"'Solar PPA Analysis'!BM710","v":11124.782932252101},{"$f":"'Solar PPA Analysis'!BN710","v":11069.15901759084},{"$f":"'Solar PPA Analysis'!BO710","v":11013.813222502886},{"$f":"'Solar PPA Analysis'!BP710","v":10958.744156390372},{"$f":"'Solar PPA Analysis'!BQ710","v":10903.95043560842},{"$f":"'Solar PPA Analysis'!BR710","v":10849.430683430377},{"$f":"'Solar PPA Analysis'!BS710","v":10795.183530013224},{"$f":"'Solar PPA Analysis'!BT710","v":10741.207612363158},{"$f":"'Solar PPA Analysis'!BU710","v":10687.501574301343},{"$f":"'Solar PPA Analysis'!BV710","v":10634.064066429835},{"$f":"'Solar PPA Analysis'!BW710","v":10580.893746097687},{"$f":"'Solar PPA Analysis'!BX710","v":10527.989277367198},{"$f":"'Solar PPA Analysis'!BY710","v":10475.349330980362},null,1.2414911499440378,{"$f":"VLOOKUP(Z$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D180*1000*5/100","v":1.8740689738391691},{"$f":"VLOOKUP(AA$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E180*1000*5/100","v":1.8965274949726121},{"$f":"VLOOKUP(AB$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F180*1000*5/100","v":1.9433065398711244},{"$f":"VLOOKUP(AC$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G180*1000*5/100","v":1.9600377246955651},{"$f":"VLOOKUP(AD$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H180*1000*5/100","v":1.9780499363064692},{"$f":"VLOOKUP(AE$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I180*1000*5/100","v":2.0993329710901665},{"$f":"VLOOKUP(AF$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J180*1000*5/100","v":2.1044002552623664},{"$f":"VLOOKUP(AG$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K180*1000*5/100","v":2.1149751309169513},{"$f":"VLOOKUP(AH$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L180*1000*5/100","v":2.1256031466502021},{"$f":"VLOOKUP(AI$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M180*1000*5/100","v":2.1362845694976911},{"$f":"VLOOKUP(AJ$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N180*1000*5/100","v":2.1470196678368749},{"$f":"VLOOKUP(AK$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O180*1000*5/100","v":2.1578087113938444},{"$f":"VLOOKUP(AL$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P180*1000*5/100","v":2.1686519712500951},{"$f":"VLOOKUP(AM$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q180*1000*5/100","v":2.1795497198493421},{"$f":"VLOOKUP(AN$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R180*1000*5/100","v":2.1905022310043645},{"$f":"VLOOKUP(AO$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S180*1000*5/100","v":2.2015097799038834},{"$f":"VLOOKUP(AP$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T180*1000*5/100","v":2.2125726431194805},{"$f":"VLOOKUP(AQ$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U180*1000*5/100","v":2.2236910986125435},{"$f":"VLOOKUP(AR$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V180*1000*5/100","v":2.2348654257412499},{"$f":"VLOOKUP(AS$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W180*1000*5/100","v":2.2460959052675875}]
[2040,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF751","v":11556.62213741409},{"$f":"'Solar PPA Analysis'!BG751","v":11498.839026727019},{"$f":"'Solar PPA Analysis'!BH751","v":11441.344831593384},{"$f":"'Solar PPA Analysis'!BI751","v":11384.138107435418},{"$f":"'Solar PPA Analysis'!BJ751","v":11327.21741689824},{"$f":"'Solar PPA Analysis'!BK751","v":11270.581329813749},{"$f":"'Solar PPA Analysis'!BL751","v":11214.228423164681},{"$f":"'Solar PPA Analysis'!BM751","v":11158.157281048858},{"$f":"'Solar PPA Analysis'!BN751","v":11102.366494643613},{"$f":"'Solar PPA Analysis'!BO751","v":11046.854662170395},{"$f":"'Solar PPA Analysis'!BP751","v":10991.620388859543},{"$f":"'Solar PPA Analysis'!BQ751","v":10936.662286915245},{"$f":"'Solar PPA Analysis'!BR751","v":10881.97897548067},{"$f":"'Solar PPA Analysis'!BS751","v":10827.569080603267},{"$f":"'Solar PPA Analysis'!BT751","v":10773.431235200251},{"$f":"'Solar PPA Analysis'!BU751","v":10719.564079024249},{"$f":"'Solar PPA Analysis'!BV751","v":10665.966258629127},{"$f":"'Solar PPA Analysis'!BW751","v":10612.636427335981},{"$f":"'Solar PPA Analysis'!BX751","v":10559.573245199301},{"$f":"'Solar PPA Analysis'!BY751","v":10506.775378973305},null,1.2451189541414729,{"$f":"VLOOKUP(Z$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D181*1000*5/100","v":1.8814006555311555},{"$f":"VLOOKUP(AA$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E181*1000*5/100","v":1.9278065874095405},{"$f":"VLOOKUP(AB$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F181*1000*5/100","v":1.9444043231027794},{"$f":"VLOOKUP(AC$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G181*1000*5/100","v":1.9622728680208745},{"$f":"VLOOKUP(AD$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H181*1000*5/100","v":2.0825885406128775},{"$f":"VLOOKUP(AE$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I181*1000*5/100","v":2.0876154077627662},{"$f":"VLOOKUP(AF$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J181*1000*5/100","v":2.0981059374500166},{"$f":"VLOOKUP(AG$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K181*1000*5/100","v":2.1086491833668508},{"$f":"VLOOKUP(AH$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L181*1000*5/100","v":2.1192454104189453},{"$f":"VLOOKUP(AI$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M181*1000*5/100","v":2.1298948848431611},{"$f":"VLOOKUP(AJ$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N181*1000*5/100","v":2.1405978742142326},{"$f":"VLOOKUP(AK$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O181*1000*5/100","v":2.1513546474514897},{"$f":"VLOOKUP(AL$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P181*1000*5/100","v":2.1621654748256178},{"$f":"VLOOKUP(AM$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q181*1000*5/100","v":2.1730306279654452},{"$f":"VLOOKUP(AN$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R181*1000*5/100","v":2.1839503798647688},{"$f":"VLOOKUP(AO$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S181*1000*5/100","v":2.1949250048892153},{"$f":"VLOOKUP(AP$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T181*1000*5/100","v":2.2059547787831311},{"$f":"VLOOKUP(AQ$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U181*1000*5/100","v":2.2170399786765129},{"$f":"VLOOKUP(AR$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V181*1000*5/100","v":2.2281808830919734},{"$f":"VLOOKUP(AS$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W181*1000*5/100","v":2.2393777719517316}]
[2041,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF792","v":11591.292003826331},{"$f":"'Solar PPA Analysis'!BG792","v":11533.335543807199},{"$f":"'Solar PPA Analysis'!BH792","v":11475.668866088163},{"$f":"'Solar PPA Analysis'!BI792","v":11418.290521757723},{"$f":"'Solar PPA Analysis'!BJ792","v":11361.199069148934},{"$f":"'Solar PPA Analysis'!BK792","v":11304.393073803189},{"$f":"'Solar PPA Analysis'!BL792","v":11247.871108434172},{"$f":"'Solar PPA Analysis'!BM792","v":11191.631752892001},{"$f":"'Solar PPA Analysis'!BN792","v":11135.67359412754},{"$f":"'Solar PPA Analysis'!BO792","v":11079.995226156901},{"$f":"'Solar PPA Analysis'!BP792","v":11024.595250026117},{"$f":"'Solar PPA Analysis'!BQ792","v":10969.472273775988},{"$f":"'Solar PPA Analysis'!BR792","v":10914.624912407107},{"$f":"'Solar PPA Analysis'!BS792","v":10860.051787845072},{"$f":"'Solar PPA Analysis'!BT792","v":10805.751528905846},{"$f":"'Solar PPA Analysis'!BU792","v":10751.722771261317},{"$f":"'Solar PPA Analysis'!BV792","v":10697.964157405009},{"$f":"'Solar PPA Analysis'!BW792","v":10644.474336617985},{"$f":"'Solar PPA Analysis'!BX792","v":10591.251964934894},{"$f":"'Solar PPA Analysis'!BY792","v":10538.29570511022},null,1.2484552908166793,{"$f":"VLOOKUP(Z$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D182*1000*5/100","v":1.9124302636814487},{"$f":"VLOOKUP(AA$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E182*1000*5/100","v":1.9288956146433351},{"$f":"VLOOKUP(AB$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F182*1000*5/100","v":1.9466216387644772},{"$f":"VLOOKUP(AC$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G182*1000*5/100","v":2.0659776649150676},{"$f":"VLOOKUP(AD$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H182*1000*5/100","v":2.070964437411718},{"$f":"VLOOKUP(AE$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I182*1000*5/100","v":2.0813712938811237},{"$f":"VLOOKUP(AF$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J182*1000*5/100","v":2.0918304461116821},{"$f":"VLOOKUP(AG$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K182*1000*5/100","v":2.1023421568961624},{"$f":"VLOOKUP(AH$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L182*1000*5/100","v":2.1129066903479026},{"$f":"VLOOKUP(AI$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M182*1000*5/100","v":2.1235243119074401},{"$f":"VLOOKUP(AJ$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N182*1000*5/100","v":2.1341952883491855},{"$f":"VLOOKUP(AK$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O182*1000*5/100","v":2.1449198877881259},{"$f":"VLOOKUP(AL$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P182*1000*5/100","v":2.1556983796865592},{"$f":"VLOOKUP(AM$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q182*1000*5/100","v":2.1665310348608635},{"$f":"VLOOKUP(AN$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R182*1000*5/100","v":2.1774181254883049},{"$f":"VLOOKUP(AO$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S182*1000*5/100","v":2.1883599251138746},{"$f":"VLOOKUP(AP$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T182*1000*5/100","v":2.1993567086571604},{"$f":"VLOOKUP(AQ$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U182*1000*5/100","v":2.2104087524192564},{"$f":"VLOOKUP(AR$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V182*1000*5/100","v":2.2215163340897051},{"$f":"VLOOKUP(AS$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W182*1000*5/100","v":2.2326797327534722}]
[2042,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF833","v":11626.065879837808},{"$f":"'Solar PPA Analysis'!BG833","v":11567.935550438619},{"$f":"'Solar PPA Analysis'!BH833","v":11510.095872686425},{"$f":"'Solar PPA Analysis'!BI833","v":11452.545393322993},{"$f":"'Solar PPA Analysis'!BJ833","v":11395.282666356377},{"$f":"'Solar PPA Analysis'!BK833","v":11338.306253024595},{"$f":"'Solar PPA Analysis'!BL833","v":11281.614721759472},{"$f":"'Solar PPA Analysis'!BM833","v":11225.206648150674},{"$f":"'Solar PPA Analysis'!BN833","v":11169.080614909921},{"$f":"'Solar PPA Analysis'!BO833","v":11113.235211835372},{"$f":"'Solar PPA Analysis'!BP833","v":11057.669035776195},{"$f":"'Solar PPA Analysis'!BQ833","v":11002.380690597314},{"$f":"'Solar PPA Analysis'!BR833","v":10947.368787144327},{"$f":"'Solar PPA Analysis'!BS833","v":10892.631943208606},{"$f":"'Solar PPA Analysis'!BT833","v":10838.168783492563},{"$f":"'Solar PPA Analysis'!BU833","v":10783.977939575101},{"$f":"'Solar PPA Analysis'!BV833","v":10730.058049877225},{"$f":"'Solar PPA Analysis'!BW833","v":10676.407759627838},{"$f":"'Solar PPA Analysis'!BX833","v":10623.025720829699},{"$f":"'Solar PPA Analysis'!BY833","v":10569.910592225551},null,1.2501828549194167,{"$f":"VLOOKUP(Z$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D183*1000*5/100","v":1.9135106047558521},{"$f":"VLOOKUP(AA$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E183*1000*5/100","v":1.9310952448361465},{"$f":"VLOOKUP(AB$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F183*1000*5/100","v":2.0494992787542303},{"$f":"VLOOKUP(AC$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G183*1000*5/100","v":2.0544462763954732},{"$f":"VLOOKUP(AD$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H183*1000*5/100","v":2.0647701270306267},{"$f":"VLOOKUP(AE$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I183*1000*5/100","v":2.0751458563121874},{"$f":"VLOOKUP(AF$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J183*1000*5/100","v":2.085573724936872},{"$f":"VLOOKUP(AG$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K183*1000*5/100","v":2.0960539949114292},{"$f":"VLOOKUP(AH$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L183*1000*5/100","v":2.1065869295592252},{"$f":"VLOOKUP(AI$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M183*1000*5/100","v":2.1171727935268594},{"$f":"VLOOKUP(AJ$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N183*1000*5/100","v":2.1278118527908139},{"$f":"VLOOKUP(AK$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O183*1000*5/100","v":2.1385043746641341},{"$f":"VLOOKUP(AL$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P183*1000*5/100","v":2.1492506278031498},{"$f":"VLOOKUP(AM$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q183*1000*5/100","v":2.1600508822142213},{"$f":"VLOOKUP(AN$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R183*1000*5/100","v":2.1709054092605236},{"$f":"VLOOKUP(AO$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S183*1000*5/100","v":2.1818144816688676},{"$f":"VLOOKUP(AP$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T183*1000*5/100","v":2.1927783735365507},{"$f":"VLOOKUP(AQ$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U183*1000*5/100","v":2.2037973603382421},{"$f":"VLOOKUP(AR$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V183*1000*5/100","v":2.2148717189329066},{"$f":"VLOOKUP(AS$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W183*1000*5/100","v":2.2260017275707606}]
[2043,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF874","v":11660.944077477321},{"$f":"'Solar PPA Analysis'!BG874","v":11602.639357089934},{"$f":"'Solar PPA Analysis'!BH874","v":11544.626160304484},{"$f":"'Solar PPA Analysis'!BI874","v":11486.903029502962},{"$f":"'Solar PPA Analysis'!BJ874","v":11429.468514355447},{"$f":"'Solar PPA Analysis'!BK874","v":11372.321171783669},{"$f":"'Solar PPA Analysis'!BL874","v":11315.459565924752},{"$f":"'Solar PPA Analysis'!BM874","v":11258.882268095127},{"$f":"'Solar PPA Analysis'!BN874","v":11202.587856754652},{"$f":"'Solar PPA Analysis'!BO874","v":11146.574917470878},{"$f":"'Solar PPA Analysis'!BP874","v":11090.842042883523},{"$f":"'Solar PPA Analysis'!BQ874","v":11035.387832669107},{"$f":"'Solar PPA Analysis'!BR874","v":10980.21089350576},{"$f":"'Solar PPA Analysis'!BS874","v":10925.309839038231},{"$f":"'Solar PPA Analysis'!BT874","v":10870.68328984304},{"$f":"'Solar PPA Analysis'!BU874","v":10816.329873393825},{"$f":"'Solar PPA Analysis'!BV874","v":10762.248224026855},{"$f":"'Solar PPA Analysis'!BW874","v":10708.43698290672},{"$f":"'Solar PPA Analysis'!BX874","v":10654.894797992187},{"$f":"'Solar PPA Analysis'!BY874","v":10601.620324002226},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z184:AS184))*0.6","v":1.2518514906722273},{"$f":"VLOOKUP(Z$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D184*1000*5/100","v":1.9156926905403449},{"$f":"VLOOKUP(AA$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E184*1000*5/100","v":2.033152325384306},{"$f":"VLOOKUP(AB$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F184*1000*5/100","v":2.0380598654172442},{"$f":"VLOOKUP(AC$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G184*1000*5/100","v":2.0483013722786376},{"$f":"VLOOKUP(AD$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H184*1000*5/100","v":2.0585943439986298},{"$f":"VLOOKUP(AE$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I184*1000*5/100","v":2.0689390391946039},{"$f":"VLOOKUP(AF$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J184*1000*5/100","v":2.0793357177835214},{"$f":"VLOOKUP(AG$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K184*1000*5/100","v":2.0897846409884635},{"$f":"VLOOKUP(AH$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L184*1000*5/100","v":2.1002860713451894},{"$f":"VLOOKUP(AI$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M184*1000*5/100","v":2.1108402727087334},{"$f":"VLOOKUP(AJ$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N184*1000*5/100","v":2.1214475102600336},{"$f":"VLOOKUP(AK$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O184*1000*5/100","v":2.1321080505125964},{"$f":"VLOOKUP(AL$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P184*1000*5/100","v":2.1428221613191925},{"$f":"VLOOKUP(AM$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q184*1000*5/100","v":2.1535901118785854},{"$f":"VLOOKUP(AN$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R184*1000*5/100","v":2.1644121727422969},{"$f":"VLOOKUP(AO$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S184*1000*5/100","v":2.1752886158214038},{"$f":"VLOOKUP(AP$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T184*1000*5/100","v":2.186219714393371},{"$f":"VLOOKUP(AQ$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U184*1000*5/100","v":2.1972057431089156},{"$f":"VLOOKUP(AR$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V184*1000*5/100","v":2.2082469779989098},{"$f":"VLOOKUP(AS$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W184*1000*5/100","v":2.2193436964813169}]
[2044,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF915","v":11695.926909709749},{"$f":"'Solar PPA Analysis'!BG915","v":11637.447275161201},{"$f":"'Solar PPA Analysis'!BH915","v":11579.260038785394},{"$f":"'Solar PPA Analysis'!BI915","v":11521.363738591468},{"$f":"'Solar PPA Analysis'!BJ915","v":11463.756919898511},{"$f":"'Solar PPA Analysis'!BK915","v":11406.438135299019},{"$f":"'Solar PPA Analysis'!BL915","v":11349.405944622524},{"$f":"'Solar PPA Analysis'!BM915","v":11292.658914899412},{"$f":"'Solar PPA Analysis'!BN915","v":11236.195620324914},{"$f":"'Solar PPA Analysis'!BO915","v":11180.014642223288},{"$f":"'Solar PPA Analysis'!BP915","v":11124.114569012172},{"$f":"'Solar PPA Analysis'!BQ915","v":11068.493996167112},{"$f":"'Solar PPA Analysis'!BR915","v":11013.151526186277},{"$f":"'Solar PPA Analysis'!BS915","v":10958.085768555346},{"$f":"'Solar PPA Analysis'!BT915","v":10903.295339712569},{"$f":"'Solar PPA Analysis'!BU915","v":10848.778863014006},{"$f":"'Solar PPA Analysis'!BV915","v":10794.534968698936},{"$f":"'Solar PPA Analysis'!BW915","v":10740.562293855441},{"$f":"'Solar PPA Analysis'!BX915","v":10686.859482386164},{"$f":"'Solar PPA Analysis'!BY915","v":10633.425184974232},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z185:AS185))*0.6","v":1.2533975879419532},{"$f":"VLOOKUP(Z$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D185*1000*5/100","v":2.0169357564879218},{"$f":"VLOOKUP(AA$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E185*1000*5/100","v":2.0218041536292706},{"$f":"VLOOKUP(AB$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F185*1000*5/100","v":2.0319639734967545},{"$f":"VLOOKUP(AC$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G185*1000*5/100","v":2.0421748477354318},{"$f":"VLOOKUP(AD$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H185*1000*5/100","v":2.0524370328999311},{"$f":"VLOOKUP(AE$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I185*1000*5/100","v":2.0627507868341017},{"$f":"VLOOKUP(AF$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J185*1000*5/100","v":2.0731163686774892},{"$f":"VLOOKUP(AG$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K185*1000*5/100","v":2.0835340388718482},{"$f":"VLOOKUP(AH$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L185*1000*5/100","v":2.0940040591676872},{"$f":"VLOOKUP(AI$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M185*1000*5/100","v":2.104526692630841},{"$f":"VLOOKUP(AJ$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N185*1000*5/100","v":2.1151022036490867},{"$f":"VLOOKUP(AK$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O185*1000*5/100","v":2.1257308579387804},{"$f":"VLOOKUP(AL$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P185*1000*5/100","v":2.1364129225515383},{"$f":"VLOOKUP(AM$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q185*1000*5/100","v":2.1471486658809424},{"$f":"VLOOKUP(AN$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R185*1000*5/100","v":2.157938357669289},{"$f":"VLOOKUP(AO$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S185*1000*5/100","v":2.1687822690143608},{"$f":"VLOOKUP(AP$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T185*1000*5/100","v":2.1796806723762416},{"$f":"VLOOKUP(AQ$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U185*1000*5/100","v":2.1906338415841629},{"$f":"VLOOKUP(AR$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V185*1000*5/100","v":2.2016420518433795},{"$f":"VLOOKUP(AS$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W185*1000*5/100","v":2.2127055797420905}]
[2045,{"$f":"'Resource Options'!$B$21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BF956","v":11731.014690438877},{"$f":"'Solar PPA Analysis'!BG956","v":11672.359616986681},{"$f":"'Solar PPA Analysis'!BH956","v":11613.997818901747},{"$f":"'Solar PPA Analysis'!BI956","v":11555.927829807239},{"$f":"'Solar PPA Analysis'!BJ956","v":11498.148190658203},{"$f":"'Solar PPA Analysis'!BK956","v":11440.657449704911},{"$f":"'Solar PPA Analysis'!BL956","v":11383.454162456386},{"$f":"'Solar PPA Analysis'!BM956","v":11326.536891644104},{"$f":"'Solar PPA Analysis'!BN956","v":11269.904207185884},{"$f":"'Solar PPA Analysis'!BO956","v":11213.554686149955},{"$f":"'Solar PPA Analysis'!BP956","v":11157.486912719205},{"$f":"'Solar PPA Analysis'!BQ956","v":11101.69947815561},{"$f":"'Solar PPA Analysis'!BR956","v":11046.190980764832},{"$f":"'Solar PPA Analysis'!BS956","v":10990.960025861008},{"$f":"'Solar PPA Analysis'!BT956","v":10936.005225731704},{"$f":"'Solar PPA Analysis'!BU956","v":10881.325199603045},{"$f":"'Solar PPA Analysis'!BV956","v":10826.918573605029},{"$f":"'Solar PPA Analysis'!BW956","v":10772.783980737004},{"$f":"'Solar PPA Analysis'!BX956","v":10718.920060833319},{"$f":"'Solar PPA Analysis'!BY956","v":10665.325460529153},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z186:AS186))*0.6","v":1.2493777379118272},{"$f":"VLOOKUP(Z$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D186*1000*5/100","v":2.0056780985654283},{"$f":"VLOOKUP(AA$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E186*1000*5/100","v":2.0157568829803303},{"$f":"VLOOKUP(AB$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F186*1000*5/100","v":2.0258863145530954},{"$f":"VLOOKUP(AC$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G186*1000*5/100","v":2.0360666477920559},{"$f":"VLOOKUP(AD$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H186*1000*5/100","v":2.0462981384844783},{"$f":"VLOOKUP(AE$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I186*1000*5/100","v":2.0565810437029937},{"$f":"VLOOKUP(AF$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J186*1000*5/100","v":2.0669156218120537},{"$f":"VLOOKUP(AG$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K186*1000*5/100","v":2.0773021324744261},{"$f":"VLOOKUP(AH$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L186*1000*5/100","v":2.0877408366577144},{"$f":"VLOOKUP(AI$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M186*1000*5/100","v":2.0982319966409189},{"$f":"VLOOKUP(AJ$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N186*1000*5/100","v":2.1087758760210238},{"$f":"VLOOKUP(AK$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O186*1000*5/100","v":2.1193727397196223},{"$f":"VLOOKUP(AL$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P186*1000*5/100","v":2.13002285398957},{"$f":"VLOOKUP(AM$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q186*1000*5/100","v":2.1407264864216784},{"$f":"VLOOKUP(AN$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R186*1000*5/100","v":2.151483905951435},{"$f":"VLOOKUP(AO$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S186*1000*5/100","v":2.1622953828657643},{"$f":"VLOOKUP(AP$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T186*1000*5/100","v":2.173161188809813},{"$f":"VLOOKUP(AQ$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U186*1000*5/100","v":2.1840815967937823},{"$f":"VLOOKUP(AR$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V186*1000*5/100","v":2.1950568811997808},{"$f":"VLOOKUP(AS$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W186*1000*5/100","v":2.2060873177887244}]
[]
[2022,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D13","v":236520},{"$f":"'Solar PPA Analysis'!E13","v":235337.4},{"$f":"'Solar PPA Analysis'!F13","v":234160.71299999999},{"$f":"'Solar PPA Analysis'!G13","v":232989.90943499998},{"$f":"'Solar PPA Analysis'!H13","v":231824.95988782498},{"$f":"'Solar PPA Analysis'!I13","v":230665.83508838585},{"$f":"'Solar PPA Analysis'!J13","v":229512.50591294392},{"$f":"'Solar PPA Analysis'!K13","v":228364.9433833792},{"$f":"'Solar PPA Analysis'!L13","v":227223.11866646231},{"$f":"'Solar PPA Analysis'!M13","v":226087.00307313001},{"$f":"'Solar PPA Analysis'!N13","v":224956.56805776435},{"$f":"'Solar PPA Analysis'!O13","v":223831.78521747552},{"$f":"'Solar PPA Analysis'!P13","v":222712.62629138815},{"$f":"'Solar PPA Analysis'!Q13","v":221599.06315993122},{"$f":"'Solar PPA Analysis'!R13","v":220491.06784413155},{"$f":"'Solar PPA Analysis'!S13","v":219388.61250491088},{"$f":"'Solar PPA Analysis'!T13","v":218291.66944238634},{"$f":"'Solar PPA Analysis'!U13","v":217200.2110951744},{"$f":"'Solar PPA Analysis'!V13","v":216114.21003969852},{"$f":"'Solar PPA Analysis'!W13","v":215033.63898950003},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z188:AS188))*0.6","v":1.0608304221589808},{"$f":"VLOOKUP(Z$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D188*1000","v":1.624181326154392},{"$f":"VLOOKUP(AA$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E188*1000","v":1.6090469170864938},{"$f":"VLOOKUP(AB$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F188*1000","v":1.6173985522366792},{"$f":"VLOOKUP(AC$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G188*1000","v":1.6434569483760981},{"$f":"VLOOKUP(AD$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H188*1000","v":1.7052984911014815},{"$f":"VLOOKUP(AE$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I188*1000","v":1.7266992781524939},{"$f":"VLOOKUP(AF$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J188*1000","v":1.7503371479657091},{"$f":"VLOOKUP(AG$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K188*1000","v":1.7733904929102837},{"$f":"VLOOKUP(AH$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L188*1000","v":1.7794980042682433},{"$f":"VLOOKUP(AI$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M188*1000","v":1.8055408834063182},{"$f":"VLOOKUP(AJ$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N188*1000","v":1.8203597600557744},{"$f":"VLOOKUP(AK$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O188*1000","v":1.8484193177281045},{"$f":"VLOOKUP(AL$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P188*1000","v":1.8595531805891885},{"$f":"VLOOKUP(AM$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q188*1000","v":1.8846239664184072},{"$f":"VLOOKUP(AN$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R188*1000","v":1.9186190118005284},{"$f":"VLOOKUP(AO$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S188*1000","v":1.9259444523604989},{"$f":"VLOOKUP(AP$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T188*1000","v":1.9737163822549788},{"$f":"VLOOKUP(AQ$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U188*1000","v":1.9883155268046164},{"$f":"VLOOKUP(AR$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V188*1000","v":2.0121431590326964},{"$f":"VLOOKUP(AS$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W188*1000","v":2.0617739370879251}]
[2023,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D54","v":237229.55999999997},{"$f":"'Solar PPA Analysis'!E54","v":236043.41219999996},{"$f":"'Solar PPA Analysis'!F54","v":234863.19513899996},{"$f":"'Solar PPA Analysis'!G54","v":233688.87916330496},{"$f":"'Solar PPA Analysis'!H54","v":232520.43476748842},{"$f":"'Solar PPA Analysis'!I54","v":231357.83259365096},{"$f":"'Solar PPA Analysis'!J54","v":230201.04343068271},{"$f":"'Solar PPA Analysis'!K54","v":229050.0382135293},{"$f":"'Solar PPA Analysis'!L54","v":227904.78802246167},{"$f":"'Solar PPA Analysis'!M54","v":226765.26408234937},{"$f":"'Solar PPA Analysis'!N54","v":225631.43776193762},{"$f":"'Solar PPA Analysis'!O54","v":224503.28057312794},{"$f":"'Solar PPA Analysis'!P54","v":223380.76417026229},{"$f":"'Solar PPA Analysis'!Q54","v":222263.86034941097},{"$f":"'Solar PPA Analysis'!R54","v":221152.54104766392},{"$f":"'Solar PPA Analysis'!S54","v":220046.77834242559},{"$f":"'Solar PPA Analysis'!T54","v":218946.54445071347},{"$f":"'Solar PPA Analysis'!U54","v":217851.8117284599},{"$f":"'Solar PPA Analysis'!V54","v":216762.55266981761},{"$f":"'Solar PPA Analysis'!W54","v":215678.73990646852},null,1.0649373743551886,{"$f":"VLOOKUP(Z$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D189*1000","v":1.5962130433709487},{"$f":"VLOOKUP(AA$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E189*1000","v":1.604498065279657},{"$f":"VLOOKUP(AB$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F189*1000","v":1.630348617780875},{"$f":"VLOOKUP(AC$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G189*1000","v":1.6916969079222075},{"$f":"VLOOKUP(AD$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H189*1000","v":1.7129270007594533},{"$f":"VLOOKUP(AE$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I189*1000","v":1.7363763332262021},{"$f":"VLOOKUP(AF$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J189*1000","v":1.7592458030366227},{"$f":"VLOOKUP(AG$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K189*1000","v":1.7653046004455655},{"$f":"VLOOKUP(AH$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L189*1000","v":1.7911397597101566},{"$f":"VLOOKUP(AI$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M189*1000","v":1.8058404399356884},{"$f":"VLOOKUP(AJ$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N189*1000","v":1.8336761925617788},{"$f":"VLOOKUP(AK$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O189*1000","v":1.8447212509334423},{"$f":"VLOOKUP(AL$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P189*1000","v":1.8695920703751898},{"$f":"VLOOKUP(AM$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q189*1000","v":1.903315968835021},{"$f":"VLOOKUP(AN$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R189*1000","v":1.9105829811552306},{"$f":"VLOOKUP(AO$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S189*1000","v":1.9579738787075815},{"$f":"VLOOKUP(AP$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T189*1000","v":1.9724565794322968},{"$f":"VLOOKUP(AQ$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U189*1000","v":1.9960941607552676},{"$f":"VLOOKUP(AR$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V189*1000","v":2.0453290801620003},{"$f":"VLOOKUP(AS$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W189*1000","v":2.0629386431233141}]
[2024,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D95","v":237941.24867999993},{"$f":"'Solar PPA Analysis'!E95","v":236751.54243659994},{"$f":"'Solar PPA Analysis'!F95","v":235567.78472441694},{"$f":"'Solar PPA Analysis'!G95","v":234389.94580079484},{"$f":"'Solar PPA Analysis'!H95","v":233217.99607179087},{"$f":"'Solar PPA Analysis'!I95","v":232051.90609143191},{"$f":"'Solar PPA Analysis'!J95","v":230891.64656097474},{"$f":"'Solar PPA Analysis'!K95","v":229737.18832816987},{"$f":"'Solar PPA Analysis'!L95","v":228588.50238652903},{"$f":"'Solar PPA Analysis'!M95","v":227445.55987459639},{"$f":"'Solar PPA Analysis'!N95","v":226308.33207522341},{"$f":"'Solar PPA Analysis'!O95","v":225176.79041484729},{"$f":"'Solar PPA Analysis'!P95","v":224050.90646277304},{"$f":"'Solar PPA Analysis'!Q95","v":222930.65193045916},{"$f":"'Solar PPA Analysis'!R95","v":221815.99867080688},{"$f":"'Solar PPA Analysis'!S95","v":220706.91867745284},{"$f":"'Solar PPA Analysis'!T95","v":219603.38408406556},{"$f":"'Solar PPA Analysis'!U95","v":218505.36716364522},{"$f":"'Solar PPA Analysis'!V95","v":217412.840327827},{"$f":"'Solar PPA Analysis'!W95","v":216325.77612618785},null,1.0708550352047126,{"$f":"VLOOKUP(Z$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D190*1000","v":1.591700473532661},{"$f":"VLOOKUP(AA$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E190*1000","v":1.6173448401714565},{"$f":"VLOOKUP(AB$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F190*1000","v":1.6782038119467562},{"$f":"VLOOKUP(AC$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G190*1000","v":1.6992645720395374},{"$f":"VLOOKUP(AD$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H190*1000","v":1.7225268709472292},{"$f":"VLOOKUP(AE$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I190*1000","v":1.7452139322247653},{"$f":"VLOOKUP(AF$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J190*1000","v":1.7512244042306462},{"$f":"VLOOKUP(AG$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K190*1000","v":1.7768535004103747},{"$f":"VLOOKUP(AH$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L190*1000","v":1.7914369269551451},{"$f":"VLOOKUP(AI$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M190*1000","v":1.8190506596201099},{"$f":"VLOOKUP(AJ$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N190*1000","v":1.8300076218133354},{"$f":"VLOOKUP(AK$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O190*1000","v":1.8546800698138726},{"$f":"VLOOKUP(AL$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P190*1000","v":1.8881349840387298},{"$f":"VLOOKUP(AM$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q190*1000","v":1.895344034147014},{"$f":"VLOOKUP(AN$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R190*1000","v":1.9423569384985484},{"$f":"VLOOKUP(AO$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S190*1000","v":1.9567241241626476},{"$f":"VLOOKUP(AP$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T190*1000","v":1.980173170440171},{"$f":"VLOOKUP(AQ$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U190*1000","v":2.0290153885954045},{"$f":"VLOOKUP(AR$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V190*1000","v":2.0464844964184428},{"$f":"VLOOKUP(AS$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W190*1000","v":2.0652911302620081}]
[2025,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D136","v":238655.07242603993},{"$f":"'Solar PPA Analysis'!E136","v":237461.79706390973},{"$f":"'Solar PPA Analysis'!F136","v":236274.48807859019},{"$f":"'Solar PPA Analysis'!G136","v":235093.11563819723},{"$f":"'Solar PPA Analysis'!H136","v":233917.65006000624},{"$f":"'Solar PPA Analysis'!I136","v":232748.06180970621},{"$f":"'Solar PPA Analysis'!J136","v":231584.32150065768},{"$f":"'Solar PPA Analysis'!K136","v":230426.39989315439},{"$f":"'Solar PPA Analysis'!L136","v":229274.26789368861},{"$f":"'Solar PPA Analysis'!M136","v":228127.89655422018},{"$f":"'Solar PPA Analysis'!N136","v":226987.25707144907},{"$f":"'Solar PPA Analysis'!O136","v":225852.32078609182},{"$f":"'Solar PPA Analysis'!P136","v":224723.05918216135},{"$f":"'Solar PPA Analysis'!Q136","v":223599.44388625055},{"$f":"'Solar PPA Analysis'!R136","v":222481.44666681931},{"$f":"'Solar PPA Analysis'!S136","v":221369.03943348522},{"$f":"'Solar PPA Analysis'!T136","v":220262.1942363178},{"$f":"'Solar PPA Analysis'!U136","v":219160.88326513622},{"$f":"'Solar PPA Analysis'!V136","v":218065.07884881055},{"$f":"'Solar PPA Analysis'!W136","v":216974.7534545665},null,1.0790170266787709,{"$f":"VLOOKUP(Z$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D191*1000","v":1.6044447816257221},{"$f":"VLOOKUP(AA$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E191*1000","v":1.6648183378734025},{"$f":"VLOOKUP(AB$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F191*1000","v":1.6857111158318441},{"$f":"VLOOKUP(AC$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G191*1000","v":1.7087878729735726},{"$f":"VLOOKUP(AD$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H191*1000","v":1.7312939806217762},{"$f":"VLOOKUP(AE$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I191*1000","v":1.7372565126714783},{"$f":"VLOOKUP(AF$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J191*1000","v":1.7626811893403018},{"$f":"VLOOKUP(AG$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K191*1000","v":1.777148297428085},{"$f":"VLOOKUP(AH$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L191*1000","v":1.8045417809790723},{"$f":"VLOOKUP(AI$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M191*1000","v":1.8154113496553028},{"$f":"VLOOKUP(AJ$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N191*1000","v":1.8398870084394849},{"$f":"VLOOKUP(AK$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O191*1000","v":1.8730750838669354},{"$f":"VLOOKUP(AL$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P191*1000","v":1.8802266340740565},{"$f":"VLOOKUP(AM$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q191*1000","v":1.9268645601256786},{"$f":"VLOOKUP(AN$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R191*1000","v":1.9411171520855777},{"$f":"VLOOKUP(AO$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S191*1000","v":1.9643791670867095},{"$f":"VLOOKUP(AP$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T191*1000","v":2.0128318162038155},{"$f":"VLOOKUP(AQ$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U191*1000","v":2.0301615891688436},{"$f":"VLOOKUP(AR$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V191*1000","v":2.0488182199508445},{"$f":"VLOOKUP(AS$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W191*1000","v":2.1744403727968744}]
[2026,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D177","v":239371.03764331801},{"$f":"'Solar PPA Analysis'!E177","v":238174.18245510143},{"$f":"'Solar PPA Analysis'!F177","v":236983.31154282592},{"$f":"'Solar PPA Analysis'!G177","v":235798.39498511178},{"$f":"'Solar PPA Analysis'!H177","v":234619.40301018622},{"$f":"'Solar PPA Analysis'!I177","v":233446.30599513528},{"$f":"'Solar PPA Analysis'!J177","v":232279.07446515959},{"$f":"'Solar PPA Analysis'!K177","v":231117.6790928338},{"$f":"'Solar PPA Analysis'!L177","v":229962.09069736963},{"$f":"'Solar PPA Analysis'!M177","v":228812.28024388276},{"$f":"'Solar PPA Analysis'!N177","v":227668.21884266334},{"$f":"'Solar PPA Analysis'!O177","v":226529.87774845003},{"$f":"'Solar PPA Analysis'!P177","v":225397.22835970778},{"$f":"'Solar PPA Analysis'!Q177","v":224270.24221790922},{"$f":"'Solar PPA Analysis'!R177","v":223148.89100681967},{"$f":"'Solar PPA Analysis'!S177","v":222033.14655178558},{"$f":"'Solar PPA Analysis'!T177","v":220922.98081902665},{"$f":"'Solar PPA Analysis'!U177","v":219818.36591493152},{"$f":"'Solar PPA Analysis'!V177","v":218719.27408535685},{"$f":"'Solar PPA Analysis'!W177","v":217625.67771493006},null,1.0867734593650158,{"$f":"VLOOKUP(Z$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D192*1000","v":1.6515396273021294},{"$f":"VLOOKUP(AA$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E192*1000","v":1.6722657629637938},{"$f":"VLOOKUP(AB$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F192*1000","v":1.6951584582340029},{"$f":"VLOOKUP(AC$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G192*1000","v":1.7174850555520116},{"$f":"VLOOKUP(AD$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H192*1000","v":1.723400030018067},{"$f":"VLOOKUP(AE$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I192*1000","v":1.7486219176406788},{"$f":"VLOOKUP(AF$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J192*1000","v":1.7629736350358376},{"$f":"VLOOKUP(AG$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K192*1000","v":1.7901486261955903},{"$f":"VLOOKUP(AH$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L192*1000","v":1.8009314984117915},{"$f":"VLOOKUP(AI$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M192*1000","v":1.8252119375845344},{"$f":"VLOOKUP(AJ$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N192*1000","v":1.8581353025399812},{"$f":"VLOOKUP(AK$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O192*1000","v":1.8652298114692789},{"$f":"VLOOKUP(AL$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P192*1000","v":1.9114957500748262},{"$f":"VLOOKUP(AM$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q192*1000","v":1.925634662338136},{"$f":"VLOOKUP(AN$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R192*1000","v":1.9487111378377637},{"$f":"VLOOKUP(AO$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S192*1000","v":1.9967773251473551},{"$f":"VLOOKUP(AP$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T192*1000","v":2.0139688745992026},{"$f":"VLOOKUP(AQ$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U192*1000","v":2.0324766987548273},{"$f":"VLOOKUP(AR$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V192*1000","v":2.157096880292015},{"$f":"VLOOKUP(AS$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W192*1000","v":2.1623035926287097}]
[2027,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D218","v":240089.15075624795},{"$f":"'Solar PPA Analysis'!E218","v":238888.70500246671},{"$f":"'Solar PPA Analysis'!F218","v":237694.26147745439},{"$f":"'Solar PPA Analysis'!G218","v":236505.79017006711},{"$f":"'Solar PPA Analysis'!H218","v":235323.26121921677},{"$f":"'Solar PPA Analysis'!I218","v":234146.64491312069},{"$f":"'Solar PPA Analysis'!J218","v":232975.91168855509},{"$f":"'Solar PPA Analysis'!K218","v":231811.03213011232},{"$f":"'Solar PPA Analysis'!L218","v":230651.97696946174},{"$f":"'Solar PPA Analysis'!M218","v":229498.71708461444},{"$f":"'Solar PPA Analysis'!N218","v":228351.22349919137},{"$f":"'Solar PPA Analysis'!O218","v":227209.4673816954},{"$f":"'Solar PPA Analysis'!P218","v":226073.42004478694},{"$f":"'Solar PPA Analysis'!Q218","v":224943.05294456301},{"$f":"'Solar PPA Analysis'!R218","v":223818.33767984019},{"$f":"'Solar PPA Analysis'!S218","v":222699.24599144098},{"$f":"'Solar PPA Analysis'!T218","v":221585.74976148378},{"$f":"'Solar PPA Analysis'!U218","v":220477.82101267634},{"$f":"'Solar PPA Analysis'!V218","v":219375.43190761298},{"$f":"'Solar PPA Analysis'!W218","v":218278.55474807491},null,1.0923011595210126,{"$f":"VLOOKUP(Z$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D193*1000","v":1.6589276511953888},{"$f":"VLOOKUP(AA$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E193*1000","v":1.6816377526847786},{"$f":"VLOOKUP(AB$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F193*1000","v":1.7037862714598719},{"$f":"VLOOKUP(AC$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G193*1000","v":1.7096540676649818},{"$f":"VLOOKUP(AD$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H193*1000","v":1.7346747837013712},{"$f":"VLOOKUP(AE$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I193*1000","v":1.7489120307683532},{"$f":"VLOOKUP(AF$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J193*1000","v":1.7758702722478688},{"$f":"VLOOKUP(AG$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K193*1000","v":1.7865671395012286},{"$f":"VLOOKUP(AH$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L193*1000","v":1.810653916148167},{"$f":"VLOOKUP(AI$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M193*1000","v":1.8433146819813371},{"$f":"VLOOKUP(AJ$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N193*1000","v":1.8503526045981378},{"$f":"VLOOKUP(AK$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O193*1000","v":1.8962495227561833},{"$f":"VLOOKUP(AL$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P193*1000","v":1.9102756620403238},{"$f":"VLOOKUP(AM$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q193*1000","v":1.9331680779148299},{"$f":"VLOOKUP(AN$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R193*1000","v":1.9808508858640259},{"$f":"VLOOKUP(AO$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S193*1000","v":1.9979053142833563},{"$f":"VLOOKUP(AP$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T193*1000","v":2.0162655187049379},{"$f":"VLOOKUP(AQ$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U193*1000","v":2.1398917207283694},{"$f":"VLOOKUP(AR$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V193*1000","v":2.1450569039537046},{"$f":"VLOOKUP(AS$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W193*1000","v":2.1558360843755828}]
[2028,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D259","v":240809.41820851661},{"$f":"'Solar PPA Analysis'!E259","v":239605.37111747402},{"$f":"'Solar PPA Analysis'!F259","v":238407.34426188664},{"$f":"'Solar PPA Analysis'!G259","v":237215.3075405772},{"$f":"'Solar PPA Analysis'!H259","v":236029.23100287432},{"$f":"'Solar PPA Analysis'!I259","v":234849.08484785995},{"$f":"'Solar PPA Analysis'!J259","v":233674.83942362064},{"$f":"'Solar PPA Analysis'!K259","v":232506.46522650254},{"$f":"'Solar PPA Analysis'!L259","v":231343.93290037001},{"$f":"'Solar PPA Analysis'!M259","v":230187.21323586817},{"$f":"'Solar PPA Analysis'!N259","v":229036.27716968884},{"$f":"'Solar PPA Analysis'!O259","v":227891.0957838404},{"$f":"'Solar PPA Analysis'!P259","v":226751.64030492119},{"$f":"'Solar PPA Analysis'!Q259","v":225617.88210339658},{"$f":"'Solar PPA Analysis'!R259","v":224489.79269287959},{"$f":"'Solar PPA Analysis'!S259","v":223367.34372941518},{"$f":"'Solar PPA Analysis'!T259","v":222250.50701076811},{"$f":"'Solar PPA Analysis'!U259","v":221139.25447571426},{"$f":"'Solar PPA Analysis'!V259","v":220033.55820333568},{"$f":"'Solar PPA Analysis'!W259","v":218933.39041231899},null,1.097649202695655,{"$f":"VLOOKUP(Z$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D194*1000","v":1.6682248892535947},{"$f":"VLOOKUP(AA$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E194*1000","v":1.6901967498530139},{"$f":"VLOOKUP(AB$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F194*1000","v":1.6960177440943744},{"$f":"VLOOKUP(AC$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G194*1000","v":1.7208388931035545},{"$f":"VLOOKUP(AD$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H194*1000","v":1.7349625828659145},{"$f":"VLOOKUP(AE$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I194*1000","v":1.7617058034762014},{"$f":"VLOOKUP(AF$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J194*1000","v":1.772317351748478},{"$f":"VLOOKUP(AG$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K194*1000","v":1.7962120105358195},{"$f":"VLOOKUP(AH$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L194*1000","v":1.828612271756163},{"$f":"VLOOKUP(AI$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M194*1000","v":1.8355940593969573},{"$f":"VLOOKUP(AJ$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N194*1000","v":1.8811249004410799},{"$f":"VLOOKUP(AK$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O194*1000","v":1.8950391662314288},{"$f":"VLOOKUP(AL$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P194*1000","v":1.9177489905535958},{"$f":"VLOOKUP(AM$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q194*1000","v":1.965051477003696},{"$f":"VLOOKUP(AN$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R194*1000","v":1.9819698780777075},{"$f":"VLOOKUP(AO$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S194*1000","v":2.0001836401908415},{"$f":"VLOOKUP(AP$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T194*1000","v":2.122823790752471},{"$f":"VLOOKUP(AQ$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U194*1000","v":2.1279477761056205},{"$f":"VLOOKUP(AR$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V194*1000","v":2.1386409810106741},{"$f":"VLOOKUP(AS$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W194*1000","v":2.149387920613743}]
[2029,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D300","v":241531.84646314217},{"$f":"'Solar PPA Analysis'!E300","v":240324.18723082644},{"$f":"'Solar PPA Analysis'!F300","v":239122.56629467232},{"$f":"'Solar PPA Analysis'!G300","v":237926.95346319897},{"$f":"'Solar PPA Analysis'!H300","v":236737.31869588298},{"$f":"'Solar PPA Analysis'!I300","v":235553.63210240356},{"$f":"'Solar PPA Analysis'!J300","v":234375.86394189153},{"$f":"'Solar PPA Analysis'!K300","v":233203.98462218206},{"$f":"'Solar PPA Analysis'!L300","v":232037.96469907116},{"$f":"'Solar PPA Analysis'!M300","v":230877.77487557579},{"$f":"'Solar PPA Analysis'!N300","v":229723.38600119791},{"$f":"'Solar PPA Analysis'!O300","v":228574.76907119193},{"$f":"'Solar PPA Analysis'!P300","v":227431.89522583596},{"$f":"'Solar PPA Analysis'!Q300","v":226294.73574970677},{"$f":"'Solar PPA Analysis'!R300","v":225163.26207095824},{"$f":"'Solar PPA Analysis'!S300","v":224037.44576060344},{"$f":"'Solar PPA Analysis'!T300","v":222917.25853180041},{"$f":"'Solar PPA Analysis'!U300","v":221802.67223914142},{"$f":"'Solar PPA Analysis'!V300","v":220693.65887794571},{"$f":"'Solar PPA Analysis'!W300","v":219590.19058355599},null,1.1027025933652597,{"$f":"VLOOKUP(Z$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D195*1000","v":1.6767156192460109},{"$f":"VLOOKUP(AA$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E195*1000","v":1.6824901848194442},{"$f":"VLOOKUP(AB$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F195*1000","v":1.7071133585623495},{"$f":"VLOOKUP(AC$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G195*1000","v":1.7211243967613008},{"$f":"VLOOKUP(AD$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H195*1000","v":1.7476543115242476},{"$f":"VLOOKUP(AE$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I195*1000","v":1.7581812213257579},{"$f":"VLOOKUP(AF$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J195*1000","v":1.7818852945993422},{"$f":"VLOOKUP(AG$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K195*1000","v":1.8140271290103507},{"$f":"VLOOKUP(AH$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L195*1000","v":1.820953229411737},{"$f":"VLOOKUP(AI$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M195*1000","v":1.8661209131992766},{"$f":"VLOOKUP(AJ$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N195*1000","v":1.8799241978068513},{"$f":"VLOOKUP(AK$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O195*1000","v":1.9024528869400077},{"$f":"VLOOKUP(AL$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P195*1000","v":1.9493780853625893},{"$f":"VLOOKUP(AM$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q195*1000","v":1.966161544055153},{"$f":"VLOOKUP(AN$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R195*1000","v":1.9842300318942043},{"$f":"VLOOKUP(AO$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S195*1000","v":2.105891995811275},{"$f":"VLOOKUP(AP$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T195*1000","v":2.1109751118894242},{"$f":"VLOOKUP(AQ$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U195*1000","v":2.1215830270245468},{"$f":"VLOOKUP(AR$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V195*1000","v":2.1322442482658763},{"$f":"VLOOKUP(AS$62+$A195-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W195*1000","v":2.1429590434832928}]
[2030,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D341","v":242256.44200253155},{"$f":"'Solar PPA Analysis'!E341","v":241045.15979251888},{"$f":"'Solar PPA Analysis'!F341","v":239839.93399355627},{"$f":"'Solar PPA Analysis'!G341","v":238640.73432358849},{"$f":"'Solar PPA Analysis'!H341","v":237447.53065197053},{"$f":"'Solar PPA Analysis'!I341","v":236260.29299871068},{"$f":"'Solar PPA Analysis'!J341","v":235078.99153371711},{"$f":"'Solar PPA Analysis'!K341","v":233903.59657604853},{"$f":"'Solar PPA Analysis'!L341","v":232734.07859316829},{"$f":"'Solar PPA Analysis'!M341","v":231570.40820020245},{"$f":"'Solar PPA Analysis'!N341","v":230412.55615920143},{"$f":"'Solar PPA Analysis'!O341","v":229260.49337840543},{"$f":"'Solar PPA Analysis'!P341","v":228114.1909115134},{"$f":"'Solar PPA Analysis'!Q341","v":226973.61995695584},{"$f":"'Solar PPA Analysis'!R341","v":225838.75185717107},{"$f":"'Solar PPA Analysis'!S341","v":224709.55809788522},{"$f":"'Solar PPA Analysis'!T341","v":223586.0103073958},{"$f":"'Solar PPA Analysis'!U341","v":222468.08025585883},{"$f":"'Solar PPA Analysis'!V341","v":221355.73985457953},{"$f":"'Solar PPA Analysis'!W341","v":220248.96115530664},null,1.1074886499985228,{"$f":"VLOOKUP(Z$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D196*1000","v":1.6690705223283622},{"$f":"VLOOKUP(AA$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E196*1000","v":1.6934972998699283},{"$f":"VLOOKUP(AB$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F196*1000","v":1.7073965850224275},{"$f":"VLOOKUP(AC$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G196*1000","v":1.7337148952807846},{"$f":"VLOOKUP(AD$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H196*1000","v":1.7441578416940478},{"$f":"VLOOKUP(AE$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I196*1000","v":1.7676728495776133},{"$f":"VLOOKUP(AF$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J196*1000","v":1.7995583184100694},{"$f":"VLOOKUP(AG$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K196*1000","v":1.8064291757374666},{"$f":"VLOOKUP(AH$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L196*1000","v":1.8512365988367705},{"$f":"VLOOKUP(AI$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M196*1000","v":1.8649297874554511},{"$f":"VLOOKUP(AJ$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N196*1000","v":1.8872787861468676},{"$f":"VLOOKUP(AK$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O196*1000","v":1.933829705818322},{"$f":"VLOOKUP(AL$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P196*1000","v":1.9504792984395594},{"$f":"VLOOKUP(AM$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q196*1000","v":1.9684036707225661},{"$f":"VLOOKUP(AN$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R196*1000","v":2.0890952500819728},{"$f":"VLOOKUP(AO$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S196*1000","v":2.0941378228613932},{"$f":"VLOOKUP(AP$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T196*1000","v":2.1046611285039125},{"$f":"VLOOKUP(AQ$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U196*1000","v":2.1152373150793089},{"$f":"VLOOKUP(AR$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V196*1000","v":2.1258666483209137},{"$f":"VLOOKUP(AS$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W196*1000","v":2.1365493952974006}]
[2031,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D382","v":242983.2113285391},{"$f":"'Solar PPA Analysis'!E382","v":241768.29527189641},{"$f":"'Solar PPA Analysis'!F382","v":240559.45379553692},{"$f":"'Solar PPA Analysis'!G382","v":239356.65652655924},{"$f":"'Solar PPA Analysis'!H382","v":238159.87324392644},{"$f":"'Solar PPA Analysis'!I382","v":236969.0738777068},{"$f":"'Solar PPA Analysis'!J382","v":235784.22850831828},{"$f":"'Solar PPA Analysis'!K382","v":234605.30736577668},{"$f":"'Solar PPA Analysis'!L382","v":233432.28082894778},{"$f":"'Solar PPA Analysis'!M382","v":232265.11942480304},{"$f":"'Solar PPA Analysis'!N382","v":231103.79382767901},{"$f":"'Solar PPA Analysis'!O382","v":229948.27485854062},{"$f":"'Solar PPA Analysis'!P382","v":228798.53348424792},{"$f":"'Solar PPA Analysis'!Q382","v":227654.54081682669},{"$f":"'Solar PPA Analysis'!R382","v":226516.26811274255},{"$f":"'Solar PPA Analysis'!S382","v":225383.68677217883},{"$f":"'Solar PPA Analysis'!T382","v":224256.76833831792},{"$f":"'Solar PPA Analysis'!U382","v":223135.48449662633},{"$f":"'Solar PPA Analysis'!V382","v":222019.8070741432},{"$f":"'Solar PPA Analysis'!W382","v":220909.70803877249},null,1.1128775727018663,{"$f":"VLOOKUP(Z$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D197*1000","v":1.6799898438390617},{"$f":"VLOOKUP(AA$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E197*1000","v":1.6937782672954291},{"$f":"VLOOKUP(AB$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F197*1000","v":1.719886660821915},{"$f":"VLOOKUP(AC$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G197*1000","v":1.7302463135449428},{"$f":"VLOOKUP(AD$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H197*1000","v":1.7535737640376123},{"$f":"VLOOKUP(AE$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I197*1000","v":1.7852049120817737},{"$f":"VLOOKUP(AF$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J197*1000","v":1.7920209669579055},{"$f":"VLOOKUP(AG$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K197*1000","v":1.8364710028340845},{"$f":"VLOOKUP(AH$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L197*1000","v":1.8500549735973819},{"$f":"VLOOKUP(AI$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M197*1000","v":1.8722257150709207},{"$f":"VLOOKUP(AJ$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N197*1000","v":1.9184053412654343},{"$f":"VLOOKUP(AK$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O197*1000","v":1.9349221355407393},{"$f":"VLOOKUP(AL$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P197*1000","v":1.9527035417437224},{"$f":"VLOOKUP(AM$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q197*1000","v":2.0724324764023563},{"$f":"VLOOKUP(AN$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R197*1000","v":2.0774348292593081},{"$f":"VLOOKUP(AO$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S197*1000","v":2.0878742002606114},{"$f":"VLOOKUP(AP$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T197*1000","v":2.098366030412675},{"$f":"VLOOKUP(AQ$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U197*1000","v":2.1089105833293216},{"$f":"VLOOKUP(AR$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V197*1000","v":2.1195081239490672},{"$f":"VLOOKUP(AS$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W197*1000","v":2.1301589185417762}]
[2032,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D423","v":243712.16096252468},{"$f":"'Solar PPA Analysis'!E423","v":242493.60015771206},{"$f":"'Solar PPA Analysis'!F423","v":241281.1321569235},{"$f":"'Solar PPA Analysis'!G423","v":240074.72649613887},{"$f":"'Solar PPA Analysis'!H423","v":238874.35286365819},{"$f":"'Solar PPA Analysis'!I423","v":237679.9810993399},{"$f":"'Solar PPA Analysis'!J423","v":236491.58119384319},{"$f":"'Solar PPA Analysis'!K423","v":235309.12328787398},{"$f":"'Solar PPA Analysis'!L423","v":234132.57767143461},{"$f":"'Solar PPA Analysis'!M423","v":232961.91478307743},{"$f":"'Solar PPA Analysis'!N423","v":231797.10520916205},{"$f":"'Solar PPA Analysis'!O423","v":230638.11968311624},{"$f":"'Solar PPA Analysis'!P423","v":229484.92908470065},{"$f":"'Solar PPA Analysis'!Q423","v":228337.50443927714},{"$f":"'Solar PPA Analysis'!R423","v":227195.81691708075},{"$f":"'Solar PPA Analysis'!S423","v":226059.83783249534},{"$f":"'Solar PPA Analysis'!T423","v":224929.53864333287},{"$f":"'Solar PPA Analysis'!U423","v":223804.89095011621},{"$f":"'Solar PPA Analysis'!V423","v":222685.86649536563},{"$f":"'Solar PPA Analysis'!W423","v":221572.43716288879},null,1.1178860824869652,{"$f":"VLOOKUP(Z$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D198*1000","v":1.6802685702482079},{"$f":"VLOOKUP(AA$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E198*1000","v":1.7061687213537444},{"$f":"VLOOKUP(AB$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F198*1000","v":1.7164457447429893},{"$f":"VLOOKUP(AC$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G198*1000","v":1.7395871338159767},{"$f":"VLOOKUP(AD$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H198*1000","v":1.770965989552707},{"$f":"VLOOKUP(AE$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I198*1000","v":1.7777276790858585},{"$f":"VLOOKUP(AF$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J198*1000","v":1.8218231782850589},{"$f":"VLOOKUP(AG$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K198*1000","v":1.8352988023224279},{"$f":"VLOOKUP(AH$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L198*1000","v":1.8572927083704549},{"$f":"VLOOKUP(AI$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M198*1000","v":1.9031040025514527},{"$f":"VLOOKUP(AJ$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N198*1000","v":1.9194890576899657},{"$f":"VLOOKUP(AK$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O198*1000","v":1.9371286381206421},{"$f":"VLOOKUP(AL$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P198*1000","v":2.0559026062017396},{"$f":"VLOOKUP(AM$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q198*1000","v":2.0608650599332128},{"$f":"VLOOKUP(AN$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R198*1000","v":2.0712211657620228},{"$f":"VLOOKUP(AO$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S198*1000","v":2.0816293123236411},{"$f":"VLOOKUP(AP$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T198*1000","v":2.0920897611292872},{"$f":"VLOOKUP(AQ$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U198*1000","v":2.1026027750043088},{"$f":"VLOOKUP(AR$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V198*1000","v":2.1131686180947828},{"$f":"VLOOKUP(AS$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W198*1000","v":2.1237875558741539}]
[2033,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D464","v":244443.29744541229},{"$f":"'Solar PPA Analysis'!E464","v":243221.08095818522},{"$f":"'Solar PPA Analysis'!F464","v":242004.9755533943},{"$f":"'Solar PPA Analysis'!G464","v":240794.95067562733},{"$f":"'Solar PPA Analysis'!H464","v":239590.9759222492},{"$f":"'Solar PPA Analysis'!I464","v":238393.02104263796},{"$f":"'Solar PPA Analysis'!J464","v":237201.05593742477},{"$f":"'Solar PPA Analysis'!K464","v":236015.05065773765},{"$f":"'Solar PPA Analysis'!L464","v":234834.97540444895},{"$f":"'Solar PPA Analysis'!M464","v":233660.80052742671},{"$f":"'Solar PPA Analysis'!N464","v":232492.49652478957},{"$f":"'Solar PPA Analysis'!O464","v":231330.03404216561},{"$f":"'Solar PPA Analysis'!P464","v":230173.38387195478},{"$f":"'Solar PPA Analysis'!Q464","v":229022.516952595},{"$f":"'Solar PPA Analysis'!R464","v":227877.40436783203},{"$f":"'Solar PPA Analysis'!S464","v":226738.01734599288},{"$f":"'Solar PPA Analysis'!T464","v":225604.32725926291},{"$f":"'Solar PPA Analysis'!U464","v":224476.30562296658},{"$f":"'Solar PPA Analysis'!V464","v":223353.92409485174},{"$f":"'Solar PPA Analysis'!W464","v":222237.15447437749},null,1.1230761813016807,{"$f":"VLOOKUP(Z$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D199*1000","v":1.6925601971555091},{"$f":"VLOOKUP(AA$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E199*1000","v":1.7027552502684686},{"$f":"VLOOKUP(AB$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F199*1000","v":1.7257120619610136},{"$f":"VLOOKUP(AC$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G199*1000","v":1.7568406376918675},{"$f":"VLOOKUP(AD$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H199*1000","v":1.7635483955039173},{"$f":"VLOOKUP(AE$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I199*1000","v":1.8072921858361251},{"$f":"VLOOKUP(AF$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J199*1000","v":1.8206603273288289},{"$f":"VLOOKUP(AG$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K199*1000","v":1.8424788084033921},{"$f":"VLOOKUP(AH$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L199*1000","v":1.8879247084134549},{"$f":"VLOOKUP(AI$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M199*1000","v":1.9041790751759877},{"$f":"VLOOKUP(AJ$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N199*1000","v":1.9216779610468977},{"$f":"VLOOKUP(AK$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O199*1000","v":2.0395045794324331},{"$f":"VLOOKUP(AL$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P199*1000","v":2.0444274522767163},{"$f":"VLOOKUP(AM$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q199*1000","v":2.054700957062026},{"$f":"VLOOKUP(AN$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R199*1000","v":2.0650260874995237},{"$f":"VLOOKUP(AO$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S199*1000","v":2.075403103014597},{"$f":"VLOOKUP(AP$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T199*1000","v":2.0858322643362781},{"$f":"VLOOKUP(AQ$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U199*1000","v":2.096313833503797},{"$f":"VLOOKUP(AR$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V199*1000","v":2.106848073873163},{"$f":"VLOOKUP(AS$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W199*1000","v":2.1174352501237821}]
[2034,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D505","v":245176.62733774848},{"$f":"'Solar PPA Analysis'!E505","v":243950.74420105974},{"$f":"'Solar PPA Analysis'!F505","v":242730.99048005443},{"$f":"'Solar PPA Analysis'!G505","v":241517.33552765416},{"$f":"'Solar PPA Analysis'!H505","v":240309.74885001589},{"$f":"'Solar PPA Analysis'!I505","v":239108.20010576581},{"$f":"'Solar PPA Analysis'!J505","v":237912.65910523696},{"$f":"'Solar PPA Analysis'!K505","v":236723.09580971077},{"$f":"'Solar PPA Analysis'!L505","v":235539.48033066222},{"$f":"'Solar PPA Analysis'!M505","v":234361.78292900891},{"$f":"'Solar PPA Analysis'!N505","v":233189.97401436386},{"$f":"'Solar PPA Analysis'!O505","v":232024.02414429205},{"$f":"'Solar PPA Analysis'!P505","v":230863.90402357059},{"$f":"'Solar PPA Analysis'!Q505","v":229709.58450345273},{"$f":"'Solar PPA Analysis'!R505","v":228561.03658093547},{"$f":"'Solar PPA Analysis'!S505","v":227418.2313980308},{"$f":"'Solar PPA Analysis'!T505","v":226281.14024104064},{"$f":"'Solar PPA Analysis'!U505","v":225149.73453983545},{"$f":"'Solar PPA Analysis'!V505","v":224023.98586713627},{"$f":"'Solar PPA Analysis'!W505","v":222903.86593780058},null,1.1277995004153527,{"$f":"VLOOKUP(Z$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D200*1000","v":1.6891739521606448},{"$f":"VLOOKUP(AA$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E200*1000","v":1.7119476586751832},{"$f":"VLOOKUP(AB$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F200*1000","v":1.7428279506514541},{"$f":"VLOOKUP(AC$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G200*1000","v":1.749482206905681},{"$f":"VLOOKUP(AD$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H200*1000","v":1.7928770936260665},{"$f":"VLOOKUP(AE$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I200*1000","v":1.8061386098625973},{"$f":"VLOOKUP(AF$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J200*1000","v":1.827783065165878},{"$f":"VLOOKUP(AG$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K200*1000","v":1.8728664854151429},{"$f":"VLOOKUP(AH$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L200*1000","v":1.8889912061815639},{"$f":"VLOOKUP(AI$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M200*1000","v":1.906350519682616},{"$f":"VLOOKUP(AJ$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N200*1000","v":2.0232373445017662},{"$f":"VLOOKUP(AK$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O200*1000","v":2.0281209521588561},{"$f":"VLOOKUP(AL$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P200*1000","v":2.0383125147325187},{"$f":"VLOOKUP(AM$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q200*1000","v":2.0485552911884612},{"$f":"VLOOKUP(AN$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R200*1000","v":2.0588495388828756},{"$f":"VLOOKUP(AO$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S200*1000","v":2.0691955164652014},{"$f":"VLOOKUP(AP$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T200*1000","v":2.0795934838846248},{"$f":"VLOOKUP(AQ$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U200*1000","v":2.0900437023966076},{"$f":"VLOOKUP(AR$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V200*1000","v":2.1005464345694551},{"$f":"VLOOKUP(AS$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W200*1000","v":2.1111019442909096}]
[2035,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D546","v":245912.15721976169},{"$f":"'Solar PPA Analysis'!E546","v":244682.59643366287},{"$f":"'Solar PPA Analysis'!F546","v":243459.18345149455},{"$f":"'Solar PPA Analysis'!G546","v":242241.88753423709},{"$f":"'Solar PPA Analysis'!H546","v":241030.67809656591},{"$f":"'Solar PPA Analysis'!I546","v":239825.52470608309},{"$f":"'Solar PPA Analysis'!J546","v":238626.39708255266},{"$f":"'Solar PPA Analysis'!K546","v":237433.2650971399},{"$f":"'Solar PPA Analysis'!L546","v":236246.09877165419},{"$f":"'Solar PPA Analysis'!M546","v":235064.8682777959},{"$f":"'Solar PPA Analysis'!N546","v":233889.54393640693},{"$f":"'Solar PPA Analysis'!O546","v":232720.09621672489},{"$f":"'Solar PPA Analysis'!P546","v":231556.49573564128},{"$f":"'Solar PPA Analysis'!Q546","v":230398.71325696306},{"$f":"'Solar PPA Analysis'!R546","v":229246.71969067823},{"$f":"'Solar PPA Analysis'!S546","v":228100.48609222483},{"$f":"'Solar PPA Analysis'!T546","v":226959.98366176372},{"$f":"'Solar PPA Analysis'!U546","v":225825.18374345489},{"$f":"'Solar PPA Analysis'!V546","v":224696.05782473763},{"$f":"'Solar PPA Analysis'!W546","v":223572.57753561393},null,1.1328894380792272,{"$f":"VLOOKUP(Z$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D201*1000","v":1.6982930412580333},{"$f":"VLOOKUP(AA$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E201*1000","v":1.7289270298087711},{"$f":"VLOOKUP(AB$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F201*1000","v":1.7355282112374406},{"$f":"VLOOKUP(AC$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G201*1000","v":1.7785769772262578},{"$f":"VLOOKUP(AD$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H201*1000","v":1.7917327186573127},{"$f":"VLOOKUP(AE$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I201*1000","v":1.8132045362313545},{"$f":"VLOOKUP(AF$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J201*1000","v":1.8579283678844138},{"$f":"VLOOKUP(AG$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K201*1000","v":1.8739244767204946},{"$f":"VLOOKUP(AH$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L201*1000","v":1.8911453310909303},{"$f":"VLOOKUP(AI$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M201*1000","v":2.0070998582046435},{"$f":"VLOOKUP(AJ$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N201*1000","v":2.0119445138564926},{"$f":"VLOOKUP(AK$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O201*1000","v":2.02205478779547},{"$f":"VLOOKUP(AL$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P201*1000","v":2.0322158671311255},{"$f":"VLOOKUP(AM$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q201*1000","v":2.0424280071669609},{"$f":"VLOOKUP(AN$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R201*1000","v":2.0526914644894076},{"$f":"VLOOKUP(AO$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S201*1000","v":2.0630064969742796},{"$f":"VLOOKUP(AP$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T201*1000","v":2.0733733637932454},{"$f":"VLOOKUP(AQ$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U201*1000","v":2.083792325420347},{"$f":"VLOOKUP(AR$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V201*1000","v":2.09426364363854},{"$f":"VLOOKUP(AS$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W201*1000","v":2.1047875815462711}]
[2036,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D587","v":246649.8936914209},{"$f":"'Solar PPA Analysis'!E587","v":245416.64422296381},{"$f":"'Solar PPA Analysis'!F587","v":244189.56100184898},{"$f":"'Solar PPA Analysis'!G587","v":242968.61319683972},{"$f":"'Solar PPA Analysis'!H587","v":241753.77013085553},{"$f":"'Solar PPA Analysis'!I587","v":240545.00128020125},{"$f":"'Solar PPA Analysis'!J587","v":239342.27627380023},{"$f":"'Solar PPA Analysis'!K587","v":238145.56489243123},{"$f":"'Solar PPA Analysis'!L587","v":236954.83706796906},{"$f":"'Solar PPA Analysis'!M587","v":235770.06288262922},{"$f":"'Solar PPA Analysis'!N587","v":234591.21256821608},{"$f":"'Solar PPA Analysis'!O587","v":233418.256505375},{"$f":"'Solar PPA Analysis'!P587","v":232251.16522284813},{"$f":"'Solar PPA Analysis'!Q587","v":231089.90939673388},{"$f":"'Solar PPA Analysis'!R587","v":229934.45984975022},{"$f":"'Solar PPA Analysis'!S587","v":228784.78755050147},{"$f":"'Solar PPA Analysis'!T587","v":227640.86361274894},{"$f":"'Solar PPA Analysis'!U587","v":226502.6592946852},{"$f":"'Solar PPA Analysis'!V587","v":225370.14599821178},{"$f":"'Solar PPA Analysis'!W587","v":224243.29526822071},null,1.1376814210067072,{"$f":"VLOOKUP(Z$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D202*1000","v":1.7151369837086017},{"$f":"VLOOKUP(AA$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E202*1000","v":1.7216855136403328},{"$f":"VLOOKUP(AB$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F202*1000","v":1.7643909195813829},{"$f":"VLOOKUP(AC$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G202*1000","v":1.7774417298744036},{"$f":"VLOOKUP(AD$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H202*1000","v":1.7987422866901281},{"$f":"VLOOKUP(AE$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I202*1000","v":1.8431093978514381},{"$f":"VLOOKUP(AF$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J202*1000","v":1.8589779205751673},{"$f":"VLOOKUP(AG$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K202*1000","v":1.8760614201749515},{"$f":"VLOOKUP(AH$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L202*1000","v":1.9910910856566515},{"$f":"VLOOKUP(AI$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M202*1000","v":1.9958970999872494},{"$f":"VLOOKUP(AJ$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N202*1000","v":2.0059267336555267},{"$f":"VLOOKUP(AK$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O202*1000","v":2.0160067674929918},{"$f":"VLOOKUP(AL$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P202*1000","v":2.0261374547668263},{"$f":"VLOOKUP(AM$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q202*1000","v":2.0363190500169104},{"$f":"VLOOKUP(AN$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R202*1000","v":2.0465518090622217},{"$f":"VLOOKUP(AO$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S202*1000","v":2.0568359890072578},{"$f":"VLOOKUP(AP$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T202*1000","v":2.0671718482485004},{"$f":"VLOOKUP(AQ$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U202*1000","v":2.0775596464809047},{"$f":"VLOOKUP(AR$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V202*1000","v":2.0879996447044271},{"$f":"VLOOKUP(AS$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W202*1000","v":2.0984921052305805}]
[2037,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D628","v":247389.84337249512},{"$f":"'Solar PPA Analysis'!E628","v":246152.89415563265},{"$f":"'Solar PPA Analysis'!F628","v":244922.12968485447},{"$f":"'Solar PPA Analysis'!G628","v":243697.5190364302},{"$f":"'Solar PPA Analysis'!H628","v":242479.03144124805},{"$f":"'Solar PPA Analysis'!I628","v":241266.6362840418},{"$f":"'Solar PPA Analysis'!J628","v":240060.3031026216},{"$f":"'Solar PPA Analysis'!K628","v":238860.00158710851},{"$f":"'Solar PPA Analysis'!L628","v":237665.70157917295},{"$f":"'Solar PPA Analysis'!M628","v":236477.37307127708},{"$f":"'Solar PPA Analysis'!N628","v":235294.98620592069},{"$f":"'Solar PPA Analysis'!O628","v":234118.51127489109},{"$f":"'Solar PPA Analysis'!P628","v":232947.91871851662},{"$f":"'Solar PPA Analysis'!Q628","v":231783.17912492403},{"$f":"'Solar PPA Analysis'!R628","v":230624.26322929942},{"$f":"'Solar PPA Analysis'!S628","v":229471.14191315294},{"$f":"'Solar PPA Analysis'!T628","v":228323.78620358717},{"$f":"'Solar PPA Analysis'!U628","v":227182.16727256923},{"$f":"'Solar PPA Analysis'!V628","v":226046.2564362064},{"$f":"'Solar PPA Analysis'!W628","v":224916.02515402538},null,1.1417343608912687,{"$f":"VLOOKUP(Z$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D203*1000","v":1.7079532263929527},{"$f":"VLOOKUP(AA$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E203*1000","v":1.7503180109506244},{"$f":"VLOOKUP(AB$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F203*1000","v":1.7632647270439001},{"$f":"VLOOKUP(AC$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G203*1000","v":1.7843953890894095},{"$f":"VLOOKUP(AD$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H203*1000","v":1.8284086249872193},{"$f":"VLOOKUP(AE$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I203*1000","v":1.844150579234588},{"$f":"VLOOKUP(AF$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J203*1000","v":1.861097819615231},{"$f":"VLOOKUP(AG$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K203*1000","v":1.9752100002276849},{"$f":"VLOOKUP(AH$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L203*1000","v":1.9799776814429844},{"$f":"VLOOKUP(AI$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M203*1000","v":1.98992731803315},{"$f":"VLOOKUP(AJ$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N203*1000","v":1.9999269527971359},{"$f":"VLOOKUP(AK$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O203*1000","v":2.0099768369820459},{"$f":"VLOOKUP(AL$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P203*1000","v":2.0200772230975339},{"$f":"VLOOKUP(AM$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q203*1000","v":2.0302283649221442},{"$f":"VLOOKUP(AN$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R203*1000","v":2.0404305175096931},{"$f":"VLOOKUP(AO$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S203*1000","v":2.0506839371956711},{"$f":"VLOOKUP(AP$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T203*1000","v":2.0609888816036896},{"$f":"VLOOKUP(AQ$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U203*1000","v":2.0713456096519494},{"$f":"VLOOKUP(AR$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V203*1000","v":2.0817543815597479},{"$f":"VLOOKUP(AS$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W203*1000","v":2.0922154588540178}]
[2038,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D669","v":248132.01290261259},{"$f":"'Solar PPA Analysis'!E669","v":246891.35283809953},{"$f":"'Solar PPA Analysis'!F669","v":245656.89607390904},{"$f":"'Solar PPA Analysis'!G669","v":244428.61159353951},{"$f":"'Solar PPA Analysis'!H669","v":243206.4685355718},{"$f":"'Solar PPA Analysis'!I669","v":241990.43619289395},{"$f":"'Solar PPA Analysis'!J669","v":240780.48401192948},{"$f":"'Solar PPA Analysis'!K669","v":239576.58159186982},{"$f":"'Solar PPA Analysis'!L669","v":238378.69868391048},{"$f":"'Solar PPA Analysis'!M669","v":237186.80519049094},{"$f":"'Solar PPA Analysis'!N669","v":236000.87116453849},{"$f":"'Solar PPA Analysis'!O669","v":234820.8668087158},{"$f":"'Solar PPA Analysis'!P669","v":233646.76247467223},{"$f":"'Solar PPA Analysis'!Q669","v":232478.52866229886},{"$f":"'Solar PPA Analysis'!R669","v":231316.13601898737},{"$f":"'Solar PPA Analysis'!S669","v":230159.55533889242},{"$f":"'Solar PPA Analysis'!T669","v":229008.75756219795},{"$f":"'Solar PPA Analysis'!U669","v":227863.71377438697},{"$f":"'Solar PPA Analysis'!V669","v":226724.39520551503},{"$f":"'Solar PPA Analysis'!W669","v":225590.77322948744},null,1.1463239737622386,{"$f":"VLOOKUP(Z$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D204*1000","v":1.7363573488493234},{"$f":"VLOOKUP(AA$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E204*1000","v":1.7492008010056637},{"$f":"VLOOKUP(AB$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F204*1000","v":1.770162923373841},{"$f":"VLOOKUP(AC$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G204*1000","v":1.8138251065426554},{"$f":"VLOOKUP(AD$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H204*1000","v":1.8294415018329162},{"$f":"VLOOKUP(AE$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I204*1000","v":1.8462535698077318},{"$f":"VLOOKUP(AF$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J204*1000","v":1.9594555834761183},{"$f":"VLOOKUP(AG$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K204*1000","v":1.964185237323798},{"$f":"VLOOKUP(AH$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L204*1000","v":1.9740555148982895},{"$f":"VLOOKUP(AI$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M204*1000","v":1.9839753918575771},{"$f":"VLOOKUP(AJ$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N204*1000","v":1.9939451174448009},{"$f":"VLOOKUP(AK$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O204*1000","v":2.0039649421555787},{"$f":"VLOOKUP(AL$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P204*1000","v":2.0140351177443003},{"$f":"VLOOKUP(AM$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q204*1000","v":2.024155897230453},{"$f":"VLOOKUP(AN$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R204*1000","v":2.0343275349049779},{"$f":"VLOOKUP(AO$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S204*1000","v":2.0445502863366611},{"$f":"VLOOKUP(AP$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T204*1000","v":2.0548244083785541},{"$f":"VLOOKUP(AQ$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U204*1000","v":2.0651501591744257},{"$f":"VLOOKUP(AR$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V204*1000","v":2.0755277981652518},{"$f":"VLOOKUP(AS$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W204*1000","v":2.0859575860957307}]
[2039,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D710","v":248876.40894132041},{"$f":"'Solar PPA Analysis'!E710","v":247632.0268966138},{"$f":"'Solar PPA Analysis'!F710","v":246393.86676213072},{"$f":"'Solar PPA Analysis'!G710","v":245161.89742832008},{"$f":"'Solar PPA Analysis'!H710","v":243936.08794117847},{"$f":"'Solar PPA Analysis'!I710","v":242716.40750147257},{"$f":"'Solar PPA Analysis'!J710","v":241502.82546396522},{"$f":"'Solar PPA Analysis'!K710","v":240295.31133664539},{"$f":"'Solar PPA Analysis'!L710","v":239093.83477996217},{"$f":"'Solar PPA Analysis'!M710","v":237898.36560606235},{"$f":"'Solar PPA Analysis'!N710","v":236708.87377803202},{"$f":"'Solar PPA Analysis'!O710","v":235525.32940914185},{"$f":"'Solar PPA Analysis'!P710","v":234347.70276209613},{"$f":"'Solar PPA Analysis'!Q710","v":233175.96424828566},{"$f":"'Solar PPA Analysis'!R710","v":232010.08442704423},{"$f":"'Solar PPA Analysis'!S710","v":230850.03400490902},{"$f":"'Solar PPA Analysis'!T710","v":229695.78383488447},{"$f":"'Solar PPA Analysis'!U710","v":228547.30491571003},{"$f":"'Solar PPA Analysis'!V710","v":227404.56839113147},{"$f":"'Solar PPA Analysis'!W710","v":226267.54554917582},null,1.1495288425407757,{"$f":"VLOOKUP(Z$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D205*1000","v":1.7352490498510822},{"$f":"VLOOKUP(AA$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E205*1000","v":1.7560439768264926},{"$f":"VLOOKUP(AB$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F205*1000","v":1.7993579072880783},{"$f":"VLOOKUP(AC$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G205*1000","v":1.8148497450884864},{"$f":"VLOOKUP(AD$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H205*1000","v":1.8315277188022867},{"$f":"VLOOKUP(AE$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I205*1000","v":1.9438268250834878},{"$f":"VLOOKUP(AF$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J205*1000","v":1.9485187548725615},{"$f":"VLOOKUP(AG$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K205*1000","v":1.9583103064045844},{"$f":"VLOOKUP(AH$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L205*1000","v":1.9681510617131501},{"$f":"VLOOKUP(AI$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M205*1000","v":1.9780412680534174},{"$f":"VLOOKUP(AJ$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N205*1000","v":1.9879811739230329},{"$f":"VLOOKUP(AK$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O205*1000","v":1.9979710290683748},{"$f":"VLOOKUP(AL$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P205*1000","v":2.0080110844908288},{"$f":"VLOOKUP(AM$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q205*1000","v":2.0181015924530943},{"$f":"VLOOKUP(AN$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R205*1000","v":2.028242806485522},{"$f":"VLOOKUP(AO$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S205*1000","v":2.0384349813924842},{"$f":"VLOOKUP(AP$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T205*1000","v":2.0486783732587779},{"$f":"VLOOKUP(AQ$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U205*1000","v":2.0589732394560585},{"$f":"VLOOKUP(AR$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V205*1000","v":2.0693198386493052},{"$f":"VLOOKUP(AS$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W205*1000","v":2.0797184308033216}]
[2040,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D751","v":249623.03816814433},{"$f":"'Solar PPA Analysis'!E751","v":248374.92297730359},{"$f":"'Solar PPA Analysis'!F751","v":247133.04836241706},{"$f":"'Solar PPA Analysis'!G751","v":245897.38312060497},{"$f":"'Solar PPA Analysis'!H751","v":244667.89620500195},{"$f":"'Solar PPA Analysis'!I751","v":243444.55672397694},{"$f":"'Solar PPA Analysis'!J751","v":242227.33394035706},{"$f":"'Solar PPA Analysis'!K751","v":241016.19727065528},{"$f":"'Solar PPA Analysis'!L751","v":239811.116284302},{"$f":"'Solar PPA Analysis'!M751","v":238612.0607028805},{"$f":"'Solar PPA Analysis'!N751","v":237419.00039936608},{"$f":"'Solar PPA Analysis'!O751","v":236231.90539736924},{"$f":"'Solar PPA Analysis'!P751","v":235050.74587038238},{"$f":"'Solar PPA Analysis'!Q751","v":233875.49214103047},{"$f":"'Solar PPA Analysis'!R751","v":232706.11468032532},{"$f":"'Solar PPA Analysis'!S751","v":231542.58410692369},{"$f":"'Solar PPA Analysis'!T751","v":230384.87118638906},{"$f":"'Solar PPA Analysis'!U751","v":229232.94683045711},{"$f":"'Solar PPA Analysis'!V751","v":228086.78209630481},{"$f":"'Solar PPA Analysis'!W751","v":226946.3481858233},null,1.152887920501364,{"$f":"VLOOKUP(Z$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D206*1000","v":1.7420376440103293},{"$f":"VLOOKUP(AA$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E206*1000","v":1.7850060994532784},{"$f":"VLOOKUP(AB$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F206*1000","v":1.8003743732433144},{"$f":"VLOOKUP(AC$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G206*1000","v":1.8169193222415512},{"$f":"VLOOKUP(AD$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H206*1000","v":1.9283227227897015},{"$f":"VLOOKUP(AE$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I206*1000","v":1.9329772294099694},{"$f":"VLOOKUP(AF$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J206*1000","v":1.9426906828240897},{"$f":"VLOOKUP(AG$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K206*1000","v":1.9524529475618992},{"$f":"VLOOKUP(AH$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L206*1000","v":1.9622642689064314},{"$f":"VLOOKUP(AI$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M206*1000","v":1.9721248933732975},{"$f":"VLOOKUP(AJ$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N206*1000","v":1.9820350687168824},{"$f":"VLOOKUP(AK$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O206*1000","v":1.9919950439365652},{"$f":"VLOOKUP(AL$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P206*1000","v":2.0020050692829803},{"$f":"VLOOKUP(AM$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q206*1000","v":2.0120653962643016},{"$f":"VLOOKUP(AN$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R206*1000","v":2.0221762776525645},{"$f":"VLOOKUP(AO$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S206*1000","v":2.0323379674900148},{"$f":"VLOOKUP(AP$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T206*1000","v":2.0425507210954921},{"$f":"VLOOKUP(AQ$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U206*1000","v":2.0528147950708466},{"$f":"VLOOKUP(AR$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V206*1000","v":2.0631304473073837},{"$f":"VLOOKUP(AS$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W206*1000","v":2.0734979369923452}]
[2041,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D792","v":250371.90728264875},{"$f":"'Solar PPA Analysis'!E792","v":249120.0477462355},{"$f":"'Solar PPA Analysis'!F792","v":247874.44750750432},{"$f":"'Solar PPA Analysis'!G792","v":246635.07526996679},{"$f":"'Solar PPA Analysis'!H792","v":245401.89989361697},{"$f":"'Solar PPA Analysis'!I792","v":244174.89039414888},{"$f":"'Solar PPA Analysis'!J792","v":242954.01594217814},{"$f":"'Solar PPA Analysis'!K792","v":241739.24586246724},{"$f":"'Solar PPA Analysis'!L792","v":240530.54963315491},{"$f":"'Solar PPA Analysis'!M792","v":239327.89688498914},{"$f":"'Solar PPA Analysis'!N792","v":238131.25740056418},{"$f":"'Solar PPA Analysis'!O792","v":236940.60111356137},{"$f":"'Solar PPA Analysis'!P792","v":235755.89810799356},{"$f":"'Solar PPA Analysis'!Q792","v":234577.11861745358},{"$f":"'Solar PPA Analysis'!R792","v":233404.23302436632},{"$f":"'Solar PPA Analysis'!S792","v":232237.21185924447},{"$f":"'Solar PPA Analysis'!T792","v":231076.02579994826},{"$f":"'Solar PPA Analysis'!U792","v":229920.64567094852},{"$f":"'Solar PPA Analysis'!V792","v":228771.04244259378},{"$f":"'Solar PPA Analysis'!W792","v":227627.1872303808},null,1.1559771211265542,{"$f":"VLOOKUP(Z$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D207*1000","v":1.7707687626680078},{"$f":"VLOOKUP(AA$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E207*1000","v":1.7860144580030886},{"$f":"VLOOKUP(AB$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F207*1000","v":1.8024274433004419},{"$f":"VLOOKUP(AC$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G207*1000","v":1.9129422823287667},{"$f":"VLOOKUP(AD$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H207*1000","v":1.9175596642701092},{"$f":"VLOOKUP(AE$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I207*1000","v":1.9271956424825216},{"$f":"VLOOKUP(AF$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J207*1000","v":1.9368800426960016},{"$f":"VLOOKUP(AG$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K207*1000","v":1.9466131082371876},{"$f":"VLOOKUP(AH$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L207*1000","v":1.9563950836554651},{"$f":"VLOOKUP(AI$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M207*1000","v":1.9662262147291105},{"$f":"VLOOKUP(AJ$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N207*1000","v":1.9761067484714681},{"$f":"VLOOKUP(AK$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O207*1000","v":1.9860369331371535},{"$f":"VLOOKUP(AL$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P207*1000","v":1.9960170182282952},{"$f":"VLOOKUP(AM$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q207*1000","v":2.0060472545007992},{"$f":"VLOOKUP(AN$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R207*1000","v":2.0161278939706522},{"$f":"VLOOKUP(AO$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S207*1000","v":2.0262591899202538},{"$f":"VLOOKUP(AP$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T207*1000","v":2.0364413969047774},{"$f":"VLOOKUP(AQ$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U207*1000","v":2.0466747707585702},{"$f":"VLOOKUP(AR$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V207*1000","v":2.0569595686015782},{"$f":"VLOOKUP(AS$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W207*1000","v":2.0672960488458072}]
[2042,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D833","v":251123.02300449664},{"$f":"'Solar PPA Analysis'!E833","v":249867.40788947415},{"$f":"'Solar PPA Analysis'!F833","v":248618.07085002679},{"$f":"'Solar PPA Analysis'!G833","v":247374.98049577666},{"$f":"'Solar PPA Analysis'!H833","v":246138.10559329778},{"$f":"'Solar PPA Analysis'!I833","v":244907.4150653313},{"$f":"'Solar PPA Analysis'!J833","v":243682.87799000464},{"$f":"'Solar PPA Analysis'!K833","v":242464.46360005462},{"$f":"'Solar PPA Analysis'!L833","v":241252.14128205433},{"$f":"'Solar PPA Analysis'!M833","v":240045.88057564406},{"$f":"'Solar PPA Analysis'!N833","v":238845.65117276582},{"$f":"'Solar PPA Analysis'!O833","v":237651.422916902},{"$f":"'Solar PPA Analysis'!P833","v":236463.1658023175},{"$f":"'Solar PPA Analysis'!Q833","v":235280.84997330591},{"$f":"'Solar PPA Analysis'!R833","v":234104.44572343939},{"$f":"'Solar PPA Analysis'!S833","v":232933.9234948222},{"$f":"'Solar PPA Analysis'!T833","v":231769.25387734809},{"$f":"'Solar PPA Analysis'!U833","v":230610.40760796136},{"$f":"'Solar PPA Analysis'!V833","v":229457.35556992155},{"$f":"'Solar PPA Analysis'!W833","v":228310.06879207195},null,1.1575767175179781,{"$f":"VLOOKUP(Z$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D208*1000","v":1.7717690784776405},{"$f":"VLOOKUP(AA$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E208*1000","v":1.7880511526260618},{"$f":"VLOOKUP(AB$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F208*1000","v":1.8976845173650279},{"$f":"VLOOKUP(AC$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G208*1000","v":1.9022650707365492},{"$f":"VLOOKUP(AD$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H208*1000","v":1.9118241916950243},{"$f":"VLOOKUP(AE$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I208*1000","v":1.9214313484372103},{"$f":"VLOOKUP(AF$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J208*1000","v":1.9310867823489553},{"$f":"VLOOKUP(AG$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K208*1000","v":1.9407907360291006},{"$f":"VLOOKUP(AH$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L208*1000","v":1.9505434532955785},{"$f":"VLOOKUP(AI$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M208*1000","v":1.9603451791915363},{"$f":"VLOOKUP(AJ$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N208*1000","v":1.9701961599914941},{"$f":"VLOOKUP(AK$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O208*1000","v":1.9800966432075318},{"$f":"VLOOKUP(AL$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P208*1000","v":1.9900468775955089},{"$f":"VLOOKUP(AM$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q208*1000","v":2.0000471131613153},{"$f":"VLOOKUP(AN$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R208*1000","v":2.0100976011671507},{"$f":"VLOOKUP(AO$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S208*1000","v":2.0201985941378404},{"$f":"VLOOKUP(AP$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T208*1000","v":2.0303503458671761},{"$f":"VLOOKUP(AQ$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U208*1000","v":2.0405531114242978},{"$f":"VLOOKUP(AR$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V208*1000","v":2.0508071471600982},{"$f":"VLOOKUP(AS$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W208*1000","v":2.0611127107136662}]
[2043,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D874","v":251876.39207351013},{"$f":"'Solar PPA Analysis'!E874","v":250617.01011314258},{"$f":"'Solar PPA Analysis'!F874","v":249363.92506257686},{"$f":"'Solar PPA Analysis'!G874","v":248117.10543726396},{"$f":"'Solar PPA Analysis'!H874","v":246876.51991007765},{"$f":"'Solar PPA Analysis'!I874","v":245642.13731052727},{"$f":"'Solar PPA Analysis'!J874","v":244413.92662397464},{"$f":"'Solar PPA Analysis'!K874","v":243191.85699085475},{"$f":"'Solar PPA Analysis'!L874","v":241975.89770590048},{"$f":"'Solar PPA Analysis'!M874","v":240766.01821737099},{"$f":"'Solar PPA Analysis'!N874","v":239562.18812628413},{"$f":"'Solar PPA Analysis'!O874","v":238364.3771856527},{"$f":"'Solar PPA Analysis'!P874","v":237172.55529972442},{"$f":"'Solar PPA Analysis'!Q874","v":235986.69252322579},{"$f":"'Solar PPA Analysis'!R874","v":234806.75906060965},{"$f":"'Solar PPA Analysis'!S874","v":233632.7252653066},{"$f":"'Solar PPA Analysis'!T874","v":232464.56163898006},{"$f":"'Solar PPA Analysis'!U874","v":231302.23883078515},{"$f":"'Solar PPA Analysis'!V874","v":230145.72763663123},{"$f":"'Solar PPA Analysis'!W874","v":228994.99899844808},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z209:AS209))*0.6","v":1.1591217506224327},{"$f":"VLOOKUP(Z$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D209*1000","v":1.7737895282780973},{"$f":"VLOOKUP(AA$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E209*1000","v":1.8825484494299132},{"$f":"VLOOKUP(AB$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F209*1000","v":1.8870924679789298},{"$f":"VLOOKUP(AC$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G209*1000","v":1.896575344702442},{"$f":"VLOOKUP(AD$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H209*1000","v":1.9061058740728061},{"$f":"VLOOKUP(AE$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I209*1000","v":1.9156842955505589},{"$f":"VLOOKUP(AF$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J209*1000","v":1.9253108497995566},{"$f":"VLOOKUP(AG$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K209*1000","v":1.9349857786930218},{"$f":"VLOOKUP(AH$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L209*1000","v":1.9447093253196197},{"$f":"VLOOKUP(AI$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M209*1000","v":1.9544817339895675},{"$f":"VLOOKUP(AJ$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N209*1000","v":1.9643032502407713},{"$f":"VLOOKUP(AK$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O209*1000","v":1.9741741208449963},{"$f":"VLOOKUP(AL$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P209*1000","v":1.9840945938140671},{"$f":"VLOOKUP(AM$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q209*1000","v":1.9940649184060975},{"$f":"VLOOKUP(AN$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R209*1000","v":2.0040853451317564},{"$f":"VLOOKUP(AO$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S209*1000","v":2.0141561257605591},{"$f":"VLOOKUP(AP$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T209*1000","v":2.0242775133271951},{"$f":"VLOOKUP(AQ$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U209*1000","v":2.0344497621378848},{"$f":"VLOOKUP(AR$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V209*1000","v":2.0446731277767687},{"$f":"VLOOKUP(AS$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W209*1000","v":2.0549478671123302}]
[2044,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D915","v":252632.02124973058},{"$f":"'Solar PPA Analysis'!E915","v":251368.86114348192},{"$f":"'Solar PPA Analysis'!F915","v":250112.0168377645},{"$f":"'Solar PPA Analysis'!G915","v":248861.45675357568},{"$f":"'Solar PPA Analysis'!H915","v":247617.1494698078},{"$f":"'Solar PPA Analysis'!I915","v":246379.06372245876},{"$f":"'Solar PPA Analysis'!J915","v":245147.16840384647},{"$f":"'Solar PPA Analysis'!K915","v":243921.43256182724},{"$f":"'Solar PPA Analysis'!L915","v":242701.8253990181},{"$f":"'Solar PPA Analysis'!M915","v":241488.31627202302},{"$f":"'Solar PPA Analysis'!N915","v":240280.87469066289},{"$f":"'Solar PPA Analysis'!O915","v":239079.47031720958},{"$f":"'Solar PPA Analysis'!P915","v":237884.07296562352},{"$f":"'Solar PPA Analysis'!Q915","v":236694.65260079541},{"$f":"'Solar PPA Analysis'!R915","v":235511.17933779143},{"$f":"'Solar PPA Analysis'!S915","v":234333.62344110248},{"$f":"'Solar PPA Analysis'!T915","v":233161.95532389695},{"$f":"'Solar PPA Analysis'!U915","v":231996.14554727747},{"$f":"'Solar PPA Analysis'!V915","v":230836.16481954107},{"$f":"'Solar PPA Analysis'!W915","v":229681.98399544336},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z210:AS210))*0.6","v":1.1605533221684758},{"$f":"VLOOKUP(Z$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D210*1000","v":1.8675331078591866},{"$f":"VLOOKUP(AA$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E210*1000","v":1.8720408829900657},{"$f":"VLOOKUP(AB$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F210*1000","v":1.8814481236081062},{"$f":"VLOOKUP(AC$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G210*1000","v":1.8909026367920665},{"$f":"VLOOKUP(AD$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H210*1000","v":1.9004046600925291},{"$f":"VLOOKUP(AE$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I210*1000","v":1.9099544322537982},{"$f":"VLOOKUP(AF$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J210*1000","v":1.9195521932198976},{"$f":"VLOOKUP(AG$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K210*1000","v":1.9291981841406005},{"$f":"VLOOKUP(AH$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L210*1000","v":1.9388926473774879},{"$f":"VLOOKUP(AI$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M210*1000","v":1.9486358265100381},{"$f":"VLOOKUP(AJ$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N210*1000","v":1.958427966341747},{"$f":"VLOOKUP(AK$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O210*1000","v":1.9682693129062785},{"$f":"VLOOKUP(AL$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P210*1000","v":1.9781601134736468},{"$f":"VLOOKUP(AM$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q210*1000","v":1.9881006165564288},{"$f":"VLOOKUP(AN$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R210*1000","v":1.9980910719160088},{"$f":"VLOOKUP(AO$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S210*1000","v":2.0081317305688531},{"$f":"VLOOKUP(AP$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T210*1000","v":2.0182228447928172},{"$f":"VLOOKUP(AQ$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U210*1000","v":2.0283646681334848},{"$f":"VLOOKUP(AR$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V210*1000","v":2.0385574554105372},{"$f":"VLOOKUP(AS$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W210*1000","v":2.0488014627241582}]
[2045,{"$f":"'Resource Options'!$B$22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D956","v":253389.91731347973},{"$f":"'Solar PPA Analysis'!E956","v":252122.96772691232},{"$f":"'Solar PPA Analysis'!F956","v":250862.35288827776},{"$f":"'Solar PPA Analysis'!G956","v":249608.04112383636},{"$f":"'Solar PPA Analysis'!H956","v":248360.00091821718},{"$f":"'Solar PPA Analysis'!I956","v":247118.20091362609},{"$f":"'Solar PPA Analysis'!J956","v":245882.60990905797},{"$f":"'Solar PPA Analysis'!K956","v":244653.19685951268},{"$f":"'Solar PPA Analysis'!L956","v":243429.93087521513},{"$f":"'Solar PPA Analysis'!M956","v":242212.78122083904},{"$f":"'Solar PPA Analysis'!N956","v":241001.71731473485},{"$f":"'Solar PPA Analysis'!O956","v":239796.70872816117},{"$f":"'Solar PPA Analysis'!P956","v":238597.72518452036},{"$f":"'Solar PPA Analysis'!Q956","v":237404.73655859777},{"$f":"'Solar PPA Analysis'!R956","v":236217.71287580478},{"$f":"'Solar PPA Analysis'!S956","v":235036.62431142575},{"$f":"'Solar PPA Analysis'!T956","v":233861.44118986861},{"$f":"'Solar PPA Analysis'!U956","v":232692.13398391925},{"$f":"'Solar PPA Analysis'!V956","v":231528.67331399966},{"$f":"'Solar PPA Analysis'!W956","v":230371.02994742966},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z211:AS211))*0.6","v":1.156831238807247},{"$f":"VLOOKUP(Z$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D211*1000","v":1.857109350523545},{"$f":"VLOOKUP(AA$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E211*1000","v":1.8664415583151204},{"$f":"VLOOKUP(AB$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F211*1000","v":1.8758206616232367},{"$f":"VLOOKUP(AC$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G211*1000","v":1.8852468961037556},{"$f":"VLOOKUP(AD$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H211*1000","v":1.8947204985967394},{"$f":"VLOOKUP(AE$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I211*1000","v":1.9042417071324014},{"$f":"VLOOKUP(AF$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J211*1000","v":1.9138107609370867},{"$f":"VLOOKUP(AG$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K211*1000","v":1.9234279004392829},{"$f":"VLOOKUP(AH$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L211*1000","v":1.9330933672756612},{"$f":"VLOOKUP(AI$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M211*1000","v":1.942807404297147},{"$f":"VLOOKUP(AJ$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N211*1000","v":1.9525702555750222},{"$f":"VLOOKUP(AK$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O211*1000","v":1.9623821664070573},{"$f":"VLOOKUP(AL$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P211*1000","v":1.9722433833236761},{"$f":"VLOOKUP(AM$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q211*1000","v":1.9821541540941465},{"$f":"VLOOKUP(AN$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R211*1000","v":1.9921147277328108},{"$f":"VLOOKUP(AO$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S211*1000","v":2.0021253545053375},{"$f":"VLOOKUP(AP$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T211*1000","v":2.0121862859350128},{"$f":"VLOOKUP(AQ$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U211*1000","v":2.0222977748090578},{"$f":"VLOOKUP(AR$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V211*1000","v":2.0324600751849826},{"$f":"VLOOKUP(AS$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W211*1000","v":2.0426734423969677}]
[]
[2022,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE13","v":262800},{"$f":"'Solar PPA Analysis'!AF13","v":261486},{"$f":"'Solar PPA Analysis'!AG13","v":260178.57},{"$f":"'Solar PPA Analysis'!AH13","v":258877.67715},{"$f":"'Solar PPA Analysis'!AI13","v":257583.28876425},{"$f":"'Solar PPA Analysis'!AJ13","v":256295.37232042875},{"$f":"'Solar PPA Analysis'!AK13","v":255013.89545882662},{"$f":"'Solar PPA Analysis'!AL13","v":253738.82598153249},{"$f":"'Solar PPA Analysis'!AM13","v":252470.13185162481},{"$f":"'Solar PPA Analysis'!AN13","v":251207.7811923667},{"$f":"'Solar PPA Analysis'!AO13","v":249951.74228640486},{"$f":"'Solar PPA Analysis'!AP13","v":248701.98357497284},{"$f":"'Solar PPA Analysis'!AQ13","v":247458.47365709796},{"$f":"'Solar PPA Analysis'!AR13","v":246221.18128881246},{"$f":"'Solar PPA Analysis'!AS13","v":244990.07538236838},{"$f":"'Solar PPA Analysis'!AT13","v":243765.12500545653},{"$f":"'Solar PPA Analysis'!AU13","v":242546.29938042923},{"$f":"'Solar PPA Analysis'!AV13","v":241333.56788352708},{"$f":"'Solar PPA Analysis'!AW13","v":240126.90004410944},{"$f":"'Solar PPA Analysis'!AX13","v":238926.26554388891},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z213:AS213))*0.6","v":0.95474737994308267},{"$f":"VLOOKUP(Z$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D213*1000","v":1.4617631935389528},{"$f":"VLOOKUP(AA$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E213*1000","v":1.4481422253778444},{"$f":"VLOOKUP(AB$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F213*1000","v":1.4556586970130112},{"$f":"VLOOKUP(AC$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G213*1000","v":1.479111253538488},{"$f":"VLOOKUP(AD$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H213*1000","v":1.5347686419913331},{"$f":"VLOOKUP(AE$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I213*1000","v":1.5540293503372442},{"$f":"VLOOKUP(AF$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J213*1000","v":1.5753034331691378},{"$f":"VLOOKUP(AG$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K213*1000","v":1.596051443619255},{"$f":"VLOOKUP(AH$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L213*1000","v":1.6015482038414188},{"$f":"VLOOKUP(AI$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M213*1000","v":1.6249867950656862},{"$f":"VLOOKUP(AJ$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N213*1000","v":1.638323784050197},{"$f":"VLOOKUP(AK$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O213*1000","v":1.6635773859552938},{"$f":"VLOOKUP(AL$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P213*1000","v":1.6735978625302697},{"$f":"VLOOKUP(AM$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q213*1000","v":1.6961615697765666},{"$f":"VLOOKUP(AN$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R213*1000","v":1.7267571106204758},{"$f":"VLOOKUP(AO$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S213*1000","v":1.7333500071244488},{"$f":"VLOOKUP(AP$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T213*1000","v":1.7763447440294813},{"$f":"VLOOKUP(AQ$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U213*1000","v":1.7894839741241553},{"$f":"VLOOKUP(AR$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V213*1000","v":1.810928843129427},{"$f":"VLOOKUP(AS$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W213*1000","v":1.855596543379133}]
[2023,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE54","v":263588.39999999997},{"$f":"'Solar PPA Analysis'!AF54","v":262270.45799999998},{"$f":"'Solar PPA Analysis'!AG54","v":260959.10570999997},{"$f":"'Solar PPA Analysis'!AH54","v":259654.31018144998},{"$f":"'Solar PPA Analysis'!AI54","v":258356.03863054272},{"$f":"'Solar PPA Analysis'!AJ54","v":257064.25843739},{"$f":"'Solar PPA Analysis'!AK54","v":255778.93714520306},{"$f":"'Solar PPA Analysis'!AL54","v":254500.04245947703},{"$f":"'Solar PPA Analysis'!AM54","v":253227.54224717963},{"$f":"'Solar PPA Analysis'!AN54","v":251961.40453594373},{"$f":"'Solar PPA Analysis'!AO54","v":250701.59751326402},{"$f":"'Solar PPA Analysis'!AP54","v":249448.08952569769},{"$f":"'Solar PPA Analysis'!AQ54","v":248200.84907806921},{"$f":"'Solar PPA Analysis'!AR54","v":246959.84483267885},{"$f":"'Solar PPA Analysis'!AS54","v":245725.04560851544},{"$f":"'Solar PPA Analysis'!AT54","v":244496.42038047287},{"$f":"'Solar PPA Analysis'!AU54","v":243273.93827857051},{"$f":"'Solar PPA Analysis'!AV54","v":242057.56858717767},{"$f":"'Solar PPA Analysis'!AW54","v":240847.28074424178},{"$f":"'Solar PPA Analysis'!AX54","v":239643.04434052057},null,0.95844363691966972,{"$f":"VLOOKUP(Z$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D214*1000","v":1.4365917390338536},{"$f":"VLOOKUP(AA$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E214*1000","v":1.4440482587516912},{"$f":"VLOOKUP(AB$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F214*1000","v":1.4673137560027876},{"$f":"VLOOKUP(AC$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G214*1000","v":1.5225272171299866},{"$f":"VLOOKUP(AD$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H214*1000","v":1.5416343006835076},{"$f":"VLOOKUP(AE$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I214*1000","v":1.5627386999035817},{"$f":"VLOOKUP(AF$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J214*1000","v":1.5833212227329601},{"$f":"VLOOKUP(AG$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K214*1000","v":1.5887741404010089},{"$f":"VLOOKUP(AH$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L214*1000","v":1.6120257837391407},{"$f":"VLOOKUP(AI$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M214*1000","v":1.6252563959421198},{"$f":"VLOOKUP(AJ$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N214*1000","v":1.6503085733056009},{"$f":"VLOOKUP(AK$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O214*1000","v":1.6602491258400982},{"$f":"VLOOKUP(AL$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P214*1000","v":1.682632863337671},{"$f":"VLOOKUP(AM$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q214*1000","v":1.712984371951519},{"$f":"VLOOKUP(AN$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R214*1000","v":1.7195246830397077},{"$f":"VLOOKUP(AO$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S214*1000","v":1.7621764908368236},{"$f":"VLOOKUP(AP$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T214*1000","v":1.7752109214890672},{"$f":"VLOOKUP(AQ$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U214*1000","v":1.7964847446797407},{"$f":"VLOOKUP(AR$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V214*1000","v":1.8407961721457999},{"$f":"VLOOKUP(AS$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W214*1000","v":1.8566447788109828}]
[2024,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE95","v":264379.16519999993},{"$f":"'Solar PPA Analysis'!AF95","v":263057.26937399991},{"$f":"'Solar PPA Analysis'!AG95","v":261741.9830271299},{"$f":"'Solar PPA Analysis'!AH95","v":260433.27311199426},{"$f":"'Solar PPA Analysis'!AI95","v":259131.10674643429},{"$f":"'Solar PPA Analysis'!AJ95","v":257835.45121270212},{"$f":"'Solar PPA Analysis'!AK95","v":256546.27395663862},{"$f":"'Solar PPA Analysis'!AL95","v":255263.54258685542},{"$f":"'Solar PPA Analysis'!AM95","v":253987.22487392114},{"$f":"'Solar PPA Analysis'!AN95","v":252717.28874955152},{"$f":"'Solar PPA Analysis'!AO95","v":251453.70230580374},{"$f":"'Solar PPA Analysis'!AP95","v":250196.43379427472},{"$f":"'Solar PPA Analysis'!AQ95","v":248945.45162530334},{"$f":"'Solar PPA Analysis'!AR95","v":247700.72436717682},{"$f":"'Solar PPA Analysis'!AS95","v":246462.22074534095},{"$f":"'Solar PPA Analysis'!AT95","v":245229.90964161424},{"$f":"'Solar PPA Analysis'!AU95","v":244003.76009340616},{"$f":"'Solar PPA Analysis'!AV95","v":242783.74129293914},{"$f":"'Solar PPA Analysis'!AW95","v":241569.82258647445},{"$f":"'Solar PPA Analysis'!AX95","v":240361.97347354208},null,0.96376953168424107,{"$f":"VLOOKUP(Z$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D215*1000","v":1.4325304261793947},{"$f":"VLOOKUP(AA$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E215*1000","v":1.4556103561543108},{"$f":"VLOOKUP(AB$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F215*1000","v":1.5103834307520809},{"$f":"VLOOKUP(AC$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G215*1000","v":1.5293381148355836},{"$f":"VLOOKUP(AD$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H215*1000","v":1.5502741838525065},{"$f":"VLOOKUP(AE$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I215*1000","v":1.5706925390022888},{"$f":"VLOOKUP(AF$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J215*1000","v":1.5761019638075813},{"$f":"VLOOKUP(AG$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K215*1000","v":1.5991681503693371},{"$f":"VLOOKUP(AH$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L215*1000","v":1.6122932342596306},{"$f":"VLOOKUP(AI$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M215*1000","v":1.637145593658099},{"$f":"VLOOKUP(AJ$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N215*1000","v":1.6470068596320022},{"$f":"VLOOKUP(AK$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O215*1000","v":1.6692120628324856},{"$f":"VLOOKUP(AL$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P215*1000","v":1.6993214856348571},{"$f":"VLOOKUP(AM$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q215*1000","v":1.7058096307323127},{"$f":"VLOOKUP(AN$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R215*1000","v":1.7481212446486938},{"$f":"VLOOKUP(AO$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S215*1000","v":1.7610517117463833},{"$f":"VLOOKUP(AP$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T215*1000","v":1.7821558533961539},{"$f":"VLOOKUP(AQ$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U215*1000","v":1.8261138497358638},{"$f":"VLOOKUP(AR$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V215*1000","v":1.8418360467765986},{"$f":"VLOOKUP(AS$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W215*1000","v":1.8587620172358068}]
[2025,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE136","v":265172.30269559991},{"$f":"'Solar PPA Analysis'!AF136","v":263846.44118212193},{"$f":"'Solar PPA Analysis'!AG136","v":262527.20897621132},{"$f":"'Solar PPA Analysis'!AH136","v":261214.57293133027},{"$f":"'Solar PPA Analysis'!AI136","v":259908.50006667362},{"$f":"'Solar PPA Analysis'!AJ136","v":258608.95756634025},{"$f":"'Solar PPA Analysis'!AK136","v":257315.91277850856},{"$f":"'Solar PPA Analysis'!AL136","v":256029.33321461602},{"$f":"'Solar PPA Analysis'!AM136","v":254749.18654854293},{"$f":"'Solar PPA Analysis'!AN136","v":253475.44061580021},{"$f":"'Solar PPA Analysis'!AO136","v":252208.06341272121},{"$f":"'Solar PPA Analysis'!AP136","v":250947.02309565761},{"$f":"'Solar PPA Analysis'!AQ136","v":249692.28798017933},{"$f":"'Solar PPA Analysis'!AR136","v":248443.82654027845},{"$f":"'Solar PPA Analysis'!AS136","v":247201.60740757704},{"$f":"'Solar PPA Analysis'!AT136","v":245965.59937053916},{"$f":"'Solar PPA Analysis'!AU136","v":244735.77137368647},{"$f":"'Solar PPA Analysis'!AV136","v":243512.09251681803},{"$f":"'Solar PPA Analysis'!AW136","v":242294.53205423395},{"$f":"'Solar PPA Analysis'!AX136","v":241083.05939396279},null,0.97111532401089362,{"$f":"VLOOKUP(Z$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D216*1000","v":1.4440003034631499},{"$f":"VLOOKUP(AA$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E216*1000","v":1.4983365040860621},{"$f":"VLOOKUP(AB$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F216*1000","v":1.5171400042486598},{"$f":"VLOOKUP(AC$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G216*1000","v":1.5379090856762152},{"$f":"VLOOKUP(AD$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H216*1000","v":1.5581645825595984},{"$f":"VLOOKUP(AE$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I216*1000","v":1.5635308614043302},{"$f":"VLOOKUP(AF$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J216*1000","v":1.5864130704062716},{"$f":"VLOOKUP(AG$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K216*1000","v":1.5994334676852764},{"$f":"VLOOKUP(AH$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L216*1000","v":1.6240876028811646},{"$f":"VLOOKUP(AI$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M216*1000","v":1.6338702146897723},{"$f":"VLOOKUP(AJ$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N216*1000","v":1.655898307595536},{"$f":"VLOOKUP(AK$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O216*1000","v":1.6857675754802415},{"$f":"VLOOKUP(AL$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P216*1000","v":1.6922039706666505},{"$f":"VLOOKUP(AM$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q216*1000","v":1.7341781041131104},{"$f":"VLOOKUP(AN$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R216*1000","v":1.7470054368770196},{"$f":"VLOOKUP(AO$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S216*1000","v":1.7679412503780385},{"$f":"VLOOKUP(AP$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T216*1000","v":1.8115486345834335},{"$f":"VLOOKUP(AQ$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U216*1000","v":1.8271454302519592},{"$f":"VLOOKUP(AR$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V216*1000","v":1.8439363979557601},{"$f":"VLOOKUP(AS$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W216*1000","v":1.9569963355171864}]
[2026,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE177","v":265967.81960368669},{"$f":"'Solar PPA Analysis'!AF177","v":264637.98050566827},{"$f":"'Solar PPA Analysis'!AG177","v":263314.7906031399},{"$f":"'Solar PPA Analysis'!AH177","v":261998.2166501242},{"$f":"'Solar PPA Analysis'!AI177","v":260688.22556687359},{"$f":"'Solar PPA Analysis'!AJ177","v":259384.78443903921},{"$f":"'Solar PPA Analysis'!AK177","v":258087.86051684403},{"$f":"'Solar PPA Analysis'!AL177","v":256797.42121425981},{"$f":"'Solar PPA Analysis'!AM177","v":255513.43410818852},{"$f":"'Solar PPA Analysis'!AN177","v":254235.86693764757},{"$f":"'Solar PPA Analysis'!AO177","v":252964.68760295934},{"$f":"'Solar PPA Analysis'!AP177","v":251699.86416494453},{"$f":"'Solar PPA Analysis'!AQ177","v":250441.36484411982},{"$f":"'Solar PPA Analysis'!AR177","v":249189.15801989922},{"$f":"'Solar PPA Analysis'!AS177","v":247943.21222979971},{"$f":"'Solar PPA Analysis'!AT177","v":246703.49616865072},{"$f":"'Solar PPA Analysis'!AU177","v":245469.97868780745},{"$f":"'Solar PPA Analysis'!AV177","v":244242.62879436841},{"$f":"'Solar PPA Analysis'!AW177","v":243021.41565039658},{"$f":"'Solar PPA Analysis'!AX177","v":241806.3085721446},null,0.97809611342851377,{"$f":"VLOOKUP(Z$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D217*1000","v":1.4863856645719165},{"$f":"VLOOKUP(AA$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E217*1000","v":1.5050391866674142},{"$f":"VLOOKUP(AB$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F217*1000","v":1.5256426124106026},{"$f":"VLOOKUP(AC$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G217*1000","v":1.5457365499968103},{"$f":"VLOOKUP(AD$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H217*1000","v":1.5510600270162602},{"$f":"VLOOKUP(AE$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I217*1000","v":1.5737597258766109},{"$f":"VLOOKUP(AF$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J217*1000","v":1.5866762715322535},{"$f":"VLOOKUP(AG$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K217*1000","v":1.611133763576031},{"$f":"VLOOKUP(AH$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L217*1000","v":1.6208383485706119},{"$f":"VLOOKUP(AI$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M217*1000","v":1.6426907438260807},{"$f":"VLOOKUP(AJ$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N217*1000","v":1.6723217722859827},{"$f":"VLOOKUP(AK$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O217*1000","v":1.6787068303223507},{"$f":"VLOOKUP(AL$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P217*1000","v":1.7203461750673432},{"$f":"VLOOKUP(AM$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q217*1000","v":1.7330711961043219},{"$f":"VLOOKUP(AN$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R217*1000","v":1.7538400240539866},{"$f":"VLOOKUP(AO$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S217*1000","v":1.7970995926326192},{"$f":"VLOOKUP(AP$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T217*1000","v":1.812571987139282},{"$f":"VLOOKUP(AQ$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U217*1000","v":1.8292290288793438},{"$f":"VLOOKUP(AR$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V217*1000","v":1.9413871922628128},{"$f":"VLOOKUP(AS$62+$A217-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W217*1000","v":1.9460732333658384}]
[2027,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE218","v":266765.72306249774},{"$f":"'Solar PPA Analysis'!AF218","v":265431.89444718527},{"$f":"'Solar PPA Analysis'!AG218","v":264104.73497494933},{"$f":"'Solar PPA Analysis'!AH218","v":262784.21130007459},{"$f":"'Solar PPA Analysis'!AI218","v":261470.29024357421},{"$f":"'Solar PPA Analysis'!AJ218","v":260162.93879235635},{"$f":"'Solar PPA Analysis'!AK218","v":258862.12409839456},{"$f":"'Solar PPA Analysis'!AL218","v":257567.81347790259},{"$f":"'Solar PPA Analysis'!AM218","v":256279.97441051307},{"$f":"'Solar PPA Analysis'!AN218","v":254998.5745384605},{"$f":"'Solar PPA Analysis'!AO218","v":253723.5816657682},{"$f":"'Solar PPA Analysis'!AP218","v":252454.96375743937},{"$f":"'Solar PPA Analysis'!AQ218","v":251192.68893865217},{"$f":"'Solar PPA Analysis'!AR218","v":249936.72549395889},{"$f":"'Solar PPA Analysis'!AS218","v":248687.0418664891},{"$f":"'Solar PPA Analysis'!AT218","v":247443.60665715666},{"$f":"'Solar PPA Analysis'!AU218","v":246206.38862387088},{"$f":"'Solar PPA Analysis'!AV218","v":244975.35668075152},{"$f":"'Solar PPA Analysis'!AW218","v":243750.47989734774},{"$f":"'Solar PPA Analysis'!AX218","v":242531.72749786099},null,0.9830710435689114,{"$f":"VLOOKUP(Z$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D218*1000","v":1.49303488607585},{"$f":"VLOOKUP(AA$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E218*1000","v":1.5134739774163006},{"$f":"VLOOKUP(AB$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F218*1000","v":1.5334076443138844},{"$f":"VLOOKUP(AC$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G218*1000","v":1.5386886608984833},{"$f":"VLOOKUP(AD$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H218*1000","v":1.5612073053312339},{"$f":"VLOOKUP(AE$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I218*1000","v":1.5740208276915177},{"$f":"VLOOKUP(AF$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J218*1000","v":1.5982832450230817},{"$f":"VLOOKUP(AG$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K218*1000","v":1.6079104255511059},{"$f":"VLOOKUP(AH$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L218*1000","v":1.6295885245333501},{"$f":"VLOOKUP(AI$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M218*1000","v":1.6589832137832032},{"$f":"VLOOKUP(AJ$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N218*1000","v":1.665317344138324},{"$f":"VLOOKUP(AK$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O218*1000","v":1.7066245704805647},{"$f":"VLOOKUP(AL$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P218*1000","v":1.7192480958362915},{"$f":"VLOOKUP(AM$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q218*1000","v":1.7398512701233468},{"$f":"VLOOKUP(AN$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R218*1000","v":1.7827657972776232},{"$f":"VLOOKUP(AO$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S218*1000","v":1.7981147828550204},{"$f":"VLOOKUP(AP$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T218*1000","v":1.8146389668344436},{"$f":"VLOOKUP(AQ$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U218*1000","v":1.9259025486555323},{"$f":"VLOOKUP(AR$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V218*1000","v":1.9305512135583345},{"$f":"VLOOKUP(AS$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W218*1000","v":1.9402524759380246}]
[2028,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE259","v":267566.02023168514},{"$f":"'Solar PPA Analysis'!AF259","v":266228.19013052672},{"$f":"'Solar PPA Analysis'!AG259","v":264897.04917987407},{"$f":"'Solar PPA Analysis'!AH259","v":263572.56393397471},{"$f":"'Solar PPA Analysis'!AI259","v":262254.70111430483},{"$f":"'Solar PPA Analysis'!AJ259","v":260943.4276087333},{"$f":"'Solar PPA Analysis'!AK259","v":259638.71047068964},{"$f":"'Solar PPA Analysis'!AL259","v":258340.51691833619},{"$f":"'Solar PPA Analysis'!AM259","v":257048.81433374449},{"$f":"'Solar PPA Analysis'!AN259","v":255763.57026207578},{"$f":"'Solar PPA Analysis'!AO259","v":254484.75241076539},{"$f":"'Solar PPA Analysis'!AP259","v":253212.32864871155},{"$f":"'Solar PPA Analysis'!AQ259","v":251946.26700546799},{"$f":"'Solar PPA Analysis'!AR259","v":250686.53567044064},{"$f":"'Solar PPA Analysis'!AS259","v":249433.10299208845},{"$f":"'Solar PPA Analysis'!AT259","v":248185.937477128},{"$f":"'Solar PPA Analysis'!AU259","v":246945.00778974235},{"$f":"'Solar PPA Analysis'!AV259","v":245710.28275079365},{"$f":"'Solar PPA Analysis'!AW259","v":244481.73133703967},{"$f":"'Solar PPA Analysis'!AX259","v":243259.32268035447},null,0.98788428242608917,{"$f":"VLOOKUP(Z$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D219*1000","v":1.5014024003282349},{"$f":"VLOOKUP(AA$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E219*1000","v":1.5211770748677125},{"$f":"VLOOKUP(AB$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F219*1000","v":1.5264159696849369},{"$f":"VLOOKUP(AC$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G219*1000","v":1.5487550037931987},{"$f":"VLOOKUP(AD$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H219*1000","v":1.561466324579323},{"$f":"VLOOKUP(AE$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I219*1000","v":1.5855352231285813},{"$f":"VLOOKUP(AF$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J219*1000","v":1.59508561657363},{"$f":"VLOOKUP(AG$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K219*1000","v":1.6165908094822372},{"$f":"VLOOKUP(AH$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L219*1000","v":1.6457510445805466},{"$f":"VLOOKUP(AI$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M219*1000","v":1.6520346534572614},{"$f":"VLOOKUP(AJ$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N219*1000","v":1.6930124103969719},{"$f":"VLOOKUP(AK$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O219*1000","v":1.7055352496082861},{"$f":"VLOOKUP(AL$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P219*1000","v":1.7259740914982362},{"$f":"VLOOKUP(AM$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q219*1000","v":1.7685463293033261},{"$f":"VLOOKUP(AN$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R219*1000","v":1.7837728902699364},{"$f":"VLOOKUP(AO$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S219*1000","v":1.8001652761717573},{"$f":"VLOOKUP(AP$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T219*1000","v":1.9105414116772239},{"$f":"VLOOKUP(AQ$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U219*1000","v":1.9151529984950584},{"$f":"VLOOKUP(AR$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V219*1000","v":1.9247768829096064},{"$f":"VLOOKUP(AS$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W219*1000","v":1.9344491285523684}]
[2029,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE300","v":268368.71829238016},{"$f":"'Solar PPA Analysis'!AF300","v":267026.87470091827},{"$f":"'Solar PPA Analysis'!AG300","v":265691.74032741366},{"$f":"'Solar PPA Analysis'!AH300","v":264363.28162577661},{"$f":"'Solar PPA Analysis'!AI300","v":263041.46521764772},{"$f":"'Solar PPA Analysis'!AJ300","v":261726.25789155948},{"$f":"'Solar PPA Analysis'!AK300","v":260417.62660210169},{"$f":"'Solar PPA Analysis'!AL300","v":259115.53846909117},{"$f":"'Solar PPA Analysis'!AM300","v":257819.96077674572},{"$f":"'Solar PPA Analysis'!AN300","v":256530.86097286199},{"$f":"'Solar PPA Analysis'!AO300","v":255248.20666799767},{"$f":"'Solar PPA Analysis'!AP300","v":253971.96563465768},{"$f":"'Solar PPA Analysis'!AQ300","v":252702.10580648438},{"$f":"'Solar PPA Analysis'!AR300","v":251438.59527745197},{"$f":"'Solar PPA Analysis'!AS300","v":250181.40230106472},{"$f":"'Solar PPA Analysis'!AT300","v":248930.49528955939},{"$f":"'Solar PPA Analysis'!AU300","v":247685.84281311158},{"$f":"'Solar PPA Analysis'!AV300","v":246447.41359904603},{"$f":"'Solar PPA Analysis'!AW300","v":245215.17653105079},{"$f":"'Solar PPA Analysis'!AX300","v":243989.10064839554},null,0.99243233402873354,{"$f":"VLOOKUP(Z$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D220*1000","v":1.5090440573214099},{"$f":"VLOOKUP(AA$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E220*1000","v":1.5142411663374997},{"$f":"VLOOKUP(AB$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F220*1000","v":1.5364020227061146},{"$f":"VLOOKUP(AC$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G220*1000","v":1.5490119570851708},{"$f":"VLOOKUP(AD$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H220*1000","v":1.5728888803718228},{"$f":"VLOOKUP(AE$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I220*1000","v":1.5823630991931823},{"$f":"VLOOKUP(AF$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J220*1000","v":1.6036967651394078},{"$f":"VLOOKUP(AG$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K220*1000","v":1.6326244161093157},{"$f":"VLOOKUP(AH$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L220*1000","v":1.6388579064705635},{"$f":"VLOOKUP(AI$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M220*1000","v":1.679508821879349},{"$f":"VLOOKUP(AJ$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N220*1000","v":1.691931778026166},{"$f":"VLOOKUP(AK$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O220*1000","v":1.712207598246007},{"$f":"VLOOKUP(AL$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P220*1000","v":1.7544402768263305},{"$f":"VLOOKUP(AM$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q220*1000","v":1.7695453896496378},{"$f":"VLOOKUP(AN$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R220*1000","v":1.785807028704784},{"$f":"VLOOKUP(AO$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S220*1000","v":1.8953027962301474},{"$f":"VLOOKUP(AP$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T220*1000","v":1.8998776007004816},{"$f":"VLOOKUP(AQ$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U220*1000","v":1.9094247243220919},{"$f":"VLOOKUP(AR$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V220*1000","v":1.9190198234392886},{"$f":"VLOOKUP(AS$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W220*1000","v":1.9286631391349633}]
[2030,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE341","v":269173.82444725727},{"$f":"'Solar PPA Analysis'!AF341","v":267827.955325021},{"$f":"'Solar PPA Analysis'!AG341","v":266488.81554839591},{"$f":"'Solar PPA Analysis'!AH341","v":265156.37147065392},{"$f":"'Solar PPA Analysis'!AI341","v":263830.58961330063},{"$f":"'Solar PPA Analysis'!AJ341","v":262511.43666523416},{"$f":"'Solar PPA Analysis'!AK341","v":261198.87948190799},{"$f":"'Solar PPA Analysis'!AL341","v":259892.88508449844},{"$f":"'Solar PPA Analysis'!AM341","v":258593.42065907596},{"$f":"'Solar PPA Analysis'!AN341","v":257300.45355578058},{"$f":"'Solar PPA Analysis'!AO341","v":256013.95128800167},{"$f":"'Solar PPA Analysis'!AP341","v":254733.88153156167},{"$f":"'Solar PPA Analysis'!AQ341","v":253460.21212390385},{"$f":"'Solar PPA Analysis'!AR341","v":252192.91106328432},{"$f":"'Solar PPA Analysis'!AS341","v":250931.94650796789},{"$f":"'Solar PPA Analysis'!AT341","v":249677.28677542805},{"$f":"'Solar PPA Analysis'!AU341","v":248428.90034155091},{"$f":"'Solar PPA Analysis'!AV341","v":247186.75583984316},{"$f":"'Solar PPA Analysis'!AW341","v":245950.82206064393},{"$f":"'Solar PPA Analysis'!AX341","v":244721.06795034072},null,0.99673978499866978,{"$f":"VLOOKUP(Z$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D221*1000","v":1.5021634700955258},{"$f":"VLOOKUP(AA$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E221*1000","v":1.5241475698829354},{"$f":"VLOOKUP(AB$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F221*1000","v":1.5366569265201844},{"$f":"VLOOKUP(AC$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G221*1000","v":1.5603434057527057},{"$f":"VLOOKUP(AD$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H221*1000","v":1.5697420575246426},{"$f":"VLOOKUP(AE$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I221*1000","v":1.5909055646198513},{"$f":"VLOOKUP(AF$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J221*1000","v":1.6196024865690619},{"$f":"VLOOKUP(AG$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K221*1000","v":1.6257862581637195},{"$f":"VLOOKUP(AH$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L221*1000","v":1.6661129389530931},{"$f":"VLOOKUP(AI$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M221*1000","v":1.6784368087099055},{"$f":"VLOOKUP(AJ$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N221*1000","v":1.6985509075321805},{"$f":"VLOOKUP(AK$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O221*1000","v":1.7404467352364892},{"$f":"VLOOKUP(AL$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P221*1000","v":1.7554313685956029},{"$f":"VLOOKUP(AM$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q221*1000","v":1.7715633036503091},{"$f":"VLOOKUP(AN$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R221*1000","v":1.8801857250737755},{"$f":"VLOOKUP(AO$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S221*1000","v":1.8847240405752537},{"$f":"VLOOKUP(AP$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T221*1000","v":1.8941950156535212},{"$f":"VLOOKUP(AQ$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U221*1000","v":1.9037135835713781},{"$f":"VLOOKUP(AR$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V221*1000","v":1.9132799834888221},{"$f":"VLOOKUP(AS$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W221*1000","v":1.9228944557676604}]
[2031,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE382","v":269981.34592059901},{"$f":"'Solar PPA Analysis'!AF382","v":268631.439190996},{"$f":"'Solar PPA Analysis'!AG382","v":267288.281995041},{"$f":"'Solar PPA Analysis'!AH382","v":265951.84058506577},{"$f":"'Solar PPA Analysis'!AI382","v":264622.08138214046},{"$f":"'Solar PPA Analysis'!AJ382","v":263298.97097522975},{"$f":"'Solar PPA Analysis'!AK382","v":261982.47612035359},{"$f":"'Solar PPA Analysis'!AL382","v":260672.56373975181},{"$f":"'Solar PPA Analysis'!AM382","v":259369.20092105307},{"$f":"'Solar PPA Analysis'!AN382","v":258072.3549164478},{"$f":"'Solar PPA Analysis'!AO382","v":256781.99314186556},{"$f":"'Solar PPA Analysis'!AP382","v":255498.08317615624},{"$f":"'Solar PPA Analysis'!AQ382","v":254220.59276027547},{"$f":"'Solar PPA Analysis'!AR382","v":252949.48979647408},{"$f":"'Solar PPA Analysis'!AS382","v":251684.7423474917},{"$f":"'Solar PPA Analysis'!AT382","v":250426.31863575423},{"$f":"'Solar PPA Analysis'!AU382","v":249174.18704257545},{"$f":"'Solar PPA Analysis'!AV382","v":247928.31610736257},{"$f":"'Solar PPA Analysis'!AW382","v":246688.67452682575},{"$f":"'Solar PPA Analysis'!AX382","v":245455.23115419163},null,1.0015898154316796,{"$f":"VLOOKUP(Z$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D222*1000","v":1.5119908594551554},{"$f":"VLOOKUP(AA$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E222*1000","v":1.5244004405658862},{"$f":"VLOOKUP(AB$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F222*1000","v":1.5478979947397236},{"$f":"VLOOKUP(AC$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G222*1000","v":1.5572216821904488},{"$f":"VLOOKUP(AD$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H222*1000","v":1.5782163876338513},{"$f":"VLOOKUP(AE$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I222*1000","v":1.6066844208735966},{"$f":"VLOOKUP(AF$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J222*1000","v":1.6128188702621151},{"$f":"VLOOKUP(AG$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K222*1000","v":1.6528239025506761},{"$f":"VLOOKUP(AH$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L222*1000","v":1.6650494762376438},{"$f":"VLOOKUP(AI$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M222*1000","v":1.6850031435638289},{"$f":"VLOOKUP(AJ$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N222*1000","v":1.726564807138891},{"$f":"VLOOKUP(AK$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O222*1000","v":1.7414299219866656},{"$f":"VLOOKUP(AL$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P222*1000","v":1.7574331875693501},{"$f":"VLOOKUP(AM$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q222*1000","v":1.8651892287621208},{"$f":"VLOOKUP(AN$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R222*1000","v":1.8696913463333777},{"$f":"VLOOKUP(AO$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S222*1000","v":1.8790867802345506},{"$f":"VLOOKUP(AP$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T222*1000","v":1.8885294273714077},{"$f":"VLOOKUP(AQ$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U222*1000","v":1.8980195249963898},{"$f":"VLOOKUP(AR$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V222*1000","v":1.9075573115541606},{"$f":"VLOOKUP(AS$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W222*1000","v":1.9171430266875986}]
[2032,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE423","v":270791.28995836078},{"$f":"'Solar PPA Analysis'!AF423","v":269437.33350856899},{"$f":"'Solar PPA Analysis'!AG423","v":268090.14684102614},{"$f":"'Solar PPA Analysis'!AH423","v":266749.69610682101},{"$f":"'Solar PPA Analysis'!AI423","v":265415.94762628688},{"$f":"'Solar PPA Analysis'!AJ423","v":264088.86788815545},{"$f":"'Solar PPA Analysis'!AK423","v":262768.42354871467},{"$f":"'Solar PPA Analysis'!AL423","v":261454.5814309711},{"$f":"'Solar PPA Analysis'!AM423","v":260147.30852381623},{"$f":"'Solar PPA Analysis'!AN423","v":258846.57198119714},{"$f":"'Solar PPA Analysis'!AO423","v":257552.33912129115},{"$f":"'Solar PPA Analysis'!AP423","v":256264.57742568469},{"$f":"'Solar PPA Analysis'!AQ423","v":254983.25453855627},{"$f":"'Solar PPA Analysis'!AR423","v":253708.33826586348},{"$f":"'Solar PPA Analysis'!AS423","v":252439.79657453415},{"$f":"'Solar PPA Analysis'!AT423","v":251177.59759166147},{"$f":"'Solar PPA Analysis'!AU423","v":249921.70960370317},{"$f":"'Solar PPA Analysis'!AV423","v":248672.10105568464},{"$f":"'Solar PPA Analysis'!AW423","v":247428.74055040622},{"$f":"'Solar PPA Analysis'!AX423","v":246191.59684765417},null,1.0060974742382687,{"$f":"VLOOKUP(Z$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D223*1000","v":1.5122417132233867},{"$f":"VLOOKUP(AA$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E223*1000","v":1.5355518492183697},{"$f":"VLOOKUP(AB$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F223*1000","v":1.5448011702686901},{"$f":"VLOOKUP(AC$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G223*1000","v":1.5656284204343789},{"$f":"VLOOKUP(AD$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H223*1000","v":1.5938693905974364},{"$f":"VLOOKUP(AE$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I223*1000","v":1.5999549111772728},{"$f":"VLOOKUP(AF$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J223*1000","v":1.6396408604565531},{"$f":"VLOOKUP(AG$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K223*1000","v":1.6517689220901848},{"$f":"VLOOKUP(AH$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L223*1000","v":1.6715634375334092},{"$f":"VLOOKUP(AI$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M223*1000","v":1.7127936022963077},{"$f":"VLOOKUP(AJ$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N223*1000","v":1.7275401519209694},{"$f":"VLOOKUP(AK$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O223*1000","v":1.7434157743085779},{"$f":"VLOOKUP(AL$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P223*1000","v":1.8503123455815655},{"$f":"VLOOKUP(AM$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q223*1000","v":1.8547785539398913},{"$f":"VLOOKUP(AN$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R223*1000","v":1.8640990491858205},{"$f":"VLOOKUP(AO$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S223*1000","v":1.8734663810912771},{"$f":"VLOOKUP(AP$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T223*1000","v":1.8828807850163587},{"$f":"VLOOKUP(AQ$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U223*1000","v":1.8923424975038781},{"$f":"VLOOKUP(AR$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V223*1000","v":1.9018517562853048},{"$f":"VLOOKUP(AS$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W223*1000","v":1.9114088002867384}]
[2033,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE464","v":271603.66382823588},{"$f":"'Solar PPA Analysis'!AF464","v":270245.6455090947},{"$f":"'Solar PPA Analysis'!AG464","v":268894.41728154925},{"$f":"'Solar PPA Analysis'!AH464","v":267549.94519514148},{"$f":"'Solar PPA Analysis'!AI464","v":266212.19546916574},{"$f":"'Solar PPA Analysis'!AJ464","v":264881.13449181989},{"$f":"'Solar PPA Analysis'!AK464","v":263556.72881936078},{"$f":"'Solar PPA Analysis'!AL464","v":262238.94517526397},{"$f":"'Solar PPA Analysis'!AM464","v":260927.75044938765},{"$f":"'Solar PPA Analysis'!AN464","v":259623.1116971407},{"$f":"'Solar PPA Analysis'!AO464","v":258324.996138655},{"$f":"'Solar PPA Analysis'!AP464","v":257033.37115796172},{"$f":"'Solar PPA Analysis'!AQ464","v":255748.20430217191},{"$f":"'Solar PPA Analysis'!AR464","v":254469.46328066106},{"$f":"'Solar PPA Analysis'!AS464","v":253197.11596425774},{"$f":"'Solar PPA Analysis'!AT464","v":251931.13038443646},{"$f":"'Solar PPA Analysis'!AU464","v":250671.47473251427},{"$f":"'Solar PPA Analysis'!AV464","v":249418.11735885168},{"$f":"'Solar PPA Analysis'!AW464","v":248171.02677205743},{"$f":"'Solar PPA Analysis'!AX464","v":246930.17163819715},null,1.0107685631715126,{"$f":"VLOOKUP(Z$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D224*1000","v":1.5233041774399581},{"$f":"VLOOKUP(AA$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E224*1000","v":1.5324797252416218},{"$f":"VLOOKUP(AB$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F224*1000","v":1.553140855764912},{"$f":"VLOOKUP(AC$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G224*1000","v":1.5811565739226809},{"$f":"VLOOKUP(AD$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H224*1000","v":1.5871935559535257},{"$f":"VLOOKUP(AE$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I224*1000","v":1.6265629672525128},{"$f":"VLOOKUP(AF$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J224*1000","v":1.6385942945959464},{"$f":"VLOOKUP(AG$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K224*1000","v":1.6582309275630533},{"$f":"VLOOKUP(AH$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L224*1000","v":1.6991322375721098},{"$f":"VLOOKUP(AI$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M224*1000","v":1.7137611676583897},{"$f":"VLOOKUP(AJ$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N224*1000","v":1.7295101649422087},{"$f":"VLOOKUP(AK$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O224*1000","v":1.8355541214891904},{"$f":"VLOOKUP(AL$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P224*1000","v":1.8399847070490447},{"$f":"VLOOKUP(AM$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q224*1000","v":1.8492308613558239},{"$f":"VLOOKUP(AN$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R224*1000","v":1.8585234787495719},{"$f":"VLOOKUP(AO$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S224*1000","v":1.8678627927131377},{"$f":"VLOOKUP(AP$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T224*1000","v":1.877249037902651},{"$f":"VLOOKUP(AQ$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U224*1000","v":1.8866824501534181},{"$f":"VLOOKUP(AR$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V224*1000","v":1.8961632664858472},{"$f":"VLOOKUP(AS$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W224*1000","v":1.9056917251114043}]
[2034,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE505","v":272418.47481972055},{"$f":"'Solar PPA Analysis'!AF505","v":271056.38244562194},{"$f":"'Solar PPA Analysis'!AG505","v":269701.10053339385},{"$f":"'Solar PPA Analysis'!AH505","v":268352.59503072686},{"$f":"'Solar PPA Analysis'!AI505","v":267010.83205557324},{"$f":"'Solar PPA Analysis'!AJ505","v":265675.77789529535},{"$f":"'Solar PPA Analysis'!AK505","v":264347.39900581888},{"$f":"'Solar PPA Analysis'!AL505","v":263025.66201078979},{"$f":"'Solar PPA Analysis'!AM505","v":261710.53370073583},{"$f":"'Solar PPA Analysis'!AN505","v":260401.98103223214},{"$f":"'Solar PPA Analysis'!AO505","v":259099.97112707098},{"$f":"'Solar PPA Analysis'!AP505","v":257804.47127143561},{"$f":"'Solar PPA Analysis'!AQ505","v":256515.44891507842},{"$f":"'Solar PPA Analysis'!AR505","v":255232.87167050302},{"$f":"'Solar PPA Analysis'!AS505","v":253956.70731215051},{"$f":"'Solar PPA Analysis'!AT505","v":252686.92377558976},{"$f":"'Solar PPA Analysis'!AU505","v":251423.48915671182},{"$f":"'Solar PPA Analysis'!AV505","v":250166.37171092824},{"$f":"'Solar PPA Analysis'!AW505","v":248915.53985237359},{"$f":"'Solar PPA Analysis'!AX505","v":247670.96215311173},null,1.0150195503738173,{"$f":"VLOOKUP(Z$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D225*1000","v":1.5202565569445801},{"$f":"VLOOKUP(AA$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E225*1000","v":1.5407528928076646},{"$f":"VLOOKUP(AB$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F225*1000","v":1.5685451555863086},{"$f":"VLOOKUP(AC$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G225*1000","v":1.5745339862151129},{"$f":"VLOOKUP(AD$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H225*1000","v":1.6135893842634599},{"$f":"VLOOKUP(AE$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I225*1000","v":1.6255247488763376},{"$f":"VLOOKUP(AF$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J225*1000","v":1.6450047586492902},{"$f":"VLOOKUP(AG$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K225*1000","v":1.6855798368736281},{"$f":"VLOOKUP(AH$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L225*1000","v":1.7000920855634072},{"$f":"VLOOKUP(AI$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M225*1000","v":1.7157154677143542},{"$f":"VLOOKUP(AJ$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N225*1000","v":1.8209136100515895},{"$f":"VLOOKUP(AK$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O225*1000","v":1.8253088569429707},{"$f":"VLOOKUP(AL$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P225*1000","v":1.8344812632592671},{"$f":"VLOOKUP(AM$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q225*1000","v":1.8436997620696152},{"$f":"VLOOKUP(AN$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R225*1000","v":1.8529645849945884},{"$f":"VLOOKUP(AO$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S225*1000","v":1.8622759648186815},{"$f":"VLOOKUP(AP$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T225*1000","v":1.8716341354961623},{"$f":"VLOOKUP(AQ$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U225*1000","v":1.881039332156947},{"$f":"VLOOKUP(AR$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V225*1000","v":1.8904917911125096},{"$f":"VLOOKUP(AS$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W225*1000","v":1.8999917498618188}]
[2035,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE546","v":273235.73024417966},{"$f":"'Solar PPA Analysis'!AF546","v":271869.55159295874},{"$f":"'Solar PPA Analysis'!AG546","v":270510.20383499394},{"$f":"'Solar PPA Analysis'!AH546","v":269157.65281581896},{"$f":"'Solar PPA Analysis'!AI546","v":267811.86455173988},{"$f":"'Solar PPA Analysis'!AJ546","v":266472.80522898119},{"$f":"'Solar PPA Analysis'!AK546","v":265140.44120283629},{"$f":"'Solar PPA Analysis'!AL546","v":263814.7389968221},{"$f":"'Solar PPA Analysis'!AM546","v":262495.66530183796},{"$f":"'Solar PPA Analysis'!AN546","v":261183.18697532878},{"$f":"'Solar PPA Analysis'!AO546","v":259877.27104045212},{"$f":"'Solar PPA Analysis'!AP546","v":258577.88468524985},{"$f":"'Solar PPA Analysis'!AQ546","v":257284.99526182361},{"$f":"'Solar PPA Analysis'!AR546","v":255998.57028551449},{"$f":"'Solar PPA Analysis'!AS546","v":254718.57743408691},{"$f":"'Solar PPA Analysis'!AT546","v":253444.98454691647},{"$f":"'Solar PPA Analysis'!AU546","v":252177.7596241819},{"$f":"'Solar PPA Analysis'!AV546","v":250916.870826061},{"$f":"'Solar PPA Analysis'!AW546","v":249662.28647193068},{"$f":"'Solar PPA Analysis'!AX546","v":248413.97503957103},null,1.0196004942713046,{"$f":"VLOOKUP(Z$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D226*1000","v":1.5284637371322298},{"$f":"VLOOKUP(AA$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E226*1000","v":1.556034326827894},{"$f":"VLOOKUP(AB$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F226*1000","v":1.5619753901136968},{"$f":"VLOOKUP(AC$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G226*1000","v":1.6007192795036322},{"$f":"VLOOKUP(AD$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H226*1000","v":1.6125594467915816},{"$f":"VLOOKUP(AE$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I226*1000","v":1.6318840826082193},{"$f":"VLOOKUP(AF$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J226*1000","v":1.6721355310959725},{"$f":"VLOOKUP(AG$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K226*1000","v":1.6865320290484451},{"$f":"VLOOKUP(AH$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L226*1000","v":1.7020307979818374},{"$f":"VLOOKUP(AI$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M226*1000","v":1.8063898723841796},{"$f":"VLOOKUP(AJ$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N226*1000","v":1.8107500624708437},{"$f":"VLOOKUP(AK$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O226*1000","v":1.8198493090159233},{"$f":"VLOOKUP(AL$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P226*1000","v":1.8289942804180135},{"$f":"VLOOKUP(AM$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q226*1000","v":1.8381852064502646},{"$f":"VLOOKUP(AN$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R226*1000","v":1.847422318040467},{"$f":"VLOOKUP(AO$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S226*1000","v":1.8567058472768514},{"$f":"VLOOKUP(AP$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T226*1000","v":1.8660360274139209},{"$f":"VLOOKUP(AQ$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U226*1000","v":1.8754130928783126},{"$f":"VLOOKUP(AR$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V226*1000","v":1.8848372792746859},{"$f":"VLOOKUP(AS$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W226*1000","v":1.8943088233916443}]
[2036,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE587","v":274055.43743491214},{"$f":"'Solar PPA Analysis'!AF587","v":272685.1602477376},{"$f":"'Solar PPA Analysis'!AG587","v":271321.73444649891},{"$f":"'Solar PPA Analysis'!AH587","v":269965.12577426643},{"$f":"'Solar PPA Analysis'!AI587","v":268615.3001453951},{"$f":"'Solar PPA Analysis'!AJ587","v":267272.22364466812},{"$f":"'Solar PPA Analysis'!AK587","v":265935.86252644478},{"$f":"'Solar PPA Analysis'!AL587","v":264606.18321381253},{"$f":"'Solar PPA Analysis'!AM587","v":263283.15229774348},{"$f":"'Solar PPA Analysis'!AN587","v":261966.73653625476},{"$f":"'Solar PPA Analysis'!AO587","v":260656.90285357347},{"$f":"'Solar PPA Analysis'!AP587","v":259353.6183393056},{"$f":"'Solar PPA Analysis'!AQ587","v":258056.85024760908},{"$f":"'Solar PPA Analysis'!AR587","v":256766.56599637103},{"$f":"'Solar PPA Analysis'!AS587","v":255482.73316638917},{"$f":"'Solar PPA Analysis'!AT587","v":254205.31950055723},{"$f":"'Solar PPA Analysis'!AU587","v":252934.29290305445},{"$f":"'Solar PPA Analysis'!AV587","v":251669.62143853918},{"$f":"'Solar PPA Analysis'!AW587","v":250411.27333134649},{"$f":"'Solar PPA Analysis'!AX587","v":249159.21696468975},null,1.0239132789060366,{"$f":"VLOOKUP(Z$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D227*1000","v":1.5436232853377416},{"$f":"VLOOKUP(AA$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E227*1000","v":1.5495169622762994},{"$f":"VLOOKUP(AB$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F227*1000","v":1.5879518276232443},{"$f":"VLOOKUP(AC$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G227*1000","v":1.5996975568869627},{"$f":"VLOOKUP(AD$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H227*1000","v":1.618868058021115},{"$f":"VLOOKUP(AE$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I227*1000","v":1.6587984580662938},{"$f":"VLOOKUP(AF$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J227*1000","v":1.67308012851765},{"$f":"VLOOKUP(AG$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K227*1000","v":1.688455278157456},{"$f":"VLOOKUP(AH$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L227*1000","v":1.7919819770909855},{"$f":"VLOOKUP(AI$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M227*1000","v":1.796307389988524},{"$f":"VLOOKUP(AJ$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N227*1000","v":1.8053340602899737},{"$f":"VLOOKUP(AK$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O227*1000","v":1.8144060907436923},{"$f":"VLOOKUP(AL$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P227*1000","v":1.8235237092901431},{"$f":"VLOOKUP(AM$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q227*1000","v":1.8326871450152191},{"$f":"VLOOKUP(AN$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R227*1000","v":1.8418966281559992},{"$f":"VLOOKUP(AO$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S227*1000","v":1.8511523901065317},{"$f":"VLOOKUP(AP$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T227*1000","v":1.8604546634236501},{"$f":"VLOOKUP(AQ$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U227*1000","v":1.8698036818328141},{"$f":"VLOOKUP(AR$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V227*1000","v":1.8791996802339839},{"$f":"VLOOKUP(AS$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W227*1000","v":1.8886428947075216}]
[2037,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE628","v":274877.60374721681},{"$f":"'Solar PPA Analysis'!AF628","v":273503.21572848072},{"$f":"'Solar PPA Analysis'!AG628","v":272135.69964983832},{"$f":"'Solar PPA Analysis'!AH628","v":270775.02115158911},{"$f":"'Solar PPA Analysis'!AI628","v":269421.14604583115},{"$f":"'Solar PPA Analysis'!AJ628","v":268074.04031560197},{"$f":"'Solar PPA Analysis'!AK628","v":266733.67011402396},{"$f":"'Solar PPA Analysis'!AL628","v":265400.00176345382},{"$f":"'Solar PPA Analysis'!AM628","v":264073.00175463653},{"$f":"'Solar PPA Analysis'!AN628","v":262752.63674586336},{"$f":"'Solar PPA Analysis'!AO628","v":261438.87356213405},{"$f":"'Solar PPA Analysis'!AP628","v":260131.67919432337},{"$f":"'Solar PPA Analysis'!AQ628","v":258831.02079835176},{"$f":"'Solar PPA Analysis'!AR628","v":257536.86569435999},{"$f":"'Solar PPA Analysis'!AS628","v":256249.18136588819},{"$f":"'Solar PPA Analysis'!AT628","v":254967.93545905873},{"$f":"'Solar PPA Analysis'!AU628","v":253693.09578176343},{"$f":"'Solar PPA Analysis'!AV628","v":252424.63030285461},{"$f":"'Solar PPA Analysis'!AW628","v":251162.50715134034},{"$f":"'Solar PPA Analysis'!AX628","v":249906.69461558363},null,1.0275609248021422,{"$f":"VLOOKUP(Z$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D228*1000","v":1.5371579037536574},{"$f":"VLOOKUP(AA$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E228*1000","v":1.575286209855562},{"$f":"VLOOKUP(AB$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F228*1000","v":1.5869382543395099},{"$f":"VLOOKUP(AC$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G228*1000","v":1.6059558501804687},{"$f":"VLOOKUP(AD$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H228*1000","v":1.6455677624884977},{"$f":"VLOOKUP(AE$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I228*1000","v":1.6597355213111293},{"$f":"VLOOKUP(AF$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J228*1000","v":1.6749880376537083},{"$f":"VLOOKUP(AG$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K228*1000","v":1.777689000204917},{"$f":"VLOOKUP(AH$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L228*1000","v":1.7819799132986864},{"$f":"VLOOKUP(AI$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M228*1000","v":1.7909345862298354},{"$f":"VLOOKUP(AJ$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N228*1000","v":1.7999342575174224},{"$f":"VLOOKUP(AK$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O228*1000","v":1.8089791532838417},{"$f":"VLOOKUP(AL$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P228*1000","v":1.8180695007877807},{"$f":"VLOOKUP(AM$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q228*1000","v":1.8272055284299304},{"$f":"VLOOKUP(AN$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R228*1000","v":1.836387465758724},{"$f":"VLOOKUP(AO$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S228*1000","v":1.8456155434761048},{"$f":"VLOOKUP(AP$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T228*1000","v":1.8548899934433214},{"$f":"VLOOKUP(AQ$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U228*1000","v":1.8642110486867551},{"$f":"VLOOKUP(AR$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V228*1000","v":1.873578943403774},{"$f":"VLOOKUP(AS$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W228*1000","v":1.8829939129686171}]
[2038,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE669","v":275702.23655845842},{"$f":"'Solar PPA Analysis'!AF669","v":274323.72537566611},{"$f":"'Solar PPA Analysis'!AG669","v":272952.1067487878},{"$f":"'Solar PPA Analysis'!AH669","v":271587.34621504386},{"$f":"'Solar PPA Analysis'!AI669","v":270229.40948396863},{"$f":"'Solar PPA Analysis'!AJ669","v":268878.26243654877},{"$f":"'Solar PPA Analysis'!AK669","v":267533.87112436601},{"$f":"'Solar PPA Analysis'!AL669","v":266196.20176874415},{"$f":"'Solar PPA Analysis'!AM669","v":264865.22075990046},{"$f":"'Solar PPA Analysis'!AN669","v":263540.89465610095},{"$f":"'Solar PPA Analysis'!AO669","v":262223.19018282043},{"$f":"'Solar PPA Analysis'!AP669","v":260912.07423190633},{"$f":"'Solar PPA Analysis'!AQ669","v":259607.51386074678},{"$f":"'Solar PPA Analysis'!AR669","v":258309.47629144305},{"$f":"'Solar PPA Analysis'!AS669","v":257017.92890998584},{"$f":"'Solar PPA Analysis'!AT669","v":255732.8392654359},{"$f":"'Solar PPA Analysis'!AU669","v":254454.17506910872},{"$f":"'Solar PPA Analysis'!AV669","v":253181.90419376318},{"$f":"'Solar PPA Analysis'!AW669","v":251915.99467279436},{"$f":"'Solar PPA Analysis'!AX669","v":250656.41469943037},null,1.0316915763860151,{"$f":"VLOOKUP(Z$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D229*1000","v":1.5627216139643911},{"$f":"VLOOKUP(AA$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E229*1000","v":1.5742807209050975},{"$f":"VLOOKUP(AB$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F229*1000","v":1.593146631036457},{"$f":"VLOOKUP(AC$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G229*1000","v":1.6324425958883901},{"$f":"VLOOKUP(AD$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H229*1000","v":1.6464973516496249},{"$f":"VLOOKUP(AE$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I229*1000","v":1.6616282128269591},{"$f":"VLOOKUP(AF$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J229*1000","v":1.763510025128507},{"$f":"VLOOKUP(AG$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K229*1000","v":1.7677667135914188},{"$f":"VLOOKUP(AH$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L229*1000","v":1.7766499634084607},{"$f":"VLOOKUP(AI$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M229*1000","v":1.78557785267182},{"$f":"VLOOKUP(AJ$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N229*1000","v":1.7945506057003218},{"$f":"VLOOKUP(AK$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O229*1000","v":1.8035684479400218},{"$f":"VLOOKUP(AL$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P229*1000","v":1.8126316059698713},{"$f":"VLOOKUP(AM$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q229*1000","v":1.8217403075074083},{"$f":"VLOOKUP(AN$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R229*1000","v":1.8308947814144807},{"$f":"VLOOKUP(AO$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S229*1000","v":1.8400952577029959},{"$f":"VLOOKUP(AP$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T229*1000","v":1.8493419675406992},{"$f":"VLOOKUP(AQ$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U229*1000","v":1.8586351432569841},{"$f":"VLOOKUP(AR$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V229*1000","v":1.8679750183487278},{"$f":"VLOOKUP(AS$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W229*1000","v":1.8773618274861588}]
[2039,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE710","v":276529.34326813376},{"$f":"'Solar PPA Analysis'!AF710","v":275146.69655179308},{"$f":"'Solar PPA Analysis'!AG710","v":273770.9630690341},{"$f":"'Solar PPA Analysis'!AH710","v":272402.1082536889},{"$f":"'Solar PPA Analysis'!AI710","v":271040.09771242045},{"$f":"'Solar PPA Analysis'!AJ710","v":269684.89722385834},{"$f":"'Solar PPA Analysis'!AK710","v":268336.47273773904},{"$f":"'Solar PPA Analysis'!AL710","v":266994.79037405032},{"$f":"'Solar PPA Analysis'!AM710","v":265659.8164221801},{"$f":"'Solar PPA Analysis'!AN710","v":264331.51734006917},{"$f":"'Solar PPA Analysis'!AO710","v":263009.85975336883},{"$f":"'Solar PPA Analysis'!AP710","v":261694.81045460197},{"$f":"'Solar PPA Analysis'!AQ710","v":260386.33640232898},{"$f":"'Solar PPA Analysis'!AR710","v":259084.40472031734},{"$f":"'Solar PPA Analysis'!AS710","v":257788.98269671574},{"$f":"'Solar PPA Analysis'!AT710","v":256500.03778323217},{"$f":"'Solar PPA Analysis'!AU710","v":255217.537594316},{"$f":"'Solar PPA Analysis'!AV710","v":253941.44990634441},{"$f":"'Solar PPA Analysis'!AW710","v":252671.74265681268},{"$f":"'Solar PPA Analysis'!AX710","v":251408.38394352861},null,1.0345759582866989,{"$f":"VLOOKUP(Z$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D230*1000","v":1.5617241448659742},{"$f":"VLOOKUP(AA$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E230*1000","v":1.5804395791438435},{"$f":"VLOOKUP(AB$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F230*1000","v":1.6194221165592706},{"$f":"VLOOKUP(AC$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G230*1000","v":1.6333647705796384},{"$f":"VLOOKUP(AD$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H230*1000","v":1.6483749469220583},{"$f":"VLOOKUP(AE$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I230*1000","v":1.7494441425751395},{"$f":"VLOOKUP(AF$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J230*1000","v":1.7536668793853061},{"$f":"VLOOKUP(AG$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K230*1000","v":1.7624792757641268},{"$f":"VLOOKUP(AH$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L230*1000","v":1.7713359555418358},{"$f":"VLOOKUP(AI$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M230*1000","v":1.7802371412480764},{"$f":"VLOOKUP(AJ$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N230*1000","v":1.7891830565307298},{"$f":"VLOOKUP(AK$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O230*1000","v":1.7981739261615377},{"$f":"VLOOKUP(AL$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P230*1000","v":1.8072099760417466},{"$f":"VLOOKUP(AM$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q230*1000","v":1.8162914332077853},{"$f":"VLOOKUP(AN$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R230*1000","v":1.8254185258369702},{"$f":"VLOOKUP(AO$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S230*1000","v":1.8345914832532362},{"$f":"VLOOKUP(AP$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T230*1000","v":1.8438105359329009},{"$f":"VLOOKUP(AQ$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U230*1000","v":1.8530759155104533},{"$f":"VLOOKUP(AR$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V230*1000","v":1.8623878547843751},{"$f":"VLOOKUP(AS$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W230*1000","v":1.8717465877229902}]
[2040,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE751","v":277358.93129793816},{"$f":"'Solar PPA Analysis'!AF751","v":275972.13664144848},{"$f":"'Solar PPA Analysis'!AG751","v":274592.27595824125},{"$f":"'Solar PPA Analysis'!AH751","v":273219.31457845005},{"$f":"'Solar PPA Analysis'!AI751","v":271853.21800555778},{"$f":"'Solar PPA Analysis'!AJ751","v":270493.95191552996},{"$f":"'Solar PPA Analysis'!AK751","v":269141.48215595231},{"$f":"'Solar PPA Analysis'!AL751","v":267795.77474517253},{"$f":"'Solar PPA Analysis'!AM751","v":266456.79587144667},{"$f":"'Solar PPA Analysis'!AN751","v":265124.51189208945},{"$f":"'Solar PPA Analysis'!AO751","v":263798.88933262898},{"$f":"'Solar PPA Analysis'!AP751","v":262479.89488596586},{"$f":"'Solar PPA Analysis'!AQ751","v":261167.49541153602},{"$f":"'Solar PPA Analysis'!AR751","v":259861.65793447834},{"$f":"'Solar PPA Analysis'!AS751","v":258562.34964480594},{"$f":"'Solar PPA Analysis'!AT751","v":257269.53789658193},{"$f":"'Solar PPA Analysis'!AU751","v":255983.19020709902},{"$f":"'Solar PPA Analysis'!AV751","v":254703.27425606351},{"$f":"'Solar PPA Analysis'!AW751","v":253429.7578847832},{"$f":"'Solar PPA Analysis'!AX751","v":252162.60909535928},null,1.0375991284512276,{"$f":"VLOOKUP(Z$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D231*1000","v":1.5678338796092963},{"$f":"VLOOKUP(AA$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E231*1000","v":1.6065054895079502},{"$f":"VLOOKUP(AB$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F231*1000","v":1.6203369359189825},{"$f":"VLOOKUP(AC$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G231*1000","v":1.6352273900173955},{"$f":"VLOOKUP(AD$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H231*1000","v":1.7354904505107311},{"$f":"VLOOKUP(AE$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I231*1000","v":1.7396795064689723},{"$f":"VLOOKUP(AF$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J231*1000","v":1.7484216145416807},{"$f":"VLOOKUP(AG$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K231*1000","v":1.7572076528057092},{"$f":"VLOOKUP(AH$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L231*1000","v":1.7660378420157883},{"$f":"VLOOKUP(AI$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M231*1000","v":1.7749124040359678},{"$f":"VLOOKUP(AJ$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N231*1000","v":1.7838315618451941},{"$f":"VLOOKUP(AK$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O231*1000","v":1.7927955395429085},{"$f":"VLOOKUP(AL$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P231*1000","v":1.8018045623546821},{"$f":"VLOOKUP(AM$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q231*1000","v":1.8108588566378714},{"$f":"VLOOKUP(AN$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R231*1000","v":1.8199586498873077},{"$f":"VLOOKUP(AO$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S231*1000","v":1.8291041707410129},{"$f":"VLOOKUP(AP$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T231*1000","v":1.8382956489859426},{"$f":"VLOOKUP(AQ$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U231*1000","v":1.8475333155637614},{"$f":"VLOOKUP(AR$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V231*1000","v":1.8568174025766446},{"$f":"VLOOKUP(AS$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W231*1000","v":1.8661481432931102}]
[2041,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE792","v":278191.00809183193},{"$f":"'Solar PPA Analysis'!AF792","v":276800.05305137276},{"$f":"'Solar PPA Analysis'!AG792","v":275416.05278611591},{"$f":"'Solar PPA Analysis'!AH792","v":274038.9725221853},{"$f":"'Solar PPA Analysis'!AI792","v":272668.77765957435},{"$f":"'Solar PPA Analysis'!AJ792","v":271305.4337712765},{"$f":"'Solar PPA Analysis'!AK792","v":269948.90660242009},{"$f":"'Solar PPA Analysis'!AL792","v":268599.16206940799},{"$f":"'Solar PPA Analysis'!AM792","v":267256.16625906096},{"$f":"'Solar PPA Analysis'!AN792","v":265919.88542776566},{"$f":"'Solar PPA Analysis'!AO792","v":264590.28600062686},{"$f":"'Solar PPA Analysis'!AP792","v":263267.3345706237},{"$f":"'Solar PPA Analysis'!AQ792","v":261950.99789777058},{"$f":"'Solar PPA Analysis'!AR792","v":260641.24290828171},{"$f":"'Solar PPA Analysis'!AS792","v":259338.03669374029},{"$f":"'Solar PPA Analysis'!AT792","v":258041.34651027157},{"$f":"'Solar PPA Analysis'!AU792","v":256751.13977772021},{"$f":"'Solar PPA Analysis'!AV792","v":255467.38407883162},{"$f":"'Solar PPA Analysis'!AW792","v":254190.04715843746},{"$f":"'Solar PPA Analysis'!AX792","v":252919.09692264526},null,1.0403794090138991,{"$f":"VLOOKUP(Z$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D232*1000","v":1.5936918864012071},{"$f":"VLOOKUP(AA$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E232*1000","v":1.6074130122027799},{"$f":"VLOOKUP(AB$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F232*1000","v":1.6221846989703976},{"$f":"VLOOKUP(AC$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G232*1000","v":1.7216480540958903},{"$f":"VLOOKUP(AD$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H232*1000","v":1.7258036978430986},{"$f":"VLOOKUP(AE$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I232*1000","v":1.7344760782342696},{"$f":"VLOOKUP(AF$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J232*1000","v":1.7431920384264019},{"$f":"VLOOKUP(AG$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K232*1000","v":1.7519517974134693},{"$f":"VLOOKUP(AH$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L232*1000","v":1.7607555752899187},{"$f":"VLOOKUP(AI$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M232*1000","v":1.7696035932561998},{"$f":"VLOOKUP(AJ$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N232*1000","v":1.7784960736243212},{"$f":"VLOOKUP(AK$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O232*1000","v":1.7874332398234387},{"$f":"VLOOKUP(AL$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P232*1000","v":1.7964153164054659},{"$f":"VLOOKUP(AM$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q232*1000","v":1.8054425290507197},{"$f":"VLOOKUP(AN$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R232*1000","v":1.8145151045735877},{"$f":"VLOOKUP(AO$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S232*1000","v":1.823633270928229},{"$f":"VLOOKUP(AP$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T232*1000","v":1.8327972572143003},{"$f":"VLOOKUP(AQ$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U232*1000","v":1.8420072936827139},{"$f":"VLOOKUP(AR$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V232*1000","v":1.8512636117414212},{"$f":"VLOOKUP(AS$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W232*1000","v":1.8605664439612273}]
[2042,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE833","v":279025.58111610741},{"$f":"'Solar PPA Analysis'!AF833","v":277630.45321052684},{"$f":"'Solar PPA Analysis'!AG833","v":276242.30094447423},{"$f":"'Solar PPA Analysis'!AH833","v":274861.08943975187},{"$f":"'Solar PPA Analysis'!AI833","v":273486.78399255313},{"$f":"'Solar PPA Analysis'!AJ833","v":272119.35007259034},{"$f":"'Solar PPA Analysis'!AK833","v":270758.75332222739},{"$f":"'Solar PPA Analysis'!AL833","v":269404.95955561625},{"$f":"'Solar PPA Analysis'!AM833","v":268057.93475783814},{"$f":"'Solar PPA Analysis'!AN833","v":266717.64508404897},{"$f":"'Solar PPA Analysis'!AO833","v":265384.0568586287},{"$f":"'Solar PPA Analysis'!AP833","v":264057.13657433557},{"$f":"'Solar PPA Analysis'!AQ833","v":262736.85089146387},{"$f":"'Solar PPA Analysis'!AR833","v":261423.16663700654},{"$f":"'Solar PPA Analysis'!AS833","v":260116.0508038215},{"$f":"'Solar PPA Analysis'!AT833","v":258815.47054980238},{"$f":"'Solar PPA Analysis'!AU833","v":257521.39319705337},{"$f":"'Solar PPA Analysis'!AV833","v":256233.78623106811},{"$f":"'Solar PPA Analysis'!AW833","v":254952.61729991276},{"$f":"'Solar PPA Analysis'!AX833","v":253677.8542134132},null,1.0418190457661805,{"$f":"VLOOKUP(Z$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D233*1000","v":1.5945921706298762},{"$f":"VLOOKUP(AA$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E233*1000","v":1.6092460373634556},{"$f":"VLOOKUP(AB$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F233*1000","v":1.707916065628525},{"$f":"VLOOKUP(AC$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G233*1000","v":1.7120385636628941},{"$f":"VLOOKUP(AD$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H233*1000","v":1.7206417725255216},{"$f":"VLOOKUP(AE$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I233*1000","v":1.7292882135934891},{"$f":"VLOOKUP(AF$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J233*1000","v":1.7379781041140594},{"$f":"VLOOKUP(AG$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K233*1000","v":1.7467116624261905},{"$f":"VLOOKUP(AH$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L233*1000","v":1.7554891079660206},{"$f":"VLOOKUP(AI$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M233*1000","v":1.7643106612723827},{"$f":"VLOOKUP(AJ$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N233*1000","v":1.7731765439923444},{"$f":"VLOOKUP(AK$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O233*1000","v":1.7820869788867784},{"$f":"VLOOKUP(AL$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P233*1000","v":1.7910421898359583},{"$f":"VLOOKUP(AM$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q233*1000","v":1.8000424018451842},{"$f":"VLOOKUP(AN$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R233*1000","v":1.8090878410504363},{"$f":"VLOOKUP(AO$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S233*1000","v":1.8181787347240568},{"$f":"VLOOKUP(AP$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T233*1000","v":1.827315311280459},{"$f":"VLOOKUP(AQ$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U233*1000","v":1.8364978002818684},{"$f":"VLOOKUP(AR$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V233*1000","v":1.8457264324440887},{"$f":"VLOOKUP(AS$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W233*1000","v":1.8550014396423002}]
[2043,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE874","v":279862.65785945568},{"$f":"'Solar PPA Analysis'!AF874","v":278463.3445701584},{"$f":"'Solar PPA Analysis'!AG874","v":277071.02784730762},{"$f":"'Solar PPA Analysis'!AH874","v":275685.67270807107},{"$f":"'Solar PPA Analysis'!AI874","v":274307.24434453069},{"$f":"'Solar PPA Analysis'!AJ874","v":272935.70812280802},{"$f":"'Solar PPA Analysis'!AK874","v":271571.02958219399},{"$f":"'Solar PPA Analysis'!AL874","v":270213.17443428305},{"$f":"'Solar PPA Analysis'!AM874","v":268862.10856211162},{"$f":"'Solar PPA Analysis'!AN874","v":267517.79801930109},{"$f":"'Solar PPA Analysis'!AO874","v":266180.20902920456},{"$f":"'Solar PPA Analysis'!AP874","v":264849.30798405851},{"$f":"'Solar PPA Analysis'!AQ874","v":263525.06144413823},{"$f":"'Solar PPA Analysis'!AR874","v":262207.43613691756},{"$f":"'Solar PPA Analysis'!AS874","v":260896.39895623297},{"$f":"'Solar PPA Analysis'!AT874","v":259591.91696145179},{"$f":"'Solar PPA Analysis'!AU874","v":258293.95737664454},{"$f":"'Solar PPA Analysis'!AV874","v":257002.48758976132},{"$f":"'Solar PPA Analysis'!AW874","v":255717.47515181251},{"$f":"'Solar PPA Analysis'!AX874","v":254438.88777605345},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z234:AS234))*0.6","v":1.0432095755601891},{"$f":"VLOOKUP(Z$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D234*1000","v":1.5964105754502875},{"$f":"VLOOKUP(AA$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E234*1000","v":1.6942936044869221},{"$f":"VLOOKUP(AB$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F234*1000","v":1.6983832211810368},{"$f":"VLOOKUP(AC$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G234*1000","v":1.7069178102321978},{"$f":"VLOOKUP(AD$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H234*1000","v":1.7154952866655258},{"$f":"VLOOKUP(AE$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I234*1000","v":1.7241158659955031},{"$f":"VLOOKUP(AF$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J234*1000","v":1.7327797648196011},{"$f":"VLOOKUP(AG$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K234*1000","v":1.7414872008237194},{"$f":"VLOOKUP(AH$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L234*1000","v":1.7502383927876579},{"$f":"VLOOKUP(AI$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M234*1000","v":1.7590335605906109},{"$f":"VLOOKUP(AJ$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N234*1000","v":1.7678729252166945},{"$f":"VLOOKUP(AK$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O234*1000","v":1.7767567087604972},{"$f":"VLOOKUP(AL$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P234*1000","v":1.7856851344326603},{"$f":"VLOOKUP(AM$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q234*1000","v":1.7946584265654877},{"$f":"VLOOKUP(AN$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R234*1000","v":1.8036768106185808},{"$f":"VLOOKUP(AO$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S234*1000","v":1.8127405131845034},{"$f":"VLOOKUP(AP$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T234*1000","v":1.8218497619944756},{"$f":"VLOOKUP(AQ$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U234*1000","v":1.8310047859240961},{"$f":"VLOOKUP(AR$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V234*1000","v":1.8402058149990916},{"$f":"VLOOKUP(AS$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W234*1000","v":1.8494530804010969}]
[2044,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE915","v":280702.24583303399},{"$f":"'Solar PPA Analysis'!AF915","v":279298.7346038688},{"$f":"'Solar PPA Analysis'!AG915","v":277902.24093084945},{"$f":"'Solar PPA Analysis'!AH915","v":276512.72972619522},{"$f":"'Solar PPA Analysis'!AI915","v":275130.16607756424},{"$f":"'Solar PPA Analysis'!AJ915","v":273754.5152471764},{"$f":"'Solar PPA Analysis'!AK915","v":272385.74267094053},{"$f":"'Solar PPA Analysis'!AL915","v":271023.81395758584},{"$f":"'Solar PPA Analysis'!AM915","v":269668.69488779793},{"$f":"'Solar PPA Analysis'!AN915","v":268320.35141335893},{"$f":"'Solar PPA Analysis'!AO915","v":266978.74965629214},{"$f":"'Solar PPA Analysis'!AP915","v":265643.85590801068},{"$f":"'Solar PPA Analysis'!AQ915","v":264315.63662847062},{"$f":"'Solar PPA Analysis'!AR915","v":262994.05844532826},{"$f":"'Solar PPA Analysis'!AS915","v":261679.08815310162},{"$f":"'Solar PPA Analysis'!AT915","v":260370.69271233611},{"$f":"'Solar PPA Analysis'!AU915","v":259068.83924877443},{"$f":"'Solar PPA Analysis'!AV915","v":257773.49505253055},{"$f":"'Solar PPA Analysis'!AW915","v":256484.62757726791},{"$f":"'Solar PPA Analysis'!AX915","v":255202.20443938157},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z235:AS235))*0.6","v":1.0444979899516278},{"$f":"VLOOKUP(Z$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D235*1000","v":1.6807797970732679},{"$f":"VLOOKUP(AA$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E235*1000","v":1.684836794691059},{"$f":"VLOOKUP(AB$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F235*1000","v":1.6933033112472955},{"$f":"VLOOKUP(AC$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G235*1000","v":1.7018123731128596},{"$f":"VLOOKUP(AD$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H235*1000","v":1.7103641940832761},{"$f":"VLOOKUP(AE$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I235*1000","v":1.7189589890284183},{"$f":"VLOOKUP(AF$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J235*1000","v":1.7275969738979078},{"$f":"VLOOKUP(AG$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K235*1000","v":1.7362783657265404},{"$f":"VLOOKUP(AH$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L235*1000","v":1.7450033826397389},{"$f":"VLOOKUP(AI$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M235*1000","v":1.7537722438590342},{"$f":"VLOOKUP(AJ$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N235*1000","v":1.7625851697075718},{"$f":"VLOOKUP(AK$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O235*1000","v":1.7714423816156504},{"$f":"VLOOKUP(AL$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P235*1000","v":1.7803441021262818},{"$f":"VLOOKUP(AM$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q235*1000","v":1.7892905549007858},{"$f":"VLOOKUP(AN$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R235*1000","v":1.7982819647244077},{"$f":"VLOOKUP(AO$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S235*1000","v":1.8073185575119677},{"$f":"VLOOKUP(AP$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T235*1000","v":1.8164005603135354},{"$f":"VLOOKUP(AQ$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U235*1000","v":1.8255282013201359},{"$f":"VLOOKUP(AR$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V235*1000","v":1.8347017098694833},{"$f":"VLOOKUP(AS$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W235*1000","v":1.8439213164517421}]
[2045,{"$f":"'Resource Options'!$B$23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AE956","v":281544.35257053305},{"$f":"'Solar PPA Analysis'!AF956","v":280136.63080768037},{"$f":"'Solar PPA Analysis'!AG956","v":278735.94765364198},{"$f":"'Solar PPA Analysis'!AH956","v":277342.26791537378},{"$f":"'Solar PPA Analysis'!AI956","v":275955.55657579692},{"$f":"'Solar PPA Analysis'!AJ956","v":274575.7787929179},{"$f":"'Solar PPA Analysis'!AK956","v":273202.89989895333},{"$f":"'Solar PPA Analysis'!AL956","v":271836.88539945858},{"$f":"'Solar PPA Analysis'!AM956","v":270477.70097246126},{"$f":"'Solar PPA Analysis'!AN956","v":269125.31246759894},{"$f":"'Solar PPA Analysis'!AO956","v":267779.68590526097},{"$f":"'Solar PPA Analysis'!AP956","v":266440.78747573466},{"$f":"'Solar PPA Analysis'!AQ956","v":265108.583538356},{"$f":"'Solar PPA Analysis'!AR956","v":263783.04062066425},{"$f":"'Solar PPA Analysis'!AS956","v":262464.12541756092},{"$f":"'Solar PPA Analysis'!AT956","v":261151.80479047311},{"$f":"'Solar PPA Analysis'!AU956","v":259846.04576652075},{"$f":"'Solar PPA Analysis'!AV956","v":258546.81553768815},{"$f":"'Solar PPA Analysis'!AW956","v":257254.0814599997},{"$f":"'Solar PPA Analysis'!AX956","v":255967.81105269969},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z236:AS236))*0.6","v":1.0411481149265223},{"$f":"VLOOKUP(Z$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D236*1000","v":1.6713984154711901},{"$f":"VLOOKUP(AA$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E236*1000","v":1.6797974024836082},{"$f":"VLOOKUP(AB$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F236*1000","v":1.6882385954609129},{"$f":"VLOOKUP(AC$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G236*1000","v":1.6967222064933796},{"$f":"VLOOKUP(AD$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H236*1000","v":1.7052484487370649},{"$f":"VLOOKUP(AE$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I236*1000","v":1.7138175364191608},{"$f":"VLOOKUP(AF$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J236*1000","v":1.7224296848433778},{"$f":"VLOOKUP(AG$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K236*1000","v":1.7310851103953544},{"$f":"VLOOKUP(AH$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L236*1000","v":1.7397840305480952},{"$f":"VLOOKUP(AI$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M236*1000","v":1.7485266638674324},{"$f":"VLOOKUP(AJ$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N236*1000","v":1.7573132300175198},{"$f":"VLOOKUP(AK$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O236*1000","v":1.7661439497663514},{"$f":"VLOOKUP(AL$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P236*1000","v":1.7750190449913081},{"$f":"VLOOKUP(AM$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q236*1000","v":1.7839387386847316},{"$f":"VLOOKUP(AN$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R236*1000","v":1.7929032549595292},{"$f":"VLOOKUP(AO$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S236*1000","v":1.8019128190548033},{"$f":"VLOOKUP(AP$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T236*1000","v":1.8109676573415108},{"$f":"VLOOKUP(AQ$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U236*1000","v":1.8200679973281515},{"$f":"VLOOKUP(AR$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V236*1000","v":1.8292140676664839},{"$f":"VLOOKUP(AS$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W236*1000","v":1.8384060981572703}]
[]
[2022,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D13","v":236520},{"$f":"'Other PPA'!E13","v":236520},{"$f":"'Other PPA'!F13","v":236520},{"$f":"'Other PPA'!G13","v":236520},{"$f":"'Other PPA'!H13","v":236520},{"$f":"'Other PPA'!I13","v":236520},{"$f":"'Other PPA'!J13","v":236520},{"$f":"'Other PPA'!K13","v":236520},{"$f":"'Other PPA'!L13","v":236520},{"$f":"'Other PPA'!M13","v":236520},{"$f":"'Other PPA'!N13","v":236520},{"$f":"'Other PPA'!O13","v":236520},{"$f":"'Other PPA'!P13","v":236520},{"$f":"'Other PPA'!Q13","v":236520},{"$f":"'Other PPA'!R13","v":236520},{"$f":"'Other PPA'!S13","v":236520},{"$f":"'Other PPA'!T13","v":236520},{"$f":"'Other PPA'!U13","v":236520},{"$f":"'Other PPA'!V13","v":236520},{"$f":"'Other PPA'!W13","v":236520},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z238:AS238))*0.6","v":1.0205569635388054},{"$f":"VLOOKUP(Z$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D238*1000","v":1.624181326154392},{"$f":"VLOOKUP(AA$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E238*1000","v":1.6010016825010611},{"$f":"VLOOKUP(AB$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F238*1000","v":1.601265001678118},{"$f":"VLOOKUP(AC$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G238*1000","v":1.6189281479894662},{"$f":"VLOOKUP(AD$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H238*1000","v":1.6714474644696826},{"$f":"VLOOKUP(AE$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I238*1000","v":1.6839613180346611},{"$f":"VLOOKUP(AF$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J238*1000","v":1.6984790504909739},{"$f":"VLOOKUP(AG$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K238*1000","v":1.7122451357605271},{"$f":"VLOOKUP(AH$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L238*1000","v":1.7095513537568743},{"$f":"VLOOKUP(AI$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M238*1000","v":1.7258977137466012},{"$f":"VLOOKUP(AJ$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N238*1000","v":1.7313626088812886},{"$f":"VLOOKUP(AK$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O238*1000","v":1.7492600867476313},{"$f":"VLOOKUP(AL$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P238*1000","v":1.7509976855129468},{"$f":"VLOOKUP(AM$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q238*1000","v":1.7657318846908199},{"$f":"VLOOKUP(AN$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R238*1000","v":1.7885944304834727},{"$f":"VLOOKUP(AO$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S238*1000","v":1.7864463096774068},{"$f":"VLOOKUP(AP$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T238*1000","v":1.821604279080951},{"$f":"VLOOKUP(AQ$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U238*1000","v":1.8259028925493641},{"$f":"VLOOKUP(AR$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V238*1000","v":1.8385452786281695},{"$f":"VLOOKUP(AS$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W238*1000","v":1.8744746848711531}]
[2023,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D60","v":237229.55999999997},{"$f":"'Other PPA'!E60","v":237229.55999999997},{"$f":"'Other PPA'!F60","v":237229.55999999997},{"$f":"'Other PPA'!G60","v":237229.55999999997},{"$f":"'Other PPA'!H60","v":237229.55999999997},{"$f":"'Other PPA'!I60","v":237229.55999999997},{"$f":"'Other PPA'!J60","v":237229.55999999997},{"$f":"'Other PPA'!K60","v":237229.55999999997},{"$f":"'Other PPA'!L60","v":237229.55999999997},{"$f":"'Other PPA'!M60","v":237229.55999999997},{"$f":"'Other PPA'!N60","v":237229.55999999997},{"$f":"'Other PPA'!O60","v":237229.55999999997},{"$f":"'Other PPA'!P60","v":237229.55999999997},{"$f":"'Other PPA'!Q60","v":237229.55999999997},{"$f":"'Other PPA'!R60","v":237229.55999999997},{"$f":"'Other PPA'!S60","v":237229.55999999997},{"$f":"'Other PPA'!T60","v":237229.55999999997},{"$f":"'Other PPA'!U60","v":237229.55999999997},{"$f":"'Other PPA'!V60","v":237229.55999999997},{"$f":"'Other PPA'!W60","v":237229.55999999997},null,1.0244548635832615,{"$f":"VLOOKUP(Z$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D239*1000","v":1.5962130433709487},{"$f":"VLOOKUP(AA$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E239*1000","v":1.5964755749532586},{"$f":"VLOOKUP(AB$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F239*1000","v":1.6140858903185109},{"$f":"VLOOKUP(AC$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G239*1000","v":1.6664481201093551},{"$f":"VLOOKUP(AD$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H239*1000","v":1.6789245444014569},{"$f":"VLOOKUP(AE$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I239*1000","v":1.6933988539291867},{"$f":"VLOOKUP(AF$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J239*1000","v":1.707123764467126},{"$f":"VLOOKUP(AG$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K239*1000","v":1.7044380396379606},{"$f":"VLOOKUP(AH$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L239*1000","v":1.7207355072249266},{"$f":"VLOOKUP(AI$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M239*1000","v":1.7261840567111555},{"$f":"VLOOKUP(AJ$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N239*1000","v":1.7440280027394133},{"$f":"VLOOKUP(AK$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O239*1000","v":1.7457604043000468},{"$f":"VLOOKUP(AL$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P239*1000","v":1.7604505330915454},{"$f":"VLOOKUP(AM$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q239*1000","v":1.7832446963942898},{"$f":"VLOOKUP(AN$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R239*1000","v":1.781103000675381},{"$f":"VLOOKUP(AO$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S239*1000","v":1.816155811646013},{"$f":"VLOOKUP(AP$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T239*1000","v":1.820441567845827},{"$f":"VLOOKUP(AQ$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U239*1000","v":1.8330461402075473},{"$f":"VLOOKUP(AR$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V239*1000","v":1.8688680806292655},{"$f":"VLOOKUP(AS$62+$A239-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W239*1000","v":1.8755335846561296}]
[2024,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D107","v":237941.24867999993},{"$f":"'Other PPA'!E107","v":237941.24867999993},{"$f":"'Other PPA'!F107","v":237941.24867999993},{"$f":"'Other PPA'!G107","v":237941.24867999993},{"$f":"'Other PPA'!H107","v":237941.24867999993},{"$f":"'Other PPA'!I107","v":237941.24867999993},{"$f":"'Other PPA'!J107","v":237941.24867999993},{"$f":"'Other PPA'!K107","v":237941.24867999993},{"$f":"'Other PPA'!L107","v":237941.24867999993},{"$f":"'Other PPA'!M107","v":237941.24867999993},{"$f":"'Other PPA'!N107","v":237941.24867999993},{"$f":"'Other PPA'!O107","v":237941.24867999993},{"$f":"'Other PPA'!P107","v":237941.24867999993},{"$f":"'Other PPA'!Q107","v":237941.24867999993},{"$f":"'Other PPA'!R107","v":237941.24867999993},{"$f":"'Other PPA'!S107","v":237941.24867999993},{"$f":"'Other PPA'!T107","v":237941.24867999993},{"$f":"'Other PPA'!U107","v":237941.24867999993},{"$f":"'Other PPA'!V107","v":237941.24867999993},{"$f":"'Other PPA'!W107","v":237941.24867999993},null,1.0301764594790337,{"$f":"VLOOKUP(Z$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D240*1000","v":1.591700473532661},{"$f":"VLOOKUP(AA$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E240*1000","v":1.6092581159705994},{"$f":"VLOOKUP(AB$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F240*1000","v":1.6614637289225873},{"$f":"VLOOKUP(AC$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G240*1000","v":1.6739028358937758},{"$f":"VLOOKUP(AD$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H240*1000","v":1.6883338523720708},{"$f":"VLOOKUP(AE$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I240*1000","v":1.7020177113331267},{"$f":"VLOOKUP(AF$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J240*1000","v":1.6993400195792232},{"$f":"VLOOKUP(AG$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K240*1000","v":1.7155887410019213},{"$f":"VLOOKUP(AH$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L240*1000","v":1.7210209937299656},{"$f":"VLOOKUP(AI$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M240*1000","v":1.7388115680353076},{"$f":"VLOOKUP(AJ$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N240*1000","v":1.7405387879362384},{"$f":"VLOOKUP(AK$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O240*1000","v":1.7551849781570745},{"$f":"VLOOKUP(AL$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P240*1000","v":1.7779109635037789},{"$f":"VLOOKUP(AM$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q240*1000","v":1.7757756736544179},{"$f":"VLOOKUP(AN$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R240*1000","v":1.8107236407238418},{"$f":"VLOOKUP(AO$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S240*1000","v":1.814996578111493},{"$f":"VLOOKUP(AP$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T240*1000","v":1.8275634498579736},{"$f":"VLOOKUP(AQ$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U240*1000","v":1.8632782458915911},{"$f":"VLOOKUP(AR$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V240*1000","v":1.8699238132164806},{"$f":"VLOOKUP(AS$62+$A240-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W240*1000","v":1.8776723630685652}]
[2025,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D154","v":237941.24867999993},{"$f":"'Other PPA'!E154","v":237941.24867999993},{"$f":"'Other PPA'!F154","v":237941.24867999993},{"$f":"'Other PPA'!G154","v":237941.24867999993},{"$f":"'Other PPA'!H154","v":237941.24867999993},{"$f":"'Other PPA'!I154","v":237941.24867999993},{"$f":"'Other PPA'!J154","v":237941.24867999993},{"$f":"'Other PPA'!K154","v":237941.24867999993},{"$f":"'Other PPA'!L154","v":237941.24867999993},{"$f":"'Other PPA'!M154","v":237941.24867999993},{"$f":"'Other PPA'!N154","v":237941.24867999993},{"$f":"'Other PPA'!O154","v":237941.24867999993},{"$f":"'Other PPA'!P154","v":237941.24867999993},{"$f":"'Other PPA'!Q154","v":237941.24867999993},{"$f":"'Other PPA'!R154","v":237941.24867999993},{"$f":"'Other PPA'!S154","v":237941.24867999993},{"$f":"'Other PPA'!T154","v":237941.24867999993},{"$f":"'Other PPA'!U154","v":237941.24867999993},{"$f":"'Other PPA'!V154","v":237941.24867999993},{"$f":"'Other PPA'!W154","v":237941.24867999993},null,1.041126691423595,{"$f":"VLOOKUP(Z$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D241*1000","v":1.6092581159705994},{"$f":"VLOOKUP(AA$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E241*1000","v":1.6614637289225873},{"$f":"VLOOKUP(AB$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F241*1000","v":1.6739028358937758},{"$f":"VLOOKUP(AC$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G241*1000","v":1.6883338523720708},{"$f":"VLOOKUP(AD$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H241*1000","v":1.7020177113331267},{"$f":"VLOOKUP(AE$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I241*1000","v":1.6993400195792232},{"$f":"VLOOKUP(AF$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J241*1000","v":1.7155887410019213},{"$f":"VLOOKUP(AG$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K241*1000","v":1.7210209937299656},{"$f":"VLOOKUP(AH$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L241*1000","v":1.7388115680353076},{"$f":"VLOOKUP(AI$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M241*1000","v":1.7405387879362384},{"$f":"VLOOKUP(AJ$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N241*1000","v":1.7551849781570745},{"$f":"VLOOKUP(AK$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O241*1000","v":1.7779109635037789},{"$f":"VLOOKUP(AL$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P241*1000","v":1.7757756736544179},{"$f":"VLOOKUP(AM$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q241*1000","v":1.8107236407238418},{"$f":"VLOOKUP(AN$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R241*1000","v":1.814996578111493},{"$f":"VLOOKUP(AO$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S241*1000","v":1.8275634498579736},{"$f":"VLOOKUP(AP$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T241*1000","v":1.8632782458915911},{"$f":"VLOOKUP(AQ$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U241*1000","v":1.8699238132164806},{"$f":"VLOOKUP(AR$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V241*1000","v":1.8776723630685652},{"$f":"VLOOKUP(AS$62+$A241-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W241*1000","v":1.9828367986072282}]
[2026,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D201","v":239371.03764331801},{"$f":"'Other PPA'!E201","v":239371.03764331801},{"$f":"'Other PPA'!F201","v":239371.03764331801},{"$f":"'Other PPA'!G201","v":239371.03764331801},{"$f":"'Other PPA'!H201","v":239371.03764331801},{"$f":"'Other PPA'!I201","v":239371.03764331801},{"$f":"'Other PPA'!J201","v":239371.03764331801},{"$f":"'Other PPA'!K201","v":239371.03764331801},{"$f":"'Other PPA'!L201","v":239371.03764331801},{"$f":"'Other PPA'!M201","v":239371.03764331801},{"$f":"'Other PPA'!N201","v":239371.03764331801},{"$f":"'Other PPA'!O201","v":239371.03764331801},{"$f":"'Other PPA'!P201","v":239371.03764331801},{"$f":"'Other PPA'!Q201","v":239371.03764331801},{"$f":"'Other PPA'!R201","v":239371.03764331801},{"$f":"'Other PPA'!S201","v":239371.03764331801},{"$f":"'Other PPA'!T201","v":239371.03764331801},{"$f":"'Other PPA'!U201","v":239371.03764331801},{"$f":"'Other PPA'!V201","v":239371.03764331801},{"$f":"'Other PPA'!W201","v":239371.03764331801},null,1.0454790720905669,{"$f":"VLOOKUP(Z$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D242*1000","v":1.6515396273021294},{"$f":"VLOOKUP(AA$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E242*1000","v":1.6639044341489748},{"$f":"VLOOKUP(AB$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F242*1000","v":1.6782492526131187},{"$f":"VLOOKUP(AC$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G242*1000","v":1.6918513764122658},{"$f":"VLOOKUP(AD$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H242*1000","v":1.6891896787993184},{"$f":"VLOOKUP(AE$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I242*1000","v":1.7053413448606538},{"$f":"VLOOKUP(AF$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J242*1000","v":1.7107411501586627},{"$f":"VLOOKUP(AG$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K242*1000","v":1.7284254594494761},{"$f":"VLOOKUP(AH$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L242*1000","v":1.730142362480096},{"$f":"VLOOKUP(AI$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M242*1000","v":1.7447010694308649},{"$f":"VLOOKUP(AJ$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N242*1000","v":1.7672913100218579},{"$f":"VLOOKUP(AK$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O242*1000","v":1.7651687744885169},{"$f":"VLOOKUP(AL$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P242*1000","v":1.7999079935903577},{"$f":"VLOOKUP(AM$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q242*1000","v":1.8041554082632394},{"$f":"VLOOKUP(AN$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R242*1000","v":1.8166472167326275},{"$f":"VLOOKUP(AO$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S242*1000","v":1.852148684446751},{"$f":"VLOOKUP(AP$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T242*1000","v":1.8587545570829693},{"$f":"VLOOKUP(AQ$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U242*1000","v":1.866456824013071},{"$f":"VLOOKUP(AR$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V242*1000","v":1.9709931010629413},{"$f":"VLOOKUP(AS$62+$A242-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W242*1000","v":1.965871850680792}]
[2027,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D248","v":240089.15075624795},{"$f":"'Other PPA'!E248","v":240089.15075624795},{"$f":"'Other PPA'!F248","v":240089.15075624795},{"$f":"'Other PPA'!G248","v":240089.15075624795},{"$f":"'Other PPA'!H248","v":240089.15075624795},{"$f":"'Other PPA'!I248","v":240089.15075624795},{"$f":"'Other PPA'!J248","v":240089.15075624795},{"$f":"'Other PPA'!K248","v":240089.15075624795},{"$f":"'Other PPA'!L248","v":240089.15075624795},{"$f":"'Other PPA'!M248","v":240089.15075624795},{"$f":"'Other PPA'!N248","v":240089.15075624795},{"$f":"'Other PPA'!O248","v":240089.15075624795},{"$f":"'Other PPA'!P248","v":240089.15075624795},{"$f":"'Other PPA'!Q248","v":240089.15075624795},{"$f":"'Other PPA'!R248","v":240089.15075624795},{"$f":"'Other PPA'!S248","v":240089.15075624795},{"$f":"'Other PPA'!T248","v":240089.15075624795},{"$f":"'Other PPA'!U248","v":240089.15075624795},{"$f":"'Other PPA'!V248","v":240089.15075624795},{"$f":"'Other PPA'!W248","v":240089.15075624795},null,1.0507354063332388,{"$f":"VLOOKUP(Z$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D243*1000","v":1.6589276511953888},{"$f":"VLOOKUP(AA$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E243*1000","v":1.6732295639213548},{"$f":"VLOOKUP(AB$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F243*1000","v":1.6867910034020597},{"$f":"VLOOKUP(AC$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G243*1000","v":1.6841372669983234},{"$f":"VLOOKUP(AD$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H243*1000","v":1.7002406229916789},{"$f":"VLOOKUP(AE$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I243*1000","v":1.7056242773266828},{"$f":"VLOOKUP(AF$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J243*1000","v":1.723255692372359},{"$f":"VLOOKUP(AG$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K243*1000","v":1.7249674600997966},{"$f":"VLOOKUP(AH$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L243*1000","v":1.7394826215661665},{"$f":"VLOOKUP(AI$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M243*1000","v":1.7620052941394397},{"$f":"VLOOKUP(AJ$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N243*1000","v":1.759889107167016},{"$f":"VLOOKUP(AK$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O243*1000","v":1.7945244203293695},{"$f":"VLOOKUP(AL$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P243*1000","v":1.7987591308706274},{"$f":"VLOOKUP(AM$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q243*1000","v":1.8112135760046137},{"$f":"VLOOKUP(AN$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R243*1000","v":1.8466088578731314},{"$f":"VLOOKUP(AO$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S243*1000","v":1.85319497216647},{"$f":"VLOOKUP(AP$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T243*1000","v":1.8608742014088444},{"$f":"VLOOKUP(AQ$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U243*1000","v":1.9650978076400216},{"$f":"VLOOKUP(AR$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V243*1000","v":1.9599918750556251},{"$f":"VLOOKUP(AS$62+$A243-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W243*1000","v":1.9599918750556251}]
[2028,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D295","v":240809.41820851661},{"$f":"'Other PPA'!E295","v":240809.41820851661},{"$f":"'Other PPA'!F295","v":240809.41820851661},{"$f":"'Other PPA'!G295","v":240809.41820851661},{"$f":"'Other PPA'!H295","v":240809.41820851661},{"$f":"'Other PPA'!I295","v":240809.41820851661},{"$f":"'Other PPA'!J295","v":240809.41820851661},{"$f":"'Other PPA'!K295","v":240809.41820851661},{"$f":"'Other PPA'!L295","v":240809.41820851661},{"$f":"'Other PPA'!M295","v":240809.41820851661},{"$f":"'Other PPA'!N295","v":240809.41820851661},{"$f":"'Other PPA'!O295","v":240809.41820851661},{"$f":"'Other PPA'!P295","v":240809.41820851661},{"$f":"'Other PPA'!Q295","v":240809.41820851661},{"$f":"'Other PPA'!R295","v":240809.41820851661},{"$f":"'Other PPA'!S295","v":240809.41820851661},{"$f":"'Other PPA'!T295","v":240809.41820851661},{"$f":"'Other PPA'!U295","v":240809.41820851661},{"$f":"'Other PPA'!V295","v":240809.41820851661},{"$f":"'Other PPA'!W295","v":240809.41820851661},null,1.0558309908085037,{"$f":"VLOOKUP(Z$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D244*1000","v":1.6682248892535947},{"$f":"VLOOKUP(AA$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E244*1000","v":1.6817457661037489},{"$f":"VLOOKUP(AB$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F244*1000","v":1.679099967097033},{"$f":"VLOOKUP(AC$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G244*1000","v":1.6951551575191222},{"$f":"VLOOKUP(AD$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H244*1000","v":1.700522709199086},{"$f":"VLOOKUP(AE$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I244*1000","v":1.7181013882077365},{"$f":"VLOOKUP(AF$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J244*1000","v":1.7198080359918217},{"$f":"VLOOKUP(AG$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K244*1000","v":1.7342797822195084},{"$f":"VLOOKUP(AH$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L244*1000","v":1.7567350888728217},{"$f":"VLOOKUP(AI$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M244*1000","v":1.7546252314725985},{"$f":"VLOOKUP(AJ$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N244*1000","v":1.7891569494809276},{"$f":"VLOOKUP(AK$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O244*1000","v":1.7933789938889613},{"$f":"VLOOKUP(AL$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P244*1000","v":1.8057961874422874},{"$f":"VLOOKUP(AM$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q244*1000","v":1.8410856010699224},{"$f":"VLOOKUP(AN$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R244*1000","v":1.8476520161181165},{"$f":"VLOOKUP(AO$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S244*1000","v":1.8553082765791078},{"$f":"VLOOKUP(AP$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T244*1000","v":1.959220147198427},{"$f":"VLOOKUP(AQ$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U244*1000","v":1.9541294865958381},{"$f":"VLOOKUP(AR$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V244*1000","v":1.9541294865958381},{"$f":"VLOOKUP(AS$62+$A244-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W244*1000","v":1.9541294865958381}]
[2029,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D342","v":241531.84646314217},{"$f":"'Other PPA'!E342","v":241531.84646314217},{"$f":"'Other PPA'!F342","v":241531.84646314217},{"$f":"'Other PPA'!G342","v":241531.84646314217},{"$f":"'Other PPA'!H342","v":241531.84646314217},{"$f":"'Other PPA'!I342","v":241531.84646314217},{"$f":"'Other PPA'!J342","v":241531.84646314217},{"$f":"'Other PPA'!K342","v":241531.84646314217},{"$f":"'Other PPA'!L342","v":241531.84646314217},{"$f":"'Other PPA'!M342","v":241531.84646314217},{"$f":"'Other PPA'!N342","v":241531.84646314217},{"$f":"'Other PPA'!O342","v":241531.84646314217},{"$f":"'Other PPA'!P342","v":241531.84646314217},{"$f":"'Other PPA'!Q342","v":241531.84646314217},{"$f":"'Other PPA'!R342","v":241531.84646314217},{"$f":"'Other PPA'!S342","v":241531.84646314217},{"$f":"'Other PPA'!T342","v":241531.84646314217},{"$f":"'Other PPA'!U342","v":241531.84646314217},{"$f":"'Other PPA'!V342","v":241531.84646314217},{"$f":"'Other PPA'!W342","v":241531.84646314217},null,1.0606505278087794,{"$f":"VLOOKUP(Z$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D245*1000","v":1.6767156192460109},{"$f":"VLOOKUP(AA$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E245*1000","v":1.6740777338953468},{"$f":"VLOOKUP(AB$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F245*1000","v":1.6900849028106901},{"$f":"VLOOKUP(AC$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G245*1000","v":1.6954363999990887},{"$f":"VLOOKUP(AD$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H245*1000","v":1.7129625007056195},{"$f":"VLOOKUP(AE$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I245*1000","v":1.7146640438602407},{"$f":"VLOOKUP(AF$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J245*1000","v":1.7290925047053922},{"$f":"VLOOKUP(AG$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K245*1000","v":1.7514806469320257},{"$f":"VLOOKUP(AH$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L245*1000","v":1.7493771001720824},{"$f":"VLOOKUP(AI$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M245*1000","v":1.7838055328822806},{"$f":"VLOOKUP(AJ$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N245*1000","v":1.7880149490418358},{"$f":"VLOOKUP(AK$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O245*1000","v":1.8003950024349826},{"$f":"VLOOKUP(AL$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P245*1000","v":1.8355788644764928},{"$f":"VLOOKUP(AM$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q245*1000","v":1.8421256392005148},{"$f":"VLOOKUP(AN$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R245*1000","v":1.8497589995803667},{"$f":"VLOOKUP(AO$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S245*1000","v":1.9533600669974345},{"$f":"VLOOKUP(AP$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T245*1000","v":1.948284632697745},{"$f":"VLOOKUP(AQ$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U245*1000","v":1.948284632697745},{"$f":"VLOOKUP(AR$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V245*1000","v":1.948284632697745},{"$f":"VLOOKUP(AS$62+$A245-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W245*1000","v":1.948284632697745}]
[2030,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D389","v":242256.44200253155},{"$f":"'Other PPA'!E389","v":242256.44200253155},{"$f":"'Other PPA'!F389","v":242256.44200253155},{"$f":"'Other PPA'!G389","v":242256.44200253155},{"$f":"'Other PPA'!H389","v":242256.44200253155},{"$f":"'Other PPA'!I389","v":242256.44200253155},{"$f":"'Other PPA'!J389","v":242256.44200253155},{"$f":"'Other PPA'!K389","v":242256.44200253155},{"$f":"'Other PPA'!L389","v":242256.44200253155},{"$f":"'Other PPA'!M389","v":242256.44200253155},{"$f":"'Other PPA'!N389","v":242256.44200253155},{"$f":"'Other PPA'!O389","v":242256.44200253155},{"$f":"'Other PPA'!P389","v":242256.44200253155},{"$f":"'Other PPA'!Q389","v":242256.44200253155},{"$f":"'Other PPA'!R389","v":242256.44200253155},{"$f":"'Other PPA'!S389","v":242256.44200253155},{"$f":"'Other PPA'!T389","v":242256.44200253155},{"$f":"'Other PPA'!U389","v":242256.44200253155},{"$f":"'Other PPA'!V389","v":242256.44200253155},{"$f":"'Other PPA'!W389","v":242256.44200253155},null,1.0652211516993051,{"$f":"VLOOKUP(Z$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D246*1000","v":1.6690705223283622},{"$f":"VLOOKUP(AA$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E246*1000","v":1.6850298133705786},{"$f":"VLOOKUP(AB$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F246*1000","v":1.6903653040868285},{"$f":"VLOOKUP(AC$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G246*1000","v":1.7078389837543568},{"$f":"VLOOKUP(AD$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H246*1000","v":1.7095354375475984},{"$f":"VLOOKUP(AE$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I246*1000","v":1.7239207424779588},{"$f":"VLOOKUP(AF$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J246*1000","v":1.7462419211685203},{"$f":"VLOOKUP(AG$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K246*1000","v":1.744144666173562},{"$f":"VLOOKUP(AH$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L246*1000","v":1.7784701225147368},{"$f":"VLOOKUP(AI$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M246*1000","v":1.7826669481972444},{"$f":"VLOOKUP(AJ$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N246*1000","v":1.7950099725174304},{"$f":"VLOOKUP(AK$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O246*1000","v":1.8300885986804518},{"$f":"VLOOKUP(AL$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P246*1000","v":1.8366157918250401},{"$f":"VLOOKUP(AM$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q246*1000","v":1.8442263206185117},{"$f":"VLOOKUP(AN$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R246*1000","v":1.9475175144540726},{"$f":"VLOOKUP(AO$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S246*1000","v":1.9424572609150004},{"$f":"VLOOKUP(AP$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T246*1000","v":1.9424572609150004},{"$f":"VLOOKUP(AQ$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U246*1000","v":1.9424572609150004},{"$f":"VLOOKUP(AR$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V246*1000","v":1.9424572609150004},{"$f":"VLOOKUP(AS$62+$A246-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W246*1000","v":1.9424572609150004}]
[2031,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D436","v":242983.2113285391},{"$f":"'Other PPA'!E436","v":242983.2113285391},{"$f":"'Other PPA'!F436","v":242983.2113285391},{"$f":"'Other PPA'!G436","v":242983.2113285391},{"$f":"'Other PPA'!H436","v":242983.2113285391},{"$f":"'Other PPA'!I436","v":242983.2113285391},{"$f":"'Other PPA'!J436","v":242983.2113285391},{"$f":"'Other PPA'!K436","v":242983.2113285391},{"$f":"'Other PPA'!L436","v":242983.2113285391},{"$f":"'Other PPA'!M436","v":242983.2113285391},{"$f":"'Other PPA'!N436","v":242983.2113285391},{"$f":"'Other PPA'!O436","v":242983.2113285391},{"$f":"'Other PPA'!P436","v":242983.2113285391},{"$f":"'Other PPA'!Q436","v":242983.2113285391},{"$f":"'Other PPA'!R436","v":242983.2113285391},{"$f":"'Other PPA'!S436","v":242983.2113285391},{"$f":"'Other PPA'!T436","v":242983.2113285391},{"$f":"'Other PPA'!U436","v":242983.2113285391},{"$f":"'Other PPA'!V436","v":242983.2113285391},{"$f":"'Other PPA'!W436","v":242983.2113285391},null,1.0704172396839069,{"$f":"VLOOKUP(Z$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D247*1000","v":1.6799898438390617},{"$f":"VLOOKUP(AA$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E247*1000","v":1.6853093759589519},{"$f":"VLOOKUP(AB$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F247*1000","v":1.7027307913802163},{"$f":"VLOOKUP(AC$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G247*1000","v":1.7044221710344953},{"$f":"VLOOKUP(AD$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H247*1000","v":1.7187644491305674},{"$f":"VLOOKUP(AE$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I247*1000","v":1.7410188645747964},{"$f":"VLOOKUP(AF$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J247*1000","v":1.7389278825259842},{"$f":"VLOOKUP(AG$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K247*1000","v":1.7731506705032274},{"$f":"VLOOKUP(AH$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L247*1000","v":1.7773349433671433},{"$f":"VLOOKUP(AI$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M247*1000","v":1.7896410493693229},{"$f":"VLOOKUP(AJ$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N247*1000","v":1.8246147544172007},{"$f":"VLOOKUP(AK$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O247*1000","v":1.8311224245513862},{"$f":"VLOOKUP(AL$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P247*1000","v":1.8387101900483667},{"$f":"VLOOKUP(AM$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q247*1000","v":1.9416924371426452},{"$f":"VLOOKUP(AN$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R247*1000","v":1.9366473189581264},{"$f":"VLOOKUP(AO$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S247*1000","v":1.9366473189581264},{"$f":"VLOOKUP(AP$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T247*1000","v":1.9366473189581264},{"$f":"VLOOKUP(AQ$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U247*1000","v":1.9366473189581264},{"$f":"VLOOKUP(AR$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V247*1000","v":1.9366473189581264},{"$f":"VLOOKUP(AS$62+$A247-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W247*1000","v":1.9366473189581264}]
[2032,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D483","v":243712.16096252468},{"$f":"'Other PPA'!E483","v":243712.16096252468},{"$f":"'Other PPA'!F483","v":243712.16096252468},{"$f":"'Other PPA'!G483","v":243712.16096252468},{"$f":"'Other PPA'!H483","v":243712.16096252468},{"$f":"'Other PPA'!I483","v":243712.16096252468},{"$f":"'Other PPA'!J483","v":243712.16096252468},{"$f":"'Other PPA'!K483","v":243712.16096252468},{"$f":"'Other PPA'!L483","v":243712.16096252468},{"$f":"'Other PPA'!M483","v":243712.16096252468},{"$f":"'Other PPA'!N483","v":243712.16096252468},{"$f":"'Other PPA'!O483","v":243712.16096252468},{"$f":"'Other PPA'!P483","v":243712.16096252468},{"$f":"'Other PPA'!Q483","v":243712.16096252468},{"$f":"'Other PPA'!R483","v":243712.16096252468},{"$f":"'Other PPA'!S483","v":243712.16096252468},{"$f":"'Other PPA'!T483","v":243712.16096252468},{"$f":"'Other PPA'!U483","v":243712.16096252468},{"$f":"'Other PPA'!V483","v":243712.16096252468},{"$f":"'Other PPA'!W483","v":243712.16096252468},null,1.0752550153889777,{"$f":"VLOOKUP(Z$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D248*1000","v":1.6802685702482079},{"$f":"VLOOKUP(AA$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E248*1000","v":1.6976378777469756},{"$f":"VLOOKUP(AB$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F248*1000","v":1.699324198439178},{"$f":"VLOOKUP(AC$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G248*1000","v":1.7136235783953813},{"$f":"VLOOKUP(AD$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H248*1000","v":1.7358114302839447},{"$f":"VLOOKUP(AE$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I248*1000","v":1.7337267024187284},{"$f":"VLOOKUP(AF$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J248*1000","v":1.7678471291158799},{"$f":"VLOOKUP(AG$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K248*1000","v":1.7720188867070226},{"$f":"VLOOKUP(AH$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L248*1000","v":1.7842881848148786},{"$f":"VLOOKUP(AI$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M248*1000","v":1.8191572825694924},{"$f":"VLOOKUP(AJ$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N248*1000","v":1.8256454880871251},{"$f":"VLOOKUP(AK$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O248*1000","v":1.8332105583732472},{"$f":"VLOOKUP(AL$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P248*1000","v":1.9358847827942625},{"$f":"VLOOKUP(AM$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q248*1000","v":1.9308547546940444},{"$f":"VLOOKUP(AN$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R248*1000","v":1.9308547546940444},{"$f":"VLOOKUP(AO$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S248*1000","v":1.9308547546940444},{"$f":"VLOOKUP(AP$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T248*1000","v":1.9308547546940444},{"$f":"VLOOKUP(AQ$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U248*1000","v":1.9308547546940444},{"$f":"VLOOKUP(AR$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V248*1000","v":1.9308547546940444},{"$f":"VLOOKUP(AS$62+$A248-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W248*1000","v":1.9308547546940444}]
[2033,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D530","v":244443.29744541229},{"$f":"'Other PPA'!E530","v":244443.29744541229},{"$f":"'Other PPA'!F530","v":244443.29744541229},{"$f":"'Other PPA'!G530","v":244443.29744541229},{"$f":"'Other PPA'!H530","v":244443.29744541229},{"$f":"'Other PPA'!I530","v":244443.29744541229},{"$f":"'Other PPA'!J530","v":244443.29744541229},{"$f":"'Other PPA'!K530","v":244443.29744541229},{"$f":"'Other PPA'!L530","v":244443.29744541229},{"$f":"'Other PPA'!M530","v":244443.29744541229},{"$f":"'Other PPA'!N530","v":244443.29744541229},{"$f":"'Other PPA'!O530","v":244443.29744541229},{"$f":"'Other PPA'!P530","v":244443.29744541229},{"$f":"'Other PPA'!Q530","v":244443.29744541229},{"$f":"'Other PPA'!R530","v":244443.29744541229},{"$f":"'Other PPA'!S530","v":244443.29744541229},{"$f":"'Other PPA'!T530","v":244443.29744541229},{"$f":"'Other PPA'!U530","v":244443.29744541229},{"$f":"'Other PPA'!V530","v":244443.29744541229},{"$f":"'Other PPA'!W530","v":244443.29744541229},null,1.080298775852925,{"$f":"VLOOKUP(Z$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D249*1000","v":1.6925601971555091},{"$f":"VLOOKUP(AA$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E249*1000","v":1.6942414740171263},{"$f":"VLOOKUP(AB$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F249*1000","v":1.7084980841429522},{"$f":"VLOOKUP(AC$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G249*1000","v":1.7306195715692367},{"$f":"VLOOKUP(AD$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H249*1000","v":1.7285410791811846},{"$f":"VLOOKUP(AE$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I249*1000","v":1.7625594507635889},{"$f":"VLOOKUP(AF$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J249*1000","v":1.7667187305154757},{"$f":"VLOOKUP(AG$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K249*1000","v":1.7789513308224112},{"$f":"VLOOKUP(AH$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L249*1000","v":1.8137161341669912},{"$f":"VLOOKUP(AI$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M249*1000","v":1.8201849332872628},{"$f":"VLOOKUP(AJ$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N249*1000","v":1.8277273762445136},{"$f":"VLOOKUP(AK$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O249*1000","v":1.9300944992963731},{"$f":"VLOOKUP(AL$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P249*1000","v":1.9250795161456074},{"$f":"VLOOKUP(AM$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q249*1000","v":1.9250795161456074},{"$f":"VLOOKUP(AN$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R249*1000","v":1.9250795161456074},{"$f":"VLOOKUP(AO$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S249*1000","v":1.9250795161456074},{"$f":"VLOOKUP(AP$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T249*1000","v":1.9250795161456074},{"$f":"VLOOKUP(AQ$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U249*1000","v":1.9250795161456074},{"$f":"VLOOKUP(AR$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V249*1000","v":1.9250795161456074},{"$f":"VLOOKUP(AS$62+$A249-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W249*1000","v":1.9250795161456074}]
[2034,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D577","v":245176.62733774848},{"$f":"'Other PPA'!E577","v":245176.62733774848},{"$f":"'Other PPA'!F577","v":245176.62733774848},{"$f":"'Other PPA'!G577","v":245176.62733774848},{"$f":"'Other PPA'!H577","v":245176.62733774848},{"$f":"'Other PPA'!I577","v":245176.62733774848},{"$f":"'Other PPA'!J577","v":245176.62733774848},{"$f":"'Other PPA'!K577","v":245176.62733774848},{"$f":"'Other PPA'!L577","v":245176.62733774848},{"$f":"'Other PPA'!M577","v":245176.62733774848},{"$f":"'Other PPA'!N577","v":245176.62733774848},{"$f":"'Other PPA'!O577","v":245176.62733774848},{"$f":"'Other PPA'!P577","v":245176.62733774848},{"$f":"'Other PPA'!Q577","v":245176.62733774848},{"$f":"'Other PPA'!R577","v":245176.62733774848},{"$f":"'Other PPA'!S577","v":245176.62733774848},{"$f":"'Other PPA'!T577","v":245176.62733774848},{"$f":"'Other PPA'!U577","v":245176.62733774848},{"$f":"'Other PPA'!V577","v":245176.62733774848},{"$f":"'Other PPA'!W577","v":245176.62733774848},null,1.0848993358304009,{"$f":"VLOOKUP(Z$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D250*1000","v":1.6891739521606448},{"$f":"VLOOKUP(AA$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E250*1000","v":1.7033879203818072},{"$f":"VLOOKUP(AB$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F250*1000","v":1.725443241843706},{"$f":"VLOOKUP(AC$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G250*1000","v":1.723370966282338},{"$f":"VLOOKUP(AD$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H250*1000","v":1.7572875879995906},{"$f":"VLOOKUP(AE$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I250*1000","v":1.7614344272337747},{"$f":"VLOOKUP(AF$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J250*1000","v":1.7736304395038998},{"$f":"VLOOKUP(AG$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K250*1000","v":1.8082912603858341},{"$f":"VLOOKUP(AH$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L250*1000","v":1.8147407111538019},{"$f":"VLOOKUP(AI$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M250*1000","v":1.8222605944611305},{"$f":"VLOOKUP(AJ$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N250*1000","v":1.9243215346922966},{"$f":"VLOOKUP(AK$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O250*1000","v":1.9193215514911344},{"$f":"VLOOKUP(AL$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P250*1000","v":1.9193215514911344},{"$f":"VLOOKUP(AM$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q250*1000","v":1.9193215514911344},{"$f":"VLOOKUP(AN$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R250*1000","v":1.9193215514911344},{"$f":"VLOOKUP(AO$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S250*1000","v":1.9193215514911344},{"$f":"VLOOKUP(AP$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T250*1000","v":1.9193215514911344},{"$f":"VLOOKUP(AQ$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U250*1000","v":1.9193215514911344},{"$f":"VLOOKUP(AR$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V250*1000","v":1.9193215514911344},{"$f":"VLOOKUP(AS$62+$A250-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W250*1000","v":1.9193215514911344}]
[2035,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D624","v":245912.15721976169},{"$f":"'Other PPA'!E624","v":245912.15721976169},{"$f":"'Other PPA'!F624","v":245912.15721976169},{"$f":"'Other PPA'!G624","v":245912.15721976169},{"$f":"'Other PPA'!H624","v":245912.15721976169},{"$f":"'Other PPA'!I624","v":245912.15721976169},{"$f":"'Other PPA'!J624","v":245912.15721976169},{"$f":"'Other PPA'!K624","v":245912.15721976169},{"$f":"'Other PPA'!L624","v":245912.15721976169},{"$f":"'Other PPA'!M624","v":245912.15721976169},{"$f":"'Other PPA'!N624","v":245912.15721976169},{"$f":"'Other PPA'!O624","v":245912.15721976169},{"$f":"'Other PPA'!P624","v":245912.15721976169},{"$f":"'Other PPA'!Q624","v":245912.15721976169},{"$f":"'Other PPA'!R624","v":245912.15721976169},{"$f":"'Other PPA'!S624","v":245912.15721976169},{"$f":"'Other PPA'!T624","v":245912.15721976169},{"$f":"'Other PPA'!U624","v":245912.15721976169},{"$f":"'Other PPA'!V624","v":245912.15721976169},{"$f":"'Other PPA'!W624","v":245912.15721976169},null,1.0898934129706228,{"$f":"VLOOKUP(Z$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D251*1000","v":1.6982930412580333},{"$f":"VLOOKUP(AA$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E251*1000","v":1.720282394659727},{"$f":"VLOOKUP(AB$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F251*1000","v":1.7182163173303471},{"$f":"VLOOKUP(AC$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G251*1000","v":1.7520314935190335},{"$f":"VLOOKUP(AD$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H251*1000","v":1.7561659294454386},{"$f":"VLOOKUP(AE$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I251*1000","v":1.7683254631145564},{"$f":"VLOOKUP(AF$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J251*1000","v":1.8028826125481896},{"$f":"VLOOKUP(AG$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K251*1000","v":1.8093127728352962},{"$f":"VLOOKUP(AH$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L251*1000","v":1.8168101639692231},{"$f":"VLOOKUP(AI$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M251*1000","v":1.9185658371807546},{"$f":"VLOOKUP(AJ$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N251*1000","v":1.9135808090639428},{"$f":"VLOOKUP(AK$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O251*1000","v":1.9135808090639428},{"$f":"VLOOKUP(AL$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P251*1000","v":1.9135808090639428},{"$f":"VLOOKUP(AM$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q251*1000","v":1.9135808090639428},{"$f":"VLOOKUP(AN$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R251*1000","v":1.9135808090639428},{"$f":"VLOOKUP(AO$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S251*1000","v":1.9135808090639428},{"$f":"VLOOKUP(AP$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T251*1000","v":1.9135808090639428},{"$f":"VLOOKUP(AQ$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U251*1000","v":1.9135808090639428},{"$f":"VLOOKUP(AR$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V251*1000","v":1.9135808090639428},{"$f":"VLOOKUP(AS$62+$A251-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W251*1000","v":1.9135808090639428}]
[2036,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D671","v":246649.8936914209},{"$f":"'Other PPA'!E671","v":246649.8936914209},{"$f":"'Other PPA'!F671","v":246649.8936914209},{"$f":"'Other PPA'!G671","v":246649.8936914209},{"$f":"'Other PPA'!H671","v":246649.8936914209},{"$f":"'Other PPA'!I671","v":246649.8936914209},{"$f":"'Other PPA'!J671","v":246649.8936914209},{"$f":"'Other PPA'!K671","v":246649.8936914209},{"$f":"'Other PPA'!L671","v":246649.8936914209},{"$f":"'Other PPA'!M671","v":246649.8936914209},{"$f":"'Other PPA'!N671","v":246649.8936914209},{"$f":"'Other PPA'!O671","v":246649.8936914209},{"$f":"'Other PPA'!P671","v":246649.8936914209},{"$f":"'Other PPA'!Q671","v":246649.8936914209},{"$f":"'Other PPA'!R671","v":246649.8936914209},{"$f":"'Other PPA'!S671","v":246649.8936914209},{"$f":"'Other PPA'!T671","v":246649.8936914209},{"$f":"'Other PPA'!U671","v":246649.8936914209},{"$f":"'Other PPA'!V671","v":246649.8936914209},{"$f":"'Other PPA'!W671","v":246649.8936914209},null,1.0946166257089029,{"$f":"VLOOKUP(Z$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D252*1000","v":1.7151369837086017},{"$f":"VLOOKUP(AA$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E252*1000","v":1.7130770860721312},{"$f":"VLOOKUP(AB$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F252*1000","v":1.7467911201585586},{"$f":"VLOOKUP(AC$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G252*1000","v":1.7509131898758117},{"$f":"VLOOKUP(AD$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H252*1000","v":1.7630363540523994},{"$f":"VLOOKUP(AE$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I252*1000","v":1.7974901421218248},{"$f":"VLOOKUP(AF$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J252*1000","v":1.8039010696264175},{"$f":"VLOOKUP(AG$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K252*1000","v":1.8113760358616386},{"$f":"VLOOKUP(AH$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L252*1000","v":1.9128273551154089},{"$f":"VLOOKUP(AI$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M252*1000","v":1.9078572373518876},{"$f":"VLOOKUP(AJ$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N252*1000","v":1.9078572373518876},{"$f":"VLOOKUP(AK$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O252*1000","v":1.9078572373518876},{"$f":"VLOOKUP(AL$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P252*1000","v":1.9078572373518876},{"$f":"VLOOKUP(AM$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q252*1000","v":1.9078572373518876},{"$f":"VLOOKUP(AN$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R252*1000","v":1.9078572373518876},{"$f":"VLOOKUP(AO$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S252*1000","v":1.9078572373518876},{"$f":"VLOOKUP(AP$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T252*1000","v":1.9078572373518876},{"$f":"VLOOKUP(AQ$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U252*1000","v":1.9078572373518876},{"$f":"VLOOKUP(AR$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V252*1000","v":1.9078572373518876},{"$f":"VLOOKUP(AS$62+$A252-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W252*1000","v":1.9078572373518876}]
[2037,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D718","v":247389.84337249512},{"$f":"'Other PPA'!E718","v":247389.84337249512},{"$f":"'Other PPA'!F718","v":247389.84337249512},{"$f":"'Other PPA'!G718","v":247389.84337249512},{"$f":"'Other PPA'!H718","v":247389.84337249512},{"$f":"'Other PPA'!I718","v":247389.84337249512},{"$f":"'Other PPA'!J718","v":247389.84337249512},{"$f":"'Other PPA'!K718","v":247389.84337249512},{"$f":"'Other PPA'!L718","v":247389.84337249512},{"$f":"'Other PPA'!M718","v":247389.84337249512},{"$f":"'Other PPA'!N718","v":247389.84337249512},{"$f":"'Other PPA'!O718","v":247389.84337249512},{"$f":"'Other PPA'!P718","v":247389.84337249512},{"$f":"'Other PPA'!Q718","v":247389.84337249512},{"$f":"'Other PPA'!R718","v":247389.84337249512},{"$f":"'Other PPA'!S718","v":247389.84337249512},{"$f":"'Other PPA'!T718","v":247389.84337249512},{"$f":"'Other PPA'!U718","v":247389.84337249512},{"$f":"'Other PPA'!V718","v":247389.84337249512},{"$f":"'Other PPA'!W718","v":247389.84337249512},null,1.0986258732518717,{"$f":"VLOOKUP(Z$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D253*1000","v":1.7079532263929527},{"$f":"VLOOKUP(AA$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E253*1000","v":1.7415664208958712},{"$f":"VLOOKUP(AB$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F253*1000","v":1.7456761613916372},{"$f":"VLOOKUP(AC$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G253*1000","v":1.7577630648578264},{"$f":"VLOOKUP(AD$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H253*1000","v":1.792113800719666},{"$f":"VLOOKUP(AE$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I253*1000","v":1.7985055529675154},{"$f":"VLOOKUP(AF$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J253*1000","v":1.8059581613775064},{"$f":"VLOOKUP(AG$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K253*1000","v":1.907106037004396},{"$f":"VLOOKUP(AH$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L253*1000","v":1.9021507849968973},{"$f":"VLOOKUP(AI$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M253*1000","v":1.9021507849968973},{"$f":"VLOOKUP(AJ$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N253*1000","v":1.9021507849968973},{"$f":"VLOOKUP(AK$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O253*1000","v":1.9021507849968973},{"$f":"VLOOKUP(AL$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P253*1000","v":1.9021507849968973},{"$f":"VLOOKUP(AM$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q253*1000","v":1.9021507849968973},{"$f":"VLOOKUP(AN$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R253*1000","v":1.9021507849968973},{"$f":"VLOOKUP(AO$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S253*1000","v":1.9021507849968973},{"$f":"VLOOKUP(AP$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T253*1000","v":1.9021507849968973},{"$f":"VLOOKUP(AQ$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U253*1000","v":1.9021507849968973},{"$f":"VLOOKUP(AR$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V253*1000","v":1.9021507849968973},{"$f":"VLOOKUP(AS$62+$A253-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W253*1000","v":1.9021507849968973}]
[2038,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D765","v":248132.01290261259},{"$f":"'Other PPA'!E765","v":248132.01290261259},{"$f":"'Other PPA'!F765","v":248132.01290261259},{"$f":"'Other PPA'!G765","v":248132.01290261259},{"$f":"'Other PPA'!H765","v":248132.01290261259},{"$f":"'Other PPA'!I765","v":248132.01290261259},{"$f":"'Other PPA'!J765","v":248132.01290261259},{"$f":"'Other PPA'!K765","v":248132.01290261259},{"$f":"'Other PPA'!L765","v":248132.01290261259},{"$f":"'Other PPA'!M765","v":248132.01290261259},{"$f":"'Other PPA'!N765","v":248132.01290261259},{"$f":"'Other PPA'!O765","v":248132.01290261259},{"$f":"'Other PPA'!P765","v":248132.01290261259},{"$f":"'Other PPA'!Q765","v":248132.01290261259},{"$f":"'Other PPA'!R765","v":248132.01290261259},{"$f":"'Other PPA'!S765","v":248132.01290261259},{"$f":"'Other PPA'!T765","v":248132.01290261259},{"$f":"'Other PPA'!U765","v":248132.01290261259},{"$f":"'Other PPA'!V765","v":248132.01290261259},{"$f":"'Other PPA'!W765","v":248132.01290261259},null,1.1032011414430538,{"$f":"VLOOKUP(Z$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D254*1000","v":1.7363573488493234},{"$f":"VLOOKUP(AA$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E254*1000","v":1.7404547970006354},{"$f":"VLOOKUP(AB$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F254*1000","v":1.752505548213187},{"$f":"VLOOKUP(AC$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G254*1000","v":1.7867535400993682},{"$f":"VLOOKUP(AD$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H254*1000","v":1.7931261744441827},{"$f":"VLOOKUP(AE$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I254*1000","v":1.8005564919018011},{"$f":"VLOOKUP(AF$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J254*1000","v":1.9014018315098666},{"$f":"VLOOKUP(AG$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K254*1000","v":1.8964614007945138},{"$f":"VLOOKUP(AH$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L254*1000","v":1.8964614007945138},{"$f":"VLOOKUP(AI$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M254*1000","v":1.8964614007945138},{"$f":"VLOOKUP(AJ$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N254*1000","v":1.8964614007945138},{"$f":"VLOOKUP(AK$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O254*1000","v":1.8964614007945138},{"$f":"VLOOKUP(AL$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P254*1000","v":1.8964614007945138},{"$f":"VLOOKUP(AM$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q254*1000","v":1.8964614007945138},{"$f":"VLOOKUP(AN$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R254*1000","v":1.8964614007945138},{"$f":"VLOOKUP(AO$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S254*1000","v":1.8964614007945138},{"$f":"VLOOKUP(AP$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T254*1000","v":1.8964614007945138},{"$f":"VLOOKUP(AQ$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U254*1000","v":1.8964614007945138},{"$f":"VLOOKUP(AR$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V254*1000","v":1.8964614007945138},{"$f":"VLOOKUP(AS$62+$A254-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W254*1000","v":1.8964614007945138}]
[2039,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D812","v":248876.40894132041},{"$f":"'Other PPA'!E812","v":248876.40894132041},{"$f":"'Other PPA'!F812","v":248876.40894132041},{"$f":"'Other PPA'!G812","v":248876.40894132041},{"$f":"'Other PPA'!H812","v":248876.40894132041},{"$f":"'Other PPA'!I812","v":248876.40894132041},{"$f":"'Other PPA'!J812","v":248876.40894132041},{"$f":"'Other PPA'!K812","v":248876.40894132041},{"$f":"'Other PPA'!L812","v":248876.40894132041},{"$f":"'Other PPA'!M812","v":248876.40894132041},{"$f":"'Other PPA'!N812","v":248876.40894132041},{"$f":"'Other PPA'!O812","v":248876.40894132041},{"$f":"'Other PPA'!P812","v":248876.40894132041},{"$f":"'Other PPA'!Q812","v":248876.40894132041},{"$f":"'Other PPA'!R812","v":248876.40894132041},{"$f":"'Other PPA'!S812","v":248876.40894132041},{"$f":"'Other PPA'!T812","v":248876.40894132041},{"$f":"'Other PPA'!U812","v":248876.40894132041},{"$f":"'Other PPA'!V812","v":248876.40894132041},{"$f":"'Other PPA'!W812","v":248876.40894132041},null,1.1064159001877678,{"$f":"VLOOKUP(Z$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D255*1000","v":1.7352490498510822},{"$f":"VLOOKUP(AA$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E255*1000","v":1.7472637569423601},{"$f":"VLOOKUP(AB$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F255*1000","v":1.7814093121628796},{"$f":"VLOOKUP(AC$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G255*1000","v":1.7877628857868226},{"$f":"VLOOKUP(AD$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H255*1000","v":1.7951709789649066},{"$f":"VLOOKUP(AE$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I255*1000","v":1.8957146874475241},{"$f":"VLOOKUP(AF$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AG$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AH$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AI$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AJ$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AK$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AL$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AM$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AN$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AO$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AP$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AQ$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AR$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V255*1000","v":1.8907890336934339},{"$f":"VLOOKUP(AS$62+$A255-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W255*1000","v":1.8907890336934339}]
[2040,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D859","v":249623.03816814433},{"$f":"'Other PPA'!E859","v":249623.03816814433},{"$f":"'Other PPA'!F859","v":249623.03816814433},{"$f":"'Other PPA'!G859","v":249623.03816814433},{"$f":"'Other PPA'!H859","v":249623.03816814433},{"$f":"'Other PPA'!I859","v":249623.03816814433},{"$f":"'Other PPA'!J859","v":249623.03816814433},{"$f":"'Other PPA'!K859","v":249623.03816814433},{"$f":"'Other PPA'!L859","v":249623.03816814433},{"$f":"'Other PPA'!M859","v":249623.03816814433},{"$f":"'Other PPA'!N859","v":249623.03816814433},{"$f":"'Other PPA'!O859","v":249623.03816814433},{"$f":"'Other PPA'!P859","v":249623.03816814433},{"$f":"'Other PPA'!Q859","v":249623.03816814433},{"$f":"'Other PPA'!R859","v":249623.03816814433},{"$f":"'Other PPA'!S859","v":249623.03816814433},{"$f":"'Other PPA'!T859","v":249623.03816814433},{"$f":"'Other PPA'!U859","v":249623.03816814433},{"$f":"'Other PPA'!V859","v":249623.03816814433},{"$f":"'Other PPA'!W859","v":249623.03816814433},null,1.1098113970051029,{"$f":"VLOOKUP(Z$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D256*1000","v":1.7420376440103293},{"$f":"VLOOKUP(AA$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E256*1000","v":1.7760810689560118},{"$f":"VLOOKUP(AB$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F256*1000","v":1.7824156388702121},{"$f":"VLOOKUP(AC$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G256*1000","v":1.7898015742421804},{"$f":"VLOOKUP(AD$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H256*1000","v":1.8900445537861661},{"$f":"VLOOKUP(AE$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AF$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AG$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AH$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AI$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AJ$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AK$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AL$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AM$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AN$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AO$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AP$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AQ$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AR$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V256*1000","v":1.885133632795049},{"$f":"VLOOKUP(AS$62+$A256-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W256*1000","v":1.885133632795049}]
[2041,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D906","v":250371.90728264875},{"$f":"'Other PPA'!E906","v":250371.90728264875},{"$f":"'Other PPA'!F906","v":250371.90728264875},{"$f":"'Other PPA'!G906","v":250371.90728264875},{"$f":"'Other PPA'!H906","v":250371.90728264875},{"$f":"'Other PPA'!I906","v":250371.90728264875},{"$f":"'Other PPA'!J906","v":250371.90728264875},{"$f":"'Other PPA'!K906","v":250371.90728264875},{"$f":"'Other PPA'!L906","v":250371.90728264875},{"$f":"'Other PPA'!M906","v":250371.90728264875},{"$f":"'Other PPA'!N906","v":250371.90728264875},{"$f":"'Other PPA'!O906","v":250371.90728264875},{"$f":"'Other PPA'!P906","v":250371.90728264875},{"$f":"'Other PPA'!Q906","v":250371.90728264875},{"$f":"'Other PPA'!R906","v":250371.90728264875},{"$f":"'Other PPA'!S906","v":250371.90728264875},{"$f":"'Other PPA'!T906","v":250371.90728264875},{"$f":"'Other PPA'!U906","v":250371.90728264875},{"$f":"'Other PPA'!V906","v":250371.90728264875},{"$f":"'Other PPA'!W906","v":250371.90728264875},null,1.1129638550075907,{"$f":"VLOOKUP(Z$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D257*1000","v":1.7707687626680078},{"$f":"VLOOKUP(AA$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E257*1000","v":1.7770843857130729},{"$f":"VLOOKUP(AB$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F257*1000","v":1.7844482295535198},{"$f":"VLOOKUP(AC$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G257*1000","v":1.8843913796472245},{"$f":"VLOOKUP(AD$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AE$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AF$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AG$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AH$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AI$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AJ$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AK$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AL$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AM$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AN$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AO$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AP$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AQ$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AR$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V257*1000","v":1.8794951473529899},{"$f":"VLOOKUP(AS$62+$A257-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W257*1000","v":1.8794951473529899}]
[2042,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D953","v":251123.02300449664},{"$f":"'Other PPA'!E953","v":251123.02300449664},{"$f":"'Other PPA'!F953","v":251123.02300449664},{"$f":"'Other PPA'!G953","v":251123.02300449664},{"$f":"'Other PPA'!H953","v":251123.02300449664},{"$f":"'Other PPA'!I953","v":251123.02300449664},{"$f":"'Other PPA'!J953","v":251123.02300449664},{"$f":"'Other PPA'!K953","v":251123.02300449664},{"$f":"'Other PPA'!L953","v":251123.02300449664},{"$f":"'Other PPA'!M953","v":251123.02300449664},{"$f":"'Other PPA'!N953","v":251123.02300449664},{"$f":"'Other PPA'!O953","v":251123.02300449664},{"$f":"'Other PPA'!P953","v":251123.02300449664},{"$f":"'Other PPA'!Q953","v":251123.02300449664},{"$f":"'Other PPA'!R953","v":251123.02300449664},{"$f":"'Other PPA'!S953","v":251123.02300449664},{"$f":"'Other PPA'!T953","v":251123.02300449664},{"$f":"'Other PPA'!U953","v":251123.02300449664},{"$f":"'Other PPA'!V953","v":251123.02300449664},{"$f":"'Other PPA'!W953","v":251123.02300449664},null,1.114647747483668,{"$f":"VLOOKUP(Z$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D258*1000","v":1.7717690784776405},{"$f":"VLOOKUP(AA$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E258*1000","v":1.7791108968629314},{"$f":"VLOOKUP(AB$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F258*1000","v":1.8787551143043117},{"$f":"VLOOKUP(AC$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AD$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AE$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AF$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AG$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AH$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AI$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AJ$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AK$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AL$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AM$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AN$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AO$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AP$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AQ$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AR$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V258*1000","v":1.8738735267726725},{"$f":"VLOOKUP(AS$62+$A258-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W258*1000","v":1.8738735267726725}]
[2043,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D1000","v":251876.39207351013},{"$f":"'Other PPA'!E1000","v":251876.39207351013},{"$f":"'Other PPA'!F1000","v":251876.39207351013},{"$f":"'Other PPA'!G1000","v":251876.39207351013},{"$f":"'Other PPA'!H1000","v":251876.39207351013},{"$f":"'Other PPA'!I1000","v":251876.39207351013},{"$f":"'Other PPA'!J1000","v":251876.39207351013},{"$f":"'Other PPA'!K1000","v":251876.39207351013},{"$f":"'Other PPA'!L1000","v":251876.39207351013},{"$f":"'Other PPA'!M1000","v":251876.39207351013},{"$f":"'Other PPA'!N1000","v":251876.39207351013},{"$f":"'Other PPA'!O1000","v":251876.39207351013},{"$f":"'Other PPA'!P1000","v":251876.39207351013},{"$f":"'Other PPA'!Q1000","v":251876.39207351013},{"$f":"'Other PPA'!R1000","v":251876.39207351013},{"$f":"'Other PPA'!S1000","v":251876.39207351013},{"$f":"'Other PPA'!T1000","v":251876.39207351013},{"$f":"'Other PPA'!U1000","v":251876.39207351013},{"$f":"'Other PPA'!V1000","v":251876.39207351013},{"$f":"'Other PPA'!W1000","v":251876.39207351013},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z259:AS259))*0.6","v":1.1162991568306024},{"$f":"VLOOKUP(Z$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D259*1000","v":1.7737895282780973},{"$f":"VLOOKUP(AA$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E259*1000","v":1.8731357071827637},{"$f":"VLOOKUP(AB$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AC$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AD$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AE$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AF$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AG$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AH$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AI$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AJ$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AK$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AL$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AM$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AN$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AO$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AP$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AQ$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AR$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V259*1000","v":1.8682687206108399},{"$f":"VLOOKUP(AS$62+$A259-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W259*1000","v":1.8682687206108399}]
[2044,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D1047","v":252632.02124973058},{"$f":"'Other PPA'!E1047","v":252632.02124973058},{"$f":"'Other PPA'!F1047","v":252632.02124973058},{"$f":"'Other PPA'!G1047","v":252632.02124973058},{"$f":"'Other PPA'!H1047","v":252632.02124973058},{"$f":"'Other PPA'!I1047","v":252632.02124973058},{"$f":"'Other PPA'!J1047","v":252632.02124973058},{"$f":"'Other PPA'!K1047","v":252632.02124973058},{"$f":"'Other PPA'!L1047","v":252632.02124973058},{"$f":"'Other PPA'!M1047","v":252632.02124973058},{"$f":"'Other PPA'!N1047","v":252632.02124973058},{"$f":"'Other PPA'!O1047","v":252632.02124973058},{"$f":"'Other PPA'!P1047","v":252632.02124973058},{"$f":"'Other PPA'!Q1047","v":252632.02124973058},{"$f":"'Other PPA'!R1047","v":252632.02124973058},{"$f":"'Other PPA'!S1047","v":252632.02124973058},{"$f":"'Other PPA'!T1047","v":252632.02124973058},{"$f":"'Other PPA'!U1047","v":252632.02124973058},{"$f":"'Other PPA'!V1047","v":252632.02124973058},{"$f":"'Other PPA'!W1047","v":252632.02124973058},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z260:AS260))*0.6","v":1.1178599967898761},{"$f":"VLOOKUP(Z$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D260*1000","v":1.8675331078591866},{"$f":"VLOOKUP(AA$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AB$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AC$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AD$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AE$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AF$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AG$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AH$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AI$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AJ$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AK$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AL$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AM$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AN$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AO$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AP$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AQ$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AR$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V260*1000","v":1.8626806785751151},{"$f":"VLOOKUP(AS$62+$A260-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W260*1000","v":1.8626806785751151}]
[2045,{"$f":"'Resource Options'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other PPA'!D1094","v":253389.91731347973},{"$f":"'Other PPA'!E1094","v":253389.91731347973},{"$f":"'Other PPA'!F1094","v":253389.91731347973},{"$f":"'Other PPA'!G1094","v":253389.91731347973},{"$f":"'Other PPA'!H1094","v":253389.91731347973},{"$f":"'Other PPA'!I1094","v":253389.91731347973},{"$f":"'Other PPA'!J1094","v":253389.91731347973},{"$f":"'Other PPA'!K1094","v":253389.91731347973},{"$f":"'Other PPA'!L1094","v":253389.91731347973},{"$f":"'Other PPA'!M1094","v":253389.91731347973},{"$f":"'Other PPA'!N1094","v":253389.91731347973},{"$f":"'Other PPA'!O1094","v":253389.91731347973},{"$f":"'Other PPA'!P1094","v":253389.91731347973},{"$f":"'Other PPA'!Q1094","v":253389.91731347973},{"$f":"'Other PPA'!R1094","v":253389.91731347973},{"$f":"'Other PPA'!S1094","v":253389.91731347973},{"$f":"'Other PPA'!T1094","v":253389.91731347973},{"$f":"'Other PPA'!U1094","v":253389.91731347973},{"$f":"'Other PPA'!V1094","v":253389.91731347973},{"$f":"'Other PPA'!W1094","v":253389.91731347973},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z261:AS261))*0.6","v":1.1142656103141273},{"$f":"VLOOKUP(Z$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/D261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AA$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/E261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AB$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/F261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AC$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/G261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AD$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/H261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AE$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/I261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AF$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/J261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AG$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/K261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AH$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/L261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AI$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/M261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AJ$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/N261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AK$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/O261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AL$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/P261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AM$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/Q261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AN$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/R261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AO$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/S261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AP$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/T261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AQ$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/U261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AR$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/V261*1000","v":1.857109350523545},{"$f":"VLOOKUP(AS$62+$A261-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$17/W261*1000","v":1.857109350523545}]

{"sheet":"Fixed O&M","index":16,"n_rows":48,"n_cols":80,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[null,"Fixed O&M ($/kW/Yr)"]
[null,"Inflation",{"$f":"'Capital Costs'!B102","v":100},{"$f":"'Capital Costs'!C102","v":102},{"$f":"'Capital Costs'!D102","v":104.04},{"$f":"'Capital Costs'!E102","v":106.1208},{"$f":"'Capital Costs'!F102","v":108.243216},{"$f":"'Capital Costs'!G102","v":110.40808032000001},{"$f":"'Capital Costs'!H102","v":112.61624192640001},{"$f":"'Capital Costs'!I102","v":114.868566764928},{"$f":"'Capital Costs'!J102","v":117.16593810022657},{"$f":"'Capital Costs'!K102","v":119.5092568622311},{"$f":"'Capital Costs'!L102","v":121.89944199947573},{"$f":"'Capital Costs'!M102","v":124.33743083946524},{"$f":"'Capital Costs'!N102","v":126.82417945625456},{"$f":"'Capital Costs'!O102","v":129.36066304537965},{"$f":"'Capital Costs'!P102","v":131.94787630628724},{"$f":"'Capital Costs'!Q102","v":134.58683383241299},{"$f":"'Capital Costs'!R102","v":137.27857050906127},{"$f":"'Capital Costs'!S102","v":140.02414191924251},{"$f":"'Capital Costs'!T102","v":142.82462475762736},{"$f":"'Capital Costs'!U102","v":145.6811172527799},{"$f":"'Capital Costs'!V102","v":148.59473959783551},{"$f":"'Capital Costs'!W102","v":151.56663438979223},{"$f":"'Capital Costs'!X102","v":154.59796707758807},{"$f":"Y2/X2*Y2","v":157.68992641913982},{"$f":"Z2/Y2*Z2","v":160.84372494752262},164.06059944647308,167.34181143540255,170.68864766411059,174.1024206173928,177.58446902974066,181.13615841033547,184.75888157854217,188.45405921011303,192.22314039431529,196.06760320220161,199.98895526624565,203.98873437157056,208.06850905900197,212.22987924018202,216.47447682498566,220.80396636148538,225.22004568871509,229.72444660248939,234.31893553453918,239.00531424522995,{"$f":"AU2/AT2*AU2","v":243.78542053013456},248.66112894073726,253.63435151955201,258.70703854994304,263.8811793209419,269.15880290736072,274.54197896550795,280.0328185448181,285.63347491571449,291.3461444140288,297.17306730230939,303.1165286483556,309.17885922132274,315.36243640574918,321.66968513386416,328.10307883654144,334.6651404132723,341.35844322153775,348.1856120859685,355.14932432768785,362.25231081424164,369.49735703052647,376.88730417113703,384.42505025455978,392.11355125965099,399.95582228484403,407.9549387305409,416.11403750515171,424.43631825525478,432.92504462035987,441.5835455127671,450.41521642302246,459.4235207514829]
[]
[null,"Plant",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
[null,{"$f":"'Resource Options'!C7","v":"GE- 7E.03 Simple Cycle"},{"$f":"'Resource Options'!Q7","v":4.8},{"$f":"$C5*D$2/100","v":4.8959999999999999},{"$f":"$C5*E$2/100","v":4.9939200000000001},5.0937983999999998,5.1956743679999997,5.2995878553600004,5.4055796124672,5.5136912047165438,5.6239650288108747,5.7364443293870924,5.8511732159748355,5.9681966802943318,6.0875606139002185,6.2093118261782232,6.3334980627017874,6.4601680239558235,6.5893713844349406,6.7211588121236403,{"$f":"$C5*U$2/100","v":6.8555819883661124},6.9926936281334351,7.1325475006961039,7.2751984507100271,7.4207024197242264,7.5691164681187111,7.7204987974810857,7.8749087734307075,8.0324069488993217,8.1930550878773083,8.3569161896348536,8.5240545134275507,8.694535603696103,8.8684263157700247,9.0457948420854262,9.2267107389271334,{"$f":"$C5*AK$2/100","v":9.4112449537056779},9.5994698527797908,9.7914592498353858,9.9872884348320934,10.187034203528736,10.390774887599312,10.598590385351297,10.810562193058324,11.026773436919491,11.247308905657881,11.472255083771039,11.701700185446459,11.935734189155387,12.174448872938497,12.417937850397266,12.666296607405211,{"$f":"$C5*BA$2/100","v":12.919622539553313},13.178014990344382,13.441575290151269,13.710406795954295,13.984614931873383,14.264307230510852,14.54959337512107,14.84058524262349,15.137396947475962,15.440144886425481,15.748947784153989,{"$f":"$C5*BL$2/100","v":16.063926739837072},16.385205274633812,16.712909380126487,17.047167567729016,17.388110919083598,17.735873137465273,18.090590600214579,18.45240241221887,18.821450460463247,19.197879469672511,19.581837059065961,19.97347380024728,20.372943276252229,20.780402141777273,21.19601018461282,21.619930388305079,22.052328996071179]
[null,{"$f":"'Resource Options'!C8","v":"GE-LMS100PB Wet Intercooler DLN"},{"$f":"'Resource Options'!Q8","v":4.4000000000000004},{"$f":"$C6*D$2/100","v":4.4880000000000004},4.5777600000000005,4.6693152000000007,4.7627015040000007,4.8579555340800011,4.9551146447616006,5.0542169376568324,5.1553012764099693,5.2584073019381687,5.363575447976932,5.4708469569364704,5.5802638960752002,5.6918691739967047,5.8057065574766389,5.9218206886261724,6.0402571023986971,6.1610622444466712,6.2842834893356043,6.4099691591223165,6.5381685423047635,6.6689319131508578,6.8023105514138749,6.9383567624421527,7.0771238976909956,7.2186663756448164,7.3630397031577131,7.5103004972208671,7.6605065071652838,7.8137166373085893,7.9699909700547611,8.1293907894558561,8.2919786052449744,8.4578181773498731,8.6269745408968728,8.7995140317148088,8.9755043123491056,9.1550143985960872,9.3381146865680087,9.5248769802993696,9.7153745199053567,9.9096820103034648,10.107875650509534,10.310033163519725,10.516233826790119,10.72655850332592,10.941089673392439,11.15991146686029,11.383109696197494,11.610771890121443,11.842987327923872,12.07984707448235,12.321444015971997,12.567872896291437,12.819230354217268,13.075614961301614,13.337127260527648,13.603869805738203,13.875947201852965,14.153466145890025,14.436535468807824,{"$f":"$C6*BL$2/100","v":14.725266178183983},15.019771501747663,15.320166931782614,15.626570270418267,15.939101675826633,16.257883709343165,16.583041383530031,16.91470221120063,17.252996255424645,17.598056180533138,17.950017304143799,18.309017650226675,18.675198003231213,19.048701963295837,19.429676002561756,19.81826952261299,{"$f":"$C6*CB$2/100","v":20.21463491306525}]
[null,{"$f":"'Resource Options'!C9","v":"10X Wartsila 18V50SG-B"},{"$f":"'Resource Options'!Q9","v":4.3},4.3859999999999992,4.4737200000000001,4.5631943999999995,4.6544582879999998,4.7475474537600002,4.8424984028352007,4.9393483708919037,5.0381353383097425,5.1388980450759369,5.2416760059774559,5.3465095260970052,5.4534397166189459,5.562508510951325,5.6737586811703515,5.7872338547937581,5.9029785318896346,6.0210381025274273,6.1414588645779755,6.2642880418695359,6.3895738027069262,6.5173652787610656,6.6477125843362863,6.7806668360230118,6.9162801727434724,7.0546057761983425,7.1956978917223093,7.3396118495567553,7.48640408654789,7.6361321682788477,7.7888548116444243,7.9446319078773122,8.1035245460348602,8.2655950369555562,8.4309069376946688,8.5995250764485629,8.7715155779775333,8.9469458895370835,9.1258848073278269,9.3084025034743831,9.4945705535438716,9.6844619646147478,9.8781512039070432,10.075714227985184,10.277228512544887,10.482773082795786,10.692428544451703,10.906277115340735,11.124402657647549,11.346890710800501,11.573828525016511,11.805305095516841,12.041411197427179,12.282239421375722,12.527884209803238,12.778441893999304,13.034010731879292,13.294690946516878,13.560584765447214,13.831796460756159,14.108432389971281,14.390601037770708,14.678413058526123,14.971981319696646,15.271420946090577,15.576849365012389,15.888386352312638,16.206154079358893,16.530277160946071,16.860882704164993,17.198100358248293,17.542062365413258,17.892903612721522,18.250761684975956,18.615776918675476,18.988092457048985,19.367854306189965,19.755211392313765]
[null,{"$f":"'Resource Options'!C10","v":"Jenbacher 920"},{"$f":"'Resource Options'!Q10","v":8.8000000000000007},8.9760000000000009,9.155520000000001,9.3386304000000013,9.5254030080000014,9.7159110681600023,9.9102292895232011,10.108433875313665,10.310602552819939,10.516814603876337,10.727150895953864,10.941693913872941,11.1605277921504,11.383738347993409,11.611413114953278,11.843641377252345,12.080514204797394,12.322124488893342,12.568566978671209,12.819938318244633,13.076337084609527,13.337863826301716,13.60462110282775,13.876713524884305,14.154247795381991,14.437332751289633,14.726079406315426,15.020600994441734,15.321013014330568,15.627433274617179,15.939981940109522,16.258781578911712,16.583957210489949,16.915636354699746,17.253949081793746,17.599028063429618,17.951008624698211,18.310028797192174,18.676229373136017,19.049753960598739,19.430749039810713,19.81936402060693,20.215751301019068,20.620066327039449,21.032467653580238,21.453117006651841,21.882179346784877,22.31982293372058,22.766219392394987,23.221543780242886,23.685974655847744,24.1596941489647,24.642888031943993,25.135745792582874,25.638460708434536,26.151229922603228,26.674254521055296,27.207739611476406,27.751894403705929,28.306932291780051,28.873070937615648,29.450532356367965,30.039543003495325,30.640333863565228,31.253140540836533,31.878203351653266,32.51576741868633,33.166082767060061,33.829404422401261,34.505992510849289,35.196112361066277,35.900034608287598,36.61803530045335,37.350396006462425,38.097403926591674,38.859352005123512,39.63653904522598,40.429269826130501]
[null,{"$f":"'Resource Options'!C11","v":"Siemens- SGT-800-57"},{"$f":"'Resource Options'!Q11","v":7.9},8.0579999999999998,8.2191600000000005,8.3835432000000001,8.5512140639999998,8.722238345280001,8.8966831121856007,9.0746167744293125,9.2561091099178991,9.4412312921162567,9.6300559179585825,9.8226570363177537,10.01911017704411,10.219492380584994,10.423882228196693,10.632359872760626,10.845007070215841,11.061907211620159,11.283145355852561,11.508808262969612,11.738984428229005,11.973764116793586,12.213239399129458,12.457504187112047,12.706654270854287,12.960787356271373,13.220003103396802,13.484403165464737,13.754091228774032,14.029173053349513,14.309756514416504,14.595951644704833,14.887870677598931,15.185628091150909,15.489340652973929,15.799127466033408,16.115110015354077,16.437412215661155,16.76616045997438,17.101483669173867,17.443513342557345,17.792383609408493,18.148231281596665,18.511195907228597,18.881419825373165,19.259048221880629,19.644229186318242,20.037113770044609,20.4378560454455,20.846613166354409,21.2635454296815,21.688816338275128,22.122592665040628,22.565044518341448,23.016345408708275,23.476672316882443,23.946205763220092,24.425129878484498,24.913632476054186,25.411905125575274,25.920143228086776,26.438546092648512,26.967317014501482,27.506663354791513,28.056796621887344,28.61793255432509,29.19029120541159,29.774097029519826,30.369578970110226,30.97697054951243,31.596509960502679,32.228440159712733,32.873008962906987,33.530469142165131,34.201078525008427,34.885100095508598,35.582802097418778,36.294458139367151]
[null,{"$f":"'Resource Options'!C12","v":"GE- LM6000- PF Sprint"},{"$f":"'Resource Options'!Q12","v":9.1},9.282,9.4676399999999994,9.6569927999999994,9.8501326559999995,10.04713530912,10.248078015302401,10.453039575608448,10.662100367120617,10.875342374463029,11.092849221952291,11.314706206391335,11.541000330519164,11.771820337129547,12.007256743872137,12.247401878749582,12.492349916324574,12.742196914651068,12.997040852944089,13.25698167000297,13.522121303403031,13.792563729471091,14.068415004060514,14.349783304141724,14.636778970224556,14.929514549629051,15.228104840621631,15.532666937434062,15.843320276182745,16.160186681706399,16.483390415340526,16.813058223647339,17.149319388120283,17.492305775882691,17.842151891400349,18.198994929228355,18.562974827812919,18.934234324369179,19.312919010856561,19.699177391073693,20.093160938895167,20.495024157673075,20.904924640826536,21.323023133643066,21.749483596315926,22.184473268242247,22.628162733607091,23.080725988279234,23.542340508044816,24.013187318205709,24.493451064569825,24.983320085861223,25.482986487578447,25.992646217330016,26.512499141676621,27.042749124510156,27.583604107000362,28.135276189140367,28.697981712923173,29.271941347181638,29.857380174125268,30.454527777607776,31.063618333159933,31.684890699823132,32.318588513819591,32.964960284095987,33.624259489777913,34.296744679573465,34.982679573164937,35.68233316462824,36.395979827920804,37.12389942447922,37.866377412968802,38.623704961228185,39.396179060452745,40.184102641661809,40.987784694495041,41.807540388384943]
[null,{"$f":"'Resource Options'!C13","v":"Siemens- SGT6-9000HL CCCT"},{"$f":"'Resource Options'!Q13","v":13.6},13.872,14.14944,14.4324288,14.721077376,15.015498923520001,15.315808901990401,15.622125080030207,15.934567581630812,16.253258933263428,16.578324111928698,16.909890594167273,17.24808840605062,17.593050174171633,17.944911177655065,18.303809401208166,18.669885589232329,19.043283301016981,19.424148967037318,19.812631946378065,20.208884585305629,20.613062277011739,21.025323522551975,21.445829993003017,21.874746592863076,22.312241524720339,22.758486355214746,23.213656082319041,23.677929203965419,24.151487788044729,24.634517543805622,25.127207894681732,25.629752052575373,26.142347093626881,26.665194035499418,27.198497916209408,27.742467874533595,28.297317232024266,28.863263576664753,29.440528848198049,30.029339425162011,30.629926213665254,31.242524737938556,31.867375232697327,32.504722737351273,33.154817192098299,33.817913535940264,34.494271806659071,35.184157242792253,35.887840387648097,36.605597195401053,37.337709139309084,38.08446332209526,38.846152588537173,39.623075640307917,40.41553715311408,41.223847896176359,42.048324854099889,42.889291351181889,43.747077178205529,44.622018721769635,45.51445909620503,46.424748278129137,47.353243243691715,48.300308108565552,49.266314270736864,50.2516405561516,51.256673367274637,52.281806834620127,53.327442971312529,54.393991830738784,55.481871667353559,56.591509100700634,57.723339282714647,58.877806068368933,60.055362189736321,61.256469433531059,62.481598822201676]
[null,{"$f":"'Resource Options'!C14","v":"GE - 7F.04 One on One"},{"$f":"'Resource Options'!Q14","v":25.7},26.214000000000002,26.73828,27.2730456,27.818506511999999,28.37487664224,28.942374175084801,29.521221658586498,30.111646091758224,30.713879013593392,31.328156593865259,31.954719725742567,32.59381412025742,33.245690402662575,33.910604210715817,34.58881629493014,35.280592620828742,35.986204473245323,36.705928562710234,37.440047133964434,38.188848076643723,38.952625038176599,39.731677538940133,40.526311089718931,41.336837311513307,42.163574057743581,43.006845538898453,43.866982449676428,44.744322098669947,45.639208540643352,46.551992711456215,47.483032565685335,48.432693216999049,49.401347081339026,50.389374022965811,51.397161503425131,52.425104733493633,53.473606828163504,54.543078964726774,55.633940544021314,56.746619354901739,57.881551741999772,59.039182776839773,60.219966432376566,61.424365761024099,62.652853076244583,63.905910137769467,65.184028340524861,66.48770890733536,67.817463085482075,69.173812347191699,70.557288594135542,71.968434366018244,73.407803053338625,74.87595911440539,76.373478296693506,77.90094786262739,79.458966819879947,81.048146156277539,82.669109079403086,84.322491260991157,86.008941086210982,87.7291199079352,89.483702306093903,91.273376352215777,93.098843879260087,94.960820756845294,96.860037171982228,98.79723791542186,100.7731826737303,102.78864632720492,104.844419253749,106.94130763882399,109.08013379160047,111.26173646743247,113.48697119678114,115.75671062071677,118.07184483313111]
[null,{"$f":"'Resource Options'!C15","v":"Siemens- SGT-800 3 on 2"},{"$f":"'Resource Options'!Q15","v":32.1},32.742000000000004,33.396840000000005,34.064776800000004,34.746072336000005,35.440993782720007,36.149813658374406,36.872809931541894,37.610266130172732,38.362471452776184,39.129720881831709,39.912315299468347,40.710561605457713,41.524772837566871,42.355268294318201,43.202373660204579,44.066421133408667,{"$f":"$C13*T$2/100","v":44.94774955607685},45.846704547198385,46.763638638142346,47.698911410905204,48.652889639123302,49.625947431905772,50.618466380543886,51.630835708154763,52.66345242231786,53.71672147076422,54.791055900179501,55.886877018183085,57.004614558546756,58.144706849717686,59.307600986712039,60.493753006446283,{"$f":"$C13*AJ$2/100","v":61.703628066575213},62.937700627906715,64.19645464046485,65.480383733274152,66.789991407939638,68.125791236098436,69.488307060820404,70.878073202036816,72.295634666077547,73.741547359399107,75.216378306587075,76.720705872718824,78.255119990173199,79.820222389976664,81.416626837776207,83.044959374531715,84.705858562022343,86.399975733262806,88.127975247928063,89.890534752886609,91.688345447944357,93.52211235690325,95.392554604041322,97.300405696122141,99.246413810044601,101.23134208624549,103.2559689279704,105.3210883065298,107.42751007266041,109.57606027411363,111.7675814795959,114.00293310918779,116.28299177137156,118.608651606799,120.98082463893499,123.40044113171369,125.86844995434798,128.38581895343495,130.95353533250363,133.5726060391537,136.2440581599368,138.96893932313552,141.74831810959824,144.58328447179022,147.47495016122602]
[null,{"$f":"'Resource Options'!C16","v":"Small Modular Reactor (share)"},{"$f":"'Resource Options'!Q16","v":135},137.69999999999999,140.45400000000001,143.26308,146.1283416,149.05090843200003,152.03192660064002,155.07256513265281,158.17401643530587,161.33749676401197,164.56424669929223,167.85553163327808,171.21264226594366,174.63689511126253,178.12963301348776,181.69222567375752,185.32607018723272,189.0325915909774,192.81324342279694,196.66950829125287,200.60289845707794,204.61495642621949,208.70725555474391,212.88140066583878,217.13902867915553,221.48180925273863,225.91144543779345,230.42967434654929,235.03826783348029,239.73903319014988,244.53381385395289,249.42449013103192,254.41297993365259,259.50123953232566,264.69126432297219,269.98508960943161,275.38479140162025,280.89248722965266,286.51033697424572,292.24054371373063,298.08535458800526,304.04706167976536,310.12800291336066,316.3305629716279,322.65717423106048,329.11031771568167,335.69252406999527,342.40637455139517,349.2545020424231,356.23959208327159,363.36438392493699,370.63167160343573,378.04430503550446,385.60519113621456,393.31729495893887,401.18364085811766,409.20731367528003,417.39145994878572,425.73928914776138,434.25407493071657,442.93915642933098,451.79793955791763,460.83389834907598,470.05057631605746,479.45158784237856,489.0406195992262,498.82143199121072,508.79786063103501,518.97381784365575,529.35329420052881,539.94036008453941,550.73916728623021,561.75395063195481,572.98902964459398,584.44881023748576,596.13778644223555,608.06054217108033,620.22175301450193]
[null,{"$f":"'Resource Options'!C17","v":"NW Wind On System (Share)"},{"$f":"'Resource Options'!Q17","v":32.25},32.895000000000003,33.552900000000001,34.223958000000003,34.908437160000005,35.606605903200006,36.318738021264004,37.045112781689284,37.786015037323068,38.541735338069529,39.31257004483092,40.098821445727538,40.900797874642095,41.718813832134941,42.553190108777635,43.404253910953194,44.272338989172255,45.157785768955712,46.060941484334826,46.98216031402152,47.921803520301957,48.880239590707994,49.857844382522153,50.8550012701726,51.872101295576037,52.909543321487561,53.967734187917323,55.047088871675669,56.148030649109181,57.270991262091364,58.416411087333188,59.58473930907985,60.776434095261457,61.991962777166684,63.231802032710021,64.496438073364232,65.786366834831512,67.102094171528137,68.444136054958705,69.813018776057874,71.209279151579025,{"$f":"$C15*AR$2/100","v":72.633464734610612},74.086134029302826,75.567856709888886,77.079213844086667,78.620798120968388,80.193214083387772,81.797078365055526,83.433019932356643,85.101680331003749,86.80371393762384,88.539788216376309,90.310583980703825,92.116795660317933,93.959131573524289,95.838314204994788,97.755080489094695,99.710182098876572,101.70438574085411,103.7384734556712,105.8132429247846,107.92950778328031,110.08809793894592,112.28985989772484,114.53565709567933,116.82637023759293,119.1628976423448,121.54615559519169,123.97707870709553,126.45662028123745,128.98575268686218,131.56546774059944,134.19677709541145,136.88071263731968,139.61832689006604,142.41069342786739,145.25890729642475,148.16408544235321]
[null,{"$f":"'Resource Options'!C18","v":"NW Wind Off System"},{"$f":"'Resource Options'!Q18","v":32.25},32.895000000000003,33.552900000000001,34.223958000000003,34.908437160000005,35.606605903200006,36.318738021264004,37.045112781689284,37.786015037323068,38.541735338069529,39.31257004483092,40.098821445727538,40.900797874642095,41.718813832134941,42.553190108777635,43.404253910953194,44.272338989172255,45.157785768955712,46.060941484334826,46.98216031402152,47.921803520301957,48.880239590707994,49.857844382522153,50.8550012701726,51.872101295576037,52.909543321487561,53.967734187917323,55.047088871675669,56.148030649109181,57.270991262091364,58.416411087333188,59.58473930907985,60.776434095261457,61.991962777166684,63.231802032710021,64.496438073364232,65.786366834831512,67.102094171528137,68.444136054958705,69.813018776057874,71.209279151579025,72.633464734610612,74.086134029302826,75.567856709888886,77.079213844086667,78.620798120968388,80.193214083387772,81.797078365055526,83.433019932356643,85.101680331003749,86.80371393762384,88.539788216376309,90.310583980703825,92.116795660317933,93.959131573524289,95.838314204994788,97.755080489094695,99.710182098876572,101.70438574085411,103.7384734556712,105.8132429247846,107.92950778328031,110.08809793894592,112.28985989772484,114.53565709567933,116.82637023759293,119.1628976423448,121.54615559519169,123.97707870709553,126.45662028123745,128.98575268686218,131.56546774059944,134.19677709541145,136.88071263731968,139.61832689006604,142.41069342786739,145.25890729642475,148.16408544235321]
[null,{"$f":"'Resource Options'!C19","v":"Wind Montana"},{"$f":"'Resource Options'!Q19","v":32.25},32.895000000000003,33.552900000000001,34.223958000000003,34.908437160000005,35.606605903200006,36.318738021264004,37.045112781689284,37.786015037323068,38.541735338069529,39.31257004483092,40.098821445727538,40.900797874642095,41.718813832134941,42.553190108777635,43.404253910953194,44.272338989172255,45.157785768955712,46.060941484334826,46.98216031402152,47.921803520301957,48.880239590707994,49.857844382522153,50.8550012701726,51.872101295576037,52.909543321487561,53.967734187917323,55.047088871675669,56.148030649109181,57.270991262091364,58.416411087333188,59.58473930907985,60.776434095261457,61.991962777166684,63.231802032710021,64.496438073364232,65.786366834831512,67.102094171528137,68.444136054958705,69.813018776057874,71.209279151579025,72.633464734610612,74.086134029302826,75.567856709888886,77.079213844086667,78.620798120968388,80.193214083387772,81.797078365055526,83.433019932356643,85.101680331003749,86.80371393762384,88.539788216376309,90.310583980703825,92.116795660317933,93.959131573524289,95.838314204994788,97.755080489094695,99.710182098876572,101.70438574085411,103.7384734556712,105.8132429247846,107.92950778328031,110.08809793894592,112.28985989772484,114.53565709567933,116.82637023759293,119.1628976423448,121.54615559519169,123.97707870709553,126.45662028123745,128.98575268686218,131.56546774059944,134.19677709541145,136.88071263731968,139.61832689006604,142.41069342786739,145.25890729642475,148.16408544235321]
[null,{"$f":"'Resource Options'!C20","v":"Off Shore Wind (Share)"},{"$f":"'Resource Options'!Q20","v":95},96.9,98.838000000000008,100.81476000000001,102.83105520000001,104.88767630400001,106.98542983008001,109.1251384266816,111.30764119521524,113.53379401911954,115.80446989950195,118.12055929749198,120.48297048344182,122.89262989311067,125.35048249097288,127.85749214079235,130.41464198360819,133.02293482328039,135.68339351974598,138.39706139014089,141.16500261794374,143.98830267030263,146.86806872370866,149.80543009818282,152.80153870014649,155.85756947414941,158.97472086363243,162.15421528090508,165.39729958652316,168.70524557825362,172.07935048981869,175.52093749961506,179.03135624960737,182.6119833745995,186.26422304209154,189.98950750293338,193.78929765299202,197.66508360605189,201.61838527817289,205.6507529837364,209.76376804341112,213.95904340427933,218.23822427236493,222.60298875781223,227.05504853296847,231.59614950362783,236.22807249370038,240.9526339435744,245.77168662244588,250.6871203548948,255.70086276199268,260.81488001723255,266.03117761757721,271.35180116992876,276.77883719332732,282.31441393719393,287.96070221593783,293.71991626025664,299.59431458546175,305.58620087717094,311.69792489471439,317.93188339260871,324.29052106046083,330.77633148167007,337.39185811130346,344.13969527352958,351.0224891790001,358.04293896258014,365.20379774183181,372.50787369666847,379.95803117060183,387.55719179401387,395.30833562989415,403.21450234249204,411.2787923893419,419.50436823712874,427.8944556018713,436.45234471390876]
[null,{"$f":"'Resource Options'!C21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'Resource Options'!Q21","v":14},14.28,14.565600000000002,14.856911999999999,15.154050240000002,15.457131244800003,15.766273869696001,16.08159934708992,16.40323133403172,16.731295960712355,17.065921879926602,17.407240317525133,17.755385123875637,18.110492826353152,18.472702682880211,18.842156736537817,19.218999871268576,19.603379868693949,19.99544746606783,20.395356415389184,20.803263543696971,21.219328814570915,21.643715390862329,22.076589698679577,22.518121492653169,22.96848392250623,23.427853600956354,23.896410672975481,24.374338886434987,24.861825664163693,25.359062177446969,25.866243420995907,26.383568289415827,26.911239655204142,27.449464448308227,27.998453737274389,28.558422812019881,29.129591268260274,29.71218309362548,30.306426755497991,30.912555290607951,31.530806396420111,32.161422524348517,32.804650974835482,33.460743994332191,34.129958874218836,34.81255805170322,35.508809212737283,36.218985396992025,36.943365104931864,37.682232407030504,38.435877055171112,39.204594596274532,39.988686488200031,40.78846021796403,41.604229422323314,42.436314010769784,43.285040290985179,44.150741096804886,45.033755918740979,45.9344310371158,46.853119657858123,47.790182051015293,48.745985692035589,49.720905405876302,50.715323513993823,51.729629984273707,52.764222583959182,53.819507035638374,54.895897176351134,55.993815119878164,57.113691422275721,58.255965250721239,59.421084555735668,60.60950624685038,61.821696371787397,63.058130299223137,64.319292905207604]
[null,{"$f":"'Resource Options'!C22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'Resource Options'!Q22","v":10.5},10.71,10.924200000000001,11.142683999999999,11.365537679999999,11.592848433600002,11.824705402272,12.06119951031744,12.302423500523789,12.548471970534266,12.799441409944952,13.055430238143849,13.316538842906727,13.582869619764862,13.85452701216016,14.131617552403362,14.414249903451433,14.702534901520464,14.996585599550873,15.296517311541889,15.60244765777273,15.914496610928184,16.232786543146748,16.557442274009681,16.888591119489874,17.226362941879671,17.570890200717269,17.922308004731612,18.280754164826245,18.64636924812277,19.019296633085222,19.399682565746929,19.787676217061868,20.183429741403106,20.587098336231168,20.998840302955795,21.41881710901491,21.847193451195206,22.284137320219109,22.729820066623493,23.184416467955966,23.648104797315085,24.121066893261386,24.603488231126612,25.095557995749147,25.597469155664129,26.109418538777412,26.631606909552961,27.164239047744019,27.7075238286989,28.261674305272876,28.826907791378336,29.403445947205899,29.99151486615002,30.591345163473026,31.203172066742486,31.827235508077337,32.463780218238888,33.113055822603663,33.775316939055735,34.450823277836854,35.139839743393594,35.842636538261466,36.559489269026692,37.290679054407221,38.036492635495371,38.797222488205279,39.57316693796939,40.364630276728775,41.171922882263353,41.995361339908619,42.835268566706787,43.691973938040931,44.565813416801745,45.457129685137787,46.36627227884054,47.29359772441736,48.239469678905706]
[null,{"$f":"'Resource Options'!C23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'Resource Options'!Q23","v":10.5},10.71,10.924200000000001,11.142683999999999,11.365537679999999,11.592848433600002,11.824705402272,12.06119951031744,12.302423500523789,12.548471970534266,12.799441409944952,13.055430238143849,13.316538842906727,13.582869619764862,13.85452701216016,14.131617552403362,14.414249903451433,14.702534901520464,14.996585599550873,15.296517311541889,15.60244765777273,15.914496610928184,16.232786543146748,16.557442274009681,16.888591119489874,17.226362941879671,17.570890200717269,17.922308004731612,18.280754164826245,18.64636924812277,19.019296633085222,19.399682565746929,19.787676217061868,20.183429741403106,20.587098336231168,20.998840302955795,21.41881710901491,21.847193451195206,22.284137320219109,22.729820066623493,23.184416467955966,23.648104797315085,24.121066893261386,24.603488231126612,25.095557995749147,25.597469155664129,26.109418538777412,26.631606909552961,27.164239047744019,27.7075238286989,{"$f":"$C21*BA$2/100","v":28.261674305272876},28.826907791378336,29.403445947205899,29.99151486615002,30.591345163473026,31.203172066742486,31.827235508077337,32.463780218238888,33.113055822603663,33.775316939055735,34.450823277836854,35.139839743393594,35.842636538261466,36.559489269026692,37.290679054407221,38.036492635495371,38.797222488205279,39.57316693796939,40.364630276728775,41.171922882263353,41.995361339908619,42.835268566706787,43.691973938040931,44.565813416801745,45.457129685137787,46.36627227884054,47.29359772441736,{"$f":"$C21*CB$2/100","v":48.239469678905706}]
[null,{"$f":"'Resource Options'!C24","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/400 MWh Lithium-ion) - Battery only"},{"$f":"'Resource Options'!Q24","v":10},10.199999999999999,10.404000000000002,10.612080000000001,10.824321600000001,11.040808031999999,11.261624192640001,11.486856676492801,11.716593810022657,11.950925686223108,12.189944199947572,12.433743083946524,12.682417945625454,12.936066304537965,13.194787630628726,13.458683383241301,13.727857050906128,14.002414191924252,14.282462475762737,14.568111725277991,14.859473959783552,15.156663438979221,15.459796707758805,15.768992641913982,16.084372494752259,16.406059944647311,16.734181143540255,17.06886476641106,17.410242061739279,17.758446902974065,18.113615841033546,18.475888157854218,18.845405921011302,19.222314039431531,19.606760320220161,19.998895526624565,20.398873437157057,20.806850905900195,21.222987924018202,21.647447682498566,22.080396636148539,22.522004568871509,22.972444660248939,23.431893553453918,23.900531424522995,24.378542053013458,24.866112894073726,25.363435151955201,25.870703854994304,26.388117932094193,26.915880290736073,27.454197896550795,28.003281854481813,28.563347491571449,29.134614441402881,29.717306730230938,30.311652864835558,30.917885922132271,31.536243640574916,32.166968513386422,32.810307883654147,33.46651404132723,34.135844322153773,34.818561208596847,35.514932432768781,36.225231081424162,36.949735703052646,37.688730417113703,38.442505025455972,39.211355125965099,39.995582228484402,40.795493873054092,41.611403750515173,42.443631825525479,43.292504462035986,44.158354551276709,45.04152164230225,45.942352075148293]
[null,{"$f":"'Resource Options'!C25","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/200 MWh Lithium-ion) - Battery only"},{"$f":"'Resource Options'!Q25","v":10},10.199999999999999,10.404000000000002,10.612080000000001,10.824321600000001,11.040808031999999,11.261624192640001,11.486856676492801,11.716593810022657,11.950925686223108,12.189944199947572,12.433743083946524,12.682417945625454,12.936066304537965,13.194787630628726,13.458683383241301,13.727857050906128,14.002414191924252,14.282462475762737,14.568111725277991,14.859473959783552,15.156663438979221,15.459796707758805,15.768992641913982,16.084372494752259,16.406059944647311,16.734181143540255,17.06886476641106,17.410242061739279,17.758446902974065,18.113615841033546,18.475888157854218,18.845405921011302,19.222314039431531,19.606760320220161,19.998895526624565,20.398873437157057,20.806850905900195,21.222987924018202,21.647447682498566,22.080396636148539,22.522004568871509,22.972444660248939,23.431893553453918,23.900531424522995,24.378542053013458,24.866112894073726,25.363435151955201,25.870703854994304,26.388117932094193,26.915880290736073,27.454197896550795,28.003281854481813,28.563347491571449,29.134614441402881,29.717306730230938,30.311652864835558,30.917885922132271,31.536243640574916,32.166968513386422,32.810307883654147,33.46651404132723,34.135844322153773,34.818561208596847,35.514932432768781,36.225231081424162,36.949735703052646,37.688730417113703,38.442505025455972,39.211355125965099,39.995582228484402,40.795493873054092,41.611403750515173,42.443631825525479,43.292504462035986,44.158354551276709,45.04152164230225,45.942352075148293]
[null,{"$f":"'Resource Options'!C26","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/100 MWh Lithium-ion) - Battery only"},{"$f":"'Resource Options'!Q26","v":10},10.199999999999999,10.404000000000002,10.612080000000001,10.824321600000001,11.040808031999999,11.261624192640001,11.486856676492801,11.716593810022657,11.950925686223108,12.189944199947572,12.433743083946524,12.682417945625454,12.936066304537965,13.194787630628726,13.458683383241301,13.727857050906128,14.002414191924252,14.282462475762737,14.568111725277991,14.859473959783552,15.156663438979221,15.459796707758805,15.768992641913982,16.084372494752259,16.406059944647311,16.734181143540255,17.06886476641106,17.410242061739279,17.758446902974065,18.113615841033546,18.475888157854218,18.845405921011302,19.222314039431531,19.606760320220161,19.998895526624565,20.398873437157057,20.806850905900195,21.222987924018202,21.647447682498566,22.080396636148539,22.522004568871509,22.972444660248939,23.431893553453918,23.900531424522995,24.378542053013458,24.866112894073726,25.363435151955201,25.870703854994304,26.388117932094193,26.915880290736073,27.454197896550795,28.003281854481813,28.563347491571449,29.134614441402881,29.717306730230938,30.311652864835558,30.917885922132271,31.536243640574916,32.166968513386422,32.810307883654147,33.46651404132723,34.135844322153773,34.818561208596847,35.514932432768781,36.225231081424162,36.949735703052646,37.688730417113703,38.442505025455972,39.211355125965099,39.995582228484402,40.795493873054092,41.611403750515173,42.443631825525479,43.292504462035986,44.158354551276709,45.04152164230225,45.942352075148293]
[null,{"$f":"'Resource Options'!C27","v":"Geothermal (Off System)"},{"$f":"'Resource Options'!Q27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resource Options'!C28","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'Resource Options'!Q28","v":54},55.08,56.18160000000001,57.305232000000004,58.451336640000001,59.6203633728,60.812770640256005,62.029026053061123,63.269606574122342,{"$f":"$C26*L$2/100","v":64.534998705604792},65.825698679716893,67.142212653311233,68.485056906377451,69.854758044505019,71.251853205395108,72.676890269503019,74.130428074893089,75.613036636390959,77.125297369118783,78.66780331650115,80.241159382831171,81.845982570487806,83.482902221897547,85.152560266335513,86.855611471662215,88.592723701095451,90.364578175117373,92.171869738619719,94.015307133392113,95.895613276059962,97.813525541581143,99.769796052412772,101.76519197346104,103.80049581293025,105.87650572918886,107.99403584377265,110.1539165606481,112.35699489186106,114.60413478969829,116.89621748549226,119.2341418352021,121.61882467190615,124.05120116534427,126.53222518865115,129.06286969242419,131.64412708627265,134.27700962799813,136.96254982055808,139.70180081696924,142.49583683330863,145.34575356997479,148.2526686413743,151.21772201420177,154.24207645448584,157.32691798357556,160.47345634324708,163.68292547011202,166.95658397951428,170.29571565910456,173.70162997228664,177.1756625717324,180.71917582316703,184.33355933963037,188.02023052642301,191.78063513695142,195.61624783969049,199.5285727964843,203.51914425241401,207.58952713746228,211.74131768021155,215.97614403381576,220.2956669144921,224.70158025278192,229.19561185783758,233.77952409499434,238.45511457689423,243.22421686843211,248.08870120580076]
[null,{"$f":"'Resource Options'!C29","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'Resource Options'!Q29","v":106},{"$f":"$C27*D$2/100","v":108.12},110.2824,112.48804799999999,114.73780896,117.03256513920002,119.373216441984,121.7606807708237,124.19589438624016,126.67981227396496,129.21340851944427,131.79767668983314,134.43363022362982,137.12230282810245,139.86474888466446,142.66204386235776,145.51528473960494,148.42559043439707,151.394102243085,154.42198428794669,157.51042397370563,160.66063245317977,163.87384510224337,167.1513220042882,170.49434844437397,173.90423541326146,177.38232012152673,180.92996652395723,184.54856585443633,188.23953717152511,192.00432791495561,195.84441447325469,{"$f":"$C27*AI$2/100","v":199.76130276271982},203.75652881797421,207.83165939433368,211.9882925822204,216.22805843386479,220.55261960254208,224.96367199459294,229.46294543448479,234.05220434317448,238.733248430038,243.50791339863878,248.37807166661153,253.34563309994374,258.41254576194262,263.58079667718152,268.85241261072514,274.22946086293962,279.71405008019838,285.30833108180235,291.01449770343845,296.83478765750721,302.77148341065737,308.82691307887052,315.00345134044795,321.30352036725691,327.72959077460212,334.28418259009413,340.969866241896,347.78926356673395,354.74504883806861,361.83994981483005,369.07674881112661,376.45828378734916,383.98744946309614,391.66719845235804,399.50054242140527,407.49055326983341,415.64036433523006,423.95317162193464,432.43223505437339,441.08087975546084,449.90249735057006,458.90054729758145,468.07855824353311,477.44012940840383,486.98893199657186]
[null,{"$f":"'Resource Options'!C30","v":"4hr Lithium-Ion"},{"$f":"'Resource Options'!Q30","v":48.510000000000005},49.480200000000004,50.469804000000011,51.479200080000012,52.508784081600005,53.558959763232018,54.630138958496644,55.722741737666581,56.837196572419913,57.973940503868306,59.13341931394568,60.3160877002246,61.522409454229091,62.752857643313675,64.007914796179946,65.288073092103545,66.593834553945626,67.925711245024544,69.284225469925047,70.669909979323535,72.083308178910016,73.524974342488221,74.995473829337982,76.495383305924733,78.025290972043237,79.5857967914841,81.177512727313783,82.801062981860056,84.457084241497256,86.146225926327205,87.869150444853744,89.626533453750824,91.419064122825844,93.247445405282363,95.112394313388009,97.014642199655768,98.954935043648888,100.93403374452186,102.95271441941232,105.01176870780054,107.11200408195657,109.2542441635957,111.43932904686763,113.66811562780497,115.94147794036105,118.26030749916828,120.62551364915166,123.03802392213468,125.49878440057739,128.00876008858893,130.56893529036068,133.18031399616791,135.84392027609127,138.56079868161311,141.33201465524539,144.15865494835032,147.04182804731732,149.98266460826369,152.98231790042894,156.04196425843753,159.16280354360629,162.34605961447841,165.592980806768,168.90484042290333,172.28293723136139,175.72859597598864,179.24316789550841,182.8280312534186,186.48459187848698,190.21428371605671,194.01856939037785,197.89894077818542,201.85691959374913,205.89405798562413,210.01193914533658,214.21217792824334,218.4964214868082,222.86634991654438]
[null,{"$f":"'Resource Options'!C31","v":"8hr Lithium-Ion"},{"$f":"'Resource Options'!Q31","v":89.258400000000023},91.043568000000036,92.864439360000034,94.721728147200025,96.616162710144039,98.548485964346909,100.51945568363384,102.52984479730652,104.58044169325265,106.67205052711772,108.80549153766007,110.98160136841327,113.20123339578154,115.46525806369718,117.77456322497112,120.13005448947055,122.53265557925997,124.98330869084519,127.4829748646621,130.03263436195533,132.63328704919445,135.28595279017836,137.9916718459819,140.75150528290155,143.56653538855957,146.43786609633077,149.36662341825738,152.35395588662254,155.40103500435495,158.50905570444206,161.67923681853091,164.91282155490154,168.21107798599959,171.57529954571956,175.00680553663398,178.50694164736666,182.07708048031401,185.71862208992025,189.43299453171869,193.22165442235305,{"$f":"$C29*AQ$2/100","v":197.08608751080013},201.02780926101613,205.04836544623646,209.14933275516117,213.3323194102644,217.59896579846969,221.95094511443909,226.38996401672787,230.91776329706241,235.53611856300367,240.2468409342637,245.05177775294902,249.95281330800796,254.95186957416817,260.05090696565156,265.25192510496458,270.55696360706389,275.96810287920522,281.48746493678931,287.11721423552513,292.85955852023557,298.71674969064031,304.69108468445313,310.78490637814218,317.00060450570504,323.34061659581914,329.80742892773554,336.40357750629022,343.13164905641605,349.99428203754439,356.99416767829536,364.13405103186125,371.41673205249839,378.84506669354846,386.42196802741944,394.15040738796779,402.03341553572716,410.07408384644174]
[null,{"$f":"'Resource Options'!C32","v":"16hr Lithium-Ion"},{"$f":"'Resource Options'!Q32","v":155.232},158.33664000000002,161.50337280000002,164.73344025599999,168.02810906112001,171.38867124234241,174.81644466718924,178.31277356053303,181.8790290317437,185.51660961237857,189.22694180462614,193.0114806407187,196.87171025353305,200.80914445860373,204.82532734777581,208.92183389473135,213.10027057262599,217.36227598407851,221.70952150376013,226.14371193383531,230.66658617251204,235.27991789596229,239.98551625388151,244.78522657895911,249.6809311105383,254.67454973274909,259.76804072740407,264.96340154195218,270.26266957279114,275.667922964247,281.18128142353197,286.80490705200259,292.54100519304268,298.39182529690351,304.35966180284163,310.44685503889849,316.65579213967641,322.98890798246993,329.44868614211936,336.03765986496177,342.75841306226096,349.6135813235062,356.60585294997634,363.73797000897582,371.01272940915538,378.43298399733845,386.00164367728524,393.72167655083098,401.5961100818476,409.62803228348452,417.8205929291542,426.1770047877373,434.70054488349206,443.3945557811619,452.26244689678521,461.30769583472096,470.53384975141535,479.94452674644373,489.54341728137251,499.33428562699999,509.32097133953999,519.5073907663309,529.8975385816575,540.49548935329062,551.30539914035637,562.33150712316365,573.57813726562688,585.04970001093943,596.75069401115832,608.68570789138141,620.85942204920912,633.27661049019332,645.94214269999713,658.86098555399712,672.03820526507695,685.47896937037865,699.18854875778618,713.17231973294201]
[null,{"$f":"'Resource Options'!C33","v":"4 hr Vanadium Flow Battery"},{"$f":"'Resource Options'!Q33","v":57.150800000000011},58.293816000000014,59.459692320000016,60.648886166400018,61.861863889728014,63.099101167522576,64.361083190873032,65.64830485469048,66.9612709517843,68.300496370819985,69.666506298236385,71.059836424201109,72.481033152685143,73.93065381573885,75.409266892053623,76.917452229894693,78.4558012744926,80.024917299982462,81.625415645982116,83.257923958901756,84.923082438079803,86.621544086841382,88.353974968578228,90.121054467949776,91.923475557308777,93.761945068454949,95.637183969824051,97.549927649220535,99.500926202204937,101.49094472624904,103.52076362077402,105.59117889318949,107.7030024710533,109.85706252047437,112.05420377088384,114.29528784630155,116.58119360322756,118.91281747529212,121.29107382479796,123.71689530129393,126.1912332073198,128.71505787146623,131.28935902889555,133.91514620947345,136.59344913366292,139.32531811633618,142.1118244786629,144.95406096823615,147.85314218760087,150.81020503135289,153.82640913197994,156.90293731461955,160.04099606091194,163.24181598213019,166.50665230177282,169.83678534780825,173.23352105476445,176.69819147585974,180.23215530537695,183.83679841148449,187.51353437971414,191.26380506730845,195.08908116865462,198.99086279202774,202.97068004786826,207.03009364882564,211.17069552180214,215.39410943223822,219.70199162088298,224.09603145330067,228.57795208236669,233.14951112401403,237.81250134649429,242.56875137342419,247.42012640089266,252.36852892891056,257.41589950748875,262.56421749763854]
[null,{"$f":"'Resource Options'!C34","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'Resource Options'!Q34","v":64.295000000000002},65.5809,66.89251800000001,68.23036836,69.594975727200008,70.986875241744016,72.406612746578887,73.854745001510466,75.331839901540675,76.838476699571487,78.375246233562919,79.942751158234174,81.541606181398862,83.172438305026844,84.835887071127388,86.532604812549948,88.26325690880094,90.028522046976974,91.829092487916512,93.665674337674844,95.538987824428347,97.449767580916927,99.398762932535249,101.38673819118596,103.41447295500967,105.48276241410987,107.59241766239207,109.74426601563991,111.9391513359527,114.17793436267176,116.4614930499252,118.79072291092369,121.16653736914218,123.58986811652501,126.06166547885552,128.58289878843266,131.15455676420129,133.77764789948532,136.45320085747503,139.18226487462454,141.96591017211705,144.80522837555935,147.70133294307055,150.65535960193199,153.66846679397059,156.74183612985001,159.87667285244703,163.07420630949596,166.33569043568588,169.6624042443996,173.0556523292876,176.51676537587332,180.04710068339082,183.64804269705863,187.32100355099982,191.06742362201982,194.88877209446022,198.78654753634947,202.76227848707643,206.81752405681797,210.95387453795433,215.17295202871344,219.47641106928771,223.86593929067345,228.34325807648693,232.91012323801667,237.568325702777,242.31969221683255,247.16608606116924,252.10940778239262,257.15159593804049,262.2946278568013,267.54052041393732,272.8913308222161,278.34915743866037,283.91614058743363,289.5944633991823,295.38635266716591]
[null,{"$f":"'Resource Options'!C35","v":"Hydrogen Fuel Cell with 40 hrs Storage "},{"$f":"'Resource Options'!Q35","v":159.81843400447426},163.01480268456373,166.27509873825502,169.6006007130201,172.99261272728054,176.45246498182615,179.98151428146267,183.58114456709191,187.25276745843377,190.99782280760243,194.81777926375449,198.71413484902959,202.68841754601016,206.74218589693038,210.877029614869,215.09457020716638,219.39646161130975,223.78439084353596,228.26007866040669,232.82528023361479,237.4817858382871,242.23142155505286,247.07604998615392,252.017570985877,257.05792240559452,262.19908085370645,267.44306247078055,272.79192372019617,278.24776219460006,283.81271743849209,289.48897178726196,295.27875122300719,301.18432624746731,307.20801277241668,313.35217302786504,319.61921648842235,326.0116008181908,332.53183283455456,339.18246949124574,345.96611888107066,352.88544125869208,359.94315008386593,367.14201308554323,374.4848533472541,381.97455041419909,389.61404142248313,397.40632225093282,405.35444869595153,413.46153766987044,421.73076842326788,430.16538379173323,438.76869146756792,447.54406529691931,456.49494660285768,465.62484553491487,474.93734244561318,484.43608929452552,494.12481108041607,504.00730730202434,514.08745344806482,524.36920251702611,534.85658656736666,545.55371829871399,556.46479266468828,567.59408851798207,578.94597028834175,590.52488969410854,602.33538748799083,614.3820952377506,626.6697371425056,639.20313188535579,651.98719452306284,665.02693841352414,678.32747718179462,691.89402672543065,705.73190725993913,719.84654540513804,734.24347631324088]
[null,{"$f":"'Resource Options'!C36","v":"Hydrogen Gas Tubine with 40 hrs Storage"},{"$f":"'Resource Options'!Q36","v":4.8},4.8959999999999999,4.9939200000000001,5.0937983999999998,5.1956743679999997,5.2995878553600004,5.4055796124672,5.5136912047165438,5.6239650288108747,5.7364443293870924,5.8511732159748355,5.9681966802943318,6.0875606139002185,6.2093118261782232,6.3334980627017874,6.4601680239558235,6.5893713844349406,6.7211588121236403,6.8555819883661124,6.9926936281334351,7.1325475006961039,7.2751984507100271,7.4207024197242264,7.5691164681187111,7.7204987974810857,7.8749087734307075,8.0324069488993217,8.1930550878773083,8.3569161896348536,8.5240545134275507,8.694535603696103,8.8684263157700247,9.0457948420854262,9.2267107389271334,9.4112449537056779,9.5994698527797908,9.7914592498353858,9.9872884348320934,10.187034203528736,10.390774887599312,10.598590385351297,10.810562193058324,11.026773436919491,11.247308905657881,11.472255083771039,11.701700185446459,11.935734189155387,12.174448872938497,12.417937850397266,12.666296607405211,12.919622539553313,13.178014990344382,13.441575290151269,13.710406795954295,13.984614931873383,14.264307230510852,14.54959337512107,14.84058524262349,15.137396947475962,15.440144886425481,15.748947784153989,16.063926739837072,16.385205274633812,16.712909380126487,17.047167567729016,17.388110919083598,17.735873137465273,18.090590600214579,18.45240241221887,18.821450460463247,19.197879469672511,19.581837059065961,19.97347380024728,20.372943276252229,20.780402141777273,21.19601018461282,21.619930388305079,{"$f":"$C34*CB$2/100","v":22.052328996071179}]
[null,{"$f":"'Resource Options'!C37","v":"Liquid Air"},{"$f":"'Resource Options'!Q37","v":25.51},26.020199999999999,26.540604000000002,27.071416080000002,27.612844401600004,28.165101289632002,28.728403315424643,29.302971381733137,29.889030809367799,30.486811425555157,31.096547654066256,31.718478607147585,32.35284817929054,32.999905142876351,33.659903245733879,34.333101310648559,35.01976333686153,35.720158603598769,36.434561775670744,37.163253011184153,37.906518071407838,38.664648432835996,39.437941401492715,40.226700229522571,41.031234234113029,41.851858918795287,42.688896097171188,43.542674019114614,44.413527499496901,45.301798049486841,46.207834010476581,47.131990690686109,48.074630504499837,49.036123114589834,50.016845576881636,51.017182488419266,52.037526138187651,53.078276660951403,54.139842194170434,55.222639038053849,56.327091818814921,57.453633655191226,58.602706328295042,59.774760454860953,60.97025566395817,62.189660777237329,63.433453992782077,64.702123072637718,65.996165534090466,67.316088844772281,68.662410621667718,70.035658834101085,71.436372010783103,72.86509945099877,74.322401440018751,75.808849468819133,77.325026458195509,78.871526987359445,80.448957527106629,82.057936677648755,83.699095411201725,85.373077319425775,87.08053886581429,88.822149643130572,90.598592635993171,92.41056448871305,94.258775778487305,96.143951294057061,98.066830319938205,100.02816692633698,102.02873026486371,104.06930487016099,106.1506909675642,108.2737047869155,110.43917888265382,112.6479624603069,114.90092170951304,117.1989401437033]
[null,{"$f":"'Resource Options'!C38","v":"Pumped Hydro (16 hr/ 100 MW)"},{"$f":"'Resource Options'!Q38","v":15.31},15.616200000000001,15.928524000000003,16.247094480000001,16.572036369599999,16.903477096992003,17.24154663893184,17.586377571710479,17.938105123144688,18.296867225607581,18.662804570119732,19.036060661522129,19.416781874752573,19.805117512247627,20.201219862492579,20.605244259742431,21.017349144937281,21.437696127836031,21.86645005039275,22.303779051400603,22.749854632428619,23.204851725077191,23.668948759578733,24.142327734770305,24.625174289465711,25.117677775255029,25.620031330760131,26.132431957375335,26.65508059652284,27.188182208453295,27.73194585262236,28.286584769674811,28.852316465068306,29.429362794369673,30.017950050257067,30.618309051262209,31.230675232287453,31.855288736933204,32.492394511671868,33.142242401905307,33.805087249943412,34.481188994942279,35.170812774841131,35.874229030337951,36.591713610944709,37.323547883163599,38.070018840826876,38.831419217643415,39.608047601996283,40.400208554036205,41.20821272511693,42.032376979619265,42.873024519211647,43.730485009595888,44.605094709787807,45.497196603983568,46.407140536063245,47.335283346784507,48.281989013720207,49.247628793994608,50.232581369874495,51.237232997271995,52.261977657217429,53.307217210361777,54.373361554569009,55.460828785660397,56.570045361373602,57.701446268601082,58.855475193973106,60.03258469785257,61.233236391809626,62.457901119645811,63.70705914203873,64.981200324879509,66.280824331377104,67.606440818004643,68.958569634364736,70.337741027052033]
[null,{"$f":"'Resource Options'!C39","v":"Pumped Hyrdo (24 hr/ 100 MW)"},{"$f":"'Resource Options'!Q39","v":15.31},15.616200000000001,15.928524000000003,16.247094480000001,16.572036369599999,16.903477096992003,17.24154663893184,17.586377571710479,17.938105123144688,18.296867225607581,18.662804570119732,19.036060661522129,19.416781874752573,19.805117512247627,20.201219862492579,20.605244259742431,21.017349144937281,21.437696127836031,21.86645005039275,22.303779051400603,22.749854632428619,23.204851725077191,23.668948759578733,24.142327734770305,24.625174289465711,25.117677775255029,25.620031330760131,26.132431957375335,26.65508059652284,27.188182208453295,27.73194585262236,28.286584769674811,28.852316465068306,29.429362794369673,30.017950050257067,30.618309051262209,31.230675232287453,31.855288736933204,32.492394511671868,33.142242401905307,33.805087249943412,34.481188994942279,35.170812774841131,35.874229030337951,36.591713610944709,37.323547883163599,38.070018840826876,38.831419217643415,39.608047601996283,40.400208554036205,41.20821272511693,42.032376979619265,42.873024519211647,43.730485009595888,44.605094709787807,45.497196603983568,46.407140536063245,47.335283346784507,48.281989013720207,49.247628793994608,50.232581369874495,51.237232997271995,52.261977657217429,53.307217210361777,54.373361554569009,55.460828785660397,56.570045361373602,57.701446268601082,58.855475193973106,60.03258469785257,61.233236391809626,62.457901119645811,63.70705914203873,64.981200324879509,66.280824331377104,67.606440818004643,68.958569634364736,70.337741027052033]
[null,{"$f":"'Resource Options'!C40","v":"Pumped Hydro (70 hr/ 500 MW share)"},{"$f":"'Resource Options'!Q40","v":15.31},15.616200000000001,15.928524000000003,16.247094480000001,16.572036369599999,16.903477096992003,17.24154663893184,17.586377571710479,17.938105123144688,18.296867225607581,18.662804570119732,19.036060661522129,19.416781874752573,19.805117512247627,20.201219862492579,20.605244259742431,21.017349144937281,21.437696127836031,21.86645005039275,22.303779051400603,22.749854632428619,23.204851725077191,23.668948759578733,24.142327734770305,24.625174289465711,25.117677775255029,25.620031330760131,26.132431957375335,26.65508059652284,27.188182208453295,27.73194585262236,28.286584769674811,28.852316465068306,29.429362794369673,30.017950050257067,30.618309051262209,31.230675232287453,31.855288736933204,32.492394511671868,33.142242401905307,33.805087249943412,34.481188994942279,35.170812774841131,35.874229030337951,36.591713610944709,37.323547883163599,38.070018840826876,38.831419217643415,39.608047601996283,40.400208554036205,41.20821272511693,42.032376979619265,42.873024519211647,43.730485009595888,44.605094709787807,45.497196603983568,46.407140536063245,47.335283346784507,48.281989013720207,49.247628793994608,50.232581369874495,51.237232997271995,52.261977657217429,53.307217210361777,54.373361554569009,55.460828785660397,56.570045361373602,57.701446268601082,58.855475193973106,60.03258469785257,61.233236391809626,62.457901119645811,63.70705914203873,64.981200324879509,66.280824331377104,67.606440818004643,68.958569634364736,70.337741027052033]
[null,{"$f":"'Resource Options'!C41","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},{"$f":"'Resource Options'!Q41","v":15.31},15.616200000000001,15.928524000000003,16.247094480000001,16.572036369599999,16.903477096992003,17.24154663893184,17.586377571710479,17.938105123144688,18.296867225607581,18.662804570119732,19.036060661522129,19.416781874752573,19.805117512247627,20.201219862492579,20.605244259742431,21.017349144937281,21.437696127836031,21.86645005039275,22.303779051400603,22.749854632428619,23.204851725077191,23.668948759578733,24.142327734770305,24.625174289465711,25.117677775255029,25.620031330760131,26.132431957375335,26.65508059652284,27.188182208453295,27.73194585262236,28.286584769674811,28.852316465068306,29.429362794369673,30.017950050257067,30.618309051262209,31.230675232287453,31.855288736933204,32.492394511671868,33.142242401905307,33.805087249943412,34.481188994942279,35.170812774841131,35.874229030337951,36.591713610944709,37.323547883163599,38.070018840826876,38.831419217643415,39.608047601996283,40.400208554036205,41.20821272511693,42.032376979619265,42.873024519211647,43.730485009595888,44.605094709787807,45.497196603983568,46.407140536063245,47.335283346784507,48.281989013720207,49.247628793994608,50.232581369874495,51.237232997271995,52.261977657217429,53.307217210361777,54.373361554569009,55.460828785660397,56.570045361373602,57.701446268601082,58.855475193973106,60.03258469785257,61.233236391809626,62.457901119645811,63.70705914203873,64.981200324879509,66.280824331377104,67.606440818004643,68.958569634364736,70.337741027052033]
[null,{"$f":"'Resource Options'!C42","v":"Pumped Hydro (12 hr/ 1200 MW share)"},{"$f":"'Resource Options'!Q42","v":15.31},15.616200000000001,15.928524000000003,16.247094480000001,16.572036369599999,16.903477096992003,17.24154663893184,17.586377571710479,17.938105123144688,18.296867225607581,18.662804570119732,19.036060661522129,19.416781874752573,19.805117512247627,20.201219862492579,20.605244259742431,21.017349144937281,21.437696127836031,21.86645005039275,22.303779051400603,22.749854632428619,23.204851725077191,23.668948759578733,24.142327734770305,24.625174289465711,25.117677775255029,25.620031330760131,26.132431957375335,26.65508059652284,27.188182208453295,27.73194585262236,28.286584769674811,28.852316465068306,29.429362794369673,30.017950050257067,30.618309051262209,31.230675232287453,31.855288736933204,32.492394511671868,33.142242401905307,33.805087249943412,34.481188994942279,35.170812774841131,35.874229030337951,36.591713610944709,37.323547883163599,38.070018840826876,38.831419217643415,39.608047601996283,40.400208554036205,41.20821272511693,42.032376979619265,42.873024519211647,43.730485009595888,44.605094709787807,45.497196603983568,46.407140536063245,47.335283346784507,48.281989013720207,49.247628793994608,50.232581369874495,51.237232997271995,52.261977657217429,53.307217210361777,54.373361554569009,55.460828785660397,56.570045361373602,57.701446268601082,58.855475193973106,60.03258469785257,61.233236391809626,62.457901119645811,63.70705914203873,64.981200324879509,66.280824331377104,67.606440818004643,68.958569634364736,70.337741027052033]
[null,{"$f":"'Resource Options'!C43","v":"Pumped Hydro (10 hr/ 400 MW)"},{"$f":"'Resource Options'!Q43","v":15.31},15.616200000000001,15.928524000000003,16.247094480000001,16.572036369599999,16.903477096992003,17.24154663893184,17.586377571710479,{"$f":"$C41*K$2/100","v":17.938105123144688},18.296867225607581,18.662804570119732,19.036060661522129,19.416781874752573,19.805117512247627,20.201219862492579,20.605244259742431,21.017349144937281,21.437696127836031,21.86645005039275,22.303779051400603,22.749854632428619,23.204851725077191,23.668948759578733,24.142327734770305,24.625174289465711,25.117677775255029,25.620031330760131,26.132431957375335,26.65508059652284,27.188182208453295,27.73194585262236,28.286584769674811,28.852316465068306,29.429362794369673,30.017950050257067,30.618309051262209,31.230675232287453,31.855288736933204,32.492394511671868,33.142242401905307,33.805087249943412,34.481188994942279,35.170812774841131,35.874229030337951,36.591713610944709,37.323547883163599,38.070018840826876,38.831419217643415,39.608047601996283,40.400208554036205,41.20821272511693,42.032376979619265,{"$f":"$C41*BC$2/100","v":42.873024519211647},43.730485009595888,44.605094709787807,45.497196603983568,46.407140536063245,47.335283346784507,48.281989013720207,49.247628793994608,50.232581369874495,51.237232997271995,52.261977657217429,53.307217210361777,54.373361554569009,55.460828785660397,56.570045361373602,57.701446268601082,58.855475193973106,60.03258469785257,61.233236391809626,62.457901119645811,63.70705914203873,64.981200324879509,66.280824331377104,67.606440818004643,68.958569634364736,70.337741027052033]
[null,{"$f":"'Resource Options'!C44","v":"Wood Biomass"},{"$f":"'Resource Options'!Q44","v":26},26.52,27.0504,27.591408000000001,28.143236160000001,28.706100883200001,29.280222900864,29.86582735888128,30.463143906058907,31.072406784180085,31.693854919863689,32.32773201826096,32.974286658626184,33.633772391798715,34.306447839634686,34.992576796427379,35.692428332355931,36.406276899003053,{"$f":"$C42*U$2/100","v":37.134402436983116},37.877090485722775,38.634632295437228,39.407324941345976,40.195471440172895,40.999380868976353,41.819368486355877,42.655755856082997,43.508870973204665,44.379048392668757,45.266629360522131,46.171961947732569,47.095401186687219,48.037309210420965,48.99805539462939,49.978016502521974,50.977576832572424,51.997128369223873,53.037070936608345,54.097812355340508,55.179768602447318,56.283363974496268,57.409031253986193,58.557211879065925,59.728356116647248,60.922923238980182,62.141381703759791,63.384209337834982,64.651893524591685,65.944931395083529,67.263830022985189,68.609106623444902,69.981288755913795,71.380914531032062,72.808532821652705,74.264703478085764,75.749997547647496,77.264997498600437,78.810297448572456,80.386503397543905,81.994233465494787,83.63411813480468,85.306800497500774,87.012936507450789,88.753195237599812,90.528259142351814,92.338824325198843,94.185600811702827,96.069312827936884,97.990699084495631,99.950513066185536,101.94952332750925,103.98851379405946,106.06828406994063,108.18964975133945,110.35344274636624,112.56051160129357,114.81172183331944,117.10795626998585,119.45011539538555]
[null,{"$f":"'Resource Options'!C45","v":"Rathdrum Supplemental Compression to CT"},{"$f":"'Resource Options'!Q45","v":4.08},4.1616,4.2448319999999997,4.3297286399999999,4.4163232128000001,4.5046496770560003,4.5947426705971202,4.686637524009063,4.7803702744892442,4.8759776799790293,4.9734972335786098,5.072967178250182,5.1744265218151861,5.2779150522514895,5.3834733532965195,5.4911428203624508,5.6009656767697003,5.7129849903050944,5.8272446901111961,5.9437895839134205,6.0626653755916893,6.1839186831035224,6.3075970567655926,6.4337489979009046,6.5624239778589235,6.6936724574161017,6.8275459065644233,6.9640968246957122,7.1033787611896262,7.2454463364134192,7.3903552631416867,7.5381623684045209,7.6889256157726118,7.8427041280880641,{"$f":"$C43*AK$2/100","v":7.999558210649826},8.1595493748628218,8.3227403623600793,8.4891951696072798,8.6589790729994256,8.8321586544594144,9.0088018275486039,9.1889778640995754,9.3727574213815679,9.5602125698091989,9.7514168212053818,9.9464451576294906,10.14537406078208,10.348281541997721,10.555247172837676,10.76635211629443,10.981679158620318,11.201312741792725,11.425338996628579,11.653845776561152,11.886922692092377,12.124661145934224,12.36715436885291,12.614497456229968,12.866787405354566,13.124123153461658,13.386605616530892,13.65433772886151,13.92742448343874,14.205972973107514,14.490092432569666,14.779894281221059,15.075492166845482,15.377002010182391,15.684542050386039,15.998232891393762,16.318197549221637,16.64456150020607,16.977452730210192,17.317001784814394,17.663341820510684,18.016608656920898,18.376940830059315,18.744479646660501]
[null,{"$f":"'Resource Options'!C46","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'Resource Options'!Q46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resource Options'!C47","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"'Resource Options'!Q47","v":2.04},2.0808,2.1224159999999999,2.16486432,2.2081616064,2.2523248385280001,2.2973713352985601,2.3433187620045315,2.3901851372446221,2.4379888399895147,2.4867486167893049,2.536483589125091,2.5872132609075931,2.6389575261257447,2.6917366766482598,2.7455714101812254,2.8004828383848501,2.8564924951525472,2.913622345055598,2.9718947919567102,3.0313326877958446,3.0919593415517612,3.1537985283827963,3.2168744989504523,3.2812119889294618,3.3468362287080509,3.4137729532822116,3.4820484123478561,3.5516893805948131,3.6227231682067096,3.6951776315708433,3.7690811842022605,3.8444628078863059,3.921352064044032,3.999779105324913,4.0797746874314109,4.1613701811800397,4.2445975848036399,4.3294895364997128,4.4160793272297072,4.504400913774302,4.5944889320497877,4.6863787106907839,4.7801062849045994,4.8757084106026909,4.9732225788147453,5.0726870303910401,5.1741407709988607,5.2776235864188381,5.3831760581472148,5.4908395793101592,5.6006563708963624,5.7126694983142894,5.8269228882805759,5.9434613460461883,6.0623305729671122,6.1835771844264551,6.3072487281149838,6.4333937026772832,6.5620615767308292,6.6933028082654458,6.8271688644307549,6.96371224171937,7.1029864865537569,7.245046216284833,7.3899471406105297,7.537746083422741,7.6885010050911955,7.8422710251930194,7.9991164456968811,8.1590987746108183,8.3222807501030349,8.4887263651050961,8.6585008924071971,8.8316709102553421,9.0083043284604489,9.1884704150296574,9.3722398233302506]
[null,{"$f":"'Resource Options'!C48","v":"Kettle Falls Turbine Generator Upgrade"},{"$f":"'Resource Options'!Q48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C46*CB$2/100","v":0}]
[null,{"$f":"'Resource Options'!C49","v":"Long Lake 2nd Powerhouse "},{"$f":"'Resource Options'!Q49","v":8.98},9.1596000000000011,9.3427920000000011,9.5296478400000009,9.7202407968000006,9.9146456127360008,10.112938524990721,10.315197295490536,10.521501241400347,10.731931266228353,10.946569891552919,11.165501289383979,11.38881131517166,11.616587541475093,11.848919292304595,12.085897678150687,12.327615631713702,12.574167944347979,12.825651303234938,13.082164329299635,13.34380761588563,13.610683768203344,13.882897443567408,14.160555392438757,14.443766500287531,14.732641830293282,15.027294666899149,15.327840560237131,15.634397371441873,15.947085318870711,16.266027025248128,16.591347565753086,16.923174517068151,17.261638007409516,17.606870767557705,17.95900818290886,18.318188346567037,18.684552113498377,19.058243155768345,19.439408018883711,19.828196179261386,20.224760102846616,20.629255304903548,21.041840411001616,21.46267721922165,21.891930763606084,22.329769378878208,22.776364766455771,23.231892061784883,23.696529903020583,24.170460501080992,24.653869711102615,25.146947105324667,25.649886047431163,26.162883768379789,26.686141443747385,27.219864272622335,27.764261558074782,28.319546789236277,28.885937725021005,29.463656479521422,30.052929609111853,30.653988201294091,31.267067965319974,31.892409324626371,32.530257511118904,33.18086266134128,33.844479914568105,34.521369512859472,35.211796903116664,35.916032841178996,36.634353498002575,37.367040567962626,38.114381379321884,38.876669006908315,39.654202387046489,40.447286434787422,41.256232163483162]
[null,{"$f":"'Resource Options'!C50","v":"Cabinet Gorge 2nd Powerhouse"},{"$f":"'Resource Options'!Q50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Variable O&M","index":17,"n_rows":49,"n_cols":79,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
["Variable O&M ($/MWh)"]
["Inflator (IHS assumption)",{"$f":"'Capital Costs'!B102","v":100},{"$f":"'Capital Costs'!C102","v":102},{"$f":"'Capital Costs'!D102","v":104.04},{"$f":"'Capital Costs'!E102","v":106.1208},{"$f":"'Capital Costs'!F102","v":108.243216},{"$f":"'Capital Costs'!G102","v":110.40808032000001},{"$f":"'Capital Costs'!H102","v":112.61624192640001},{"$f":"'Capital Costs'!I102","v":114.868566764928},{"$f":"'Capital Costs'!J102","v":117.16593810022657},{"$f":"'Capital Costs'!K102","v":119.5092568622311},{"$f":"'Capital Costs'!L102","v":121.89944199947573},{"$f":"'Capital Costs'!M102","v":124.33743083946524},{"$f":"'Capital Costs'!N102","v":126.82417945625456},{"$f":"'Capital Costs'!O102","v":129.36066304537965},{"$f":"'Capital Costs'!P102","v":131.94787630628724},{"$f":"'Capital Costs'!Q102","v":134.58683383241299},{"$f":"'Capital Costs'!R102","v":137.27857050906127},{"$f":"'Capital Costs'!S102","v":140.02414191924251},{"$f":"'Capital Costs'!T102","v":142.82462475762736},{"$f":"'Capital Costs'!U102","v":145.6811172527799},{"$f":"'Capital Costs'!V102","v":148.59473959783551},{"$f":"'Capital Costs'!W102","v":151.56663438979223},{"$f":"'Capital Costs'!X102","v":154.59796707758807},{"$f":"X2/W2*X2","v":157.68992641913982},{"$f":"Y2/X2*Y2","v":160.84372494752262},164.06059944647308,167.34181143540255,170.68864766411059,174.1024206173928,177.58446902974066,181.13615841033547,184.75888157854217,188.45405921011303,192.22314039431529,196.06760320220161,199.98895526624565,203.98873437157056,208.06850905900197,212.22987924018202,216.47447682498566,220.80396636148538,225.22004568871509,229.72444660248939,234.31893553453918,239.00531424522995,{"$f":"AT2/AS2*AT2","v":243.78542053013456},248.66112894073726,253.63435151955201,258.70703854994304,263.8811793209419,269.15880290736072,274.54197896550795,280.0328185448181,285.63347491571449,291.3461444140288,297.17306730230939,303.1165286483556,309.17885922132274,315.36243640574918,321.66968513386416,328.10307883654144,334.6651404132723,341.35844322153775,348.1856120859685,355.14932432768785,362.25231081424164,369.49735703052647,376.88730417113703,384.42505025455978,392.11355125965099,399.95582228484403,407.9549387305409,416.11403750515171,424.43631825525478,432.92504462035987,441.5835455127671,450.41521642302246,459.4235207514829]
[]
["Plant",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
[{"$f":"'Resource Options'!C7","v":"GE- 7E.03 Simple Cycle"},{"$f":"'Resource Options'!R7","v":4},{"$f":"$B5*C$2/100","v":4.08},{"$f":"$B5*D$2/100","v":4.1616},4.2448319999999997,4.3297286399999999,4.4163232128000001,4.5046496770560003,4.5947426705971202,4.686637524009063,4.7803702744892442,4.8759776799790293,4.9734972335786098,5.072967178250182,5.1744265218151861,5.2779150522514895,5.3834733532965195,5.4911428203624508,5.6009656767697003,{"$f":"$B5*T$2/100","v":5.7129849903050944},5.8272446901111961,5.9437895839134205,6.0626653755916893,6.1839186831035224,6.3075970567655926,6.4337489979009046,6.5624239778589235,6.6936724574161017,6.8275459065644233,6.9640968246957122,7.1033787611896262,7.2454463364134192,7.3903552631416867,7.5381623684045209,7.6889256157726118,{"$f":"$B5*AJ$2/100","v":7.8427041280880641},7.999558210649826,8.1595493748628218,8.3227403623600793,8.4891951696072798,8.6589790729994256,8.8321586544594144,9.0088018275486039,9.1889778640995754,9.3727574213815679,9.5602125698091989,9.7514168212053818,9.9464451576294906,10.14537406078208,10.348281541997721,10.555247172837676,{"$f":"$B5*AZ$2/100","v":10.76635211629443},10.981679158620318,11.201312741792725,11.425338996628579,11.653845776561152,11.886922692092377,12.124661145934224,12.36715436885291,12.614497456229968,12.866787405354566,13.124123153461658,{"$f":"$B5*BK$2/100","v":13.386605616530892},13.65433772886151,13.92742448343874,14.205972973107514,14.490092432569666,14.779894281221059,15.075492166845482,15.377002010182391,15.684542050386039,15.998232891393762,16.318197549221637,16.64456150020607,16.977452730210192,17.317001784814394,17.663341820510684,18.016608656920898,18.376940830059315]
[{"$f":"'Resource Options'!C8","v":"GE-LMS100PB Wet Intercooler DLN"},{"$f":"'Resource Options'!R8","v":4},{"$f":"$B6*C$2/100","v":4.08},4.1616,4.2448319999999997,4.3297286399999999,4.4163232128000001,4.5046496770560003,4.5947426705971202,4.686637524009063,4.7803702744892442,4.8759776799790293,4.9734972335786098,5.072967178250182,5.1744265218151861,5.2779150522514895,5.3834733532965195,5.4911428203624508,5.6009656767697003,5.7129849903050944,5.8272446901111961,5.9437895839134205,6.0626653755916893,6.1839186831035224,6.3075970567655926,6.4337489979009046,6.5624239778589235,6.6936724574161017,6.8275459065644233,6.9640968246957122,7.1033787611896262,7.2454463364134192,7.3903552631416867,7.5381623684045209,7.6889256157726118,7.8427041280880641,7.999558210649826,8.1595493748628218,8.3227403623600793,8.4891951696072798,8.6589790729994256,8.8321586544594144,9.0088018275486039,9.1889778640995754,9.3727574213815679,9.5602125698091989,9.7514168212053818,9.9464451576294906,10.14537406078208,10.348281541997721,10.555247172837676,10.76635211629443,10.981679158620318,11.201312741792725,11.425338996628579,11.653845776561152,11.886922692092377,12.124661145934224,12.36715436885291,12.614497456229968,12.866787405354566,13.124123153461658,13.386605616530892,13.65433772886151,13.92742448343874,14.205972973107514,14.490092432569666,14.779894281221059,15.075492166845482,15.377002010182391,15.684542050386039,15.998232891393762,16.318197549221637,16.64456150020607,16.977452730210192,17.317001784814394,17.663341820510684,18.016608656920898,18.376940830059315]
[{"$f":"'Resource Options'!C9","v":"10X Wartsila 18V50SG-B"},{"$f":"'Resource Options'!R9","v":5},5.0999999999999996,5.2020000000000008,5.3060400000000003,5.4121608000000005,5.5204040159999996,5.6308120963200006,5.7434283382464004,5.8582969050113283,5.9754628431115542,6.094972099973786,6.2168715419732621,6.3412089728127272,6.4680331522689825,6.597393815314363,6.7293416916206503,6.8639285254530638,7.0012070959621262,7.1412312378813683,7.2840558626389953,7.4297369798917758,7.5783317194896105,7.7298983538794026,7.8844963209569912,8.0421862473761294,8.2030299723236553,8.3670905717701274,8.5344323832055302,8.7051210308696394,8.8792234514870323,9.0568079205167731,9.237944078927109,9.4227029605056511,9.6111570197157654,9.8033801601100805,9.9994477633122827,10.199436718578529,10.403425452950097,10.611493962009101,10.823723841249283,11.040198318074269,11.261002284435754,11.48622233012447,11.715946776726959,11.950265712261498,12.189271026506729,12.433056447036863,12.681717575977601,12.935351927497152,13.194058966047097,13.457940145368037,13.727098948275398,14.001640927240906,14.281673745785724,14.567307220701441,14.858653365115469,15.155826432417779,15.458942961066136,15.768121820287458,16.083484256693211,16.405153941827074,16.733257020663615,17.067922161076886,17.409280604298424,17.75746621638439,18.112615540712081,18.474867851526323,18.844365208556852,19.221252512727986,19.605677562982549,19.997791114242201,20.397746936527046,20.805701875257586,21.221815912762739,21.646252231017993,22.079177275638354,22.520760821151125,22.971176037574146]
[{"$f":"'Resource Options'!C10","v":"Jenbacher 920"},{"$f":"'Resource Options'!R10","v":7},7.14,7.2828000000000008,7.4284559999999997,7.5770251200000009,7.7285656224000014,7.8831369348480003,8.0407996735449601,8.2016156670158598,8.3656479803561776,8.5329609399633011,8.7036201587625666,8.8776925619378186,9.055246413176576,9.2363513414401055,9.4210783682689083,9.6094999356342878,9.8016899343469746,9.997723733033915,10.197678207694592,10.401631771848486,10.609664407285457,10.821857695431165,11.038294849339788,11.259060746326584,11.484241961253115,11.713926800478177,11.948205336487741,12.187169443217494,12.430912832081846,12.679531088723484,12.933121710497954,13.191784144707913,13.455619827602071,13.724732224154113,13.999226868637194,14.27921140600994,14.564795634130137,14.85609154681274,15.153213377748996,15.456277645303976,15.765403198210056,16.080711262174258,16.402325487417741,16.730371997166095,17.064979437109418,17.40627902585161,17.754404606368642,18.109492698496013,18.471682552465932,18.841116203515252,19.217938527585556,19.602297298137266,19.994343244100016,20.394230108982015,20.802114711161657,21.218157005384892,21.64252014549259,22.075370548402443,22.51687795937049,22.9672155185579,23.426559828929062,23.895091025507647,24.372992846017794,24.860452702938151,25.357661756996912,25.864814992136854,26.382111291979591,26.909753517819187,27.447948588175567,27.996907559939082,28.556845711137861,29.12798262536062,29.710542277867834,30.30475312342519,30.910848185893698,31.529065149611569,32.159646452603802]
[{"$f":"'Resource Options'!C11","v":"Siemens- SGT-800-57"},{"$f":"'Resource Options'!R11","v":5},5.0999999999999996,5.2020000000000008,5.3060400000000003,5.4121608000000005,5.5204040159999996,5.6308120963200006,5.7434283382464004,5.8582969050113283,5.9754628431115542,6.094972099973786,6.2168715419732621,6.3412089728127272,6.4680331522689825,6.597393815314363,6.7293416916206503,6.8639285254530638,7.0012070959621262,7.1412312378813683,7.2840558626389953,7.4297369798917758,7.5783317194896105,7.7298983538794026,7.8844963209569912,8.0421862473761294,8.2030299723236553,8.3670905717701274,8.5344323832055302,8.7051210308696394,8.8792234514870323,9.0568079205167731,9.237944078927109,9.4227029605056511,9.6111570197157654,9.8033801601100805,9.9994477633122827,10.199436718578529,10.403425452950097,10.611493962009101,10.823723841249283,11.040198318074269,11.261002284435754,11.48622233012447,11.715946776726959,11.950265712261498,12.189271026506729,12.433056447036863,12.681717575977601,12.935351927497152,13.194058966047097,13.457940145368037,13.727098948275398,14.001640927240906,14.281673745785724,14.567307220701441,14.858653365115469,15.155826432417779,15.458942961066136,15.768121820287458,16.083484256693211,16.405153941827074,16.733257020663615,17.067922161076886,17.409280604298424,17.75746621638439,18.112615540712081,18.474867851526323,18.844365208556852,19.221252512727986,19.605677562982549,19.997791114242201,20.397746936527046,20.805701875257586,21.221815912762739,21.646252231017993,22.079177275638354,22.520760821151125,22.971176037574146]
[{"$f":"'Resource Options'!C12","v":"GE- LM6000- PF Sprint"},{"$f":"'Resource Options'!R12","v":5},5.0999999999999996,5.2020000000000008,5.3060400000000003,5.4121608000000005,5.5204040159999996,5.6308120963200006,5.7434283382464004,5.8582969050113283,5.9754628431115542,6.094972099973786,6.2168715419732621,6.3412089728127272,6.4680331522689825,6.597393815314363,6.7293416916206503,6.8639285254530638,7.0012070959621262,7.1412312378813683,7.2840558626389953,7.4297369798917758,7.5783317194896105,7.7298983538794026,7.8844963209569912,8.0421862473761294,8.2030299723236553,8.3670905717701274,8.5344323832055302,8.7051210308696394,8.8792234514870323,9.0568079205167731,9.237944078927109,9.4227029605056511,9.6111570197157654,9.8033801601100805,9.9994477633122827,10.199436718578529,10.403425452950097,10.611493962009101,10.823723841249283,11.040198318074269,11.261002284435754,11.48622233012447,11.715946776726959,11.950265712261498,12.189271026506729,12.433056447036863,12.681717575977601,12.935351927497152,13.194058966047097,13.457940145368037,13.727098948275398,14.001640927240906,14.281673745785724,14.567307220701441,14.858653365115469,15.155826432417779,15.458942961066136,15.768121820287458,16.083484256693211,16.405153941827074,16.733257020663615,17.067922161076886,17.409280604298424,17.75746621638439,18.112615540712081,18.474867851526323,18.844365208556852,19.221252512727986,19.605677562982549,19.997791114242201,20.397746936527046,20.805701875257586,21.221815912762739,21.646252231017993,22.079177275638354,22.520760821151125,22.971176037574146]
[{"$f":"'Resource Options'!C13","v":"Siemens- SGT6-9000HL CCCT"},{"$f":"'Resource Options'!R13","v":3.5},3.57,3.6414000000000004,3.7142279999999999,3.7885125600000005,3.8642828112000007,3.9415684674240001,4.02039983677248,4.1008078335079299,4.1828239901780888,4.2664804699816505,4.3518100793812833,4.4388462809689093,4.527623206588288,4.6181756707200528,4.7105391841344542,4.8047499678171439,4.9008449671734873,4.9988618665169575,5.098839103847296,5.2008158859242428,5.3048322036427287,5.4109288477155824,5.5191474246698942,5.6295303731632922,5.7421209806265576,5.8569634002390885,5.9741026682438703,6.0935847216087469,6.2154564160409231,6.3397655443617422,6.4665608552489768,6.5958920723539567,6.7278099138010354,6.8623661120770567,6.9996134343185972,7.1396057030049702,7.2823978170650685,7.4280457734063701,7.5766066888744978,7.7281388226519878,7.8827015991050278,8.0403556310871291,8.2011627437088706,8.3651859985830477,8.5324897185547091,8.7031395129258051,8.8772023031843208,9.0547463492480063,9.235841276232966,9.4205581017576261,9.6089692637927779,9.801148649068633,9.9971716220500078,10.197115054491007,10.401057355580829,10.609078502692446,10.821260072746295,11.037685274201221,11.258438979685245,11.48360775927895,11.713279914464531,11.947545512753823,12.186496423008897,12.430226351469075,12.678830878498456,12.932407496068427,13.191055645989795,13.454876758909593,13.723974294087784,13.998453779969541,14.27842285556893,14.56399131268031,14.855271138933917,15.152376561712595,15.455424092946849,15.764532574805784,16.079823226301901]
[{"$f":"'Resource Options'!C14","v":"GE - 7F.04 One on One"},{"$f":"'Resource Options'!R14","v":4},4.08,4.1616,4.2448319999999997,4.3297286399999999,4.4163232128000001,4.5046496770560003,4.5947426705971202,4.686637524009063,4.7803702744892442,4.8759776799790293,4.9734972335786098,5.072967178250182,5.1744265218151861,5.2779150522514895,5.3834733532965195,5.4911428203624508,5.6009656767697003,5.7129849903050944,5.8272446901111961,5.9437895839134205,6.0626653755916893,6.1839186831035224,6.3075970567655926,6.4337489979009046,6.5624239778589235,6.6936724574161017,6.8275459065644233,6.9640968246957122,7.1033787611896262,7.2454463364134192,7.3903552631416867,7.5381623684045209,7.6889256157726118,7.8427041280880641,7.999558210649826,8.1595493748628218,8.3227403623600793,8.4891951696072798,8.6589790729994256,8.8321586544594144,9.0088018275486039,9.1889778640995754,9.3727574213815679,9.5602125698091989,9.7514168212053818,9.9464451576294906,10.14537406078208,10.348281541997721,10.555247172837676,10.76635211629443,10.981679158620318,11.201312741792725,11.425338996628579,11.653845776561152,11.886922692092377,12.124661145934224,12.36715436885291,12.614497456229968,12.866787405354566,13.124123153461658,{"$f":"$B12*BK$2/100","v":13.386605616530892},13.65433772886151,13.92742448343874,14.205972973107514,14.490092432569666,14.779894281221059,15.075492166845482,15.377002010182391,15.684542050386039,15.998232891393762,16.318197549221637,16.64456150020607,16.977452730210192,17.317001784814394,17.663341820510684,18.016608656920898,{"$f":"$B12*CA$2/100","v":18.376940830059315}]
[{"$f":"'Resource Options'!C15","v":"Siemens- SGT-800 3 on 2"},{"$f":"'Resource Options'!R15","v":5},5.0999999999999996,5.2020000000000008,5.3060400000000003,5.4121608000000005,5.5204040159999996,5.6308120963200006,5.7434283382464004,5.8582969050113283,5.9754628431115542,6.094972099973786,6.2168715419732621,6.3412089728127272,6.4680331522689825,6.597393815314363,6.7293416916206503,6.8639285254530638,7.0012070959621262,7.1412312378813683,7.2840558626389953,7.4297369798917758,7.5783317194896105,7.7298983538794026,7.8844963209569912,8.0421862473761294,8.2030299723236553,8.3670905717701274,8.5344323832055302,8.7051210308696394,8.8792234514870323,9.0568079205167731,9.237944078927109,9.4227029605056511,9.6111570197157654,9.8033801601100805,9.9994477633122827,10.199436718578529,10.403425452950097,10.611493962009101,10.823723841249283,11.040198318074269,11.261002284435754,11.48622233012447,11.715946776726959,11.950265712261498,12.189271026506729,12.433056447036863,12.681717575977601,12.935351927497152,13.194058966047097,13.457940145368037,13.727098948275398,14.001640927240906,14.281673745785724,14.567307220701441,14.858653365115469,15.155826432417779,15.458942961066136,15.768121820287458,16.083484256693211,16.405153941827074,16.733257020663615,17.067922161076886,17.409280604298424,17.75746621638439,18.112615540712081,18.474867851526323,18.844365208556852,19.221252512727986,19.605677562982549,19.997791114242201,20.397746936527046,20.805701875257586,21.221815912762739,21.646252231017993,22.079177275638354,22.520760821151125,22.971176037574146]
[{"$f":"'Resource Options'!C16","v":"Small Modular Reactor (share)"},{"$f":"'Resource Options'!R16","v":0.75},0.76500000000000001,0.78029999999999999,0.795906,0.81182412000000004,0.82806060240000012,0.84462181444800011,0.86151425073696009,0.8787445357516992,0.89631942646673324,0.91424581499606805,0.93253073129598929,0.95118134592190917,0.97020497284034746,0.98960907229715434,1.0094012537430974,1.0295892788179595,1.0501810643943188,1.0711846856822052,1.0926083793958492,1.1144605469837663,1.1367497579234418,1.1594847530819106,1.1826744481435485,1.2063279371064197,1.2304544958485482,1.2550635857655192,1.2801648574808295,1.305768154630446,1.331883517723055,1.3585211880775159,1.3856916118390663,1.4134054440758479,1.4416735529573645,1.4705070240165121,1.4999171644968425,1.5299155077867792,1.5605138179425149,1.5917240943013651,1.6235585761873923,1.6560297477111403,1.6891503426653631,1.7229333495186705,1.757392016509044,1.7925398568392246,1.8283906539760091,1.8649584670555293,1.9022576363966401,1.9403027891245728,1.9791088449070642,2.0186910218052052,2.0590648422413098,2.1002461390861358,2.1422510618678587,2.1850960831052162,2.2287980047673206,2.273373964862667,2.3188414441599208,2.3652182730431188,2.4125226385039813,2.4607730912740609,2.5099885530995421,2.5601883241615333,2.6113920906447641,2.6636199324576593,2.7168923311068123,2.7712301777289485,2.8266547812835281,2.8831878769091985,2.9408516344473821,2.99966866713633,3.0596620404790564,3.1208552812886374,3.1832723869144108,3.2469378346526994,3.3118765913457531,3.3781141231726686,3.4456764056361213]
[{"$f":"'Resource Options'!C17","v":"NW Wind On System (Share)"},{"$f":"'Resource Options'!R17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C18","v":"NW Wind Off System"},{"$f":"'Resource Options'!R18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C19","v":"Wind Montana"},{"$f":"'Resource Options'!R19","v":0.15},0.153,0.15606,0.15918119999999999,0.16236482399999999,0.16561212048000001,0.1689243628896,0.17230285014739199,0.17574890715033983,0.17926388529334664,0.18284916299921361,0.18650614625919787,0.19023626918438183,0.19404099456806947,0.19792181445943086,0.20188025074861948,0.20591785576359189,0.21003621287886376,0.21423693713644101,0.21852167587916985,0.22289210939675325,0.22734995158468835,0.23189695061638207,0.23653488962870972,0.24126558742128393,0.24609089916970961,0.2510127171531038,0.25603297149616588,0.26115363092608918,0.26637670354461096,0.27170423761550322,0.27713832236781327,0.28268108881516957,0.28833471059147292,0.29410140480330244,0.29998343289936846,0.30598310155735581,0.31210276358850292,0.31834481886027299,0.32471171523747849,0.33120594954222804,0.33783006853307262,0.3445866699037341,0.35147840330180879,0.35850797136784496,0.36567813079520184,0.37299169341110583,0.38045152727932802,0.38806055782491455,0.39582176898141286,0.40373820436104102,0.41181296844826193,0.42004922781722714,0.42845021237357173,0.4370192166210432,0.44575960095346412,0.45467479297253344,0.46376828883198407,0.4730436546086238,0.48250452770079627,0.49215461825481216,0.5019977106199085,0.51203766483230662,0.5222784181289527,0.53272398649153174,0.54337846622136243,0.55424603554578977,0.5653309562567056,0.57663757538183968,0.58817032688947646,0.59993373342726597,0.61193240809581129,0.62417105625772751,0.63665447738288217,0.64938756693053978,0.66237531826915064,0.67562282463453371,0.68913528112722433]
[{"$f":"'Resource Options'!C20","v":"Off Shore Wind (Share)"},{"$f":"'Resource Options'!R20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'Resource Options'!R21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B19*S$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B19*AI$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'Resource Options'!R22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'Resource Options'!R23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B21*AJ$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B21*AZ$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C24","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/400 MWh Lithium-ion) - Battery only"},{"$f":"'Resource Options'!R24","v":0},{"$f":"$B22*C$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C25","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/200 MWh Lithium-ion) - Battery only"},{"$f":"'Resource Options'!R25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B23*BG$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B23*BW$2/100","v":0},0,0,0,0]
[{"$f":"'Resource Options'!C26","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/100 MWh Lithium-ion) - Battery only"},{"$f":"'Resource Options'!R26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C27","v":"Geothermal (Off System)"},{"$f":"'Resource Options'!R27","v":31.04},31.660799999999998,32.294015999999999,32.939896319999995,33.598694246400001,34.270668131328001,34.956081493954564,35.655203123833651,36.368307186310325,37.095673330036533,37.837586796637268,38.594338532570006,39.366225303221412,40.153549809285842,40.956620805471559,41.775753221580992,42.611268286012617,43.463493651732868,44.332763524767536,45.219418795262882,46.123807171168146,47.046283314591513,47.987208980883331,48.946953160500996,49.925892223711017,50.924410068185246,51.942898269548948,52.981756234939922,54.041391359638716,55.122219186831501,56.224663570568126,57.349156841979493,58.49613997881908,59.666062778395464,60.85938403396338,62.076571714642654,63.318103148935499,64.584465211914207,65.876154516152496,67.193677606475546,68.537551158605055,69.908302181777159,71.306468225412715,72.732597589920957,74.187249541719382,75.670994532553763,77.184414423204842,78.728102711668939,80.302664765902321,81.908718061220355,83.546892422444756,85.217830270893671,86.922186876311528,88.660630613837768,90.433843226114533,92.24252009063683,94.087370492449566,95.969117902298564,97.888500260344529,99.846270265551425,101.84319567086246,103.88005958427972,105.95766077596532,108.07681399148461,110.2383502713143,112.44311727674059,114.69197962227541,116.98581921472092,119.32553559901535,121.71204631099566,124.14628723721559,126.6292129819599,129.16179724159909,131.74503318643107,134.37993385015972,137.06753252716291,139.80888317770618,142.6050608412603]
[{"$f":"'Resource Options'!C28","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'Resource Options'!R28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C29","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'Resource Options'!R29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C30","v":"4hr Lithium-Ion"},{"$f":"'Resource Options'!R30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C31","v":"8hr Lithium-Ion"},{"$f":"'Resource Options'!R31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C32","v":"16hr Lithium-Ion"},{"$f":"'Resource Options'!R32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C33","v":"4 hr Vanadium Flow Battery"},{"$f":"'Resource Options'!R33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C34","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'Resource Options'!R34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C35","v":"Hydrogen Fuel Cell with 40 hrs Storage "},{"$f":"'Resource Options'!R35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B33*AH$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C36","v":"Hydrogen Gas Tubine with 40 hrs Storage"},{"$f":"'Resource Options'!R36","v":4},4.08,4.1616,4.2448319999999997,4.3297286399999999,4.4163232128000001,4.5046496770560003,4.5947426705971202,4.686637524009063,4.7803702744892442,4.8759776799790293,4.9734972335786098,5.072967178250182,5.1744265218151861,5.2779150522514895,5.3834733532965195,5.4911428203624508,5.6009656767697003,5.7129849903050944,5.8272446901111961,5.9437895839134205,6.0626653755916893,6.1839186831035224,6.3075970567655926,6.4337489979009046,6.5624239778589235,6.6936724574161017,6.8275459065644233,6.9640968246957122,7.1033787611896262,7.2454463364134192,7.3903552631416867,7.5381623684045209,7.6889256157726118,7.8427041280880641,7.999558210649826,8.1595493748628218,8.3227403623600793,8.4891951696072798,8.6589790729994256,8.8321586544594144,9.0088018275486039,9.1889778640995754,9.3727574213815679,9.5602125698091989,9.7514168212053818,9.9464451576294906,10.14537406078208,10.348281541997721,10.555247172837676,10.76635211629443,10.981679158620318,11.201312741792725,11.425338996628579,11.653845776561152,11.886922692092377,12.124661145934224,12.36715436885291,12.614497456229968,12.866787405354566,13.124123153461658,13.386605616530892,13.65433772886151,13.92742448343874,14.205972973107514,14.490092432569666,14.779894281221059,15.075492166845482,15.377002010182391,15.684542050386039,15.998232891393762,16.318197549221637,16.64456150020607,16.977452730210192,17.317001784814394,17.663341820510684,18.016608656920898,18.376940830059315]
[{"$f":"'Resource Options'!C37","v":"Liquid Air"},{"$f":"'Resource Options'!R37","v":3.06},{"$f":"$B35*C$2/100","v":3.1212},{"$f":"$B35*D$2/100","v":3.1836240000000005},3.2472964800000002,3.3122424096000005,3.3784872577920004,3.4460570029478403,3.5149781430067968,3.585277705866933,3.6569832599842713,3.7301229251839572,3.8047253836876367,3.8808198913613894,3.9584362891886173,4.0376050149723897,4.1183571152718379,4.2007242575772752,4.2847387427288206,4.3704335175833968,4.4578421879350651,4.5469990316937672,4.6379390123276423,4.7306977925741949,4.8253117484256789,4.9218179833941926,5.0202543430620761,5.1206594299233181,5.2230726185217842,5.3275340708922192,5.4340847523100635,5.5427664473562652,5.6536217763033907,5.7666942118294582,5.8820280960660476,5.9996686579873701,6.1196620311471168,6.2420552717700595,6.3668963772054603,6.4942343047495692,6.6241189908445612,6.7566013706614525,6.891733398074682,7.0295680660361759,7.1701594273568992,7.3135626159040363,7.459833868222117,7.6090305455865597,7.761211156498292,7.9164353796282567,8.0747640872208208,8.2362593689652392,8.4009845563445431,8.5690042474714332,8.7403843324208648,8.9151920190692824,9.0934958594506679,9.2753657766396813,{"$f":"$B35*BG$2/100","v":9.4608730921724753},9.6500905540159252,9.8430923650962434,10.039954212398168,10.240753296646133,10.445568362579056,10.654479729830637,10.867569324427247,11.084920710915794,11.306619125134109,11.532751507636794,11.763406537789528,11.99867466854532,12.238648161916228,12.483421125154553,12.733089547657642,12.987751338610797,13.247506365383012,13.512456492690674,13.782705622544489,14.058359734995376]
[{"$f":"'Resource Options'!C38","v":"Pumped Hydro (16 hr/ 100 MW)"},{"$f":"'Resource Options'!R38","v":0.51},0.5202,0.53060399999999996,0.54121607999999999,0.55204040160000001,0.56308120963200003,0.57434283382464002,0.58582969050113287,0.59754628431115553,0.60949720999737866,0.62168715419732623,0.63412089728127274,0.64680331522689827,0.65973938153143619,0.67293416916206494,0.68639285254530635,0.70012070959621253,0.7141231237881368,0.72840558626389951,0.74297369798917756,0.75783317194896116,0.77298983538794031,0.78844963209569907,0.80421862473761307,0.82030299723236544,0.83670905717701272,0.85344323832055291,0.87051210308696403,0.88792234514870327,0.9056807920516774,0.92379440789271083,0.94227029605056511,0.96111570197157647,0.98033801601100801,0.99994477633122825,1.0199436718578527,1.0403425452950099,1.06114939620091,1.0823723841249282,1.1040198318074268,1.1261002284435755,1.1486222330124469,1.171594677672696,1.1950265712261499,1.2189271026506727,1.2433056447036863,1.26817175759776,1.2935351927497152,1.3194058966047095,1.3457940145368037,{"$f":"$B36*AZ$2/100","v":1.3727098948275398},1.4001640927240906,1.4281673745785723,1.456730722070144,1.4858653365115471,1.515582643241778,1.5458942961066138,1.576812182028746,1.6083484256693208,1.6405153941827073,1.6733257020663614,1.7067922161076887,1.7409280604298425,1.7757466216384392,1.8112615540712083,1.8474867851526324,1.8844365208556852,1.9221252512727989,1.9605677562982549,1.9997791114242203,2.0397746936527046,2.0805701875257587,2.122181591276274,2.1646252231017993,2.2079177275638355,2.2520760821151122,2.2971176037574144,2.3430599558325627]
[{"$f":"'Resource Options'!C39","v":"Pumped Hyrdo (24 hr/ 100 MW)"},{"$f":"'Resource Options'!R39","v":0.51},0.5202,0.53060399999999996,0.54121607999999999,0.55204040160000001,0.56308120963200003,0.57434283382464002,0.58582969050113287,0.59754628431115553,0.60949720999737866,0.62168715419732623,0.63412089728127274,0.64680331522689827,0.65973938153143619,0.67293416916206494,0.68639285254530635,0.70012070959621253,0.7141231237881368,0.72840558626389951,0.74297369798917756,0.75783317194896116,0.77298983538794031,0.78844963209569907,0.80421862473761307,0.82030299723236544,0.83670905717701272,0.85344323832055291,0.87051210308696403,0.88792234514870327,0.9056807920516774,0.92379440789271083,0.94227029605056511,0.96111570197157647,0.98033801601100801,0.99994477633122825,1.0199436718578527,1.0403425452950099,1.06114939620091,1.0823723841249282,1.1040198318074268,1.1261002284435755,1.1486222330124469,1.171594677672696,1.1950265712261499,1.2189271026506727,1.2433056447036863,1.26817175759776,1.2935351927497152,1.3194058966047095,1.3457940145368037,1.3727098948275398,1.4001640927240906,1.4281673745785723,1.456730722070144,1.4858653365115471,1.515582643241778,1.5458942961066138,1.576812182028746,1.6083484256693208,1.6405153941827073,1.6733257020663614,1.7067922161076887,1.7409280604298425,1.7757466216384392,1.8112615540712083,1.8474867851526324,1.8844365208556852,1.9221252512727989,1.9605677562982549,1.9997791114242203,2.0397746936527046,2.0805701875257587,2.122181591276274,2.1646252231017993,2.2079177275638355,2.2520760821151122,2.2971176037574144,2.3430599558325627]
[{"$f":"'Resource Options'!C40","v":"Pumped Hydro (70 hr/ 500 MW share)"},{"$f":"'Resource Options'!R40","v":0.51},0.5202,0.53060399999999996,0.54121607999999999,0.55204040160000001,0.56308120963200003,0.57434283382464002,0.58582969050113287,0.59754628431115553,0.60949720999737866,0.62168715419732623,0.63412089728127274,0.64680331522689827,0.65973938153143619,0.67293416916206494,0.68639285254530635,0.70012070959621253,0.7141231237881368,0.72840558626389951,0.74297369798917756,0.75783317194896116,0.77298983538794031,0.78844963209569907,0.80421862473761307,0.82030299723236544,0.83670905717701272,0.85344323832055291,0.87051210308696403,0.88792234514870327,0.9056807920516774,0.92379440789271083,0.94227029605056511,0.96111570197157647,0.98033801601100801,0.99994477633122825,1.0199436718578527,1.0403425452950099,1.06114939620091,1.0823723841249282,1.1040198318074268,1.1261002284435755,1.1486222330124469,1.171594677672696,1.1950265712261499,1.2189271026506727,1.2433056447036863,1.26817175759776,1.2935351927497152,1.3194058966047095,1.3457940145368037,1.3727098948275398,1.4001640927240906,1.4281673745785723,1.456730722070144,1.4858653365115471,1.515582643241778,1.5458942961066138,1.576812182028746,1.6083484256693208,1.6405153941827073,1.6733257020663614,1.7067922161076887,1.7409280604298425,1.7757466216384392,1.8112615540712083,1.8474867851526324,1.8844365208556852,1.9221252512727989,1.9605677562982549,1.9997791114242203,2.0397746936527046,2.0805701875257587,2.122181591276274,2.1646252231017993,2.2079177275638355,2.2520760821151122,2.2971176037574144,2.3430599558325627]
[{"$f":"'Resource Options'!C41","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},{"$f":"'Resource Options'!R41","v":0.51},0.5202,0.53060399999999996,0.54121607999999999,0.55204040160000001,0.56308120963200003,0.57434283382464002,0.58582969050113287,0.59754628431115553,0.60949720999737866,0.62168715419732623,0.63412089728127274,0.64680331522689827,0.65973938153143619,0.67293416916206494,0.68639285254530635,0.70012070959621253,0.7141231237881368,0.72840558626389951,0.74297369798917756,0.75783317194896116,0.77298983538794031,0.78844963209569907,0.80421862473761307,0.82030299723236544,0.83670905717701272,0.85344323832055291,0.87051210308696403,0.88792234514870327,0.9056807920516774,0.92379440789271083,0.94227029605056511,0.96111570197157647,0.98033801601100801,0.99994477633122825,1.0199436718578527,1.0403425452950099,1.06114939620091,{"$f":"$B39*AN$2/100","v":1.0823723841249282},1.1040198318074268,1.1261002284435755,1.1486222330124469,1.171594677672696,1.1950265712261499,1.2189271026506727,1.2433056447036863,1.26817175759776,1.2935351927497152,1.3194058966047095,1.3457940145368037,1.3727098948275398,1.4001640927240906,1.4281673745785723,1.456730722070144,1.4858653365115471,1.515582643241778,1.5458942961066138,1.576812182028746,1.6083484256693208,1.6405153941827073,1.6733257020663614,1.7067922161076887,1.7409280604298425,1.7757466216384392,1.8112615540712083,1.8474867851526324,1.8844365208556852,1.9221252512727989,1.9605677562982549,1.9997791114242203,2.0397746936527046,2.0805701875257587,2.122181591276274,2.1646252231017993,2.2079177275638355,2.2520760821151122,2.2971176037574144,2.3430599558325627]
[{"$f":"'Resource Options'!C42","v":"Pumped Hydro (12 hr/ 1200 MW share)"},{"$f":"'Resource Options'!R42","v":0.51},0.5202,0.53060399999999996,0.54121607999999999,0.55204040160000001,0.56308120963200003,0.57434283382464002,0.58582969050113287,0.59754628431115553,0.60949720999737866,0.62168715419732623,0.63412089728127274,0.64680331522689827,0.65973938153143619,0.67293416916206494,0.68639285254530635,0.70012070959621253,0.7141231237881368,0.72840558626389951,0.74297369798917756,0.75783317194896116,0.77298983538794031,0.78844963209569907,0.80421862473761307,0.82030299723236544,0.83670905717701272,0.85344323832055291,0.87051210308696403,0.88792234514870327,0.9056807920516774,0.92379440789271083,0.94227029605056511,0.96111570197157647,0.98033801601100801,{"$f":"$B40*AJ$2/100","v":0.99994477633122825},1.0199436718578527,1.0403425452950099,1.06114939620091,1.0823723841249282,1.1040198318074268,1.1261002284435755,1.1486222330124469,1.171594677672696,1.1950265712261499,1.2189271026506727,1.2433056447036863,1.26817175759776,1.2935351927497152,1.3194058966047095,1.3457940145368037,1.3727098948275398,1.4001640927240906,1.4281673745785723,1.456730722070144,1.4858653365115471,1.515582643241778,1.5458942961066138,1.576812182028746,1.6083484256693208,1.6405153941827073,1.6733257020663614,1.7067922161076887,1.7409280604298425,1.7757466216384392,1.8112615540712083,1.8474867851526324,1.8844365208556852,1.9221252512727989,1.9605677562982549,1.9997791114242203,2.0397746936527046,2.0805701875257587,2.122181591276274,2.1646252231017993,2.2079177275638355,2.2520760821151122,2.2971176037574144,2.3430599558325627]
[{"$f":"'Resource Options'!C43","v":"Pumped Hydro (10 hr/ 400 MW)"},{"$f":"'Resource Options'!R43","v":0.51},0.5202,0.53060399999999996,0.54121607999999999,0.55204040160000001,0.56308120963200003,0.57434283382464002,0.58582969050113287,0.59754628431115553,0.60949720999737866,0.62168715419732623,0.63412089728127274,0.64680331522689827,0.65973938153143619,0.67293416916206494,0.68639285254530635,0.70012070959621253,0.7141231237881368,0.72840558626389951,0.74297369798917756,0.75783317194896116,0.77298983538794031,0.78844963209569907,0.80421862473761307,0.82030299723236544,0.83670905717701272,0.85344323832055291,0.87051210308696403,0.88792234514870327,0.9056807920516774,0.92379440789271083,0.94227029605056511,0.96111570197157647,0.98033801601100801,0.99994477633122825,1.0199436718578527,1.0403425452950099,1.06114939620091,1.0823723841249282,1.1040198318074268,1.1261002284435755,1.1486222330124469,1.171594677672696,1.1950265712261499,1.2189271026506727,1.2433056447036863,1.26817175759776,1.2935351927497152,1.3194058966047095,1.3457940145368037,1.3727098948275398,1.4001640927240906,1.4281673745785723,1.456730722070144,1.4858653365115471,1.515582643241778,1.5458942961066138,1.576812182028746,1.6083484256693208,1.6405153941827073,1.6733257020663614,1.7067922161076887,1.7409280604298425,1.7757466216384392,1.8112615540712083,1.8474867851526324,1.8844365208556852,1.9221252512727989,1.9605677562982549,1.9997791114242203,2.0397746936527046,2.0805701875257587,2.122181591276274,2.1646252231017993,2.2079177275638355,2.2520760821151122,2.2971176037574144,2.3430599558325627]
[{"$f":"'Resource Options'!C44","v":"Wood Biomass"},{"$f":"'Resource Options'!R44","v":3.25},3.3149999999999999,3.3813,3.4489260000000002,3.5179045200000001,3.5882626104000002,3.6600278626080001,3.73322841986016,3.8078929882573633,3.8840508480225107,3.9617318649829611,4.04096650228262,4.121785832328273,4.2042215489748394,4.2883059799543357,4.3740720995534224,4.4615535415444914,4.5507846123753817,4.6418003046228895,4.7346363107153469,4.8293290369296535,4.925915617668247,5.0244339300216119,5.1249226086220441,5.2274210607944847,5.3319694820103747,5.4386088716505832,5.5473810490835946,5.6583286700652664,5.7714952434665712,5.8869251483359024,6.0046636513026206,6.1247569243286737,6.2472520628152468,6.372197104071553,6.4996410461529841,6.6296338670760431,6.7622265444175635,6.8974710753059147,7.0354204968120335,7.1761289067482741,7.3196514848832406,7.466044514580906,7.6153654048725228,7.7676727129699739,7.9230261672293727,8.0814866905739606,8.2431164243854411,8.4079787528731487,8.5761383279306127,8.7476610944892244,8.9226143163790077,9.1010666027065881,9.2830879347607205,9.468749693455937,9.6581246873250546,9.851287181071557,10.048312924692988,10.249279183186848,10.454264766850585,10.663350062187597,10.876617063431349,11.094149404699976,11.316032392793977,11.542353040649855,11.773200101462853,12.00866410349211,12.248837385561954,12.493814133273192,12.743690415938657,12.998564224257432,13.258535508742579,13.523706218917431,13.79418034329578,14.070063950161696,14.35146522916493,14.638494533748231,14.931264424423194]
[{"$f":"'Resource Options'!C45","v":"Rathdrum Supplemental Compression to CT"},{"$f":"'Resource Options'!R45","v":2.5499999999999998},2.6009999999999995,2.6530200000000002,2.7060803999999994,2.7602020079999998,2.8154060481599998,2.8717141691232002,2.9291484525056637,2.9877314215557771,3.047486049986893,3.108435770986631,3.1706044864063636,3.2340165761344912,3.2986969076571806,3.3646708458103247,3.4319642627265314,3.5006035479810622,3.5706156189406837,3.6420279313194976,3.7148684899458875,3.7891658597448052,3.8649491769397013,3.9422481604784951,4.0210931236880647,4.1015149861618267,4.1835452858850628,4.2672161916027651,4.3525605154348197,4.4396117257435161,4.5284039602583865,4.6189720394635545,4.7113514802528247,4.8055785098578818,4.9016900800550394,4.9997238816561405,5.0997183592892643,5.2017127264750487,5.3057469810045497,5.4118619206246414,5.5200991590371338,5.6305011422178772,5.7431111650622348,5.8579733883634786,5.9751328561307488,6.0946355132533627,6.2165282235184307,6.3408587879888003,6.4676759637485759,6.5970294830235465,6.7289700726840183,6.8635494741376979,7.0008204636204532,7.1408368728928613,7.2836536103507195,7.4293266825577335,7.5779132162088887,7.7294714805330669,7.8840609101437291,8.0417421283466037,8.202576970913535,8.3666285103318057,8.5339610805384432,8.7046403021492118,8.8787331081921952,9.0563077703560388,9.2374339257631615,9.422182604278424,9.610626256363993,9.8028387814912747,9.9988955571211005,10.198873468263521,10.402850937628793,10.610907956381368,10.823126115508996,11.039588637819177,11.260380410575561,11.485588018787071,11.715299779162812]
[{"$f":"'Resource Options'!C46","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'Resource Options'!R46","v":2.5499999999999998},2.6009999999999995,2.6530200000000002,2.7060803999999994,2.7602020079999998,2.8154060481599998,2.8717141691232002,2.9291484525056637,2.9877314215557771,3.047486049986893,3.108435770986631,3.1706044864063636,3.2340165761344912,3.2986969076571806,3.3646708458103247,3.4319642627265314,3.5006035479810622,3.5706156189406837,3.6420279313194976,3.7148684899458875,3.7891658597448052,3.8649491769397013,3.9422481604784951,4.0210931236880647,4.1015149861618267,4.1835452858850628,4.2672161916027651,4.3525605154348197,4.4396117257435161,4.5284039602583865,4.6189720394635545,4.7113514802528247,4.8055785098578818,4.9016900800550394,4.9997238816561405,5.0997183592892643,5.2017127264750487,5.3057469810045497,5.4118619206246414,5.5200991590371338,5.6305011422178772,5.7431111650622348,5.8579733883634786,5.9751328561307488,6.0946355132533627,6.2165282235184307,6.3408587879888003,6.4676759637485759,6.5970294830235465,6.7289700726840183,6.8635494741376979,7.0008204636204532,7.1408368728928613,7.2836536103507195,7.4293266825577335,7.5779132162088887,7.7294714805330669,7.8840609101437291,8.0417421283466037,8.202576970913535,8.3666285103318057,8.5339610805384432,8.7046403021492118,8.8787331081921952,9.0563077703560388,9.2374339257631615,9.422182604278424,9.610626256363993,9.8028387814912747,9.9988955571211005,10.198873468263521,10.402850937628793,10.610907956381368,10.823126115508996,11.039588637819177,11.260380410575561,11.485588018787071,11.715299779162812]
[{"$f":"'Resource Options'!C47","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"'Resource Options'!R47","v":0.92},0.93840000000000001,0.95716800000000002,0.97631136000000007,0.99583758720000004,1.0157543389440002,1.03606942572288,1.0567908142373377,1.0779266305220845,1.0994851631325262,1.1214748663951768,1.1439043637230804,1.166782450997542,1.1901181000174927,1.2139204620178428,1.2381988712581995,1.2629628486833637,1.2882221056570311,1.3139865477701718,1.3402662787255752,1.3670716043000868,1.3944130363860885,1.4223012971138105,1.4507473230560866,1.4797622695172081,1.5093575149075524,1.5395446652057034,1.5703355585098173,1.6017422696800139,1.6337771150736142,1.6664526573750864,1.6997817105225881,1.73377734473304,1.7684528916277009,1.803821949460255,1.83989838844946,1.8766963562184491,1.9142302833428182,1.9525148890096746,1.9915651867898683,2.0313964905256658,2.0720244203361791,2.1134649087429027,2.1557342069177605,2.1988488910561155,2.242825868877238,2.287682386254783,2.3334360339798788,2.380104754659476,2.4277068497526657,2.4762609867477186,2.5257862064826733,2.5763019306123267,2.6278279692245734,2.6803845286090651,2.7339922191812462,2.7886720635648716,2.8444455048361692,2.9013344149328923,2.9593611032315503,3.0185483252961816,3.0789192918021051,3.1404976776381477,3.2033076311909103,3.2673737838147279,3.3327212594910232,3.3993756846808436,3.4673631983744611,3.5367104623419499,3.6074446715887891,3.6795935650205656,3.7531854363209765,3.8282491450473959,3.9048141279483439,3.9829104105073112,4.0625686187174574,4.1438199910918065,4.2266963909136424]
[{"$f":"'Resource Options'!C48","v":"Kettle Falls Turbine Generator Upgrade"},{"$f":"'Resource Options'!R48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B46*AG$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C49","v":"Long Lake 2nd Powerhouse "},{"$f":"'Resource Options'!R49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C50","v":"Cabinet Gorge 2nd Powerhouse"},{"$f":"'Resource Options'!R50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B48*Q$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C51","v":0},{"$f":"'Resource Options'!R51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Efficiency","index":18,"n_rows":24,"n_cols":79,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Plant Efficiencies"]
["Heat Rate unless specified"]
[]
[]
[]
[]
["Plant",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
[{"$f":"'Resource Options'!C7","v":"GE- 7E.03 Simple Cycle"},{"$f":"'Resource Options'!U7","v":11352},{"$f":"B8*(1-'Resource Options'!$X7)","v":11295.24},{"$f":"C8*(1-'Resource Options'!$X7)","v":11238.763800000001},{"$f":"D8*(1-'Resource Options'!$X7)","v":11182.569981000001},{"$f":"E8*(1-'Resource Options'!$X7)","v":11126.657131095},{"$f":"F8*(1-'Resource Options'!$X7)","v":11071.023845439526},{"$f":"G8*(1-'Resource Options'!$X7)","v":11015.668726212329},{"$f":"H8*(1-'Resource Options'!$X7)","v":10960.590382581267},{"$f":"I8*(1-'Resource Options'!$X7)","v":10905.787430668361},{"$f":"J8*(1-'Resource Options'!$X7)","v":10851.258493515019},{"$f":"K8*(1-'Resource Options'!$X7)","v":10797.002201047444},{"$f":"L8*(1-'Resource Options'!$X7)","v":10743.017190042206},{"$f":"M8*(1-'Resource Options'!$X7)","v":10689.302104091996},{"$f":"N8*(1-'Resource Options'!$X7)","v":10635.855593571536},{"$f":"O8*(1-'Resource Options'!$X7)","v":10582.676315603678},{"$f":"P8*(1-'Resource Options'!$X7)","v":10529.762934025659},{"$f":"Q8*(1-'Resource Options'!$X7)","v":10477.11411935553},{"$f":"R8*(1-'Resource Options'!$X7)","v":10424.728548758752},{"$f":"S8*(1-'Resource Options'!$X7)","v":10372.604906014958},{"$f":"T8*(1-'Resource Options'!$X7)","v":10320.741881484882},{"$f":"U8*(1-'Resource Options'!$X7)","v":10269.138172077459},{"$f":"V8*(1-'Resource Options'!$X7)","v":10217.792481217071},{"$f":"W8*(1-'Resource Options'!$X7)","v":10166.703518810986},{"$f":"X8*(1-'Resource Options'!$X7)","v":10115.87000121693},{"$f":"Y8*(1-'Resource Options'!$X7)","v":10065.290651210846},{"$f":"Z8*(1-'Resource Options'!$X7)","v":10014.964197954791},{"$f":"AA8*(1-'Resource Options'!$X7)","v":9964.8893769650167},{"$f":"AB8*(1-'Resource Options'!$X7)","v":9915.0649300801924},{"$f":"AC8*(1-'Resource Options'!$X7)","v":9865.4896054297915},{"$f":"AD8*(1-'Resource Options'!$X7)","v":9816.1621574026431},{"$f":"AE8*(1-'Resource Options'!$X7)","v":9767.0813466156305},{"$f":"AF8*(1-'Resource Options'!$X7)","v":9718.2459398825522},{"$f":"AG8*(1-'Resource Options'!$X7)","v":9669.6547101831402},{"$f":"AH8*(1-'Resource Options'!$X7)","v":9621.3064366322251},{"$f":"AI8*(1-'Resource Options'!$X7)","v":9573.199904449064},{"$f":"AJ8*(1-'Resource Options'!$X7)","v":9525.3339049268179},{"$f":"AK8*(1-'Resource Options'!$X7)","v":9477.7072354021839},{"$f":"AL8*(1-'Resource Options'!$X7)","v":9430.3186992251722},{"$f":"AM8*(1-'Resource Options'!$X7)","v":9383.1671057290459},{"$f":"AN8*(1-'Resource Options'!$X7)","v":9336.2512702004005},{"$f":"AO8*(1-'Resource Options'!$X7)","v":9289.5700138493994},{"$f":"AP8*(1-'Resource Options'!$X7)","v":9243.1221637801518},{"$f":"AQ8*(1-'Resource Options'!$X7)","v":9196.9065529612508},{"$f":"AR8*(1-'Resource Options'!$X7)","v":9150.9220201964454},{"$f":"AS8*(1-'Resource Options'!$X7)","v":9105.1674100954624},{"$f":"AT8*(1-'Resource Options'!$X7)","v":9059.6415730449844},{"$f":"AU8*(1-'Resource Options'!$X7)","v":9014.3433651797586},{"$f":"AV8*(1-'Resource Options'!$X7)","v":8969.2716483538607},{"$f":"AW8*(1-'Resource Options'!$X7)","v":8924.4252901120908},{"$f":"AX8*(1-'Resource Options'!$X7)","v":8879.8031636615306},{"$f":"AY8*(1-'Resource Options'!$X7)","v":8835.4041478432227},{"$f":"AZ8*(1-'Resource Options'!$X7)","v":8791.2271271040063},{"$f":"BA8*(1-'Resource Options'!$X7)","v":8747.2709914684856},{"$f":"BB8*(1-'Resource Options'!$X7)","v":8703.5346365111436},{"$f":"BC8*(1-'Resource Options'!$X7)","v":8660.0169633285877},{"$f":"BD8*(1-'Resource Options'!$X7)","v":8616.7168785119447},{"$f":"BE8*(1-'Resource Options'!$X7)","v":8573.633294119385},{"$f":"BF8*(1-'Resource Options'!$X7)","v":8530.7651276487886},{"$f":"BG8*(1-'Resource Options'!$X7)","v":8488.111302010544},{"$f":"BH8*(1-'Resource Options'!$X7)","v":8445.6707455004907},{"$f":"BI8*(1-'Resource Options'!$X7)","v":8403.4423917729891},{"$f":"BJ8*(1-'Resource Options'!$X7)","v":8361.4251798141249},{"$f":"BK8*(1-'Resource Options'!$X7)","v":8319.6180539150537},{"$f":"BL8*(1-'Resource Options'!$X7)","v":8278.0199636454781},{"$f":"BM8*(1-'Resource Options'!$X7)","v":8236.629863827251},{"$f":"BN8*(1-'Resource Options'!$X7)","v":8195.4467145081144},{"$f":"BO8*(1-'Resource Options'!$X7)","v":8154.4694809355742},{"$f":"BP8*(1-'Resource Options'!$X7)","v":8113.6971335308963},{"$f":"BQ8*(1-'Resource Options'!$X7)","v":8073.1286478632419},{"$f":"BR8*(1-'Resource Options'!$X7)","v":8032.7630046239256},{"$f":"BS8*(1-'Resource Options'!$X7)","v":7992.5991896008063},{"$f":"BT8*(1-'Resource Options'!$X7)","v":7952.6361936528019},{"$f":"BU8*(1-'Resource Options'!$X7)","v":7912.8730126845376},{"$f":"BV8*(1-'Resource Options'!$X7)","v":7873.3086476211147},{"$f":"BW8*(1-'Resource Options'!$X7)","v":7833.9421043830089},{"$f":"BX8*(1-'Resource Options'!$X7)","v":7794.7723938610934},{"$f":"BY8*(1-'Resource Options'!$X7)","v":7755.7985318917881},{"$f":"BZ8*(1-'Resource Options'!$X7)","v":7717.0195392323294}]
[{"$f":"'Resource Options'!C8","v":"GE-LMS100PB Wet Intercooler DLN"},{"$f":"'Resource Options'!U8","v":8956},{"$f":"B9*(1-'Resource Options'!$X8)","v":8911.2199999999993},{"$f":"C9*(1-'Resource Options'!$X8)","v":8866.6638999999996},{"$f":"D9*(1-'Resource Options'!$X8)","v":8822.3305805},{"$f":"E9*(1-'Resource Options'!$X8)","v":8778.2189275974997},{"$f":"F9*(1-'Resource Options'!$X8)","v":8734.3278329595123},{"$f":"G9*(1-'Resource Options'!$X8)","v":8690.6561937947154},{"$f":"H9*(1-'Resource Options'!$X8)","v":8647.2029128257418},{"$f":"I9*(1-'Resource Options'!$X8)","v":8603.9668982616131},{"$f":"J9*(1-'Resource Options'!$X8)","v":8560.9470637703052},{"$f":"K9*(1-'Resource Options'!$X8)","v":8518.1423284514531},{"$f":"L9*(1-'Resource Options'!$X8)","v":8475.5516168091963},{"$f":"M9*(1-'Resource Options'!$X8)","v":8433.1738587251511},{"$f":"N9*(1-'Resource Options'!$X8)","v":8391.0079894315259},{"$f":"O9*(1-'Resource Options'!$X8)","v":8349.0529494843686},{"$f":"P9*(1-'Resource Options'!$X8)","v":8307.3076847369466},{"$f":"Q9*(1-'Resource Options'!$X8)","v":8265.7711463132619},{"$f":"R9*(1-'Resource Options'!$X8)","v":8224.4422905816955},{"$f":"S9*(1-'Resource Options'!$X8)","v":8183.3200791287873},{"$f":"T9*(1-'Resource Options'!$X8)","v":8142.4034787331429},{"$f":"U9*(1-'Resource Options'!$X8)","v":8101.6914613394774},{"$f":"V9*(1-'Resource Options'!$X8)","v":8061.1830040327804},{"$f":"W9*(1-'Resource Options'!$X8)","v":8020.8770890126161},{"$f":"X9*(1-'Resource Options'!$X8)","v":7980.7727035675534},{"$f":"Y9*(1-'Resource Options'!$X8)","v":7940.8688400497158},{"$f":"Z9*(1-'Resource Options'!$X8)","v":7901.1644958494671},{"$f":"AA9*(1-'Resource Options'!$X8)","v":7861.6586733702197},{"$f":"AB9*(1-'Resource Options'!$X8)","v":7822.3503800033686},{"$f":"AC9*(1-'Resource Options'!$X8)","v":7783.2386281033514},{"$f":"AD9*(1-'Resource Options'!$X8)","v":7744.3224349628344},{"$f":"AE9*(1-'Resource Options'!$X8)","v":7705.6008227880202},{"$f":"AF9*(1-'Resource Options'!$X8)","v":7667.0728186740798},{"$f":"AG9*(1-'Resource Options'!$X8)","v":7628.7374545807097},{"$f":"AH9*(1-'Resource Options'!$X8)","v":7590.593767307806},{"$f":"AI9*(1-'Resource Options'!$X8)","v":7552.6407984712669},{"$f":"AJ9*(1-'Resource Options'!$X8)","v":7514.8775944789104},{"$f":"AK9*(1-'Resource Options'!$X8)","v":7477.3032065065154},{"$f":"AL9*(1-'Resource Options'!$X8)","v":7439.9166904739832},{"$f":"AM9*(1-'Resource Options'!$X8)","v":7402.7171070216136},{"$f":"AN9*(1-'Resource Options'!$X8)","v":7365.7035214865055},{"$f":"AO9*(1-'Resource Options'!$X8)","v":7328.8750038790731},{"$f":"AP9*(1-'Resource Options'!$X8)","v":7292.2306288596774},{"$f":"AQ9*(1-'Resource Options'!$X8)","v":7255.7694757153786},{"$f":"AR9*(1-'Resource Options'!$X8)","v":7219.4906283368018},{"$f":"AS9*(1-'Resource Options'!$X8)","v":7183.3931751951177},{"$f":"AT9*(1-'Resource Options'!$X8)","v":7147.4762093191421},{"$f":"AU9*(1-'Resource Options'!$X8)","v":7111.738828272546},{"$f":"AV9*(1-'Resource Options'!$X8)","v":7076.180134131183},{"$f":"AW9*(1-'Resource Options'!$X8)","v":7040.7992334605269},{"$f":"AX9*(1-'Resource Options'!$X8)","v":7005.5952372932243},{"$f":"AY9*(1-'Resource Options'!$X8)","v":6970.5672611067585},{"$f":"AZ9*(1-'Resource Options'!$X8)","v":6935.7144248012246},{"$f":"BA9*(1-'Resource Options'!$X8)","v":6901.0358526772188},{"$f":"BB9*(1-'Resource Options'!$X8)","v":6866.530673413833},{"$f":"BC9*(1-'Resource Options'!$X8)","v":6832.1980200467642},{"$f":"BD9*(1-'Resource Options'!$X8)","v":6798.0370299465303},{"$f":"BE9*(1-'Resource Options'!$X8)","v":6764.0468447967978},{"$f":"BF9*(1-'Resource Options'!$X8)","v":6730.226610572814},{"$f":"BG9*(1-'Resource Options'!$X8)","v":6696.5754775199503},{"$f":"BH9*(1-'Resource Options'!$X8)","v":6663.0926001323505},{"$f":"BI9*(1-'Resource Options'!$X8)","v":6629.7771371316885},{"$f":"BJ9*(1-'Resource Options'!$X8)","v":6596.6282514460299},{"$f":"BK9*(1-'Resource Options'!$X8)","v":6563.6451101887997},{"$f":"BL9*(1-'Resource Options'!$X8)","v":6530.826884637856},{"$f":"BM9*(1-'Resource Options'!$X8)","v":6498.1727502146668},{"$f":"BN9*(1-'Resource Options'!$X8)","v":6465.6818864635934},{"$f":"BO9*(1-'Resource Options'!$X8)","v":6433.3534770312754},{"$f":"BP9*(1-'Resource Options'!$X8)","v":6401.1867096461192},{"$f":"BQ9*(1-'Resource Options'!$X8)","v":6369.1807760978882},{"$f":"BR9*(1-'Resource Options'!$X8)","v":6337.3348722173987},{"$f":"BS9*(1-'Resource Options'!$X8)","v":6305.6481978563115},{"$f":"BT9*(1-'Resource Options'!$X8)","v":6274.1199568670299},{"$f":"BU9*(1-'Resource Options'!$X8)","v":6242.7493570826946},{"$f":"BV9*(1-'Resource Options'!$X8)","v":6211.535610297281},{"$f":"BW9*(1-'Resource Options'!$X8)","v":6180.4779322457944},{"$f":"BX9*(1-'Resource Options'!$X8)","v":6149.5755425845655},{"$f":"BY9*(1-'Resource Options'!$X8)","v":6118.8276648716428},{"$f":"BZ9*(1-'Resource Options'!$X8)","v":6088.2335265472848}]
[{"$f":"'Resource Options'!C9","v":"10X Wartsila 18V50SG-B"},{"$f":"'Resource Options'!U9","v":8382},{"$f":"B10*(1-'Resource Options'!$X9)","v":8340.09},{"$f":"C10*(1-'Resource Options'!$X9)","v":8298.3895499999999},{"$f":"D10*(1-'Resource Options'!$X9)","v":8256.8976022499992},{"$f":"E10*(1-'Resource Options'!$X9)","v":8215.6131142387494},{"$f":"F10*(1-'Resource Options'!$X9)","v":8174.5350486675552},{"$f":"G10*(1-'Resource Options'!$X9)","v":8133.6623734242175},{"$f":"H10*(1-'Resource Options'!$X9)","v":8092.9940615570968},{"$f":"I10*(1-'Resource Options'!$X9)","v":8052.529091249311},{"$f":"J10*(1-'Resource Options'!$X9)","v":8012.2664457930641},{"$f":"K10*(1-'Resource Options'!$X9)","v":7972.2051135640986},{"$f":"L10*(1-'Resource Options'!$X9)","v":7932.3440879962782},{"$f":"M10*(1-'Resource Options'!$X9)","v":7892.6823675562964},{"$f":"N10*(1-'Resource Options'!$X9)","v":7853.2189557185147},{"$f":"O10*(1-'Resource Options'!$X9)","v":7813.9528609399222},{"$f":"P10*(1-'Resource Options'!$X9)","v":7774.8830966352225},{"$f":"Q10*(1-'Resource Options'!$X9)","v":7736.0086811520459},{"$f":"R10*(1-'Resource Options'!$X9)","v":7697.3286377462855},{"$f":"S10*(1-'Resource Options'!$X9)","v":7658.8419945575542},{"$f":"T10*(1-'Resource Options'!$X9)","v":7620.5477845847663},{"$f":"U10*(1-'Resource Options'!$X9)","v":7582.4450456618424},{"$f":"V10*(1-'Resource Options'!$X9)","v":7544.5328204335328},{"$f":"W10*(1-'Resource Options'!$X9)","v":7506.8101563313649},{"$f":"X10*(1-'Resource Options'!$X9)","v":7469.2761055497076},{"$f":"Y10*(1-'Resource Options'!$X9)","v":7431.9297250219588},{"$f":"Z10*(1-'Resource Options'!$X9)","v":7394.7700763968487},{"$f":"AA10*(1-'Resource Options'!$X9)","v":7357.7962260148643},{"$f":"AB10*(1-'Resource Options'!$X9)","v":7321.0072448847895},{"$f":"AC10*(1-'Resource Options'!$X9)","v":7284.4022086603654},{"$f":"AD10*(1-'Resource Options'!$X9)","v":7247.9801976170638},{"$f":"AE10*(1-'Resource Options'!$X9)","v":7211.7402966289783},{"$f":"AF10*(1-'Resource Options'!$X9)","v":7175.6815951458329},{"$f":"AG10*(1-'Resource Options'!$X9)","v":7139.8031871701041},{"$f":"AH10*(1-'Resource Options'!$X9)","v":7104.104171234254},{"$f":"AI10*(1-'Resource Options'!$X9)","v":7068.5836503780829},{"$f":"AJ10*(1-'Resource Options'!$X9)","v":7033.2407321261926},{"$f":"AK10*(1-'Resource Options'!$X9)","v":6998.0745284655613},{"$f":"AL10*(1-'Resource Options'!$X9)","v":6963.0841558232332},{"$f":"AM10*(1-'Resource Options'!$X9)","v":6928.2687350441174},{"$f":"AN10*(1-'Resource Options'!$X9)","v":6893.6273913688965},{"$f":"AO10*(1-'Resource Options'!$X9)","v":6859.1592544120522},{"$f":"AP10*(1-'Resource Options'!$X9)","v":6824.863458139992},{"$f":"AQ10*(1-'Resource Options'!$X9)","v":6790.7391408492922},{"$f":"AR10*(1-'Resource Options'!$X9)","v":6756.7854451450457},{"$f":"AS10*(1-'Resource Options'!$X9)","v":6723.0015179193206},{"$f":"AT10*(1-'Resource Options'!$X9)","v":6689.3865103297239},{"$f":"AU10*(1-'Resource Options'!$X9)","v":6655.9395777780755},{"$f":"AV10*(1-'Resource Options'!$X9)","v":6622.6598798891855},{"$f":"AW10*(1-'Resource Options'!$X9)","v":6589.5465804897394},{"$f":"AX10*(1-'Resource Options'!$X9)","v":6556.5988475872909},{"$f":"AY10*(1-'Resource Options'!$X9)","v":6523.8158533493543},{"$f":"AZ10*(1-'Resource Options'!$X9)","v":6491.1967740826076},{"$f":"BA10*(1-'Resource Options'!$X9)","v":6458.740790212195},{"$f":"BB10*(1-'Resource Options'!$X9)","v":6426.4470862611342},{"$f":"BC10*(1-'Resource Options'!$X9)","v":6394.3148508298282},{"$f":"BD10*(1-'Resource Options'!$X9)","v":6362.3432765756788},{"$f":"BE10*(1-'Resource Options'!$X9)","v":6330.5315601928005},{"$f":"BF10*(1-'Resource Options'!$X9)","v":6298.8789023918362},{"$f":"BG10*(1-'Resource Options'!$X9)","v":6267.3845078798768},{"$f":"BH10*(1-'Resource Options'!$X9)","v":6236.0475853404778},{"$f":"BI10*(1-'Resource Options'!$X9)","v":6204.867347413775},{"$f":"BJ10*(1-'Resource Options'!$X9)","v":6173.8430106767064},{"$f":"BK10*(1-'Resource Options'!$X9)","v":6142.973795623323},{"$f":"BL10*(1-'Resource Options'!$X9)","v":6112.258926645206},{"$f":"BM10*(1-'Resource Options'!$X9)","v":6081.6976320119802},{"$f":"BN10*(1-'Resource Options'!$X9)","v":6051.28914385192},{"$f":"BO10*(1-'Resource Options'!$X9)","v":6021.0326981326607},{"$f":"BP10*(1-'Resource Options'!$X9)","v":5990.9275346419972},{"$f":"BQ10*(1-'Resource Options'!$X9)","v":5960.9728969687876},{"$f":"BR10*(1-'Resource Options'!$X9)","v":5931.1680324839435},{"$f":"BS10*(1-'Resource Options'!$X9)","v":5901.5121923215238},{"$f":"BT10*(1-'Resource Options'!$X9)","v":5872.0046313599159},{"$f":"BU10*(1-'Resource Options'!$X9)","v":5842.6446082031161},{"$f":"BV10*(1-'Resource Options'!$X9)","v":5813.4313851621009},{"$f":"BW10*(1-'Resource Options'!$X9)","v":5784.3642282362907},{"$f":"BX10*(1-'Resource Options'!$X9)","v":5755.442407095109},{"$f":"BY10*(1-'Resource Options'!$X9)","v":5726.6651950596333},{"$f":"BZ10*(1-'Resource Options'!$X9)","v":5698.0318690843351}]
[{"$f":"'Resource Options'!C10","v":"Jenbacher 920"},{"$f":"'Resource Options'!U10","v":8146},{"$f":"B11*(1-'Resource Options'!$X10)","v":8105.2699999999995},{"$f":"C11*(1-'Resource Options'!$X10)","v":8064.7436499999994},{"$f":"D11*(1-'Resource Options'!$X10)","v":8024.4199317499997},{"$f":"E11*(1-'Resource Options'!$X10)","v":7984.2978320912498},{"$f":"F11*(1-'Resource Options'!$X10)","v":7944.3763429307937},{"$f":"G11*(1-'Resource Options'!$X10)","v":7904.6544612161397},{"$f":"H11*(1-'Resource Options'!$X10)","v":7865.1311889100589},{"$f":"I11*(1-'Resource Options'!$X10)","v":7825.805532965509},{"$f":"J11*(1-'Resource Options'!$X10)","v":7786.6765053006811},{"$f":"K11*(1-'Resource Options'!$X10)","v":7747.7431227741781},{"$f":"L11*(1-'Resource Options'!$X10)","v":7709.004407160307},{"$f":"M11*(1-'Resource Options'!$X10)","v":7670.4593851245054},{"$f":"N11*(1-'Resource Options'!$X10)","v":7632.1070881988826},{"$f":"O11*(1-'Resource Options'!$X10)","v":7593.9465527578877},{"$f":"P11*(1-'Resource Options'!$X10)","v":7555.9768199940982},{"$f":"Q11*(1-'Resource Options'!$X10)","v":7518.1969358941278},{"$f":"R11*(1-'Resource Options'!$X10)","v":7480.6059512146576},{"$f":"S11*(1-'Resource Options'!$X10)","v":7443.2029214585846},{"$f":"T11*(1-'Resource Options'!$X10)","v":7405.9869068512917},{"$f":"U11*(1-'Resource Options'!$X10)","v":7368.9569723170353},{"$f":"V11*(1-'Resource Options'!$X10)","v":7332.1121874554501},{"$f":"W11*(1-'Resource Options'!$X10)","v":7295.4516265181728},{"$f":"X11*(1-'Resource Options'!$X10)","v":7258.9743683855822},{"$f":"Y11*(1-'Resource Options'!$X10)","v":7222.6794965436538},{"$f":"Z11*(1-'Resource Options'!$X10)","v":7186.5660990609358},{"$f":"AA11*(1-'Resource Options'!$X10)","v":7150.6332685656307},{"$f":"AB11*(1-'Resource Options'!$X10)","v":7114.8801022228026},{"$f":"AC11*(1-'Resource Options'!$X10)","v":7079.3057017116889},{"$f":"AD11*(1-'Resource Options'!$X10)","v":7043.9091732031302},{"$f":"AE11*(1-'Resource Options'!$X10)","v":7008.6896273371149},{"$f":"AF11*(1-'Resource Options'!$X10)","v":6973.6461792004293},{"$f":"AG11*(1-'Resource Options'!$X10)","v":6938.7779483044269},{"$f":"AH11*(1-'Resource Options'!$X10)","v":6904.0840585629048},{"$f":"AI11*(1-'Resource Options'!$X10)","v":6869.5636382700905},{"$f":"AJ11*(1-'Resource Options'!$X10)","v":6835.2158200787399},{"$f":"AK11*(1-'Resource Options'!$X10)","v":6801.0397409783463},{"$f":"AL11*(1-'Resource Options'!$X10)","v":6767.0345422734545},{"$f":"AM11*(1-'Resource Options'!$X10)","v":6733.1993695620868},{"$f":"AN11*(1-'Resource Options'!$X10)","v":6699.5333727142761},{"$f":"AO11*(1-'Resource Options'!$X10)","v":6666.0357058507043},{"$f":"AP11*(1-'Resource Options'!$X10)","v":6632.705527321451},{"$f":"AQ11*(1-'Resource Options'!$X10)","v":6599.5419996848441},{"$f":"AR11*(1-'Resource Options'!$X10)","v":6566.5442896864197},{"$f":"AS11*(1-'Resource Options'!$X10)","v":6533.7115682379872},{"$f":"AT11*(1-'Resource Options'!$X10)","v":6501.0430103967974},{"$f":"AU11*(1-'Resource Options'!$X10)","v":6468.5377953448133},{"$f":"AV11*(1-'Resource Options'!$X10)","v":6436.195106368089},{"$f":"AW11*(1-'Resource Options'!$X10)","v":6404.0141308362481},{"$f":"AX11*(1-'Resource Options'!$X10)","v":6371.9940601820672},{"$f":"AY11*(1-'Resource Options'!$X10)","v":6340.1340898811568},{"$f":"AZ11*(1-'Resource Options'!$X10)","v":6308.4334194317507},{"$f":"BA11*(1-'Resource Options'!$X10)","v":6276.8912523345916},{"$f":"BB11*(1-'Resource Options'!$X10)","v":6245.5067960729184},{"$f":"BC11*(1-'Resource Options'!$X10)","v":6214.2792620925538},{"$f":"BD11*(1-'Resource Options'!$X10)","v":6183.2078657820912},{"$f":"BE11*(1-'Resource Options'!$X10)","v":6152.2918264531809},{"$f":"BF11*(1-'Resource Options'!$X10)","v":6121.5303673209146},{"$f":"BG11*(1-'Resource Options'!$X10)","v":6090.9227154843102},{"$f":"BH11*(1-'Resource Options'!$X10)","v":6060.4681019068885},{"$f":"BI11*(1-'Resource Options'!$X10)","v":6030.1657613973539},{"$f":"BJ11*(1-'Resource Options'!$X10)","v":6000.0149325903667},{"$f":"BK11*(1-'Resource Options'!$X10)","v":5970.0148579274146},{"$f":"BL11*(1-'Resource Options'!$X10)","v":5940.1647836377779},{"$f":"BM11*(1-'Resource Options'!$X10)","v":5910.4639597195892},{"$f":"BN11*(1-'Resource Options'!$X10)","v":5880.9116399209915},{"$f":"BO11*(1-'Resource Options'!$X10)","v":5851.5070817213864},{"$f":"BP11*(1-'Resource Options'!$X10)","v":5822.2495463127798},{"$f":"BQ11*(1-'Resource Options'!$X10)","v":5793.1382985812161},{"$f":"BR11*(1-'Resource Options'!$X10)","v":5764.1726070883096},{"$f":"BS11*(1-'Resource Options'!$X10)","v":5735.3517440528676},{"$f":"BT11*(1-'Resource Options'!$X10)","v":5706.6749853326037},{"$f":"BU11*(1-'Resource Options'!$X10)","v":5678.1416104059408},{"$f":"BV11*(1-'Resource Options'!$X10)","v":5649.7509023539114},{"$f":"BW11*(1-'Resource Options'!$X10)","v":5621.5021478421422},{"$f":"BX11*(1-'Resource Options'!$X10)","v":5593.3946371029315},{"$f":"BY11*(1-'Resource Options'!$X10)","v":5565.4276639174168},{"$f":"BZ11*(1-'Resource Options'!$X10)","v":5537.6005255978298}]
[{"$f":"'Resource Options'!C11","v":"Siemens- SGT-800-57"},{"$f":"'Resource Options'!U11","v":9817},{"$f":"B12*(1-'Resource Options'!$X11)","v":9767.9149999999991},{"$f":"C12*(1-'Resource Options'!$X11)","v":9719.0754249999991},{"$f":"D12*(1-'Resource Options'!$X11)","v":9670.4800478749985},{"$f":"E12*(1-'Resource Options'!$X11)","v":9622.1276476356234},{"$f":"F12*(1-'Resource Options'!$X11)","v":9574.0170093974448},{"$f":"G12*(1-'Resource Options'!$X11)","v":9526.146924350458},{"$f":"H12*(1-'Resource Options'!$X11)","v":9478.5161897287053},{"$f":"I12*(1-'Resource Options'!$X11)","v":9431.1236087800626},{"$f":"J12*(1-'Resource Options'!$X11)","v":9383.9679907361624},{"$f":"K12*(1-'Resource Options'!$X11)","v":9337.0481507824807},{"$f":"L12*(1-'Resource Options'!$X11)","v":9290.3629100285689},{"$f":"M12*(1-'Resource Options'!$X11)","v":9243.9110954784264},{"$f":"N12*(1-'Resource Options'!$X11)","v":9197.6915400010348},{"$f":"O12*(1-'Resource Options'!$X11)","v":9151.70308230103},{"$f":"P12*(1-'Resource Options'!$X11)","v":9105.9445668895241},{"$f":"Q12*(1-'Resource Options'!$X11)","v":9060.4148440550762},{"$f":"R12*(1-'Resource Options'!$X11)","v":9015.1127698348009},{"$f":"S12*(1-'Resource Options'!$X11)","v":8970.0372059856272},{"$f":"T12*(1-'Resource Options'!$X11)","v":8925.1870199556997},{"$f":"U12*(1-'Resource Options'!$X11)","v":8880.5610848559209},{"$f":"V12*(1-'Resource Options'!$X11)","v":8836.1582794316419},{"$f":"W12*(1-'Resource Options'!$X11)","v":8791.977488034483},{"$f":"X12*(1-'Resource Options'!$X11)","v":8748.0176005943104},{"$f":"Y12*(1-'Resource Options'!$X11)","v":8704.2775125913395},{"$f":"Z12*(1-'Resource Options'!$X11)","v":8660.7561250283834},{"$f":"AA12*(1-'Resource Options'!$X11)","v":8617.452344403242},{"$f":"AB12*(1-'Resource Options'!$X11)","v":8574.3650826812263},{"$f":"AC12*(1-'Resource Options'!$X11)","v":8531.4932572678208},{"$f":"AD12*(1-'Resource Options'!$X11)","v":8488.8357909814822},{"$f":"AE12*(1-'Resource Options'!$X11)","v":8446.3916120265749},{"$f":"AF12*(1-'Resource Options'!$X11)","v":8404.1596539664424},{"$f":"AG12*(1-'Resource Options'!$X11)","v":8362.1388556966103},{"$f":"AH12*(1-'Resource Options'!$X11)","v":8320.3281614181269},{"$f":"AI12*(1-'Resource Options'!$X11)","v":8278.7265206110369},{"$f":"AJ12*(1-'Resource Options'!$X11)","v":8237.3328880079825},{"$f":"AK12*(1-'Resource Options'!$X11)","v":8196.1462235679428},{"$f":"AL12*(1-'Resource Options'!$X11)","v":8155.1654924501026},{"$f":"AM12*(1-'Resource Options'!$X11)","v":8114.3896649878525},{"$f":"AN12*(1-'Resource Options'!$X11)","v":8073.817716662913},{"$f":"AO12*(1-'Resource Options'!$X11)","v":8033.4486280795982},{"$f":"AP12*(1-'Resource Options'!$X11)","v":7993.2813849392005},{"$f":"AQ12*(1-'Resource Options'!$X11)","v":7953.314978014504},{"$f":"AR12*(1-'Resource Options'!$X11)","v":7913.5484031244314},{"$f":"AS12*(1-'Resource Options'!$X11)","v":7873.9806611088088},{"$f":"AT12*(1-'Resource Options'!$X11)","v":7834.6107578032652},{"$f":"AU12*(1-'Resource Options'!$X11)","v":7795.437704014249},{"$f":"AV12*(1-'Resource Options'!$X11)","v":7756.4605154941773},{"$f":"AW12*(1-'Resource Options'!$X11)","v":7717.6782129167068},{"$f":"AX12*(1-'Resource Options'!$X11)","v":7679.0898218521234},{"$f":"AY12*(1-'Resource Options'!$X11)","v":7640.6943727428625},{"$f":"AZ12*(1-'Resource Options'!$X11)","v":7602.4909008791483},{"$f":"BA12*(1-'Resource Options'!$X11)","v":7564.4784463747528},{"$f":"BB12*(1-'Resource Options'!$X11)","v":7526.6560541428789},{"$f":"BC12*(1-'Resource Options'!$X11)","v":7489.0227738721642},{"$f":"BD12*(1-'Resource Options'!$X11)","v":7451.577660002803},{"$f":"BE12*(1-'Resource Options'!$X11)","v":7414.3197717027888},{"$f":"BF12*(1-'Resource Options'!$X11)","v":7377.2481728442744},{"$f":"BG12*(1-'Resource Options'!$X11)","v":7340.3619319800528},{"$f":"BH12*(1-'Resource Options'!$X11)","v":7303.6601223201524},{"$f":"BI12*(1-'Resource Options'!$X11)","v":7267.141821708552},{"$f":"BJ12*(1-'Resource Options'!$X11)","v":7230.8061126000093},{"$f":"BK12*(1-'Resource Options'!$X11)","v":7194.6520820370097},{"$f":"BL12*(1-'Resource Options'!$X11)","v":7158.6788216268242},{"$f":"BM12*(1-'Resource Options'!$X11)","v":7122.8854275186904},{"$f":"BN12*(1-'Resource Options'!$X11)","v":7087.2710003810971},{"$f":"BO12*(1-'Resource Options'!$X11)","v":7051.8346453791919},{"$f":"BP12*(1-'Resource Options'!$X11)","v":7016.5754721522962},{"$f":"BQ12*(1-'Resource Options'!$X11)","v":6981.4925947915344},{"$f":"BR12*(1-'Resource Options'!$X11)","v":6946.5851318175764},{"$f":"BS12*(1-'Resource Options'!$X11)","v":6911.8522061584881},{"$f":"BT12*(1-'Resource Options'!$X11)","v":6877.2929451276959},{"$f":"BU12*(1-'Resource Options'!$X11)","v":6842.9064804020572},{"$f":"BV12*(1-'Resource Options'!$X11)","v":6808.691948000047},{"$f":"BW12*(1-'Resource Options'!$X11)","v":6774.6484882600471},{"$f":"BX12*(1-'Resource Options'!$X11)","v":6740.775245818747},{"$f":"BY12*(1-'Resource Options'!$X11)","v":6707.0713695896529},{"$f":"BZ12*(1-'Resource Options'!$X11)","v":6673.5360127417043}]
[{"$f":"'Resource Options'!C12","v":"GE- LM6000- PF Sprint"},{"$f":"'Resource Options'!U12","v":9512},{"$f":"B13*(1-'Resource Options'!$X12)","v":9464.44},{"$f":"C13*(1-'Resource Options'!$X12)","v":9417.1178},{"$f":"D13*(1-'Resource Options'!$X12)","v":9370.0322109999997},{"$f":"E13*(1-'Resource Options'!$X12)","v":9323.1820499450005},{"$f":"F13*(1-'Resource Options'!$X12)","v":9276.5661396952746},{"$f":"G13*(1-'Resource Options'!$X12)","v":9230.1833089967986},{"$f":"H13*(1-'Resource Options'!$X12)","v":9184.0323924518143},{"$f":"I13*(1-'Resource Options'!$X12)","v":9138.1122304895543},{"$f":"J13*(1-'Resource Options'!$X12)","v":9092.4216693371072},{"$f":"K13*(1-'Resource Options'!$X12)","v":9046.9595609904209},{"$f":"L13*(1-'Resource Options'!$X12)","v":9001.724763185468},{"$f":"M13*(1-'Resource Options'!$X12)","v":8956.7161393695405},{"$f":"N13*(1-'Resource Options'!$X12)","v":8911.9325586726936},{"$f":"O13*(1-'Resource Options'!$X12)","v":8867.3728958793308},{"$f":"P13*(1-'Resource Options'!$X12)","v":8823.0360313999336},{"$f":"Q13*(1-'Resource Options'!$X12)","v":8778.9208512429341},{"$f":"R13*(1-'Resource Options'!$X12)","v":8735.0262469867193},{"$f":"S13*(1-'Resource Options'!$X12)","v":8691.351115751786},{"$f":"T13*(1-'Resource Options'!$X12)","v":8647.8943601730261},{"$f":"U13*(1-'Resource Options'!$X12)","v":8604.6548883721607},{"$f":"V13*(1-'Resource Options'!$X12)","v":8561.6316139302999},{"$f":"W13*(1-'Resource Options'!$X12)","v":8518.8234558606491},{"$f":"X13*(1-'Resource Options'!$X12)","v":8476.2293385813464},{"$f":"Y13*(1-'Resource Options'!$X12)","v":8433.848191888439},{"$f":"Z13*(1-'Resource Options'!$X12)","v":8391.6789509289974},{"$f":"AA13*(1-'Resource Options'!$X12)","v":8349.7205561743522},{"$f":"AB13*(1-'Resource Options'!$X12)","v":8307.9719533934804},{"$f":"AC13*(1-'Resource Options'!$X12)","v":8266.4320936265121},{"$f":"AD13*(1-'Resource Options'!$X12)","v":8225.0999331583789},{"$f":"AE13*(1-'Resource Options'!$X12)","v":8183.9744334925872},{"$f":"AF13*(1-'Resource Options'!$X12)","v":8143.0545613251243},{"$f":"AG13*(1-'Resource Options'!$X12)","v":8102.3392885184985},{"$f":"AH13*(1-'Resource Options'!$X12)","v":8061.8275920759061},{"$f":"AI13*(1-'Resource Options'!$X12)","v":8021.5184541155268},{"$f":"AJ13*(1-'Resource Options'!$X12)","v":7981.4108618449491},{"$f":"AK13*(1-'Resource Options'!$X12)","v":7941.5038075357243},{"$f":"AL13*(1-'Resource Options'!$X12)","v":7901.7962884980452},{"$f":"AM13*(1-'Resource Options'!$X12)","v":7862.2873070555552},{"$f":"AN13*(1-'Resource Options'!$X12)","v":7822.9758705202776},{"$f":"AO13*(1-'Resource Options'!$X12)","v":7783.8609911676758},{"$f":"AP13*(1-'Resource Options'!$X12)","v":7744.9416862118378},{"$f":"AQ13*(1-'Resource Options'!$X12)","v":7706.2169777807785},{"$f":"AR13*(1-'Resource Options'!$X12)","v":7667.6858928918746},{"$f":"AS13*(1-'Resource Options'!$X12)","v":7629.3474634274153},{"$f":"AT13*(1-'Resource Options'!$X12)","v":7591.2007261102781},{"$f":"AU13*(1-'Resource Options'!$X12)","v":7553.244722479727},{"$f":"AV13*(1-'Resource Options'!$X12)","v":7515.4784988673282},{"$f":"AW13*(1-'Resource Options'!$X12)","v":7477.9011063729913},{"$f":"AX13*(1-'Resource Options'!$X12)","v":7440.511600841126},{"$f":"AY13*(1-'Resource Options'!$X12)","v":7403.3090428369205},{"$f":"AZ13*(1-'Resource Options'!$X12)","v":7366.2924976227359},{"$f":"BA13*(1-'Resource Options'!$X12)","v":7329.4610351346219},{"$f":"BB13*(1-'Resource Options'!$X12)","v":7292.8137299589489},{"$f":"BC13*(1-'Resource Options'!$X12)","v":7256.3496613091538},{"$f":"BD13*(1-'Resource Options'!$X12)","v":7220.0679130026083},{"$f":"BE13*(1-'Resource Options'!$X12)","v":7183.9675734375951},{"$f":"BF13*(1-'Resource Options'!$X12)","v":7148.047735570407},{"$f":"BG13*(1-'Resource Options'!$X12)","v":7112.3074968925548},{"$f":"BH13*(1-'Resource Options'!$X12)","v":7076.7459594080919},{"$f":"BI13*(1-'Resource Options'!$X12)","v":7041.3622296110516},{"$f":"BJ13*(1-'Resource Options'!$X12)","v":7006.1554184629967},{"$f":"BK13*(1-'Resource Options'!$X12)","v":6971.1246413706822},{"$f":"BL13*(1-'Resource Options'!$X12)","v":6936.2690181638291},{"$f":"BM13*(1-'Resource Options'!$X12)","v":6901.5876730730097},{"$f":"BN13*(1-'Resource Options'!$X12)","v":6867.079734707645},{"$f":"BO13*(1-'Resource Options'!$X12)","v":6832.7443360341067},{"$f":"BP13*(1-'Resource Options'!$X12)","v":6798.5806143539357},{"$f":"BQ13*(1-'Resource Options'!$X12)","v":6764.5877112821663},{"$f":"BR13*(1-'Resource Options'!$X12)","v":6730.7647727257554},{"$f":"BS13*(1-'Resource Options'!$X12)","v":6697.1109488621269},{"$f":"BT13*(1-'Resource Options'!$X12)","v":6663.6253941178165},{"$f":"BU13*(1-'Resource Options'!$X12)","v":6630.3072671472273},{"$f":"BV13*(1-'Resource Options'!$X12)","v":6597.1557308114916},{"$f":"BW13*(1-'Resource Options'!$X12)","v":6564.1699521574337},{"$f":"BX13*(1-'Resource Options'!$X12)","v":6531.3491023966462},{"$f":"BY13*(1-'Resource Options'!$X12)","v":6498.6923568846632},{"$f":"BZ13*(1-'Resource Options'!$X12)","v":6466.1988951002395}]
[{"$f":"'Resource Options'!C13","v":"Siemens- SGT6-9000HL CCCT"},{"$f":"'Resource Options'!U13","v":6549},{"$f":"B14*(1-'Resource Options'!$X13)","v":6516.2550000000001},{"$f":"C14*(1-'Resource Options'!$X13)","v":6483.6737249999996},{"$f":"D14*(1-'Resource Options'!$X13)","v":6451.2553563749998},{"$f":"E14*(1-'Resource Options'!$X13)","v":6418.9990795931244},{"$f":"F14*(1-'Resource Options'!$X13)","v":6386.9040841951592},{"$f":"G14*(1-'Resource Options'!$X13)","v":6354.9695637741834},{"$f":"H14*(1-'Resource Options'!$X13)","v":6323.1947159553129},{"$f":"I14*(1-'Resource Options'!$X13)","v":6291.5787423755364},{"$f":"J14*(1-'Resource Options'!$X13)","v":6260.1208486636588},{"$f":"K14*(1-'Resource Options'!$X13)","v":6228.8202444203407},{"$f":"L14*(1-'Resource Options'!$X13)","v":6197.6761431982386},{"$f":"M14*(1-'Resource Options'!$X13)","v":6166.6877624822473},{"$f":"N14*(1-'Resource Options'!$X13)","v":6135.854323669836},{"$f":"O14*(1-'Resource Options'!$X13)","v":6105.175052051487},{"$f":"P14*(1-'Resource Options'!$X13)","v":6074.6491767912294},{"$f":"Q14*(1-'Resource Options'!$X13)","v":6044.2759309072735},{"$f":"R14*(1-'Resource Options'!$X13)","v":6014.0545512527369},{"$f":"S14*(1-'Resource Options'!$X13)","v":5983.9842784964731},{"$f":"T14*(1-'Resource Options'!$X13)","v":5954.0643571039909},{"$f":"U14*(1-'Resource Options'!$X13)","v":5924.2940353184713},{"$f":"V14*(1-'Resource Options'!$X13)","v":5894.6725651418792},{"$f":"W14*(1-'Resource Options'!$X13)","v":5865.1992023161702},{"$f":"X14*(1-'Resource Options'!$X13)","v":5835.8732063045891},{"$f":"Y14*(1-'Resource Options'!$X13)","v":5806.6938402730657},{"$f":"Z14*(1-'Resource Options'!$X13)","v":5777.6603710717},{"$f":"AA14*(1-'Resource Options'!$X13)","v":5748.7720692163412},{"$f":"AB14*(1-'Resource Options'!$X13)","v":5720.0282088702597},{"$f":"AC14*(1-'Resource Options'!$X13)","v":5691.4280678259083},{"$f":"AD14*(1-'Resource Options'!$X13)","v":5662.9709274867791},{"$f":"AE14*(1-'Resource Options'!$X13)","v":5634.656072849345},{"$f":"AF14*(1-'Resource Options'!$X13)","v":5606.4827924850979},{"$f":"AG14*(1-'Resource Options'!$X13)","v":5578.4503785226725},{"$f":"AH14*(1-'Resource Options'!$X13)","v":5550.5581266300587},{"$f":"AI14*(1-'Resource Options'!$X13)","v":5522.8053359969081},{"$f":"AJ14*(1-'Resource Options'!$X13)","v":5495.1913093169233},{"$f":"AK14*(1-'Resource Options'!$X13)","v":5467.7153527703385},{"$f":"AL14*(1-'Resource Options'!$X13)","v":5440.3767760064866},{"$f":"AM14*(1-'Resource Options'!$X13)","v":5413.1748921264543},{"$f":"AN14*(1-'Resource Options'!$X13)","v":5386.1090176658217},{"$f":"AO14*(1-'Resource Options'!$X13)","v":5359.1784725774924},{"$f":"AP14*(1-'Resource Options'!$X13)","v":5332.3825802146048},{"$f":"AQ14*(1-'Resource Options'!$X13)","v":5305.7206673135315},{"$f":"AR14*(1-'Resource Options'!$X13)","v":5279.1920639769642},{"$f":"AS14*(1-'Resource Options'!$X13)","v":5252.7961036570796},{"$f":"AT14*(1-'Resource Options'!$X13)","v":5226.5321231387943},{"$f":"AU14*(1-'Resource Options'!$X13)","v":5200.3994625231007},{"$f":"AV14*(1-'Resource Options'!$X13)","v":5174.3974652104853},{"$f":"AW14*(1-'Resource Options'!$X13)","v":5148.5254778844328},{"$f":"AX14*(1-'Resource Options'!$X13)","v":5122.7828504950103},{"$f":"AY14*(1-'Resource Options'!$X13)","v":5097.168936242535},{"$f":"AZ14*(1-'Resource Options'!$X13)","v":5071.6830915613227},{"$f":"BA14*(1-'Resource Options'!$X13)","v":5046.3246761035161},{"$f":"BB14*(1-'Resource Options'!$X13)","v":5021.0930527229984},{"$f":"BC14*(1-'Resource Options'!$X13)","v":4995.9875874593836},{"$f":"BD14*(1-'Resource Options'!$X13)","v":4971.0076495220865},{"$f":"BE14*(1-'Resource Options'!$X13)","v":4946.1526112744759},{"$f":"BF14*(1-'Resource Options'!$X13)","v":4921.4218482181032},{"$f":"BG14*(1-'Resource Options'!$X13)","v":4896.8147389770129},{"$f":"BH14*(1-'Resource Options'!$X13)","v":4872.3306652821275},{"$f":"BI14*(1-'Resource Options'!$X13)","v":4847.9690119557172},{"$f":"BJ14*(1-'Resource Options'!$X13)","v":4823.7291668959388},{"$f":"BK14*(1-'Resource Options'!$X13)","v":4799.6105210614587},{"$f":"BL14*(1-'Resource Options'!$X13)","v":4775.612468456151},{"$f":"BM14*(1-'Resource Options'!$X13)","v":4751.7344061138701},{"$f":"BN14*(1-'Resource Options'!$X13)","v":4727.9757340833012},{"$f":"BO14*(1-'Resource Options'!$X13)","v":4704.3358554128845},{"$f":"BP14*(1-'Resource Options'!$X13)","v":4680.8141761358202},{"$f":"BQ14*(1-'Resource Options'!$X13)","v":4657.4101052551414},{"$f":"BR14*(1-'Resource Options'!$X13)","v":4634.123054728866},{"$f":"BS14*(1-'Resource Options'!$X13)","v":4610.9524394552218},{"$f":"BT14*(1-'Resource Options'!$X13)","v":4587.8976772579454},{"$f":"BU14*(1-'Resource Options'!$X13)","v":4564.9581888716557},{"$f":"BV14*(1-'Resource Options'!$X13)","v":4542.1333979272977},{"$f":"BW14*(1-'Resource Options'!$X13)","v":4519.4227309376611},{"$f":"BX14*(1-'Resource Options'!$X13)","v":4496.8256172829724},{"$f":"BY14*(1-'Resource Options'!$X13)","v":4474.3414891965576},{"$f":"BZ14*(1-'Resource Options'!$X13)","v":4451.9697817505748}]
[{"$f":"'Resource Options'!C14","v":"GE - 7F.04 One on One"},{"$f":"'Resource Options'!U14","v":6819},{"$f":"B15*(1-'Resource Options'!$X14)","v":6784.9049999999997},{"$f":"C15*(1-'Resource Options'!$X14)","v":6750.9804749999994},{"$f":"D15*(1-'Resource Options'!$X14)","v":6717.2255726249996},{"$f":"E15*(1-'Resource Options'!$X14)","v":6683.639444761875},{"$f":"F15*(1-'Resource Options'!$X14)","v":6650.2212475380657},{"$f":"G15*(1-'Resource Options'!$X14)","v":6616.970141300375},{"$f":"H15*(1-'Resource Options'!$X14)","v":6583.8852905938729},{"$f":"I15*(1-'Resource Options'!$X14)","v":6550.9658641409032},{"$f":"J15*(1-'Resource Options'!$X14)","v":6518.2110348201986},{"$f":"K15*(1-'Resource Options'!$X14)","v":6485.6199796460978},{"$f":"L15*(1-'Resource Options'!$X14)","v":6453.1918797478675},{"$f":"M15*(1-'Resource Options'!$X14)","v":6420.9259203491283},{"$f":"N15*(1-'Resource Options'!$X14)","v":6388.8212907473826},{"$f":"O15*(1-'Resource Options'!$X14)","v":6356.8771842936458},{"$f":"P15*(1-'Resource Options'!$X14)","v":6325.0927983721776},{"$f":"Q15*(1-'Resource Options'!$X14)","v":6293.467334380317},{"$f":"R15*(1-'Resource Options'!$X14)","v":6261.9999977084153},{"$f":"S15*(1-'Resource Options'!$X14)","v":6230.6899977198736},{"$f":"T15*(1-'Resource Options'!$X14)","v":6199.5365477312744},{"$f":"U15*(1-'Resource Options'!$X14)","v":6168.5388649926181},{"$f":"V15*(1-'Resource Options'!$X14)","v":6137.6961706676548},{"$f":"W15*(1-'Resource Options'!$X14)","v":6107.0076898143161},{"$f":"X15*(1-'Resource Options'!$X14)","v":6076.4726513652449},{"$f":"Y15*(1-'Resource Options'!$X14)","v":6046.0902881084185},{"$f":"Z15*(1-'Resource Options'!$X14)","v":6015.8598366678762},{"$f":"AA15*(1-'Resource Options'!$X14)","v":5985.7805374845366},{"$f":"AB15*(1-'Resource Options'!$X14)","v":5955.8516347971135},{"$f":"AC15*(1-'Resource Options'!$X14)","v":5926.0723766231276},{"$f":"AD15*(1-'Resource Options'!$X14)","v":5896.4420147400124},{"$f":"AE15*(1-'Resource Options'!$X14)","v":5866.9598046663123},{"$f":"AF15*(1-'Resource Options'!$X14)","v":5837.6250056429808},{"$f":"AG15*(1-'Resource Options'!$X14)","v":5808.4368806147659},{"$f":"AH15*(1-'Resource Options'!$X14)","v":5779.3946962116925},{"$f":"AI15*(1-'Resource Options'!$X14)","v":5750.4977227306335},{"$f":"AJ15*(1-'Resource Options'!$X14)","v":5721.7452341169801},{"$f":"AK15*(1-'Resource Options'!$X14)","v":5693.1365079463949},{"$f":"AL15*(1-'Resource Options'!$X14)","v":5664.6708254066625},{"$f":"AM15*(1-'Resource Options'!$X14)","v":5636.3474712796287},{"$f":"AN15*(1-'Resource Options'!$X14)","v":5608.1657339232306},{"$f":"AO15*(1-'Resource Options'!$X14)","v":5580.1249052536141},{"$f":"AP15*(1-'Resource Options'!$X14)","v":5552.224280727346},{"$f":"AQ15*(1-'Resource Options'!$X14)","v":5524.4631593237091},{"$f":"AR15*(1-'Resource Options'!$X14)","v":5496.8408435270903},{"$f":"AS15*(1-'Resource Options'!$X14)","v":5469.3566393094552},{"$f":"AT15*(1-'Resource Options'!$X14)","v":5442.009856112908},{"$f":"AU15*(1-'Resource Options'!$X14)","v":5414.7998068323432},{"$f":"AV15*(1-'Resource Options'!$X14)","v":5387.7258077981814},{"$f":"AW15*(1-'Resource Options'!$X14)","v":5360.7871787591903},{"$f":"AX15*(1-'Resource Options'!$X14)","v":5333.9832428653945},{"$f":"AY15*(1-'Resource Options'!$X14)","v":5307.3133266510677},{"$f":"AZ15*(1-'Resource Options'!$X14)","v":5280.7767600178122},{"$f":"BA15*(1-'Resource Options'!$X14)","v":5254.3728762177234},{"$f":"BB15*(1-'Resource Options'!$X14)","v":5228.1010118366348},{"$f":"BC15*(1-'Resource Options'!$X14)","v":5201.9605067774519},{"$f":"BD15*(1-'Resource Options'!$X14)","v":5175.9507042435644},{"$f":"BE15*(1-'Resource Options'!$X14)","v":5150.0709507223464},{"$f":"BF15*(1-'Resource Options'!$X14)","v":5124.3205959687348},{"$f":"BG15*(1-'Resource Options'!$X14)","v":5098.6989929888914},{"$f":"BH15*(1-'Resource Options'!$X14)","v":5073.2054980239473},{"$f":"BI15*(1-'Resource Options'!$X14)","v":5047.8394705338278},{"$f":"BJ15*(1-'Resource Options'!$X14)","v":5022.6002731811586},{"$f":"BK15*(1-'Resource Options'!$X14)","v":4997.4872718152528},{"$f":"BL15*(1-'Resource Options'!$X14)","v":4972.4998354561767},{"$f":"BM15*(1-'Resource Options'!$X14)","v":4947.6373362788954},{"$f":"BN15*(1-'Resource Options'!$X14)","v":4922.8991495975006},{"$f":"BO15*(1-'Resource Options'!$X14)","v":4898.2846538495132},{"$f":"BP15*(1-'Resource Options'!$X14)","v":4873.793230580266},{"$f":"BQ15*(1-'Resource Options'!$X14)","v":4849.4242644273645},{"$f":"BR15*(1-'Resource Options'!$X14)","v":4825.1771431052275},{"$f":"BS15*(1-'Resource Options'!$X14)","v":4801.0512573897013},{"$f":"BT15*(1-'Resource Options'!$X14)","v":4777.0460011027526},{"$f":"BU15*(1-'Resource Options'!$X14)","v":4753.1607710972385},{"$f":"BV15*(1-'Resource Options'!$X14)","v":4729.3949672417521},{"$f":"BW15*(1-'Resource Options'!$X14)","v":4705.7479924055433},{"$f":"BX15*(1-'Resource Options'!$X14)","v":4682.2192524435159},{"$f":"BY15*(1-'Resource Options'!$X14)","v":4658.8081561812978},{"$f":"BZ15*(1-'Resource Options'!$X14)","v":4635.5141154003913}]
[{"$f":"'Resource Options'!C15","v":"Siemens- SGT-800 3 on 2"},{"$f":"'Resource Options'!U15","v":6957},{"$f":"B16*(1-'Resource Options'!$X15)","v":6922.2150000000001},{"$f":"C16*(1-'Resource Options'!$X15)","v":6887.6039250000003},{"$f":"D16*(1-'Resource Options'!$X15)","v":6853.165905375},{"$f":"E16*(1-'Resource Options'!$X15)","v":6818.9000758481252},{"$f":"F16*(1-'Resource Options'!$X15)","v":6784.8055754688849},{"$f":"G16*(1-'Resource Options'!$X15)","v":6750.8815475915408},{"$f":"H16*(1-'Resource Options'!$X15)","v":6717.1271398535828},{"$f":"I16*(1-'Resource Options'!$X15)","v":6683.5415041543147},{"$f":"J16*(1-'Resource Options'!$X15)","v":6650.123796633543},{"$f":"K16*(1-'Resource Options'!$X15)","v":6616.8731776503755},{"$f":"L16*(1-'Resource Options'!$X15)","v":6583.7888117621233},{"$f":"M16*(1-'Resource Options'!$X15)","v":6550.8698677033126},{"$f":"N16*(1-'Resource Options'!$X15)","v":6518.1155183647961},{"$f":"O16*(1-'Resource Options'!$X15)","v":6485.5249407729725},{"$f":"P16*(1-'Resource Options'!$X15)","v":6453.0973160691074},{"$f":"Q16*(1-'Resource Options'!$X15)","v":6420.8318294887622},{"$f":"R16*(1-'Resource Options'!$X15)","v":6388.7276703413181},{"$f":"S16*(1-'Resource Options'!$X15)","v":6356.7840319896113},{"$f":"T16*(1-'Resource Options'!$X15)","v":6325.0001118296632},{"$f":"U16*(1-'Resource Options'!$X15)","v":6293.3751112705149},{"$f":"V16*(1-'Resource Options'!$X15)","v":6261.9082357141624},{"$f":"W16*(1-'Resource Options'!$X15)","v":6230.5986945355917},{"$f":"X16*(1-'Resource Options'!$X15)","v":6199.4457010629139},{"$f":"Y16*(1-'Resource Options'!$X15)","v":6168.4484725575994},{"$f":"Z16*(1-'Resource Options'!$X15)","v":6137.6062301948114},{"$f":"AA16*(1-'Resource Options'!$X15)","v":6106.9181990438374},{"$f":"AB16*(1-'Resource Options'!$X15)","v":6076.383608048618},{"$f":"AC16*(1-'Resource Options'!$X15)","v":6046.0016900083747},{"$f":"AD16*(1-'Resource Options'!$X15)","v":6015.7716815583326},{"$f":"AE16*(1-'Resource Options'!$X15)","v":5985.6928231505408},{"$f":"AF16*(1-'Resource Options'!$X15)","v":5955.764359034788},{"$f":"AG16*(1-'Resource Options'!$X15)","v":5925.9855372396141},{"$f":"AH16*(1-'Resource Options'!$X15)","v":5896.3556095534159},{"$f":"AI16*(1-'Resource Options'!$X15)","v":5866.8738315056489},{"$f":"AJ16*(1-'Resource Options'!$X15)","v":5837.5394623481207},{"$f":"AK16*(1-'Resource Options'!$X15)","v":5808.3517650363801},{"$f":"AL16*(1-'Resource Options'!$X15)","v":5779.310006211198},{"$f":"AM16*(1-'Resource Options'!$X15)","v":5750.413456180142},{"$f":"AN16*(1-'Resource Options'!$X15)","v":5721.6613888992415},{"$f":"AO16*(1-'Resource Options'!$X15)","v":5693.0530819547457},{"$f":"AP16*(1-'Resource Options'!$X15)","v":5664.5878165449722},{"$f":"AQ16*(1-'Resource Options'!$X15)","v":5636.2648774622476},{"$f":"AR16*(1-'Resource Options'!$X15)","v":5608.0835530749364},{"$f":"AS16*(1-'Resource Options'!$X15)","v":5580.0431353095619},{"$f":"AT16*(1-'Resource Options'!$X15)","v":5552.1429196330137},{"$f":"AU16*(1-'Resource Options'!$X15)","v":5524.382205034849},{"$f":"AV16*(1-'Resource Options'!$X15)","v":5496.7602940096749},{"$f":"AW16*(1-'Resource Options'!$X15)","v":5469.2764925396268},{"$f":"AX16*(1-'Resource Options'!$X15)","v":5441.9301100769289},{"$f":"AY16*(1-'Resource Options'!$X15)","v":5414.7204595265439},{"$f":"AZ16*(1-'Resource Options'!$X15)","v":5387.6468572289114},{"$f":"BA16*(1-'Resource Options'!$X15)","v":5360.7086229427669},{"$f":"BB16*(1-'Resource Options'!$X15)","v":5333.9050798280532},{"$f":"BC16*(1-'Resource Options'!$X15)","v":5307.235554428913},{"$f":"BD16*(1-'Resource Options'!$X15)","v":5280.6993766567684},{"$f":"BE16*(1-'Resource Options'!$X15)","v":5254.2958797734846},{"$f":"BF16*(1-'Resource Options'!$X15)","v":5228.0244003746175},{"$f":"BG16*(1-'Resource Options'!$X15)","v":5201.8842783727441},{"$f":"BH16*(1-'Resource Options'!$X15)","v":5175.8748569808804},{"$f":"BI16*(1-'Resource Options'!$X15)","v":5149.9954826959756},{"$f":"BJ16*(1-'Resource Options'!$X15)","v":5124.2455052824953},{"$f":"BK16*(1-'Resource Options'!$X15)","v":5098.6242777560828},{"$f":"BL16*(1-'Resource Options'!$X15)","v":5073.1311563673025},{"$f":"BM16*(1-'Resource Options'!$X15)","v":5047.7655005854658},{"$f":"BN16*(1-'Resource Options'!$X15)","v":5022.5266730825388},{"$f":"BO16*(1-'Resource Options'!$X15)","v":4997.4140397171259},{"$f":"BP16*(1-'Resource Options'!$X15)","v":4972.4269695185403},{"$f":"BQ16*(1-'Resource Options'!$X15)","v":4947.5648346709477},{"$f":"BR16*(1-'Resource Options'!$X15)","v":4922.8270104975927},{"$f":"BS16*(1-'Resource Options'!$X15)","v":4898.2128754451051},{"$f":"BT16*(1-'Resource Options'!$X15)","v":4873.7218110678796},{"$f":"BU16*(1-'Resource Options'!$X15)","v":4849.3532020125404},{"$f":"BV16*(1-'Resource Options'!$X15)","v":4825.1064360024775},{"$f":"BW16*(1-'Resource Options'!$X15)","v":4800.9809038224648},{"$f":"BX16*(1-'Resource Options'!$X15)","v":4776.9759993033522},{"$f":"BY16*(1-'Resource Options'!$X15)","v":4753.091119306835},{"$f":"BZ16*(1-'Resource Options'!$X15)","v":4729.3256637103004}]
[{"$f":"'Resource Options'!C16","v":"Small Modular Reactor (share)"},{"$f":"'Resource Options'!U16","v":10450},{"$f":"B17*(1-'Resource Options'!$X16)","v":10450},{"$f":"C17*(1-'Resource Options'!$X16)","v":10450},{"$f":"D17*(1-'Resource Options'!$X16)","v":10450},{"$f":"E17*(1-'Resource Options'!$X16)","v":10450},{"$f":"F17*(1-'Resource Options'!$X16)","v":10450},{"$f":"G17*(1-'Resource Options'!$X16)","v":10450},{"$f":"H17*(1-'Resource Options'!$X16)","v":10450},{"$f":"I17*(1-'Resource Options'!$X16)","v":10450},{"$f":"J17*(1-'Resource Options'!$X16)","v":10450},{"$f":"K17*(1-'Resource Options'!$X16)","v":10450},{"$f":"L17*(1-'Resource Options'!$X16)","v":10450},{"$f":"M17*(1-'Resource Options'!$X16)","v":10450},{"$f":"N17*(1-'Resource Options'!$X16)","v":10450},{"$f":"O17*(1-'Resource Options'!$X16)","v":10450},{"$f":"P17*(1-'Resource Options'!$X16)","v":10450},{"$f":"Q17*(1-'Resource Options'!$X16)","v":10450},{"$f":"R17*(1-'Resource Options'!$X16)","v":10450},{"$f":"S17*(1-'Resource Options'!$X16)","v":10450},{"$f":"T17*(1-'Resource Options'!$X16)","v":10450},{"$f":"U17*(1-'Resource Options'!$X16)","v":10450},{"$f":"V17*(1-'Resource Options'!$X16)","v":10450},{"$f":"W17*(1-'Resource Options'!$X16)","v":10450},{"$f":"X17*(1-'Resource Options'!$X16)","v":10450},{"$f":"Y17*(1-'Resource Options'!$X16)","v":10450},{"$f":"Z17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AA17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AB17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AC17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AD17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AE17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AF17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AG17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AH17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AI17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AJ17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AK17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AL17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AM17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AN17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AO17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AP17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AQ17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AR17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AS17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AT17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AU17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AV17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AW17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AX17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AY17*(1-'Resource Options'!$X16)","v":10450},{"$f":"AZ17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BA17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BB17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BC17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BD17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BE17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BF17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BG17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BH17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BI17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BJ17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BK17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BL17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BM17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BN17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BO17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BP17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BQ17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BR17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BS17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BT17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BU17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BV17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BW17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BX17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BY17*(1-'Resource Options'!$X16)","v":10450},{"$f":"BZ17*(1-'Resource Options'!$X16)","v":10450}]
[{"$f":"'Resource Options'!C35","v":"Hydrogen Fuel Cell with 40 hrs Storage "},{"$f":"'Resource Options'!U35","v":5687},{"$f":"B18*(1-'Resource Options'!$X35)","v":5687},{"$f":"C18*(1-'Resource Options'!$X35)","v":5687},{"$f":"D18*(1-'Resource Options'!$X35)","v":5687},{"$f":"E18*(1-'Resource Options'!$X35)","v":5687},{"$f":"F18*(1-'Resource Options'!$X35)","v":5687},{"$f":"G18*(1-'Resource Options'!$X35)","v":5687},{"$f":"H18*(1-'Resource Options'!$X35)","v":5687},{"$f":"I18*(1-'Resource Options'!$X35)","v":5687},{"$f":"J18*(1-'Resource Options'!$X35)","v":5687},{"$f":"K18*(1-'Resource Options'!$X35)","v":5687},{"$f":"L18*(1-'Resource Options'!$X35)","v":5687},{"$f":"M18*(1-'Resource Options'!$X35)","v":5687},{"$f":"N18*(1-'Resource Options'!$X35)","v":5687},{"$f":"O18*(1-'Resource Options'!$X35)","v":5687},{"$f":"P18*(1-'Resource Options'!$X35)","v":5687},{"$f":"Q18*(1-'Resource Options'!$X35)","v":5687},{"$f":"R18*(1-'Resource Options'!$X35)","v":5687},{"$f":"S18*(1-'Resource Options'!$X35)","v":5687},{"$f":"T18*(1-'Resource Options'!$X35)","v":5687},{"$f":"U18*(1-'Resource Options'!$X35)","v":5687},{"$f":"V18*(1-'Resource Options'!$X35)","v":5687},{"$f":"W18*(1-'Resource Options'!$X35)","v":5687},{"$f":"X18*(1-'Resource Options'!$X35)","v":5687},{"$f":"Y18*(1-'Resource Options'!$X35)","v":5687},{"$f":"Z18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AA18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AB18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AC18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AD18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AE18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AF18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AG18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AH18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AI18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AJ18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AK18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AL18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AM18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AN18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AO18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AP18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AQ18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AR18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AS18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AT18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AU18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AV18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AW18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AX18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AY18*(1-'Resource Options'!$X35)","v":5687},{"$f":"AZ18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BA18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BB18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BC18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BD18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BE18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BF18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BG18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BH18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BI18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BJ18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BK18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BL18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BM18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BN18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BO18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BP18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BQ18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BR18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BS18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BT18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BU18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BV18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BW18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BX18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BY18*(1-'Resource Options'!$X35)","v":5687},{"$f":"BZ18*(1-'Resource Options'!$X35)","v":5687}]
[{"$f":"'Resource Options'!C36","v":"Hydrogen Gas Tubine with 40 hrs Storage"},{"$f":"'Resource Options'!U36","v":11352},{"$f":"B19*(1-'Resource Options'!$X36)","v":11295.24},{"$f":"C19*(1-'Resource Options'!$X36)","v":11238.763800000001},{"$f":"D19*(1-'Resource Options'!$X36)","v":11182.569981000001},{"$f":"E19*(1-'Resource Options'!$X36)","v":11126.657131095},{"$f":"F19*(1-'Resource Options'!$X36)","v":11071.023845439526},{"$f":"G19*(1-'Resource Options'!$X36)","v":11015.668726212329},{"$f":"H19*(1-'Resource Options'!$X36)","v":10960.590382581267},{"$f":"I19*(1-'Resource Options'!$X36)","v":10905.787430668361},{"$f":"J19*(1-'Resource Options'!$X36)","v":10851.258493515019},{"$f":"K19*(1-'Resource Options'!$X36)","v":10797.002201047444},{"$f":"L19*(1-'Resource Options'!$X36)","v":10743.017190042206},{"$f":"M19*(1-'Resource Options'!$X36)","v":10689.302104091996},{"$f":"N19*(1-'Resource Options'!$X36)","v":10635.855593571536},{"$f":"O19*(1-'Resource Options'!$X36)","v":10582.676315603678},{"$f":"P19*(1-'Resource Options'!$X36)","v":10529.762934025659},{"$f":"Q19*(1-'Resource Options'!$X36)","v":10477.11411935553},{"$f":"R19*(1-'Resource Options'!$X36)","v":10424.728548758752},{"$f":"S19*(1-'Resource Options'!$X36)","v":10372.604906014958},{"$f":"T19*(1-'Resource Options'!$X36)","v":10320.741881484882},{"$f":"U19*(1-'Resource Options'!$X36)","v":10269.138172077459},{"$f":"V19*(1-'Resource Options'!$X36)","v":10217.792481217071},{"$f":"W19*(1-'Resource Options'!$X36)","v":10166.703518810986},{"$f":"X19*(1-'Resource Options'!$X36)","v":10115.87000121693},{"$f":"Y19*(1-'Resource Options'!$X36)","v":10065.290651210846},{"$f":"Z19*(1-'Resource Options'!$X36)","v":10014.964197954791},{"$f":"AA19*(1-'Resource Options'!$X36)","v":9964.8893769650167},{"$f":"AB19*(1-'Resource Options'!$X36)","v":9915.0649300801924},{"$f":"AC19*(1-'Resource Options'!$X36)","v":9865.4896054297915},{"$f":"AD19*(1-'Resource Options'!$X36)","v":9816.1621574026431},{"$f":"AE19*(1-'Resource Options'!$X36)","v":9767.0813466156305},{"$f":"AF19*(1-'Resource Options'!$X36)","v":9718.2459398825522},{"$f":"AG19*(1-'Resource Options'!$X36)","v":9669.6547101831402},{"$f":"AH19*(1-'Resource Options'!$X36)","v":9621.3064366322251},{"$f":"AI19*(1-'Resource Options'!$X36)","v":9573.199904449064},{"$f":"AJ19*(1-'Resource Options'!$X36)","v":9525.3339049268179},{"$f":"AK19*(1-'Resource Options'!$X36)","v":9477.7072354021839},{"$f":"AL19*(1-'Resource Options'!$X36)","v":9430.3186992251722},{"$f":"AM19*(1-'Resource Options'!$X36)","v":9383.1671057290459},{"$f":"AN19*(1-'Resource Options'!$X36)","v":9336.2512702004005},{"$f":"AO19*(1-'Resource Options'!$X36)","v":9289.5700138493994},{"$f":"AP19*(1-'Resource Options'!$X36)","v":9243.1221637801518},{"$f":"AQ19*(1-'Resource Options'!$X36)","v":9196.9065529612508},{"$f":"AR19*(1-'Resource Options'!$X36)","v":9150.9220201964454},{"$f":"AS19*(1-'Resource Options'!$X36)","v":9105.1674100954624},{"$f":"AT19*(1-'Resource Options'!$X36)","v":9059.6415730449844},{"$f":"AU19*(1-'Resource Options'!$X36)","v":9014.3433651797586},{"$f":"AV19*(1-'Resource Options'!$X36)","v":8969.2716483538607},{"$f":"AW19*(1-'Resource Options'!$X36)","v":8924.4252901120908},{"$f":"AX19*(1-'Resource Options'!$X36)","v":8879.8031636615306},{"$f":"AY19*(1-'Resource Options'!$X36)","v":8835.4041478432227},{"$f":"AZ19*(1-'Resource Options'!$X36)","v":8791.2271271040063},{"$f":"BA19*(1-'Resource Options'!$X36)","v":8747.2709914684856},{"$f":"BB19*(1-'Resource Options'!$X36)","v":8703.5346365111436},{"$f":"BC19*(1-'Resource Options'!$X36)","v":8660.0169633285877},{"$f":"BD19*(1-'Resource Options'!$X36)","v":8616.7168785119447},{"$f":"BE19*(1-'Resource Options'!$X36)","v":8573.633294119385},{"$f":"BF19*(1-'Resource Options'!$X36)","v":8530.7651276487886},{"$f":"BG19*(1-'Resource Options'!$X36)","v":8488.111302010544},{"$f":"BH19*(1-'Resource Options'!$X36)","v":8445.6707455004907},{"$f":"BI19*(1-'Resource Options'!$X36)","v":8403.4423917729891},{"$f":"BJ19*(1-'Resource Options'!$X36)","v":8361.4251798141249},{"$f":"BK19*(1-'Resource Options'!$X36)","v":8319.6180539150537},{"$f":"BL19*(1-'Resource Options'!$X36)","v":8278.0199636454781},{"$f":"BM19*(1-'Resource Options'!$X36)","v":8236.629863827251},{"$f":"BN19*(1-'Resource Options'!$X36)","v":8195.4467145081144},{"$f":"BO19*(1-'Resource Options'!$X36)","v":8154.4694809355742},{"$f":"BP19*(1-'Resource Options'!$X36)","v":8113.6971335308963},{"$f":"BQ19*(1-'Resource Options'!$X36)","v":8073.1286478632419},{"$f":"BR19*(1-'Resource Options'!$X36)","v":8032.7630046239256},{"$f":"BS19*(1-'Resource Options'!$X36)","v":7992.5991896008063},{"$f":"BT19*(1-'Resource Options'!$X36)","v":7952.6361936528019},{"$f":"BU19*(1-'Resource Options'!$X36)","v":7912.8730126845376},{"$f":"BV19*(1-'Resource Options'!$X36)","v":7873.3086476211147},{"$f":"BW19*(1-'Resource Options'!$X36)","v":7833.9421043830089},{"$f":"BX19*(1-'Resource Options'!$X36)","v":7794.7723938610934},{"$f":"BY19*(1-'Resource Options'!$X36)","v":7755.7985318917881},{"$f":"BZ19*(1-'Resource Options'!$X36)","v":7717.0195392323294}]
[{"$f":"'Resource Options'!C44","v":"Wood Biomass"},{"$f":"'Resource Options'!U44","v":12000},{"$f":"B20*(1-'Resource Options'!$X44)","v":12000},{"$f":"C20*(1-'Resource Options'!$X44)","v":12000},{"$f":"D20*(1-'Resource Options'!$X44)","v":12000},{"$f":"E20*(1-'Resource Options'!$X44)","v":12000},{"$f":"F20*(1-'Resource Options'!$X44)","v":12000},{"$f":"G20*(1-'Resource Options'!$X44)","v":12000},{"$f":"H20*(1-'Resource Options'!$X44)","v":12000},{"$f":"I20*(1-'Resource Options'!$X44)","v":12000},{"$f":"J20*(1-'Resource Options'!$X44)","v":12000},{"$f":"K20*(1-'Resource Options'!$X44)","v":12000},{"$f":"L20*(1-'Resource Options'!$X44)","v":12000},{"$f":"M20*(1-'Resource Options'!$X44)","v":12000},{"$f":"N20*(1-'Resource Options'!$X44)","v":12000},{"$f":"O20*(1-'Resource Options'!$X44)","v":12000},{"$f":"P20*(1-'Resource Options'!$X44)","v":12000},{"$f":"Q20*(1-'Resource Options'!$X44)","v":12000},{"$f":"R20*(1-'Resource Options'!$X44)","v":12000},{"$f":"S20*(1-'Resource Options'!$X44)","v":12000},{"$f":"T20*(1-'Resource Options'!$X44)","v":12000},{"$f":"U20*(1-'Resource Options'!$X44)","v":12000},{"$f":"V20*(1-'Resource Options'!$X44)","v":12000},{"$f":"W20*(1-'Resource Options'!$X44)","v":12000},{"$f":"X20*(1-'Resource Options'!$X44)","v":12000},{"$f":"Y20*(1-'Resource Options'!$X44)","v":12000},{"$f":"Z20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AA20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AB20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AC20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AD20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AE20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AF20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AG20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AH20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AI20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AJ20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AK20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AL20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AM20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AN20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AO20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AP20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AQ20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AR20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AS20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AT20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AU20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AV20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AW20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AX20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AY20*(1-'Resource Options'!$X44)","v":12000},{"$f":"AZ20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BA20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BB20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BC20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BD20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BE20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BF20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BG20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BH20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BI20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BJ20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BK20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BL20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BM20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BN20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BO20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BP20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BQ20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BR20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BS20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BT20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BU20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BV20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BW20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BX20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BY20*(1-'Resource Options'!$X44)","v":12000},{"$f":"BZ20*(1-'Resource Options'!$X44)","v":12000}]
[{"$f":"'Resource Options'!C45","v":"Rathdrum Supplemental Compression to CT"},{"$f":"'Resource Options'!U45","v":11650},{"$f":"B21*(1-'Resource Options'!$X45)","v":11650},{"$f":"C21*(1-'Resource Options'!$X45)","v":11650},{"$f":"D21*(1-'Resource Options'!$X45)","v":11650},{"$f":"E21*(1-'Resource Options'!$X45)","v":11650},{"$f":"F21*(1-'Resource Options'!$X45)","v":11650},{"$f":"G21*(1-'Resource Options'!$X45)","v":11650},{"$f":"H21*(1-'Resource Options'!$X45)","v":11650},{"$f":"I21*(1-'Resource Options'!$X45)","v":11650},{"$f":"J21*(1-'Resource Options'!$X45)","v":11650},{"$f":"K21*(1-'Resource Options'!$X45)","v":11650},{"$f":"L21*(1-'Resource Options'!$X45)","v":11650},{"$f":"M21*(1-'Resource Options'!$X45)","v":11650},{"$f":"N21*(1-'Resource Options'!$X45)","v":11650},{"$f":"O21*(1-'Resource Options'!$X45)","v":11650},{"$f":"P21*(1-'Resource Options'!$X45)","v":11650},{"$f":"Q21*(1-'Resource Options'!$X45)","v":11650},{"$f":"R21*(1-'Resource Options'!$X45)","v":11650},{"$f":"S21*(1-'Resource Options'!$X45)","v":11650},{"$f":"T21*(1-'Resource Options'!$X45)","v":11650},{"$f":"U21*(1-'Resource Options'!$X45)","v":11650},{"$f":"V21*(1-'Resource Options'!$X45)","v":11650},{"$f":"W21*(1-'Resource Options'!$X45)","v":11650},{"$f":"X21*(1-'Resource Options'!$X45)","v":11650},{"$f":"Y21*(1-'Resource Options'!$X45)","v":11650},{"$f":"Z21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AA21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AB21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AC21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AD21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AE21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AF21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AG21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AH21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AI21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AJ21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AK21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AL21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AM21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AN21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AO21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AP21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AQ21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AR21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AS21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AT21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AU21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AV21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AW21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AX21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AY21*(1-'Resource Options'!$X45)","v":11650},{"$f":"AZ21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BA21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BB21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BC21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BD21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BE21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BF21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BG21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BH21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BI21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BJ21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BK21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BL21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BM21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BN21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BO21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BP21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BQ21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BR21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BS21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BT21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BU21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BV21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BW21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BX21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BY21*(1-'Resource Options'!$X45)","v":11650},{"$f":"BZ21*(1-'Resource Options'!$X45)","v":11650}]
[{"$f":"'Resource Options'!C46","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'Resource Options'!U46","v":11750},{"$f":"B22*(1-'Resource Options'!$X46)","v":11750},{"$f":"C22*(1-'Resource Options'!$X46)","v":11750},{"$f":"D22*(1-'Resource Options'!$X46)","v":11750},{"$f":"E22*(1-'Resource Options'!$X46)","v":11750},{"$f":"F22*(1-'Resource Options'!$X46)","v":11750},{"$f":"G22*(1-'Resource Options'!$X46)","v":11750},{"$f":"H22*(1-'Resource Options'!$X46)","v":11750},{"$f":"I22*(1-'Resource Options'!$X46)","v":11750},{"$f":"J22*(1-'Resource Options'!$X46)","v":11750},{"$f":"K22*(1-'Resource Options'!$X46)","v":11750},{"$f":"L22*(1-'Resource Options'!$X46)","v":11750},{"$f":"M22*(1-'Resource Options'!$X46)","v":11750},{"$f":"N22*(1-'Resource Options'!$X46)","v":11750},{"$f":"O22*(1-'Resource Options'!$X46)","v":11750},{"$f":"P22*(1-'Resource Options'!$X46)","v":11750},{"$f":"Q22*(1-'Resource Options'!$X46)","v":11750},{"$f":"R22*(1-'Resource Options'!$X46)","v":11750},{"$f":"S22*(1-'Resource Options'!$X46)","v":11750},{"$f":"T22*(1-'Resource Options'!$X46)","v":11750},{"$f":"U22*(1-'Resource Options'!$X46)","v":11750},{"$f":"V22*(1-'Resource Options'!$X46)","v":11750},{"$f":"W22*(1-'Resource Options'!$X46)","v":11750},{"$f":"X22*(1-'Resource Options'!$X46)","v":11750},{"$f":"Y22*(1-'Resource Options'!$X46)","v":11750},{"$f":"Z22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AA22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AB22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AC22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AD22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AE22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AF22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AG22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AH22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AI22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AJ22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AK22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AL22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AM22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AN22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AO22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AP22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AQ22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AR22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AS22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AT22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AU22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AV22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AW22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AX22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AY22*(1-'Resource Options'!$X46)","v":11750},{"$f":"AZ22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BA22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BB22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BC22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BD22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BE22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BF22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BG22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BH22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BI22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BJ22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BK22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BL22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BM22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BN22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BO22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BP22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BQ22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BR22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BS22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BT22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BU22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BV22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BW22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BX22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BY22*(1-'Resource Options'!$X46)","v":11750},{"$f":"BZ22*(1-'Resource Options'!$X46)","v":11750}]
[{"$f":"'Resource Options'!C47","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"'Resource Options'!U47","v":11950},{"$f":"B23*(1-'Resource Options'!$X47)","v":11950},{"$f":"C23*(1-'Resource Options'!$X47)","v":11950},{"$f":"D23*(1-'Resource Options'!$X47)","v":11950},{"$f":"E23*(1-'Resource Options'!$X47)","v":11950},{"$f":"F23*(1-'Resource Options'!$X47)","v":11950},{"$f":"G23*(1-'Resource Options'!$X47)","v":11950},{"$f":"H23*(1-'Resource Options'!$X47)","v":11950},{"$f":"I23*(1-'Resource Options'!$X47)","v":11950},{"$f":"J23*(1-'Resource Options'!$X47)","v":11950},{"$f":"K23*(1-'Resource Options'!$X47)","v":11950},{"$f":"L23*(1-'Resource Options'!$X47)","v":11950},{"$f":"M23*(1-'Resource Options'!$X47)","v":11950},{"$f":"N23*(1-'Resource Options'!$X47)","v":11950},{"$f":"O23*(1-'Resource Options'!$X47)","v":11950},{"$f":"P23*(1-'Resource Options'!$X47)","v":11950},{"$f":"Q23*(1-'Resource Options'!$X47)","v":11950},{"$f":"R23*(1-'Resource Options'!$X47)","v":11950},{"$f":"S23*(1-'Resource Options'!$X47)","v":11950},{"$f":"T23*(1-'Resource Options'!$X47)","v":11950},{"$f":"U23*(1-'Resource Options'!$X47)","v":11950},{"$f":"V23*(1-'Resource Options'!$X47)","v":11950},{"$f":"W23*(1-'Resource Options'!$X47)","v":11950},{"$f":"X23*(1-'Resource Options'!$X47)","v":11950},{"$f":"Y23*(1-'Resource Options'!$X47)","v":11950},{"$f":"Z23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AA23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AB23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AC23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AD23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AE23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AF23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AG23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AH23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AI23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AJ23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AK23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AL23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AM23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AN23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AO23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AP23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AQ23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AR23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AS23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AT23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AU23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AV23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AW23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AX23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AY23*(1-'Resource Options'!$X47)","v":11950},{"$f":"AZ23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BA23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BB23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BC23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BD23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BE23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BF23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BG23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BH23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BI23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BJ23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BK23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BL23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BM23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BN23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BO23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BP23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BQ23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BR23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BS23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BT23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BU23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BV23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BW23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BX23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BY23*(1-'Resource Options'!$X47)","v":11950},{"$f":"BZ23*(1-'Resource Options'!$X47)","v":11950}]
[{"$f":"'Resource Options'!C48","v":"Kettle Falls Turbine Generator Upgrade"},{"$f":"'Resource Options'!U48","v":13050},{"$f":"B24*(1-'Resource Options'!$X48)","v":13050},{"$f":"C24*(1-'Resource Options'!$X48)","v":13050},{"$f":"D24*(1-'Resource Options'!$X48)","v":13050},{"$f":"E24*(1-'Resource Options'!$X48)","v":13050},{"$f":"F24*(1-'Resource Options'!$X48)","v":13050},{"$f":"G24*(1-'Resource Options'!$X48)","v":13050},{"$f":"H24*(1-'Resource Options'!$X48)","v":13050},{"$f":"I24*(1-'Resource Options'!$X48)","v":13050},{"$f":"J24*(1-'Resource Options'!$X48)","v":13050},{"$f":"K24*(1-'Resource Options'!$X48)","v":13050},{"$f":"L24*(1-'Resource Options'!$X48)","v":13050},{"$f":"M24*(1-'Resource Options'!$X48)","v":13050},{"$f":"N24*(1-'Resource Options'!$X48)","v":13050},{"$f":"O24*(1-'Resource Options'!$X48)","v":13050},{"$f":"P24*(1-'Resource Options'!$X48)","v":13050},{"$f":"Q24*(1-'Resource Options'!$X48)","v":13050},{"$f":"R24*(1-'Resource Options'!$X48)","v":13050},{"$f":"S24*(1-'Resource Options'!$X48)","v":13050},{"$f":"T24*(1-'Resource Options'!$X48)","v":13050},{"$f":"U24*(1-'Resource Options'!$X48)","v":13050},{"$f":"V24*(1-'Resource Options'!$X48)","v":13050},{"$f":"W24*(1-'Resource Options'!$X48)","v":13050},{"$f":"X24*(1-'Resource Options'!$X48)","v":13050},{"$f":"Y24*(1-'Resource Options'!$X48)","v":13050},{"$f":"Z24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AA24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AB24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AC24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AD24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AE24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AF24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AG24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AH24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AI24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AJ24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AK24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AL24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AM24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AN24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AO24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AP24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AQ24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AR24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AS24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AT24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AU24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AV24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AW24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AX24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AY24*(1-'Resource Options'!$X48)","v":13050},{"$f":"AZ24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BA24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BB24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BC24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BD24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BE24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BF24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BG24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BH24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BI24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BJ24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BK24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BL24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BM24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BN24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BO24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BP24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BQ24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BR24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BS24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BT24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BU24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BV24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BW24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BX24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BY24*(1-'Resource Options'!$X48)","v":13050},{"$f":"BZ24*(1-'Resource Options'!$X48)","v":13050}]

{"sheet":"Prices","index":19,"n_rows":19,"n_cols":82,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Commodity Price Forecast"]
[null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
[null,"$/mmbtu","US price","Henry Hub",1.8742083333333317,2.5669715000000006,2.3756995000000001,2.5094923333333337,2.7188154999999998,3.0180891666666665,3.4326830000000004,3.6339291666666669,3.8408168333333337,4.0527328333333346,4.2265195000000011,4.3596523333333339,4.5291336666666648,4.3525336666666652,4.6049746906666664,4.7483774343333325,4.973591203333334,5.1647637513333331,5.3077843100000033,5.598419993666667,5.7916053333333322,5.863322166201999,6.0462942265026669,6.2595950789873323,6.4268662743324052,6.6658167981579775,{"$f":"AD3","v":6.6658167981579775},{"$f":"AE3","v":6.6658167981579775},6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775,6.6658167981579775]
[null,"$/mmbtu","use for firm rights","AECO Natural Gas Price Forecast",null,1.49,1.3718131390833335,1.3205217527777784,1.4935136666666664,1.7886073070833333,2.1870246222222223,2.3429371991666668,2.5061130410833332,2.6500633709305563,2.7448806708888895,2.8699178350694448,2.9259625622500001,3.2068117376388874,3.3748102790972228,3.4631495990000007,3.6576466477222218,3.8200943531666667,3.9335984190000013,4.1589306171111113,4.3660484417777763,4.4661310541666657,4.5799192453333344,4.7638812358611098,4.9417667724444465,5.1830542102361132,{"$f":"AD4","v":5.1830542102361132},5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132,5.1830542102361132]
[null,"$/mmbtu","use for non-firm","Malin Natural Gas Price Forecast",null,2.17,2.0042274995833331,1.9266862666666678,1.9844686666666664,2.3705815379166664,2.7745085322222227,3.0035397929166665,3.2034420124999996,3.3842179669861121,3.5449488866666679,3.7181573800000001,3.8392855287499996,4.0985882986111095,4.3081581165972231,4.423626062916667,4.5944965486111107,4.7642779702222224,4.924470321000002,5.1587331511111119,5.3392806877361085,5.4405146603333332,5.5756423057777784,5.8271258147083342,6.0749724369444458,6.2740183445277804,{"$f":"AD5","v":6.2740183445277804},6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804,6.2740183445277804]
[null,"$/MWh",null,"Mid-Columbia (off-peak)",null,20,18.644717780287138,17.88403478079664,18.31489616023276,19.912790493401353,23.829832173540503,25.135091396515261,26.583152377294873,27.849582464757095,27.797786397781067,29.186109707207383,29.576361916108219,31.116124780956874,31.379675560341571,32.70969088235217,34.425990280503022,34.481863946857338,37.44616503323725,38.071580084149012,39.057738269737108,41.564932684621255,41.832749353382056,42.437604570675468,50.38279096301428,49.329514944959506,{"$f":"AD6","v":49.329514944959506},{"$f":"AE6","v":49.329514944959506},49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506,49.329514944959506]
[null,"$/mmbtu",null,"Hog Fuel",null,1.6,1.6,1.7,1.7,1.7,1.8,1.8,1.9,2,20,2.1,2.1,2.2000000000000002,2.2000000000000002,2.2999999999999998,2.4,2.4,2.5,2.6,2.7,2.7,2.8,2.9,3,3.1,3.2,3.3,3.4,3.5,8.6999999999999993,8.6,8.6999999999999993,8.8000000000000007,8.9,9,9.1,9.1999999999999993,9.3000000000000007,9.5,9.6,9.6999999999999993,9.8000000000000007,9.9,10,10.199999999999999,10.3,10.4,10.6,10.7,10.8,10.9,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1,11.1]
[null,"$/mmbtu",null,"Uranium",null,0.6,0.6,0.6,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.8,0.8,0.8,0.8,0.8,0.8,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.3,1.3,1.3,1.3,1.4,1.4,1.4,1.5,1.5,1.5,1.5,1.6,1.6,1.6,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7]
[null,"$/MWh",null,"Mid-Columbia (flat)",null,24,20.367498069763183,18.713011240005493,18.731806097984315,19.992543466567994,23.741199775695801,24.634397541046141,25.670625599861147,26.653203551292421,26.460930239677424,27.627679725646974,28.017745990753173,29.295209176063537,29.419233268737791,30.470912011146545,32.102765437126159,31.94943962955475,34.458900008201596,34.765720918655397,35.668092912673949,38.232615919113158,38.709804988861087,39.266194400787356,46.817591702461243,46.44764743614197,{"$f":"AD9","v":46.44764743614197},{"$f":"AE9","v":46.44764743614197},{"$f":"AF9","v":46.44764743614197},{"$f":"AG9","v":46.44764743614197},46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,{"$f":"BE9","v":46.44764743614197},46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197,46.44764743614197]
[null,"$/mmbtu",null,"Incremental Hog Fuel",null,2.2000000000000002,2.2999999999999998,2.2999999999999998,2.4,2.5,2.6,2.6,2.7,2.8,2.9,2.9,3,3.1,3.2,3.3,3.4,3.5,3.6,3.7,3.8,4,4.0999999999999996,4.2,4.3,4.5,4.5999999999999996,4.7,4.9000000000000004,5,13,12.9,13,13.2,13.3,13.5,13.7,13.8,14,14.2,14.4,14.5,14.7,14.9,15.1,15.3,15.4,15.6,15.8,16,16.2,16.399999999999999,16.600000000000001,17.600000000000001,18.600000000000001,19.600000000000001,20.6,21.6,22.6,23.6,24.6,25.6,26.6,27.6,28.6,29.6,30.6,31.6,32.6,33.6,34.6,35.6,36.6,37.6,38.6,39.6,40.6,41.6]
[null,"$/kG",null,"Renewable Hydrogen",null,5,{"$f":"F11*0.975","v":4.875},{"$f":"G11*0.975","v":4.7531249999999998},4.6342968749999995,4.5184394531249996,4.4054784667968745,4.2953415051269523,4.1879579674987788,4.0832590183113089,3.9811775428535259,3.8816481042821875,3.7846069016751329,3.6899917291332547,3.5977419359049234,3.5077983875073002,3.4201034278196176,3.3346008421241273,3.2512358210710239,3.1699549255442481,3.090706052405642,3.0134384010955011,2.9381024410681134,2.8646498800414104,2.7930336330403751,2.7232077922143656,2.6551275974090065,2.5887494074737813]
[null,"$/mmbtu",null,"Renewable Hydrogen",{"$f":"F12*0.98","v":43.00605582665959},{"$f":"F11/120.21/947.82*1000000","v":43.883730435366928},{"$f":"G11/120.21/947.82*1000000","v":42.786637174482749},41.716971245120675,40.674046963992666,39.657195789892846,38.665765895145526,37.699121747766881,36.756643704072715,35.837727611470896,34.94178442118411,34.068239810654518,33.216533815388146,32.386120470003448,31.576467458253365,30.787055771797029,30.017379377502102,29.266944893064551,28.535271270737933,27.821889488969482,27.12634225174525,26.448183695451618,25.786979103065327,25.142304625488691,24.513747009851475,23.900903334605186,23.303380751240056,22.720796232459058]
[null,null,null,"GTN Escalator",0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0]
[null,null,null,"GTN $/DTh",0,{"$f":"E14*(1+F13)","v":0},{"$f":"F14*(1+G13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG14*(1+BH13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variable Charge",5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[]
[]
[]
[null,null,null,"GTN $/DTh",{"$f":"0.34423708*1.1","v":0.37866078800000003},{"$f":"E19*(1+F13)","v":0.37866078800000003},{"$f":"F19*(1+G13)","v":0.37866078800000003},0.37866078800000003,0.41652686680000006,0.41652686680000006,0.41652686680000006,0.41652686680000006,0.41652686680000006,0.45817955348000011,0.45817955348000011,0.45817955348000011,0.45817955348000011,0.45817955348000011,0.50399750882800021,0.50399750882800021,0.50399750882800021,0.50399750882800021,0.50399750882800021,0.55439725971080023,0.55439725971080023,0.55439725971080023,0.55439725971080023,0.55439725971080023,0.60983698568188027,0.60983698568188027,0.60983698568188027,0.60983698568188027,0.60983698568188027,0.67082068425006836,0.67082068425006836,0.67082068425006836,0.67082068425006836,0.67082068425006836,0.73790275267507521,0.73790275267507521,0.73790275267507521,0.73790275267507521,0.73790275267507521,0.8116930279425828,0.8116930279425828,0.8116930279425828,0.8116930279425828,0.8116930279425828,0.89286233073684118,0.89286233073684118,0.89286233073684118,0.89286233073684118,0.89286233073684118,0.9821485638105254,0.9821485638105254,0.9821485638105254,0.9821485638105254,0.9821485638105254,1.0803634201915779,1.0803634201915779,1.0803634201915779,1.0803634201915779,1.0803634201915779,1.1883997622107358,1.1883997622107358,1.1883997622107358,1.1883997622107358,1.1883997622107358,1.3072397384318095,1.3072397384318095,{"$f":"BR19*(1+BS13)","v":1.3072397384318095},1.3072397384318095,1.3072397384318095,1.4379637122749906,1.4379637122749906,1.4379637122749906,1.4379637122749906,1.4379637122749906,1.5817600835024899,1.5817600835024899,1.5817600835024899,1.5817600835024899]

{"sheet":"AFUDC","index":20,"n_rows":49,"n_cols":25,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
["AFUDC"]
["Cost of Money"]
[{"$f":"DiscRate","v":6.7000000000000004E-2}]
[null,null,"Cash Flow Allocation",null,null,null,null,null,null,null,null,"Spending (2020$)",null,null,null,null,null,"Capitalized Interest (AFUDC) ($/kW)",null,null,null,null,null,null,{"$f":"COLUMN(Y5)","v":25}]
[null,null,1,2,3,4,5,6,"Check",null,1,2,3,4,5,6,null,1,2,3,4,5,6,"Total","% of CC"]
[{"$f":"'Resource Options'!C7","v":"GE- 7E.03 Simple Cycle"},null,0,0,0,0.05,0.15,0.8,{"$f":"SUM(C6:H6)","v":1},null,{"$f":"C6*'Capital Costs'!$B164","v":0},{"$f":"D6*'Capital Costs'!$B164","v":0},{"$f":"E6*'Capital Costs'!$B164","v":0},{"$f":"F6*'Capital Costs'!$B164","v":4.3637500000000005},{"$f":"G6*'Capital Costs'!$B164","v":13.09125},{"$f":"H6*'Capital Costs'!$B164","v":69.820000000000007},null,{"$f":"(SUM($J6:J6)*$A$3)+(K6*($A$3*0.65))","v":0},{"$f":"(SUM($J6:K6)*$A$3)+(L6*($A$3*0.65))","v":0},{"$f":"(SUM($J6:L6)*$A$3)+(M6*($A$3*0.65))","v":0},{"$f":"(SUM($J6:M6)*$A$3)+(N6*($A$3*0.65))","v":0.19004131250000003},{"$f":"(SUM($J6:N6)*$A$3)+(O6*($A$3*0.65))","v":0.8624951875000002},{"$f":"(SUM($J6:O6)*$A$3)+(P6*($A$3*0.65))","v":4.2101460000000008},{"$f":"SUM(R6:W6)","v":5.2626825000000013},{"$f":"(X6)/SUM(K6:P6)","v":6.0300000000000013E-2}]
[{"$f":"'Resource Options'!C8","v":"GE-LMS100PB Wet Intercooler DLN"},null,0,0,0,0.05,0.15,0.8,{"$f":"SUM(C7:H7)","v":1},null,{"$f":"C7*'Capital Costs'!$B165","v":0},{"$f":"D7*'Capital Costs'!$B165","v":0},{"$f":"E7*'Capital Costs'!$B165","v":0},{"$f":"F7*'Capital Costs'!$B165","v":5.04765},{"$f":"G7*'Capital Costs'!$B165","v":15.142949999999997},{"$f":"H7*'Capital Costs'!$B165","v":80.7624},null,{"$f":"(SUM($J7:J7)*$A$3)+(K7*($A$3*0.65))","v":0},{"$f":"(SUM($J7:K7)*$A$3)+(L7*($A$3*0.65))","v":0},{"$f":"(SUM($J7:L7)*$A$3)+(M7*($A$3*0.65))","v":0},{"$f":"(SUM($J7:M7)*$A$3)+(N7*($A$3*0.65))","v":0.21982515750000003},{"$f":"(SUM($J7:N7)*$A$3)+(O7*($A$3*0.65))","v":0.99766802249999997},{"$f":"(SUM($J7:O7)*$A$3)+(P7*($A$3*0.65))","v":4.8699727200000007},{"$f":"SUM(R7:W7)","v":6.0874659000000007},{"$f":"(X7)/SUM(K7:P7)","v":6.0300000000000006E-2}]
[{"$f":"'Resource Options'!C9","v":"10X Wartsila 18V50SG-B"},null,0,0,0,0.05,0.15,0.8,1,null,{"$f":"C8*'Capital Costs'!$B166","v":0},{"$f":"D8*'Capital Costs'!$B166","v":0},{"$f":"E8*'Capital Costs'!$B166","v":0},{"$f":"F8*'Capital Costs'!$B166","v":10.543700000000001},{"$f":"G8*'Capital Costs'!$B166","v":31.631099999999996},{"$f":"H8*'Capital Costs'!$B166","v":168.69920000000002},null,{"$f":"(SUM($J8:J8)*$A$3)+(K8*($A$3*0.65))","v":0},{"$f":"(SUM($J8:K8)*$A$3)+(L8*($A$3*0.65))","v":0},{"$f":"(SUM($J8:L8)*$A$3)+(M8*($A$3*0.65))","v":0},{"$f":"(SUM($J8:M8)*$A$3)+(N8*($A$3*0.65))","v":0.4591781350000001},{"$f":"(SUM($J8:N8)*$A$3)+(O8*($A$3*0.65))","v":2.083962305},{"$f":"(SUM($J8:O8)*$A$3)+(P8*($A$3*0.65))","v":10.172561760000001},12.715702200000001,6.0299999999999999E-2]
[{"$f":"'Resource Options'!C10","v":"Jenbacher 920"},null,0,0,0,0.05,0.15,0.8,1,null,{"$f":"C9*'Capital Costs'!$B167","v":0},{"$f":"D9*'Capital Costs'!$B167","v":0},{"$f":"E9*'Capital Costs'!$B167","v":0},{"$f":"F9*'Capital Costs'!$B167","v":6.091149999999999},{"$f":"G9*'Capital Costs'!$B167","v":18.273449999999997},{"$f":"H9*'Capital Costs'!$B167","v":97.458399999999983},null,{"$f":"(SUM($J9:J9)*$A$3)+(K9*($A$3*0.65))","v":0},{"$f":"(SUM($J9:K9)*$A$3)+(L9*($A$3*0.65))","v":0},{"$f":"(SUM($J9:L9)*$A$3)+(M9*($A$3*0.65))","v":0},{"$f":"(SUM($J9:M9)*$A$3)+(N9*($A$3*0.65))","v":0.26526958249999999},{"$f":"(SUM($J9:N9)*$A$3)+(O9*($A$3*0.65))","v":1.2039157974999999},{"$f":"(SUM($J9:O9)*$A$3)+(P9*($A$3*0.65))","v":5.8767415199999995},7.3459268999999994,6.0300000000000006E-2]
[{"$f":"'Resource Options'!C11","v":"Siemens- SGT-800-57"},null,0,0,0,0.05,0.15,0.8,1,null,{"$f":"C10*'Capital Costs'!$B168","v":0},{"$f":"D10*'Capital Costs'!$B168","v":0},{"$f":"E10*'Capital Costs'!$B168","v":0},{"$f":"F10*'Capital Costs'!$B168","v":2.88225},{"$f":"G10*'Capital Costs'!$B168","v":8.646749999999999},{"$f":"H10*'Capital Costs'!$B168","v":46.116},null,{"$f":"(SUM($J10:J10)*$A$3)+(K10*($A$3*0.65))","v":0},{"$f":"(SUM($J10:K10)*$A$3)+(L10*($A$3*0.65))","v":0},{"$f":"(SUM($J10:L10)*$A$3)+(M10*($A$3*0.65))","v":0},{"$f":"(SUM($J10:M10)*$A$3)+(N10*($A$3*0.65))","v":0.12552198750000002},{"$f":"(SUM($J10:N10)*$A$3)+(O10*($A$3*0.65))","v":0.56967671249999996},{"$f":"(SUM($J10:O10)*$A$3)+(P10*($A$3*0.65))","v":2.7807948000000002},3.4759935000000004,6.0300000000000013E-2]
[{"$f":"'Resource Options'!C12","v":"GE- LM6000- PF Sprint"},null,0,0,0,0.05,0.15,0.8,1,null,{"$f":"C11*'Capital Costs'!$B169","v":0},{"$f":"D11*'Capital Costs'!$B169","v":0},{"$f":"E11*'Capital Costs'!$B169","v":0},{"$f":"F11*'Capital Costs'!$B169","v":2.9153500000000001},{"$f":"G11*'Capital Costs'!$B169","v":8.7460500000000003},{"$f":"H11*'Capital Costs'!$B169","v":46.645600000000002},null,{"$f":"(SUM($J11:J11)*$A$3)+(K11*($A$3*0.65))","v":0},{"$f":"(SUM($J11:K11)*$A$3)+(L11*($A$3*0.65))","v":0},{"$f":"(SUM($J11:L11)*$A$3)+(M11*($A$3*0.65))","v":0},{"$f":"(SUM($J11:M11)*$A$3)+(N11*($A$3*0.65))","v":0.12696349250000002},{"$f":"(SUM($J11:N11)*$A$3)+(O11*($A$3*0.65))","v":0.57621892750000003},{"$f":"(SUM($J11:O11)*$A$3)+(P11*($A$3*0.65))","v":2.8127296800000003},3.5159121000000004,6.0300000000000006E-2]
[{"$f":"'Resource Options'!C13","v":"Siemens- SGT6-9000HL CCCT"},null,0,0,0,0.05,0.15,0.8,{"$f":"SUM(C12:H12)","v":1},null,{"$f":"C12*'Capital Costs'!$B170","v":0},{"$f":"D12*'Capital Costs'!$B170","v":0},{"$f":"E12*'Capital Costs'!$B170","v":0},{"$f":"F12*'Capital Costs'!$B170","v":23.839100000000002},{"$f":"G12*'Capital Costs'!$B170","v":71.517300000000006},{"$f":"H12*'Capital Costs'!$B170","v":381.42560000000003},null,{"$f":"(SUM($J12:J12)*$A$3)+(K12*($A$3*0.65))","v":0},{"$f":"(SUM($J12:K12)*$A$3)+(L12*($A$3*0.65))","v":0},{"$f":"(SUM($J12:L12)*$A$3)+(M12*($A$3*0.65))","v":0},{"$f":"(SUM($J12:M12)*$A$3)+(N12*($A$3*0.65))","v":1.0381928050000002},{"$f":"(SUM($J12:N12)*$A$3)+(O12*($A$3*0.65))","v":4.7117981150000006},{"$f":"(SUM($J12:O12)*$A$3)+(P12*($A$3*0.65))","v":22.999963680000004},28.749954600000006,6.0300000000000006E-2]
[{"$f":"'Resource Options'!C14","v":"GE - 7F.04 One on One"},null,0,0,0.05,0.15,0.4,0.4,1,null,{"$f":"C13*'Capital Costs'!$B171","v":0},{"$f":"D13*'Capital Costs'!$B171","v":0},{"$f":"E13*'Capital Costs'!$B171","v":16.311450000000001},{"$f":"F13*'Capital Costs'!$B171","v":48.934349999999995},{"$f":"G13*'Capital Costs'!$B171","v":130.49160000000001},{"$f":"H13*'Capital Costs'!$B171","v":130.49160000000001},null,{"$f":"(SUM($J13:J13)*$A$3)+(K13*($A$3*0.65))","v":0},{"$f":"(SUM($J13:K13)*$A$3)+(L13*($A$3*0.65))","v":0},{"$f":"(SUM($J13:L13)*$A$3)+(M13*($A$3*0.65))","v":0.71036364750000014},{"$f":"(SUM($J13:M13)*$A$3)+(N13*($A$3*0.65))","v":3.2239580925000002},{"$f":"(SUM($J13:N13)*$A$3)+(O13*($A$3*0.65))","v":10.054377780000001},{"$f":"(SUM($J13:O13)*$A$3)+(P13*($A$3*0.65))","v":18.797314980000003},32.786014500000007,0.10050000000000001]
[{"$f":"'Resource Options'!C15","v":"Siemens- SGT-800 3 on 2"},null,0,0,0.05,0.15,0.4,0.4,1,null,{"$f":"C14*'Capital Costs'!$B172","v":0},{"$f":"D14*'Capital Costs'!$B172","v":0},{"$f":"E14*'Capital Costs'!$B172","v":18.091200000000004},{"$f":"F14*'Capital Costs'!$B172","v":54.273600000000009},{"$f":"G14*'Capital Costs'!$B172","v":144.72960000000003},{"$f":"H14*'Capital Costs'!$B172","v":144.72960000000003},null,{"$f":"(SUM($J14:J14)*$A$3)+(K14*($A$3*0.65))","v":0},{"$f":"(SUM($J14:K14)*$A$3)+(L14*($A$3*0.65))","v":0},{"$f":"(SUM($J14:L14)*$A$3)+(M14*($A$3*0.65))","v":0.78787176000000025},{"$f":"(SUM($J14:M14)*$A$3)+(N14*($A$3*0.65))","v":3.575725680000001},{"$f":"(SUM($J14:N14)*$A$3)+(O14*($A$3*0.65))","v":11.151415680000003},{"$f":"(SUM($J14:O14)*$A$3)+(P14*($A$3*0.65))","v":20.848298880000009},36.363312000000015,0.10050000000000002]
[{"$f":"'Resource Options'!C16","v":"Small Modular Reactor (share)"},null,0.05,0.05,0.15,0.25,0.35,0.15,1,null,{"$f":"C15*'Capital Costs'!$B173","v":22.719795321637424},{"$f":"D15*'Capital Costs'!$B173","v":22.719795321637424},{"$f":"E15*'Capital Costs'!$B173","v":68.159385964912261},{"$f":"F15*'Capital Costs'!$B173","v":113.59897660818712},{"$f":"G15*'Capital Costs'!$B173","v":159.03856725146196},{"$f":"H15*'Capital Costs'!$B173","v":68.159385964912261},null,{"$f":"(SUM($J15:J15)*$A$3)+(K15*($A$3*0.65))","v":0.98944708625730993},{"$f":"(SUM($J15:K15)*$A$3)+(L15*($A$3*0.65))","v":2.5116733728070173},{"$f":"(SUM($J15:L15)*$A$3)+(M15*($A$3*0.65))","v":6.0127938318713436},{"$f":"(SUM($J15:M15)*$A$3)+(N15*($A$3*0.65))","v":12.558366864035087},{"$f":"(SUM($J15:N15)*$A$3)+(O15*($A$3*0.65))","v":22.148392469298244},{"$f":"(SUM($J15:O15)*$A$3)+(P15*($A$3*0.65))","v":28.846188130116953},73.066861754385954,0.16080000000000003]
[{"$f":"'Resource Options'!C17","v":"NW Wind On System (Share)"},null,0,0,0,0,0.3,0.7,{"$f":"SUM(C16:H16)","v":1},null,{"$f":"C16*'Capital Costs'!$B174","v":0},{"$f":"D16*'Capital Costs'!$B174","v":0},{"$f":"E16*'Capital Costs'!$B174","v":0},{"$f":"F16*'Capital Costs'!$B174","v":0},{"$f":"G16*'Capital Costs'!$B174","v":39},{"$f":"H16*'Capital Costs'!$B174","v":91},null,{"$f":"(SUM($J16:J16)*$A$3)+(K16*($A$3*0.65))","v":0},{"$f":"(SUM($J16:K16)*$A$3)+(L16*($A$3*0.65))","v":0},{"$f":"(SUM($J16:L16)*$A$3)+(M16*($A$3*0.65))","v":0},{"$f":"(SUM($J16:M16)*$A$3)+(N16*($A$3*0.65))","v":0},{"$f":"(SUM($J16:N16)*$A$3)+(O16*($A$3*0.65))","v":1.6984500000000002},{"$f":"(SUM($J16:O16)*$A$3)+(P16*($A$3*0.65))","v":6.5760500000000004},8.2744999999999997,6.3649999999999998E-2]
[{"$f":"'Resource Options'!C18","v":"NW Wind Off System"},null,0,0,0,0,0.3,0.7,1,null,{"$f":"C17*'Capital Costs'!$B175","v":0},{"$f":"D17*'Capital Costs'!$B175","v":0},{"$f":"E17*'Capital Costs'!$B175","v":0},{"$f":"F17*'Capital Costs'!$B175","v":0},{"$f":"G17*'Capital Costs'!$B175","v":38.048780487804883},{"$f":"H17*'Capital Costs'!$B175","v":88.780487804878049},null,{"$f":"(SUM($J17:J17)*$A$3)+(K17*($A$3*0.65))","v":0},{"$f":"(SUM($J17:K17)*$A$3)+(L17*($A$3*0.65))","v":0},{"$f":"(SUM($J17:L17)*$A$3)+(M17*($A$3*0.65))","v":0},{"$f":"(SUM($J17:M17)*$A$3)+(N17*($A$3*0.65))","v":0},{"$f":"(SUM($J17:N17)*$A$3)+(O17*($A$3*0.65))","v":1.6570243902439028},{"$f":"(SUM($J17:O17)*$A$3)+(P17*($A$3*0.65))","v":6.4156585365853669},8.0726829268292697,6.3649999999999998E-2]
[{"$f":"'Resource Options'!C19","v":"Wind Montana"},null,0,0,0,0,0.3,0.7,1,null,{"$f":"C18*'Capital Costs'!$B176","v":0},{"$f":"D18*'Capital Costs'!$B176","v":0},{"$f":"E18*'Capital Costs'!$B176","v":0},{"$f":"F18*'Capital Costs'!$B176","v":0},{"$f":"G18*'Capital Costs'!$B176","v":38.048780487804883},{"$f":"H18*'Capital Costs'!$B176","v":88.780487804878049},null,{"$f":"(SUM($J18:J18)*$A$3)+(K18*($A$3*0.65))","v":0},{"$f":"(SUM($J18:K18)*$A$3)+(L18*($A$3*0.65))","v":0},{"$f":"(SUM($J18:L18)*$A$3)+(M18*($A$3*0.65))","v":0},{"$f":"(SUM($J18:M18)*$A$3)+(N18*($A$3*0.65))","v":0},{"$f":"(SUM($J18:N18)*$A$3)+(O18*($A$3*0.65))","v":1.6570243902439028},{"$f":"(SUM($J18:O18)*$A$3)+(P18*($A$3*0.65))","v":6.4156585365853669},8.0726829268292697,6.3649999999999998E-2]
[{"$f":"'Resource Options'!C20","v":"Off Shore Wind (Share)"},null,0,0,0,0.25,0.35,0.4,1,null,{"$f":"C19*'Capital Costs'!$B177","v":0},{"$f":"D19*'Capital Costs'!$B177","v":0},{"$f":"E19*'Capital Costs'!$B177","v":0},{"$f":"F19*'Capital Costs'!$B177","v":73.75},{"$f":"G19*'Capital Costs'!$B177","v":103.25},{"$f":"H19*'Capital Costs'!$B177","v":118},null,{"$f":"(SUM($J19:J19)*$A$3)+(K19*($A$3*0.65))","v":0},{"$f":"(SUM($J19:K19)*$A$3)+(L19*($A$3*0.65))","v":0},{"$f":"(SUM($J19:L19)*$A$3)+(M19*($A$3*0.65))","v":0},{"$f":"(SUM($J19:M19)*$A$3)+(N19*($A$3*0.65))","v":3.2118125000000002},{"$f":"(SUM($J19:N19)*$A$3)+(O19*($A$3*0.65))","v":9.4377875000000007},{"$f":"(SUM($J19:O19)*$A$3)+(P19*($A$3*0.65))","v":16.997900000000001},29.647500000000001,0.10050000000000001]
[{"$f":"'Resource Options'!C21","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,0,0,0,0,0.2,0.8,1,null,{"$f":"C20*'Capital Costs'!$B178","v":0},{"$f":"D20*'Capital Costs'!$B178","v":0},{"$f":"E20*'Capital Costs'!$B178","v":0},{"$f":"F20*'Capital Costs'!$B178","v":0},{"$f":"G20*'Capital Costs'!$B178","v":1.925},{"$f":"H20*'Capital Costs'!$B178","v":7.7},null,{"$f":"(SUM($J20:J20)*$A$3)+(K20*($A$3*0.65))","v":0},{"$f":"(SUM($J20:K20)*$A$3)+(L20*($A$3*0.65))","v":0},{"$f":"(SUM($J20:L20)*$A$3)+(M20*($A$3*0.65))","v":0},{"$f":"(SUM($J20:M20)*$A$3)+(N20*($A$3*0.65))","v":0},{"$f":"(SUM($J20:N20)*$A$3)+(O20*($A$3*0.65))","v":8.3833750000000012E-2},{"$f":"(SUM($J20:O20)*$A$3)+(P20*($A$3*0.65))","v":0.46431000000000006},0.54814375000000004,5.6950000000000008E-2]
[{"$f":"'Resource Options'!C22","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,0,0,0,0,0.2,0.8,1,null,{"$f":"C21*'Capital Costs'!$B179","v":0},{"$f":"D21*'Capital Costs'!$B179","v":0},{"$f":"E21*'Capital Costs'!$B179","v":0},{"$f":"F21*'Capital Costs'!$B179","v":0},{"$f":"G21*'Capital Costs'!$B179","v":20},{"$f":"H21*'Capital Costs'!$B179","v":80},null,{"$f":"(SUM($J21:J21)*$A$3)+(K21*($A$3*0.65))","v":0},{"$f":"(SUM($J21:K21)*$A$3)+(L21*($A$3*0.65))","v":0},{"$f":"(SUM($J21:L21)*$A$3)+(M21*($A$3*0.65))","v":0},{"$f":"(SUM($J21:M21)*$A$3)+(N21*($A$3*0.65))","v":0},{"$f":"(SUM($J21:N21)*$A$3)+(O21*($A$3*0.65))","v":0.87100000000000011},{"$f":"(SUM($J21:O21)*$A$3)+(P21*($A$3*0.65))","v":4.8240000000000007},5.6950000000000012,5.6950000000000014E-2]
[{"$f":"'Resource Options'!C23","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,0,0,0,0,0.2,0.8,1,null,{"$f":"C22*'Capital Costs'!$B180","v":0},{"$f":"D22*'Capital Costs'!$B180","v":0},{"$f":"E22*'Capital Costs'!$B180","v":0},{"$f":"F22*'Capital Costs'!$B180","v":0},{"$f":"G22*'Capital Costs'!$B180","v":20},{"$f":"H22*'Capital Costs'!$B180","v":80},null,{"$f":"(SUM($J22:J22)*$A$3)+(K22*($A$3*0.65))","v":0},{"$f":"(SUM($J22:K22)*$A$3)+(L22*($A$3*0.65))","v":0},{"$f":"(SUM($J22:L22)*$A$3)+(M22*($A$3*0.65))","v":0},{"$f":"(SUM($J22:M22)*$A$3)+(N22*($A$3*0.65))","v":0},{"$f":"(SUM($J22:N22)*$A$3)+(O22*($A$3*0.65))","v":0.87100000000000011},{"$f":"(SUM($J22:O22)*$A$3)+(P22*($A$3*0.65))","v":4.8240000000000007},5.6950000000000012,5.6950000000000014E-2]
[{"$f":"'Resource Options'!C24","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/400 MWh Lithium-ion) - Battery only"},null,0,0,0,0,0.2,0.8,1,null,{"$f":"C23*'Capital Costs'!$B181","v":0},{"$f":"D23*'Capital Costs'!$B181","v":0},{"$f":"E23*'Capital Costs'!$B181","v":0},{"$f":"F23*'Capital Costs'!$B181","v":0},{"$f":"G23*'Capital Costs'!$B181","v":25.760000000000005},{"$f":"H23*'Capital Costs'!$B181","v":103.04000000000002},null,{"$f":"(SUM($J23:J23)*$A$3)+(K23*($A$3*0.65))","v":0},{"$f":"(SUM($J23:K23)*$A$3)+(L23*($A$3*0.65))","v":0},{"$f":"(SUM($J23:L23)*$A$3)+(M23*($A$3*0.65))","v":0},{"$f":"(SUM($J23:M23)*$A$3)+(N23*($A$3*0.65))","v":0},{"$f":"(SUM($J23:N23)*$A$3)+(O23*($A$3*0.65))","v":1.1218480000000004},{"$f":"(SUM($J23:O23)*$A$3)+(P23*($A$3*0.65))","v":6.2133120000000019},7.3351600000000019,5.6950000000000008E-2]
[{"$f":"'Resource Options'!C25","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 100 MW/200 MWh Lithium-ion) - Battery only"},null,0,0,0,0,0.2,0.8,1,null,{"$f":"C24*'Capital Costs'!$B182","v":0},{"$f":"D24*'Capital Costs'!$B182","v":0},{"$f":"E24*'Capital Costs'!$B182","v":0},{"$f":"F24*'Capital Costs'!$B182","v":0},{"$f":"G24*'Capital Costs'!$B182","v":18.82},{"$f":"H24*'Capital Costs'!$B182","v":75.28},null,{"$f":"(SUM($J24:J24)*$A$3)+(K24*($A$3*0.65))","v":0},{"$f":"(SUM($J24:K24)*$A$3)+(L24*($A$3*0.65))","v":0},{"$f":"(SUM($J24:L24)*$A$3)+(M24*($A$3*0.65))","v":0},{"$f":"(SUM($J24:M24)*$A$3)+(N24*($A$3*0.65))","v":0},{"$f":"(SUM($J24:N24)*$A$3)+(O24*($A$3*0.65))","v":0.81961100000000009},{"$f":"(SUM($J24:O24)*$A$3)+(P24*($A$3*0.65))","v":4.5393840000000001},5.3589950000000002,5.6950000000000008E-2]
[{"$f":"'Resource Options'!C26","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/100 MWh Lithium-ion) - Battery only"},null,0,0,0,0,0.2,0.8,1,null,{"$f":"C25*'Capital Costs'!$B183","v":0},{"$f":"D25*'Capital Costs'!$B183","v":0},{"$f":"E25*'Capital Costs'!$B183","v":0},{"$f":"F25*'Capital Costs'!$B183","v":0},{"$f":"G25*'Capital Costs'!$B183","v":9.41},{"$f":"H25*'Capital Costs'!$B183","v":37.64},null,{"$f":"(SUM($J25:J25)*$A$3)+(K25*($A$3*0.65))","v":0},{"$f":"(SUM($J25:K25)*$A$3)+(L25*($A$3*0.65))","v":0},{"$f":"(SUM($J25:L25)*$A$3)+(M25*($A$3*0.65))","v":0},{"$f":"(SUM($J25:M25)*$A$3)+(N25*($A$3*0.65))","v":0},{"$f":"(SUM($J25:N25)*$A$3)+(O25*($A$3*0.65))","v":0.40980550000000004},{"$f":"(SUM($J25:O25)*$A$3)+(P25*($A$3*0.65))","v":2.269692},2.6794975000000001,5.6950000000000008E-2]
[{"$f":"'Resource Options'!C27","v":"Geothermal (Off System)"},null,0,0,0.05,0.15,0.4,0.4,1,null,{"$f":"C26*'Capital Costs'!$B184","v":0},{"$f":"D26*'Capital Costs'!$B184","v":0},{"$f":"E26*'Capital Costs'!$B184","v":3.5},{"$f":"F26*'Capital Costs'!$B184","v":10.5},{"$f":"G26*'Capital Costs'!$B184","v":28},{"$f":"H26*'Capital Costs'!$B184","v":28},null,{"$f":"(SUM($J26:J26)*$A$3)+(K26*($A$3*0.65))","v":0},{"$f":"(SUM($J26:K26)*$A$3)+(L26*($A$3*0.65))","v":0},{"$f":"(SUM($J26:L26)*$A$3)+(M26*($A$3*0.65))","v":0.15242500000000003},{"$f":"(SUM($J26:M26)*$A$3)+(N26*($A$3*0.65))","v":0.69177500000000003},{"$f":"(SUM($J26:N26)*$A$3)+(O26*($A$3*0.65))","v":2.1574000000000004},{"$f":"(SUM($J26:O26)*$A$3)+(P26*($A$3*0.65))","v":4.0334000000000003},7.035000000000001,0.10050000000000002]
[{"$f":"'Resource Options'!C28","v":"Distribution Scale 4hr Lithium-Ion"},null,0,0,0,0,0,1,1,null,{"$f":"C27*'Capital Costs'!$B185","v":0},{"$f":"D27*'Capital Costs'!$B185","v":0},{"$f":"E27*'Capital Costs'!$B185","v":0},{"$f":"F27*'Capital Costs'!$B185","v":0},{"$f":"G27*'Capital Costs'!$B185","v":0},{"$f":"H27*'Capital Costs'!$B185","v":7.44},null,{"$f":"(SUM($J27:J27)*$A$3)+(K27*($A$3*0.65))","v":0},{"$f":"(SUM($J27:K27)*$A$3)+(L27*($A$3*0.65))","v":0},{"$f":"(SUM($J27:L27)*$A$3)+(M27*($A$3*0.65))","v":0},{"$f":"(SUM($J27:M27)*$A$3)+(N27*($A$3*0.65))","v":0},{"$f":"(SUM($J27:N27)*$A$3)+(O27*($A$3*0.65))","v":0},{"$f":"(SUM($J27:O27)*$A$3)+(P27*($A$3*0.65))","v":0.32401200000000008},0.32401200000000008,4.3550000000000005E-2]
[{"$f":"'Resource Options'!C29","v":"Distribution Scale 8hr Lithium-Ion"},null,0,0,0,0,0,1,1,null,{"$f":"C28*'Capital Costs'!$B186","v":0},{"$f":"D28*'Capital Costs'!$B186","v":0},{"$f":"E28*'Capital Costs'!$B186","v":0},{"$f":"F28*'Capital Costs'!$B186","v":0},{"$f":"G28*'Capital Costs'!$B186","v":0},{"$f":"H28*'Capital Costs'!$B186","v":14.574999999999999},null,{"$f":"(SUM($J28:J28)*$A$3)+(K28*($A$3*0.65))","v":0},{"$f":"(SUM($J28:K28)*$A$3)+(L28*($A$3*0.65))","v":0},{"$f":"(SUM($J28:L28)*$A$3)+(M28*($A$3*0.65))","v":0},{"$f":"(SUM($J28:M28)*$A$3)+(N28*($A$3*0.65))","v":0},{"$f":"(SUM($J28:N28)*$A$3)+(O28*($A$3*0.65))","v":0},{"$f":"(SUM($J28:O28)*$A$3)+(P28*($A$3*0.65))","v":0.63474125000000003},0.63474125000000003,4.3550000000000005E-2]
[{"$f":"'Resource Options'!C30","v":"4hr Lithium-Ion"},null,0,0,0,0,0,1,1,null,{"$f":"C29*'Capital Costs'!$B187","v":0},{"$f":"D29*'Capital Costs'!$B187","v":0},{"$f":"E29*'Capital Costs'!$B187","v":0},{"$f":"F29*'Capital Costs'!$B187","v":0},{"$f":"G29*'Capital Costs'!$B187","v":0},{"$f":"H29*'Capital Costs'!$B187","v":34.65},null,{"$f":"(SUM($J29:J29)*$A$3)+(K29*($A$3*0.65))","v":0},{"$f":"(SUM($J29:K29)*$A$3)+(L29*($A$3*0.65))","v":0},{"$f":"(SUM($J29:L29)*$A$3)+(M29*($A$3*0.65))","v":0},{"$f":"(SUM($J29:M29)*$A$3)+(N29*($A$3*0.65))","v":0},{"$f":"(SUM($J29:N29)*$A$3)+(O29*($A$3*0.65))","v":0},{"$f":"(SUM($J29:O29)*$A$3)+(P29*($A$3*0.65))","v":1.5090075000000001},1.5090075000000001,4.3550000000000005E-2]
[{"$f":"'Resource Options'!C31","v":"8hr Lithium-Ion"},null,0,0,0,0,0,1,1,null,{"$f":"C30*'Capital Costs'!$B188","v":0},{"$f":"D30*'Capital Costs'!$B188","v":0},{"$f":"E30*'Capital Costs'!$B188","v":0},{"$f":"F30*'Capital Costs'!$B188","v":0},{"$f":"G30*'Capital Costs'!$B188","v":0},{"$f":"H30*'Capital Costs'!$B188","v":63.756000000000007},null,{"$f":"(SUM($J30:J30)*$A$3)+(K30*($A$3*0.65))","v":0},{"$f":"(SUM($J30:K30)*$A$3)+(L30*($A$3*0.65))","v":0},{"$f":"(SUM($J30:L30)*$A$3)+(M30*($A$3*0.65))","v":0},{"$f":"(SUM($J30:M30)*$A$3)+(N30*($A$3*0.65))","v":0},{"$f":"(SUM($J30:N30)*$A$3)+(O30*($A$3*0.65))","v":0},{"$f":"(SUM($J30:O30)*$A$3)+(P30*($A$3*0.65))","v":2.7765738000000009},2.7765738000000009,4.3550000000000005E-2]
[{"$f":"'Resource Options'!C32","v":"16hr Lithium-Ion"},null,0,0,0,0,0,1,1,null,{"$f":"C31*'Capital Costs'!$B189","v":0},{"$f":"D31*'Capital Costs'!$B189","v":0},{"$f":"E31*'Capital Costs'!$B189","v":0},{"$f":"F31*'Capital Costs'!$B189","v":0},{"$f":"G31*'Capital Costs'!$B189","v":0},{"$f":"H31*'Capital Costs'!$B189","v":110.88},null,{"$f":"(SUM($J31:J31)*$A$3)+(K31*($A$3*0.65))","v":0},{"$f":"(SUM($J31:K31)*$A$3)+(L31*($A$3*0.65))","v":0},{"$f":"(SUM($J31:L31)*$A$3)+(M31*($A$3*0.65))","v":0},{"$f":"(SUM($J31:M31)*$A$3)+(N31*($A$3*0.65))","v":0},{"$f":"(SUM($J31:N31)*$A$3)+(O31*($A$3*0.65))","v":0},{"$f":"(SUM($J31:O31)*$A$3)+(P31*($A$3*0.65))","v":4.828824},4.828824,4.3549999999999998E-2]
[{"$f":"'Resource Options'!C33","v":"4 hr Vanadium Flow Battery"},null,0,0,0,0,0,1,1,null,{"$f":"C32*'Capital Costs'!$B190","v":0},{"$f":"D32*'Capital Costs'!$B190","v":0},{"$f":"E32*'Capital Costs'!$B190","v":0},{"$f":"F32*'Capital Costs'!$B190","v":0},{"$f":"G32*'Capital Costs'!$B190","v":0},{"$f":"H32*'Capital Costs'!$B190","v":40.822000000000003},null,{"$f":"(SUM($J32:J32)*$A$3)+(K32*($A$3*0.65))","v":0},{"$f":"(SUM($J32:K32)*$A$3)+(L32*($A$3*0.65))","v":0},{"$f":"(SUM($J32:L32)*$A$3)+(M32*($A$3*0.65))","v":0},{"$f":"(SUM($J32:M32)*$A$3)+(N32*($A$3*0.65))","v":0},{"$f":"(SUM($J32:N32)*$A$3)+(O32*($A$3*0.65))","v":0},{"$f":"(SUM($J32:O32)*$A$3)+(P32*($A$3*0.65))","v":1.7777981000000003},1.7777981000000003,4.3550000000000005E-2]
[{"$f":"'Resource Options'!C34","v":"4 hr Zinc Bromide Flow Battery"},null,0,0,0,0,0,1,{"$f":"SUM(C33:H33)","v":1},null,{"$f":"C33*'Capital Costs'!$B191","v":0},{"$f":"D33*'Capital Costs'!$B191","v":0},{"$f":"E33*'Capital Costs'!$B191","v":0},{"$f":"F33*'Capital Costs'!$B191","v":0},{"$f":"G33*'Capital Costs'!$B191","v":0},{"$f":"H33*'Capital Costs'!$B191","v":45.924999999999997},null,{"$f":"(SUM($J33:J33)*$A$3)+(K33*($A$3*0.65))","v":0},{"$f":"(SUM($J33:K33)*$A$3)+(L33*($A$3*0.65))","v":0},{"$f":"(SUM($J33:L33)*$A$3)+(M33*($A$3*0.65))","v":0},{"$f":"(SUM($J33:M33)*$A$3)+(N33*($A$3*0.65))","v":0},{"$f":"(SUM($J33:N33)*$A$3)+(O33*($A$3*0.65))","v":0},{"$f":"(SUM($J33:O33)*$A$3)+(P33*($A$3*0.65))","v":2.0000337500000001},2.0000337500000001,4.3550000000000005E-2]
[{"$f":"'Resource Options'!C35","v":"Hydrogen Fuel Cell with 40 hrs Storage "},null,0,0,0,0,0,1,1,null,{"$f":"C34*'Capital Costs'!$B192","v":0},{"$f":"D34*'Capital Costs'!$B192","v":0},{"$f":"E34*'Capital Costs'!$B192","v":0},{"$f":"F34*'Capital Costs'!$B192","v":0},{"$f":"G34*'Capital Costs'!$B192","v":0},{"$f":"H34*'Capital Costs'!$B192","v":133.9},null,{"$f":"(SUM($J34:J34)*$A$3)+(K34*($A$3*0.65))","v":0},{"$f":"(SUM($J34:K34)*$A$3)+(L34*($A$3*0.65))","v":0},{"$f":"(SUM($J34:L34)*$A$3)+(M34*($A$3*0.65))","v":0},{"$f":"(SUM($J34:M34)*$A$3)+(N34*($A$3*0.65))","v":0},{"$f":"(SUM($J34:N34)*$A$3)+(O34*($A$3*0.65))","v":0},{"$f":"(SUM($J34:O34)*$A$3)+(P34*($A$3*0.65))","v":5.8313450000000007},5.8313450000000007,4.3550000000000005E-2]
[{"$f":"'Resource Options'!C36","v":"Hydrogen Gas Tubine with 40 hrs Storage"},null,0,0,0,0.05,0.15,0.8,1,null,{"$f":"C35*'Capital Costs'!$B193","v":0},{"$f":"D35*'Capital Costs'!$B193","v":0},{"$f":"E35*'Capital Costs'!$B193","v":0},{"$f":"F35*'Capital Costs'!$B193","v":6.25},{"$f":"G35*'Capital Costs'!$B193","v":18.75},{"$f":"H35*'Capital Costs'!$B193","v":100},null,{"$f":"(SUM($J35:J35)*$A$3)+(K35*($A$3*0.65))","v":0},{"$f":"(SUM($J35:K35)*$A$3)+(L35*($A$3*0.65))","v":0},{"$f":"(SUM($J35:L35)*$A$3)+(M35*($A$3*0.65))","v":0},{"$f":"(SUM($J35:M35)*$A$3)+(N35*($A$3*0.65))","v":0.27218750000000003},{"$f":"(SUM($J35:N35)*$A$3)+(O35*($A$3*0.65))","v":1.2353125},{"$f":"(SUM($J35:O35)*$A$3)+(P35*($A$3*0.65))","v":6.03},7.5375000000000005,6.0300000000000006E-2]
[{"$f":"'Resource Options'!C37","v":"Liquid Air"},null,0,0,0,0.05,0.45,0.5,1,null,{"$f":"C36*'Capital Costs'!$B194","v":0},{"$f":"D36*'Capital Costs'!$B194","v":0},{"$f":"E36*'Capital Costs'!$B194","v":0},{"$f":"F36*'Capital Costs'!$B194","v":1.7859749999999999},{"$f":"G36*'Capital Costs'!$B194","v":16.073774999999998},{"$f":"H36*'Capital Costs'!$B194","v":17.859749999999998},null,{"$f":"(SUM($J36:J36)*$A$3)+(K36*($A$3*0.65))","v":0},{"$f":"(SUM($J36:K36)*$A$3)+(L36*($A$3*0.65))","v":0},{"$f":"(SUM($J36:L36)*$A$3)+(M36*($A$3*0.65))","v":0},{"$f":"(SUM($J36:M36)*$A$3)+(N36*($A$3*0.65))","v":7.7779211250000008E-2},{"$f":"(SUM($J36:N36)*$A$3)+(O36*($A$3*0.65))","v":0.81967322625000005},{"$f":"(SUM($J36:O36)*$A$3)+(P36*($A$3*0.65))","v":1.9743953624999999},2.8718477999999998,8.0399999999999999E-2]
[{"$f":"'Resource Options'!C38","v":"Pumped Hydro (16 hr/ 100 MW)"},null,0.05,0.05,0.15,0.25,0.35,0.15,1,null,{"$f":"C37*'Capital Costs'!$B195","v":14.850000000000001},{"$f":"D37*'Capital Costs'!$B195","v":14.850000000000001},{"$f":"E37*'Capital Costs'!$B195","v":44.55},{"$f":"F37*'Capital Costs'!$B195","v":74.25},{"$f":"G37*'Capital Costs'!$B195","v":103.94999999999999},{"$f":"H37*'Capital Costs'!$B195","v":44.55},null,{"$f":"(SUM($J37:J37)*$A$3)+(K37*($A$3*0.65))","v":0.64671750000000017},{"$f":"(SUM($J37:K37)*$A$3)+(L37*($A$3*0.65))","v":1.6416675000000003},{"$f":"(SUM($J37:L37)*$A$3)+(M37*($A$3*0.65))","v":3.9300525000000004},{"$f":"(SUM($J37:M37)*$A$3)+(N37*($A$3*0.65))","v":8.2083375000000007},{"$f":"(SUM($J37:N37)*$A$3)+(O37*($A$3*0.65))","v":14.476522500000002},{"$f":"(SUM($J37:O37)*$A$3)+(P37*($A$3*0.65))","v":18.854302499999999},47.757599999999996,0.1608]
[{"$f":"'Resource Options'!C39","v":"Pumped Hyrdo (24 hr/ 100 MW)"},null,0.05,0.05,0.15,0.25,0.35,0.15,1,null,{"$f":"C38*'Capital Costs'!$B196","v":15.5},{"$f":"D38*'Capital Costs'!$B196","v":15.5},{"$f":"E38*'Capital Costs'!$B196","v":46.5},{"$f":"F38*'Capital Costs'!$B196","v":77.5},{"$f":"G38*'Capital Costs'!$B196","v":108.5},{"$f":"H38*'Capital Costs'!$B196","v":46.5},null,{"$f":"(SUM($J38:J38)*$A$3)+(K38*($A$3*0.65))","v":0.6750250000000001},{"$f":"(SUM($J38:K38)*$A$3)+(L38*($A$3*0.65))","v":1.7135250000000002},{"$f":"(SUM($J38:L38)*$A$3)+(M38*($A$3*0.65))","v":4.1020750000000001},{"$f":"(SUM($J38:M38)*$A$3)+(N38*($A$3*0.65))","v":8.5676249999999996},{"$f":"(SUM($J38:N38)*$A$3)+(O38*($A$3*0.65))","v":15.110175000000002},{"$f":"(SUM($J38:O38)*$A$3)+(P38*($A$3*0.65))","v":19.679575000000003},49.848000000000006,0.16080000000000003]
[{"$f":"'Resource Options'!C40","v":"Pumped Hydro (70 hr/ 500 MW share)"},null,0.05,0.05,0.15,0.25,0.35,0.15,1,null,{"$f":"C39*'Capital Costs'!$B197","v":70},{"$f":"D39*'Capital Costs'!$B197","v":70},{"$f":"E39*'Capital Costs'!$B197","v":210},{"$f":"F39*'Capital Costs'!$B197","v":350},{"$f":"G39*'Capital Costs'!$B197","v":489.99999999999994},{"$f":"H39*'Capital Costs'!$B197","v":210},null,{"$f":"(SUM($J39:J39)*$A$3)+(K39*($A$3*0.65))","v":3.0485000000000002},{"$f":"(SUM($J39:K39)*$A$3)+(L39*($A$3*0.65))","v":7.7385000000000002},{"$f":"(SUM($J39:L39)*$A$3)+(M39*($A$3*0.65))","v":18.525500000000001},{"$f":"(SUM($J39:M39)*$A$3)+(N39*($A$3*0.65))","v":38.692500000000003},{"$f":"(SUM($J39:N39)*$A$3)+(O39*($A$3*0.65))","v":68.239500000000007},{"$f":"(SUM($J39:O39)*$A$3)+(P39*($A$3*0.65))","v":88.875500000000002},{"$f":"SUM(R39:W39)","v":225.12},{"$f":"(X39)/SUM(K39:P39)","v":0.1608}]
[{"$f":"'Resource Options'!C41","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},null,0.05,0.05,0.15,0.25,0.35,0.15,{"$f":"SUM(C40:H40)","v":1},null,{"$f":"C40*'Capital Costs'!$B198","v":55},{"$f":"D40*'Capital Costs'!$B198","v":55},{"$f":"E40*'Capital Costs'!$B198","v":165},{"$f":"F40*'Capital Costs'!$B198","v":275},{"$f":"G40*'Capital Costs'!$B198","v":385},{"$f":"H40*'Capital Costs'!$B198","v":165},null,{"$f":"(SUM($J40:J40)*$A$3)+(K40*($A$3*0.65))","v":2.3952500000000003},{"$f":"(SUM($J40:K40)*$A$3)+(L40*($A$3*0.65))","v":6.0802500000000004},{"$f":"(SUM($J40:L40)*$A$3)+(M40*($A$3*0.65))","v":14.55575},{"$f":"(SUM($J40:M40)*$A$3)+(N40*($A$3*0.65))","v":30.401250000000005},{"$f":"(SUM($J40:N40)*$A$3)+(O40*($A$3*0.65))","v":53.616750000000003},{"$f":"(SUM($J40:O40)*$A$3)+(P40*($A$3*0.65))","v":69.830750000000009},{"$f":"SUM(R40:W40)","v":176.88},{"$f":"(X40)/SUM(K40:P40)","v":0.1608}]
[{"$f":"'Resource Options'!C42","v":"Pumped Hydro (12 hr/ 1200 MW share)"},null,0.05,0.05,0.15,0.25,0.35,0.15,{"$f":"SUM(C41:H41)","v":1},null,{"$f":"C41*'Capital Costs'!$B199","v":109.99999999999999},{"$f":"D41*'Capital Costs'!$B199","v":109.99999999999999},{"$f":"E41*'Capital Costs'!$B199","v":329.99999999999994},{"$f":"F41*'Capital Costs'!$B199","v":549.99999999999989},{"$f":"G41*'Capital Costs'!$B199","v":769.99999999999977},{"$f":"H41*'Capital Costs'!$B199","v":329.99999999999994},null,{"$f":"(SUM($J41:J41)*$A$3)+(K41*($A$3*0.65))","v":4.7904999999999998},{"$f":"(SUM($J41:K41)*$A$3)+(L41*($A$3*0.65))","v":12.160499999999999},{"$f":"(SUM($J41:L41)*$A$3)+(M41*($A$3*0.65))","v":29.111499999999999},{"$f":"(SUM($J41:M41)*$A$3)+(N41*($A$3*0.65))","v":60.802499999999995},{"$f":"(SUM($J41:N41)*$A$3)+(O41*($A$3*0.65))","v":107.23349999999999},{"$f":"(SUM($J41:O41)*$A$3)+(P41*($A$3*0.65))","v":139.66149999999999},{"$f":"SUM(R41:W41)","v":353.76},{"$f":"(X41)/SUM(K41:P41)","v":0.16080000000000003}]
[{"$f":"'Resource Options'!C43","v":"Pumped Hydro (10 hr/ 400 MW)"},null,0.05,0.05,0.15,0.25,0.35,0.15,{"$f":"SUM(C42:H42)","v":1},null,{"$f":"C42*'Capital Costs'!$B200","v":60},{"$f":"D42*'Capital Costs'!$B200","v":60},{"$f":"E42*'Capital Costs'!$B200","v":180},{"$f":"F42*'Capital Costs'!$B200","v":300},{"$f":"G42*'Capital Costs'!$B200","v":420},{"$f":"H42*'Capital Costs'!$B200","v":180},null,{"$f":"(SUM($J42:J42)*$A$3)+(K42*($A$3*0.65))","v":2.6130000000000004},{"$f":"(SUM($J42:K42)*$A$3)+(L42*($A$3*0.65))","v":6.6330000000000009},{"$f":"(SUM($J42:L42)*$A$3)+(M42*($A$3*0.65))","v":15.879000000000001},{"$f":"(SUM($J42:M42)*$A$3)+(N42*($A$3*0.65))","v":33.165000000000006},{"$f":"(SUM($J42:N42)*$A$3)+(O42*($A$3*0.65))","v":58.491000000000007},{"$f":"(SUM($J42:O42)*$A$3)+(P42*($A$3*0.65))","v":76.179000000000002},{"$f":"SUM(R42:W42)","v":192.96},{"$f":"(X42)/SUM(K42:P42)","v":0.1608}]
[{"$f":"'Resource Options'!C44","v":"Wood Biomass"},null,0,0,0,0,0.2,0.8,{"$f":"SUM(C43:H43)","v":1},null,{"$f":"C43*'Capital Costs'!$B201","v":0},{"$f":"D43*'Capital Costs'!$B201","v":0},{"$f":"E43*'Capital Costs'!$B201","v":0},{"$f":"F43*'Capital Costs'!$B201","v":0},{"$f":"G43*'Capital Costs'!$B201","v":25},{"$f":"H43*'Capital Costs'!$B201","v":100},null,{"$f":"(SUM($J43:J43)*$A$3)+(K43*($A$3*0.65))","v":0},{"$f":"(SUM($J43:K43)*$A$3)+(L43*($A$3*0.65))","v":0},{"$f":"(SUM($J43:L43)*$A$3)+(M43*($A$3*0.65))","v":0},{"$f":"(SUM($J43:M43)*$A$3)+(N43*($A$3*0.65))","v":0},{"$f":"(SUM($J43:N43)*$A$3)+(O43*($A$3*0.65))","v":1.0887500000000001},{"$f":"(SUM($J43:O43)*$A$3)+(P43*($A$3*0.65))","v":6.03},{"$f":"SUM(R43:W43)","v":7.1187500000000004},{"$f":"(X43)/SUM(K43:P43)","v":5.6950000000000001E-2}]
[{"$f":"'Resource Options'!C45","v":"Rathdrum Supplemental Compression to CT"},null,0,0,0,0,0,1,1,null,{"$f":"C44*'Capital Costs'!$B202","v":0},{"$f":"D44*'Capital Costs'!$B202","v":0},{"$f":"E44*'Capital Costs'!$B202","v":0},{"$f":"F44*'Capital Costs'!$B202","v":0},{"$f":"G44*'Capital Costs'!$B202","v":0},{"$f":"H44*'Capital Costs'!$B202","v":17.660000000000004},null,{"$f":"(SUM($J44:J44)*$A$3)+(K44*($A$3*0.65))","v":0},{"$f":"(SUM($J44:K44)*$A$3)+(L44*($A$3*0.65))","v":0},{"$f":"(SUM($J44:L44)*$A$3)+(M44*($A$3*0.65))","v":0},{"$f":"(SUM($J44:M44)*$A$3)+(N44*($A$3*0.65))","v":0},{"$f":"(SUM($J44:N44)*$A$3)+(O44*($A$3*0.65))","v":0},{"$f":"(SUM($J44:O44)*$A$3)+(P44*($A$3*0.65))","v":0.76909300000000025},0.76909300000000025,4.3550000000000005E-2]
[{"$f":"'Resource Options'!C46","v":"Rathdrum CT 2055 Uprates two unit operation"},null,0,0,0,0,0,1,1,null,{"$f":"C45*'Capital Costs'!$B203","v":0},{"$f":"D45*'Capital Costs'!$B203","v":0},{"$f":"E45*'Capital Costs'!$B203","v":0},{"$f":"F45*'Capital Costs'!$B203","v":0},{"$f":"G45*'Capital Costs'!$B203","v":0},{"$f":"H45*'Capital Costs'!$B203","v":4.2000000000000011},null,{"$f":"(SUM($J45:J45)*$A$3)+(K45*($A$3*0.65))","v":0},{"$f":"(SUM($J45:K45)*$A$3)+(L45*($A$3*0.65))","v":0},{"$f":"(SUM($J45:L45)*$A$3)+(M45*($A$3*0.65))","v":0},{"$f":"(SUM($J45:M45)*$A$3)+(N45*($A$3*0.65))","v":0},{"$f":"(SUM($J45:N45)*$A$3)+(O45*($A$3*0.65))","v":0},{"$f":"(SUM($J45:O45)*$A$3)+(P45*($A$3*0.65))","v":0.18291000000000007},0.18291000000000007,4.3550000000000005E-2]
[{"$f":"'Resource Options'!C47","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,0,0,0,0,0,1,1,null,{"$f":"C46*'Capital Costs'!$B204","v":0},{"$f":"D46*'Capital Costs'!$B204","v":0},{"$f":"E46*'Capital Costs'!$B204","v":0},{"$f":"F46*'Capital Costs'!$B204","v":0},{"$f":"G46*'Capital Costs'!$B204","v":0},{"$f":"H46*'Capital Costs'!$B204","v":1.06},null,{"$f":"(SUM($J46:J46)*$A$3)+(K46*($A$3*0.65))","v":0},{"$f":"(SUM($J46:K46)*$A$3)+(L46*($A$3*0.65))","v":0},{"$f":"(SUM($J46:L46)*$A$3)+(M46*($A$3*0.65))","v":0},{"$f":"(SUM($J46:M46)*$A$3)+(N46*($A$3*0.65))","v":0},{"$f":"(SUM($J46:N46)*$A$3)+(O46*($A$3*0.65))","v":0},{"$f":"(SUM($J46:O46)*$A$3)+(P46*($A$3*0.65))","v":4.616300000000001E-2},4.616300000000001E-2,4.3550000000000005E-2]
[{"$f":"'Resource Options'!C48","v":"Kettle Falls Turbine Generator Upgrade"},null,0,0,0,0,0,1,1,null,{"$f":"C47*'Capital Costs'!$B205","v":0},{"$f":"D47*'Capital Costs'!$B205","v":0},{"$f":"E47*'Capital Costs'!$B205","v":0},{"$f":"F47*'Capital Costs'!$B205","v":0},{"$f":"G47*'Capital Costs'!$B205","v":0},{"$f":"H47*'Capital Costs'!$B205","v":16.430000000000003},null,{"$f":"(SUM($J47:J47)*$A$3)+(K47*($A$3*0.65))","v":0},{"$f":"(SUM($J47:K47)*$A$3)+(L47*($A$3*0.65))","v":0},{"$f":"(SUM($J47:L47)*$A$3)+(M47*($A$3*0.65))","v":0},{"$f":"(SUM($J47:M47)*$A$3)+(N47*($A$3*0.65))","v":0},{"$f":"(SUM($J47:N47)*$A$3)+(O47*($A$3*0.65))","v":0},{"$f":"(SUM($J47:O47)*$A$3)+(P47*($A$3*0.65))","v":0.71552650000000018},0.71552650000000018,4.3550000000000005E-2]
[{"$f":"'Resource Options'!C49","v":"Long Lake 2nd Powerhouse "},null,0.01,0.05,0.19,0.3,0.14000000000000001,0.31,1,null,{"$f":"C48*'Capital Costs'!$B206","v":1.6148844},{"$f":"D48*'Capital Costs'!$B206","v":8.0744220000000002},{"$f":"E48*'Capital Costs'!$B206","v":30.6828036},{"$f":"F48*'Capital Costs'!$B206","v":48.446531999999998},{"$f":"G48*'Capital Costs'!$B206","v":22.608381600000001},{"$f":"H48*'Capital Costs'!$B206","v":50.061416399999999},null,{"$f":"(SUM($J48:J48)*$A$3)+(K48*($A$3*0.65))","v":7.0328215620000009E-2},{"$f":"(SUM($J48:K48)*$A$3)+(L48*($A$3*0.65))","v":0.45983833290000009},{"$f":"(SUM($J48:L48)*$A$3)+(M48*($A$3*0.65))","v":1.9854196255800001},{"$f":"(SUM($J48:M48)*$A$3)+(N48*($A$3*0.65))","v":4.8147778386000004},{"$f":"(SUM($J48:N48)*$A$3)+(O48*($A$3*0.65))","v":6.9354440326800004},{"$f":"(SUM($J48:O48)*$A$3)+(P48*($A$3*0.65))","v":9.6457852654200007},23.911593310800001,0.14807000000000001]
[{"$f":"'Resource Options'!C50","v":"Cabinet Gorge 2nd Powerhouse"},null,0.01,0.05,0.19,0.3,0.14000000000000001,0.31,1,null,{"$f":"C49*'Capital Costs'!$B207","v":2.5516920000000001},{"$f":"D49*'Capital Costs'!$B207","v":12.758459999999999},{"$f":"E49*'Capital Costs'!$B207","v":48.482147999999995},{"$f":"F49*'Capital Costs'!$B207","v":76.550759999999997},{"$f":"G49*'Capital Costs'!$B207","v":35.723688000000003},{"$f":"H49*'Capital Costs'!$B207","v":79.102452},null,{"$f":"(SUM($J49:J49)*$A$3)+(K49*($A$3*0.65))","v":0.11112618660000002},{"$f":"(SUM($J49:K49)*$A$3)+(L49*($A$3*0.65))","v":0.726594297},{"$f":"(SUM($J49:L49)*$A$3)+(M49*($A$3*0.65))","v":3.1371777294000003},{"$f":"(SUM($J49:M49)*$A$3)+(N49*($A$3*0.65))","v":7.6078696980000009},{"$f":"(SUM($J49:N49)*$A$3)+(O49*($A$3*0.65))","v":10.958751632399998},{"$f":"(SUM($J49:O49)*$A$3)+(P49*($A$3*0.65))","v":15.241383900600001},37.782903443999999,0.14807000000000001]

{"sheet":"Assumptions","index":21,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["updated 5/28/20"]
[null,"Capital Recovery & Taxes",null,null,null,null,null,null,"Avista Discount Rate",6.7000000000000004E-2]
["Year #","10 Yr","20 Yr","30 Yr","50 Yr",null,null,null,"Misc Fees",2.9153999999999999E-2]
[1,0.19602563882739496,0.14743775838793585,0.13091752523308825,0.11770133870921017]
[2,0.18446893532653924,0.14243708877667285,0.12724603919467906,0.11509319952908406]
[3,0.17261602170787013,0.13716598319879206,0.12330411718965212,0.11221462438234019]
[4,0.16187100966798856,0.13199102647379687,0.11945834403751082,0.10943219808848195]
[5,0.15191736909347187,0.12690501436487173,0.11570151550143946,0.10673871641069371]
[6,0.14229346662952394,0.12190138916927404,0.11202707387869565,0.10412762164623296]
[7,0.13266956416557596,0.11697396263230334,0.10842883091457878,0.10159272554039916]
[8,0.12345797288526347,0.11211700830931119,0.10490106016444045,9.9128301648543957E-2]
[9,0.11507072688137276,0.10729967728880506,0.10141291271678818,9.6703501059174746E-2]
[10,0.10709551497026831,0.10248807271294727,9.7930491713784248E-2,9.4284426914453878E-2]
[11,-1.3609357950147225E-18,9.7676468137089467E-2,9.4448070710780291E-2,9.1865352769732997E-2]
[12,-1.2728614217950367E-18,9.2864863561231692E-2,9.0965649707776305E-2,8.9446278625012116E-2]
[13,-1.1904868730979007E-18,8.8053258985373861E-2,8.7483228704772362E-2,8.7027204480291234E-2]
[14,-1.113443278860432E-18,8.3241654409516058E-2,8.4000807701768418E-2,8.4608130335570353E-2]
[15,-1.0413856408289162E-18,7.8430049833658269E-2,8.051838669876446E-2,8.2189056190849485E-2]
[16,-9.7399128766988626E-19,7.361844525780048E-2,7.7035965695760517E-2,7.9769982046128618E-2]
[17,-9.1095843006029419E-19,6.8806840681942663E-2,7.3553544692756545E-2,7.7350907901407723E-2]
[18,-8.5200480928652256E-19,6.399523610608486E-2,7.0071123689752615E-2,7.4931833756686869E-2]
[19,-7.9686643330071303E-19,5.9183631530227057E-2,6.6588702686748644E-2,7.2512759611965974E-2]
[20,-7.4529639457452355E-19,5.4372026954369254E-2,6.31062816837447E-2,7.0093685467245107E-2]
[21,-6.9706376445670627E-19,2.1367414868090975E-4,5.9830012688080497E-2,6.7880763329863966E-2]
[22,-6.519525590834837E-19,-1.9928014472204595E-18,5.6965770621064407E-2,6.6079868121130966E-2]
[23,-6.0976077221110835E-19,-1.9928014472204595E-18,5.4307403475356723E-2,6.4484847833706352E-2]
[24,-5.7029947063966726E-19,-1.9928014472204595E-18,5.1649036329649026E-2,6.2889827546281737E-2]
[25,-5.3339194817747519E-19,-1.9928014472204595E-18,4.8990669183941342E-2,6.1294807258857116E-2]
[26,-4.9887293435753957E-19,-1.9928014472204595E-18,4.6332302038233651E-2,5.9699786971432509E-2]
[27,-4.6658785436276262E-19,-1.9928014472204595E-18,4.367393489252596E-2,5.8104766684007887E-2]
[28,-4.3639213684585076E-19,-1.9928014472204595E-18,4.101556774681827E-2,5.650974639658328E-2]
[29,-4.0815056654437915E-19,-1.9928014472204595E-18,3.8357200601110572E-2,5.4914726109158665E-2]
[30,-3.8173667879204248E-19,-1.9928014472204595E-18,3.5698833455402881E-2,5.3319705821734058E-2]
[31,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,5.1724685534309436E-2]
[32,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,5.0129665246884836E-2]
[33,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,4.8534644959460194E-2]
[34,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,4.6939624672035586E-2]
[35,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,4.5344604384610965E-2]
[36,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,4.3749584097186357E-2]
[37,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,4.2154563809761743E-2]
[38,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,4.0559543522337128E-2]
[39,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,3.8964523234912514E-2]
[40,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,3.7369502947487906E-2]
[41,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,3.5774482660063299E-2]
[42,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,3.4179462372638671E-2]
[43,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,3.2584442085214056E-2]
[44,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,3.0989421797789445E-2]
[45,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,2.9394401510364827E-2]
[46,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,2.7799381222940213E-2]
[47,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,2.6204360935515598E-2]
[48,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,2.4609340648090984E-2]
[49,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,2.301432036066637E-2]
[50,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,2.1419300073241755E-2]